{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Instructions","Menu","Universal Input Prices","Irr Alfalfa","Irr Canola","Irr Corn","Irr Corn Silage","Irr Cotton","Irr Peanuts","Irr Sorghum","Irr Sorghum Seed","Irr Sorghum Silage","Irr Sorghum Sudangrass","Irr Soybeans","Irr Sunflowers-Confection","Irr Sunflowers-Oilseed","Irr Triticale Silage","Irr Wheat","Irr Other Crop","Dry Cotton","Dry Sorghum","Dry Canola","Dry Sorghum Sudangrass","Dry Sunflowers-Oilseed","Dry Wheat","Dry Other Crop","Break-Even Comparison","Comparative Returns","Irrigation Analysis","Graphs","PROGRAMMER"],"not_rendered":{"charts":2,"images":4,"macros":1,"external_links":0,"defined_names":125,"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":"Instructions","index":0,"n_rows":24,"n_cols":1,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
["Contact Us"]
["Extension Ag Economics"]
["Master Marketer"]
["Market Outlook"]
["Futures Charts and Prices"]
["\nIrrigation Spreadsheet Project"]
[]
["IF THE TOOL ISN'T WORKING PROPERLY, CLOSE THE FILE AND FIND IT IN THE APPROPRIATE FOLDER. NEXT, RIGHT CLICK THE FILE AND SELECT PROPERTIES, THEN CHECK THE BOX THAT SAYS UNBLOCK. FINALLY, OPEN THE FILE BACK UP AND ENABLE EDITING IF NEEDED. "]
[]
["Introduction"]
["This decision aid requires Excel or a similar program that reads an Excel file. Budget cost estimates are not meant to represent any specific farm. They are averages and serve as a starting point in the analysis. Due to differences in soil types and other resources that vary from farm to farm, it is important that producers enter individualized crop cost estimates to achieve realistic results. To make long run decisions and determine farm business sustainability in future years, they will need to estimate fixed costs as well.\n"]
["Navigating From Sheet to Sheet"]
["Each crop budget (Irr Alfalfa, Irr Corn, etc.) and analysis section (Prices, Break-Even, Comparative, Irrigation) is displayed on a separate tab/sheet. Analysis sections are tied to the budgets and will automatically update as you make changes to individual budgets.\n\n•  The MENU sheet provides direct access to all crop budgets and summary pages from one location. It also allows users to select the crops and scenarios they want to analyze.\n\n•  To return to the Menu sheet or navigate to the Prices, Break-even, Comparative, or Irrigation sections, use the colored navigation bars at the top of each sheet. \n\n•  To move from tab to tab, click on the crop budget name at the bottom of the screen. To scroll left or right and get access to budget tabs not listed, use the four small triangles in the bottom left corner of the worksheet.\n"]
["Entering Your Numbers"]
["•  To change BLUE entries, click on the number you want to change, type in the new entry and press the Enter key, or just use the mouse to click on the next number that needs changing.  \n\n•  GREEN entries can only be altered in the Universal Input Prices sheet.\n"]
["Printing"]
["•  To print the current worksheet, click FILE, PRINT in the upper left corner. To print multiple sheets, select the ones you want by holding down the CTRL key while left clicking on each sheet/tab, then follow the same process as before. \n"]
["Saving Your Work"]
["•  Click the SAVE icon (disk) in the upper left corner to replace the original information with new data. If the Save icon is not visible, select FILE, SAVE AS and give the file a new name.\n"]
["Special Thanks"]
["A special thanks goes to the project team of Steve Amosson, Thomas Marek, DeDe Jones, Jay Yates, Bridget Guerrero, and Jourdan Bell and the project advisory committee of David Ford, Harold Grall, Tom Moore, Mark Howard, Dee Vaughan, Hagen Hunt, and Braden Gruhlkey.\n"]
["Additional Resource"]
["The FARM Assistance Strategic Planning program is another useful tool for evaluating\nlong term operational viability, and analyzing the financial impact of various business\ndecisions such as acquiring more land or changing crop mixes. Contact DeDe Jones at\n677-5600 or dljones@ag.tamu.edu for more information.\n"]

{"sheet":"Menu","index":1,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Menu: Customize Your Analysis"]
[null," ","Include in Analysis?",null,"Instructions"]
[null,{"$f":"'Irr Alfalfa'!$A$3","v":"Irrigated Alfalfa"},"Yes",null,"Step"]
[null,{"$f":"'Irr Canola'!$A$3","v":"Irrigated Canola"},"Yes",null,"1. Identify the crops you want to consider in the analysis and mark each crop as either 'Yes' or 'No'."]
[null,{"$f":"'Irr Corn'!$A$3","v":"Irrigated Corn"},"Yes",null,"Note: you can use the buttons provided to quickly update all entries in each section."]
[null,{"$f":"'Irr Corn Silage'!$A$3","v":"Irrigated Corn Silage"},"Yes"]
[null,{"$f":"'Irr Cotton'!$A$3","v":"Irrigated Cotton"},"Yes",null,"2. Indicate whether or not to include a Tenant and/or Landlord in the analysis."]
[null,{"$f":"'Irr Peanuts'!$A$3","v":"Irrigated Peanuts"},"Yes"]
[null,{"$f":"'Irr Sorghum'!$A$3","v":"Irrigated Sorghum"},"Yes",null,"3. Select the 'Update Workbook' button. This will update the workbook so that only the content"]
[null,{"$f":"'Irr Sorghum Seed'!$A$3","v":"Irrigated Sorghum Seed"},"Yes",null," you are interested in will be displayed."]
[null,{"$f":"'Irr Sorghum Silage'!$A$3","v":"Irrigated Sorghum Silage"},"Yes"]
[null,{"$f":"'Irr Sorghum Sudangrass'!$A$3","v":"Irrigated Sorghum Sudangrass"},"Yes"]
[null,{"$f":"'Irr Soybeans'!$A$3","v":"Irrigated Soybeans"},"Yes"]
[null,{"$f":"'Irr Sunflowers-Confection'!$A$3","v":"Irrigated Sunflowers-Confectionary"},"Yes"]
[null,{"$f":"'Irr Sunflowers-Oilseed'!$A$3","v":"Irrigated Sunflowers-Oilseed"},"Yes"]
[null,{"$f":"'Irr Triticale Silage'!$A$3","v":"Irrigated Triticale Silage"},"Yes"]
[null,{"$f":"'Irr Wheat'!$A$3","v":"Irrigated Wheat"},"Yes"]
[null,{"$f":"'Irr Other Crop'!$A$3","v":"Irrigated Other Crop"},"Yes"]
[null,".",null,null,"**IF THE MENU BOTTONS DON'T WORK, CLOSE THE FILE AND FIND IT IN THE APPROPRIATE FOLDER. NEXT, RIGHT CLICK THE FILE AND SELECT PROPERTIES, THEN CHECK THE BOX THAT SAYS UNBLOCK. FINALLY, OPEN THE FILE BACK UP AND CHOOSE TO ENABLE EDITING IF NEEDED**"]
[null,{"$f":"'Dry Canola'!$A$3","v":"Dryland Canola"},"Yes"]
[null,{"$f":"'Dry Cotton'!$A$3","v":"Dryland Cotton"},"Yes"]
[null,{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"},"Yes"]
[null,{"$f":"'Dry Sorghum Sudangrass'!$A$3","v":"Dryland Sorghum Sudangrass"},"Yes"]
[null,{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed"},"Yes"]
[null,{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"},"Yes"]
[null,{"$f":"'Dry Other Crop'!$A$3","v":"Dryland Other Crop"},"Yes"]
[null,"."]
[null,"Scenario","Include in Analysis?"]
[null,"Tenant","Yes"]
[null,"Landlord","Yes"]

{"sheet":"Universal Input Prices","index":2,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":false,"merged":[[15,4,15,5],[19,4,19,5],[5,4,5,5],[10,4,10,5],[13,4,13,5]]}
[]
["Basic Universal Input Prices"]
["Commodity","Avg Price","Unit"]
["Alfalfa",300,"ton",null,"Instructions"]
["Canola",20,"cwt",null,"Step"]
["Corn",5.35,"bu",null,"4. Review the values listed in BLUE, updating them"]
["Corn Silage",60,"ton",null,"as needed.  These values will drive the calculations"]
["Cotton",0.74,"lb",null,"throughout the rest of the workbook."]
["Cottonseed",225,"ton",null," "]
["Peanuts",600,"ton"]
["Sorghum",8.25,"cwt",null,"5. Update the budgets for each crop included in"]
["Sorghum Seed",24.06,"cwt",null,"your analysis."]
["Sorghum Silage",51,"ton"]
["Soybeans",11,"bu",null,"6. Complete the 'Irrigation Analysis' worksheet."]
["Sunflower - Conf. (large)",25,"cwt"]
["Sunflower - Oil",20,"cwt",null,"7.  Review the results on the 'Break-Even',"]
["Triticale Silage",51.6,"ton",null,"'Comparative Returns', 'Irrigation Analysis', "]
["Wheat",5.75,"bu",null,"and 'Graph' worksheets."]
["Irrigated Other Crop",0,"unit"]
["Dryland Other Crop",0,"unit",null,"8. Review / refine your inputs across the workbooks."]
[]
["Grazing",0.9,"lb of gain"]
[]
["Input Item","Avg Price","Unit"]
["Fertilizer",null,null,null,"Fertilizer Worksheet",null,"Avg cost per ton"]
["fert (N) - dry",{"$f":"G26/F26/2000","v":0.52173913043478259},"/lb of N",null,"% N in Primary Nitrogen Fertilizer - dry",0.46,480]
["fert (N) - liquid",0.578125,"/lb of N",null,"% N in Primary Nitrogen Fertilizer - liquid",0.32,370]
["fert (N) - NH3 ",{"$f":"G28/F28/2000","v":0.42682926829268297},"/lb of N",null,"% N in Primary Nitrogen Fertilizer - NH3",0.82,700]
["fert (P) - dry",{"$f":"G29/F29/2000","v":0.80288461538461531},"/lb of P",null,"% P in Primary Phosphate Fertilizer - dry",0.52,835]
["fert (P) - liquid",{"$f":"G30/F30/2000","v":0.88235294117647045},"/lb of P",null,"% P in Primary Phosphate Fertilizer - liquid",0.34,600]
["Labor",17.649999999999999,"/hour"]
["Diesel Fuel - Tractors",3.1,"/gallon"]
["Gasoline - Pickup",2.4,"/gallon"]
["Irrigation Fuel",3.8,"/acre inch"]
["Interest-operating capital",0.09,"APR"]
["Cotton"]
["Stripping & module",12,"/cwt cotton lint"]
["Ginning",3.25,"/cwt seed cotton"]
["Seed Turnout",750,"lbs/500 lb bale",null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[]
[]
[]
[]
[null,null,null,null," "]

{"sheet":"Irr Alfalfa","index":3,"n_rows":66,"n_cols":8,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Alfalfa"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total ",null,"Share"]
[null,null,null,null,"Share"," ","Tenant","Landlord"]
["Income"]
["alfalfa hay",5.5,"ton",{"$f":"'Universal Input Prices'!B4","v":300},0.33,{"$f":"D9*B9","v":1650},{"$f":"F9*(1-E9)","v":1105.4999999999998},{"$f":"IF(H6=\"Cash\", D59,F9*E9)","v":544.5}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":1650},{"$f":"SUM(G8:G11)","v":1105.4999999999998},{"$f":"SUM(H8:H11)","v":544.5}]
[]
["Variable Costs"]
["Seed"]
["alfalfa",0,"lb",0,0,{"$f":"D16*B16","v":0},{"$f":"F16*(1-E16)","v":0},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (P) - liquid",60.01,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D18*B18","v":52.949999999999989},{"$f":"F18*(1-E18)","v":35.476499999999987},{"$f":"F18*E18","v":17.473499999999998}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
[null,0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
[" ",0,"lb",0,0.33,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",50.15,0.33,{"$f":"D23*B23","v":50.15},{"$f":"F23*(1-E23)","v":33.600499999999997},{"$f":"F23*E23","v":16.549500000000002}]
["fertilizer application",1,"acre",7.5,0.33,{"$f":"D24*B24","v":7.5},{"$f":"F24*(1-E24)","v":5.0249999999999995},{"$f":"F24*E24","v":2.4750000000000001}]
["insecticide & application",1,"acre",7.1,0.33,{"$f":"D25*B25","v":7.1},{"$f":"F25*(1-E25)","v":4.7569999999999997},{"$f":"F25*E25","v":2.343}]
["custom baling",{"$f":"$B$9","v":5.5},"ton",65,0,{"$f":"D26*B26","v":357.5},{"$f":"F26*(1-E26)","v":357.5},{"$f":"F26*E26","v":0}]
["crop consultant",1,"acre",0,0,{"$f":"D27*B27","v":0},{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["scouting",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0,0,0,0]
["Operator Labor & Hand Labor",0,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,0,0,0]
["Irrigation Labor",1.544,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,27.2516,27.2516,0]
["Diesel Fuel - Tractors",0,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,0,0,0]
["Gasoline - Pickup",2.0499999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.919999999999999,4.919999999999999,0]
["Irrigation Fuel",24,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,{"$f":"D37*B37","v":91.199999999999989},{"$f":"F37*(1-E37)","v":61.103999999999985},{"$f":"F37*E37","v":30.095999999999997}]
["Pumping Days",56.57]
["Calculated GPM capacity per acre needed",{"$f":"B37*18.85694/B38","v":8.0001159625243066}]
["Repair & Maintenance"]
["Implements",1,"acre",0,0,{"$f":"D41*B41","v":0},{"$f":"F41*(1-E41)","v":0},{"$f":"F41*E41","v":0}]
["Tractors",1,"acre",0,0,{"$f":"D42*B42","v":0},{"$f":"F42*(1-E42)","v":0},{"$f":"F42*E42","v":0}]
["Irrigation-Above Ground",{"$f":"B37","v":24},"acin",3.75,0,{"$f":"D43*B43","v":90},{"$f":"F43*(1-E43)","v":90},{"$f":"F43*E43","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D44*B44","v":0},{"$f":"F44*(1-E44)","v":0},{"$f":"F44*E44","v":0}]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D45*B45","v":2.5099999999999998},{"$f":"F45*(1-E45)","v":2.5099999999999998},{"$f":"F45*E45","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F16:F25,F27:F45))*$B46/2","v":15.011171999999998},{"$f":"(SUM(G16:G25,G27:G45))*$B46/2","v":11.909006999999999},{"$f":"(SUM(H16:H25,H27:H45))*$B46/2","v":3.102164999999999}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F47)","v":706.09277199999997},{"$f":"SUM(G16:G46)","v":634.05360699999994},{"$f":"SUM(H16:H46)","v":72.039164999999983}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F48","v":943.90722800000003},{"$f":"G12-G48","v":471.44639299999983},{"$f":"H12-H48","v":472.46083500000003}]
[]
["Fixed Costs"]
["Implements",1,"acre",0,0,{"$f":"D52*B52","v":0},{"$f":"F52*(1-E52)","v":0},{"$f":"F52*E52","v":0}]
["Tractors",1,"acre",0,0,0,0,0]
["Irrigation Equipment",1,"acre",47.34,0,47.34,47.34,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2699999999999996,0,4.2699999999999996,4.2699999999999996,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",51.45,0,51.45,51.45,0]
["Land cash rent value",1,"acre",200,1,200,{"$f":"IF($H$6=\"Cash\",D59,F59*(1-E59))","v":0},{"$f":"IF($H$6=\"Cash\",0,F59*E59)","v":200}]
["Property Tax",1,"acre",0,1,0,0,0]
["Perenial Crop Establishment",1,"acre",90,0,{"$f":"B61*D61","v":90},{"$f":"F61*(1-E61)","v":90},{"$f":"F61*E61","v":0}]
["Total Fixed Costs",null,null,null,null,{"$f":"SUM(F52:F61)","v":393.06},{"$f":"SUM(G52:G61)","v":193.06},{"$f":"SUM(H52:H61)","v":200}]
["Total Specified Costs",null,null,null,null,{"$f":"F48+F62","v":1099.1527719999999},{"$f":"G48+G62","v":827.113607},{"$f":"H48+H62","v":272.03916499999997}]
["Returns Above Total Specified Costs",null,null,null,null,{"$f":"F12-F63","v":550.84722800000009},{"$f":"G12-G63","v":278.38639299999977},{"$f":"H12-H63","v":272.46083500000003}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F64/F63)","v":0.50115620142383643},{"$f":"(G64/G63)","v":0.33657576256026916},1.0015500341651176]

{"sheet":"Irr Canola","index":4,"n_rows":66,"n_cols":8,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Canola"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share"," ","Tenant","Landlord"]
["Income"]
["canola",22,"cwt",{"$f":"'Universal Input Prices'!$B$5","v":20},0.33,{"$f":"D9*B9","v":440},{"$f":"F9*(1-E9)","v":294.79999999999995},{"$f":"IF(H6=\"Cash\", D60,F9*E9)","v":145.20000000000002}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":440},{"$f":"SUM(G8:G11)","v":294.79999999999995},{"$f":"SUM(H8:H11)","v":145.20000000000002}]
[]
["Variable Costs"]
["Seed"]
["canola seed",5,"lb",6.29,0,{"$f":"D16*B16","v":31.45},{"$f":"F16*(1-E16)","v":31.45},{"$f":"F16*E16","v":0}]
["seed treatment",1,"acre",7.14,0,{"$f":"D17*B17","v":7.14},{"$f":"F17*(1-E17)","v":7.14},{"$f":"F17*E17","v":0}]
["Fertilizer"]
["fert (N) - dry",25,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$26, 2))","v":0.52173913043478259},0.33,{"$f":"D19*B19","v":13.043478260869565},{"$f":"F19*(1-E19)","v":8.7391304347826075},{"$f":"F19*E19","v":4.3043478260869561}]
["fert (N) - liquid",55,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$27, 2))","v":0.578125},0.33,{"$f":"D20*B20","v":31.796875},{"$f":"F20*(1-E20)","v":21.303906249999997},{"$f":"F20*E20","v":10.492968750000001}]
[null,0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",36.630000000000003,0.33,{"$f":"D23*B23","v":36.630000000000003},{"$f":"F23*(1-E23)","v":24.542099999999998},{"$f":"F23*E23","v":12.087900000000001}]
["fertilizer application",1,"acre",7.5,0.33,7.5,5.0249999999999995,2.4750000000000001]
["insecticide & application",1,"acre",37.58,0.33,37.58,25.178599999999996,12.401400000000001]
["custom harvest & haul",1,"acre",35,0,35,35,0]
["custom harvest & haul",{"$f":"B9","v":22},"cwt",0.7,0,15.399999999999999,15.399999999999999,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0.33,0,0,0]
["Operator Labor & Hand Labor",0.62,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,10.943,10.943,0]
["Irrigation Labor",0.64400000000000002,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,11.3666,11.3666,0]
["Diesel Fuel - Tractors",1.73,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,5.3630000000000004,5.3630000000000004,0]
["Gasoline - Pickup",2.0492300000000001,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.9181520000000001,4.9181520000000001,0]
["Irrigation Fuel",10,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,38,25.459999999999997,12.540000000000001]
["Pumping Days",94.28]
["Calculated GPM capacity per acre needed",{"$f":"B38*18.85694/B39","v":2.000099703012304}]
["Repair & Maintenance"]
["Implements",1,"acre",3.91,0,{"$f":"D42*B42","v":3.91},{"$f":"F42*(1-E42)","v":3.91},{"$f":"F42*E42","v":0}]
["Tractors",1,"acre",3.36,0,{"$f":"D43*B43","v":3.36},{"$f":"F43*(1-E43)","v":3.36},{"$f":"F43*E43","v":0}]
["Irrigation-Above Ground",{"$f":"B38","v":10},"acin",3.75,0,{"$f":"D44*B44","v":37.5},{"$f":"F44*(1-E44)","v":37.5},{"$f":"F44*E44","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D45*B45","v":0},{"$f":"F45*(1-E45)","v":0},{"$f":"F45*E45","v":0}]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D46*B46","v":2.5099999999999998},{"$f":"F46*(1-E46)","v":2.5099999999999998},{"$f":"F46*E46","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F16:F25,F28:F46))*$B47/2","v":12.735499736739133},{"$f":"(SUM(G16:G25,G28:G46))*$B47/2","v":10.291926990815218},{"$f":"(SUM(H16:H25,H28:H46))*$B47/2","v":2.4435727459239129}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F47)","v":346.14660499760879},{"$f":"SUM(G15:G47)","v":289.40141567559783},{"$f":"SUM(H15:H47)","v":56.745189322010873}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F49","v":93.85339500239121},{"$f":"G12-G49","v":5.3985843244021225},{"$f":"H12-H49","v":88.454810677989144}]
[]
["Fixed Costs"]
["Implements",1,"acre",7.01,0,{"$f":"D53*B53","v":7.01},{"$f":"F53*(1-E53)","v":7.01},{"$f":"F53*E53","v":0}]
["Tractors",1,"acre",5.82,0,5.82,5.82,0]
["Irrigation Equipment",1,"acre",33.5,0,33.5,33.5,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2699999999999996,0,4.2699999999999996,4.2699999999999996,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",42.33,0,{"$f":"B59*D59","v":42.33},42.33,0]
["Land cash rent value",1,"acre",125,1,{"$f":"D60*B60","v":125},{"$f":"IF($H$6=\"Cash\",D60,F60*(1-E60))","v":0},{"$f":"IF($H$6=\"Cash\",0,F60*E60)","v":125}]
["Property Tax",1,"acre",0,1,{"$f":"B61*D61","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F53:F61)","v":217.93},{"$f":"SUM(G53:G61)","v":92.929999999999993},{"$f":"SUM(H53:H61)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F49+F62","v":564.0766049976088},{"$f":"G49+G62","v":382.33141567559784},{"$f":"H49+H62","v":181.74518932201087}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F63","v":-124.0766049976088},{"$f":"G12-G63","v":-87.531415675597884},{"$f":"H12-H63","v":-36.545189322010856}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F64/F63)","v":-0.21996410398572508},{"$f":"(G64/G63)","v":-0.22894120673009749},-0.20107926629772382]

{"sheet":"Irr Corn","index":5,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Corn"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["corn grain",225,"bu",{"$f":"'Universal Input Prices'!$B$6","v":5.35},0.33,{"$f":"D9*B9","v":1203.75},{"$f":"F9*(1-E9)","v":806.51249999999993},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":397.23750000000001}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":1203.75},{"$f":"SUM(G8:G11)","v":806.51249999999993},397.23750000000001]
[]
["Variable Costs"]
["Seed"]
["corn seed",0.38,"bags",320,0,{"$f":"D16*B16","v":121.6},{"$f":"F16*(1-E16)","v":121.6},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",140,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D18*B18","v":59.756097560975618},{"$f":"F18*(1-E18)","v":40.036585365853661},{"$f":"F18*E18","v":19.719512195121954}]
["fert (P) - liquid",89.98,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D19*B19","v":79.39411764705882},{"$f":"F19*(1-E19)","v":53.194058823529403},{"$f":"F19*E19","v":26.20005882352941}]
["fert (N) - liquid",85,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$27, 2))","v":0.578125},0.33,{"$f":"D20*B20","v":49.140625},{"$f":"F20*(1-E20)","v":32.924218749999994},{"$f":"F20*E20","v":16.216406250000002}]
["Field Operations"]
["herbicide preplant",1,"acre",46.25,0.33,{"$f":"D22*B22","v":46.25},{"$f":"F22*(1-E22)","v":30.987499999999997},{"$f":"F22*E22","v":15.262500000000001}]
["fertilizer application",1,"acre",18,0.33,18,12.059999999999999,5.94]
["insecticide & application",1,"acre",45,0.33,45,30.15,14.850000000000001]
["custom harvest & haul",{"$f":"$B$9","v":225},"bu",0.48,0.33,108,72.359999999999985,35.64]
["crop consultant",1,"acre",12,0,12,12,0]
["scouting",1,"acre",0,0,{"$f":"D27*B27","v":0},{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["herbicide postplant",1,"acre",51,0,51,51,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",50,0.33,50,33.5,16.5]
["Operator Labor & Hand Labor",0.7,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,12.354999999999999,12.354999999999999,0]
["Irrigation Labor",1.3440000000000001,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,23.721599999999999,23.721599999999999,0]
["Diesel Fuel - Tractors",2.0299999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,6.2929999999999993,6.2929999999999993,0]
["Gasoline - Pickup",3.07,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,7.3679999999999994,7.3679999999999994,0]
["Irrigation Fuel",22,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,83.6,56.011999999999993,27.588000000000001]
["Pumping Days",69.14]
["Calculated GPM capacity per acre needed",{"$f":"B36*18.85694/B37","v":6.0001833960080999}]
["Repair & Maintenance"]
["Implements",1,"acre",0,0,{"$f":"D40*B40","v":0},0,0]
["Tractors",1,"acre",0,0,{"$f":"D41*B41","v":0},0,0]
["Irrigation-Above Ground",{"$f":"Corn_Inches","v":22},"acin",3.75,0,{"$f":"D42*B42","v":82.5},82.5,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D43*B43","v":0},0,0]
["Pickup",1,"acre",3.76,0,{"$f":"D44*B44","v":3.76},3.76,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F16:F24,F26:F44))*$B45/2.5","v":27.062583847489243},{"$f":"(SUM(G16:G24,G26:G44))*$B45/2","v":27.425788332272237},{"$f":"(SUM(H16:H24,H26:H44))*$B45/2","v":6.4024414770893117}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F45)","v":886.80102405552373},{"$f":"SUM(G16:G45)","v":709.24775127165515},{"$f":"SUM(H16:H45)","v":184.31891874574069}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F47","v":316.94897594447627},{"$f":"G12-G47","v":97.264748728344784},{"$f":"H12-H47","v":212.91858125425932}]
[]
["Fixed Costs"]
["Implements",1,"acre",0,0,{"$f":"D51*B51","v":0},{"$f":"F51*(1-E51)","v":0},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",0,0,0,0,0]
["Irrigation Equipment",1,"acre",47.34,0,47.34,47.34,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",6.4,0,6.4,6.4,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",51.45,0,51.45,51.45,0]
["Land cash rent value",1,"acre",200,1,200,{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":0},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":200}]
["Property Tax",1,"acre",0,1,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":305.19},{"$f":"SUM(G51:G59)","v":105.19},{"$f":"SUM(H51:H59)","v":200}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":1191.9910240555237},{"$f":"G47+G60","v":814.43775127165509},{"$f":"H47+H60","v":384.31891874574069}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F61","v":11.758975944476333},{"$f":"G12-G61","v":-7.9252512716551564},{"$f":"H12-H61","v":12.918581254259323}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F62/F61)","v":9.8649869899763553E-3},{"$f":"(G62/G61)","v":-9.7309478339882294E-3},3.3614221481524438E-2]

{"sheet":"Irr Corn Silage","index":6,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Corn Silage"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["corn silage",27,"ton",{"$f":"'Universal Input Prices'!$B$7","v":60},0.33,{"$f":"D9*B9","v":1620},{"$f":"F9*(1-E9)","v":1085.3999999999999},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":534.6}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":1620},{"$f":"SUM(G8:G11)","v":1085.3999999999999},534.6]
[]
["Variable Costs"]
["Seed"]
["corn seed",0.44,"bags",300,0,{"$f":"D16*B16","v":132},{"$f":"F16*(1-E16)","v":132},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",160.05000000000001,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D18*B18","v":68.314024390243915},{"$f":"F18*(1-E18)","v":45.770396341463417},{"$f":"F18*E18","v":22.543628048780494}]
["fert (P) - liquid",90,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D19*B19","v":79.411764705882334},{"$f":"F19*(1-E19)","v":53.20588235294116},{"$f":"F19*E19","v":26.20588235294117}]
["fert (N) - liquid",95,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$27, 2))","v":0.578125},0.33,{"$f":"D20*B20","v":54.921875},{"$f":"F20*(1-E20)","v":36.797656249999996},{"$f":"F20*E20","v":18.124218750000001}]
["Field Operations"]
["herbicide preplant",1,"acre",46.25,0.33,{"$f":"D22*B22","v":46.25},{"$f":"F22*(1-E22)","v":30.987499999999997},{"$f":"F22*E22","v":15.262500000000001}]
["fertilizer application",1,"acre",18,0.33,18,12.059999999999999,5.94]
["insecticide & application",1,"appl",45,0.33,45,30.15,14.850000000000001]
["custom harvest & haul",{"$f":"$B$9","v":27},"ton",12.5,0,337.5,337.5,0]
["crop consultant",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D27*B27","v":0},{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["herbicide postplant",1,"acre",51,0,51,51,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",45,0.33,45,30.15,14.850000000000001]
["Operator Labor & Hand Labor",0.77,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,13.590499999999999,13.590499999999999,0]
["Irrigation Labor",1.284,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,22.662599999999998,22.662599999999998,0]
["Diesel Fuel - Tractors",2.21,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,6.851,6.851,0]
["Gasoline - Pickup",3.07,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,7.3679999999999994,7.3679999999999994,0]
["Irrigation Fuel",20,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,76,50.919999999999995,25.080000000000002]
["Pumping Days",62.86]
["Calculated GPM capacity per acre needed",{"$f":"B36*18.85694/B37","v":5.9996627426026103}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",0,0,{"$f":"D40*B40","v":0},0,0]
["Tractors",1,"acre",0,0,{"$f":"D41*B41","v":0},0,0]
["Irrigation-Above Ground",{"$f":"B36","v":20},"acin",3.75,0,{"$f":"D42*B42","v":75},75,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D43*B43","v":0},0,0]
["Pickup",1,"acre",3.76,0,{"$f":"D44*B44","v":3.76},3.76,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F16:F24,F26:F44))*$B45/2","v":33.530839384325681},{"$f":"(SUM(G16:G24,G26:G44))*$B45/2","v":27.102309072498205},{"$f":"(SUM(H16:H24,H26:H44))*$B45/2","v":6.4285303118274744}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F45)","v":1116.160603480452},{"$f":"SUM(G16:G45)","v":966.87584401690276},{"$f":"SUM(H16:H45)","v":149.28475946354914}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F47","v":503.83939651954802},{"$f":"G12-G47","v":118.5241559830971},{"$f":"H12-H47","v":385.31524053645091}]
[]
["Fixed Costs"]
["Implements",1,"acre",0,0,{"$f":"D51*B51","v":0},{"$f":"F51*(1-E51)","v":0},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",0,0,0,0,0]
["Irrigation Equipment",1,"acre",47.34,0,47.34,47.34,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",6.4,0,6.4,6.4,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",51.45,0,51.45,51.45,0]
["Land cash rent value",1,"acre",200,1,200,{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":0},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":200}]
["Property Tax",1,"acre",0,1,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":305.19},{"$f":"SUM(G51:G59)","v":105.19},{"$f":"SUM(H51:H59)","v":200}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":1421.350603480452},{"$f":"G47+G60","v":1072.0658440169027},{"$f":"H47+H60","v":349.28475946354911}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F61","v":198.64939651954796},{"$f":"G12-G61","v":13.334155983097162},{"$f":"H12-H61","v":185.31524053645091}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F62/F61)","v":0.1397610104312873},{"$f":"(G62/G61)","v":1.2437814391265066E-2},0.53055633123262613]

{"sheet":"Irr Cotton","index":7,"n_rows":70,"n_cols":8,"rows_kept":70,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Cotton"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["cotton lint",1500,"lb",{"$f":"'Universal Input Prices'!$B$8","v":0.74},0.33,{"$f":"D9*B9","v":1110},{"$f":"F9*(1-E9)","v":743.69999999999993},{"$f":"IF(H6=\"Cash\", D64,F9*E9)","v":366.3}]
["cotton seed",{"$f":"B9/500*'Universal Input Prices'!B39/2000","v":1.125},"tons",{"$f":"'Universal Input Prices'!$B$9","v":225},0.33,{"$f":"D10*B10","v":253.125},{"$f":"F10*(1-E10)","v":169.59374999999997},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":83.53125}]
["Expected Turnout",0.27300000000000002]
["other income",1,"unit",0,0.33,{"$f":"D12*B12","v":0},{"$f":"F12*(1-E12)","v":0},{"$f":"IF(H9=\"Cash\", D61,F12*E12)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D13*B13","v":0},{"$f":"F13*(1-E13)","v":0},{"$f":"IF(H10=\"Cash\", D62,F13*E13)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F13)","v":1363.125},{"$f":"SUM(G8:G13)","v":913.29374999999993},{"$f":"SUM(H8:H13)","v":449.83125000000001}]
[]
["Variable Costs"]
["Seed"]
["cotton seed",0.26,"bags",375,0,{"$f":"D18*B18","v":97.5},{"$f":"F18*(1-E18)","v":97.5},{"$f":"+F18*E18","v":0}]
["Boll Weevil  Assess.-Irr",1,"acre",1,0.33,{"$f":"D19*B19","v":1},{"$f":"F19*(1-E19)","v":0.66999999999999993},{"$f":"+F19*E19","v":0.33}]
["Fertilizer"]
["fert (P) - dry",65.02,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.80288461538461531},0.33,{"$f":"D21*B21","v":52.203557692307683},{"$f":"F21*(1-E21)","v":34.976383653846142},{"$f":"+F21*E21","v":17.227174038461538}]
["fert (N) - dry",135.1,"lb",{"$f":"IF(A22=\"\",0,VLOOKUP(A22,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.52173913043478259},0.33,{"$f":"D22*B22","v":70.486956521739131},{"$f":"F22*(1-E22)","v":47.226260869565216},{"$f":"+F22*E22","v":23.260695652173915}]
[null,0,"lb",{"$f":"IF(A23=\"\",0,VLOOKUP(A23,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D23*B23","v":0},{"$f":"F23*(1-E23)","v":0},{"$f":"F23*E23","v":0}]
["Field Operations"]
["preplant herbicide & application",1,"acre",60.15,0.33,{"$f":"D25*B25","v":60.15},{"$f":"F25*(1-E25)","v":40.300499999999992},{"$f":"+F25*E25","v":19.849499999999999}]
["post emergence herbicide & application",1,"acre",49,0.33,{"$f":"D26*B26","v":49},32.83,16.170000000000002]
["fertilizer application",1,"acre",7.5,0.33,7.5,5.0249999999999995,2.4750000000000001]
["insecticide & application",1,"acre",15.73,0.33,15.73,10.539099999999999,5.1909000000000001]
["harvest aids",1,"acre",36.25,0.33,36.25,24.287499999999998,11.9625]
["strip & module",{"$f":"B9/100","v":15},"cwt.",{"$f":"'Universal Input Prices'!$B$37","v":12},0,180,180,0]
["ginning",{"$f":"B9/B11/100","v":54.945054945054942},"cwt.",{"$f":"'Universal Input Prices'!$B$38","v":3.25},0.33,178.57142857142856,119.64285714285712,58.928571428571423]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D33*B33","v":0},{"$f":"F33*(1-E33)","v":0},{"$f":"+F33*E33","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",58,0.33,58,38.86,19.14]
["Operator Labor & Hand Labor",0.77,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,13.590499999999999,13.590499999999999,0]
["Irrigation Labor",0.77400000000000002,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,13.661099999999999,13.661099999999999,0]
["Diesel Fuel - Tractors",1.97,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,6.1070000000000002,6.1070000000000002,0]
["Gasoline - Pickup",3.4820000000000002,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,8.3567999999999998,8.3567999999999998,0]
["Irrigation Fuel",14,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,53.199999999999996,35.643999999999991,17.556000000000001]
["Pumping Days",75.430000000000007]
["Calculated GPM capacity per acre needed",{"$f":"B42*18.85694/B43","v":3.4998960625745723}]
["Repair & Maintenance"]
["Implements",1,"acre",0,0,{"$f":"D46*B46","v":0},{"$f":"F46*(1-E46)","v":0},{"$f":"+F46*E46","v":0}]
["Tractors",1,"acre",0,0,{"$f":"D47*B47","v":0},{"$f":"F47*(1-E47)","v":0},{"$f":"+F47*E47","v":0}]
["Irrigation-Above Ground",{"$f":"Cotton_Inches","v":14},"acin",3.22,0,{"$f":"D48*B48","v":45.080000000000005},{"$f":"F48*(1-E48)","v":45.080000000000005},{"$f":"+F48*E48","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D49*B49","v":0},{"$f":"F49*(1-E49)","v":0},{"$f":"+F49*E49","v":0}]
["Pickup",1,"acre",4.26,0,{"$f":"D50*B50","v":4.26},{"$f":"F50*(1-E50)","v":4.26},{"$f":"+F50*E50","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F18:F28,F32:F50))*$B51/2","v":25.012166139632107},{"$f":"(SUM(G18:G28,G32:G50))*$B51/2","v":19.558199003553511},{"$f":"(SUM(H18:H28,H32:H50))*$B51/2","v":5.4539671360785951}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F18:F51)","v":975.65950892510762},{"$f":"SUM(G18:G51)","v":778.11520066982212},{"$f":"SUM(H18:H51)","v":197.5443082552855}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F14-F53","v":387.46549107489238},{"$f":"G14-G53","v":135.17854933017782},{"$f":"H14-H53","v":252.28694174471451}]
[]
["Fixed Costs"]
["Implements",1,"acre",0,0,{"$f":"D57*B57","v":0},{"$f":"F57*(1-E57)","v":0},{"$f":"+F57*E57","v":0}]
["Tractors",1,"acre",0,0,0,0,0]
["Irrigation Equipment",1,"acre",33.5,0,33.5,33.5,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",7.26,0,7.26,7.26,0]
["Management",1,"acre",0,0,{"$f":"D62*B62","v":0},0,0]
["Irrigation Investment",1,"acre",42.33,0,{"$f":"D63*B63","v":42.33},42.33,0]
["Land cash rent value",1,"acre",125,1,125,{"$f":"IF($H$6=\"Cash\",D64,F64*(1-E64))","v":0},{"$f":"IF($H$6=\"Cash\",0,F64*E64)","v":125}]
["Property Tax",1,"acre",0,1,{"$f":"B65*D65","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F57:F65)","v":208.09},{"$f":"SUM(G57:G65)","v":83.09},{"$f":"SUM(H57:H65)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F53+F66","v":1183.7495089251076},{"$f":"G53+G66","v":861.20520066982215},{"$f":"H53+H66","v":322.5443082552855}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F14-F67","v":179.37549107489235},{"$f":"G14-G67","v":52.088549330177784},{"$f":"H14-H67","v":127.28694174471451}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F68/F67)","v":0.15153162871237222},{"$f":"(G68/G67)","v":6.0483319526710613E-2},0.39463397271909129]

{"sheet":"Irr Peanuts","index":8,"n_rows":68,"n_cols":8,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Peanuts"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["peanuts",2.25,"ton",{"$f":"'Universal Input Prices'!$B$10","v":600},0.33,{"$f":"D9*B9","v":1350},{"$f":"F9*(1-E9)","v":904.49999999999989},{"$f":"IF(H6=\"Cash\", D62,F9*E9)","v":445.5}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":1350},{"$f":"SUM(G8:G11)","v":904.49999999999989},445.5]
[]
["Variable Costs"]
["Seed"]
["peanut seed",100,"lb",0.95,0,{"$f":"D16*B16","v":95},{"$f":"F16*(1-E16)","v":95},{"$f":"F16*E16","v":0}]
["innoculant",1,"acre",6.6,0,{"$f":"D17*B17","v":6.6},{"$f":"F17*(1-E17)","v":6.6},{"$f":"F17*E17","v":0}]
["Fertilizer"]
["fert (P) - dry",50,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.80288461538461531},0.33,{"$f":"D19*B19","v":40.144230769230766},{"$f":"F19*(1-E19)","v":26.89663461538461},{"$f":"F19*E19","v":13.247596153846153}]
["fert (N) - dry",80,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$27, 2))","v":0.52173913043478259},0.33,{"$f":"D20*B20","v":41.739130434782609},{"$f":"F20*(1-E20)","v":27.965217391304346},{"$f":"F20*E20","v":13.773913043478261}]
[null,0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",50.15,0.33,{"$f":"D23*B23","v":50.15},{"$f":"F23*(1-E23)","v":33.600499999999997},{"$f":"F23*E23","v":16.549500000000002}]
["fertilizer application",1,"acre",7.5,0.33,7.5,5.0249999999999995,2.4750000000000001]
["fungicide & application",3,"appl",25.7,0.33,77.099999999999994,51.656999999999989,25.442999999999998]
["digging",1,"acre",30,0.33,30,20.099999999999998,9.9]
["custom harvest & haul",{"$f":"$B$9","v":2.25},"ton",60,0,135,135,0]
["drying",{"$f":"$B$9","v":2.25},"ton",20,0,45,45,0]
["insecticide & application",1,"appl",15.73,0.33,15.73,10.539099999999999,5.1909000000000001]
["hoeing",1,"acre",27.14,0,27.14,27.14,0]
["scouting",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,{"$f":"+F32*E32","v":0}]
["other ",1,"acre",0,0,0,0,{"$f":"+F33*E33","v":0}]
["other ",1,"acre",0,0,0,0,{"$f":"+F34*E34","v":0}]
["Crop Insurance",1,"acre",65,0.33,65,43.55,21.45]
["Operator Labor & Hand Labor",1.1200000000000001,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,19.768000000000001,19.768000000000001,0]
["Irrigation Labor",1.3440000000000001,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,23.721599999999999,23.721599999999999,0]
["Diesel Fuel - Tractors",2.99,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,9.2690000000000001,9.2690000000000001,0]
["Gasoline - Pickup",2.0492307689999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.9181538455999991,4.9181538455999991,0]
["Irrigation Fuel",21,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,79.8,53.465999999999994,26.334]
["Pumping Days",79.2]
["Calculated GPM capacity per acre needed",{"$f":"B40*18.85694/B41","v":4.9999462121212117}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",12.67,0,{"$f":"D44*B44","v":12.67},12.67,0]
["Tractors",1,"acre",5.31,0,{"$f":"D45*B45","v":5.31},5.31,0]
["Irrigation-Above Ground",{"$f":"B40","v":21},"acin",3.75,0,{"$f":"D46*B46","v":78.75},78.75,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D47*B47","v":0},0,0]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D48*B48","v":2.5099999999999998},2.5099999999999998,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F16:F25,F29:F48))*$B49/2","v":29.826905177232597},{"$f":"(SUM(G16:G25,G29:G48))*$B49/2","v":24.226029263353006},{"$f":"(SUM(H16:H25,H29:H48))*$B49/2","v":5.600875913879598}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F49)","v":902.64702022684583},{"$f":"SUM(G16:G49)","v":762.6822351156419},{"$f":"SUM(H16:H49)","v":139.96478511120401}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F51","v":447.35297977315417},{"$f":"G12-G51","v":141.81776488435798},{"$f":"H12-H51","v":305.53521488879596}]
[]
["Fixed Costs"]
["Implements",1,"acre",20.399999999999999,0,{"$f":"D55*B55","v":20.399999999999999},{"$f":"F55*(1-E55)","v":20.399999999999999},{"$f":"F55*E55","v":0}]
["Tractors",1,"acre",9.15,0,9.15,9.15,0]
["Irrigation Equipment",1,"acre",47.34,0,47.34,47.34,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2699999999999996,0,4.2699999999999996,4.2699999999999996,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",51.45,0,{"$f":"B61*D61","v":51.45},51.45,0]
["Land cash rent value",1,"acre",125,1,{"$f":"D62*B62","v":125},{"$f":"IF($H$6=\"Cash\",D62,F62*(1-E62))","v":0},{"$f":"IF($H$6=\"Cash\",0,F62*E62)","v":125}]
["Property Tax",1,"acre",0,1,{"$f":"B63*D63","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F55:F63)","v":257.61},{"$f":"SUM(G55:G63)","v":132.61000000000001},{"$f":"SUM(H55:H63)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F51+F64","v":1160.2570202268457},{"$f":"G51+G64","v":895.29223511564192},{"$f":"H51+H64","v":264.96478511120404}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F65","v":189.74297977315427},{"$f":"G12-G65","v":9.2077648843579709},{"$f":"H12-H65","v":180.53521488879596}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F66/F65)","v":0.16353529990799537},{"$f":"(G66/G65)","v":1.0284647317608685E-2},0.68135550470613093]

