{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Intro","Inputs","Herbicides","Fungicides","Print","Insecticides","Corn NT Non-Irr","Corn CT Non-Irr","Corn Irr","Soybeans NT Non-Irr","Soybeans Irr","SRW Wheat","Wheat & Soybean DC","Wheat","Cotton NT","Cotton CT","Cotton Irr","Canola","G. Sorghum NT","Footnotes","Field Operations","Budget Summary","Enterprise Summary"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":30,"comments":1,"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":"Intro","index":0,"n_rows":41,"n_cols":8,"rows_kept":41,"cut":false,"hidden":false,"merged":[[14,2,14,17],[15,2,15,17],[16,2,16,17],[38,1,38,13],[33,2,33,14],[29,2,29,13],[24,2,24,13],[26,2,26,13],[25,2,25,13],[27,2,27,13],[28,2,28,13],[30,2,30,13],[41,1,41,13],[40,1,40,13],[2,1,2,13],[3,1,3,13],[36,1,36,13],[31,2,31,13],[32,2,32,13],[13,2,13,17],[19,2,19,8],[5,1,6,13],[23,2,23,13],[20,2,20,8],[21,2,21,8],[17,2,17,8],[18,2,18,8],[8,1,8,13]]}
[]
[]
[null,"2024 Field Crop Budget Spreadsheet"]
[null,"Introduction"]
[]
[null,"This spreadsheet contains the 2024 University of Tennessee row crop budgets. There are no protected cells in the spreadsheet, so the user should make sure that any changes made do not affect formulas. Input prices can be modified on the \"Inputs, Herbicides, Insecticides, and Fungicides Tabs\". Any changes made on the \"Inputs, Herbicides, Insecticides, and Fungicides Tabs\" will be reflected in all budgets where the input is utilized. Quantities and processes can be modified on individual budgets. This spreadsheet should not be considered representative of all circumstances and is provided as a template or guide that can be used to estimate commodity, production process, and operation specific budgets. Inputs used and prices for inputs vary tremendously from farm-to-farm, as such producers are encouraged to use their own inputs, input prices, and cost structures for planning purposes."]
[]
[]
[null,"If you have questions regarding this spreadsheet, please contact your local UT Extension Office or Dr. Aaron Smith (aaron.smith@utk.edu)."]
[]
[null,null,null,null,null,null,null,"Table of Contents"]
[]
[null,"Tab","Description"]
[null,"Inputs","Contains commodity, non-chemical input prices, and other input data for all budgets"]
[null,"Herbicides","Contains commonly used herbicides and estimated prices"]
[null,"Insecticides","Contains commonly used insecticides and estimated prices"]
[null,"Fungicides","Contains commonly used fungicides and estimated prices"]
[null,"Corn NT Non-Irr","Corn, No-Till, Non-Irrigated, 175 Bushels/Acre Yield "]
[null,"Corn CT Non-Irr","Corn, Conventional Tillage, Non-Irrigated, 175 Bushels/Acre Yield"]
[null,"Corn Irr","Corn, No-Till, Irrigated, 240 Bushels/Acre Yield"]
[null,"Soybean NT Non-Irr","Soybean, No-Till, Non-Irrigated, 50 Bushels/Acre Yield"]
[null,"Soybean Irr","Soybean, No-Till, Irrigated, 65 Bushels/Acre Yield"]
[null,"SRW Wheat","Wheat, Non-Irrigated, 80 Bushels/Acre Yield"]
[null,"Wheat & Soybean DC","Wheat/Soybean Double Cropped, Non-Irrigated, 80 Bushels/Acre Yield and 45 Bushel/Acre Yield"]
[null,"Wheat","Wheat, Conventional Tillage, Non-Irrigated, 70 Bushels/Acre Yield"]
[null,"Cotton NT","Cotton, No-Till, Non-Irrigated, 1,150 lbs./Acre Yield"]
[null,"Cotton CT","Cotton, Conventional Tillage, Non-Irrigated, 1,150 lbs./Acre Yield"]
[null,"Cotton IRR","Cotton, No-Till, Irrigated, 1,500 lbs./Acre Yield"]
[null,"G. Sorghum NT","Grain Sorghum, No-Till, Non-Irrigated, 110 Bushels/Acre Yield"]
[null,"Canola","Canola, Conventional Tillage, Non-Irrigated, 50 Bushels/Acre Yield"]
[null,"Footnotes","Footnotes for the budgets"]
[null,"Field Operations","This worksheet contains cost estimates for crop operations based on machinery data"]
[null,"Budget Summary","Provides a summary of revenues, expenses, and profit for each commodity and production process"]
[null,"Enterprise Summary","Allows users to estimate revenue, expenses, and profit for specific acreage in their operations using individual budgets"]
[]
[]
[null,"Note: All budgets contain yield estimates. Users can enter specific yields on each individual budget in order to represent yields specific to their farm (commodity and input prices should be modified in the \"Inputs, Herbicides, Insecticides, and Fungicides Tabs\")."]
[]
[null,"Disclaimer: Significant variability in inputs, prices, and production methods exist in the production of row crops. The information contained in this spreadsheet relies on estimates and assumptions that are \"typical\" in Tennessee row crop production. These budgets should not be construed as a reflection of all circumstances across the state as significant regional variability will occur. To improve accuracy, users are encouraged to use inputs, prices, and processes that are utilized on their specific farms."]
[]
[null,"The University of Tennessee is an EEO/AA/Title VI/Title IX/Section 504/ADA/ADEA institution in the provision of its education and employment programs and services. All qualified applicants will receive equal consideration for employment and admission without regard to race, color, national origin, religion, sex, pregnancy, marital status, sexual orientation, gender identity, age, physical or mental disability, genetic information, veteran status, and parental status."]

{"sheet":"Inputs","index":1,"n_rows":59,"n_cols":16,"rows_kept":59,"cut":false,"hidden":false,"merged":[[55,1,55,3],[67,1,67,3],[1,1,1,3],[42,1,42,3],[29,1,29,3],[34,1,34,3],[16,1,16,3],[8,1,8,3]]}
[]
[null,"Commodity Prices Received by Producers",null,null,null,2023,"Change"]
[null,"Corn",4.95,"bu",null,5.99,{"$f":"C3-F3","v":-1.04}]
[null,"Soybeans",12.5,"bu",null,13.77,{"$f":"C4-F4","v":-1.2699999999999996}]
[null,"Wheat",6.5,"bu",null,7.57,-1.0700000000000003]
[null,"Grain Sorghum",5.05,"bu",null,6.1,-1.0499999999999998]
[null,"Cotton",0.82,"lb.",null,0.83,-1.0000000000000009E-2]
[]
[null,"Fuel, Interest Rates and Labor Costs "]
[null,"Diesel Fuel ($/gal)",3.4,"$/gal",null,2,{"$f":"C10-F10","v":1.4},"Prevailing Diesel Price -  $0.45",null,null,{"$f":"+(2.943+3.09)/2-0.45","v":2.5664999999999996}]
[null,"Electricity ($/kwh)",0.12,"$kwh",null,7.0800000000000002E-2,4.9199999999999994E-2,"https://www.electricitylocal.com/states/tennessee/",null,null,null,null,null,{"$f":"+(7.08+10.31)/2","v":8.6950000000000003}]
[null,"Operator Labor ($/hr.)",20,"$/hr.",null,16,4,"https://downloads.usda.library.cornell.edu/usda-esmis/files/x920fw89s/v405tw18s/dn39zk84n/fmla1123.pdf"]
[null,"Management Labor ($/hr.)",25,"$/hr.",null,18,7,"https://downloads.usda.library.cornell.edu/usda-esmis/files/x920fw89s/v405tw18s/dn39zk84n/fmla1123.pdf"]
[null,"Operating Interest (%)",8.5000000000000006E-2,"%",null,4.65E-2,3.8500000000000006E-2,"https://www.chicagofed.org/research/data/ag-conditions/index"]
[null,"Fixed Capital Interest (%)",7.4999999999999997E-2,"%",null,4.2500000000000003E-2,3.2499999999999994E-2]
[]
[null,"Crop Scout, Consulting, Cash Rent and Crop Insurance"]
[null,"Crop Scout / Consulting Fee",10,"acre",null,10,{"$f":"C18-F18","v":0}]
[null,"Crop Scouting-Cotton",12,"acre",null,11,{"$f":"C19-F19","v":1}]
[null,"Drying ($/bu)",0.6,"bu",null,0,0.6]
[null,"Cotton Wrap ($/lb.)",0.02,"lb."]
