{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Instructions","Menu","2016 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","Irr Soybeans","Irr Sunflowers-Confection","Irr Sunflowers-Oilseed","Irr Wheat","Dry Cotton Conventional","Dry Cotton HT","Dry Guar","Dry Sesame","Dry Sorghum","Dry Sunflowers-Oilseed","Dry Wheat","Break-Even Comparison","Comparative Returns","Whole Farm Scenario"],"not_rendered":{"charts":0,"images":37,"macros":1,"external_links":1,"defined_names":112,"comments":23,"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]]}
[]
["Version 01.03.2016"]
[]
[]
[]
[]
[]
[]
[]
[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.  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,3,2,6]]}
[]
[]
[null,"Budgets",null,"Analysis Selection"]
[null,{"$f":"'Irr Alfalfa'!$A$3","v":"Irrigated Alfalfa "}]
[null,{"$f":"'Irr Blackeyes'!$A$3","v":"Irrigated Blackeyed Peas"}]
[null,{"$f":"'Irr Corn'!$A$3","v":"Irrigated Corn"}]
[null,{"$f":"'Irr Corn Silage'!$A$3","v":"Irrigated Corn Silage"}]
[null,{"$f":"'Irr Cotton Drip'!$A$3","v":"Irrigated Cotton - Drip"}]
[null,{"$f":"'Irr Cotton Pivot'!$A$3","v":"Irrigated Cotton - Pivot"}]
[null,"Irrigated Guar"]
[null,{"$f":"'Irr Peanuts'!$A$3","v":"Irrigated Peanuts"}]
[null,{"$f":"'Irr Sesame'!$A$3","v":"Irrigated Sesame"}]
[null,{"$f":"'Irr Sorghum'!$A$3","v":"Irrigated Sorghum"}]
[null,{"$f":"'Irr Sorghum Silage'!$A$3","v":"Irrigated Sorghum Silage"}]
[null,{"$f":"'Irr Soybeans'!$A$3","v":"Irrigated Soybeans"}]
[null,{"$f":"'Irr Sunflowers-Confection'!$A$3","v":"Irrigated Sunflowers-Confectionary "}]
[null,{"$f":"'Irr Sunflowers-Oilseed'!$A$3","v":"Irrigated Sunflowers-Oilseed "}]
[null,{"$f":"'Irr Wheat'!$A$3","v":"Irrigated Wheat"}]
[]
[null,{"$f":"'Dry Cotton Conventional'!$A$3","v":"Dryland Cotton - Conventional"}]
[null,{"$f":"'Dry Cotton HT'!$A$3","v":"Dryland Cotton - Herbicide Tolerant"}]
[null,"Dryland Guar"]
[null,{"$f":"'Dry Sesame'!$A$3","v":"Dryland Sesame"}]
[null,{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"}]
[null,{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed "}]
[null,{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"}]

{"sheet":"2016 Universal Input Prices","index":2,"n_rows":47,"n_cols":11,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Basic Universal Input Prices"]
[null,"Commodity","Price","Unit","Verified"]
[null,"Alfalfa",190,"/ton","x"]
[null,"Blackeyed Peas",0.35,"/lb","x"]
[null,"Corn",4,"/bu","x"]
[null,"Corn Silage",38,"/ton","x"]
[null,"Cotton",0.6,"/lb","x"]
[null,"Cottonseed",200,"/ton","x"]
[null,"Guar",0.15,"/lb"]
[null,"Peanuts",400,"/ton","x"]
[null,"Sesame - Irrigated",0.33,"/lb","x"]
[null,"Sesame - Non-irrigated",0.33,"/lb","x"]
[null,"Sorghum",6.85,"/cwt","x"]
[null,"Sorghum Seed",14,"/cwt","x"]
[null,"Sorghum Silage",34,"/ton","x"]
[null,"Soybeans",8.5,"/bu","x"]
[null,"Sunflower - Conf. (large)",0.24,"/lb","x"]
[null,"Sunflower - Conf. (small)",0.16,"/lb","x"]
[null,"Sunflower - Oil",0.14000000000000001,"/lb","x"]
[null,"Wheat",4.75,"/bu","x"]
[]
[null,"Grazing",0.45,"/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",{"$f":"K27/J27/2000","v":0.41847826086956519},"/lb of N",null,"% N in Primary Nitrogen Fertilizer - dry",null,null,null,0.46,385]
[null,"fert (N) - liquid",0.46875,"/lb of N",null,"% N in Primary Nitrogen Fertilizer - liquid",null,null,null,0.32,300]
[null,"fert (N) - NH3 ",{"$f":"K29/J29/2000","v":0.36585365853658536},"/lb of N",null,"% N in Primary Nitrogen Fertilizer - NH3",null,null,null,0.82,600]
[null,"fert (P) - dry",{"$f":"K30/J30/2000","v":0.51923076923076916},"/lb of P",null,"% P in Primary Phosphate Fertilizer - dry",null,null,null,0.52,540]
[null,"fert (P) - liquid",{"$f":"K31/J31/2000","v":0.90441176470588236},"/lb of P",null,"% P in Primary Phosphate Fertilizer - liquid",null,null,null,0.34,615]
[null,"Labor",12,"/hour"]
[null,"Diesel Fuel - Tractors",1.5,"/gallon"]
[null,"Gasoline - Pickup",1.6,"/gallon"]
[null,"Irrigation Fuel",11,"/acre-inch"]
[null,"Interest-operating capital",6.5000000000000002E-2,"APR"]
[null,"Cotton"]
[null,"Stripping & module",0.08,"/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":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Alfalfa "]
["Projected for 2016"]
[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",{"$f":"Alfalfa_Price","v":190},0.25,{"$f":"D9*B9","v":1140},{"$f":"F9*(1-E9)","v":855},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":285}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F10)","v":1140},{"$f":"SUM(G8:G10)","v":855},{"$f":"SUM(H8:H10)","v":285}]
[]
["Variable Costs"]
["Seed"]
["alfalfa",0,"lbs",4.25,0,{"$f":"D15*B15","v":0},{"$f":"F15*(1-E15)","v":0},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (P) - liquid",65,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D17*B17","v":58.786764705882355},{"$f":"F17*(1-E17)","v":44.090073529411768},{"$f":"F17*E17","v":14.696691176470589}]
["fert (N) - liquid",30,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D18*B18","v":14.0625},{"$f":"F18*(1-E18)","v":10.546875},{"$f":"F18*E18","v":3.515625}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["sulfur",12,"lbs",0.12,0.25,{"$f":"D20*B20","v":1.44},{"$f":"F20*(1-E20)","v":1.08},{"$f":"F20*E20","v":0.36}]
["Field Operations"]
["herbicide & application",1,"acre",22,0,{"$f":"D22*B22","v":22},{"$f":"F22*(1-E22)","v":22},{"$f":"F22*E22","v":0}]
["fertilizer application",1,"acre",3.5,0.25,{"$f":"D23*B23","v":3.5},{"$f":"F23*(1-E23)","v":2.625},{"$f":"F23*E23","v":0.875}]
["insecticide & application",1,"acre",25.9,0.25,{"$f":"D24*B24","v":25.9},{"$f":"F24*(1-E24)","v":19.424999999999997},{"$f":"F24*E24","v":6.4749999999999996}]
["custom baling",{"$f":"$B$9","v":6},"tons",50,0.25,{"$f":"D25*B25","v":300},{"$f":"F25*(1-E25)","v":225},{"$f":"F25*E25","v":75}]
["crop consultant",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["scouting",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",2.5,0,2.5,2.5,0]
["Operator Labor & Hand Labor",1,"hour",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Irrigation Labor",1.25,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,15,15,0]
["Diesel Fuel - Tractors",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,3,3,0]
["Gasoline - Pickup",0,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,0,0,0]
["Irrigation Fuel",24,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,{"$f":"D36*B36","v":264},{"$f":"F36*(1-E36)","v":264},{"$f":"F36*E36","v":0}]
["Pumping Days",56.57]
["Calculated GPM capacity per acre needed",{"$f":"B36*18.85694/B37","v":8.0001159625243066}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$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":24},"ac-in",1,0,{"$f":"D42*B42","v":24},{"$f":"F42*(1-E42)","v":24},{"$f":"F42*E42","v":0}]
["Irrigation-Below Ground",1,"acre",18,1,{"$f":"D43*B43","v":18},{"$f":"F43*(1-E43)","v":0},{"$f":"F43*E43","v":18}]
["Pickup",1,"acre",0.5,0,{"$f":"D44*B44","v":0.5},{"$f":"F44*(1-E44)","v":0.5},{"$f":"F44*E44","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F15:F24,F26:F44))*$B45/2","v":15.394901102941176},{"$f":"(SUM(G15:G24,G26:G44))*$B45/2","v":13.967425827205883},1.4274752757352942]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F46)","v":789.08416580882351},{"$f":"SUM(G15:G45)","v":668.73437435661765},{"$f":"SUM(H15:H45)","v":120.34979145220588}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F47","v":350.91583419117649},{"$f":"G11-G47","v":186.26562564338235},{"$f":"H11-H47","v":164.65020854779414}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D51*B51","v":10},{"$f":"F51*(1-E51)","v":10},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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",75,1,75,{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":0},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":75}]
["Property Tax",1,"acre",9,1,9,0,9]
["Perenial Crop Establishment",1,"acre",98,0,{"$f":"B60*D60","v":98},{"$f":"F60*(1-E60)","v":98},{"$f":"F60*E60","v":0}]
["Total Fixed Costs",null,null,null,null,{"$f":"SUM(F51:F60)","v":287.25},{"$f":"SUM(G51:G60)","v":148.25},{"$f":"SUM(H51:H60)","v":139}]
["Total Specified Costs",null,null,null,null,{"$f":"F47+F61","v":1076.3341658088234},{"$f":"G47+G61","v":816.98437435661765},{"$f":"H47+H61","v":259.34979145220586}]
["Returns Above Total Specified Costs",null,null,null,null,{"$f":"F11-F62","v":63.6658341911766},{"$f":"G11-G62","v":38.01562564338235},{"$f":"H11-H62","v":25.650208547794136}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",{"$f":"Blackeye_Price","v":0.35},0.25,{"$f":"D9*B9","v":647.5},{"$f":"F9*(1-E9)","v":485.625},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":161.875}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F10)","v":647.5},{"$f":"SUM(G9:G10)","v":485.625},{"$f":"SUM(H9:H10)","v":161.875}]
[]
["Direct Costs"]
["Seed",50,"lbs",0.45,0,{"$f":"D14*B14","v":22.5},{"$f":"F14*(1-E14)","v":22.5},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (N) - liquid",40,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D16*B16","v":18.75},{"$f":"F16*(1-E16)","v":14.0625},{"$f":"F16*E16","v":4.6875}]
[null,0,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D17*B17","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"F17*E17","v":0}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D18*B18","v":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},{"$f":"F20*E20","v":0}]
["fert application",0,"acre",0,0,0,0,0]
["insecticide",0,"acre",0,0.25,0,0,0]
["custom harvest & haul",{"$f":"B9/100","v":18.5},"cwt",0.2,0.25,3.7,2.7750000000000004,0.92500000000000004]
["custom harvest & haul",1,"acre",30,0.25,30,22.5,7.5]
["hoeing",1,"acre",15,0,15,15,0]
["scouting",1,"acre",0,0,0,0,0]
["fungicide",1,"acre",12,0.25,12,9,3]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",24,0.25,24,18,6]
["Operator Labor",1,"hours",{"$f":"'[1]2013 Universal Input Prices'!$C$30","v":10.5},0,10.5,10.5,0]
["Irrigation Labor",0.75,"hours",{"$f":"'[1]2013 Universal Input Prices'!$C$30","v":10.5},0,7.875,7.875,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'[1]2013 Universal Input Prices'!$C$31","v":3.4},0,8.16,8.16,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'[1]2013 Universal Input Prices'!$C$32","v":3.4},0,6.8,6.8,0]
["Irrigation Fuel",8,"ac-in",{"$f":"'[1]2013 Universal Input Prices'!$C$33","v":9},0,72,72,0]
["Pumping Days",60.4]
["Calculated GPM capacity per acre needed",{"$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,{"$f":"D41*B41","v":8},{"$f":"F41*(1-E41)","v":8},{"$f":"F41*E41","v":0}]
["Irrigation-Below Ground",1,"acre",6,1,{"$f":"D42*B42","v":6},{"$f":"F42*(1-E42)","v":0},{"$f":"F42*E42","v":6}]
["Pickup",1,"acre",0.5,0,{"$f":"D43*B43","v":0.5},{"$f":"F43*(1-E43)","v":0.5},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'[1]2013 Universal Input Prices'!$C$34","v":0.06},null,null,null,{"$f":"(SUM(F14:F22,F25:F43))*$B44/2","v":6.93255},{"$f":"(SUM(G14:G22,G25:G43))*$B44/2","v":6.3419249999999989},{"$f":"(SUM(H14:H22,H25:H43))*$B44/2","v":0.59062499999999996}]
[]
["Total Direct Costs",null,null,null,null,{"$f":"SUM(F14:F44)","v":271.71754999999996},{"$f":"SUM(G14:G44)","v":243.01442500000002},{"$f":"SUM(H14:H44)","v":28.703125}]
["Returns Above Direct Costs",null,null,null,null,{"$f":"F11-F46","v":375.78245000000004},{"$f":"G11-G46","v":242.61057499999998},{"$f":"H11-H46","v":133.171875}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D50*B50","v":10},{"$f":"F50*(1-E50)","v":10},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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,{"$f":"B56*D56","v":2},2,0]
["Land",1,"acre",75,1,{"$f":"D57*B57","v":75},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":75}]
["Property Tax",1,"acre",9,1,{"$f":"B58*D58","v":9},{"$f":"F58*(1-E58)","v":0},{"$f":"F58*E58","v":9}]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":189.25},{"$f":"SUM(G50:G58)","v":50.25},{"$f":"SUM(H50:H58)","v":139}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":460.96754999999996},{"$f":"G46+G59","v":293.26442500000002},{"$f":"H46+H59","v":167.703125}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F60","v":186.53245000000004},{"$f":"G11-G60","v":192.36057499999998},{"$f":"H11-H60","v":-5.828125}]
[]
["If you have questions, contact Jackie Smith at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Corn","index":5,"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 Corn"]
["Projected for 2016"]
[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",{"$f":"'2016 Universal Input Prices'!$C$6","v":4},0.25,{"$f":"D9*B9","v":840},{"$f":"F9*(1-E9)","v":630},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":210}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":840},{"$f":"G9","v":630},{"$f":"H9","v":210}]
[]
["Variable Costs"]
["Seed"]
["corn seed",0.4375,"bags",272,0,{"$f":"D15*B15","v":119},{"$f":"F15*(1-E15)","v":119},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",120,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D17*B17","v":56.25},{"$f":"F17*(1-E17)","v":42.1875},{"$f":"F17*E17","v":14.0625}]
["fert (P) - dry",108,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.51923076923076916},0.25,{"$f":"D18*B18","v":56.076923076923066},42.057692307692299,14.019230769230766]
["fert (N) - NH3 ",150,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.36585365853658536},0.25,{"$f":"D19*B19","v":54.878048780487802},{"$f":"F19*(1-E19)","v":41.158536585365852},{"$f":"F19*E19","v":13.719512195121951}]
["Field Operations"]
["herbicide & application",1,"acre",45,0,{"$f":"D21*B21","v":45},{"$f":"F21*(1-E21)","v":45},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",12,0.25,12,9,3]
["insecticide & application",1,"acre",25,0.25,25,18.75,6.25]
["custom harvest & haul",{"$f":"$B$9","v":210},"bu",0.35,0.25,73.5,55.125,18.375]
["crop consultant",1,"acre",6,0,6,6,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",15.5,0.25,15.5,11.625,3.875]
["Operator Labor & Hand Labor",1,"hour",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Irrigation Labor",1.25,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,15,15,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,3.5999999999999996,3.5999999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",24,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,264,264,0]
["Pumping Days",75.400000000000006]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":6.0022090185676396}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"D39*B39","v":3},3,0]
["Tractors",1,"acre",6,0,{"$f":"D40*B40","v":6},6,0]
["Irrigation-Above Ground",{"$f":"Corn_Inches","v":24},"ac-in",1,0,{"$f":"D41*B41","v":24},24,0]
["Irrigation-Below Ground",1,"acre",18,1,{"$f":"D42*B42","v":18},0,18]
["Pickup",1,"acre",0.5,0,{"$f":"D43*B43","v":0.5},0.5,0]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":24.017661585365857},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":21.64755868902439},2.3701028963414634]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":836.52263344277685},{"$f":"SUM(G15:G44)","v":742.85128758208259},{"$f":"SUM(H15:H44)","v":93.671345860694188}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F46","v":3.4773665572231494},{"$f":"G11-G46","v":-112.85128758208259},{"$f":"H11-H46","v":116.32865413930581}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D50*B50","v":10},{"$f":"F50*(1-E50)","v":10},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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",100,1,100,{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":100}]
["Property Tax",1,"acre",12,1,12,0,12]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":217.25},{"$f":"SUM(G50:G58)","v":50.25},{"$f":"SUM(H50:H58)","v":167}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":1053.7726334427769},{"$f":"G46+G59","v":793.10128758208259},{"$f":"H46+H59","v":260.6713458606942}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F60","v":-213.77263344277685},{"$f":"G11-G60","v":-163.10128758208259},{"$f":"H11-H60","v":-50.671345860694203}]
[]
["If you have questions, contact Jackie Smith at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Corn Silage","index":6,"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 Corn Silage"]
["Projected for 2016"]
[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",26,"tons",{"$f":"'2016 Universal Input Prices'!$C$7","v":38},0.25,{"$f":"D9*B9","v":988},{"$f":"F9*(1-E9)","v":741},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":247}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":988},{"$f":"G9","v":741},{"$f":"H9","v":247}]
[]
["Variable Costs"]
["Seed"]
["corn seed",0.5,"bags",272,0,{"$f":"D15*B15","v":136},{"$f":"F15*(1-E15)","v":136},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",175,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D17*B17","v":82.03125},{"$f":"F17*(1-E17)","v":61.5234375},{"$f":"F17*E17","v":20.5078125}]
["fert (P) - dry",110,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.51923076923076916},0.25,{"$f":"D18*B18","v":57.115384615384606},{"$f":"F18*(1-E18)","v":42.836538461538453},{"$f":"F18*E18","v":14.278846153846152}]
["fert (N) - NH3 ",150,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.36585365853658536},0.25,{"$f":"D19*B19","v":54.878048780487802},{"$f":"F19*(1-E19)","v":41.158536585365852},{"$f":"F19*E19","v":13.719512195121951}]
["Field Operations"]
["herbicide & application",1,"acre",21.12,0,{"$f":"D21*B21","v":21.12},{"$f":"F21*(1-E21)","v":21.12},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",11.75,0.25,11.75,8.8125,2.9375]
["insecticide & application",1,"appl",22.73,0.25,22.73,17.047499999999999,5.6825000000000001]
["custom harvest & haul",{"$f":"$B$9","v":26},"tons",7,0.25,182,136.5,45.5]
["crop consultant",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",15.5,0.25,15.5,11.625,3.875]
["Operator Labor & Hand Labor",1,"hour",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Irrigation Labor",1.25,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,15,15,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,3.5999999999999996,3.5999999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",22,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,242,242,0]
["Pumping Days",75.400000000000006]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":5.5020249336870029}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"D39*B39","v":3},3,0]
["Tractors",1,"acre",6,0,{"$f":"D40*B40","v":6},6,0]
["Irrigation-Above Ground",{"$f":"B35","v":22},"ac-in",1,0,{"$f":"D41*B41","v":22},22,0]
["Irrigation-Below Ground",1,"acre",18,1,{"$f":"D42*B42","v":18},0,18]
["Pickup",1,"acre",0.5,0,{"$f":"D43*B43","v":0.5},0.5,0]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":23.608802210365855},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":21.041264157774389},2.5675380525914635]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":932.03348560623829},{"$f":"SUM(G15:G44)","v":804.96477670467868},{"$f":"SUM(H15:H44)","v":127.06870890155956}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F46","v":55.966514393761713},{"$f":"G11-G46","v":-63.964776704678684},{"$f":"H11-H46","v":119.93129109844044}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D50*B50","v":10},{"$f":"F50*(1-E50)","v":10},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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",100,1,100,{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":100}]
["Property Tax",1,"acre",12,1,12,0,12]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":217.25},{"$f":"SUM(G50:G58)","v":50.25},{"$f":"SUM(H50:H58)","v":167}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":1149.2834856062382},{"$f":"G46+G59","v":855.21477670467868},{"$f":"H46+H59","v":294.06870890155955}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F60","v":-161.28348560623817},{"$f":"G11-G60","v":-114.21477670467868},{"$f":"H11-H60","v":-47.068708901559546}]
[]
["If you have questions, contact Jackie Smith at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Cotton Drip","index":7,"n_rows":75,"n_cols":9,"rows_kept":75,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Cotton - Drip"]
["Projected for 2016"]
[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",1750,"lbs",{"$f":"'2016 Universal Input Prices'!$C$8","v":0.6},0.33,{"$f":"D9*B9","v":1050},{"$f":"F9*(1-E9)","v":703.49999999999989},{"$f":"IF(H6=\"Cash\", D65,F9*E9)","v":346.5}]
["cotton seed",{"$f":"B9/500*'2016 Universal Input Prices'!C40/2000","v":1.2424999999999999},"tons",{"$f":"'2016 Universal Input Prices'!$C$9","v":200},0.33,{"$f":"D10*B10","v":248.5},{"$f":"F10*(1-E10)","v":166.49499999999998},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":82.00500000000001}]
["Expected Turnout",0.28000000000000003]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":1298.5},{"$f":"G9+G10","v":869.99499999999989},{"$f":"H9+H10","v":428.505}]
[]
["Variable Costs"]
["Seed"]
["cotton seed",52,"thousand",0.63,0,{"$f":"D16*B16","v":32.76},{"$f":"F16*(1-E16)","v":32.76},{"$f":"+F16*E16","v":0}]
["tech fee",{"$f":"B16","v":52},"thousand",0.78,0.33,{"$f":"D17*B17","v":40.56},{"$f":"F17*(1-E17)","v":27.1752},{"$f":"+F17*E17","v":13.384800000000002}]
["Boll Weevil  Assess.-Irr",1,"acre",1,0.33,{"$f":"D18*B18","v":1},{"$f":"F18*(1-E18)","v":0.66999999999999993},{"$f":"+F18*E18","v":0.33}]
["Fertilizer"]
["fert (N) - liquid",175,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.33,{"$f":"D20*B20","v":82.03125},{"$f":"F20*(1-E20)","v":54.960937499999993},{"$f":"+F20*E20","v":27.0703125}]
["fert (P) - liquid",70,"lbs",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.33,{"$f":"D21*B21","v":63.308823529411768},{"$f":"F21*(1-E21)","v":42.41691176470588},{"$f":"+F21*E21","v":20.891911764705885}]
[null,0,"lbs",{"$f":"IF(A22=\"\",0,VLOOKUP(A22,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0.33,{"$f":"D22*B22","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["acid",24,"lbs",0.5,0.33,{"$f":"D23*B23","v":12},{"$f":"F23*(1-E23)","v":8.0399999999999991},{"$f":"+F23*E23","v":3.96}]
["Field Operations"]
["preplant herbicide & application",1,"acre",9.5,0,{"$f":"D25*B25","v":9.5},{"$f":"F25*(1-E25)","v":9.5},{"$f":"+F25*E25","v":0}]
["at-plant herbicide",1,"acre",4.5,0,{"$f":"D26*B26","v":4.5},{"$f":"F26*(1-E26)","v":4.5},{"$f":"+F26*E26","v":0}]
["2 post emergence herbicide & application",1,"acre",25,0,{"$f":"D27*B27","v":25},25,0]
["fertilizer application",1,"acre",4.75,0,4.75,4.75,0]
["insecticide & application",1,"acre",12,0.33,12,8.0399999999999991,3.96]
["harvest aids",1,"acre",30,0.33,30,20.099999999999998,9.9]
["strip & module",{"$f":"B9","v":1750},"lb.",{"$f":"'2016 Universal Input Prices'!$C$38","v":0.08},0.33,140,93.799999999999983,46.2]
["ginning",{"$f":"Irr_Cooton_Drip_Yield/B11/100","v":62.499999999999993},"cwt.",{"$f":"'2016 Universal Input Prices'!$C$39","v":3.1},0,193.74999999999997,193.74999999999997,0]
["hoeing",0.2,"acre",15,0,3,3,0]
["scouting",1,"acre",9,0,{"$f":"D34*B34","v":9},{"$f":"F34*(1-E34)","v":9},{"$f":"+F34*E34","v":0}]
["crop hail",4,"$100",2.25,0,9,9,0]
["spot spraying",0.2,"acre",15,0,3,3,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",56,0,56,56,0]
["Operator Labor & Hand Labor",1.6,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,19.200000000000003,19.200000000000003,0]
["Irrigation Labor",1.25,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,15,15,0]
["Diesel Fuel - Tractors",4,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,6,6,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",18,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,198,198,0]
["Pumping Days",84.8,null,null,0]
["Calculated GPM capacity per acre needed",{"$f":"B43*18.85694/B44","v":4.0026523584905664}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"D47*B47","v":3},{"$f":"F47*(1-E47)","v":3},{"$f":"+F47*E47","v":0}]
["Tractors",1,"acre",6,0,{"$f":"D48*B48","v":6},{"$f":"F48*(1-E48)","v":6},{"$f":"+F48*E48","v":0}]
["Irrigation-Drip System",{"$f":"Cotton_Inches","v":12},"ac-in",1.5,0,{"$f":"D49*B49","v":18},{"$f":"F49*(1-E49)","v":18},{"$f":"+F49*E49","v":0}]
["Irrigation-Wells",1,"acre",13.5,1,{"$f":"D50*B50","v":13.5},{"$f":"F50*(1-E50)","v":0},{"$f":"+F50*E50","v":13.5}]
["Pickup",1,"acre",0.5,0,{"$f":"D51*B51","v":0.5},{"$f":"F51*(1-E51)","v":0.5},{"$f":"+F51*E51","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F16:F29,F33:F51))*$B52/2","v":21.118827389705881},{"$f":"(SUM(G16:G29,G33:G51))*$B52/2","v":18.418174101102942},{"$f":"(SUM(H16:H29,H33:H51))*$B52/2","v":2.7006532886029411}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F52)","v":1034.6789009191177},{"$f":"SUM(G16:G52)","v":892.78122336580884},{"$f":"SUM(H16:H52)","v":141.89767755330882}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F54","v":263.82109908088228},{"$f":"G12-G54","v":-22.786223365808951},{"$f":"H12-H54","v":286.60732244669117}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D58*B58","v":10},{"$f":"F58*(1-E58)","v":10},{"$f":"+F58*E58","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Drip System",1,"acre",60,1,60,0,60]
["Irrigation-Wells",1,"acre",15,1,15,0,15]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,{"$f":"D63*B63","v":25},25,0]
["Whole Farm Insurance",1,"acre",2,0,{"$f":"D64*B64","v":2},2,0]
["Land",1,"acre",100,1,100,{"$f":"IF($H$6=\"Cash\",D65,F65*(1-E65))","v":0},{"$f":"IF($H$6=\"Cash\",0,F65*E65)","v":100}]
["Property Tax",1,"acre",12,1,{"$f":"B66*D66","v":12},0,12]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F58:F66)","v":237.25},{"$f":"SUM(G58:G66)","v":50.25},{"$f":"SUM(H58:H66)","v":187}]
["Total Specified Expenses",null,null,null,null,{"$f":"F54+F67","v":1271.9289009191177},{"$f":"G54+G67","v":943.03122336580884},{"$f":"H54+H67","v":328.89767755330882}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F68","v":26.571099080882277},{"$f":"G12-G68","v":-73.036223365808951},{"$f":"H12-H68","v":99.607322446691171}]
[]
["If you have questions, contact Jackie Smith at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Cotton Pivot","index":8,"n_rows":74,"n_cols":9,"rows_kept":74,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Cotton - Pivot"]
["Projected for 2016"]
[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",1250,"lbs",{"$f":"'2016 Universal Input Prices'!$C$8","v":0.6},0.25,{"$f":"D9*B9","v":750},{"$f":"F9*(1-E9)","v":562.5},{"$f":"IF(H6=\"Cash\", D64,F9*E9)","v":187.5}]
["cotton seed",{"$f":"B9/500*'2016 Universal Input Prices'!C40/2000","v":0.88749999999999996},"tons",{"$f":"'2016 Universal Input Prices'!$C$9","v":200},0.25,{"$f":"D10*B10","v":177.5},{"$f":"F10*(1-E10)","v":133.125},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":44.375}]
["Expected Turnout",0.28000000000000003]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":927.5},{"$f":"G9+G10","v":695.625},{"$f":"H9+H10","v":231.875}]
[]
["Variable Costs"]
["Seed"]
["cotton seed",52,"thousand",0.63,0,{"$f":"D16*B16","v":32.76},{"$f":"F16*(1-E16)","v":32.76},{"$f":"+F16*E16","v":0}]
["tech fee",{"$f":"B16","v":52},"thousand",0.78,0.25,{"$f":"D17*B17","v":40.56},{"$f":"F17*(1-E17)","v":30.42},{"$f":"+F17*E17","v":10.14}]
["Boll Weevil  Assess.-Irr",1,"acre",1,0.25,{"$f":"D18*B18","v":1},{"$f":"F18*(1-E18)","v":0.75},{"$f":"+F18*E18","v":0.25}]
["Fertilizer"]
["fert (N) - liquid",125,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D20*B20","v":58.59375},{"$f":"F20*(1-E20)","v":43.9453125},{"$f":"+F20*E20","v":14.6484375}]
["fert (P) - liquid",50,"lbs",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D21*B21","v":45.220588235294116},{"$f":"F21*(1-E21)","v":33.915441176470587},{"$f":"+F21*E21","v":11.305147058823529}]
[null,0,"lbs",{"$f":"IF(A22=\"\",0,VLOOKUP(A22,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D22*B22","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["Field Operations"]
["preplant herbicide & application",1,"acre",9.5,0,{"$f":"D24*B24","v":9.5},{"$f":"F24*(1-E24)","v":9.5},{"$f":"+F24*E24","v":0}]
["at-plant herbicide",1,"acre",4.5,0,4.5,4.5,0]
["2 post emergence herbicide & application",1,"acre",25,0,{"$f":"D26*B26","v":25},25,0]
["fertilizer application",1,"acre",4.75,0.25,4.75,3.5625,1.1875]
["insecticide & application",1,"acre",12,0.25,12,9,3]
["harvest aids",1,"acre",25,0.25,25,18.75,6.25]
["strip & module",{"$f":"B9","v":1250},"lb.",{"$f":"'2016 Universal Input Prices'!$C$38","v":0.08},0,100,100,0]
["ginning",{"$f":"Irr_Cotton_Pivot_Yield/B11/100","v":44.642857142857139},"cwt.",{"$f":"'2016 Universal Input Prices'!$C$39","v":3.1},0.25,138.39285714285714,103.79464285714286,34.598214285714285]
["hoeing",0.2,"acre",15,0,3,3,0]
["scouting",1,"acre",9,0,{"$f":"D33*B33","v":9},{"$f":"F33*(1-E33)","v":9},{"$f":"+F33*E33","v":0}]
["spot spraying",0.2,"acre",15,0,3,3,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",40,0.25,40,30,10]
["Operator Labor & Hand Labor",1.6,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,19.200000000000003,19.200000000000003,0]
["Irrigation Labor",1,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Diesel Fuel - Tractors",4,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,6,6,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",12,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,132,132,0]
["Pumping Days",75.430000000000007]
["Calculated GPM capacity per acre needed",{"$f":"B42*18.85694/B43","v":2.9999109107782052}]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"D46*B46","v":3},{"$f":"F46*(1-E46)","v":3},{"$f":"+F46*E46","v":0}]