{"sheet":"Irr Sorghum","index":9,"n_rows":63,"n_cols":8,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sorghum"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["sorghum grain",60,"cwt",{"$f":"'Universal Input Prices'!$B$11","v":8.25},0.33,{"$f":"D9*B9","v":495},{"$f":"F9*(1-E9)","v":331.65},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":163.35}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":495},{"$f":"SUM(G8:G11)","v":331.65},{"$f":"SUM(H8:H11)","v":163.35}]
[]
["Variable Costs"]
["Seed",4,"lb",3.2,0,{"$f":"D15*B15","v":12.8},{"$f":"F15*(1-E15)","v":12.8},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",60,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D17*B17","v":25.609756097560979},{"$f":"F17*(1-E17)","v":17.158536585365855},{"$f":"F17*E17","v":8.4512195121951237}]
["fert (P) - liquid",40,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D18*B18","v":35.294117647058819},{"$f":"F18*(1-E18)","v":23.647058823529406},{"$f":"F18*E18","v":11.647058823529411}]
["fert (N) - liquid",50.01,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$27, 2))","v":0.578125},0.33,{"$f":"D19*B19","v":28.912031249999998},{"$f":"F19*(1-E19)","v":19.371060937499998},{"$f":"F19*E19","v":9.5409703125000007}]
["Field Operations"]
["herbicide & application",1,"acre",57.75,0.33,{"$f":"D21*B21","v":57.75},{"$f":"F21*(1-E21)","v":38.692499999999995},{"$f":"F21*E21","v":19.057500000000001}]
["fertilizer application",1,"acre",18,0.33,18,12.059999999999999,5.94]
["insecticide & application - headwrm",0.67,"acre",27.5,0.33,18.425000000000001,12.344749999999999,6.0802500000000004]
["custom harvest & haul",{"$f":"B9","v":60},"cwt",1,0,60,60,0]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["insecticide sugar cane aphid",1,"acre",21,0.33,21,14.069999999999999,6.9300000000000006]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",30,0.33,30,20.099999999999998,9.9]
["Operator Labor & Hand Labor",0.35,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,6.1774999999999993,6.1774999999999993,0]
["Irrigation Labor",0.90439999999999998,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,15.962659999999998,15.962659999999998,0]
["Diesel Fuel - Tractors",1.0900000000000001,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,3.3790000000000004,3.3790000000000004,0]
["Gasoline - Pickup",2.0492308000000001,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.91815392,4.91815392,0]
["Irrigation Fuel",10,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,38,25.459999999999997,12.540000000000001]
["Pumping Days",75.430000000000007]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":2.4999257589818376}]
["Repair & Maintenance"]
["Implements",1,"acre",6.25,0,{"$f":"D39*B39","v":6.25},{"$f":"F39*(1-E39)","v":6.25},{"$f":"F39*E39","v":0}]
["Tractors",1,"acre",2.5499999999999998,0,{"$f":"D40*B40","v":2.5499999999999998},{"$f":"F40*(1-E40)","v":2.5499999999999998},{"$f":"F40*E40","v":0}]
["Irrigation-Above Ground",{"$f":"Sorghum_Inches","v":10},"acin",3.75,0,{"$f":"D41*B41","v":37.5},{"$f":"F41*(1-E41)","v":37.5},{"$f":"F41*E41","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D42*B42","v":0},{"$f":"F42*(1-E42)","v":0},{"$f":"F42*E42","v":0}]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D43*B43","v":2.5099999999999998},{"$f":"F43*(1-E43)","v":2.5099999999999998},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":16.426719851157891},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":12.372804911987785},{"$f":"(SUM(H15:H23,H25:H43))*$B44/2","v":4.053914939170105}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":441.46493876577773},{"$f":"SUM(G15:G44)","v":347.32402517838301},{"$f":"SUM(H15:H44)","v":94.14091358739465}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":53.535061234222269},{"$f":"G12-G46","v":-15.674025178383033},{"$f":"H12-H46","v":69.209086412605345}]
[]
["Fixed Costs"]
["Implements",1,"acre",10.69,0,{"$f":"D50*B50","v":10.69},{"$f":"F50*(1-E50)","v":10.69},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",4.42,0,4.42,4.42,0]
["Irrigation Equipment",1,"acre",47.34,0,47.34,47.34,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2699999999999996,0,4.2699999999999996,4.2699999999999996,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",51.45,0,{"$f":"B56*D56","v":51.45},51.45,0]
["Land cash rent value",1,"acre",125,1,{"$f":"D57*B57","v":125},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":125}]
["Property Tax",1,"acre",0,1,{"$f":"B58*D58","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":243.17000000000002},{"$f":"SUM(G50:G58)","v":118.17},{"$f":"SUM(H50:H58)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":684.63493876577775},{"$f":"G46+G59","v":465.49402517838303},{"$f":"H46+H59","v":219.14091358739466}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":-189.63493876577775},{"$f":"G12-G60","v":-133.84402517838305},{"$f":"H12-H60","v":-55.79091358739467}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F61/F60)","v":-0.27698694300884086},{"$f":"(G61/G60)","v":-0.28753113453409501},-0.25458921692933861]

{"sheet":"Irr Sorghum Seed","index":10,"n_rows":63,"n_cols":8,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sorghum Seed"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["seed sorghum",45,"cwt",{"$f":"'Universal Input Prices'!B12","v":24.06},0.33,{"$f":"D9*B9","v":1082.7},{"$f":"F9*(1-E9)","v":725.40899999999999},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":357.29100000000005}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":1082.7},{"$f":"SUM(G8:G11)","v":725.40899999999999},{"$f":"SUM(H8:H11)","v":357.29100000000005}]
[]
["Variable Costs"]
["Seed",0,"lb",3.2,0,{"$f":"D15*B15","v":0},{"$f":"F15*(1-E15)","v":0},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",65,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D17*B17","v":27.743902439024392},{"$f":"F17*(1-E17)","v":18.588414634146339},{"$f":"F17*E17","v":9.1554878048780495}]
["fert (P) - liquid",50,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D18*B18","v":44.117647058823522},{"$f":"F18*(1-E18)","v":29.558823529411757},{"$f":"F18*E18","v":14.558823529411763}]
["fert (N) - liquid",59.99,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.578125},0.33,{"$f":"D19*B19","v":34.681718750000002},{"$f":"F19*(1-E19)","v":23.2367515625},{"$f":"F19*E19","v":11.444967187500001}]
["Field Operations"]
["herbicide & application",1,"acre",57.75,0.33,{"$f":"D21*B21","v":57.75},{"$f":"F21*(1-E21)","v":38.692499999999995},{"$f":"F21*E21","v":19.057500000000001}]
["fertilizer application",1,"acre",18,0.33,18,12.059999999999999,5.94]
["insecticide & application-headwrm",0.67,"acre",27.5,0.33,18.425000000000001,12.344749999999999,6.0802500000000004]
["custom harvest & haul",{"$f":"B9","v":45},"cwt",1,0,45,45,0]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["insecticide sugar cane aphid",1,"acre",21,0.33,21,14.069999999999999,6.9300000000000006]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",30,0.33,30,20.099999999999998,9.9]
["Operator Labor & Hand Labor",0.35,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,6.1774999999999993,6.1774999999999993,0]
["Irrigation Labor",1.0244,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,18.080659999999998,18.080659999999998,0]
["Diesel Fuel - Tractors",1.0900000000000001,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,3.3790000000000004,3.3790000000000004,0]
["Gasoline - Pickup",2.0485000000000002,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.9164000000000003,4.9164000000000003,0]
["Irrigation Fuel",16,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,60.8,40.735999999999997,20.064]
["Pumping Days",98.06]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":3.0768003263308179}]
["Repair & Maintenance"]
["Implements",1,"acre",6.25,0,{"$f":"D39*B39","v":6.25},{"$f":"F39*(1-E39)","v":6.25},{"$f":"F39*E39","v":0}]
["Tractors",1,"acre",2.5499999999999998,0,{"$f":"D40*B40","v":2.5499999999999998},{"$f":"F40*(1-E40)","v":2.5499999999999998},{"$f":"F40*E40","v":0}]
["Irrigation-Above Ground",{"$f":"Sorghum_Seed_Inches","v":16},"acin",3.75,0,{"$f":"D41*B41","v":60},{"$f":"F41*(1-E41)","v":60},{"$f":"F41*E41","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D42*B42","v":0},{"$f":"F42*(1-E42)","v":0},{"$f":"F42*E42","v":0}]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D43*B43","v":2.5099999999999998},{"$f":"F43*(1-E43)","v":2.5099999999999998},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":18.737182271153159},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":14.096285987672612},{"$f":"(SUM(H15:H23,H25:H43))*$B44/2","v":4.6408962834805418}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":480.11901051900122},{"$f":"SUM(G15:G44)","v":372.34708571373073},{"$f":"SUM(H15:H44)","v":107.77192480527037}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":602.58098948099882},{"$f":"G12-G46","v":353.06191428626926},{"$f":"H12-H46","v":249.51907519472968}]
[]
["Fixed Costs"]
["Implements",1,"acre",10.69,0,{"$f":"D50*B50","v":10.69},{"$f":"F50*(1-E50)","v":10.69},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",4.42,0,4.42,4.42,0]
["Irrigation Equipment",1,"acre",40.42,0,40.42,40.42,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2699999999999996,0,4.2699999999999996,4.2699999999999996,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",46.89,0,{"$f":"B56*D56","v":46.89},46.89,0]
["Land cash rent value",1,"acre",125,1,{"$f":"D57*B57","v":125},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":125}]
["Property Tax",1,"acre",0,1,{"$f":"B58*D58","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":231.69},{"$f":"SUM(G50:G58)","v":106.69},{"$f":"SUM(H50:H58)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":711.80901051900128},{"$f":"G46+G59","v":479.03708571373073},{"$f":"H46+H59","v":232.77192480527037}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":370.89098948099877},{"$f":"G12-G60","v":246.37191428626926},{"$f":"H12-H60","v":124.51907519472968}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F61/F60)","v":0.52105408051883328},{"$f":"(G61/G60)","v":0.51430655712008777},0.53494026523558802]

{"sheet":"Irr Sorghum Silage","index":11,"n_rows":63,"n_cols":8,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sorghum Silage"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["sorghum silage",25,"ton",{"$f":"'Universal Input Prices'!$B$13","v":51},0.33,{"$f":"D9*B9","v":1275},{"$f":"F9*(1-E9)","v":854.24999999999989},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":420.75}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F6:F11)","v":1275},{"$f":"SUM(G7:G11)","v":854.24999999999989},{"$f":"SUM(H7:H11)","v":420.75}]
[]
["Variable Costs"]
["Seed",5,"lb",3.2,0,{"$f":"D15*B15","v":16},{"$f":"F15*(1-E15)","v":16},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (P) - dry",50,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.80288461538461531},0.33,{"$f":"D17*B17","v":40.144230769230766},{"$f":"F17*(1-E17)","v":26.89663461538461},{"$f":"F17*E17","v":13.247596153846153}]
["fert (N) - NH3 ",100.04,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D18*B18","v":42.70000000000001},{"$f":"F18*(1-E18)","v":28.609000000000005},{"$f":"F18*E18","v":14.091000000000005}]
["fert (N) - liquid",45,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.578125},0,{"$f":"D19*B19","v":26.015625},{"$f":"F19*(1-E19)","v":26.015625},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",57.75,0.33,{"$f":"D21*B21","v":57.75},{"$f":"F21*(1-E21)","v":38.692499999999995},{"$f":"F21*E21","v":19.057500000000001}]
["fertilizer application - NH3",1,"acre",18,0.33,18,12.059999999999999,5.94]
["insecticide & application - headwrm",0.33,"acre",27.5,0.33,9.0750000000000011,6.0802500000000004,2.9947500000000007]
["custom harvest & haul",{"$f":"$B$9","v":25},"ton",12.5,0,312.5,312.5,0]
["crop consultant",1,"acre",0,0,0,0,0]
["insecticide sugar cane aphid",1,"acre",21,0.33,{"$f":"D26*B26","v":21},{"$f":"F26*(1-E26)","v":14.069999999999999},{"$f":"F26*E26","v":6.9300000000000006}]
["fertilizer application  ",1,"acre",7.5,0,7.5,7.5,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",26,0.33,26,17.419999999999998,8.58]
["Operator Labor & Hand Labor",0.5,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,8.8249999999999993,8.8249999999999993,0]
["Irrigation Labor",0.84,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,14.825999999999999,14.825999999999999,0]
["Diesel Fuel - Tractors",1.41,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,4.3709999999999996,4.3709999999999996,0]
["Gasoline - Pickup",3.0699900000000002,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,7.3679760000000005,7.3679760000000005,0]
["Irrigation Fuel",14,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,53.199999999999996,35.643999999999991,17.556000000000001]
["Pumping Days",70.040000000000006]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":3.7692341519131922}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",0,0,{"$f":"D39*B39","v":0},0,0]
["Tractors",1,"acre",0,0,{"$f":"D40*B40","v":0},0,0]
["Irrigation-Above Ground",{"$f":"B35","v":14},"acin",3.75,0,{"$f":"D41*B41","v":52.5},52.5,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D42*B42","v":0},0,0]
["Pickup",1,"acre",3.76,0,{"$f":"D43*B43","v":3.76},3.76,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":18.406567429615382},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":14.428709352692307},3.9778580769230767]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":739.94139919884628},{"$f":"SUM(G15:G44)","v":647.56669496807694},{"$f":"SUM(H15:H44)","v":92.374704230769225}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":535.05860080115372},{"$f":"G12-G46","v":206.68330503192294},{"$f":"H12-H46","v":328.37529576923077}]
[]
["Fixed Costs"]
["Implements",1,"acre",0,0,{"$f":"D50*B50","v":0},{"$f":"F50*(1-E50)","v":0},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",0,0,0,0,0]
["Irrigation Equipment",1,"acre",36.270000000000003,0,36.270000000000003,36.270000000000003,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",6.4,0,6.4,6.4,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",44.15,0,{"$f":"B56*D56","v":44.15},44.15,0]
["Land cash rent value",1,"acre",125,1,{"$f":"D57*B57","v":125},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":125}]
["Property Tax",1,"acre",0,1,{"$f":"B58*D58","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":211.82},{"$f":"SUM(G50:G58)","v":86.82},{"$f":"SUM(H50:H58)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":951.76139919884622},{"$f":"G46+G59","v":734.38669496807688},{"$f":"H46+H59","v":217.37470423076923}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":323.23860080115378},{"$f":"G12-G60","v":119.86330503192301},{"$f":"H12-H60","v":203.37529576923077}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F61/F60)","v":0.33962146507858249},{"$f":"(G61/G60)","v":0.16321551827288122},0.93559780329050424]

{"sheet":"Irr Sorghum Sudangrass","index":12,"n_rows":63,"n_cols":8,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sorghum Sudangrass"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["grazing",800,"lb",{"$f":"Grazing_Price","v":0.9},0.33,{"$f":"D9*B9","v":720},{"$f":"F9*(1-E9)","v":482.4},{"$f":"IF(H6=\"Cash\", 0,F9*E9)","v":237.60000000000002}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F11)","v":720},{"$f":"SUM(G9:G11)","v":482.4},{"$f":"SUM(H9:H11)","v":237.60000000000002}]
[]
["Variable Costs"]
["Seed",22,"bu",0.9,0,{"$f":"D15*B15","v":19.8},{"$f":"F15*(1-E15)","v":19.8},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",150.05000000000001,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D17*B17","v":64.045731707317088},{"$f":"F17*(1-E17)","v":42.910640243902442},{"$f":"F17*E17","v":21.135091463414639}]
["fert (P) - liquid",49.98,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D18*B18","v":44.099999999999987},{"$f":"F18*(1-E18)","v":29.54699999999999},{"$f":"F18*E18","v":14.552999999999997}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",30.43,0.33,{"$f":"D21*B21","v":30.43},{"$f":"F21*(1-E21)","v":20.388099999999998},{"$f":"F21*E21","v":10.0419}]
["fertilizer application",1,"acre",18,0.33,18,12.059999999999999,5.94]
["insecticide & application",1,"acre",0,0.33,0,0,0]
["custom harvest & haul",0,"bu.",0,0.33,0,0,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",25,0.33,25,16.75,8.25]
["Operator Labor & Hand Labor",0.54,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,9.5310000000000006,9.5310000000000006,0]
["Irrigation Labor",0.58399999999999996,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,10.307599999999999,10.307599999999999,0]
["Diesel Fuel - Tractors",1.53,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,4.7430000000000003,4.7430000000000003,0]
["Gasoline - Pickup",2.0492300000000001,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.9181520000000001,4.9181520000000001,0]
["Irrigation Fuel",9,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,34.199999999999996,22.913999999999994,11.286]
["Pumping Days",48.49]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":3.4999476180655806}]
["Repair & Maintenance"]
["Implements",1,"acre",5.57,0,{"$f":"D39*B39","v":5.57},5.57,0]
["Tractors",1,"acre",3.03,0,{"$f":"D40*B40","v":3.03},3.03,0]
["Irrigation-Above Ground",{"$f":"B35","v":9},"acin",3.75,0,{"$f":"D41*B41","v":33.75},33.75,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D42*B42","v":0},0,0]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D43*B43","v":2.5099999999999998},2.5099999999999998,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":13.947096766829265},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":10.742827150975607},3.2042696158536583]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":323.88258047414627},{"$f":"SUM(G15:G44)","v":249.47231939487801},{"$f":"SUM(H15:H44)","v":74.410261079268295}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":396.11741952585373},{"$f":"G12-G46","v":232.92768060512196},{"$f":"H12-H46","v":163.18973892073171}]
[]
["Fixed Costs"]
["Implements",1,"acre",9.6,0,{"$f":"D50*B50","v":9.6},{"$f":"F50*(1-E50)","v":9.6},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",5.24,0,5.24,5.24,0]
["Irrigation Equipment",1,"acre",30.74,0,30.74,30.74,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2699999999999996,0,4.2699999999999996,4.2699999999999996,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",40.5,0,{"$f":"B56*D56","v":40.5},40.5,0]
["Land cash rent value",1,"acre",125,1,{"$f":"D57*B57","v":125},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":125}]
["Property Tax",1,"acre",0,1,{"$f":"B58*D58","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":215.35},{"$f":"SUM(G50:G58)","v":90.35},{"$f":"SUM(H50:H58)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":539.23258047414629},{"$f":"G46+G59","v":339.82231939487804},{"$f":"H46+H59","v":199.41026107926831}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":180.76741952585371},{"$f":"G12-G60","v":142.57768060512194},{"$f":"H12-H60","v":38.189738920731713}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F61/F60)","v":0.33523089307197507},{"$f":"(G61/G60)","v":0.41956538010513894},0.19151340915977624]

{"sheet":"Irr Soybeans","index":13,"n_rows":66,"n_cols":8,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Soybeans"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["soybeans",60,"bu",{"$f":"'Universal Input Prices'!$B$14","v":11},0.33,{"$f":"D9*B9","v":660},{"$f":"F9*(1-E9)","v":442.19999999999993},{"$f":"IF(H6=\"Cash\", D60,F9*E9)","v":217.8}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":660},{"$f":"SUM(G8:G11)","v":442.19999999999993},{"$f":"SUM(H8:H11)","v":217.8}]
[]
["Variable Costs"]
["Seed"]
["soybean seed",1,"bag",76,0,{"$f":"D16*B16","v":76},{"$f":"F16*(1-E16)","v":76},{"$f":"F16*E16","v":0}]
["tech fee",{"$f":"B16","v":1},"lb",0,0,{"$f":"D17*B17","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"+F17*E17","v":0}]
["innoculant",1,"acre",7.1,0,{"$f":"D18*B18","v":7.1},{"$f":"F18*(1-E18)","v":7.1},{"$f":"F18*E18","v":0}]
["Fertilizer"]
["fert (P) - liquid",49.98,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D20*B20","v":44.099999999999987},{"$f":"F20*(1-E20)","v":29.54699999999999},{"$f":"F20*E20","v":14.552999999999997}]
[null,0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
[null,0,"lb",{"$f":"IF(A22=\"\",0,VLOOKUP(A22,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D22*B22","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["Field Operations"]
["herbicide & application",2,"acre",30.25,0.33,{"$f":"D24*B24","v":60.5},{"$f":"F24*(1-E24)","v":40.534999999999997},{"$f":"F24*E24","v":19.965}]
["fertilizer application",1,"acre",0,0.33,0,0,0]
["insecticide & application",0.5,"acre",14.77,0.33,7.3849999999999998,4.9479499999999996,2.4370500000000002]
["custom harvest & haul",{"$f":"$B$9","v":60},"bu.",1,0,60,60,0]
["crop consultant",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D29*B29","v":0},{"$f":"F29*(1-E29)","v":0},{"$f":"F29*E29","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",25,0.33,25,16.75,8.25]
["Operator Labor & Hand Labor",0.26,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,4.5889999999999995,4.5889999999999995,0]
["Irrigation Labor",0.90439999999999998,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,15.962659999999998,15.962659999999998,0]
["Diesel Fuel - Tractors",0.78,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,2.4180000000000001,2.4180000000000001,0]
["Gasoline - Pickup",2.0489999999999999,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.9175999999999993,4.9175999999999993,0]
["Irrigation Fuel",16,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,60.8,40.735999999999997,20.064]
["Pumping Days",67.88]
["Calculated GPM capacity per acre needed",{"$f":"B38*18.85694/B39","v":4.4447707719505019}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",5.53,0,{"$f":"D42*B42","v":5.53},5.53,0]
["Tractors",1,"acre",1.74,0,{"$f":"D43*B43","v":1.74},1.74,0]
["Irrigation-Above Ground",{"$f":"B38","v":16},"acin",3.28,0,{"$f":"D44*B44","v":52.48},52.48,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D45*B45","v":0},0,0]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D46*B46","v":2.5099999999999998},2.5099999999999998,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F16:F26,F28:F46))*$B47/2","v":16.696451699999997},{"$f":"(SUM(G16:G26,G28:G46))*$B47/2","v":13.759344449999997},2.9371072499999995]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F47)","v":447.72871169999996},{"$f":"SUM(G16:G47)","v":379.52255444999997},{"$f":"SUM(H16:H47)","v":68.20615724999999}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F49","v":212.27128830000004},{"$f":"G12-G49","v":62.677445549999959},{"$f":"H12-H49","v":149.59384275000002}]
[]
["Fixed Costs"]
["Implements",1,"acre",9.64,0,{"$f":"D53*B53","v":9.64},{"$f":"F53*(1-E53)","v":9.64},{"$f":"F53*E53","v":0}]
["Tractors",1,"acre",2.99,0,2.99,2.99,0]
["Irrigation Equipment",1,"acre",40.42,0,40.42,40.42,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2699999999999996,0,4.2699999999999996,4.2699999999999996,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",46.89,0,46.89,46.89,0]
["Land cash rent value",1,"acre",125,1,125,{"$f":"IF($H$6=\"Cash\",D60,F60*(1-E60))","v":0},{"$f":"IF($H$6=\"Cash\",0,F60*E60)","v":125}]
["Property Tax",1,"acre",0,1,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F53:F61)","v":229.21},{"$f":"SUM(G53:G61)","v":104.21000000000001},{"$f":"SUM(H53:H61)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F49+F62","v":676.9387117},{"$f":"G49+G62","v":483.73255444999995},{"$f":"H49+H62","v":193.20615724999999}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F63","v":-16.938711699999999},{"$f":"G12-G63","v":-41.532554450000021},{"$f":"H12-H63","v":24.593842750000022}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F64/F63)","v":-2.5022518888691885E-2},{"$f":"(G64/G63)","v":-8.5858506044155333E-2},0.12729326590858442]

{"sheet":"Irr Sunflowers-Confection","index":14,"n_rows":66,"n_cols":8,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sunflowers-Confectionary"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["Confectionary sunflower",18,"cwt",{"$f":"'Universal Input Prices'!$B$15","v":25},0.33,{"$f":"D9*B9","v":450},{"$f":"F9*(1-E9)","v":301.49999999999994},{"$f":"IF(H6=\"Cash\", D60,F9*E9)","v":148.5}]
["Expected % Large",0.66700000000000004]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D12*B12","v":0},{"$f":"F12*(1-E12)","v":0},{"$f":"IF(H9=\"Cash\", D61,F12*E12)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F12)","v":450},{"$f":"SUM(G8:G12)","v":301.49999999999994},{"$f":"SUM(H8:H12)","v":148.5}]
[]
["Variable Costs"]
["Seed",1,"acre",34,0,{"$f":"D16*B16","v":34},{"$f":"F16*(1-E16)","v":34},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (P) - liquid",25,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D18*B18","v":22.058823529411761},{"$f":"F18*(1-E18)","v":14.779411764705879},{"$f":"F18*E18","v":7.2794117647058814}]
["fert (N) - liquid",70.010000000000005,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$27, 2))","v":0.578125},0.33,{"$f":"D19*B19","v":40.474531250000005},{"$f":"F19*(1-E19)","v":27.1179359375},{"$f":"F19*E19","v":13.356595312500003}]
[null,0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["Field Operations"]
["herbicide (2-4D/Prowl H2O)",1,"acre",17.5,0.33,{"$f":"D22*B22","v":17.5},{"$f":"F22*(1-E22)","v":11.724999999999998},{"$f":"F22*E22","v":5.7750000000000004}]
["herbicide (glyphosphate)",3,"acre",12,0.33,36,24.119999999999997,11.88]
["seed insecticide ",1,"acre",13.18,0.33,13.18,8.8305999999999987,4.3494000000000002]
["custom harvest",1,"acre",45,0,45,45,0]
["custom haul",{"$f":"B9","v":18},"cwt",0.7,0,12.6,12.6,0]
["insecticide (ammo)",1,"acre",4,0.33,4,2.6799999999999997,1.32]
["herbicide application",3,"acre",7.5,0,22.5,22.5,0]
["pesticide application",1,"acre",7.5,0,7.5,7.5,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",25,0.33,25,16.75,8.25]
["Operator Labor & Hand Labor",0.18,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,3.1769999999999996,3.1769999999999996,0]
["Irrigation Labor",0.45440000000000003,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,8.0201600000000006,8.0201600000000006,0]
["Diesel Fuel - Tractors",0.64,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,1.9840000000000002,1.9840000000000002,0]
["Gasoline - Pickup",4.5039999999999996,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,10.809599999999998,10.809599999999998,0]
["Irrigation Fuel",7,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,26.599999999999998,17.821999999999996,8.7780000000000005]
["Pumping Days",66]
["Calculated GPM capacity per acre needed",{"$f":"B38*18.85694/B39","v":1.9999784848484849}]
["Repair & Maintenance"]
["Implements",1,"acre",5,0,{"$f":"D42*B42","v":5},{"$f":"F42*(1-E42)","v":5},{"$f":"F42*E42","v":0}]
["Tractors",1,"acre",0,0,{"$f":"D43*B43","v":0},{"$f":"F43*(1-E43)","v":0},{"$f":"F43*E43","v":0}]
["Irrigation-Above Ground",{"$f":"B38","v":7},"acin",3.75,0,{"$f":"D44*B44","v":26.25},{"$f":"F44*(1-E44)","v":26.25},{"$f":"F44*E44","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D45*B45","v":0},{"$f":"F45*(1-E45)","v":0},{"$f":"F45*E45","v":0}]
["Pickup",1,"acre",5.52,0,{"$f":"D46*B46","v":5.52},{"$f":"F46*(1-E46)","v":5.52},{"$f":"F46*E46","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F16:F24,F27:F46))*$B47/2","v":13.930835165073526},{"$f":"(SUM(G16:G24,G27:G46))*$B47/2","v":11.186356846599265},2.7444783184742652]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F47)","v":381.10494994448521},{"$f":"SUM(G16:G47)","v":317.3720645488051},{"$f":"SUM(H16:H47)","v":63.732885395680157}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F13-F49","v":68.895050055514787},{"$f":"G13-G49","v":-15.872064548805156},{"$f":"H13-H49","v":84.767114604319843}]
[]
["Fixed Costs"]
["Implements",1,"acre",8.33,0,{"$f":"D53*B53","v":8.33},{"$f":"F53*(1-E53)","v":8.33},{"$f":"F53*E53","v":0}]
["Tractors",1,"acre",0,0,0,0,0]
["Irrigation Equipment",1,"acre",28.8,0,28.8,28.8,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",9.39,0,9.39,9.39,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",39.22,0,{"$f":"B59*D59","v":39.22},39.22,0]
["Land cash rent value",1,"acre",125,1,{"$f":"D60*B60","v":125},{"$f":"IF($H$6=\"Cash\",D60,F60*(1-E60))","v":0},{"$f":"IF($H$6=\"Cash\",0,F60*E60)","v":125}]
["Property Tax",1,"acre",0,1,{"$f":"B61*D61","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F53:F61)","v":210.74},{"$f":"SUM(G53:G61)","v":85.740000000000009},{"$f":"SUM(H53:H61)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F49+F62","v":591.84494994448528},{"$f":"G49+G62","v":403.11206454880511},{"$f":"H49+H62","v":188.73288539568017}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F13-F63","v":-141.84494994448528},{"$f":"G13-G63","v":-101.61206454880517},{"$f":"H13-H63","v":-40.232885395680171}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F64/F63)","v":-0.23966572656874111},{"$f":"(G64/G63)","v":-0.25206902369081269},-0.21317368889545438]

{"sheet":"Irr Sunflowers-Oilseed","index":15,"n_rows":65,"n_cols":8,"rows_kept":65,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sunflowers-Oilseed"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["oilseed sunflower",20,"cwt",{"$f":"'Universal Input Prices'!$B$16","v":20},0.33,{"$f":"D9*B9","v":400},{"$f":"F9*(1-E9)","v":268},{"$f":"IF(H6=\"Cash\", D59,F9*E9)","v":132}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":400},{"$f":"SUM(G8:G11)","v":268},{"$f":"SUM(H8:H11)","v":132}]
[]
["Variable Costs"]
["Seed",1,"acre",34,0,{"$f":"D15*B15","v":34},{"$f":"F15*(1-E15)","v":34},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (P) - liquid",25,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D17*B17","v":22.058823529411761},{"$f":"F17*(1-E17)","v":14.779411764705879},{"$f":"F17*E17","v":7.2794117647058814}]
["fert (N) - liquid",70.010000000000005,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$27, 2))","v":0.578125},0.33,{"$f":"D18*B18","v":40.474531250000005},{"$f":"F18*(1-E18)","v":27.1179359375},{"$f":"F18*E18","v":13.356595312500003}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide (glyphosphate)",3,"acre",12,0.33,{"$f":"D21*B21","v":36},{"$f":"F21*(1-E21)","v":24.119999999999997},{"$f":"F21*E21","v":11.88}]
["herbicide (2-4D/Prowl H2O)",1,null,17.5,0.33,17.5,11.724999999999998,5.7750000000000004]
["seed insecticide ",1,"acre",12.63,0.33,12.63,8.4620999999999995,4.1679000000000004]
["custom harvest",1,"acre",45,0.33,45,30.15,14.850000000000001]
["custom haul",{"$f":"B9","v":20},"cwt",0.7,0.33,14,9.379999999999999,4.62]
["insecticide (ammo)",1,"acre",4,0.33,{"$f":"D26*B26","v":4},{"$f":"F26*(1-E26)","v":2.6799999999999997},{"$f":"F26*E26","v":1.32}]
["herbicide application",3,"acre",7.5,0,{"$f":"D27*B27","v":22.5},{"$f":"F27*(1-E27)","v":22.5},{"$f":"F27*E27","v":0}]
["pesticide application",1,"acre",7.5,0,{"$f":"D28*B28","v":7.5},{"$f":"F28*(1-E28)","v":7.5},{"$f":"F28*E28","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",25,0.33,25,16.75,8.25]
["Operator Labor & Hand Labor",0.18,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,3.1769999999999996,3.1769999999999996,0]
["Irrigation Labor",0.45440000000000003,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,8.0201600000000006,8.0201600000000006,0]
["Diesel Fuel - Tractors",0.64,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,1.9840000000000002,1.9840000000000002,0]
["Gasoline - Pickup",4.51,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,10.824,10.824,0]
["Irrigation Fuel",7,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,26.599999999999998,17.821999999999996,8.7780000000000005]
["Pumping Days",66]
["Calculated GPM capacity per acre needed",{"$f":"B37*18.85694/B38","v":1.9999784848484849}]
["Repair & Maintenance"]
["Implements",1,"acre",5,0,{"$f":"D41*B41","v":5},{"$f":"F41*(1-E41)","v":5},{"$f":"F41*E41","v":0}]
["Tractors",1,"acre",0,0,{"$f":"D42*B42","v":0},{"$f":"F42*(1-E42)","v":0},{"$f":"F42*E42","v":0}]
["Irrigation-Above Ground",{"$f":"B37","v":7},"acin",3.75,0,{"$f":"D43*B43","v":26.25},{"$f":"F43*(1-E43)","v":26.25},{"$f":"F43*E43","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D44*B44","v":0},{"$f":"F44*(1-E44)","v":0},{"$f":"F44*E44","v":0}]
["Pickup",1,"acre",5.52,0,{"$f":"D45*B45","v":5.52},{"$f":"F45*(1-E45)","v":5.52},{"$f":"F45*E45","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F26:F45))*$B46/2","v":13.906733165073527},{"$f":"(SUM(G15:G23,G26:G45))*$B46/2","v":11.170422346599265},2.7363108184742648]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F46)","v":381.94524794448529},{"$f":"SUM(G15:G46)","v":298.93203004880513},{"$f":"SUM(H15:H46)","v":83.013217895680157}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F48","v":18.054752055514712},{"$f":"G12-G48","v":-30.932030048805132},{"$f":"H12-H48","v":48.986782104319843}]
[]
["Fixed Costs"]
["Implements",1,"acre",8.33,0,{"$f":"D52*B52","v":8.33},{"$f":"F52*(1-E52)","v":8.33},{"$f":"F52*E52","v":0}]
["Tractors",1,"acre",0,0,0,0,0]
["Irrigation Equipment",1,"acre",28.8,0,28.8,28.8,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",9.39,0,9.39,9.39,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",39.22,0,{"$f":"B58*D58","v":39.22},39.22,0]
["Land cash rent value",1,"acre",125,1,{"$f":"D59*B59","v":125},{"$f":"IF($H$6=\"Cash\",D59,F59*(1-E59))","v":0},{"$f":"IF($H$6=\"Cash\",0,F59*E59)","v":125}]
["Property Tax",1,"acre",0,1,{"$f":"B60*D60","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F52:F60)","v":210.74},{"$f":"SUM(G52:G60)","v":85.740000000000009},{"$f":"SUM(H52:H60)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F48+F61","v":592.68524794448535},{"$f":"G48+G61","v":384.67203004880514},{"$f":"H48+H61","v":208.01321789568016}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F62","v":-192.68524794448535},{"$f":"G12-G62","v":-116.67203004880514},{"$f":"H12-H62","v":-76.013217895680157}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F63/F62)","v":-0.32510552373750573},{"$f":"(G63/G62)","v":-0.30330260828686301},-0.36542494109100909]

{"sheet":"Irr Triticale Silage","index":16,"n_rows":63,"n_cols":8,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Triticale Silage"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["triticale silage",10,"ton",{"$f":"'Universal Input Prices'!$B$17","v":51.6},0.33,{"$f":"D9*B9","v":516},{"$f":"F9*(1-E9)","v":345.71999999999997},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":170.28}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F6:F11)","v":516},{"$f":"SUM(G7:G11)","v":345.71999999999997},{"$f":"SUM(H7:H11)","v":170.28}]
[]
["Variable Costs"]
["Seed",0.6,"cwt",25,0,{"$f":"D15*B15","v":15},{"$f":"F15*(1-E15)","v":15},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",55,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D17*B17","v":23.475609756097562},{"$f":"F17*(1-E17)","v":15.728658536585364},{"$f":"F17*E17","v":7.7469512195121961}]
["fert (P) - liquid",35,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D18*B18","v":30.882352941176467},{"$f":"F18*(1-E18)","v":20.691176470588232},{"$f":"F18*E18","v":10.191176470588236}]
["fert (N) - liquid",25,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.578125},0,{"$f":"D19*B19","v":14.453125},{"$f":"F19*(1-E19)","v":14.453125},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",0,0.33,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",18,0.33,18,12.059999999999999,5.94]
["insecticide & application",1,"acre",14.62,0.33,14.62,9.795399999999999,4.8246000000000002]
["custom harvest & haul",{"$f":"$B$9","v":10},"ton",12.5,0,125,125,0]
["crop consultant",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0.33,0,0,0]
["Operator Labor & Hand Labor",0.54,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,9.5310000000000006,9.5310000000000006,0]
["Irrigation Labor",0.96440000000000003,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,17.021660000000001,17.021660000000001,0]
["Diesel Fuel - Tractors",1.53,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,4.7430000000000003,4.7430000000000003,0]
["Gasoline - Pickup",2.0485000000000002,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.9164000000000003,4.9164000000000003,0]
["Irrigation Fuel",10,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,38,25.459999999999997,12.540000000000001]
["Pumping Days",70.040000000000006]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":2.6923101085094232}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",5.57,0,{"$f":"D39*B39","v":5.57},5.57,0]
["Tractors",1,"acre",3.03,0,{"$f":"D40*B40","v":3.03},3.03,0]
["Irrigation-Above Ground",{"$f":"B35","v":10},"acin",3.75,0,{"$f":"D41*B41","v":37.5},37.5,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D42*B42","v":0},0,0]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D43*B43","v":2.5099999999999998},2.5099999999999998,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":10.766391646377331},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":8.9104689003228099},1.8559227460545193]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":375.01953934365133},{"$f":"SUM(G15:G44)","v":331.92088890749636},{"$f":"SUM(H15:H44)","v":43.098650436154948}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":140.98046065634867},{"$f":"G12-G46","v":13.799111092503608},{"$f":"H12-H46","v":127.18134956384506}]
[]
["Fixed Costs"]
["Implements",1,"acre",9.6,0,{"$f":"D50*B50","v":9.6},{"$f":"F50*(1-E50)","v":9.6},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",5.24,0,5.24,5.24,0]
["Irrigation Equipment",1,"acre",33.5,0,33.5,33.5,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2699999999999996,0,4.2699999999999996,4.2699999999999996,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",42.33,0,{"$f":"B56*D56","v":42.33},42.33,0]
["Land cash rent value",1,"acre",125,1,{"$f":"D57*B57","v":125},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":125}]
["Property Tax",1,"acre",0,1,{"$f":"B58*D58","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":219.94},{"$f":"SUM(G50:G58)","v":94.94},{"$f":"SUM(H50:H58)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":594.95953934365139},{"$f":"G46+G59","v":426.86088890749636},{"$f":"H46+H59","v":168.09865043615494}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":-78.959539343651386},{"$f":"G12-G60","v":-81.140888907496389},{"$f":"H12-H60","v":2.1813495638450604}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F61/F60)","v":-0.13271413284802211},{"$f":"(G61/G60)","v":-0.19008742898691797},1.2976603668055933E-2]

{"sheet":"Irr Wheat","index":17,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Wheat"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["wheat",50,"bu",{"$f":"'Universal Input Prices'!$B$18","v":5.75},0.33,{"$f":"D9*B9","v":287.5},{"$f":"F9*(1-E9)","v":192.62499999999997},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":94.875}]
["grazing",136,"lb",{"$f":"Grazing_Price","v":0.9},0.33,{"$f":"D10*B10","v":122.4},{"$f":"F10*(1-E10)","v":82.007999999999996},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":40.392000000000003}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D12*B12","v":0},{"$f":"F12*(1-E12)","v":0},{"$f":"IF(H9=\"Cash\", D61,F12*E12)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F12)","v":409.9},{"$f":"SUM(G8:G12)","v":274.63299999999998},{"$f":"SUM(H8:H12)","v":135.267}]
[]
["Variable Costs"]
["Seed",1.2,"bu",12.5,0,{"$f":"D16*B16","v":15},{"$f":"F16*(1-E16)","v":15},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",45,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D18*B18","v":19.207317073170735},{"$f":"F18*(1-E18)","v":12.86890243902439},{"$f":"F18*E18","v":6.3384146341463428}]
["fert (P) - liquid",25,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D19*B19","v":22.058823529411761},{"$f":"F19*(1-E19)","v":14.779411764705879},{"$f":"F19*E19","v":7.2794117647058814}]
["fert (N) - liquid",20,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$27, 2))","v":0.578125},0.33,{"$f":"D20*B20","v":11.5625},{"$f":"F20*(1-E20)","v":7.7468749999999993},{"$f":"F20*E20","v":3.8156250000000003}]
["Field Operations"]
["herbicide & application",1,"acre",0,0.33,{"$f":"D22*B22","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["fertilizer application",1,"acre",18,0.33,18,12.059999999999999,5.94]
["insecticide & application",1,"acre",14.62,0.33,14.62,9.795399999999999,4.8246000000000002]
["custom harvest & haul",{"$f":"B9","v":50},"bu.",1.1399999999999999,0,56.999999999999993,56.999999999999993,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D27*B27","v":0},{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",36,0.33,36,24.119999999999997,11.88]
["Operator Labor & Hand Labor",0.54,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,9.5310000000000006,9.5310000000000006,0]
["Irrigation Labor",0.96440000000000003,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,17.021660000000001,17.021660000000001,0]
["Diesel Fuel - Tractors",1.53,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,4.7430000000000003,4.7430000000000003,0]
["Gasoline - Pickup",2.0492300000000001,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.9181520000000001,4.9181520000000001,0]
["Irrigation Fuel",10,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,38,25.459999999999997,12.540000000000001]
["Pumping Days",70.709999999999994]
["Calculated GPM capacity per acre needed",{"$f":"B36*18.85694/B37","v":2.6667996040164055}]
["Repair & Maintenance"]
["Implements",1,"acre",5.57,0,{"$f":"D40*B40","v":5.57},5.57,0]
["Tractors",1,"acre",3.03,0,{"$f":"D41*B41","v":3.03},3.03,0]
["Irrigation-Above Ground",{"$f":"B36","v":10},"acin",3.75,0,{"$f":"D42*B42","v":37.5},37.5,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D43*B43","v":0},0,0]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D44*B44","v":2.5099999999999998},2.5099999999999998,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F16:F24,F26:F44))*$B45/2","v":11.66726036711621},{"$f":"(SUM(G16:G24,G26:G44))*$B45/2","v":9.2994480541678612},2.3678123129483502]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F45)","v":327.93971296969863},{"$f":"SUM(G16:G45)","v":272.95384925789807},{"$f":"SUM(H16:H45)","v":54.985863711800576}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F13-F47","v":81.960287030301345},{"$f":"G13-G47","v":1.6791507421019105},{"$f":"H13-H47","v":80.28113628819942}]
[]
["Fixed Costs"]
["Implements",1,"acre",9.6,0,{"$f":"D51*B51","v":9.6},{"$f":"F51*(1-E51)","v":9.6},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",5.24,0,5.24,5.24,0]
["Irrigation Equipment",1,"acre",33.5,0,33.5,33.5,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2699999999999996,0,4.2699999999999996,4.2699999999999996,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",42.33,0,{"$f":"B57*D57","v":42.33},42.33,0]
["Land cash rent value",1,"acre",125,1,{"$f":"D58*B58","v":125},{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":0},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":125}]
["Property Tax",1,"acre",0,1,{"$f":"B59*D59","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":219.94},{"$f":"SUM(G51:G59)","v":94.94},{"$f":"SUM(H51:H59)","v":125}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":547.87971296969863},{"$f":"G47+G60","v":367.89384925789807},{"$f":"H47+H60","v":179.98586371180056}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F13-F61","v":-137.97971296969865},{"$f":"G13-G61","v":-93.260849257898087},{"$f":"H13-H61","v":-44.718863711800566}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F62/F61)","v":-0.25184307741894768},{"$f":"(G62/G61)","v":-0.2534993434818778},-0.24845764433703482]