[null,"Irrigated Cropland Cash Rent",197,"acre",null,180,17,"NASS"]
[null,"Non-Irrigated Cropland Cash Rent",113,"acre",null,104,9,"NASS"]
[null,"Crop Insurance-Corn",20.399999999999999,"acre",null,11.21,9.1899999999999977,null,null,null,null,null,null,null,{"$f":"+(42508620-29204127)/836045","v":15.913608717234121}]
[null,"Crop Insurance-Soybean",11.22,"acre",null,6.77,4.4500000000000011,"Crop insurance average for the state  - RMA Summary of Business 10/18",null,null,null,null,null,null,{"$f":"+(43390787-30165020)/1281559","v":10.320060957006271}]
[null,"Crop Insurance-Wheat",14.6,"acre",null,7.19,7.4099999999999993,null,null,null,null,null,null,null,{"$f":"+(7266953-5175579)/263372","v":7.9407605971781354}]
[null,"Crop Insurance-Grain Sorghum",6.85,"acre",null,5.66,1.1899999999999995,null,null,null,null,null,null,null,{"$f":"+(161365-109119)/7028","v":7.4339783722253845}]
[null,"Crop Insurance-Cotton",12.5,"acre",null,8.75,3.75,null,null,null,null,null,null,null,{"$f":"+(10952505-8087295)/255811","v":11.200495678450105}]
[]
[null,"Property Taxes, Non-Machinery Insurance and Management Labor"]
[null,"Property Taxes",0,"$/acre",null,0,0]
[null,"Insurance (Non-machinery and Non-crop)",0,"$/acre",null,0,0]
[null,"Management Labor",25,"$/acre",null,18,7]
[]
[null,"Seed",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"292/80000*1000","v":3.65}]
[null,"Corn",3.6,"$/Thousand Seeds",null,3.3,{"$f":"C36-F36","v":0.30000000000000027},null,null,null,null,null,null,null,{"$f":"64/140000*1000","v":0.45714285714285713}]
[null,"Soybean",0.45,"$/Thousand Seeds",null,0.4,{"$f":"C37-F37","v":4.9999999999999989E-2},null,null,null,null,null,null,null,{"$f":"19/50*60","v":22.8}]
[null,"Wheat",18,"$/bu",null,13.5,4.5]
[null,"Grain Sorghum",0.3,"$/Thousand Seeds",null,0.25,4.9999999999999989E-2]
[null,"Cotton ",2.65,"$/Thousand Seeds",null,2.2351999999999999,0.41480000000000006]
[]
[]
[null,"Fertilizer",null,null,null,"$/ton","N","P","k","Fertilizer Prices from DTN",null,null,null,null,2021]
[null,"Urea ",0.61,"$/lb.",null,559,0.46,0,0,{"$f":"F44/2000/G44","v":0.6076086956521739},null,null,null,null,0.39021739130434779,{"$f":"C44-O44","v":0.21978260869565219}]
[null,"Ammonium Nitrate",0.69,"$/lb.",null,603,0.34,0,0,{"$f":"F45/(2000*(G45+0.11))","v":0.67},null,null,null,null,0.49,{"$f":"C45-O45","v":0.19999999999999996}]
[null,"UAN 28%",0.62,"$/lb.",null,349,0.28000000000000003,0,0,{"$f":"F46/2000/G46","v":0.62321428571428561},null,null,null,null,0.37321428571428567,0.24678571428571433]
[null,"UAN 32%",0.64,"$/lb.",null,409,0.32,0,0,{"$f":"F47/2000/G47","v":0.63906249999999998},null,"P2O5",null,null,0.390625,0.24937500000000001]
[null,"P2O5 ",0.65,"$/lb.",null,807,0.11,0.52,0,{"$f":"F48/(2000*(H48+G48))","v":0.64047619047619042},{"$f":"+G48*2000*J44","v":133.67391304347825},{"$f":"(F48-K48)/(2000*H48)","v":0.64742892976588629},null,null,0.37113430638359746,0.27886569361640257]
[null,"DAP (18-46-0)",0.54,"$/lb.",null,715,0.18,0.46,0,{"$f":"F49/(2000*(H49+G49))","v":0.55859375},{"$f":"+G49*2000*J44","v":218.7391304347826},{"$f":"(F49-K49)/(2000*H49)","v":0.53941398865784496},null,null,0.49673913043478263,4.3260869565217408E-2]
[null,"Potash",0.43,"$/lb.",null,511,0,0,0.6,{"$f":"F50/2000/I50","v":0.42583333333333334},null,null,null,null,0.28500000000000003,0.14499999999999996]
[null,"Lime",30,"$/ton",null,null,null,null,null,null,null,null,null,null,30,0]
[null,"Boron 15%",{"$f":"117.75/50","v":2.355},"$/lb.",null,null,null,null,null,null,null,null,null,null,0.55000000000000004,1.8049999999999999]
[null,"Ammonium Sulfate",0.35,"$/lb.",null,null,null,null,null,null,null,null,null,null,0.16500000000000001]
[null,"Zinc Sulfate",{"$f":"25/50","v":0.5},"$/lb.",null,null,null,null,null,null,null,null,null,null,0.6,-9.9999999999999978E-2]
[]
[null,"Irrigation"]
[null,"Irrigation Energy Cost ",7.5,"$/acre-in",null,null,null,null,null,null,null,null,null,null,4.9000000000000004,{"$f":"C57-O57","v":2.5999999999999996}]
[null,"Irrigation System R&M & Labor",3.2,"$/acre-in",null,null,null,null,null,null,null,null,null,null,2.25,{"$f":"C58-O58","v":0.95000000000000018}]
[null,"Capital Recovery (Irrigation Equipment)",100,"$/acre",null,null,null,null,null,null,null,null,null,null,102,-2]

{"sheet":"Herbicides","index":2,"n_rows":81,"n_cols":15,"rows_kept":81,"cut":false,"hidden":false,"merged":[[0,0,0,2],[38,0,38,2]]}
["Herbicides",null,null,null,"WM",null,null,null,null,"oz"]
[null,"Price/Unit","Unit",null,null,null,null,null,"gal",128]
["2, 4-D",3.25,"$/pt.",null,{"$f":"65/(J2*2.5)*16","v":3.25},null,null,null,"qt",32]
["Accent Q",{"$f":"E4","v":23.888888888888889},"$/oz.",null,{"$f":"430/18","v":23.888888888888889},"oz.",null,null,"pt.",16]
["Aim EC",{"$f":"E5","v":7.34375},"$/oz.",null,{"$f":"235/32","v":7.34375},"oz.",null,null,"lb.",16,null,null,{"$f":"11.48/J4","v":0.71750000000000003}]
["Anthem ATZ",0]
["Assure II",0.88749999999999996,"$/oz.",null,{"$f":"284/(2.5*J2)","v":0.88749999999999996},"oz."]
