{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Instructions","Menu","Universal Input Prices","Irr Alfalfa","Irr Blackeyes","Irr Corn","Irr Corn Silage","Irr Cotton Drip","Irr Cotton Pivot","Irr Guar","Irr Peanuts","Irr Sesame","Irr Sorghum","Irr Sorghum Silage","Organic Peanuts","Irr Sunflowers-Confection","Irr Sunflowers-Oilseed","Irr Wheat","Dry Cotton Organic","Dry Cotton HT","Dry Guar","Dry Sesame","Dry Sorghum","Dry Sunflowers-Oilseed","Dry Wheat","Break-Even Comparison","Comparative Returns","Whole Farm Scenario","PROGRAMMER"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":147,"comments":24,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":54,"n_cols":2,"rows_kept":54,"cut":false,"hidden":false,"merged":[[53,0,55,8],[58,0,59,8],[21,0,24,5],[35,0,38,8],[41,0,44,8],[57,1,57,8],[46,1,46,8],[47,0,50,8],[52,1,52,8],[5,9,5,14],[40,1,40,8],[26,1,26,8],[15,0,19,8],[14,1,14,8],[8,2,12,8],[31,0,33,8],[27,0,29,8]]}
[]
[null,"Version : Profit2021_1"]
[]
[]
[]
[]
[]
[]
[]
[null,"Extension Ag Economics"]
[null,"Master Marketer"]
[null,"Farm Assistance"]
[null,"Market Outlook"]
[null,"Futures Charts and Prices"]
[null,"Introduction"]
["This tool requires Microsoft Excel. Budget cost estimates are not meant to represent any specific farm. They are averages, and serve as a starting point in your analysis.  Due to differences in soil types and other resources that vary from farm to farm, it is important that you enter individualized crop cost estimates to achieve realistic results. To make long run decisions and determine farm business sustainability in future years, you will need to estimate fixed costs as well.  "]
[]
[]
[]
[]
[]
["Andrew Wright     806-723-8429"]
[]
[]
[]
[]
[null,"From Sheet to Sheet"]
["Each crop budget (Irr Alfalfa, Irr Corn, etc) and analysis section (Prices, Break-Even, Comparative) is displayed on a separate tab/sheet.  However, summary tables in the analyses portion of this spreadsheet are tied to the budgets by equations, and will immediately update as you make changes to the individual budgets."]
[]
[]
[]
["The Menu sheet provides direct access to all crop budgets and summary pages from one location. It also allows the user to select the crops and scenarios they wish to see in the analyses tabs. To return to the Menu or navigate to the Prices, Break-even, or Comparative sections, use the colored navigation bar at the top of each sheet."]
[]
[]
[]
["Click on the crop budget name at the bottom of the screen to move from tab to tab. To scroll left or right and get access to budgets not listed on the screen, use the four small triangles in the bottom left corner of the worksheet.  Clicking on one of the triangles with a vertical line will take you to the first sheet or the last sheet.  Clicking on one of the triangles in the center will move over one sheet either left or right."]
[]
[]
[]
[]
[null,"Entering Your Numbers"]
["To enter personalized data in a budget, click on the number in BLUE that you wish to change, type in the new entry and press the Enter key, or just use the mouse to click on the next number that needs changing.  GREEN entries can only be altered in the Universal Input Prices sheet. If the meaning of a certain budget number is unclear, many have a red triangle beside the entry. Moving your mouse over the triangle will provide a more detailed explanation."]
[]
[]
[]
[]
[null,"Printing"]
["If visible, click on the printer icon above the screen. It is usually found on the second row from the top.  This should print a copy of the worksheet currently being viewed.  For multiple sheets, select the ones you wish to see by holding down the control key while left-clicking on each sheet/tab. Then, selecting the printer icon will print all chosen sheets.  If the icon is not visible, choose the File menu and then Print from the upper left corner, then follow the same procedures as above."]
[]
[]
[]
[]
[null,"Saving Your Work"]
["If you want to keep the numbers entered for future sessions, all files must be saved.  To do this, just click on the Save icon (disk) to replace the original information with your new data.  If the Save icon is not visible, you can also select the File menu and then Save As and give the file a new name."]

{"sheet":"Menu","index":1,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[2,3,2,5]]}
[]
[]
[null,"Menu: Customize Your Analysis"]
[null,"Crop (Links to Budget Pages)","Include in Analysis?",null,"Instructions"]
[null,{"$f":"'Irr Alfalfa'!$A$3","v":"Irrigated Alfalfa"},"Yes",null,"Step","Status"]
[null,{"$f":"'Irr Blackeyes'!$A$3","v":"Irrigated Blackeyed Peas"},"Yes",null,"1. Identify the crops you wish to consider in your analysis; mark each crop as either 'Yes' or 'No'."]
[null,{"$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 Drip'!$A$3","v":"Irrigated Cotton - Drip"},"Yes",null,"2. Indicate whether or not to include a Tenant and/or Landlord in the analysis."]
[null,{"$f":"'Irr Cotton Pivot'!$A$3","v":"Irrigated Cotton - Pivot"},"Yes"]
[null,"Irrigated Guar","Yes",null,"3. Select the 'Update Workbook' button.  This will update the workbook so that only the content"]
[null,{"$f":"'Irr Peanuts'!$A$3","v":"Irrigated Peanuts"},"Yes",null," you are interested in will be displayed."]
[null,{"$f":"'Irr Sesame'!$A$3","v":"Irrigated Sesame"},"Yes"]
[null,{"$f":"'Irr Sorghum'!$A$3","v":"Irrigated Sorghum"},"Yes"]
[null,{"$f":"'Irr Sorghum Silage'!$A$3","v":"Irrigated Sorghum Silage"},"Yes"]
[null,{"$f":"'Organic Peanuts'!$A$3","v":"Irrigated Peanuts-Organic"},"Yes"]
[null,{"$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 Wheat'!$A$3","v":"Irrigated Wheat"},"Yes"]
[null,null,null,null,"**IF THE MENU BOTTONS DON'T WORK, CLOSE THE FILE AND FIND IT IN THE APPROPRIATE FOLDER. NEXT, RIGHT CLICK THE FILE AND SELECT PROPERTIES, THEN CHECK THE BOX THAT SAYS UNBLOCK. FINALLY, OPEN THE FILE BACK UP AND CHOOSE TO ENABLE MACROS IF NEEDED**"]
[null,{"$f":"'Dry Cotton Organic'!$A$3","v":"Dryland Cotton - Organic"},"Yes"]
[null,{"$f":"'Dry Cotton HT'!$A$3","v":"Dryland Cotton - Herbicide Tolerant"},"Yes"]
[null,"Dryland Guar","Yes"]
[null,{"$f":"'Dry Sesame'!$A$3","v":"Dryland Sesame"},"Yes"]
[null,{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"},"Yes"]
[null,{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed"},"Yes"]
[null,{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"},"Yes"]
[]
[null,"Scenario","Include in Analysis?"]
[null,"Total","Yes"]
[null,"Operator","Yes"]
[null,"Owner","Yes"]

{"sheet":"Universal Input Prices","index":2,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Basic Universal Input Prices"]
[null,"Commodity","Price","Unit","Verified"]
[null,"Alfalfa",240,"/ton","x"]
[null,"Blackeyed Peas",0.34,"/lb","x"]
[null,"Corn",5,"/bu","x"]
[null,"Corn Silage",50,"/ton","x"]
[null,"Cotton",0.72,"/lb","x"]
[null,"Cottonseed",225,"/ton","x"]
[null,"Guar",0.6,"/lb"]
[null,"Peanuts-Organic",1200,"/ton"]
[null,"Peanuts",600,"/ton","x"]
[null,"Sesame - Irrigated",0.32,"/lb","x"]
[null,"Sesame - Non-irrigated",0.28000000000000003,"/lb","x"]
[null,"Sorghum",8.6,"/cwt","x"]
[null,"Sorghum Seed",20.63,"/cwt","x"]
[null,"Sorghum Silage",48,"/ton","x"]
[null,"Soybeans",10.8,"/bu","x"]
[null,"Sunflower - Conf. (large)",0.32,"/lb","x"]
[null,"Sunflower - Conf. (small)",0.26,"/lb","x"]
[null,"Sunflower - Oil",0.2,"/lb","x"]
[null,"Wheat",8.5,"/bu","x"]
[null,"Cottonseed-Organic",500,"/ton"]
[null,"Cotton-Organic",2,"/lb"]
[null,"Grazing",0.5,"/lb of gain"]
[]
[null,"Input Item","Price","Unit",null,"Fertilizer Worksheet"]
[null,"Fertilizer",null,null,null,null,null,null,null,null,"Cost per ton"]
[null,"fert (N) - dry",{"$f":"K29/J29/2000","v":0.57608695652173914},"/lb of N",null,"% N in Primary Nitrogen Fertilizer - dry",null,null,null,0.46,530]
[null,"fert (N) - liquid",0.61093750000000002,"/lb of N",null,"% N in Primary Nitrogen Fertilizer - liquid",null,null,null,0.32,391]
[null,"fert (N) - NH3 ",{"$f":"K31/J31/2000","v":0.46951219512195125},"/lb of N",null,"% N in Primary Nitrogen Fertilizer - NH3",null,null,null,0.82,770]
[null,"fert (P) - dry",{"$f":"K32/J32/2000","v":0.49038461538461536},"/lb of P",null,"% P in Primary Phosphate Fertilizer - dry",null,null,null,0.52,510]
[null,"fert (P) - liquid",{"$f":"K33/J33/2000","v":0.88382352941176467},"/lb of P",null,"% P in Primary Phosphate Fertilizer - liquid",null,null,null,0.34,601]
[null,"Compost/Manure",35,"/ton"]
[null,"Labor",12,"/hour"]
[null,"Diesel Fuel - Tractors",2.9990000000000001,"/gallon"]
[null,"Gasoline - Pickup",2.5390000000000001,"/gallon"]
[null,"Irrigation Fuel",10,"/acre-inch"]
[null,"Interest-operating capital",0.09,"APR"]
[null,"Cotton"]
[null,"Stripping & module",0.09,"/lb. cotton lint"]
[null,"Ginning",3.1,"/cwt seed cotton"]
[null,"Seed Turnout",710,"lbs/500 lb bale",null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[]
[]
[]
[]
[null,null,null,null,null," "]

{"sheet":"Irr Alfalfa","index":3,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Alfalfa"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["alfalfa hay",6,"tons",{"$f":"Alfalfa_Price","v":240},0,{"$f":"D9*B9","v":1440},{"$f":"F9*(1-E9)","v":1440},{"$f":"IF(H6=\"Cash\", D56,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F10)","v":1440},{"$f":"SUM(G8:G10)","v":1440},{"$f":"SUM(H8:H10)","v":0}]
[]
["Variable Costs"]
["Seed",25,"lbs",4.25,0,{"$f":"D14*B14","v":106.25},{"$f":"F14*(1-E14)","v":106.25},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (P) - liquid",65,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"D16*B16","v":57.448529411764703},{"$f":"F16*(1-E16)","v":57.448529411764703},{"$f":"F16*E16","v":0}]
["fert (N) - liquid",30,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"D17*B17","v":18.328125},{"$f":"F17*(1-E17)","v":18.328125},{"$f":"F17*E17","v":0}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
["sulfur",12,"lbs",0.12,0,1.44,{"$f":"F19*(1-E19)","v":1.44},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",22,0,{"$f":"(D21*B21)","v":22},{"$f":"F21*(1-E21)","v":22},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",3.5,0,{"$f":"(D22*B22)","v":3.5},{"$f":"F22*(1-E22)","v":3.5},{"$f":"F22*E22","v":0}]
["insecticide & application",1,"acre",25.9,0,25.9,{"$f":"F23*(1-E23)","v":25.9},{"$f":"F23*E23","v":0}]
["custom baling",{"$f":"$B$9","v":6},"tons",50,0,300,{"$f":"F24*(1-E24)","v":300},{"$f":"F24*E24","v":0}]
["crop consultant",1,"acre",6,0,6,{"$f":"F25*(1-E25)","v":6},{"$f":"F25*E25","v":0}]
["scouting",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",2.5,0,2.5,2.5,0]
["Operator Labor & Hand Labor",1,"hour",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Irrigation Labor",1.25,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,15,15,0]
["Diesel Fuel - Tractors",2,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,5.9980000000000002,5.9980000000000002,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",24,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,240,{"$f":"F35*(1-E35)","v":240},{"$f":"F35*E35","v":0}]
["Pumping Days",56.57]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":8.0001159625243066}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D39*B39)","v":3},{"$f":"F39*(1-E39)","v":3},{"$f":"F39*E39","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D40*B40)","v":6},{"$f":"F40*(1-E40)","v":6},{"$f":"F40*E40","v":0}]
["Irrigation-Above Ground",{"$f":"B35","v":24},"ac-in",1,0,24,{"$f":"F41*(1-E41)","v":24},{"$f":"F41*E41","v":0}]
["Irrigation-Below Ground",1,"acre",18,0,18,{"$f":"F42*(1-E42)","v":18},{"$f":"F42*E42","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F43*(1-E43)","v":0.5},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F14:F23,F25:F43))*$B44/2","v":25.782419448529406},{"$f":"(SUM(G14:G23,G25:G43))*$B44/2","v":25.782419448529406},0]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F45)","v":898.72507386029406},{"$f":"SUM(G14:G44)","v":898.72507386029406},{"$f":"SUM(H14:H44)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F46","v":541.27492613970594},{"$f":"G11-G46","v":541.27492613970594},{"$f":"H11-H46","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D50*B50)","v":10},{"$f":"F50*(1-E50)","v":10},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D51*B51)-E51*(D51*B51)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",75,0,75,{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":75},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Perenial Crop Establishment",1,"acre",100,0,100,{"$f":"F59*(1-E59)","v":100},{"$f":"F59*E59","v":0}]
["Total Fixed Costs",null,null,null,null,{"$f":"SUM(F50:F59)","v":280.25},{"$f":"SUM(G50:G59)","v":280.25},{"$f":"SUM(H50:H59)","v":0}]
["Total Specified Costs",null,null,null,null,{"$f":"F46+F60","v":1178.9750738602941},{"$f":"G46+G60","v":1178.9750738602941},{"$f":"H46+H60","v":0}]
["Returns Above Total Specified Costs",null,null,null,null,{"$f":"F11-F61","v":261.02492613970594},{"$f":"G11-G61","v":261.02492613970594},{"$f":"H11-H61","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Blackeyes","index":4,"n_rows":67,"n_cols":9,"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"]
["Irrigated Blackeyed Peas"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement"]
["Item ","Quantity","Unit","Price","Owner",null,null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["blackeyed peas",1850,"lbs",{"$f":"Blackeye_Price","v":0.34},0,{"$f":"(D9*B9)","v":629},{"$f":"F9*(1-E9)","v":629},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F10)","v":629},{"$f":"SUM(G9:G10)","v":629},{"$f":"SUM(H9:H10)","v":0}]
[]
["Direct Costs"]
["Seed",50,"lbs",0.45,0,{"$f":"(D14*B14)","v":22.5},{"$f":"F14*(1-E14)","v":22.5},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (N) - liquid",40,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D16*B16)","v":24.4375},{"$f":"F16*(1-E16)","v":24.4375},{"$f":"F16*E16","v":0}]
[null,0,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,{"$f":"(D17*B17)","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"F17*E17","v":0}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
["Field Operations"]
["herbicide",1,"acre",10,0,{"$f":"(D20*B20)","v":10},{"$f":"F20*(1-E20)","v":10},{"$f":"F20*E20","v":0}]
["fert application",0,"acre",0,0,{"$f":"(D21*B21)","v":0},0,0]
["insecticide",0,"acre",0,0,0,0,0]
["custom harvest & haul",{"$f":"B9/100","v":18.5},"cwt",0.2,0,3.7,3.7,0]
["custom harvest & haul",1,"acre",30,0,30,30,0]
["hoeing",1,"acre",15,0,15,15,0]
["scouting",1,"acre",0,0,0,0,0]
["fungicide",1,"acre",12,0,12,12,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",24,0,24,24,0]
["Operator Labor",1,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Irrigation Labor",0.75,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,9,9,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,7.1975999999999996,7.1975999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",8,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,80,80,0]
["Pumping Days",60.4]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":2.4976079470198678}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D39*B39)","v":3},{"$f":"F39*(1-E39)","v":3},{"$f":"F39*E39","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D40*B40)","v":6},{"$f":"F40*(1-E40)","v":6},{"$f":"F40*E40","v":0}]
["Irrigation-Above Ground",1,"acre",8,0,8,{"$f":"F41*(1-E41)","v":8},{"$f":"F41*E41","v":0}]
["Irrigation-Below Ground",1,"acre",6,0,6,{"$f":"F42*(1-E42)","v":6},{"$f":"F42*E42","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F43*(1-E43)","v":0.5},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F14:F22,F25:F43))*$B44/2","v":11.0120895},{"$f":"(SUM(G14:G22,G25:G43))*$B44/2","v":11.0120895},{"$f":"(SUM(H14:H22,H25:H43))*$B44/2","v":0}]
[]
["Total Direct Costs",null,null,null,null,{"$f":"SUM(F14:F44)","v":289.42518949999999},{"$f":"SUM(G14:G44)","v":289.42518949999999},{"$f":"SUM(H14:H44)","v":0}]
["Returns Above Direct Costs",null,null,null,null,{"$f":"F11-F46","v":339.57481050000001},{"$f":"G11-G46","v":339.57481050000001},{"$f":"H11-H46","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D50*B50)","v":10},{"$f":"F50*(1-E50)","v":10},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D51*B51)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",75,0,75,{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":75},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":0}]
["Property Tax",1,"acre",0,0,0,{"$f":"F58*(1-E58)","v":0},{"$f":"F58*E58","v":0}]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":180.25},{"$f":"SUM(G50:G58)","v":180.25},{"$f":"SUM(H50:H58)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":469.67518949999999},{"$f":"G46+G59","v":469.67518949999999},{"$f":"H46+H59","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F60","v":159.32481050000001},{"$f":"G11-G60","v":159.32481050000001},{"$f":"H11-H60","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Corn","index":5,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Corn"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["corn grain",210,"bu",{"$f":"'Universal Input Prices'!$C$6","v":5},0,{"$f":"(D9*B9)","v":1050},{"$f":"F9*(1-E9)","v":1050},{"$f":"IF(H6=\"Cash\", D56,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":1050},{"$f":"G9","v":1050},{"$f":"H9","v":0}]
[]
["Variable Costs"]
["Seed",0.4375,"bags",272,0,{"$f":"(D14*B14)","v":119},{"$f":"F14*(1-E14)","v":119},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (N) - liquid",85,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D16*B16)","v":51.9296875},{"$f":"F16*(1-E16)","v":51.9296875},{"$f":"F16*E16","v":0}]
["fert (P) - dry",90,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.49038461538461536},0,{"$f":"(D17*B17)","v":44.13461538461538},44.13461538461538,0]
["fert (N) - NH3 ",140,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.46951219512195125},0,65.731707317073173,{"$f":"F18*(1-E18)","v":65.731707317073173},{"$f":"F18*E18","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",45,0,{"$f":"(D20*B20)","v":45},{"$f":"F20*(1-E20)","v":45},{"$f":"F20*E20","v":0}]
["fertilizer application",1,"acre",12,0,{"$f":"(D21*B21)","v":12},12,0]
["insecticide & application",1,"acre",25,0,25,25,0]
["custom harvest & haul",{"$f":"$B$9","v":210},"bu",0.35,0,73.5,73.5,0]
["crop consultant",1,"acre",6,0,6,6,0]
["scouting",1,"acre",0,0,0,{"$f":"F25*(1-E25)","v":0},{"$f":"F25*E25","v":0}]
["other ",1,20,0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",15.5,0,15.5,15.5,0]
["Operator Labor & Hand Labor",1,"hour",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Irrigation Labor",1.25,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,15,15,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,7.1975999999999996,7.1975999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",15,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,150,150,0]
["Pumping Days",75.400000000000006]
["Calculated GPM capacity per acre needed",{"$f":"B34*18.85694/B35","v":3.7513806366047744}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D38*B38)","v":3},3,0]
["Tractors",1,"acre",6,0,{"$f":"(D39*B39)","v":6},6,0]
["Irrigation-Above Ground",{"$f":"Corn_Inches","v":15},"ac-in",1,0,15,15,0]
["Irrigation-Below Ground",1,"acre",18,0,18,18,0]
["Pickup",1,"acre",0.5,0,0.5,0.5,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F14:F22,F24:F42))*$B43/2","v":27.723222459075988},{"$f":"(SUM(G14:G22,G24:G42))*$B43/2","v":27.723222459075988},0]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F43)","v":717.29483266076454},{"$f":"SUM(G14:G43)","v":717.29483266076454},{"$f":"SUM(H14:H43)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F45","v":332.70516733923546},{"$f":"G11-G45","v":332.70516733923546},{"$f":"H11-H45","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D49*B49)","v":10},{"$f":"F49*(1-E49)","v":10},{"$f":"F49*E49","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D50*B50)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",130,0,130,{"$f":"IF($H$6=\"Cash\",D56,F56*(1-E56))","v":130},{"$f":"IF($H$6=\"Cash\",0,F56*E56)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F49:F57)","v":235.25},{"$f":"SUM(G49:G57)","v":235.25},{"$f":"SUM(H49:H57)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F45+F58","v":952.54483266076454},{"$f":"G45+G58","v":952.54483266076454},{"$f":"H45+H58","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F59","v":97.455167339235459},{"$f":"G11-G59","v":97.455167339235459},{"$f":"H11-H59","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Corn Silage","index":6,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Corn Silage"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["corn silage",27,"tons",{"$f":"'Universal Input Prices'!$C$7","v":50},0,{"$f":"(D9*B9)","v":1350},{"$f":"F9*(1-E9)","v":1350},{"$f":"IF(H6=\"Cash\", D56,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":1350},{"$f":"G9","v":1350},{"$f":"H9","v":0}]
[]
["Variable Costs"]
["Seed",0.5,"bags",272,0,{"$f":"(D14*B14)","v":136},{"$f":"F14*(1-E14)","v":136},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (N) - liquid",175,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D16*B16)","v":106.9140625},{"$f":"F16*(1-E16)","v":106.9140625},{"$f":"F16*E16","v":0}]
["fert (P) - dry",110,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.49038461538461536},0,{"$f":"(D17*B17)","v":53.942307692307693},{"$f":"F17*(1-E17)","v":53.942307692307693},{"$f":"F17*E17","v":0}]
["fert (N) - NH3 ",150,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.46951219512195125},0,70.426829268292693,{"$f":"F18*(1-E18)","v":70.426829268292693},{"$f":"F18*E18","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",21.12,0,{"$f":"(D20*B20)","v":21.12},{"$f":"F20*(1-E20)","v":21.12},{"$f":"F20*E20","v":0}]
["fertilizer application",1,"acre",11.75,0,{"$f":"(D21*B21)","v":11.75},11.75,0]
["insecticide & application",1,"appl",22.73,0,22.73,22.73,0]
["custom harvest & haul",{"$f":"$B$9","v":27},"tons",7,0,189,189,0]
["crop consultant",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,0,{"$f":"F25*(1-E25)","v":0},{"$f":"F25*E25","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",15.5,0,15.5,15.5,0]
["Operator Labor & Hand Labor",1,"hour",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Irrigation Labor",1.25,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,15,15,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,7.1975999999999996,7.1975999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",15,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,150,150,0]
["Pumping Days",75.400000000000006]
["Calculated GPM capacity per acre needed",{"$f":"B34*18.85694/B35","v":3.7513806366047744}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D38*B38)","v":3},3,0]
["Tractors",1,"acre",6,0,{"$f":"(D39*B39)","v":6},6,0]
["Irrigation-Above Ground",{"$f":"B34","v":15},"ac-in",1,0,15,15,0]
["Irrigation-Below Ground",1,"acre",18,0,18,18,0]
["Pickup",1,"acre",0.5,0,0.5,0.5,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F14:F22,F24:F42))*$B43/2","v":30.157145975727019},{"$f":"(SUM(G14:G22,G24:G42))*$B43/2","v":30.157145975727019},0]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F43)","v":889.31594543632741},{"$f":"SUM(G14:G43)","v":889.31594543632741},{"$f":"SUM(H14:H43)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F45","v":460.68405456367259},{"$f":"G11-G45","v":460.68405456367259},{"$f":"H11-H45","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D49*B49)","v":10},{"$f":"F49*(1-E49)","v":10},{"$f":"F49*E49","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D50*B50)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",100,0,100,{"$f":"IF($H$6=\"Cash\",D56,F56*(1-E56))","v":100},{"$f":"IF($H$6=\"Cash\",0,F56*E56)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F49:F57)","v":205.25},{"$f":"SUM(G49:G57)","v":205.25},{"$f":"SUM(H49:H57)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F45+F58","v":1094.5659454363274},{"$f":"G45+G58","v":1094.5659454363274},{"$f":"H45+H58","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F59","v":255.43405456367259},{"$f":"G11-G59","v":255.43405456367259},{"$f":"H11-H59","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Cotton Drip","index":7,"n_rows":73,"n_cols":9,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7],[4,1,4,4]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Cotton - Drip"]
["Projected for 2024"]
[null,"* Post emerge herbicides specific to variety trait of seed",null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["cotton lint",1500,"lbs",{"$f":"'Universal Input Prices'!$C$8","v":0.72},0,{"$f":"(D9*B9)","v":1080},{"$f":"F9*(1-E9)","v":1080},{"$f":"IF(H6=\"Cash\", D63,F9*E9)","v":0}]
["cotton seed",{"$f":"B9/500*'Universal Input Prices'!C43/2000","v":1.0649999999999999},"tons",{"$f":"'Universal Input Prices'!$C$9","v":225},0,{"$f":"(D10*B10)","v":239.625},{"$f":"F10*(1-E10)","v":239.625},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":0}]
["Expected Turnout",0.32]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":1319.625},{"$f":"G9+G10","v":1319.625},{"$f":"H9+H10","v":0}]
[]
["Variable Costs"]
["Seed",40,"thousand",1.72,0,{"$f":"(D15*B15)","v":68.8},{"$f":"F15*(1-E15)","v":68.8},{"$f":"+F15*E15","v":0}]
["Boll Weevil  Assess.-Irr",{"$f":"Irr_Cooton_Drip_Yield/500","v":3},"Bales",1,0,{"$f":"(D16*B16)","v":3},{"$f":"F16*(1-E16)","v":3},{"$f":"+F16*E16","v":0}]
["Fertilizer"]
["fert (N) - liquid",175,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D18*B18)","v":106.9140625},{"$f":"F18*(1-E18)","v":106.9140625},{"$f":"+F18*E18","v":0}]
["fert (P) - liquid",70,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"(D19*B19)","v":61.867647058823529},{"$f":"F19*(1-E19)","v":61.867647058823529},{"$f":"+F19*E19","v":0}]
[null,0,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["acid",0,"lbs",0.5,0,0,{"$f":"F21*(1-E21)","v":0},{"$f":"+F21*E21","v":0}]
["Field Operations"]
["preplant herb, application & incorp.",1,"acre",10,0,{"$f":"(D23*B23)","v":10},{"$f":"F23*(1-E23)","v":10},{"$f":"+F23*E23","v":0}]
["at-plant pre-emerge herbicide",1,"acre",12,0,{"$f":"(D24*B24)","v":12},{"$f":"F24*(1-E24)","v":12},{"$f":"+F24*E24","v":0}]
["2 post emerge herbicide & app*",1,"acre",52,0,52,52,0]
["fertilizer application",1,"acre",4.75,0,4.75,4.75,0]
["insecticide & application",1,"acre",12,0,12,12,0]
["harvest aids",1,"acre",30,0,30,30,0]
["strip & module",{"$f":"B9","v":1500},"lb.",{"$f":"'Universal Input Prices'!$C$41","v":0.09},0,135,135,0]
["ginning",{"$f":"Irr_Cooton_Drip_Yield/B11/100","v":46.875},"cwt.",{"$f":"'Universal Input Prices'!$C$42","v":3.1},0,145.3125,145.3125,0]
["hoeing",0.2,"acre",15,0,3,3,0]
["scouting",1,"acre",9,0,9,{"$f":"F32*(1-E32)","v":9},{"$f":"+F32*E32","v":0}]
["crop hail",4,"$100/ac",2.25,0,9,9,0]
["spot spraying",0.2,"acre",15,0,3,3,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",56,0,56,56,0]
["Operator Labor & Hand Labor",1.6,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,19.200000000000003,19.200000000000003,0]
["Irrigation Labor",1.25,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,15,15,0]
["Diesel Fuel - Tractors",4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,11.996,11.996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",14,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,140,140,0]
["Pumping Days",84.8,null,null,0,{"$f":"(D42*B42)-E42*(D42*B42)","v":0}]
["Calculated GPM capacity per acre needed",{"$f":"B41*18.85694/B42","v":3.113174056603774},null,null,null,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D45*B45)","v":3},{"$f":"F45*(1-E45)","v":3},{"$f":"+F45*E45","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D46*B46)","v":6},{"$f":"F46*(1-E46)","v":6},{"$f":"+F46*E46","v":0}]
["Irrigation-Drip System",{"$f":"Cotton_Inches","v":10},"ac-in",1.5,0,15,{"$f":"F47*(1-E47)","v":15},{"$f":"+F47*E47","v":0}]
["Irrigation-Wells",1,"acre",13.5,0,13.5,{"$f":"F48*(1-E48)","v":13.5},{"$f":"+F48*E48","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F49*(1-E49)","v":0.5},{"$f":"+F49*E49","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F15:F27,F31:F49))*$B50/2","v":28.827256930147055},{"$f":"(SUM(G15:G27,G31:G49))*$B50/2","v":28.827256930147055},{"$f":"(SUM(H15:H27,H31:H49))*$B50/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F50)","v":979.74546648897069},{"$f":"SUM(G15:G50)","v":979.74546648897069},{"$f":"SUM(H15:H50)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F52","v":339.87953351102931},{"$f":"G12-G52","v":339.87953351102931},{"$f":"H12-H52","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D56*B56)","v":10},{"$f":"F56*(1-E56)","v":10},{"$f":"+F56*E56","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D57*B57)","v":12},12,0]
["Irrigation-Drip System",1,"acre",60,0,60,60,0]
["Irrigation-Wells",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",0,0,0,0,0]
["Land",1,"acre",125,0,125,{"$f":"IF($H$6=\"Cash\",D63,F63*(1-E63))","v":125},{"$f":"IF($H$6=\"Cash\",0,F63*E63)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F56:F64)","v":248.25},{"$f":"SUM(G56:G64)","v":248.25},{"$f":"SUM(H56:H64)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F52+F65","v":1227.9954664889706},{"$f":"G52+G65","v":1227.9954664889706},{"$f":"H52+H65","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F66","v":91.629533511029422},{"$f":"G12-G66","v":91.629533511029422},{"$f":"H12-H66","v":0}]
["Share may be higher until drip paid for."]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Cotton Pivot","index":8,"n_rows":72,"n_cols":9,"rows_kept":72,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7],[4,1,4,4]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Cotton - Pivot"]
["Projected for 2024"]
[null,"* Post emerge herbicides specific to variety trait of seed",null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["cotton lint",1000,"lbs",{"$f":"'Universal Input Prices'!$C$8","v":0.72},0,{"$f":"D9*B9","v":720},{"$f":"F9*(1-E9)","v":720},{"$f":"IF(H6=\"Cash\", D62,F9*E9)","v":0}]
["cotton seed",{"$f":"B9/500*'Universal Input Prices'!C43/2000","v":0.71},"tons",{"$f":"'Universal Input Prices'!$C$9","v":225},0,{"$f":"D10*B10","v":159.75},{"$f":"F10*(1-E10)","v":159.75},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":0}]
["Expected Turnout",0.32]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":879.75},{"$f":"G9+G10","v":879.75},{"$f":"H9+H10","v":0}]
[]
["Variable Costs"]
["Seed",40,"thousand",1.72,0,{"$f":"D15*B15","v":68.8},{"$f":"F15*(1-E15)","v":68.8},{"$f":"+F15*E15","v":0}]
["Boll Weevil  Assess.-Irr",{"$f":"Irr_Cotton_Pivot_Yield/500","v":2},"bales",2,0,{"$f":"D16*B16","v":4},{"$f":"F16*(1-E16)","v":4},{"$f":"+F16*E16","v":0}]
["Fertilizer"]