["Tractors",1,"acre",6,0,{"$f":"D47*B47","v":6},{"$f":"F47*(1-E47)","v":6},{"$f":"+F47*E47","v":0}]
["Irrigation-Above Ground",{"$f":"Cotton_Inches","v":12},"ac-in",1,1,{"$f":"D48*B48","v":12},{"$f":"F48*(1-E48)","v":0},{"$f":"+F48*E48","v":12}]
["Irrigation-Below Ground",1,"acre",9,1,{"$f":"D49*B49","v":9},{"$f":"F49*(1-E49)","v":0},{"$f":"+F49*E49","v":9}]
["Pickup",1,"acre",0.5,0,{"$f":"D50*B50","v":0.5},{"$f":"F50*(1-E50)","v":0.5},{"$f":"+F50*E50","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F16:F28,F32:F50))*$B51/2","v":15.982990992647057},{"$f":"(SUM(G16:G28,G32:G50))*$B51/2","v":13.658230744485294},{"$f":"(SUM(H16:H28,H32:H50))*$B51/2","v":2.3247602481617644}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F51)","v":771.16018637079833},{"$f":"SUM(G16:G51)","v":656.45612727809873},{"$f":"SUM(H16:H51)","v":114.70405909269958}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F53","v":156.33981362920167},{"$f":"G12-G53","v":39.168872721901266},{"$f":"H12-H53","v":117.17094090730042}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D57*B57","v":10},{"$f":"F57*(1-E57)","v":10},{"$f":"+F57*E57","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["Pickup",1,"acre",1.25,0,1.25,1.25,0]
["Management",1,"acre",25,0,{"$f":"D62*B62","v":25},25,0]
["Whole Farm Insurance",1,"acre",2,0,{"$f":"D63*B63","v":2},2,0]
["Land",1,"acre",75,1,75,{"$f":"IF($H$6=\"Cash\",D64,F64*(1-E64))","v":0},{"$f":"IF($H$6=\"Cash\",0,F64*E64)","v":75}]
["Property Tax",1,"acre",9,1,{"$f":"B65*D65","v":9},0,9]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F57:F65)","v":189.25},{"$f":"SUM(G57:G65)","v":50.25},{"$f":"SUM(H57:H65)","v":139}]
["Total Specified Expenses",null,null,null,null,{"$f":"F53+F66","v":960.41018637079833},{"$f":"G53+G66","v":706.70612727809873},{"$f":"H53+H66","v":253.70405909269959}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F67","v":-32.910186370798328},{"$f":"G12-G67","v":-11.081127278098734},{"$f":"H12-H67","v":-21.829059092699595}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",{"$f":"'2016 Universal Input Prices'!$C$10","v":0.15},0.25,{"$f":"D9*B9","v":180},{"$f":"F9*(1-E9)","v":135},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":45}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":180},{"$f":"G9","v":135},{"$f":"H9","v":45}]
[]
["Variable Costs"]
["Seed",10,"lbs",1.5,0,{"$f":"D14*B14","v":15},{"$f":"F14*(1-E14)","v":15},{"$f":"F14*E14","v":0}]
["Innoculant",1,"lbs",3,0,{"$f":"D15*B15","v":3},{"$f":"F15*(1-E15)","v":3},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (P) - dry",12,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.51923076923076916},0.25,{"$f":"D17*B17","v":6.2307692307692299},{"$f":"F17*(1-E17)","v":4.6730769230769225},{"$f":"F17*E17","v":1.5576923076923075}]
[null,null,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0.25,{"$f":"D18*B18","v":0},0,0]
[null,null,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0.25,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",2.34,0,{"$f":"D21*B21","v":2.34},{"$f":"F21*(1-E21)","v":2.34},{"$f":"F21*E21","v":0}]
["fertilizer application",0,"acre",0,0.25,0,0,0]
["insecticide & application",0,"acre",0,0.25,0,0,0]
["custom harvest & haul",1,"acre",37.5,0.25,{"$f":"D24*B24","v":37.5},{"$f":"F24*(1-E24)","v":28.125},{"$f":"F24*E24","v":9.375}]
["custom harvest & haul",{"$f":"Irr_Guar_Yield/100","v":12},"cwt",0.2,0.25,2.4000000000000004,1.8000000000000003,0.60000000000000009]
["crop consultant",0,"acre",0,0,0,0,0]
["scouting",0,"acre",0,0,{"$f":"D27*B27","v":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",2.5,0.25,2.5,1.875,0.625]
["Operator Labor & Hand Labor",1,"hour",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Irrigation Labor",0.75,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,9,9,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,3.5999999999999996,3.5999999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",4,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,44,44,0]
["Pumping Days",75.400000000000006]
["Calculated GPM capacity per acre needed",{"$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",{"$f":"B36","v":4},"ac-in",1,0,{"$f":"D42*B42","v":4},4,0]
["Irrigation-Below Ground",1,"acre",18,1,{"$f":"D43*B43","v":18},0,18]
["Pickup",1,"acre",0.5,0,{"$f":"D44*B44","v":0.5},0.5,0]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F14:F23,F26:F44))*$B45/2","v":4.3020500000000004},{"$f":"(SUM(G14:G23,G26:G44))*$B45/2","v":3.6461125000000001},0.65593749999999995]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F45)","v":176.57281923076926},{"$f":"SUM(G14:G45)","v":145.75918942307689},{"$f":"SUM(H14:H45)","v":30.813629807692308}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F47","v":3.4271807692307448},{"$f":"G11-G47","v":-10.75918942307689},{"$f":"H11-H47","v":14.186370192307692}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D51*B51","v":10},{"$f":"F51*(1-E51)","v":10},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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",75,1,75,{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":0},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":75}]
["Property Tax",1,"acre",12,1,12,0,12]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":192.25},{"$f":"SUM(G51:G59)","v":50.25},{"$f":"SUM(H51:H59)","v":142}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":368.82281923076926},{"$f":"G47+G60","v":196.00918942307689},{"$f":"H47+H60","v":172.81362980769231}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F61","v":-188.82281923076926},{"$f":"G11-G61","v":-61.00918942307689},{"$f":"H11-H61","v":-127.81362980769231}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",2.25,"tons",{"$f":"'2016 Universal Input Prices'!$C$11","v":400},0.25,{"$f":"D9*B9","v":900},{"$f":"F9*(1-E9)","v":675},{"$f":"IF(H6=\"Cash\", D61,F9*E9)","v":225}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":900},{"$f":"G9","v":675},{"$f":"H9","v":225}]
[]
["Variable Costs"]
["Seed"]
["peanut seed",100,"lbs",0.76300000000000001,0,{"$f":"D15*B15","v":76.3},{"$f":"F15*(1-E15)","v":76.3},{"$f":"F15*E15","v":0}]
["innoculant",1,"acre",6,0,{"$f":"D16*B16","v":6},{"$f":"F16*(1-E16)","v":6},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - liquid",80,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D18*B18","v":37.5},{"$f":"F18*(1-E18)","v":28.125},{"$f":"F18*E18","v":9.375}]
["fert (P) - liquid",50,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D19*B19","v":45.220588235294116},{"$f":"F19*(1-E19)","v":33.915441176470587},{"$f":"F19*E19","v":11.305147058823529}]
[null,0,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",15,0,{"$f":"D22*B22","v":15},{"$f":"F22*(1-E22)","v":15},{"$f":"F22*E22","v":0}]
["fertilizer application",1,"acre",4.75,0.25,4.75,3.5625,1.1875]
["fungicide & application",1,"appl",35,0.25,35,26.25,8.75]
["digging",1,"acre",25,0.25,25,18.75,6.25]
["custom harvest & haul",{"$f":"$B$9","v":2.25},"tons",60,0.25,135,101.25,33.75]
["drying",{"$f":"$B$9","v":2.25},"tons",30,0.25,67.5,50.625,16.875]
["insecticide & application",1,"appl",12,0.25,12,9,3]
["hoeing",1,"acre",15,0,15,15,0]
["scouting",1,"acre",10,0,10,10,0]
["other ",1,"acre",0,0,0,0,{"$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",30,0.25,30,22.5,7.5]
["Operator Labor & Hand Labor",3,"hour",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,36,36,0]
["Irrigation Labor",1.25,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,15,15,0]
["Diesel Fuel - Tractors",7.6,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,11.399999999999999,11.399999999999999,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",24,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,264,264,0]
["Pumping Days",75.400000000000006]
["Calculated GPM capacity per acre needed",{"$f":"B39*18.85694/B40","v":6.0022090185676396}]
["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",{"$f":"B39","v":24},"ac-in",1,0,{"$f":"D45*B45","v":24},24,0]
["Irrigation-Below Ground",1,"acre",18,1,{"$f":"D46*B46","v":18},0,18]
["Pickup",1,"acre",0.5,0,{"$f":"D47*B47","v":0.5},0.5,0]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F15:F24,F28:F47))*$B48/2","v":21.705794117647056},{"$f":"(SUM(G15:G24,G28:G47))*$B48/2","v":19.784470588235294},1.9213235294117648]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F48)","v":917.07638235294121},{"$f":"SUM(G15:G48)","v":799.16241176470589},{"$f":"SUM(H15:H48)","v":117.9139705882353}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F50","v":-17.076382352941209},{"$f":"G11-G50","v":-124.16241176470589},{"$f":"H11-H50","v":107.0860294117647}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D54*B54","v":10},{"$f":"F54*(1-E54)","v":10},{"$f":"F54*E54","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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,{"$f":"B60*D60","v":2},2,0]
["Land",1,"acre",100,1,{"$f":"D61*B61","v":100},{"$f":"IF($H$6=\"Cash\",D61,F61*(1-E61))","v":0},{"$f":"IF($H$6=\"Cash\",0,F61*E61)","v":100}]
["Property Tax",1,"acre",12,1,{"$f":"B62*D62","v":12},0,12]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F54:F62)","v":217.25},{"$f":"SUM(G54:G62)","v":50.25},{"$f":"SUM(H54:H62)","v":167}]
["Total Specified Expenses",null,null,null,null,{"$f":"F50+F63","v":1134.3263823529412},{"$f":"G50+G63","v":849.41241176470589},{"$f":"H50+H63","v":284.91397058823532}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F64","v":-234.32638235294121},{"$f":"G11-G64","v":-174.41241176470589},{"$f":"H11-H64","v":-59.913970588235316}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",1500,"lbs",{"$f":"Sesame_Price+IF(B9<B10,0,D10)","v":0.38},0.25,{"$f":"D9*B9","v":570},{"$f":"F9*(1-E9)","v":427.5},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":142.5}]
["bonus paid for production over:  ",1200,"lbs",0.05]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F11)","v":570},{"$f":"SUM(G9:G11)","v":427.5},{"$f":"SUM(H9:H11)","v":142.5}]
[]
["Variable Costs"]
["Seed",2.5,"lbs",4,0,{"$f":"D15*B15","v":10},{"$f":"F15*(1-E15)","v":10},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",75,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D17*B17","v":35.15625},{"$f":"F17*(1-E17)","v":26.3671875},{"$f":"F17*E17","v":8.7890625}]
["fert (P) - liquid",30,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D18*B18","v":27.132352941176471},{"$f":"F18*(1-E18)","v":20.349264705882355},{"$f":"F18*E18","v":6.7830882352941178}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D19*B19","v":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},{"$f":"F21*E21","v":0}]
["fert application",1,"acre",4.75,0,4.75,4.75,0]
["insecticide",0,"acre",0,0.25,0,0,0]
["custom harvest & haul",{"$f":"B9/100","v":15},"cwt",0.12,0.25,1.7999999999999998,1.3499999999999999,0.44999999999999996]
["custom harvest & haul",1,"acre",25,0.25,25,18.75,6.25]
["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",{"$f":"'[1]2013 Universal Input Prices'!$C$30","v":10.5},0,10.5,10.5,0]
["Irrigation Labor",1,"hours",{"$f":"'[1]2013 Universal Input Prices'!$C$30","v":10.5},0,10.5,10.5,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'[1]2013 Universal Input Prices'!$C$31","v":3.4},0,8.16,8.16,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'[1]2013 Universal Input Prices'!$C$32","v":3.4},0,6.8,6.8,0]
["Irrigation Fuel",11,"ac-in",{"$f":"'[1]2013 Universal Input Prices'!$C$33","v":9},0,99,99,0]
["Pumping Days",69.2]
["Calculated GPM capacity per acre needed",{"$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,{"$f":"D42*B42","v":11},{"$f":"F42*(1-E42)","v":11},{"$f":"F42*E42","v":0}]
["Irrigation-Below Ground",1,"acre",8.25,1,{"$f":"D43*B43","v":8.25},{"$f":"F43*(1-E43)","v":0},{"$f":"F43*E43","v":8.25}]
["Pickup",1,"acre",0.5,0,{"$f":"D44*B44","v":0.5},{"$f":"F44*(1-E44)","v":0.5},{"$f":"F44*E44","v":0}]
["Interest-operating capital",{"$f":"'[1]2013 Universal Input Prices'!$C$34","v":0.06},null,null,null,{"$f":"(SUM(F15:F44)-SUM(F24:F25))*$B45/2","v":8.6999580882352934},{"$f":"(SUM(G15:G44)-SUM(G24:G25))*$B45/2","v":7.9852935661764706},{"$f":"(SUM(H15:H44)-SUM(H24:H25))*$B45/2","v":0.71466452205882358}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F45)","v":325.49856102941175},{"$f":"SUM(G15:G45)","v":294.26174577205887},{"$f":"SUM(H15:H45)","v":31.236815257352941}]
["Returns Above Direct Expenses",null,null,null,null,{"$f":"F12-F47","v":244.50143897058825},{"$f":"G12-G47","v":133.23825422794113},{"$f":"H12-H47","v":111.26318474264706}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D51*B51","v":10},{"$f":"F51*(1-E51)","v":10},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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,{"$f":"B57*D57","v":2},2,0]
["Land",1,"acre",75,1,{"$f":"D58*B58","v":75},{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":0},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":75}]
["Property Tax",1,"acre",9,1,{"$f":"B59*D59","v":9},{"$f":"F59*(1-E59)","v":0},{"$f":"F59*E59","v":9}]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":189.25},{"$f":"SUM(G51:G59)","v":50.25},{"$f":"SUM(H51:H59)","v":139}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":514.7485610294118},{"$f":"G47+G60","v":344.51174577205887},{"$f":"H47+H60","v":170.23681525735293}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F61","v":55.251438970588197},{"$f":"G12-G61","v":82.988254227941127},{"$f":"H12-H61","v":-27.73681525735293}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",55,"cwt",{"$f":"'2016 Universal Input Prices'!$C$14","v":6.85},0.25,{"$f":"D9*B9","v":376.75},{"$f":"F9*(1-E9)","v":282.5625},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":94.1875}]
["grazing stalks",1,"acre",0,0.25,{"$f":"D10*B10","v":0},{"$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":376.75},{"$f":"G9+G10","v":282.5625},{"$f":"H9+H10","v":94.1875}]
[]
["Variable Costs"]
["Seed",4.5,"lbs",2.4,0,{"$f":"D15*B15","v":10.799999999999999},{"$f":"F15*(1-E15)","v":10.799999999999999},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",40,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D17*B17","v":18.75},{"$f":"F17*(1-E17)","v":14.0625},{"$f":"F17*E17","v":4.6875}]
["fert (P) - liquid",44,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D18*B18","v":39.794117647058826},{"$f":"F18*(1-E18)","v":29.84558823529412},{"$f":"F18*E18","v":9.9485294117647065}]
["fert (N) - NH3 ",70,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.36585365853658536},0.25,{"$f":"D19*B19","v":25.609756097560975},{"$f":"F19*(1-E19)","v":19.207317073170731},{"$f":"F19*E19","v":6.4024390243902438}]
["Field Operations"]
["herbicide & application",1,"acre",21.12,0,{"$f":"D21*B21","v":21.12},{"$f":"F21*(1-E21)","v":21.12},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",11.75,0.25,11.75,8.8125,2.9375]
["insecticide & application",1,"acre",25,0.25,25,18.75,6.25]
["custom harvest & haul",{"$f":"B9","v":55},"cwt",0.6,0.25,33,24.75,8.25]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",29,0.25,29,21.75,7.25]
["Operator Labor & Hand Labor",1.3,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,15.600000000000001,15.600000000000001,0]
["Irrigation Labor",0.75,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,9,9,0]
["Diesel Fuel - Tractors",3.2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,4.8000000000000007,4.8000000000000007,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",9,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,99,99,0]
["Pumping Days",68]
["Calculated GPM capacity per acre needed",{"$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",{"$f":"Sorghum_Inches","v":9},"ac-in",1,0,{"$f":"D41*B41","v":9},{"$f":"F41*(1-E41)","v":9},{"$f":"F41*E41","v":0}]
["Irrigation-Below Ground",1,"acre",6.75,1,{"$f":"D42*B42","v":6.75},{"$f":"F42*(1-E42)","v":0},{"$f":"F42*E42","v":6.75}]
["Pickup",1,"acre",0.5,0,{"$f":"D43*B43","v":0.5},{"$f":"F43*(1-E43)","v":0.5},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":11.006900896700142},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":9.5695569225251074},1.437343974175036]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":382.68077464131989},{"$f":"SUM(G15:G44)","v":328.76746223098996},{"$f":"SUM(H15:H44)","v":53.913312410329986}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":-5.9307746413198856},{"$f":"G12-G46","v":-46.204962230989963},{"$f":"H12-H46","v":40.274187589670014}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D50*B50","v":10},{"$f":"F50*(1-E50)","v":10},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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,{"$f":"B56*D56","v":2},2,0]
["Land",1,"acre",75,1,{"$f":"D57*B57","v":75},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":75}]
["Property Tax",1,"acre",9,1,{"$f":"B58*D58","v":9},0,9]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":189.25},{"$f":"SUM(G50:G58)","v":50.25},{"$f":"SUM(H50:H58)","v":139}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":571.93077464131989},{"$f":"G46+G59","v":379.01746223098996},{"$f":"H46+H59","v":192.91331241032998}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":-195.18077464131989},{"$f":"G12-G60","v":-96.454962230989963},{"$f":"H12-H60","v":-98.725812410329979}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",{"$f":"'2016 Universal Input Prices'!$C$16","v":34},0.25,{"$f":"D9*B9","v":816},{"$f":"F9*(1-E9)","v":612},{"$f":"IF(H6=\"Cash\", D56,F9*E9)","v":204}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":816},{"$f":"G9","v":612},{"$f":"H9","v":204}]
[]
["Variable Costs"]
["Seed",7,"lbs",2.4,0,{"$f":"D14*B14","v":16.8},{"$f":"F14*(1-E14)","v":16.8},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (N) - liquid",70,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D16*B16","v":32.8125},{"$f":"F16*(1-E16)","v":24.609375},{"$f":"F16*E16","v":8.203125}]
["fert (P) - liquid",88,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D17*B17","v":79.588235294117652},{"$f":"F17*(1-E17)","v":59.691176470588239},{"$f":"F17*E17","v":19.897058823529413}]
["fert (N) - NH3 ",150,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.36585365853658536},0,{"$f":"D18*B18","v":54.878048780487802},{"$f":"F18*(1-E18)","v":54.878048780487802},{"$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},{"$f":"F20*E20","v":0}]
["fertilizer application",1,"acre",11.75,0.25,11.75,8.8125,2.9375]
["insecticide & application",1,"acre",4.29,0.25,4.29,3.2175000000000002,1.0725]
["custom harvest & haul",{"$f":"$B$9","v":24},"tons",7,0.25,168,126,42]
["crop consultant",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D25*B25","v":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",23,0.25,23,17.25,5.75]
["Operator Labor & Hand Labor",1.3,"hour",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,15.600000000000001,15.600000000000001,0]
["Irrigation Labor",1,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Diesel Fuel - Tractors",3.2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,4.8000000000000007,4.8000000000000007,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",16,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,176,176,0]
["Pumping Days",70.7]
["Calculated GPM capacity per acre needed",{"$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",{"$f":"B34","v":16},"ac-in",1,0,{"$f":"D40*B40","v":16},16,0]
["Irrigation-Below Ground",1,"acre",11.25,1,{"$f":"D41*B41","v":11.25},0,11.25]
["Pickup",1,"acre",0.5,0,{"$f":"D42*B42","v":0.5},0.5,0]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F14:F22,F24:F42))*$B43/2","v":15.663985482424676},{"$f":"(SUM(G14:G22,G24:G42))*$B43/2","v":14.067904508159971},1.596080974264706]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F43)","v":665.63276955703009},{"$f":"SUM(G14:G43)","v":572.92650475923597},{"$f":"SUM(H14:H43)","v":92.70626479779412}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F45","v":150.36723044296991},{"$f":"G11-G45","v":39.073495240764032},{"$f":"H11-H45","v":111.29373520220588}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D49*B49","v":10},{"$f":"F49*(1-E49)","v":10},{"$f":"F49*E49","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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,{"$f":"B55*D55","v":2},2,0]
["Land",1,"acre",75,1,{"$f":"D56*B56","v":75},{"$f":"IF($H$6=\"Cash\",D56,F56*(1-E56))","v":0},{"$f":"IF($H$6=\"Cash\",0,F56*E56)","v":75}]
["Property Tax",1,"acre",9,1,{"$f":"B57*D57","v":9},0,9]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F49:F57)","v":189.25},{"$f":"SUM(G49:G57)","v":50.25},{"$f":"SUM(H49:H57)","v":139}]
["Total Specified Expenses",null,null,null,null,{"$f":"F45+F58","v":854.88276955703009},{"$f":"G45+G58","v":623.17650475923597},{"$f":"H45+H58","v":231.70626479779412}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F59","v":-38.882769557030088},{"$f":"G11-G59","v":-11.176504759235968},{"$f":"H11-H59","v":-27.70626479779412}]
[]
["If you have questions, contact Jackie Smith at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Irr Soybeans","index":14,"n_rows":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Soybeans"]
["Projected for 2016"]
[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"]
["soybeans",40,"bu",{"$f":"'2016 Universal Input Prices'!$C$17","v":8.5},0.25,{"$f":"D9*B9","v":340},{"$f":"F9*(1-E9)","v":255},{"$f":"IF(H6=\"Cash\", D59,F9*E9)","v":85}]
[]
["Total Income",null,null,null,null,{"$f":"F9","v":340},{"$f":"G9","v":255},{"$f":"H9","v":85}]
[]
["Variable Costs"]
["Seed"]
["soybean seed",60,"lbs",0.65,0,{"$f":"D15*B15","v":39},{"$f":"F15*(1-E15)","v":39},{"$f":"F15*E15","v":0}]
["tech fee",{"$f":"B15","v":60},"lbs",0.625,0.25,{"$f":"D16*B16","v":37.5},{"$f":"F16*(1-E16)","v":28.125},{"$f":"+F16*E16","v":9.375}]
["innoculant",1,"acre",7,0,{"$f":"D17*B17","v":7},{"$f":"F17*(1-E17)","v":7},{"$f":"F17*E17","v":0}]
["Fertilizer"]
["fert (P) - liquid",45,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D19*B19","v":40.698529411764703},{"$f":"F19*(1-E19)","v":30.523897058823529},{"$f":"F19*E19","v":10.174632352941176}]
[null,0,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
[null,0,"lbs",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",18,0,{"$f":"D23*B23","v":18},{"$f":"F23*(1-E23)","v":18},{"$f":"F23*E23","v":0}]
["fertilizer application",1,"acre",0,0.25,0,0,0]
["insecticide & application",1,"acre",5.12,0.25,5.12,3.84,1.28]
["custom harvest & haul",{"$f":"$B$9","v":40},"bu",0.5,0.25,20,15,5]
["crop consultant",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D28*B28","v":0},{"$f":"F28*(1-E28)","v":0},{"$f":"F28*E28","v":0}]
["crop hail",2,"acre",6,0,12,12,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",23,0.25,23,17.25,5.75]
["Operator Labor & Hand Labor",1.5,"hour",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,18,18,0]
["Irrigation Labor",1,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Diesel Fuel - Tractors",3.8,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,5.6999999999999993,5.6999999999999993,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",15,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,165,165,0]
["Pumping Days",94.2]
["Calculated GPM capacity per acre needed",{"$f":"B37*18.85694/B38","v":3.0026974522292993}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",3,0,{"$f":"D41*B41","v":3},3,0]
["Tractors",1,"acre",6,0,{"$f":"D42*B42","v":6},6,0]
["Irrigation-Above Ground",{"$f":"B37","v":15},"ac-in",1,0,{"$f":"D43*B43","v":15},15,0]
["Irrigation-Below Ground",1,"acre",11.25,1,{"$f":"D44*B44","v":11.25},0,11.25]
["Pickup",1,"acre",0.5,0,{"$f":"D45*B45","v":0.5},0.5,0]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F15:F25,F27:F45))*$B46/2","v":13.713977205882353},{"$f":"(SUM(G15:G25,G27:G45))*$B46/2","v":12.484514154411766},{"$f":"(SUM(H15:H25,H27:H45))*$B46/2","v":1.2294630514705882}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F46)","v":455.68250661764705},{"$f":"SUM(G15:G46)","v":411.62341121323533},{"$f":"SUM(H15:H46)","v":44.059095404411764}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F48","v":-115.68250661764705},{"$f":"G11-G48","v":-156.62341121323533},{"$f":"H11-H48","v":40.940904595588236}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D52*B52","v":10},{"$f":"F52*(1-E52)","v":10},{"$f":"F52*E52","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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",75,1,75,{"$f":"IF($H$6=\"Cash\",D59,F59*(1-E59))","v":0},{"$f":"IF($H$6=\"Cash\",0,F59*E59)","v":75}]
["Property Tax",1,"acre",9,1,9,0,9]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F52:F60)","v":189.25},{"$f":"SUM(G52:G60)","v":50.25},{"$f":"SUM(H52:H60)","v":139}]
["Total Specified Expenses",null,null,null,null,{"$f":"F48+F61","v":644.93250661764705},{"$f":"G48+G61","v":461.87341121323533},{"$f":"H48+H61","v":183.05909540441178}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F62","v":-304.93250661764705},{"$f":"G11-G62","v":-206.87341121323533},{"$f":"H11-H62","v":-98.059095404411778}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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$10)","v":0.21335999999999999},0.25,{"$f":"D9*B9","v":426.71999999999997},{"$f":"F9*(1-E9)","v":320.03999999999996},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":106.67999999999999}]
["Expected % Large",0.66700000000000004]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":426.71999999999997},{"$f":"SUM(G8:G11)","v":320.03999999999996},{"$f":"SUM(H8:H11)","v":106.67999999999999}]
[]
["Variable Costs"]
["Seed",1,"acre",21,0,{"$f":"D15*B15","v":21},{"$f":"F15*(1-E15)","v":21},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (P) - liquid",24,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D17*B17","v":21.705882352941178},{"$f":"F17*(1-E17)","v":16.279411764705884},{"$f":"F17*E17","v":5.4264705882352944}]
["fert (N) - liquid",70,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D18*B18","v":32.8125},{"$f":"F18*(1-E18)","v":24.609375},{"$f":"F18*E18","v":8.203125}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",35,0,{"$f":"D21*B21","v":35},{"$f":"F21*(1-E21)","v":35},{"$f":"F21*E21","v":0}]
["insecticide & application",1,"acre",25,0.25,25,18.75,6.25]
["custom harvest & haul",1,"acre",20,0.25,20,15,5]
["custom harvest & haul",{"$f":"B9/100","v":20},"cwt",0.3,0.25,6,4.5,1.5]
["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",17,0.25,17,12.75,4.25]
["Operator Labor & Hand Labor",1.5,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,18,18,0]
["Irrigation Labor",0.75,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,9,9,0]
["Diesel Fuel - Tractors",3.8,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,5.6999999999999993,5.6999999999999993,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",8,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,88,88,0]
["Pumping Days",60.3]
["Calculated GPM capacity per acre needed",{"$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",{"$f":"B36","v":8},"ac-in",1,1,{"$f":"D42*B42","v":8},{"$f":"F42*(1-E42)","v":0},{"$f":"F42*E42","v":8}]
["Irrigation-Below Ground",1,"acre",6,1,{"$f":"D43*B43","v":6},{"$f":"F43*(1-E43)","v":0},{"$f":"F43*E43","v":6}]
["Pickup",1,"acre",0.5,0,{"$f":"D44*B44","v":0.5},{"$f":"F44*(1-E44)","v":0.5},{"$f":"F44*E44","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F15:F22,F25:F44))*$B45/2","v":9.7473474264705882},{"$f":"(SUM(G15:G22,G25:G44))*$B45/2","v":8.5081355698529393},{"$f":"(SUM(H15:H22,H25:H44))*$B45/2","v":1.2392118566176469}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F45)","v":335.66572977941172},{"$f":"SUM(G15:G45)","v":289.79692233455876},{"$f":"SUM(H15:H45)","v":45.868807444852933}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F47","v":91.054270220588251},{"$f":"G12-G47","v":30.243077665441206},{"$f":"H12-H47","v":60.811192555147059}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D51*B51","v":10},{"$f":"F51*(1-E51)","v":10},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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,{"$f":"B57*D57","v":2},2,0]
["Land",1,"acre",75,1,{"$f":"D58*B58","v":75},{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":0},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":75}]
["Property Tax",1,"acre",9,1,{"$f":"B59*D59","v":9},0,9]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":189.25},{"$f":"SUM(G51:G59)","v":50.25},{"$f":"SUM(H51:H59)","v":139}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":524.91572977941178},{"$f":"G47+G60","v":340.04692233455876},{"$f":"H47+H60","v":184.86880744485293}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F61","v":-98.195729779411806},{"$f":"G12-G61","v":-20.006922334558794},{"$f":"H12-H61","v":-78.188807444852941}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",{"$f":"'2016 Universal Input Prices'!$C$20","v":0.14000000000000001},0.25,{"$f":"D9*B9","v":280},{"$f":"F9*(1-E9)","v":210},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":70}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F10)","v":280},{"$f":"SUM(G8:G10)","v":210},{"$f":"SUM(H8:H10)","v":70}]
[]
["Variable Costs"]
["Seed",1,"acre",21,0,{"$f":"D14*B14","v":21},{"$f":"F14*(1-E14)","v":21},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (P) - liquid",24,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D16*B16","v":21.705882352941178},{"$f":"F16*(1-E16)","v":16.279411764705884},{"$f":"F16*E16","v":5.4264705882352944}]