["Atrazine",{"$f":"G8","v":4.9000000000000004},"$/qt.",null,{"$f":"49/(2.5*J2)","v":0.15312500000000001},"oz.",{"$f":"+E8*J3","v":4.9000000000000004}]
["Authority MTZ",{"$f":"E9","v":2.96875},"$/oz.",null,{"$f":"570/12/J5","v":2.96875},"oz.",null,null,null,null,null,null,null,null,{"$f":"5/128","v":3.90625E-2}]
["Authority XL",{"$f":"E10","v":5},"$/oz.",null,{"$f":"800/10/J5","v":5},"oz.",null,null,null,null,null,null,null,null,{"$f":"+O9*J3","v":1.25}]
["Axial Bold",1.6192574786324787,"$/oz.",null,{"$f":"485/(2.34*J2)","v":1.6192574786324787},"oz."]
["Axiom",2.4,"$/oz.",null,{"$f":"960/(25*J5)","v":2.4},"oz."]
["Banvel",{"$f":"G13","v":9.8000000000000007},"$/pt.",null,{"$f":"196/(2.5*J2)","v":0.61250000000000004},"oz.",{"$f":"+E13*J4","v":9.8000000000000007}]
["Basagran",{"$f":"G14","v":9.8000000000000007},"$/pt.",null,{"$f":"196/(2.5*J2)","v":0.61250000000000004},"oz.",{"$f":"E14*J4","v":9.8000000000000007}]
["Bicep II Magnum",14.3,"$/qt.",null,{"$f":"143/(2.5*J2)","v":0.44687500000000002},"oz.",{"$f":"+E15*J3","v":14.3}]
["Boll Opener (Ethephon)",{"$f":"E16","v":0.2812265625},"$/oz.",null,{"$f":"138.45*0.65/(2.5*J2)","v":0.2812265625},"oz."]
["Boundary",{"$f":"G17","v":12.55},"$/pt.",null,{"$f":"251/(2.5*J2)","v":0.78437500000000004},"oz.",{"$f":"E17*J4","v":12.55}]
["Butyrac 200",{"$f":"G18","v":5.5},"$/pt.",null,{"$f":"44/(J2)","v":0.34375},"oz.",{"$f":"E18*J4","v":5.5}]
["Callisto",{"$f":"E19","v":3.09375},"$/oz.",null,{"$f":"396/(J2)","v":3.09375},"oz."]
["Caparol",{"$f":"G20","v":6.25},"$/pt.",null,{"$f":"125/(2.5*J2)","v":0.390625},"oz.",{"$f":"E20*J4","v":6.25}]
["Clarity 4EC",{"$f":"E21","v":0.734375},"$/oz.",null,{"$f":"235/(2.5*J2)","v":0.734375},"oz.",{"$f":"E21*J4","v":11.75}]
["Classic",{"$f":"E22","v":20},"$/oz.",null,{"$f":"200/10","v":20},"oz."]
["Cobra",{"$f":"E23","v":1.96875},"$/oz.",null,{"$f":"630/(2.5*J2)","v":1.96875},"oz."]
["Command 3ME",{"$f":"G24","v":23.75},"$/pt.",null,{"$f":"475/(2.5*J2)","v":1.484375},"oz.",{"$f":"E24*J4","v":23.75}]
["Cotoran 4L",{"$f":"G25","v":6.25},"$/pt.",null,{"$f":"125/(2.5*J2)","v":0.390625},"oz.",{"$f":"E25*J4","v":6.25}]
["Crossbow",16.25,"$/qt.",null,{"$f":"162.5/(2.5*J2)","v":0.5078125},"oz.",{"$f":"E26*J3","v":16.25}]
["Defoliant",1.56,"$/oz.",null,null,"oz."]
["Degree Xtra",{"$f":"G28","v":15.1},"$/qt.",null,{"$f":"151/(2.5*J2)","v":0.47187499999999999},"oz.",{"$f":"E28*J3","v":15.1}]
["Direx 4L",{"$f":"G29","v":2.9},"$/pt.",null,{"$f":"58/(2.5*J2)","v":0.18124999999999999},"oz.",{"$f":"E29*J4","v":2.9}]
["Distinct DF",{"$f":"E30","v":3.0666666666666669},"$/oz.",null,{"$f":"368/(7.5*J5)","v":3.0666666666666669},"oz."]
["Dual Magnum",{"$f":"G31","v":10.9},"$/pt.",null,{"$f":"218/(2.5*J2)","v":0.68125000000000002},null,{"$f":"E31*J4","v":10.9}]
["Dual II Magnum",{"$f":"G32","v":18.5},"$/pt.",null,{"$f":"370/(2.5*J2)","v":1.15625},null,{"$f":"E32*J4","v":18.5}]
["Engenia",{"$f":"E33","v":0.6640625},"$/oz.",null,{"$f":"212.5/(2.5*J2)","v":0.6640625}]
["Enlist Duo",{"$f":"E34","v":0.20781250000000001},"$/oz.",null,{"$f":"66.5/(2.5*J2)","v":0.20781250000000001}]
["Enlist One",{"$f":"E35","v":0.328125},"$/oz.",null,{"$f":"105/(2.5*J2)","v":0.328125}]
["Envoke",{"$f":"+E36","v":126.66666666666667},"$/oz.",null,126.66666666666667]
["(continued)"]
[]
["Herbicides"]
["Finesse",{"$f":"E40","v":18.399999999999999},"$/oz.",null,{"$f":"368/(20)","v":18.399999999999999},"oz."]
["FirstRate",{"$f":"E41","v":50.916666666666664},"$/oz.",null,{"$f":"611/(0.75*J5)","v":50.916666666666664},"oz."]
["Firstshot SG",9.9499999999999993,"$/oz.",null,{"$f":"199/(20)","v":9.9499999999999993},"oz."]
["Flexstar GT 3.5",{"$f":"G43","v":7.65},"$/pt.",null,{"$f":"153/(2.5*J2)","v":0.47812500000000002},"oz.",{"$f":"E43*J4","v":7.65}]
["Flexstar",{"$f":"G44","v":11.3},"$/pt.",null,{"$f":"226/(2.5*J2)","v":0.70625000000000004},null,{"$f":"E44*J4","v":11.3}]
["Fusilade DX",{"$f":"E45","v":1.3984375},"$/oz.",null,{"$f":"179/J2","v":1.3984375},"oz."]
["Goal 2XL",{"$f":"G46","v":7.5},"$/pt.",null,{"$f":"150/(2.5*J2)","v":0.46875},"oz.",{"$f":"E46*J4","v":7.5}]
["Gramoxone SL",{"$f":"E47","v":0.33124999999999999},"$/oz.",null,{"$f":"106/(2.5*J2)","v":0.33124999999999999},"oz."]