["fert (N) - liquid",80,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"D18*B18","v":48.875},{"$f":"F18*(1-E18)","v":48.875},{"$f":"+F18*E18","v":0}]
["fert (P) - liquid",25,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"D19*B19","v":22.095588235294116},{"$f":"F19*(1-E19)","v":22.095588235294116},{"$f":"+F19*E19","v":0}]
[null,0,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["Field Operations"]
["preplant herb, application & incorp.",1,"acre",10,0,{"$f":"D22*B22","v":10},{"$f":"F22*(1-E22)","v":10},{"$f":"+F22*E22","v":0}]
["at-plant pre-emerge herbicide",1,"acre",12,0,{"$f":"D23*B23","v":12},12,0]
["2 post emerge herbicide & app*",1,"acre",52,0,52,52,0]
["fertilizer application",1,"acre",4.75,0,4.75,4.75,0]
["insecticide & application",1,"acre",10,0,10,10,0]
["harvest aids",1,"acre",25,0,25,25,0]
["strip & module",{"$f":"B9","v":1000},"lb.",{"$f":"'Universal Input Prices'!$C$41","v":0.09},0,90,90,0]
["ginning",{"$f":"Irr_Cotton_Pivot_Yield/B11/100","v":31.25},"cwt.",{"$f":"'Universal Input Prices'!$C$42","v":3.1},0,96.875,96.875,0]
["hoeing",0.2,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,0,{"$f":"F31*(1-E31)","v":0},{"$f":"+F31*E31","v":0}]
["spot spraying",0.2,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",40,0,40,40,0]
["Operator Labor & Hand Labor",1,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Irrigation Labor",1,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Diesel Fuel - Tractors",4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,11.996,11.996,0]
["Gasoline - Pickup",1,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,2.5390000000000001,2.5390000000000001,0]
["Irrigation Fuel",10,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,100,100,0]
["Pumping Days",75.430000000000007]
["Calculated GPM capacity per acre needed",{"$f":"B40*18.85694/B41","v":2.4999257589818376}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"D44*B44","v":3},{"$f":"F44*(1-E44)","v":3},{"$f":"+F44*E44","v":0}]
["Tractors",1,"acre",6,0,{"$f":"D45*B45","v":6},{"$f":"F45*(1-E45)","v":6},{"$f":"+F45*E45","v":0}]
["Irrigation-Above Ground",{"$f":"Cotton_Inches","v":10},"ac-in",1,0,10,{"$f":"F46*(1-E46)","v":10},{"$f":"+F46*E46","v":0}]
["Irrigation-Below Ground",1,"acre",5,0,5,{"$f":"F47*(1-E47)","v":5},{"$f":"+F47*E47","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F48*(1-E48)","v":0.5},{"$f":"+F48*E48","v":0}]
["Interest-operating capital",{"$f":"Int_Rate","v":0.09},null,null,null,{"$f":"(SUM(F15:F26,F30:F48))*$B49/2","v":19.600001470588232},{"$f":"(SUM(G15:G26,G30:G48))*$B49/2","v":19.600001470588232},{"$f":"(SUM(H15:H26,H30:H48))*$B49/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F49)","v":667.03058970588233},{"$f":"SUM(G15:G49)","v":667.03058970588233},{"$f":"SUM(H15:H49)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F51","v":212.71941029411767},{"$f":"G12-G51","v":212.71941029411767},{"$f":"H12-H51","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D55*B55","v":10},{"$f":"F55*(1-E55)","v":10},{"$f":"+F55*E55","v":0}]
["Tractors",1,"acre",12,0,{"$f":"D56*B56","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",0,0,0,0,0]
["Land",1,"acre",100,0,100,{"$f":"IF($H$6=\"Cash\",D62,F62*(1-E62))","v":100},{"$f":"IF($H$6=\"Cash\",0,F62*E62)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F55:F63)","v":203.25},{"$f":"SUM(G55:G63)","v":203.25},{"$f":"SUM(H55:H63)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F51+F64","v":870.28058970588233},{"$f":"G51+G64","v":870.28058970588233},{"$f":"H51+H64","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F65","v":9.4694102941176652},{"$f":"G12-G65","v":9.4694102941176652},{"$f":"H12-H65","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Guar","index":9,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Guar"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["guar",1200,"lb",{"$f":"'Universal Input Prices'!$C$10","v":0.6},0,{"$f":"(D9*B9)","v":720},{"$f":"F9*(1-E9)","v":720},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":720},{"$f":"G9","v":720},{"$f":"H9","v":0}]
[]
["Variable Costs"]
["Seed",10,"lbs",1.5,0,{"$f":"(D14*B14)","v":15},{"$f":"F14*(1-E14)","v":15},{"$f":"F14*E14","v":0}]
["Innoculant",2,"lbs",3,0,{"$f":"(D15*B15)","v":6},{"$f":"F15*(1-E15)","v":6},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (P) - dry",40,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.49038461538461536},0,{"$f":"(D17*B17)","v":19.615384615384613},{"$f":"F17*(1-E17)","v":19.615384615384613},{"$f":"F17*E17","v":0}]
[null,null,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,{"$f":"(D18*B18)","v":0},0,0]
[null,null,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",4,0,{"$f":"(D21*B21)","v":4},{"$f":"F21*(1-E21)","v":4},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",4,0,{"$f":"(D22*B22)","v":4},4,0]
["insecticide & application",0,"acre",0,0,0,0,0]
["custom harvest & haul",1,"acre",30,0,30,{"$f":"F24*(1-E24)","v":30},{"$f":"F24*E24","v":0}]
["custom harvest & haul",{"$f":"Irr_Guar_Yield/100","v":12},"cwt",0.2,0,2.4000000000000004,2.4000000000000004,0]
["crop consultant",0,"acre",0,0,0,0,0]
["scouting",0,"acre",0,0,0,{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["other ",0,"acre",0,0,0,0,0]
["other ",0,"acre",0,0,0,0,0]
["other ",0,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",2.5,0,2.5,2.5,0]
["Operator Labor & Hand Labor",1,"hour",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Irrigation Labor",0.75,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,9,9,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,7.1975999999999996,7.1975999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",4,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,40,40,0]
["Pumping Days",75.400000000000006]
["Calculated GPM capacity per acre needed",{"$f":"B36*18.85694/B37","v":1.0003681697612732}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D40*B40)","v":3},3,0]
["Tractors",1,"acre",6,0,{"$f":"(D41*B41)","v":6},6,0]
["Irrigation-Above Ground",{"$f":"B36","v":4},"ac-in",1,0,4,4,0]
["Irrigation-Below Ground",1,"acre",18,0,18,18,0]
["Pickup",1,"acre",0.5,0,0.5,0.5,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F14:F23,F26:F44))*$B45/2","v":7.0150943076923076},{"$f":"(SUM(G14:G23,G26:G44))*$B45/2","v":7.0150943076923076},0]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F45)","v":195.30607892307691},{"$f":"SUM(G14:G45)","v":195.30607892307691},{"$f":"SUM(H14:H45)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F47","v":524.69392107692306},{"$f":"G11-G47","v":524.69392107692306},{"$f":"H11-H47","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D51*B51)","v":10},{"$f":"F51*(1-E51)","v":10},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D52*B52)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",75,0,75,{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":75},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":180.25},{"$f":"SUM(G51:G59)","v":180.25},{"$f":"SUM(H51:H59)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":375.55607892307694},{"$f":"G47+G60","v":375.55607892307694},{"$f":"H47+H60","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F61","v":344.44392107692306},{"$f":"G11-G61","v":344.44392107692306},{"$f":"H11-H61","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Peanuts","index":10,"n_rows":71,"n_cols":9,"rows_kept":71,"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","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["peanuts",1.75,"tons",{"$f":"'Universal Input Prices'!$C$12","v":600},0,{"$f":"(D9*B9)","v":1050},{"$f":"F9*(1-E9)","v":1050},{"$f":"IF(H6=\"Cash\", D61,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":1050},{"$f":"G9","v":1050},{"$f":"H9","v":0}]
[]
["Variable Costs"]
["Seed"]
["peanut seed",120,"lbs",0.75,0,{"$f":"(D15*B15)","v":90},{"$f":"F15*(1-E15)","v":90},{"$f":"F15*E15","v":0}]
["innoculant",1,"acre",7,0,{"$f":"(D16*B16)","v":7},{"$f":"F16*(1-E16)","v":7},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - liquid",80,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D18*B18)","v":48.875},{"$f":"F18*(1-E18)","v":48.875},{"$f":"F18*E18","v":0}]
["fert (P) - liquid",50,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"(D19*B19)","v":44.191176470588232},{"$f":"F19*(1-E19)","v":44.191176470588232},{"$f":"F19*E19","v":0}]
[null,0,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",20,0,{"$f":"(D22*B22)","v":20},{"$f":"F22*(1-E22)","v":20},{"$f":"F22*E22","v":0}]
["fertilizer application",1,"acre",4.75,0,{"$f":"(D23*B23)","v":4.75},4.75,0]
["fungicide & application",1,"appl",35,0,35,35,0]
["digging",1,"acre",25,0,25,25,0]
["custom harvest & haul",{"$f":"$B$9","v":1.75},"tons",60,0,105,105,0]
["drying",{"$f":"$B$9","v":1.75},"tons",30,0,52.5,52.5,0]
["insecticide & application",1,"appl",12,0,12,12,0]
["hoeing",1,"acre",15,0,15,15,0]
["scouting",1,"acre",10,0,10,10,0]
["other ",1,"acre",0,0,0,0,{"$f":"+F31*E31","v":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}]
["Crop Insurance",1,"acre",27,0,27,27,0]
["Operator Labor & Hand Labor",3,"hour",{"$f":"'Universal Input Prices'!$C$35","v":12},0,36,36,0]
["Irrigation Labor",1.25,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,15,15,0]
["Diesel Fuel - Tractors",7.6,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,22.792400000000001,22.792400000000001,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",22,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,220,220,0]
["Pumping Days",75.400000000000006]
["Calculated GPM capacity per acre needed",{"$f":"B39*18.85694/B40","v":5.5020249336870029}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",3,0,{"$f":"(D43*B43)","v":3},3,0]
["Tractors",1,"acre",6,0,{"$f":"(D44*B44)","v":6},6,0]
["Irrigation-Above Ground",{"$f":"B39","v":22},"ac-in",1,0,22,22,0]
["Irrigation-Below Ground",1,"acre",18,0,18,18,0]
["Pickup",1,"acre",0.5,0,0.5,0.5,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F15:F24,F28:F47))*$B48/2","v":29.798395941176466},{"$f":"(SUM(G15:G24,G28:G47))*$B48/2","v":29.798395941176466},0]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F48)","v":874.48497241176483},{"$f":"SUM(G15:G48)","v":874.48497241176483},{"$f":"SUM(H15:H48)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F50","v":175.51502758823517},{"$f":"G11-G50","v":175.51502758823517},{"$f":"H11-H50","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D54*B54)","v":10},{"$f":"F54*(1-E54)","v":10},{"$f":"F54*E54","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D55*B55)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",100,0,100,{"$f":"IF($H$6=\"Cash\",D61,F61*(1-E61))","v":100},{"$f":"IF($H$6=\"Cash\",0,F61*E61)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F54:F62)","v":205.25},{"$f":"SUM(G54:G62)","v":205.25},{"$f":"SUM(H54:H62)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F50+F63","v":1079.7349724117648},{"$f":"G50+G63","v":1079.7349724117648},{"$f":"H50+H63","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F64","v":-29.734972411764829},{"$f":"G11-G64","v":-29.734972411764829},{"$f":"H11-H64","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Sesame","index":11,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sesame"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner",null,null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["sesame",1200,"lbs",{"$f":"Sesame_Price+IF(B9<B10,0,D10)","v":0.32},0,{"$f":"(D9*B9)","v":384},{"$f":"F9*(1-E9)","v":384},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":0}]
["bonus paid for production over:  ",0,"lbs",0]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F11)","v":384},{"$f":"SUM(G9:G11)","v":384},{"$f":"SUM(H9:H11)","v":0}]
[]
["Variable Costs"]
["Seed",2.5,"lbs",4,0,{"$f":"(D15*B15)","v":10},{"$f":"F15*(1-E15)","v":10},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",75,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D17*B17)","v":45.8203125},{"$f":"F17*(1-E17)","v":45.8203125},{"$f":"F17*E17","v":0}]
["fert (P) - liquid",30,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"(D18*B18)","v":26.514705882352942},{"$f":"F18*(1-E18)","v":26.514705882352942},{"$f":"F18*E18","v":0}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide",1,"acre",21.75,0,{"$f":"(D21*B21)","v":21.75},{"$f":"F21*(1-E21)","v":21.75},{"$f":"F21*E21","v":0}]
["fert application",1,"acre",4.75,0,{"$f":"(D22*B22)","v":4.75},4.75,0]
["insecticide",0,"acre",0,0,0,0,0]
["custom harvest & haul",{"$f":"B9/100","v":12},"cwt",0.12,0,1.44,1.44,0]
["custom harvest & haul",1,"acre",25,0,25,25,0]
["hoeing",1,"acre",15,0,15,15,0]
["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",12.5,0,12.5,12.5,0]
["Operator Labor",1,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Irrigation Labor",1,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,7.1975999999999996,7.1975999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",11,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,110,110,0]
["Pumping Days",69.2]
["Calculated GPM capacity per acre needed",{"$f":"B36*18.85694/B37","v":2.9974904624277459}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D40*B40)","v":3},{"$f":"F40*(1-E40)","v":3},{"$f":"F40*E40","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D41*B41)","v":6},{"$f":"F41*(1-E41)","v":6},{"$f":"F41*E41","v":0}]
["Irrigation-Above Ground",1,"acre",11,0,11,{"$f":"F42*(1-E42)","v":11},{"$f":"F42*E42","v":0}]
["Irrigation-Below Ground",1,"acre",8.25,0,8.25,{"$f":"F43*(1-E43)","v":8.25},{"$f":"F43*E43","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F44*(1-E44)","v":0.5},{"$f":"F44*E44","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F15:F44)-SUM(F24:F25))*$B45/2","v":14.011227827205881},{"$f":"(SUM(G15:G44)-SUM(G24:G25))*$B45/2","v":14.011227827205881},{"$f":"(SUM(H15:H44)-SUM(H24:H25))*$B45/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F45)","v":351.81184620955878},{"$f":"SUM(G15:G45)","v":351.81184620955878},{"$f":"SUM(H15:H45)","v":0}]
["Returns Above Direct Expenses",null,null,null,null,{"$f":"F12-F47","v":32.18815379044122},{"$f":"G12-G47","v":32.18815379044122},{"$f":"H12-H47","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D51*B51)","v":10},{"$f":"F51*(1-E51)","v":10},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D52*B52)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",100,0,100,{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":100},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":0}]
["Property Tax",1,"acre",0,0,0,{"$f":"F59*(1-E59)","v":0},{"$f":"F59*E59","v":0}]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":205.25},{"$f":"SUM(G51:G59)","v":205.25},{"$f":"SUM(H51:H59)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":557.06184620955878},{"$f":"G47+G60","v":557.06184620955878},{"$f":"H47+H60","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F61","v":-173.06184620955878},{"$f":"G12-G61","v":-173.06184620955878},{"$f":"H12-H61","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Sorghum","index":12,"n_rows":67,"n_cols":9,"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"]
["Irrigated Sorghum"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["sorghum grain",45,"cwt",{"$f":"'Universal Input Prices'!$C$15","v":8.6},0,{"$f":"(D9*B9)","v":387},{"$f":"F9*(1-E9)","v":387},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":0}]
["grazing stalks",1,"acre",0,0,{"$f":"(D10*B10)","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":387},{"$f":"G9+G10","v":387},{"$f":"H9+H10","v":0}]
[]
["Variable Costs"]
["Seed",4.5,"lbs",2.4,0,{"$f":"(D15*B15)","v":10.799999999999999},{"$f":"F15*(1-E15)","v":10.799999999999999},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",90,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D17*B17)","v":54.984375},{"$f":"F17*(1-E17)","v":54.984375},{"$f":"F17*E17","v":0}]
["fert (P) - liquid",40,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"(D18*B18)","v":35.352941176470587},{"$f":"F18*(1-E18)","v":35.352941176470587},{"$f":"F18*E18","v":0}]
["fert (N) - NH3 ",0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.46951219512195125},0,0,{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",21.12,0,{"$f":"(D21*B21)","v":21.12},{"$f":"F21*(1-E21)","v":21.12},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",11.75,0,{"$f":"(D22*B22)","v":11.75},11.75,0]
["insecticide & application",1,"acre",25,0,25,25,0]
["custom harvest & haul",{"$f":"B9","v":45},"cwt",0.6,0,27,27,0]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,0,{"$f":"F26*(1-E26)","v":0},{"$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",29,0,29,29,0]
["Operator Labor & Hand Labor",1.3,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,15.600000000000001,15.600000000000001,0]
["Irrigation Labor",0.75,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,9,9,0]
["Diesel Fuel - Tractors",3.2,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,9.5968000000000018,9.5968000000000018,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",9,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,90,90,0]
["Pumping Days",68]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":2.4957714705882355}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D39*B39)","v":3},{"$f":"F39*(1-E39)","v":3},{"$f":"F39*E39","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D40*B40)","v":6},{"$f":"F40*(1-E40)","v":6},{"$f":"F40*E40","v":0}]
["Irrigation-Above Ground",{"$f":"Sorghum_Inches","v":9},"ac-in",1,0,9,{"$f":"F41*(1-E41)","v":9},{"$f":"F41*E41","v":0}]
["Irrigation-Below Ground",1,"acre",6.75,0,6.75,{"$f":"F42*(1-E42)","v":6.75},{"$f":"F42*E42","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F43*(1-E43)","v":0.5},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":15.413945227941177},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":15.413945227941177},0]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":384.94606140441175},{"$f":"SUM(G15:G44)","v":384.94606140441175},{"$f":"SUM(H15:H44)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":2.0539385955882494},{"$f":"G12-G46","v":2.0539385955882494},{"$f":"H12-H46","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D50*B50)","v":10},{"$f":"F50*(1-E50)","v":10},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D51*B51)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",100,0,100,{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":100},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":205.25},{"$f":"SUM(G50:G58)","v":205.25},{"$f":"SUM(H50:H58)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":590.19606140441169},{"$f":"G46+G59","v":590.19606140441169},{"$f":"H46+H59","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":-203.19606140441169},{"$f":"G12-G60","v":-203.19606140441169},{"$f":"H12-H60","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Sorghum Silage","index":13,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sorghum Silage"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["sorghum silage",24,"tons",{"$f":"'Universal Input Prices'!$C$17","v":48},0,{"$f":"(D9*B9)","v":1152},{"$f":"F9*(1-E9)","v":1152},{"$f":"IF(H6=\"Cash\", D56,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":1152},{"$f":"G9","v":1152},{"$f":"H9","v":0}]
[]
["Variable Costs"]
["Seed",7,"lbs",2.4,0,{"$f":"(D14*B14)","v":16.8},{"$f":"F14*(1-E14)","v":16.8},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (N) - liquid",70,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D16*B16)","v":42.765625},{"$f":"F16*(1-E16)","v":42.765625},{"$f":"F16*E16","v":0}]
["fert (P) - liquid",88,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"(D17*B17)","v":77.776470588235298},{"$f":"F17*(1-E17)","v":77.776470588235298},{"$f":"F17*E17","v":0}]
["fert (N) - NH3 ",150,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.46951219512195125},0,70.426829268292693,{"$f":"F18*(1-E18)","v":70.426829268292693},{"$f":"F18*E18","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",10.5,0,{"$f":"(D20*B20)","v":10.5},{"$f":"F20*(1-E20)","v":10.5},{"$f":"F20*E20","v":0}]
["fertilizer application",1,"acre",11.75,0,{"$f":"(D21*B21)","v":11.75},11.75,0]
["insecticide & application",1,"acre",4.29,0,4.29,4.29,0]
["custom harvest & haul",{"$f":"$B$9","v":24},"tons",7,0,168,168,0]
["crop consultant",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,0,{"$f":"F25*(1-E25)","v":0},{"$f":"F25*E25","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",23,0,23,23,0]
["Operator Labor & Hand Labor",1.3,"hour",{"$f":"'Universal Input Prices'!$C$35","v":12},0,15.600000000000001,15.600000000000001,0]
["Irrigation Labor",1,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Diesel Fuel - Tractors",3.2,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,9.5968000000000018,9.5968000000000018,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",16,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,160,160,0]
["Pumping Days",70.7]
["Calculated GPM capacity per acre needed",{"$f":"B34*18.85694/B35","v":4.2674828854314004}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",3,0,{"$f":"(D38*B38)","v":3},3,0]
["Tractors",1,"acre",6,0,{"$f":"(D39*B39)","v":6},6,0]
["Irrigation-Above Ground",{"$f":"B34","v":16},"ac-in",1,0,16,16,0]
["Irrigation-Below Ground",1,"acre",11.25,0,11.25,11.25,0]
["Pickup",1,"acre",0.5,0,0.5,0.5,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F14:F22,F24:F42))*$B43/2","v":22.335017618543759},{"$f":"(SUM(G14:G22,G24:G42))*$B43/2","v":22.335017618543759},0]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F43)","v":686.66874247507167},{"$f":"SUM(G14:G43)","v":686.66874247507167},{"$f":"SUM(H14:H43)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F45","v":465.33125752492833},{"$f":"G11-G45","v":465.33125752492833},{"$f":"H11-H45","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D49*B49)","v":10},{"$f":"F49*(1-E49)","v":10},{"$f":"F49*E49","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D50*B50)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",100,0,100,{"$f":"IF($H$6=\"Cash\",D56,F56*(1-E56))","v":100},{"$f":"IF($H$6=\"Cash\",0,F56*E56)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F49:F57)","v":205.25},{"$f":"SUM(G49:G57)","v":205.25},{"$f":"SUM(H49:H57)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F45+F58","v":891.91874247507167},{"$f":"G45+G58","v":891.91874247507167},{"$f":"H45+H58","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F59","v":260.08125752492833},{"$f":"G11-G59","v":260.08125752492833},{"$f":"H11-H59","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Organic Peanuts","index":14,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Peanuts-Organic"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["Organic Peanuts",1.5,"ton",{"$f":"'Universal Input Prices'!$C$11","v":1200},0,{"$f":"(D9*B9)","v":1800},{"$f":"F9*(1-E9)","v":1800},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":1800},{"$f":"G9","v":1800},{"$f":"H9","v":0}]
[]
["Variable Costs"]
["Seed"]
["peanut seed",200,"lbs",0.75,0,{"$f":"(D15*B15)","v":150},{"$f":"F15*(1-E15)","v":150},{"$f":"F15*E15","v":0}]
["innoculant",0,"acre",7,0,{"$f":"(D16*B16)","v":0},{"$f":"F16*(1-E16)","v":0},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (P) - liquid",0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"(D18*B18)","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,{"$f":"(D19*B19)","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
[null,0,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["Field Operations"]
["herbicide & application",0,"acre",0,0,{"$f":"(D22*B22)","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["fertilizer application",0,"acre",0,0,{"$f":"(D23*B23)","v":0},0,0]
["Dig and Shake",1,"acre",25,0,25,25,0]
["custom harvest & haul",{"$f":"$B$9","v":1.5},"bu",60,0,90,90,0]
["Drying",1.5,"ton",30,0,45,45,0]
["scouting",1,"acre",10,0,10,{"$f":"F27*(1-E27)","v":10},{"$f":"F27*E27","v":0}]
["Hoeing",4,"acre",15,0,60,60,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",54,0,54,54,0]
["Operator Labor & Hand Labor",3.18,"hour",{"$f":"'Universal Input Prices'!$C$35","v":12},0,38.160000000000004,38.160000000000004,0]
["Irrigation Labor",2.69,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,32.28,32.28,0]
["Diesel Fuel - Tractors",14.68,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,44.025320000000001,44.025320000000001,0]
["Gasoline - Pickup",2.04,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.1795600000000004,5.1795600000000004,0]
["Irrigation Fuel",22,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,220,220,0]
["Pumping Days",94.2]
["Calculated GPM capacity per acre needed",{"$f":"B36*18.85694/B37","v":4.403956263269639}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",9,0,{"$f":"(D40*B40)","v":9},9,0]
["Tractors",1,"acre",18,0,{"$f":"(D41*B41)","v":18},18,0]
["Irrigation-Above Ground",{"$f":"B36","v":22},"ac-in",1,0,22,22,0]
["Irrigation-Below Ground",1,"acre",25,0,25,25,0]
["Pickup",1,"acre",0.5,0,0.5,0.5,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F15:F24,F26:F44))*$B45/2","v":34.116519600000004},{"$f":"(SUM(G15:G24,G26:G44))*$B45/2","v":34.116519600000004},{"$f":"(SUM(H15:H24,H26:H44))*$B45/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F45)","v":882.2613996},{"$f":"SUM(G15:G45)","v":882.2613996},{"$f":"SUM(H15:H45)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F47","v":917.7386004},{"$f":"G11-G47","v":917.7386004},{"$f":"H11-H47","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D51*B51)","v":10},{"$f":"F51*(1-E51)","v":10},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D52*B52)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",100,0,100,{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":100},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":205.25},{"$f":"SUM(G51:G59)","v":205.25},{"$f":"SUM(H51:H59)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":1087.5113996},{"$f":"G47+G60","v":1087.5113996},{"$f":"H47+H60","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F61","v":712.4886004},{"$f":"G11-G61","v":712.4886004},{"$f":"H11-H61","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Sunflowers-Confection","index":15,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sunflowers-Confectionary"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["Confectionary sunflower",2000,"lbs",{"$f":"Sunflower_Conf_Price*$B$10+Sunflower_Conf_S_Price*(1-$B$10)","v":0.30002000000000001},0,{"$f":"(D9*B9)","v":600.04},{"$f":"F9*(1-E9)","v":600.04},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":0}]
["Expected % Large",0.66700000000000004]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":600.04},{"$f":"SUM(G8:G11)","v":600.04},{"$f":"SUM(H8:H11)","v":0}]
[]
["Variable Costs"]
["Seed",1,"acre",21,0,{"$f":"(D15*B15)","v":21},{"$f":"F15*(1-E15)","v":21},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (P) - liquid",24,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"(D17*B17)","v":21.211764705882352},{"$f":"F17*(1-E17)","v":21.211764705882352},{"$f":"F17*E17","v":0}]
["fert (N) - liquid",70,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D18*B18)","v":42.765625},{"$f":"F18*(1-E18)","v":42.765625},{"$f":"F18*E18","v":0}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",35,0,{"$f":"(D21*B21)","v":35},{"$f":"F21*(1-E21)","v":35},{"$f":"F21*E21","v":0}]
["insecticide & application",1,"acre",25,0,{"$f":"(D22*B22)","v":25},25,0]
["custom harvest & haul",1,"acre",20,0,20,20,0]
["custom harvest & haul",{"$f":"B9/100","v":20},"cwt",0.3,0,6,6,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["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",17,0,17,17,0]
["Operator Labor & Hand Labor",1.5,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,18,18,0]
["Irrigation Labor",0.75,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,9,9,0]
["Diesel Fuel - Tractors",3.8,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,11.3962,11.3962,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",8,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,80,80,0]
["Pumping Days",60.3]
["Calculated GPM capacity per acre needed",{"$f":"B36*18.85694/B37","v":2.5017499170812605}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D40*B40)","v":3},{"$f":"F40*(1-E40)","v":3},{"$f":"F40*E40","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D41*B41)","v":6},{"$f":"F41*(1-E41)","v":6},{"$f":"F41*E41","v":0}]
["Irrigation-Above Ground",{"$f":"B36","v":8},"ac-in",1,0,8,{"$f":"F42*(1-E42)","v":8},{"$f":"F42*E42","v":0}]
["Irrigation-Below Ground",1,"acre",6,0,6,{"$f":"F43*(1-E43)","v":6},{"$f":"F43*E43","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F44*(1-E44)","v":0.5},{"$f":"F44*E44","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F15:F22,F25:F44))*$B45/2","v":13.902821536764707},{"$f":"(SUM(G15:G22,G25:G44))*$B45/2","v":13.902821536764707},{"$f":"(SUM(H15:H22,H25:H44))*$B45/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F45)","v":348.85441124264707},{"$f":"SUM(G15:G45)","v":348.85441124264707},{"$f":"SUM(H15:H45)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F47","v":251.18558875735289},{"$f":"G12-G47","v":251.18558875735289},{"$f":"H12-H47","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D51*B51)","v":10},{"$f":"F51*(1-E51)","v":10},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D52*B52)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",100,0,100,{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":100},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":205.25},{"$f":"SUM(G51:G59)","v":205.25},{"$f":"SUM(H51:H59)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":554.10441124264707},{"$f":"G47+G60","v":554.10441124264707},{"$f":"H47+H60","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F61","v":45.935588757352889},{"$f":"G12-G61","v":45.935588757352889},{"$f":"H12-H61","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Sunflowers-Oilseed","index":16,"n_rows":67,"n_cols":9,"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"]
["Irrigated Sunflowers-Oilseed"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["oilseed sunflower",2000,"lbs",{"$f":"'Universal Input Prices'!$C$21","v":0.2},0,{"$f":"(D9*B9)","v":400},{"$f":"F9*(1-E9)","v":400},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F10)","v":400},{"$f":"SUM(G8:G10)","v":400},{"$f":"SUM(H8:H10)","v":0}]
[]
["Variable Costs"]
["Seed",1,"acre",21,0,{"$f":"(D14*B14)","v":21},{"$f":"F14*(1-E14)","v":21},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (P) - liquid",24,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"(D16*B16)","v":21.211764705882352},{"$f":"F16*(1-E16)","v":21.211764705882352},{"$f":"F16*E16","v":0}]