{"sheet":"Irr Other Crop","index":18,"n_rows":65,"n_cols":8,"rows_kept":65,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
[{"$f":"'Universal Input Prices'!A19","v":"Irrigated Other Crop"}]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["other irrigated crop",0,{"$f":"'Universal Input Prices'!C19","v":"unit"},{"$f":"'Universal Input Prices'!B19","v":0},0.33,{"$f":"D9*B9","v":0},{"$f":"F9*(1-E9)","v":0},{"$f":"IF(H6=\"Cash\", D59,F9*E9)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":0},{"$f":"G9+G10","v":0},{"$f":"H9+H10","v":0}]
[]
["Variable Costs"]
["Seed",0,"unit",0,0,{"$f":"D15*B15","v":0},{"$f":"F15*(1-E15)","v":0},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",0,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D17*B17","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"F17*E17","v":0}]
["fert (N) - dry",0,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.52173913043478259},0.33,0,0,0]
["fert (N) - liquid",0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.578125},0.33,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["fert (P) - dry",0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.80288461538461531},0.33,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["fert (P) - liquid",0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",0,0.33,{"$f":"D23*B23","v":0},{"$f":"F23*(1-E23)","v":0},{"$f":"F23*E23","v":0}]
["fertilizer application",0,"acre",11.75,0.33,0,0,0]
["insecticide & application",0,"acre",0,0.33,0,0,0]
["custom harvest & haul",{"$f":"B9","v":0},{"$f":"C9","v":"unit"},0,0,0,0,0]
["crop consulting",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D28*B28","v":0},{"$f":"F28*(1-E28)","v":0},{"$f":"F28*E28","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0.33,0,0,0]
["Operator Labor & Hand Labor",0,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,0,0,0]
["Irrigation Labor",0,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,0,0,0]
["Diesel Fuel - Tractors",0,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,0,0,0]
["Gasoline - Pickup",0,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,0,0,0]
["Irrigation Fuel",0,"acin",{"$f":"'Universal Input Prices'!$B$34","v":3.8},0.33,0,0,0]
["Pumping Days",70.709999999999994]
["Calculated GPM capacity per acre needed",{"$f":"B37*18.85694/B38","v":0}]
["Repair & Maintenance"]
["Implements",0,"acre",4.47,0,{"$f":"D41*B41","v":0},0,0]
["Tractors",0,"acre",5.55,0,{"$f":"D42*B42","v":0},0,0]
["Irrigation-Above Ground",{"$f":"Other_Inches","v":0},"acin",3.75,0,{"$f":"D43*B43","v":0},0,0]
["Self Propelled Equipment",0,"acre",0.16,1,{"$f":"D44*B44","v":0},0,0]
["Pickup",1,"acre",0,0,{"$f":"D45*B45","v":0},0,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F15:F25,F27:F45))*$B46/2","v":0},{"$f":"(SUM(G15:G25,G27:G45))*$B46/2","v":0},0]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F46)","v":0},{"$f":"SUM(G15:G46)","v":0},{"$f":"SUM(H15:H46)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F48","v":0},{"$f":"G12-G48","v":0},{"$f":"H12-H48","v":0}]
[]
["Fixed Costs"]
["Implements",0,"acre",7.04,0,{"$f":"D52*B52","v":0},{"$f":"F52*(1-E52)","v":0},{"$f":"F52*E52","v":0}]
["Tractors",0,"acre",7.89,0,0,0,0]
["Irrigation-Above Ground",0,"acre",35.56,0,0,0,0]
["Self Propelled Equipment",0,"acre",0.24,1,0,0,0]
["Pickup",1,"acre",0,0,0,0,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B58*D58","v":0},0,0]
["Land cash rent value",0,"acre",85,1,{"$f":"D59*B59","v":0},{"$f":"IF($H$6=\"Cash\",D59,F59*(1-E59))","v":0},{"$f":"IF($H$6=\"Cash\",0,F59*E59)","v":0}]
["Property Tax",1,"acre",0,1,{"$f":"B60*D60","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F52:F60)","v":0},{"$f":"SUM(G52:G60)","v":0},{"$f":"SUM(H52:H60)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F48+F61","v":0},{"$f":"G48+G61","v":0},{"$f":"H48+H61","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F62","v":0},{"$f":"G12-G62","v":0},{"$f":"H12-H62","v":0}]
[]
["Return on Investment",null,null,null,null,{"$f":"IF(F62=0,\"-\",(F63/F62))","v":"-"},{"$f":"IF(G62=0,\"-\",(G63/G62))","v":"-"},"-"]

{"sheet":"Dry Cotton","index":19,"n_rows":67,"n_cols":8,"rows_kept":67,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Cotton"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["cotton lint",400,"lb",{"$f":"'Universal Input Prices'!$B$8","v":0.74},0.33,{"$f":"D9*B9","v":296},{"$f":"F9*(1-E9)","v":198.32},{"$f":"IF(H6=\"Cash\", D61,F9*E9)","v":97.68}]
["cotton seed",{"$f":"B9/500*'Universal Input Prices'!B39/2000","v":0.3},"tons",{"$f":"'Universal Input Prices'!$B$9","v":225},0.33,{"$f":"D10*B10","v":67.5},{"$f":"F10*(1-E10)","v":45.224999999999994},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":22.275000000000002}]
["Expected Turnout",0.22220000000000001]
["other income",1,"unit",0,0.33,{"$f":"D12*B12","v":0},{"$f":"F12*(1-E12)","v":0},{"$f":"IF(H9=\"Cash\", D61,F12*E12)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D13*B13","v":0},{"$f":"F13*(1-E13)","v":0},{"$f":"IF(H10=\"Cash\", D62,F13*E13)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F13)","v":363.5},{"$f":"SUM(G9:G13)","v":243.54499999999999},{"$f":"SUM(H9:H13)","v":119.95500000000001}]
[]
["Variable Costs"]
["Seed"]
["cotton seed",0.18,"bag",335,0,{"$f":"D18*B18","v":60.3},{"$f":"F18*(1-E18)","v":60.3},{"$f":"F18*E18","v":0}]
["Boll Weevil  Assess.-Dry",1,"acre",1.06,0.33,1,{"$f":"F19*(1-E19)","v":0.66999999999999993},{"$f":"F19*E19","v":0.33}]
["Fertilizer"]
["fert (P) - dry",20.010000000000002,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.80288461538461531},0.33,{"$f":"D21*B21","v":16.065721153846155},{"$f":"F21*(1-E21)","v":10.764033173076923},{"$f":"F21*E21","v":5.3016879807692314}]
["fert (N) - dry",30,"lb",{"$f":"IF(A22=\"\",0,VLOOKUP(A22,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.52173913043478259},0.33,{"$f":"D22*B22","v":15.652173913043478},{"$f":"F22*(1-E22)","v":10.486956521739129},{"$f":"F22*E22","v":5.1652173913043482}]
[null,0,"lb",{"$f":"IF(A23=\"\",0,VLOOKUP(A23,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D23*B23","v":0},{"$f":"F23*(1-E23)","v":0},{"$f":"F23*E23","v":0}]
["Field Operations"]
["preplant herbicide & application",1,"acre",60.15,0.33,{"$f":"D25*B25","v":60.15},{"$f":"F25*(1-E25)","v":40.300499999999992},{"$f":"F25*E25","v":19.849499999999999}]
["post emergence herbicide & application",1,"acre",33.49,0.33,33.49,22.438299999999998,11.0517]
["clean-up herbicide & application",1,"acre",0,0.33,0,0,0]
["fertilizer application",1,"acre",7.5,0.33,7.5,5.0249999999999995,2.4750000000000001]
["insecticide & application",0.5,"acre",15.73,0.33,7.8650000000000002,5.2695499999999997,2.59545]
["harvest aids",0.5,"acre",36.25,0.33,18.125,12.143749999999999,5.9812500000000002]
["strip (field cleaner)",{"$f":"B9/100","v":4},"cwt.",{"$f":"'Universal Input Prices'!$B$37","v":12},0,48,48,0]
["ginning",{"$f":"B9/B11/100","v":18.001800180018002},"cwt.",{"$f":"'Universal Input Prices'!$B$38","v":3.25},0.33,58.505850585058504,39.198919891989192,19.306930693069308]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D34*B34","v":0},{"$f":"F34*(1-E34)","v":0},{"$f":"F34*E34","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",25,0.33,25,16.75,8.25]
["Operator Labor & Hand Labor",0.65,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,11.4725,11.4725,0]
["Diesel Fuel - Tractors",1.74,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,5.3940000000000001,5.3940000000000001,0]
["Gasoline - Pickup",2.0339999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.8815999999999997,4.8815999999999997,0]
["Repair & Maintenance"]
["Implements",1,"acre",5.62,0,{"$f":"D43*B43","v":5.62},{"$f":"F43*(1-E43)","v":5.62},{"$f":"F43*E43","v":0}]
["Tractors",1,"acre",3.29,0,{"$f":"D44*B44","v":3.29},{"$f":"F44*(1-E44)","v":3.29},{"$f":"F44*E44","v":0}]
["Other Fixed Expenses",1,"acre",0,0,{"$f":"D45*B45","v":0},{"$f":"F45*(1-E45)","v":0},{"$f":"F45*E45","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D46*B46","v":0},{"$f":"F46*(1-E46)","v":0},{"$f":"F46*E46","v":0}]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D47*B47","v":2.4900000000000002},{"$f":"F47*(1-E47)","v":2.4900000000000002},{"$f":"F47*E47","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F18:F29,F33:F47))*$B48/2","v":11.707694778010033},{"$f":"(SUM(G18:G29,G33:G47))*$B48/2","v":9.2318597862667229},{"$f":"(SUM(H18:H29,H33:H47))*$B48/2","v":2.4758349917433113}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F18:F48)","v":396.50954042995824},{"$f":"SUM(G18:G48)","v":313.72696937307205},{"$f":"SUM(H18:H48)","v":82.782571056886212}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F14-F50","v":-33.009540429958236},{"$f":"G14-G50","v":-70.181969373072064},{"$f":"H14-H50","v":37.1724289431138}]
[]
["Fixed Costs"]
["Implements",1,"acre",9.57,0,{"$f":"D54*B54","v":9.57},{"$f":"F54*(1-E54)","v":9.57},{"$f":"F54*E54","v":0}]
["Tractors",1,"acre",5.53,0,5.53,5.53,0]
["Other Fixed Expenses",1,"acre",0,1,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2300000000000004,0,4.2300000000000004,4.2300000000000004,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,0,0,0]
["Land cash rent value",1,"acre",30,1,30,{"$f":"IF($H$6=\"Cash\",D61,F61*(1-E61))","v":0},{"$f":"IF($H$6=\"Cash\",0,F61*E61)","v":30}]
["Property Tax",1,"acre",0,1,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F54:F62)","v":49.33},{"$f":"SUM(G54:G62)","v":19.330000000000002},{"$f":"SUM(H54:H62)","v":30}]
["Total Specified Expenses",null,null,null,null,{"$f":"F50+F63","v":445.83954042995822},{"$f":"G50+G63","v":333.05696937307204},{"$f":"H50+H63","v":112.78257105688621}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F14-F64","v":-82.33954042995822},{"$f":"G14-G64","v":-89.511969373072048},{"$f":"H14-H64","v":7.1724289431138004}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F65/F64)","v":-0.18468424839697195},{"$f":"(G65/G64)","v":-0.26875873380330223},6.3595189184826359E-2]

{"sheet":"Dry Sorghum","index":20,"n_rows":60,"n_cols":8,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Sorghum"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["sorghum grain",25,"cwt",{"$f":"'Universal Input Prices'!$B$11","v":8.25},0.33,{"$f":"B9*D9","v":206.25},{"$f":"F9*(1-E9)","v":138.18749999999997},{"$f":"IF(H6=\"Cash\", D54,F9*E9)","v":68.0625}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F11)","v":206.25},{"$f":"SUM(G9:G11)","v":138.18749999999997},{"$f":"SUM(H9:H11)","v":68.0625}]
[]
["Variable Costs"]
["Seed",2.25,"lb",3.2,0,{"$f":"D15*B15","v":7.2},{"$f":"F15*(1-E15)","v":7.2},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",40,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D17*B17","v":17.073170731707318},{"$f":"F17*(1-E17)","v":11.439024390243901},{"$f":"F17*E17","v":5.6341463414634152}]
[null,0,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D18*B18","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",49.5,0.33,{"$f":"D21*B21","v":49.5},{"$f":"F21*(1-E21)","v":33.164999999999999},{"$f":"F21*E21","v":16.335000000000001}]
["fertilizer application",1,"acre",18,0.33,18,12.059999999999999,5.94]
["insecticide headworm",0.67,"acre",27.5,0.33,18.425000000000001,12.344749999999999,6.0802500000000004]
["custom harvest & haul",1,"acre",35,0,35,35,0]
["custom harvest & haul",{"$f":"B9","v":25},"cwt",0.35,0,{"$f":"D25*B25","v":8.75},8.75,0]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D27*B27","v":0},{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["insecticide sugar cane aphid",1,"acre",21,0.33,21,14.069999999999999,6.9300000000000006]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",20,0.33,20,13.399999999999999,6.6000000000000005]
["Operator Labor & Hand Labor",0.28000000000000003,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,4.9420000000000002,4.9420000000000002,0]
["Diesel Fuel - Tractors",0.88,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,2.7280000000000002,2.7280000000000002,0]
["Gasoline - Pickup",2.032,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.8768000000000002,4.8768000000000002,0]
["Repair & Maintenance"]
["Implements",1,"acre",3.94,0,{"$f":"D36*B36","v":3.94},{"$f":"F36*(1-E36)","v":3.94},{"$f":"F36*E36","v":0}]
["Tractors",1,"acre",2.06,0,{"$f":"D37*B37","v":2.06},{"$f":"F37*(1-E37)","v":2.06},{"$f":"F37*E37","v":0}]
["Other Fixed Expenses",1,"acre",0,0,{"$f":"D38*B38","v":0},{"$f":"F38*(1-E38)","v":0},{"$f":"F38*E38","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D39*B39","v":0},{"$f":"F39*(1-E39)","v":0},{"$f":"F39*E39","v":0}]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D40*B40","v":2.4900000000000002},{"$f":"F40*(1-E40)","v":2.4900000000000002},{"$f":"F40*E40","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F26:F40))*$B41/2","v":7.7505736829268299},{"$f":"(SUM(G15:G23,G26:G40))*$B41/2","v":5.6122008475609748},{"$f":"(SUM(H15:H23,H26:H40))*$B41/2","v":2.1383728353658538}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F41)","v":223.73554441463418},{"$f":"SUM(G15:G41)","v":174.07777523780493},{"$f":"SUM(H15:H41)","v":49.657769176829277}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F43","v":-17.485544414634177},{"$f":"G12-G43","v":-35.890275237804957},{"$f":"H12-H43","v":18.404730823170723}]
[]
["Fixed Costs"]
["Implements",1,"acre",7.12,0,{"$f":"D47*B47","v":7.12},{"$f":"F47*(1-E47)","v":7.12},{"$f":"F47*E47","v":0}]
["Tractors",1,"acre",3.55,0,3.55,3.55,0]
["Other Fixed Expenses",1,"acre",0,1,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2300000000000004,0,4.2300000000000004,4.2300000000000004,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B53*D53","v":0},0,0]
["Land cash rent value",1,"acre",30,1,{"$f":"D54*B54","v":30},{"$f":"IF($H$6=\"Cash\",D54,F54*(1-E54))","v":0},{"$f":"IF($H$6=\"Cash\",0,F54*E54)","v":30}]
["Property Tax",1,"acre",0,1,{"$f":"B55*D55","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F47:F55)","v":44.9},{"$f":"SUM(G47:G55)","v":14.9},{"$f":"SUM(H47:H55)","v":30}]
["Total Specified Expenses",null,null,null,null,{"$f":"F43+F56","v":268.63554441463418},{"$f":"G43+G56","v":188.97777523780493},{"$f":"H43+H56","v":79.657769176829277}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F57","v":-62.385544414634182},{"$f":"G12-G57","v":-50.790275237804963},{"$f":"H12-H57","v":-11.595269176829277}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F58/F57)","v":-0.2322311611837308},{"$f":"(G58/G57)","v":-0.2687632192404199},-0.14556356896072969]

{"sheet":"Dry Canola","index":21,"n_rows":62,"n_cols":8,"rows_kept":62,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Canola"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["canola",11,"cwt",{"$f":"'Universal Input Prices'!$B$5","v":20},0.33,{"$f":"D9*B9","v":220},{"$f":"F9*(1-E9)","v":147.39999999999998},{"$f":"IF(H6=\"Cash\", D56,F9*E9)","v":72.600000000000009}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":220},{"$f":"SUM(G8:G11)","v":147.39999999999998},{"$f":"SUM(H8:H11)","v":72.600000000000009}]
[]
["Variable Costs"]
["Seed"]
["canola seed",5,"lb",6.29,0,{"$f":"D16*B16","v":31.45},{"$f":"F16*(1-E16)","v":31.45},{"$f":"F16*E16","v":0}]
["seed treatment",1,"acre",7.14,0,{"$f":"D17*B17","v":7.14},{"$f":"F17*(1-E17)","v":7.14},{"$f":"F17*E17","v":0}]
["Fertilizer"]
["fert (N) - dry",35.009,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$26, 2))","v":0.52173913043478259},0.33,{"$f":"D19*B19","v":18.265565217391305},{"$f":"F19*(1-E19)","v":12.237928695652174},{"$f":"F19*E19","v":6.0276365217391312}]
[null,0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
[null,0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",36.630000000000003,0.33,{"$f":"D23*B23","v":36.630000000000003},{"$f":"F23*(1-E23)","v":24.542099999999998},{"$f":"F23*E23","v":12.087900000000001}]
["fertilizer application",1,"acre",7.5,0.33,7.5,5.0249999999999995,2.4750000000000001]
["insecticide & application",1,"acre",15.65,0.33,15.65,10.485499999999998,5.1645000000000003]
["custom harvest & haul",1,"acre",35,0,35,35,0]
["custom harvest & haul",{"$f":"B9","v":11},"cwt",0.7,0,7.6999999999999993,7.6999999999999993,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0.33,0,0,0]
["Operator Labor & Hand Labor",0.57999999999999996,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,10.236999999999998,10.236999999999998,0]
["Diesel Fuel - Tractors",1.73,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,5.3630000000000004,5.3630000000000004,0]
["Gasoline - Pickup",2.0339999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.8815999999999997,4.8815999999999997,0]
["Repair & Maintenance"]
["Implements",1,"acre",4.79,0,{"$f":"D38*B38","v":4.79},{"$f":"F38*(1-E38)","v":4.79},{"$f":"F38*E38","v":0}]
["Tractors",1,"acre",3.75,0,{"$f":"D39*B39","v":3.75},{"$f":"F39*(1-E39)","v":3.75},{"$f":"F39*E39","v":0}]
["Other Fixed Expenses",1,"acre",0,0,0,{"$f":"F40*(1-E40)","v":0},{"$f":"F40*E40","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D41*B41","v":0},{"$f":"F41*(1-E41)","v":0},{"$f":"F41*E41","v":0}]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D42*B42","v":2.4900000000000002},{"$f":"F42*(1-E42)","v":2.4900000000000002},{"$f":"F42*E42","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F16:F25,F28:F42))*$B43/2","v":6.6666224347826075},{"$f":"(SUM(G16:G25,G28:G42))*$B43/2","v":5.5076457913043475},{"$f":"(SUM(H16:H25,H28:H42))*$B43/2","v":1.1589766434782609}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F43)","v":197.51378765217387},{"$f":"SUM(G15:G43)","v":170.59977448695651},{"$f":"SUM(H15:H43)","v":26.914013165217394}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F45","v":22.486212347826125},{"$f":"G12-G45","v":-23.199774486956528},{"$f":"H12-H45","v":45.685986834782611}]
[]
["Fixed Costs"]
["Implements",1,"acre",8.64,0,{"$f":"D49*B49","v":8.64},{"$f":"F49*(1-E49)","v":8.64},{"$f":"F49*E49","v":0}]
["Tractors",1,"acre",6.5,0,6.5,6.5,0]
["Other Fixed Expenses",1,"acre",0,1,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2300000000000004,0,4.2300000000000004,4.2300000000000004,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B55*D55","v":0},0,0]
["Land cash rent value",1,"acre",30,1,{"$f":"D56*B56","v":30},{"$f":"IF($H$6=\"Cash\",D56,F56*(1-E56))","v":0},{"$f":"IF($H$6=\"Cash\",0,F56*E56)","v":30}]
["Property Tax",1,"acre",0,1,{"$f":"B57*D57","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F49:F57)","v":49.370000000000005},{"$f":"SUM(G49:G57)","v":19.37},{"$f":"SUM(H49:H57)","v":30}]
["Total Specified Expenses",null,null,null,null,{"$f":"F45+F58","v":246.88378765217388},{"$f":"G45+G58","v":189.96977448695651},{"$f":"H45+H58","v":56.914013165217398}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F59","v":-26.883787652173879},{"$f":"G12-G59","v":-42.569774486956533},{"$f":"H12-H59","v":15.685986834782611}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F60/F59)","v":-0.10889247895876228},{"$f":"(G60/G59)","v":-0.22408709281212214},0.27560851822638632]

{"sheet":"Dry Sorghum Sudangrass","index":22,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Sorghum Sudangrass"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["grazing",336,"lb",{"$f":"Grazing_Price","v":0.9},0.33,{"$f":"D9*B9","v":302.40000000000003},{"$f":"F9*(1-E9)","v":202.608},{"$f":"IF(H6=\"Cash\", 0,F9*E9)","v":99.792000000000016}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F11)","v":302.40000000000003},{"$f":"SUM(G9:G11)","v":202.608},{"$f":"SUM(H9:H11)","v":99.792000000000016}]
[]
["Variable Costs"]
["Seed",15,"bu",0.9,0,{"$f":"D15*B15","v":13.5},{"$f":"F15*(1-E15)","v":13.5},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",50.03,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D17*B17","v":21.354268292682928},{"$f":"F17*(1-E17)","v":14.30735975609756},{"$f":"F17*E17","v":7.0469085365853665}]
[null,0,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D18*B18","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"lb",30.43,0.33,{"$f":"D21*B21","v":30.43},{"$f":"F21*(1-E21)","v":20.388099999999998},{"$f":"F21*E21","v":10.0419}]
["fertilizer application",1,"acre",18,0.33,18,12.059999999999999,5.94]
["insecticide & application",1,"acre",0,0.33,0,0,0]
["custom harvest and haul",0,"bu",0,0,0,0,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",20,0.33,20,13.399999999999999,6.6000000000000005]
["Operator Labor & Hand Labor",0.56000000000000005,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,9.8840000000000003,9.8840000000000003,0]
["Diesel Fuel - Tractors",1.5,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,4.6500000000000004,4.6500000000000004,0]
["Gasoline - Pickup",2.0339999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.8815999999999997,4.8815999999999997,0]
["Repair & Maintenance"]
["Implements",1,"acre",3.07,0,{"$f":"D35*B35","v":3.07},3.07,0]
["Tractors",1,"acre",2.74,0,{"$f":"D36*B36","v":2.74},2.74,0]
["Other Fixed Expenses",15,"acre",0,0,{"$f":"D37*B37","v":0},0,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D38*B38","v":0},0,0]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D39*B39","v":2.4900000000000002},2.4900000000000002,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F25:F39))*$B40/2","v":5.8949940731707322},{"$f":"(SUM(G15:G23,G25:G39))*$B40/2","v":4.5616976890243901},{"$f":"(SUM(H15:H23,H25:H39))*$B40/2","v":1.3332963841463417}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F40)","v":136.89486236585367},{"$f":"SUM(G15:G40)","v":105.93275744512195},{"$f":"SUM(H15:H40)","v":30.962104920731711}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F42","v":165.50513763414637},{"$f":"G12-G42","v":96.675242554878054},{"$f":"H12-H42","v":68.829895079268312}]
[]
["Fixed Costs"]
["Implements",1,"acre",5.39,0,{"$f":"D46*B46","v":5.39},{"$f":"F46*(1-E46)","v":5.39},{"$f":"F46*E46","v":0}]
["Tractors",1,"acre",4.7300000000000004,0,4.7300000000000004,4.7300000000000004,0]
["Other Fixed Expenses",1,"acre",0,1,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2300000000000004,0,4.2300000000000004,4.2300000000000004,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B52*D52","v":0},0,0]
["Land cash rent value",1,"acre",30,1,{"$f":"D53*B53","v":30},{"$f":"IF($H$6=\"Cash\",D53,F53*(1-E53))","v":0},{"$f":"IF($H$6=\"Cash\",0,F53*E53)","v":30}]
["Property Tax",1,"acre",0,1,{"$f":"B54*D54","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F46:F54)","v":44.35},{"$f":"SUM(G46:G54)","v":14.350000000000001},{"$f":"SUM(H46:H54)","v":30}]
["Total Specified Expenses",null,null,null,null,{"$f":"F42+F55","v":181.24486236585366},{"$f":"G42+G55","v":120.28275744512194},{"$f":"H42+H55","v":60.962104920731711}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F56","v":121.15513763414637},{"$f":"G12-G56","v":82.325242554878059},{"$f":"H12-H56","v":38.829895079268304}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F57/F56)","v":0.66846108658013947},{"$f":"(G57/G56)","v":0.68443095505553486},0.63695135083931809]

{"sheet":"Dry Sunflowers-Oilseed","index":23,"n_rows":61,"n_cols":8,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Sunflowers-Oilseed"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["oilseed sunflowers",10,"cwt",{"$f":"'Universal Input Prices'!$B$16","v":20},0.33,{"$f":"D9*B9","v":200},{"$f":"F9*(1-E9)","v":134},{"$f":"IF(H6=\"Cash\", D55,F9*E9)","v":66}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":200},{"$f":"SUM(G8:G11)","v":134},{"$f":"SUM(H8:H11)","v":66}]
[]
["Variable Costs"]
["Seed",1,"acre",20,0,{"$f":"D15*B15","v":20},{"$f":"F15*(1-E15)","v":20},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",40.01,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$27, 2))","v":0.578125},0.33,{"$f":"D17*B17","v":23.130781249999998},{"$f":"F17*(1-E17)","v":15.497623437499998},{"$f":"F17*E17","v":7.6331578124999995}]
[null,0,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D18*B18","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide (glyphosphate)",3,"acre",12,0.33,{"$f":"D21*B21","v":36},{"$f":"F21*(1-E21)","v":24.119999999999997},{"$f":"F21*E21","v":11.88}]
["herbicide (2-4D/Prowl H2O)",1,"acre",17.5,0.33,{"$f":"D22","v":17.5},{"$f":"F22*(1-E22)","v":11.724999999999998},{"$f":"F22*E22","v":5.7750000000000004}]
["seed insecticide ",1,"acre",10.3,0.33,{"$f":"D23*B23","v":10.3},6.9009999999999998,3.3990000000000005]
["custom harvest",1,"acre",45,0,45,45,0]
["custom haul",{"$f":"B9","v":10},"cwt",0.7,0,7,7,0]
["insecticide (ammo)",1,"acre",4,0,{"$f":"D26*B26","v":4},{"$f":"F26*(1-E26)","v":4},{"$f":"F26*E26","v":0}]
["pesticide application",1,"acre",7.5,0,{"$f":"D27*B27","v":7.5},{"$f":"F27*(1-E27)","v":7.5},{"$f":"F27*E27","v":0}]
["herbicide application",3,"acre",7.5,0,{"$f":"D28*B28","v":22.5},{"$f":"F28*(1-E28)","v":22.5},{"$f":"F28*E28","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",15,0.33,15,10.049999999999999,4.95]
["Operator Labor & Hand Labor",0.17699999999999999,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,3.18,3.18,0]
["Diesel Fuel - Tractors",0.64,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,1.9840000000000002,1.9840000000000002,0]
["Gasoline - Pickup",2.0339999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.8815999999999997,4.8815999999999997,0]
["Repair & Maintenance"]
["Implements",1,"acre",0,0,{"$f":"D37*B37","v":0},{"$f":"F37*(1-E37)","v":0},{"$f":"F37*E37","v":0}]
["Tractors",1,"acre",0,0,{"$f":"D38*B38","v":0},{"$f":"F38*(1-E38)","v":0},{"$f":"F38*E38","v":0}]
["Other Fixed Expenses",1,"acre",0,0,0,{"$f":"F39*(1-E39)","v":0},{"$f":"F39*E39","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D40*B40","v":0},{"$f":"F40*(1-E40)","v":0},{"$f":"F40*E40","v":0}]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D41*B41","v":2.4900000000000002},{"$f":"F41*(1-E41)","v":2.4900000000000002},{"$f":"F41*E41","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F26:F41))*$B42/2","v":7.58098715625},{"$f":"(SUM(G15:G23,G26:G41))*$B42/2","v":6.0673150546874997},{"$f":"(SUM(H15:H23,H26:H41))*$B42/2","v":1.5136721015625003}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F42)","v":228.04736840625},{"$f":"SUM(G15:G42)","v":192.89653849218752},{"$f":"SUM(H15:H42)","v":35.150829914062506}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F44","v":-28.047368406250001},{"$f":"G12-G44","v":-58.896538492187517},{"$f":"H12-H44","v":30.849170085937494}]
[]
["Fixed Costs"]
["Implements",1,"acre",0,0,{"$f":"D48*B48","v":0},{"$f":"F48*(1-E48)","v":0},{"$f":"F48*E48","v":0}]
["Tractors",1,"acre",0,0,0,0,0]
["Other Fixed Expenses",1,"acre",0,1,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.2300000000000004,0,4.2300000000000004,4.2300000000000004,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B54*D54","v":0},0,0]
["Land cash rent value",1,"acre",30,1,{"$f":"D55*B55","v":30},{"$f":"IF($H$6=\"Cash\",D55,F55*(1-E55))","v":0},{"$f":"IF($H$6=\"Cash\",0,F55*E55)","v":30}]
["Property Tax",1,"acre",0,1,{"$f":"B56*D56","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F48:F56)","v":34.230000000000004},{"$f":"SUM(G48:G56)","v":4.2300000000000004},{"$f":"SUM(H48:H56)","v":30}]
["Total Specified Expenses",null,null,null,null,{"$f":"F44+F57","v":262.27736840624999},{"$f":"G44+G57","v":197.12653849218751},{"$f":"H44+H57","v":65.150829914062513}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F58","v":-62.277368406249991},{"$f":"G12-G58","v":-63.126538492187507},{"$f":"H12-H58","v":0.84917008593748733}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F59/F58)","v":-0.23744850264696318},{"$f":"(G59/G58)","v":-0.32023358688809589},1.3033910497496177E-2]

{"sheet":"Dry Wheat","index":24,"n_rows":61,"n_cols":8,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Wheat"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["wheat",20,"bu",{"$f":"'Universal Input Prices'!$B$18","v":5.75},0.33,{"$f":"D9*B9","v":115},{"$f":"F9*(1-E9)","v":77.05},{"$f":"IF(H6=\"Cash\", D55,F9*E9)","v":37.950000000000003}]
["grazing",73,"lb",{"$f":"Grazing_Price","v":0.9},0.33,{"$f":"D10*B10","v":65.7},{"$f":"F10*(1-E10)","v":44.018999999999998},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":21.681000000000001}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D12*B12","v":0},{"$f":"F12*(1-E12)","v":0},{"$f":"IF(H9=\"Cash\", D61,F12*E12)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F12)","v":180.7},{"$f":"SUM(G8:G12)","v":121.06899999999999},59.631]
[]
["Variable Costs"]
["Seed",1,"bu",12.5,0,{"$f":"D16*B16","v":12.5},{"$f":"F16*(1-E16)","v":12.5},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",30,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D18*B18","v":12.804878048780489},{"$f":"F18*(1-E18)","v":8.5792682926829276},{"$f":"F18*E18","v":4.2256097560975618}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
[null,0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",0,0.33,{"$f":"D22*B22","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["fertilizer application",1,"acre",18,0.33,18,12.059999999999999,5.94]
["insecticide & application",1,"acre",0,0.33,0,0,0]
["custom harvest & haul",1,"acre",35,0,35,35,0]
["custom harvest & haul",{"$f":"B9","v":20},"bu",0.35,0,{"$f":"D26*B26","v":7},7,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D28*B28","v":0},{"$f":"F28*(1-E28)","v":0},{"$f":"F28*E28","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",25,0.33,25,16.75,8.25]
["Operator Labor & Hand Labor",0.57999999999999996,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,10.236999999999998,10.236999999999998,0]
["Diesel Fuel - Tractors",1.73,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,5.3630000000000004,5.3630000000000004,0]
["Gasoline - Pickup",2.0299999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,4.871999999999999,4.871999999999999,0]
["Repair & Maintenance"]
["Implements",1,"acre",4.79,0,{"$f":"D37*B37","v":4.79},{"$f":"F37*(1-E37)","v":4.79},{"$f":"F37*E37","v":0}]
["Tractors",1,"acre",3.75,0,{"$f":"D38*B38","v":3.75},{"$f":"F38*(1-E38)","v":3.75},{"$f":"F38*E38","v":0}]
["Other Fixed Expenses",1,"acre",0,0,0,{"$f":"F39*(1-E39)","v":0},{"$f":"F39*E39","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D40*B40","v":0},{"$f":"F40*(1-E40)","v":0},{"$f":"F40*E40","v":0}]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D41*B41","v":2.4900000000000002},{"$f":"F41*(1-E41)","v":2.4900000000000002},{"$f":"F41*E41","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F16:F24,F27:F41))*$B42/2","v":4.4913095121951221},{"$f":"(SUM(G16:G24,G27:G41))*$B42/2","v":3.6626070731707312},{"$f":"(SUM(H16:H24,H27:H41))*$B42/2","v":0.82870243902439034}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F42)","v":146.29818756097561},{"$f":"SUM(G16:G42)","v":127.05387536585366},{"$f":"SUM(H16:H42)","v":19.244312195121953}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F13-F44","v":34.401812439024383},{"$f":"G13-G44","v":-5.984875365853668},{"$f":"H13-H44","v":40.386687804878051}]
[]
["Fixed Costs"]
["Implements",1,"acre",8.3800000000000008,0,8.64,{"$f":"F48*(1-E48)","v":8.64},{"$f":"F48*E48","v":0}]
["Tractors",1,"acre",6.2,0,6.5,6.5,0]
["Other Fixed Expenses",1,"acre",0,1,{"$f":"D50*B50","v":0},0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.05,0,4.2300000000000004,4.2300000000000004,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B54*D54","v":0},0,0]
["Land cash rent value",1,"acre",32.450000000000003,1,30,{"$f":"IF($H$6=\"Cash\",D55,F55*(1-E55))","v":0},{"$f":"IF($H$6=\"Cash\",0,F55*E55)","v":30}]
["Property Tax",1,"acre",0,1,{"$f":"B56*D56","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F48:F56)","v":49.370000000000005},{"$f":"SUM(G48:G56)","v":19.37},{"$f":"SUM(H48:H56)","v":30}]
["Total Specified Expenses",null,null,null,null,{"$f":"F44+F57","v":195.66818756097561},{"$f":"G44+G57","v":146.42387536585366},{"$f":"H44+H57","v":49.24431219512195}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F13-F58","v":-14.968187560975622},{"$f":"G13-G58","v":-25.354875365853673},{"$f":"H13-H58","v":10.386687804878051}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F59/F58)","v":-7.6497808599116923E-2},{"$f":"(G59/G58)","v":-0.17316079978420296},0.2109215733123172]

{"sheet":"Dry Other Crop","index":25,"n_rows":61,"n_cols":8,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
[{"$f":"'Universal Input Prices'!A20","v":"Dryland Other Crop"}]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Landlord","Total",null,"Share"]
[null,null,null,null,"Share",null,"Tenant","Landlord"]
["Income"]
["other dryland crop",0,{"$f":"'Universal Input Prices'!C20","v":"unit"},{"$f":"'Universal Input Prices'!B20","v":0},0.33,{"$f":"D9*B9","v":0},{"$f":"F9*(1-E9)","v":0},{"$f":"IF(H6=\"Cash\", D55,F9*E9)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
["other income",1,"unit",0,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":0},{"$f":"G9+G10","v":0},{"$f":"H9+H10","v":0}]
[]
["Variable Costs"]
["Seed",0,"unit",0,0,{"$f":"D15*B15","v":0},{"$f":"F15*(1-E15)","v":0},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",0,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.42682926829268297},0.33,{"$f":"D17*B17","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"F17*E17","v":0}]
["fert (N) - dry",0,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.52173913043478259},0.33,0,0,0]
["fert (N) - liquid",0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.578125},0.33,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["fert (P) - dry",0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.80288461538461531},0.33,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["fert (P) - liquid",0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.88235294117647045},0.33,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",0,0.33,{"$f":"D23*B23","v":0},{"$f":"F23*(1-E23)","v":0},{"$f":"F23*E23","v":0}]
["fertilizer application",0,"acre",11.75,0.33,0,0,0]
["insecticide & application",0,"acre",0,0.33,0,0,0]
["custom harvest & haul",{"$f":"B9","v":0},{"$f":"C9","v":"unit"},0,0,0,0,0]
["crop consulting",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D28*B28","v":0},{"$f":"F28*(1-E28)","v":0},{"$f":"F28*E28","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0.33,0,0,0]
["Operator Labor & Hand Labor",0,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.649999999999999},0,0,0,0]
["Diesel Fuel - Tractors",0,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":3.1},0,0,0,0]
["Gasoline - Pickup",0,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.4},0,0,0,0]
["Repair & Maintenance"]
["Implements",0,"acre",4.47,0,{"$f":"D37*B37","v":0},0,0]
["Tractors",0,"acre",5.55,0,{"$f":"D38*B38","v":0},0,0]
["Other Fixed Expenses",{"$f":"0","v":0},"acre",4.04,0,{"$f":"D39*B39","v":0},0,0]
["Self Propelled Equipment",0,"acre",0.16,1,{"$f":"D40*B40","v":0},0,0]
["Pickup",1,"acre",0,0,{"$f":"D41*B41","v":0},0,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.09},null,null,null,{"$f":"(SUM(F15:F25,F27:F41))*$B42/2","v":0},{"$f":"(SUM(G15:G25,G27:G41))*$B42/2","v":0},{"$f":"(SUM(H15:H25,H27:H41))*$B42/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F42)","v":0},{"$f":"SUM(G15:G42)","v":0},{"$f":"SUM(H15:H42)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F44","v":0},{"$f":"G12-G44","v":0},{"$f":"H12-H44","v":0}]
[]
["Fixed Costs"]
["Implements",0,"acre",7.04,0,{"$f":"D48*B48","v":0},{"$f":"F48*(1-E48)","v":0},{"$f":"F48*E48","v":0}]
["Tractors",0,"acre",7.89,0,0,0,0]
["Other Fixed Expenses",1,"acre",0,0,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",0,0,0,0,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B54*D54","v":0},0,0]
["Land cash rent value",0,"acre",30,1,{"$f":"D55*B55","v":0},{"$f":"IF($H$6=\"Cash\",D55,F55*(1-E55))","v":0},{"$f":"IF($H$6=\"Cash\",0,F55*E55)","v":0}]
["Property Tax",1,"acre",0,1,{"$f":"B56*D56","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F48:F56)","v":0},{"$f":"SUM(G48:G56)","v":0},{"$f":"SUM(H48:H56)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F44+F57","v":0},{"$f":"G44+G57","v":0},{"$f":"H44+H57","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F58","v":0},{"$f":"G12-G58","v":0},{"$f":"H12-H58","v":0}]
[]
["Return on Investment",null,null,null,null,{"$f":"IF(F58=0,\"-\",(F59/F58))","v":"-"},{"$f":"IF(G58=0,\"-\",(G59/G58))","v":"-"},"-"]