["Grazon P + D",{"$f":"G48","v":4.9000000000000004},"$/pt.",null,{"$f":"98/(2.5*J2)","v":0.30625000000000002},"oz.",{"$f":"E48*J4","v":4.9000000000000004}]
["Halex GT",{"$f":"G49","v":9.9499999999999993},"$/pt.",null,{"$f":"199/(2.5*J2)","v":0.62187499999999996},"oz.",{"$f":"E49*J4","v":9.9499999999999993}]
["Harmony Extra",{"$f":"E50","v":14.030000000000001},"$/oz.",null,{"$f":"673.44/(48)","v":14.030000000000001},"oz."]
["Harness",{"$f":"G51","v":9.0500000000000007},"$/pt.",null,{"$f":"181/(2.5*J2)","v":0.56562500000000004},"oz.",{"$f":"E51*J4","v":9.0500000000000007}]
["Harness Xtra",{"$f":"G52","v":18.100000000000001},"$/qt.",null,{"$f":"181/(2.5*J2)","v":0.56562500000000004},"oz.",{"$f":"E52*J3","v":18.100000000000001}]
["Leadoff",{"$f":"E53","v":6.666666666666667},"$/oz.",null,{"$f":"400/(60)","v":6.666666666666667},"oz."]
["Liberty 280 SL",{"$f":"E54","v":0.64375000000000004},"$/oz.",null,{"$f":"206/(2.5*J2)","v":0.64375000000000004},"oz."]
["Mepex (Mepiquat Chloride)",1.25,"$/pt.",null,null,"oz."]
["Metribuzin",{"$f":"E56","v":1.40625},"$/oz.",null,{"$f":"225/(10*J5)","v":1.40625},"oz."]
["Outlook",{"$f":"E57","v":1.4312499999999999},"$/oz.",null,{"$f":"458/(2.5*J2)","v":1.4312499999999999},"oz."]
["Permit",26.5,"$/oz.",null,{"$f":"530/20","v":26.5},"oz."]
["Poast",{"$f":"G59","v":16},"$/pt.",null,{"$f":"320/(2.5*J2)","v":1},"oz.",{"$f":"E59*J4","v":16}]
["Prefix",{"$f":"G60","v":18.899999999999999},"$/qt.",null,{"$f":"189/(2.5*J2)","v":0.59062499999999996},"oz.",{"$f":"E60*J3","v":18.899999999999999}]
["Prowl H20",7.3,"$/pt.",null,{"$f":"146/(2.5*J2)","v":0.45624999999999999},"oz.",{"$f":"E61*J4","v":7.3}]
["Pursuit",{"$f":"E62","v":3.90625},"$/oz.",null,{"$f":"500/(128)","v":3.90625},"oz."]
["Python WPG",{"$f":"E63","v":20.625},"$/oz.",null,{"$f":"825/(2.5*J5)","v":20.625},"oz."]
["Raptor",5.0390625,"$/oz.",null,{"$f":"645/(128)","v":5.0390625},"oz."]
["Realm Q",4.9749999999999996,"$/oz.",null,{"$f":"398/(80)","v":4.9749999999999996},"oz."]
["Reflex",{"$f":"G66","v":8.9962121212121211},"$/pt.",null,{"$f":"190/(2.64*J2)","v":0.56226325757575757},"oz.",{"$f":"E66*J4","v":8.9962121212121211}]
["Resource",{"$f":"E67","v":2.2109375},"$/oz.",null,{"$f":"283/(128)","v":2.2109375},"oz."]
["Roundup",{"$f":"G68","v":14.5},"$/qt.",null,{"$f":"145/(2.5*J2)","v":0.453125},"oz.",{"$f":"E68*J3","v":14.5}]
["Scepter",{"$f":"E69","v":5.7142857142857144},"$/oz.",null,{"$f":"800/(8.75*J5)","v":5.7142857142857144},"oz."]
["Select Max",{"$f":"E70","v":0.96875},"$/oz.",null,{"$f":"310/(2.5*J2)","v":0.96875},"oz."]
["Sequence",{"$f":"G71","v":9},"$/pt.",null,{"$f":"180/(2.5*J2)","v":0.5625},"oz.",{"$f":"E71*J4","v":9}]
["Sharpen",{"$f":"E72","v":7.7578125},"$/oz.",null,{"$f":"993/(128)","v":7.7578125},"oz."]
["Steadfast Q",{"$f":"E73","v":14.433333333333334},"$/oz.",null,{"$f":"866/(60)","v":14.433333333333334},"oz."]
["Storm",{"$f":"G74","v":14.2},"$/pt.",null,{"$f":"284/(2.5*J2)","v":0.88749999999999996},"oz.",{"$f":"E74*J4","v":14.2}]
["Surfactant",1.5,"$/acre",null,null,"oz."]
["Treflan",{"$f":"G76","v":3.375},"$/pt.",null,{"$f":"67.5/(2.5*J2)","v":0.2109375},"oz.",{"$f":"E76*J4","v":3.375}]
["Ultra Blazer",{"$f":"G77","v":6.8},"$/pt.",null,{"$f":"136/(2.5*J2)","v":0.42499999999999999},"oz.",{"$f":"E77*J4","v":6.8}]
["Valor",{"$f":"E78","v":3.75},"$/oz.",null,{"$f":"300/(5*J5)","v":3.75},"oz."]
["Verdict",{"$f":"E79","v":2.1375000000000002},"$/oz.",null,{"$f":"684/(2.5*J2)","v":2.1375000000000002},"oz."]
["Warrant",{"$f":"G80","v":6.15},"$/pt.",null,{"$f":"123/(2.5*J2)","v":0.38437500000000002},"oz.",{"$f":"E80*J4","v":6.15}]
["Xtendimax ",{"$f":"E81","v":0.3984375},"$/oz.",null,{"$f":"127.5/(2.5*J2)","v":0.3984375},"oz."]