["fert (N) - liquid",70,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D17*B17)","v":42.765625},{"$f":"F17*(1-E17)","v":42.765625},{"$f":"F17*E17","v":0}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",34.75,0,{"$f":"(D20*B20)","v":34.75},{"$f":"F20*(1-E20)","v":34.75},{"$f":"F20*E20","v":0}]
["seed insecticide & application",1,"acre",12.63,0,{"$f":"(D21*B21)","v":12.63},12.63,0]
["custom harvest & haul",1,"acre",20,0,20,20,0]
["custom harvest & haul",{"$f":"B9/100","v":20},"cwt",0.3,0,6,6,0]
["other ",1,"acre",0,0,0,{"$f":"F24*(1-E24)","v":0},{"$f":"F24*E24","v":0}]
["other ",1,"acre",0,0,0,{"$f":"F25*(1-E25)","v":0},{"$f":"F25*E25","v":0}]
["other ",1,"acre",0,0,0,{"$f":"F26*(1-E26)","v":0},{"$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",13,0,13,13,0]
["Operator Labor & Hand Labor",1.5,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,18,18,0]
["Irrigation Labor",0.75,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,9,9,0]
["Diesel Fuel - Tractors",3.8,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,11.3962,11.3962,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",8,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,80,80,0]
["Pumping Days",60.3]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":2.5017499170812605}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D39*B39)","v":3},{"$f":"F39*(1-E39)","v":3},{"$f":"F39*E39","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D40*B40)","v":6},{"$f":"F40*(1-E40)","v":6},{"$f":"F40*E40","v":0}]
["Irrigation-Above Ground",{"$f":"B35","v":8},"ac-in",1,0,8,{"$f":"F41*(1-E41)","v":8},{"$f":"F41*E41","v":0}]
["Irrigation-Below Ground",1,"acre",6,0,6,{"$f":"F42*(1-E42)","v":6},{"$f":"F42*E42","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F43*(1-E43)","v":0.5},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F14:F21,F24:F43))*$B44/2","v":13.154921536764707},{"$f":"(SUM(G14:G21,G24:G43))*$B44/2","v":13.154921536764707},{"$f":"(SUM(H14:H21,H24:H43))*$B44/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F44)","v":331.48651124264711},{"$f":"SUM(G14:G44)","v":331.48651124264711},{"$f":"SUM(H14:H44)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F46","v":68.513488757352889},{"$f":"G11-G46","v":68.513488757352889},{"$f":"H11-H46","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D50*B50)","v":10},{"$f":"F50*(1-E50)","v":10},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D51*B51)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",100,0,100,{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":100},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":205.25},{"$f":"SUM(G50:G58)","v":205.25},{"$f":"SUM(H50:H58)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":536.73651124264711},{"$f":"G46+G59","v":536.73651124264711},{"$f":"H46+H59","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F60","v":-136.73651124264711},{"$f":"G11-G60","v":-136.73651124264711},{"$f":"H11-H60","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Wheat","index":17,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Wheat"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["wheat",50,"bu",{"$f":"'Universal Input Prices'!$C$22","v":8.5},0,{"$f":"(D9*B9)","v":425},{"$f":"F9*(1-E9)","v":425},{"$f":"IF(H6=\"Cash\", D56,F9*E9)","v":0}]
["grazing",136,"lbs",{"$f":"Grazing_Price","v":0.5},0,{"$f":"(D10*B10)","v":68},{"$f":"F10*(1-E10)","v":68},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":493},{"$f":"G9+G10","v":493},{"$f":"H9+H10","v":0}]
[]
["Variable Costs"]
["Seed",1.5,"bu",25,0,{"$f":"(D15*B15)","v":37.5},{"$f":"F15*(1-E15)","v":37.5},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",90,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D17*B17)","v":54.984375},{"$f":"F17*(1-E17)","v":54.984375},{"$f":"F17*E17","v":0}]
["fert (P) - liquid",25,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"(D18*B18)","v":22.095588235294116},{"$f":"F18*(1-E18)","v":22.095588235294116},{"$f":"F18*E18","v":0}]
["fert (N) - NH3 ",0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.46951219512195125},0,0,{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",0,0,{"$f":"(D21*B21)","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",11.75,0,{"$f":"(D22*B22)","v":11.75},11.75,0]
["insecticide & application",1,"acre",11,0,11,11,0]
["custom harvest & haul",{"$f":"B9","v":50},"bu",0.5,0,25,25,0]
["scouting",1,"acre",0,0,0,{"$f":"F25*(1-E25)","v":0},{"$f":"F25*E25","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",23,0,23,23,0]
["Operator Labor & Hand Labor",1,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Irrigation Labor",1,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,7.1975999999999996,7.1975999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Irrigation Fuel",14,"ac-in",{"$f":"'Universal Input Prices'!$C$38","v":10},0,140,140,0]
["Pumping Days",94.2]
["Calculated GPM capacity per acre needed",{"$f":"B34*18.85694/B35","v":2.8025176220806793}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D38*B38)","v":3},3,0]
["Tractors",1,"acre",6,0,{"$f":"(D39*B39)","v":6},6,0]
["Irrigation-Above Ground",{"$f":"B34","v":14},"ac-in",1,0,14,14,0]
["Irrigation-Below Ground",1,"acre",11.25,0,11.25,11.25,0]
["Pickup",1,"acre",0.5,0,0.5,0.5,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F25:F42))*$B43/2","v":16.711000345588232},{"$f":"(SUM(G15:G23,G25:G42))*$B43/2","v":16.711000345588232},{"$f":"(SUM(H15:H23,H25:H42))*$B43/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F43)","v":413.0665635808823},{"$f":"SUM(G15:G43)","v":413.0665635808823},{"$f":"SUM(H15:H43)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F45","v":79.933436419117697},{"$f":"G12-G45","v":79.933436419117697},{"$f":"H12-H45","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D49*B49)","v":10},{"$f":"F49*(1-E49)","v":10},{"$f":"F49*E49","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D50*B50)","v":12},12,0]
["Irrigation-Above Ground",1,"acre",40,0,40,40,0]
["Irrigation-Below Ground",1,"acre",15,0,15,15,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",100,0,100,{"$f":"IF($H$6=\"Cash\",D56,F56*(1-E56))","v":100},{"$f":"IF($H$6=\"Cash\",0,F56*E56)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F49:F57)","v":205.25},{"$f":"SUM(G49:G57)","v":205.25},{"$f":"SUM(H49:H57)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F45+F58","v":618.3165635808823},{"$f":"G45+G58","v":618.3165635808823},{"$f":"H45+H58","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F59","v":-125.3165635808823},{"$f":"G12-G59","v":-125.3165635808823},{"$f":"H12-H59","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Dry Cotton Organic","index":18,"n_rows":64,"n_cols":9,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Cotton - Organic"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["cotton lint",350,"lbs",{"$f":"'Universal Input Prices'!$C$24","v":2},0,{"$f":"(D9*B9)","v":700},{"$f":"F9*(1-E9)","v":700},{"$f":"IF(H6=\"Cash\", D54,F9*E9)","v":0}]
["cotton seed",{"$f":"B9/500*'Universal Input Prices'!C43/2000","v":0.24849999999999997},"tons",{"$f":"'Universal Input Prices'!$C$23","v":500},0,{"$f":"(D10*B10)","v":124.24999999999999},{"$f":"F10*(1-E10)","v":124.24999999999999},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":0}]
["Expected Turnout",0.3]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":824.25},{"$f":"G9+G10","v":824.25},{"$f":"H9+H10","v":0}]
[]
["Variable Costs"]
["Seed",35,"thousand",1.06,0,{"$f":"(D15*B15)","v":37.1},{"$f":"F15*(1-E15)","v":37.1},{"$f":"F15*E15","v":0}]
["Boll Weevil  Assess.-Dry",{"$f":"B9/500","v":0.7},"Bales",1,0,{"$f":"(D16*B16)","v":0.7},{"$f":"F16*(1-E16)","v":0.7},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - liquid",0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D18*B18)","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
["fert (P) - liquid",0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"(D19*B19)","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
[null,0,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["Field Operations"]
["preplant herbicide & application",1,"acre",0,0,{"$f":"(D22*B22)","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["at-plant herbicide",1,"acre",0,0,{"$f":"(D23*B23)","v":0},0,{"$f":"+F23*E23","v":0}]
["post emergence herbicide & application",1,"acre",0,0,0,0,0]
["fertilizer application",0,"acre",0,0,0,0,0]
["insecticide & application",0,"acre",0,0,0,0,0]
["harvest aids",1,"acre",0,0,0,0,0]
["strip (field cleaner)",{"$f":"B9","v":350},"lb.",{"$f":"'Universal Input Prices'!$C$41","v":0.09},0,31.5,31.5,0]
["ginning",13.33,"cwt.",{"$f":"'Universal Input Prices'!$C$42","v":3.1},0,41.323,41.323,0]
["hoeing",1,"acre",60,0,60,60,0]
["scouting",1,"acre",5,0,5,{"$f":"F31*(1-E31)","v":5},{"$f":"F31*E31","v":0}]
["spot spraying",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",99,0,99,99,0]
["Operator Labor & Hand Labor",3.21,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,38.519999999999996,38.519999999999996,0]
["Diesel Fuel - Tractors",6.99,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,20.963010000000001,20.963010000000001,0]
["Gasoline - Pickup",2.04,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.1795600000000004,5.1795600000000004,0]
["Repair & Maintenance"]
["Implements",1,"acre",9,0,{"$f":"(D40*B40)","v":9},{"$f":"F40*(1-E40)","v":9},{"$f":"F40*E40","v":0}]
["Tractors",1,"acre",15,0,{"$f":"(D41*B41)","v":15},{"$f":"F41*(1-E41)","v":15},{"$f":"F41*E41","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F42*(1-E42)","v":0.5},{"$f":"F42*E42","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F15:F26,F30:F42))*$B43/2","v":13.093315649999997},{"$f":"(SUM(G15:G26,G30:G42))*$B43/2","v":13.093315649999997},{"$f":"(SUM(H15:H26,H30:H42))*$B43/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F43)","v":376.87888565000003},{"$f":"SUM(G15:G43)","v":376.87888565000003},{"$f":"SUM(H15:H43)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F45","v":447.37111434999997},{"$f":"G12-G45","v":447.37111434999997},{"$f":"H12-H45","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D49*B49)","v":10},{"$f":"F49*(1-E49)","v":10},{"$f":"F49*E49","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D50*B50)","v":12},12,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",50,0,50,{"$f":"IF($H$6=\"Cash\",D54,F54*(1-E54))","v":50},{"$f":"IF($H$6=\"Cash\",0,F54*E54)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F49:F55)","v":100.25},{"$f":"SUM(G49:G55)","v":100.25},{"$f":"SUM(H49:H55)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F45+F56","v":477.12888565000003},{"$f":"G45+G56","v":477.12888565000003},{"$f":"H45+H56","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F57","v":347.12111434999997},{"$f":"G12-G57","v":347.12111434999997},{"$f":"H12-H57","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Dry Cotton HT","index":19,"n_rows":64,"n_cols":9,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Cotton - Herbicide Tolerant"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["cotton lint",400,"lbs",{"$f":"'Universal Input Prices'!$C$8","v":0.72},0,{"$f":"(D9*B9)","v":288},{"$f":"F9*(1-E9)","v":288},{"$f":"IF(H6=\"Cash\", D54,F9*E9)","v":0}]
["cotton seed",{"$f":"B9/500*'Universal Input Prices'!C43/2000","v":0.28399999999999997},"tons",{"$f":"'Universal Input Prices'!$C$9","v":225},0,{"$f":"(D10*B10)","v":63.899999999999991},{"$f":"F10*(1-E10)","v":63.899999999999991},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":0}]
["Expected Turnout",0.3]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":351.9},{"$f":"G9+G10","v":351.9},{"$f":"H9+H10","v":0}]
[]
["Variable Costs"]
["Seed",35,"thousand",1.06,0,{"$f":"(D15*B15)","v":37.1},{"$f":"F15*(1-E15)","v":37.1},{"$f":"F15*E15","v":0}]
["Boll Weevil  Assess.-Dry",{"$f":"B9/500","v":0.8},"Bales",1,0,{"$f":"(D16*B16)","v":0.8},{"$f":"F16*(1-E16)","v":0.8},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - liquid",0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D18*B18)","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
["fert (P) - liquid",0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.88382352941176467},0,{"$f":"(D19*B19)","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
[null,0,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["Field Operations"]
["preplant herbicide & application",1,"acre",6,0,{"$f":"(D22*B22)","v":6},{"$f":"F22*(1-E22)","v":6},{"$f":"F22*E22","v":0}]
["at-plant herbicide",1,"acre",6.5,0,{"$f":"(D23*B23)","v":6.5},6.5,{"$f":"+F23*E23","v":0}]
["1 post emergence herbicide & application",1,"acre",29,0,29,29,0]
["fertilizer application",0,"acre",0,0,0,0,0]
["insecticide & application",1,"acre",6,0,6,6,0]
["harvest aids",1,"acre",10,0,10,10,0]
["strip (field cleaner)",{"$f":"B9","v":400},"lb.",{"$f":"'Universal Input Prices'!$C$41","v":0.09},0,36,36,0]
["ginning",{"$f":"B9/B11/100","v":13.333333333333336},"cwt.",{"$f":"'Universal Input Prices'!$C$42","v":3.1},0,41.333333333333343,41.333333333333343,0]
["hoeing",0.1,"acre",15,0,1.5,1.5,0]
["scouting",1,"acre",5,0,5,{"$f":"F31*(1-E31)","v":5},{"$f":"F31*E31","v":0}]
["spot spraying",0.1,"acre",15,0,1.5,1.5,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",44,0,44,44,0]
["Operator Labor & Hand Labor",1.4,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,16.799999999999997,16.799999999999997,0]
["Diesel Fuel - Tractors",3.4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,10.1966,10.1966,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D40*B40)","v":3},{"$f":"F40*(1-E40)","v":3},{"$f":"F40*E40","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D41*B41)","v":6},{"$f":"F41*(1-E41)","v":6},{"$f":"F41*E41","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F42*(1-E42)","v":0.5},{"$f":"F42*E42","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F15:F26,F30:F42))*$B43/2","v":8.0538569999999989},{"$f":"(SUM(G15:G26,G30:G42))*$B43/2","v":8.0538569999999989},{"$f":"(SUM(H15:H26,H30:H42))*$B43/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F43)","v":274.36179033333332},{"$f":"SUM(G15:G43)","v":274.36179033333332},{"$f":"SUM(H15:H43)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F45","v":77.53820966666666},{"$f":"G12-G45","v":77.53820966666666},{"$f":"H12-H45","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D49*B49)","v":10},{"$f":"F49*(1-E49)","v":10},{"$f":"F49*E49","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D50*B50)","v":12},12,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",50,0,50,{"$f":"IF($H$6=\"Cash\",D54,F54*(1-E54))","v":50},{"$f":"IF($H$6=\"Cash\",0,F54*E54)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F49:F55)","v":100.25},{"$f":"SUM(G49:G55)","v":100.25},{"$f":"SUM(H49:H55)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F45+F56","v":374.61179033333332},{"$f":"G45+G56","v":374.61179033333332},{"$f":"H45+H56","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F57","v":-22.71179033333334},{"$f":"G12-G57","v":-22.71179033333334},{"$f":"H12-H57","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Dry Guar","index":20,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Ground Acre"]
["Dryland Guar"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner",null,null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["guar",600,"lbs",{"$f":"'Universal Input Prices'!C10","v":0.6},0,{"$f":"(D9*B9)","v":360},{"$f":"F9*(1-E9)","v":360},{"$f":"IF(H6=\"Cash\", D50,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F10)","v":360},{"$f":"SUM(G9:G10)","v":360},{"$f":"SUM(H9:H10)","v":0}]
[]
["Variable Costs"]
["Seed",8,"lbs",1.5,0,{"$f":"(D14*B14)","v":12},{"$f":"F14*(1-E14)","v":12},{"$f":"F14*E14","v":0}]
["Innoculant",1,"lbs",3,0,{"$f":"(D15*B15)","v":3},{"$f":"F15*(1-E15)","v":3},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (P) - dry",20,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.49038461538461536},0,{"$f":"(D17*B17)","v":9.8076923076923066},{"$f":"F17*(1-E17)","v":9.8076923076923066},{"$f":"F17*E17","v":0}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,{"$f":"(D18*B18)","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide",1,"acre",2.34,0,{"$f":"(D21*B21)","v":2.34},{"$f":"F21*(1-E21)","v":2.34},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",4,0,{"$f":"(D22*B22)","v":4},4,0]
["insecticide",0,"acre",0,0,0,0,0]
["custom harvest and haul",1,"acre",25,0,25,25,0]
["custom harvest and haul",{"$f":"B9/100","v":6},"cwt",0.2,0,1.2000000000000002,1.2000000000000002,0]
["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",2.5,0,2.5,2.5,0]
["Operator Labor",0.75,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,9,9,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,7.1975999999999996,7.1975999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D36*B36)","v":3},{"$f":"F36*(1-E36)","v":3},{"$f":"F36*E36","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D37*B37)","v":6},{"$f":"F37*(1-E37)","v":6},{"$f":"F37*E37","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F38*(1-E38)","v":0.5},{"$f":"F38*E38","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F14:F38)-SUM(F24:F25))*$B39/2","v":2.8990481538461537},{"$f":"(SUM(G14:G38)-SUM(G24:G25))*$B39/2","v":2.8990481538461537},{"$f":"(SUM(H148)-SUM(H24:H25))*$B39/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F39)","v":93.522340461538462},{"$f":"SUM(G14:G39)","v":93.522340461538462},{"$f":"SUM(H149)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F41","v":266.47765953846152},{"$f":"G11-G41","v":266.47765953846152},{"$f":"H11-H41","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D45*B45)","v":10},{"$f":"F45*(1-E45)","v":10},{"$f":"F45*E45","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D46*B46)","v":12},12,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",50,0,50,{"$f":"IF($H$6=\"Cash\",D50,F50*(1-E50))","v":50},{"$f":"IF($H$6=\"Cash\",0,F50*E50)","v":0}]
["Property Tax",1,"acre",0,0,0,{"$f":"F51*(1-E51)","v":0},{"$f":"F51*E51","v":0}]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F45:F51)","v":100.25},{"$f":"SUM(G45:G51)","v":100.25},{"$f":"SUM(H45:H51)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F41+F52","v":193.77234046153848},{"$f":"G41+G52","v":193.77234046153848},{"$f":"H41+H52","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F53","v":166.22765953846152},{"$f":"G11-G53","v":166.22765953846152},{"$f":"H11-H53","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Dry Sesame","index":21,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Ground Acre"]
["Dryland Sesame"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner",null,null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["sesame",600,"lbs",{"$f":"Sesame_NI_Price","v":0.28000000000000003},0,{"$f":"(D9*B9)","v":168.00000000000003},{"$f":"F9*(1-E9)","v":168.00000000000003},{"$f":"IF(H6=\"Cash\", D49,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F10)","v":168.00000000000003},{"$f":"SUM(G9:G10)","v":168.00000000000003},{"$f":"SUM(H9:H10)","v":0}]
[]
["Variable Costs"]
["Seed",2.5,"lbs",4,0,{"$f":"(D14*B14)","v":10},{"$f":"F14*(1-E14)","v":10},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (N) - liquid",30,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D16*B16)","v":18.328125},{"$f":"F16*(1-E16)","v":18.328125},{"$f":"F16*E16","v":0}]
[null,0,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,{"$f":"(D17*B17)","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"F17*E17","v":0}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
["Field Operations"]
["herbicide",1,"acre",21.75,0,{"$f":"(D20*B20)","v":21.75},{"$f":"F20*(1-E20)","v":21.75},{"$f":"F20*E20","v":0}]
["fertilizer application",1,"acre",4.75,0,{"$f":"(D21*B21)","v":4.75},4.75,0]
["insecticide",0,"acre",0,0,0,0,0]
["custom harvest and haul",1,"acre",25,0,25,25,0]
["custom harvest and haul",{"$f":"B9/100","v":6},"cwt",0.12,0,0.72,0.72,0]
["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",10,0,10,10,0]
["Operator Labor",1,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Diesel Fuel - Tractors",2.2000000000000002,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,6.5978000000000012,6.5978000000000012,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D35*B35)","v":3},{"$f":"F35*(1-E35)","v":3},{"$f":"F35*E35","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D36*B36)","v":6},{"$f":"F36*(1-E36)","v":6},{"$f":"F36*E36","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F37*(1-E37)","v":0.5},{"$f":"F37*E37","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F14:F37)-SUM(F23:F24))*$B38/2","v":4.4101766250000001},{"$f":"(SUM(G14:G37)-SUM(G23:G24))*$B38/2","v":4.4101766250000001},{"$f":"(SUM(H147)-SUM(H23:H24))*$B38/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F38)","v":128.134101625},{"$f":"SUM(G14:G38)","v":128.134101625},{"$f":"SUM(H148)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F40","v":39.865898375000029},{"$f":"G11-G40","v":39.865898375000029},{"$f":"H11-H40","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D44*B44)","v":10},{"$f":"F44*(1-E44)","v":10},{"$f":"F44*E44","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D45*B45)","v":12},12,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",50,0,50,{"$f":"IF($H$6=\"Cash\",D49,F49*(1-E49))","v":50},{"$f":"IF($H$6=\"Cash\",0,F49*E49)","v":0}]
["Property Tax",1,"acre",0,0,0,{"$f":"F50*(1-E50)","v":0},{"$f":"F50*E50","v":0}]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F44:F50)","v":100.25},{"$f":"SUM(G44:G50)","v":100.25},{"$f":"SUM(H44:H50)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F40+F51","v":228.384101625},{"$f":"G40+G51","v":228.384101625},{"$f":"H40+H51","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F52","v":-60.384101624999971},{"$f":"G11-G52","v":-60.384101624999971},{"$f":"H11-H52","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Dry Sorghum","index":22,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Sorghum"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["sorghum grain",20,"cwt",{"$f":"'Universal Input Prices'!$C$15","v":8.6},0,{"$f":"(B9*D9)","v":172},{"$f":"F9*(1-E9)","v":172},{"$f":"IF(H6=\"Cash\", D50,F9*E9)","v":0}]
["grazing stalks",1,"acre",0,0,{"$f":"(B10*D10)","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F11)","v":172},{"$f":"SUM(G9:G11)","v":172},{"$f":"SUM(H9:H11)","v":0}]
[]
["Variable Costs"]
["Seed",2.25,"lbs",2.4,0,{"$f":"(D15*B15)","v":5.3999999999999995},{"$f":"F15*(1-E15)","v":5.3999999999999995},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",30,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D17*B17)","v":18.328125},{"$f":"F17*(1-E17)","v":18.328125},{"$f":"F17*E17","v":0}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,{"$f":"(D18*B18)","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",10.5,0,{"$f":"(D21*B21)","v":10.5},{"$f":"F21*(1-E21)","v":10.5},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",4.75,0,{"$f":"(D22*B22)","v":4.75},4.75,0]
["insecticide & application",1,"acre",25,0,25,25,0]
["custom harvest & haul",1,"acre",14,0,14,14,0]
["custom harvest & haul",{"$f":"B9","v":20},"cwt",0.4,0,8,8,0]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,0,{"$f":"F27*(1-E27)","v":0},{"$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",16.5,0,16.5,16.5,0]
["Operator Labor & Hand Labor",1,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,7.1975999999999996,7.1975999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D36*B36)","v":3},{"$f":"F36*(1-E36)","v":3},{"$f":"F36*E36","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D37*B37)","v":6},{"$f":"F37*(1-E37)","v":6},{"$f":"F37*E37","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F38*(1-E38)","v":0.5},{"$f":"F38*E38","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F26:F38))*$B39/2","v":5.1414176249999999},{"$f":"(SUM(G15:G23,G26:G38))*$B39/2","v":5.1414176249999999},{"$f":"(SUM(H15:H23,H268))*$B39/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F39)","v":141.39514262500001},{"$f":"SUM(G15:G39)","v":141.39514262500001},{"$f":"SUM(H159)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F41","v":30.604857374999995},{"$f":"G12-G41","v":30.604857374999995},{"$f":"H12-H41","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D45*B45)","v":10},{"$f":"F45*(1-E45)","v":10},{"$f":"F45*E45","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D46*B46)","v":12},12,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",50,0,50,{"$f":"IF($H$6=\"Cash\",D50,F50*(1-E50))","v":50},{"$f":"IF($H$6=\"Cash\",0,F50*E50)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F45:F51)","v":100.25},{"$f":"SUM(G45:G51)","v":100.25},{"$f":"SUM(H45:H51)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F41+F52","v":241.64514262500001},{"$f":"G41+G52","v":241.64514262500001},{"$f":"H41+H52","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F53","v":-69.645142625000005},{"$f":"G12-G53","v":-69.645142625000005},{"$f":"H12-H53","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Dry Sunflowers-Oilseed","index":23,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Sunflowers-Oilseed"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["oilseed sunflowers",1000,"lbs",{"$f":"Sunflower_Oil_Price","v":0.2},0,{"$f":"(D9*B9)","v":200},{"$f":"F9*(1-E9)","v":200},{"$f":"IF(H6=\"Cash\", D49,F9*E9)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F10)","v":200},{"$f":"SUM(G8:G10)","v":200},{"$f":"SUM(H8:H10)","v":0}]
[]
["Variable Costs"]
["Seed",1,"acre",12.5,0,{"$f":"(D14*B14)","v":12.5},{"$f":"F14*(1-E14)","v":12.5},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (N) - liquid",40,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D16*B16)","v":24.4375},{"$f":"F16*(1-E16)","v":24.4375},{"$f":"F16*E16","v":0}]
[null,0,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,{"$f":"(D17*B17)","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"F17*E17","v":0}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",34.75,0,{"$f":"(D20*B20)","v":34.75},{"$f":"F20*(1-E20)","v":34.75},{"$f":"F20*E20","v":0}]
["fertilizer application",1,"acre",4.75,0,{"$f":"(D21*B21)","v":4.75},{"$f":"F21*(1-E21)","v":4.75},{"$f":"F21*E21","v":0}]
["insecticide & application",1,"acre",11.63,0,11.63,{"$f":"F22*(1-E22)","v":11.63},{"$f":"F22*E22","v":0}]
["custom harvest & haul",1,"acre",15,0,15,15,0]
["custom harvest & haul",{"$f":"B9/100","v":10},"cwt",0.3,0,3,3,0]
["scouting",1,"acre",0,0,0,{"$f":"F25*(1-E25)","v":0},{"$f":"F25*E25","v":0}]
["other ",1,"acre",0,0,0,{"$f":"F26*(1-E26)","v":0},{"$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",11,0,11,11,0]
["Operator Labor & Hand Labor",1,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,12,12,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,7.1975999999999996,7.1975999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D35*B35)","v":3},{"$f":"F35*(1-E35)","v":3},{"$f":"F35*E35","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D36*B36)","v":6},{"$f":"F36*(1-E36)","v":6},{"$f":"F36*E36","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F37*(1-E37)","v":0.5},{"$f":"F37*E37","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F14:F22,F26:F37))*$B38/2","v":5.9779394999999997},{"$f":"(SUM(G14:G22,G26:G37))*$B38/2","v":5.9779394999999997},{"$f":"(SUM(H14:H22,H267))*$B38/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F38)","v":156.82103949999998},{"$f":"SUM(G14:G38)","v":156.82103949999998},{"$f":"SUM(H148)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F40","v":43.178960500000017},{"$f":"G11-G40","v":43.178960500000017},{"$f":"H11-H40","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D44*B44)","v":10},{"$f":"F44*(1-E44)","v":10},{"$f":"F44*E44","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D45*B45)","v":12},12,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",50,0,50,{"$f":"IF($H$6=\"Cash\",D49,F49*(1-E49))","v":50},{"$f":"IF($H$6=\"Cash\",0,F49*E49)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F44:F50)","v":100.25},{"$f":"SUM(G44:G50)","v":100.25},{"$f":"SUM(H44:H50)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F40+F51","v":257.07103949999998},{"$f":"G40+G51","v":257.07103949999998},{"$f":"H40+H51","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F52","v":-57.071039499999983},{"$f":"G11-G52","v":-57.071039499999983},{"$f":"H11-H52","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Dry Wheat","index":24,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Wheat"]
["Projected for 2024"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Owner"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Operator","Owner"]
["Income"]
["wheat",18,"bu",{"$f":"'Universal Input Prices'!$C$22","v":8.5},0,{"$f":"(D9*B9)","v":153},{"$f":"F9*(1-E9)","v":153},{"$f":"IF(H6=\"Cash\", D49,F9*E9)","v":0}]
["grazing",68,"lbs",{"$f":"Grazing_Price","v":0.5},0,{"$f":"(D10*B10)","v":34},{"$f":"F10*(1-E10)","v":34},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":187},{"$f":"G9+G10","v":187},{"$f":"H9+H10","v":0}]
[]
["Variable Costs"]
["Seed",1,"bu",25,0,{"$f":"(D15*B15)","v":25},{"$f":"F15*(1-E15)","v":25},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",30,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$B$29:$C$33, 2))","v":0.61093750000000002},0,{"$f":"(D17*B17)","v":18.328125},{"$f":"F17*(1-E17)","v":18.328125},{"$f":"F17*E17","v":0}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,{"$f":"(D18*B18)","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$B$29:$C$33, 2))","v":0},0,0,{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",16.75,0,{"$f":"(D21*B21)","v":16.75},{"$f":"F21*(1-E21)","v":16.75},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",4.75,0,{"$f":"(D22*B22)","v":4.75},4.75,0]
["insecticide & application",1,"acre",5.5,0,5.5,5.5,0]
["custom harvest & haul",1,"acre",14,0,14,14,0]
["custom harvest & haul",{"$f":"B9","v":18},"bu",0.14000000000000001,0,2.5200000000000005,2.5200000000000005,0]
["scouting",1,"acre",0,0,0,{"$f":"F26*(1-E26)","v":0},{"$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",12,0,12,12,0]
["Operator Labor & Hand Labor",0.9,"hours",{"$f":"'Universal Input Prices'!$C$35","v":12},0,10.8,10.8,0]
["Diesel Fuel - Tractors",2.2000000000000002,"gallons",{"$f":"'Universal Input Prices'!$C$36","v":2.9990000000000001},0,6.5978000000000012,6.5978000000000012,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'Universal Input Prices'!$C$37","v":2.5390000000000001},0,5.0780000000000003,5.0780000000000003,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"(D35*B35)","v":3},{"$f":"F35*(1-E35)","v":3},{"$f":"F35*E35","v":0}]
["Tractors",1,"acre",6,0,{"$f":"(D36*B36)","v":6},{"$f":"F36*(1-E36)","v":6},{"$f":"F36*E36","v":0}]