["fert (N) - liquid",70,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D17*B17","v":32.8125},{"$f":"F17*(1-E17)","v":24.609375},{"$f":"F17*E17","v":8.203125}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D18*B18","v":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},{"$f":"F20*E20","v":0}]
["seed insecticide & application",1,"acre",12.63,0.25,12.63,9.4725000000000001,3.1575000000000002]
["custom harvest & haul",1,"acre",20,0.25,20,15,5]
["custom harvest & haul",{"$f":"B9/100","v":20},"cwt",0.3,0.25,6,4.5,1.5]
["other ",1,"acre",0,0,{"$f":"D24*B24","v":0},{"$f":"F24*(1-E24)","v":0},{"$f":"F24*E24","v":0}]
["other ",1,"acre",0,0,{"$f":"D25*B25","v":0},{"$f":"F25*(1-E25)","v":0},{"$f":"F25*E25","v":0}]
["other ",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",13,0.25,13,9.75,3.25]
["Operator Labor & Hand Labor",1.5,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,18,18,0]
["Irrigation Labor",0.75,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,9,9,0]
["Diesel Fuel - Tractors",3.8,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,5.6999999999999993,5.6999999999999993,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",8,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,88,88,0]
["Pumping Days",60.3]
["Calculated GPM capacity per acre needed",{"$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",{"$f":"B35","v":8},"ac-in",1,0,{"$f":"D41*B41","v":8},{"$f":"F41*(1-E41)","v":8},{"$f":"F41*E41","v":0}]
["Irrigation-Below Ground",1,"acre",6,1,{"$f":"D42*B42","v":6},{"$f":"F42*(1-E42)","v":0},{"$f":"F42*E42","v":6}]
["Pickup",1,"acre",0.5,0,{"$f":"D43*B43","v":0.5},{"$f":"F43*(1-E43)","v":0.5},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F14:F21,F24:F43))*$B44/2","v":9.2071974264705876},{"$f":"(SUM(G14:G21,G24:G43))*$B44/2","v":8.3609918198529414},{"$f":"(SUM(H14:H21,H24:H43))*$B44/2","v":0.84620560661764699}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F44)","v":318.50557977941173},{"$f":"SUM(G14:G44)","v":285.12227858455879},{"$f":"SUM(H14:H44)","v":33.383301194852933}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F46","v":-38.505579779411732},{"$f":"G11-G46","v":-75.122278584558785},{"$f":"H11-H46","v":36.616698805147067}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D50*B50","v":10},{"$f":"F50*(1-E50)","v":10},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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,{"$f":"B56*D56","v":2},2,0]
["Land",1,"acre",75,1,{"$f":"D57*B57","v":75},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":75}]
["Property Tax",1,"acre",9,1,{"$f":"B58*D58","v":9},0,9]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":189.25},{"$f":"SUM(G50:G58)","v":50.25},{"$f":"SUM(H50:H58)","v":139}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":507.75557977941173},{"$f":"G46+G59","v":335.37227858455879},{"$f":"H46+H59","v":172.38330119485295}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F60","v":-227.75557977941173},{"$f":"G11-G60","v":-125.37227858455879},{"$f":"H11-H60","v":-102.38330119485295}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",60,"bu",{"$f":"'2016 Universal Input Prices'!$C$21","v":4.75},0.25,{"$f":"D9*B9","v":285},{"$f":"F9*(1-E9)","v":213.75},{"$f":"IF(H6=\"Cash\", D56,F9*E9)","v":71.25}]
["grazing",136,"lbs",{"$f":"Grazing_Price","v":0.45},0.25,{"$f":"D10*B10","v":61.2},{"$f":"F10*(1-E10)","v":45.900000000000006},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":15.3}]
[]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":346.2},{"$f":"G9+G10","v":259.64999999999998},{"$f":"H9+H10","v":86.55}]
[]
["Variable Costs"]
["Seed",1.5,"bu",25,0,{"$f":"D15*B15","v":37.5},{"$f":"F15*(1-E15)","v":37.5},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",50,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D17*B17","v":23.4375},{"$f":"F17*(1-E17)","v":17.578125},{"$f":"F17*E17","v":5.859375}]
["fert (P) - liquid",56,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D18*B18","v":50.647058823529413},{"$f":"F18*(1-E18)","v":37.985294117647058},{"$f":"F18*E18","v":12.661764705882353}]
["fert (N) - NH3 ",90,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.36585365853658536},0.25,{"$f":"D19*B19","v":32.926829268292686},{"$f":"F19*(1-E19)","v":24.695121951219512},{"$f":"F19*E19","v":8.2317073170731714}]
["Field Operations"]
["herbicide & application",1,"acre",0,0,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",11.75,0,11.75,11.75,0]
["insecticide & application",1,"acre",11,0.25,11,8.25,2.75]
["custom harvest & haul",{"$f":"B9","v":60},"bu",0.5,0.25,30,22.5,7.5]
["scouting",1,"acre",0,0,{"$f":"D25*B25","v":0},{"$f":"F25*(1-E25)","v":0},{"$f":"F25*E25","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",19.5,0.25,19.5,14.625,4.875]
["Operator Labor & Hand Labor",1,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Irrigation Labor",1,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,3.5999999999999996,3.5999999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Irrigation Fuel",14,"ac-in",{"$f":"'2016 Universal Input Prices'!$C$35","v":11},0,154,154,0]
["Pumping Days",94.2]
["Calculated GPM capacity per acre needed",{"$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",{"$f":"B34","v":14},"ac-in",1,0,{"$f":"D40*B40","v":14},14,0]
["Irrigation-Below Ground",1,"acre",11.25,1,{"$f":"D41*B41","v":11.25},0,11.25]
["Pickup",1,"acre",0.5,0,{"$f":"D42*B42","v":0.5},0.5,0]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F15:F23,F25:F42))*$B43/2","v":13.205120112984218},{"$f":"(SUM(G15:G23,G25:G42))*$B43/2","v":11.722215084738165},{"$f":"(SUM(H15:H23,H25:H42))*$B43/2","v":1.4829050282460547}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F43)","v":449.51650820480631},{"$f":"SUM(G15:G43)","v":394.90575615360473},{"$f":"SUM(H15:H43)","v":54.61075205120158}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F45","v":-103.31650820480633},{"$f":"G12-G45","v":-135.25575615360475},{"$f":"H12-H45","v":31.939247948798418}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D49*B49","v":10},{"$f":"F49*(1-E49)","v":10},{"$f":"F49*E49","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["Irrigation-Above Ground",1,"acre",40,1,40,0,40]
["Irrigation-Below Ground",1,"acre",15,1,15,0,15]
["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,{"$f":"B55*D55","v":2},2,0]
["Land",1,"acre",75,1,{"$f":"D56*B56","v":75},{"$f":"IF($H$6=\"Cash\",D56,F56*(1-E56))","v":0},{"$f":"IF($H$6=\"Cash\",0,F56*E56)","v":75}]
["Property Tax",1,"acre",9,1,{"$f":"B57*D57","v":9},0,9]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F49:F57)","v":189.25},{"$f":"SUM(G49:G57)","v":50.25},{"$f":"SUM(H49:H57)","v":139}]
["Total Specified Expenses",null,null,null,null,{"$f":"F45+F58","v":638.76650820480631},{"$f":"G45+G58","v":445.15575615360473},{"$f":"H45+H58","v":193.61075205120159}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F59","v":-292.56650820480633},{"$f":"G12-G59","v":-185.50575615360475},{"$f":"H12-H59","v":-107.06075205120159}]
[]
["If you have questions, contact Jackie Smith at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Dry Cotton Conventional","index":18,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Cotton - Conventional"]
["Projected for 2016"]
[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",{"$f":"'2016 Universal Input Prices'!$C$8","v":0.6},0.25,{"$f":"D9*B9","v":210},{"$f":"F9*(1-E9)","v":157.5},{"$f":"IF(H6=\"Cash\", D55,F9*E9)","v":52.5}]
["cotton seed",{"$f":"B9/500*'2016 Universal Input Prices'!C40/2000","v":0.24849999999999997},"tons",{"$f":"'2016 Universal Input Prices'!$C$9","v":200},0.25,{"$f":"D10*B10","v":49.699999999999996},{"$f":"F10*(1-E10)","v":37.274999999999999},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":12.424999999999999}]
["Expected Turnout",0.26]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":259.7},{"$f":"G9+G10","v":194.77500000000001},{"$f":"H9+H10","v":64.924999999999997}]
[]
["Variable Costs"]
["Seed"]
["cotton seed",39,"thousand",0.26,0,{"$f":"D16*B16","v":10.14},{"$f":"F16*(1-E16)","v":10.14},{"$f":"F16*E16","v":0}]
["Boll Weevil  Assess.-Dry",1,"acre",1,0.25,{"$f":"D17*B17","v":1},{"$f":"F17*(1-E17)","v":0.75},{"$f":"F17*E17","v":0.25}]
["Fertilizer"]
["fert (N) - liquid",30,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D19*B19","v":14.0625},{"$f":"F19*(1-E19)","v":10.546875},{"$f":"F19*E19","v":3.515625}]
["fert (P) - liquid",12,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D20*B20","v":10.852941176470589},{"$f":"F20*(1-E20)","v":8.139705882352942},{"$f":"F20*E20","v":2.7132352941176472}]
[null,0,"lbs",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["preplant herbicide & application",1,"acre",8.75,0,{"$f":"D23*B23","v":8.75},{"$f":"F23*(1-E23)","v":8.75},{"$f":"F23*E23","v":0}]
["at-plant herbicide",1,"acre",5.75,0,5.75,5.75,{"$f":"+F24*E24","v":0}]
["post emergence herbicide & application",1,"acre",17,0,17,17,0]
["fertilizer application",1,"acre",4.75,0.25,4.75,3.5625,1.1875]
["insecticide & application",1,"acre",6,0.25,6,4.5,1.5]
["harvest aids",1,"acre",10,0.25,10,7.5,2.5]
["strip (field cleaner)",{"$f":"B9","v":350},"lb.",{"$f":"'2016 Universal Input Prices'!$C$38","v":0.08},0,28,28,0]
["ginning",{"$f":"B9/B11/100","v":13.461538461538462},"cwt.",{"$f":"'2016 Universal Input Prices'!$C$39","v":3.1},0.25,41.730769230769234,31.298076923076927,10.432692307692308]
["hoeing",1,"acre",18,0,18,18,0]
["scouting",1,"acre",5,0,{"$f":"D32*B32","v":5},{"$f":"F32*(1-E32)","v":5},{"$f":"F32*E32","v":0}]
["spot spraying",1,"acre",15,0,15,15,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",32,0.25,32,24,8]
["Operator Labor & Hand Labor",2.5,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,30,30,0]
["Diesel Fuel - Tractors",6,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,9,9,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"D41*B41","v":3},{"$f":"F41*(1-E41)","v":3},{"$f":"F41*E41","v":0}]
["Tractors",1,"acre",6,0,{"$f":"D42*B42","v":6},{"$f":"F42*(1-E42)","v":6},{"$f":"F42*E42","v":0}]
["Pickup",1,"acre",0.5,0,{"$f":"D43*B43","v":0.5},{"$f":"F43*(1-E43)","v":0.5},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F16:F27,F31:F43))*$B44/2","v":6.5001768382352942},{"$f":"(SUM(G16:G27,G31:G43))*$B44/2","v":5.9422701286764701},{"$f":"(SUM(H16:H27,H31:H43))*$B44/2","v":0.55790670955882349}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F44)","v":286.2363872454751},{"$f":"SUM(G16:G44)","v":255.57942793410635},{"$f":"SUM(H16:H44)","v":30.65695931136878}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":-26.536387245475112},{"$f":"G12-G46","v":-60.804427934106343},{"$f":"H12-H46","v":34.268040688631217}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D50*B50","v":10},{"$f":"F50*(1-E50)","v":10},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["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",50,1,50,{"$f":"IF($H$6=\"Cash\",D55,F55*(1-E55))","v":0},{"$f":"IF($H$6=\"Cash\",0,F55*E55)","v":50}]
["Property Tax",1,"acre",3,1,3,0,3]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F56)","v":103.25},{"$f":"SUM(G50:G56)","v":50.25},{"$f":"SUM(H50:H56)","v":53}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F57","v":389.4863872454751},{"$f":"G46+G57","v":305.82942793410632},{"$f":"H46+H57","v":83.65695931136878}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F58","v":-129.78638724547511},{"$f":"G12-G58","v":-111.05442793410631},{"$f":"H12-H58","v":-18.731959311368783}]
[]
["If you have questions, contact Jackie Smith at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Dry Cotton HT","index":19,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Cotton - Herbicide Tolerant"]
["Projected for 2016"]
[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",{"$f":"'2016 Universal Input Prices'!$C$8","v":0.6},0.25,{"$f":"D9*B9","v":210},{"$f":"F9*(1-E9)","v":157.5},{"$f":"IF(H6=\"Cash\", D56,F9*E9)","v":52.5}]
["cotton seed",{"$f":"B9/500*'2016 Universal Input Prices'!C40/2000","v":0.24849999999999997},"tons",{"$f":"'2016 Universal Input Prices'!$C$9","v":200},0.25,{"$f":"D10*B10","v":49.699999999999996},{"$f":"F10*(1-E10)","v":37.274999999999999},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":12.424999999999999}]
["Expected Turnout",0.26]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":259.7},{"$f":"G9+G10","v":194.77500000000001},{"$f":"H9+H10","v":64.924999999999997}]
[]
["Variable Costs"]
["Seed"]
["cotton seed",39,"thousand",0.6,0,{"$f":"D16*B16","v":23.4},{"$f":"F16*(1-E16)","v":23.4},{"$f":"F16*E16","v":0}]
["tech fee",{"$f":"B16","v":39},"thousand",0.62,0.25,{"$f":"D17*B17","v":24.18},{"$f":"F17*(1-E17)","v":18.134999999999998},{"$f":"+F17*E17","v":6.0449999999999999}]
["Boll Weevil  Assess.-Dry",1,"acre",1,0.25,{"$f":"D18*B18","v":1},{"$f":"F18*(1-E18)","v":0.75},{"$f":"F18*E18","v":0.25}]
["Fertilizer"]
["fert (N) - liquid",35,"lbs",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D20*B20","v":16.40625},{"$f":"F20*(1-E20)","v":12.3046875},{"$f":"F20*E20","v":4.1015625}]
["fert (P) - liquid",14,"lbs",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.90441176470588236},0.25,{"$f":"D21*B21","v":12.661764705882353},{"$f":"F21*(1-E21)","v":9.4963235294117645},{"$f":"F21*E21","v":3.1654411764705883}]
[null,0,"lbs",{"$f":"IF(A22=\"\",0,VLOOKUP(A22,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D22*B22","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["Field Operations"]
["preplant herbicide & application",1,"acre",9.5,0,{"$f":"D24*B24","v":9.5},{"$f":"F24*(1-E24)","v":9.5},{"$f":"F24*E24","v":0}]
["at-plant herbicide",1,"acre",4.5,0,4.5,4.5,{"$f":"+F25*E25","v":0}]
["1 post emergence herbicide & application",1,"acre",12.5,0,12.5,12.5,0]
["fertilizer application",1,"acre",4.75,0.25,4.75,3.5625,1.1875]
["insecticide & application",1,"acre",6,0.25,6,4.5,1.5]
["harvest aids",1,"acre",10,0.25,10,7.5,2.5]
["strip (field cleaner)",{"$f":"B9","v":350},"lb.",{"$f":"'2016 Universal Input Prices'!$C$38","v":0.08},0,28,28,0]
["ginning",{"$f":"B9/B11/100","v":13.461538461538462},"cwt.",{"$f":"'2016 Universal Input Prices'!$C$39","v":3.1},0.25,41.730769230769234,31.298076923076927,10.432692307692308]
["hoeing",0.1,"acre",15,0,1.5,1.5,0]
["scouting",1,"acre",5,0,{"$f":"D33*B33","v":5},{"$f":"F33*(1-E33)","v":5},{"$f":"F33*E33","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",32,0.25,32,24,8]
["Operator Labor & Hand Labor",1.4,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,16.799999999999997,16.799999999999997,0]
["Diesel Fuel - Tractors",3.4,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,5.0999999999999996,5.0999999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$f":"D42*B42","v":3},{"$f":"F42*(1-E42)","v":3},{"$f":"F42*E42","v":0}]
["Tractors",1,"acre",6,0,{"$f":"D43*B43","v":6},{"$f":"F43*(1-E43)","v":6},{"$f":"F43*E43","v":0}]
["Pickup",1,"acre",0.5,0,{"$f":"D44*B44","v":0.5},{"$f":"F44*(1-E44)","v":0.5},{"$f":"F44*E44","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F16:F28,F32:F44))*$B45/2","v":6.1586854779411766},{"$f":"(SUM(G16:G28,G32:G44))*$B45/2","v":5.370576608455881},{"$f":"(SUM(H16:H28,H32:H44))*$B45/2","v":0.78810886948529413}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F45)","v":275.38746941459277},{"$f":"SUM(G16:G45)","v":237.41716456094457},{"$f":"SUM(H16:H45)","v":37.970304853648187}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F47","v":-15.687469414592783},{"$f":"G12-G47","v":-42.642164560944565},{"$f":"H12-H47","v":26.95469514635181}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D51*B51","v":10},{"$f":"F51*(1-E51)","v":10},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["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",50,1,50,{"$f":"IF($H$6=\"Cash\",D56,F56*(1-E56))","v":0},{"$f":"IF($H$6=\"Cash\",0,F56*E56)","v":50}]
["Property Tax",1,"acre",3,1,3,0,3]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F57)","v":103.25},{"$f":"SUM(G51:G57)","v":50.25},{"$f":"SUM(H51:H57)","v":53}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F58","v":378.63746941459277},{"$f":"G47+G58","v":287.66716456094457},{"$f":"H47+H58","v":90.970304853648187}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F59","v":-118.93746941459278},{"$f":"G12-G59","v":-92.892164560944565},{"$f":"H12-H59","v":-26.04530485364819}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",{"$f":"'2016 Universal Input Prices'!C10","v":0.15},0.25,{"$f":"D9*B9","v":90},{"$f":"F9*(1-E9)","v":67.5},{"$f":"IF(H6=\"Cash\", D50,F9*E9)","v":22.5}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F10)","v":90},{"$f":"SUM(G9:G10)","v":67.5},{"$f":"SUM(H9:H10)","v":22.5}]
[]
["Variable Costs"]
["Seed",8,"lbs",1.5,0,{"$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},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (P) - dry",8,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.51923076923076916},0.25,{"$f":"D17*B17","v":4.1538461538461533},{"$f":"F17*(1-E17)","v":3.115384615384615},{"$f":"F17*E17","v":1.0384615384615383}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D18*B18","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D19*B19","v":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},{"$f":"F21*E21","v":0}]
["fertilizer application",0,"acre",0,0.25,0,0,0]
["insecticide",0,"acre",0,0.25,0,0,0]
["custom harvest and haul",1,"acre",37.5,0.25,37.5,28.125,9.375]
["custom harvest and haul",{"$f":"B9/100","v":6},"cwt",0.2,0.25,1.2000000000000002,0.90000000000000013,0.30000000000000004]
["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,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,0,0,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,3.5999999999999996,3.5999999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$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},{"$f":"F37*E37","v":0}]
["Pickup",1,"acre",0.5,0,{"$f":"D38*B38","v":0.5},{"$f":"F38*(1-E38)","v":0.5},{"$f":"F38*E38","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F14:F38)-SUM(F24:F25))*$B39/2","v":1.3095499999999998},{"$f":"(SUM(G14:G38)-SUM(G24:G25))*$B39/2","v":1.2758000000000003},{"$f":"(SUM(H14:H38)-SUM(H24:H25))*$B39/2","v":3.3749999999999995E-2}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F39)","v":80.303396153846151},{"$f":"SUM(G14:G39)","v":69.556184615384623},{"$f":"SUM(H14:H39)","v":10.747211538461539}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F41","v":9.6966038461538488},{"$f":"G11-G41","v":-2.0561846153846233},{"$f":"H11-H41","v":11.752788461538461}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D45*B45","v":10},{"$f":"F45*(1-E45)","v":10},{"$f":"F45*E45","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["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,{"$f":"B49*D49","v":2},2,0]
["Land",1,"acre",50,1,{"$f":"D50*B50","v":50},{"$f":"IF($H$6=\"Cash\",D50,F50*(1-E50))","v":0},{"$f":"IF($H$6=\"Cash\",0,F50*E50)","v":50}]
["Property Tax",1,"acre",3,1,{"$f":"B51*D51","v":3},{"$f":"F51*(1-E51)","v":0},{"$f":"F51*E51","v":3}]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F45:F51)","v":103.25},{"$f":"SUM(G45:G51)","v":50.25},{"$f":"SUM(H45:H51)","v":53}]
["Total Specified Expenses",null,null,null,null,{"$f":"F41+F52","v":183.55339615384617},{"$f":"G41+G52","v":119.80618461538462},{"$f":"H41+H52","v":63.747211538461542}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F53","v":-93.553396153846165},{"$f":"G11-G53","v":-52.306184615384623},{"$f":"H11-H53","v":-41.247211538461542}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",700,"lbs",{"$f":"Sesame_NI_Price","v":0.33},0.25,{"$f":"D9*B9","v":231},{"$f":"F9*(1-E9)","v":173.25},{"$f":"IF(H6=\"Cash\", D49,F9*E9)","v":57.75}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F10)","v":231},{"$f":"SUM(G9:G10)","v":173.25},{"$f":"SUM(H9:H10)","v":57.75}]
[]
["Variable Costs"]
["Seed",2.5,"lbs",4,0,{"$f":"D14*B14","v":10},{"$f":"F14*(1-E14)","v":10},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (N) - liquid",30,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D16*B16","v":14.0625},{"$f":"F16*(1-E16)","v":10.546875},{"$f":"F16*E16","v":3.515625}]
[null,0,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D17*B17","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"F17*E17","v":0}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D18*B18","v":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},{"$f":"F20*E20","v":0}]
["fertilizer application",1,"acre",4.75,0.25,4.75,3.5625,1.1875]
["insecticide",0,"acre",0,0.25,0,0,0]
["custom harvest and haul",1,"acre",25,0.25,25,18.75,6.25]
["custom harvest and haul",{"$f":"B9/100","v":7},"cwt",0.12,0.25,0.84,0.63,0.21]
["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",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Diesel Fuel - Tractors",2.2000000000000002,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,3.3000000000000003,3.3000000000000003,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$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},{"$f":"F36*E36","v":0}]
["Pickup",1,"acre",0.5,0,{"$f":"D37*B37","v":0.5},{"$f":"F37*(1-E37)","v":0.5},{"$f":"F37*E37","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F14:F37)-SUM(F23:F24))*$B38/2","v":2.8782812500000001},{"$f":"(SUM(G14:G37)-SUM(G23:G24))*$B38/2","v":2.7254296875000001},{"$f":"(SUM(H14:H37)-SUM(H23:H24))*$B38/2","v":0.15285156250000004}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F38)","v":117.28078125},{"$f":"SUM(G14:G38)","v":105.96480468749999},{"$f":"SUM(H14:H38)","v":11.315976562500001}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F40","v":113.71921875},{"$f":"G11-G40","v":67.285195312500008},{"$f":"H11-H40","v":46.434023437500002}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D44*B44","v":10},{"$f":"F44*(1-E44)","v":10},{"$f":"F44*E44","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["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,{"$f":"B48*D48","v":2},2,0]
["Land",1,"acre",50,1,{"$f":"D49*B49","v":50},{"$f":"IF($H$6=\"Cash\",D49,F49*(1-E49))","v":0},{"$f":"IF($H$6=\"Cash\",0,F49*E49)","v":50}]
["Property Tax",1,"acre",3,1,{"$f":"B50*D50","v":3},{"$f":"F50*(1-E50)","v":0},{"$f":"F50*E50","v":3}]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F44:F50)","v":103.25},{"$f":"SUM(G44:G50)","v":50.25},{"$f":"SUM(H44:H50)","v":53}]
["Total Specified Expenses",null,null,null,null,{"$f":"F40+F51","v":220.53078125000002},{"$f":"G40+G51","v":156.21480468749999},{"$f":"H40+H51","v":64.315976562499998}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F52","v":10.469218749999982},{"$f":"G11-G52","v":17.035195312500008},{"$f":"H11-H52","v":-6.5659765624999977}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",18,"cwt",{"$f":"'2016 Universal Input Prices'!$C$14","v":6.85},0.25,{"$f":"B9*D9","v":123.3},{"$f":"F9*(1-E9)","v":92.474999999999994},{"$f":"IF(H6=\"Cash\", D50,F9*E9)","v":30.824999999999999}]
["grazing stalks",1,"acre",0,0.25,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F11)","v":123.3},{"$f":"SUM(G9:G11)","v":92.474999999999994},{"$f":"SUM(H9:H11)","v":30.824999999999999}]
[]
["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,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D17*B17","v":14.0625},{"$f":"F17*(1-E17)","v":10.546875},{"$f":"F17*E17","v":3.515625}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D18*B18","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",10.5,0.25,{"$f":"D21*B21","v":10.5},{"$f":"F21*(1-E21)","v":7.875},{"$f":"F21*E21","v":2.625}]
["fertilizer application",1,"acre",4.75,0.25,4.75,3.5625,1.1875]
["insecticide & application",1,"acre",25,0.25,25,18.75,6.25]
["custom harvest & haul",1,"acre",14,0,14,14,0]
["custom harvest & haul",{"$f":"B9","v":18},"cwt",0.4,0,{"$f":"D25*B25","v":7.2},7.2,0]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D27*B27","v":0},{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["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",16.5,0.25,16.5,12.375,4.125]
["Operator Labor & Hand Labor",1,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,3.5999999999999996,3.5999999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$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},{"$f":"F37*E37","v":0}]
["Pickup",1,"acre",0.5,0,{"$f":"D38*B38","v":0.5},{"$f":"F38*(1-E38)","v":0.5},{"$f":"F38*E38","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F15:F23,F26:F38))*$B39/2","v":3.3966562500000004},{"$f":"(SUM(G15:G23,G26:G38))*$B39/2","v":2.8213046875000001},{"$f":"(SUM(H15:H23,H26:H38))*$B39/2","v":0.57535156249999997}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F39)","v":129.10915625000001},{"$f":"SUM(G15:G39)","v":110.83067968749999},{"$f":"SUM(H15:H39)","v":18.2784765625}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F41","v":-5.8091562500000151},{"$f":"G12-G41","v":-18.3556796875},{"$f":"H12-H41","v":12.546523437499999}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D45*B45","v":10},{"$f":"F45*(1-E45)","v":10},{"$f":"F45*E45","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["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,{"$f":"B49*D49","v":2},2,0]
["Land",1,"acre",50,1,{"$f":"D50*B50","v":50},{"$f":"IF($H$6=\"Cash\",D50,F50*(1-E50))","v":0},{"$f":"IF($H$6=\"Cash\",0,F50*E50)","v":50}]
["Property Tax",1,"acre",3,1,{"$f":"B51*D51","v":3},0,3]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F45:F51)","v":103.25},{"$f":"SUM(G45:G51)","v":50.25},{"$f":"SUM(H45:H51)","v":53}]
["Total Specified Expenses",null,null,null,null,{"$f":"F41+F52","v":232.35915625000001},{"$f":"G41+G52","v":161.08067968749998},{"$f":"H41+H52","v":71.278476562500003}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F53","v":-109.05915625000002},{"$f":"G12-G53","v":-68.605679687499986},{"$f":"H12-H53","v":-40.453476562500001}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",{"$f":"Sunflower_Oil_Price","v":0.14000000000000001},0.25,{"$f":"D9*B9","v":140},{"$f":"F9*(1-E9)","v":105},{"$f":"IF(H6=\"Cash\", D49,F9*E9)","v":35}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F10)","v":140},{"$f":"SUM(G8:G10)","v":105},{"$f":"SUM(H8:H10)","v":35}]
[]
["Variable Costs"]
["Seed",1,"acre",12.5,0,{"$f":"D14*B14","v":12.5},{"$f":"F14*(1-E14)","v":12.5},{"$f":"F14*E14","v":0}]
["Fertilizer"]
["fert (N) - liquid",40,"lbs",{"$f":"IF(A16=\"\",0,VLOOKUP(A16,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D16*B16","v":18.75},{"$f":"F16*(1-E16)","v":14.0625},{"$f":"F16*E16","v":4.6875}]
[null,0,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D17*B17","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"F17*E17","v":0}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D18*B18","v":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},{"$f":"F20*E20","v":0}]
["fertilizer application",1,"acre",4.75,0.25,{"$f":"D21*B21","v":4.75},{"$f":"F21*(1-E21)","v":3.5625},{"$f":"F21*E21","v":1.1875}]
["insecticide & application",1,"acre",11.63,0.25,{"$f":"D22*B22","v":11.63},{"$f":"F22*(1-E22)","v":8.7225000000000001},{"$f":"F22*E22","v":2.9075000000000002}]
["custom harvest & haul",1,"acre",15,0.25,15,11.25,3.75]
["custom harvest & haul",{"$f":"B9/100","v":10},"cwt",0.3,0.25,3,2.25,0.75]
["scouting",1,"acre",0,0,{"$f":"D25*B25","v":0},{"$f":"F25*(1-E25)","v":0},{"$f":"F25*E25","v":0}]
["other ",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",11,0.25,11,8.25,2.75]
["Operator Labor & Hand Labor",1,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,12,12,0]
["Diesel Fuel - Tractors",2.4,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,3.5999999999999996,3.5999999999999996,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$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},{"$f":"F36*E36","v":0}]
["Pickup",1,"acre",0.5,0,{"$f":"D37*B37","v":0.5},{"$f":"F37*(1-E37)","v":0.5},{"$f":"F37*E37","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F14:F22,F26:F37))*$B38/2","v":3.9546000000000001},{"$f":"(SUM(G14:G22,G26:G37))*$B38/2","v":3.5797937499999999},{"$f":"(SUM(H14:H22,H26:H37))*$B38/2","v":0.37480625000000001}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F14:F38)","v":143.63459999999998},{"$f":"SUM(G14:G38)","v":127.22729374999999},{"$f":"SUM(H14:H38)","v":16.407306249999998}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F11-F40","v":-3.6345999999999776},{"$f":"G11-G40","v":-22.227293749999987},{"$f":"H11-H40","v":18.592693750000002}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D44*B44","v":10},{"$f":"F44*(1-E44)","v":10},{"$f":"F44*E44","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["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,{"$f":"B48*D48","v":2},2,0]
["Land",1,"acre",50,1,{"$f":"D49*B49","v":50},{"$f":"IF($H$6=\"Cash\",D49,F49*(1-E49))","v":0},{"$f":"IF($H$6=\"Cash\",0,F49*E49)","v":50}]
["Property Tax",1,"acre",3,1,{"$f":"B50*D50","v":3},0,3]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F44:F50)","v":103.25},{"$f":"SUM(G44:G50)","v":50.25},{"$f":"SUM(H44:H50)","v":53}]
["Total Specified Expenses",null,null,null,null,{"$f":"F40+F51","v":246.88459999999998},{"$f":"G40+G51","v":177.47729375},{"$f":"H40+H51","v":69.407306250000005}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F11-F52","v":-106.88459999999998},{"$f":"G11-G52","v":-72.477293750000001},{"$f":"H11-H52","v":-34.407306250000005}]
[]
["If you have questions, contact Jackie Smith 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 2016"]
[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",{"$f":"'2016 Universal Input Prices'!$C$21","v":4.75},0.25,{"$f":"D9*B9","v":85.5},{"$f":"F9*(1-E9)","v":64.125},{"$f":"IF(H6=\"Cash\", D49,F9*E9)","v":21.375}]