{"sheet":"Fungicides","index":3,"n_rows":34,"n_cols":3,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Fungicide Treatments "]
["Soybean-Foliar",11.5,"$/acre"]
["Soybean-Seed Treatment",5,"$/acre"]
["Cotton-Seed Treatment",10,"$/acre"]
["Wheat-Seed Treatment",17.5,"$/acre"]
["Wheat-Foliar",12.5,"$/acre"]
["Crop Oil Concentrate",4,"$/pint"]
["Corn-Foliar",16,"$/acre"]
["Surfactant",3.8,"$/pint"]
[]
[null,"Price/Unit","Unit"]
["Aftershock"]
["Alto"]
["Aproach"]
["Aproach Prima"]
["Caramba"]
["Domark"]
["Evito"]
["Folicur"]
["Fortix"]
["Headline"]
["Headline AMP"]
["Priaxor"]
["Priaxor D"]
["Proline"]
["Prosaro"]
["Quadris"]
["Quadris Top"]
["Quilt Xcel"]
["Stratego YLD"]
["Tilt"]
["Topguard"]
["Topsin-M"]
["TwinLine"]

{"sheet":"Print","index":4,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":true,"merged":[[0,1,0,3],[5,1,5,3],[15,1,15,3]]}
[null,"Irrigation"]
[null,"Irrigation Energy Cost ",7.5,"$/acre-in"]
[null,"Irrigation System R&M & Labor",3.2,"$/acre-in"]
[null,"Capital Recovery (Irrigation Equipment)",100,"$/acre"]
[]
[null,"Fungicide Treatments "]
[null,"Soybean-Foliar",11.5,"$/acre"]
[null,"Soybean-Seed Treatment",5,"$/acre"]
[null,"Cotton-Seed Treatment",10,"$/acre"]
[null,"Wheat-Seed Treatment",17.5,"$/acre"]
[null,"Wheat-Foliar",12.5,"$/acre"]
[null,"Crop Oil Concentrate",4,"$/pint"]
[null,"Corn-Foliar",16,"$/acre"]
[null,"Surfactant",3.8,"$/pint"]
[]
[null,"Insecticide Treatments"]
[null,"Soybean-Foliar",11,"$/acre"]
[null,"Soybean-Seed Treatment ",11.5,"$/acre"]
[null,"Cotton-Seed Treatment",18.5,"$/acre"]
[null,"Cotton-Foliar",48,"$/acre"]
[null,"Grain Sorghum-Seed Treatment",10,"$/acre"]
[null,"Grain Sorghum-Foliar",40,"$/acre"]
[null,"Wheat-Seed Treatment",17.5,"$/acre"]
[null,"Wheat-Foliar",5,"$/acre"]
[null,"Maintenance Fee (Boll Weevil Eradication)",2,"$/acre"]

{"sheet":"Insecticides","index":5,"n_rows":75,"n_cols":5,"rows_kept":75,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Insecticide Treatments"]
["Soybean-Foliar",11,"$/acre"]
["Soybean-Seed Treatment ",11.5,"$/acre"]
["Cotton-Seed Treatment",18.5,"$/acre"]
["Cotton-Foliar",48,"$/acre"]
["Grain Sorghum-Seed Treatment",10,"$/acre"]
["Grain Sorghum-Foliar",40,"$/acre"]
["Wheat-Seed Treatment",17.5,"$/acre",null,5]
["Wheat-Foliar",5,"$/acre"]
["Maintenance Fee (Boll Weevil Eradication)",2,"$/acre",null,1.5]
[]
[null,"Price/Unit","Unit"]
["Abba"]
["Acramite"]
["Ammo"]
["Asana"]
["Athena"]
["Baythroid XL"]
["Belay"]
["Belt"]
["Belt"]
["Besiege"]
["Bidrin"]
["Blackhawk"]
["Brigade/Discipline/Fanfare"]
["Brigadier"]
["Carbine"]
["Centeic"]
["Colbalt"]
["Colbalt Advanced"]
["Comite"]
["Curacon"]
["Declare"]
["Delare"]
["Delta Gold"]
["Denim"]
["Diamon"]
["Dicofol"]
["Dimethoate"]
["Dimethoate"]
["Dimilin 2"]
["Double Take"]
["Double Take"]
["Endigo ZC"]
["Fyfanon"]
["Hero"]
["Imidacloprid"]
["Intrepid"]
["Intrepid Edge"]
["Intruder"]
["Justice"]
["Karate/Warrior II"]
["Lannate"]
["Larvin"]
["Leverage 360"]
["Lorsban"]
["Lorsban Advanced"]
["Malathion"]
["Methyl"]
["Mustang Max"]
["Oberon"]
["Orthene 90S"]
["Portal"]
["Pounce"]
["Prevathon"]
["Radiant"]
["Seven XLR"]
["Sevin"]
["Stallion"]
["Steward"]
["Transform"]
["Triple Crown"]
["Vydate"]
["Warrior II"]
["Zeal"]

{"sheet":"Corn NT Non-Irr","index":6,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":false,"merged":[[55,1,55,9],[58,1,58,9],[59,1,59,9],[57,1,57,9],[60,1,60,9],[56,1,56,9],[53,1,53,9],[54,1,54,9],[37,1,37,3],[37,5,37,9],[23,1,23,6],[24,4,24,9],[33,1,33,6],[35,1,35,6],[50,8,50,9],[43,8,43,9],[44,8,44,9],[39,6,39,7],[40,6,40,7],[41,6,41,7],[42,6,42,7],[43,6,43,7],[0,1,0,9],[2,4,2,9],[22,1,22,6],[6,1,6,6],[49,8,49,9],[34,1,34,6],[40,8,40,9],[41,8,41,9],[38,6,38,7],[38,8,38,9],[47,8,47,9],[39,8,39,9],[48,8,48,9],[45,8,45,9],[46,8,46,9],[42,8,42,9],[49,6,49,7],[50,6,50,7],[44,6,44,7],[45,6,45,7],[46,6,46,7],[47,6,47,7],[48,6,48,7]]}
[null,"2024 Corn, No-Till, Non-Irrigated Budget ",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime3"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs.)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue1",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea - Planting",60,{"$f":"Inputs!C44","v":0.61},{"$f":"N3*O3","v":36.6},"_________"]
[null,null,"Corn",null,"Bu/acre",175,{"$f":"Inputs!C3","v":4.95},{"$f":"F4*G4","v":866.25},null,"_________",null,null,"UAN 32 - Side dress",120,{"$f":"Inputs!C47","v":0.64},{"$f":"N4*O4","v":76.8},"_________"]
[null,null,"Government Payments",null,"$/acre",1,0,{"$f":"F5*G5","v":0},null,"_________",null,"Phosphorous","P2O5",70,{"$f":"Inputs!C48","v":0.65},{"$f":"+N5*O5","v":45.5},"_________"]
[null,null,"Other Revenue",null,"$/acre",1,0,{"$f":"F6*G6","v":0},null,"_________",null,"Potassium","K20",70,{"$f":"Inputs!C50","v":0.43},{"$f":"+N6*O6","v":30.099999999999998},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H6)","v":866.25},null,"_________",null,"Zinc Sulfate",null,15,{"$f":"+Inputs!C54","v":0.5},{"$f":"+N7*O7","v":7.5},"_________"]
[null,"Variable Expenses",null,null,null,null,null,null,null,null,null,"Boron",null,1,{"$f":"Inputs!C52","v":2.355},{"$f":"+N8*O8","v":2.355},"_________"]
[null,null,"Seed2",null,"Thous.",32,{"$f":"+Inputs!C36","v":3.6},{"$f":"+F9*G9","v":115.2},null,"_________",null,"Lime",null,1000,{"$f":"+Inputs!C51","v":30},{"$f":"+N9/2000*O9","v":15},"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"+P12","v":213.85499999999999},{"$f":"+F10*G10","v":213.85499999999999},null,"_________",null,"Other",null,0,0,{"$f":"N10*O10","v":0},"_________"]
[null,null,"Chemical (Table 2)",null,"Acre",1,{"$f":"S28","v":71.92},{"$f":"F11*G11","v":71.92},null,"_________",null,"Other",null,0,0,{"$f":"N11*O11","v":0},"_________"]
[null,null,"Crop Scout or Consultant",null,"Acre",1,{"$f":"+Inputs!C18","v":10},{"$f":"F12*G12","v":10},null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P11)","v":213.85499999999999},"_________"]
[null,null,"Repair & Maintenance (Table 3)",null,"Acre",1,{"$f":"+Q44","v":45.979959355337797},{"$f":"+F13*G13","v":45.979959355337797},null,"_________"]
[null,null,"Fuel, Oil & Filter (Table 3)",null,"Acre",1,{"$f":"+R44","v":25.759732424232514},25.759732424232514,null,"_________",null,"Table 2. Chemicals4"]