["Pickup",1,"acre",0.5,0,0.5,{"$f":"F37*(1-E37)","v":0.5},{"$f":"F37*E37","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$C$39","v":0.09},null,null,null,{"$f":"(SUM(F15:F23,F26:F37))*$B38/2","v":5.1436766250000003},{"$f":"(SUM(G15:G23,G26:G37))*$B38/2","v":5.1436766250000003},{"$f":"(SUM(H15:H23,H267))*$B38/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F38)","v":135.96760162500001},{"$f":"SUM(G15:G38)","v":135.96760162500001},{"$f":"SUM(H158)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F40","v":51.032398374999985},{"$f":"G12-G40","v":51.032398374999985},{"$f":"H12-H40","v":0}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"(D44*B44)","v":10},{"$f":"F44*(1-E44)","v":10},{"$f":"F44*E44","v":0}]
["Tractors",1,"acre",12,0,{"$f":"(D45*B45)","v":12},12,0]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,25,25,0]
["Whole Farm Insurance",1,"acre",2,0,2,2,0]
["Land",1,"acre",50,0,50,{"$f":"IF($H$6=\"Cash\",D49,F49*(1-E49))","v":50},{"$f":"IF($H$6=\"Cash\",0,F49*E49)","v":0}]
["Property Tax",1,"acre",0,0,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F44:F50)","v":100.25},{"$f":"SUM(G44:G50)","v":100.25},{"$f":"SUM(H44:H50)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F40+F51","v":236.21760162500001},{"$f":"G40+G51","v":236.21760162500001},{"$f":"H40+H51","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F52","v":-49.217601625000015},{"$f":"G12-G52","v":-49.217601625000015},{"$f":"H12-H52","v":0}]
[]
["If you have questions, contact Andrew Wright at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Break-Even Comparison","index":25,"n_rows":203,"n_cols":11,"rows_kept":203,"cut":false,"hidden":false,"merged":[[159,2,159,10],[160,6,160,7],[160,8,160,10],[195,2,195,10],[196,6,196,7],[196,8,196,10],[177,2,177,10],[178,6,178,7],[178,8,178,10],[186,2,186,10],[187,6,187,7],[187,8,187,10],[168,2,168,10],[169,6,169,7],[169,8,169,10],[141,2,141,10],[142,6,142,7],[142,8,142,10],[150,2,150,10],[151,6,151,7],[151,8,151,10],[123,2,123,10],[124,6,124,7],[124,8,124,10],[132,2,132,10],[133,6,133,7],[133,8,133,10],[105,2,105,10],[106,6,106,7],[106,8,106,10],[114,2,114,10],[115,6,115,7],[115,8,115,10],[97,6,97,7],[97,8,97,10],[60,2,60,10],[61,6,61,7],[61,8,61,10],[1,2,1,10],[2,2,2,10],[24,2,24,10],[33,2,33,10],[51,2,51,10],[34,6,34,7],[25,6,25,7],[25,8,25,10],[6,2,6,10],[7,6,7,7],[34,8,34,10],[7,8,7,10],[15,2,15,10],[16,6,16,7],[16,8,16,10],[42,2,42,10],[43,6,43,7],[43,8,43,10],[96,2,96,10],[88,8,88,10],[88,6,88,7],[87,2,87,10],[70,6,70,7],[70,8,70,10],[69,2,69,10],[52,6,52,7],[52,8,52,10],[78,2,78,10],[79,6,79,7],[79,8,79,10]]}
[]
[null,null,"Comparative Break-Even Analysis Projected for 2024"]
[]
["PARAMETER?","DISPLAY?",null,null,null,null,"Total","Operator","Total","Operator","Owner"]
[null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(G4,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"_xlfn.XLOOKUP(H4,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"_xlfn.XLOOKUP(I4,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"_xlfn.XLOOKUP(J4,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"_xlfn.XLOOKUP(K4,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"}]
[null,null,"A","B","C","D","E","F","G","H","I"]
["Irrigated Alfalfa",{"$f":"_xlfn.XLOOKUP(A7,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"'Irr Alfalfa'!A3","v":"Irrigated Alfalfa"}]
["Irrigated Alfalfa","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Alfalfa","Yes","Yield",{"$f":"'Irr Alfalfa'!C9","v":"tons"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Alfalfa","Yes",0.75,{"$f":"'Irr Alfalfa'!$B$9*$C10","v":4.5},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$C10","v":4.5},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$C10","v":0},{"$f":"('Irr Alfalfa'!F$46+(D10-D$12)*('Irr Alfalfa'!$D$24))/D10","v":183.05001641339868},{"$f":"('Irr Alfalfa'!G$46+(E10-E$12)*('Irr Alfalfa'!$D$24))/E10","v":183.05001641339868},{"$f":"('Irr Alfalfa'!F$61+(D10-D$12)*('Irr Alfalfa'!$D$24))/D10","v":245.32779419117645},{"$f":"('Irr Alfalfa'!G$61+(E10-E$12)*('Irr Alfalfa'!$D$24))/E10","v":245.32779419117645},{"$f":"IF($F10=0,\"N/A\",('Irr Alfalfa'!H$61+(F10-F$12)*('Irr Alfalfa'!$D$24))/F10)","v":"N/A"}]
["Irrigated Alfalfa","Yes",0.9,{"$f":"'Irr Alfalfa'!$B$9*$C11","v":5.4},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$C11","v":5.4},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$C11","v":0},{"$f":"('Irr Alfalfa'!F$46+(D11-D$12)*('Irr Alfalfa'!$D$24))/D11","v":160.87501367783221},{"$f":"('Irr Alfalfa'!G$46+(E11-E$12)*('Irr Alfalfa'!$D$24))/E11","v":160.87501367783221},{"$f":"('Irr Alfalfa'!F$61+(D11-D$12)*('Irr Alfalfa'!$D$24))/D11","v":212.77316182598037},{"$f":"('Irr Alfalfa'!G$61+(E11-E$12)*('Irr Alfalfa'!$D$24))/E11","v":212.77316182598037},{"$f":"IF($F11=0,\"N/A\",('Irr Alfalfa'!H$61+(F11-F$12)*('Irr Alfalfa'!$D$24))/F11)","v":"N/A"}]
["Irrigated Alfalfa","Yes",1,{"$f":"'Irr Alfalfa'!$B$9*$C12","v":6},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$C12","v":6},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$C12","v":0},{"$f":"('Irr Alfalfa'!F$46+(D12-D$12)*('Irr Alfalfa'!$D$24))/D12","v":149.78751231004901},{"$f":"('Irr Alfalfa'!G$46+(E12-E$12)*('Irr Alfalfa'!$D$24))/E12","v":149.78751231004901},{"$f":"('Irr Alfalfa'!F$61+(D12-D$12)*('Irr Alfalfa'!$D$24))/D12","v":196.49584564338235},{"$f":"('Irr Alfalfa'!G$61+(E12-E$12)*('Irr Alfalfa'!$D$24))/E12","v":196.49584564338235},{"$f":"IF($F12=0,\"N/A\",('Irr Alfalfa'!H$61+(F12-F$12)*('Irr Alfalfa'!$D$24))/F12)","v":"N/A"}]
["Irrigated Alfalfa","Yes",1.1000000000000001,{"$f":"'Irr Alfalfa'!$B$9*$C13","v":6.6000000000000005},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$C13","v":6.6000000000000005},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$C13","v":0},{"$f":"('Irr Alfalfa'!F$46+(D13-D$12)*('Irr Alfalfa'!$D$24))/D13","v":140.71592028186274},{"$f":"('Irr Alfalfa'!G$46+(E13-E$12)*('Irr Alfalfa'!$D$24))/E13","v":140.71592028186274},{"$f":"('Irr Alfalfa'!F$61+(D13-D$12)*('Irr Alfalfa'!$D$24))/D13","v":183.17804149398393},{"$f":"('Irr Alfalfa'!G$61+(E13-E$12)*('Irr Alfalfa'!$D$24))/E13","v":183.17804149398393},{"$f":"IF($F13=0,\"N/A\",('Irr Alfalfa'!H$61+(F13-F$12)*('Irr Alfalfa'!$D$24))/F13)","v":"N/A"}]
["Irrigated Alfalfa","Yes",1.25,{"$f":"'Irr Alfalfa'!$B$9*$C14","v":7.5},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$C14","v":7.5},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$C14","v":0},{"$f":"('Irr Alfalfa'!F$46+(D14-D$12)*('Irr Alfalfa'!$D$24))/D14","v":129.8300098480392},{"$f":"('Irr Alfalfa'!G$46+(E14-E$12)*('Irr Alfalfa'!$D$24))/E14","v":129.8300098480392},{"$f":"('Irr Alfalfa'!F$61+(D14-D$12)*('Irr Alfalfa'!$D$24))/D14","v":167.19667651470587},{"$f":"('Irr Alfalfa'!G$61+(E14-E$12)*('Irr Alfalfa'!$D$24))/E14","v":167.19667651470587},{"$f":"IF($F14=0,\"N/A\",('Irr Alfalfa'!H$61+(F14-F$12)*('Irr Alfalfa'!$D$24))/F14)","v":"N/A"}]
["Irrigated Alfalfa","Yes"]
["Irrigated Blackeyed Peas","Yes",{"$f":"'Irr Blackeyes'!A3","v":"Irrigated Blackeyed Peas"}]
["Irrigated Blackeyed Peas","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Blackeyed Peas","Yes","Yield",{"$f":"'Irr Blackeyes'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Blackeyed Peas","Yes",0.75,{"$f":"'Irr Blackeyes'!$B$9*$C19","v":1387.5},{"$f":"'Irr Blackeyes'!$B$9*(1-'Irr Blackeyes'!$E$9)*$C19","v":1387.5},{"$f":"'Irr Blackeyes'!$B$9*'Irr Blackeyes'!$E$9*$C19","v":0},{"$f":"('Irr Blackeyes'!F$46+(D19-D$21)*('Irr Blackeyes'!$D$24))/D19","v":-9.7914052688288287},{"$f":"('Irr Blackeyes'!G$46+(E19-E$21)*('Irr Blackeyes'!$D$24))/E19","v":-9.7914052688288287},{"$f":"('Irr Blackeyes'!F$60+(D19-D$21)*('Irr Blackeyes'!$D$24))/D19","v":-9.6614953589189199},{"$f":"('Irr Blackeyes'!G$60+(E19-E$21)*('Irr Blackeyes'!$D$24))/E19","v":-9.6614953589189199},{"$f":"IF($F19=0,\"N/A\",('Irr Blackeyes'!H$60+(F19-F$21)*('Irr Blackeyes'!$D$24))/F19)","v":"N/A"}]
["Irrigated Blackeyed Peas","Yes",0.9,{"$f":"'Irr Blackeyes'!$B$9*$C20","v":1665},{"$f":"'Irr Blackeyes'!$B$9*(1-'Irr Blackeyes'!$E$9)*$C20","v":1665},{"$f":"'Irr Blackeyes'!$B$9*'Irr Blackeyes'!$E$9*$C20","v":0},{"$f":"('Irr Blackeyes'!F$46+(D20-D$21)*('Irr Blackeyes'!$D$24))/D20","v":-3.159504390690691},{"$f":"('Irr Blackeyes'!G$46+(E20-E$21)*('Irr Blackeyes'!$D$24))/E20","v":-3.159504390690691},{"$f":"('Irr Blackeyes'!F$60+(D20-D$21)*('Irr Blackeyes'!$D$24))/D20","v":-3.0512461324324325},{"$f":"('Irr Blackeyes'!G$60+(E20-E$21)*('Irr Blackeyes'!$D$24))/E20","v":-3.0512461324324325},{"$f":"IF($F20=0,\"N/A\",('Irr Blackeyes'!H$60+(F20-F$21)*('Irr Blackeyes'!$D$24))/F20)","v":"N/A"}]
["Irrigated Blackeyed Peas","Yes",1,{"$f":"'Irr Blackeyes'!$B$9*$C21","v":1850},{"$f":"'Irr Blackeyes'!$B$9*(1-'Irr Blackeyes'!$E$9)*$C21","v":1850},{"$f":"'Irr Blackeyes'!$B$9*'Irr Blackeyes'!$E$9*$C21","v":0},{"$f":"('Irr Blackeyes'!F$46+(D21-D$21)*('Irr Blackeyes'!$D$24))/D21","v":0.15644604837837836},{"$f":"('Irr Blackeyes'!G$46+(E21-E$21)*('Irr Blackeyes'!$D$24))/E21","v":0.15644604837837836},{"$f":"('Irr Blackeyes'!F$60+(D21-D$21)*('Irr Blackeyes'!$D$24))/D21","v":0.25387848081081082},{"$f":"('Irr Blackeyes'!G$60+(E21-E$21)*('Irr Blackeyes'!$D$24))/E21","v":0.25387848081081082},{"$f":"IF($F21=0,\"N/A\",('Irr Blackeyes'!H$60+(F21-F$21)*('Irr Blackeyes'!$D$24))/F21)","v":"N/A"}]
["Irrigated Blackeyed Peas","Yes",1.1000000000000001,{"$f":"'Irr Blackeyes'!$B$9*$C22","v":2035.0000000000002},{"$f":"'Irr Blackeyes'!$B$9*(1-'Irr Blackeyes'!$E$9)*$C22","v":2035.0000000000002},{"$f":"'Irr Blackeyes'!$B$9*'Irr Blackeyes'!$E$9*$C22","v":0},{"$f":"('Irr Blackeyes'!F$46+(D22-D$21)*('Irr Blackeyes'!$D$24))/D22","v":2.8694964076167109},{"$f":"('Irr Blackeyes'!G$46+(E22-E$21)*('Irr Blackeyes'!$D$24))/E22","v":2.8694964076167109},{"$f":"('Irr Blackeyes'!F$60+(D22-D$21)*('Irr Blackeyes'!$D$24))/D22","v":2.9580713461916495},{"$f":"('Irr Blackeyes'!G$60+(E22-E$21)*('Irr Blackeyes'!$D$24))/E22","v":2.9580713461916495},{"$f":"IF($F22=0,\"N/A\",('Irr Blackeyes'!H$60+(F22-F$21)*('Irr Blackeyes'!$D$24))/F22)","v":"N/A"}]
["Irrigated Blackeyed Peas","Yes",1.25,{"$f":"'Irr Blackeyes'!$B$9*$C23","v":2312.5},{"$f":"'Irr Blackeyes'!$B$9*(1-'Irr Blackeyes'!$E$9)*$C23","v":2312.5},{"$f":"'Irr Blackeyes'!$B$9*'Irr Blackeyes'!$E$9*$C23","v":0},{"$f":"('Irr Blackeyes'!F$46+(D23-D$21)*('Irr Blackeyes'!$D$24))/D23","v":6.1251568387027024},{"$f":"('Irr Blackeyes'!G$46+(E23-E$21)*('Irr Blackeyes'!$D$24))/E23","v":6.1251568387027024},{"$f":"('Irr Blackeyes'!F$60+(D23-D$21)*('Irr Blackeyes'!$D$24))/D23","v":6.2031027846486486},{"$f":"('Irr Blackeyes'!G$60+(E23-E$21)*('Irr Blackeyes'!$D$24))/E23","v":6.2031027846486486},{"$f":"IF($F23=0,\"N/A\",('Irr Blackeyes'!H$60+(F23-F$21)*('Irr Blackeyes'!$D$24))/F23)","v":"N/A"}]
["Irrigated Blackeyed Peas","Yes"]
["Irrigated Corn","Yes",{"$f":"'Irr Corn'!A3","v":"Irrigated Corn"}]
["Irrigated Corn","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Corn","Yes","Yield",{"$f":"'Irr Corn'!C9","v":"bu"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Corn","Yes",0.75,{"$f":"'Irr Corn'!$B$9*$C28","v":157.5},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$C28","v":157.5},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$C28","v":0},{"$f":"('Irr Corn'!F$45+(D28-D$30)*('Irr Corn'!$D$23))/D28","v":4.4375862391159657},{"$f":"('Irr Corn'!G$45+(E28-E$30)*('Irr Corn'!$D$23))/E28","v":4.4375862391159657},{"$f":"('Irr Corn'!F$59+(D28-D$30)*('Irr Corn'!$D$23))/D28","v":5.9312370327667594},{"$f":"('Irr Corn'!G$59+(E28-E$30)*('Irr Corn'!$D$23))/E28","v":5.9312370327667594},{"$f":"IF($F28=0,\"N/A\",('Irr Corn'!H$59+(F28-F$30)*('Irr Corn'!$D$23))/F28)","v":"N/A"}]
["Irrigated Corn","Yes",0.9,{"$f":"'Irr Corn'!$B$9*$C29","v":189},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$C29","v":189},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$C29","v":0},{"$f":"('Irr Corn'!F$45+(D29-D$30)*('Irr Corn'!$D$23))/D29","v":3.7563218659299711},{"$f":"('Irr Corn'!G$45+(E29-E$30)*('Irr Corn'!$D$23))/E29","v":3.7563218659299711},{"$f":"('Irr Corn'!F$59+(D29-D$30)*('Irr Corn'!$D$23))/D29","v":5.0010308606389655},{"$f":"('Irr Corn'!G$59+(E29-E$30)*('Irr Corn'!$D$23))/E29","v":5.0010308606389655},{"$f":"IF($F29=0,\"N/A\",('Irr Corn'!H$59+(F29-F$30)*('Irr Corn'!$D$23))/F29)","v":"N/A"}]
["Irrigated Corn","Yes",1,{"$f":"'Irr Corn'!$B$9*$C30","v":210},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$C30","v":210},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$C30","v":0},{"$f":"('Irr Corn'!F$45+(D30-D$30)*('Irr Corn'!$D$23))/D30","v":3.4156896793369742},{"$f":"('Irr Corn'!G$45+(E30-E$30)*('Irr Corn'!$D$23))/E30","v":3.4156896793369742},{"$f":"('Irr Corn'!F$59+(D30-D$30)*('Irr Corn'!$D$23))/D30","v":4.535927774575069},{"$f":"('Irr Corn'!G$59+(E30-E$30)*('Irr Corn'!$D$23))/E30","v":4.535927774575069},{"$f":"IF($F30=0,\"N/A\",('Irr Corn'!H$59+(F30-F$30)*('Irr Corn'!$D$23))/F30)","v":"N/A"}]
["Irrigated Corn","Yes",1.1000000000000001,{"$f":"'Irr Corn'!$B$9*$C31","v":231.00000000000003},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$C31","v":231.00000000000003},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$C31","v":0},{"$f":"('Irr Corn'!F$45+(D31-D$30)*('Irr Corn'!$D$23))/D31","v":3.1369906175790669},{"$f":"('Irr Corn'!G$45+(E31-E$30)*('Irr Corn'!$D$23))/E31","v":3.1369906175790669},{"$f":"('Irr Corn'!F$59+(D31-D$30)*('Irr Corn'!$D$23))/D31","v":4.1553888859773354},{"$f":"('Irr Corn'!G$59+(E31-E$30)*('Irr Corn'!$D$23))/E31","v":4.1553888859773354},{"$f":"IF($F31=0,\"N/A\",('Irr Corn'!H$59+(F31-F$30)*('Irr Corn'!$D$23))/F31)","v":"N/A"}]
["Irrigated Corn","Yes",1.25,{"$f":"'Irr Corn'!$B$9*$C32","v":262.5},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$C32","v":262.5},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$C32","v":0},{"$f":"('Irr Corn'!F$45+(D32-D$30)*('Irr Corn'!$D$23))/D32","v":2.802551743469579},{"$f":"('Irr Corn'!G$45+(E32-E$30)*('Irr Corn'!$D$23))/E32","v":2.802551743469579},{"$f":"('Irr Corn'!F$59+(D32-D$30)*('Irr Corn'!$D$23))/D32","v":3.6987422196600552},{"$f":"('Irr Corn'!G$59+(E32-E$30)*('Irr Corn'!$D$23))/E32","v":3.6987422196600552},{"$f":"IF($F32=0,\"N/A\",('Irr Corn'!H$59+(F32-F$30)*('Irr Corn'!$D$23))/F32)","v":"N/A"}]
["Irrigated Corn","Yes"]
["Irrigated Corn Silage","Yes",{"$f":"'Irr Corn Silage'!A3","v":"Irrigated Corn Silage"}]
["Irrigated Corn Silage","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Corn Silage","Yes","Yield",{"$f":"'Irr Corn Silage'!C9","v":"tons"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Corn Silage","Yes",0.75,{"$f":"'Irr Corn Silage'!$B$9*$C37","v":20.25},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$C37","v":20.25},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$C37","v":0},{"$f":"('Irr Corn Silage'!F$45+(D37-D$39)*('Irr Corn Silage'!$D$23))/D37","v":41.583503478337157},{"$f":"('Irr Corn Silage'!G$45+(E37-E$39)*('Irr Corn Silage'!$D$23))/E37","v":41.583503478337157},{"$f":"('Irr Corn Silage'!F$59+(D37-D$39)*('Irr Corn Silage'!$D$23))/D37","v":51.719305947472961},{"$f":"('Irr Corn Silage'!G$59+(E37-E$39)*('Irr Corn Silage'!$D$23))/E37","v":51.719305947472961},{"$f":"IF($F37=0,\"N/A\",('Irr Corn Silage'!H$59+(F37-F$39)*('Irr Corn Silage'!$D$23))/F37)","v":"N/A"}]
["Irrigated Corn Silage","Yes",0.9,{"$f":"'Irr Corn Silage'!$B$9*$C38","v":24.3},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$C38","v":24.3},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$C38","v":0},{"$f":"('Irr Corn Silage'!F$45+(D38-D$39)*('Irr Corn Silage'!$D$23))/D38","v":35.819586231947632},{"$f":"('Irr Corn Silage'!G$45+(E38-E$39)*('Irr Corn Silage'!$D$23))/E38","v":35.819586231947632},{"$f":"('Irr Corn Silage'!F$59+(D38-D$39)*('Irr Corn Silage'!$D$23))/D38","v":44.266088289560791},{"$f":"('Irr Corn Silage'!G$59+(E38-E$39)*('Irr Corn Silage'!$D$23))/E38","v":44.266088289560791},{"$f":"IF($F38=0,\"N/A\",('Irr Corn Silage'!H$59+(F38-F$39)*('Irr Corn Silage'!$D$23))/F38)","v":"N/A"}]
["Irrigated Corn Silage","Yes",1,{"$f":"'Irr Corn Silage'!$B$9*$C39","v":27},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$C39","v":27},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$C39","v":0},{"$f":"('Irr Corn Silage'!F$45+(D39-D$39)*('Irr Corn Silage'!$D$23))/D39","v":32.937627608752869},{"$f":"('Irr Corn Silage'!G$45+(E39-E$39)*('Irr Corn Silage'!$D$23))/E39","v":32.937627608752869},{"$f":"('Irr Corn Silage'!F$59+(D39-D$39)*('Irr Corn Silage'!$D$23))/D39","v":40.539479460604717},{"$f":"('Irr Corn Silage'!G$59+(E39-E$39)*('Irr Corn Silage'!$D$23))/E39","v":40.539479460604717},{"$f":"IF($F39=0,\"N/A\",('Irr Corn Silage'!H$59+(F39-F$39)*('Irr Corn Silage'!$D$23))/F39)","v":"N/A"}]
["Irrigated Corn Silage","Yes",1.1000000000000001,{"$f":"'Irr Corn Silage'!$B$9*$C40","v":29.700000000000003},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$C40","v":29.700000000000003},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$C40","v":0},{"$f":"('Irr Corn Silage'!F$45+(D40-D$39)*('Irr Corn Silage'!$D$23))/D40","v":30.579661462502603},{"$f":"('Irr Corn Silage'!G$45+(E40-E$39)*('Irr Corn Silage'!$D$23))/E40","v":30.579661462502603},{"$f":"('Irr Corn Silage'!F$59+(D40-D$39)*('Irr Corn Silage'!$D$23))/D40","v":37.490435873277015},{"$f":"('Irr Corn Silage'!G$59+(E40-E$39)*('Irr Corn Silage'!$D$23))/E40","v":37.490435873277015},{"$f":"IF($F40=0,\"N/A\",('Irr Corn Silage'!H$59+(F40-F$39)*('Irr Corn Silage'!$D$23))/F40)","v":"N/A"}]
["Irrigated Corn Silage","Yes",1.25,{"$f":"'Irr Corn Silage'!$B$9*$C41","v":33.75},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$C41","v":33.75},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$C41","v":0},{"$f":"('Irr Corn Silage'!F$45+(D41-D$39)*('Irr Corn Silage'!$D$23))/D41","v":27.750102087002293},{"$f":"('Irr Corn Silage'!G$45+(E41-E$39)*('Irr Corn Silage'!$D$23))/E41","v":27.750102087002293},{"$f":"('Irr Corn Silage'!F$59+(D41-D$39)*('Irr Corn Silage'!$D$23))/D41","v":33.831583568483772},{"$f":"('Irr Corn Silage'!G$59+(E41-E$39)*('Irr Corn Silage'!$D$23))/E41","v":33.831583568483772},{"$f":"IF($F41=0,\"N/A\",('Irr Corn Silage'!H$59+(F41-F$39)*('Irr Corn Silage'!$D$23))/F41)","v":"N/A"}]
["Irrigated Corn Silage","Yes"]
["Irrigated Cotton - Drip","Yes",{"$f":"'Irr Cotton Drip'!A3","v":"Irrigated Cotton - Drip"}]
["Irrigated Cotton - Drip","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Cotton - Drip","Yes","Yield",{"$f":"'Irr Cotton Drip'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Cotton - Drip","Yes",0.75,{"$f":"'Irr Cotton Drip'!$B$9*$C46","v":1125},{"$f":"'Irr Cotton Drip'!$B$9*(1-'Irr Cotton Drip'!$E$9)*$C46","v":1125},{"$f":"'Irr Cotton Drip'!$B$9*'Irr Cotton Drip'!$E$9*$C46","v":0},{"$f":"('Irr Cotton Drip'!F$52-D46/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D46-D$48)*'Irr Cotton Drip'!$D$29+(D46-D$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/D46","v":0.64884319243464061},{"$f":"('Irr Cotton Drip'!G$52-E46/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E46-E$48)*'Irr Cotton Drip'!$D$29+(E46-E$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/E46","v":0.64884319243464061},{"$f":"('Irr Cotton Drip'!F$66-D46/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D46-D$48)*'Irr Cotton Drip'!$D$29+(D46-D$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/D46","v":0.86950985910130718},{"$f":"('Irr Cotton Drip'!G$66-E46/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E46-E$48)*'Irr Cotton Drip'!$D$29+(E46-E$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/E46","v":0.86950985910130718},{"$f":"IF($F46=0,\"N/A\",('Irr Cotton Drip'!H$66-F46/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F46-F$48)*'Irr Cotton Drip'!$D$29+(F46-F$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/F46)","v":"N/A"}]
["Irrigated Cotton - Drip","Yes",0.9,{"$f":"'Irr Cotton Drip'!$B$9*$C47","v":1350},{"$f":"'Irr Cotton Drip'!$B$9*(1-'Irr Cotton Drip'!$E$9)*$C47","v":1350},{"$f":"'Irr Cotton Drip'!$B$9*'Irr Cotton Drip'!$E$9*$C47","v":0},{"$f":"('Irr Cotton Drip'!F$52-D47/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D47-D$48)*'Irr Cotton Drip'!$D$29+(D47-D$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/D47","v":0.5452234936955338},{"$f":"('Irr Cotton Drip'!G$52-E47/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E47-E$48)*'Irr Cotton Drip'!$D$29+(E47-E$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/E47","v":0.5452234936955338},{"$f":"('Irr Cotton Drip'!F$66-D47/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D47-D$48)*'Irr Cotton Drip'!$D$29+(D47-D$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/D47","v":0.72911238258442268},{"$f":"('Irr Cotton Drip'!G$66-E47/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E47-E$48)*'Irr Cotton Drip'!$D$29+(E47-E$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/E47","v":0.72911238258442268},{"$f":"IF($F47=0,\"N/A\",('Irr Cotton Drip'!H$66-F47/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F47-F$48)*'Irr Cotton Drip'!$D$29+(F47-F$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/F47)","v":"N/A"}]
["Irrigated Cotton - Drip","Yes",1,{"$f":"'Irr Cotton Drip'!$B$9*$C48","v":1500},{"$f":"'Irr Cotton Drip'!$B$9*(1-'Irr Cotton Drip'!$E$9)*$C48","v":1500},{"$f":"'Irr Cotton Drip'!$B$9*'Irr Cotton Drip'!$E$9*$C48","v":0},{"$f":"('Irr Cotton Drip'!F$52-D48/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D48-D$48)*'Irr Cotton Drip'!$D$29+(D48-D$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/D48","v":0.49341364432598045},{"$f":"('Irr Cotton Drip'!G$52-E48/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E48-E$48)*'Irr Cotton Drip'!$D$29+(E48-E$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/E48","v":0.49341364432598045},{"$f":"('Irr Cotton Drip'!F$66-D48/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D48-D$48)*'Irr Cotton Drip'!$D$29+(D48-D$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/D48","v":0.65891364432598043},{"$f":"('Irr Cotton Drip'!G$66-E48/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E48-E$48)*'Irr Cotton Drip'!$D$29+(E48-E$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/E48","v":0.65891364432598043},{"$f":"IF($F48=0,\"N/A\",('Irr Cotton Drip'!H$66-F48/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F48-F$48)*'Irr Cotton Drip'!$D$29+(F48-F$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/F48)","v":"N/A"}]
["Irrigated Cotton - Drip","Yes",1.1000000000000001,{"$f":"'Irr Cotton Drip'!$B$9*$C49","v":1650.0000000000002},{"$f":"'Irr Cotton Drip'!$B$9*(1-'Irr Cotton Drip'!$E$9)*$C49","v":1650.0000000000002},{"$f":"'Irr Cotton Drip'!$B$9*'Irr Cotton Drip'!$E$9*$C49","v":0},{"$f":"('Irr Cotton Drip'!F$52-D49/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D49-D$48)*'Irr Cotton Drip'!$D$29+(D49-D$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/D49","v":0.45102376756907309},{"$f":"('Irr Cotton Drip'!G$52-E49/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E49-E$48)*'Irr Cotton Drip'!$D$29+(E49-E$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/E49","v":0.45102376756907309},{"$f":"('Irr Cotton Drip'!F$66-D49/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D49-D$48)*'Irr Cotton Drip'!$D$29+(D49-D$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/D49","v":0.60147831302361843},{"$f":"('Irr Cotton Drip'!G$66-E49/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E49-E$48)*'Irr Cotton Drip'!$D$29+(E49-E$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/E49","v":0.60147831302361843},{"$f":"IF($F49=0,\"N/A\",('Irr Cotton Drip'!H$66-F49/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F49-F$48)*'Irr Cotton Drip'!$D$29+(F49-F$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/F49)","v":"N/A"}]
["Irrigated Cotton - Drip","Yes",1.25,{"$f":"'Irr Cotton Drip'!$B$9*$C50","v":1875},{"$f":"'Irr Cotton Drip'!$B$9*(1-'Irr Cotton Drip'!$E$9)*$C50","v":1875},{"$f":"'Irr Cotton Drip'!$B$9*'Irr Cotton Drip'!$E$9*$C50","v":0},{"$f":"('Irr Cotton Drip'!F$52-D50/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D50-D$48)*'Irr Cotton Drip'!$D$29+(D50-D$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/D50","v":0.40015591546078438},{"$f":"('Irr Cotton Drip'!G$52-E50/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E50-E$48)*'Irr Cotton Drip'!$D$29+(E50-E$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/E50","v":0.40015591546078438},{"$f":"('Irr Cotton Drip'!F$66-D50/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D50-D$48)*'Irr Cotton Drip'!$D$29+(D50-D$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/D50","v":0.53255591546078429},{"$f":"('Irr Cotton Drip'!G$66-E50/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E50-E$48)*'Irr Cotton Drip'!$D$29+(E50-E$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/E50","v":0.53255591546078429},{"$f":"IF($F50=0,\"N/A\",('Irr Cotton Drip'!H$66-F50/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F50-F$48)*'Irr Cotton Drip'!$D$29+(F50-F$48)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$30)/F50)","v":"N/A"}]
["Irrigated Cotton - Drip","Yes"]
["Irrigated Cotton - Pivot","Yes",{"$f":"'Irr Cotton Pivot'!A3","v":"Irrigated Cotton - Pivot"}]
["Irrigated Cotton - Pivot","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Cotton - Pivot","Yes","Yield",{"$f":"'Irr Cotton Pivot'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Cotton - Pivot","Yes",0.75,{"$f":"'Irr Cotton Pivot'!$B$9*$C55","v":750},{"$f":"'Irr Cotton Pivot'!$B$9*(1-'Irr Cotton Pivot'!$E$9)*$C55","v":750},{"$f":"'Irr Cotton Pivot'!$B$9*'Irr Cotton Pivot'!$E$9*$C55","v":0},{"$f":"('Irr Cotton Pivot'!F$51-D55/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D55-D$57)*'Irr Cotton Pivot'!$D$28+(D55-D$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/D55","v":0.66733245294117649},{"$f":"('Irr Cotton Pivot'!G$51-E55/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E55-E$57)*'Irr Cotton Pivot'!$D$28+(E55-E$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/E55","v":0.66733245294117649},{"$f":"('Irr Cotton Pivot'!F$65-D55/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D55-D$57)*'Irr Cotton Pivot'!$D$28+(D55-D$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/D55","v":0.9383324529411764},{"$f":"('Irr Cotton Pivot'!G$65-E55/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E55-E$57)*'Irr Cotton Pivot'!$D$28+(E55-E$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/E55","v":0.9383324529411764},{"$f":"IF($F55=0,\"N/A\",('Irr Cotton Pivot'!H$65-F55/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F55-F$57)*'Irr Cotton Pivot'!$D$28+(F55-F$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/F55)","v":"N/A"}]
["Irrigated Cotton - Pivot","Yes",0.9,{"$f":"'Irr Cotton Pivot'!$B$9*$C56","v":900},{"$f":"'Irr Cotton Pivot'!$B$9*(1-'Irr Cotton Pivot'!$E$9)*$C56","v":900},{"$f":"'Irr Cotton Pivot'!$B$9*'Irr Cotton Pivot'!$E$9*$C56","v":0},{"$f":"('Irr Cotton Pivot'!F$51-D56/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D56-D$57)*'Irr Cotton Pivot'!$D$28+(D56-D$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/D56","v":0.56063121078431377},{"$f":"('Irr Cotton Pivot'!G$51-E56/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E56-E$57)*'Irr Cotton Pivot'!$D$28+(E56-E$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/E56","v":0.56063121078431377},{"$f":"('Irr Cotton Pivot'!F$65-D56/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D56-D$57)*'Irr Cotton Pivot'!$D$28+(D56-D$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/D56","v":0.7864645441176471},{"$f":"('Irr Cotton Pivot'!G$65-E56/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E56-E$57)*'Irr Cotton Pivot'!$D$28+(E56-E$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/E56","v":0.7864645441176471},{"$f":"IF($F56=0,\"N/A\",('Irr Cotton Pivot'!H$65-F56/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F56-F$57)*'Irr Cotton Pivot'!$D$28+(F56-F$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/F56)","v":"N/A"}]
["Irrigated Cotton - Pivot","Yes",1,{"$f":"'Irr Cotton Pivot'!$B$9*$C57","v":1000},{"$f":"'Irr Cotton Pivot'!$B$9*(1-'Irr Cotton Pivot'!$E$9)*$C57","v":1000},{"$f":"'Irr Cotton Pivot'!$B$9*'Irr Cotton Pivot'!$E$9*$C57","v":0},{"$f":"('Irr Cotton Pivot'!F$51-D57/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D57-D$57)*'Irr Cotton Pivot'!$D$28+(D57-D$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/D57","v":0.5072805897058823},{"$f":"('Irr Cotton Pivot'!G$51-E57/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E57-E$57)*'Irr Cotton Pivot'!$D$28+(E57-E$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/E57","v":0.5072805897058823},{"$f":"('Irr Cotton Pivot'!F$65-D57/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D57-D$57)*'Irr Cotton Pivot'!$D$28+(D57-D$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/D57","v":0.71053058970588234},{"$f":"('Irr Cotton Pivot'!G$65-E57/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E57-E$57)*'Irr Cotton Pivot'!$D$28+(E57-E$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/E57","v":0.71053058970588234},{"$f":"IF($F57=0,\"N/A\",('Irr Cotton Pivot'!H$65-F57/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F57-F$57)*'Irr Cotton Pivot'!$D$28+(F57-F$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/F57)","v":"N/A"}]
["Irrigated Cotton - Pivot","Yes",1.1000000000000001,{"$f":"'Irr Cotton Pivot'!$B$9*$C58","v":1100},{"$f":"'Irr Cotton Pivot'!$B$9*(1-'Irr Cotton Pivot'!$E$9)*$C58","v":1100},{"$f":"'Irr Cotton Pivot'!$B$9*'Irr Cotton Pivot'!$E$9*$C58","v":0},{"$f":"('Irr Cotton Pivot'!F$51-D58/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D58-D$57)*'Irr Cotton Pivot'!$D$28+(D58-D$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/D58","v":0.4636300815508021},{"$f":"('Irr Cotton Pivot'!G$51-E58/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E58-E$57)*'Irr Cotton Pivot'!$D$28+(E58-E$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/E58","v":0.4636300815508021},{"$f":"('Irr Cotton Pivot'!F$65-D58/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D58-D$57)*'Irr Cotton Pivot'!$D$28+(D58-D$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/D58","v":0.64840280882352941},{"$f":"('Irr Cotton Pivot'!G$65-E58/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E58-E$57)*'Irr Cotton Pivot'!$D$28+(E58-E$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/E58","v":0.64840280882352941},{"$f":"IF($F58=0,\"N/A\",('Irr Cotton Pivot'!H$65-F58/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F58-F$57)*'Irr Cotton Pivot'!$D$28+(F58-F$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/F58)","v":"N/A"}]