{"sheet":"Break-Even Comparison","index":26,"n_rows":212,"n_cols":11,"rows_kept":212,"cut":false,"hidden":false,"merged":[[4,2,4,8],[34,4,34,5],[25,4,25,5],[25,6,25,8],[16,4,16,5],[16,6,16,8],[7,4,7,5],[34,6,34,8],[7,6,7,8],[52,4,52,5],[52,6,52,8],[43,4,43,5],[43,6,43,8],[70,4,70,5],[70,6,70,8],[61,6,61,8],[61,4,61,5],[79,4,79,5],[79,6,79,8],[97,4,97,5],[97,6,97,8],[88,4,88,5],[88,6,88,8],[106,4,106,5],[106,6,106,8],[142,4,142,5],[142,6,142,8],[115,4,115,5],[115,6,115,8],[133,4,133,5],[133,6,133,8],[124,4,124,5],[124,6,124,8],[169,4,169,5],[169,6,169,8],[178,4,178,5],[178,6,178,8],[151,4,151,5],[151,6,151,8],[160,4,160,5],[160,6,160,8],[205,4,205,5],[205,6,205,8],[187,4,187,5],[187,6,187,8],[196,4,196,5],[196,6,196,8]]}
[]
["HIDE IF",null,null,null,null,"Tenant",null,"Tenant","Landlord"]
[null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(F2,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},null,{"$f":"_xlfn.XLOOKUP(H2,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"_xlfn.XLOOKUP(I2,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"}]
[]
[]
["PARAMETER","DISPLAY?"]
["Irrigated Alfalfa",{"$f":"_xlfn.XLOOKUP(A7,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"'Irr Alfalfa'!$A$3","v":"Irrigated Alfalfa"}]
["Irrigated Alfalfa","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Alfalfa","Yes","Yield","TON","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Alfalfa","Yes",0.75,{"$f":"'Irr Alfalfa'!$B$9*$C10","v":4.125},{"$f":"('Irr Alfalfa'!F$48+(D10-D$12)*('Irr Alfalfa'!$D$26))/D10","v":149.50733866666667},{"$f":"('Irr Alfalfa'!G$48+(J10-J$12)*('Irr Alfalfa'!$D$26))/J10","v":207.75119203980097},{"$f":"('Irr Alfalfa'!F$63+(D10-D$12)*('Irr Alfalfa'!$D$26))/D10","v":244.79461139393936},{"$f":"('Irr Alfalfa'!G$63+(J10-J$12)*('Irr Alfalfa'!$D$26))/J10","v":277.6055565807327},{"$f":"IF($K10=0,\"N/A\",('Irr Alfalfa'!H$63+(K10-K$12)*('Irr Alfalfa'!$D$26))/K10)","v":178.17844995408629},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$C10","v":2.7637499999999999},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$C10","v":1.3612500000000001}]
["Irrigated Alfalfa","Yes",0.9,{"$f":"'Irr Alfalfa'!$B$9*$C11","v":4.95},{"$f":"('Irr Alfalfa'!F$48+(D11-D$12)*('Irr Alfalfa'!$D$26))/D11","v":135.42278222222222},{"$f":"('Irr Alfalfa'!G$48+(J11-J$12)*('Irr Alfalfa'!$D$26))/J11","v":183.95932669983418},{"$f":"('Irr Alfalfa'!F$63+(D11-D$12)*('Irr Alfalfa'!$D$26))/D11","v":214.8288428282828},{"$f":"('Irr Alfalfa'!G$63+(J11-J$12)*('Irr Alfalfa'!$D$26))/J11","v":242.17129715061063},{"$f":"IF($K11=0,\"N/A\",('Irr Alfalfa'!H$63+(K11-K$12)*('Irr Alfalfa'!$D$26))/K11)","v":159.31537496173854},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$C11","v":3.3164999999999996},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$C11","v":1.6335000000000002}]
["Irrigated Alfalfa","Yes",1,{"$f":"'Irr Alfalfa'!$B$9*$C12","v":5.5},{"$f":"('Irr Alfalfa'!F$48+(D12-D$12)*('Irr Alfalfa'!$D$26))/D12","v":128.380504},{"$f":"('Irr Alfalfa'!G$48+(J12-J$12)*('Irr Alfalfa'!$D$26))/J12","v":172.06339402985074},{"$f":"('Irr Alfalfa'!F$63+(D12-D$12)*('Irr Alfalfa'!$D$26))/D12","v":199.84595854545452},{"$f":"('Irr Alfalfa'!G$63+(J12-J$12)*('Irr Alfalfa'!$D$26))/J12","v":224.45416743554955},{"$f":"IF($K12=0,\"N/A\",('Irr Alfalfa'!H$63+(K12-K$12)*('Irr Alfalfa'!$D$26))/K12)","v":149.88383746556471},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$C12","v":3.6849999999999996},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$C12","v":1.8150000000000002}]
["Irrigated Alfalfa","Yes",1.1000000000000001,{"$f":"'Irr Alfalfa'!$B$9*$C13","v":6.0500000000000007},{"$f":"('Irr Alfalfa'!F$48+(D13-D$12)*('Irr Alfalfa'!$D$26))/D13","v":122.61863999999998},{"$f":"('Irr Alfalfa'!G$48+(J13-J$12)*('Irr Alfalfa'!$D$26))/J13","v":162.33035820895523},{"$f":"('Irr Alfalfa'!F$63+(D13-D$12)*('Irr Alfalfa'!$D$26))/D13","v":187.58723504132229},{"$f":"('Irr Alfalfa'!G$63+(J13-J$12)*('Irr Alfalfa'!$D$26))/J13","v":209.95833403231777},{"$f":"IF($K13=0,\"N/A\",('Irr Alfalfa'!H$63+(K13-K$12)*('Irr Alfalfa'!$D$26))/K13)","v":142.16712496869519},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$C13","v":4.0534999999999997},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$C13","v":1.9965000000000004}]
["Irrigated Alfalfa","Yes",1.25,{"$f":"'Irr Alfalfa'!$B$9*$C14","v":6.875},{"$f":"('Irr Alfalfa'!F$48+(D14-D$12)*('Irr Alfalfa'!$D$26))/D14","v":115.7044032},{"$f":"('Irr Alfalfa'!G$48+(J14-J$12)*('Irr Alfalfa'!$D$26))/J14","v":150.65071522388061},{"$f":"('Irr Alfalfa'!F$63+(D14-D$12)*('Irr Alfalfa'!$D$26))/D14","v":172.87676683636363},{"$f":"('Irr Alfalfa'!G$63+(J14-J$12)*('Irr Alfalfa'!$D$26))/J14","v":192.56333394843966},{"$f":"IF($K14=0,\"N/A\",('Irr Alfalfa'!H$63+(K14-K$12)*('Irr Alfalfa'!$D$26))/K14)","v":132.90706997245178},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$C14","v":4.6062499999999993},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$C14","v":2.2687500000000003}]
["Irrigated Alfalfa","Yes"]
["Irrigated Canola","Yes",{"$f":"'Irr Canola'!$A$3","v":"Irrigated Canola"}]
["Irrigated Canola","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Canola","Yes","Yield","CWT","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Canola","Yes",0.75,{"$f":"'Irr Canola'!$B$9*$C19","v":16.5},{"$f":"('Irr Canola'!F$49+(D19-D$21)*('Irr Canola'!$D$27))/D19","v":20.745248787733864},{"$f":"('Irr Canola'!G$49+(J19-J$21)*('Irr Canola'!$D$27))/J19","v":25.94499463370401},{"$f":"('Irr Canola'!F$63+(D19-D$21)*('Irr Canola'!$D$27))/D19","v":33.953127575612655},{"$f":"('Irr Canola'!G$63+(J19-J$21)*('Irr Canola'!$D$27))/J19","v":34.351145696571493},{"$f":"IF($K19=0,\"N/A\",('Irr Canola'!H$63+(K19-K$21)*('Irr Canola'!$D$27))/K19)","v":33.145030178514389},{"$f":"'Irr Canola'!$B$9*(1-'Irr Canola'!$E$9)*$C19","v":11.055},{"$f":"'Irr Canola'!$B$9*'Irr Canola'!$E$9*$C19","v":5.4450000000000003}]
["Irrigated Canola","Yes",0.9,{"$f":"'Irr Canola'!$B$9*$C20","v":19.8},{"$f":"('Irr Canola'!F$49+(D20-D$21)*('Irr Canola'!$D$27))/D20","v":17.404373989778222},{"$f":"('Irr Canola'!G$49+(J20-J$21)*('Irr Canola'!$D$27))/J20","v":21.737495528086679},{"$f":"('Irr Canola'!F$63+(D20-D$21)*('Irr Canola'!$D$27))/D20","v":28.410939646343881},{"$f":"('Irr Canola'!G$63+(J20-J$21)*('Irr Canola'!$D$27))/J20","v":28.742621413809584},{"$f":"IF($K20=0,\"N/A\",('Irr Canola'!H$63+(K20-K$21)*('Irr Canola'!$D$27))/K20)","v":27.737525148761993},{"$f":"'Irr Canola'!$B$9*(1-'Irr Canola'!$E$9)*$C20","v":13.265999999999998},{"$f":"'Irr Canola'!$B$9*'Irr Canola'!$E$9*$C20","v":6.5340000000000007}]
["Irrigated Canola","Yes",1,{"$f":"'Irr Canola'!$B$9*$C21","v":22},{"$f":"('Irr Canola'!F$49+(D21-D$21)*('Irr Canola'!$D$27))/D21","v":15.733936590800399},{"$f":"('Irr Canola'!G$49+(J21-J$21)*('Irr Canola'!$D$27))/J21","v":19.633745975278011},{"$f":"('Irr Canola'!F$63+(D21-D$21)*('Irr Canola'!$D$27))/D21","v":25.639845681709492},{"$f":"('Irr Canola'!G$63+(J21-J$21)*('Irr Canola'!$D$27))/J21","v":25.93835927242862},{"$f":"IF($K21=0,\"N/A\",('Irr Canola'!H$63+(K21-K$21)*('Irr Canola'!$D$27))/K21)","v":25.033772633885793},{"$f":"'Irr Canola'!$B$9*(1-'Irr Canola'!$E$9)*$C21","v":14.739999999999998},{"$f":"'Irr Canola'!$B$9*'Irr Canola'!$E$9*$C21","v":7.2600000000000007}]
["Irrigated Canola","Yes",1.1000000000000001,{"$f":"'Irr Canola'!$B$9*$C22","v":24.200000000000003},{"$f":"('Irr Canola'!F$49+(D22-D$21)*('Irr Canola'!$D$27))/D22","v":14.367215082545817},{"$f":"('Irr Canola'!G$49+(J22-J$21)*('Irr Canola'!$D$27))/J22","v":17.912496341161827},{"$f":"('Irr Canola'!F$63+(D22-D$21)*('Irr Canola'!$D$27))/D22","v":23.372586983372258},{"$f":"('Irr Canola'!G$63+(J22-J$21)*('Irr Canola'!$D$27))/J22","v":23.643962974935107},{"$f":"IF($K22=0,\"N/A\",('Irr Canola'!H$63+(K22-K$21)*('Irr Canola'!$D$27))/K22)","v":22.821611485350719},{"$f":"'Irr Canola'!$B$9*(1-'Irr Canola'!$E$9)*$C22","v":16.213999999999999},{"$f":"'Irr Canola'!$B$9*'Irr Canola'!$E$9*$C22","v":7.9860000000000015}]
["Irrigated Canola","Yes",1.25,{"$f":"'Irr Canola'!$B$9*$C23","v":27.5},{"$f":"('Irr Canola'!F$49+(D23-D$21)*('Irr Canola'!$D$27))/D23","v":12.72714927264032},{"$f":"('Irr Canola'!G$49+(J23-J$21)*('Irr Canola'!$D$27))/J23","v":15.846996780222408},{"$f":"('Irr Canola'!F$63+(D23-D$21)*('Irr Canola'!$D$27))/D23","v":20.651876545367593},{"$f":"('Irr Canola'!G$63+(J23-J$21)*('Irr Canola'!$D$27))/J23","v":20.8906874179429},{"$f":"IF($K23=0,\"N/A\",('Irr Canola'!H$63+(K23-K$21)*('Irr Canola'!$D$27))/K23)","v":20.167018107108632},{"$f":"'Irr Canola'!$B$9*(1-'Irr Canola'!$E$9)*$C23","v":18.424999999999997},{"$f":"'Irr Canola'!$B$9*'Irr Canola'!$E$9*$C23","v":9.0750000000000011}]
["Irrigated Canola","Yes"]
["Irrigated Corn","Yes",{"$f":"'Irr Corn'!$A$3","v":"Irrigated Corn"}]
["Irrigated Corn","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Corn","Yes","Yield","BU","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Corn","Yes",0.75,{"$f":"'Irr Corn'!$B$9*$C28","v":168.75},{"$f":"('Irr Corn'!F$47+(D28-D$30)*('Irr Corn'!$D$25))/D28","v":5.0951171795882884},{"$f":"('Irr Corn'!G$47+(J28-J$30)*('Irr Corn'!$D$25))/J28","v":6.1130591599483051},{"$f":"('Irr Corn'!F$61+(D28-D$30)*('Irr Corn'!$D$25))/D28","v":6.9036505129216215},{"$f":"('Irr Corn'!G$61+(J28-J$30)*('Irr Corn'!$D$25))/J28","v":7.0434295303186758},{"$f":"IF($K28=0,\"N/A\",('Irr Corn'!H$61+(K28-K$30)*('Irr Corn'!$D$25))/K28)","v":6.7413498315733449},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$C28","v":113.06249999999997},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$C28","v":55.6875}]
["Irrigated Corn","Yes",0.9,{"$f":"'Irr Corn'!$B$9*$C29","v":202.5},{"$f":"('Irr Corn'!F$47+(D29-D$30)*('Irr Corn'!$D$25))/D29","v":4.3259309829902408},{"$f":"('Irr Corn'!G$47+(J29-J$30)*('Irr Corn'!$D$25))/J29","v":5.1742159666235876},{"$f":"('Irr Corn'!F$61+(D29-D$30)*('Irr Corn'!$D$25))/D29","v":5.8330420941013514},{"$f":"('Irr Corn'!G$61+(J29-J$30)*('Irr Corn'!$D$25))/J29","v":5.949524608598896},{"$f":"IF($K29=0,\"N/A\",('Irr Corn'!H$61+(K29-K$30)*('Irr Corn'!$D$25))/K29)","v":5.6977915263111205},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$C29","v":135.67499999999998},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$C29","v":66.825000000000003}]
["Irrigated Corn","Yes",1,{"$f":"'Irr Corn'!$B$9*$C30","v":225},{"$f":"('Irr Corn'!F$47+(D30-D$30)*('Irr Corn'!$D$25))/D30","v":3.9413378846912166},{"$f":"('Irr Corn'!G$47+(J30-J$30)*('Irr Corn'!$D$25))/J30","v":4.7047943699612293},{"$f":"('Irr Corn'!F$61+(D30-D$30)*('Irr Corn'!$D$25))/D30","v":5.297737884691216},{"$f":"('Irr Corn'!G$61+(J30-J$30)*('Irr Corn'!$D$25))/J30","v":5.402572147739007},{"$f":"IF($K30=0,\"N/A\",('Irr Corn'!H$61+(K30-K$30)*('Irr Corn'!$D$25))/K30)","v":5.1760123736800097},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$C30","v":150.74999999999997},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$C30","v":74.25}]
["Irrigated Corn","Yes",1.1000000000000001,{"$f":"'Irr Corn'!$B$9*$C31","v":247.50000000000003},{"$f":"('Irr Corn'!F$47+(D31-D$30)*('Irr Corn'!$D$25))/D31","v":3.6266708042647422},{"$f":"('Irr Corn'!G$47+(J31-J$30)*('Irr Corn'!$D$25))/J31","v":4.3207221545102072},{"$f":"('Irr Corn'!F$61+(D31-D$30)*('Irr Corn'!$D$25))/D31","v":4.8597617133556508},{"$f":"('Irr Corn'!G$61+(J31-J$30)*('Irr Corn'!$D$25))/J31","v":4.9550655888536417},{"$f":"IF($K31=0,\"N/A\",('Irr Corn'!H$61+(K31-K$30)*('Irr Corn'!$D$25))/K31)","v":4.7491021578909169},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$C31","v":165.82499999999999},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$C31","v":81.675000000000011}]
["Irrigated Corn","Yes",1.25,{"$f":"'Irr Corn'!$B$9*$C32","v":281.25},{"$f":"('Irr Corn'!F$47+(D32-D$30)*('Irr Corn'!$D$25))/D32","v":3.2490703077529735},{"$f":"('Irr Corn'!G$47+(J32-J$30)*('Irr Corn'!$D$25))/J32","v":3.8598354959689831},{"$f":"('Irr Corn'!F$61+(D32-D$30)*('Irr Corn'!$D$25))/D32","v":4.3341903077529729},{"$f":"('Irr Corn'!G$61+(J32-J$30)*('Irr Corn'!$D$25))/J32","v":4.4180577181912053},{"$f":"IF($K32=0,\"N/A\",('Irr Corn'!H$61+(K32-K$30)*('Irr Corn'!$D$25))/K32)","v":4.2368098989440073},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$C32","v":188.43749999999997},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$C32","v":92.8125}]
["Irrigated Corn","Yes"]
["Irrigated Corn Silage","Yes",{"$f":"'Irr Corn Silage'!$A$3","v":"Irrigated Corn Silage"}]
["Irrigated Corn Silage","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Corn Silage","Yes","Yield","TON","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Corn Silage","Yes",0.75,{"$f":"'Irr Corn Silage'!$B$9*$C37","v":20.25},{"$f":"('Irr Corn Silage'!F$47+(D37-D$39)*('Irr Corn Silage'!$D$25))/D37","v":50.952375480516146},{"$f":"('Irr Corn Silage'!G$47+(J37-J$39)*('Irr Corn Silage'!$D$25))/J37","v":67.097445661831799},{"$f":"('Irr Corn Silage'!F$61+(D37-D$39)*('Irr Corn Silage'!$D$25))/D37","v":66.023486591627261},{"$f":"('Irr Corn Silage'!G$61+(J37-J$39)*('Irr Corn Silage'!$D$25))/J37","v":74.850532081584888},{"$f":"IF($K37=0,\"N/A\",('Irr Corn Silage'!H$61+(K37-K$39)*('Irr Corn Silage'!$D$25))/K37)","v":48.1019093847436},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$C37","v":13.567499999999997},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$C37","v":6.6825000000000001}]
["Irrigated Corn Silage","Yes",0.9,{"$f":"'Irr Corn Silage'!$B$9*$C38","v":24.3},{"$f":"('Irr Corn Silage'!F$47+(D38-D$39)*('Irr Corn Silage'!$D$25))/D38","v":44.543646233763454},{"$f":"('Irr Corn Silage'!G$47+(J38-J$39)*('Irr Corn Silage'!$D$25))/J38","v":57.997871384859828},{"$f":"('Irr Corn Silage'!F$61+(D38-D$39)*('Irr Corn Silage'!$D$25))/D38","v":57.102905493022718},{"$f":"('Irr Corn Silage'!G$61+(J38-J$39)*('Irr Corn Silage'!$D$25))/J38","v":64.458776734654066},{"$f":"IF($K38=0,\"N/A\",('Irr Corn Silage'!H$61+(K38-K$39)*('Irr Corn Silage'!$D$25))/K38)","v":42.168257820619665},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$C38","v":16.280999999999999},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$C38","v":8.0190000000000001}]
["Irrigated Corn Silage",{"$f":"_xlfn.XLOOKUP(A39,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},1,{"$f":"'Irr Corn Silage'!$B$9*$C39","v":27},{"$f":"('Irr Corn Silage'!F$47+(D39-D$39)*('Irr Corn Silage'!$D$25))/D39","v":41.339281610387111},{"$f":"('Irr Corn Silage'!G$47+(J39-J$39)*('Irr Corn Silage'!$D$25))/J39","v":53.448084246373853},{"$f":"('Irr Corn Silage'!F$61+(D39-D$39)*('Irr Corn Silage'!$D$25))/D39","v":52.642614943720446},{"$f":"('Irr Corn Silage'!G$61+(J39-J$39)*('Irr Corn Silage'!$D$25))/J39","v":59.262899061188662},{"$f":"IF($K39=0,\"N/A\",('Irr Corn Silage'!H$61+(K39-K$39)*('Irr Corn Silage'!$D$25))/K39)","v":39.201432038557698},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$C39","v":18.089999999999996},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$C39","v":8.91}]
["Irrigated Corn Silage","Yes",1.1000000000000001,{"$f":"'Irr Corn Silage'!$B$9*$C40","v":29.700000000000003},{"$f":"('Irr Corn Silage'!F$47+(D40-D$39)*('Irr Corn Silage'!$D$25))/D40","v":38.717528736715551},{"$f":"('Irr Corn Silage'!G$47+(J40-J$39)*('Irr Corn Silage'!$D$25))/J40","v":49.725531133067136},{"$f":"('Irr Corn Silage'!F$61+(D40-D$39)*('Irr Corn Silage'!$D$25))/D40","v":48.993286312473131},{"$f":"('Irr Corn Silage'!G$61+(J40-J$39)*('Irr Corn Silage'!$D$25))/J40","v":55.011726419262416},{"$f":"IF($K40=0,\"N/A\",('Irr Corn Silage'!H$61+(K40-K$39)*('Irr Corn Silage'!$D$25))/K40)","v":36.77402912596154},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$C40","v":19.898999999999997},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$C40","v":9.8010000000000002}]
["Irrigated Corn Silage","Yes",1.25,{"$f":"'Irr Corn Silage'!$B$9*$C41","v":33.75},{"$f":"('Irr Corn Silage'!F$47+(D41-D$39)*('Irr Corn Silage'!$D$25))/D41","v":35.57142528830969},{"$f":"('Irr Corn Silage'!G$47+(J41-J$39)*('Irr Corn Silage'!$D$25))/J41","v":45.258467397099075},{"$f":"('Irr Corn Silage'!F$61+(D41-D$39)*('Irr Corn Silage'!$D$25))/D41","v":44.614091954976359},{"$f":"('Irr Corn Silage'!G$61+(J41-J$39)*('Irr Corn Silage'!$D$25))/J41","v":49.910319248950927},{"$f":"IF($K41=0,\"N/A\",('Irr Corn Silage'!H$61+(K41-K$39)*('Irr Corn Silage'!$D$25))/K41)","v":33.86114563084616},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$C41","v":22.612499999999997},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$C41","v":11.137499999999999}]
["Irrigated Corn Silage","Yes"]
["Irrigated Cotton","Yes",{"$f":"'Irr Cotton'!$A$3","v":"Irrigated Cotton"}]
["Irrigated Cotton","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Cotton","Yes","Yield","LB","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Cotton","Yes",0.75,{"$f":"'Irr Cotton'!$B$9*$C46","v":1125},{"$f":"('Irr Cotton'!F$53-D46/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D46-D$48)/100*'Irr Cotton'!$D$30+(D46-D$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!D$31)/D46","v":0.61882035713977823},{"$f":"('Irr Cotton'!G$53-J46/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J46-J$48)/100*'Irr Cotton'!$D$30+(J46-J$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$31)/J46","v":0.78389276800544994},{"$f":"('Irr Cotton'!F$67-D46/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D46-D$48)/100*'Irr Cotton'!$D$30+(D46-D$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$31)/D46","v":0.80378924602866719},{"$f":"('Irr Cotton'!G$67-J46/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J46-J$48)/100*'Irr Cotton'!$D$30+(J46-J$48)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$31)/J46","v":0.93085329690855356},{"$f":"IF($K46=0,\"N/A\",('Irr Cotton'!H$67-K46/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(K46-K$48)/100*'Irr Cotton'!$D$30+(K46-K$48)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$31)/K46)","v":0.65709871752265447},{"$f":"'Irr Cotton'!$B$9*(1-'Irr Cotton'!$E$9)*$C46","v":753.74999999999989},{"$f":"'Irr Cotton'!$B$9*'Irr Cotton'!$E$9*$C46","v":371.25}]
["Irrigated Cotton","Yes",0.9,{"$f":"'Irr Cotton'!$B$9*$C47","v":1350},{"$f":"('Irr Cotton'!F$53-D47/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D47-D$48)/100*'Irr Cotton'!$D$30+(D47-D$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!D$31)/D47","v":0.52739990079108501},{"$f":"('Irr Cotton'!G$53-J47/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J47-J$48)/100*'Irr Cotton'!$D$30+(J47-J$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$31)/J47","v":0.66496024317914493},{"$f":"('Irr Cotton'!F$67-D47/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D47-D$48)/100*'Irr Cotton'!$D$30+(D47-D$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$31)/D47","v":0.6815406415318257},{"$f":"('Irr Cotton'!G$67-J47/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J47-J$48)/100*'Irr Cotton'!$D$30+(J47-J$48)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$31)/J47","v":0.76906483075712806},{"$f":"IF($K47=0,\"N/A\",('Irr Cotton'!H$67-K47/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(K47-K$48)/100*'Irr Cotton'!$D$30+(K47-K$48)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$31)/K47)","v":0.54093601460221219},{"$f":"'Irr Cotton'!$B$9*(1-'Irr Cotton'!$E$9)*$C47","v":904.49999999999989},{"$f":"'Irr Cotton'!$B$9*'Irr Cotton'!$E$9*$C47","v":445.5}]
["Irrigated Cotton","Yes",1,{"$f":"'Irr Cotton'!$B$9*$C48","v":1500},{"$f":"('Irr Cotton'!F$53-D48/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D48-D$48)/100*'Irr Cotton'!$D$30+(D48-D$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!D$31)/D48","v":0.4816896726167384},{"$f":"('Irr Cotton'!G$53-J48/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J48-J$48)/100*'Irr Cotton'!$D$30+(J48-J$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$31)/J48","v":0.60549398076599226},{"$f":"('Irr Cotton'!F$67-D48/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D48-D$48)/100*'Irr Cotton'!$D$30+(D48-D$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$31)/D48","v":0.62041633928340512},{"$f":"('Irr Cotton'!G$67-J48/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J48-J$48)/100*'Irr Cotton'!$D$30+(J48-J$48)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$31)/J48","v":0.6881705976814152},{"$f":"IF($K48=0,\"N/A\",('Irr Cotton'!H$67-K48/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(K48-K$48)/100*'Irr Cotton'!$D$30+(K48-K$48)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$31)/K48)","v":0.48285466314199094},{"$f":"'Irr Cotton'!$B$9*(1-'Irr Cotton'!$E$9)*$C48","v":1004.9999999999999},{"$f":"'Irr Cotton'!$B$9*'Irr Cotton'!$E$9*$C48","v":495}]
["Irrigated Cotton","Yes",1.1000000000000001,{"$f":"'Irr Cotton'!$B$9*$C49","v":1650.0000000000002},{"$f":"('Irr Cotton'!F$53-D49/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D49-D$48)/100*'Irr Cotton'!$D$30+(D49-D$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!D$31)/D49","v":0.4442903950195457},{"$f":"('Irr Cotton'!G$53-J49/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J49-J$48)/100*'Irr Cotton'!$D$30+(J49-J$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$31)/J49","v":0.55683976606432195},{"$f":"('Irr Cotton'!F$67-D49/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D49-D$48)/100*'Irr Cotton'!$D$30+(D49-D$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$31)/D49","v":0.57040554653469722},{"$f":"('Irr Cotton'!G$67-J49/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J49-J$48)/100*'Irr Cotton'!$D$30+(J49-J$48)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$31)/J49","v":0.62198440698310464},{"$f":"IF($K49=0,\"N/A\",('Irr Cotton'!H$67-K49/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(K49-K$48)/100*'Irr Cotton'!$D$30+(K49-K$48)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$31)/K49)","v":0.43533355740180996},{"$f":"'Irr Cotton'!$B$9*(1-'Irr Cotton'!$E$9)*$C49","v":1105.5},{"$f":"'Irr Cotton'!$B$9*'Irr Cotton'!$E$9*$C49","v":544.5}]
["Irrigated Cotton","Yes",1.25,{"$f":"'Irr Cotton'!$B$9*$C50","v":1875},{"$f":"('Irr Cotton'!F$53-D50/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D50-D$48)/100*'Irr Cotton'!$D$30+(D50-D$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!D$31)/D50","v":0.39941126190291454},{"$f":"('Irr Cotton'!G$53-J50/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J50-J$48)/100*'Irr Cotton'!$D$30+(J50-J$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$31)/J50","v":0.49845470842231754},{"$f":"('Irr Cotton'!F$67-D50/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D50-D$48)/100*'Irr Cotton'!$D$30+(D50-D$48)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$31)/D50","v":0.51039259523624791},{"$f":"('Irr Cotton'!G$67-J50/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J50-J$48)/100*'Irr Cotton'!$D$30+(J50-J$48)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$31)/J50","v":0.54256097814513216},{"$f":"IF($K50=0,\"N/A\",('Irr Cotton'!H$67-K50/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(K50-K$48)/100*'Irr Cotton'!$D$30+(K50-K$48)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$31)/K50)","v":0.37830823051359275},{"$f":"'Irr Cotton'!$B$9*(1-'Irr Cotton'!$E$9)*$C50","v":1256.2499999999998},{"$f":"'Irr Cotton'!$B$9*'Irr Cotton'!$E$9*$C50","v":618.75}]
["Irrigated Cotton","Yes"]
["Irrigated Peanuts","Yes",{"$f":"'Irr Peanuts'!$A$3","v":"Irrigated Peanuts"}]
["Irrigated Peanuts","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Peanuts","Yes","Yield","TON","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Peanuts","Yes",0.75,{"$f":"'Irr Peanuts'!$B$9*$C55","v":1.6875},{"$f":"('Irr Peanuts'!$F$51+($D55-$D$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D55","v":508.23527124553829},{"$f":"('Irr Peanuts'!$G$51+($J55-$J$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$J55","v":647.90026323108202},{"$f":"('Irr Peanuts'!$F$65+($D55-$D$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D55","v":660.89304902331594},{"$f":"('Irr Peanuts'!$G$65+($J55-$J$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$J55","v":765.18937323660998},{"$f":"IF($K55=0, \"N/A\", ('Irr Peanuts'!$H$65+($K55-$K$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$K55)","v":449.13990592359875},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$C55","v":1.1306249999999998},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$C55","v":0.55687500000000001}]
["Irrigated Peanuts","Yes",0.9,{"$f":"'Irr Peanuts'!$B$9*$C56","v":2.0249999999999999},{"$f":"('Irr Peanuts'!$F$51+($D56-$D$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D56","v":436.86272603794856},{"$f":"('Irr Peanuts'!$G$51+($J56-$J$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$J56","v":553.25021935923496},{"$f":"('Irr Peanuts'!$F$65+($D56-$D$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D56","v":564.07754085276338},{"$f":"('Irr Peanuts'!$G$65+($J56-$J$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$J56","v":650.99114436384161},{"$f":"IF($K56=0, \"N/A\", ('Irr Peanuts'!$H$65+($K56-$K$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$K56)","v":387.61658826966561},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$C56","v":1.3567499999999999},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$C56","v":0.66825000000000001}]
["Irrigated Peanuts","Yes",1,{"$f":"'Irr Peanuts'!$B$9*$C57","v":2.25},{"$f":"('Irr Peanuts'!$F$51+($D57-$D$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D57","v":401.1764534341537},{"$f":"('Irr Peanuts'!$G$51+($J57-$J$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$J57","v":505.92519742331143},{"$f":"('Irr Peanuts'!$F$65+($D57-$D$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D57","v":515.66978676748704},{"$f":"('Irr Peanuts'!$G$65+($J57-$J$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$J57","v":593.89202992745743},{"$f":"IF($K57=0, \"N/A\", ('Irr Peanuts'!$H$65+($K57-$K$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$K57)","v":356.85492944269902},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$C57","v":1.5074999999999998},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$C57","v":0.74250000000000005}]
["Irrigated Peanuts","Yes",1.1000000000000001,{"$f":"'Irr Peanuts'!$B$9*$C58","v":2.4750000000000001},{"$f":"('Irr Peanuts'!$F$51+($D58-$D$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D58","v":371.97859403104883},{"$f":"('Irr Peanuts'!$G$51+($J58-$J$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$J58","v":467.20472493028308},{"$f":"('Irr Peanuts'!$F$65+($D58-$D$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D58","v":476.06344251589724},{"$f":"('Irr Peanuts'!$G$65+($J58-$J$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$J58","v":547.17457266132487},{"$f":"IF($K58=0, \"N/A\", ('Irr Peanuts'!$H$65+($K58-$K$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$K58)","v":331.68629949336275},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$C58","v":1.65825},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$C58","v":0.81675000000000009}]
["Irrigated Peanuts","Yes",1.25,{"$f":"'Irr Peanuts'!$B$9*$C59","v":2.8125},{"$f":"('Irr Peanuts'!$F$51+($D59-$D$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D59","v":336.94116274732295},{"$f":"('Irr Peanuts'!$G$51+($J59-$J$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$J59","v":420.74015793864913},{"$f":"('Irr Peanuts'!$F$65+($D59-$D$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D59","v":428.53582941398957},{"$f":"('Irr Peanuts'!$G$65+($J59-$J$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$J59","v":491.1136239419659},{"$f":"IF($K59=0, \"N/A\", ('Irr Peanuts'!$H$65+($K59-$K$57)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$K59)","v":301.48394355415923},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$C59","v":1.8843749999999999},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$C59","v":0.92812500000000009}]
["Irrigated Peanuts","Yes"]
["Irrigated Sorghum","Yes",{"$f":"'Irr Sorghum'!$A$3","v":"Irrigated Sorghum"}]
["Irrigated Sorghum","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Sorghum","Yes","Yield","CWT","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Sorghum","Yes",0.75,{"$f":"'Irr Sorghum'!$B$9*$C64","v":45},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($D64-$D$66)*'Irr Sorghum'!$D$24)/$D64","v":9.4769986392395058},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$F$10+($J64-$J$66)*'Irr Sorghum'!$D$24)/$J64","v":11.186534831787165},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($D64-$D$66)*'Irr Sorghum'!$D$24)/$D64","v":14.880776417017284},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$F$10+($J64-$J$66)*'Irr Sorghum'!$D$24)/$J64","v":15.105937816861791},{"$f":"IF($K64=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$F$10+($K64-$K$66)*'Irr Sorghum'!$D$24)/$K64)","v":14.4236305446057},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$C64","v":30.15},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$C64","v":14.850000000000001}]
["Irrigated Sorghum","Yes",0.9,{"$f":"'Irr Sorghum'!$B$9*$C65","v":54},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($D65-$D$66)*'Irr Sorghum'!$D$24)/$D65","v":8.0641655326995885},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$F$10+($J65-$J$66)*'Irr Sorghum'!$D$24)/$J65","v":9.4887790264893042},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($D65-$D$66)*'Irr Sorghum'!$D$24)/$D65","v":12.567313680847736},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$F$10+($J65-$J$66)*'Irr Sorghum'!$D$24)/$J65","v":12.754948180718161},{"$f":"IF($K65=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$F$10+($K65-$K$66)*'Irr Sorghum'!$D$24)/$K65)","v":12.186358787171418},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$C65","v":36.18},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$C65","v":17.82}]
["Irrigated Sorghum","Yes",1,{"$f":"'Irr Sorghum'!$B$9*$C66","v":60},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($D66-$D$66)*'Irr Sorghum'!$D$24)/$D66","v":7.3577489794296289},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$F$10+($J66-$J$66)*'Irr Sorghum'!$D$24)/$J66","v":8.6399011238403745},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($D66-$D$66)*'Irr Sorghum'!$D$24)/$D66","v":11.410582312762962},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$F$10+($J66-$J$66)*'Irr Sorghum'!$D$24)/$J66","v":11.579453362646346},{"$f":"IF($K66=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$F$10+($K66-$K$66)*'Irr Sorghum'!$D$24)/$K66)","v":11.067722908454275},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$C66","v":40.199999999999996},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$C66","v":19.8}]
["Irrigated Sorghum","Yes",1.1000000000000001,{"$f":"'Irr Sorghum'!$B$9*$C67","v":66},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($D67-$D$66)*'Irr Sorghum'!$D$24)/$D67","v":6.7797717994814803},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$F$10+($J67-$J$66)*'Irr Sorghum'!$D$24)/$J67","v":7.945364658036703},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($D67-$D$66)*'Irr Sorghum'!$D$24)/$D67","v":10.464165738875421},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$F$10+($J67-$J$66)*'Irr Sorghum'!$D$24)/$J67","v":10.61768487513304},{"$f":"IF($K67=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$F$10+($K67-$K$66)*'Irr Sorghum'!$D$24)/$K67)","v":10.152475371322067},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$C67","v":44.22},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$C67","v":21.78}]
["Irrigated Sorghum","Yes",1.25,{"$f":"'Irr Sorghum'!$B$9*$C68","v":75},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($D68-$D$66)*'Irr Sorghum'!$D$24)/$D68","v":6.0861991835437035},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$F$10+($J68-$J$66)*'Irr Sorghum'!$D$24)/$J68","v":7.1119208990722997},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($D68-$D$66)*'Irr Sorghum'!$D$24)/$D68","v":9.3284658502103692},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$F$10+($J68-$J$66)*'Irr Sorghum'!$D$24)/$J68","v":9.463562690117076},{"$f":"IF($K68=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$F$10+($K68-$K$66)*'Irr Sorghum'!$D$24)/$K68)","v":9.0541783267634202},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$C68","v":50.249999999999993},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$C68","v":24.75}]
["Irrigated Sorghum","Yes"]
["Irrigated Sorghum Seed","Yes",{"$f":"'Irr Sorghum Seed'!$A$3","v":"Irrigated Sorghum Seed"}]
["Irrigated Sorghum Seed",{"$f":"_xlfn.XLOOKUP(A71,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Sorghum Seed","Yes","Yield","CWT","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Sorghum Seed","Yes",0.75,{"$f":"'Irr Sorghum Seed'!$B$9*$C73","v":33.75},{"$f":"('Irr Sorghum Seed'!$F$46-'Irr Sorghum'!$F$10+($D73-$D$75)*'Irr Sorghum Seed'!$D$24)/$D73","v":13.892415126488926},{"$f":"('Irr Sorghum Seed'!$G$46-'Irr Sorghum'!$F$10+($J73-$J$75)*'Irr Sorghum Seed'!$D$24)/$J73","v":16.133093895576817},{"$f":"('Irr Sorghum Seed'!$F$60-'Irr Sorghum'!$F$10+($D73-$D$75)*'Irr Sorghum Seed'!$D$24)/$D73","v":20.757304015377816},{"$f":"('Irr Sorghum Seed'!$G$60-'Irr Sorghum'!$F$10+($J73-$J$75)*'Irr Sorghum Seed'!$D$24)/$J73","v":20.851280739136794},{"$f":"IF($K73=0, \"N/A\", ('Irr Sorghum Seed'!$H$60-'Irr Sorghum'!$F$10+($K73-$K$75)*'Irr Sorghum Seed'!$D$24)/$K73)","v":20.566502788351997},{"$f":"'Irr Sorghum Seed'!$B$9*(1-'Irr Sorghum Seed'!$E$9)*$C73","v":22.612499999999997},{"$f":"'Irr Sorghum Seed'!$B$9*'Irr Sorghum Seed'!$E$9*$C73","v":11.137500000000001}]
["Irrigated Sorghum Seed","Yes",0.9,{"$f":"'Irr Sorghum Seed'!$B$9*$C74","v":40.5},{"$f":"('Irr Sorghum Seed'!$F$46-'Irr Sorghum'!$F$10+($D74-$D$75)*'Irr Sorghum Seed'!$D$24)/$D74","v":11.743679272074104},{"$f":"('Irr Sorghum Seed'!$G$46-'Irr Sorghum'!$F$10+($J74-$J$75)*'Irr Sorghum Seed'!$D$24)/$J74","v":13.610911579647347},{"$f":"('Irr Sorghum Seed'!$F$60-'Irr Sorghum'!$F$10+($D74-$D$75)*'Irr Sorghum Seed'!$D$24)/$D74","v":17.464420012814845},{"$f":"('Irr Sorghum Seed'!$G$60-'Irr Sorghum'!$F$10+($J74-$J$75)*'Irr Sorghum Seed'!$D$24)/$J74","v":17.542733949280663},{"$f":"IF($K74=0, \"N/A\", ('Irr Sorghum Seed'!$H$60-'Irr Sorghum'!$F$10+($K74-$K$75)*'Irr Sorghum Seed'!$D$24)/$K74)","v":17.305418990293326},{"$f":"'Irr Sorghum Seed'!$B$9*(1-'Irr Sorghum Seed'!$E$9)*$C74","v":27.134999999999998},{"$f":"'Irr Sorghum Seed'!$B$9*'Irr Sorghum Seed'!$E$9*$C74","v":13.365000000000002}]
["Irrigated Sorghum Seed","Yes",1,{"$f":"'Irr Sorghum Seed'!$B$9*$C75","v":45},{"$f":"('Irr Sorghum Seed'!$F$46-'Irr Sorghum'!$F$10+($D75-$D$75)*'Irr Sorghum Seed'!$D$24)/$D75","v":10.669311344866694},{"$f":"('Irr Sorghum Seed'!$G$46-'Irr Sorghum'!$F$10+($J75-$J$75)*'Irr Sorghum Seed'!$D$24)/$J75","v":12.349820421682612},{"$f":"('Irr Sorghum Seed'!$F$60-'Irr Sorghum'!$F$10+($D75-$D$75)*'Irr Sorghum Seed'!$D$24)/$D75","v":15.817978011533361},{"$f":"('Irr Sorghum Seed'!$G$60-'Irr Sorghum'!$F$10+($J75-$J$75)*'Irr Sorghum Seed'!$D$24)/$J75","v":15.888460554352596},{"$f":"IF($K75=0, \"N/A\", ('Irr Sorghum Seed'!$H$60-'Irr Sorghum'!$F$10+($K75-$K$75)*'Irr Sorghum Seed'!$D$24)/$K75)","v":15.674877091263996},{"$f":"'Irr Sorghum Seed'!$B$9*(1-'Irr Sorghum Seed'!$E$9)*$C75","v":30.15},{"$f":"'Irr Sorghum Seed'!$B$9*'Irr Sorghum Seed'!$E$9*$C75","v":14.850000000000001}]
["Irrigated Sorghum Seed","Yes",1.1000000000000001,{"$f":"'Irr Sorghum Seed'!$B$9*$C76","v":49.500000000000007},{"$f":"('Irr Sorghum Seed'!$F$46-'Irr Sorghum'!$F$10+($D76-$D$75)*'Irr Sorghum Seed'!$D$24)/$D76","v":9.7902830407879016},{"$f":"('Irr Sorghum Seed'!$G$46-'Irr Sorghum'!$F$10+($J76-$J$75)*'Irr Sorghum Seed'!$D$24)/$J76","v":11.31801856516601},{"$f":"('Irr Sorghum Seed'!$F$60-'Irr Sorghum'!$F$10+($D76-$D$75)*'Irr Sorghum Seed'!$D$24)/$D76","v":14.470889101393963},{"$f":"('Irr Sorghum Seed'!$G$60-'Irr Sorghum'!$F$10+($J76-$J$75)*'Irr Sorghum Seed'!$D$24)/$J76","v":14.534964140320541},{"$f":"IF($K76=0, \"N/A\", ('Irr Sorghum Seed'!$H$60-'Irr Sorghum'!$F$10+($K76-$K$75)*'Irr Sorghum Seed'!$D$24)/$K76)","v":14.340797355694541},{"$f":"'Irr Sorghum Seed'!$B$9*(1-'Irr Sorghum Seed'!$E$9)*$C76","v":33.164999999999999},{"$f":"'Irr Sorghum Seed'!$B$9*'Irr Sorghum Seed'!$E$9*$C76","v":16.335000000000004}]
["Irrigated Sorghum Seed","Yes",1.25,{"$f":"'Irr Sorghum Seed'!$B$9*$C77","v":56.25},{"$f":"('Irr Sorghum Seed'!$F$46-'Irr Sorghum'!$F$10+($D77-$D$75)*'Irr Sorghum Seed'!$D$24)/$D77","v":8.7354490758933547},{"$f":"('Irr Sorghum Seed'!$G$46-'Irr Sorghum'!$F$10+($J77-$J$75)*'Irr Sorghum Seed'!$D$24)/$J77","v":10.07985633734609},{"$f":"('Irr Sorghum Seed'!$F$60-'Irr Sorghum'!$F$10+($D77-$D$75)*'Irr Sorghum Seed'!$D$24)/$D77","v":12.854382409226689},{"$f":"('Irr Sorghum Seed'!$G$60-'Irr Sorghum'!$F$10+($J77-$J$75)*'Irr Sorghum Seed'!$D$24)/$J77","v":12.910768443482077},{"$f":"IF($K77=0, \"N/A\", ('Irr Sorghum Seed'!$H$60-'Irr Sorghum'!$F$10+($K77-$K$75)*'Irr Sorghum Seed'!$D$24)/$K77)","v":12.739901673011198},{"$f":"'Irr Sorghum Seed'!$B$9*(1-'Irr Sorghum Seed'!$E$9)*$C77","v":37.6875},{"$f":"'Irr Sorghum Seed'!$B$9*'Irr Sorghum Seed'!$E$9*$C77","v":18.5625}]
["Irrigated Sorghum Seed","Yes"]
["Irrigated Sorghum Silage","Yes",{"$f":"'Irr Sorghum Silage'!$A$3","v":"Irrigated Sorghum Silage"}]
["Irrigated Sorghum Silage","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Sorghum Silage","Yes","Yield","TON","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Sorghum Silage","Yes",0.75,{"$f":"'Irr Sorghum Silage'!$B$9*$C82","v":18.75},{"$f":"('Irr Sorghum Silage'!F$46+(D82-D$84)*('Irr Sorghum Silage'!$D$24))/D82","v":35.296874623938471},{"$f":"('Irr Sorghum Silage'!G$46+(J82-J$84)*('Irr Sorghum Silage'!$D$24))/J82","v":47.380930942732491},{"$f":"('Irr Sorghum Silage'!F$60+(D82-D$84)*('Irr Sorghum Silage'!$D$24))/D82","v":46.59394129060513},{"$f":"('Irr Sorghum Silage'!G$60+(J82-J$84)*('Irr Sorghum Silage'!$D$24))/J82","v":54.291975718851894},{"$f":"IF($K82=0,\"N/A\",('Irr Sorghum Silage'!H$60+(K82-K$84)*('Irr Sorghum Silage'!$D$24))/K82)","v":30.964598663558661},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$C82","v":12.5625},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$C82","v":6.1875}]
["Irrigated Sorghum Silage","Yes",0.9,{"$f":"'Irr Sorghum Silage'!$B$9*$C83","v":22.5},{"$f":"('Irr Sorghum Silage'!F$46+(D83-D$84)*('Irr Sorghum Silage'!$D$24))/D83","v":31.497395519948725},{"$f":"('Irr Sorghum Silage'!G$46+(J83-J$84)*('Irr Sorghum Silage'!$D$24))/J83","v":41.567442452277078},{"$f":"('Irr Sorghum Silage'!F$60+(D83-D$84)*('Irr Sorghum Silage'!$D$24))/D83","v":40.911617742170947},{"$f":"('Irr Sorghum Silage'!G$60+(J83-J$84)*('Irr Sorghum Silage'!$D$24))/J83","v":47.32664643237657},{"$f":"IF($K83=0,\"N/A\",('Irr Sorghum Silage'!H$60+(K83-K$84)*('Irr Sorghum Silage'!$D$24))/K83)","v":27.887165552965552},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$C83","v":15.075000000000001},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$C83","v":7.4249999999999998}]
["Irrigated Sorghum Silage","Yes",1,{"$f":"'Irr Sorghum Silage'!$B$9*$C84","v":25},{"$f":"('Irr Sorghum Silage'!F$46+(D84-D$84)*('Irr Sorghum Silage'!$D$24))/D84","v":29.597655967953852},{"$f":"('Irr Sorghum Silage'!G$46+(J84-J$84)*('Irr Sorghum Silage'!$D$24))/J84","v":38.660698207049371},{"$f":"('Irr Sorghum Silage'!F$60+(D84-D$84)*('Irr Sorghum Silage'!$D$24))/D84","v":38.070455967953848},{"$f":"('Irr Sorghum Silage'!G$60+(J84-J$84)*('Irr Sorghum Silage'!$D$24))/J84","v":43.843981789138915},{"$f":"IF($K84=0,\"N/A\",('Irr Sorghum Silage'!H$60+(K84-K$84)*('Irr Sorghum Silage'!$D$24))/K84)","v":26.348448997668996},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$C84","v":16.75},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$C84","v":8.25}]
["Irrigated Sorghum Silage","Yes",1.1000000000000001,{"$f":"'Irr Sorghum Silage'!$B$9*$C85","v":27.500000000000004},{"$f":"('Irr Sorghum Silage'!F$46+(D85-D$84)*('Irr Sorghum Silage'!$D$24))/D85","v":28.043323607230771},{"$f":"('Irr Sorghum Silage'!G$46+(J85-J$84)*('Irr Sorghum Silage'!$D$24))/J85","v":36.282452915499427},{"$f":"('Irr Sorghum Silage'!F$60+(D85-D$84)*('Irr Sorghum Silage'!$D$24))/D85","v":35.745869061776219},{"$f":"('Irr Sorghum Silage'!G$60+(J85-J$84)*('Irr Sorghum Silage'!$D$24))/J85","v":40.994528899217194},{"$f":"IF($K85=0,\"N/A\",('Irr Sorghum Silage'!H$60+(K85-K$84)*('Irr Sorghum Silage'!$D$24))/K85)","v":25.089499088789996},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$C85","v":18.425000000000001},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$C85","v":9.0750000000000011}]
["Irrigated Sorghum Silage","Yes",1.25,{"$f":"'Irr Sorghum Silage'!$B$9*$C86","v":31.25},{"$f":"('Irr Sorghum Silage'!F$46+(D86-D$84)*('Irr Sorghum Silage'!$D$24))/D86","v":26.178124774363081},{"$f":"('Irr Sorghum Silage'!G$46+(J86-J$84)*('Irr Sorghum Silage'!$D$24))/J86","v":33.428558565639499},{"$f":"('Irr Sorghum Silage'!F$60+(D86-D$84)*('Irr Sorghum Silage'!$D$24))/D86","v":32.956364774363081},{"$f":"('Irr Sorghum Silage'!G$60+(J86-J$84)*('Irr Sorghum Silage'!$D$24))/J86","v":37.575185431311134},{"$f":"IF($K86=0,\"N/A\",('Irr Sorghum Silage'!H$60+(K86-K$84)*('Irr Sorghum Silage'!$D$24))/K86)","v":23.578759198135199},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$C86","v":20.9375},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$C86","v":10.3125}]
["Irrigated Sorghum Silage","Yes"]
["Irrigated Sorghum Sudangrass","Yes",{"$f":"'Irr Sorghum Sudangrass'!$A$3","v":"Irrigated Sorghum Sudangrass"}]
["Irrigated Sorghum Sudangrass","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Sorghum Sudangrass","Yes","Yield","LB","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Sorghum Sudangrass","Yes",0.75,{"$f":"'Irr Sorghum Sudangrass'!$B$9*$C91","v":600},{"$f":"('Irr Sorghum Sudangrass'!F$46+(D91-D$93)*('Irr Sorghum Sudangrass'!$D$24))/D91","v":0.53980430079024377},{"$f":"('Irr Sorghum Sudangrass'!G$46+(J91-J$93)*('Irr Sorghum Sudangrass'!$D$24))/J91","v":0.62057790894248266},{"$f":"('Irr Sorghum Sudangrass'!F$60+(D91-D$93)*('Irr Sorghum Sudangrass'!$D$24))/D91","v":0.89872096745691044},{"$f":"('Irr Sorghum Sudangrass'!G$60+(J91-J$93)*('Irr Sorghum Sudangrass'!$D$24))/J91","v":0.84532915272357723},{"$f":"IF($K91=0,\"N/A\",('Irr Sorghum Sudangrass'!H$60+(K91-K$93)*('Irr Sorghum Sudangrass'!$D$24))/K91)","v":1.0071225307033753},{"$f":"'Irr Sorghum Sudangrass'!$B$9*(1-'Irr Sorghum Sudangrass'!$E$9)*$C91","v":402},{"$f":"'Irr Sorghum Sudangrass'!$B$9*'Irr Sorghum Sudangrass'!$E$9*$C91","v":198}]
["Irrigated Sorghum Sudangrass","Yes",0.9,{"$f":"'Irr Sorghum Sudangrass'!$B$9*$C92","v":720},{"$f":"('Irr Sorghum Sudangrass'!F$46+(D92-D$93)*('Irr Sorghum Sudangrass'!$D$24))/D92","v":0.44983691732520314},{"$f":"('Irr Sorghum Sudangrass'!G$46+(J92-J$93)*('Irr Sorghum Sudangrass'!$D$24))/J92","v":0.51714825745206883},{"$f":"('Irr Sorghum Sudangrass'!F$60+(D92-D$93)*('Irr Sorghum Sudangrass'!$D$24))/D92","v":0.74893413954742538},{"$f":"('Irr Sorghum Sudangrass'!G$60+(J92-J$93)*('Irr Sorghum Sudangrass'!$D$24))/J92","v":0.704440960602981},{"$f":"IF($K92=0,\"N/A\",('Irr Sorghum Sudangrass'!H$60+(K92-K$93)*('Irr Sorghum Sudangrass'!$D$24))/K92)","v":0.8392687755861461},{"$f":"'Irr Sorghum Sudangrass'!$B$9*(1-'Irr Sorghum Sudangrass'!$E$9)*$C92","v":482.40000000000003},{"$f":"'Irr Sorghum Sudangrass'!$B$9*'Irr Sorghum Sudangrass'!$E$9*$C92","v":237.6}]
["Irrigated Sorghum Sudangrass","Yes",1,{"$f":"'Irr Sorghum Sudangrass'!$B$9*$C93","v":800},{"$f":"('Irr Sorghum Sudangrass'!F$46+(D93-D$93)*('Irr Sorghum Sudangrass'!$D$24))/D93","v":0.40485322559268283},{"$f":"('Irr Sorghum Sudangrass'!G$46+(J93-J$93)*('Irr Sorghum Sudangrass'!$D$24))/J93","v":0.46543343170686197},{"$f":"('Irr Sorghum Sudangrass'!F$60+(D93-D$93)*('Irr Sorghum Sudangrass'!$D$24))/D93","v":0.67404072559268291},{"$f":"('Irr Sorghum Sudangrass'!G$60+(J93-J$93)*('Irr Sorghum Sudangrass'!$D$24))/J93","v":0.63399686454268289},{"$f":"IF($K93=0,\"N/A\",('Irr Sorghum Sudangrass'!H$60+(K93-K$93)*('Irr Sorghum Sudangrass'!$D$24))/K93)","v":0.75534189802753149},{"$f":"'Irr Sorghum Sudangrass'!$B$9*(1-'Irr Sorghum Sudangrass'!$E$9)*$C93","v":536},{"$f":"'Irr Sorghum Sudangrass'!$B$9*'Irr Sorghum Sudangrass'!$E$9*$C93","v":264}]
["Irrigated Sorghum Sudangrass","Yes",1.1000000000000001,{"$f":"'Irr Sorghum Sudangrass'!$B$9*$C94","v":880.00000000000011},{"$f":"('Irr Sorghum Sudangrass'!F$46+(D94-D$93)*('Irr Sorghum Sudangrass'!$D$24))/D94","v":0.36804838690243891},{"$f":"('Irr Sorghum Sudangrass'!G$46+(J94-J$93)*('Irr Sorghum Sudangrass'!$D$24))/J94","v":0.4231213015516927},{"$f":"('Irr Sorghum Sudangrass'!F$60+(D94-D$93)*('Irr Sorghum Sudangrass'!$D$24))/D94","v":0.61276429599334803},{"$f":"('Irr Sorghum Sudangrass'!G$60+(J94-J$93)*('Irr Sorghum Sudangrass'!$D$24))/J94","v":0.57636078594789353},{"$f":"IF($K94=0,\"N/A\",('Irr Sorghum Sudangrass'!H$60+(K94-K$93)*('Irr Sorghum Sudangrass'!$D$24))/K94)","v":0.68667445275230121},{"$f":"'Irr Sorghum Sudangrass'!$B$9*(1-'Irr Sorghum Sudangrass'!$E$9)*$C94","v":589.6},{"$f":"'Irr Sorghum Sudangrass'!$B$9*'Irr Sorghum Sudangrass'!$E$9*$C94","v":290.40000000000003}]
["Irrigated Sorghum Sudangrass","Yes",1.25,{"$f":"'Irr Sorghum Sudangrass'!$B$9*$C95","v":1000},{"$f":"('Irr Sorghum Sudangrass'!F$46+(D95-D$93)*('Irr Sorghum Sudangrass'!$D$24))/D95","v":0.32388258047414625},{"$f":"('Irr Sorghum Sudangrass'!G$46+(J95-J$93)*('Irr Sorghum Sudangrass'!$D$24))/J95","v":0.37234674536548956},{"$f":"('Irr Sorghum Sudangrass'!F$60+(D95-D$93)*('Irr Sorghum Sudangrass'!$D$24))/D95","v":0.53923258047414624},{"$f":"('Irr Sorghum Sudangrass'!G$60+(J95-J$93)*('Irr Sorghum Sudangrass'!$D$24))/J95","v":0.50719749163414629},{"$f":"IF($K95=0,\"N/A\",('Irr Sorghum Sudangrass'!H$60+(K95-K$93)*('Irr Sorghum Sudangrass'!$D$24))/K95)","v":0.60427351842202515},{"$f":"'Irr Sorghum Sudangrass'!$B$9*(1-'Irr Sorghum Sudangrass'!$E$9)*$C95","v":670},{"$f":"'Irr Sorghum Sudangrass'!$B$9*'Irr Sorghum Sudangrass'!$E$9*$C95","v":330}]
["Irrigated Sorghum Sudangrass","Yes"]
["Irrigated Soybeans","Yes",{"$f":"'Irr Soybeans'!$A$3","v":"Irrigated Soybeans"}]
["Irrigated Soybeans","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Soybeans","Yes","Yield","BU","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Soybeans","Yes",0.75,{"$f":"'Irr Soybeans'!$B$9*$C100","v":45},{"$f":"('Irr Soybeans'!F$49+(D100-D$102)*('Irr Soybeans'!$D$27))/D100","v":9.6161935933333318},{"$f":"('Irr Soybeans'!G$49+(J100-J$102)*('Irr Soybeans'!$D$27))/J100","v":12.254479417910447},{"$f":"('Irr Soybeans'!F$63+(D100-D$102)*('Irr Soybeans'!$D$27))/D100","v":14.709749148888889},{"$f":"('Irr Soybeans'!G$63+(J100-J$102)*('Irr Soybeans'!$D$27))/J100","v":15.710864160862354},{"$f":"IF($K100=0,\"N/A\",('Irr Soybeans'!H$63+(K100-K$102)*('Irr Soybeans'!$D$27))/K100)","v":12.677182306397306},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$C100","v":30.15},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$C100","v":14.850000000000001}]
["Irrigated Soybeans","Yes",0.9,{"$f":"'Irr Soybeans'!$B$9*$C101","v":54},{"$f":"('Irr Soybeans'!F$49+(D101-D$102)*('Irr Soybeans'!$D$27))/D101","v":8.1801613277777765},{"$f":"('Irr Soybeans'!G$49+(J101-J$102)*('Irr Soybeans'!$D$27))/J101","v":10.378732848258707},{"$f":"('Irr Soybeans'!F$63+(D101-D$102)*('Irr Soybeans'!$D$27))/D101","v":12.424790957407408},{"$f":"('Irr Soybeans'!G$63+(J101-J$102)*('Irr Soybeans'!$D$27))/J101","v":13.259053467385295},{"$f":"IF($K101=0,\"N/A\",('Irr Soybeans'!H$63+(K101-K$102)*('Irr Soybeans'!$D$27))/K101)","v":10.730985255331088},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$C101","v":36.18},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$C101","v":17.82}]
["Irrigated Soybeans","Yes",1,{"$f":"'Irr Soybeans'!$B$9*$C102","v":60},{"$f":"('Irr Soybeans'!F$49+(D102-D$102)*('Irr Soybeans'!$D$27))/D102","v":7.4621451949999997},{"$f":"('Irr Soybeans'!G$49+(J102-J$102)*('Irr Soybeans'!$D$27))/J102","v":9.4408595634328361},{"$f":"('Irr Soybeans'!F$63+(D102-D$102)*('Irr Soybeans'!$D$27))/D102","v":11.282311861666667},{"$f":"('Irr Soybeans'!G$63+(J102-J$102)*('Irr Soybeans'!$D$27))/J102","v":12.033148120646766},{"$f":"IF($K102=0,\"N/A\",('Irr Soybeans'!H$63+(K102-K$102)*('Irr Soybeans'!$D$27))/K102)","v":9.7578867297979794},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$C102","v":40.199999999999996},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$C102","v":19.8}]
["Irrigated Soybeans",{"$f":"_xlfn.XLOOKUP(A103,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},1.1000000000000001,{"$f":"'Irr Soybeans'!$B$9*$C103","v":66},{"$f":"('Irr Soybeans'!F$49+(D103-D$102)*('Irr Soybeans'!$D$27))/D103","v":6.8746774499999992},{"$f":"('Irr Soybeans'!G$49+(J103-J$102)*('Irr Soybeans'!$D$27))/J103","v":8.6735086940298505},{"$f":"('Irr Soybeans'!F$63+(D103-D$102)*('Irr Soybeans'!$D$27))/D103","v":10.347556237878788},{"$f":"('Irr Soybeans'!G$63+(J103-J$102)*('Irr Soybeans'!$D$27))/J103","v":11.030134655133423},{"$f":"IF($K103=0,\"N/A\",('Irr Soybeans'!H$63+(K103-K$102)*('Irr Soybeans'!$D$27))/K103)","v":8.9617152089072523},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$C103","v":44.22},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$C103","v":21.78}]
["Irrigated Soybeans","Yes",1.25,{"$f":"'Irr Soybeans'!$B$9*$C104","v":75},{"$f":"('Irr Soybeans'!F$49+(D104-D$102)*('Irr Soybeans'!$D$27))/D104","v":6.1697161559999998},{"$f":"('Irr Soybeans'!G$49+(J104-J$102)*('Irr Soybeans'!$D$27))/J104","v":7.7526876507462692},{"$f":"('Irr Soybeans'!F$63+(D104-D$102)*('Irr Soybeans'!$D$27))/D104","v":9.2258494893333332},{"$f":"('Irr Soybeans'!G$63+(J104-J$102)*('Irr Soybeans'!$D$27))/J104","v":9.8265184965174139},{"$f":"IF($K104=0,\"N/A\",('Irr Soybeans'!H$63+(K104-K$102)*('Irr Soybeans'!$D$27))/K104)","v":8.0063093838383832},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$C104","v":50.249999999999993},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$C104","v":24.75}]
["Irrigated Soybeans","Yes"]
["Irrigated Sunflowers-Confectionary","Yes",{"$f":"'Irr Sunflowers-Confection'!$A$3","v":"Irrigated Sunflowers-Confectionary"}]
["Irrigated Sunflowers-Confectionary","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Sunflowers-Confectionary","Yes","Yield","CWT","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Sunflowers-Confectionary","Yes",0.75,{"$f":"'Irr Sunflowers-Confection'!$B$9*$C109","v":13.5},{"$f":"('Irr Sunflowers-Confection'!F$49+(D109-D$111)*('Irr Sunflowers-Confection'!$D$26))/D109","v":27.996662958850759},{"$f":"('Irr Sunflowers-Confection'!G$49+(J109-J$111)*('Irr Sunflowers-Confection'!$D$26))/J109","v":34.854788783726384},{"$f":"('Irr Sunflowers-Confection'!F$63+(D109-D$111)*('Irr Sunflowers-Confection'!$D$26))/D109","v":43.607033329221132},{"$f":"('Irr Sunflowers-Confection'!G$63+(J109-J$111)*('Irr Sunflowers-Confection'!$D$26))/J109","v":44.334059098817598},{"$f":"IF($K109=0, \"N/A\", ('Irr Sunflowers-Confection'!H$63+(K109-K$111)*('Irr Sunflowers-Confection'!$D$26))/K109)","v":42.130950706101046},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$C109","v":9.0449999999999982},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$C109","v":4.4550000000000001}]
["Irrigated Sunflowers-Confectionary","Yes",0.9,{"$f":"'Irr Sunflowers-Confection'!$B$9*$C110","v":16.2},{"$f":"('Irr Sunflowers-Confection'!F$49+(D110-D$111)*('Irr Sunflowers-Confection'!$D$26))/D110","v":23.447219132375633},{"$f":"('Irr Sunflowers-Confection'!G$49+(J110-J$111)*('Irr Sunflowers-Confection'!$D$26))/J110","v":29.162323986438651},{"$f":"('Irr Sunflowers-Confection'!F$63+(D110-D$111)*('Irr Sunflowers-Confection'!$D$26))/D110","v":36.455861107684278},{"$f":"('Irr Sunflowers-Confection'!G$63+(J110-J$111)*('Irr Sunflowers-Confection'!$D$26))/J110","v":37.061715915681326},{"$f":"IF($K110=0, \"N/A\", ('Irr Sunflowers-Confection'!H$63+(K110-K$111)*('Irr Sunflowers-Confection'!$D$26))/K110)","v":35.225792255084208},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$C110","v":10.853999999999999},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$C110","v":5.3460000000000001}]
["Irrigated Sunflowers-Confectionary","Yes",1,{"$f":"'Irr Sunflowers-Confection'!$B$9*$C111","v":18},{"$f":"('Irr Sunflowers-Confection'!F$49+(D111-D$111)*('Irr Sunflowers-Confection'!$D$26))/D111","v":21.172497219138066},{"$f":"('Irr Sunflowers-Confection'!G$49+(J111-J$111)*('Irr Sunflowers-Confection'!$D$26))/J111","v":26.316091587794787},{"$f":"('Irr Sunflowers-Confection'!F$63+(D111-D$111)*('Irr Sunflowers-Confection'!$D$26))/D111","v":32.880274996915851},{"$f":"('Irr Sunflowers-Confection'!G$63+(J111-J$111)*('Irr Sunflowers-Confection'!$D$26))/J111","v":33.425544324113197},{"$f":"IF($K111=0, \"N/A\", ('Irr Sunflowers-Confection'!H$63+(K111-K$111)*('Irr Sunflowers-Confection'!$D$26))/K111)","v":31.773213029575786},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$C111","v":12.059999999999999},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$C111","v":5.94}]