["grazing",68,"lbs",{"$f":"Grazing_Price","v":0.45},0.25,{"$f":"D10*B10","v":30.6},{"$f":"F10*(1-E10)","v":22.950000000000003},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":7.65}]
[]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":116.1},{"$f":"G9+G10","v":87.075000000000003},{"$f":"H9+H10","v":29.024999999999999}]
[]
["Variable Costs"]
["Seed",1,"bu",25,0,{"$f":"D15*B15","v":25},{"$f":"F15*(1-E15)","v":25},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",30,"lbs",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0.46875},0.25,{"$f":"D17*B17","v":14.0625},{"$f":"F17*(1-E17)","v":10.546875},{"$f":"F17*E17","v":3.515625}]
[null,0,"lbs",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D18*B18","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lbs",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'2016 Universal Input Prices'!$B$27:$C$31, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",16.75,0,{"$f":"D21*B21","v":16.75},{"$f":"F21*(1-E21)","v":16.75},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",4.75,0.25,4.75,3.5625,1.1875]
["insecticide & application",1,"acre",5.5,0.25,5.5,4.125,1.375]
["custom harvest & haul",1,"acre",14,0.25,14,10.5,3.5]
["custom harvest & haul",{"$f":"B9","v":18},"bu",0.14000000000000001,0.25,{"$f":"D25*B25","v":2.5200000000000005},1.8900000000000003,0.63000000000000012]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",19,0.25,19,14.25,4.75]
["Operator Labor & Hand Labor",0.9,"hours",{"$f":"'2016 Universal Input Prices'!$C$32","v":12},0,10.8,10.8,0]
["Diesel Fuel - Tractors",2.2000000000000002,"gallons",{"$f":"'2016 Universal Input Prices'!$C$33","v":1.5},0,3.3000000000000003,3.3000000000000003,0]
["Gasoline - Pickup",2,"gallons",{"$f":"'2016 Universal Input Prices'!$C$34","v":1.6},0,3.2,3.2,0]
["Repair & Maintenance"]
["Implements",1,"acre",3,0,{"$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},{"$f":"F36*E36","v":0}]
["Pickup",1,"acre",0.5,0,{"$f":"D37*B37","v":0.5},{"$f":"F37*(1-E37)","v":0.5},{"$f":"F37*E37","v":0}]
["Interest-operating capital",{"$f":"'2016 Universal Input Prices'!$C$36","v":6.5000000000000002E-2},null,null,null,{"$f":"(SUM(F15:F23,F26:F37))*$B38/2","v":3.6355312500000001},{"$f":"(SUM(G15:G23,G26:G37))*$B38/2","v":3.2836171875},{"$f":"(SUM(H15:H23,H26:H37))*$B38/2","v":0.35191406250000001}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F38)","v":132.01803125000001},{"$f":"SUM(G15:G38)","v":116.7079921875},{"$f":"SUM(H15:H38)","v":15.310039062500001}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F40","v":-15.918031250000013},{"$f":"G12-G40","v":-29.632992187499994},{"$f":"H12-H40","v":13.714960937499997}]
[]
["Fixed Costs"]
["Implements",1,"acre",10,0,{"$f":"D44*B44","v":10},{"$f":"F44*(1-E44)","v":10},{"$f":"F44*E44","v":0}]
["Tractors",1,"acre",12,0,12,12,0]
["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,{"$f":"B48*D48","v":2},2,0]
["Land",1,"acre",50,1,{"$f":"D49*B49","v":50},{"$f":"IF($H$6=\"Cash\",D49,F49*(1-E49))","v":0},{"$f":"IF($H$6=\"Cash\",0,F49*E49)","v":50}]
["Property Tax",1,"acre",3,1,{"$f":"B50*D50","v":3},0,3]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F44:F50)","v":103.25},{"$f":"SUM(G44:G50)","v":50.25},{"$f":"SUM(H44:H50)","v":53}]
["Total Specified Expenses",null,null,null,null,{"$f":"F40+F51","v":235.26803125000001},{"$f":"G40+G51","v":166.9579921875},{"$f":"H40+H51","v":68.310039062499996}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F52","v":-119.16803125000001},{"$f":"G12-G52","v":-79.882992187499994},{"$f":"H12-H52","v":-39.285039062499997}]
[]
["If you have questions, contact Jackie Smith at 806-746-6101"]
[]
[]
["Supported by a grant from the"]
["Texas Cotton State Support Committee"]

{"sheet":"Break-Even Comparison","index":25,"n_rows":201,"n_cols":9,"rows_kept":201,"cut":false,"hidden":false,"merged":[[157,0,157,8],[158,4,158,5],[158,6,158,8],[193,0,193,8],[194,4,194,5],[194,6,194,8],[175,0,175,8],[176,4,176,5],[176,6,176,8],[184,0,184,8],[185,4,185,5],[185,6,185,8],[166,0,166,8],[167,4,167,5],[167,6,167,8],[139,0,139,8],[140,4,140,5],[140,6,140,8],[148,0,148,8],[149,4,149,5],[149,6,149,8],[121,0,121,8],[122,4,122,5],[122,6,122,8],[130,0,130,8],[131,4,131,5],[131,6,131,8],[103,0,103,8],[104,4,104,5],[104,6,104,8],[112,0,112,8],[113,4,113,5],[113,6,113,8],[95,4,95,5],[95,6,95,8],[58,0,58,8],[59,4,59,5],[59,6,59,8],[1,0,1,8],[2,0,2,8],[22,0,22,8],[31,0,31,8],[49,0,49,8],[32,4,32,5],[23,4,23,5],[23,6,23,8],[4,0,4,8],[5,4,5,5],[32,6,32,8],[5,6,5,8],[13,0,13,8],[14,4,14,5],[14,6,14,8],[40,0,40,8],[41,4,41,5],[41,6,41,8],[94,0,94,8],[86,6,86,8],[86,4,86,5],[85,0,85,8],[68,4,68,5],[68,6,68,8],[67,0,67,8],[50,4,50,5],[50,6,50,8],[76,0,76,8],[77,4,77,5],[77,6,77,8]]}
[]
["Comparative Break-Even Analysis Projected for 2016"]
[]
[]
[{"$f":"'Irr Alfalfa'!A3:H3","v":"Irrigated Alfalfa "}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Alfalfa'!C9","v":"tons"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Alfalfa'!$B$9*$A8","v":4.5},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$A8","v":3.375},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$A8","v":1.125},{"$f":"('Irr Alfalfa'!F$47+(B8-B$10)*('Irr Alfalfa'!$D$25))/B8","v":158.68537017973856},{"$f":"('Irr Alfalfa'!G$47+(C8-C$10)*('Irr Alfalfa'!$D$25))/C8","v":181.47685166122005},{"$f":"('Irr Alfalfa'!F$62+(B8-B$10)*('Irr Alfalfa'!$D$25))/B8","v":222.51870351307187},{"$f":"('Irr Alfalfa'!G$62+(C8-C$10)*('Irr Alfalfa'!$D$25))/C8","v":225.40277758714598},{"$f":"IF($D8=0,\"N/A\",('Irr Alfalfa'!H$62+(D8-D$10)*('Irr Alfalfa'!$D$25))/D8)","v":213.86648129084966}]
[0.9,{"$f":"'Irr Alfalfa'!$B$9*$A9","v":5.4},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$A9","v":4.05},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$A9","v":1.35},{"$f":"('Irr Alfalfa'!F$47+(B9-B$10)*('Irr Alfalfa'!$D$25))/B9","v":140.5711418164488},{"$f":"('Irr Alfalfa'!G$47+(C9-C$10)*('Irr Alfalfa'!$D$25))/C9","v":159.56404305101671},{"$f":"('Irr Alfalfa'!F$62+(B9-B$10)*('Irr Alfalfa'!$D$25))/B9","v":193.7655862608932},{"$f":"('Irr Alfalfa'!G$62+(C9-C$10)*('Irr Alfalfa'!$D$25))/C9","v":196.16898132262165},{"$f":"IF($D9=0,\"N/A\",('Irr Alfalfa'!H$62+(D9-D$10)*('Irr Alfalfa'!$D$25))/D9)","v":186.55540107570803}]
[1,{"$f":"'Irr Alfalfa'!$B$9*$A10","v":6},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$A10","v":4.5},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$A10","v":1.5},{"$f":"('Irr Alfalfa'!F$47+(B10-B$10)*('Irr Alfalfa'!$D$25))/B10","v":131.51402763480391},{"$f":"('Irr Alfalfa'!G$47+(C10-C$10)*('Irr Alfalfa'!$D$25))/C10","v":148.60763874591504},{"$f":"('Irr Alfalfa'!F$62+(B10-B$10)*('Irr Alfalfa'!$D$25))/B10","v":179.38902763480391},{"$f":"('Irr Alfalfa'!G$62+(C10-C$10)*('Irr Alfalfa'!$D$25))/C10","v":181.55208319035947},{"$f":"IF($D10=0,\"N/A\",('Irr Alfalfa'!H$62+(D10-D$10)*('Irr Alfalfa'!$D$25))/D10)","v":172.89986096813723}]
[1.1000000000000001,{"$f":"'Irr Alfalfa'!$B$9*$A11","v":6.6000000000000005},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$A11","v":4.95},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$A11","v":1.6500000000000001},{"$f":"('Irr Alfalfa'!F$47+(B11-B$10)*('Irr Alfalfa'!$D$25))/B11","v":124.10366148618537},{"$f":"('Irr Alfalfa'!G$47+(C11-C$10)*('Irr Alfalfa'!$D$25))/C11","v":139.64330795083185},{"$f":"('Irr Alfalfa'!F$62+(B11-B$10)*('Irr Alfalfa'!$D$25))/B11","v":167.62638875891261},{"$f":"('Irr Alfalfa'!G$62+(C11-C$10)*('Irr Alfalfa'!$D$25))/C11","v":169.5928029003268},{"$f":"IF($D11=0,\"N/A\",('Irr Alfalfa'!H$62+(D11-D$10)*('Irr Alfalfa'!$D$25))/D11)","v":161.72714633467021}]
[1.25,{"$f":"'Irr Alfalfa'!$B$9*$A12","v":7.5},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$A12","v":5.625},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$A12","v":1.875},{"$f":"('Irr Alfalfa'!F$47+(B12-B$10)*('Irr Alfalfa'!$D$25))/B12","v":115.21122210784314},{"$f":"('Irr Alfalfa'!G$47+(C12-C$10)*('Irr Alfalfa'!$D$25))/C12","v":128.88611099673201},{"$f":"('Irr Alfalfa'!F$62+(B12-B$10)*('Irr Alfalfa'!$D$25))/B12","v":153.51122210784311},{"$f":"('Irr Alfalfa'!G$62+(C12-C$10)*('Irr Alfalfa'!$D$25))/C12","v":155.24166655228757},{"$f":"IF($D12=0,\"N/A\",('Irr Alfalfa'!H$62+(D12-D$10)*('Irr Alfalfa'!$D$25))/D12)","v":148.31988877450979}]
[]
[{"$f":"'Irr Blackeyes'!A3:H3","v":"Irrigated Blackeyed Peas"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Blackeyes'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Blackeyes'!$B$9*$A17","v":1387.5},{"$f":"'Irr Blackeyes'!$B$9*(1-'Irr Blackeyes'!$E$9)*$A17","v":1040.625},{"$f":"'Irr Blackeyes'!$B$9*'Irr Blackeyes'!$E$9*$A17","v":346.875},{"$f":"('Irr Blackeyes'!F$46+(B17-B$19)*('Irr Blackeyes'!$D$24))/B17","v":-9.8041675315315313},{"$f":"('Irr Blackeyes'!G$46+(C17-C$19)*('Irr Blackeyes'!$D$24))/C17","v":-9.7664726246246261},{"$f":"('Irr Blackeyes'!F$60+(B17-B$19)*('Irr Blackeyes'!$D$24))/B17","v":-9.6677711351351352},{"$f":"('Irr Blackeyes'!G$60+(C17-C$19)*('Irr Blackeyes'!$D$24))/C17","v":-9.7181843363363374},{"$f":"IF($D17=0,\"N/A\",('Irr Blackeyes'!H$60+(D17-D$19)*('Irr Blackeyes'!$D$24))/D17)","v":-9.5165315315315322}]
[0.9,{"$f":"'Irr Blackeyes'!$B$9*$A18","v":1665},{"$f":"'Irr Blackeyes'!$B$9*(1-'Irr Blackeyes'!$E$9)*$A18","v":1248.75},{"$f":"'Irr Blackeyes'!$B$9*'Irr Blackeyes'!$E$9*$A18","v":416.25},{"$f":"('Irr Blackeyes'!F$46+(B18-B$19)*('Irr Blackeyes'!$D$24))/B18","v":-3.1701396096096093},{"$f":"('Irr Blackeyes'!G$46+(C18-C$19)*('Irr Blackeyes'!$D$24))/C18","v":-3.1387271871871874},{"$f":"('Irr Blackeyes'!F$60+(B18-B$19)*('Irr Blackeyes'!$D$24))/B18","v":-3.0564759459459458},{"$f":"('Irr Blackeyes'!G$60+(C18-C$19)*('Irr Blackeyes'!$D$24))/C18","v":-3.0984869469469469},{"$f":"IF($D18=0,\"N/A\",('Irr Blackeyes'!H$60+(D18-D$19)*('Irr Blackeyes'!$D$24))/D18)","v":-2.9304429429429431}]
[1,{"$f":"'Irr Blackeyes'!$B$9*$A19","v":1850},{"$f":"'Irr Blackeyes'!$B$9*(1-'Irr Blackeyes'!$E$9)*$A19","v":1387.5},{"$f":"'Irr Blackeyes'!$B$9*'Irr Blackeyes'!$E$9*$A19","v":462.5},{"$f":"('Irr Blackeyes'!F$46+(B19-B$19)*('Irr Blackeyes'!$D$24))/B19","v":0.14687435135135132},{"$f":"('Irr Blackeyes'!G$46+(C19-C$19)*('Irr Blackeyes'!$D$24))/C19","v":0.17514553153153153},{"$f":"('Irr Blackeyes'!F$60+(B19-B$19)*('Irr Blackeyes'!$D$24))/B19","v":0.24917164864864863},{"$f":"('Irr Blackeyes'!G$60+(C19-C$19)*('Irr Blackeyes'!$D$24))/C19","v":0.21136174774774777},{"$f":"IF($D19=0,\"N/A\",('Irr Blackeyes'!H$60+(D19-D$19)*('Irr Blackeyes'!$D$24))/D19)","v":0.36260135135135135}]
[1.1000000000000001,{"$f":"'Irr Blackeyes'!$B$9*$A20","v":2035.0000000000002},{"$f":"'Irr Blackeyes'!$B$9*(1-'Irr Blackeyes'!$E$9)*$A20","v":1526.2500000000002},{"$f":"'Irr Blackeyes'!$B$9*'Irr Blackeyes'!$E$9*$A20","v":508.75000000000006},{"$f":"('Irr Blackeyes'!F$46+(B20-B$19)*('Irr Blackeyes'!$D$24))/B20","v":2.8607948648648684},{"$f":"('Irr Blackeyes'!G$46+(C20-C$19)*('Irr Blackeyes'!$D$24))/C20","v":2.8864959377559423},{"$f":"('Irr Blackeyes'!F$60+(B20-B$19)*('Irr Blackeyes'!$D$24))/B20","v":2.9537924078624114},{"$f":"('Irr Blackeyes'!G$60+(C20-C$19)*('Irr Blackeyes'!$D$24))/C20","v":2.9194197706797751},{"$f":"IF($D20=0,\"N/A\",('Irr Blackeyes'!H$60+(D20-D$19)*('Irr Blackeyes'!$D$24))/D20)","v":3.0569103194103224}]
[1.25,{"$f":"'Irr Blackeyes'!$B$9*$A21","v":2312.5},{"$f":"'Irr Blackeyes'!$B$9*(1-'Irr Blackeyes'!$E$9)*$A21","v":1734.375},{"$f":"'Irr Blackeyes'!$B$9*'Irr Blackeyes'!$E$9*$A21","v":578.125},{"$f":"('Irr Blackeyes'!F$46+(B21-B$19)*('Irr Blackeyes'!$D$24))/B21","v":6.1174994810810812},{"$f":"('Irr Blackeyes'!G$46+(C21-C$19)*('Irr Blackeyes'!$D$24))/C21","v":6.1401164252252247},{"$f":"('Irr Blackeyes'!F$60+(B21-B$19)*('Irr Blackeyes'!$D$24))/B21","v":6.1993373189189187},{"$f":"('Irr Blackeyes'!G$60+(C21-C$19)*('Irr Blackeyes'!$D$24))/C21","v":6.1690893981981976},{"$f":"IF($D21=0,\"N/A\",('Irr Blackeyes'!H$60+(D21-D$19)*('Irr Blackeyes'!$D$24))/D21)","v":6.2900810810810812}]
[]
[{"$f":"'Irr Corn'!A3:H3","v":"Irrigated Corn"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Corn'!C9","v":"bu"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Corn'!$B$9*$A26","v":157.5},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$A26","v":118.125},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$A26","v":39.375},{"$f":"('Irr Corn'!F$46+(B26-B$28)*('Irr Corn'!$D$24))/B26","v":5.1945881488430272},{"$f":"('Irr Corn'!G$46+(C26-C$28)*('Irr Corn'!$D$24))/C26","v":6.1720214821763602},{"$f":"('Irr Corn'!F$60+(B26-B$28)*('Irr Corn'!$D$24))/B26","v":6.573953228208107},{"$f":"('Irr Corn'!G$60+(C26-C$28)*('Irr Corn'!$D$24))/C26","v":6.5974183075731858},{"$f":"IF($D26=0,\"N/A\",('Irr Corn'!H$60+(D26-D$28)*('Irr Corn'!$D$24))/D26)","v":6.5035579901128688}]
[0.9,{"$f":"'Irr Corn'!$B$9*$A27","v":189},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$A27","v":141.75},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$A27","v":47.25},{"$f":"('Irr Corn'!F$46+(B27-B$28)*('Irr Corn'!$D$24))/B27","v":4.3871567907025231},{"$f":"('Irr Corn'!G$46+(C27-C$28)*('Irr Corn'!$D$24))/C27","v":5.2016845684803004},{"$f":"('Irr Corn'!F$60+(B27-B$28)*('Irr Corn'!$D$24))/B27","v":5.5366276901734226},{"$f":"('Irr Corn'!G$60+(C27-C$28)*('Irr Corn'!$D$24))/C27","v":5.5561819229776548},{"$f":"IF($D27=0,\"N/A\",('Irr Corn'!H$60+(D27-D$28)*('Irr Corn'!$D$24))/D27)","v":5.4779649917607243}]
[1,{"$f":"'Irr Corn'!$B$9*$A28","v":210},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$A28","v":157.5},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$A28","v":52.5},{"$f":"('Irr Corn'!F$46+(B28-B$28)*('Irr Corn'!$D$24))/B28","v":3.9834411116322705},{"$f":"('Irr Corn'!G$46+(C28-C$28)*('Irr Corn'!$D$24))/C28","v":4.71651611163227},{"$f":"('Irr Corn'!F$60+(B28-B$28)*('Irr Corn'!$D$24))/B28","v":5.0179649211560804},{"$f":"('Irr Corn'!G$60+(C28-C$28)*('Irr Corn'!$D$24))/C28","v":5.0355637306798897},{"$f":"IF($D28=0,\"N/A\",('Irr Corn'!H$60+(D28-D$28)*('Irr Corn'!$D$24))/D28)","v":4.9651684925846515}]
[1.1000000000000001,{"$f":"'Irr Corn'!$B$9*$A29","v":231.00000000000003},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$A29","v":173.25},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$A29","v":57.750000000000007},{"$f":"('Irr Corn'!F$46+(B29-B$28)*('Irr Corn'!$D$24))/B29","v":3.6531282833020637},{"$f":"('Irr Corn'!G$46+(C29-C$28)*('Irr Corn'!$D$24))/C29","v":4.3195601014838827},{"$f":"('Irr Corn'!F$60+(B29-B$28)*('Irr Corn'!$D$24))/B29","v":4.593604473778254},{"$f":"('Irr Corn'!G$60+(C29-C$28)*('Irr Corn'!$D$24))/C29","v":4.6096033915271724},{"$f":"IF($D29=0,\"N/A\",('Irr Corn'!H$60+(D29-D$28)*('Irr Corn'!$D$24))/D29)","v":4.5456077205315006}]
[1.25,{"$f":"'Irr Corn'!$B$9*$A30","v":262.5},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$A30","v":196.875},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$A30","v":65.625},{"$f":"('Irr Corn'!F$46+(B30-B$28)*('Irr Corn'!$D$24))/B30","v":3.2567528893058166},{"$f":"('Irr Corn'!G$46+(C30-C$28)*('Irr Corn'!$D$24))/C30","v":3.8432128893058164},{"$f":"('Irr Corn'!F$60+(B30-B$28)*('Irr Corn'!$D$24))/B30","v":4.0843719369248639},{"$f":"('Irr Corn'!G$60+(C30-C$28)*('Irr Corn'!$D$24))/C30","v":4.0984509845439119},{"$f":"IF($D30=0,\"N/A\",('Irr Corn'!H$60+(D30-D$28)*('Irr Corn'!$D$24))/D30)","v":4.0421347940677208}]
[]
[{"$f":"'Irr Corn Silage'!A3:H3","v":"Irrigated Corn Silage"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Corn Silage'!C9","v":"tons"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Corn Silage'!$B$9*$A35","v":19.5},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$A35","v":14.625},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$A35","v":4.875},{"$f":"('Irr Corn Silage'!F$46+(B35-B$37)*('Irr Corn Silage'!$D$24))/B35","v":45.463255672114784},{"$f":"('Irr Corn Silage'!G$46+(C35-C$37)*('Irr Corn Silage'!$D$24))/C35","v":52.706993278952389},{"$f":"('Irr Corn Silage'!F$60+(B35-B$37)*('Irr Corn Silage'!$D$24))/B35","v":56.604281313140419},{"$f":"('Irr Corn Silage'!G$60+(C35-C$37)*('Irr Corn Silage'!$D$24))/C35","v":56.142890714849827},{"$f":"IF($D35=0,\"N/A\",('Irr Corn Silage'!H$60+(D35-D$37)*('Irr Corn Silage'!$D$24))/D35)","v":57.988453108012216}]
[0.9,{"$f":"'Irr Corn Silage'!$B$9*$A36","v":23.400000000000002},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$A36","v":17.55},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$A36","v":5.8500000000000005},{"$f":"('Irr Corn Silage'!F$46+(B36-B$37)*('Irr Corn Silage'!$D$24))/B36","v":39.052713060095655},{"$f":"('Irr Corn Silage'!G$46+(C36-C$37)*('Irr Corn Silage'!$D$24))/C36","v":45.089161065793654},{"$f":"('Irr Corn Silage'!F$60+(B36-B$37)*('Irr Corn Silage'!$D$24))/B36","v":48.336901094283675},{"$f":"('Irr Corn Silage'!G$60+(C36-C$37)*('Irr Corn Silage'!$D$24))/C36","v":47.952408929041518},{"$f":"IF($D36=0,\"N/A\",('Irr Corn Silage'!H$60+(D36-D$37)*('Irr Corn Silage'!$D$24))/D36)","v":49.490377590010169}]
[1,{"$f":"'Irr Corn Silage'!$B$9*$A37","v":26},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$A37","v":19.5},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$A37","v":6.5},{"$f":"('Irr Corn Silage'!F$46+(B37-B$37)*('Irr Corn Silage'!$D$24))/B37","v":35.847441754086091},{"$f":"('Irr Corn Silage'!G$46+(C37-C$37)*('Irr Corn Silage'!$D$24))/C37","v":41.280244959214293},{"$f":"('Irr Corn Silage'!F$60+(B37-B$37)*('Irr Corn Silage'!$D$24))/B37","v":44.203210984855318},{"$f":"('Irr Corn Silage'!G$60+(C37-C$37)*('Irr Corn Silage'!$D$24))/C37","v":43.857168036137367},{"$f":"IF($D37=0,\"N/A\",('Irr Corn Silage'!H$60+(D37-D$37)*('Irr Corn Silage'!$D$24))/D37)","v":45.241339831009164}]
[1.1000000000000001,{"$f":"'Irr Corn Silage'!$B$9*$A38","v":28.6},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$A38","v":21.450000000000003},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$A38","v":7.15},{"$f":"('Irr Corn Silage'!F$46+(B38-B$37)*('Irr Corn Silage'!$D$24))/B38","v":33.224947049169174},{"$f":"('Irr Corn Silage'!G$46+(C38-C$37)*('Irr Corn Silage'!$D$24))/C38","v":38.163859053831168},{"$f":"('Irr Corn Silage'!F$60+(B38-B$37)*('Irr Corn Silage'!$D$24))/B38","v":40.821100895323013},{"$f":"('Irr Corn Silage'!G$60+(C38-C$37)*('Irr Corn Silage'!$D$24))/C38","v":40.506516396488507},{"$f":"IF($D38=0,\"N/A\",('Irr Corn Silage'!H$60+(D38-D$37)*('Irr Corn Silage'!$D$24))/D38)","v":41.76485439182651}]
[1.25,{"$f":"'Irr Corn Silage'!$B$9*$A39","v":32.5},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$A39","v":24.375},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$A39","v":8.125},{"$f":"('Irr Corn Silage'!F$46+(B39-B$37)*('Irr Corn Silage'!$D$24))/B39","v":30.077953403268872},{"$f":"('Irr Corn Silage'!G$46+(C39-C$37)*('Irr Corn Silage'!$D$24))/C39","v":34.424195967371432},{"$f":"('Irr Corn Silage'!F$60+(B39-B$37)*('Irr Corn Silage'!$D$24))/B39","v":36.762568787884248},{"$f":"('Irr Corn Silage'!G$60+(C39-C$37)*('Irr Corn Silage'!$D$24))/C39","v":36.485734428909893},{"$f":"IF($D39=0,\"N/A\",('Irr Corn Silage'!H$60+(D39-D$37)*('Irr Corn Silage'!$D$24))/D39)","v":37.593071864807328}]
[]
[{"$f":"'Irr Cotton Drip'!A3:H3","v":"Irrigated Cotton - Drip"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Cotton Drip'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Cotton Drip'!$B$9*$A44","v":1312.5},{"$f":"'Irr Cotton Drip'!$B$9*(1-'Irr Cotton Drip'!$E$9)*$A44","v":879.37499999999977},{"$f":"'Irr Cotton Drip'!$B$9*'Irr Cotton Drip'!$E$9*$A44","v":433.125},{"$f":"('Irr Cotton Drip'!F$54-B44/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B44-B$46)*'Irr Cotton Drip'!$D$31+(B44-B$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/B44","v":0.5827553530812325},{"$f":"('Irr Cotton Drip'!G$54-C44/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C44-C$46)*'Irr Cotton Drip'!$D$31+(C44-C$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/C44","v":0.80967374369956968},{"$f":"('Irr Cotton Drip'!F$68-B44/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B44-B$46)*'Irr Cotton Drip'!$D$31+(B44-B$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/B44","v":0.76351725784313729},{"$f":"('Irr Cotton Drip'!G$68-C44/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C44-C$46)*'Irr Cotton Drip'!$D$31+(C44-C$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/C44","v":0.86681660084242684},{"$f":"IF($D44=0,\"N/A\",('Irr Cotton Drip'!H$68-D44/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D44-D$46)*'Irr Cotton Drip'!$D$31+(D44-D$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/D44)","v":0.55378828872336805}]
[0.9,{"$f":"'Irr Cotton Drip'!$B$9*$A45","v":1575},{"$f":"'Irr Cotton Drip'!$B$9*(1-'Irr Cotton Drip'!$E$9)*$A45","v":1055.2499999999998},{"$f":"'Irr Cotton Drip'!$B$9*'Irr Cotton Drip'!$E$9*$A45","v":519.75},{"$f":"('Irr Cotton Drip'!F$54-B45/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B45-B$46)*'Irr Cotton Drip'!$D$31+(B45-B$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/B45","v":0.49374850852007474},{"$f":"('Irr Cotton Drip'!G$54-C45/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C45-C$46)*'Irr Cotton Drip'!$D$31+(C45-C$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/C45","v":0.68284716736868889},{"$f":"('Irr Cotton Drip'!F$68-B45/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B45-B$46)*'Irr Cotton Drip'!$D$31+(B45-B$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/B45","v":0.64438342915499536},{"$f":"('Irr Cotton Drip'!G$68-C45/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C45-C$46)*'Irr Cotton Drip'!$D$31+(C45-C$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/C45","v":0.73046621498773656},{"$f":"IF($D45=0,\"N/A\",('Irr Cotton Drip'!H$68-D45/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D45-D$46)*'Irr Cotton Drip'!$D$31+(D45-D$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/D45)","v":0.46960928822185433}]
[1,{"$f":"'Irr Cotton Drip'!$B$9*$A46","v":1750},{"$f":"'Irr Cotton Drip'!$B$9*(1-'Irr Cotton Drip'!$E$9)*$A46","v":1172.4999999999998},{"$f":"'Irr Cotton Drip'!$B$9*'Irr Cotton Drip'!$E$9*$A46","v":577.5},{"$f":"('Irr Cotton Drip'!F$54-B46/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B46-B$46)*'Irr Cotton Drip'!$D$31+(B46-B$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/B46","v":0.44924508623949583},{"$f":"('Irr Cotton Drip'!G$54-C46/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C46-C$46)*'Irr Cotton Drip'!$D$31+(C46-C$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/C46","v":0.61943387920324855},{"$f":"('Irr Cotton Drip'!F$68-B46/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B46-B$46)*'Irr Cotton Drip'!$D$31+(B46-B$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/B46","v":0.58481651481092445},{"$f":"('Irr Cotton Drip'!G$68-C46/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C46-C$46)*'Irr Cotton Drip'!$D$31+(C46-C$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/C46","v":0.66229102206039148},{"$f":"IF($D46=0,\"N/A\",('Irr Cotton Drip'!H$68-D46/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D46-D$46)*'Irr Cotton Drip'!$D$31+(D46-D$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/D46)","v":0.42751978797109752}]
[1.1000000000000001,{"$f":"'Irr Cotton Drip'!$B$9*$A47","v":1925.0000000000002},{"$f":"'Irr Cotton Drip'!$B$9*(1-'Irr Cotton Drip'!$E$9)*$A47","v":1289.7499999999998},{"$f":"'Irr Cotton Drip'!$B$9*'Irr Cotton Drip'!$E$9*$A47","v":635.25},{"$f":"('Irr Cotton Drip'!F$54-B47/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B47-B$46)*'Irr Cotton Drip'!$D$31+(B47-B$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/B47","v":0.41283319528265849},{"$f":"('Irr Cotton Drip'!G$54-C47/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C47-C$46)*'Irr Cotton Drip'!$D$31+(C47-C$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/C47","v":0.56755027979516104},{"$f":"('Irr Cotton Drip'!F$68-B47/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B47-B$46)*'Irr Cotton Drip'!$D$31+(B47-B$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/B47","v":0.53607994852941177},{"$f":"('Irr Cotton Drip'!G$68-C47/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C47-C$46)*'Irr Cotton Drip'!$D$31+(C47-C$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/C47","v":0.60651131875620001},{"$f":"IF($D47=0,\"N/A\",('Irr Cotton Drip'!H$68-D47/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D47-D$46)*'Irr Cotton Drip'!$D$31+(D47-D$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/D47)","v":0.39308292412956919}]
[1.25,{"$f":"'Irr Cotton Drip'!$B$9*$A48","v":2187.5},{"$f":"'Irr Cotton Drip'!$B$9*(1-'Irr Cotton Drip'!$E$9)*$A48","v":1465.6249999999998},{"$f":"'Irr Cotton Drip'!$B$9*'Irr Cotton Drip'!$E$9*$A48","v":721.875},{"$f":"('Irr Cotton Drip'!F$54-B48/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B48-B$46)*'Irr Cotton Drip'!$D$31+(B48-B$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/B48","v":0.36913892613445382},{"$f":"('Irr Cotton Drip'!G$54-C48/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C48-C$46)*'Irr Cotton Drip'!$D$31+(C48-C$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/C48","v":0.50528996050545605},{"$f":"('Irr Cotton Drip'!F$68-B48/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B48-B$46)*'Irr Cotton Drip'!$D$31+(B48-B$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/B48","v":0.47759606899159668},{"$f":"('Irr Cotton Drip'!G$68-C48/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C48-C$46)*'Irr Cotton Drip'!$D$31+(C48-C$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/C48","v":0.5395756747911703},{"$f":"IF($D48=0,\"N/A\",('Irr Cotton Drip'!H$68-D48/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D48-D$46)*'Irr Cotton Drip'!$D$31+(D48-D$46)/'Irr Cotton Drip'!$B$11/100*'Irr Cotton Drip'!$D$32)/D48)","v":0.35175868751973521}]
[]
[{"$f":"'Irr Cotton Pivot'!A3:H3","v":"Irrigated Cotton - Pivot"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Cotton Pivot'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Cotton Pivot'!$B$9*$A53","v":937.5},{"$f":"'Irr Cotton Pivot'!$B$9*(1-'Irr Cotton Pivot'!$E$9)*$A53","v":703.125},{"$f":"'Irr Cotton Pivot'!$B$9*'Irr Cotton Pivot'!$E$9*$A53","v":234.375},{"$f":"('Irr Cotton Pivot'!F$53-B53/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B53-B$55)*'Irr Cotton Pivot'!$D$30+(B53-B$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/B53","v":0.61699943689075631},{"$f":"('Irr Cotton Pivot'!G$53-C53/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C53-C$55)*'Irr Cotton Pivot'!$D$30+(C53-C$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/C53","v":0.728055063557423},{"$f":"('Irr Cotton Pivot'!F$67-B53/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B53-B$55)*'Irr Cotton Pivot'!$D$30+(B53-B$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/B53","v":0.81886610355742295},{"$f":"('Irr Cotton Pivot'!G$67-C53/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C53-C$55)*'Irr Cotton Pivot'!$D$30+(C53-C$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/C53","v":0.79952173022408968},{"$f":"IF($D53=0,\"N/A\",('Irr Cotton Pivot'!H$67-D53/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D53-D$55)*'Irr Cotton Pivot'!$D$30+(D53-D$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/D53)","v":0.876899223557423}]
[0.9,{"$f":"'Irr Cotton Pivot'!$B$9*$A54","v":1125},{"$f":"'Irr Cotton Pivot'!$B$9*(1-'Irr Cotton Pivot'!$E$9)*$A54","v":843.75},{"$f":"'Irr Cotton Pivot'!$B$9*'Irr Cotton Pivot'!$E$9*$A54","v":281.25},{"$f":"('Irr Cotton Pivot'!F$53-B54/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B54-B$55)*'Irr Cotton Pivot'!$D$30+(B54-B$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/B54","v":0.52228524502801121},{"$f":"('Irr Cotton Pivot'!G$53-C54/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C54-C$55)*'Irr Cotton Pivot'!$D$30+(C54-C$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/C54","v":0.61483160058356667},{"$f":"('Irr Cotton Pivot'!F$67-B54/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B54-B$55)*'Irr Cotton Pivot'!$D$30+(B54-B$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/B54","v":0.69050746725023349},{"$f":"('Irr Cotton Pivot'!G$67-C54/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C54-C$55)*'Irr Cotton Pivot'!$D$30+(C54-C$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/C54","v":0.67438715613912226},{"$f":"IF($D54=0,\"N/A\",('Irr Cotton Pivot'!H$67-D54/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D54-D$55)*'Irr Cotton Pivot'!$D$30+(D54-D$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/D54)","v":0.73886840058356684}]
[1,{"$f":"'Irr Cotton Pivot'!$B$9*$A55","v":1250},{"$f":"'Irr Cotton Pivot'!$B$9*(1-'Irr Cotton Pivot'!$E$9)*$A55","v":937.5},{"$f":"'Irr Cotton Pivot'!$B$9*'Irr Cotton Pivot'!$E$9*$A55","v":312.5},{"$f":"('Irr Cotton Pivot'!F$53-B55/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B55-B$55)*'Irr Cotton Pivot'!$D$30+(B55-B$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/B55","v":0.47492814909663866},{"$f":"('Irr Cotton Pivot'!G$53-C55/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C55-C$55)*'Irr Cotton Pivot'!$D$30+(C55-C$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/C55","v":0.55821986909663868},{"$f":"('Irr Cotton Pivot'!F$67-B55/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B55-B$55)*'Irr Cotton Pivot'!$D$30+(B55-B$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/B55","v":0.6263281490966387},{"$f":"('Irr Cotton Pivot'!G$67-C55/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C55-C$55)*'Irr Cotton Pivot'!$D$30+(C55-C$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/C55","v":0.61181986909663866},{"$f":"IF($D55=0,\"N/A\",('Irr Cotton Pivot'!H$67-D55/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D55-D$55)*'Irr Cotton Pivot'!$D$30+(D55-D$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/D55)","v":0.66985298909663871}]