["Irrigated Cotton - Pivot","Yes",1.25,{"$f":"'Irr Cotton Pivot'!$B$9*$C59","v":1250},{"$f":"'Irr Cotton Pivot'!$B$9*(1-'Irr Cotton Pivot'!$E$9)*$C59","v":1250},{"$f":"'Irr Cotton Pivot'!$B$9*'Irr Cotton Pivot'!$E$9*$C59","v":0},{"$f":"('Irr Cotton Pivot'!F$51-D59/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D59-D$57)*'Irr Cotton Pivot'!$D$28+(D59-D$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/D59","v":0.41124947176470589},{"$f":"('Irr Cotton Pivot'!G$51-E59/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E59-E$57)*'Irr Cotton Pivot'!$D$28+(E59-E$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/E59","v":0.41124947176470589},{"$f":"('Irr Cotton Pivot'!F$65-D59/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D59-D$57)*'Irr Cotton Pivot'!$D$28+(D59-D$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/D59","v":0.57384947176470591},{"$f":"('Irr Cotton Pivot'!G$65-E59/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E59-E$57)*'Irr Cotton Pivot'!$D$28+(E59-E$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/E59","v":0.57384947176470591},{"$f":"IF($F59=0,\"N/A\",('Irr Cotton Pivot'!H$65-F59/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F59-F$57)*'Irr Cotton Pivot'!$D$28+(F59-F$57)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$29)/F59)","v":"N/A"}]
["Irrigated Cotton - Pivot","Yes"]
["Irrigated Guar","Yes",{"$f":"'Irr Guar'!A3","v":"Irrigated Guar"}]
["Irrigated Guar","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Guar","Yes","Yield",{"$f":"'Irr Guar'!C9","v":"lb"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Guar","Yes",0.75,{"$f":"'Irr Guar'!$B$9*$C64","v":900},{"$f":"'Irr Guar'!$B$9*(1-'Irr Guar'!$E$9)*$C64","v":900},{"$f":"'Irr Guar'!$B$9*'Irr Guar'!$E$9*$C64","v":0},{"$f":"('Irr Guar'!$F$47+($D64-$D$75)*'Irr Guar'!$D$25)/$D64","v":0.41661786547008545},{"$f":"('Irr Guar'!$G$47+($E64-$E$75)*'Irr Guar'!$D$25)/$E64","v":0.41661786547008545},{"$f":"('Irr Guar'!$F$61+($D64-$D$75)*'Irr Guar'!$D$25)/$D64","v":0.61689564324786328},{"$f":"('Irr Guar'!$G$61+($E64-$E$75)*'Irr Guar'!$D$25)/$E64","v":0.61689564324786328},{"$f":"IF($F64=0, \"N/A\", ('Irr Guar'!$H$61+($F64-$F$75)*'Irr Guar'!$D$25)/$F64)","v":"N/A"}]
["Irrigated Guar","Yes",0.9,{"$f":"'Irr Guar'!$B$9*$C65","v":1080},{"$f":"'Irr Guar'!$B$9*(1-'Irr Guar'!$E$9)*$C65","v":1080},{"$f":"'Irr Guar'!$B$9*'Irr Guar'!$E$9*$C65","v":0},{"$f":"('Irr Guar'!$F$47+($D65-$D$75)*'Irr Guar'!$D$25)/$D65","v":0.38051488789173787},{"$f":"('Irr Guar'!$G$47+($E65-$E$75)*'Irr Guar'!$D$25)/$E65","v":0.38051488789173787},{"$f":"('Irr Guar'!$F$61+($D65-$D$75)*'Irr Guar'!$D$25)/$D65","v":0.547413036039886},{"$f":"('Irr Guar'!$G$61+($E65-$E$75)*'Irr Guar'!$D$25)/$E65","v":0.547413036039886},{"$f":"IF($F65=0, \"N/A\", ('Irr Guar'!$H$61+($F65-$F$75)*'Irr Guar'!$D$25)/$F65)","v":"N/A"}]
["Irrigated Guar","Yes",1,{"$f":"'Irr Guar'!$B$9*$C66","v":1200},{"$f":"'Irr Guar'!$B$9*(1-'Irr Guar'!$E$9)*$C66","v":1200},{"$f":"'Irr Guar'!$B$9*'Irr Guar'!$E$9*$C66","v":0},{"$f":"('Irr Guar'!$F$47+($D66-$D$75)*'Irr Guar'!$D$25)/$D66","v":0.36246339910256409},{"$f":"('Irr Guar'!$G$47+($E66-$E$75)*'Irr Guar'!$D$25)/$E66","v":0.36246339910256409},{"$f":"('Irr Guar'!$F$61+($D66-$D$75)*'Irr Guar'!$D$25)/$D66","v":0.51267173243589748},{"$f":"('Irr Guar'!$G$61+($E66-$E$75)*'Irr Guar'!$D$25)/$E66","v":0.51267173243589748},{"$f":"IF($F66=0, \"N/A\", ('Irr Guar'!$H$61+($F66-$F$75)*'Irr Guar'!$D$25)/$F66)","v":"N/A"}]
["Irrigated Guar","Yes",1.1000000000000001,{"$f":"'Irr Guar'!$B$9*$C67","v":1320},{"$f":"'Irr Guar'!$B$9*(1-'Irr Guar'!$E$9)*$C67","v":1320},{"$f":"'Irr Guar'!$B$9*'Irr Guar'!$E$9*$C67","v":0},{"$f":"('Irr Guar'!$F$47+($D67-$D$75)*'Irr Guar'!$D$25)/$D67","v":0.34769399918414917},{"$f":"('Irr Guar'!$G$47+($E67-$E$75)*'Irr Guar'!$D$25)/$E67","v":0.34769399918414917},{"$f":"('Irr Guar'!$F$61+($D67-$D$75)*'Irr Guar'!$D$25)/$D67","v":0.48424702948717957},{"$f":"('Irr Guar'!$G$61+($E67-$E$75)*'Irr Guar'!$D$25)/$E67","v":0.48424702948717957},{"$f":"IF($F67=0, \"N/A\", ('Irr Guar'!$H$61+($F67-$F$75)*'Irr Guar'!$D$25)/$F67)","v":"N/A"}]
["Irrigated Guar","Yes",1.25,{"$f":"'Irr Guar'!$B$9*$C68","v":1500},{"$f":"'Irr Guar'!$B$9*(1-'Irr Guar'!$E$9)*$C68","v":1500},{"$f":"'Irr Guar'!$B$9*'Irr Guar'!$E$9*$C68","v":0},{"$f":"('Irr Guar'!$F$47+($D68-$D$75)*'Irr Guar'!$D$25)/$D68","v":0.32997071928205129},{"$f":"('Irr Guar'!$G$47+($E68-$E$75)*'Irr Guar'!$D$25)/$E68","v":0.32997071928205129},{"$f":"('Irr Guar'!$F$61+($D68-$D$75)*'Irr Guar'!$D$25)/$D68","v":0.45013738594871799},{"$f":"('Irr Guar'!$G$61+($E68-$E$75)*'Irr Guar'!$D$25)/$E68","v":0.45013738594871799},{"$f":"IF($F68=0, \"N/A\", ('Irr Guar'!$H$61+($F68-$F$75)*'Irr Guar'!$D$25)/$F68)","v":"N/A"}]
["Irrigated Guar","Yes"]
["Irrigated Peanuts","Yes",{"$f":"'Irr Peanuts'!A3","v":"Irrigated Peanuts"}]
["Irrigated Peanuts",{"$f":"_xlfn.XLOOKUP(A71,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Peanuts","Yes","Yield",{"$f":"'Irr Peanuts'!C9","v":"tons"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Peanuts","Yes",0.75,{"$f":"'Irr Peanuts'!$B$9*$C73","v":1.3125},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$C73","v":1.3125},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$C73","v":0},{"$f":"('Irr Peanuts'!$F$50+($D73-$D$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D73","v":636.27426469467798},{"$f":"('Irr Peanuts'!$G$50+($E73-$E$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$E73","v":636.27426469467798},{"$f":"('Irr Peanuts'!$F$64+($D73-$D$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D73","v":792.65521707563039},{"$f":"('Irr Peanuts'!$G$64+($E73-$E$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$E73","v":792.65521707563039},{"$f":"IF($F73=0, \"N/A\", ('Irr Peanuts'!$H$64+($F73-$F$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$F73)","v":"N/A"}]
["Irrigated Peanuts","Yes",0.9,{"$f":"'Irr Peanuts'!$B$9*$C74","v":1.575},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$C74","v":1.575},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$C74","v":0},{"$f":"('Irr Peanuts'!$F$50+($D74-$D$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D74","v":545.22855391223163},{"$f":"('Irr Peanuts'!$G$50+($E74-$E$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$E74","v":545.22855391223163},{"$f":"('Irr Peanuts'!$F$64+($D74-$D$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D74","v":675.54601422969199},{"$f":"('Irr Peanuts'!$G$64+($E74-$E$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$E74","v":675.54601422969199},{"$f":"IF($F74=0, \"N/A\", ('Irr Peanuts'!$H$64+($F74-$F$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$F74)","v":"N/A"}]
["Irrigated Peanuts","Yes",1,{"$f":"'Irr Peanuts'!$B$9*$C75","v":1.75},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$C75","v":1.75},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$C75","v":0},{"$f":"('Irr Peanuts'!$F$50+($D75-$D$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D75","v":499.70569852100846},{"$f":"('Irr Peanuts'!$G$50+($E75-$E$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$E75","v":499.70569852100846},{"$f":"('Irr Peanuts'!$F$64+($D75-$D$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D75","v":616.99141280672279},{"$f":"('Irr Peanuts'!$G$64+($E75-$E$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$E75","v":616.99141280672279},{"$f":"IF($F75=0, \"N/A\", ('Irr Peanuts'!$H$64+($F75-$F$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$F75)","v":"N/A"}]
["Irrigated Peanuts","Yes",1.1000000000000001,{"$f":"'Irr Peanuts'!$B$9*$C76","v":1.9250000000000003},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$C76","v":1.9250000000000003},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$C76","v":0},{"$f":"('Irr Peanuts'!$F$50+($D76-$D$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D76","v":462.45972592818947},{"$f":"('Irr Peanuts'!$G$50+($E76-$E$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$E76","v":462.45972592818947},{"$f":"('Irr Peanuts'!$F$64+($D76-$D$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D76","v":569.08310255156607},{"$f":"('Irr Peanuts'!$G$64+($E76-$E$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$E76","v":569.08310255156607},{"$f":"IF($F76=0, \"N/A\", ('Irr Peanuts'!$H$64+($F76-$F$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$F76)","v":"N/A"}]
["Irrigated Peanuts","Yes",1.25,{"$f":"'Irr Peanuts'!$B$9*$C77","v":2.1875},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$C77","v":2.1875},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$C77","v":0},{"$f":"('Irr Peanuts'!$F$50+($D77-$D$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D77","v":417.76455881680675},{"$f":"('Irr Peanuts'!$G$50+($E77-$E$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$E77","v":417.76455881680675},{"$f":"('Irr Peanuts'!$F$64+($D77-$D$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D77","v":511.59313024537823},{"$f":"('Irr Peanuts'!$G$64+($E77-$E$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$E77","v":511.59313024537823},{"$f":"IF($F77=0, \"N/A\", ('Irr Peanuts'!$H$64+($F77-$F$75)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$F77)","v":"N/A"}]
["Irrigated Peanuts","Yes"]
["Irrigated Sesame","Yes",{"$f":"'Irr Sesame'!A3","v":"Irrigated Sesame"}]
["Irrigated Sesame","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Sesame","Yes","Yield",{"$f":"'Irr Sesame'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Sesame","Yes",0.75,{"$f":"'Irr Sesame'!$B$9*$C82","v":900},{"$f":"'Irr Sesame'!$B$9*(1-'Irr Sesame'!$E$9)*$C82","v":900},{"$f":"'Irr Sesame'!$B$9*'Irr Sesame'!$E$9*$C82","v":0},{"$f":"('Irr Sesame'!$F$47+($D82-$D$84)*'Irr Sesame'!$D$24)/$D82","v":0.35090205134395419},{"$f":"('Irr Sesame'!$G$47+($E82-$E$84)*'Irr Sesame'!$D$24)/$E82","v":0.35090205134395419},{"$f":"('Irr Sesame'!$F$61+($D82-$D$84)*'Irr Sesame'!$D$24)/$D82","v":0.5789576068995097},{"$f":"('Irr Sesame'!$G$61+($E82-$E$84)*'Irr Sesame'!$D$24)/$E82","v":0.5789576068995097},{"$f":"IF($F82=0, \"N/A\", ('Irr Sesame'!$H$61+($F82-$F$84)*'Irr Sesame'!$D$24)/$F82)","v":"N/A"}]
["Irrigated Sesame","Yes",0.9,{"$f":"'Irr Sesame'!$B$9*$C83","v":1080},{"$f":"'Irr Sesame'!$B$9*(1-'Irr Sesame'!$E$9)*$C83","v":1080},{"$f":"'Irr Sesame'!$B$9*'Irr Sesame'!$E$9*$C83","v":0},{"$f":"('Irr Sesame'!$F$47+($D83-$D$84)*'Irr Sesame'!$D$24)/$D83","v":0.31241837611996187},{"$f":"('Irr Sesame'!$G$47+($E83-$E$84)*'Irr Sesame'!$D$24)/$E83","v":0.31241837611996187},{"$f":"('Irr Sesame'!$F$61+($D83-$D$84)*'Irr Sesame'!$D$24)/$D83","v":0.50246467241625814},{"$f":"('Irr Sesame'!$G$61+($E83-$E$84)*'Irr Sesame'!$D$24)/$E83","v":0.50246467241625814},{"$f":"IF($F83=0, \"N/A\", ('Irr Sesame'!$H$61+($F83-$F$84)*'Irr Sesame'!$D$24)/$F83)","v":"N/A"}]
["Irrigated Sesame","Yes",1,{"$f":"'Irr Sesame'!$B$9*$C84","v":1200},{"$f":"'Irr Sesame'!$B$9*(1-'Irr Sesame'!$E$9)*$C84","v":1200},{"$f":"'Irr Sesame'!$B$9*'Irr Sesame'!$E$9*$C84","v":0},{"$f":"('Irr Sesame'!$F$47+($D84-$D$84)*'Irr Sesame'!$D$24)/$D84","v":0.29317653850796566},{"$f":"('Irr Sesame'!$G$47+($E84-$E$84)*'Irr Sesame'!$D$24)/$E84","v":0.29317653850796566},{"$f":"('Irr Sesame'!$F$61+($D84-$D$84)*'Irr Sesame'!$D$24)/$D84","v":0.4642182051746323},{"$f":"('Irr Sesame'!$G$61+($E84-$E$84)*'Irr Sesame'!$D$24)/$E84","v":0.4642182051746323},{"$f":"IF($F84=0, \"N/A\", ('Irr Sesame'!$H$61+($F84-$F$84)*'Irr Sesame'!$D$24)/$F84)","v":"N/A"}]
["Irrigated Sesame","Yes",1.1000000000000001,{"$f":"'Irr Sesame'!$B$9*$C85","v":1320},{"$f":"'Irr Sesame'!$B$9*(1-'Irr Sesame'!$E$9)*$C85","v":1320},{"$f":"'Irr Sesame'!$B$9*'Irr Sesame'!$E$9*$C85","v":0},{"$f":"('Irr Sesame'!$F$47+($D85-$D$84)*'Irr Sesame'!$D$24)/$D85","v":0.27743321682542332},{"$f":"('Irr Sesame'!$G$47+($E85-$E$84)*'Irr Sesame'!$D$24)/$E85","v":0.27743321682542332},{"$f":"('Irr Sesame'!$F$61+($D85-$D$84)*'Irr Sesame'!$D$24)/$D85","v":0.43292564106784753},{"$f":"('Irr Sesame'!$G$61+($E85-$E$84)*'Irr Sesame'!$D$24)/$E85","v":0.43292564106784753},{"$f":"IF($F85=0, \"N/A\", ('Irr Sesame'!$H$61+($F85-$F$84)*'Irr Sesame'!$D$24)/$F85)","v":"N/A"}]
["Irrigated Sesame","Yes",1.25,{"$f":"'Irr Sesame'!$B$9*$C86","v":1500},{"$f":"'Irr Sesame'!$B$9*(1-'Irr Sesame'!$E$9)*$C86","v":1500},{"$f":"'Irr Sesame'!$B$9*'Irr Sesame'!$E$9*$C86","v":0},{"$f":"('Irr Sesame'!$F$47+($D86-$D$84)*'Irr Sesame'!$D$24)/$D86","v":0.25854123080637254},{"$f":"('Irr Sesame'!$G$47+($E86-$E$84)*'Irr Sesame'!$D$24)/$E86","v":0.25854123080637254},{"$f":"('Irr Sesame'!$F$61+($D86-$D$84)*'Irr Sesame'!$D$24)/$D86","v":0.39537456413970584},{"$f":"('Irr Sesame'!$G$61+($E86-$E$84)*'Irr Sesame'!$D$24)/$E86","v":0.39537456413970584},{"$f":"IF($F86=0, \"N/A\", ('Irr Sesame'!$H$61+($F86-$F$84)*'Irr Sesame'!$D$24)/$F86)","v":"N/A"}]
["Irrigated Sesame","Yes"]
["Irrigated Sorghum","Yes",{"$f":"'Irr Sorghum'!A3","v":"Irrigated Sorghum"}]
["Irrigated Sorghum","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Sorghum","Yes","Yield",{"$f":"'Irr Sorghum'!C9","v":"cwt"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Sorghum","Yes",0.75,{"$f":"'Irr Sorghum'!$B$9*$C91","v":33.75},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$C91","v":33.75},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$C91","v":0},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($D91-$D$93)*'Irr Sorghum'!$D$24)/$D91","v":11.205809226797385},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$G$10+($E91-$E$93)*'Irr Sorghum'!$D$24)/$E91","v":11.205809226797385},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($D91-$D$93)*'Irr Sorghum'!$D$24)/$D91","v":17.287290708278864},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$G$10+($E91-$E$93)*'Irr Sorghum'!$D$24)/$E91","v":17.287290708278864},{"$f":"IF($F91=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$H$10+($F91-$F$93)*'Irr Sorghum'!$D$24)/$F91)","v":"N/A"}]
["Irrigated Sorghum","Yes",0.9,{"$f":"'Irr Sorghum'!$B$9*$C92","v":40.5},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$C92","v":40.5},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$C92","v":0},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($D92-$D$93)*'Irr Sorghum'!$D$24)/$D92","v":9.4381743556644881},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$G$10+($E92-$E$93)*'Irr Sorghum'!$D$24)/$E92","v":9.4381743556644881},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($D92-$D$93)*'Irr Sorghum'!$D$24)/$D92","v":14.506075590232387},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$G$10+($E92-$E$93)*'Irr Sorghum'!$D$24)/$E92","v":14.506075590232387},{"$f":"IF($F92=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$H$10+($F92-$F$93)*'Irr Sorghum'!$D$24)/$F92)","v":"N/A"}]
["Irrigated Sorghum","Yes",1,{"$f":"'Irr Sorghum'!$B$9*$C93","v":45},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$C93","v":45},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$C93","v":0},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($D93-$D$93)*'Irr Sorghum'!$D$24)/$D93","v":8.5543569200980389},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$G$10+($E93-$E$93)*'Irr Sorghum'!$D$24)/$E93","v":8.5543569200980389},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($D93-$D$93)*'Irr Sorghum'!$D$24)/$D93","v":13.115468031209149},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$G$10+($E93-$E$93)*'Irr Sorghum'!$D$24)/$E93","v":13.115468031209149},{"$f":"IF($F93=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$H$10+($F93-$F$93)*'Irr Sorghum'!$D$24)/$F93)","v":"N/A"}]
["Irrigated Sorghum","Yes",1.1000000000000001,{"$f":"'Irr Sorghum'!$B$9*$C94","v":49.500000000000007},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$C94","v":49.500000000000007},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$C94","v":0},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($D94-$D$93)*'Irr Sorghum'!$D$24)/$D94","v":7.8312335637254886},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$G$10+($E94-$E$93)*'Irr Sorghum'!$D$24)/$E94","v":7.8312335637254886},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($D94-$D$93)*'Irr Sorghum'!$D$24)/$D94","v":11.977698210190134},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$G$10+($E94-$E$93)*'Irr Sorghum'!$D$24)/$E94","v":11.977698210190134},{"$f":"IF($F94=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$H$10+($F94-$F$93)*'Irr Sorghum'!$D$24)/$F94)","v":"N/A"}]
["Irrigated Sorghum","Yes",1.25,{"$f":"'Irr Sorghum'!$B$9*$C95","v":56.25},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$C95","v":56.25},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$C95","v":0},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($D95-$D$93)*'Irr Sorghum'!$D$24)/$D95","v":6.9634855360784309},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$G$10+($E95-$E$93)*'Irr Sorghum'!$D$24)/$E95","v":6.9634855360784309},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($D95-$D$93)*'Irr Sorghum'!$D$24)/$D95","v":10.612374424967319},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$G$10+($E95-$E$93)*'Irr Sorghum'!$D$24)/$E95","v":10.612374424967319},{"$f":"IF($F95=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$H$10+($F95-$F$93)*'Irr Sorghum'!$D$24)/$F95)","v":"N/A"}]
["Irrigated Sorghum","Yes"]
["Irrigated Sorghum Silage","Yes",{"$f":"'Irr Sorghum Silage'!A3","v":"Irrigated Sorghum Silage"}]
["Irrigated Sorghum Silage","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Sorghum Silage","Yes","Yield",{"$f":"'Irr Sorghum Silage'!C9","v":"tons"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Sorghum Silage","Yes",0.75,{"$f":"'Irr Sorghum Silage'!$B$9*$C100","v":18},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$C100","v":18},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$C100","v":0},{"$f":"('Irr Sorghum Silage'!F$45+(D100-D$102)*('Irr Sorghum Silage'!$D$23))/D100","v":35.814930137503978},{"$f":"('Irr Sorghum Silage'!G$45+(E100-E$102)*('Irr Sorghum Silage'!$D$23))/E100","v":35.814930137503978},{"$f":"('Irr Sorghum Silage'!F$59+(D100-D$102)*('Irr Sorghum Silage'!$D$23))/D100","v":47.217707915281757},{"$f":"('Irr Sorghum Silage'!G$59+(E100-E$102)*('Irr Sorghum Silage'!$D$23))/E100","v":47.217707915281757},{"$f":"IF($F100=0,\"N/A\",('Irr Sorghum Silage'!H$59+(F100-F$102)*('Irr Sorghum Silage'!$D$23))/F100)","v":"N/A"}]
["Irrigated Sorghum Silage","Yes",0.9,{"$f":"'Irr Sorghum Silage'!$B$9*$C101","v":21.6},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$C101","v":21.6},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$C101","v":0},{"$f":"('Irr Sorghum Silage'!F$45+(D101-D$102)*('Irr Sorghum Silage'!$D$23))/D101","v":31.012441781253319},{"$f":"('Irr Sorghum Silage'!G$45+(E101-E$102)*('Irr Sorghum Silage'!$D$23))/E101","v":31.012441781253319},{"$f":"('Irr Sorghum Silage'!F$59+(D101-D$102)*('Irr Sorghum Silage'!$D$23))/D101","v":40.514756596068132},{"$f":"('Irr Sorghum Silage'!G$59+(E101-E$102)*('Irr Sorghum Silage'!$D$23))/E101","v":40.514756596068132},{"$f":"IF($F101=0,\"N/A\",('Irr Sorghum Silage'!H$59+(F101-F$102)*('Irr Sorghum Silage'!$D$23))/F101)","v":"N/A"}]
["Irrigated Sorghum Silage","Yes",1,{"$f":"'Irr Sorghum Silage'!$B$9*$C102","v":24},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$C102","v":24},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$C102","v":0},{"$f":"('Irr Sorghum Silage'!F$45+(D102-D$102)*('Irr Sorghum Silage'!$D$23))/D102","v":28.611197603127987},{"$f":"('Irr Sorghum Silage'!G$45+(E102-E$102)*('Irr Sorghum Silage'!$D$23))/E102","v":28.611197603127987},{"$f":"('Irr Sorghum Silage'!F$59+(D102-D$102)*('Irr Sorghum Silage'!$D$23))/D102","v":37.163280936461319},{"$f":"('Irr Sorghum Silage'!G$59+(E102-E$102)*('Irr Sorghum Silage'!$D$23))/E102","v":37.163280936461319},{"$f":"IF($F102=0,\"N/A\",('Irr Sorghum Silage'!H$59+(F102-F$102)*('Irr Sorghum Silage'!$D$23))/F102)","v":"N/A"}]
["Irrigated Sorghum Silage","Yes",1.1000000000000001,{"$f":"'Irr Sorghum Silage'!$B$9*$C103","v":26.400000000000002},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$C103","v":26.400000000000002},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$C103","v":0},{"$f":"('Irr Sorghum Silage'!F$45+(D103-D$102)*('Irr Sorghum Silage'!$D$23))/D103","v":26.646543275570895},{"$f":"('Irr Sorghum Silage'!G$45+(E103-E$102)*('Irr Sorghum Silage'!$D$23))/E103","v":26.646543275570895},{"$f":"('Irr Sorghum Silage'!F$59+(D103-D$102)*('Irr Sorghum Silage'!$D$23))/D103","v":34.42116448769211},{"$f":"('Irr Sorghum Silage'!G$59+(E103-E$102)*('Irr Sorghum Silage'!$D$23))/E103","v":34.42116448769211},{"$f":"IF($F103=0,\"N/A\",('Irr Sorghum Silage'!H$59+(F103-F$102)*('Irr Sorghum Silage'!$D$23))/F103)","v":"N/A"}]
["Irrigated Sorghum Silage","Yes",1.25,{"$f":"'Irr Sorghum Silage'!$B$9*$C104","v":30},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$C104","v":30},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$C104","v":0},{"$f":"('Irr Sorghum Silage'!F$45+(D104-D$102)*('Irr Sorghum Silage'!$D$23))/D104","v":24.28895808250239},{"$f":"('Irr Sorghum Silage'!G$45+(E104-E$102)*('Irr Sorghum Silage'!$D$23))/E104","v":24.28895808250239},{"$f":"('Irr Sorghum Silage'!F$59+(D104-D$102)*('Irr Sorghum Silage'!$D$23))/D104","v":31.130624749169055},{"$f":"('Irr Sorghum Silage'!G$59+(E104-E$102)*('Irr Sorghum Silage'!$D$23))/E104","v":31.130624749169055},{"$f":"IF($F104=0,\"N/A\",('Irr Sorghum Silage'!H$59+(F104-F$102)*('Irr Sorghum Silage'!$D$23))/F104)","v":"N/A"}]
["Irrigated Sorghum Silage","Yes"]
["Irrigated Peanuts-Organic","Yes",{"$f":"'Organic Peanuts'!A3","v":"Irrigated Peanuts-Organic"}]
["Irrigated Peanuts-Organic","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Peanuts-Organic",{"$f":"_xlfn.XLOOKUP(A108,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},"Yield",{"$f":"'Organic Peanuts'!C9","v":"ton"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Peanuts-Organic","Yes",0.75,{"$f":"'Organic Peanuts'!$B$9*$C109","v":1.125},{"$f":"'Organic Peanuts'!$B$9*(1-'Organic Peanuts'!$E$9)*$C109","v":1.125},{"$f":"'Organic Peanuts'!$B$9*'Organic Peanuts'!$E$9*$C109","v":0},{"$f":"('Organic Peanuts'!F$47+(D109-D$111)*('Organic Peanuts'!$D$25))/D109","v":764.23235520000003},{"$f":"('Organic Peanuts'!G$47+(E109-E$111)*('Organic Peanuts'!$D$25))/E109","v":764.23235520000003},{"$f":"('Organic Peanuts'!F$61+(D109-D$111)*('Organic Peanuts'!$D$25))/D109","v":946.67679964444449},{"$f":"('Organic Peanuts'!G$61+(E109-E$111)*('Organic Peanuts'!$D$25))/E109","v":946.67679964444449},{"$f":"IF($F109=0,\"N/A\",('Organic Peanuts'!H$61+(F109-F$111)*('Organic Peanuts'!$D$25))/F109)","v":"N/A"}]
["Irrigated Peanuts-Organic","Yes",0.9,{"$f":"'Organic Peanuts'!$B$9*$C110","v":1.35},{"$f":"'Organic Peanuts'!$B$9*(1-'Organic Peanuts'!$E$9)*$C110","v":1.35},{"$f":"'Organic Peanuts'!$B$9*'Organic Peanuts'!$E$9*$C110","v":0},{"$f":"('Organic Peanuts'!F$47+(D110-D$111)*('Organic Peanuts'!$D$25))/D110","v":646.86029599999995},{"$f":"('Organic Peanuts'!G$47+(E110-E$111)*('Organic Peanuts'!$D$25))/E110","v":646.86029599999995},{"$f":"('Organic Peanuts'!F$61+(D110-D$111)*('Organic Peanuts'!$D$25))/D110","v":798.89733303703701},{"$f":"('Organic Peanuts'!G$61+(E110-E$111)*('Organic Peanuts'!$D$25))/E110","v":798.89733303703701},{"$f":"IF($F110=0,\"N/A\",('Organic Peanuts'!H$61+(F110-F$111)*('Organic Peanuts'!$D$25))/F110)","v":"N/A"}]
["Irrigated Peanuts-Organic","Yes",1,{"$f":"'Organic Peanuts'!$B$9*$C111","v":1.5},{"$f":"'Organic Peanuts'!$B$9*(1-'Organic Peanuts'!$E$9)*$C111","v":1.5},{"$f":"'Organic Peanuts'!$B$9*'Organic Peanuts'!$E$9*$C111","v":0},{"$f":"('Organic Peanuts'!F$47+(D111-D$111)*('Organic Peanuts'!$D$25))/D111","v":588.17426639999996},{"$f":"('Organic Peanuts'!G$47+(E111-E$111)*('Organic Peanuts'!$D$25))/E111","v":588.17426639999996},{"$f":"('Organic Peanuts'!F$61+(D111-D$111)*('Organic Peanuts'!$D$25))/D111","v":725.00759973333334},{"$f":"('Organic Peanuts'!G$61+(E111-E$111)*('Organic Peanuts'!$D$25))/E111","v":725.00759973333334},{"$f":"IF($F111=0,\"N/A\",('Organic Peanuts'!H$61+(F111-F$111)*('Organic Peanuts'!$D$25))/F111)","v":"N/A"}]
["Irrigated Peanuts-Organic","Yes",1.1000000000000001,{"$f":"'Organic Peanuts'!$B$9*$C112","v":1.6500000000000001},{"$f":"'Organic Peanuts'!$B$9*(1-'Organic Peanuts'!$E$9)*$C112","v":1.6500000000000001},{"$f":"'Organic Peanuts'!$B$9*'Organic Peanuts'!$E$9*$C112","v":0},{"$f":"('Organic Peanuts'!F$47+(D112-D$111)*('Organic Peanuts'!$D$25))/D112","v":540.15842399999997},{"$f":"('Organic Peanuts'!G$47+(E112-E$111)*('Organic Peanuts'!$D$25))/E112","v":540.15842399999997},{"$f":"('Organic Peanuts'!F$61+(D112-D$111)*('Organic Peanuts'!$D$25))/D112","v":664.55236339393934},{"$f":"('Organic Peanuts'!G$61+(E112-E$111)*('Organic Peanuts'!$D$25))/E112","v":664.55236339393934},{"$f":"IF($F112=0,\"N/A\",('Organic Peanuts'!H$61+(F112-F$111)*('Organic Peanuts'!$D$25))/F112)","v":"N/A"}]
["Irrigated Peanuts-Organic","Yes",1.25,{"$f":"'Organic Peanuts'!$B$9*$C113","v":1.875},{"$f":"'Organic Peanuts'!$B$9*(1-'Organic Peanuts'!$E$9)*$C113","v":1.875},{"$f":"'Organic Peanuts'!$B$9*'Organic Peanuts'!$E$9*$C113","v":0},{"$f":"('Organic Peanuts'!F$47+(D113-D$111)*('Organic Peanuts'!$D$25))/D113","v":482.53941312000001},{"$f":"('Organic Peanuts'!G$47+(E113-E$111)*('Organic Peanuts'!$D$25))/E113","v":482.53941312000001},{"$f":"('Organic Peanuts'!F$61+(D113-D$111)*('Organic Peanuts'!$D$25))/D113","v":592.00607978666665},{"$f":"('Organic Peanuts'!G$61+(E113-E$111)*('Organic Peanuts'!$D$25))/E113","v":592.00607978666665},{"$f":"IF($F113=0,\"N/A\",('Organic Peanuts'!H$61+(F113-F$111)*('Organic Peanuts'!$D$25))/F113)","v":"N/A"}]
["Irrigated Peanuts-Organic","Yes"]
["Irrigated Sunflowers-Confectionary","Yes",{"$f":"'Irr Sunflowers-Confection'!A3","v":"Irrigated Sunflowers-Confectionary"}]
["Irrigated Sunflowers-Confectionary","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Sunflowers-Confectionary","Yes","Yield",{"$f":"'Irr Sunflowers-Confection'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Sunflowers-Confectionary","Yes",0.75,{"$f":"'Irr Sunflowers-Confection'!$B$9*$C118","v":1500},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$C118","v":1500},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$C118","v":0},{"$f":"('Irr Sunflowers-Confection'!F$47+(D118-D$120)*('Irr Sunflowers-Confection'!$D$24))/D118","v":0.13256960749509805},{"$f":"('Irr Sunflowers-Confection'!G$47+(E118-E$120)*('Irr Sunflowers-Confection'!$D$24))/E118","v":0.13256960749509805},{"$f":"('Irr Sunflowers-Confection'!F$61+(D118-D$120)*('Irr Sunflowers-Confection'!$D$24))/D118","v":0.26940294082843136},{"$f":"('Irr Sunflowers-Confection'!G$61+(E118-E$120)*('Irr Sunflowers-Confection'!$D$24))/E118","v":0.26940294082843136},{"$f":"IF($F118=0, \"N/A\", ('Irr Sunflowers-Confection'!H$61+(F118-F$120)*('Irr Sunflowers-Confection'!$D$24))/F118)","v":"N/A"}]
["Irrigated Sunflowers-Confectionary","Yes",0.9,{"$f":"'Irr Sunflowers-Confection'!$B$9*$C119","v":1800},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$C119","v":1800},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$C119","v":0},{"$f":"('Irr Sunflowers-Confection'!F$47+(D119-D$120)*('Irr Sunflowers-Confection'!$D$24))/D119","v":0.16047467291258172},{"$f":"('Irr Sunflowers-Confection'!G$47+(E119-E$120)*('Irr Sunflowers-Confection'!$D$24))/E119","v":0.16047467291258172},{"$f":"('Irr Sunflowers-Confection'!F$61+(D119-D$120)*('Irr Sunflowers-Confection'!$D$24))/D119","v":0.2745024506903595},{"$f":"('Irr Sunflowers-Confection'!G$61+(E119-E$120)*('Irr Sunflowers-Confection'!$D$24))/E119","v":0.2745024506903595},{"$f":"IF($F119=0, \"N/A\", ('Irr Sunflowers-Confection'!H$61+(F119-F$120)*('Irr Sunflowers-Confection'!$D$24))/F119)","v":"N/A"}]
["Irrigated Sunflowers-Confectionary","Yes",1,{"$f":"'Irr Sunflowers-Confection'!$B$9*$C120","v":2000},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$C120","v":2000},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$C120","v":0},{"$f":"('Irr Sunflowers-Confection'!F$47+(D120-D$120)*('Irr Sunflowers-Confection'!$D$24))/D120","v":0.17442720562132355},{"$f":"('Irr Sunflowers-Confection'!G$47+(E120-E$120)*('Irr Sunflowers-Confection'!$D$24))/E120","v":0.17442720562132355},{"$f":"('Irr Sunflowers-Confection'!F$61+(D120-D$120)*('Irr Sunflowers-Confection'!$D$24))/D120","v":0.27705220562132354},{"$f":"('Irr Sunflowers-Confection'!G$61+(E120-E$120)*('Irr Sunflowers-Confection'!$D$24))/E120","v":0.27705220562132354},{"$f":"IF($F120=0, \"N/A\", ('Irr Sunflowers-Confection'!H$61+(F120-F$120)*('Irr Sunflowers-Confection'!$D$24))/F120)","v":"N/A"}]
["Irrigated Sunflowers-Confectionary","Yes",1.1000000000000001,{"$f":"'Irr Sunflowers-Confection'!$B$9*$C121","v":2200},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$C121","v":2200},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$C121","v":0},{"$f":"('Irr Sunflowers-Confection'!F$47+(D121-D$120)*('Irr Sunflowers-Confection'!$D$24))/D121","v":0.18584291420120322},{"$f":"('Irr Sunflowers-Confection'!G$47+(E121-E$120)*('Irr Sunflowers-Confection'!$D$24))/E121","v":0.18584291420120322},{"$f":"('Irr Sunflowers-Confection'!F$61+(D121-D$120)*('Irr Sunflowers-Confection'!$D$24))/D121","v":0.27913836874665776},{"$f":"('Irr Sunflowers-Confection'!G$61+(E121-E$120)*('Irr Sunflowers-Confection'!$D$24))/E121","v":0.27913836874665776},{"$f":"IF($F121=0, \"N/A\", ('Irr Sunflowers-Confection'!H$61+(F121-F$120)*('Irr Sunflowers-Confection'!$D$24))/F121)","v":"N/A"}]
["Irrigated Sunflowers-Confectionary","Yes",1.25,{"$f":"'Irr Sunflowers-Confection'!$B$9*$C122","v":2500},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$C122","v":2500},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$C122","v":0},{"$f":"('Irr Sunflowers-Confection'!F$47+(D122-D$120)*('Irr Sunflowers-Confection'!$D$24))/D122","v":0.19954176449705882},{"$f":"('Irr Sunflowers-Confection'!G$47+(E122-E$120)*('Irr Sunflowers-Confection'!$D$24))/E122","v":0.19954176449705882},{"$f":"('Irr Sunflowers-Confection'!F$61+(D122-D$120)*('Irr Sunflowers-Confection'!$D$24))/D122","v":0.28164176449705886},{"$f":"('Irr Sunflowers-Confection'!G$61+(E122-E$120)*('Irr Sunflowers-Confection'!$D$24))/E122","v":0.28164176449705886},{"$f":"IF($F122=0, \"N/A\", ('Irr Sunflowers-Confection'!H$61+(F122-F$120)*('Irr Sunflowers-Confection'!$D$24))/F122)","v":"N/A"}]
["Irrigated Sunflowers-Confectionary","Yes"]
["Irrigated Sunflowers-Oilseed","Yes",{"$f":"'Irr Sunflowers-Oilseed'!A3","v":"Irrigated Sunflowers-Oilseed"}]
["Irrigated Sunflowers-Oilseed","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Sunflowers-Oilseed","Yes","Yield",{"$f":"'Irr Sunflowers-Oilseed'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Sunflowers-Oilseed","Yes",0.75,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$C127","v":1500},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$C127","v":1500},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$C127","v":0},{"$f":"('Irr Sunflowers-Oilseed'!F$46+(D127-D$129)*('Irr Sunflowers-Oilseed'!$D$23))/D127","v":0.12099100749509807},{"$f":"('Irr Sunflowers-Oilseed'!G$46+(E127-E$129)*('Irr Sunflowers-Oilseed'!$D$23))/E127","v":0.12099100749509807},{"$f":"('Irr Sunflowers-Oilseed'!F$60+(D127-D$129)*('Irr Sunflowers-Oilseed'!$D$23))/D127","v":0.25782434082843142},{"$f":"('Irr Sunflowers-Oilseed'!G$60+(E127-E$129)*('Irr Sunflowers-Oilseed'!$D$23))/E127","v":0.25782434082843142},{"$f":"IF($F127=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$60+(F127-F$129)*('Irr Sunflowers-Oilseed'!$D$23))/F127)","v":"N/A"}]