["Irrigated Sunflowers-Confectionary","Yes",1.1000000000000001,{"$f":"'Irr Sunflowers-Confection'!$B$9*$C112","v":19.8},{"$f":"('Irr Sunflowers-Confection'!F$49+(D112-D$111)*('Irr Sunflowers-Confection'!$D$26))/D112","v":19.311361108307334},{"$f":"('Irr Sunflowers-Confection'!G$49+(J112-J$111)*('Irr Sunflowers-Confection'!$D$26))/J112","v":23.987355988904348},{"$f":"('Irr Sunflowers-Confection'!F$63+(D112-D$111)*('Irr Sunflowers-Confection'!$D$26))/D112","v":29.954795451741678},{"$f":"('Irr Sunflowers-Confection'!G$63+(J112-J$111)*('Irr Sunflowers-Confection'!$D$26))/J112","v":30.450494840102902},{"$f":"IF($K112=0, \"N/A\", ('Irr Sunflowers-Confection'!H$63+(K112-K$111)*('Irr Sunflowers-Confection'!$D$26))/K112)","v":28.948375481432528},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$C112","v":13.266},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$C112","v":6.5340000000000007}]
["Irrigated Sunflowers-Confectionary","Yes",1.25,{"$f":"'Irr Sunflowers-Confection'!$B$9*$C113","v":22.5},{"$f":"('Irr Sunflowers-Confection'!F$49+(D113-D$111)*('Irr Sunflowers-Confection'!$D$26))/D113","v":17.077997775310454},{"$f":"('Irr Sunflowers-Confection'!G$49+(J113-J$111)*('Irr Sunflowers-Confection'!$D$26))/J113","v":21.192873270235829},{"$f":"('Irr Sunflowers-Confection'!F$63+(D113-D$111)*('Irr Sunflowers-Confection'!$D$26))/D113","v":26.444219997532677},{"$f":"('Irr Sunflowers-Confection'!G$63+(J113-J$111)*('Irr Sunflowers-Confection'!$D$26))/J113","v":26.880435459290556},{"$f":"IF($K113=0, \"N/A\", ('Irr Sunflowers-Confection'!H$63+(K113-K$111)*('Irr Sunflowers-Confection'!$D$26))/K113)","v":25.558570423660626},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$C113","v":15.074999999999999},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$C113","v":7.4250000000000007}]
["Irrigated Sunflowers-Confectionary","Yes"]
["Irrigated Sunflowers-Oilseed","Yes",{"$f":"'Irr Sunflowers-Oilseed'!$A$3","v":"Irrigated Sunflowers-Oilseed"}]
["Irrigated Sunflowers-Oilseed","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Sunflowers-Oilseed","Yes","Yield","CWT","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Sunflowers-Oilseed","Yes",0.75,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$C118","v":15},{"$f":"('Irr Sunflowers-Oilseed'!F$48+(D118-D$120)*('Irr Sunflowers-Oilseed'!$D$25))/D118","v":25.229683196299018},{"$f":"('Irr Sunflowers-Oilseed'!G$48+(J118-J$120)*('Irr Sunflowers-Oilseed'!$D$25))/J118","v":29.511147268537826},{"$f":"('Irr Sunflowers-Oilseed'!F$62+(D118-D$120)*('Irr Sunflowers-Oilseed'!$D$25))/D118","v":39.279016529632358},{"$f":"('Irr Sunflowers-Oilseed'!G$62+(J118-J$120)*('Irr Sunflowers-Oilseed'!$D$25))/J118","v":38.042490552119915},{"$f":"IF($K118=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$62+(K118-K$120)*('Irr Sunflowers-Oilseed'!$D$25))/K118)","v":41.789538968824274},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$C118","v":10.049999999999999},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$C118","v":4.95}]
["Irrigated Sunflowers-Oilseed","Yes",0.9,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$C119","v":18},{"$f":"('Irr Sunflowers-Oilseed'!F$48+(D119-D$120)*('Irr Sunflowers-Oilseed'!$D$25))/D119","v":21.141402663582518},{"$f":"('Irr Sunflowers-Oilseed'!G$48+(J119-J$120)*('Irr Sunflowers-Oilseed'!$D$25))/J119","v":24.709289390448191},{"$f":"('Irr Sunflowers-Oilseed'!F$62+(D119-D$120)*('Irr Sunflowers-Oilseed'!$D$25))/D119","v":32.849180441360296},{"$f":"('Irr Sunflowers-Oilseed'!G$62+(J119-J$120)*('Irr Sunflowers-Oilseed'!$D$25))/J119","v":31.818742126766601},{"$f":"IF($K119=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$62+(K119-K$120)*('Irr Sunflowers-Oilseed'!$D$25))/K119)","v":34.941282474020227},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$C119","v":12.059999999999999},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$C119","v":5.94}]
["Irrigated Sunflowers-Oilseed","Yes",1,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$C120","v":20},{"$f":"('Irr Sunflowers-Oilseed'!F$48+(D120-D$120)*('Irr Sunflowers-Oilseed'!$D$25))/D120","v":19.097262397224263},{"$f":"('Irr Sunflowers-Oilseed'!G$48+(J120-J$120)*('Irr Sunflowers-Oilseed'!$D$25))/J120","v":22.30836045140337},{"$f":"('Irr Sunflowers-Oilseed'!F$62+(D120-D$120)*('Irr Sunflowers-Oilseed'!$D$25))/D120","v":29.634262397224269},{"$f":"('Irr Sunflowers-Oilseed'!G$62+(J120-J$120)*('Irr Sunflowers-Oilseed'!$D$25))/J120","v":28.706867914089941},{"$f":"IF($K120=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$62+(K120-K$120)*('Irr Sunflowers-Oilseed'!$D$25))/K120)","v":31.517154226618203},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$C120","v":13.399999999999999},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$C120","v":6.6000000000000005}]
["Irrigated Sunflowers-Oilseed","Yes",1.1000000000000001,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$C121","v":22},{"$f":"('Irr Sunflowers-Oilseed'!F$48+(D121-D$120)*('Irr Sunflowers-Oilseed'!$D$25))/D121","v":17.424783997476602},{"$f":"('Irr Sunflowers-Oilseed'!G$48+(J121-J$120)*('Irr Sunflowers-Oilseed'!$D$25))/J121","v":20.343964046730335},{"$f":"('Irr Sunflowers-Oilseed'!F$62+(D121-D$120)*('Irr Sunflowers-Oilseed'!$D$25))/D121","v":27.003874906567514},{"$f":"('Irr Sunflowers-Oilseed'!G$62+(J121-J$120)*('Irr Sunflowers-Oilseed'!$D$25))/J121","v":26.16078901280903},{"$f":"IF($K121=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$62+(K121-K$120)*('Irr Sunflowers-Oilseed'!$D$25))/K121)","v":28.715594751471087},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$C121","v":14.74},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$C121","v":7.2600000000000016}]
["Irrigated Sunflowers-Oilseed","Yes",1.25,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$C122","v":25},{"$f":"('Irr Sunflowers-Oilseed'!F$48+(D122-D$120)*('Irr Sunflowers-Oilseed'!$D$25))/D122","v":15.417809917779412},{"$f":"('Irr Sunflowers-Oilseed'!G$48+(J122-J$120)*('Irr Sunflowers-Oilseed'!$D$25))/J122","v":17.986688361122695},{"$f":"('Irr Sunflowers-Oilseed'!F$62+(D122-D$120)*('Irr Sunflowers-Oilseed'!$D$25))/D122","v":23.847409917779416},{"$f":"('Irr Sunflowers-Oilseed'!G$62+(J122-J$120)*('Irr Sunflowers-Oilseed'!$D$25))/J122","v":23.105494331271949},{"$f":"IF($K122=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$62+(K122-K$120)*('Irr Sunflowers-Oilseed'!$D$25))/K122)","v":25.353723381294564},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$C122","v":16.75},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$C122","v":8.25}]
["Irrigated Sunflowers-Oilseed","Yes"]
["Irrigated Triticale Silage","Yes",{"$f":"'Irr Triticale Silage'!$A$3","v":"Irrigated Triticale Silage"}]
["Irrigated Triticale Silage","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Triticale Silage","Yes","Yield","TONS","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Triticale Silage","Yes",0.75,{"$f":"'Irr Triticale Silage'!$B$9*$C127","v":7.5},{"$f":"('Irr Triticale Silage'!F$46+(D127-D$129)*('Irr Triticale Silage'!$D$24))/D127","v":45.835938579153513},{"$f":"('Irr Triticale Silage'!G$46+(J127-J$129)*('Irr Triticale Silage'!$D$24))/J127","v":61.887241573631123},{"$f":"('Irr Triticale Silage'!F$60+(D127-D$129)*('Irr Triticale Silage'!$D$24))/D127","v":75.161271912486853},{"$f":"('Irr Triticale Silage'!G$60+(J127-J$129)*('Irr Triticale Silage'!$D$24))/J127","v":80.780773911939576},{"$f":"IF($K127=0,\"N/A\",('Irr Triticale Silage'!H$60+(K127-K$129)*('Irr Triticale Silage'!$D$24))/K127)","v":63.751979974204012},{"$f":"'Irr Triticale Silage'!$B$9*(1-'Irr Triticale Silage'!$E$9)*$C127","v":5.0249999999999995},{"$f":"'Irr Triticale Silage'!$B$9*'Irr Triticale Silage'!$E$9*$C127","v":2.4750000000000001}]
["Irrigated Triticale Silage","Yes",0.9,{"$f":"'Irr Triticale Silage'!$B$9*$C128","v":9},{"$f":"('Irr Triticale Silage'!F$46+(D128-D$129)*('Irr Triticale Silage'!$D$24))/D128","v":40.279948815961262},{"$f":"('Irr Triticale Silage'!G$46+(J128-J$129)*('Irr Triticale Silage'!$D$24))/J128","v":53.656034644692603},{"$f":"('Irr Triticale Silage'!F$60+(D128-D$129)*('Irr Triticale Silage'!$D$24))/D128","v":64.717726593739044},{"$f":"('Irr Triticale Silage'!G$60+(J128-J$129)*('Irr Triticale Silage'!$D$24))/J128","v":69.400644926616323},{"$f":"IF($K128=0,\"N/A\",('Irr Triticale Silage'!H$60+(K128-K$129)*('Irr Triticale Silage'!$D$24))/K128)","v":55.20998331183668},{"$f":"'Irr Triticale Silage'!$B$9*(1-'Irr Triticale Silage'!$E$9)*$C128","v":6.0299999999999994},{"$f":"'Irr Triticale Silage'!$B$9*'Irr Triticale Silage'!$E$9*$C128","v":2.97}]
["Irrigated Triticale Silage","Yes",1,{"$f":"'Irr Triticale Silage'!$B$9*$C129","v":10},{"$f":"('Irr Triticale Silage'!F$46+(D129-D$129)*('Irr Triticale Silage'!$D$24))/D129","v":37.501953934365133},{"$f":"('Irr Triticale Silage'!G$46+(J129-J$129)*('Irr Triticale Silage'!$D$24))/J129","v":49.540431180223344},{"$f":"('Irr Triticale Silage'!F$60+(D129-D$129)*('Irr Triticale Silage'!$D$24))/D129","v":59.49595393436514},{"$f":"('Irr Triticale Silage'!G$60+(J129-J$129)*('Irr Triticale Silage'!$D$24))/J129","v":63.710580433954689},{"$f":"IF($K129=0,\"N/A\",('Irr Triticale Silage'!H$60+(K129-K$129)*('Irr Triticale Silage'!$D$24))/K129)","v":50.938984980653011},{"$f":"'Irr Triticale Silage'!$B$9*(1-'Irr Triticale Silage'!$E$9)*$C129","v":6.6999999999999993},{"$f":"'Irr Triticale Silage'!$B$9*'Irr Triticale Silage'!$E$9*$C129","v":3.3000000000000003}]
["Irrigated Triticale Silage","Yes",1.1000000000000001,{"$f":"'Irr Triticale Silage'!$B$9*$C130","v":11},{"$f":"('Irr Triticale Silage'!F$46+(D130-D$129)*('Irr Triticale Silage'!$D$24))/D130","v":35.229049031241033},{"$f":"('Irr Triticale Silage'!G$46+(J130-J$129)*('Irr Triticale Silage'!$D$24))/J130","v":46.173119254748485},{"$f":"('Irr Triticale Silage'!F$60+(D130-D$129)*('Irr Triticale Silage'!$D$24))/D130","v":55.223594485786492},{"$f":"('Irr Triticale Silage'!G$60+(J130-J$129)*('Irr Triticale Silage'!$D$24))/J130","v":59.055073121776978},{"$f":"IF($K130=0,\"N/A\",('Irr Triticale Silage'!H$60+(K130-K$129)*('Irr Triticale Silage'!$D$24))/K130)","v":47.444531800593637},{"$f":"'Irr Triticale Silage'!$B$9*(1-'Irr Triticale Silage'!$E$9)*$C130","v":7.37},{"$f":"'Irr Triticale Silage'!$B$9*'Irr Triticale Silage'!$E$9*$C130","v":3.6300000000000008}]
["Irrigated Triticale Silage","Yes",1.25,{"$f":"'Irr Triticale Silage'!$B$9*$C131","v":12.5},{"$f":"('Irr Triticale Silage'!F$46+(D131-D$129)*('Irr Triticale Silage'!$D$24))/D131","v":32.501563147492107},{"$f":"('Irr Triticale Silage'!G$46+(J131-J$129)*('Irr Triticale Silage'!$D$24))/J131","v":42.132344944178669},{"$f":"('Irr Triticale Silage'!F$60+(D131-D$129)*('Irr Triticale Silage'!$D$24))/D131","v":50.096763147492112},{"$f":"('Irr Triticale Silage'!G$60+(J131-J$129)*('Irr Triticale Silage'!$D$24))/J131","v":53.468464347163746},{"$f":"IF($K131=0,\"N/A\",('Irr Triticale Silage'!H$60+(K131-K$129)*('Irr Triticale Silage'!$D$24))/K131)","v":43.25118798452241},{"$f":"'Irr Triticale Silage'!$B$9*(1-'Irr Triticale Silage'!$E$9)*$C131","v":8.375},{"$f":"'Irr Triticale Silage'!$B$9*'Irr Triticale Silage'!$E$9*$C131","v":4.125}]
["Irrigated Triticale Silage","Yes"]
["Irrigated Wheat","Yes",{"$f":"'Irr Wheat'!$A$3","v":"Irrigated Wheat"}]
["Irrigated Wheat","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Wheat",{"$f":"_xlfn.XLOOKUP(A135,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},"Yield","BU","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Wheat","Yes",0.75,{"$f":"'Irr Wheat'!$B$9*$C136","v":37.5},{"$f":"('Irr Wheat'!$F$47-'Irr Wheat'!$F$10+($D136-$D$138)*'Irr Wheat'!$D$25)/$D136","v":5.1010590125252966},{"$f":"('Irr Wheat'!$G$47-'Irr Wheat'!$G$10+($J136-$J$138)*'Irr Wheat'!$D$25)/$J136","v":7.2198347963342515},{"$f":"('Irr Wheat'!$F$61-'Irr Wheat'!$F$10+($D136-$D$138)*'Irr Wheat'!$D$25)/$D136","v":10.966125679191965},{"$f":"('Irr Wheat'!$G$61-'Irr Wheat'!$G$10+($J136-$J$138)*'Irr Wheat'!$D$25)/$J136","v":10.998541263995943},{"$f":"IF($K136=0, \"N/A\", ('Irr Wheat'!$H$61-'Irr Wheat'!$H$10+($K136-$K$138)*'Irr Wheat'!$D$25)/$K136)","v":10.900312219135401},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$C136","v":25.125},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$C136","v":12.375}]
["Irrigated Wheat","Yes",0.9,{"$f":"'Irr Wheat'!$B$9*$C137","v":45},{"$f":"('Irr Wheat'!$F$47-'Irr Wheat'!$F$10+($D137-$D$138)*'Irr Wheat'!$D$25)/$D137","v":4.4408825104377474},{"$f":"('Irr Wheat'!$G$47-'Irr Wheat'!$G$10+($J137-$J$138)*'Irr Wheat'!$D$25)/$J137","v":6.2065289969452104},{"$f":"('Irr Wheat'!$F$61-'Irr Wheat'!$F$10+($D137-$D$138)*'Irr Wheat'!$D$25)/$D137","v":9.3284380659933035},{"$f":"('Irr Wheat'!$G$61-'Irr Wheat'!$G$10+($J137-$J$138)*'Irr Wheat'!$D$25)/$J137","v":9.3554510533299524},{"$f":"IF($K137=0, \"N/A\", ('Irr Wheat'!$H$61-'Irr Wheat'!$H$10+($K137-$K$138)*'Irr Wheat'!$D$25)/$K137)","v":9.2735935159461658},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$C137","v":30.150000000000002},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$C137","v":14.85}]
["Irrigated Wheat","Yes",1,{"$f":"'Irr Wheat'!$B$9*$C138","v":50},{"$f":"('Irr Wheat'!$F$47-'Irr Wheat'!$F$10+($D138-$D$138)*'Irr Wheat'!$D$25)/$D138","v":4.1107942593939724},{"$f":"('Irr Wheat'!$G$47-'Irr Wheat'!$G$10+($J138-$J$138)*'Irr Wheat'!$D$25)/$J138","v":5.699876097250689},{"$f":"('Irr Wheat'!$F$61-'Irr Wheat'!$F$10+($D138-$D$138)*'Irr Wheat'!$D$25)/$D138","v":8.5095942593939728},{"$f":"('Irr Wheat'!$G$61-'Irr Wheat'!$G$10+($J138-$J$138)*'Irr Wheat'!$D$25)/$J138","v":8.5339059479969581},{"$f":"IF($K138=0, \"N/A\", ('Irr Wheat'!$H$61-'Irr Wheat'!$H$10+($K138-$K$138)*'Irr Wheat'!$D$25)/$K138)","v":8.4602341643515491},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$C138","v":33.5},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$C138","v":16.5}]
["Irrigated Wheat","Yes",1.1000000000000001,{"$f":"'Irr Wheat'!$B$9*$C139","v":55.000000000000007},{"$f":"('Irr Wheat'!$F$47-'Irr Wheat'!$F$10+($D139-$D$138)*'Irr Wheat'!$D$25)/$D139","v":3.8407220539945204},{"$f":"('Irr Wheat'!$G$47-'Irr Wheat'!$G$10+($J139-$J$138)*'Irr Wheat'!$D$25)/$J139","v":5.285341906591535},{"$f":"('Irr Wheat'!$F$61-'Irr Wheat'!$F$10+($D139-$D$138)*'Irr Wheat'!$D$25)/$D139","v":7.8396311449036107},{"$f":"('Irr Wheat'!$G$61-'Irr Wheat'!$G$10+($J139-$J$138)*'Irr Wheat'!$D$25)/$J139","v":7.8617326799972345},{"$f":"IF($K139=0, \"N/A\", ('Irr Wheat'!$H$61-'Irr Wheat'!$H$10+($K139-$K$138)*'Irr Wheat'!$D$25)/$K139)","v":7.7947583312286808},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$C139","v":36.85},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$C139","v":18.150000000000002}]
["Irrigated Wheat","Yes",1.25,{"$f":"'Irr Wheat'!$B$9*$C140","v":62.5},{"$f":"('Irr Wheat'!$F$47-'Irr Wheat'!$F$10+($D140-$D$138)*'Irr Wheat'!$D$25)/$D140","v":3.516635407515178},{"$f":"('Irr Wheat'!$G$47-'Irr Wheat'!$G$10+($J140-$J$138)*'Irr Wheat'!$D$25)/$J140","v":4.7879008778005518},{"$f":"('Irr Wheat'!$F$61-'Irr Wheat'!$F$10+($D140-$D$138)*'Irr Wheat'!$D$25)/$D140","v":7.0356754075151784},{"$f":"('Irr Wheat'!$G$61-'Irr Wheat'!$G$10+($J140-$J$138)*'Irr Wheat'!$D$25)/$J140","v":7.0551247583975663},{"$f":"IF($K140=0, \"N/A\", ('Irr Wheat'!$H$61-'Irr Wheat'!$H$10+($K140-$K$138)*'Irr Wheat'!$D$25)/$K140)","v":6.9961873314812388},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$C140","v":41.875},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$C140","v":20.625}]
["Irrigated Wheat","Yes"]
["Irrigated Other Crop","Yes",{"$f":"'Irr Other Crop'!$A$3","v":"Irrigated Other Crop"}]
["Irrigated Other Crop","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Other Crop","Yes","Yield","LB","Total","Tenant","Total","Tenant","Landlord"]
["Irrigated Other Crop","Yes",0.75,{"$f":"'Irr Other Crop'!$B$9*$C145","v":0},{"$f":"IF($D145=0, \"N/A\", ('Irr Other Crop'!$F$48-'Irr Other Crop'!$F$10+($D145-$D$147)*'Irr Other Crop'!$D$26)/$D145)","v":"N/A"},{"$f":"IF($D145=0, \"N/A\",('Irr Other Crop'!$G$48-'Irr Other Crop'!$G$10+($J145-$J$147)*'Irr Other Crop'!$D$26)/$J145)","v":"N/A"},{"$f":"IF($D145=0, \"N/A\",('Irr Other Crop'!$F$62-'Irr Other Crop'!$F$10+($D145-$D$147)*'Irr Other Crop'!$D$26)/$D145)","v":"N/A"},{"$f":"IF($D145=0, \"N/A\",('Irr Other Crop'!$G$62-'Irr Other Crop'!$G$10+($J145-$J$147)*'Irr Other Crop'!$D$26)/$J145)","v":"N/A"},{"$f":"IF($K145=0, \"N/A\", ('Irr Other Crop'!$H$62-'Irr Other Crop'!$H$10+($K145-$K$147)*'Irr Other Crop'!$D$26)/$K145)","v":"N/A"},{"$f":"'Irr Other Crop'!$B$9*(1-'Irr Other Crop'!$E$9)*$C145","v":0},{"$f":"'Irr Other Crop'!$B$9*'Irr Other Crop'!$E$9*$C145","v":0}]
["Irrigated Other Crop","Yes",0.9,{"$f":"'Irr Other Crop'!$B$9*$C146","v":0},{"$f":"IF($D146=0, \"N/A\", ('Irr Other Crop'!$F$48-'Irr Other Crop'!$F$10+($D146-$D$147)*'Irr Other Crop'!$D$26)/$D146)","v":"N/A"},{"$f":"IF($D146=0, \"N/A\",('Irr Other Crop'!$G$48-'Irr Other Crop'!$G$10+($J146-$J$147)*'Irr Other Crop'!$D$26)/$J146)","v":"N/A"},{"$f":"IF($D146=0, \"N/A\",('Irr Other Crop'!$F$62-'Irr Other Crop'!$F$10+($D146-$D$147)*'Irr Other Crop'!$D$26)/$D146)","v":"N/A"},{"$f":"IF($D146=0, \"N/A\",('Irr Other Crop'!$G$62-'Irr Other Crop'!$G$10+($J146-$J$147)*'Irr Other Crop'!$D$26)/$J146)","v":"N/A"},{"$f":"IF($K146=0, \"N/A\", ('Irr Other Crop'!$H$62-'Irr Other Crop'!$H$10+($K146-$K$147)*'Irr Other Crop'!$D$26)/$K146)","v":"N/A"},{"$f":"'Irr Other Crop'!$B$9*(1-'Irr Other Crop'!$E$9)*$C146","v":0},{"$f":"'Irr Other Crop'!$B$9*'Irr Other Crop'!$E$9*$C146","v":0}]
["Irrigated Other Crop","Yes",1,{"$f":"'Irr Other Crop'!$B$9*$C147","v":0},{"$f":"IF($D147=0, \"N/A\", ('Irr Other Crop'!$F$48-'Irr Other Crop'!$F$10+($D147-$D$147)*'Irr Other Crop'!$D$26)/$D147)","v":"N/A"},{"$f":"IF($D147=0, \"N/A\",('Irr Other Crop'!$G$48-'Irr Other Crop'!$G$10+($J147-$J$147)*'Irr Other Crop'!$D$26)/$J147)","v":"N/A"},{"$f":"IF($D147=0, \"N/A\",('Irr Other Crop'!$F$62-'Irr Other Crop'!$F$10+($D147-$D$147)*'Irr Other Crop'!$D$26)/$D147)","v":"N/A"},{"$f":"IF($D147=0, \"N/A\",('Irr Other Crop'!$G$62-'Irr Other Crop'!$G$10+($J147-$J$147)*'Irr Other Crop'!$D$26)/$J147)","v":"N/A"},{"$f":"IF($K147=0, \"N/A\", ('Irr Other Crop'!$H$62-'Irr Other Crop'!$H$10+($K147-$K$147)*'Irr Other Crop'!$D$26)/$K147)","v":"N/A"},{"$f":"'Irr Other Crop'!$B$9*(1-'Irr Other Crop'!$E$9)*$C147","v":0},{"$f":"'Irr Other Crop'!$B$9*'Irr Other Crop'!$E$9*$C147","v":0}]
["Irrigated Other Crop","Yes",1.1000000000000001,{"$f":"'Irr Other Crop'!$B$9*$C148","v":0},{"$f":"IF($D148=0, \"N/A\", ('Irr Other Crop'!$F$48-'Irr Other Crop'!$F$10+($D148-$D$147)*'Irr Other Crop'!$D$26)/$D148)","v":"N/A"},{"$f":"IF($D148=0, \"N/A\",('Irr Other Crop'!$G$48-'Irr Other Crop'!$G$10+($J148-$J$147)*'Irr Other Crop'!$D$26)/$J148)","v":"N/A"},{"$f":"IF($D148=0, \"N/A\",('Irr Other Crop'!$F$62-'Irr Other Crop'!$F$10+($D148-$D$147)*'Irr Other Crop'!$D$26)/$D148)","v":"N/A"},{"$f":"IF($D148=0, \"N/A\",('Irr Other Crop'!$G$62-'Irr Other Crop'!$G$10+($J148-$J$147)*'Irr Other Crop'!$D$26)/$J148)","v":"N/A"},{"$f":"IF($K148=0, \"N/A\", ('Irr Other Crop'!$H$62-'Irr Other Crop'!$H$10+($K148-$K$147)*'Irr Other Crop'!$D$26)/$K148)","v":"N/A"},{"$f":"'Irr Other Crop'!$B$9*(1-'Irr Other Crop'!$E$9)*$C148","v":0},{"$f":"'Irr Other Crop'!$B$9*'Irr Other Crop'!$E$9*$C148","v":0}]
["Irrigated Other Crop","Yes",1.25,{"$f":"'Irr Other Crop'!$B$9*$C149","v":0},{"$f":"IF($D149=0, \"N/A\", ('Irr Other Crop'!$F$48-'Irr Other Crop'!$F$10+($D149-$D$147)*'Irr Other Crop'!$D$26)/$D149)","v":"N/A"},{"$f":"IF($D149=0, \"N/A\",('Irr Other Crop'!$G$48-'Irr Other Crop'!$G$10+($J149-$J$147)*'Irr Other Crop'!$D$26)/$J149)","v":"N/A"},{"$f":"IF($D149=0, \"N/A\",('Irr Other Crop'!$F$62-'Irr Other Crop'!$F$10+($D149-$D$147)*'Irr Other Crop'!$D$26)/$D149)","v":"N/A"},{"$f":"IF($D149=0, \"N/A\",('Irr Other Crop'!$G$62-'Irr Other Crop'!$G$10+($J149-$J$147)*'Irr Other Crop'!$D$26)/$J149)","v":"N/A"},{"$f":"IF($K149=0, \"N/A\", ('Irr Other Crop'!$H$62-'Irr Other Crop'!$H$10+($K149-$K$147)*'Irr Other Crop'!$D$26)/$K149)","v":"N/A"},{"$f":"'Irr Other Crop'!$B$9*(1-'Irr Other Crop'!$E$9)*$C149","v":0},{"$f":"'Irr Other Crop'!$B$9*'Irr Other Crop'!$E$9*$C149","v":0}]
["Irrigated Other Crop","Yes"]
["Dryland Canola","Yes",{"$f":"'Dry Canola'!$A$3","v":"Dryland Canola"}]
["Dryland Canola","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Canola","Yes","Yield","CWT","Total","Tenant","Total","Tenant","Landlord"]
["Dryland Canola","Yes",0.75,{"$f":"'Dry Canola'!$B$9*$C154","v":8.25},{"$f":"('Dry Canola'!$F$45+($D154-D$156)*'Dry Canola'!$D$27)/$D154","v":23.707731836627136},{"$f":"('Dry Canola'!$G$45+($J154-J$156)*'Dry Canola'!$D$27)/$J154","v":30.630488373940572},{"$f":"('Dry Canola'!$F$59+($D154-D$156)*'Dry Canola'!$D$27)/$D154","v":29.691974260869561},{"$f":"('Dry Canola'!$G$59+($J154-J$156)*'Dry Canola'!$D$27)/$J154","v":34.134785072267121},{"$f":"IF($K154=0, \"N/A\", ('Dry Canola'!$H$59+($K154-K$156)*'Dry Canola'!$D$27)/$K154)","v":20.671722007426041},{"$f":"'Dry Canola'!$B$9*(1-'Dry Canola'!$E$9)*$C154","v":5.5274999999999999},{"$f":"'Dry Canola'!$B$9*'Dry Canola'!$E$9*$C154","v":2.7225000000000001}]
["Dryland Canola","Yes",0.9,{"$f":"'Dry Canola'!$B$9*$C155","v":9.9},{"$f":"('Dry Canola'!$F$45+($D155-D$156)*'Dry Canola'!$D$27)/$D155","v":19.873109863855944},{"$f":"('Dry Canola'!$G$45+($J155-J$156)*'Dry Canola'!$D$27)/$J155","v":25.642073644950482},{"$f":"('Dry Canola'!$F$59+($D155-D$156)*'Dry Canola'!$D$27)/$D155","v":24.859978550724634},{"$f":"('Dry Canola'!$G$59+($J155-J$156)*'Dry Canola'!$D$27)/$J155","v":28.562320893555938},{"$f":"IF($K155=0, \"N/A\", ('Dry Canola'!$H$59+($K155-K$156)*'Dry Canola'!$D$27)/$K155)","v":17.343101672855031},{"$f":"'Dry Canola'!$B$9*(1-'Dry Canola'!$E$9)*$C155","v":6.6329999999999991},{"$f":"'Dry Canola'!$B$9*'Dry Canola'!$E$9*$C155","v":3.2670000000000003}]
["Dryland Canola","Yes",1,{"$f":"'Dry Canola'!$B$9*$C156","v":11},{"$f":"('Dry Canola'!$F$45+($D156-D$156)*'Dry Canola'!$D$27)/$D156","v":17.955798877470354},{"$f":"('Dry Canola'!$G$45+($J156-J$156)*'Dry Canola'!$D$27)/$J156","v":23.147866280455432},{"$f":"('Dry Canola'!$F$59+($D156-D$156)*'Dry Canola'!$D$27)/$D156","v":22.443980695652172},{"$f":"('Dry Canola'!$G$59+($J156-J$156)*'Dry Canola'!$D$27)/$J156","v":25.776088804200342},{"$f":"IF($K156=0, \"N/A\", ('Dry Canola'!$H$59+($K156-K$156)*'Dry Canola'!$D$27)/$K156)","v":15.67879150556953},{"$f":"'Dry Canola'!$B$9*(1-'Dry Canola'!$E$9)*$C156","v":7.3699999999999992},{"$f":"'Dry Canola'!$B$9*'Dry Canola'!$E$9*$C156","v":3.6300000000000003}]
["Dryland Canola","Yes",1.1000000000000001,{"$f":"'Dry Canola'!$B$9*$C157","v":12.100000000000001},{"$f":"('Dry Canola'!$F$45+($D157-D$156)*'Dry Canola'!$D$27)/$D157","v":16.38708988860941},{"$f":"('Dry Canola'!$G$45+($J157-J$156)*'Dry Canola'!$D$27)/$J157","v":21.107151164050389},{"$f":"('Dry Canola'!$F$59+($D157-D$156)*'Dry Canola'!$D$27)/$D157","v":20.46725517786561},{"$f":"('Dry Canola'!$G$59+($J157-J$156)*'Dry Canola'!$D$27)/$J157","v":23.496444367454856},{"$f":"IF($K157=0, \"N/A\", ('Dry Canola'!$H$59+($K157-K$156)*'Dry Canola'!$D$27)/$K157)","v":14.317083186881389},{"$f":"'Dry Canola'!$B$9*(1-'Dry Canola'!$E$9)*$C157","v":8.1069999999999993},{"$f":"'Dry Canola'!$B$9*'Dry Canola'!$E$9*$C157","v":3.9930000000000008}]
["Dryland Canola","Yes",1.25,{"$f":"'Dry Canola'!$B$9*$C158","v":13.75},{"$f":"('Dry Canola'!$F$45+($D158-D$156)*'Dry Canola'!$D$27)/$D158","v":14.504639101976283},{"$f":"('Dry Canola'!$G$45+($J158-J$156)*'Dry Canola'!$D$27)/$J158","v":18.658293024364344},{"$f":"('Dry Canola'!$F$59+($D158-D$156)*'Dry Canola'!$D$27)/$D158","v":18.095184556521737},{"$f":"('Dry Canola'!$G$59+($J158-J$156)*'Dry Canola'!$D$27)/$J158","v":20.760871043360275},{"$f":"IF($K158=0, \"N/A\", ('Dry Canola'!$H$59+($K158-K$156)*'Dry Canola'!$D$27)/$K158)","v":12.683033204455624},{"$f":"'Dry Canola'!$B$9*(1-'Dry Canola'!$E$9)*$C158","v":9.2124999999999986},{"$f":"'Dry Canola'!$B$9*'Dry Canola'!$E$9*$C158","v":4.5375000000000005}]
["Dryland Canola","Yes"]
["Dryland Cotton","Yes",{"$f":"'Dry Cotton'!$A$3","v":"Dryland Cotton"}]
["Dryland Cotton","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Cotton","Yes","Yield","LB","Total","Tenant","Total","Tenant","Landlord"]
["Dryland Cotton","Yes",0.75,{"$f":"'Dry Cotton'!$B$9*$C163","v":300},{"$f":"('Dry Cotton'!F$50-D163/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D163-D$165)/100*'Dry Cotton'!$D$31+(D163-D$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/D163","v":1.0641935926123121},{"$f":"('Dry Cotton'!G$50-J163/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J163-J$165)/100*'Dry Cotton'!$D$31+(J163-J$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/J163","v":1.3033258179108198},{"$f":"('Dry Cotton'!F$64-D163/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D163-D$165)/100*'Dry Cotton'!$D$31+(D163-D$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/D163","v":1.2286269259456455},{"$f":"('Dry Cotton'!G$64-J163/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J163-J$165)/100*'Dry Cotton'!$D$31+(J163-J$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/J163","v":1.3994949721396754},{"$f":"IF($K163=0,\"N/A\",('Dry Cotton'!H$64-K163/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(K163-K$165)/100*'Dry Cotton'!$D$31+(K163-K$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/K163)","v":0.88171301397594837},{"$f":"'Dry Cotton'!$B$9*(1-'Dry Cotton'!$E$9)*$C163","v":201},{"$f":"'Dry Cotton'!$B$9*'Dry Cotton'!$E$9*$C163","v":99}]
["Dryland Cotton","Yes",0.9,{"$f":"'Dry Cotton'!$B$9*$C164","v":360},{"$f":"('Dry Cotton'!F$50-D164/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D164-D$165)/100*'Dry Cotton'!$D$31+(D164-D$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/D164","v":0.90308043158736773},{"$f":"('Dry Cotton'!G$50-J164/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J164-J$165)/100*'Dry Cotton'!$D$31+(J164-J$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/J164","v":1.1023572860027908},{"$f":"('Dry Cotton'!F$64-D164/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D164-D$165)/100*'Dry Cotton'!$D$31+(D164-D$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/D164","v":1.0401082093651455},{"$f":"('Dry Cotton'!G$64-J164/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J164-J$165)/100*'Dry Cotton'!$D$31+(J164-J$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/J164","v":1.1824982478601704},{"$f":"IF($K164=0,\"N/A\",('Dry Cotton'!H$64-K164/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(K164-K$165)/100*'Dry Cotton'!$D$31+(K164-K$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/K164)","v":0.75101328272373136},{"$f":"'Dry Cotton'!$B$9*(1-'Dry Cotton'!$E$9)*$C164","v":241.20000000000002},{"$f":"'Dry Cotton'!$B$9*'Dry Cotton'!$E$9*$C164","v":118.8}]
["Dryland Cotton","Yes",1,{"$f":"'Dry Cotton'!$B$9*$C165","v":400},{"$f":"('Dry Cotton'!F$50-D165/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D165-D$165)/100*'Dry Cotton'!$D$31+(D165-D$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/D165","v":0.82252385107489556},{"$f":"('Dry Cotton'!G$50-J165/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J165-J$165)/100*'Dry Cotton'!$D$31+(J165-J$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/J165","v":1.0018730200487762},{"$f":"('Dry Cotton'!F$64-D165/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D165-D$165)/100*'Dry Cotton'!$D$31+(D165-D$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/D165","v":0.94584885107489558},{"$f":"('Dry Cotton'!G$64-J165/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J165-J$165)/100*'Dry Cotton'!$D$31+(J165-J$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/J165","v":1.073999885720418},{"$f":"IF($K165=0,\"N/A\",('Dry Cotton'!H$64-K165/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(K165-K$165)/100*'Dry Cotton'!$D$31+(K165-K$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/K165)","v":0.6856634170976228},{"$f":"'Dry Cotton'!$B$9*(1-'Dry Cotton'!$E$9)*$C165","v":268},{"$f":"'Dry Cotton'!$B$9*'Dry Cotton'!$E$9*$C165","v":132}]
["Dryland Cotton","Yes",1.1000000000000001,{"$f":"'Dry Cotton'!$B$9*$C166","v":440.00000000000006},{"$f":"('Dry Cotton'!F$50-D166/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D166-D$165)/100*'Dry Cotton'!$D$31+(D166-D$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/D166","v":0.75661392156469109},{"$f":"('Dry Cotton'!G$50-J166/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J166-J$165)/100*'Dry Cotton'!$D$31+(J166-J$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/J166","v":0.91965862063185533},{"$f":"('Dry Cotton'!F$64-D166/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D166-D$165)/100*'Dry Cotton'!$D$31+(D166-D$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/D166","v":0.86872755792832745},{"$f":"('Dry Cotton'!G$64-J166/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J166-J$165)/100*'Dry Cotton'!$D$31+(J166-J$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/J166","v":0.98522849851516603},{"$f":"IF($K166=0,\"N/A\",('Dry Cotton'!H$64-K166/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(K166-K$165)/100*'Dry Cotton'!$D$31+(K166-K$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/K166)","v":0.63219534522171583},{"$f":"'Dry Cotton'!$B$9*(1-'Dry Cotton'!$E$9)*$C166","v":294.8},{"$f":"'Dry Cotton'!$B$9*'Dry Cotton'!$E$9*$C166","v":145.20000000000002}]
["Dryland Cotton",{"$f":"_xlfn.XLOOKUP(A167,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},1.25,{"$f":"'Dry Cotton'!$B$9*$C167","v":500},{"$f":"('Dry Cotton'!F$50-D167/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D167-D$165)/100*'Dry Cotton'!$D$31+(D167-D$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/D167","v":0.67752200615244562},{"$f":"('Dry Cotton'!G$50-J167/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J167-J$165)/100*'Dry Cotton'!$D$31+(J167-J$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/J167","v":0.82100134133155034},{"$f":"('Dry Cotton'!F$64-D167/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D167-D$165)/100*'Dry Cotton'!$D$31+(D167-D$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/D167","v":0.77618200615244559},{"$f":"('Dry Cotton'!G$64-J167/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(J167-J$165)/100*'Dry Cotton'!$D$31+(J167-J$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/J167","v":0.87870283386886372},{"$f":"IF($K167=0,\"N/A\",('Dry Cotton'!H$64-K167/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(K167-K$165)/100*'Dry Cotton'!$D$31+(K167-K$165)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$32)/K167)","v":0.56803365897062752},{"$f":"'Dry Cotton'!$B$9*(1-'Dry Cotton'!$E$9)*$C167","v":335},{"$f":"'Dry Cotton'!$B$9*'Dry Cotton'!$E$9*$C167","v":165}]
["Dryland Cotton","Yes"]
["Dryland Sorghum","Yes",{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"}]
["Dryland Sorghum","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Sorghum","Yes","Yield","CWT","Total","Tenant","Total","Tenant","Landlord"]
["Dryland Sorghum","Yes",0.75,{"$f":"'Dry Sorghum'!$B$9*$C172","v":18.75},{"$f":"('Dry Sorghum'!$F$43-'Irr Sorghum'!$F$10+($D172-D$174)*'Dry Sorghum'!$D$25)/$D172","v":11.815895702113822},{"$f":"('Dry Sorghum'!$G$43-'Irr Sorghum'!$F$10+($J172-J$174)*'Dry Sorghum'!$D$25)/$J172","v":13.740270665695915},{"$f":"('Dry Sorghum'!$F$57-'Irr Sorghum'!$F$10+($D172-D$174)*'Dry Sorghum'!$D$25)/$D172","v":14.21056236878049},{"$f":"('Dry Sorghum'!$G$57-'Irr Sorghum'!$F$10+($J172-J$174)*'Dry Sorghum'!$D$25)/$J172","v":14.92634031743721},{"$f":"IF($K172=0, \"N/A\", ('Dry Sorghum'!$H$57-'Irr Sorghum'!$F$10+($K172-K$174)*'Dry Sorghum'!$D$25)/$K172)","v":12.757316230598672},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$C172","v":12.5625},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$C172","v":6.1875}]
["Dryland Sorghum","Yes",0.9,{"$f":"'Dry Sorghum'!$B$9*$C173","v":22.5},{"$f":"('Dry Sorghum'!$F$43-'Irr Sorghum'!$F$10+($D173-D$174)*'Dry Sorghum'!$D$25)/$D173","v":9.9049130850948526},{"$f":"('Dry Sorghum'!$G$43-'Irr Sorghum'!$F$10+($J173-J$174)*'Dry Sorghum'!$D$25)/$J173","v":11.508558888079927},{"$f":"('Dry Sorghum'!$F$57-'Irr Sorghum'!$F$10+($D173-D$174)*'Dry Sorghum'!$D$25)/$D173","v":11.900468640650407},{"$f":"('Dry Sorghum'!$G$57-'Irr Sorghum'!$F$10+($J173-J$174)*'Dry Sorghum'!$D$25)/$J173","v":12.496950264531005},{"$f":"IF($K173=0, \"N/A\", ('Dry Sorghum'!$H$57-'Irr Sorghum'!$F$10+($K173-K$174)*'Dry Sorghum'!$D$25)/$K173)","v":10.68943019216556},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$C173","v":15.075000000000001},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$C173","v":7.4249999999999998}]
["Dryland Sorghum","Yes",1,{"$f":"'Dry Sorghum'!$B$9*$C174","v":25},{"$f":"('Dry Sorghum'!$F$43-'Irr Sorghum'!$F$10+($D174-D$174)*'Dry Sorghum'!$D$25)/$D174","v":8.9494217765853676},{"$f":"('Dry Sorghum'!$G$43-'Irr Sorghum'!$F$10+($J174-J$174)*'Dry Sorghum'!$D$25)/$J174","v":10.392702999271936},{"$f":"('Dry Sorghum'!$F$57-'Irr Sorghum'!$F$10+($D174-D$174)*'Dry Sorghum'!$D$25)/$D174","v":10.745421776585367},{"$f":"('Dry Sorghum'!$G$57-'Irr Sorghum'!$F$10+($J174-J$174)*'Dry Sorghum'!$D$25)/$J174","v":11.282255238077907},{"$f":"IF($K174=0, \"N/A\", ('Dry Sorghum'!$H$57-'Irr Sorghum'!$F$10+($K174-K$174)*'Dry Sorghum'!$D$25)/$K174)","v":9.6554871729490035},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$C174","v":16.75},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$C174","v":8.25}]
["Dryland Sorghum","Yes",1.1000000000000001,{"$f":"'Dry Sorghum'!$B$9*$C175","v":27.500000000000004},{"$f":"('Dry Sorghum'!$F$43-'Irr Sorghum'!$F$10+($D175-D$174)*'Dry Sorghum'!$D$25)/$D175","v":8.1676561605321503},{"$f":"('Dry Sorghum'!$G$43-'Irr Sorghum'!$F$10+($J175-J$174)*'Dry Sorghum'!$D$25)/$J175","v":9.4797299993381241},{"$f":"('Dry Sorghum'!$F$57-'Irr Sorghum'!$F$10+($D175-D$174)*'Dry Sorghum'!$D$25)/$D175","v":9.8003834332594231},{"$f":"('Dry Sorghum'!$G$57-'Irr Sorghum'!$F$10+($J175-J$174)*'Dry Sorghum'!$D$25)/$J175","v":10.288413852798097},{"$f":"IF($K175=0, \"N/A\", ('Dry Sorghum'!$H$57-'Irr Sorghum'!$F$10+($K175-K$174)*'Dry Sorghum'!$D$25)/$K175)","v":8.8095337935900027},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$C175","v":18.425000000000001},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$C175","v":9.0750000000000011}]
["Dryland Sorghum","Yes",1.25,{"$f":"'Dry Sorghum'!$B$9*$C176","v":31.25},{"$f":"('Dry Sorghum'!$F$43-'Irr Sorghum'!$F$10+($D176-D$174)*'Dry Sorghum'!$D$25)/$D176","v":7.2295374212682937},{"$f":"('Dry Sorghum'!$G$43-'Irr Sorghum'!$F$10+($J176-J$174)*'Dry Sorghum'!$D$25)/$J176","v":8.3841623994175478},{"$f":"('Dry Sorghum'!$F$57-'Irr Sorghum'!$F$10+($D176-D$174)*'Dry Sorghum'!$D$25)/$D176","v":8.6663374212682935},{"$f":"('Dry Sorghum'!$G$57-'Irr Sorghum'!$F$10+($J176-J$174)*'Dry Sorghum'!$D$25)/$J176","v":9.0958041904623244},{"$f":"IF($K176=0, \"N/A\", ('Dry Sorghum'!$H$57-'Irr Sorghum'!$F$10+($K176-K$174)*'Dry Sorghum'!$D$25)/$K176)","v":7.794389738359202},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$C176","v":20.9375},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$C176","v":10.3125}]
["Dryland Sorghum","Yes"]
["Dryland Sorghum Sudangrass","Yes",{"$f":"'Dry Sorghum Sudangrass'!$A$3","v":"Dryland Sorghum Sudangrass"}]
["Dryland Sorghum Sudangrass","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Sorghum Sudangrass","Yes","Yield","LB","Total","Tenant","Total","Tenant","Landlord"]
["Dryland Sorghum Sudangrass","Yes",0.75,{"$f":"'Dry Sorghum Sudangrass'!$B$9*$C181","v":252},{"$f":"('Dry Sorghum Sudangrass'!$F$42+($D181-D$183)*'Dry Sorghum Sudangrass'!$D$24)/$D181","v":0.54323358081687967},{"$f":"('Dry Sorghum Sudangrass'!$G$42+($J181-J$183)*'Dry Sorghum Sudangrass'!$D$24)/$J181","v":0.62741505238759754},{"$f":"('Dry Sorghum Sudangrass'!$F$56+($D181-D$183)*'Dry Sorghum Sudangrass'!$D$24)/$D181","v":0.71922564430894309},{"$f":"('Dry Sorghum Sudangrass'!$G$56+($J181-J$183)*'Dry Sorghum Sudangrass'!$D$24)/$J181","v":0.71240676051363394},{"$f":"IF($K181=0, \"N/A\", ('Dry Sorghum Sudangrass'!$H$56+($K181-K$183)*'Dry Sorghum Sudangrass'!$D$24)/$K181)","v":0.73307004474184345},{"$f":"'Dry Sorghum Sudangrass'!$B$9*(1-'Dry Sorghum Sudangrass'!$E$9)*$C181","v":168.83999999999997},{"$f":"'Dry Sorghum Sudangrass'!$B$9*'Dry Sorghum Sudangrass'!$E$9*$C181","v":83.160000000000011}]
["Dryland Sorghum Sudangrass","Yes",0.9,{"$f":"'Dry Sorghum Sudangrass'!$B$9*$C182","v":302.40000000000003},{"$f":"('Dry Sorghum Sudangrass'!$F$42+($D182-D$183)*'Dry Sorghum Sudangrass'!$D$24)/$D182","v":0.452694650680733},{"$f":"('Dry Sorghum Sudangrass'!$G$42+($J182-J$183)*'Dry Sorghum Sudangrass'!$D$24)/$J182","v":0.52284587698966456},{"$f":"('Dry Sorghum Sudangrass'!$F$56+($D182-D$183)*'Dry Sorghum Sudangrass'!$D$24)/$D182","v":0.59935470359078591},{"$f":"('Dry Sorghum Sudangrass'!$G$56+($J182-J$183)*'Dry Sorghum Sudangrass'!$D$24)/$J182","v":0.59367230042802832},{"$f":"IF($K182=0, \"N/A\", ('Dry Sorghum Sudangrass'!$H$56+($K182-K$183)*'Dry Sorghum Sudangrass'!$D$24)/$K182)","v":0.61089170395153625},{"$f":"'Dry Sorghum Sudangrass'!$B$9*(1-'Dry Sorghum Sudangrass'!$E$9)*$C182","v":202.60799999999998},{"$f":"'Dry Sorghum Sudangrass'!$B$9*'Dry Sorghum Sudangrass'!$E$9*$C182","v":99.792000000000016}]
["Dryland Sorghum Sudangrass","Yes",1,{"$f":"'Dry Sorghum Sudangrass'!$B$9*$C183","v":336},{"$f":"('Dry Sorghum Sudangrass'!$F$42+($D183-D$183)*'Dry Sorghum Sudangrass'!$D$24)/$D183","v":0.40742518561265972},{"$f":"('Dry Sorghum Sudangrass'!$G$42+($J183-J$183)*'Dry Sorghum Sudangrass'!$D$24)/$J183","v":0.47056128929069813},{"$f":"('Dry Sorghum Sudangrass'!$F$56+($D183-D$183)*'Dry Sorghum Sudangrass'!$D$24)/$D183","v":0.53941923323170737},{"$f":"('Dry Sorghum Sudangrass'!$G$56+($J183-J$183)*'Dry Sorghum Sudangrass'!$D$24)/$J183","v":0.53430507038522546},{"$f":"IF($K183=0, \"N/A\", ('Dry Sorghum Sudangrass'!$H$56+($K183-K$183)*'Dry Sorghum Sudangrass'!$D$24)/$K183)","v":0.54980253355638264},{"$f":"'Dry Sorghum Sudangrass'!$B$9*(1-'Dry Sorghum Sudangrass'!$E$9)*$C183","v":225.11999999999998},{"$f":"'Dry Sorghum Sudangrass'!$B$9*'Dry Sorghum Sudangrass'!$E$9*$C183","v":110.88000000000001}]
["Dryland Sorghum Sudangrass","Yes",1.1000000000000001,{"$f":"'Dry Sorghum Sudangrass'!$B$9*$C184","v":369.6},{"$f":"('Dry Sorghum Sudangrass'!$F$42+($D184-D$183)*'Dry Sorghum Sudangrass'!$D$24)/$D184","v":0.37038653237514518},{"$f":"('Dry Sorghum Sudangrass'!$G$42+($J184-J$183)*'Dry Sorghum Sudangrass'!$D$24)/$J184","v":0.42778299026427097},{"$f":"('Dry Sorghum Sudangrass'!$F$56+($D184-D$183)*'Dry Sorghum Sudangrass'!$D$24)/$D184","v":0.49038112111973392},{"$f":"('Dry Sorghum Sudangrass'!$G$56+($J184-J$183)*'Dry Sorghum Sudangrass'!$D$24)/$J184","v":0.48573188216838675},{"$f":"IF($K184=0, \"N/A\", ('Dry Sorghum Sudangrass'!$H$56+($K184-K$183)*'Dry Sorghum Sudangrass'!$D$24)/$K184)","v":0.49982048505125692},{"$f":"'Dry Sorghum Sudangrass'!$B$9*(1-'Dry Sorghum Sudangrass'!$E$9)*$C184","v":247.63200000000001},{"$f":"'Dry Sorghum Sudangrass'!$B$9*'Dry Sorghum Sudangrass'!$E$9*$C184","v":121.96800000000002}]
["Dryland Sorghum Sudangrass","Yes",1.25,{"$f":"'Dry Sorghum Sudangrass'!$B$9*$C185","v":420},{"$f":"('Dry Sorghum Sudangrass'!$F$42+($D185-D$183)*'Dry Sorghum Sudangrass'!$D$24)/$D185","v":0.32594014849012776},{"$f":"('Dry Sorghum Sudangrass'!$G$42+($J185-J$183)*'Dry Sorghum Sudangrass'!$D$24)/$J185","v":0.37644903143255848},{"$f":"('Dry Sorghum Sudangrass'!$F$56+($D185-D$183)*'Dry Sorghum Sudangrass'!$D$24)/$D185","v":0.43153538658536589},{"$f":"('Dry Sorghum Sudangrass'!$G$56+($J185-J$183)*'Dry Sorghum Sudangrass'!$D$24)/$J185","v":0.42744405630818039},{"$f":"IF($K185=0, \"N/A\", ('Dry Sorghum Sudangrass'!$H$56+($K185-K$183)*'Dry Sorghum Sudangrass'!$D$24)/$K185)","v":0.43984202684510609},{"$f":"'Dry Sorghum Sudangrass'!$B$9*(1-'Dry Sorghum Sudangrass'!$E$9)*$C185","v":281.39999999999998},{"$f":"'Dry Sorghum Sudangrass'!$B$9*'Dry Sorghum Sudangrass'!$E$9*$C185","v":138.60000000000002}]
["Dryland Sorghum Sudangrass","Yes"]
["Dryland Sunflowers-Oilseed","Yes",{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed"}]
["Dryland Sunflowers-Oilseed","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Sunflowers-Oilseed","Yes","Yield","CWT","Total","Tenant","Total","Tenant","Landlord"]
["Dryland Sunflowers-Oilseed","Yes",0.75,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$C190","v":7.5},{"$f":"('Dry Sunflowers-Oilseed'!$F$44+($D190-D$192)*'Dry Sunflowers-Oilseed'!$D$25)/$D190","v":30.172982454166668},{"$f":"('Dry Sunflowers-Oilseed'!$G$44+($J190-J$192)*'Dry Sunflowers-Oilseed'!$D$25)/$J190","v":38.154037510883086},{"$f":"('Dry Sunflowers-Oilseed'!$F$58+($D190-D$192)*'Dry Sunflowers-Oilseed'!$D$25)/$D190","v":34.736982454166665},{"$f":"('Dry Sunflowers-Oilseed'!$G$58+($J190-J$192)*'Dry Sunflowers-Oilseed'!$D$25)/$J190","v":38.995828555659209},{"$f":"IF($K190=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$58+($K190-K$192)*'Dry Sunflowers-Oilseed'!$D$25)/$K190)","v":26.090234308712127},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$C190","v":5.0249999999999995},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$C190","v":2.4750000000000001}]
["Dryland Sunflowers-Oilseed","Yes",0.9,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$C191","v":9},{"$f":"('Dry Sunflowers-Oilseed'!$F$44+($D191-D$192)*'Dry Sunflowers-Oilseed'!$D$25)/$D191","v":25.260818711805555},{"$f":"('Dry Sunflowers-Oilseed'!$G$44+($J191-J$192)*'Dry Sunflowers-Oilseed'!$D$25)/$J191","v":31.911697925735911},{"$f":"('Dry Sunflowers-Oilseed'!$F$58+($D191-D$192)*'Dry Sunflowers-Oilseed'!$D$25)/$D191","v":29.06415204513889},{"$f":"('Dry Sunflowers-Oilseed'!$G$58+($J191-J$192)*'Dry Sunflowers-Oilseed'!$D$25)/$J191","v":32.613190463049342},{"$f":"IF($K191=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$58+($K191-K$192)*'Dry Sunflowers-Oilseed'!$D$25)/$K191)","v":21.858528590593441},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$C191","v":6.0299999999999994},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$C191","v":2.97}]
["Dryland Sunflowers-Oilseed","Yes",1,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$C192","v":10},{"$f":"('Dry Sunflowers-Oilseed'!$F$44+($D192-D$192)*'Dry Sunflowers-Oilseed'!$D$25)/$D192","v":22.804736840625001},{"$f":"('Dry Sunflowers-Oilseed'!$G$44+($J192-J$192)*'Dry Sunflowers-Oilseed'!$D$25)/$J192","v":28.790528133162319},{"$f":"('Dry Sunflowers-Oilseed'!$F$58+($D192-D$192)*'Dry Sunflowers-Oilseed'!$D$25)/$D192","v":26.227736840624999},{"$f":"('Dry Sunflowers-Oilseed'!$G$58+($J192-J$192)*'Dry Sunflowers-Oilseed'!$D$25)/$J192","v":29.421871416744406},{"$f":"IF($K192=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$58+($K192-K$192)*'Dry Sunflowers-Oilseed'!$D$25)/$K192)","v":19.742675731534092},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$C192","v":6.6999999999999993},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$C192","v":3.3000000000000003}]
["Dryland Sunflowers-Oilseed","Yes",1.1000000000000001,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$C193","v":11},{"$f":"('Dry Sunflowers-Oilseed'!$F$44+($D193-D$192)*'Dry Sunflowers-Oilseed'!$D$25)/$D193","v":20.795215309659088},{"$f":"('Dry Sunflowers-Oilseed'!$G$44+($J193-J$192)*'Dry Sunflowers-Oilseed'!$D$25)/$J193","v":26.236843757420285},{"$f":"('Dry Sunflowers-Oilseed'!$F$58+($D193-D$192)*'Dry Sunflowers-Oilseed'!$D$25)/$D193","v":23.907033491477272},{"$f":"('Dry Sunflowers-Oilseed'!$G$58+($J193-J$192)*'Dry Sunflowers-Oilseed'!$D$25)/$J193","v":26.810792197040367},{"$f":"IF($K193=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$58+($K193-K$192)*'Dry Sunflowers-Oilseed'!$D$25)/$K193)","v":18.011523392303719},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$C193","v":7.37},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$C193","v":3.6300000000000008}]
["Dryland Sunflowers-Oilseed","Yes",1.25,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$C194","v":12.5},{"$f":"('Dry Sunflowers-Oilseed'!$F$44+($D194-D$192)*'Dry Sunflowers-Oilseed'!$D$25)/$D194","v":18.383789472499998},{"$f":"('Dry Sunflowers-Oilseed'!$G$44+($J194-J$192)*'Dry Sunflowers-Oilseed'!$D$25)/$J194","v":23.172422506529855},{"$f":"('Dry Sunflowers-Oilseed'!$F$58+($D194-D$192)*'Dry Sunflowers-Oilseed'!$D$25)/$D194","v":21.122189472500001},{"$f":"('Dry Sunflowers-Oilseed'!$G$58+($J194-J$192)*'Dry Sunflowers-Oilseed'!$D$25)/$J194","v":23.677497133395526},{"$f":"IF($K194=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$58+($K194-K$192)*'Dry Sunflowers-Oilseed'!$D$25)/$K194)","v":15.934140585227276},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$C194","v":8.375},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$C194","v":4.125}]
["Dryland Sunflowers-Oilseed","Yes"]
["Dryland Wheat","Yes",{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"}]
["Dryland Wheat","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Wheat","Yes","Yield","BU","Total","Tenant","Total","Tenant","Landlord"]
["Dryland Wheat","Yes",0.75,{"$f":"'Dry Wheat'!$B$9*$C199","v":15},{"$f":"('Dry Wheat'!$F$44+($D199-D$201)*'Dry Wheat'!$D$26)/$D199","v":9.6365458373983746},{"$f":"('Dry Wheat'!$G$44+($J199-J$201)*'Dry Wheat'!$D$26)/$J199","v":12.525509986652107},{"$f":"('Dry Wheat'!$F$58+($D199-D$201)*'Dry Wheat'!$D$26)/$D199","v":12.927879170731707},{"$f":"('Dry Wheat'!$G$58+($J199-J$201)*'Dry Wheat'!$D$26)/$J199","v":14.452873170731708},{"$f":"IF($K199=0, \"N/A\", ('Dry Wheat'!$H$58+($K199-K$201)*'Dry Wheat'!$D$26)/$K199)","v":9.8316792313377679},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$C199","v":10.049999999999999},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$C199","v":4.95}]
["Dryland Wheat","Yes",0.9,{"$f":"'Dry Wheat'!$B$9*$C200","v":18},{"$f":"('Dry Wheat'!$F$44+($D200-D$201)*'Dry Wheat'!$D$26)/$D200","v":8.0887881978319793},{"$f":"('Dry Wheat'!$G$44+($J200-J$201)*'Dry Wheat'!$D$26)/$J200","v":10.496258322210089},{"$f":"('Dry Wheat'!$F$58+($D200-D$201)*'Dry Wheat'!$D$26)/$D200","v":10.831565975609756},{"$f":"('Dry Wheat'!$G$58+($J200-J$201)*'Dry Wheat'!$D$26)/$J200","v":12.102394308943092},{"$f":"IF($K200=0, \"N/A\", ('Dry Wheat'!$H$58+($K200-K$201)*'Dry Wheat'!$D$26)/$K200)","v":8.2513993594481381},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$C200","v":12.059999999999999},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$C200","v":5.94}]
["Dryland Wheat","Yes",1,{"$f":"'Dry Wheat'!$B$9*$C201","v":20},{"$f":"('Dry Wheat'!$F$44+($D201-D$201)*'Dry Wheat'!$D$26)/$D201","v":7.3149093780487799},{"$f":"('Dry Wheat'!$G$44+($J201-J$201)*'Dry Wheat'!$D$26)/$J201","v":9.4816324899890798},{"$f":"('Dry Wheat'!$F$58+($D201-D$201)*'Dry Wheat'!$D$26)/$D201","v":9.7834093780487805},{"$f":"('Dry Wheat'!$G$58+($J201-J$201)*'Dry Wheat'!$D$26)/$J201","v":10.927154878048782},{"$f":"IF($K201=0, \"N/A\", ('Dry Wheat'!$H$58+($K201-K$201)*'Dry Wheat'!$D$26)/$K201)","v":7.4612594235033249},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$C201","v":13.399999999999999},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$C201","v":6.6000000000000005}]
["Dryland Wheat","Yes",1.1000000000000001,{"$f":"'Dry Wheat'!$B$9*$C202","v":22},{"$f":"('Dry Wheat'!$F$44+($D202-D$201)*'Dry Wheat'!$D$26)/$D202","v":6.6817357982261631},{"$f":"('Dry Wheat'!$G$44+($J202-J$201)*'Dry Wheat'!$D$26)/$J202","v":8.6514840818082526},{"$f":"('Dry Wheat'!$F$58+($D202-D$201)*'Dry Wheat'!$D$26)/$D202","v":8.9258267073170732},{"$f":"('Dry Wheat'!$G$58+($J202-J$201)*'Dry Wheat'!$D$26)/$J202","v":9.9655953436807092},{"$f":"IF($K202=0, \"N/A\", ('Dry Wheat'!$H$58+($K202-K$201)*'Dry Wheat'!$D$26)/$K202)","v":6.8147812940939314},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$C202","v":14.74},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$C202","v":7.2600000000000016}]
["Dryland Wheat","Yes",1.25,{"$f":"'Dry Wheat'!$B$9*$C203","v":25},{"$f":"('Dry Wheat'!$F$44+($D203-D$201)*'Dry Wheat'!$D$26)/$D203","v":5.9219275024390239},{"$f":"('Dry Wheat'!$G$44+($J203-J$201)*'Dry Wheat'!$D$26)/$J203","v":7.6553059919912636},{"$f":"('Dry Wheat'!$F$58+($D203-D$201)*'Dry Wheat'!$D$26)/$D203","v":7.896727502439024},{"$f":"('Dry Wheat'!$G$58+($J203-J$201)*'Dry Wheat'!$D$26)/$J203","v":8.8117239024390255},{"$f":"IF($K203=0, \"N/A\", ('Dry Wheat'!$H$58+($K203-K$201)*'Dry Wheat'!$D$26)/$K203)","v":6.0390075388026609},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$C203","v":16.75},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$C203","v":8.25}]
["Dryland Wheat","Yes"]
["Dryland Other Crop","Yes",{"$f":"'Dry Other Crop'!$A$3","v":"Dryland Other Crop"}]
["Dryland Other Crop","Yes",null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Other Crop","Yes","Yield","LB","Total","Tenant","Total","Tenant","Landlord"]
["Dryland Other Crop","Yes",0.75,{"$f":"'Dry Other Crop'!$B$9*$C208","v":0},{"$f":"IF($D208=0, \"N/A\", ('Dry Other Crop'!$F$44-'Dry Other Crop'!$F$10+($D208-$D$210)*'Dry Other Crop'!$D$26)/$D208)","v":"N/A"},{"$f":"IF($D208=0, \"N/A\",('Dry Other Crop'!$G$44-'Dry Other Crop'!$G$10+($J208-$J$210)*'Dry Other Crop'!$D$26)/$J208)","v":"N/A"},{"$f":"IF($D208=0, \"N/A\",('Dry Other Crop'!$F$58-'Dry Other Crop'!$F$10+($D208-$D$210)*'Dry Other Crop'!$D$26)/$D208)","v":"N/A"},{"$f":"IF($D208=0, \"N/A\",('Dry Other Crop'!$G$58-'Dry Other Crop'!$G$10+($J208-$J$210)*'Dry Other Crop'!$D$26)/$J208)","v":"N/A"},{"$f":"IF($K208=0, \"N/A\", ('Dry Other Crop'!$H$58-'Dry Other Crop'!$H$10+($K208-$K$210)*'Dry Other Crop'!$D$26)/$K208)","v":"N/A"},{"$f":"'Dry Other Crop'!$B$9*(1-'Dry Other Crop'!$E$9)*$C208","v":0},{"$f":"'Dry Other Crop'!$B$9*'Dry Other Crop'!$E$9*$C208","v":0}]
["Dryland Other Crop","Yes",0.9,{"$f":"'Dry Other Crop'!$B$9*$C209","v":0},{"$f":"IF($D209=0, \"N/A\", ('Dry Other Crop'!$F$44-'Dry Other Crop'!$F$10+($D209-$D$210)*'Dry Other Crop'!$D$26)/$D209)","v":"N/A"},{"$f":"IF($D209=0, \"N/A\",('Dry Other Crop'!$G$44-'Dry Other Crop'!$G$10+($J209-$J$210)*'Dry Other Crop'!$D$26)/$J209)","v":"N/A"},{"$f":"IF($D209=0, \"N/A\",('Dry Other Crop'!$F$58-'Dry Other Crop'!$F$10+($D209-$D$210)*'Dry Other Crop'!$D$26)/$D209)","v":"N/A"},{"$f":"IF($D209=0, \"N/A\",('Dry Other Crop'!$G$58-'Dry Other Crop'!$G$10+($J209-$J$210)*'Dry Other Crop'!$D$26)/$J209)","v":"N/A"},{"$f":"IF($K209=0, \"N/A\", ('Dry Other Crop'!$H$58-'Dry Other Crop'!$H$10+($K209-$K$210)*'Dry Other Crop'!$D$26)/$K209)","v":"N/A"},{"$f":"'Dry Other Crop'!$B$9*(1-'Dry Other Crop'!$E$9)*$C209","v":0},{"$f":"'Dry Other Crop'!$B$9*'Dry Other Crop'!$E$9*$C209","v":0}]
["Dryland Other Crop","Yes",1,{"$f":"'Dry Other Crop'!$B$9*$C210","v":0},{"$f":"IF($D210=0, \"N/A\", ('Dry Other Crop'!$F$44-'Dry Other Crop'!$F$10+($D210-$D$210)*'Dry Other Crop'!$D$26)/$D210)","v":"N/A"},{"$f":"IF($D210=0, \"N/A\",('Dry Other Crop'!$G$44-'Dry Other Crop'!$G$10+($J210-$J$210)*'Dry Other Crop'!$D$26)/$J210)","v":"N/A"},{"$f":"IF($D210=0, \"N/A\",('Dry Other Crop'!$F$58-'Dry Other Crop'!$F$10+($D210-$D$210)*'Dry Other Crop'!$D$26)/$D210)","v":"N/A"},{"$f":"IF($D210=0, \"N/A\",('Dry Other Crop'!$G$58-'Dry Other Crop'!$G$10+($J210-$J$210)*'Dry Other Crop'!$D$26)/$J210)","v":"N/A"},{"$f":"IF($K210=0, \"N/A\", ('Dry Other Crop'!$H$58-'Dry Other Crop'!$H$10+($K210-$K$210)*'Dry Other Crop'!$D$26)/$K210)","v":"N/A"},{"$f":"'Dry Other Crop'!$B$9*(1-'Dry Other Crop'!$E$9)*$C210","v":0},{"$f":"'Dry Other Crop'!$B$9*'Dry Other Crop'!$E$9*$C210","v":0}]
["Dryland Other Crop","Yes",1.1000000000000001,{"$f":"'Dry Other Crop'!$B$9*$C211","v":0},{"$f":"IF($D211=0, \"N/A\", ('Dry Other Crop'!$F$44-'Dry Other Crop'!$F$10+($D211-$D$210)*'Dry Other Crop'!$D$26)/$D211)","v":"N/A"},{"$f":"IF($D211=0, \"N/A\",('Dry Other Crop'!$G$44-'Dry Other Crop'!$G$10+($J211-$J$210)*'Dry Other Crop'!$D$26)/$J211)","v":"N/A"},{"$f":"IF($D211=0, \"N/A\",('Dry Other Crop'!$F$58-'Dry Other Crop'!$F$10+($D211-$D$210)*'Dry Other Crop'!$D$26)/$D211)","v":"N/A"},{"$f":"IF($D211=0, \"N/A\",('Dry Other Crop'!$G$58-'Dry Other Crop'!$G$10+($J211-$J$210)*'Dry Other Crop'!$D$26)/$J211)","v":"N/A"},{"$f":"IF($K211=0, \"N/A\", ('Dry Other Crop'!$H$58-'Dry Other Crop'!$H$10+($K211-$K$210)*'Dry Other Crop'!$D$26)/$K211)","v":"N/A"},{"$f":"'Dry Other Crop'!$B$9*(1-'Dry Other Crop'!$E$9)*$C211","v":0},{"$f":"'Dry Other Crop'!$B$9*'Dry Other Crop'!$E$9*$C211","v":0}]
["Dryland Other Crop","Yes",1.25,{"$f":"'Dry Other Crop'!$B$9*$C212","v":0},{"$f":"IF($D212=0, \"N/A\", ('Dry Other Crop'!$F$44-'Dry Other Crop'!$F$10+($D212-$D$210)*'Dry Other Crop'!$D$26)/$D212)","v":"N/A"},{"$f":"IF($D212=0, \"N/A\",('Dry Other Crop'!$G$44-'Dry Other Crop'!$G$10+($J212-$J$210)*'Dry Other Crop'!$D$26)/$J212)","v":"N/A"},{"$f":"IF($D212=0, \"N/A\",('Dry Other Crop'!$F$58-'Dry Other Crop'!$F$10+($D212-$D$210)*'Dry Other Crop'!$D$26)/$D212)","v":"N/A"},{"$f":"IF($D212=0, \"N/A\",('Dry Other Crop'!$G$58-'Dry Other Crop'!$G$10+($J212-$J$210)*'Dry Other Crop'!$D$26)/$J212)","v":"N/A"},{"$f":"IF($K212=0, \"N/A\", ('Dry Other Crop'!$H$58-'Dry Other Crop'!$H$10+($K212-$K$210)*'Dry Other Crop'!$D$26)/$K212)","v":"N/A"},{"$f":"'Dry Other Crop'!$B$9*(1-'Dry Other Crop'!$E$9)*$C212","v":0},{"$f":"'Dry Other Crop'!$B$9*'Dry Other Crop'!$E$9*$C212","v":0}]