[null,null,"Operator Labor (Table 3)",null,"Acre",1,{"$f":"+S44","v":13.9757665416594},13.9757665416594,null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Crop Insurance6",null,"Acre",1,{"$f":"+Inputs!C24","v":20.399999999999999},20.399999999999999,null,"_________",null,"Herbicides","Burndown","Gramoxone SL","oz.",1,40,{"$f":"Herbicides!B47","v":0.33124999999999999},{"$f":"P16*Q16*R16","v":13.25},"_________"]
[null,null,"Machinery Rental ",null,"Acre",1,0,0,null,"_________",null,null,"Pre-Emerge","Atrazine ","qt.",1,1.5,{"$f":"Herbicides!B8","v":4.9000000000000004},{"$f":"P17*Q17*R17","v":7.3500000000000005},"_________"]
[null,null,"Custom Work",null,"Acre",1,0,0,null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Drying (Fuel/Electric)",null,"Bu",{"$f":"+F4","v":175},0,0,null,"_________",null,null,"Post-Emerge","Halex GT","pt.",1,3.6,{"$f":"Herbicides!B49","v":9.9499999999999993},35.82,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F20*G20","v":0},null,"_________",null,null,null,"Atrazine","qt.",1,1,{"$f":"Herbicides!B8","v":4.9000000000000004},4.9000000000000004,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F21*G21","v":0},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Operating Interest 7",null,"%",{"$f":"SUM(H9:H21)","v":517.09045832122979},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F22*G22)/2","v":21.976344478652269},null,"_________",null,null,"Harvest Aid","Gramoxone SL",null,1,32,{"$f":"+Herbicides!B47","v":0.33124999999999999},10.6,"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H9:H22)","v":539.06680279988211},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H7-H23","v":327.18319720011789},null,"_________",null,"Insecticides",null,"Other",null,0,0,0,0,"_________"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Machinery",null,null,null,null,null,null,null,null,"Fungicides",null,"Other",null,0,0,0,0,"_________"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P44","v":127.89318776817984},{"$f":"+F27*G27","v":127.89318776817984},null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P27*Q27*R27","v":0},"_________"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,{"$f":"+Inputs!C30","v":0},{"$f":"+F28*G28","v":0},null,"_________",null,"Total",null,null,null,null,null,null,{"$f":"SUM(S16:S27)","v":71.92},"_________"]
[null,null,"General Overhead",null,"Acre",1,20,{"$f":"+F29*G29","v":20},null,"_________"]
[null,null,"Cash Rent8",null,"Acre",1,{"$f":"+Inputs!C23","v":113},113,null,"_________",null,"Table 3. Machinery5"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,0,0,null,"_________",null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,null,"Management Labor",null,"Acre",1,{"$f":"Inputs!C33","v":25},{"$f":"+F32*G32","v":25},null,"_________",null,"Burndown","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P32:S32)","v":11.132144127965564},"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"+F33*G33","v":0},null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},11.547235879860663,"_________"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H27:H33)","v":285.89318776817981},null,"_________",null,"Plant","Tractor, 215 hp","Planter","16-row",{"$f":"+'Field Operations'!F8","v":16.94395286189409},{"$f":"+'Field Operations'!G8","v":2.8769883177515254},{"$f":"+'Field Operations'!H8","v":2.7170740384615377},{"$f":"+'Field Operations'!I8","v":1.5865384615384615},{"$f":"SUM(P34:S34)","v":24.124553679645611},"_________"]
[null,"Total Expenses",null,null,null,null,null,{"$f":"H23+H34","v":824.95999056806193},null,"_________",null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P35:S35)","v":11.132144127965564},"_________"]
[null,"Return Above Specified Expenses",null,null,null,null,null,{"$f":"H7-H35","v":41.290009431938074},null,"_________",null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P36:S36)","v":11.132144127965564},"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"'Field Operations'!F11","v":10.083495744931611},{"$f":"'Field Operations'!G11","v":0.29428773488580628},{"$f":"'Field Operations'!H11","v":0.43607361111111104},{"$f":"'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P37:S37)","v":11.132144127965564},"_________"]
[null,"Breakeven Price for Selected Yield",null,null,null,"Breakeven Yield for Selected Price",null,null,null,null,null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!F10","v":5.3836075588045738},{"$f":"+'Field Operations'!G10","v":1.5965293414642521},{"$f":"+'Field Operations'!H10","v":2.883425510204082},{"$f":"+'Field Operations'!I10","v":1.6836734693877555},{"$f":"SUM(P38:S38)","v":11.547235879860663},"_________"]
[null,"Yield","Variable Cost ","Total Specified Cost",null,"Price","Variable Cost ",null,"Total Specified Cost",null,null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!F10","v":5.3836075588045738},{"$f":"+'Field Operations'!G10","v":1.5965293414642521},{"$f":"+'Field Operations'!H10","v":2.883425510204082},{"$f":"+'Field Operations'!I10","v":1.6836734693877555},{"$f":"SUM(P39:S39)","v":11.547235879860663},"_________"]
[null,"(bu)","($/bu)","($/bu)",null,"($/bu)","(bu)",null,"(bu)",null,null,"Harvest","Combine","Corn Head","8-row",{"$f":"+'Field Operations'!F12","v":39.387215019002035},{"$f":"+'Field Operations'!G12","v":35.050795185290561},{"$f":"+'Field Operations'!H12","v":10.091989285714286},{"$f":"+'Field Operations'!I12","v":3.2738095238095242},{"$f":"SUM(P40:S40)","v":87.803809013816405},"_________"]
[null,{"$f":"SUM(B42-10)","v":125},{"$f":"$H$23/B41","v":4.3125344223990565},{"$f":"($H$23+$H$34)/B41","v":6.5996799245444953},null,{"$f":"SUM(F42-0.25)","v":3.7},{"$f":"+$H$23/F41","v":145.69373048645463},null,{"$f":"+($H$23+$H$34)/F41","v":222.96215961298969},null,null,"Haul","Tractor, 215 hp","Grain Cart",{"$f":"'Field Operations'!E14","v":"800 bu"},{"$f":"+'Field Operations'!F14","v":7.397214231143554},{"$f":"+'Field Operations'!G14","v":0.8354368883597314},{"$f":"+'Field Operations'!H14","v":1.7660981250000001},{"$f":"+'Field Operations'!I14","v":1.03125},{"$f":"SUM(P41:S41)","v":11.029999244503287},"_________"]
[null,{"$f":"SUM(B43-10)","v":135},3.993087428147275,6.1108147449486072,null,{"$f":"SUM(F43-0.25)","v":3.95},136.47260830376763,null,208.85063052355997,null,null,"Haul",{"$f":"'Field Operations'!C16","v":"Semi Tractor/Trailer"},null,null,{"$f":"'Field Operations'!F16","v":7.68},{"$f":"'Field Operations'!G16","v":1.25},{"$f":"'Field Operations'!H16","v":0.79},{"$f":"'Field Operations'!I16","v":1.76},{"$f":"SUM(P42:S42)","v":11.479999999999999},"_________"]