["Irrigated Sunflowers-Oilseed","Yes",0.9,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$C128","v":1800},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$C128","v":1800},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$C128","v":0},{"$f":"('Irr Sunflowers-Oilseed'!F$46+(D128-D$129)*('Irr Sunflowers-Oilseed'!$D$23))/D128","v":0.15082583957924839},{"$f":"('Irr Sunflowers-Oilseed'!G$46+(E128-E$129)*('Irr Sunflowers-Oilseed'!$D$23))/E128","v":0.15082583957924839},{"$f":"('Irr Sunflowers-Oilseed'!F$60+(D128-D$129)*('Irr Sunflowers-Oilseed'!$D$23))/D128","v":0.26485361735702617},{"$f":"('Irr Sunflowers-Oilseed'!G$60+(E128-E$129)*('Irr Sunflowers-Oilseed'!$D$23))/E128","v":0.26485361735702617},{"$f":"IF($F128=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$60+(F128-F$129)*('Irr Sunflowers-Oilseed'!$D$23))/F128)","v":"N/A"}]
["Irrigated Sunflowers-Oilseed","Yes",1,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$C129","v":2000},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$C129","v":2000},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$C129","v":0},{"$f":"('Irr Sunflowers-Oilseed'!F$46+(D129-D$129)*('Irr Sunflowers-Oilseed'!$D$23))/D129","v":0.16574325562132355},{"$f":"('Irr Sunflowers-Oilseed'!G$46+(E129-E$129)*('Irr Sunflowers-Oilseed'!$D$23))/E129","v":0.16574325562132355},{"$f":"('Irr Sunflowers-Oilseed'!F$60+(D129-D$129)*('Irr Sunflowers-Oilseed'!$D$23))/D129","v":0.26836825562132355},{"$f":"('Irr Sunflowers-Oilseed'!G$60+(E129-E$129)*('Irr Sunflowers-Oilseed'!$D$23))/E129","v":0.26836825562132355},{"$f":"IF($F129=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$60+(F129-F$129)*('Irr Sunflowers-Oilseed'!$D$23))/F129)","v":"N/A"}]
["Irrigated Sunflowers-Oilseed","Yes",1.1000000000000001,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$C130","v":2200},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$C130","v":2200},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$C130","v":0},{"$f":"('Irr Sunflowers-Oilseed'!F$46+(D130-D$129)*('Irr Sunflowers-Oilseed'!$D$23))/D130","v":0.17794841420120322},{"$f":"('Irr Sunflowers-Oilseed'!G$46+(E130-E$129)*('Irr Sunflowers-Oilseed'!$D$23))/E130","v":0.17794841420120322},{"$f":"('Irr Sunflowers-Oilseed'!F$60+(D130-D$129)*('Irr Sunflowers-Oilseed'!$D$23))/D130","v":0.27124386874665779},{"$f":"('Irr Sunflowers-Oilseed'!G$60+(E130-E$129)*('Irr Sunflowers-Oilseed'!$D$23))/E130","v":0.27124386874665779},{"$f":"IF($F130=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$60+(F130-F$129)*('Irr Sunflowers-Oilseed'!$D$23))/F130)","v":"N/A"}]
["Irrigated Sunflowers-Oilseed","Yes",1.25,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$C131","v":2500},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$C131","v":2500},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$C131","v":0},{"$f":"('Irr Sunflowers-Oilseed'!F$46+(D131-D$129)*('Irr Sunflowers-Oilseed'!$D$23))/D131","v":0.19259460449705884},{"$f":"('Irr Sunflowers-Oilseed'!G$46+(E131-E$129)*('Irr Sunflowers-Oilseed'!$D$23))/E131","v":0.19259460449705884},{"$f":"('Irr Sunflowers-Oilseed'!F$60+(D131-D$129)*('Irr Sunflowers-Oilseed'!$D$23))/D131","v":0.27469460449705885},{"$f":"('Irr Sunflowers-Oilseed'!G$60+(E131-E$129)*('Irr Sunflowers-Oilseed'!$D$23))/E131","v":0.27469460449705885},{"$f":"IF($F131=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$60+(F131-F$129)*('Irr Sunflowers-Oilseed'!$D$23))/F131)","v":"N/A"}]
["Irrigated Sunflowers-Oilseed","Yes"]
["Irrigated Wheat","Yes",{"$f":"'Irr Wheat'!A3","v":"Irrigated Wheat"}]
["Irrigated Wheat","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Irrigated Wheat",{"$f":"_xlfn.XLOOKUP(A135,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},"Yield",{"$f":"'Irr Wheat'!C9","v":"bu"},null,null,"Total","Operator","Total","Operator","Owner"]
["Irrigated Wheat","Yes",0.75,{"$f":"'Irr Wheat'!$B$9*$C136","v":37.5},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$C136","v":37.5},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$C136","v":0},{"$f":"('Irr Wheat'!$F$45-'Irr Wheat'!$F$10+($D136-$D$138)*'Irr Wheat'!$D$24)/$D136","v":9.035108362156862},{"$f":"('Irr Wheat'!$G$45-'Irr Wheat'!$G$10+($E136-$E$138)*'Irr Wheat'!$D$24)/$E136","v":9.035108362156862},{"$f":"('Irr Wheat'!$F$59-'Irr Wheat'!$F$10+($D136-$D$138)*'Irr Wheat'!$D$24)/$D136","v":14.508441695490195},{"$f":"('Irr Wheat'!$G$59-'Irr Wheat'!$G$10+($E136-$E$138)*'Irr Wheat'!$D$24)/$E136","v":14.508441695490195},{"$f":"IF($F136=0, \"N/A\", ('Irr Wheat'!$H$59-'Irr Wheat'!$H$10+($F136-$F$138)*'Irr Wheat'!$D$24)/$F136)","v":"N/A"}]
["Irrigated Wheat","Yes",0.9,{"$f":"'Irr Wheat'!$B$9*$C137","v":45},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$C137","v":45},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$C137","v":0},{"$f":"('Irr Wheat'!$F$45-'Irr Wheat'!$F$10+($D137-$D$138)*'Irr Wheat'!$D$24)/$D137","v":7.6125903017973844},{"$f":"('Irr Wheat'!$G$45-'Irr Wheat'!$G$10+($E137-$E$138)*'Irr Wheat'!$D$24)/$E137","v":7.6125903017973844},{"$f":"('Irr Wheat'!$F$59-'Irr Wheat'!$F$10+($D137-$D$138)*'Irr Wheat'!$D$24)/$D137","v":12.173701412908496},{"$f":"('Irr Wheat'!$G$59-'Irr Wheat'!$G$10+($E137-$E$138)*'Irr Wheat'!$D$24)/$E137","v":12.173701412908496},{"$f":"IF($F137=0, \"N/A\", ('Irr Wheat'!$H$59-'Irr Wheat'!$H$10+($F137-$F$138)*'Irr Wheat'!$D$24)/$F137)","v":"N/A"}]
["Irrigated Wheat","Yes",1,{"$f":"'Irr Wheat'!$B$9*$C138","v":50},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$C138","v":50},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$C138","v":0},{"$f":"('Irr Wheat'!$F$45-'Irr Wheat'!$F$10+($D138-$D$138)*'Irr Wheat'!$D$24)/$D138","v":6.9013312716176465},{"$f":"('Irr Wheat'!$G$45-'Irr Wheat'!$G$10+($E138-$E$138)*'Irr Wheat'!$D$24)/$E138","v":6.9013312716176465},{"$f":"('Irr Wheat'!$F$59-'Irr Wheat'!$F$10+($D138-$D$138)*'Irr Wheat'!$D$24)/$D138","v":11.006331271617647},{"$f":"('Irr Wheat'!$G$59-'Irr Wheat'!$G$10+($E138-$E$138)*'Irr Wheat'!$D$24)/$E138","v":11.006331271617647},{"$f":"IF($F138=0, \"N/A\", ('Irr Wheat'!$H$59-'Irr Wheat'!$H$10+($F138-$F$138)*'Irr Wheat'!$D$24)/$F138)","v":"N/A"}]
["Irrigated Wheat","Yes",1.1000000000000001,{"$f":"'Irr Wheat'!$B$9*$C139","v":55.000000000000007},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$C139","v":55.000000000000007},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$C139","v":0},{"$f":"('Irr Wheat'!$F$45-'Irr Wheat'!$F$10+($D139-$D$138)*'Irr Wheat'!$D$24)/$D139","v":6.3193920651069497},{"$f":"('Irr Wheat'!$G$45-'Irr Wheat'!$G$10+($E139-$E$138)*'Irr Wheat'!$D$24)/$E139","v":6.3193920651069497},{"$f":"('Irr Wheat'!$F$59-'Irr Wheat'!$F$10+($D139-$D$138)*'Irr Wheat'!$D$24)/$D139","v":10.051210246925132},{"$f":"('Irr Wheat'!$G$59-'Irr Wheat'!$G$10+($E139-$E$138)*'Irr Wheat'!$D$24)/$E139","v":10.051210246925132},{"$f":"IF($F139=0, \"N/A\", ('Irr Wheat'!$H$59-'Irr Wheat'!$H$10+($F139-$F$138)*'Irr Wheat'!$D$24)/$F139)","v":"N/A"}]
["Irrigated Wheat","Yes",1.25,{"$f":"'Irr Wheat'!$B$9*$C140","v":62.5},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$C140","v":62.5},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$C140","v":0},{"$f":"('Irr Wheat'!$F$45-'Irr Wheat'!$F$10+($D140-$D$138)*'Irr Wheat'!$D$24)/$D140","v":5.621065017294117},{"$f":"('Irr Wheat'!$G$45-'Irr Wheat'!$G$10+($E140-$E$138)*'Irr Wheat'!$D$24)/$E140","v":5.621065017294117},{"$f":"('Irr Wheat'!$F$59-'Irr Wheat'!$F$10+($D140-$D$138)*'Irr Wheat'!$D$24)/$D140","v":8.9050650172941168},{"$f":"('Irr Wheat'!$G$59-'Irr Wheat'!$G$10+($E140-$E$138)*'Irr Wheat'!$D$24)/$E140","v":8.9050650172941168},{"$f":"IF($F140=0, \"N/A\", ('Irr Wheat'!$H$59-'Irr Wheat'!$H$10+($F140-$F$138)*'Irr Wheat'!$D$24)/$F140)","v":"N/A"}]
["Irrigated Wheat","Yes"]
["Dryland Cotton - Organic","Yes",{"$f":"'Dry Cotton Organic'!A3","v":"Dryland Cotton - Organic"}]
["Dryland Cotton - Organic","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Cotton - Organic","Yes","Yield",{"$f":"'Dry Cotton Organic'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
["Dryland Cotton - Organic","Yes",0.75,{"$f":"'Dry Cotton Organic'!$B$9*$C145","v":262.5},{"$f":"'Dry Cotton Organic'!$B$9*(1-'Dry Cotton Organic'!$E$9)*$C145","v":262.5},{"$f":"'Dry Cotton Organic'!$B$9*'Dry Cotton Organic'!$E$9*$C145","v":0},{"$f":"('Dry Cotton Organic'!F$45-D145/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D145-D$147)*'Dry Cotton Organic'!$D$28+(D145-D$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/D145","v":1.2115346437460319},{"$f":"('Dry Cotton Organic'!G$45-E145/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E145-E$147)*'Dry Cotton Organic'!$D$28+(E145-E$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/E145","v":1.2115346437460319},{"$f":"('Dry Cotton Organic'!F$57-D145/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D145-D$147)*'Dry Cotton Organic'!$D$28+(D145-D$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/D145","v":1.5934394056507937},{"$f":"('Dry Cotton Organic'!G$57-E145/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E145-E$147)*'Dry Cotton Organic'!$D$28+(E145-E$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/E145","v":1.5934394056507937},{"$f":"IF($F145=0,\"N/A\",('Dry Cotton Organic'!H$57-F145/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F145-F$147)*'Dry Cotton Organic'!$D$28+(F145-F$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/F145)","v":"N/A"}]
["Dryland Cotton - Organic","Yes",0.9,{"$f":"'Dry Cotton Organic'!$B$9*$C146","v":315},{"$f":"'Dry Cotton Organic'!$B$9*(1-'Dry Cotton Organic'!$E$9)*$C146","v":315},{"$f":"'Dry Cotton Organic'!$B$9*'Dry Cotton Organic'!$E$9*$C146","v":0},{"$f":"('Dry Cotton Organic'!F$45-D146/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D146-D$147)*'Dry Cotton Organic'!$D$28+(D146-D$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/D146","v":1.0152094253439155},{"$f":"('Dry Cotton Organic'!G$45-E146/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E146-E$147)*'Dry Cotton Organic'!$D$28+(E146-E$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/E146","v":1.0152094253439155},{"$f":"('Dry Cotton Organic'!F$57-D146/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D146-D$147)*'Dry Cotton Organic'!$D$28+(D146-D$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/D146","v":1.3334633935978837},{"$f":"('Dry Cotton Organic'!G$57-E146/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E146-E$147)*'Dry Cotton Organic'!$D$28+(E146-E$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/E146","v":1.3334633935978837},{"$f":"IF($F146=0,\"N/A\",('Dry Cotton Organic'!H$57-F146/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F146-F$147)*'Dry Cotton Organic'!$D$28+(F146-F$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/F146)","v":"N/A"}]
["Dryland Cotton - Organic","Yes",1,{"$f":"'Dry Cotton Organic'!$B$9*$C147","v":350},{"$f":"'Dry Cotton Organic'!$B$9*(1-'Dry Cotton Organic'!$E$9)*$C147","v":350},{"$f":"'Dry Cotton Organic'!$B$9*'Dry Cotton Organic'!$E$9*$C147","v":0},{"$f":"('Dry Cotton Organic'!F$45-D147/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D147-D$147)*'Dry Cotton Organic'!$D$28+(D147-D$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/D147","v":0.91704681614285721},{"$f":"('Dry Cotton Organic'!G$45-E147/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E147-E$147)*'Dry Cotton Organic'!$D$28+(E147-E$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/E147","v":0.91704681614285721},{"$f":"('Dry Cotton Organic'!F$57-D147/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D147-D$147)*'Dry Cotton Organic'!$D$28+(D147-D$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/D147","v":1.2034753875714286},{"$f":"('Dry Cotton Organic'!G$57-E147/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E147-E$147)*'Dry Cotton Organic'!$D$28+(E147-E$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/E147","v":1.2034753875714286},{"$f":"IF($F147=0,\"N/A\",('Dry Cotton Organic'!H$57-F147/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F147-F$147)*'Dry Cotton Organic'!$D$28+(F147-F$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/F147)","v":"N/A"}]
["Dryland Cotton - Organic","Yes",1.1000000000000001,{"$f":"'Dry Cotton Organic'!$B$9*$C148","v":385.00000000000006},{"$f":"'Dry Cotton Organic'!$B$9*(1-'Dry Cotton Organic'!$E$9)*$C148","v":385.00000000000006},{"$f":"'Dry Cotton Organic'!$B$9*'Dry Cotton Organic'!$E$9*$C148","v":0},{"$f":"('Dry Cotton Organic'!F$45-D148/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D148-D$147)*'Dry Cotton Organic'!$D$28+(D148-D$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/D148","v":0.83673195406926393},{"$f":"('Dry Cotton Organic'!G$45-E148/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E148-E$147)*'Dry Cotton Organic'!$D$28+(E148-E$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/E148","v":0.83673195406926393},{"$f":"('Dry Cotton Organic'!F$57-D148/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D148-D$147)*'Dry Cotton Organic'!$D$28+(D148-D$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/D148","v":1.0971215644588743},{"$f":"('Dry Cotton Organic'!G$57-E148/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E148-E$147)*'Dry Cotton Organic'!$D$28+(E148-E$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/E148","v":1.0971215644588743},{"$f":"IF($F148=0,\"N/A\",('Dry Cotton Organic'!H$57-F148/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F148-F$147)*'Dry Cotton Organic'!$D$28+(F148-F$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/F148)","v":"N/A"}]
["Dryland Cotton - Organic","Yes",1.25,{"$f":"'Dry Cotton Organic'!$B$9*$C149","v":437.5},{"$f":"'Dry Cotton Organic'!$B$9*(1-'Dry Cotton Organic'!$E$9)*$C149","v":437.5},{"$f":"'Dry Cotton Organic'!$B$9*'Dry Cotton Organic'!$E$9*$C149","v":0},{"$f":"('Dry Cotton Organic'!F$45-D149/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D149-D$147)*'Dry Cotton Organic'!$D$28+(D149-D$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/D149","v":0.74035411958095254},{"$f":"('Dry Cotton Organic'!G$45-E149/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E149-E$147)*'Dry Cotton Organic'!$D$28+(E149-E$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/E149","v":0.74035411958095254},{"$f":"('Dry Cotton Organic'!F$57-D149/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D149-D$147)*'Dry Cotton Organic'!$D$28+(D149-D$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/D149","v":0.96949697672380963},{"$f":"('Dry Cotton Organic'!G$57-E149/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E149-E$147)*'Dry Cotton Organic'!$D$28+(E149-E$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/E149","v":0.96949697672380963},{"$f":"IF($F149=0,\"N/A\",('Dry Cotton Organic'!H$57-F149/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F149-F$147)*'Dry Cotton Organic'!$D$28+(F149-F$147)/'Dry Cotton Organic'!$B$11/100*'Dry Cotton Organic'!$D$29)/F149)","v":"N/A"}]
["Dryland Cotton - Organic","Yes"]
["Dryland Cotton - Herbicide Tolerant","Yes",{"$f":"'Dry Cotton HT'!$A$3","v":"Dryland Cotton - Herbicide Tolerant"}]
["Dryland Cotton - Herbicide Tolerant","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Cotton - Herbicide Tolerant","Yes","Yield",{"$f":"'Dry Cotton HT'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
["Dryland Cotton - Herbicide Tolerant","Yes",0.75,{"$f":"'Dry Cotton HT'!$B$9*$C154","v":300},{"$f":"'Dry Cotton HT'!$B$9*(1-'Dry Cotton HT'!$E$9)*$C154","v":300},{"$f":"'Dry Cotton HT'!$B$9*'Dry Cotton HT'!$E$9*$C154","v":0},{"$f":"('Dry Cotton HT'!F$45-D154/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D154-D$156)*'Dry Cotton HT'!$D$28+(D154-D$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/D154","v":0.69034485666666656},{"$f":"('Dry Cotton HT'!G$45-E154/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E154-E$156)*'Dry Cotton HT'!$D$28+(E154-E$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/E154","v":0.69034485666666656},{"$f":"('Dry Cotton HT'!F$57-D154/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D154-D$156)*'Dry Cotton HT'!$D$28+(D154-D$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/D154","v":1.0245115233333333},{"$f":"('Dry Cotton HT'!G$57-E154/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E154-E$156)*'Dry Cotton HT'!$D$28+(E154-E$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/E154","v":1.0245115233333333},{"$f":"IF($F154=0,\"N/A\",('Dry Cotton HT'!H$57-F154/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F154-F$156)*'Dry Cotton HT'!$D$28+(F154-F$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/F154)","v":"N/A"}]
["Dryland Cotton - Herbicide Tolerant","Yes",0.9,{"$f":"'Dry Cotton HT'!$B$9*$C155","v":360},{"$f":"'Dry Cotton HT'!$B$9*(1-'Dry Cotton HT'!$E$9)*$C155","v":360},{"$f":"'Dry Cotton HT'!$B$9*'Dry Cotton HT'!$E$9*$C155","v":0},{"$f":"('Dry Cotton HT'!F$45-D155/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D155-D$156)*'Dry Cotton HT'!$D$28+(D155-D$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/D155","v":0.58088460277777776},{"$f":"('Dry Cotton HT'!G$45-E155/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E155-E$156)*'Dry Cotton HT'!$D$28+(E155-E$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/E155","v":0.58088460277777776},{"$f":"('Dry Cotton HT'!F$57-D155/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D155-D$156)*'Dry Cotton HT'!$D$28+(D155-D$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/D155","v":0.85935682499999999},{"$f":"('Dry Cotton HT'!G$57-E155/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E155-E$156)*'Dry Cotton HT'!$D$28+(E155-E$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/E155","v":0.85935682499999999},{"$f":"IF($F155=0,\"N/A\",('Dry Cotton HT'!H$57-F155/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F155-F$156)*'Dry Cotton HT'!$D$28+(F155-F$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/F155)","v":"N/A"}]
["Dryland Cotton - Herbicide Tolerant","Yes",1,{"$f":"'Dry Cotton HT'!$B$9*$C156","v":400},{"$f":"'Dry Cotton HT'!$B$9*(1-'Dry Cotton HT'!$E$9)*$C156","v":400},{"$f":"'Dry Cotton HT'!$B$9*'Dry Cotton HT'!$E$9*$C156","v":0},{"$f":"('Dry Cotton HT'!F$45-D156/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D156-D$156)*'Dry Cotton HT'!$D$28+(D156-D$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/D156","v":0.5261544758333333},{"$f":"('Dry Cotton HT'!G$45-E156/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E156-E$156)*'Dry Cotton HT'!$D$28+(E156-E$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/E156","v":0.5261544758333333},{"$f":"('Dry Cotton HT'!F$57-D156/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D156-D$156)*'Dry Cotton HT'!$D$28+(D156-D$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/D156","v":0.7767794758333334},{"$f":"('Dry Cotton HT'!G$57-E156/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E156-E$156)*'Dry Cotton HT'!$D$28+(E156-E$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/E156","v":0.7767794758333334},{"$f":"IF($F156=0,\"N/A\",('Dry Cotton HT'!H$57-F156/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F156-F$156)*'Dry Cotton HT'!$D$28+(F156-F$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/F156)","v":"N/A"}]
["Dryland Cotton - Herbicide Tolerant","Yes",1.1000000000000001,{"$f":"'Dry Cotton HT'!$B$9*$C157","v":440.00000000000006},{"$f":"'Dry Cotton HT'!$B$9*(1-'Dry Cotton HT'!$E$9)*$C157","v":440.00000000000006},{"$f":"'Dry Cotton HT'!$B$9*'Dry Cotton HT'!$E$9*$C157","v":0},{"$f":"('Dry Cotton HT'!F$45-D157/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D157-D$156)*'Dry Cotton HT'!$D$28+(D157-D$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/D157","v":0.48137528106060595},{"$f":"('Dry Cotton HT'!G$45-E157/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E157-E$156)*'Dry Cotton HT'!$D$28+(E157-E$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/E157","v":0.48137528106060595},{"$f":"('Dry Cotton HT'!F$57-D157/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D157-D$156)*'Dry Cotton HT'!$D$28+(D157-D$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/D157","v":0.70921619015151505},{"$f":"('Dry Cotton HT'!G$57-E157/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E157-E$156)*'Dry Cotton HT'!$D$28+(E157-E$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/E157","v":0.70921619015151505},{"$f":"IF($F157=0,\"N/A\",('Dry Cotton HT'!H$57-F157/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F157-F$156)*'Dry Cotton HT'!$D$28+(F157-F$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/F157)","v":"N/A"}]
["Dryland Cotton - Herbicide Tolerant","Yes",1.25,{"$f":"'Dry Cotton HT'!$B$9*$C158","v":500},{"$f":"'Dry Cotton HT'!$B$9*(1-'Dry Cotton HT'!$E$9)*$C158","v":500},{"$f":"'Dry Cotton HT'!$B$9*'Dry Cotton HT'!$E$9*$C158","v":0},{"$f":"('Dry Cotton HT'!F$45-D158/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D158-D$156)*'Dry Cotton HT'!$D$28+(D158-D$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/D158","v":0.42764024733333333},{"$f":"('Dry Cotton HT'!G$45-E158/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E158-E$156)*'Dry Cotton HT'!$D$28+(E158-E$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/E158","v":0.42764024733333333},{"$f":"('Dry Cotton HT'!F$57-D158/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(D158-D$156)*'Dry Cotton HT'!$D$28+(D158-D$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/D158","v":0.62814024733333329},{"$f":"('Dry Cotton HT'!G$57-E158/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(E158-E$156)*'Dry Cotton HT'!$D$28+(E158-E$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/E158","v":0.62814024733333329},{"$f":"IF($F158=0,\"N/A\",('Dry Cotton HT'!H$57-F158/500*'Universal Input Prices'!$C$43/2000*Cottonseed_Price+(F158-F$156)*'Dry Cotton HT'!$D$28+(F158-F$156)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$29)/F158)","v":"N/A"}]
["Dryland Cotton - Herbicide Tolerant","Yes"]
["Dryland Guar","Yes",{"$f":"'Dry Guar'!A3","v":"Dryland Guar"}]
["Dryland Guar","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Guar","Yes","Yield",{"$f":"'Dry Guar'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
["Dryland Guar","Yes",0.75,{"$f":"'Dry Guar'!$B$9*$C163","v":450},{"$f":"'Dry Guar'!$B$9*(1-'Dry Guar'!$E$9)*$C163","v":450},{"$f":"'Dry Guar'!$B$9*'Dry Guar'!$E$9*$C163","v":0},{"$f":"('Dry Guar'!$F$41+($D163-$D$75)*'Dry Guar'!$D$25)/$D163","v":0.40704964547008543},{"$f":"('Dry Guar'!$G$41+($E163-$E$75)*'Dry Guar'!$D$25)/$E163","v":0.40704964547008543},{"$f":"('Dry Guar'!$F$53+($D163-$D$75)*'Dry Guar'!$D$25)/$D163","v":0.62982742324786334},{"$f":"('Dry Guar'!$G$53+($E163-$E$75)*'Dry Guar'!$D$25)/$E163","v":0.62982742324786334},{"$f":"IF($F163=0, \"N/A\", ('Dry Guar'!$H$53+($F163-$F$75)*'Dry Guar'!$D$25)/$F163)","v":"N/A"}]
["Dryland Guar","Yes",0.9,{"$f":"'Irr Guar'!$B$9*$C164","v":1080},{"$f":"'Dry Guar'!$B$9*(1-'Dry Guar'!$E$9)*$C164","v":540},{"$f":"'Dry Guar'!$B$9*'Dry Guar'!$E$9*$C164","v":0},{"$f":"('Dry Guar'!$F$41+($D164-$D$75)*'Dry Guar'!$D$25)/$D164","v":0.2862706856125356},{"$f":"('Dry Guar'!$G$41+($E164-$E$75)*'Dry Guar'!$D$25)/$E164","v":0.37254137122507119},{"$f":"('Dry Guar'!$F$53+($D164-$D$75)*'Dry Guar'!$D$25)/$D164","v":0.37909475968660972},{"$f":"('Dry Guar'!$G$53+($E164-$E$75)*'Dry Guar'!$D$25)/$E164","v":0.55818951937321948},{"$f":"IF($F164=0, \"N/A\", ('Dry Guar'!$H$53+($F164-$F$75)*'Dry Guar'!$D$25)/$F164)","v":"N/A"}]
["Dryland Guar","Yes",1,{"$f":"'Irr Guar'!$B$9*$C165","v":1200},{"$f":"'Dry Guar'!$B$9*(1-'Dry Guar'!$E$9)*$C165","v":600},{"$f":"'Dry Guar'!$B$9*'Dry Guar'!$E$9*$C165","v":0},{"$f":"('Dry Guar'!$F$41+($D165-$D$75)*'Dry Guar'!$D$25)/$D165","v":0.27764361705128204},{"$f":"('Dry Guar'!$G$41+($E165-$E$75)*'Dry Guar'!$D$25)/$E165","v":0.35528723410256408},{"$f":"('Dry Guar'!$F$53+($D165-$D$75)*'Dry Guar'!$D$25)/$D165","v":0.36118528371794878},{"$f":"('Dry Guar'!$G$53+($E165-$E$75)*'Dry Guar'!$D$25)/$E165","v":0.52237056743589749},{"$f":"IF($F165=0, \"N/A\", ('Dry Guar'!$H$53+($F165-$F$75)*'Dry Guar'!$D$25)/$F165)","v":"N/A"}]
["Dryland Guar","Yes",1.1000000000000001,{"$f":"'Irr Guar'!$B$9*$C166","v":1320},{"$f":"'Dry Guar'!$B$9*(1-'Dry Guar'!$E$9)*$C166","v":660},{"$f":"'Dry Guar'!$B$9*'Dry Guar'!$E$9*$C166","v":0},{"$f":"('Dry Guar'!$F$41+($D166-$D$75)*'Dry Guar'!$D$25)/$D166","v":0.27058510641025646},{"$f":"('Dry Guar'!$G$41+($E166-$E$75)*'Dry Guar'!$D$25)/$E166","v":0.3411702128205128},{"$f":"('Dry Guar'!$F$53+($D166-$D$75)*'Dry Guar'!$D$25)/$D166","v":0.34653207610722614},{"$f":"('Dry Guar'!$G$53+($E166-$E$75)*'Dry Guar'!$D$25)/$E166","v":0.49306415221445227},{"$f":"IF($F166=0, \"N/A\", ('Dry Guar'!$H$53+($F166-$F$75)*'Dry Guar'!$D$25)/$F166)","v":"N/A"}]
["Dryland Guar","Yes",1.25,{"$f":"'Irr Guar'!$B$9*$C167","v":1500},{"$f":"'Dry Guar'!$B$9*(1-'Dry Guar'!$E$9)*$C167","v":750},{"$f":"'Dry Guar'!$B$9*'Dry Guar'!$E$9*$C167","v":0},{"$f":"('Dry Guar'!$F$41+($D167-$D$75)*'Dry Guar'!$D$25)/$D167","v":0.26211489364102569},{"$f":"('Dry Guar'!$G$41+($E167-$E$75)*'Dry Guar'!$D$25)/$E167","v":0.32422978728205126},{"$f":"('Dry Guar'!$F$53+($D167-$D$75)*'Dry Guar'!$D$25)/$D167","v":0.32894822697435899},{"$f":"('Dry Guar'!$G$53+($E167-$E$75)*'Dry Guar'!$D$25)/$E167","v":0.45789645394871803},{"$f":"IF($F167=0, \"N/A\", ('Dry Guar'!$H$53+($F167-$F$75)*'Dry Guar'!$D$25)/$F167)","v":"N/A"}]
["Dryland Guar","Yes"]
["Dryland Sesame","Yes",{"$f":"'Dry Sesame'!$A$3","v":"Dryland Sesame"}]
["Dryland Sesame","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Sesame","Yes","Yield",{"$f":"'Dry Sesame'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
["Dryland Sesame","Yes",0.75,{"$f":"'Dry Sesame'!$B$9*$C172","v":450},{"$f":"'Dry Sesame'!$B$9*(1-'Dry Sesame'!$E$9)*$C172","v":450},{"$f":"'Dry Sesame'!$B$9*'Dry Sesame'!$E$9*$C172","v":0},{"$f":"('Dry Sesame'!$F$40+($D172-D$174)*'Dry Sesame'!$D$24)/$D172","v":0.24474244805555556},{"$f":"('Dry Sesame'!$G$40+($E172-E$174)*'Dry Sesame'!$D$24)/$E172","v":0.24474244805555556},{"$f":"('Dry Sesame'!$F$52+($D172-D$174)*'Dry Sesame'!$D$24)/$D172","v":0.46752022583333336},{"$f":"('Dry Sesame'!$G$52+($E172-E$174)*'Dry Sesame'!$D$24)/$E172","v":0.46752022583333336},{"$f":"IF($F172=0, \"N/A\", ('Dry Sesame'!$H$52+($F172-F$174)*'Dry Sesame'!$D$24)/$F172)","v":"N/A"}]
["Dryland Sesame","Yes",0.9,{"$f":"'Dry Sesame'!$B$9*$C173","v":540},{"$f":"'Dry Sesame'!$B$9*(1-'Dry Sesame'!$E$9)*$C173","v":540},{"$f":"'Dry Sesame'!$B$9*'Dry Sesame'!$E$9*$C173","v":0},{"$f":"('Dry Sesame'!$F$40+($D173-D$174)*'Dry Sesame'!$D$24)/$D173","v":0.22395204004629629},{"$f":"('Dry Sesame'!$G$40+($E173-E$174)*'Dry Sesame'!$D$24)/$E173","v":0.22395204004629629},{"$f":"('Dry Sesame'!$F$52+($D173-D$174)*'Dry Sesame'!$D$24)/$D173","v":0.40960018819444449},{"$f":"('Dry Sesame'!$G$52+($E173-E$174)*'Dry Sesame'!$D$24)/$E173","v":0.40960018819444449},{"$f":"IF($F173=0, \"N/A\", ('Dry Sesame'!$H$52+($F173-F$174)*'Dry Sesame'!$D$24)/$F173)","v":"N/A"}]
["Dryland Sesame","Yes",1,{"$f":"'Dry Sesame'!$B$9*$C174","v":600},{"$f":"'Dry Sesame'!$B$9*(1-'Dry Sesame'!$E$9)*$C174","v":600},{"$f":"'Dry Sesame'!$B$9*'Dry Sesame'!$E$9*$C174","v":0},{"$f":"('Dry Sesame'!$F$40+($D174-D$174)*'Dry Sesame'!$D$24)/$D174","v":0.21355683604166667},{"$f":"('Dry Sesame'!$G$40+($E174-E$174)*'Dry Sesame'!$D$24)/$E174","v":0.21355683604166667},{"$f":"('Dry Sesame'!$F$52+($D174-D$174)*'Dry Sesame'!$D$24)/$D174","v":0.380640169375},{"$f":"('Dry Sesame'!$G$52+($E174-E$174)*'Dry Sesame'!$D$24)/$E174","v":0.380640169375},{"$f":"IF($F174=0, \"N/A\", ('Dry Sesame'!$H$52+($F174-F$174)*'Dry Sesame'!$D$24)/$F174)","v":"N/A"}]
["Dryland Sesame","Yes",1.1000000000000001,{"$f":"'Dry Sesame'!$B$9*$C175","v":660},{"$f":"'Dry Sesame'!$B$9*(1-'Dry Sesame'!$E$9)*$C175","v":660},{"$f":"'Dry Sesame'!$B$9*'Dry Sesame'!$E$9*$C175","v":0},{"$f":"('Dry Sesame'!$F$40+($D175-D$174)*'Dry Sesame'!$D$24)/$D175","v":0.20505166912878786},{"$f":"('Dry Sesame'!$G$40+($E175-E$174)*'Dry Sesame'!$D$24)/$E175","v":0.20505166912878786},{"$f":"('Dry Sesame'!$F$52+($D175-D$174)*'Dry Sesame'!$D$24)/$D175","v":0.35694560852272728},{"$f":"('Dry Sesame'!$G$52+($E175-E$174)*'Dry Sesame'!$D$24)/$E175","v":0.35694560852272728},{"$f":"IF($F175=0, \"N/A\", ('Dry Sesame'!$H$52+($F175-F$174)*'Dry Sesame'!$D$24)/$F175)","v":"N/A"}]
["Dryland Sesame","Yes",1.25,{"$f":"'Dry Sesame'!$B$9*$C176","v":750},{"$f":"'Dry Sesame'!$B$9*(1-'Dry Sesame'!$E$9)*$C176","v":750},{"$f":"'Dry Sesame'!$B$9*'Dry Sesame'!$E$9*$C176","v":0},{"$f":"('Dry Sesame'!$F$40+($D176-D$174)*'Dry Sesame'!$D$24)/$D176","v":0.19484546883333334},{"$f":"('Dry Sesame'!$G$40+($E176-E$174)*'Dry Sesame'!$D$24)/$E176","v":0.19484546883333334},{"$f":"('Dry Sesame'!$F$52+($D176-D$174)*'Dry Sesame'!$D$24)/$D176","v":0.32851213550000002},{"$f":"('Dry Sesame'!$G$52+($E176-E$174)*'Dry Sesame'!$D$24)/$E176","v":0.32851213550000002},{"$f":"IF($F176=0, \"N/A\", ('Dry Sesame'!$H$52+($F176-F$174)*'Dry Sesame'!$D$24)/$F176)","v":"N/A"}]
["Dryland Sesame","Yes"]
["Dryland Sorghum","Yes",{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"}]
["Dryland Sorghum","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Sorghum","Yes","Yield",{"$f":"'Dry Sorghum'!C9","v":"cwt"},null,null,"Total","Operator","Total","Operator","Owner"]
["Dryland Sorghum","Yes",0.75,{"$f":"'Dry Sorghum'!$B$9*$C181","v":15},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$C181","v":15},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$C181","v":0},{"$f":"('Dry Sorghum'!$F$41+($D181-D$183)*'Dry Sorghum'!$D$25)/$D181","v":9.2930095083333342},{"$f":"('Dry Sorghum'!$G$41+($E181-E$183)*'Dry Sorghum'!$D$25)/$E181","v":9.2930095083333342},{"$f":"('Dry Sorghum'!$F$53+($D181-D$183)*'Dry Sorghum'!$D$25)/$D181","v":15.976342841666668},{"$f":"('Dry Sorghum'!$G$53+($E181-E$183)*'Dry Sorghum'!$D$25)/$E181","v":15.976342841666668},{"$f":"IF($F181=0, \"N/A\", ('Dry Sorghum'!$H$53+($F181-F$183)*'Dry Sorghum'!$D$25)/$F181)","v":"N/A"}]
["Dryland Sorghum","Yes",0.9,{"$f":"'Dry Sorghum'!$B$9*$C182","v":18},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$C182","v":18},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$C182","v":0},{"$f":"('Dry Sorghum'!$F$41+($D182-D$183)*'Dry Sorghum'!$D$25)/$D182","v":7.8108412569444443},{"$f":"('Dry Sorghum'!$G$41+($E182-E$183)*'Dry Sorghum'!$D$25)/$E182","v":7.8108412569444443},{"$f":"('Dry Sorghum'!$F$53+($D182-D$183)*'Dry Sorghum'!$D$25)/$D182","v":13.380285701388889},{"$f":"('Dry Sorghum'!$G$53+($E182-E$183)*'Dry Sorghum'!$D$25)/$E182","v":13.380285701388889},{"$f":"IF($F182=0, \"N/A\", ('Dry Sorghum'!$H$53+($F182-F$183)*'Dry Sorghum'!$D$25)/$F182)","v":"N/A"}]