{"sheet":"Comparative Returns","index":27,"n_rows":57,"n_cols":22,"rows_kept":57,"cut":false,"hidden":false,"merged":[[6,19,6,21],[6,6,6,8],[6,12,6,14],[32,6,32,8],[32,9,32,11],[6,3,6,5],[6,9,6,11],[6,16,6,18]]}
[]
[]
[]
[]
["HIDE IF",null,null,null,"Tenant","Landlord",null,"Tenant","Landlord",null,"Tenant","Landlord",null,"Tenant","Landlord",null,null,null,null,null,"Tenant","Landlord"]
[null,null,{"$f":"_xlfn.XLOOKUP(C5,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":""},"","Yes","Yes","","Yes","Yes","","Yes","Yes","","Yes","Yes","","","","","","Yes","Yes"]
[null,null,"Comparative Returns per acre","Total Revenue",null,null,"Total Variable Costs",null,null,"Return Over Variable Costs",null,null,"Total Costs",null,null,null,"Return Over Variable Costs\nper Acre-Inch Applied",null,null,"Return Over Total Costs"]
["PARAMETER","DISPLAY?",null,"Total","Tenant","Landlord","Total","Tenant","Landlord","Total","Tenant","Landlord","Total","Tenant","Landlord","ac-in","Total","Tenant","Landlord","Total","Tenant","Landlord"]
["Irrigated Alfalfa",{"$f":"_xlfn.XLOOKUP(A9,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"'Irr Alfalfa'!A3","v":"Irrigated Alfalfa"},{"$f":"'Irr Alfalfa'!F$12","v":1650},{"$f":"'Irr Alfalfa'!G$12","v":1105.4999999999998},{"$f":"'Irr Alfalfa'!H$12","v":544.5},{"$f":"'Irr Alfalfa'!F$48","v":706.09277199999997},{"$f":"'Irr Alfalfa'!G$48","v":634.05360699999994},{"$f":"'Irr Alfalfa'!H$48","v":72.039164999999983},{"$f":"D9-G9","v":943.90722800000003},{"$f":"E9-H9","v":471.44639299999983},{"$f":"F9-I9","v":472.46083500000003},{"$f":"'Irr Alfalfa'!F$63","v":1099.1527719999999},{"$f":"'Irr Alfalfa'!G$63","v":827.113607},{"$f":"'Irr Alfalfa'!H$63","v":272.03916499999997},{"$f":"'Irr Alfalfa'!B37","v":24},{"$f":"IF($P9=0,\"-\",J9/$P9)","v":39.329467833333332},{"$f":"IF($P9=0,\"-\",K9/$P9)","v":19.643599708333326},{"$f":"IF($P9=0,\"-\",L9/$P9)","v":19.685868125000002},{"$f":"D9-M9","v":550.84722800000009},{"$f":"E9-N9","v":278.38639299999977},{"$f":"F9-O9","v":272.46083500000003}]
["Irrigated Canola","Yes",{"$f":"'Irr Canola'!$A$3","v":"Irrigated Canola"},{"$f":"'Irr Canola'!F$12","v":440},{"$f":"'Irr Canola'!G$12","v":294.79999999999995},{"$f":"'Irr Canola'!H$12","v":145.20000000000002},{"$f":"'Irr Canola'!F$49","v":346.14660499760879},{"$f":"'Irr Canola'!G$49","v":289.40141567559783},{"$f":"'Irr Canola'!H$49","v":56.745189322010873},93.85339500239121,5.3985843244021225,88.454810677989144,{"$f":"'Irr Canola'!F$63","v":564.0766049976088},{"$f":"'Irr Canola'!G$63","v":382.33141567559784},{"$f":"'Irr Canola'!H$63","v":181.74518932201087},{"$f":"'Irr Canola'!B38","v":10},9.3853395002391213,0.53985843244021225,8.8454810677989144,-124.0766049976088,-87.531415675597884,-36.545189322010856]
["Irrigated Corn","Yes",{"$f":"'Irr Corn'!$A$3","v":"Irrigated Corn"},{"$f":"'Irr Corn'!F$12","v":1203.75},{"$f":"'Irr Corn'!G$12","v":806.51249999999993},{"$f":"'Irr Corn'!H$12","v":397.23750000000001},{"$f":"'Irr Corn'!F$47","v":886.80102405552373},{"$f":"'Irr Corn'!G$47","v":709.24775127165515},{"$f":"'Irr Corn'!H$47","v":184.31891874574069},316.94897594447627,97.264748728344784,212.91858125425932,{"$f":"'Irr Corn'!F$61","v":1191.9910240555237},{"$f":"'Irr Corn'!G$61","v":814.43775127165509},{"$f":"'Irr Corn'!H$61","v":384.31891874574069},{"$f":"'Irr Corn'!B36","v":22},14.406771633839831,4.4211249421974905,9.6781173297390595,11.758975944476333,-7.9252512716551564,12.918581254259323]
["Irrigated Corn Silage","Yes",{"$f":"'Irr Corn Silage'!$A$3","v":"Irrigated Corn Silage"},{"$f":"'Irr Corn Silage'!F$12","v":1620},{"$f":"'Irr Corn Silage'!G$12","v":1085.3999999999999},{"$f":"'Irr Corn Silage'!H$12","v":534.6},{"$f":"'Irr Corn Silage'!F$47","v":1116.160603480452},{"$f":"'Irr Corn Silage'!G$47","v":966.87584401690276},{"$f":"'Irr Corn Silage'!H$47","v":149.28475946354914},503.83939651954802,118.5241559830971,385.31524053645091,{"$f":"'Irr Corn Silage'!F$61","v":1421.350603480452},{"$f":"'Irr Corn Silage'!G$61","v":1072.0658440169027},{"$f":"'Irr Corn Silage'!H$61","v":349.28475946354911},{"$f":"'Irr Corn Silage'!B36","v":20},25.191969825977402,5.926207799154855,19.265762026822546,198.64939651954796,13.334155983097162,185.31524053645091]
["Irrigated Cotton","Yes",{"$f":"'Irr Cotton'!$A$3","v":"Irrigated Cotton"},{"$f":"'Irr Cotton'!F$14","v":1363.125},{"$f":"'Irr Cotton'!G$14","v":913.29374999999993},{"$f":"'Irr Cotton'!H$14","v":449.83125000000001},{"$f":"'Irr Cotton'!F$53","v":975.65950892510762},{"$f":"'Irr Cotton'!G$53","v":778.11520066982212},{"$f":"'Irr Cotton'!H$53","v":197.5443082552855},387.46549107489238,135.17854933017782,252.28694174471451,{"$f":"'Irr Cotton'!F$67","v":1183.7495089251076},{"$f":"'Irr Cotton'!G$67","v":861.20520066982215},{"$f":"'Irr Cotton'!H$67","v":322.5443082552855},{"$f":"'Irr Cotton'!B42","v":14},27.676106505349455,9.6556106664412731,18.020495838908179,179.37549107489235,52.088549330177784,127.28694174471451]
["Irrigated Peanuts","Yes",{"$f":"'Irr Peanuts'!$A$3","v":"Irrigated Peanuts"},{"$f":"'Irr Peanuts'!F$12","v":1350},{"$f":"'Irr Peanuts'!G$12","v":904.49999999999989},{"$f":"'Irr Peanuts'!H$12","v":445.5},{"$f":"'Irr Peanuts'!F$51","v":902.64702022684583},{"$f":"'Irr Peanuts'!G$51","v":762.6822351156419},{"$f":"'Irr Peanuts'!H$51","v":139.96478511120401},447.35297977315417,141.81776488435798,305.53521488879596,{"$f":"'Irr Peanuts'!F$65","v":1160.2570202268457},{"$f":"'Irr Peanuts'!G$65","v":895.29223511564192},{"$f":"'Irr Peanuts'!H$65","v":264.96478511120404},{"$f":"'Irr Peanuts'!B40","v":21},21.302522846340675,6.7532268992551421,14.549295947085522,189.74297977315427,9.2077648843579709,180.53521488879596]
["Irrigated Sorghum","Yes",{"$f":"'Irr Sorghum'!$A$3","v":"Irrigated Sorghum"},{"$f":"'Irr Sorghum'!F$12","v":495},{"$f":"'Irr Sorghum'!G$12","v":331.65},{"$f":"'Irr Sorghum'!H$12","v":163.35},{"$f":"'Irr Sorghum'!F$46","v":441.46493876577773},{"$f":"'Irr Sorghum'!G$46","v":347.32402517838301},{"$f":"'Irr Sorghum'!H$46","v":94.14091358739465},53.535061234222269,-15.674025178383033,69.209086412605345,{"$f":"'Irr Sorghum'!F$60","v":684.63493876577775},{"$f":"'Irr Sorghum'!G$60","v":465.49402517838303},{"$f":"'Irr Sorghum'!H$60","v":219.14091358739466},{"$f":"'Irr Sorghum'!B35","v":10},5.3535061234222265,-1.5674025178383033,6.9209086412605343,-189.63493876577775,-133.84402517838305,-55.79091358739467]
["Irrigated Sorghum Seed","Yes",{"$f":"'Irr Sorghum Seed'!$A$3","v":"Irrigated Sorghum Seed"},{"$f":"'Irr Sorghum Seed'!F$12","v":1082.7},{"$f":"'Irr Sorghum Seed'!G$12","v":725.40899999999999},{"$f":"'Irr Sorghum Seed'!H$12","v":357.29100000000005},{"$f":"'Irr Sorghum Seed'!F$46","v":480.11901051900122},{"$f":"'Irr Sorghum Seed'!G$46","v":372.34708571373073},{"$f":"'Irr Sorghum Seed'!H$46","v":107.77192480527037},602.58098948099882,353.06191428626926,249.51907519472968,{"$f":"'Irr Sorghum Seed'!F$60","v":711.80901051900128},{"$f":"'Irr Sorghum Seed'!G$60","v":479.03708571373073},{"$f":"'Irr Sorghum Seed'!H$60","v":232.77192480527037},{"$f":"'Irr Sorghum Seed'!B35","v":16},37.661311842562426,22.066369642891829,15.594942199670605,370.89098948099877,246.37191428626926,124.51907519472968]
["Irrigated Sorghum Silage","Yes",{"$f":"'Irr Sorghum Silage'!$A$3","v":"Irrigated Sorghum Silage"},{"$f":"'Irr Sorghum Silage'!F$12","v":1275},{"$f":"'Irr Sorghum Silage'!G$12","v":854.24999999999989},{"$f":"'Irr Sorghum Silage'!H$12","v":420.75},{"$f":"'Irr Sorghum Silage'!F$46","v":739.94139919884628},{"$f":"'Irr Sorghum Silage'!G$46","v":647.56669496807694},{"$f":"'Irr Sorghum Silage'!H$46","v":92.374704230769225},535.05860080115372,206.68330503192294,328.37529576923077,{"$f":"'Irr Sorghum Silage'!F$60","v":951.76139919884622},{"$f":"'Irr Sorghum Silage'!G$60","v":734.38669496807688},{"$f":"'Irr Sorghum Silage'!H$60","v":217.37470423076923},{"$f":"'Irr Sorghum Silage'!B35","v":14},38.218471485796691,14.763093216565924,23.455378269230771,323.23860080115378,119.86330503192301,203.37529576923077]
["Irrigated Sorghum Sudangrass","Yes",{"$f":"'Irr Sorghum Sudangrass'!$A$3","v":"Irrigated Sorghum Sudangrass"},{"$f":"'Irr Sorghum Sudangrass'!F$12","v":720},{"$f":"'Irr Sorghum Sudangrass'!G$12","v":482.4},{"$f":"'Irr Sorghum Sudangrass'!H$12","v":237.60000000000002},{"$f":"'Irr Sorghum Sudangrass'!F$46","v":323.88258047414627},{"$f":"'Irr Sorghum Sudangrass'!G$46","v":249.47231939487801},{"$f":"'Irr Sorghum Sudangrass'!H$46","v":74.410261079268295},396.11741952585373,232.92768060512196,163.18973892073171,{"$f":"'Irr Sorghum Sudangrass'!F$60","v":539.23258047414629},{"$f":"'Irr Sorghum Sudangrass'!G$60","v":339.82231939487804},{"$f":"'Irr Sorghum Sudangrass'!H$60","v":199.41026107926831},{"$f":"'Irr Sorghum Sudangrass'!B35","v":9},44.013046613983747,25.880853400569109,18.132193213414634,180.76741952585371,142.57768060512194,38.189738920731713]
["Irrigated Soybeans","Yes",{"$f":"'Irr Soybeans'!$A$3","v":"Irrigated Soybeans"},{"$f":"'Irr Soybeans'!F$12","v":660},{"$f":"'Irr Soybeans'!G$12","v":442.19999999999993},{"$f":"'Irr Soybeans'!H$12","v":217.8},{"$f":"'Irr Soybeans'!F$49","v":447.72871169999996},{"$f":"'Irr Soybeans'!G$49","v":379.52255444999997},{"$f":"'Irr Soybeans'!H$49","v":68.20615724999999},212.27128830000004,62.677445549999959,149.59384275000002,{"$f":"'Irr Soybeans'!F$63","v":676.9387117},{"$f":"'Irr Soybeans'!G$63","v":483.73255444999995},{"$f":"'Irr Soybeans'!H$63","v":193.20615724999999},{"$f":"'Irr Soybeans'!B38","v":16},13.266955518750002,3.9173403468749974,9.3496151718750014,-16.938711699999999,-41.532554450000021,24.593842750000022]
["Irrigated Sunflowers-Confectionary","Yes",{"$f":"'Irr Sunflowers-Confection'!$A$3","v":"Irrigated Sunflowers-Confectionary"},{"$f":"'Irr Sunflowers-Confection'!F$13","v":450},{"$f":"'Irr Sunflowers-Confection'!G$13","v":301.49999999999994},{"$f":"'Irr Sunflowers-Confection'!H$13","v":148.5},{"$f":"'Irr Sunflowers-Confection'!F$49","v":381.10494994448521},{"$f":"'Irr Sunflowers-Confection'!G$49","v":317.3720645488051},{"$f":"'Irr Sunflowers-Confection'!H$49","v":63.732885395680157},68.895050055514787,-15.872064548805156,84.767114604319843,{"$f":"'Irr Sunflowers-Confection'!F$63","v":591.84494994448528},{"$f":"'Irr Sunflowers-Confection'!G$63","v":403.11206454880511},{"$f":"'Irr Sunflowers-Confection'!H$63","v":188.73288539568017},{"$f":"'Irr Sunflowers-Confection'!B38","v":7},9.8421500079306838,-2.2674377926864508,12.10958780061712,-141.84494994448528,-101.61206454880517,-40.232885395680171]
["Irrigated Sunflowers-Oilseed","Yes",{"$f":"'Irr Sunflowers-Oilseed'!$A$3","v":"Irrigated Sunflowers-Oilseed"},{"$f":"'Irr Sunflowers-Oilseed'!F$12","v":400},{"$f":"'Irr Sunflowers-Oilseed'!G$12","v":268},{"$f":"'Irr Sunflowers-Oilseed'!H$12","v":132},{"$f":"'Irr Sunflowers-Oilseed'!F$48","v":381.94524794448529},{"$f":"'Irr Sunflowers-Oilseed'!G$48","v":298.93203004880513},{"$f":"'Irr Sunflowers-Oilseed'!H$48","v":83.013217895680157},18.054752055514712,-30.932030048805132,48.986782104319843,{"$f":"'Irr Sunflowers-Oilseed'!F$62","v":592.68524794448535},{"$f":"'Irr Sunflowers-Oilseed'!G$62","v":384.67203004880514},{"$f":"'Irr Sunflowers-Oilseed'!H$62","v":208.01321789568016},{"$f":"'Irr Sunflowers-Oilseed'!B37","v":7},2.5792502936449586,-4.4188614355435902,6.9981117291885493,-192.68524794448535,-116.67203004880514,-76.013217895680157]
["Irrigated Triticale Silage","Yes",{"$f":"'Irr Triticale Silage'!$A$3","v":"Irrigated Triticale Silage"},{"$f":"'Irr Triticale Silage'!F$12","v":516},{"$f":"'Irr Triticale Silage'!G$12","v":345.71999999999997},{"$f":"'Irr Triticale Silage'!H$12","v":170.28},{"$f":"'Irr Triticale Silage'!F$46","v":375.01953934365133},{"$f":"'Irr Triticale Silage'!G$46","v":331.92088890749636},{"$f":"'Irr Triticale Silage'!H$46","v":43.098650436154948},{"$f":"D22-G22","v":140.98046065634867},{"$f":"E22-H22","v":13.799111092503608},{"$f":"F22-I22","v":127.18134956384506},{"$f":"'Irr Triticale Silage'!F$60","v":594.95953934365139},{"$f":"'Irr Triticale Silage'!G$60","v":426.86088890749636},{"$f":"'Irr Triticale Silage'!H$60","v":168.09865043615494},{"$f":"'Irr Sorghum Sudangrass'!B36","v":48.49},{"$f":"IF($P22=0,\"-\",J22/$P22)","v":2.9074130883965492},{"$f":"IF($P22=0,\"-\",K22/$P22)","v":0.28457643003719546},{"$f":"IF($P22=0,\"-\",L22/$P22)","v":2.6228366583593536},{"$f":"D22-M22","v":-78.959539343651386},{"$f":"E22-N22","v":-81.140888907496389},{"$f":"F22-O22","v":2.1813495638450604}]
["Irrigated Wheat","Yes",{"$f":"'Irr Wheat'!$A$3","v":"Irrigated Wheat"},{"$f":"'Irr Wheat'!F$13","v":409.9},{"$f":"'Irr Wheat'!G$13","v":274.63299999999998},{"$f":"'Irr Wheat'!H$13","v":135.267},{"$f":"'Irr Wheat'!F$47","v":327.93971296969863},{"$f":"'Irr Wheat'!G$47","v":272.95384925789807},{"$f":"'Irr Wheat'!H$47","v":54.985863711800576},81.960287030301345,1.6791507421019105,80.28113628819942,{"$f":"'Irr Wheat'!F$61","v":547.87971296969863},{"$f":"'Irr Wheat'!G$61","v":367.89384925789807},{"$f":"'Irr Wheat'!H$61","v":179.98586371180056},{"$f":"'Irr Wheat'!B36","v":10},8.1960287030301338,0.16791507421019106,8.0281136288199413,-137.97971296969865,-93.260849257898087,-44.718863711800566]
["Irrigated Other Crop","Yes",{"$f":"'Irr Other Crop'!$A$3","v":"Irrigated Other Crop"},{"$f":"'Irr Other Crop'!F$12","v":0},{"$f":"'Irr Other Crop'!G$12","v":0},{"$f":"'Irr Other Crop'!H$12","v":0},{"$f":"'Irr Other Crop'!F$48","v":0},{"$f":"'Irr Other Crop'!G$48","v":0},{"$f":"'Irr Other Crop'!H$48","v":0},0,0,0,{"$f":"'Irr Other Crop'!F$62","v":0},{"$f":"'Irr Other Crop'!G$62","v":0},{"$f":"'Irr Other Crop'!H$62","v":0},{"$f":"'Irr Other Crop'!B37","v":0},{"$f":"IF($P24=0,\"-\",J24/$P24)","v":"-"},"-","-",0,0,0]
["Dryland Canola","Yes",{"$f":"'Dry Canola'!$A$3","v":"Dryland Canola"},{"$f":"'Dry Canola'!F$12","v":220},{"$f":"'Dry Canola'!G$12","v":147.39999999999998},{"$f":"'Dry Canola'!H$12","v":72.600000000000009},{"$f":"'Dry Canola'!F$45","v":197.51378765217387},{"$f":"'Dry Canola'!G$45","v":170.59977448695651},{"$f":"'Dry Canola'!H$45","v":26.914013165217394},22.486212347826125,-23.199774486956528,45.685986834782611,{"$f":"'Dry Canola'!F$59","v":246.88378765217388},{"$f":"'Dry Canola'!G$59","v":189.96977448695651},{"$f":"'Dry Canola'!H$59","v":56.914013165217398},{"$f":"'Dry Canola'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-","-",-26.883787652173879,-42.569774486956533,15.685986834782611]
["Dryland Cotton","Yes",{"$f":"'Dry Cotton'!$A$3","v":"Dryland Cotton"},{"$f":"'Dry Cotton'!F$14","v":363.5},{"$f":"'Dry Cotton'!G$14","v":243.54499999999999},{"$f":"'Dry Cotton'!H$14","v":119.95500000000001},{"$f":"'Dry Cotton'!F$50","v":396.50954042995824},{"$f":"'Dry Cotton'!G$50","v":313.72696937307205},{"$f":"'Dry Cotton'!H$50","v":82.782571056886212},-33.009540429958236,-70.181969373072064,37.1724289431138,{"$f":"'Dry Cotton'!F$64","v":445.83954042995822},{"$f":"'Dry Cotton'!G$64","v":333.05696937307204},{"$f":"'Dry Cotton'!H$64","v":112.78257105688621},{"$f":"'Dry Cotton'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-","-",-82.33954042995822,-89.511969373072048,7.1724289431138004]
["Dryland Sorghum","Yes",{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"},{"$f":"'Dry Sorghum'!F$12","v":206.25},{"$f":"'Dry Sorghum'!G$12","v":138.18749999999997},{"$f":"'Dry Sorghum'!H$12","v":68.0625},{"$f":"'Dry Sorghum'!F$43","v":223.73554441463418},{"$f":"'Dry Sorghum'!G$43","v":174.07777523780493},{"$f":"'Dry Sorghum'!H$43","v":49.657769176829277},-17.485544414634177,-35.890275237804957,18.404730823170723,{"$f":"'Dry Sorghum'!F$57","v":268.63554441463418},{"$f":"'Dry Sorghum'!G$57","v":188.97777523780493},{"$f":"'Dry Sorghum'!H$57","v":79.657769176829277},{"$f":"'Dry Sorghum'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-","-",-62.385544414634182,-50.790275237804963,-11.595269176829277]
["Dryland Sorghum Sudangrass","Yes",{"$f":"'Dry Sorghum Sudangrass'!$A$3","v":"Dryland Sorghum Sudangrass"},{"$f":"'Dry Sorghum Sudangrass'!F$12","v":302.40000000000003},{"$f":"'Dry Sorghum Sudangrass'!G$12","v":202.608},{"$f":"'Dry Sorghum Sudangrass'!H$12","v":99.792000000000016},{"$f":"'Dry Sorghum Sudangrass'!F$42","v":136.89486236585367},{"$f":"'Dry Sorghum Sudangrass'!G$42","v":105.93275744512195},{"$f":"'Dry Sorghum Sudangrass'!H$42","v":30.962104920731711},165.50513763414637,96.675242554878054,68.829895079268312,{"$f":"'Dry Sorghum Sudangrass'!F$56","v":181.24486236585366},{"$f":"'Dry Sorghum Sudangrass'!G$56","v":120.28275744512194},{"$f":"'Dry Sorghum Sudangrass'!H$56","v":60.962104920731711},{"$f":"'Dry Sorghum Sudangrass'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-","-",121.15513763414637,82.325242554878059,38.829895079268304]
["Dryland Sunflowers-Oilseed","Yes",{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed"},{"$f":"'Dry Sunflowers-Oilseed'!F$12","v":200},{"$f":"'Dry Sunflowers-Oilseed'!G$12","v":134},{"$f":"'Dry Sunflowers-Oilseed'!H$12","v":66},{"$f":"'Dry Sunflowers-Oilseed'!F$44","v":228.04736840625},{"$f":"'Dry Sunflowers-Oilseed'!G$44","v":192.89653849218752},{"$f":"'Dry Sunflowers-Oilseed'!H$44","v":35.150829914062506},-28.047368406250001,-58.896538492187517,30.849170085937494,{"$f":"'Dry Sunflowers-Oilseed'!F$58","v":262.27736840624999},{"$f":"'Dry Sunflowers-Oilseed'!G$58","v":197.12653849218751},{"$f":"'Dry Sunflowers-Oilseed'!H$58","v":65.150829914062513},{"$f":"'Dry Sunflowers-Oilseed'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-","-",-62.277368406249991,-63.126538492187507,0.84917008593748733]
["Dryland Wheat","Yes",{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"},{"$f":"'Dry Wheat'!F$13","v":180.7},{"$f":"'Dry Wheat'!G$13","v":121.06899999999999},{"$f":"'Dry Wheat'!H$13","v":59.631},{"$f":"'Dry Wheat'!F$44","v":146.29818756097561},{"$f":"'Dry Wheat'!G$44","v":127.05387536585366},{"$f":"'Dry Wheat'!H$44","v":19.244312195121953},34.401812439024383,-5.984875365853668,40.386687804878051,{"$f":"'Dry Wheat'!F$58","v":195.66818756097561},{"$f":"'Dry Wheat'!G$58","v":146.42387536585366},{"$f":"'Dry Wheat'!H$58","v":49.24431219512195},{"$f":"'Dry Wheat'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-","-",-14.968187560975622,-25.354875365853673,10.386687804878051]
["Dryland Other Crop","Yes",{"$f":"'Dry Other Crop'!$A$3","v":"Dryland Other Crop"},{"$f":"'Dry Other Crop'!F$12","v":0},{"$f":"'Dry Other Crop'!G$12","v":0},{"$f":"'Dry Other Crop'!H$12","v":0},{"$f":"'Dry Other Crop'!F$44","v":0},{"$f":"'Dry Other Crop'!G$44","v":0},{"$f":"'Dry Other Crop'!H$44","v":0},0,0,0,{"$f":"'Dry Other Crop'!F$58","v":0},{"$f":"'Dry Other Crop'!G$58","v":0},{"$f":"'Dry Other Crop'!H$58","v":0},{"$f":"'Dry Other Crop'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},"-","-",0,0,0]
[]
[null,null,"Breakeven yields per acre",null,null,null,"Break-Even Yield to Cover \nVariable Costs",null,null,"Break-Even Yield to Cover \nTotal Costs"]
[null,null,null,"Price","unit",null,"Total","Tenant","Landlord","Total","Tenant","Landlord"]
["Irrigated Alfalfa",{"$f":"_xlfn.XLOOKUP(A35,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"'Irr Alfalfa'!$A$3","v":"Irrigated Alfalfa"},{"$f":"'Irr Alfalfa'!$D$9","v":300},{"$f":"'Irr Alfalfa'!$C$9","v":"ton"},null,{"$f":"IF($D35=0, 0, G9/$D35)","v":2.353642573333333},{"$f":"IF($D35=0, 0, IF('Irr Alfalfa'!$E$9=0,0,H9/$D35/(1-'Irr Alfalfa'!$E$9)))","v":3.1544955572139304},{"$f":"IF($D35=0, 0, IF('Irr Alfalfa'!$E$9=0,0,I9/$D35/('Irr Alfalfa'!$E$9)))","v":0.72766833333333314},{"$f":"IF($D35=0, 0, M9/$D35)","v":3.6638425733333331},{"$f":"IF($D35=0, 0, IF('Irr Alfalfa'!$E$9=0,0,N9/$D35/(1-'Irr Alfalfa'!$E$9)))","v":4.1149930696517414},{"$f":"IF($D35=0, 0, IF('Irr Alfalfa'!$E$9=0,0,O9/$D35/('Irr Alfalfa'!$E$9)))","v":2.7478703535353532}]
["Irrigated Canola","Yes",{"$f":"'Irr Canola'!$A$3","v":"Irrigated Canola"},{"$f":"'Irr Canola'!$D$9","v":20},{"$f":"'Irr Canola'!$C$9","v":"cwt"},null,{"$f":"IF($D36=0, 0, G10/$D36)","v":17.30733024988044},{"$f":"IF($D36=0, 0, IF('Irr Canola'!$E$9=0,0,H10/$D36/(1-'Irr Canola'!$E$9)))","v":21.59712057280581},{"$f":"IF($D36=0, 0, IF('Irr Canola'!$E$9=0,0,I10/$D36/('Irr Canola'!$E$9)))","v":8.5977559578804339},{"$f":"IF($D36=0, 0, M10/$D36)","v":28.20383024988044},{"$f":"IF($D36=0, 0, IF('Irr Canola'!$E$9=0,0,N10/$D36/(1-'Irr Canola'!$E$9)))","v":28.532195199671484},{"$f":"IF($D36=0, 0, IF('Irr Canola'!$E$9=0,0,O10/$D36/('Irr Canola'!$E$9)))","v":27.537149897274375}]
["Irrigated Corn","Yes",{"$f":"'Irr Corn'!$A$3","v":"Irrigated Corn"},{"$f":"'Irr Corn'!$D$9","v":5.35},{"$f":"'Irr Corn'!$C$9","v":"bu"},null,{"$f":"IF($D37=0, 0, G11/$D37)","v":165.75720075804182},{"$f":"IF($D37=0, 0, IF('Irr Corn'!$E$9=0,0,H11/$D37/(1-'Irr Corn'!$E$9)))","v":197.8651837834162},{"$f":"IF($D37=0, 0, IF('Irr Corn'!$E$9=0,0,I11/$D37/('Irr Corn'!$E$9)))","v":104.40040710605534},{"$f":"IF($D37=0, 0, M11/$D37)","v":222.80206057112593},{"$f":"IF($D37=0, 0, IF('Irr Corn'!$E$9=0,0,N11/$D37/(1-'Irr Corn'!$E$9)))","v":227.21097817593952},{"$f":"IF($D37=0, 0, IF('Irr Corn'!$E$9=0,0,O11/$D37/('Irr Corn'!$E$9)))","v":217.68276337906582}]
["Irrigated Corn Silage","Yes",{"$f":"'Irr Corn Silage'!$A$3","v":"Irrigated Corn Silage"},{"$f":"'Irr Corn Silage'!$D$9","v":60},{"$f":"'Irr Corn Silage'!$C$9","v":"ton"},null,{"$f":"IF($D38=0, 0, G12/$D38)","v":18.6026767246742},{"$f":"IF($D38=0, 0, IF('Irr Corn Silage'!$E$9=0,0,H12/$D38/(1-'Irr Corn Silage'!$E$9)))","v":24.05163791086823},{"$f":"IF($D38=0, 0, IF('Irr Corn Silage'!$E$9=0,0,I12/$D38/('Irr Corn Silage'!$E$9)))","v":7.539634316340865},{"$f":"IF($D38=0, 0, M12/$D38)","v":23.689176724674201},{"$f":"IF($D38=0, 0, IF('Irr Corn Silage'!$E$9=0,0,N12/$D38/(1-'Irr Corn Silage'!$E$9)))","v":26.668304577534897},{"$f":"IF($D38=0, 0, IF('Irr Corn Silage'!$E$9=0,0,O12/$D38/('Irr Corn Silage'!$E$9)))","v":17.640644417350963}]
["Irrigated Cotton","Yes",{"$f":"'Irr Cotton'!$A$3","v":"Irrigated Cotton"},{"$f":"'Irr Cotton'!$D$9","v":0.74},{"$f":"'Irr Cotton'!$C$9","v":"lb"},null,{"$f":"IF($D39=0, 0, G13/($D39+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500))","v":1073.6280703439975},{"$f":"IF($D39=0, 0, IF('Irr Cotton'!$E$9=0,0,H13/($D39+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/(1-'Irr Cotton'!$E$9)))","v":1277.9818114431785},{"$f":"IF($D39=0, 0, IF('Irr Cotton'!$E$9=0,0,I13/($D39+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/('Irr Cotton'!$E$9)))","v":658.72805053656953},{"$f":"IF($D39=0, 0, M13/($D39+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500))","v":1302.6129396699948},{"$f":"IF($D39=0, 0, IF('Irr Cotton'!$E$9=0,0,N13/($D39+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/(1-'Irr Cotton'!$E$9)))","v":1414.449404701098},{"$f":"IF($D39=0, 0, IF('Irr Cotton'!$E$9=0,0,O13/($D39+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/('Irr Cotton'!$E$9)))","v":1075.5510258189672}]
["Irrigated Peanuts","Yes",{"$f":"'Irr Peanuts'!$A$3","v":"Irrigated Peanuts"},{"$f":"'Irr Peanuts'!$D$9","v":600},{"$f":"'Irr Peanuts'!$C$9","v":"ton"},null,{"$f":"IF($D40=0, 0, G14/$D40)","v":1.5044117003780764},{"$f":"IF($D40=0, 0, IF('Irr Peanuts'!$E$9=0,0,H14/$D40/(1-'Irr Peanuts'!$E$9)))","v":1.8972194903374178},{"$f":"IF($D40=0, 0, IF('Irr Peanuts'!$E$9=0,0,I14/$D40/('Irr Peanuts'!$E$9)))","v":0.70689285409698999},{"$f":"IF($D40=0, 0, M14/$D40)","v":1.9337617003780763},{"$f":"IF($D40=0, 0, IF('Irr Peanuts'!$E$9=0,0,N14/$D40/(1-'Irr Peanuts'!$E$9)))","v":2.2270951122279654},{"$f":"IF($D40=0, 0, IF('Irr Peanuts'!$E$9=0,0,O14/$D40/('Irr Peanuts'!$E$9)))","v":1.3382059854101214}]
["Irrigated Sorghum","Yes",{"$f":"'Irr Sorghum'!$A$3","v":"Irrigated Sorghum"},{"$f":"'Irr Sorghum'!$D$9","v":8.25},{"$f":"'Irr Sorghum'!$C$9","v":"cwt"},null,{"$f":"IF($D41=0, 0, (G15-'Irr Sorghum'!$F$10)/$D41)","v":53.510901668579116},{"$f":"IF($D41=0, 0, IF('Irr Sorghum'!$E$9=0,0,(H15-'Irr Sorghum'!$F$10)/$D41/(1-'Irr Sorghum'!$E$9)))","v":62.835644537020897},{"$f":"IF($D41=0, 0, IF('Irr Sorghum'!$E$9=0,0,(I15-'Irr Sorghum'!$F$10)/$D41/('Irr Sorghum'!$E$9)))","v":34.578847965985176},{"$f":"IF($D41=0, 0, (M15-'Irr Sorghum'!$F$10)/$D41)","v":82.986053183730633},{"$f":"IF($D41=0, 0, IF('Irr Sorghum'!$E$9=0,0,(N15-'Irr Sorghum'!$F$10)/$D41/(1-'Irr Sorghum'!$E$9)))","v":84.214206273791604},{"$f":"IF($D41=0, 0, IF('Irr Sorghum'!$E$9=0,0,(O15-'Irr Sorghum'!$F$10)/$D41/('Irr Sorghum'!$E$9)))","v":80.492530243303818}]
["Irrigated Sorghum Seed","Yes",{"$f":"'Irr Sorghum Seed'!$A$3","v":"Irrigated Sorghum Seed"},{"$f":"'Irr Sorghum Seed'!$D$9","v":24.06},{"$f":"'Irr Sorghum Seed'!$C$9","v":"cwt"},null,{"$f":"IF($D42=0, 0, (G16-'Irr Sorghum Seed'!$F$10)/$D42)","v":19.955071093890325},{"$f":"IF($D42=0, 0, IF('Irr Sorghum Seed'!$E$9=0,0,(H16-'Irr Sorghum Seed'!$F$10)/$D42/(1-'Irr Sorghum Seed'!$E$9)))","v":23.098167870977456},{"$f":"IF($D42=0, 0, IF('Irr Sorghum Seed'!$E$9=0,0,(I16-'Irr Sorghum Seed'!$F$10)/$D42/('Irr Sorghum Seed'!$E$9)))","v":13.573632182834627},{"$f":"IF($D42=0, 0, (M16-'Irr Sorghum Seed'!$F$10)/$D42)","v":29.584746904364145},{"$f":"IF($D42=0, 0, IF('Irr Sorghum Seed'!$E$9=0,0,(N16-'Irr Sorghum Seed'!$F$10)/$D42/(1-'Irr Sorghum Seed'!$E$9)))","v":29.716572109138273},{"$f":"IF($D42=0, 0, IF('Irr Sorghum Seed'!$E$9=0,0,(O16-'Irr Sorghum Seed'!$F$10)/$D42/('Irr Sorghum Seed'!$E$9)))","v":29.317101791640898}]
["Irrigated Sorghum Silage","Yes",{"$f":"'Irr Sorghum Silage'!$A$3","v":"Irrigated Sorghum Silage"},{"$f":"'Irr Sorghum Silage'!$D$9","v":51},{"$f":"'Irr Sorghum Silage'!$C$9","v":"ton"},null,{"$f":"IF($D43=0, 0, G17/$D43)","v":14.508654886251888},{"$f":"IF($D43=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,H17/$D43/(1-'Irr Sorghum Silage'!$E$9)))","v":18.951322650514399},{"$f":"IF($D43=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,I17/$D43/('Irr Sorghum Silage'!$E$9)))","v":5.4886930618401202},{"$f":"IF($D43=0, 0, M17/$D43)","v":18.661988219585218},{"$f":"IF($D43=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,N17/$D43/(1-'Irr Sorghum Silage'!$E$9)))","v":21.492147935852412},{"$f":"IF($D43=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,O17/$D43/('Irr Sorghum Silage'!$E$9)))","v":12.915906371406372}]
["Irrigated Sorghum Sudangrass","Yes",{"$f":"'Irr Sorghum Sudangrass'!$A$3","v":"Irrigated Sorghum Sudangrass"},{"$f":"'Irr Sorghum Sudangrass'!$D$9","v":0.9},{"$f":"'Irr Sorghum Sudangrass'!$C$9","v":"lb"},null,359.86953386016251,{"$f":"IF($D44=0, 0, IF('Irr Sorghum Sudangrass'!$E$9=0,0,H18/$D44/(1-'Irr Sorghum Sudangrass'!$E$9)))","v":413.7186059616551},{"$f":"IF($D44=0, 0, IF('Irr Sorghum Sudangrass'!$E$9=0,0,I18/$D44/('Irr Sorghum Sudangrass'!$E$9)))","v":250.53959959349595},599.14731163794033,{"$f":"IF($D44=0, 0, IF('Irr Sorghum Sudangrass'!$E$9=0,0,N18/$D44/(1-'Irr Sorghum Sudangrass'!$E$9)))","v":563.55276848238486},{"$f":"IF($D44=0, 0, IF('Irr Sorghum Sudangrass'!$E$9=0,0,O18/$D44/('Irr Sorghum Sudangrass'!$E$9)))","v":671.41502046891685}]
["Irrigated Soybeans","Yes",{"$f":"'Irr Soybeans'!$A$3","v":"Irrigated Soybeans"},{"$f":"'Irr Soybeans'!$D$9","v":11},{"$f":"'Irr Soybeans'!$C$9","v":"bu"},null,40.702610154545454,{"$f":"IF($D45=0, 0, IF('Irr Soybeans'!$E$9=0,0,H19/$D45/(1-'Irr Soybeans'!$E$9)))","v":51.49559761872456},{"$f":"IF($D45=0, 0, IF('Irr Soybeans'!$E$9=0,0,I19/$D45/('Irr Soybeans'!$E$9)))","v":18.789574999999996},61.53988288181818,{"$f":"IF($D45=0, 0, IF('Irr Soybeans'!$E$9=0,0,N19/$D45/(1-'Irr Soybeans'!$E$9)))","v":65.635353385346008},{"$f":"IF($D45=0, 0, IF('Irr Soybeans'!$E$9=0,0,O19/$D45/('Irr Soybeans'!$E$9)))","v":53.224836707988977}]
["Irrigated Sunflowers-Confectionary","Yes",{"$f":"'Irr Sunflowers-Confection'!$A$3","v":"Irrigated Sunflowers-Confectionary"},{"$f":"'Irr Sunflowers-Confection'!$D$9","v":25},{"$f":"'Irr Sunflowers-Confection'!$C$9","v":"cwt"},null,15.244197997779409,{"$f":"IF($D46=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,H20/$D46/(1-'Irr Sunflowers-Confection'!$E$9)))","v":18.947585943212246},{"$f":"IF($D46=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,I20/$D46/('Irr Sunflowers-Confection'!$E$9)))","v":7.7251982297794131},23.67379799777941,{"$f":"IF($D46=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,N20/$D46/(1-'Irr Sunflowers-Confection'!$E$9)))","v":24.0663919133615},{"$f":"IF($D46=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,O20/$D46/('Irr Sunflowers-Confection'!$E$9)))","v":22.876713381294564}]
["Irrigated Sunflowers-Oilseed","Yes",{"$f":"'Irr Sunflowers-Oilseed'!$A$3","v":"Irrigated Sunflowers-Oilseed"},{"$f":"'Irr Sunflowers-Oilseed'!$D$9","v":20},{"$f":"'Irr Sunflowers-Oilseed'!$C$9","v":"cwt"},null,19.097262397224263,{"$f":"IF($D47=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,H21/$D47/(1-'Irr Sunflowers-Oilseed'!$E$9)))","v":22.30836045140337},{"$f":"IF($D47=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,I21/$D47/('Irr Sunflowers-Oilseed'!$E$9)))","v":12.577760287224265},29.634262397224269,{"$f":"IF($D47=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,N21/$D47/(1-'Irr Sunflowers-Oilseed'!$E$9)))","v":28.706867914089941},{"$f":"IF($D47=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,O21/$D47/('Irr Sunflowers-Oilseed'!$E$9)))","v":31.517154226618203}]
["Irrigated Triticale Silage","Yes",{"$f":"'Irr Triticale Silage'!$A$3","v":"Irrigated Triticale Silage"},{"$f":"'Irr Triticale Silage'!$D$9","v":51.6},{"$f":"'Irr Triticale Silage'!$C$9","v":"ton"},null,7.2678205299157232,{"$f":"IF($D48=0, 0, IF('Irr Triticale Silage'!$E$9=0,0,H22/$D48/(1-'Irr Triticale Silage'!$E$9)))","v":9.6008587558572369},{"$f":"IF($D48=0, 0, IF('Irr Triticale Silage'!$E$9=0,0,I22/$D48/('Irr Triticale Silage'!$E$9)))","v":2.5310459499738633},11.530223630690918,{"$f":"IF($D48=0, 0, IF('Irr Triticale Silage'!$E$9=0,0,N22/$D48/(1-'Irr Triticale Silage'!$E$9)))","v":12.347011712006722},{"$f":"IF($D48=0, 0, IF('Irr Triticale Silage'!$E$9=0,0,O22/$D48/('Irr Triticale Silage'!$E$9)))","v":9.8718963140800398}]
["Irrigated Wheat","Yes",{"$f":"'Irr Wheat'!$A$3","v":"Irrigated Wheat"},{"$f":"'Irr Wheat'!$D$9","v":5.75},{"$f":"'Irr Wheat'!$C$9","v":"bu"},null,{"$f":"IF($D49=0, 0, (G23-'Irr Wheat'!$F$10)/$D49)","v":35.746037038208456},{"$f":"IF($D49=0, 0, IF('Irr Wheat'!$E$9=0,0,(H23-'Irr Wheat'!$G$10)/$D49/(1-'Irr Wheat'!$E$9)))","v":49.564139976092953},{"$f":"IF($D49=0, 0, IF('Irr Wheat'!$E$9=0,0,(I23-'Irr Wheat'!$H$10)/$D49/('Irr Wheat'!$E$9)))","v":7.6911007703823833},{"$f":"IF($D49=0, 0, (M23-'Irr Wheat'!$F$10)/$D49)","v":73.996471820817163},{"$f":"IF($D49=0, 0, IF('Irr Wheat'!$E$9=0,0,(N23-'Irr Wheat'!$G$10)/$D49/(1-'Irr Wheat'!$E$9)))","v":74.20787780866921},{"$f":"IF($D49=0, 0, IF('Irr Wheat'!$E$9=0,0,(O23-'Irr Wheat'!$H$10)/$D49/('Irr Wheat'!$E$9)))","v":73.56725360305694}]
["Irrigated Other Crop","Yes",{"$f":"'Irr Other Crop'!$A$3","v":"Irrigated Other Crop"},{"$f":"'Irr Other Crop'!$D$9","v":0},{"$f":"'Irr Other Crop'!$C$9","v":"unit"},null,{"$f":"IF($D50=0, 0, (G24-'Irr Other Crop'!$F$10)/$D50)","v":0},{"$f":"IF($D50=0, 0, IF('Irr Other Crop'!$E$9=0,0,(H24-'Irr Other Crop'!$G$10)/$D50/(1-'Irr Other Crop'!$E$9)))","v":0},{"$f":"IF($D50=0, 0, IF('Irr Other Crop'!$E$9=0,0,(I24-'Irr Other Crop'!$H$10)/$D50/('Irr Other Crop'!$E$9)))","v":0},{"$f":"IF($D50=0, 0, (M24-'Irr Other Crop'!$F$10)/$D50)","v":0},{"$f":"IF($D50=0, 0, IF('Irr Other Crop'!$E$9=0,0,(N24-'Irr Other Crop'!$G$10)/$D50/(1-'Irr Other Crop'!$E$9)))","v":0},{"$f":"IF($D50=0, 0, IF('Irr Other Crop'!$E$9=0,0,(O24-'Irr Other Crop'!$H$10)/$D50/('Irr Other Crop'!$E$9)))","v":0}]
["Dryland Canola","Yes",{"$f":"'Dry Canola'!$A$3","v":"Dryland Canola"},{"$f":"'Dry Canola'!$D$9","v":20},{"$f":"'Dry Canola'!$C$9","v":"cwt"},null,{"$f":"IF($D51=0, 0, G25/$D51)","v":9.8756893826086944},{"$f":"IF($D51=0, 0, IF('Dry Canola'!$E$9=0,0,H25/$D51/(1-'Dry Canola'!$E$9)))","v":12.731326454250487},{"$f":"IF($D51=0, 0, IF('Dry Canola'!$E$9=0,0,I25/$D51/('Dry Canola'!$E$9)))","v":4.0778807826086956},{"$f":"IF($D51=0, 0, M25/$D51)","v":12.344189382608693},{"$f":"IF($D51=0, 0, IF('Dry Canola'!$E$9=0,0,N25/$D51/(1-'Dry Canola'!$E$9)))","v":14.176848842310189},{"$f":"IF($D51=0, 0, IF('Dry Canola'!$E$9=0,0,O25/$D51/('Dry Canola'!$E$9)))","v":8.6233353280632414}]
["Dryland Cotton","Yes",{"$f":"'Dry Cotton'!$A$3","v":"Dryland Cotton"},{"$f":"'Dry Cotton'!$D$9","v":0.74},{"$f":"'Dry Cotton'!$C$9","v":"lb"},null,{"$f":"IF($D52=0, 0, G26/($D52+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500))","v":436.32411601646027},{"$f":"IF($D52=0, 0, IF('Dry Cotton'!$E$9=0,0,H26/($D52+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/(1-'Dry Cotton'!$E$9)))","v":515.26735407924139},{"$f":"IF($D52=0, 0, IF('Dry Cotton'!$E$9=0,0,I26/($D52+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/('Dry Cotton'!$E$9)))","v":276.04542055566242},{"$f":"IF($D52=0, 0, M26/($D52+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500))","v":490.60747227505721},{"$f":"IF($D52=0, 0, IF('Dry Cotton'!$E$9=0,0,N26/($D52+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/(1-'Dry Cotton'!$E$9)))","v":547.01508037212363},{"$f":"IF($D52=0, 0, IF('Dry Cotton'!$E$9=0,0,O26/($D52+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/('Dry Cotton'!$E$9)))","v":376.08293462343784}]
["Dryland Sorghum","Yes",{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"},{"$f":"'Dry Sorghum'!$D$9","v":8.25},{"$f":"'Dry Sorghum'!$C$9","v":"cwt"},null,{"$f":"IF($D53=0, 0, (G27-'Dry Sorghum'!$F$10)/$D53)","v":27.119459929046567},{"$f":"IF($D53=0, 0, IF('Dry Sorghum'!$E$9=0,0,(H27-'Dry Sorghum'!$F$10)/$D53/(1-'Dry Sorghum'!$E$9)))","v":31.493039391733141},{"$f":"IF($D53=0, 0, IF('Dry Sorghum'!$E$9=0,0,(I27-'Dry Sorghum'!$F$10)/$D53/('Dry Sorghum'!$E$9)))","v":18.239768292682928},{"$f":"IF($D53=0, 0, (M27-'Dry Sorghum'!$F$10)/$D53)","v":32.561884171470808},{"$f":"IF($D53=0, 0, IF('Dry Sorghum'!$E$9=0,0,(N27-'Dry Sorghum'!$F$10)/$D53/(1-'Dry Sorghum'!$E$9)))","v":34.188652236599722},{"$f":"IF($D53=0, 0, IF('Dry Sorghum'!$E$9=0,0,(O27-'Dry Sorghum'!$F$10)/$D53/('Dry Sorghum'!$E$9)))","v":29.259052039239403}]
["Dryland Sorghum Sudangrass","Yes",{"$f":"'Dry Sorghum Sudangrass'!$A$3","v":"Dryland Sorghum Sudangrass"},{"$f":"'Dry Sorghum Sudangrass'!$D$9","v":0.9},{"$f":"'Dry Sorghum Sudangrass'!$C$9","v":"lb"},null,{"$f":"IF($D54=0, 0, G28/$D54)","v":152.1054026287263},{"$f":"IF($D54=0, 0, IF('Dry Sorghum Sudangrass'!$E$9=0,0,H28/$D54/(1-'Dry Sorghum Sudangrass'!$E$9)))","v":175.67621466852728},{"$f":"IF($D54=0, 0, IF('Dry Sorghum Sudangrass'!$E$9=0,0,I28/$D54/('Dry Sorghum Sudangrass'!$E$9)))","v":104.24951151761519},{"$f":"IF($D54=0, 0, M28/$D54)","v":201.38318040650407},{"$f":"IF($D54=0, 0, IF('Dry Sorghum Sudangrass'!$E$9=0,0,N28/$D54/(1-'Dry Sorghum Sudangrass'!$E$9)))","v":199.47389294381753},{"$f":"IF($D54=0, 0, IF('Dry Sorghum Sudangrass'!$E$9=0,0,O28/$D54/('Dry Sorghum Sudangrass'!$E$9)))","v":205.25961252771617}]
["Dryland Sunflowers-Oilseed","Yes",{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed"},{"$f":"'Dry Sunflowers-Oilseed'!$D$9","v":20},{"$f":"'Dry Sunflowers-Oilseed'!$C$9","v":"cwt"},null,{"$f":"IF($D55=0, 0, G29/$D55)","v":11.4023684203125},{"$f":"IF($D55=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,H29/$D55/(1-'Dry Sunflowers-Oilseed'!$E$9)))","v":14.395264066581159},{"$f":"IF($D55=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,I29/$D55/('Dry Sunflowers-Oilseed'!$E$9)))","v":5.3258833203125002},{"$f":"IF($D55=0, 0, M29/$D55)","v":13.1138684203125},{"$f":"IF($D55=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,N29/$D55/(1-'Dry Sunflowers-Oilseed'!$E$9)))","v":14.710935708372203},{"$f":"IF($D55=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,O29/$D55/('Dry Sunflowers-Oilseed'!$E$9)))","v":9.8713378657670461}]
["Dryland Wheat","Yes",{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"},{"$f":"'Dry Wheat'!$D$9","v":5.75},{"$f":"'Dry Wheat'!$C$9","v":"bu"},null,{"$f":"IF($D56=0, 0, (G30-'Dry Wheat'!$F$10)/$D56)","v":14.017076097560974},{"$f":"IF($D56=0, 0, IF('Dry Wheat'!$E$9=0,0,(H30-'Dry Wheat'!$G$10)/$D56/(1-'Dry Wheat'!$E$9)))","v":21.553504313005494},{"$f":"IF($D56=0, 0, IF('Dry Wheat'!$E$9=0,0,(I30-'Dry Wheat'!$H$10)/$D56/('Dry Wheat'!$E$9)))","v":-1.2841569459172846},{"$f":"IF($D56=0, 0, (M30-'Dry Wheat'!$F$10)/$D56)","v":22.60316305408271},{"$f":"IF($D56=0, 0, IF('Dry Wheat'!$E$9=0,0,(N30-'Dry Wheat'!$G$10)/$D56/(1-'Dry Wheat'!$E$9)))","v":26.581408271474022},{"$f":"IF($D56=0, 0, IF('Dry Wheat'!$E$9=0,0,(O30-'Dry Wheat'!$H$10)/$D56/('Dry Wheat'!$E$9)))","v":14.52611973392461}]
["Dryland Other Crop","Yes",{"$f":"'Dry Other Crop'!$A$3","v":"Dryland Other Crop"},{"$f":"'Dry Other Crop'!$D$9","v":0},{"$f":"'Dry Other Crop'!$C$9","v":"unit"},null,{"$f":"IF($D57=0, 0, (G31-'Dry Other Crop'!$F$10)/$D57)","v":0},{"$f":"IF($D57=0, 0, IF('Dry Other Crop'!$E$9=0,0,(H31-'Dry Other Crop'!$G$10)/$D57/(1-'Dry Other Crop'!$E$9)))","v":0},{"$f":"IF($D57=0, 0, IF('Dry Other Crop'!$E$9=0,0,(I31-'Dry Other Crop'!$H$10)/$D57/('Dry Other Crop'!$E$9)))","v":0},{"$f":"IF($D57=0, 0, (M31-'Dry Other Crop'!$F$10)/$D57)","v":0},{"$f":"IF($D57=0, 0, IF('Dry Other Crop'!$E$9=0,0,(N31-'Dry Other Crop'!$G$10)/$D57/(1-'Dry Other Crop'!$E$9)))","v":0},{"$f":"IF($D57=0, 0, IF('Dry Other Crop'!$E$9=0,0,(O31-'Dry Other Crop'!$H$10)/$D57/('Dry Other Crop'!$E$9)))","v":0}]