[1.1000000000000001,{"$f":"'Irr Cotton Pivot'!$B$9*$A56","v":1375},{"$f":"'Irr Cotton Pivot'!$B$9*(1-'Irr Cotton Pivot'!$E$9)*$A56","v":1031.25},{"$f":"'Irr Cotton Pivot'!$B$9*'Irr Cotton Pivot'!$E$9*$A56","v":343.75},{"$f":"('Irr Cotton Pivot'!F$53-B56/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B56-B$55)*'Irr Cotton Pivot'!$D$30+(B56-B$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/B56","v":0.43618143424369743},{"$f":"('Irr Cotton Pivot'!G$53-C56/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C56-C$55)*'Irr Cotton Pivot'!$D$30+(C56-C$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/C56","v":0.511901179698243},{"$f":"('Irr Cotton Pivot'!F$67-B56/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B56-B$55)*'Irr Cotton Pivot'!$D$30+(B56-B$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/B56","v":0.57381779788006104},{"$f":"('Irr Cotton Pivot'!G$67-C56/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C56-C$55)*'Irr Cotton Pivot'!$D$30+(C56-C$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/C56","v":0.56062845242551573},{"$f":"IF($D56=0,\"N/A\",('Irr Cotton Pivot'!H$67-D56/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D56-D$55)*'Irr Cotton Pivot'!$D$30+(D56-D$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/D56)","v":0.61338583424369753}]
[1.25,{"$f":"'Irr Cotton Pivot'!$B$9*$A57","v":1562.5},{"$f":"'Irr Cotton Pivot'!$B$9*(1-'Irr Cotton Pivot'!$E$9)*$A57","v":1171.875},{"$f":"'Irr Cotton Pivot'!$B$9*'Irr Cotton Pivot'!$E$9*$A57","v":390.625},{"$f":"('Irr Cotton Pivot'!F$53-B57/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B57-B$55)*'Irr Cotton Pivot'!$D$30+(B57-B$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/B57","v":0.38968537642016809},{"$f":"('Irr Cotton Pivot'!G$53-C57/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C57-C$55)*'Irr Cotton Pivot'!$D$30+(C57-C$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/C57","v":0.45631875242016801},{"$f":"('Irr Cotton Pivot'!F$67-B57/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B57-B$55)*'Irr Cotton Pivot'!$D$30+(B57-B$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/B57","v":0.5108053764201681},{"$f":"('Irr Cotton Pivot'!G$67-C57/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C57-C$55)*'Irr Cotton Pivot'!$D$30+(C57-C$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/C57","v":0.49919875242016803},{"$f":"IF($D57=0,\"N/A\",('Irr Cotton Pivot'!H$67-D57/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D57-D$55)*'Irr Cotton Pivot'!$D$30+(D57-D$55)/'Irr Cotton Pivot'!$B$11/100*'Irr Cotton Pivot'!$D$31)/D57)","v":0.54562524842016813}]
[]
[{"$f":"'Irr Guar'!A3:H3","v":"Irrigated Guar"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Guar'!C9","v":"lb"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Guar'!$B$9*$A62","v":900},{"$f":"'Irr Guar'!$B$9*(1-'Irr Guar'!$E$9)*$A62","v":675},{"$f":"'Irr Guar'!$B$9*'Irr Guar'!$E$9*$A62","v":225},{"$f":"('Irr Guar'!$F$47+($B62-$B$73)*'Irr Guar'!$D$25)/$B62","v":0.39569202136752141},{"$f":"('Irr Guar'!$G$47+($C62-$C$73)*'Irr Guar'!$D$25)/$C62","v":0.41543953988603982},{"$f":"('Irr Guar'!$F$61+($B62-$B$73)*'Irr Guar'!$D$25)/$B62","v":0.60930313247863244},{"$f":"('Irr Guar'!$G$61+($C62-$C$73)*'Irr Guar'!$D$25)/$C62","v":0.48988398433048425},{"$f":"IF($D62=0, \"N/A\", ('Irr Guar'!$H$61+($D62-$D$73)*'Irr Guar'!$D$25)/$D62)","v":0.96756057692307695}]
[0.9,{"$f":"'Irr Guar'!$B$9*$A63","v":1080},{"$f":"'Irr Guar'!$B$9*(1-'Irr Guar'!$E$9)*$A63","v":810},{"$f":"'Irr Guar'!$B$9*'Irr Guar'!$E$9*$A63","v":270},{"$f":"('Irr Guar'!$F$47+($B63-$B$73)*'Irr Guar'!$D$25)/$B63","v":0.36307668447293451},{"$f":"('Irr Guar'!$G$47+($C63-$C$73)*'Irr Guar'!$D$25)/$C63","v":0.37953294990503328},{"$f":"('Irr Guar'!$F$61+($B63-$B$73)*'Irr Guar'!$D$25)/$B63","v":0.54108594373219376},{"$f":"('Irr Guar'!$G$61+($C63-$C$73)*'Irr Guar'!$D$25)/$C63","v":0.44156998694207028},{"$f":"IF($D63=0, \"N/A\", ('Irr Guar'!$H$61+($D63-$D$73)*'Irr Guar'!$D$25)/$D63)","v":0.83963381410256421}]
[1,{"$f":"'Irr Guar'!$B$9*$A64","v":1200},{"$f":"'Irr Guar'!$B$9*(1-'Irr Guar'!$E$9)*$A64","v":900},{"$f":"'Irr Guar'!$B$9*'Irr Guar'!$E$9*$A64","v":300},{"$f":"('Irr Guar'!$F$47+($B64-$B$73)*'Irr Guar'!$D$25)/$B64","v":0.34676901602564103},{"$f":"('Irr Guar'!$G$47+($C64-$C$73)*'Irr Guar'!$D$25)/$C64","v":0.36157965491452992},{"$f":"('Irr Guar'!$F$61+($B64-$B$73)*'Irr Guar'!$D$25)/$B64","v":0.50697734935897432},{"$f":"('Irr Guar'!$G$61+($C64-$C$73)*'Irr Guar'!$D$25)/$C64","v":0.41741298824786327},{"$f":"IF($D64=0, \"N/A\", ('Irr Guar'!$H$61+($D64-$D$73)*'Irr Guar'!$D$25)/$D64)","v":0.77567043269230773}]
[1.1000000000000001,{"$f":"'Irr Guar'!$B$9*$A65","v":1320},{"$f":"'Irr Guar'!$B$9*(1-'Irr Guar'!$E$9)*$A65","v":990.00000000000011},{"$f":"'Irr Guar'!$B$9*'Irr Guar'!$E$9*$A65","v":330},{"$f":"('Irr Guar'!$F$47+($B65-$B$73)*'Irr Guar'!$D$25)/$B65","v":0.33342637820512822},{"$f":"('Irr Guar'!$G$47+($C65-$C$73)*'Irr Guar'!$D$25)/$C65","v":0.34689059537684536},{"$f":"('Irr Guar'!$F$61+($B65-$B$73)*'Irr Guar'!$D$25)/$B65","v":0.4790703175990676},{"$f":"('Irr Guar'!$G$61+($C65-$C$73)*'Irr Guar'!$D$25)/$C65","v":0.39764817113442108},{"$f":"IF($D65=0, \"N/A\", ('Irr Guar'!$H$61+($D65-$D$73)*'Irr Guar'!$D$25)/$D65)","v":0.72333675699300704}]
[1.25,{"$f":"'Irr Guar'!$B$9*$A66","v":1500},{"$f":"'Irr Guar'!$B$9*(1-'Irr Guar'!$E$9)*$A66","v":1125},{"$f":"'Irr Guar'!$B$9*'Irr Guar'!$E$9*$A66","v":375},{"$f":"('Irr Guar'!$F$47+($B66-$B$73)*'Irr Guar'!$D$25)/$B66","v":0.31741521282051283},{"$f":"('Irr Guar'!$G$47+($C66-$C$73)*'Irr Guar'!$D$25)/$C66","v":0.32926372393162395},{"$f":"('Irr Guar'!$F$61+($B66-$B$73)*'Irr Guar'!$D$25)/$B66","v":0.44558187948717948},{"$f":"('Irr Guar'!$G$61+($C66-$C$73)*'Irr Guar'!$D$25)/$C66","v":0.37393039059829064},{"$f":"IF($D66=0, \"N/A\", ('Irr Guar'!$H$61+($D66-$D$73)*'Irr Guar'!$D$25)/$D66)","v":0.66053634615384615}]
[]
[{"$f":"'Irr Peanuts'!A3:H3","v":"Irrigated Peanuts"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Peanuts'!C9","v":"tons"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Peanuts'!$B$9*$A71","v":1.6875},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$A71","v":1.265625},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$A71","v":0.421875},{"$f":"('Irr Peanuts'!$F$50+($B71-$B$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$B71","v":513.45267102396519},{"$f":"('Irr Peanuts'!$G$50+($C71-$C$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$C71","v":601.43696732026149},{"$f":"('Irr Peanuts'!$F$64+($B71-$B$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$B71","v":642.19341176470596},{"$f":"('Irr Peanuts'!$G$64+($C71-$C$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$C71","v":641.14067102396518},{"$f":"IF($D71=0, \"N/A\", ('Irr Peanuts'!$H$64+($D71-$D$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D71)","v":645.35163398692816}]
[0.9,{"$f":"'Irr Peanuts'!$B$9*$A72","v":2.0249999999999999},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$A72","v":1.51875},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$A72","v":0.50624999999999998},{"$f":"('Irr Peanuts'!$F$50+($B72-$B$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$B72","v":442.87722585330431},{"$f":"('Irr Peanuts'!$G$50+($C72-$C$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$C72","v":516.19747276688452},{"$f":"('Irr Peanuts'!$F$64+($B72-$B$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$B72","v":550.16117647058832},{"$f":"('Irr Peanuts'!$G$64+($C72-$C$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$C72","v":549.28389251997089},{"$f":"IF($D72=0, \"N/A\", ('Irr Peanuts'!$H$64+($D72-$D$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D72)","v":552.79302832244014}]
[1,{"$f":"'Irr Peanuts'!$B$9*$A73","v":2.25},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$A73","v":1.6875},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$A73","v":0.5625},{"$f":"('Irr Peanuts'!$F$50+($B73-$B$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$B73","v":407.5895032679739},{"$f":"('Irr Peanuts'!$G$50+($C73-$C$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$C73","v":473.57772549019609},{"$f":"('Irr Peanuts'!$F$64+($B73-$B$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$B73","v":504.14505882352944},{"$f":"('Irr Peanuts'!$G$64+($C73-$C$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$C73","v":503.35550326797386},{"$f":"IF($D73=0, \"N/A\", ('Irr Peanuts'!$H$64+($D73-$D$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D73)","v":506.51372549019612}]
[1.1000000000000001,{"$f":"'Irr Peanuts'!$B$9*$A74","v":2.4750000000000001},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$A74","v":1.8562500000000002},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$A74","v":0.61875000000000002},{"$f":"('Irr Peanuts'!$F$50+($B74-$B$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$B74","v":378.71773024361261},{"$f":"('Irr Peanuts'!$G$50+($C74-$C$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$C74","v":438.70702317290551},{"$f":"('Irr Peanuts'!$F$64+($B74-$B$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$B74","v":466.49550802139038},{"$f":"('Irr Peanuts'!$G$64+($C74-$C$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$C74","v":465.77773024361255},{"$f":"IF($D74=0, \"N/A\", ('Irr Peanuts'!$H$64+($D74-$D$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D74)","v":468.64884135472374}]
[1.25,{"$f":"'Irr Peanuts'!$B$9*$A75","v":2.8125},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$A75","v":2.109375},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$A75","v":0.703125},{"$f":"('Irr Peanuts'!$F$50+($B75-$B$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$B75","v":344.07160261437912},{"$f":"('Irr Peanuts'!$G$50+($C75-$C$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$C75","v":396.86218039215686},{"$f":"('Irr Peanuts'!$F$64+($B75-$B$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$B75","v":421.31604705882353},{"$f":"('Irr Peanuts'!$G$64+($C75-$C$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$C75","v":420.68440261437911},{"$f":"IF($D75=0, \"N/A\", ('Irr Peanuts'!$H$64+($D75-$D$73)*(SUM('Irr Peanuts'!$D$26:$D$27)))/$D75)","v":423.2109803921569}]
[]
[{"$f":"'Irr Sesame'!A3:H3","v":"Irrigated Sesame"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Sesame'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Sesame'!$B$9*$A80","v":1125},{"$f":"'Irr Sesame'!$B$9*(1-'Irr Sesame'!$E$9)*$A80","v":843.75},{"$f":"'Irr Sesame'!$B$9*'Irr Sesame'!$E$9*$A80","v":281.25},{"$f":"('Irr Sesame'!$F$47+($B80-$B$82)*'Irr Sesame'!$D$24)/$B80","v":0.24933205424836599},{"$f":"('Irr Sesame'!$G$47+($C80-$C$82)*'Irr Sesame'!$D$24)/$C80","v":0.30875466165577348},{"$f":"('Irr Sesame'!$F$61+($B80-$B$82)*'Irr Sesame'!$D$24)/$B80","v":0.41755427647058829},{"$f":"('Irr Sesame'!$G$61+($C80-$C$82)*'Irr Sesame'!$D$24)/$C80","v":0.36831021721132906},{"$f":"IF($D80=0, \"N/A\", ('Irr Sesame'!$H$61+($D80-$D$82)*'Irr Sesame'!$D$24)/$D80)","v":0.56528645424836599}]
[0.9,{"$f":"'Irr Sesame'!$B$9*$A81","v":1350},{"$f":"'Irr Sesame'!$B$9*(1-'Irr Sesame'!$E$9)*$A81","v":1012.5},{"$f":"'Irr Sesame'!$B$9*'Irr Sesame'!$E$9*$A81","v":337.5},{"$f":"('Irr Sesame'!$F$47+($B81-$B$82)*'Irr Sesame'!$D$24)/$B81","v":0.22777671187363832},{"$f":"('Irr Sesame'!$G$47+($C81-$C$82)*'Irr Sesame'!$D$24)/$C81","v":0.27729555137981121},{"$f":"('Irr Sesame'!$F$61+($B81-$B$82)*'Irr Sesame'!$D$24)/$B81","v":0.36796189705882354},{"$f":"('Irr Sesame'!$G$61+($C81-$C$82)*'Irr Sesame'!$D$24)/$C81","v":0.32692518100944085},{"$f":"IF($D81=0, \"N/A\", ('Irr Sesame'!$H$61+($D81-$D$82)*'Irr Sesame'!$D$24)/$D81)","v":0.49107204520697162}]
[1,{"$f":"'Irr Sesame'!$B$9*$A82","v":1500},{"$f":"'Irr Sesame'!$B$9*(1-'Irr Sesame'!$E$9)*$A82","v":1125},{"$f":"'Irr Sesame'!$B$9*'Irr Sesame'!$E$9*$A82","v":375},{"$f":"('Irr Sesame'!$F$47+($B82-$B$82)*'Irr Sesame'!$D$24)/$B82","v":0.21699904068627449},{"$f":"('Irr Sesame'!$G$47+($C82-$C$82)*'Irr Sesame'!$D$24)/$C82","v":0.26156599624183013},{"$f":"('Irr Sesame'!$F$61+($B82-$B$82)*'Irr Sesame'!$D$24)/$B82","v":0.34316570735294122},{"$f":"('Irr Sesame'!$G$61+($C82-$C$82)*'Irr Sesame'!$D$24)/$C82","v":0.30623266290849677},{"$f":"IF($D82=0, \"N/A\", ('Irr Sesame'!$H$61+($D82-$D$82)*'Irr Sesame'!$D$24)/$D82)","v":0.45396484068627446}]
[1.1000000000000001,{"$f":"'Irr Sesame'!$B$9*$A83","v":1650.0000000000002},{"$f":"'Irr Sesame'!$B$9*(1-'Irr Sesame'!$E$9)*$A83","v":1237.5},{"$f":"'Irr Sesame'!$B$9*'Irr Sesame'!$E$9*$A83","v":412.50000000000006},{"$f":"('Irr Sesame'!$F$47+($B83-$B$82)*'Irr Sesame'!$D$24)/$B83","v":0.20818094607843132},{"$f":"('Irr Sesame'!$G$47+($C83-$C$82)*'Irr Sesame'!$D$24)/$C83","v":0.24869636021984556},{"$f":"('Irr Sesame'!$F$61+($B83-$B$82)*'Irr Sesame'!$D$24)/$B83","v":0.32287791577540104},{"$f":"('Irr Sesame'!$G$61+($C83-$C$82)*'Irr Sesame'!$D$24)/$C83","v":0.28930242082590618},{"$f":"IF($D83=0, \"N/A\", ('Irr Sesame'!$H$61+($D83-$D$82)*'Irr Sesame'!$D$24)/$D83)","v":0.42360440062388582}]
[1.25,{"$f":"'Irr Sesame'!$B$9*$A84","v":1875},{"$f":"'Irr Sesame'!$B$9*(1-'Irr Sesame'!$E$9)*$A84","v":1406.25},{"$f":"'Irr Sesame'!$B$9*'Irr Sesame'!$E$9*$A84","v":468.75},{"$f":"('Irr Sesame'!$F$47+($B84-$B$82)*'Irr Sesame'!$D$24)/$B84","v":0.19759923254901959},{"$f":"('Irr Sesame'!$G$47+($C84-$C$82)*'Irr Sesame'!$D$24)/$C84","v":0.2332527969934641},{"$f":"('Irr Sesame'!$F$61+($B84-$B$82)*'Irr Sesame'!$D$24)/$B84","v":0.29853256588235294},{"$f":"('Irr Sesame'!$G$61+($C84-$C$82)*'Irr Sesame'!$D$24)/$C84","v":0.26898613032679741},{"$f":"IF($D84=0, \"N/A\", ('Irr Sesame'!$H$61+($D84-$D$82)*'Irr Sesame'!$D$24)/$D84)","v":0.38717187254901958}]
[]
[{"$f":"'Irr Sorghum'!A3:H3","v":"Irrigated Sorghum"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Sorghum'!C9","v":"cwt"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Sorghum'!$B$9*$A89","v":41.25},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$A89","v":30.9375},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$A89","v":10.3125},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($B89-$B$91)*'Irr Sorghum'!$D$24)/$B89","v":9.0771096882744207},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$G$10+($C89-$C$91)*'Irr Sorghum'!$D$24)/$C89","v":10.426827062011796},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($B89-$B$91)*'Irr Sorghum'!$D$24)/$B89","v":13.664988476153209},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$G$10+($C89-$C$91)*'Irr Sorghum'!$D$24)/$C89","v":12.051069486254221},{"$f":"IF($D89=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$H$10+($D89-$D$91)*'Irr Sorghum'!$D$24)/$D89)","v":18.506745445850179}]
[0.9,{"$f":"'Irr Sorghum'!$B$9*$A90","v":49.5},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$A90","v":37.125},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$A90","v":12.375},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($B90-$B$91)*'Irr Sorghum'!$D$24)/$B90","v":7.664258073562018},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$G$10+($C90-$C$91)*'Irr Sorghum'!$D$24)/$C90","v":8.7890225516764975},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($B90-$B$91)*'Irr Sorghum'!$D$24)/$B90","v":11.487490396794342},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$G$10+($C90-$C$91)*'Irr Sorghum'!$D$24)/$C90","v":10.14255790521185},{"$f":"IF($D90=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$H$10+($D90-$D$91)*'Irr Sorghum'!$D$24)/$D90)","v":15.522287871541817}]
[1,{"$f":"'Irr Sorghum'!$B$9*$A91","v":55},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$A91","v":41.25},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$A91","v":13.75},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($B91-$B$91)*'Irr Sorghum'!$D$24)/$B91","v":6.9578322662058163},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$G$10+($C91-$C$91)*'Irr Sorghum'!$D$24)/$C91","v":7.9701202965088473},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($B91-$B$91)*'Irr Sorghum'!$D$24)/$B91","v":10.398741357114908},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$G$10+($C91-$C$91)*'Irr Sorghum'!$D$24)/$C91","v":9.188302114690666},{"$f":"IF($D91=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$H$10+($D91-$D$91)*'Irr Sorghum'!$D$24)/$D91)","v":14.030059084387634}]
[1.1000000000000001,{"$f":"'Irr Sorghum'!$B$9*$A92","v":60.500000000000007},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$A92","v":45.375000000000007},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$A92","v":15.125000000000002},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($B92-$B$91)*'Irr Sorghum'!$D$24)/$B92","v":6.3798475147325595},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$G$10+($C92-$C$91)*'Irr Sorghum'!$D$24)/$C92","v":7.3001093604625877},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($B92-$B$91)*'Irr Sorghum'!$D$24)/$B92","v":9.5079466882862764},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$G$10+($C92-$C$91)*'Irr Sorghum'!$D$24)/$C92","v":8.4075473769915128},{"$f":"IF($D92=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$H$10+($D92-$D$91)*'Irr Sorghum'!$D$24)/$D92)","v":12.809144622170574}]
[1.25,{"$f":"'Irr Sorghum'!$B$9*$A93","v":68.75},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$A93","v":51.5625},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$A93","v":17.1875},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($B93-$B$91)*'Irr Sorghum'!$D$24)/$B93","v":5.6862658129646526},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$G$10+($C93-$C$91)*'Irr Sorghum'!$D$24)/$C93","v":6.4960962372070785},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($B93-$B$91)*'Irr Sorghum'!$D$24)/$B93","v":8.4389930856919264},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$G$10+($C93-$C$91)*'Irr Sorghum'!$D$24)/$C93","v":7.4706416917525322},{"$f":"IF($D93=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$H$10+($D93-$D$91)*'Irr Sorghum'!$D$24)/$D93)","v":11.344047267510108}]
[]
[{"$f":"'Irr Sorghum Silage'!A3:H3","v":"Irrigated Sorghum Silage"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Sorghum Silage'!C9","v":"tons"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Sorghum Silage'!$B$9*$A98","v":18},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$A98","v":13.5},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$A98","v":4.5},{"$f":"('Irr Sorghum Silage'!F$45+(B98-B$100)*('Irr Sorghum Silage'!$D$23))/B98","v":34.646264975390558},{"$f":"('Irr Sorghum Silage'!G$45+(C98-C$100)*('Irr Sorghum Silage'!$D$23))/C98","v":40.105667019202663},{"$f":"('Irr Sorghum Silage'!F$59+(B98-B$100)*('Irr Sorghum Silage'!$D$23))/B98","v":45.160153864279451},{"$f":"('Irr Sorghum Silage'!G$59+(C98-C$100)*('Irr Sorghum Silage'!$D$23))/C98","v":43.827889241424884},{"$f":"IF($D98=0,\"N/A\",('Irr Sorghum Silage'!H$59+(D98-D$100)*('Irr Sorghum Silage'!$D$23))/D98)","v":49.156947732843136}]
[0.9,{"$f":"'Irr Sorghum Silage'!$B$9*$A99","v":21.6},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$A99","v":16.2},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$A99","v":5.4},{"$f":"('Irr Sorghum Silage'!F$45+(B99-B$100)*('Irr Sorghum Silage'!$D$23))/B99","v":30.038554146158802},{"$f":"('Irr Sorghum Silage'!G$45+(C99-C$100)*('Irr Sorghum Silage'!$D$23))/C99","v":34.588055849335554},{"$f":"('Irr Sorghum Silage'!F$59+(B99-B$100)*('Irr Sorghum Silage'!$D$23))/B99","v":38.800128220232871},{"$f":"('Irr Sorghum Silage'!G$59+(C99-C$100)*('Irr Sorghum Silage'!$D$23))/C99","v":37.689907701187408},{"$f":"IF($D99=0,\"N/A\",('Irr Sorghum Silage'!H$59+(D99-D$100)*('Irr Sorghum Silage'!$D$23))/D99)","v":42.13078977736928}]
[1,{"$f":"'Irr Sorghum Silage'!$B$9*$A100","v":24},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$A100","v":18},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$A100","v":6},{"$f":"('Irr Sorghum Silage'!F$45+(B100-B$100)*('Irr Sorghum Silage'!$D$23))/B100","v":27.73469873154292},{"$f":"('Irr Sorghum Silage'!G$45+(C100-C$100)*('Irr Sorghum Silage'!$D$23))/C100","v":31.829250264401999},{"$f":"('Irr Sorghum Silage'!F$59+(B100-B$100)*('Irr Sorghum Silage'!$D$23))/B100","v":35.620115398209585},{"$f":"('Irr Sorghum Silage'!G$59+(C100-C$100)*('Irr Sorghum Silage'!$D$23))/C100","v":34.620916931068663},{"$f":"IF($D100=0,\"N/A\",('Irr Sorghum Silage'!H$59+(D100-D$100)*('Irr Sorghum Silage'!$D$23))/D100)","v":38.617710799632356}]
[1.1000000000000001,{"$f":"'Irr Sorghum Silage'!$B$9*$A101","v":26.400000000000002},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$A101","v":19.8},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$A101","v":6.6000000000000005},{"$f":"('Irr Sorghum Silage'!F$45+(B101-B$100)*('Irr Sorghum Silage'!$D$23))/B101","v":25.849726119584474},{"$f":"('Irr Sorghum Silage'!G$45+(C101-C$100)*('Irr Sorghum Silage'!$D$23))/C101","v":29.572045694910909},{"$f":"('Irr Sorghum Silage'!F$59+(B101-B$100)*('Irr Sorghum Silage'!$D$23))/B101","v":33.018286725645076},{"$f":"('Irr Sorghum Silage'!G$59+(C101-C$100)*('Irr Sorghum Silage'!$D$23))/C101","v":32.109924482789694},{"$f":"IF($D101=0,\"N/A\",('Irr Sorghum Silage'!H$59+(D101-D$100)*('Irr Sorghum Silage'!$D$23))/D101)","v":35.74337345421123}]
[1.25,{"$f":"'Irr Sorghum Silage'!$B$9*$A102","v":30},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$A102","v":22.5},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$A102","v":7.5},{"$f":"('Irr Sorghum Silage'!F$45+(B102-B$100)*('Irr Sorghum Silage'!$D$23))/B102","v":23.587758985234338},{"$f":"('Irr Sorghum Silage'!G$45+(C102-C$100)*('Irr Sorghum Silage'!$D$23))/C102","v":26.863400211521597},{"$f":"('Irr Sorghum Silage'!F$59+(B102-B$100)*('Irr Sorghum Silage'!$D$23))/B102","v":29.896092318567671},{"$f":"('Irr Sorghum Silage'!G$59+(C102-C$100)*('Irr Sorghum Silage'!$D$23))/C102","v":29.096733544854931},{"$f":"IF($D102=0,\"N/A\",('Irr Sorghum Silage'!H$59+(D102-D$100)*('Irr Sorghum Silage'!$D$23))/D102)","v":32.29416863970588}]
[]
[{"$f":"'Irr Soybeans'!A3:H3","v":"Irrigated Soybeans"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Soybeans'!C9","v":"bu"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Soybeans'!$B$9*$A107","v":30},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$A107","v":22.5},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$A107","v":7.5},{"$f":"('Irr Soybeans'!F$48+(B107-B$109)*('Irr Soybeans'!$D$26))/B107","v":15.022750220588234},{"$f":"('Irr Soybeans'!G$48+(C107-C$109)*('Irr Soybeans'!$D$26))/C107","v":18.127707165032682},{"$f":"('Irr Soybeans'!F$62+(B107-B$109)*('Irr Soybeans'!$D$26))/B107","v":21.33108355392157},{"$f":"('Irr Soybeans'!G$62+(C107-C$109)*('Irr Soybeans'!$D$26))/C107","v":20.361040498366016},{"$f":"IF($D107=0,\"N/A\",('Irr Soybeans'!H$62+(D107-D$109)*('Irr Soybeans'!$D$26))/D107)","v":24.241212720588237}]
[0.9,{"$f":"'Irr Soybeans'!$B$9*$A108","v":36},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$A108","v":27},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$A108","v":9},{"$f":"('Irr Soybeans'!F$48+(B108-B$109)*('Irr Soybeans'!$D$26))/B108","v":12.602291850490197},{"$f":"('Irr Soybeans'!G$48+(C108-C$109)*('Irr Soybeans'!$D$26))/C108","v":15.189755970860567},{"$f":"('Irr Soybeans'!F$62+(B108-B$109)*('Irr Soybeans'!$D$26))/B108","v":17.859236294934639},{"$f":"('Irr Soybeans'!G$62+(C108-C$109)*('Irr Soybeans'!$D$26))/C108","v":17.050867081971678},{"$f":"IF($D108=0,\"N/A\",('Irr Soybeans'!H$62+(D108-D$109)*('Irr Soybeans'!$D$26))/D108)","v":20.284343933823532}]
[1,{"$f":"'Irr Soybeans'!$B$9*$A109","v":40},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$A109","v":30},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$A109","v":10},{"$f":"('Irr Soybeans'!F$48+(B109-B$109)*('Irr Soybeans'!$D$26))/B109","v":11.392062665441177},{"$f":"('Irr Soybeans'!G$48+(C109-C$109)*('Irr Soybeans'!$D$26))/C109","v":13.720780373774511},{"$f":"('Irr Soybeans'!F$62+(B109-B$109)*('Irr Soybeans'!$D$26))/B109","v":16.123312665441176},{"$f":"('Irr Soybeans'!G$62+(C109-C$109)*('Irr Soybeans'!$D$26))/C109","v":15.39578037377451},{"$f":"IF($D109=0,\"N/A\",('Irr Soybeans'!H$62+(D109-D$109)*('Irr Soybeans'!$D$26))/D109)","v":18.305909540441178}]
[1.1000000000000001,{"$f":"'Irr Soybeans'!$B$9*$A110","v":44},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$A110","v":33},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$A110","v":11},{"$f":"('Irr Soybeans'!F$48+(B110-B$109)*('Irr Soybeans'!$D$26))/B110","v":10.40187515040107},{"$f":"('Irr Soybeans'!G$48+(C110-C$109)*('Irr Soybeans'!$D$26))/C110","v":12.51889124888592},{"$f":"('Irr Soybeans'!F$62+(B110-B$109)*('Irr Soybeans'!$D$26))/B110","v":14.703011514037433},{"$f":"('Irr Soybeans'!G$62+(C110-C$109)*('Irr Soybeans'!$D$26))/C110","v":14.041618521613191},{"$f":"IF($D110=0,\"N/A\",('Irr Soybeans'!H$62+(D110-D$109)*('Irr Soybeans'!$D$26))/D110)","v":16.687190491310162}]
[1.25,{"$f":"'Irr Soybeans'!$B$9*$A111","v":50},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$A111","v":37.5},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$A111","v":12.5},{"$f":"('Irr Soybeans'!F$48+(B111-B$109)*('Irr Soybeans'!$D$26))/B111","v":9.2136501323529405},{"$f":"('Irr Soybeans'!G$48+(C111-C$109)*('Irr Soybeans'!$D$26))/C111","v":11.076624299019608},{"$f":"('Irr Soybeans'!F$62+(B111-B$109)*('Irr Soybeans'!$D$26))/B111","v":12.998650132352941},{"$f":"('Irr Soybeans'!G$62+(C111-C$109)*('Irr Soybeans'!$D$26))/C111","v":12.41662429901961},{"$f":"IF($D111=0,\"N/A\",('Irr Soybeans'!H$62+(D111-D$109)*('Irr Soybeans'!$D$26))/D111)","v":14.744727632352943}]
[]
[{"$f":"'Irr Sunflowers-Confection'!A3:H3","v":"Irrigated Sunflowers-Confectionary "}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Sunflowers-Confection'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Sunflowers-Confection'!$B$9*$A116","v":1500},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$A116","v":1125},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$A116","v":375},{"$f":"('Irr Sunflowers-Confection'!F$47+(B116-B$118)*('Irr Sunflowers-Confection'!$D$24))/B116","v":0.12377715318627448},{"$f":"('Irr Sunflowers-Confection'!G$47+(C116-C$118)*('Irr Sunflowers-Confection'!$D$24))/C116","v":0.15759726429738558},{"$f":"('Irr Sunflowers-Confection'!F$61+(B116-B$118)*('Irr Sunflowers-Confection'!$D$24))/B116","v":0.24994381985294117},{"$f":"('Irr Sunflowers-Confection'!G$61+(C116-C$118)*('Irr Sunflowers-Confection'!$D$24))/C116","v":0.20226393096405224},{"$f":"IF($D116=0, \"N/A\", ('Irr Sunflowers-Confection'!H$61+(D116-D$118)*('Irr Sunflowers-Confection'!$D$24))/D116)","v":0.39298348651960785}]
[0.9,{"$f":"'Irr Sunflowers-Confection'!$B$9*$A117","v":1800},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$A117","v":1350},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$A117","v":450},{"$f":"('Irr Sunflowers-Confection'!F$47+(B117-B$118)*('Irr Sunflowers-Confection'!$D$24))/B117","v":0.15314762765522874},{"$f":"('Irr Sunflowers-Confection'!G$47+(C117-C$118)*('Irr Sunflowers-Confection'!$D$24))/C117","v":0.18133105358115464},{"$f":"('Irr Sunflowers-Confection'!F$61+(B117-B$118)*('Irr Sunflowers-Confection'!$D$24))/B117","v":0.25828651654411766},{"$f":"('Irr Sunflowers-Confection'!G$61+(C117-C$118)*('Irr Sunflowers-Confection'!$D$24))/C117","v":0.21855327580337686},{"$f":"IF($D117=0, \"N/A\", ('Irr Sunflowers-Confection'!H$61+(D117-D$118)*('Irr Sunflowers-Confection'!$D$24))/D117)","v":0.37748623876633985}]
[1,{"$f":"'Irr Sunflowers-Confection'!$B$9*$A118","v":2000},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$A118","v":1500},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$A118","v":500},{"$f":"('Irr Sunflowers-Confection'!F$47+(B118-B$118)*('Irr Sunflowers-Confection'!$D$24))/B118","v":0.16783286488970586},{"$f":"('Irr Sunflowers-Confection'!G$47+(C118-C$118)*('Irr Sunflowers-Confection'!$D$24))/C118","v":0.19319794822303918},{"$f":"('Irr Sunflowers-Confection'!F$61+(B118-B$118)*('Irr Sunflowers-Confection'!$D$24))/B118","v":0.26245786488970591},{"$f":"('Irr Sunflowers-Confection'!G$61+(C118-C$118)*('Irr Sunflowers-Confection'!$D$24))/C118","v":0.22669794822303918},{"$f":"IF($D118=0, \"N/A\", ('Irr Sunflowers-Confection'!H$61+(D118-D$118)*('Irr Sunflowers-Confection'!$D$24))/D118)","v":0.36973761488970586}]
[1.1000000000000001,{"$f":"'Irr Sunflowers-Confection'!$B$9*$A119","v":2200},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$A119","v":1650.0000000000002},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$A119","v":550},{"$f":"('Irr Sunflowers-Confection'!F$47+(B119-B$118)*('Irr Sunflowers-Confection'!$D$24))/B119","v":0.17984805899064168},{"$f":"('Irr Sunflowers-Confection'!G$47+(C119-C$118)*('Irr Sunflowers-Confection'!$D$24))/C119","v":0.20290722565730834},{"$f":"('Irr Sunflowers-Confection'!F$61+(B119-B$118)*('Irr Sunflowers-Confection'!$D$24))/B119","v":0.26587078626336896},{"$f":"('Irr Sunflowers-Confection'!G$61+(C119-C$118)*('Irr Sunflowers-Confection'!$D$24))/C119","v":0.2333617711118538},{"$f":"IF($D119=0, \"N/A\", ('Irr Sunflowers-Confection'!H$61+(D119-D$118)*('Irr Sunflowers-Confection'!$D$24))/D119)","v":0.3633978317179144}]
[1.25,{"$f":"'Irr Sunflowers-Confection'!$B$9*$A120","v":2500},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$A120","v":1875},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$A120","v":625},{"$f":"('Irr Sunflowers-Confection'!F$47+(B120-B$118)*('Irr Sunflowers-Confection'!$D$24))/B120","v":0.1942662919117647},{"$f":"('Irr Sunflowers-Confection'!G$47+(C120-C$118)*('Irr Sunflowers-Confection'!$D$24))/C120","v":0.21455835857843134},{"$f":"('Irr Sunflowers-Confection'!F$61+(B120-B$118)*('Irr Sunflowers-Confection'!$D$24))/B120","v":0.26996629191176469},{"$f":"('Irr Sunflowers-Confection'!G$61+(C120-C$118)*('Irr Sunflowers-Confection'!$D$24))/C120","v":0.24135835857843133},{"$f":"IF($D120=0, \"N/A\", ('Irr Sunflowers-Confection'!H$61+(D120-D$118)*('Irr Sunflowers-Confection'!$D$24))/D120)","v":0.35579009191176469}]