["Dryland Sorghum","Yes",1,{"$f":"'Dry Sorghum'!$B$9*$C183","v":20},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$C183","v":20},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$C183","v":0},{"$f":"('Dry Sorghum'!$F$41+($D183-D$183)*'Dry Sorghum'!$D$25)/$D183","v":7.0697571312500003},{"$f":"('Dry Sorghum'!$G$41+($E183-E$183)*'Dry Sorghum'!$D$25)/$E183","v":7.0697571312500003},{"$f":"('Dry Sorghum'!$F$53+($D183-D$183)*'Dry Sorghum'!$D$25)/$D183","v":12.08225713125},{"$f":"('Dry Sorghum'!$G$53+($E183-E$183)*'Dry Sorghum'!$D$25)/$E183","v":12.08225713125},{"$f":"IF($F183=0, \"N/A\", ('Dry Sorghum'!$H$53+($F183-F$183)*'Dry Sorghum'!$D$25)/$F183)","v":"N/A"}]
["Dryland Sorghum","Yes",1.1000000000000001,{"$f":"'Dry Sorghum'!$B$9*$C184","v":22},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$C184","v":22},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$C184","v":0},{"$f":"('Dry Sorghum'!$F$41+($D184-D$183)*'Dry Sorghum'!$D$25)/$D184","v":6.463415573863637},{"$f":"('Dry Sorghum'!$G$41+($E184-E$183)*'Dry Sorghum'!$D$25)/$E184","v":6.463415573863637},{"$f":"('Dry Sorghum'!$F$53+($D184-D$183)*'Dry Sorghum'!$D$25)/$D184","v":11.020233755681819},{"$f":"('Dry Sorghum'!$G$53+($E184-E$183)*'Dry Sorghum'!$D$25)/$E184","v":11.020233755681819},{"$f":"IF($F184=0, \"N/A\", ('Dry Sorghum'!$H$53+($F184-F$183)*'Dry Sorghum'!$D$25)/$F184)","v":"N/A"}]
["Dryland Sorghum","Yes",1.25,{"$f":"'Dry Sorghum'!$B$9*$C185","v":25},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$C185","v":25},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$C185","v":0},{"$f":"('Dry Sorghum'!$F$41+($D185-D$183)*'Dry Sorghum'!$D$25)/$D185","v":5.7358057050000006},{"$f":"('Dry Sorghum'!$G$41+($E185-E$183)*'Dry Sorghum'!$D$25)/$E185","v":5.7358057050000006},{"$f":"('Dry Sorghum'!$F$53+($D185-D$183)*'Dry Sorghum'!$D$25)/$D185","v":9.7458057050000004},{"$f":"('Dry Sorghum'!$G$53+($E185-E$183)*'Dry Sorghum'!$D$25)/$E185","v":9.7458057050000004},{"$f":"IF($F185=0, \"N/A\", ('Dry Sorghum'!$H$53+($F185-F$183)*'Dry Sorghum'!$D$25)/$F185)","v":"N/A"}]
["Dryland Sorghum","Yes"]
["Dryland Sunflowers-Oilseed","Yes",{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed"}]
["Dryland Sunflowers-Oilseed","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Sunflowers-Oilseed","Yes","Yield",{"$f":"'Dry Sunflowers-Oilseed'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
["Dryland Sunflowers-Oilseed","Yes",0.75,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$C190","v":750},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$C190","v":750},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$C190","v":0},{"$f":"('Dry Sunflowers-Oilseed'!$F$40+($D190-D$192)*'Dry Sunflowers-Oilseed'!$D$24)/$D190","v":0.10909471933333331},{"$f":"('Dry Sunflowers-Oilseed'!$G$40+($E190-E$192)*'Dry Sunflowers-Oilseed'!$D$24)/$E190","v":0.10909471933333331},{"$f":"('Dry Sunflowers-Oilseed'!$F$52+($D190-D$192)*'Dry Sunflowers-Oilseed'!$D$24)/$D190","v":0.24276138599999997},{"$f":"('Dry Sunflowers-Oilseed'!$G$52+($E190-E$192)*'Dry Sunflowers-Oilseed'!$D$24)/$E190","v":0.24276138599999997},{"$f":"IF($F190=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$52+($F190-F$192)*'Dry Sunflowers-Oilseed'!$D$24)/$F190)","v":"N/A"}]
["Dryland Sunflowers-Oilseed","Yes",0.9,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$C191","v":900},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$C191","v":900},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$C191","v":0},{"$f":"('Dry Sunflowers-Oilseed'!$F$40+($D191-D$192)*'Dry Sunflowers-Oilseed'!$D$24)/$D191","v":0.1409122661111111},{"$f":"('Dry Sunflowers-Oilseed'!$G$40+($E191-E$192)*'Dry Sunflowers-Oilseed'!$D$24)/$E191","v":0.1409122661111111},{"$f":"('Dry Sunflowers-Oilseed'!$F$52+($D191-D$192)*'Dry Sunflowers-Oilseed'!$D$24)/$D191","v":0.252301155},{"$f":"('Dry Sunflowers-Oilseed'!$G$52+($E191-E$192)*'Dry Sunflowers-Oilseed'!$D$24)/$E191","v":0.252301155},{"$f":"IF($F191=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$52+($F191-F$192)*'Dry Sunflowers-Oilseed'!$D$24)/$F191)","v":"N/A"}]
["Dryland Sunflowers-Oilseed","Yes",1,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$C192","v":1000},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$C192","v":1000},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$C192","v":0},{"$f":"('Dry Sunflowers-Oilseed'!$F$40+($D192-D$192)*'Dry Sunflowers-Oilseed'!$D$24)/$D192","v":0.15682103949999998},{"$f":"('Dry Sunflowers-Oilseed'!$G$40+($E192-E$192)*'Dry Sunflowers-Oilseed'!$D$24)/$E192","v":0.15682103949999998},{"$f":"('Dry Sunflowers-Oilseed'!$F$52+($D192-D$192)*'Dry Sunflowers-Oilseed'!$D$24)/$D192","v":0.25707103949999999},{"$f":"('Dry Sunflowers-Oilseed'!$G$52+($E192-E$192)*'Dry Sunflowers-Oilseed'!$D$24)/$E192","v":0.25707103949999999},{"$f":"IF($F192=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$52+($F192-F$192)*'Dry Sunflowers-Oilseed'!$D$24)/$F192)","v":"N/A"}]
["Dryland Sunflowers-Oilseed","Yes",1.1000000000000001,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$C193","v":1100},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$C193","v":1100},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$C193","v":0},{"$f":"('Dry Sunflowers-Oilseed'!$F$40+($D193-D$192)*'Dry Sunflowers-Oilseed'!$D$24)/$D193","v":0.16983730863636362},{"$f":"('Dry Sunflowers-Oilseed'!$G$40+($E193-E$192)*'Dry Sunflowers-Oilseed'!$D$24)/$E193","v":0.16983730863636362},{"$f":"('Dry Sunflowers-Oilseed'!$F$52+($D193-D$192)*'Dry Sunflowers-Oilseed'!$D$24)/$D193","v":0.26097367227272728},{"$f":"('Dry Sunflowers-Oilseed'!$G$52+($E193-E$192)*'Dry Sunflowers-Oilseed'!$D$24)/$E193","v":0.26097367227272728},{"$f":"IF($F193=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$52+($F193-F$192)*'Dry Sunflowers-Oilseed'!$D$24)/$F193)","v":"N/A"}]
["Dryland Sunflowers-Oilseed",{"$f":"_xlfn.XLOOKUP(A194,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},1.25,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$C194","v":1250},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$C194","v":1250},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$C194","v":0},{"$f":"('Dry Sunflowers-Oilseed'!$F$40+($D194-D$192)*'Dry Sunflowers-Oilseed'!$D$24)/$D194","v":0.18545683159999998},{"$f":"('Dry Sunflowers-Oilseed'!$G$40+($E194-E$192)*'Dry Sunflowers-Oilseed'!$D$24)/$E194","v":0.18545683159999998},{"$f":"('Dry Sunflowers-Oilseed'!$F$52+($D194-D$192)*'Dry Sunflowers-Oilseed'!$D$24)/$D194","v":0.26565683159999998},{"$f":"('Dry Sunflowers-Oilseed'!$G$52+($E194-E$192)*'Dry Sunflowers-Oilseed'!$D$24)/$E194","v":0.26565683159999998},{"$f":"IF($F194=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$52+($F194-F$192)*'Dry Sunflowers-Oilseed'!$D$24)/$F194)","v":"N/A"}]
["Dryland Sunflowers-Oilseed",{"$f":"_xlfn.XLOOKUP(A195,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"}]
["Dryland Wheat","Yes",{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"}]
["Dryland Wheat","Yes",null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Dryland Wheat","Yes","Yield",{"$f":"'Dry Wheat'!C9","v":"bu"},null,null,"Total","Operator","Total","Operator","Owner"]
["Dryland Wheat",{"$f":"_xlfn.XLOOKUP(A199,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},0.75,{"$f":"'Dry Wheat'!$B$9*$C199","v":13.5},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$C199","v":13.5},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$C199","v":0},{"$f":"('Dry Wheat'!$F$40+($D199-D$201)*'Dry Wheat'!$D$25)/$D199","v":10.025007527777779},{"$f":"('Dry Wheat'!$G$40+($E199-E$201)*'Dry Wheat'!$D$25)/$E199","v":10.025007527777779},{"$f":"('Dry Wheat'!$F$52+($D199-D$201)*'Dry Wheat'!$D$25)/$D199","v":17.450933453703705},{"$f":"('Dry Wheat'!$G$52+($E199-E$201)*'Dry Wheat'!$D$25)/$E199","v":17.450933453703705},{"$f":"IF($F199=0, \"N/A\", ('Dry Wheat'!$H$52+($F199-F$201)*'Dry Wheat'!$D$25)/$F199)","v":"N/A"}]
["Dryland Wheat","Yes",0.9,{"$f":"'Dry Wheat'!$B$9*$C200","v":16.2},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$C200","v":16.2},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$C200","v":0},{"$f":"('Dry Wheat'!$F$40+($D200-D$201)*'Dry Wheat'!$D$25)/$D200","v":8.377506273148148},{"$f":"('Dry Wheat'!$G$40+($E200-E$201)*'Dry Wheat'!$D$25)/$E200","v":8.377506273148148},{"$f":"('Dry Wheat'!$F$52+($D200-D$201)*'Dry Wheat'!$D$25)/$D200","v":14.56577787808642},{"$f":"('Dry Wheat'!$G$52+($E200-E$201)*'Dry Wheat'!$D$25)/$E200","v":14.56577787808642},{"$f":"IF($F200=0, \"N/A\", ('Dry Wheat'!$H$52+($F200-F$201)*'Dry Wheat'!$D$25)/$F200)","v":"N/A"}]
["Dryland Wheat","Yes",1,{"$f":"'Dry Wheat'!$B$9*$C201","v":18},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$C201","v":18},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$C201","v":0},{"$f":"('Dry Wheat'!$F$40+($D201-D$201)*'Dry Wheat'!$D$25)/$D201","v":7.5537556458333341},{"$f":"('Dry Wheat'!$G$40+($E201-E$201)*'Dry Wheat'!$D$25)/$E201","v":7.5537556458333341},{"$f":"('Dry Wheat'!$F$52+($D201-D$201)*'Dry Wheat'!$D$25)/$D201","v":13.123200090277779},{"$f":"('Dry Wheat'!$G$52+($E201-E$201)*'Dry Wheat'!$D$25)/$E201","v":13.123200090277779},{"$f":"IF($F201=0, \"N/A\", ('Dry Wheat'!$H$52+($F201-F$201)*'Dry Wheat'!$D$25)/$F201)","v":"N/A"}]
["Dryland Wheat","Yes",1.1000000000000001,{"$f":"'Dry Wheat'!$B$9*$C202","v":19.8},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$C202","v":19.8},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$C202","v":0},{"$f":"('Dry Wheat'!$F$40+($D202-D$201)*'Dry Wheat'!$D$25)/$D202","v":6.8797778598484856},{"$f":"('Dry Wheat'!$G$40+($E202-E$201)*'Dry Wheat'!$D$25)/$E202","v":6.8797778598484856},{"$f":"('Dry Wheat'!$F$52+($D202-D$201)*'Dry Wheat'!$D$25)/$D202","v":11.9429091729798},{"$f":"('Dry Wheat'!$G$52+($E202-E$201)*'Dry Wheat'!$D$25)/$E202","v":11.9429091729798},{"$f":"IF($F202=0, \"N/A\", ('Dry Wheat'!$H$52+($F202-F$201)*'Dry Wheat'!$D$25)/$F202)","v":"N/A"}]
["Dryland Wheat","Yes",1.25,{"$f":"'Dry Wheat'!$B$9*$C203","v":22.5},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$C203","v":22.5},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$C203","v":0},{"$f":"('Dry Wheat'!$F$40+($D203-D$201)*'Dry Wheat'!$D$25)/$D203","v":6.0710045166666671},{"$f":"('Dry Wheat'!$G$40+($E203-E$201)*'Dry Wheat'!$D$25)/$E203","v":6.0710045166666671},{"$f":"('Dry Wheat'!$F$52+($D203-D$201)*'Dry Wheat'!$D$25)/$D203","v":10.526560072222223},{"$f":"('Dry Wheat'!$G$52+($E203-E$201)*'Dry Wheat'!$D$25)/$E203","v":10.526560072222223},{"$f":"IF($F203=0, \"N/A\", ('Dry Wheat'!$H$52+($F203-F$201)*'Dry Wheat'!$D$25)/$F203)","v":"N/A"}]

{"sheet":"Comparative Returns","index":26,"n_rows":30,"n_cols":27,"rows_kept":30,"cut":false,"hidden":false,"merged":[[6,3,6,5],[6,24,6,26],[6,9,6,11],[6,16,6,18],[6,19,6,21],[6,6,6,8],[6,12,6,14]]}
[]
[null,null,"Comparative Returns"]
[null,null,"Projected for 2024"]
[]
["PARAMETER?","DISPLAY?",null,"Total","Operator","Owner","Total","Operator","Owner","Total","Operator","Owner","Total","Operator","Owner",null,"Total","Operator","Owner","Total","Operator","Owner",null,null,"Total","Operator","Owner"]
[null,null,null,{"$f":"_xlfn.XLOOKUP(D5,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,{"$f":"_xlfn.XLOOKUP(Q5,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},"Yes","Yes","Yes","Yes","Yes",null,null,{"$f":"_xlfn.XLOOKUP(Y5,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"_xlfn.XLOOKUP(Z5,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"_xlfn.XLOOKUP(AA5,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"}]
[null,null,null,"Total Revenue",null,null,"Total Variable Costs",null,null,"Return Over Variable Costs",null,null,"Total Costs",null,null,null,"Return Over Variable Costs\nper Acre-Inch Applied",null,null,"Return Over Total Costs",null,null,null,null,"Break-Even Yield to Cover \nTotal Costs"]
[null,null,null,"Total","Operator","Owner","Total","Operator","Owner","Total","Operator","Owner","Total","Operator","Owner","ac-in","Total","Operator","Owner","Total","Operator","Owner","Price","unit","Total","Operator","Owner"]
["Irrigated Alfalfa",{"$f":"_xlfn.XLOOKUP(A9,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"'Irr Alfalfa'!$A$3","v":"Irrigated Alfalfa"},{"$f":"'Irr Alfalfa'!F$11","v":1440},{"$f":"'Irr Alfalfa'!G$11","v":1440},{"$f":"'Irr Alfalfa'!H$11","v":0},{"$f":"'Irr Alfalfa'!F$46","v":898.72507386029406},{"$f":"'Irr Alfalfa'!G$46","v":898.72507386029406},{"$f":"'Irr Alfalfa'!H$46","v":0},{"$f":"D9-G9","v":541.27492613970594},{"$f":"E9-H9","v":541.27492613970594},{"$f":"F9-I9","v":0},{"$f":"'Irr Alfalfa'!F$61","v":1178.9750738602941},{"$f":"'Irr Alfalfa'!G$61","v":1178.9750738602941},{"$f":"'Irr Alfalfa'!H$61","v":0},{"$f":"'Irr Alfalfa'!B35","v":24},{"$f":"IF($P9=0,\"-\",J9/$P9)","v":22.553121922487747},{"$f":"IF($P9=0,\"-\",K9/$P9)","v":22.553121922487747},{"$f":"IF($P9=0,\"-\",L9/$P9)","v":0},{"$f":"D9-M9","v":261.02492613970594},{"$f":"E9-N9","v":261.02492613970594},{"$f":"F9-O9","v":0},{"$f":"'Irr Alfalfa'!$D$9","v":240},{"$f":"'Irr Alfalfa'!$C$9","v":"tons"},{"$f":"IF($W9=0, 0, M9/$W9)","v":4.9123961410845585},{"$f":"IF($W9=0, 0, IF('Irr Alfalfa'!$E$9=0,0,N9/$W9/(1-'Irr Alfalfa'!$E$9)))","v":0},{"$f":"IF($W9=0, 0, IF('Irr Alfalfa'!$E$9=0,0,O9/$W9/('Irr Alfalfa'!$E$9)))","v":0}]
["Irrigated Blackeyed Peas",{"$f":"_xlfn.XLOOKUP(A10,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},{"$f":"'Irr Blackeyes'!$A$3","v":"Irrigated Blackeyed Peas"},{"$f":"'Irr Blackeyes'!F$11","v":629},{"$f":"'Irr Blackeyes'!G$11","v":629},{"$f":"'Irr Blackeyes'!H$11","v":0},{"$f":"'Irr Blackeyes'!F$46","v":289.42518949999999},{"$f":"'Irr Blackeyes'!G$46","v":289.42518949999999},{"$f":"'Irr Blackeyes'!H$46","v":0},{"$f":"D10-G10","v":339.57481050000001},{"$f":"E10-H10","v":339.57481050000001},{"$f":"F10-I10","v":0},{"$f":"'Irr Blackeyes'!F$60","v":469.67518949999999},{"$f":"'Irr Blackeyes'!G$60","v":469.67518949999999},{"$f":"'Irr Blackeyes'!H$60","v":0},{"$f":"'Irr Blackeyes'!B39","v":1},{"$f":"IF($P10=0,\"-\",J10/$P10)","v":339.57481050000001},{"$f":"IF($P10=0,\"-\",K10/$P10)","v":339.57481050000001},{"$f":"IF($P10=0,\"-\",L10/$P10)","v":0},{"$f":"D10-M10","v":159.32481050000001},{"$f":"E10-N10","v":159.32481050000001},{"$f":"F10-O10","v":0},{"$f":"'Irr Blackeyes'!$D$9","v":0.34},{"$f":"'Irr Blackeyes'!$C$9","v":"lbs"},{"$f":"IF($W10=0, 0, M10/$W10)","v":1381.3976161764704},{"$f":"IF($W10=0, 0, IF('Irr Blackeyes'!$E$9=0,0,N10/$W10/(1-'Irr Blackeyes'!$E$9)))","v":0},{"$f":"IF($W10=0, 0, IF('Irr Blackeyes'!$E$9=0,0,O10/$W10/('Irr Blackeyes'!$E$9)))","v":0}]
["Irrigated Corn","Yes",{"$f":"'Irr Corn'!$A$3","v":"Irrigated Corn"},{"$f":"'Irr Corn'!F$11","v":1050},{"$f":"'Irr Corn'!G$11","v":1050},{"$f":"'Irr Corn'!H$11","v":0},{"$f":"'Irr Corn'!F$45","v":717.29483266076454},{"$f":"'Irr Corn'!G$45","v":717.29483266076454},{"$f":"'Irr Corn'!H$45","v":0},332.70516733923546,332.70516733923546,0,{"$f":"'Irr Corn'!F$59","v":952.54483266076454},{"$f":"'Irr Corn'!G$59","v":952.54483266076454},{"$f":"'Irr Corn'!H$59","v":0},{"$f":"'Irr Corn'!B34","v":15},22.180344489282366,22.180344489282366,0,97.455167339235459,97.455167339235459,0,{"$f":"'Irr Corn'!$D$9","v":5},{"$f":"'Irr Corn'!$C$9","v":"bu"},{"$f":"IF($W11=0, 0, M11/$W11)","v":190.5089665321529},{"$f":"IF($W11=0, 0, IF('Irr Corn'!$E$9=0,0,N11/$W11/(1-'Irr Corn'!$E$9)))","v":0},{"$f":"IF($W11=0, 0, IF('Irr Corn'!$E$9=0,0,O11/$W11/('Irr Corn'!$E$9)))","v":0}]
["Irrigated Corn Silage","Yes",{"$f":"'Irr Corn Silage'!$A$3","v":"Irrigated Corn Silage"},{"$f":"'Irr Corn Silage'!F$11","v":1350},{"$f":"'Irr Corn Silage'!G$11","v":1350},{"$f":"'Irr Corn Silage'!H$11","v":0},{"$f":"'Irr Corn Silage'!F$45","v":889.31594543632741},{"$f":"'Irr Corn Silage'!G$45","v":889.31594543632741},{"$f":"'Irr Corn Silage'!H$45","v":0},460.68405456367259,460.68405456367259,0,{"$f":"'Irr Corn Silage'!F$59","v":1094.5659454363274},{"$f":"'Irr Corn Silage'!G$59","v":1094.5659454363274},{"$f":"'Irr Corn Silage'!H$59","v":0},{"$f":"'Irr Corn Silage'!B34","v":15},30.712270304244839,30.712270304244839,0,255.43405456367259,255.43405456367259,0,{"$f":"'Irr Corn Silage'!$D$9","v":50},{"$f":"'Irr Corn Silage'!$C$9","v":"tons"},21.891318908726547,{"$f":"IF($W12=0, 0, IF('Irr Corn Silage'!$E$9=0,0,N12/$W12/(1-'Irr Corn Silage'!$E$9)))","v":0},{"$f":"IF($W12=0, 0, IF('Irr Corn Silage'!$E$9=0,0,O12/$W12/('Irr Corn Silage'!$E$9)))","v":0}]
["Irrigated Cotton - Drip","Yes",{"$f":"'Irr Cotton Drip'!$A$3","v":"Irrigated Cotton - Drip"},{"$f":"'Irr Cotton Drip'!F$12","v":1319.625},{"$f":"'Irr Cotton Drip'!G$12","v":1319.625},{"$f":"'Irr Cotton Drip'!H$12","v":0},{"$f":"'Irr Cotton Drip'!F$52","v":979.74546648897069},{"$f":"'Irr Cotton Drip'!G$52","v":979.74546648897069},{"$f":"'Irr Cotton Drip'!H$52","v":0},{"$f":"D13-G13","v":339.87953351102931},{"$f":"E13-H13","v":339.87953351102931},{"$f":"F13-I13","v":0},{"$f":"'Irr Cotton Drip'!F$66","v":1227.9954664889706},{"$f":"'Irr Cotton Drip'!G$66","v":1227.9954664889706},{"$f":"'Irr Cotton Drip'!H$66","v":0},{"$f":"'Irr Cotton Drip'!B40","v":2},{"$f":"IF($P13=0,\"-\",J13/$P13)","v":169.93976675551465},{"$f":"IF($P13=0,\"-\",K13/$P13)","v":169.93976675551465},{"$f":"IF($P13=0,\"-\",L13/$P13)","v":0},{"$f":"D13-M13","v":91.629533511029422},{"$f":"E13-N13","v":91.629533511029422},{"$f":"F13-O13","v":0},{"$f":"'Irr Cotton Drip'!$D$9","v":0.72},{"$f":"'Irr Cotton Drip'!$C$9","v":"lbs"},{"$f":"IF($W13=0, 0, M13/($W13+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500))","v":1395.8459408797619},{"$f":"IF($W13=0, 0, IF('Irr Cotton Drip'!$E$9=0,0,N13/($W13+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500)/(1-'Irr Cotton Drip'!$E$9)))","v":0},{"$f":"IF($W13=0, 0, IF('Irr Cotton Drip'!$E$9=0,0,O13/($W13+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500)/('Irr Cotton Drip'!$E$9)))","v":0}]
["Irrigated Cotton - Pivot","Yes",{"$f":"'Irr Cotton Pivot'!$A$3","v":"Irrigated Cotton - Pivot"},{"$f":"'Irr Cotton Pivot'!F$12","v":879.75},{"$f":"'Irr Cotton Pivot'!G$12","v":879.75},{"$f":"'Irr Cotton Pivot'!H$12","v":0},{"$f":"'Irr Cotton Pivot'!F$51","v":667.03058970588233},{"$f":"'Irr Cotton Pivot'!G$51","v":667.03058970588233},{"$f":"'Irr Cotton Pivot'!H$51","v":0},212.71941029411767,212.71941029411767,0,{"$f":"'Irr Cotton Pivot'!F$65","v":870.28058970588233},{"$f":"'Irr Cotton Pivot'!G$65","v":870.28058970588233},{"$f":"'Irr Cotton Pivot'!H$65","v":0},{"$f":"'Irr Cotton Pivot'!B40","v":10},21.271941029411767,21.271941029411767,0,9.4694102941176652,9.4694102941176652,0,{"$f":"'Irr Cotton Pivot'!$D$9","v":0.72},{"$f":"'Irr Cotton Pivot'!$C$9","v":"lbs"},{"$f":"IF($W14=0, 0, M14/($W14+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500))","v":989.23624860003667},{"$f":"IF($W14=0, 0, IF('Irr Cotton Pivot'!$E$9=0,0,N14/($W14+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500)/(1-'Irr Cotton Pivot'!$E$9)))","v":0},{"$f":"IF($W14=0, 0, IF('Irr Cotton Pivot'!$E$9=0,0,O14/($W14+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500)/('Irr Cotton Pivot'!$E$9)))","v":0}]
["Irrigated Guar","Yes",{"$f":"'Irr Guar'!$A$3","v":"Irrigated Guar"},{"$f":"'Irr Guar'!F$11","v":720},{"$f":"'Irr Guar'!G$11","v":720},{"$f":"'Irr Guar'!H$11","v":0},{"$f":"'Irr Guar'!F$47","v":195.30607892307691},{"$f":"'Irr Guar'!G$47","v":195.30607892307691},{"$f":"'Irr Guar'!H$47","v":0},{"$f":"D15-G15","v":524.69392107692306},{"$f":"E15-H15","v":524.69392107692306},{"$f":"F15-I15","v":0},{"$f":"'Irr Guar'!F$61","v":375.55607892307694},{"$f":"'Irr Guar'!G$61","v":375.55607892307694},{"$f":"'Irr Guar'!H$61","v":0},{"$f":"'Irr Guar'!B36","v":4},{"$f":"IF($P15=0,\"-\",J15/$P15)","v":131.17348026923077},{"$f":"IF($P15=0,\"-\",K15/$P15)","v":131.17348026923077},{"$f":"IF($P15=0,\"-\",L15/$P15)","v":0},{"$f":"D15-M15","v":344.44392107692306},{"$f":"E15-N15","v":344.44392107692306},{"$f":"F15-O15","v":0},{"$f":"'Irr Guar'!$D$9","v":0.6},{"$f":"'Irr Guar'!$C$9","v":"lb"},{"$f":"IF($W15=0, 0, M15/$W15)","v":625.92679820512831},{"$f":"IF($W15=0, 0, IF('Irr Guar'!$E$9=0,0,N15/$W15/(1-'Irr Guar'!$E$9)))","v":0},{"$f":"IF($W15=0, 0, IF('Irr Guar'!$E$9=0,0,O15/$W15/('Irr Guar'!$E$9)))","v":0}]
["Irrigated Peanuts","Yes",{"$f":"'Irr Peanuts'!$A$3","v":"Irrigated Peanuts"},{"$f":"'Irr Peanuts'!F$11","v":1050},{"$f":"'Irr Peanuts'!G$11","v":1050},{"$f":"'Irr Peanuts'!H$11","v":0},{"$f":"'Irr Peanuts'!F$50","v":874.48497241176483},{"$f":"'Irr Peanuts'!G$50","v":874.48497241176483},{"$f":"'Irr Peanuts'!H$50","v":0},175.51502758823517,175.51502758823517,0,{"$f":"'Irr Peanuts'!F$64","v":1079.7349724117648},{"$f":"'Irr Peanuts'!G$64","v":1079.7349724117648},{"$f":"'Irr Peanuts'!H$64","v":0},{"$f":"'Irr Peanuts'!B39","v":22},7.977955799465235,7.977955799465235,0,-29.734972411764829,-29.734972411764829,0,{"$f":"'Irr Peanuts'!$D$9","v":600},{"$f":"'Irr Peanuts'!$C$9","v":"tons"},1.7995582873529414,{"$f":"IF($W16=0, 0, IF('Irr Peanuts'!$E$9=0,0,N16/$W16/(1-'Irr Peanuts'!$E$9)))","v":0},{"$f":"IF($W16=0, 0, IF('Irr Peanuts'!$E$9=0,0,O16/$W16/('Irr Peanuts'!$E$9)))","v":0}]
["Irrigated Sesame","Yes",{"$f":"'Irr Sesame'!$A$3","v":"Irrigated Sesame"},{"$f":"'Irr Sesame'!F$12","v":384},{"$f":"'Irr Sesame'!G$12","v":384},{"$f":"'Irr Sesame'!H$12","v":0},{"$f":"'Irr Sesame'!F$47","v":351.81184620955878},{"$f":"'Irr Sesame'!G$47","v":351.81184620955878},{"$f":"'Irr Sesame'!H$47","v":0},{"$f":"D17-G17","v":32.18815379044122},{"$f":"E17-H17","v":32.18815379044122},{"$f":"F17-I17","v":0},{"$f":"'Irr Sesame'!F$61","v":557.06184620955878},{"$f":"'Irr Sesame'!G$61","v":557.06184620955878},{"$f":"'Irr Sesame'!H$61","v":0},{"$f":"'Irr Sesame'!B36","v":11},{"$f":"IF($P17=0,\"-\",J17/$P17)","v":2.9261957991310199},{"$f":"IF($P17=0,\"-\",K17/$P17)","v":2.9261957991310199},{"$f":"IF($P17=0,\"-\",L17/$P17)","v":0},{"$f":"D17-M17","v":-173.06184620955878},{"$f":"E17-N17","v":-173.06184620955878},{"$f":"F17-O17","v":0},{"$f":"'Irr Sesame'!$D$9","v":0.32},{"$f":"'Irr Sesame'!$C$9","v":"lbs"},{"$f":"IF($W17=0, 0, M17/$W17)","v":1740.8182694048712},{"$f":"IF($W17=0, 0, IF('Irr Sesame'!$E$9=0,0,N17/$W17/(1-'Irr Sesame'!$E$9)))","v":0},{"$f":"IF($W17=0, 0, IF('Irr Sesame'!$E$9=0,0,O17/$W17/('Irr Sesame'!$E$9)))","v":0}]
["Irrigated Sorghum","Yes",{"$f":"'Irr Sorghum'!$A$3","v":"Irrigated Sorghum"},{"$f":"'Irr Sorghum'!F$12","v":387},{"$f":"'Irr Sorghum'!G$12","v":387},{"$f":"'Irr Sorghum'!H$12","v":0},{"$f":"'Irr Sorghum'!F$46","v":384.94606140441175},{"$f":"'Irr Sorghum'!G$46","v":384.94606140441175},{"$f":"'Irr Sorghum'!H$46","v":0},2.0539385955882494,2.0539385955882494,0,{"$f":"'Irr Sorghum'!F$60","v":590.19606140441169},{"$f":"'Irr Sorghum'!G$60","v":590.19606140441169},{"$f":"'Irr Sorghum'!H$60","v":0},{"$f":"'Irr Sorghum'!B35","v":9},0.22821539950980549,0.22821539950980549,0,-203.19606140441169,-203.19606140441169,0,{"$f":"'Irr Sorghum'!$D$9","v":8.6},{"$f":"'Irr Sorghum'!$C$9","v":"cwt"},{"$f":"IF($W18=0, 0, (M18-'Irr Sorghum'!$F$10)/$W18)","v":68.627449000512996},{"$f":"IF($W18=0, 0, IF('Irr Sorghum'!$E$9=0,0,(N18-'Irr Sorghum'!$G$10)/$W18/(1-'Irr Sorghum'!$E$9)))","v":0},{"$f":"IF($W18=0, 0, IF('Irr Sorghum'!$E$9=0,0,(O18-'Irr Sorghum'!$H$10)/$W18/('Irr Sorghum'!$E$9)))","v":0}]
["Irrigated Sorghum Silage","Yes",{"$f":"'Irr Sorghum Silage'!$A$3","v":"Irrigated Sorghum Silage"},{"$f":"'Irr Sorghum Silage'!F$11","v":1152},{"$f":"'Irr Sorghum Silage'!G$11","v":1152},{"$f":"'Irr Sorghum Silage'!H$11","v":0},{"$f":"'Irr Sorghum Silage'!F$45","v":686.66874247507167},{"$f":"'Irr Sorghum Silage'!G$45","v":686.66874247507167},{"$f":"'Irr Sorghum Silage'!H$45","v":0},465.33125752492833,465.33125752492833,0,{"$f":"'Irr Sorghum Silage'!F$59","v":891.91874247507167},{"$f":"'Irr Sorghum Silage'!G$59","v":891.91874247507167},{"$f":"'Irr Sorghum Silage'!H$59","v":0},{"$f":"'Irr Sorghum Silage'!B34","v":16},29.083203595308021,29.083203595308021,0,260.08125752492833,260.08125752492833,0,{"$f":"'Irr Sorghum Silage'!$D$9","v":48},{"$f":"'Irr Sorghum Silage'!$C$9","v":"tons"},18.58164046823066,{"$f":"IF($W19=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,N19/$W19/(1-'Irr Sorghum Silage'!$E$9)))","v":0},{"$f":"IF($W19=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,O19/$W19/('Irr Sorghum Silage'!$E$9)))","v":0}]
["Irrigated Peanuts-Organic","Yes",{"$f":"'Organic Peanuts'!$A$3","v":"Irrigated Peanuts-Organic"},{"$f":"'Organic Peanuts'!F$11","v":1800},{"$f":"'Organic Peanuts'!G$11","v":1800},{"$f":"'Organic Peanuts'!H$11","v":0},{"$f":"'Organic Peanuts'!F$47","v":882.2613996},{"$f":"'Organic Peanuts'!G$47","v":882.2613996},{"$f":"'Organic Peanuts'!H$47","v":0},917.7386004,917.7386004,0,{"$f":"'Organic Peanuts'!F$61","v":1087.5113996},{"$f":"'Organic Peanuts'!G$61","v":1087.5113996},{"$f":"'Organic Peanuts'!H$61","v":0},{"$f":"'Organic Peanuts'!B36","v":22},41.715390927272729,41.715390927272729,0,712.4886004,712.4886004,0,{"$f":"'Organic Peanuts'!$D$9","v":1200},{"$f":"'Organic Peanuts'!$C$9","v":"ton"},0.90625949966666663,{"$f":"IF($W20=0, 0, IF('Organic Peanuts'!$E$9=0,0,N20/$W20/(1-'Organic Peanuts'!$E$9)))","v":0},{"$f":"IF($W20=0, 0, IF('Organic Peanuts'!$E$9=0,0,O20/$W20/('Organic Peanuts'!$E$9)))","v":0}]
["Irrigated Sunflowers-Confectionary","Yes",{"$f":"'Irr Sunflowers-Confection'!$A$3","v":"Irrigated Sunflowers-Confectionary"},{"$f":"'Irr Sunflowers-Confection'!F$12","v":600.04},{"$f":"'Irr Sunflowers-Confection'!G$12","v":600.04},{"$f":"'Irr Sunflowers-Confection'!H$12","v":0},{"$f":"'Irr Sunflowers-Confection'!F$47","v":348.85441124264707},{"$f":"'Irr Sunflowers-Confection'!G$47","v":348.85441124264707},{"$f":"'Irr Sunflowers-Confection'!H$47","v":0},251.18558875735289,251.18558875735289,0,{"$f":"'Irr Sunflowers-Confection'!F$61","v":554.10441124264707},{"$f":"'Irr Sunflowers-Confection'!G$61","v":554.10441124264707},{"$f":"'Irr Sunflowers-Confection'!H$61","v":0},{"$f":"'Irr Sunflowers-Confection'!B36","v":8},31.398198594669111,31.398198594669111,0,45.935588757352889,45.935588757352889,0,{"$f":"'Irr Sunflowers-Confection'!$D$9","v":0.30002000000000001},{"$f":"'Irr Sunflowers-Confection'!$C$9","v":"lbs"},1846.8915780369543,{"$f":"IF($W21=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,N21/$W21/(1-'Irr Sunflowers-Confection'!$E$9)))","v":0},{"$f":"IF($W21=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,O21/$W21/('Irr Sunflowers-Confection'!$E$9)))","v":0}]
["Irrigated Sunflowers-Oilseed","Yes",{"$f":"'Irr Sunflowers-Oilseed'!$A$3","v":"Irrigated Sunflowers-Oilseed"},{"$f":"'Irr Sunflowers-Oilseed'!F$11","v":400},{"$f":"'Irr Sunflowers-Oilseed'!G$11","v":400},{"$f":"'Irr Sunflowers-Oilseed'!H$11","v":0},{"$f":"'Irr Sunflowers-Oilseed'!F$46","v":331.48651124264711},{"$f":"'Irr Sunflowers-Oilseed'!G$46","v":331.48651124264711},{"$f":"'Irr Sunflowers-Oilseed'!H$46","v":0},68.513488757352889,68.513488757352889,0,{"$f":"'Irr Sunflowers-Oilseed'!F$60","v":536.73651124264711},{"$f":"'Irr Sunflowers-Oilseed'!G$60","v":536.73651124264711},{"$f":"'Irr Sunflowers-Oilseed'!H$60","v":0},{"$f":"'Irr Sunflowers-Oilseed'!B35","v":8},8.5641860946691111,8.5641860946691111,0,-136.73651124264711,-136.73651124264711,0,{"$f":"'Irr Sunflowers-Oilseed'!$D$9","v":0.2},{"$f":"'Irr Sunflowers-Oilseed'!$C$9","v":"lbs"},2683.6825562132353,{"$f":"IF($W22=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,N22/$W22/(1-'Irr Sunflowers-Oilseed'!$E$9)))","v":0},{"$f":"IF($W22=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,O22/$W22/('Irr Sunflowers-Oilseed'!$E$9)))","v":0}]
["Irrigated Wheat","Yes",{"$f":"'Irr Wheat'!$A$3","v":"Irrigated Wheat"},{"$f":"'Irr Wheat'!F$12","v":493},{"$f":"'Irr Wheat'!G$12","v":493},{"$f":"'Irr Wheat'!H$12","v":0},{"$f":"'Irr Wheat'!F$45","v":413.0665635808823},{"$f":"'Irr Wheat'!G$45","v":413.0665635808823},{"$f":"'Irr Wheat'!H$45","v":0},79.933436419117697,79.933436419117697,0,{"$f":"'Irr Wheat'!F$59","v":618.3165635808823},{"$f":"'Irr Wheat'!G$59","v":618.3165635808823},{"$f":"'Irr Wheat'!H$59","v":0},{"$f":"'Irr Wheat'!B34","v":14},5.7095311727941214,5.7095311727941214,0,-125.3165635808823,-125.3165635808823,0,{"$f":"'Irr Wheat'!$D$9","v":8.5},{"$f":"'Irr Wheat'!$C$9","v":"bu"},{"$f":"IF($W23=0, 0, (M23-'Irr Wheat'!$F$10)/$W23)","v":64.743125127162628},{"$f":"IF($W23=0, 0, IF('Irr Wheat'!$E$9=0,0,(N23-'Irr Wheat'!$G$10)/$W23/(1-'Irr Wheat'!$E$9)))","v":0},{"$f":"IF($W23=0, 0, IF('Irr Wheat'!$E$9=0,0,(O23-'Irr Wheat'!$H$10)/$W23/('Irr Wheat'!$E$9)))","v":0}]
["Dryland Cotton - Organic","Yes",{"$f":"'Dry Cotton Organic'!$A$3","v":"Dryland Cotton - Organic"},{"$f":"'Dry Cotton Organic'!F$12","v":824.25},{"$f":"'Dry Cotton Organic'!G$12","v":824.25},{"$f":"'Dry Cotton Organic'!H$12","v":0},{"$f":"'Dry Cotton Organic'!F$45","v":376.87888565000003},{"$f":"'Dry Cotton Organic'!G$45","v":376.87888565000003},{"$f":"'Dry Cotton Organic'!H$45","v":0},{"$f":"D24-G24","v":447.37111434999997},{"$f":"E24-H24","v":447.37111434999997},{"$f":"F24-I24","v":0},{"$f":"'Dry Cotton Organic'!F$57","v":477.12888565000003},{"$f":"'Dry Cotton Organic'!G$57","v":477.12888565000003},{"$f":"'Dry Cotton Organic'!H$57","v":0},null,null,null,null,{"$f":"D24-M24","v":347.12111434999997},{"$f":"E24-N24","v":347.12111434999997},{"$f":"F24-O24","v":0},{"$f":"'Dry Cotton Organic'!$D$9","v":2},{"$f":"'Dry Cotton Organic'!$C$9","v":"lbs"},{"$f":"IF($W24=0, 0, M24/($W24+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500))","v":220.91857189489528},{"$f":"IF($W24=0, 0, IF('Dry Cotton Organic'!$E$9=0,0,N24/($W24+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500)/(1-'Dry Cotton Organic'!$E$9)))","v":0},{"$f":"IF($W24=0, 0, IF('Dry Cotton Organic'!$E$9=0,0,O24/($W24+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500)/('Dry Cotton Organic'!$E$9)))","v":0}]
["Dryland Cotton - Herbicide Tolerant","Yes",{"$f":"'Dry Cotton HT'!$A$3","v":"Dryland Cotton - Herbicide Tolerant"},{"$f":"'Dry Cotton HT'!F$12","v":351.9},{"$f":"'Dry Cotton HT'!G$12","v":351.9},{"$f":"'Dry Cotton HT'!H$12","v":0},{"$f":"'Dry Cotton HT'!F$45","v":274.36179033333332},{"$f":"'Dry Cotton HT'!G$45","v":274.36179033333332},{"$f":"'Dry Cotton HT'!H$45","v":0},77.53820966666666,77.53820966666666,0,{"$f":"'Dry Cotton HT'!F$57","v":374.61179033333332},{"$f":"'Dry Cotton HT'!G$57","v":374.61179033333332},{"$f":"'Dry Cotton HT'!H$57","v":0},null,null,null,null,-22.71179033333334,-22.71179033333334,0,{"$f":"'Dry Cotton HT'!$D$9","v":0.72},{"$f":"'Dry Cotton HT'!$C$9","v":"lbs"},{"$f":"IF($W25=0, 0, M25/($W25+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500))","v":425.81618679549109},{"$f":"IF($W25=0, 0, IF('Dry Cotton HT'!$E$9=0,0,N25/($W25+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500)/(1-'Dry Cotton HT'!$E$9)))","v":0},{"$f":"IF($W25=0, 0, IF('Dry Cotton HT'!$E$9=0,0,O25/($W25+Cottonseed_Price/2000*'Universal Input Prices'!$C$43/500)/('Dry Cotton HT'!$E$9)))","v":0}]