{"sheet":"Irrigation Analysis","index":28,"n_rows":37,"n_cols":25,"rows_kept":37,"cut":false,"hidden":false,"merged":[[4,3,4,7],[10,15,10,21]]}
[]
["HIDE IF",null,null,null,null,null,null,null,"Dryland Canola","Dryland Cotton","Dryland Sorghum","Dryland Sorghum Sudangrass","Dryland Sunflowers-Oilseed","Dryland Wheat","Dryland Other Crop","Dryland Canola","Dryland Cotton","Dryland Sorghum","Dryland Sorghum Sudangrass","Irrigated Sunflowers-Oilseed","Dryland Wheat","Dryland Other Crop"]
[null,null,{"$f":"_xlfn.XLOOKUP(C2,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":""},"","","","","","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","","",""]
[null,null,"Irrigation Analysis"]
[null,null,"Farm Name","ABC Farm"]
[null,null,"Total Well GPM to Pivot",500]
[null,null,"Acres Available for Irrigation",120]
[null,null,"Minimum Planting Circle Size",0.33333333333333331]
[null,null,"Allowed Inches per Gross Acre",22]
[null,null,"Gross Acres",160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ROVC at Various Irrigated and Dryland Combinations"]
["PARAMETER","DISPLAY?","Commodity","Maximum Irr Acreage","Remaining Acres","ROVC/ Acre","ROVC/       Ac-In","ROVC (Irr. Land)",{"$f":"$C29","v":"Dryland Canola"},{"$f":"C30","v":"Dryland Cotton"},{"$f":"C31","v":"Dryland Sorghum"},{"$f":"C32","v":"Dryland Sorghum Sudangrass"},{"$f":"C33","v":"Dryland Sunflowers-Oilseed"},{"$f":"C34","v":"Dryland Wheat"},{"$f":"C35","v":"Dryland Other Crop"},"With Dryland Canola","With Dryland  Cotton","With Dryland Sorghum","With Dryland Sorg. Sudangrass","With Dryland Sunfl.-Oils.","With Dryland  Wheat","With Dryland Other Crop","Crop GPM \nper acre","Normal GPM/Acre by Crop","Limited Max Irr Acreage"]
["Irrigated Alfalfa",{"$f":"_xlfn.XLOOKUP(A13,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"'Irr Alfalfa'!$A$3","v":"Irrigated Alfalfa"},{"$f":"IF((Y13)>$D$7,$D$7,IF($D$8=\"None\",(Y13),FLOOR((Y13),($D$7*$D$8))))","v":40},{"$f":"$D$7-D13","v":80},{"$f":"'Comparative Returns'!J9","v":943.90722800000003},{"$f":"'Comparative Returns'!Q9","v":39.329467833333332},{"$f":"IF(SUBTOTAL(102,$F13)=1,F13*D13,\"-\")","v":37756.289120000001},{"$f":"E13*$F$29","v":1798.89698782609},{"$f":"E13*$F$30","v":-2640.7632343966588},{"$f":"E13*$F$31","v":-1398.8435531707341},{"$f":"E13*$F$32","v":13240.41101073171},{"$f":"E13*$F$33","v":-2243.7894725000001},{"$f":"E13*$F$34","v":2752.1449951219506},{"$f":"E13*$F$35","v":0},{"$f":"IF(SUBTOTAL(102,$F13,$F$29)=2,IF($H13=($H13+I13),\"-\",($H13+I13)),\"-\")","v":39555.186107826092},{"$f":"IF(SUBTOTAL(102,$F13,$F$30)=2,IF($H13=($H13+J13),\"-\",($H13+J13)),\"-\")","v":35115.52588560334},{"$f":"IF(SUBTOTAL(102,$F13,$F$31)=2,IF($H13=($H13+K13),\"-\",($H13+K13)),\"-\")","v":36357.445566829265},{"$f":"IF(SUBTOTAL(102,$F13,$F$32)=2,IF($H13=($H13+L13),\"-\",($H13+L13)),\"-\")","v":50996.700130731711},{"$f":"IF(SUBTOTAL(102,$F13,$F$33)=2,IF($H13=($H13+M13),\"-\",($H13+M13)),\"-\")","v":35512.499647500001},{"$f":"IF(SUBTOTAL(102,$F13,$F$34)=2,IF($H13=($H13+N13),\"-\",($H13+N13)),\"-\")","v":40508.434115121949},{"$f":"IF(SUBTOTAL(102,$F13,$F$35)=2,IF($H13=($H13+O13),\"-\",($H13+O13)),\"-\")","v":"-"},{"$f":"Alfalfa_GPM","v":8.0001159625243066},"7 to 8",{"$f":"IF(Alfalfa_Inches=0,0,MIN(IF(W13=0,0,MIN($D$7,$D$6/W13)),$D$9*$D$10/Alfalfa_Inches))","v":62.499094055910803}]
["Irrigated Canola",{"$f":"_xlfn.XLOOKUP(A14,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"'Irr Canola'!$A$3","v":"Irrigated Canola"},120,{"$f":"$D$7-D14","v":0},{"$f":"'Comparative Returns'!J10","v":93.85339500239121},{"$f":"'Comparative Returns'!Q10","v":9.3853395002391213},{"$f":"IF(SUBTOTAL(102,$F14)=1,F14*D14,\"-\")","v":11262.407400286946},0,0,0,0,0,0,0,"-","-","-","-","-","-","-",{"$f":"Canola_GPM","v":2.000099703012304},"2 to 3.5",{"$f":"IF(Canola_Inches=0,0,MIN(IF(W14=0,0,MIN($D$7,$D$6/W14)),$D$9*$D$10/Canola_Inches))","v":120}]
["Irrigated Corn","Yes",{"$f":"'Irr Corn'!$A$3","v":"Irrigated Corn"},80,40,{"$f":"'Comparative Returns'!J11","v":316.94897594447627},{"$f":"'Comparative Returns'!Q11","v":14.406771633839831},25355.918075558104,899.44849391304501,-1320.3816171983294,-699.42177658536707,6620.2055053658551,-1121.8947362500001,1376.0724975609753,0,26255.366569471149,24035.536458359773,24656.496298972736,31976.123580923959,24234.023339308103,26731.990573119077,"-",{"$f":"Corn_GPM","v":6.0001833960080999},"4.5 to 7",{"$f":"IF(Corn_Inches=0,0,MIN(IF(W15=0,0,MIN($D$7,$D$6/W15)),$D$9*$D$10/Corn_Inches))","v":83.330786244408486}]
["Irrigated Corn Silage","Yes",{"$f":"'Irr Corn Silage'!$A$3","v":"Irrigated Corn Silage"},80,40,{"$f":"'Comparative Returns'!J12","v":503.83939651954802},{"$f":"'Comparative Returns'!Q12","v":25.191969825977402},40307.151721563845,899.44849391304501,-1320.3816171983294,-699.42177658536707,6620.2055053658551,-1121.8947362500001,1376.0724975609753,0,41206.600215476887,38986.770104365518,39607.729944978477,46927.3572269297,39185.256985313848,41683.224219124822,"-",{"$f":"Corn_Silage_GPM","v":5.9996627426026103},"4.5 to 7",{"$f":"IF(Corn_Silage_Inches=0,0,MIN(IF(W16=0,0,MIN($D$7,$D$6/W16)),$D$9*$D$10/Corn_Silage_Inches))","v":83.338017727160377}]
["Irrigated Cotton","Yes",{"$f":"'Irr Cotton'!$A$3","v":"Irrigated Cotton"},120,0,{"$f":"'Comparative Returns'!J13","v":387.46549107489238},{"$f":"'Comparative Returns'!Q13","v":27.676106505349455},46495.858928987087,0,0,0,0,0,0,0,"-","-","-","-","-","-","-",{"$f":"Cotton_GPM","v":3.4998960625745723},"2 to 3.5",{"$f":"IF(Cotton_Inches=0,0,MIN(IF(W17=0,0,MIN($D$7,$D$6/W17)),$D$9*$D$10/Cotton_Inches))","v":120}]
["Irrigated Peanuts","Yes",{"$f":"'Irr Peanuts'!$A$3","v":"Irrigated Peanuts"},80,40,{"$f":"'Comparative Returns'!J14","v":447.35297977315417},{"$f":"'Comparative Returns'!Q14","v":21.302522846340675},35788.238381852338,899.44849391304501,-1320.3816171983294,-699.42177658536707,6620.2055053658551,-1121.8947362500001,1376.0724975609753,0,36687.686875765379,34467.85676465401,35088.816605266969,42408.443887218193,34666.343645602341,37164.310879413315,"-",{"$f":"Peanuts_GPM","v":4.9999462121212117},"4.5 to 6",{"$f":"IF(Peanuts_Inches=0,0,MIN(IF(W18=0,0,MIN($D$7,$D$6/W18)),$D$9*$D$10/Peanuts_Inches))","v":100.00107576914843}]
["Irrigated Sorghum","Yes",{"$f":"'Irr Sorghum'!$A$3","v":"Irrigated Sorghum"},120,0,{"$f":"'Comparative Returns'!J15","v":53.535061234222269},{"$f":"'Comparative Returns'!Q15","v":5.3535061234222265},6424.2073481066727,0,0,0,0,0,0,0,"-","-","-","-","-","-","-",{"$f":"Sorghum_GPM","v":2.4999257589818376},"3.5 to 4.5",{"$f":"IF(Sorghum_Inches=0,0,MIN(IF(W19=0,0,MIN($D$7,$D$6/W19)),$D$9*$D$10/Sorghum_Inches))","v":120}]
["Irrigated Sorghum Seed","Yes",{"$f":"'Irr Sorghum Seed'!$A$3","v":"Irrigated Sorghum Seed"},120,0,{"$f":"'Comparative Returns'!J16","v":602.58098948099882},{"$f":"'Comparative Returns'!Q16","v":37.661311842562426},72309.718737719857,0,0,0,0,0,0,0,"-","-","-","-","-","-","-",{"$f":"Sorghum_Seed_GPM","v":3.0768003263308179},"3.5 to 4.5",{"$f":"IF(Sorghum_Seed_Inches=0,0,MIN(IF(W20=0,0,MIN($D$7,$D$6/W20)),$D$9*$D$10/Sorghum_Seed_Inches))","v":120}]
["Irrigated Sorghum Silage","Yes",{"$f":"'Irr Sorghum Silage'!$A$3","v":"Irrigated Sorghum Silage"},120,0,{"$f":"'Comparative Returns'!J17","v":535.05860080115372},{"$f":"'Comparative Returns'!Q17","v":38.218471485796691},64207.032096138442,0,0,0,0,0,0,0,"-","-","-","-","-","-","-",{"$f":"Sorghum_Silage_GPM","v":3.7692341519131922},"3.5 to 4.5",{"$f":"IF(Sorghum_Silage_Inches=0,0,MIN(IF(W21=0,0,MIN($D$7,$D$6/W21)),$D$9*$D$10/Sorghum_Silage_Inches))","v":120}]
["Irrigated Sorghum Sudangrass","Yes",{"$f":"'Irr Sorghum Sudangrass'!$A$3","v":"Irrigated Sorghum Sudangrass"},120,0,{"$f":"'Comparative Returns'!J18","v":396.11741952585373},{"$f":"'Comparative Returns'!Q18","v":44.013046613983747},47534.090343102449,0,0,0,0,0,0,0,"-","-","-","-","-","-","-",{"$f":"Sorghum_Sudan_GPM","v":3.4999476180655806},"3.5 to 4.5",{"$f":"IF(Sorghum_Sudan_Inches=0,0,MIN(IF(W22=0,0,MIN($D$7,$D$6/W22)),$D$9*$D$10/Sorghum_Sudan_Inches))","v":120}]
["Irrigated Soybeans","Yes",{"$f":"'Irr Soybeans'!$A$3","v":"Irrigated Soybeans"},80,40,{"$f":"'Comparative Returns'!J19","v":212.27128830000004},{"$f":"'Comparative Returns'!Q19","v":13.266955518750002},16981.703064000001,899.44849391304501,-1320.3816171983294,-699.42177658536707,6620.2055053658551,-1121.8947362500001,1376.0724975609753,0,17881.151557913046,15661.321446801672,16282.281287414635,23601.908569365856,15859.808327750001,18357.775561560975,"-",{"$f":"Soybeans_GPM","v":4.4447707719505019},"4.5 to 6",{"$f":"IF(Soybeans_Inches=0,0,MIN(IF(W23=0,0,MIN($D$7,$D$6/W23)),$D$9*$D$10/Soybeans_Inches))","v":112.49174044145018}]
["Irrigated Sunflowers-Confectionary","Yes",{"$f":"'Irr Sunflowers-Confection'!$A$3","v":"Irrigated Sunflowers-Confectionary"},120,0,{"$f":"'Comparative Returns'!J20","v":68.895050055514787},{"$f":"'Comparative Returns'!Q20","v":9.8421500079306838},8267.4060066617749,0,0,0,0,0,0,0,"-","-","-","-","-","-","-",{"$f":"Sunflowers_Conf_GPM","v":1.9999784848484849},"2 to 3.5",{"$f":"IF(Sunflowers_Conf_Inches=0,0,MIN(IF(W24=0,0,MIN($D$7,$D$6/W24)),$D$9*$D$10/Sunflowers_Conf_Inches))","v":120}]
["Irrigated Sunflowers-Oilseed","Yes",{"$f":"'Irr Sunflowers-Oilseed'!$A$3","v":"Irrigated Sunflowers-Oilseed"},120,0,{"$f":"'Comparative Returns'!J21","v":18.054752055514712},{"$f":"'Comparative Returns'!Q21","v":2.5792502936449586},2166.5702466617654,0,0,0,0,0,0,0,"-","-","-","-","-","-","-",{"$f":"Sunflowers_Oil_GPM","v":1.9999784848484849},"2 to 3.5",{"$f":"IF(Sunflowers_Oil_Inches=0,0,MIN(IF(W25=0,0,MIN($D$7,$D$6/W25)),$D$9*$D$10/Sunflowers_Oil_Inches))","v":120}]
["Irrigated Triticale Silage","Yes",{"$f":"'Irr Triticale Silage'!$A$3","v":"Irrigated Triticale Silage"},120,{"$f":"$D$7-D26","v":0},{"$f":"'Comparative Returns'!J22","v":140.98046065634867},{"$f":"'Comparative Returns'!Q22","v":2.9074130883965492},{"$f":"IF(SUBTOTAL(102,$F26)=1,F26*D26,\"-\")","v":16917.655278761842},{"$f":"E26*$F$29","v":0},{"$f":"E26*$F$30","v":0},{"$f":"E26*$F$31","v":0},{"$f":"E26*$F$32","v":0},{"$f":"E26*$F$33","v":0},{"$f":"E26*$F$34","v":0},{"$f":"E26*$F$35","v":0},"-","-","-","-","-","-","-",{"$f":"Triticale_Silage_GPM","v":2.6923101085094232},"3.5 to 4.5",{"$f":"IF(Triticale_Silage_Inches=0,0,MIN(IF(W26=0,0,MIN($D$7,$D$6/W26)),$D$9*$D$10/Triticale_Silage_Inches))","v":120}]
["Irrigated Wheat","Yes",{"$f":"'Irr Wheat'!$A$3","v":"Irrigated Wheat"},120,0,{"$f":"'Comparative Returns'!J23","v":81.960287030301345},{"$f":"'Comparative Returns'!Q23","v":8.1960287030301338},9835.2344436361618,{"$f":"E27*$F$29","v":0},{"$f":"E27*$F$30","v":0},{"$f":"E27*$F$31","v":0},{"$f":"E27*$F$32","v":0},{"$f":"E27*$F$33","v":0},{"$f":"E27*$F$34","v":0},{"$f":"E27*$F$35","v":0},"-","-","-","-","-","-","-",{"$f":"Wheat_GPM","v":2.6667996040164055},"3.5 to 4.5",{"$f":"IF(Wheat_Inches=0,0,MIN(IF(W27=0,0,MIN($D$7,$D$6/W27)),$D$9*$D$10/Wheat_Inches))","v":120}]
["Irrigated Other Crop","Yes",{"$f":"'Irr Other Crop'!$A$3","v":"Irrigated Other Crop"},0,120,{"$f":"'Comparative Returns'!J24","v":0},{"$f":"'Comparative Returns'!Q24","v":"-"},0,{"$f":"E28*$F$29","v":2698.3454817391348},{"$f":"E28*$F$30","v":-3961.1448515949883},{"$f":"E28*$F$31","v":-2098.265329756101},{"$f":"E28*$F$32","v":19860.616516097565},{"$f":"E28*$F$33","v":-3365.6842087499999},{"$f":"E28*$F$34","v":4128.2174926829257},{"$f":"E28*$F$35","v":0},2698.3454817391348,-3961.1448515949883,-2098.265329756101,19860.616516097565,-3365.6842087499999,4128.2174926829257,"-",{"$f":"Other_GPM","v":0},"2 to 8",{"$f":"IF(Other_Inches=0,0,MIN(IF(W28=0,0,MIN($D$7,$D$6/W28)),$D$9*$D$10/Other_Inches))","v":0}]
["Dryland Canola","Yes",{"$f":"'Dry Canola'!$A$3","v":"Dryland Canola"},"-","-",{"$f":"'Comparative Returns'!J25","v":22.486212347826125},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
["Dryland Cotton","Yes",{"$f":"'Dry Cotton'!$A$3","v":"Dryland Cotton"},"-","-",{"$f":"'Comparative Returns'!J26","v":-33.009540429958236},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","Min Planting Circle Size"]
["Dryland Sorghum","Yes",{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"},"-","-",{"$f":"'Comparative Returns'!J27","v":-17.485544414634177},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","None"]
["Dryland Sorghum Sudangrass","Yes",{"$f":"'Dry Sorghum Sudangrass'!$A$3","v":"Dryland Sorghum Sudangrass"},"-","-",{"$f":"'Comparative Returns'!J28","v":165.50513763414637},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",0.25]
["Dryland Sunflowers-Oilseed","Yes",{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed"},"-","-",{"$f":"'Comparative Returns'!J29","v":-28.047368406250001},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",{"$f":"1/3","v":0.33333333333333331}]
["Dryland Wheat","Yes",{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"},"-","-",{"$f":"'Comparative Returns'!J30","v":34.401812439024383},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",0.5]
["Dryland Other Crop","Yes",{"$f":"'Dry Other Crop'!$A$3","v":"Dryland Other Crop"},"-","-",{"$f":"'Comparative Returns'!J31","v":0},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
[null,null,"Instructions"]