[]
[{"$f":"'Irr Sunflowers-Oilseed'!A3:H3","v":"Irrigated Sunflowers-Oilseed "}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Sunflowers-Oilseed'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$A125","v":1500},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$A125","v":1125},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$A125","v":375},{"$f":"('Irr Sunflowers-Oilseed'!F$46+(B125-B$127)*('Irr Sunflowers-Oilseed'!$D$23))/B125","v":0.11233705318627449},{"$f":"('Irr Sunflowers-Oilseed'!G$46+(C125-C$127)*('Irr Sunflowers-Oilseed'!$D$23))/C125","v":0.15344202540849669},{"$f":"('Irr Sunflowers-Oilseed'!F$60+(B125-B$127)*('Irr Sunflowers-Oilseed'!$D$23))/B125","v":0.23850371985294117},{"$f":"('Irr Sunflowers-Oilseed'!G$60+(C125-C$127)*('Irr Sunflowers-Oilseed'!$D$23))/C125","v":0.19810869207516335},{"$f":"IF($D125=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$60+(D125-D$127)*('Irr Sunflowers-Oilseed'!$D$23))/D125)","v":0.35968880318627455}]
[0.9,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$A126","v":1800},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$A126","v":1350},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$A126","v":450},{"$f":"('Irr Sunflowers-Oilseed'!F$46+(B126-B$127)*('Irr Sunflowers-Oilseed'!$D$23))/B126","v":0.14361421098856209},{"$f":"('Irr Sunflowers-Oilseed'!G$46+(C126-C$127)*('Irr Sunflowers-Oilseed'!$D$23))/C126","v":0.17786835450708058},{"$f":"('Irr Sunflowers-Oilseed'!F$60+(B126-B$127)*('Irr Sunflowers-Oilseed'!$D$23))/B126","v":0.24875309987745095},{"$f":"('Irr Sunflowers-Oilseed'!G$60+(C126-C$127)*('Irr Sunflowers-Oilseed'!$D$23))/C126","v":0.21509057672930279},{"$f":"IF($D126=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$60+(D126-D$127)*('Irr Sunflowers-Oilseed'!$D$23))/D126)","v":0.34974066932189546}]
[1,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$A127","v":2000},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$A127","v":1500},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$A127","v":500},{"$f":"('Irr Sunflowers-Oilseed'!F$46+(B127-B$127)*('Irr Sunflowers-Oilseed'!$D$23))/B127","v":0.15925278988970587},{"$f":"('Irr Sunflowers-Oilseed'!G$46+(C127-C$127)*('Irr Sunflowers-Oilseed'!$D$23))/C127","v":0.19008151905637252},{"$f":"('Irr Sunflowers-Oilseed'!F$60+(B127-B$127)*('Irr Sunflowers-Oilseed'!$D$23))/B127","v":0.25387778988970588},{"$f":"('Irr Sunflowers-Oilseed'!G$60+(C127-C$127)*('Irr Sunflowers-Oilseed'!$D$23))/C127","v":0.22358151905637252},{"$f":"IF($D127=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$60+(D127-D$127)*('Irr Sunflowers-Oilseed'!$D$23))/D127)","v":0.34476660238970591}]
[1.1000000000000001,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$A128","v":2200},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$A128","v":1650.0000000000002},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$A128","v":550},{"$f":"('Irr Sunflowers-Oilseed'!F$46+(B128-B$127)*('Irr Sunflowers-Oilseed'!$D$23))/B128","v":0.17204799080882352},{"$f":"('Irr Sunflowers-Oilseed'!G$46+(C128-C$127)*('Irr Sunflowers-Oilseed'!$D$23))/C128","v":0.20007410823306593},{"$f":"('Irr Sunflowers-Oilseed'!F$60+(B128-B$127)*('Irr Sunflowers-Oilseed'!$D$23))/B128","v":0.2580707180815508},{"$f":"('Irr Sunflowers-Oilseed'!G$60+(C128-C$127)*('Irr Sunflowers-Oilseed'!$D$23))/C128","v":0.23052865368761138},{"$f":"IF($D128=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$60+(D128-D$127)*('Irr Sunflowers-Oilseed'!$D$23))/D128)","v":0.34069691126336898}]
[1.25,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$A129","v":2500},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$A129","v":1875},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$A129","v":625},{"$f":"('Irr Sunflowers-Oilseed'!F$46+(B129-B$127)*('Irr Sunflowers-Oilseed'!$D$23))/B129","v":0.18740223191176469},{"$f":"('Irr Sunflowers-Oilseed'!G$46+(C129-C$127)*('Irr Sunflowers-Oilseed'!$D$23))/C129","v":0.21206521524509803},{"$f":"('Irr Sunflowers-Oilseed'!F$60+(B129-B$127)*('Irr Sunflowers-Oilseed'!$D$23))/B129","v":0.26310223191176468},{"$f":"('Irr Sunflowers-Oilseed'!G$60+(C129-C$127)*('Irr Sunflowers-Oilseed'!$D$23))/C129","v":0.23886521524509802},{"$f":"IF($D129=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$60+(D129-D$127)*('Irr Sunflowers-Oilseed'!$D$23))/D129)","v":0.33581328191176474}]
[]
[{"$f":"'Irr Wheat'!A3:H3","v":"Irrigated Wheat"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Irr Wheat'!C9","v":"bu"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Irr Wheat'!$B$9*$A134","v":45},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$A134","v":33.75},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$A134","v":11.25},{"$f":"('Irr Wheat'!$F$45-'Irr Wheat'!$F$10+($B134-$B$136)*'Irr Wheat'!$D$24)/$B134","v":8.4625890712179181},{"$f":"('Irr Wheat'!$G$45-'Irr Wheat'!$G$10+($C134-$C$136)*'Irr Wheat'!$D$24)/$C134","v":10.174244626773472},{"$f":"('Irr Wheat'!$F$59-'Irr Wheat'!$F$10+($B134-$B$136)*'Irr Wheat'!$D$24)/$B134","v":12.668144626773472},{"$f":"('Irr Wheat'!$G$59-'Irr Wheat'!$G$10+($C134-$C$136)*'Irr Wheat'!$D$24)/$C134","v":11.663133515662361},{"$f":"IF($D134=0, \"N/A\", ('Irr Wheat'!$H$59-'Irr Wheat'!$H$10+($D134-$D$136)*'Irr Wheat'!$D$24)/$D134)","v":15.683177960106807}]
[0.9,{"$f":"'Irr Wheat'!$B$9*$A135","v":54},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$A135","v":40.5},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$A135","v":13.5},{"$f":"('Irr Wheat'!$F$45-'Irr Wheat'!$F$10+($B135-$B$136)*'Irr Wheat'!$D$24)/$B135","v":7.1354908926815988},{"$f":"('Irr Wheat'!$G$45-'Irr Wheat'!$G$10+($C135-$C$136)*'Irr Wheat'!$D$24)/$C135","v":8.5618705223112261},{"$f":"('Irr Wheat'!$F$59-'Irr Wheat'!$F$10+($B135-$B$136)*'Irr Wheat'!$D$24)/$B135","v":10.640120522311227},{"$f":"('Irr Wheat'!$G$59-'Irr Wheat'!$G$10+($C135-$C$136)*'Irr Wheat'!$D$24)/$C135","v":9.8026112630519684},{"$f":"IF($D135=0, \"N/A\", ('Irr Wheat'!$H$59-'Irr Wheat'!$H$10+($D135-$D$136)*'Irr Wheat'!$D$24)/$D135)","v":13.152648300089005}]
[1,{"$f":"'Irr Wheat'!$B$9*$A136","v":60},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$A136","v":45},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$A136","v":15},{"$f":"('Irr Wheat'!$F$45-'Irr Wheat'!$F$10+($B136-$B$136)*'Irr Wheat'!$D$24)/$B136","v":6.4719418034134391},{"$f":"('Irr Wheat'!$G$45-'Irr Wheat'!$G$10+($C136-$C$136)*'Irr Wheat'!$D$24)/$C136","v":7.7556834700801041},{"$f":"('Irr Wheat'!$F$59-'Irr Wheat'!$F$10+($B136-$B$136)*'Irr Wheat'!$D$24)/$B136","v":9.626108470080105},{"$f":"('Irr Wheat'!$G$59-'Irr Wheat'!$G$10+($C136-$C$136)*'Irr Wheat'!$D$24)/$C136","v":8.8723501367467712},{"$f":"IF($D136=0, \"N/A\", ('Irr Wheat'!$H$59-'Irr Wheat'!$H$10+($D136-$D$136)*'Irr Wheat'!$D$24)/$D136)","v":11.887383470080104}]
[1.1000000000000001,{"$f":"'Irr Wheat'!$B$9*$A137","v":66},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$A137","v":49.500000000000007},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$A137","v":16.5},{"$f":"('Irr Wheat'!$F$45-'Irr Wheat'!$F$10+($B137-$B$136)*'Irr Wheat'!$D$24)/$B137","v":5.929038003103126},{"$f":"('Irr Wheat'!$G$45-'Irr Wheat'!$G$10+($C137-$C$136)*'Irr Wheat'!$D$24)/$C137","v":7.0960758818910028},{"$f":"('Irr Wheat'!$F$59-'Irr Wheat'!$F$10+($B137-$B$136)*'Irr Wheat'!$D$24)/$B137","v":8.7964622455273673},{"$f":"('Irr Wheat'!$G$59-'Irr Wheat'!$G$10+($C137-$C$136)*'Irr Wheat'!$D$24)/$C137","v":8.1112273970425175},{"$f":"IF($D137=0, \"N/A\", ('Irr Wheat'!$H$59-'Irr Wheat'!$H$10+($D137-$D$136)*'Irr Wheat'!$D$24)/$D137)","v":10.852166790981913}]
[1.25,{"$f":"'Irr Wheat'!$B$9*$A138","v":75},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$A138","v":56.25},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$A138","v":18.75},{"$f":"('Irr Wheat'!$F$45-'Irr Wheat'!$F$10+($B138-$B$136)*'Irr Wheat'!$D$24)/$B138","v":5.2775534427307509},{"$f":"('Irr Wheat'!$G$45-'Irr Wheat'!$G$10+($C138-$C$136)*'Irr Wheat'!$D$24)/$C138","v":6.3045467760640834},{"$f":"('Irr Wheat'!$F$59-'Irr Wheat'!$F$10+($B138-$B$136)*'Irr Wheat'!$D$24)/$B138","v":7.8008867760640834},{"$f":"('Irr Wheat'!$G$59-'Irr Wheat'!$G$10+($C138-$C$136)*'Irr Wheat'!$D$24)/$C138","v":7.197880109397417},{"$f":"IF($D138=0, \"N/A\", ('Irr Wheat'!$H$59-'Irr Wheat'!$H$10+($D138-$D$136)*'Irr Wheat'!$D$24)/$D138)","v":9.6099067760640846}]
[]
[{"$f":"'Dry Cotton Conventional'!A3:H3","v":"Dryland Cotton - Conventional"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Dry Cotton Conventional'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Dry Cotton Conventional'!$B$9*$A143","v":262.5},{"$f":"'Dry Cotton Conventional'!$B$9*(1-'Dry Cotton Conventional'!$E$9)*$A143","v":196.875},{"$f":"'Dry Cotton Conventional'!$B$9*'Dry Cotton Conventional'!$E$9*$A143","v":65.625},{"$f":"('Dry Cotton Conventional'!F$46-B143/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B143-B$145)*'Dry Cotton Conventional'!$D$29+(B143-B$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/B143","v":0.88201407595345815},{"$f":"('Dry Cotton Conventional'!G$46-C143/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C143-C$145)*'Dry Cotton Conventional'!$D$29+(C143-C$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/C143","v":1.0897709648423473},{"$f":"('Dry Cotton Conventional'!F$58-B143/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B143-B$145)*'Dry Cotton Conventional'!$D$29+(B143-B$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/B143","v":1.2753474092867914},{"$f":"('Dry Cotton Conventional'!G$58-C143/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C143-C$145)*'Dry Cotton Conventional'!$D$29+(C143-C$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/C143","v":1.3450090600804423},{"$f":"IF($D143=0,\"N/A\",('Dry Cotton Conventional'!H$58-D143/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D143-D$145)*'Dry Cotton Conventional'!$D$29+(D143-D$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/D143)","v":1.0663624569058394}]
[0.9,{"$f":"'Dry Cotton Conventional'!$B$9*$A144","v":315},{"$f":"'Dry Cotton Conventional'!$B$9*(1-'Dry Cotton Conventional'!$E$9)*$A144","v":236.25},{"$f":"'Dry Cotton Conventional'!$B$9*'Dry Cotton Conventional'!$E$9*$A144","v":78.75},{"$f":"('Dry Cotton Conventional'!F$46-B144/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B144-B$145)*'Dry Cotton Conventional'!$D$29+(B144-B$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/B144","v":0.74455019149967661},{"$f":"('Dry Cotton Conventional'!G$46-C144/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C144-C$145)*'Dry Cotton Conventional'!$D$29+(C144-C$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/C144","v":0.91768093224041769},{"$f":"('Dry Cotton Conventional'!F$58-B144/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B144-B$145)*'Dry Cotton Conventional'!$D$29+(B144-B$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/B144","v":1.0723279692774546},{"$f":"('Dry Cotton Conventional'!G$58-C144/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C144-C$145)*'Dry Cotton Conventional'!$D$29+(C144-C$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/C144","v":1.13037934493883},{"$f":"IF($D144=0,\"N/A\",('Dry Cotton Conventional'!H$58-D144/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D144-D$145)*'Dry Cotton Conventional'!$D$29+(D144-D$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/D144)","v":0.89817384229332753}]
[1,{"$f":"'Dry Cotton Conventional'!$B$9*$A145","v":350},{"$f":"'Dry Cotton Conventional'!$B$9*(1-'Dry Cotton Conventional'!$E$9)*$A145","v":262.5},{"$f":"'Dry Cotton Conventional'!$B$9*'Dry Cotton Conventional'!$E$9*$A145","v":87.5},{"$f":"('Dry Cotton Conventional'!F$46-B145/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B145-B$145)*'Dry Cotton Conventional'!$D$29+(B145-B$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/B145","v":0.675818249272786},{"$f":"('Dry Cotton Conventional'!G$46-C145/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C145-C$145)*'Dry Cotton Conventional'!$D$29+(C145-C$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/C145","v":0.83163591593945274},{"$f":"('Dry Cotton Conventional'!F$58-B145/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B145-B$145)*'Dry Cotton Conventional'!$D$29+(B145-B$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/B145","v":0.97081824927278604},{"$f":"('Dry Cotton Conventional'!G$58-C145/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C145-C$145)*'Dry Cotton Conventional'!$D$29+(C145-C$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/C145","v":1.0230644873680241},{"$f":"IF($D145=0,\"N/A\",('Dry Cotton Conventional'!H$58-D145/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D145-D$145)*'Dry Cotton Conventional'!$D$29+(D145-D$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/D145)","v":0.81407953498707175}]
[1.1000000000000001,{"$f":"'Dry Cotton Conventional'!$B$9*$A146","v":385.00000000000006},{"$f":"'Dry Cotton Conventional'!$B$9*(1-'Dry Cotton Conventional'!$E$9)*$A146","v":288.75},{"$f":"'Dry Cotton Conventional'!$B$9*'Dry Cotton Conventional'!$E$9*$A146","v":96.250000000000014},{"$f":"('Dry Cotton Conventional'!F$46-B146/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B146-B$145)*'Dry Cotton Conventional'!$D$29+(B146-B$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/B146","v":0.61958302381442076},{"$f":"('Dry Cotton Conventional'!G$46-C146/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C146-C$145)*'Dry Cotton Conventional'!$D$29+(C146-C$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/C146","v":0.76123544805684507},{"$f":"('Dry Cotton Conventional'!F$58-B146/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B146-B$145)*'Dry Cotton Conventional'!$D$29+(B146-B$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/B146","v":0.88776484199623884},{"$f":"('Dry Cotton Conventional'!G$58-C146/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C146-C$145)*'Dry Cotton Conventional'!$D$29+(C146-C$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/C146","v":0.93526142208281915},{"$f":"IF($D146=0,\"N/A\",('Dry Cotton Conventional'!H$58-D146/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D146-D$145)*'Dry Cotton Conventional'!$D$29+(D146-D$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/D146)","v":0.74527510173649869}]
[1.25,{"$f":"'Dry Cotton Conventional'!$B$9*$A147","v":437.5},{"$f":"'Dry Cotton Conventional'!$B$9*(1-'Dry Cotton Conventional'!$E$9)*$A147","v":328.125},{"$f":"'Dry Cotton Conventional'!$B$9*'Dry Cotton Conventional'!$E$9*$A147","v":109.375},{"$f":"('Dry Cotton Conventional'!F$46-B147/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B147-B$145)*'Dry Cotton Conventional'!$D$29+(B147-B$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/B147","v":0.55210075326438268},{"$f":"('Dry Cotton Conventional'!G$46-C147/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C147-C$145)*'Dry Cotton Conventional'!$D$29+(C147-C$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/C147","v":0.67675488659771599},{"$f":"('Dry Cotton Conventional'!F$58-B147/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B147-B$145)*'Dry Cotton Conventional'!$D$29+(B147-B$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/B147","v":0.78810075326438267},{"$f":"('Dry Cotton Conventional'!G$58-C147/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C147-C$145)*'Dry Cotton Conventional'!$D$29+(C147-C$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/C147","v":0.82989774374057312},{"$f":"IF($D147=0,\"N/A\",('Dry Cotton Conventional'!H$58-D147/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D147-D$145)*'Dry Cotton Conventional'!$D$29+(D147-D$145)/'Dry Cotton Conventional'!$B$11/100*'Dry Cotton Conventional'!$D$30)/D147)","v":0.66270978183581131}]
[]
[{"$f":"'Dry Cotton HT'!$A$3:$H$3","v":"Dryland Cotton - Herbicide Tolerant"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Dry Cotton HT'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Dry Cotton HT'!$B$9*$A152","v":262.5},{"$f":"'Dry Cotton HT'!$B$9*(1-'Dry Cotton HT'!$E$9)*$A152","v":196.875},{"$f":"'Dry Cotton HT'!$B$9*'Dry Cotton HT'!$E$9*$A152","v":65.625},{"$f":"('Dry Cotton HT'!F$47-B152/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B152-B$154)*'Dry Cotton HT'!$D$30+(B152-B$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/B152","v":0.84068486516914454},{"$f":"('Dry Cotton HT'!G$47-C152/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C152-C$154)*'Dry Cotton HT'!$D$30+(C152-C$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/C152","v":0.99751819850247792},{"$f":"('Dry Cotton HT'!F$59-B152/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B152-B$154)*'Dry Cotton HT'!$D$30+(B152-B$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/B152","v":1.2340181985024778},{"$f":"('Dry Cotton HT'!G$59-C152/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C152-C$154)*'Dry Cotton HT'!$D$30+(C152-C$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/C152","v":1.2527562937405732},{"$f":"IF($D152=0,\"N/A\",('Dry Cotton HT'!H$59-D152/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D152-D$154)*'Dry Cotton HT'!$D$30+(D152-D$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/D152)","v":1.1778039127881921}]
[0.9,{"$f":"'Dry Cotton HT'!$B$9*$A153","v":315},{"$f":"'Dry Cotton HT'!$B$9*(1-'Dry Cotton HT'!$E$9)*$A153","v":236.25},{"$f":"'Dry Cotton HT'!$B$9*'Dry Cotton HT'!$E$9*$A153","v":78.75},{"$f":"('Dry Cotton HT'!F$47-B153/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B153-B$154)*'Dry Cotton HT'!$D$30+(B153-B$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/B153","v":0.71010918251274857},{"$f":"('Dry Cotton HT'!G$47-C153/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C153-C$154)*'Dry Cotton HT'!$D$30+(C153-C$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/C153","v":0.84080362695719313},{"$f":"('Dry Cotton HT'!F$59-B153/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B153-B$154)*'Dry Cotton HT'!$D$30+(B153-B$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/B153","v":1.0378869602905265},{"$f":"('Dry Cotton HT'!G$59-C153/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C153-C$154)*'Dry Cotton HT'!$D$30+(C153-C$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/C153","v":1.0535020396556058},{"$f":"IF($D153=0,\"N/A\",('Dry Cotton HT'!H$59-D153/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D153-D$154)*'Dry Cotton HT'!$D$30+(D153-D$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/D153)","v":0.9910417221952883}]
[1,{"$f":"'Dry Cotton HT'!$B$9*$A154","v":350},{"$f":"'Dry Cotton HT'!$B$9*(1-'Dry Cotton HT'!$E$9)*$A154","v":262.5},{"$f":"'Dry Cotton HT'!$B$9*'Dry Cotton HT'!$E$9*$A154","v":87.5},{"$f":"('Dry Cotton HT'!F$47-B154/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B154-B$154)*'Dry Cotton HT'!$D$30+(B154-B$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/B154","v":0.64482134118455081},{"$f":"('Dry Cotton HT'!G$47-C154/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C154-C$154)*'Dry Cotton HT'!$D$30+(C154-C$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/C154","v":0.76244634118455068},{"$f":"('Dry Cotton HT'!F$59-B154/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B154-B$154)*'Dry Cotton HT'!$D$30+(B154-B$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/B154","v":0.93982134118455085},{"$f":"('Dry Cotton HT'!G$59-C154/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C154-C$154)*'Dry Cotton HT'!$D$30+(C154-C$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/C154","v":0.95387491261312218},{"$f":"IF($D154=0,\"N/A\",('Dry Cotton HT'!H$59-D154/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D154-D$154)*'Dry Cotton HT'!$D$30+(D154-D$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/D154)","v":0.89766062689883641}]
[1.1000000000000001,{"$f":"'Dry Cotton HT'!$B$9*$A155","v":385.00000000000006},{"$f":"'Dry Cotton HT'!$B$9*(1-'Dry Cotton HT'!$E$9)*$A155","v":288.75},{"$f":"'Dry Cotton HT'!$B$9*'Dry Cotton HT'!$E$9*$A155","v":96.250000000000014},{"$f":"('Dry Cotton HT'!F$47-B155/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B155-B$154)*'Dry Cotton HT'!$D$30+(B155-B$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/B155","v":0.59140401646147966},{"$f":"('Dry Cotton HT'!G$47-C155/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C155-C$154)*'Dry Cotton HT'!$D$30+(C155-C$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/C155","v":0.69833583464329785},{"$f":"('Dry Cotton HT'!F$59-B155/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B155-B$154)*'Dry Cotton HT'!$D$30+(B155-B$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/B155","v":0.85958583464329774},{"$f":"('Dry Cotton HT'!G$59-C155/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C155-C$154)*'Dry Cotton HT'!$D$30+(C155-C$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/C155","v":0.87236180866927182},{"$f":"IF($D155=0,\"N/A\",('Dry Cotton HT'!H$59-D155/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D155-D$154)*'Dry Cotton HT'!$D$30+(D155-D$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/D155)","v":0.82125791256537561}]
[1.25,{"$f":"'Dry Cotton HT'!$B$9*$A156","v":437.5},{"$f":"'Dry Cotton HT'!$B$9*(1-'Dry Cotton HT'!$E$9)*$A156","v":328.125},{"$f":"'Dry Cotton HT'!$B$9*'Dry Cotton HT'!$E$9*$A156","v":109.375},{"$f":"('Dry Cotton HT'!F$47-B156/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B156-B$154)*'Dry Cotton HT'!$D$30+(B156-B$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/B156","v":0.52730322679379449},{"$f":"('Dry Cotton HT'!G$47-C156/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C156-C$154)*'Dry Cotton HT'!$D$30+(C156-C$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/C156","v":0.62140322679379445},{"$f":"('Dry Cotton HT'!F$59-B156/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(B156-B$154)*'Dry Cotton HT'!$D$30+(B156-B$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/B156","v":0.76330322679379448},{"$f":"('Dry Cotton HT'!G$59-C156/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(C156-C$154)*'Dry Cotton HT'!$D$30+(C156-C$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/C156","v":0.77454608393665159},{"$f":"IF($D156=0,\"N/A\",('Dry Cotton HT'!H$59-D156/500*'2016 Universal Input Prices'!$C$40/2000*Cottonseed_Price+(D156-D$154)*'Dry Cotton HT'!$D$30+(D156-D$154)/'Dry Cotton HT'!$B$11/100*'Dry Cotton HT'!$D$31)/D156)","v":0.72957465536522303}]
[]
[{"$f":"'Dry Guar'!A3:H3","v":"Dryland Guar"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Dry Guar'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Dry Guar'!$B$9*$A161","v":450},{"$f":"'Dry Guar'!$B$9*(1-'Dry Guar'!$E$9)*$A161","v":337.5},{"$f":"'Dry Guar'!$B$9*'Dry Guar'!$E$9*$A161","v":112.5},{"$f":"('Dry Guar'!$F$41+($B161-$B$73)*'Dry Guar'!$D$25)/$B161","v":0.37745199145299152},{"$f":"('Dry Guar'!$G$41+($C161-$C$73)*'Dry Guar'!$D$25)/$C161","v":0.40509239886039888},{"$f":"('Dry Guar'!$F$53+($B161-$B$73)*'Dry Guar'!$D$25)/$B161","v":0.60689643589743592},{"$f":"('Dry Guar'!$G$53+($C161-$C$73)*'Dry Guar'!$D$25)/$C161","v":0.55398128774928779},{"$f":"IF($D161=0, \"N/A\", ('Dry Guar'!$H$53+($D161-$D$73)*'Dry Guar'!$D$25)/$D161)","v":0.76564188034188041}]
[0.9,{"$f":"'Irr Guar'!$B$9*$A162","v":1080},{"$f":"'Dry Guar'!$B$9*(1-'Dry Guar'!$E$9)*$A162","v":405},{"$f":"'Dry Guar'!$B$9*'Dry Guar'!$E$9*$A162","v":135},{"$f":"('Dry Guar'!$F$41+($B162-$B$73)*'Dry Guar'!$D$25)/$B162","v":0.27393832977207977},{"$f":"('Dry Guar'!$G$41+($C162-$C$73)*'Dry Guar'!$D$25)/$C162","v":0.37091033238366578},{"$f":"('Dry Guar'!$F$53+($B162-$B$73)*'Dry Guar'!$D$25)/$B162","v":0.36954018162393165},{"$f":"('Dry Guar'!$G$53+($C162-$C$73)*'Dry Guar'!$D$25)/$C162","v":0.49498440645773983},{"$f":"IF($D162=0, \"N/A\", ('Dry Guar'!$H$53+($D162-$D$73)*'Dry Guar'!$D$25)/$D162)","v":0.67136823361823361}]
[1,{"$f":"'Irr Guar'!$B$9*$A163","v":1200},{"$f":"'Dry Guar'!$B$9*(1-'Dry Guar'!$E$9)*$A163","v":450},{"$f":"'Dry Guar'!$B$9*'Dry Guar'!$E$9*$A163","v":150},{"$f":"('Dry Guar'!$F$41+($B163-$B$73)*'Dry Guar'!$D$25)/$B163","v":0.2665444967948718},{"$f":"('Dry Guar'!$G$41+($C163-$C$73)*'Dry Guar'!$D$25)/$C163","v":0.35381929914529919},{"$f":"('Dry Guar'!$F$53+($B163-$B$73)*'Dry Guar'!$D$25)/$B163","v":0.35258616346153848},{"$f":"('Dry Guar'!$G$53+($C163-$C$73)*'Dry Guar'!$D$25)/$C163","v":0.46548596581196583},{"$f":"IF($D163=0, \"N/A\", ('Dry Guar'!$H$53+($D163-$D$73)*'Dry Guar'!$D$25)/$D163)","v":0.62423141025641027}]
[1.1000000000000001,{"$f":"'Irr Guar'!$B$9*$A164","v":1320},{"$f":"'Dry Guar'!$B$9*(1-'Dry Guar'!$E$9)*$A164","v":495.00000000000006},{"$f":"'Dry Guar'!$B$9*'Dry Guar'!$E$9*$A164","v":165},{"$f":"('Dry Guar'!$F$41+($B164-$B$73)*'Dry Guar'!$D$25)/$B164","v":0.26049499708624713},{"$f":"('Dry Guar'!$G$41+($C164-$C$73)*'Dry Guar'!$D$25)/$C164","v":0.33983572649572646},{"$f":"('Dry Guar'!$F$53+($B164-$B$73)*'Dry Guar'!$D$25)/$B164","v":0.33871469405594407},{"$f":"('Dry Guar'!$G$53+($C164-$C$73)*'Dry Guar'!$D$25)/$C164","v":0.44135087801087797},{"$f":"IF($D164=0, \"N/A\", ('Dry Guar'!$H$53+($D164-$D$73)*'Dry Guar'!$D$25)/$D164)","v":0.58566491841491841}]
[1.25,{"$f":"'Irr Guar'!$B$9*$A165","v":1500},{"$f":"'Dry Guar'!$B$9*(1-'Dry Guar'!$E$9)*$A165","v":562.5},{"$f":"'Dry Guar'!$B$9*'Dry Guar'!$E$9*$A165","v":187.5},{"$f":"('Dry Guar'!$F$41+($B165-$B$73)*'Dry Guar'!$D$25)/$B165","v":0.25323559743589746},{"$f":"('Dry Guar'!$G$41+($C165-$C$73)*'Dry Guar'!$D$25)/$C165","v":0.32305543931623937},{"$f":"('Dry Guar'!$F$53+($B165-$B$73)*'Dry Guar'!$D$25)/$B165","v":0.32206893076923077},{"$f":"('Dry Guar'!$G$53+($C165-$C$73)*'Dry Guar'!$D$25)/$C165","v":0.41238877264957269},{"$f":"IF($D165=0, \"N/A\", ('Dry Guar'!$H$53+($D165-$D$73)*'Dry Guar'!$D$25)/$D165)","v":0.53938512820512829}]
[]
[{"$f":"'Dry Sesame'!$A$3:$H$3","v":"Dryland Sesame"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Dry Sesame'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Dry Sesame'!$B$9*$A170","v":525},{"$f":"'Dry Sesame'!$B$9*(1-'Dry Sesame'!$E$9)*$A170","v":393.75},{"$f":"'Dry Sesame'!$B$9*'Dry Sesame'!$E$9*$A170","v":131.25},{"$f":"('Dry Sesame'!$F$40+($B170-B$172)*'Dry Sesame'!$D$24)/$B170","v":0.1833919642857143},{"$f":"('Dry Sesame'!$G$40+($C170-C$172)*'Dry Sesame'!$D$24)/$C170","v":0.22911696428571426},{"$f":"('Dry Sesame'!$F$52+($B170-B$172)*'Dry Sesame'!$D$24)/$B170","v":0.38005863095238096},{"$f":"('Dry Sesame'!$G$52+($C170-C$172)*'Dry Sesame'!$D$24)/$C170","v":0.3567360119047619},{"$f":"IF($D170=0, \"N/A\", ('Dry Sesame'!$H$52+($D170-D$172)*'Dry Sesame'!$D$24)/$D170)","v":0.4500264880952381}]
[0.9,{"$f":"'Dry Sesame'!$B$9*$A171","v":630},{"$f":"'Dry Sesame'!$B$9*(1-'Dry Sesame'!$E$9)*$A171","v":472.5},{"$f":"'Dry Sesame'!$B$9*'Dry Sesame'!$E$9*$A171","v":157.5},{"$f":"('Dry Sesame'!$F$40+($B171-B$172)*'Dry Sesame'!$D$24)/$B171","v":0.17282663690476191},{"$f":"('Dry Sesame'!$G$40+($C171-C$172)*'Dry Sesame'!$D$24)/$C171","v":0.21093080357142857},{"$f":"('Dry Sesame'!$F$52+($B171-B$172)*'Dry Sesame'!$D$24)/$B171","v":0.33671552579365083},{"$f":"('Dry Sesame'!$G$52+($C171-C$172)*'Dry Sesame'!$D$24)/$C171","v":0.31728000992063488},{"$f":"IF($D171=0, \"N/A\", ('Dry Sesame'!$H$52+($D171-D$172)*'Dry Sesame'!$D$24)/$D171)","v":0.3950220734126984}]
[1,{"$f":"'Dry Sesame'!$B$9*$A172","v":700},{"$f":"'Dry Sesame'!$B$9*(1-'Dry Sesame'!$E$9)*$A172","v":525},{"$f":"'Dry Sesame'!$B$9*'Dry Sesame'!$E$9*$A172","v":175},{"$f":"('Dry Sesame'!$F$40+($B172-B$172)*'Dry Sesame'!$D$24)/$B172","v":0.16754397321428571},{"$f":"('Dry Sesame'!$G$40+($C172-C$172)*'Dry Sesame'!$D$24)/$C172","v":0.2018377232142857},{"$f":"('Dry Sesame'!$F$52+($B172-B$172)*'Dry Sesame'!$D$24)/$B172","v":0.31504397321428573},{"$f":"('Dry Sesame'!$G$52+($C172-C$172)*'Dry Sesame'!$D$24)/$C172","v":0.29755200892857142},{"$f":"IF($D172=0, \"N/A\", ('Dry Sesame'!$H$52+($D172-D$172)*'Dry Sesame'!$D$24)/$D172)","v":0.36751986607142856}]
[1.1000000000000001,{"$f":"'Dry Sesame'!$B$9*$A173","v":770.00000000000011},{"$f":"'Dry Sesame'!$B$9*(1-'Dry Sesame'!$E$9)*$A173","v":577.5},{"$f":"'Dry Sesame'!$B$9*'Dry Sesame'!$E$9*$A173","v":192.50000000000003},{"$f":"('Dry Sesame'!$F$40+($B173-B$172)*'Dry Sesame'!$D$24)/$B173","v":0.16322179383116883},{"$f":"('Dry Sesame'!$G$40+($C173-C$172)*'Dry Sesame'!$D$24)/$C173","v":0.19439793019480517},{"$f":"('Dry Sesame'!$F$52+($B173-B$172)*'Dry Sesame'!$D$24)/$B173","v":0.2973127029220779},{"$f":"('Dry Sesame'!$G$52+($C173-C$172)*'Dry Sesame'!$D$24)/$C173","v":0.28141091720779221},{"$f":"IF($D173=0, \"N/A\", ('Dry Sesame'!$H$52+($D173-D$172)*'Dry Sesame'!$D$24)/$D173)","v":0.34501806006493507}]
[1.25,{"$f":"'Dry Sesame'!$B$9*$A174","v":875},{"$f":"'Dry Sesame'!$B$9*(1-'Dry Sesame'!$E$9)*$A174","v":656.25},{"$f":"'Dry Sesame'!$B$9*'Dry Sesame'!$E$9*$A174","v":218.75},{"$f":"('Dry Sesame'!$F$40+($B174-B$172)*'Dry Sesame'!$D$24)/$B174","v":0.1580351785714286},{"$f":"('Dry Sesame'!$G$40+($C174-C$172)*'Dry Sesame'!$D$24)/$C174","v":0.18547017857142856},{"$f":"('Dry Sesame'!$F$52+($B174-B$172)*'Dry Sesame'!$D$24)/$B174","v":0.27603517857142862},{"$f":"('Dry Sesame'!$G$52+($C174-C$172)*'Dry Sesame'!$D$24)/$C174","v":0.26204160714285712},{"$f":"IF($D174=0, \"N/A\", ('Dry Sesame'!$H$52+($D174-D$172)*'Dry Sesame'!$D$24)/$D174)","v":0.31801589285714282}]