[null,{"$f":"SUM(B44-10)","v":145},3.7177020882750491,5.6893792452969789,null,{"$f":"SUM(F44-0.25)","v":4.2},128.34923876187668,null,196.41904537334807,null,null,"Other",null,null,null,0,0,0,0,{"$f":"SUM(P43:S43)","v":0},"_________"]
[null,{"$f":"SUM(B45-10)","v":155},3.4778503406444008,5.3223225197939481,null,{"$f":"SUM(F45-0.25)","v":4.45},121.13860737076001,null,185.38426754338471,null,null,"Total",null,null,null,{"$f":"SUM(P32:P43)","v":127.89318776817984},{"$f":"SUM(Q32:Q43)","v":45.979959355337797},{"$f":"SUM(R32:R43)","v":25.759732424232514},{"$f":"SUM(S32:S43)","v":13.9757665416594},{"$f":"SUM(T32:T43)","v":213.60864608940952},"_________"]
[null,{"$f":"SUM(B46-10)","v":165},3.2670715321204975,4.9997575185943148,null,{"$f":"SUM(F46-0.25)","v":4.7},114.69506442550683,null,175.52340224852381]
[null,{"$f":"+F4","v":175},3.0803817302850405,4.7140570889603541,null,{"$f":"+G4","v":4.95},108.90238440401659,null,166.65858395314382]
[null,{"$f":"SUM(B46+10)","v":185},2.9138746097290924,4.4592431922597946,null,{"$f":"SUM(F46+0.25)","v":5.2},103.66669284613117,null,158.64615203231961]
[null,{"$f":"SUM(B47+10)","v":195},2.7644451425634982,4.230564054195189,null,{"$f":"SUM(F47+0.25)","v":5.45},98.911339963281122,null,151.36880560881869]
[null,{"$f":"SUM(B48+10)","v":205},2.6295941599994248,4.0241950759417655,null,{"$f":"SUM(F48+0.25)","v":5.7},94.573123298224928,null,144.72982290667753]
[null,{"$f":"SUM(B49+10)","v":215},2.5072874548831727,3.8370232119444743,null,{"$f":"SUM(F49+0.25)","v":5.95},90.599462655442366,null,138.64873791059864]
[null,{"$f":"SUM(B50+10)","v":225},2.395852456888365,3.6664888469691643,null,{"$f":"SUM(F50+0.25)","v":6.2},86.946258516110021,null,133.05806299484868]

{"sheet":"Corn CT Non-Irr","index":7,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":false,"merged":[[50,8,50,9],[39,8,39,9],[40,8,40,9],[41,8,41,9],[42,8,42,9],[43,8,43,9],[44,8,44,9],[45,8,45,9],[46,8,46,9],[47,8,47,9],[48,8,48,9],[49,8,49,9],[38,6,38,7],[38,8,38,9],[0,1,0,9],[2,4,2,9],[6,1,6,6],[22,1,22,6],[23,1,23,6],[24,4,24,9],[33,1,33,6],[34,1,34,6],[35,1,35,6],[37,1,37,3],[37,5,37,9],[39,6,39,7],[40,6,40,7],[41,6,41,7],[42,6,42,7],[43,6,43,7],[49,6,49,7],[50,6,50,7],[44,6,44,7],[45,6,45,7],[46,6,46,7],[47,6,47,7],[48,6,48,7]]}
[null,"2024 Corn, Conventional Tillage, Non-Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime3"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs.)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue1",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea - Planting",60,{"$f":"Inputs!C44","v":0.61},{"$f":"N3*O3","v":36.6},"_________"]
[null,null,"Corn",null,"Bu/acre",175,{"$f":"+Inputs!C3","v":4.95},{"$f":"F4*G4","v":866.25},null,"_________",null,null,"UAN 32 - Side dress",120,{"$f":"Inputs!C47","v":0.64},{"$f":"N4*O4","v":76.8},"_________"]
[null,null,"Government Payments",null,"$/acre",1,0,{"$f":"F5*G5","v":0},null,"_________",null,"Phosphorous","P2O5",70,{"$f":"Inputs!C48","v":0.65},{"$f":"+N5*O5","v":45.5},"_________"]
[null,null,"Other Revenue",null,"$/acre",1,0,0,null,"_________",null,"Potassium","K20",70,{"$f":"Inputs!C50","v":0.43},{"$f":"+N6*O6","v":30.099999999999998},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H6)","v":866.25},null,"_________",null,"Zinc Sulfate",null,15,{"$f":"Inputs!C54","v":0.5},{"$f":"+N7*O7","v":7.5},"_________"]
[null,"Variable Expenses",null,null,null,null,null,null,null,null,null,"Boron",null,1,{"$f":"Inputs!C52","v":2.355},{"$f":"+N8*O8","v":2.355},"_________"]
[null,null,"Seed2",null,"Thous.",32,{"$f":"+Inputs!C36","v":3.6},{"$f":"+F9*G9","v":115.2},null,"_________",null,"Lime",null,1000,{"$f":"Inputs!C51","v":30},{"$f":"N9/2000*O9","v":15},"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"+P12","v":213.85499999999999},{"$f":"+F10*G10","v":213.85499999999999},null,"_________",null,"Other",null,0,0,{"$f":"N10*O10","v":0},"_________"]
[null,null,"Chemical (Table 2)",null,"Acre",1,{"$f":"S27","v":58.67},{"$f":"F11*G11","v":58.67},null,"_________",null,"Other",null,0,0,{"$f":"N11*O11","v":0},"_________"]
[null,null,"Crop Scout or Consultant",null,"Acre",1,{"$f":"+Inputs!C18","v":10},{"$f":"F12*G12","v":10},null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P11)","v":213.85499999999999},"_________"]
[null,null,"Repair & Maintenance (Table 3)",null,"Acre",1,{"$f":"+Q45","v":51.472472038148496},{"$f":"+F13*G13","v":51.472472038148496},null,"_________"]
[null,null,"Fuel, Oil & Filter (Table 3)",null,"Acre",1,{"$f":"+R45","v":35.797872628299395},35.797872628299395,null,"_________",null,"Table 2. Chemicals4"]
[null,null,"Operator Labor (Table 3)",null,"Acre",1,{"$f":"+S45","v":19.77352302678074},19.77352302678074,null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Crop Insurance6",null,"Acre",1,{"$f":"+Inputs!C24","v":20.399999999999999},20.399999999999999,null,"_________",null,"Herbicides","Pre-Emerge","Atrazine ","qt.",1,1,{"$f":"Herbicides!B8","v":4.9000000000000004},{"$f":"P16*Q16*R16","v":4.9000000000000004},"_________"]
[null,null,"Machinery Rental ",null,"Acre",1,0,0,null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P17*Q17*R17","v":0},"_________"]
[null,null,"Custom Work",null,"Acre",1,0,0,null,"_________",null,null,"Post-Emerge","Halex GT","pt.",1,3.6,{"$f":"Herbicides!B49","v":9.9499999999999993},{"$f":"P18*Q18*R18","v":35.82},"_________"]
[null,null,"Drying (Fuel/Electric)",null,"Bu",{"$f":"+F4","v":175},0,0,null,"_________",null,null,null,"Atrazine","qt.",1,1.5,{"$f":"Herbicides!B8","v":4.9000000000000004},7.3500000000000005,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F20*G20","v":0},null,"_________",null,null,null,"Other"," ",0,0,0,0,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F21*G21","v":0},null,"_________",null,null,"Harvest Aid","Gramoxone SL",null,1,32,{"$f":"Herbicides!B47","v":0.33124999999999999},10.6,"_________"]
[null,null,"Operating Interest 7",null,"%",{"$f":"SUM(H9:H21)","v":525.16886769322866},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F22*G22)/2","v":22.31967687696222},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H9:H22)","v":547.48854457019092},null,"_________",null,"Insecticides",null,"Other",null,0,0,0,0,"_________"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H7-H23","v":318.76145542980908},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,"Fungicides",null,"Other",null,0,0,0,0,"_________"]