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

{"sheet":"PROGRAMMER","index":30,"n_rows":51,"n_cols":12,"rows_kept":51,"cut":false,"hidden":true,"merged":[[3,0,3,6],[24,0,24,6],[28,5,30,8],[32,5,34,8]]}
[]
[]
["PROGRAMMING  & MAINTENANCE"]
["The automation in this spreadsheet depends on a few key parameters.  This tab can be used to easily update those parameters so the spreadsheet continues to function as changes are made."]
[]
["Hiding Rows/Columns within Key Worksheets",null,null,null,null,null,null,null,null,null,null,"Include in Analysis?"]
[null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,"Yes"]
["Hiding Unused Worksheets",null,null,null,null,null,null,null,null,null,null,"No"]
["The following section governs the mechanics to show/hide worksheets based on the crops selected by the user.",null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,"No"]
["Make Sure",null,null,null,null,null,null,null,null,null,null,"Yes"]
["A) The 'Parameter' column, below, includes all of the selection critieria from the 'Menu' worksheet.  These should be populated via formula/reference, so that changes to the 'Menu' page are accurately reflected here.",null,null,null,null,null,null,null,null,null,null,"No"]
["B) The names of the worksheets exactly match the values in the 'Hides Worksheet' column, below.",null,null,null,null,null,null,null,null,null,null,"Yes"]
["C) The cells for users to input their selection on the 'Menu' worksheet are assigned a Defined Name.  This name should match the name of the corresponding worksheet for each crop, without spaces or hyphens.",null,null,null,null,null,null,null,null,null,null,"No"]
[]
["Show/Hide Mechanics",null,null,null,null,null,null,null,null,null,null,"Yes"]
["This table drives the show/hide mechanics of the workbook.  It defines…\nA) The list of drop-down parameters users can select throughout the crop pages.\nB) The worksheet that should be displayed/hidden based on those parameters.\nC) Whether or not a particular worksheet should be hidden based on the current values in the workbook.",null,null,null,null,null,null,null,null,null,null,"No"]
["Parameter","Hides Worksheet","Defined Name to Inspect","Display",null,"Errors",null,null,null,null,null,"Yes"]
[{"$f":"Menu!B5","v":"Irrigated Alfalfa"},"Irr Alfalfa",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrAlfalfa"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"},null,"TO DO: Implement automated inspection to identify issues with how things are named / listed.",null,null,null,null,null,"No"]
[{"$f":"Menu!B6","v":"Irrigated Canola"},"Irr Canola",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrCanola"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"},null,null,null,null,null,null,null,"Yes"]
[{"$f":"Menu!B7","v":"Irrigated Corn"},"Irr Corn",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrCorn"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"},null,"\"Hides Worksheet\" Column: Values highlighted in red do not match the name of an existing workbook.   Please correct these entries.",null,null,null,null,null,"No"]
[{"$f":"Menu!B8","v":"Irrigated Corn Silage"},"Irr Corn Silage",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrCornSilage"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"},null,null,null,null,null,null,null,"Yes"]
[{"$f":"Menu!B9","v":"Irrigated Cotton"},"Irr Cotton",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrCotton"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B10","v":"Irrigated Peanuts"},"Irr Peanuts",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrPeanuts"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"},null,null,null,null,null,null,null,"Include in Analysis?"]
[{"$f":"Menu!B11","v":"Irrigated Sorghum"},"Irr Sorghum",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrSorghum"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"},null,"\"Defined Names To Inspect\" Column: Values highlighted in red do not match an existing Defined Name.",null,null,null,null,null,"Yes"]
[{"$f":"Menu!B12","v":"Irrigated Sorghum Seed"},"Irr Sorghum Seed",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrSorghumSeed"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"},null,null,null,null,null,null,null,"No"]
[{"$f":"Menu!B13","v":"Irrigated Sorghum Silage"},"Irr Sorghum Silage",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrSorghumSilage"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B14","v":"Irrigated Sorghum Sudangrass"},"Irr Sorghum Sudangrass",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrSorghumSudangrass"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B15","v":"Irrigated Soybeans"},"Irr Soybeans",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrSoybeans"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B16","v":"Irrigated Sunflowers-Confectionary"},"Irr Sunflowers-Confection",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrSunflowersConfection"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B17","v":"Irrigated Sunflowers-Oilseed"},"Irr Sunflowers-Oilseed",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrSunflowersOilseed"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B18","v":"Irrigated Triticale Silage"},"Irr Triticale Silage",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrTriticaleSilage"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B19","v":"Irrigated Wheat"},"Irr Wheat",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrWheat"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B20","v":"Irrigated Other Crop"},"Irr Other Crop",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrOtherCrop"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B22","v":"Dryland Canola"},"Dry Canola",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"DryCanola"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B23","v":"Dryland Cotton"},"Dry Cotton",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"DryCotton"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B24","v":"Dryland Sorghum"},"Dry Sorghum",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"DrySorghum"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B25","v":"Dryland Sorghum Sudangrass"},"Dry Sorghum Sudangrass",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"DrySorghumSudangrass"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B26","v":"Dryland Sunflowers-Oilseed"},"Dry Sunflowers-Oilseed",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"DrySunflowersOilseed"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B27","v":"Dryland Wheat"},"Dry Wheat",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"DryWheat"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B28","v":"Dryland Other Crop"},"Dry Other Crop",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"DryOtherCrop"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B31","v":"Tenant"},null,{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":""},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":""}]
[{"$f":"Menu!B32","v":"Landlord"},null,{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":""},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":""}]