[]
[{"$f":"'Dry Sorghum'!$A$3:$H$3","v":"Dryland Sorghum"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Dry Sorghum'!C9","v":"cwt"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Dry Sorghum'!$B$9*$A179","v":13.5},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$A179","v":10.125},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$A179","v":3.375},{"$f":"('Dry Sorghum'!$F$41+($B179-B$181)*'Dry Sorghum'!$D$25)/$B179","v":9.4303078703703722},{"$f":"('Dry Sorghum'!$G$41+($C179-C$181)*'Dry Sorghum'!$D$25)/$C179","v":10.812906635802468},{"$f":"('Dry Sorghum'!$F$53+($B179-B$181)*'Dry Sorghum'!$D$25)/$B179","v":17.078456018518519},{"$f":"('Dry Sorghum'!$G$53+($C179-C$181)*'Dry Sorghum'!$D$25)/$C179","v":15.77586959876543},{"$f":"IF($D179=0, \"N/A\", ('Dry Sorghum'!$H$53+($D179-D$181)*'Dry Sorghum'!$D$25)/$D179)","v":20.986215277777777}]
[0.9,{"$f":"'Dry Sorghum'!$B$9*$A180","v":16.2},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$A180","v":12.15},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$A180","v":4.05},{"$f":"('Dry Sorghum'!$F$41+($B180-B$181)*'Dry Sorghum'!$D$25)/$B180","v":7.9252565586419763},{"$f":"('Dry Sorghum'!$G$41+($C180-C$181)*'Dry Sorghum'!$D$25)/$C180","v":9.0774221965020558},{"$f":"('Dry Sorghum'!$F$53+($B180-B$181)*'Dry Sorghum'!$D$25)/$B180","v":14.298713348765434},{"$f":"('Dry Sorghum'!$G$53+($C180-C$181)*'Dry Sorghum'!$D$25)/$C180","v":13.213224665637858},{"$f":"IF($D180=0, \"N/A\", ('Dry Sorghum'!$H$53+($D180-D$181)*'Dry Sorghum'!$D$25)/$D180)","v":17.555179398148148}]
[1,{"$f":"'Dry Sorghum'!$B$9*$A181","v":18},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$A181","v":13.5},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$A181","v":4.5},{"$f":"('Dry Sorghum'!$F$41+($B181-B$181)*'Dry Sorghum'!$D$25)/$B181","v":7.1727309027777784},{"$f":"('Dry Sorghum'!$G$41+($C181-C$181)*'Dry Sorghum'!$D$25)/$C181","v":8.2096799768518522},{"$f":"('Dry Sorghum'!$F$53+($B181-B$181)*'Dry Sorghum'!$D$25)/$B181","v":12.90884201388889},{"$f":"('Dry Sorghum'!$G$53+($C181-C$181)*'Dry Sorghum'!$D$25)/$C181","v":11.931902199074072},{"$f":"IF($D181=0, \"N/A\", ('Dry Sorghum'!$H$53+($D181-D$181)*'Dry Sorghum'!$D$25)/$D181)","v":15.839661458333333}]
[1.1000000000000001,{"$f":"'Dry Sorghum'!$B$9*$A182","v":19.8},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$A182","v":14.850000000000001},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$A182","v":4.95},{"$f":"('Dry Sorghum'!$F$41+($B182-B$181)*'Dry Sorghum'!$D$25)/$B182","v":6.5570280934343437},{"$f":"('Dry Sorghum'!$G$41+($C182-C$181)*'Dry Sorghum'!$D$25)/$C182","v":7.499709069865319},{"$f":"('Dry Sorghum'!$F$53+($B182-B$181)*'Dry Sorghum'!$D$25)/$B182","v":11.771674558080809},{"$f":"('Dry Sorghum'!$G$53+($C182-C$181)*'Dry Sorghum'!$D$25)/$C182","v":10.8835474537037},{"$f":"IF($D182=0, \"N/A\", ('Dry Sorghum'!$H$53+($D182-D$181)*'Dry Sorghum'!$D$25)/$D182)","v":14.436055871212123}]
[1.25,{"$f":"'Dry Sorghum'!$B$9*$A183","v":22.5},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$A183","v":16.875},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$A183","v":5.625},{"$f":"('Dry Sorghum'!$F$41+($B183-B$181)*'Dry Sorghum'!$D$25)/$B183","v":5.8181847222222229},{"$f":"('Dry Sorghum'!$G$41+($C183-C$181)*'Dry Sorghum'!$D$25)/$C183","v":6.6477439814814812},{"$f":"('Dry Sorghum'!$F$53+($B183-B$181)*'Dry Sorghum'!$D$25)/$B183","v":10.407073611111112},{"$f":"('Dry Sorghum'!$G$53+($C183-C$181)*'Dry Sorghum'!$D$25)/$C183","v":9.6255217592592572},{"$f":"IF($D183=0, \"N/A\", ('Dry Sorghum'!$H$53+($D183-D$181)*'Dry Sorghum'!$D$25)/$D183)","v":12.751729166666667}]
[]
[{"$f":"'Dry Sunflowers-Oilseed'!$A$3:$H$3","v":"Dryland Sunflowers-Oilseed "}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Dry Sunflowers-Oilseed'!C9","v":"lbs"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$A188","v":750},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$A188","v":562.5},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$A188","v":187.5},{"$f":"('Dry Sunflowers-Oilseed'!$F$40+($B188-B$190)*'Dry Sunflowers-Oilseed'!$D$24)/$B188","v":9.1512799999999964E-2},{"$f":"('Dry Sunflowers-Oilseed'!$G$40+($C188-C$190)*'Dry Sunflowers-Oilseed'!$D$24)/$C188","v":0.12618185555555553},{"$f":"('Dry Sunflowers-Oilseed'!$F$52+($B188-B$190)*'Dry Sunflowers-Oilseed'!$D$24)/$B188","v":0.22917946666666664},{"$f":"('Dry Sunflowers-Oilseed'!$G$52+($C188-C$190)*'Dry Sunflowers-Oilseed'!$D$24)/$C188","v":0.2155151888888889},{"$f":"IF($D188=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$52+($D188-D$190)*'Dry Sunflowers-Oilseed'!$D$24)/$D188)","v":0.27017230000000003}]
[0.9,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$A189","v":900},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$A189","v":675},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$A189","v":225},{"$f":"('Dry Sunflowers-Oilseed'!$F$40+($B189-B$190)*'Dry Sunflowers-Oilseed'!$D$24)/$B189","v":0.12626066666666663},{"$f":"('Dry Sunflowers-Oilseed'!$G$40+($C189-C$190)*'Dry Sunflowers-Oilseed'!$D$24)/$C189","v":0.15515154629629627},{"$f":"('Dry Sunflowers-Oilseed'!$F$52+($B189-B$190)*'Dry Sunflowers-Oilseed'!$D$24)/$B189","v":0.24098288888888886},{"$f":"('Dry Sunflowers-Oilseed'!$G$52+($C189-C$190)*'Dry Sunflowers-Oilseed'!$D$24)/$C189","v":0.22959599074074075},{"$f":"IF($D189=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$52+($D189-D$190)*'Dry Sunflowers-Oilseed'!$D$24)/$D189)","v":0.27514358333333333}]
[1,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$A190","v":1000},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$A190","v":750},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$A190","v":250},{"$f":"('Dry Sunflowers-Oilseed'!$F$40+($B190-B$190)*'Dry Sunflowers-Oilseed'!$D$24)/$B190","v":0.14363459999999997},{"$f":"('Dry Sunflowers-Oilseed'!$G$40+($C190-C$190)*'Dry Sunflowers-Oilseed'!$D$24)/$C190","v":0.16963639166666664},{"$f":"('Dry Sunflowers-Oilseed'!$F$52+($B190-B$190)*'Dry Sunflowers-Oilseed'!$D$24)/$B190","v":0.24688459999999998},{"$f":"('Dry Sunflowers-Oilseed'!$G$52+($C190-C$190)*'Dry Sunflowers-Oilseed'!$D$24)/$C190","v":0.23663639166666667},{"$f":"IF($D190=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$52+($D190-D$190)*'Dry Sunflowers-Oilseed'!$D$24)/$D190)","v":0.27762922500000004}]
[1.1000000000000001,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$A191","v":1100},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$A191","v":825.00000000000011},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$A191","v":275},{"$f":"('Dry Sunflowers-Oilseed'!$F$40+($B191-B$190)*'Dry Sunflowers-Oilseed'!$D$24)/$B191","v":0.15784963636363633},{"$f":"('Dry Sunflowers-Oilseed'!$G$40+($C191-C$190)*'Dry Sunflowers-Oilseed'!$D$24)/$C191","v":0.1814876287878788},{"$f":"('Dry Sunflowers-Oilseed'!$F$52+($B191-B$190)*'Dry Sunflowers-Oilseed'!$D$24)/$B191","v":0.25171327272727273},{"$f":"('Dry Sunflowers-Oilseed'!$G$52+($C191-C$190)*'Dry Sunflowers-Oilseed'!$D$24)/$C191","v":0.24239671969696969},{"$f":"IF($D191=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$52+($D191-D$190)*'Dry Sunflowers-Oilseed'!$D$24)/$D191)","v":0.27966293181818186}]
[1.25,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$A192","v":1250},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$A192","v":937.5},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$A192","v":312.5},{"$f":"('Dry Sunflowers-Oilseed'!$F$40+($B192-B$190)*'Dry Sunflowers-Oilseed'!$D$24)/$B192","v":0.17490767999999998},{"$f":"('Dry Sunflowers-Oilseed'!$G$40+($C192-C$190)*'Dry Sunflowers-Oilseed'!$D$24)/$C192","v":0.19570911333333332},{"$f":"('Dry Sunflowers-Oilseed'!$F$52+($B192-B$190)*'Dry Sunflowers-Oilseed'!$D$24)/$B192","v":0.25750767999999996},{"$f":"('Dry Sunflowers-Oilseed'!$G$52+($C192-C$190)*'Dry Sunflowers-Oilseed'!$D$24)/$C192","v":0.24930911333333333},{"$f":"IF($D192=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$52+($D192-D$190)*'Dry Sunflowers-Oilseed'!$D$24)/$D192)","v":0.28210338000000001}]
[]
[{"$f":"'Dry Wheat'!$A$3:$H$3","v":"Dryland Wheat"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield",{"$f":"'Dry Wheat'!C9","v":"bu"},null,null,"Total","Operator","Total","Operator","Owner"]
[0.75,{"$f":"'Dry Wheat'!$B$9*$A197","v":13.5},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$A197","v":10.125},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$A197","v":3.375},{"$f":"('Dry Wheat'!$F$40+($B197-B$199)*'Dry Wheat'!$D$25)/$B197","v":9.7324467592592594},{"$f":"('Dry Wheat'!$G$40+($C197-C$199)*'Dry Wheat'!$D$25)/$C197","v":11.480048611111112},{"$f":"('Dry Wheat'!$F$52+($B197-B$199)*'Dry Wheat'!$D$25)/$B197","v":17.38059490740741},{"$f":"('Dry Wheat'!$G$52+($C197-C$199)*'Dry Wheat'!$D$25)/$C197","v":16.443011574074074},{"$f":"IF($D197=0, \"N/A\", ('Dry Wheat'!$H$52+($D197-D$199)*'Dry Wheat'!$D$25)/$D197)","v":20.193344907407408}]
[0.9,{"$f":"'Dry Wheat'!$B$9*$A198","v":16.2},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$A198","v":12.15},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$A198","v":4.05},{"$f":"('Dry Wheat'!$F$40+($B198-B$199)*'Dry Wheat'!$D$25)/$B198","v":8.1337056327160493},{"$f":"('Dry Wheat'!$G$40+($C198-C$199)*'Dry Wheat'!$D$25)/$C198","v":9.5900405092592589},{"$f":"('Dry Wheat'!$F$52+($B198-B$199)*'Dry Wheat'!$D$25)/$B198","v":14.507162422839507},{"$f":"('Dry Wheat'!$G$52+($C198-C$199)*'Dry Wheat'!$D$25)/$C198","v":13.725842978395061},{"$f":"IF($D198=0, \"N/A\", ('Dry Wheat'!$H$52+($D198-D$199)*'Dry Wheat'!$D$25)/$D198)","v":16.85112075617284}]
[1,{"$f":"'Dry Wheat'!$B$9*$A199","v":18},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$A199","v":13.5},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$A199","v":4.5},{"$f":"('Dry Wheat'!$F$40+($B199-B$199)*'Dry Wheat'!$D$25)/$B199","v":7.3343350694444451},{"$f":"('Dry Wheat'!$G$40+($C199-C$199)*'Dry Wheat'!$D$25)/$C199","v":8.6450364583333332},{"$f":"('Dry Wheat'!$F$52+($B199-B$199)*'Dry Wheat'!$D$25)/$B199","v":13.070446180555557},{"$f":"('Dry Wheat'!$G$52+($C199-C$199)*'Dry Wheat'!$D$25)/$C199","v":12.367258680555555},{"$f":"IF($D199=0, \"N/A\", ('Dry Wheat'!$H$52+($D199-D$199)*'Dry Wheat'!$D$25)/$D199)","v":15.180008680555554}]
[1.1000000000000001,{"$f":"'Dry Wheat'!$B$9*$A200","v":19.8},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$A200","v":14.850000000000001},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$A200","v":4.95},{"$f":"('Dry Wheat'!$F$40+($B200-B$199)*'Dry Wheat'!$D$25)/$B200","v":6.6803046085858595},{"$f":"('Dry Wheat'!$G$40+($C200-C$199)*'Dry Wheat'!$D$25)/$C200","v":7.8718513257575751},{"$f":"('Dry Wheat'!$F$52+($B200-B$199)*'Dry Wheat'!$D$25)/$B200","v":11.894951073232324},{"$f":"('Dry Wheat'!$G$52+($C200-C$199)*'Dry Wheat'!$D$25)/$C200","v":11.255689709595957},{"$f":"IF($D200=0, \"N/A\", ('Dry Wheat'!$H$52+($D200-D$199)*'Dry Wheat'!$D$25)/$D200)","v":13.812735164141413}]
[1.25,{"$f":"'Dry Wheat'!$B$9*$A201","v":22.5},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$A201","v":16.875},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$A201","v":5.625},{"$f":"('Dry Wheat'!$F$40+($B201-B$199)*'Dry Wheat'!$D$25)/$B201","v":5.8954680555555559},{"$f":"('Dry Wheat'!$G$40+($C201-C$199)*'Dry Wheat'!$D$25)/$C201","v":6.9440291666666667},{"$f":"('Dry Wheat'!$F$52+($B201-B$199)*'Dry Wheat'!$D$25)/$B201","v":10.484356944444444},{"$f":"('Dry Wheat'!$G$52+($C201-C$199)*'Dry Wheat'!$D$25)/$C201","v":9.9218069444444446},{"$f":"IF($D201=0, \"N/A\", ('Dry Wheat'!$H$52+($D201-D$199)*'Dry Wheat'!$D$25)/$D201)","v":12.172006944444444}]

{"sheet":"Comparative Returns","index":26,"n_rows":28,"n_cols":25,"rows_kept":28,"cut":false,"hidden":false,"merged":[[4,1,4,3],[4,22,4,24],[4,7,4,9],[4,14,4,16],[4,17,4,19],[4,4,4,6],[4,10,4,12]]}
[]
["Comparative Returns"]
["Projected for 2016"]
[]
[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,"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"]
[{"$f":"'Irr Alfalfa'!$A$3:$H$3","v":"Irrigated Alfalfa "},{"$f":"'Irr Alfalfa'!F$11","v":1140},{"$f":"'Irr Alfalfa'!G$11","v":855},{"$f":"'Irr Alfalfa'!H$11","v":285},{"$f":"'Irr Alfalfa'!F$47","v":789.08416580882351},{"$f":"'Irr Alfalfa'!G$47","v":668.73437435661765},{"$f":"'Irr Alfalfa'!H$47","v":120.34979145220588},{"$f":"B7-E7","v":350.91583419117649},{"$f":"C7-F7","v":186.26562564338235},{"$f":"D7-G7","v":164.65020854779414},{"$f":"'Irr Alfalfa'!F$62","v":1076.3341658088234},{"$f":"'Irr Alfalfa'!G$62","v":816.98437435661765},{"$f":"'Irr Alfalfa'!H$62","v":259.34979145220586},{"$f":"'Irr Alfalfa'!B36","v":24},{"$f":"IF($N7=0,\"-\",H7/$N7)","v":14.621493091299021},{"$f":"IF($N7=0,\"-\",I7/$N7)","v":7.761067735140931},{"$f":"IF($N7=0,\"-\",J7/$N7)","v":6.860425356158089},{"$f":"B7-K7","v":63.6658341911766},{"$f":"C7-L7","v":38.01562564338235},{"$f":"D7-M7","v":25.650208547794136},{"$f":"'Irr Alfalfa'!$D$9","v":190},{"$f":"'Irr Alfalfa'!$C$9","v":"tons"},{"$f":"IF($U7=0, 0, K7/$U7)","v":5.6649166621517022},{"$f":"IF($U7=0, 0, IF('Irr Alfalfa'!$E$9=0,0,L7/$U7/(1-'Irr Alfalfa'!$E$9)))","v":5.7332236796955627},{"$f":"IF($U7=0, 0, IF('Irr Alfalfa'!$E$9=0,0,M7/$U7/('Irr Alfalfa'!$E$9)))","v":5.4599956095201234}]
[{"$f":"'Irr Blackeyes'!$A$3:$H$3","v":"Irrigated Blackeyed Peas"},{"$f":"'Irr Blackeyes'!F$11","v":647.5},{"$f":"'Irr Blackeyes'!G$11","v":485.625},{"$f":"'Irr Blackeyes'!H$11","v":161.875},{"$f":"'Irr Blackeyes'!F$46","v":271.71754999999996},{"$f":"'Irr Blackeyes'!G$46","v":243.01442500000002},{"$f":"'Irr Blackeyes'!H$46","v":28.703125},{"$f":"B8-E8","v":375.78245000000004},{"$f":"C8-F8","v":242.61057499999998},{"$f":"D8-G8","v":133.171875},{"$f":"'Irr Blackeyes'!F$60","v":460.96754999999996},{"$f":"'Irr Blackeyes'!G$60","v":293.26442500000002},{"$f":"'Irr Blackeyes'!H$60","v":167.703125},{"$f":"'Irr Blackeyes'!B39","v":1},{"$f":"IF($N8=0,\"-\",H8/$N8)","v":375.78245000000004},{"$f":"IF($N8=0,\"-\",I8/$N8)","v":242.61057499999998},{"$f":"IF($N8=0,\"-\",J8/$N8)","v":133.171875},{"$f":"B8-K8","v":186.53245000000004},{"$f":"C8-L8","v":192.36057499999998},{"$f":"D8-M8","v":-5.828125},{"$f":"'Irr Blackeyes'!$D$9","v":0.35},{"$f":"'Irr Blackeyes'!$C$9","v":"lbs"},{"$f":"IF($U8=0, 0, K8/$U8)","v":1317.0501428571429},{"$f":"IF($U8=0, 0, IF('Irr Blackeyes'!$E$9=0,0,L8/$U8/(1-'Irr Blackeyes'!$E$9)))","v":1117.1978095238096},{"$f":"IF($U8=0, 0, IF('Irr Blackeyes'!$E$9=0,0,M8/$U8/('Irr Blackeyes'!$E$9)))","v":1916.6071428571429}]
[{"$f":"'Irr Corn'!$A$3:$H$3","v":"Irrigated Corn"},{"$f":"'Irr Corn'!F$11","v":840},{"$f":"'Irr Corn'!G$11","v":630},{"$f":"'Irr Corn'!H$11","v":210},{"$f":"'Irr Corn'!F$46","v":836.52263344277685},{"$f":"'Irr Corn'!G$46","v":742.85128758208259},{"$f":"'Irr Corn'!H$46","v":93.671345860694188},3.4773665572231494,-112.85128758208259,116.32865413930581,{"$f":"'Irr Corn'!F$60","v":1053.7726334427769},{"$f":"'Irr Corn'!G$60","v":793.10128758208259},{"$f":"'Irr Corn'!H$60","v":260.6713458606942},{"$f":"'Irr Corn'!B35","v":24},0.14489027321763123,-4.7021369825867749,4.8470272558044085,-213.77263344277685,-163.10128758208259,-50.671345860694203,{"$f":"'Irr Corn'!$D$9","v":4},{"$f":"'Irr Corn'!$C$9","v":"bu"},{"$f":"IF($U9=0, 0, K9/$U9)","v":263.44315836069421},{"$f":"IF($U9=0, 0, IF('Irr Corn'!$E$9=0,0,L9/$U9/(1-'Irr Corn'!$E$9)))","v":264.36709586069418},{"$f":"IF($U9=0, 0, IF('Irr Corn'!$E$9=0,0,M9/$U9/('Irr Corn'!$E$9)))","v":260.6713458606942}]
[{"$f":"'Irr Corn Silage'!$A$3:$H$3","v":"Irrigated Corn Silage"},{"$f":"'Irr Corn Silage'!F$11","v":988},{"$f":"'Irr Corn Silage'!G$11","v":741},{"$f":"'Irr Corn Silage'!H$11","v":247},{"$f":"'Irr Corn Silage'!F$46","v":932.03348560623829},{"$f":"'Irr Corn Silage'!G$46","v":804.96477670467868},{"$f":"'Irr Corn Silage'!H$46","v":127.06870890155956},55.966514393761713,-63.964776704678684,119.93129109844044,{"$f":"'Irr Corn Silage'!F$60","v":1149.2834856062382},{"$f":"'Irr Corn Silage'!G$60","v":855.21477670467868},{"$f":"'Irr Corn Silage'!H$60","v":294.06870890155955},{"$f":"'Irr Corn Silage'!B35","v":22},2.5439324724437142,-2.9074898502126674,5.4514223226563834,-161.28348560623817,-114.21477670467868,-47.068708901559546,{"$f":"'Irr Corn Silage'!$D$9","v":38},{"$f":"'Irr Corn Silage'!$C$9","v":"tons"},30.244302252795741,{"$f":"IF($U10=0, 0, IF('Irr Corn Silage'!$E$9=0,0,L10/$U10/(1-'Irr Corn Silage'!$E$9)))","v":30.007536024725567},{"$f":"IF($U10=0, 0, IF('Irr Corn Silage'!$E$9=0,0,M10/$U10/('Irr Corn Silage'!$E$9)))","v":30.954600937006269}]
[{"$f":"'Irr Cotton Drip'!$A$3:$H$3","v":"Irrigated Cotton - Drip"},{"$f":"'Irr Cotton Drip'!F$12","v":1298.5},{"$f":"'Irr Cotton Drip'!G$12","v":869.99499999999989},{"$f":"'Irr Cotton Drip'!H$12","v":428.505},{"$f":"'Irr Cotton Drip'!F$54","v":1034.6789009191177},{"$f":"'Irr Cotton Drip'!G$54","v":892.78122336580884},{"$f":"'Irr Cotton Drip'!H$54","v":141.89767755330882},{"$f":"B11-E11","v":263.82109908088228},{"$f":"C11-F11","v":-22.786223365808951},{"$f":"D11-G11","v":286.60732244669117},{"$f":"'Irr Cotton Drip'!F$68","v":1271.9289009191177},{"$f":"'Irr Cotton Drip'!G$68","v":943.03122336580884},{"$f":"'Irr Cotton Drip'!H$68","v":328.89767755330882},{"$f":"'Irr Cotton Drip'!B42","v":2},{"$f":"IF($N11=0,\"-\",H11/$N11)","v":131.91054954044114},{"$f":"IF($N11=0,\"-\",I11/$N11)","v":-11.393111682904475},{"$f":"IF($N11=0,\"-\",J11/$N11)","v":143.30366122334559},{"$f":"B11-K11","v":26.571099080882277},{"$f":"C11-L11","v":-73.036223365808951},{"$f":"D11-M11","v":99.607322446691171},{"$f":"'Irr Cotton Drip'!$D$9","v":0.6},{"$f":"'Irr Cotton Drip'!$C$9","v":"lbs"},{"$f":"IF($U11=0, 0, K11/($U11+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500))","v":1714.1898934219917},{"$f":"IF($U11=0, 0, IF('Irr Cotton Drip'!$E$9=0,0,L11/($U11+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500)/(1-'Irr Cotton Drip'!$E$9)))","v":1896.9127878782815},{"$f":"IF($U11=0, 0, IF('Irr Cotton Drip'!$E$9=0,0,M11/($U11+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500)/('Irr Cotton Drip'!$E$9)))","v":1343.207047101645}]
[{"$f":"'Irr Cotton Pivot'!$A$3:$H$3","v":"Irrigated Cotton - Pivot"},{"$f":"'Irr Cotton Pivot'!F$12","v":927.5},{"$f":"'Irr Cotton Pivot'!G$12","v":695.625},{"$f":"'Irr Cotton Pivot'!H$12","v":231.875},{"$f":"'Irr Cotton Pivot'!F$53","v":771.16018637079833},{"$f":"'Irr Cotton Pivot'!G$53","v":656.45612727809873},{"$f":"'Irr Cotton Pivot'!H$53","v":114.70405909269958},156.33981362920167,39.168872721901266,117.17094090730042,{"$f":"'Irr Cotton Pivot'!F$67","v":960.41018637079833},{"$f":"'Irr Cotton Pivot'!G$67","v":706.70612727809873},{"$f":"'Irr Cotton Pivot'!H$67","v":253.70405909269959},{"$f":"'Irr Cotton Pivot'!B42","v":12},13.028317802433472,3.2640727268251055,9.7642450756083683,-32.910186370798328,-11.081127278098734,-21.829059092699595,{"$f":"'Irr Cotton Pivot'!$D$9","v":0.6},{"$f":"'Irr Cotton Pivot'!$C$9","v":"lbs"},{"$f":"IF($U12=0, 0, K12/($U12+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500))","v":1294.3533509040408},{"$f":"IF($U12=0, 0, IF('Irr Cotton Pivot'!$E$9=0,0,L12/($U12+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500)/(1-'Irr Cotton Pivot'!$E$9)))","v":1269.9121783973023},{"$f":"IF($U12=0, 0, IF('Irr Cotton Pivot'!$E$9=0,0,M12/($U12+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500)/('Irr Cotton Pivot'!$E$9)))","v":1367.6768684242566}]
[{"$f":"'Irr Guar'!$A$3:$H$3","v":"Irrigated Guar"},{"$f":"'Irr Guar'!F$11","v":180},{"$f":"'Irr Guar'!G$11","v":135},{"$f":"'Irr Guar'!H$11","v":45},{"$f":"'Irr Guar'!F$47","v":176.57281923076926},{"$f":"'Irr Guar'!G$47","v":145.75918942307689},{"$f":"'Irr Guar'!H$47","v":30.813629807692308},{"$f":"B13-E13","v":3.4271807692307448},{"$f":"C13-F13","v":-10.75918942307689},{"$f":"D13-G13","v":14.186370192307692},{"$f":"'Irr Guar'!F$61","v":368.82281923076926},{"$f":"'Irr Guar'!G$61","v":196.00918942307689},{"$f":"'Irr Guar'!H$61","v":172.81362980769231},{"$f":"'Irr Guar'!B36","v":4},{"$f":"IF($N13=0,\"-\",H13/$N13)","v":0.85679519230768619},{"$f":"IF($N13=0,\"-\",I13/$N13)","v":-2.6897973557692225},{"$f":"IF($N13=0,\"-\",J13/$N13)","v":3.5465925480769229},{"$f":"B13-K13","v":-188.82281923076926},{"$f":"C13-L13","v":-61.00918942307689},{"$f":"D13-M13","v":-127.81362980769231},{"$f":"'Irr Guar'!$D$9","v":0.15},{"$f":"'Irr Guar'!$C$9","v":"lb"},{"$f":"IF($U13=0, 0, K13/$U13)","v":2458.818794871795},{"$f":"IF($U13=0, 0, IF('Irr Guar'!$E$9=0,0,L13/$U13/(1-'Irr Guar'!$E$9)))","v":1742.3039059829059},{"$f":"IF($U13=0, 0, IF('Irr Guar'!$E$9=0,0,M13/$U13/('Irr Guar'!$E$9)))","v":4608.3634615384617}]
[{"$f":"'Irr Peanuts'!$A$3:$H$3","v":"Irrigated Peanuts"},{"$f":"'Irr Peanuts'!F$11","v":900},{"$f":"'Irr Peanuts'!G$11","v":675},{"$f":"'Irr Peanuts'!H$11","v":225},{"$f":"'Irr Peanuts'!F$50","v":917.07638235294121},{"$f":"'Irr Peanuts'!G$50","v":799.16241176470589},{"$f":"'Irr Peanuts'!H$50","v":117.9139705882353},-17.076382352941209,-124.16241176470589,107.0860294117647,{"$f":"'Irr Peanuts'!F$64","v":1134.3263823529412},{"$f":"'Irr Peanuts'!G$64","v":849.41241176470589},{"$f":"'Irr Peanuts'!H$64","v":284.91397058823532},{"$f":"'Irr Peanuts'!B39","v":24},-0.71151593137255043,-5.1734338235294119,4.4619178921568627,-234.32638235294121,-174.41241176470589,-59.913970588235316,{"$f":"'Irr Peanuts'!$D$9","v":400},{"$f":"'Irr Peanuts'!$C$9","v":"tons"},2.835815955882353,{"$f":"IF($U14=0, 0, IF('Irr Peanuts'!$E$9=0,0,L14/$U14/(1-'Irr Peanuts'!$E$9)))","v":2.8313747058823533},{"$f":"IF($U14=0, 0, IF('Irr Peanuts'!$E$9=0,0,M14/$U14/('Irr Peanuts'!$E$9)))","v":2.8491397058823531}]
[{"$f":"'Irr Sesame'!$A$3:$H$3","v":"Irrigated Sesame"},{"$f":"'Irr Sesame'!F$12","v":570},{"$f":"'Irr Sesame'!G$12","v":427.5},{"$f":"'Irr Sesame'!H$12","v":142.5},{"$f":"'Irr Sesame'!F$47","v":325.49856102941175},{"$f":"'Irr Sesame'!G$47","v":294.26174577205887},{"$f":"'Irr Sesame'!H$47","v":31.236815257352941},{"$f":"B15-E15","v":244.50143897058825},{"$f":"C15-F15","v":133.23825422794113},{"$f":"D15-G15","v":111.26318474264706},{"$f":"'Irr Sesame'!F$61","v":514.7485610294118},{"$f":"'Irr Sesame'!G$61","v":344.51174577205887},{"$f":"'Irr Sesame'!H$61","v":170.23681525735293},{"$f":"'Irr Sesame'!B36","v":11},{"$f":"IF($N15=0,\"-\",H15/$N15)","v":22.227403542780749},{"$f":"IF($N15=0,\"-\",I15/$N15)","v":12.112568566176465},{"$f":"IF($N15=0,\"-\",J15/$N15)","v":10.114834976604278},{"$f":"B15-K15","v":55.251438970588197},{"$f":"C15-L15","v":82.988254227941127},{"$f":"D15-M15","v":-27.73681525735293},{"$f":"'Irr Sesame'!$D$9","v":0.38},{"$f":"'Irr Sesame'!$C$9","v":"lbs"},{"$f":"IF($U15=0, 0, K15/$U15)","v":1354.6014763931889},{"$f":"IF($U15=0, 0, IF('Irr Sesame'!$E$9=0,0,L15/$U15/(1-'Irr Sesame'!$E$9)))","v":1208.8131430598557},{"$f":"IF($U15=0, 0, IF('Irr Sesame'!$E$9=0,0,M15/$U15/('Irr Sesame'!$E$9)))","v":1791.9664763931887}]
[{"$f":"'Irr Sorghum'!$A$3:$H$3","v":"Irrigated Sorghum"},{"$f":"'Irr Sorghum'!F$12","v":376.75},{"$f":"'Irr Sorghum'!G$12","v":282.5625},{"$f":"'Irr Sorghum'!H$12","v":94.1875},{"$f":"'Irr Sorghum'!F$46","v":382.68077464131989},{"$f":"'Irr Sorghum'!G$46","v":328.76746223098996},{"$f":"'Irr Sorghum'!H$46","v":53.913312410329986},-5.9307746413198856,-46.204962230989963,40.274187589670014,{"$f":"'Irr Sorghum'!F$60","v":571.93077464131989},{"$f":"'Irr Sorghum'!G$60","v":379.01746223098996},{"$f":"'Irr Sorghum'!H$60","v":192.91331241032998},{"$f":"'Irr Sorghum'!B35","v":9},-0.65897496014665391,-5.1338846923322183,4.4749097321855569,-195.18077464131989,-96.454962230989963,-98.725812410329979,{"$f":"'Irr Sorghum'!$D$9","v":6.85},{"$f":"'Irr Sorghum'!$C$9","v":"cwt"},{"$f":"IF($U16=0, 0, (K16-'Irr Sorghum'!$F$10)/$U16)","v":83.493543743258385},{"$f":"IF($U16=0, 0, IF('Irr Sorghum'!$E$9=0,0,(L16-'Irr Sorghum'!$G$10)/$U16/(1-'Irr Sorghum'!$E$9)))","v":73.774688512114835},{"$f":"IF($U16=0, 0, IF('Irr Sorghum'!$E$9=0,0,(M16-'Irr Sorghum'!$H$10)/$U16/('Irr Sorghum'!$E$9)))","v":112.65010943668905}]
[{"$f":"'Irr Sorghum Silage'!$A$3:$H$3","v":"Irrigated Sorghum Silage"},{"$f":"'Irr Sorghum Silage'!F$11","v":816},{"$f":"'Irr Sorghum Silage'!G$11","v":612},{"$f":"'Irr Sorghum Silage'!H$11","v":204},{"$f":"'Irr Sorghum Silage'!F$45","v":665.63276955703009},{"$f":"'Irr Sorghum Silage'!G$45","v":572.92650475923597},{"$f":"'Irr Sorghum Silage'!H$45","v":92.70626479779412},150.36723044296991,39.073495240764032,111.29373520220588,{"$f":"'Irr Sorghum Silage'!F$59","v":854.88276955703009},{"$f":"'Irr Sorghum Silage'!G$59","v":623.17650475923597},{"$f":"'Irr Sorghum Silage'!H$59","v":231.70626479779412},{"$f":"'Irr Sorghum Silage'!B34","v":16},9.3979519026856195,2.442093452547752,6.9558584501378675,-38.882769557030088,-11.176504759235968,-27.70626479779412,{"$f":"'Irr Sorghum Silage'!$D$9","v":34},{"$f":"'Irr Sorghum Silage'!$C$9","v":"tons"},25.143610869324416,{"$f":"IF($U17=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,L17/$U17/(1-'Irr Sorghum Silage'!$E$9)))","v":24.438294304283762},{"$f":"IF($U17=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,M17/$U17/('Irr Sorghum Silage'!$E$9)))","v":27.259560564446367}]
[{"$f":"'Irr Soybeans'!$A$3:$H$3","v":"Irrigated Soybeans"},{"$f":"'Irr Soybeans'!F$11","v":340},{"$f":"'Irr Soybeans'!G$11","v":255},{"$f":"'Irr Soybeans'!H$11","v":85},{"$f":"'Irr Soybeans'!F$48","v":455.68250661764705},{"$f":"'Irr Soybeans'!G$48","v":411.62341121323533},{"$f":"'Irr Soybeans'!H$48","v":44.059095404411764},-115.68250661764705,-156.62341121323533,40.940904595588236,{"$f":"'Irr Soybeans'!F$62","v":644.93250661764705},{"$f":"'Irr Soybeans'!G$62","v":461.87341121323533},{"$f":"'Irr Soybeans'!H$62","v":183.05909540441178},{"$f":"'Irr Soybeans'!B37","v":15},-7.7121671078431371,-10.441560747549023,2.7293936397058824,-304.93250661764705,-206.87341121323533,-98.059095404411778,{"$f":"'Irr Soybeans'!$D$9","v":8.5},{"$f":"'Irr Soybeans'!$C$9","v":"bu"},75.874412543252589,{"$f":"IF($U18=0, 0, IF('Irr Soybeans'!$E$9=0,0,L18/$U18/(1-'Irr Soybeans'!$E$9)))","v":72.450731170703577},{"$f":"IF($U18=0, 0, IF('Irr Soybeans'!$E$9=0,0,M18/$U18/('Irr Soybeans'!$E$9)))","v":86.145456660899654}]
[{"$f":"'Irr Sunflowers-Confection'!$A$3:$H$3","v":"Irrigated Sunflowers-Confectionary "},{"$f":"'Irr Sunflowers-Confection'!F$12","v":426.71999999999997},{"$f":"'Irr Sunflowers-Confection'!G$12","v":320.03999999999996},{"$f":"'Irr Sunflowers-Confection'!H$12","v":106.67999999999999},{"$f":"'Irr Sunflowers-Confection'!F$47","v":335.66572977941172},{"$f":"'Irr Sunflowers-Confection'!G$47","v":289.79692233455876},{"$f":"'Irr Sunflowers-Confection'!H$47","v":45.868807444852933},91.054270220588251,30.243077665441206,60.811192555147059,{"$f":"'Irr Sunflowers-Confection'!F$61","v":524.91572977941178},{"$f":"'Irr Sunflowers-Confection'!G$61","v":340.04692233455876},{"$f":"'Irr Sunflowers-Confection'!H$61","v":184.86880744485293},{"$f":"'Irr Sunflowers-Confection'!B36","v":8},11.381783777573531,3.7803847081801507,7.6013990693933824,-98.195729779411806,-20.006922334558794,-78.188807444852941,{"$f":"'Irr Sunflowers-Confection'!$D$9","v":0.21335999999999999},{"$f":"'Irr Sunflowers-Confection'!$C$9","v":"lbs"},2460.2349539717461,{"$f":"IF($U19=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,L19/$U19/(1-'Irr Sunflowers-Confection'!$E$9)))","v":2125.0276361364754},{"$f":"IF($U19=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,M19/$U19/('Irr Sunflowers-Confection'!$E$9)))","v":3465.8569074775578}]
[{"$f":"'Irr Sunflowers-Oilseed'!$A$3:$H$3","v":"Irrigated Sunflowers-Oilseed "},{"$f":"'Irr Sunflowers-Oilseed'!F$11","v":280},{"$f":"'Irr Sunflowers-Oilseed'!G$11","v":210},{"$f":"'Irr Sunflowers-Oilseed'!H$11","v":70},{"$f":"'Irr Sunflowers-Oilseed'!F$46","v":318.50557977941173},{"$f":"'Irr Sunflowers-Oilseed'!G$46","v":285.12227858455879},{"$f":"'Irr Sunflowers-Oilseed'!H$46","v":33.383301194852933},-38.505579779411732,-75.122278584558785,36.616698805147067,{"$f":"'Irr Sunflowers-Oilseed'!F$60","v":507.75557977941173},{"$f":"'Irr Sunflowers-Oilseed'!G$60","v":335.37227858455879},{"$f":"'Irr Sunflowers-Oilseed'!H$60","v":172.38330119485295},{"$f":"'Irr Sunflowers-Oilseed'!B35","v":8},-4.8131974724264666,-9.3902848230698481,4.5770873506433833,-227.75557977941173,-125.37227858455879,-102.38330119485295,{"$f":"'Irr Sunflowers-Oilseed'!$D$9","v":0.14000000000000001},{"$f":"'Irr Sunflowers-Oilseed'!$C$9","v":"lbs"},3626.8255698529406,{"$f":"IF($U20=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,L20/$U20/(1-'Irr Sunflowers-Oilseed'!$E$9)))","v":3194.0217008053219},{"$f":"IF($U20=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,M20/$U20/('Irr Sunflowers-Oilseed'!$E$9)))","v":4925.2371769957981}]
[{"$f":"'Irr Wheat'!$A$3:$H$3","v":"Irrigated Wheat"},{"$f":"'Irr Wheat'!F$12","v":346.2},{"$f":"'Irr Wheat'!G$12","v":259.64999999999998},{"$f":"'Irr Wheat'!H$12","v":86.55},{"$f":"'Irr Wheat'!F$45","v":449.51650820480631},{"$f":"'Irr Wheat'!G$45","v":394.90575615360473},{"$f":"'Irr Wheat'!H$45","v":54.61075205120158},-103.31650820480633,-135.25575615360475,31.939247948798418,{"$f":"'Irr Wheat'!F$59","v":638.76650820480631},{"$f":"'Irr Wheat'!G$59","v":445.15575615360473},{"$f":"'Irr Wheat'!H$59","v":193.61075205120159},{"$f":"'Irr Wheat'!B34","v":14},-7.3797505860575949,-9.6611254395431967,2.2813748534856013,-292.56650820480633,-185.50575615360475,-107.06075205120159,{"$f":"'Irr Wheat'!$D$9","v":4.75},{"$f":"'Irr Wheat'!$C$9","v":"bu"},{"$f":"IF($U21=0, 0, (K21-'Irr Wheat'!$F$10)/$U21)","v":121.59294909574869},{"$f":"IF($U21=0, 0, IF('Irr Wheat'!$E$9=0,0,(L21-'Irr Wheat'!$G$10)/$U21/(1-'Irr Wheat'!$E$9)))","v":112.07179120101183},{"$f":"IF($U21=0, 0, IF('Irr Wheat'!$E$9=0,0,(M21-'Irr Wheat'!$H$10)/$U21/('Irr Wheat'!$E$9)))","v":150.15642277995923}]