["Dryland Guar","Yes",{"$f":"'Dry Guar'!$A$3","v":"Dryland Guar"},{"$f":"'Dry Guar'!F$11","v":360},{"$f":"'Dry Guar'!G$11","v":360},{"$f":"'Dry Guar'!H$11","v":0},{"$f":"'Dry Guar'!F$41","v":93.522340461538462},{"$f":"'Dry Guar'!G$41","v":93.522340461538462},{"$f":"'Dry Guar'!H$41","v":0},266.47765953846152,266.47765953846152,0,{"$f":"'Dry Guar'!F$53","v":193.77234046153848},{"$f":"'Dry Guar'!G$53","v":193.77234046153848},{"$f":"'Dry Guar'!H$53","v":0},null,null,null,null,166.22765953846152,166.22765953846152,0,{"$f":"'Dry Guar'!$D$9","v":0.6},{"$f":"'Dry Guar'!$C$9","v":"lbs"},{"$f":"IF($W26=0, 0, M26/$W26)","v":322.95390076923081},{"$f":"IF($W26=0, 0, IF('Dry Sesame'!$E$9=0,0,N26/$W26/(1-'Dry Sesame'!$E$9)))","v":0},{"$f":"IF($W26=0, 0, IF('Dry Sesame'!$E$9=0,0,O26/$W26/('Dry Sesame'!$E$9)))","v":0}]
["Dryland Sesame","Yes",{"$f":"'Dry Sesame'!$A$3","v":"Dryland Sesame"},{"$f":"'Dry Sesame'!F$11","v":168.00000000000003},{"$f":"'Dry Sesame'!G$11","v":168.00000000000003},{"$f":"'Dry Sesame'!H$11","v":0},{"$f":"'Dry Sesame'!F$40","v":128.134101625},{"$f":"'Dry Sesame'!G$40","v":128.134101625},{"$f":"'Dry Sesame'!H$40","v":0},{"$f":"D27-G27","v":39.865898375000029},{"$f":"E27-H27","v":39.865898375000029},{"$f":"F27-I27","v":0},{"$f":"'Dry Sesame'!F$52","v":228.384101625},{"$f":"'Dry Sesame'!G$52","v":228.384101625},{"$f":"'Dry Sesame'!H$52","v":0},null,null,null,null,{"$f":"D27-M27","v":-60.384101624999971},{"$f":"E27-N27","v":-60.384101624999971},{"$f":"F27-O27","v":0},{"$f":"'Dry Guar'!$D$9","v":0.6},{"$f":"'Dry Sesame'!$C$9","v":"lbs"},{"$f":"IF($W27=0, 0, M27/$W27)","v":380.64016937500003},{"$f":"IF($W27=0, 0, IF('Dry Guar'!$E$9=0,0,N27/$W27/(1-'Dry Guar'!$E$9)))","v":0},{"$f":"IF($W27=0, 0, IF('Dry Guar'!$E$9=0,0,O27/$W27/('Dry Guar'!$E$9)))","v":0}]
["Dryland Sorghum","Yes",{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"},{"$f":"'Dry Sorghum'!F$12","v":172},{"$f":"'Dry Sorghum'!G$12","v":172},{"$f":"'Dry Sorghum'!H$12","v":0},{"$f":"'Dry Sorghum'!F$41","v":141.39514262500001},{"$f":"'Dry Sorghum'!G$41","v":141.39514262500001},{"$f":"'Dry Sorghum'!H$41","v":0},30.604857374999995,30.604857374999995,0,{"$f":"'Dry Sorghum'!F$53","v":241.64514262500001},{"$f":"'Dry Sorghum'!G$53","v":241.64514262500001},{"$f":"'Dry Sorghum'!H$53","v":0},null,null,null,null,-69.645142625000005,-69.645142625000005,0,{"$f":"'Dry Sorghum'!$D$9","v":8.6},{"$f":"'Dry Sorghum'!$C$9","v":"cwt"},{"$f":"IF($W28=0, 0, (M28-'Dry Sorghum'!$F$10)/$W28)","v":28.098272398255816},{"$f":"IF($W28=0, 0, IF('Dry Sorghum'!$E$9=0,0,(N28-'Dry Sorghum'!$G$10)/$W28/(1-'Dry Sorghum'!$E$9)))","v":0},{"$f":"IF($W28=0, 0, IF('Dry Sorghum'!$E$9=0,0,(O28-'Dry Sorghum'!$H$10)/$W28/('Dry Sorghum'!$E$9)))","v":0}]
["Dryland Sunflowers-Oilseed","Yes",{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed"},{"$f":"'Dry Sunflowers-Oilseed'!F$11","v":200},{"$f":"'Dry Sunflowers-Oilseed'!G$11","v":200},{"$f":"'Dry Sunflowers-Oilseed'!H$11","v":0},{"$f":"'Dry Sunflowers-Oilseed'!F$40","v":156.82103949999998},{"$f":"'Dry Sunflowers-Oilseed'!G$40","v":156.82103949999998},{"$f":"'Dry Sunflowers-Oilseed'!H$40","v":0},43.178960500000017,43.178960500000017,0,{"$f":"'Dry Sunflowers-Oilseed'!F$52","v":257.07103949999998},{"$f":"'Dry Sunflowers-Oilseed'!G$52","v":257.07103949999998},{"$f":"'Dry Sunflowers-Oilseed'!H$52","v":0},null,null,null,null,-57.071039499999983,-57.071039499999983,0,{"$f":"'Dry Sunflowers-Oilseed'!$D$9","v":0.2},{"$f":"'Dry Sunflowers-Oilseed'!$C$9","v":"lbs"},1285.3551974999998,{"$f":"IF($W29=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,N29/$W29/(1-'Dry Sunflowers-Oilseed'!$E$9)))","v":0},{"$f":"IF($W29=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,O29/$W29/('Dry Sunflowers-Oilseed'!$E$9)))","v":0}]
["Dryland Wheat","Yes",{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"},{"$f":"'Dry Wheat'!F$12","v":187},{"$f":"'Dry Wheat'!G$12","v":187},{"$f":"'Dry Wheat'!H$12","v":0},{"$f":"'Dry Wheat'!F$40","v":135.96760162500001},{"$f":"'Dry Wheat'!G$40","v":135.96760162500001},{"$f":"'Dry Wheat'!H$40","v":0},51.032398374999985,51.032398374999985,0,{"$f":"'Dry Wheat'!F$52","v":236.21760162500001},{"$f":"'Dry Wheat'!G$52","v":236.21760162500001},{"$f":"'Dry Wheat'!H$52","v":0},null,null,null,null,-49.217601625000015,-49.217601625000015,0,{"$f":"'Dry Wheat'!$D$9","v":8.5},{"$f":"'Dry Wheat'!$C$9","v":"bu"},{"$f":"IF($W30=0, 0, (M30-'Dry Wheat'!$F$10)/$W30)","v":23.790306073529415},{"$f":"IF($W30=0, 0, IF('Dry Wheat'!$E$9=0,0,(N30-'Dry Wheat'!$G$10)/$W30/(1-'Dry Wheat'!$E$9)))","v":0},{"$f":"IF($W30=0, 0, IF('Dry Wheat'!$E$9=0,0,(O30-'Dry Wheat'!$H$10)/$W30/('Dry Wheat'!$E$9)))","v":0}]

{"sheet":"Whole Farm Scenario","index":27,"n_rows":81,"n_cols":24,"rows_kept":81,"cut":false,"hidden":false,"merged":[[1,3,1,12],[3,4,3,6],[13,7,13,12]]}
[]
[null,null,null,"Whole Farm Comparative Profitability, Irrigation Capacity and Risk Analysis"]
[]
[null,null,null,"Farm Name","ABC Farm"]
[null,null,null,"Acres covered by irrigation system",120]
[null,null,null,"Total cropland acres",160]
[null,null,null,"Irrigation capacity in GPM",350]
[null,null,null,"Total number of days to irrigate",100]
[null,null,null,"Total acre inches available",{"$f":"E8*24*60*E7/27154","v":1856.0801355233116},null,{"$f":"-E9*0.05","v":-92.804006776165579},{"$f":"E9*0.05","v":92.804006776165579}]
[null,null,null,"Acre-inches per irrigated acre",{"$f":"IF(E5>0, E9/E5, 0)","v":15.467334462694263}]
[]
["PARAMETER?","DISPLAY?",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Operator","Owner","Total","Operator","Owner","Total","Operator","Owner"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(P12,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,null,null,null,null,null,null,"Comparative Farm Scenarios"]
[null,null,null,"Crop","APH","Units","Insurance Level",1,2,3,4,5,6,"Irrigation","Inches","Total Return","Operator Return","Owner Return","Total Pre-Harvest","Operator Pre-Harvest","Owner Pre-Harvest","Insurance Price","Owner Share","Operator Share"]
[null,null,null,"Irrigated Cotton - Pivot",975,{"$f":"IF($D16=\"\", \"\", VLOOKUP($D16, $D$62:$O$81,11))","v":"lbs"},0.65,120,null,null,null,null,null,{"$f":"IF($D16=\"\", \"\", IF(VLOOKUP(D16, $D$62:$N$81,9)>0,TRUE, FALSE))","v":true},{"$f":"IF($D16=\"\", 0, VLOOKUP(D16, $D$62:$N$81,9))","v":10},{"$f":"IF($D16=\"\", 0, VLOOKUP($D16, $D$62:$O$81,2))","v":212.71941029411767},{"$f":"IF($D16=\"\", 0, VLOOKUP($D16, $D$62:$O$81,4))","v":212.71941029411767},{"$f":"IF($D16=\"\", 0, VLOOKUP($D16, $D$62:$O$81,5))","v":0},{"$f":"IF($D16=\"\", 0, VLOOKUP($D16, $D$62:$O$81,6))","v":455.15558970588233},{"$f":"IF($D16=\"\", 0, VLOOKUP($D16, $D$62:$O$81,7))","v":455.15558970588233},{"$f":"IF($D16=\"\", 0, VLOOKUP($D16, $D$62:$O$81,8))","v":0},{"$f":"IF($D16=\"\", 0, VLOOKUP($D16, $D$62:$O$81,10))","v":0.94307000000000007},{"$f":"IF($D16=\"\", 0, VLOOKUP($D16, $D$62:$O$81,12))","v":0},{"$f":"1-W16","v":1}]
[null,null,null,"Dryland Cotton - Herbicide Tolerant",300,"lbs",0.65,40,null,null,null,null,null,false,0,77.53820966666666,77.53820966666666,0,187.02845699999997,187.02845699999997,0,{"$f":"IF($D17=\"\", 0, VLOOKUP($D17, $D$62:$O$81,10))","v":0.94307000000000007},0,{"$f":"1-W17","v":1}]
[null,null,null,"Irrigated Sorghum",56,"cwt",0.65,null,120,null,null,null,null,true,9,2.0539385955882494,2.0539385955882494,0,357.94606140441175,357.94606140441175,0,7.9642857142857144,0,1]
[null,null,null,"Dryland Sorghum",21,"cwt",0.65,null,40,null,null,null,null,false,0,30.604857374999995,30.604857374999995,0,119.39514262500001,119.39514262500001,0,7.9642857142857144,0,1]
[null,null,null,"Irrigated Corn Silage",null,"tons",null,null,null,null,null,null,null,true,15,460.68405456367259,460.68405456367259,0,700.31594543632741,700.31594543632741,0,0,0,1]
[null,null,null,null,null,"",null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,"",null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,1]
[null,null,null,null,null,"",null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,1]
[]
[null,null,null,"Acreage Check"]
[null,null,null,"Irrigated",null,null,null,{"$f":"SUMIF($N$16:$N$23, TRUE, H$16:H$23)","v":120},120,0,0,0,0]
[null,null,null,"Dryland",null,null,null,{"$f":"SUMIF($N$16:$N$23, FALSE, H$16:H$23)","v":40},40,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H$16:H$23)","v":160},160,0,0,0,0]
[null,null,null,"Irrigation Check"]
[null,null,null,"Total acre inches used",null,null,null,{"$f":"SUM(H16:H23*$O$16:$O$23)","v":1200},{"$f":"SUM(I16:I23*$O$16:$O$23)","v":1080},{"$f":"SUM(J16:J23*$O$16:$O$23)","v":0},{"$f":"SUM(K16:K23*$O$16:$O$23)","v":0},{"$f":"SUM(L16:L23*$O$16:$O$23)","v":0},{"$f":"SUM(M16:M23*$O$16:$O$23)","v":0}]
[null,null,null,"Irrigation capacity check",null,null,null,{"$f":"$E$9-H30","v":656.08013552331158},776.08013552331158,1856.0801355233116,1856.0801355233116,1856.0801355233116,1856.0801355233116]
[null,null,null,"Percent irrigation capacity",null,null,null,{"$f":"IF($E$9=0, 0, H30/$E$9)","v":0.6465238095238095},0.58187142857142859,0,0,0,0]
[]
[null,null,null,"Profitability - Return over direct expenses"]
["Total",{"$f":"_xlfn.XLOOKUP(A35,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},null,"Total",null,null,null,{"$f":"SUM(H$16:H$23*$P$16:$P$23)","v":28627.857621960786},{"$f":"SUM(I$16:I$23*$P$16:$P$23)","v":1470.6669264705897},{"$f":"SUM(J$16:J$23*$P$16:$P$23)","v":0},{"$f":"SUM(K$16:K$23*$P$16:$P$23)","v":0},{"$f":"SUM(L$16:L$23*$P$16:$P$23)","v":0},{"$f":"SUM(M$16:M$23*$P$16:$P$23)","v":0}]
["Operator","Yes",null,"Operator",null,null,null,{"$f":"SUM(H$16:H$23*$Q$16:$Q$23)","v":28627.857621960786},{"$f":"SUM(I$16:I$23*$Q$16:$Q$23)","v":1470.6669264705897},{"$f":"SUM(J$16:J$23*$Q$16:$Q$23)","v":0},{"$f":"SUM(K$16:K$23*$Q$16:$Q$23)","v":0},{"$f":"SUM(L$16:L$23*$Q$16:$Q$23)","v":0},{"$f":"SUM(M$16:M$23*$Q$16:$Q$23)","v":0}]
["Owner",{"$f":"_xlfn.XLOOKUP(A37,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},null,"Owner",null,null,null,{"$f":"SUM(H$16:H$23*$R$16:$R$23)","v":0},{"$f":"SUM(I$16:I$23*$R$16:$R$23)","v":0},{"$f":"SUM(J$16:J$23*$R$16:$R$23)","v":0},{"$f":"SUM(K$16:K$23*$R$16:$R$23)","v":0},{"$f":"SUM(L$16:L$23*$R$16:$R$23)","v":0},{"$f":"SUM(M$16:M$23*$R$16:$R$23)","v":0}]
[]
[null,null,null,"Financial Risk"]
["Total",{"$f":"_xlfn.XLOOKUP(A40,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},null,"Total"]
["Total",{"$f":"_xlfn.XLOOKUP(A41,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},null,"Pre-Harvest Costs",null,null,null,{"$f":"SUM(H$16:H$23*$S$16:$S$23)","v":62099.809044705878},{"$f":"SUM(I$16:I$23*$S$16:$S$23)","v":47729.333073529408},{"$f":"SUM(J$16:J$23*$S$16:$S$23)","v":0},{"$f":"SUM(K$16:K$23*$S$16:$S$23)","v":0},{"$f":"SUM(L$16:L$23*$S$16:$S$23)","v":0},{"$f":"SUM(M$16:M$23*$S$16:$S$23)","v":0}]
["Total","Yes",null,"Insurance Guarantee",null,null,null,{"$f":"SUM($E$16:$E$23*$G$16:$G$23*H$16:H$23*$V$16:$V$23)","v":79076.419500000004},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*I$16:I$23*$V$16:$V$23)","v":39136.5},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*J$16:J$23*$V$16:$V$23)","v":0},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*K$16:K$23*$V$16:$V$23)","v":0},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*L$16:L$23*$V$16:$V$23)","v":0},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*M$16:M$23*$V$16:$V$23)","v":0}]
["Total","Yes",null,"Insurance Coverage Ratio",null,null,null,{"$f":"IF(H41>0, H42/H41, 0)","v":1.2733762102726049},0.8199674598366643,0,0,0,0]
["Operator","Yes",null,"Operator"]
["Operator","Yes",null,"Pre-Harvest Costs",null,null,null,{"$f":"SUM(H$16:H$23*$T$16:$T$23)","v":62099.809044705878},{"$f":"SUM(I$16:I$23*$T$16:$T$23)","v":47729.333073529408},{"$f":"SUM(J$16:J$23*$T$16:$T$23)","v":0},{"$f":"SUM(K$16:K$23*$T$16:$T$23)","v":0},{"$f":"SUM(L$16:L$23*$T$16:$T$23)","v":0},{"$f":"SUM(M$16:M$23*$T$16:$T$23)","v":0}]
["Operator","Yes",null,"Insurance Guarantee",null,null,null,{"$f":"SUM($E$16:$E$23*$G$16:$G$23*H$16:H$23*$V$16:$V$23*$X$16:$X$23)","v":79076.419500000004},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*I$16:I$23*$V$16:$V$23*$X$16:$X$23)","v":39136.5},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*J$16:J$23*$V$16:$V$23*$X$16:$X$23)","v":0},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*K$16:K$23*$V$16:$V$23*$X$16:$X$23)","v":0},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*L$16:L$23*$V$16:$V$23*$X$16:$X$23)","v":0},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*M$16:M$23*$V$16:$V$23*$X$16:$X$23)","v":0}]
["Operator","Yes",null,"Insurance Coverage Ratio",null,null,null,{"$f":"IF(H45>0, H46/H45, 0)","v":1.2733762102726049},0.8199674598366643,0,0,0,0]
["Owner",{"$f":"_xlfn.XLOOKUP(A48,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},null,"Owner"]
["Owner",{"$f":"_xlfn.XLOOKUP(A49,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},null,"Pre-Harvest Costs",null,null,null,{"$f":"SUM(H$16:H$23*$U$16:$U$23)","v":0},{"$f":"SUM(I$16:I$23*$U$16:$U$23)","v":0},{"$f":"SUM(J$16:J$23*$U$16:$U$23)","v":0},{"$f":"SUM(K$16:K$23*$U$16:$U$23)","v":0},{"$f":"SUM(L$16:L$23*$U$16:$U$23)","v":0},{"$f":"SUM(M$16:M$23*$U$16:$U$23)","v":0}]
["Owner","Yes",null,"Insurance Guarantee",null,null,null,{"$f":"SUM($E$16:$E$23*$G$16:$G$23*H$16:H$23*$V$16:$V$23*$W$16:$W$23)","v":0},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*I$16:I$23*$V$16:$V$23*$W$16:$W$23)","v":0},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*J$16:J$23*$V$16:$V$23*$W$16:$W$23)","v":0},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*K$16:K$23*$V$16:$V$23*$W$16:$W$23)","v":0},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*L$16:L$23*$V$16:$V$23*$W$16:$W$23)","v":0},{"$f":"SUM($E$16:$E$23*$G$16:$G$23*M$16:M$23*$V$16:$V$23*$W$16:$W$23)","v":0}]
["Owner","Yes",null,"Insurance Coverage Ratio",null,null,null,{"$f":"IF(H49>0, H50/H49, 0)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,0.55000000000000004]
[null,null,null,null,null,null,0.6]
[null,null,null,null,null,null,0.65]
[null,null,null,null,null,null,0.7]
[null,null,null,null,null,null,0.75]
[null,null,null,null,null,null,0.8]
[null,null,null,null,null,null,0.85]
[null,null,null,null,"Total Return Over Direct",null,"Operator Return Over Direct","Owner Return Over Direct","Total Pre-Harvest Expense","Operator Pre-Harvest Expense","Owner Pre-Harvest Expense","Inches of Water","Insurance Price","Unit","Owner Share of Production"]
["Dryland Cotton - Organic",{"$f":"_xlfn.XLOOKUP(A62,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},null,{"$f":"'Dry Cotton Organic'!$A$3","v":"Dryland Cotton - Organic"},{"$f":"'Comparative Returns'!J24","v":447.37111434999997},null,{"$f":"'Comparative Returns'!K24","v":447.37111434999997},{"$f":"'Comparative Returns'!L24","v":0},{"$f":"'Dry Cotton Organic'!F45-'Dry Cotton Organic'!F27-'Dry Cotton Organic'!F28-'Dry Cotton Organic'!F29","v":304.05588565000005},{"$f":"'Dry Cotton Organic'!G45-'Dry Cotton Organic'!G27-'Dry Cotton Organic'!G28-'Dry Cotton Organic'!G29","v":304.05588565000005},{"$f":"'Dry Cotton Organic'!H45-'Dry Cotton Organic'!H27-'Dry Cotton Organic'!H28-'Dry Cotton Organic'!H29","v":0},0,{"$f":"0.78+(0.115*1.418)","v":0.94307000000000007},{"$f":"'Dry Cotton Organic'!$C$9","v":"lbs"},{"$f":"'Dry Cotton Organic'!E9","v":0}]
["Dryland Cotton - Herbicide Tolerant",{"$f":"_xlfn.XLOOKUP(A63,PGM_ShowHide_Lookup,PGM_ShowHide_Return,\"\")","v":"Yes"},null,{"$f":"'Dry Cotton HT'!$A$3","v":"Dryland Cotton - Herbicide Tolerant"},{"$f":"'Comparative Returns'!J25","v":77.53820966666666},null,{"$f":"'Comparative Returns'!K25","v":77.53820966666666},{"$f":"'Comparative Returns'!L25","v":0},{"$f":"'Dry Cotton HT'!F45-'Dry Cotton HT'!F27-'Dry Cotton HT'!F28-'Dry Cotton HT'!F29","v":187.02845699999997},{"$f":"'Dry Cotton HT'!G45-'Dry Cotton HT'!G27-'Dry Cotton HT'!G28-'Dry Cotton HT'!G29","v":187.02845699999997},{"$f":"'Dry Cotton HT'!H45-'Dry Cotton HT'!H27-'Dry Cotton HT'!H28-'Dry Cotton HT'!H29","v":0},0,{"$f":"0.78+(0.115*1.418)","v":0.94307000000000007},{"$f":"'Dry Cotton HT'!$C$9","v":"lbs"},{"$f":"'Dry Cotton HT'!E9","v":0}]
["Dryland Sesame","Yes",null,{"$f":"'Dry Sesame'!$A$3","v":"Dryland Sesame"},{"$f":"'Comparative Returns'!J27","v":39.865898375000029},null,{"$f":"'Comparative Returns'!K27","v":39.865898375000029},{"$f":"'Comparative Returns'!L27","v":0},{"$f":"'Dry Sesame'!F40-'Dry Sesame'!F23-'Dry Sesame'!F24","v":102.414101625},{"$f":"'Dry Sesame'!G40-'Dry Sesame'!G23-'Dry Sesame'!G24","v":102.414101625},{"$f":"'Dry Sesame'!H40-'Dry Sesame'!H23-'Dry Sesame'!H24","v":0},0,{"$f":"Sesame_NI_Price","v":0.28000000000000003},{"$f":"'Dry Sesame'!$C$9","v":"lbs"},{"$f":"'Dry Sesame'!E9","v":0}]
["Dryland Sorghum","Yes",null,{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"},{"$f":"'Comparative Returns'!J28","v":30.604857374999995},null,{"$f":"'Comparative Returns'!K28","v":30.604857374999995},{"$f":"'Comparative Returns'!L28","v":0},{"$f":"'Dry Sorghum'!F41-'Dry Sorghum'!F24-'Dry Sorghum'!F25","v":119.39514262500001},{"$f":"'Dry Sorghum'!G41-'Dry Sorghum'!G24-'Dry Sorghum'!G25","v":119.39514262500001},{"$f":"'Dry Sorghum'!H41-'Dry Sorghum'!H24-'Dry Sorghum'!H25","v":0},0,{"$f":"4.46/56*100","v":7.9642857142857144},{"$f":"'Dry Sorghum'!$C$9","v":"cwt"},{"$f":"'Dry Sorghum'!E9","v":0}]
["Dryland Sunflowers-Oilseed","Yes",null,{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed"},{"$f":"'Comparative Returns'!J29","v":43.178960500000017},null,{"$f":"'Comparative Returns'!K29","v":43.178960500000017},{"$f":"'Comparative Returns'!L29","v":0},{"$f":"'Dry Sunflowers-Oilseed'!F40-'Dry Sunflowers-Oilseed'!F23-'Dry Sunflowers-Oilseed'!F24","v":138.82103949999998},{"$f":"'Dry Sunflowers-Oilseed'!G40-'Dry Sunflowers-Oilseed'!G23-'Dry Sunflowers-Oilseed'!G24","v":138.82103949999998},{"$f":"'Dry Sunflowers-Oilseed'!H40-'Dry Sunflowers-Oilseed'!H23-'Dry Sunflowers-Oilseed'!H24","v":0},0,0.20899999999999999,{"$f":"'Dry Sunflowers-Oilseed'!$C$9","v":"lbs"},{"$f":"'Dry Sunflowers-Oilseed'!E9","v":0}]
["Dryland Wheat","Yes",null,{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"},{"$f":"'Comparative Returns'!J30","v":51.032398374999985},null,{"$f":"'Comparative Returns'!K30","v":51.032398374999985},{"$f":"'Comparative Returns'!L30","v":0},{"$f":"'Dry Wheat'!F40-'Dry Wheat'!F24-'Dry Wheat'!F25","v":119.44760162500002},{"$f":"'Dry Wheat'!G42-'Dry Wheat'!G23","v":-5.5},{"$f":"'Dry Wheat'!H42-'Dry Wheat'!H23","v":0},0,7.02,{"$f":"'Dry Wheat'!$C$9","v":"bu"},{"$f":"'Dry Wheat'!E9","v":0}]
["Irrigated Alfalfa","Yes",null,{"$f":"'Irr Alfalfa'!$A$3","v":"Irrigated Alfalfa"},{"$f":"'Comparative Returns'!J9","v":541.27492613970594},null,{"$f":"'Comparative Returns'!K9","v":541.27492613970594},{"$f":"'Comparative Returns'!L9","v":0},{"$f":"'Irr Alfalfa'!F$46-'Irr Alfalfa'!F$24","v":598.72507386029406},{"$f":"'Irr Alfalfa'!G$46-'Irr Alfalfa'!G$24","v":598.72507386029406},{"$f":"'Irr Alfalfa'!H$46-'Irr Alfalfa'!H$24","v":0},{"$f":"Alfalfa_Inches","v":24},0,{"$f":"'Irr Alfalfa'!$C$9","v":"tons"},{"$f":"'Irr Alfalfa'!E9","v":0}]
["Irrigated Blackeyed Peas","Yes",null,{"$f":"'Irr Blackeyes'!$A$3","v":"Irrigated Blackeyed Peas"},{"$f":"'Comparative Returns'!J10","v":339.57481050000001},null,{"$f":"'Comparative Returns'!K10","v":339.57481050000001},{"$f":"'Comparative Returns'!L10","v":0},{"$f":"'Irr Blackeyes'!F46-'Irr Blackeyes'!F23-'Irr Blackeyes'!F24","v":255.7251895},{"$f":"'Irr Blackeyes'!G46-'Irr Blackeyes'!G23-'Irr Blackeyes'!G24","v":255.7251895},{"$f":"'Irr Blackeyes'!H46-'Irr Blackeyes'!H23-'Irr Blackeyes'!H24","v":0},{"$f":"Blackeyes_Inches","v":8},0.43,{"$f":"'Irr Blackeyes'!$C$9","v":"lbs"},{"$f":"'Irr Blackeyes'!E9","v":0}]
["Irrigated Corn","Yes",null,{"$f":"'Irr Corn'!$A$3","v":"Irrigated Corn"},{"$f":"'Comparative Returns'!J11","v":332.70516733923546},null,{"$f":"'Comparative Returns'!K11","v":332.70516733923546},{"$f":"'Comparative Returns'!L11","v":0},{"$f":"'Irr Corn'!F45-'Irr Corn'!F23","v":643.79483266076454},{"$f":"'Irr Corn'!G45-'Irr Corn'!G23","v":643.79483266076454},{"$f":"'Irr Corn'!H45-'Irr Corn'!H23","v":0},{"$f":"Corn_Inches","v":15},4.62,{"$f":"'Irr Corn'!$C$9","v":"bu"},{"$f":"'Irr Corn'!E9","v":0}]
["Irrigated Corn Silage","Yes",null,{"$f":"'Irr Corn Silage'!$A$3","v":"Irrigated Corn Silage"},{"$f":"'Comparative Returns'!J12","v":460.68405456367259},null,{"$f":"'Comparative Returns'!K12","v":460.68405456367259},{"$f":"'Comparative Returns'!L12","v":0},{"$f":"'Irr Corn Silage'!F45-'Irr Corn Silage'!F23","v":700.31594543632741},{"$f":"'Irr Corn Silage'!G45-'Irr Corn Silage'!G23","v":700.31594543632741},{"$f":"'Irr Corn Silage'!H45-'Irr Corn Silage'!H23","v":0},{"$f":"Corn_Silage_Inches","v":15},0,{"$f":"'Irr Corn Silage'!$C$9","v":"tons"},{"$f":"'Irr Corn Silage'!E9","v":0}]
["Irrigated Cotton - Drip","Yes",null,{"$f":"'Irr Cotton Drip'!$A$3","v":"Irrigated Cotton - Drip"},{"$f":"'Comparative Returns'!J13","v":339.87953351102931},null,{"$f":"'Comparative Returns'!K13","v":339.87953351102931},{"$f":"'Comparative Returns'!L13","v":0},{"$f":"'Irr Cotton Drip'!F52-'Irr Cotton Drip'!F28-'Irr Cotton Drip'!F29-'Irr Cotton Drip'!F30","v":669.43296648897069},{"$f":"'Irr Cotton Drip'!G52-'Irr Cotton Drip'!G28-'Irr Cotton Drip'!G29-'Irr Cotton Drip'!G30","v":669.43296648897069},{"$f":"'Irr Cotton Drip'!H52-'Irr Cotton Drip'!H28-'Irr Cotton Drip'!H29-'Irr Cotton Drip'!H30","v":0},{"$f":"Cotton_Drip_Inches","v":14},{"$f":"0.78+(0.115*1.418)","v":0.94307000000000007},{"$f":"'Irr Cotton Drip'!$C$9","v":"lbs"},{"$f":"'Irr Cotton Drip'!E9","v":0}]
["Irrigated Cotton - Pivot","Yes",null,{"$f":"'Irr Cotton Pivot'!$A$3","v":"Irrigated Cotton - Pivot"},{"$f":"'Comparative Returns'!J14","v":212.71941029411767},null,{"$f":"'Comparative Returns'!K14","v":212.71941029411767},{"$f":"'Comparative Returns'!L14","v":0},{"$f":"'Irr Cotton Pivot'!F51-'Irr Cotton Pivot'!F27-'Irr Cotton Pivot'!F28-'Irr Cotton Pivot'!F29","v":455.15558970588233},{"$f":"'Irr Cotton Pivot'!G51-'Irr Cotton Pivot'!G27-'Irr Cotton Pivot'!G28-'Irr Cotton Pivot'!G29","v":455.15558970588233},{"$f":"'Irr Cotton Pivot'!H51-'Irr Cotton Pivot'!H27-'Irr Cotton Pivot'!H28-'Irr Cotton Pivot'!H29","v":0},{"$f":"Cotton_Inches","v":10},{"$f":"0.78+(0.115*1.418)","v":0.94307000000000007},{"$f":"'Irr Cotton Pivot'!$C$9","v":"lbs"},{"$f":"'Irr Cotton Pivot'!E9","v":0}]
["Irrigated Peanuts","Yes",null,{"$f":"'Irr Peanuts'!$A$3","v":"Irrigated Peanuts"},{"$f":"'Comparative Returns'!J16","v":175.51502758823517},null,{"$f":"'Comparative Returns'!K16","v":175.51502758823517},{"$f":"'Comparative Returns'!L16","v":0},{"$f":"'Irr Peanuts'!F50-'Irr Peanuts'!F25-'Irr Peanuts'!F26-'Irr Peanuts'!F27","v":691.98497241176483},{"$f":"'Irr Peanuts'!G50-'Irr Peanuts'!G25-'Irr Peanuts'!G26-'Irr Peanuts'!G27","v":691.98497241176483},{"$f":"'Irr Peanuts'!H50-'Irr Peanuts'!H25-'Irr Peanuts'!H26-'Irr Peanuts'!H27","v":0},{"$f":"Peanuts_Inches","v":22},{"$f":"Peanut_Price","v":600},{"$f":"'Irr Peanuts'!$C$9","v":"tons"},{"$f":"'Irr Peanuts'!E9","v":0}]
["Irrigated Sesame","Yes",null,{"$f":"'Irr Sesame'!$A$3","v":"Irrigated Sesame"},{"$f":"'Comparative Returns'!J17","v":32.18815379044122},null,{"$f":"'Comparative Returns'!K17","v":32.18815379044122},{"$f":"'Comparative Returns'!L17","v":0},{"$f":"'Irr Sesame'!F47-'Irr Sesame'!F24-'Irr Sesame'!F25","v":325.37184620955878},{"$f":"'Irr Sesame'!G47-'Irr Sesame'!G24-'Irr Sesame'!G25","v":325.37184620955878},{"$f":"'Irr Sesame'!H47-'Irr Sesame'!H24-'Irr Sesame'!H25","v":0},{"$f":"Sesame_Inches","v":11},{"$f":"Sesame_Price","v":0.32},{"$f":"'Irr Sesame'!$C$9","v":"lbs"},{"$f":"'Irr Sesame'!E9","v":0}]
["Irrigated Sorghum","Yes",null,{"$f":"'Irr Sorghum'!$A$3","v":"Irrigated Sorghum"},{"$f":"'Comparative Returns'!J18","v":2.0539385955882494},null,{"$f":"'Comparative Returns'!K18","v":2.0539385955882494},{"$f":"'Comparative Returns'!L18","v":0},{"$f":"'Irr Sorghum'!F46-'Irr Sorghum'!F24","v":357.94606140441175},{"$f":"'Irr Sorghum'!G46-'Irr Sorghum'!G24","v":357.94606140441175},{"$f":"'Irr Sorghum'!H46-'Irr Sorghum'!H24","v":0},{"$f":"Sorghum_Inches","v":9},{"$f":"4.46/56*100","v":7.9642857142857144},{"$f":"'Irr Sorghum'!$C$9","v":"cwt"},{"$f":"'Irr Sorghum'!E9","v":0}]
["Irrigated Sorghum Silage","Yes",null,{"$f":"'Irr Sorghum Silage'!$A$3","v":"Irrigated Sorghum Silage"},{"$f":"'Comparative Returns'!J19","v":465.33125752492833},null,{"$f":"'Comparative Returns'!K19","v":465.33125752492833},{"$f":"'Comparative Returns'!L19","v":0},{"$f":"'Irr Sorghum Silage'!F45-'Irr Sorghum Silage'!F23","v":518.66874247507167},{"$f":"'Irr Sorghum Silage'!G45-'Irr Sorghum Silage'!G23","v":518.66874247507167},{"$f":"'Irr Sorghum Silage'!H45-'Irr Sorghum Silage'!H23","v":0},{"$f":"Sorghum_Silage_Inches","v":16},0,{"$f":"'Irr Sorghum Silage'!$C$9","v":"tons"},{"$f":"'Irr Sorghum Silage'!E9","v":0}]
["Irrigated Peanuts-Organic","Yes",null,{"$f":"'Organic Peanuts'!$A$3","v":"Irrigated Peanuts-Organic"},{"$f":"'Comparative Returns'!J20","v":917.7386004},null,{"$f":"'Comparative Returns'!K20","v":917.7386004},{"$f":"'Comparative Returns'!L20","v":0},{"$f":"'Organic Peanuts'!F47-'Organic Peanuts'!F25","v":792.2613996},{"$f":"'Organic Peanuts'!G47-'Organic Peanuts'!G25","v":792.2613996},{"$f":"'Organic Peanuts'!H47-'Organic Peanuts'!H25","v":0},{"$f":"Soybeans_Inches","v":22},11.36,{"$f":"'Organic Peanuts'!$C$9","v":"ton"},{"$f":"'Organic Peanuts'!E9","v":0}]
["Irrigated Sunflowers-Confectionary","Yes",null,{"$f":"'Irr Sunflowers-Confection'!$A$3","v":"Irrigated Sunflowers-Confectionary"},{"$f":"'Comparative Returns'!J21","v":251.18558875735289},null,{"$f":"'Comparative Returns'!K21","v":251.18558875735289},{"$f":"'Comparative Returns'!L21","v":0},{"$f":"'Irr Sunflowers-Confection'!F47-'Irr Sunflowers-Confection'!F23-'Irr Sunflowers-Confection'!F24","v":322.85441124264707},{"$f":"'Irr Sunflowers-Confection'!G43-'Irr Sunflowers-Confection'!G22-'Irr Sunflowers-Confection'!G23","v":-39},{"$f":"'Irr Sunflowers-Confection'!H43-'Irr Sunflowers-Confection'!H22-'Irr Sunflowers-Confection'!H23","v":0},{"$f":"Sunflowers_Conf_Inches","v":8},0.27400000000000002,{"$f":"'Irr Sunflowers-Confection'!$C$9","v":"lbs"},{"$f":"'Irr Sunflowers-Confection'!E9","v":0}]
["Irrigated Sunflowers-Oilseed","Yes",null,{"$f":"'Irr Sunflowers-Oilseed'!$A$3","v":"Irrigated Sunflowers-Oilseed"},{"$f":"'Comparative Returns'!J22","v":68.513488757352889},null,{"$f":"'Comparative Returns'!K22","v":68.513488757352889},{"$f":"'Comparative Returns'!L22","v":0},{"$f":"'Irr Sunflowers-Oilseed'!F46-'Irr Sunflowers-Oilseed'!F22-'Irr Sunflowers-Oilseed'!F23","v":305.48651124264711},{"$f":"'Irr Sunflowers-Oilseed'!G46-'Irr Sunflowers-Oilseed'!G22-'Irr Sunflowers-Oilseed'!G23","v":305.48651124264711},{"$f":"'Irr Sunflowers-Oilseed'!H46-'Irr Sunflowers-Oilseed'!H22-'Irr Sunflowers-Oilseed'!H23","v":0},{"$f":"Sunflowers_Oil_Inches","v":8},0.20899999999999999,{"$f":"'Irr Sunflowers-Oilseed'!$C$9","v":"lbs"},{"$f":"'Irr Sunflowers-Oilseed'!E9","v":0}]
["Irrigated Wheat","Yes",null,{"$f":"'Irr Wheat'!$A$3","v":"Irrigated Wheat"},{"$f":"'Comparative Returns'!J23","v":79.933436419117697},null,{"$f":"'Comparative Returns'!K23","v":79.933436419117697},{"$f":"'Comparative Returns'!L23","v":0},{"$f":"'Irr Wheat'!F45-'Irr Wheat'!F24","v":388.0665635808823},{"$f":"'Irr Wheat'!G45-'Irr Wheat'!G24","v":388.0665635808823},{"$f":"'Irr Wheat'!H45-'Irr Wheat'!H24","v":0},{"$f":"Wheat_Inches","v":14},7.02,{"$f":"'Irr Wheat'!$C$9","v":"bu"},{"$f":"'Irr Wheat'!E9","v":0}]

{"sheet":"PROGRAMMER","index":28,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
["This table is used to drive the show/hide mechanics for worksheets."]
[]
[]
["Parameter","Hides Worksheet","Defined Name to Inspect","Display"]
[{"$f":"Menu!B5","v":"Irrigated Alfalfa"},"Irr Alfalfa",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrAlfalfa"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B6","v":"Irrigated Blackeyed Peas"},"Irr Blackeyes","IrrBlackeyedPeas",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$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"}]
[{"$f":"Menu!B8","v":"Irrigated Corn Silage"},"Irr Corn Silage",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrCornSilage"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B9","v":"Irrigated Cotton - Drip"},"Irr Cotton Drip",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrCottonDrip"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B10","v":"Irrigated Cotton - Pivot"},"Irr Cotton Pivot",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrCottonPivot"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B11","v":"Irrigated Guar"},"Irr Guar",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrGuar"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B12","v":"Irrigated Peanuts"},"Irr Peanuts",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrPeanuts"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B13","v":"Irrigated Sesame"},"Irr Sesame",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrSesame"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B14","v":"Irrigated Sorghum"},"Irr Sorghum",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"IrrSorghum"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B15","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"}]
[{"$f":"Menu!B16","v":"Irrigated Peanuts-Organic"},"Organic Peanuts","IrrPeanutsOrganic",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B17","v":"Irrigated Sunflowers-Confectionary"},"Irr Sunflowers-Confection","IrrSunflowersConfectionary",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B18","v":"Irrigated Sunflowers-Oilseed"},"Irr Sunflowers-Oilseed",{"$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!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"}]
[{"$f":"Menu!B21","v":"Dryland Cotton - Organic"},"Dry Cotton Organic",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"DryCottonOrganic"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B22","v":"Dryland Cotton - Herbicide Tolerant"},"Dry Cotton HT","DryCottonHerbicideTolerant",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B23","v":"Dryland Guar"},"Dry Guar",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"DryGuar"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B24","v":"Dryland Sesame"},"Dry Sesame",{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",SUBSTITUTE(SUBSTITUTE(T_ShowHideMechanics[[#This Row],[Hides Worksheet]], \" \",\"\"),\"-\",\"\"),\"\")","v":"DrySesame"},{"$f":"IF(T_ShowHideMechanics[[#This Row],[Hides Worksheet]]<>\"\",INDIRECT(T_ShowHideMechanics[[#This Row],[Defined Name to Inspect]]),\"\")","v":"Yes"}]
[{"$f":"Menu!B25","v":"Dryland Sorghum"},"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"}]
[{"$f":"Menu!B26","v":"Dryland Sunflowers-Oilseed"},"Dry Sunflowers-Oilseed",{"$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"}]
[{"$f":"Menu!B30","v":"Total"},null,{"$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!B31","v":"Operator"},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":""}]
[{"$f":"Menu!B32","v":"Owner"},null,{"$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":""}]