[{"$f":"'Dry Cotton Conventional'!$A$3:H3","v":"Dryland Cotton - Conventional"},{"$f":"'Dry Cotton Conventional'!F$12","v":259.7},{"$f":"'Dry Cotton Conventional'!G$12","v":194.77500000000001},{"$f":"'Dry Cotton Conventional'!H$12","v":64.924999999999997},{"$f":"'Dry Cotton Conventional'!F$46","v":286.2363872454751},{"$f":"'Dry Cotton Conventional'!G$46","v":255.57942793410635},{"$f":"'Dry Cotton Conventional'!H$46","v":30.65695931136878},{"$f":"B22-E22","v":-26.536387245475112},{"$f":"C22-F22","v":-60.804427934106343},{"$f":"D22-G22","v":34.268040688631217},{"$f":"'Dry Cotton Conventional'!F$58","v":389.4863872454751},{"$f":"'Dry Cotton Conventional'!G$58","v":305.82942793410632},{"$f":"'Dry Cotton Conventional'!H$58","v":83.65695931136878},null,null,null,null,{"$f":"B22-K22","v":-129.78638724547511},{"$f":"C22-L22","v":-111.05442793410631},{"$f":"D22-M22","v":-18.731959311368783},{"$f":"'Dry Cotton Conventional'!$D$9","v":0.6},{"$f":"'Dry Cotton Conventional'!$C$9","v":"lbs"},{"$f":"IF($U22=0, 0, K22/($U22+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500))","v":524.91426852489906},{"$f":"IF($U22=0, 0, IF('Dry Cotton Conventional'!$E$9=0,0,L22/($U22+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500)/(1-'Dry Cotton Conventional'!$E$9)))","v":549.55872045661511},{"$f":"IF($U22=0, 0, IF('Dry Cotton Conventional'!$E$9=0,0,M22/($U22+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500)/('Dry Cotton Conventional'!$E$9)))","v":450.98091272975086}]
[{"$f":"'Dry Cotton HT'!$A$3:$H$3","v":"Dryland Cotton - Herbicide Tolerant"},{"$f":"'Dry Cotton HT'!F$12","v":259.7},{"$f":"'Dry Cotton HT'!G$12","v":194.77500000000001},{"$f":"'Dry Cotton HT'!H$12","v":64.924999999999997},{"$f":"'Dry Cotton HT'!F$47","v":275.38746941459277},{"$f":"'Dry Cotton HT'!G$47","v":237.41716456094457},{"$f":"'Dry Cotton HT'!H$47","v":37.970304853648187},-15.687469414592783,-42.642164560944565,26.95469514635181,{"$f":"'Dry Cotton HT'!F$59","v":378.63746941459277},{"$f":"'Dry Cotton HT'!G$59","v":287.66716456094457},{"$f":"'Dry Cotton HT'!H$59","v":90.970304853648187},null,null,null,null,-118.93746941459278,-92.892164560944565,-26.04530485364819,{"$f":"'Dry Cotton HT'!$D$9","v":0.6},{"$f":"'Dry Cotton HT'!$C$9","v":"lbs"},{"$f":"IF($U23=0, 0, K23/($U23+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500))","v":510.29308546441075},{"$f":"IF($U23=0, 0, IF('Dry Cotton HT'!$E$9=0,0,L23/($U23+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500)/(1-'Dry Cotton HT'!$E$9)))","v":516.92212859109543},{"$f":"IF($U23=0, 0, IF('Dry Cotton HT'!$E$9=0,0,M23/($U23+Cottonseed_Price/2000*'2016 Universal Input Prices'!$C$40/500)/('Dry Cotton HT'!$E$9)))","v":490.40595608435683}]
[{"$f":"'Dry Guar'!$A$3:$H$3","v":"Dryland Guar"},{"$f":"'Dry Guar'!F$11","v":90},{"$f":"'Dry Guar'!G$11","v":67.5},{"$f":"'Dry Guar'!H$11","v":22.5},{"$f":"'Dry Guar'!F$41","v":80.303396153846151},{"$f":"'Dry Guar'!G$41","v":69.556184615384623},{"$f":"'Dry Guar'!H$41","v":10.747211538461539},9.6966038461538488,-2.0561846153846233,11.752788461538461,{"$f":"'Dry Guar'!F$53","v":183.55339615384617},{"$f":"'Dry Guar'!G$53","v":119.80618461538462},{"$f":"'Dry Guar'!H$53","v":63.747211538461542},null,null,null,null,-93.553396153846165,-52.306184615384623,-41.247211538461542,{"$f":"'Dry Guar'!$D$9","v":0.15},{"$f":"'Dry Guar'!$C$9","v":"lbs"},{"$f":"IF($U24=0, 0, K24/$U24)","v":1223.6893076923079},{"$f":"IF($U24=0, 0, IF('Dry Sesame'!$E$9=0,0,L24/$U24/(1-'Dry Sesame'!$E$9)))","v":1064.9438632478634},{"$f":"IF($U24=0, 0, IF('Dry Sesame'!$E$9=0,0,M24/$U24/('Dry Sesame'!$E$9)))","v":1699.9256410256412}]
[{"$f":"'Dry Sesame'!$A$3:$H$3","v":"Dryland Sesame"},{"$f":"'Dry Sesame'!F$11","v":231},{"$f":"'Dry Sesame'!G$11","v":173.25},{"$f":"'Dry Sesame'!H$11","v":57.75},{"$f":"'Dry Sesame'!F$40","v":117.28078125},{"$f":"'Dry Sesame'!G$40","v":105.96480468749999},{"$f":"'Dry Sesame'!H$40","v":11.315976562500001},{"$f":"B25-E25","v":113.71921875},{"$f":"C25-F25","v":67.285195312500008},{"$f":"D25-G25","v":46.434023437500002},{"$f":"'Dry Sesame'!F$52","v":220.53078125000002},{"$f":"'Dry Sesame'!G$52","v":156.21480468749999},{"$f":"'Dry Sesame'!H$52","v":64.315976562499998},null,null,null,null,{"$f":"B25-K25","v":10.469218749999982},{"$f":"C25-L25","v":17.035195312500008},{"$f":"D25-M25","v":-6.5659765624999977},{"$f":"'Dry Guar'!$D$9","v":0.15},{"$f":"'Dry Sesame'!$C$9","v":"lbs"},{"$f":"IF($U25=0, 0, K25/$U25)","v":1470.2052083333335},{"$f":"IF($U25=0, 0, IF('Dry Guar'!$E$9=0,0,L25/$U25/(1-'Dry Guar'!$E$9)))","v":1388.5760416666665},{"$f":"IF($U25=0, 0, IF('Dry Guar'!$E$9=0,0,M25/$U25/('Dry Guar'!$E$9)))","v":1715.0927083333333}]
[{"$f":"'Dry Sorghum'!$A$3:$H$3","v":"Dryland Sorghum"},{"$f":"'Dry Sorghum'!F$12","v":123.3},{"$f":"'Dry Sorghum'!G$12","v":92.474999999999994},{"$f":"'Dry Sorghum'!H$12","v":30.824999999999999},{"$f":"'Dry Sorghum'!F$41","v":129.10915625000001},{"$f":"'Dry Sorghum'!G$41","v":110.83067968749999},{"$f":"'Dry Sorghum'!H$41","v":18.2784765625},-5.8091562500000151,-18.3556796875,12.546523437499999,{"$f":"'Dry Sorghum'!F$53","v":232.35915625000001},{"$f":"'Dry Sorghum'!G$53","v":161.08067968749998},{"$f":"'Dry Sorghum'!H$53","v":71.278476562500003},null,null,null,null,-109.05915625000002,-68.605679687499986,-40.453476562500001,{"$f":"'Dry Sorghum'!$D$9","v":6.85},{"$f":"'Dry Sorghum'!$C$9","v":"cwt"},{"$f":"IF($U26=0, 0, (K26-'Dry Sorghum'!$F$10)/$U26)","v":33.9210447080292},{"$f":"IF($U26=0, 0, IF('Dry Sorghum'!$E$9=0,0,(L26-'Dry Sorghum'!$G$10)/$U26/(1-'Dry Sorghum'!$E$9)))","v":31.353903588807782},{"$f":"IF($U26=0, 0, IF('Dry Sorghum'!$E$9=0,0,(M26-'Dry Sorghum'!$H$10)/$U26/('Dry Sorghum'!$E$9)))","v":41.622468065693432}]
[{"$f":"'Dry Sunflowers-Oilseed'!$A$3:$H$3","v":"Dryland Sunflowers-Oilseed "},{"$f":"'Dry Sunflowers-Oilseed'!F$11","v":140},{"$f":"'Dry Sunflowers-Oilseed'!G$11","v":105},{"$f":"'Dry Sunflowers-Oilseed'!H$11","v":35},{"$f":"'Dry Sunflowers-Oilseed'!F$40","v":143.63459999999998},{"$f":"'Dry Sunflowers-Oilseed'!G$40","v":127.22729374999999},{"$f":"'Dry Sunflowers-Oilseed'!H$40","v":16.407306249999998},-3.6345999999999776,-22.227293749999987,18.592693750000002,{"$f":"'Dry Sunflowers-Oilseed'!F$52","v":246.88459999999998},{"$f":"'Dry Sunflowers-Oilseed'!G$52","v":177.47729375},{"$f":"'Dry Sunflowers-Oilseed'!H$52","v":69.407306250000005},null,null,null,null,-106.88459999999998,-72.477293750000001,-34.407306250000005,{"$f":"'Dry Sunflowers-Oilseed'!$D$9","v":0.14000000000000001},{"$f":"'Dry Sunflowers-Oilseed'!$C$9","v":"lbs"},1763.4614285714283,{"$f":"IF($U27=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,L27/$U27/(1-'Dry Sunflowers-Oilseed'!$E$9)))","v":1690.2599404761904},{"$f":"IF($U27=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,M27/$U27/('Dry Sunflowers-Oilseed'!$E$9)))","v":1983.0658928571429}]
[{"$f":"'Dry Wheat'!$A$3:$H$3","v":"Dryland Wheat"},{"$f":"'Dry Wheat'!F$12","v":116.1},{"$f":"'Dry Wheat'!G$12","v":87.075000000000003},{"$f":"'Dry Wheat'!H$12","v":29.024999999999999},{"$f":"'Dry Wheat'!F$40","v":132.01803125000001},{"$f":"'Dry Wheat'!G$40","v":116.7079921875},{"$f":"'Dry Wheat'!H$40","v":15.310039062500001},-15.918031250000013,-29.632992187499994,13.714960937499997,{"$f":"'Dry Wheat'!F$52","v":235.26803125000001},{"$f":"'Dry Wheat'!G$52","v":166.9579921875},{"$f":"'Dry Wheat'!H$52","v":68.310039062499996},null,null,null,null,-119.16803125000001,-79.882992187499994,-39.285039062499997,{"$f":"'Dry Wheat'!$D$9","v":4.75},{"$f":"'Dry Wheat'!$C$9","v":"bu"},{"$f":"IF($U28=0, 0, (K28-'Dry Wheat'!$F$10)/$U28)","v":43.088006578947372},{"$f":"IF($U28=0, 0, IF('Dry Wheat'!$E$9=0,0,(L28-'Dry Wheat'!$G$10)/$U28/(1-'Dry Wheat'!$E$9)))","v":40.423296052631578},{"$f":"IF($U28=0, 0, IF('Dry Wheat'!$E$9=0,0,(M28-'Dry Wheat'!$H$10)/$U28/('Dry Wheat'!$E$9)))","v":51.082138157894732}]

{"sheet":"Whole Farm Scenario","index":27,"n_rows":79,"n_cols":22,"rows_kept":79,"cut":false,"hidden":false,"merged":[[1,1,1,10],[3,2,3,4],[11,5,11,10]]}
[]
[null,"Whole Farm Comparative Profitability, Irrigation Capacity and Risk Analysis"]
[]
[null,"Farm Name","ABC Farm"]
[null,"Acres covered by irrigation system",120]
[null,"Total cropland acres",160]
[null,"Irrigation capacity in GPM",350]
[null,"Total number of days to irrigate",100]
[null,"Total acre inches available",{"$f":"C8*24*60*C7/27154","v":1856.0801355233116},null,{"$f":"-C9*0.05","v":-92.804006776165579},{"$f":"C9*0.05","v":92.804006776165579}]
[null,"Acre-inches per irrigated acre",{"$f":"IF(C5>0, C9/C5, 0)","v":15.467334462694263}]
[]
[null,null,null,null,null,"Comparative Farm Scenarios"]
[null,"Crop","APH","Units","Insurance Level",1,2,3,4,5,6,"Irrigation","Inches","Total Return","Tenant Return","Landlord Return","Total Pre-Harvest","Tenant Pre-Harvest","Landlord Pre-Harvest","Insurance Price","Landlord Share","Tenant Share"]
[null,"Irrigated Cotton - Pivot",975,{"$f":"IF($B14=\"\", \"\", VLOOKUP($B14, $B$60:$M$79,11))","v":"lbs"},0.65,120,null,null,null,null,null,{"$f":"IF($B14=\"\", \"\", IF(VLOOKUP(B14, $B$60:$L$79,9)>0,TRUE, FALSE))","v":true},{"$f":"IF($B14=\"\", 0, VLOOKUP(B14, $B$60:$L$79,9))","v":12},{"$f":"IF($B14=\"\", 0, VLOOKUP($B14, $B$60:$M$79,2))","v":156.33981362920167},{"$f":"IF($B14=\"\", 0, VLOOKUP($B14, $B$60:$M$79,4))","v":39.168872721901266},{"$f":"IF($B14=\"\", 0, VLOOKUP($B14, $B$60:$M$79,5))","v":117.17094090730042},{"$f":"IF($B14=\"\", 0, VLOOKUP($B14, $B$60:$M$79,6))","v":507.76732922794122},{"$f":"IF($B14=\"\", 0, VLOOKUP($B14, $B$60:$M$79,7))","v":433.91148442095584},{"$f":"IF($B14=\"\", 0, VLOOKUP($B14, $B$60:$M$79,8))","v":73.855844806985289},{"$f":"IF($B14=\"\", 0, VLOOKUP($B14, $B$60:$M$79,10))","v":0.94307000000000007},{"$f":"IF($B14=\"\", 0, VLOOKUP($B14, $B$60:$M$79,12))","v":0.25},{"$f":"1-U14","v":0.75}]
[null,"Dryland Cotton - Herbicide Tolerant",300,"lbs",0.65,40,null,null,null,null,null,false,0,-15.687469414592783,-42.642164560944565,26.95469514635181,195.65670018382355,170.61908763786764,25.037612545955881,0.94307000000000007,0.25,{"$f":"1-U15","v":0.75}]
[null,"Irrigated Sorghum",56,"cwt",0.65,null,120,null,null,null,null,true,9,-5.9307746413198856,-46.204962230989963,40.274187589670014,349.68077464131989,304.01746223098996,45.663312410329986,7.9642857142857144,0.25,0.75]
[null,"Dryland Sorghum",21,"cwt",0.65,null,40,null,null,null,null,false,0,-5.8091562500000151,-18.3556796875,12.546523437499999,107.90915625000001,89.630679687499992,18.2784765625,7.9642857142857144,0.25,0.75]
[null,null,null,"",null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,1]
[null,null,null,"",null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,1]
[null,null,null,"",null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,1]
[null,null,null,"",null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,1]
[]
[null,"Acreage Check"]
[null,"Irrigated",null,null,null,{"$f":"SUMIF($L$14:$L$21, TRUE, F$14:F$21)","v":120},120,0,0,0,0]
[null,"Dryland",null,null,null,{"$f":"SUMIF($L$14:$L$21, FALSE, F$14:F$21)","v":40},40,0,0,0,0]
[null,"Total",null,null,null,{"$f":"SUM(F$14:F$21)","v":160},160,0,0,0,0]
[null,"Irrigation Check"]
[null,"Total acre inches used",null,null,null,{"$f":"SUM(F14:F21*$M$14:$M$21)","v":1440},{"$f":"SUM(G14:G21*$M$14:$M$21)","v":1080},{"$f":"SUM(H14:H21*$M$14:$M$21)","v":0},{"$f":"SUM(I14:I21*$M$14:$M$21)","v":0},{"$f":"SUM(J14:J21*$M$14:$M$21)","v":0},{"$f":"SUM(K14:K21*$M$14:$M$21)","v":0}]
[null,"Irrigation capacity check",null,null,null,{"$f":"$C$9-F28","v":416.08013552331158},776.08013552331158,1856.0801355233116,1856.0801355233116,1856.0801355233116,1856.0801355233116]
[null,"Percent irrigation capacity",null,null,null,{"$f":"IF($C$9=0, 0, F28/$C$9)","v":0.77582857142857142},0.58187142857142859,0,0,0,0]
[]
[null,"Profitability - Return over direct expenses"]
[null,"Total",null,null,null,{"$f":"SUM(F$14:F$21*$N$14:$N$21)","v":18133.27885892049},{"$f":"SUM(G$14:G$21*$N$14:$N$21)","v":-944.05920695838688},{"$f":"SUM(H$14:H$21*$N$14:$N$21)","v":0},{"$f":"SUM(I$14:I$21*$N$14:$N$21)","v":0},{"$f":"SUM(J$14:J$21*$N$14:$N$21)","v":0},{"$f":"SUM(K$14:K$21*$N$14:$N$21)","v":0}]
[null,"Tenant",null,null,null,{"$f":"SUM(F$14:F$21*$O$14:$O$21)","v":2994.5781441903691},{"$f":"SUM(G$14:G$21*$O$14:$O$21)","v":-6278.8226552187953},{"$f":"SUM(H$14:H$21*$O$14:$O$21)","v":0},{"$f":"SUM(I$14:I$21*$O$14:$O$21)","v":0},{"$f":"SUM(J$14:J$21*$O$14:$O$21)","v":0},{"$f":"SUM(K$14:K$21*$O$14:$O$21)","v":0}]
[null,"Landlord",null,null,null,{"$f":"SUM(F$14:F$21*$P$14:$P$21)","v":15138.700714730123},{"$f":"SUM(G$14:G$21*$P$14:$P$21)","v":5334.7634482604017},{"$f":"SUM(H$14:H$21*$P$14:$P$21)","v":0},{"$f":"SUM(I$14:I$21*$P$14:$P$21)","v":0},{"$f":"SUM(J$14:J$21*$P$14:$P$21)","v":0},{"$f":"SUM(K$14:K$21*$P$14:$P$21)","v":0}]
[]
[null,"Financial Risk"]
[null,"Total"]
[null,"Pre-Harvest Costs",null,null,null,{"$f":"SUM(F$14:F$21*$Q$14:$Q$21)","v":68758.347514705893},{"$f":"SUM(G$14:G$21*$Q$14:$Q$21)","v":46278.059206958387},{"$f":"SUM(H$14:H$21*$Q$14:$Q$21)","v":0},{"$f":"SUM(I$14:I$21*$Q$14:$Q$21)","v":0},{"$f":"SUM(J$14:J$21*$Q$14:$Q$21)","v":0},{"$f":"SUM(K$14:K$21*$Q$14:$Q$21)","v":0}]
[null,"Insurance Guarantee",null,null,null,{"$f":"SUM($C$14:$C$21*$E$14:$E$21*F$14:F$21*$T$14:$T$21)","v":79076.419500000004},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*G$14:G$21*$T$14:$T$21)","v":39136.5},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*H$14:H$21*$T$14:$T$21)","v":0},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*I$14:I$21*$T$14:$T$21)","v":0},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*J$14:J$21*$T$14:$T$21)","v":0},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*K$14:K$21*$T$14:$T$21)","v":0}]
[null,"Insurance Coverage Ratio",null,null,null,{"$f":"IF(F39>0, F40/F39, 0)","v":1.1500628266711515},0.84568153182438166,0,0,0,0]
[null,"Tenant"]
[null,"Pre-Harvest Costs",null,null,null,{"$f":"SUM(F$14:F$21*$R$14:$R$21)","v":58894.141636029402},{"$f":"SUM(G$14:G$21*$R$14:$R$21)","v":40067.322655218799},{"$f":"SUM(H$14:H$21*$R$14:$R$21)","v":0},{"$f":"SUM(I$14:I$21*$R$14:$R$21)","v":0},{"$f":"SUM(J$14:J$21*$R$14:$R$21)","v":0},{"$f":"SUM(K$14:K$21*$R$14:$R$21)","v":0}]
[null,"Insurance Guarantee",null,null,null,{"$f":"SUM($C$14:$C$21*$E$14:$E$21*F$14:F$21*$T$14:$T$21*$V$14:$V$21)","v":59307.314624999999},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*G$14:G$21*$T$14:$T$21*$V$14:$V$21)","v":29352.375},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*H$14:H$21*$T$14:$T$21*$V$14:$V$21)","v":0},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*I$14:I$21*$T$14:$T$21*$V$14:$V$21)","v":0},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*J$14:J$21*$T$14:$T$21*$V$14:$V$21)","v":0},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*K$14:K$21*$T$14:$T$21*$V$14:$V$21)","v":0}]
[null,"Insurance Coverage Ratio",null,null,null,{"$f":"IF(F43>0, F44/F43, 0)","v":1.0070155193282897},0.73257640028954696,0,0,0,0]
[null,"Landlord"]
[null,"Pre-Harvest Costs",null,null,null,{"$f":"SUM(F$14:F$21*$S$14:$S$21)","v":9864.2058786764701},{"$f":"SUM(G$14:G$21*$S$14:$S$21)","v":6210.7365517395983},{"$f":"SUM(H$14:H$21*$S$14:$S$21)","v":0},{"$f":"SUM(I$14:I$21*$S$14:$S$21)","v":0},{"$f":"SUM(J$14:J$21*$S$14:$S$21)","v":0},{"$f":"SUM(K$14:K$21*$S$14:$S$21)","v":0}]
[null,"Insurance Guarantee",null,null,null,{"$f":"SUM($C$14:$C$21*$E$14:$E$21*F$14:F$21*$T$14:$T$21*$U$14:$U$21)","v":19769.104875000001},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*G$14:G$21*$T$14:$T$21*$U$14:$U$21)","v":9784.125},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*H$14:H$21*$T$14:$T$21*$U$14:$U$21)","v":0},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*I$14:I$21*$T$14:$T$21*$U$14:$U$21)","v":0},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*J$14:J$21*$T$14:$T$21*$U$14:$U$21)","v":0},{"$f":"SUM($C$14:$C$21*$E$14:$E$21*K$14:K$21*$T$14:$T$21*$U$14:$U$21)","v":0}]
[null,"Insurance Coverage Ratio",null,null,null,{"$f":"IF(F47>0, F48/F47, 0)","v":2.0041253313391429},1.5753566293613779,0,0,0,0]
[]
[null,null,null,null,0.5]
[null,null,null,null,0.55000000000000004]
[null,null,null,null,0.6]
[null,null,null,null,0.65]
[null,null,null,null,0.7]
[null,null,null,null,0.75]
[null,null,null,null,0.8]
[null,null,null,null,0.85]
[null,null,"Total Return Over Direct",null,"Tenant Return Over Direct","Landlord Return Over Direct","Total Pre-Harvest Expense","Tenant Pre-Harvest Expense","Landlord Pre-Harvest Expense","Inches of Water","Insurance Price","Unit","Landlord Share of Production"]
[null,{"$f":"'Dry Cotton Conventional'!$A$3","v":"Dryland Cotton - Conventional"},{"$f":"'Comparative Returns'!H22","v":-26.536387245475112},null,{"$f":"'Comparative Returns'!I22","v":-60.804427934106343},{"$f":"'Comparative Returns'!J22","v":34.268040688631217},{"$f":"'Dry Cotton Conventional'!F46-'Dry Cotton Conventional'!F28-'Dry Cotton Conventional'!F29-'Dry Cotton Conventional'!F30","v":206.50561801470587},{"$f":"'Dry Cotton Conventional'!G46-'Dry Cotton Conventional'!G28-'Dry Cotton Conventional'!G29-'Dry Cotton Conventional'!G30","v":188.78135101102941},{"$f":"'Dry Cotton Conventional'!H46-'Dry Cotton Conventional'!H28-'Dry Cotton Conventional'!H29-'Dry Cotton Conventional'!H30","v":17.724267003676474},0,{"$f":"0.78+(0.115*1.418)","v":0.94307000000000007},{"$f":"'Dry Cotton Conventional'!$C$9","v":"lbs"},{"$f":"'Dry Cotton Conventional'!E9","v":0.25}]
[null,{"$f":"'Dry Cotton HT'!$A$3","v":"Dryland Cotton - Herbicide Tolerant"},{"$f":"'Comparative Returns'!H23","v":-15.687469414592783},null,{"$f":"'Comparative Returns'!I23","v":-42.642164560944565},{"$f":"'Comparative Returns'!J23","v":26.95469514635181},{"$f":"'Dry Cotton HT'!F47-'Dry Cotton HT'!F29-'Dry Cotton HT'!F30-'Dry Cotton HT'!F31","v":195.65670018382355},{"$f":"'Dry Cotton HT'!G47-'Dry Cotton HT'!G29-'Dry Cotton HT'!G30-'Dry Cotton HT'!G31","v":170.61908763786764},{"$f":"'Dry Cotton HT'!H47-'Dry Cotton HT'!H29-'Dry Cotton HT'!H30-'Dry Cotton HT'!H31","v":25.037612545955881},0,{"$f":"0.78+(0.115*1.418)","v":0.94307000000000007},{"$f":"'Dry Cotton HT'!$C$9","v":"lbs"},{"$f":"'Dry Cotton HT'!E9","v":0.25}]
[null,{"$f":"'Dry Sesame'!$A$3","v":"Dryland Sesame"},{"$f":"'Comparative Returns'!H25","v":113.71921875},null,{"$f":"'Comparative Returns'!I25","v":67.285195312500008},{"$f":"'Comparative Returns'!J25","v":46.434023437500002},{"$f":"'Dry Sesame'!F40-'Dry Sesame'!F23-'Dry Sesame'!F24","v":91.440781250000001},{"$f":"'Dry Sesame'!G40-'Dry Sesame'!G23-'Dry Sesame'!G24","v":86.584804687499997},{"$f":"'Dry Sesame'!H40-'Dry Sesame'!H23-'Dry Sesame'!H24","v":4.8559765625000013},0,{"$f":"Sesame_NI_Price","v":0.33},{"$f":"'Dry Sesame'!$C$9","v":"lbs"},{"$f":"'Dry Sesame'!E9","v":0.25}]
[null,{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"},{"$f":"'Comparative Returns'!H26","v":-5.8091562500000151},null,{"$f":"'Comparative Returns'!I26","v":-18.3556796875},{"$f":"'Comparative Returns'!J26","v":12.546523437499999},{"$f":"'Dry Sorghum'!F41-'Dry Sorghum'!F24-'Dry Sorghum'!F25","v":107.90915625000001},{"$f":"'Dry Sorghum'!G41-'Dry Sorghum'!G24-'Dry Sorghum'!G25","v":89.630679687499992},{"$f":"'Dry Sorghum'!H41-'Dry Sorghum'!H24-'Dry Sorghum'!H25","v":18.2784765625},0,{"$f":"4.46/56*100","v":7.9642857142857144},{"$f":"'Dry Sorghum'!$C$9","v":"cwt"},{"$f":"'Dry Sorghum'!E9","v":0.25}]
[null,{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed "},{"$f":"'Comparative Returns'!H27","v":-3.6345999999999776},null,{"$f":"'Comparative Returns'!I27","v":-22.227293749999987},{"$f":"'Comparative Returns'!J27","v":18.592693750000002},{"$f":"'Dry Sunflowers-Oilseed'!F40-'Dry Sunflowers-Oilseed'!F23-'Dry Sunflowers-Oilseed'!F24","v":125.63459999999998},{"$f":"'Dry Sunflowers-Oilseed'!G40-'Dry Sunflowers-Oilseed'!G23-'Dry Sunflowers-Oilseed'!G24","v":113.72729374999999},{"$f":"'Dry Sunflowers-Oilseed'!H40-'Dry Sunflowers-Oilseed'!H23-'Dry Sunflowers-Oilseed'!H24","v":11.907306249999998},0,0.20899999999999999,{"$f":"'Dry Sunflowers-Oilseed'!$C$9","v":"lbs"},{"$f":"'Dry Sunflowers-Oilseed'!E9","v":0.25}]
[null,{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"},{"$f":"'Comparative Returns'!H28","v":-15.918031250000013},null,{"$f":"'Comparative Returns'!I28","v":-29.632992187499994},{"$f":"'Comparative Returns'!J28","v":13.714960937499997},{"$f":"'Dry Wheat'!F40-'Dry Wheat'!F24-'Dry Wheat'!F25","v":115.49803125000001},{"$f":"'[1]Irrigated Wheat'!G42-'[1]Irrigated Wheat'!G23","v":360.53604999999999},{"$f":"'[1]Irrigated Wheat'!H42-'[1]Irrigated Wheat'!H23","v":50.598750000000003},0,7.02,{"$f":"'Dry Wheat'!$C$9","v":"bu"},{"$f":"'Dry Wheat'!E9","v":0.25}]
[null,{"$f":"'Irr Alfalfa'!$A$3","v":"Irrigated Alfalfa "},{"$f":"'Comparative Returns'!H7","v":350.91583419117649},null,{"$f":"'Comparative Returns'!I7","v":186.26562564338235},{"$f":"'Comparative Returns'!J7","v":164.65020854779414},{"$f":"'Irr Alfalfa'!F$47-'Irr Alfalfa'!F$25","v":489.08416580882351},{"$f":"'Irr Alfalfa'!G$47-'Irr Alfalfa'!G$25","v":443.73437435661765},{"$f":"'Irr Alfalfa'!H$47-'Irr Alfalfa'!H$25","v":45.349791452205878},{"$f":"Alfalfa_Inches","v":24},0,{"$f":"'Irr Alfalfa'!$C$9","v":"tons"},{"$f":"'Irr Alfalfa'!E9","v":0.25}]
[null,{"$f":"'Irr Blackeyes'!$A$3","v":"Irrigated Blackeyed Peas"},{"$f":"'Comparative Returns'!H8","v":375.78245000000004},null,{"$f":"'Comparative Returns'!I8","v":242.61057499999998},{"$f":"'Comparative Returns'!J8","v":133.171875},{"$f":"'Irr Blackeyes'!F46-'Irr Blackeyes'!F23-'Irr Blackeyes'!F24","v":238.01754999999997},{"$f":"'Irr Blackeyes'!G46-'Irr Blackeyes'!G23-'Irr Blackeyes'!G24","v":217.73942500000001},{"$f":"'Irr Blackeyes'!H46-'Irr Blackeyes'!H23-'Irr Blackeyes'!H24","v":20.278124999999999},{"$f":"Blackeyes_Inches","v":8},0.43,{"$f":"'Irr Blackeyes'!$C$9","v":"lbs"},{"$f":"'Irr Blackeyes'!E9","v":0.25}]
[null,{"$f":"'Irr Corn'!$A$3","v":"Irrigated Corn"},{"$f":"'Comparative Returns'!H9","v":3.4773665572231494},null,{"$f":"'Comparative Returns'!I9","v":-112.85128758208259},{"$f":"'Comparative Returns'!J9","v":116.32865413930581},{"$f":"'Irr Corn'!F46-'Irr Corn'!F24","v":763.02263344277685},{"$f":"'Irr Corn'!G46-'Irr Corn'!G24","v":687.72628758208259},{"$f":"'Irr Corn'!H46-'Irr Corn'!H24","v":75.296345860694188},{"$f":"Corn_Inches","v":24},4.62,{"$f":"'Irr Corn'!$C$9","v":"bu"},{"$f":"'Irr Corn'!E9","v":0.25}]
[null,{"$f":"'Irr Corn Silage'!$A$3","v":"Irrigated Corn Silage"},{"$f":"'Comparative Returns'!H10","v":55.966514393761713},null,{"$f":"'Comparative Returns'!I10","v":-63.964776704678684},{"$f":"'Comparative Returns'!J10","v":119.93129109844044},{"$f":"'Irr Corn Silage'!F46-'Irr Corn Silage'!F24","v":750.03348560623829},{"$f":"'Irr Corn Silage'!G46-'Irr Corn Silage'!G24","v":668.46477670467868},{"$f":"'Irr Corn Silage'!H46-'Irr Corn Silage'!H24","v":81.56870890155956},{"$f":"Corn_Silage_Inches","v":22},0,{"$f":"'Irr Corn Silage'!$C$9","v":"tons"},{"$f":"'Irr Corn Silage'!E9","v":0.25}]
[null,{"$f":"'Irr Cotton Drip'!$A$3","v":"Irrigated Cotton - Drip"},{"$f":"'Comparative Returns'!H11","v":263.82109908088228},null,{"$f":"'Comparative Returns'!I11","v":-22.786223365808951},{"$f":"'Comparative Returns'!J11","v":286.60732244669117},{"$f":"'Irr Cotton Drip'!F54-'Irr Cotton Drip'!F30-'Irr Cotton Drip'!F31-'Irr Cotton Drip'!F32","v":670.92890091911772},{"$f":"'Irr Cotton Drip'!G54-'Irr Cotton Drip'!G30-'Irr Cotton Drip'!G31-'Irr Cotton Drip'!G32","v":585.13122336580886},{"$f":"'Irr Cotton Drip'!H54-'Irr Cotton Drip'!H30-'Irr Cotton Drip'!H31-'Irr Cotton Drip'!H32","v":85.797677553308816},{"$f":"Cotton_Drip_Inches","v":18},{"$f":"0.78+(0.115*1.418)","v":0.94307000000000007},{"$f":"'Irr Cotton Drip'!$C$9","v":"lbs"},{"$f":"'Irr Cotton Drip'!E9","v":0.33}]
[null,{"$f":"'Irr Cotton Pivot'!$A$3","v":"Irrigated Cotton - Pivot"},{"$f":"'Comparative Returns'!H12","v":156.33981362920167},null,{"$f":"'Comparative Returns'!I12","v":39.168872721901266},{"$f":"'Comparative Returns'!J12","v":117.17094090730042},{"$f":"'Irr Cotton Pivot'!F53-'Irr Cotton Pivot'!F29-'Irr Cotton Pivot'!F30-'Irr Cotton Pivot'!F31","v":507.76732922794122},{"$f":"'Irr Cotton Pivot'!G53-'Irr Cotton Pivot'!G29-'Irr Cotton Pivot'!G30-'Irr Cotton Pivot'!G31","v":433.91148442095584},{"$f":"'Irr Cotton Pivot'!H53-'Irr Cotton Pivot'!H29-'Irr Cotton Pivot'!H30-'Irr Cotton Pivot'!H31","v":73.855844806985289},{"$f":"Cotton_Inches","v":12},{"$f":"0.78+(0.115*1.418)","v":0.94307000000000007},{"$f":"'Irr Cotton Pivot'!$C$9","v":"lbs"},{"$f":"'Irr Cotton Pivot'!E9","v":0.25}]
[null,{"$f":"'Irr Peanuts'!$A$3","v":"Irrigated Peanuts"},{"$f":"'Comparative Returns'!H14","v":-17.076382352941209},null,{"$f":"'Comparative Returns'!I14","v":-124.16241176470589},{"$f":"'Comparative Returns'!J14","v":107.0860294117647},{"$f":"'Irr Peanuts'!F50-'Irr Peanuts'!F25-'Irr Peanuts'!F26-'Irr Peanuts'!F27","v":689.57638235294121},{"$f":"'Irr Peanuts'!G50-'Irr Peanuts'!G25-'Irr Peanuts'!G26-'Irr Peanuts'!G27","v":628.53741176470589},{"$f":"'Irr Peanuts'!H50-'Irr Peanuts'!H25-'Irr Peanuts'!H26-'Irr Peanuts'!H27","v":61.038970588235301},{"$f":"Peanuts_Inches","v":24},{"$f":"Peanut_Price","v":400},{"$f":"'Irr Peanuts'!$C$9","v":"tons"},{"$f":"'Irr Peanuts'!E9","v":0.25}]
[null,{"$f":"'Irr Sesame'!$A$3","v":"Irrigated Sesame"},{"$f":"'Comparative Returns'!H15","v":244.50143897058825},null,{"$f":"'Comparative Returns'!I15","v":133.23825422794113},{"$f":"'Comparative Returns'!J15","v":111.26318474264706},{"$f":"'Irr Sesame'!F47-'Irr Sesame'!F24-'Irr Sesame'!F25","v":298.69856102941174},{"$f":"'Irr Sesame'!G47-'Irr Sesame'!G24-'Irr Sesame'!G25","v":274.16174577205885},{"$f":"'Irr Sesame'!H47-'Irr Sesame'!H24-'Irr Sesame'!H25","v":24.536815257352941},{"$f":"Sesame_Inches","v":11},{"$f":"Sesame_Price","v":0.33},{"$f":"'Irr Sesame'!$C$9","v":"lbs"},{"$f":"'Irr Sesame'!E9","v":0.25}]
[null,{"$f":"'Irr Sorghum'!$A$3","v":"Irrigated Sorghum"},{"$f":"'Comparative Returns'!H16","v":-5.9307746413198856},null,{"$f":"'Comparative Returns'!I16","v":-46.204962230989963},{"$f":"'Comparative Returns'!J16","v":40.274187589670014},{"$f":"'Irr Sorghum'!F46-'Irr Sorghum'!F24","v":349.68077464131989},{"$f":"'Irr Sorghum'!G46-'Irr Sorghum'!G24","v":304.01746223098996},{"$f":"'Irr Sorghum'!H46-'Irr Sorghum'!H24","v":45.663312410329986},{"$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":0.25}]
[null,{"$f":"'Irr Sorghum Silage'!$A$3","v":"Irrigated Sorghum Silage"},{"$f":"'Comparative Returns'!H17","v":150.36723044296991},null,{"$f":"'Comparative Returns'!I17","v":39.073495240764032},{"$f":"'Comparative Returns'!J17","v":111.29373520220588},{"$f":"'Irr Sorghum Silage'!F45-'Irr Sorghum Silage'!F23","v":497.63276955703009},{"$f":"'Irr Sorghum Silage'!G45-'Irr Sorghum Silage'!G23","v":446.92650475923597},{"$f":"'Irr Sorghum Silage'!H45-'Irr Sorghum Silage'!H23","v":50.70626479779412},{"$f":"Sorghum_Silage_Inches","v":16},0,{"$f":"'Irr Sorghum Silage'!$C$9","v":"tons"},{"$f":"'Irr Sorghum Silage'!E9","v":0.25}]
[null,{"$f":"'Irr Soybeans'!$A$3","v":"Irrigated Soybeans"},{"$f":"'Comparative Returns'!H18","v":-115.68250661764705},null,{"$f":"'Comparative Returns'!I18","v":-156.62341121323533},{"$f":"'Comparative Returns'!J18","v":40.940904595588236},{"$f":"'Irr Soybeans'!F48-'Irr Soybeans'!F26","v":435.68250661764705},{"$f":"'Irr Soybeans'!G48-'Irr Soybeans'!G26","v":396.62341121323533},{"$f":"'Irr Soybeans'!H48-'Irr Soybeans'!H26","v":39.059095404411764},{"$f":"Soybeans_Inches","v":15},11.36,{"$f":"'Irr Soybeans'!$C$9","v":"bu"},{"$f":"'Irr Soybeans'!E9","v":0.25}]
[null,{"$f":"'Irr Sunflowers-Confection'!$A$3","v":"Irrigated Sunflowers-Confectionary "},{"$f":"'Comparative Returns'!H19","v":91.054270220588251},null,{"$f":"'Comparative Returns'!I19","v":30.243077665441206},{"$f":"'Comparative Returns'!J19","v":60.811192555147059},{"$f":"'Irr Sunflowers-Confection'!F47-'Irr Sunflowers-Confection'!F23-'Irr Sunflowers-Confection'!F24","v":309.66572977941172},{"$f":"'[1]Irrigated Sesame'!G43-'[1]Irrigated Sesame'!G22-'[1]Irrigated Sesame'!G23","v":238.57761249999999},{"$f":"'[1]Irrigated Sesame'!H43-'[1]Irrigated Sesame'!H22-'[1]Irrigated Sesame'!H23","v":25.395937499999999},{"$f":"Sunflowers_Conf_Inches","v":8},0.27400000000000002,{"$f":"'Irr Sunflowers-Confection'!$C$9","v":"lbs"},{"$f":"'Irr Sunflowers-Confection'!E9","v":0.25}]
[null,{"$f":"'Irr Sunflowers-Oilseed'!$A$3","v":"Irrigated Sunflowers-Oilseed "},{"$f":"'Comparative Returns'!H20","v":-38.505579779411732},null,{"$f":"'Comparative Returns'!I20","v":-75.122278584558785},{"$f":"'Comparative Returns'!J20","v":36.616698805147067},{"$f":"'Irr Sunflowers-Oilseed'!F46-'Irr Sunflowers-Oilseed'!F22-'Irr Sunflowers-Oilseed'!F23","v":292.50557977941173},{"$f":"'Irr Sunflowers-Oilseed'!G46-'Irr Sunflowers-Oilseed'!G22-'Irr Sunflowers-Oilseed'!G23","v":265.62227858455879},{"$f":"'Irr Sunflowers-Oilseed'!H46-'Irr Sunflowers-Oilseed'!H22-'Irr Sunflowers-Oilseed'!H23","v":26.883301194852933},{"$f":"Sunflowers_Oil_Inches","v":8},0.20899999999999999,{"$f":"'Irr Sunflowers-Oilseed'!$C$9","v":"lbs"},{"$f":"'Irr Sunflowers-Oilseed'!E9","v":0.25}]
[null,{"$f":"'Irr Wheat'!$A$3","v":"Irrigated Wheat"},{"$f":"'Comparative Returns'!H21","v":-103.31650820480633},null,{"$f":"'Comparative Returns'!I21","v":-135.25575615360475},{"$f":"'Comparative Returns'!J21","v":31.939247948798418},{"$f":"'Irr Wheat'!F45-'Irr Wheat'!F24","v":419.51650820480631},{"$f":"'Irr Wheat'!G45-'Irr Wheat'!G24","v":372.40575615360473},{"$f":"'Irr Wheat'!H45-'Irr Wheat'!H24","v":47.11075205120158},{"$f":"Wheat_Inches","v":14},7.02,{"$f":"'Irr Wheat'!$C$9","v":"bu"},{"$f":"'Irr Wheat'!E9","v":0.25}]