[null,null,"Machinery",null,null,null,null,null,null,null,null,null,null,"Other",null,0,0,0,{"$f":"P26*Q26*R26","v":0},"_________"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P45","v":145.03613698086548},{"$f":"+F27*G27","v":145.03613698086548},null,"_________",null,"Total",null,null,null,null,null,null,{"$f":"SUM(S16:S26)","v":58.67},"_________"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,{"$f":"+Inputs!C30","v":0},{"$f":"+F28*G28","v":0},null,"_________"]
[null,null,"General Overhead",null,"Acre",1,20,20,null,"_________",null,"Table 3. Machinery5"]
[null,null,"Cash Rent8",null,"Acre",1,{"$f":"+Inputs!C23","v":113},{"$f":"+F30*G30","v":113},null,"_________",null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,0,0,null,"_________",null,"Chisel","Tractor, 215 hp","Chisel Plow","21'",{"$f":"+'Field Operations'!F4","v":7.3363136280116699},{"$f":"+'Field Operations'!G4","v":2.0348984445795764},{"$f":"+'Field Operations'!H4","v":3.957642857142857},{"$f":"+'Field Operations'!I4","v":2.3109243697478994},{"$f":"SUM(P31:S31)","v":15.639779299482003},"_________"]
[null,null,"Management Labor",null,"Acre",1,{"$f":"Inputs!C33","v":25},{"$f":"+F32*G32","v":25},null,"_________",null,"Disk","Tractor, 215 hp","Tandem Disk","29'",{"$f":"+'Field Operations'!F5","v":12.195529473129032},{"$f":"+'Field Operations'!G5","v":2.0151247346106018},{"$f":"+'Field Operations'!H5","v":3.184310344827586},{"$f":"+'Field Operations'!I5","v":1.8593644354293442},19.254328987996566,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"+F33*G33","v":0},null,"_________",null,"Prepare Seedbed","Tractor, 215 hp","Do-All","26.5'",{"$f":"+'Field Operations'!F6","v":7.694601856476547},{"$f":"+'Field Operations'!G6","v":1.7367772385063245},{"$f":"+'Field Operations'!H6","v":3.3322606132075476},{"$f":"+'Field Operations'!I6","v":1.9457547169811322},{"$f":"SUM(P33:S33)","v":14.709394425171549},"_________"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H27:H33)","v":303.03613698086548},null,"_________",null,"Plant","Tractor, 215 hp","Planter","16-row",{"$f":"+'Field Operations'!F8","v":16.94395286189409},{"$f":"+'Field Operations'!G8","v":2.8769883177515254},{"$f":"+'Field Operations'!H8","v":2.7170740384615377},{"$f":"+'Field Operations'!I8","v":1.5865384615384615},24.124553679645611,"_________"]
[null,"Total Expenses",null,null,null,null,null,{"$f":"H23+H34","v":850.52468155105635},null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!F10","v":5.3836075588045738},{"$f":"+'Field Operations'!G10","v":1.5965293414642521},{"$f":"+'Field Operations'!H10","v":2.883425510204082},{"$f":"+'Field Operations'!I10","v":1.6836734693877555},11.547235879860663,"_________"]
[null,"Return Above Specified Expenses",null,null,null,null,null,{"$f":"H7-H35","v":15.725318448943653},null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!F10","v":5.3836075588045738},{"$f":"+'Field Operations'!G10","v":1.5965293414642521},{"$f":"+'Field Operations'!H10","v":2.883425510204082},{"$f":"+'Field Operations'!I10","v":1.6836734693877555},{"$f":"SUM(P36:S36)","v":11.547235879860663},"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},11.547235879860663,"_________"]
[null,"Breakeven Price for Selected Yield",null,null,null,"Breakeven Yield for Selected Price",null,null,null,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"P39","v":10.083495744931611},{"$f":"Q39","v":0.29428773488580628},0.43607361111111104,0.31828703703703703,11.132144127965564,"_________"]
[null,"Yield","Variable Cost ","Total Specified Cost",null,"Price","Variable Cost ",null,"Total Specified Cost",null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P39:S39)","v":11.132144127965564},"_________"]
[null,"(bu)","($/bu)","($/bu)",null,"($/bu)","(bu)",null,"(bu)",null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P40:S40)","v":11.132144127965564},"_________"]
[null,{"$f":"SUM(B42-10)","v":125},{"$f":"$H$23/B41","v":4.3799083565615273},{"$f":"($H$23+$H$34)/B41","v":6.8041974524084505},null,{"$f":"SUM(F42-0.25)","v":3.7},{"$f":"+$H$23/F41","v":147.96987691086241},null,{"$f":"+($H$23+$H$34)/F41","v":229.87153555433954},null,null,"Harvest","Combine","Corn Head","8-row",{"$f":"+'Field Operations'!F12","v":39.387215019002035},{"$f":"+'Field Operations'!G12","v":35.050795185290561},{"$f":"+'Field Operations'!H12","v":10.091989285714286},{"$f":"+'Field Operations'!I12","v":3.2738095238095242},{"$f":"SUM(P41:S41)","v":87.803809013816405},"_________"]
[null,{"$f":"SUM(B43-10)","v":135},4.0554707005199324,6.3001828263041215,null,{"$f":"SUM(F43-0.25)","v":3.95},138.60469482789642,null,215.32270419014083,null,null,"Haul","Tractor, 215 hp","Grain Cart",{"$f":"'Field Operations'!E14","v":"800 bu"},{"$f":"+'Field Operations'!F14","v":7.397214231143554},{"$f":"+'Field Operations'!G14","v":0.8354368883597314},{"$f":"+'Field Operations'!H14","v":1.7660981250000001},{"$f":"+'Field Operations'!I14","v":1.03125},{"$f":"SUM(P42:S42)","v":11.029999244503287},"_________"]
[null,{"$f":"SUM(B44-10)","v":145},3.7757830660013165,5.8656874589728023,null,{"$f":"SUM(F44-0.25)","v":4.2},130.35441537385498,null,202.50587655977532,null,null,"Haul",{"$f":"'Field Operations'!C16","v":"Semi Tractor/Trailer"},null,null,{"$f":"'Field Operations'!F16","v":7.68},{"$f":"'Field Operations'!G16","v":1.25},{"$f":"'Field Operations'!H16","v":0.79},{"$f":"'Field Operations'!I16","v":1.76},{"$f":"SUM(P43:S43)","v":11.479999999999999},"_________"]
[null,{"$f":"SUM(B45-10)","v":155},3.532184158517361,5.4872560100068153,null,{"$f":"SUM(F45-0.25)","v":4.45},123.03113361127886,null,191.1291419215857,null,null,"Other",null,null,null,0,0,0,0,{"$f":"SUM(P44:S44)","v":0},"_________"]
[null,{"$f":"SUM(B46-10)","v":165},3.3181123913344903,5.1546950397033715,null,{"$f":"SUM(F46-0.25)","v":4.7},116.48692437663637,null,180.96269820235241,null,null,"Total",null,null,null,{"$f":"SUM(P31:P44)","v":145.03613698086548},{"$f":"SUM(Q31:Q44)","v":51.472472038148496},{"$f":"SUM(R31:R44)","v":35.797872628299395},{"$f":"SUM(S31:S44)","v":19.77352302678074},{"$f":"SUM(T31:T44)","v":252.08000467409411},"_________"]
[null,{"$f":"+F4","v":175},3.1285059689725196,4.8601410374346079,null,{"$f":"+G4","v":4.95},110.60374637781635,null,171.82316799011238]
[null,{"$f":"SUM(B46+10)","v":185},2.9593975382172482,4.5974307110867914,null,{"$f":"SUM(F46+0.25)","v":5.2},105.28625857119056,null,163.56243875981852]
[null,{"$f":"SUM(B47+10)","v":195},2.807633561898415,4.3616650335951608,null,{"$f":"SUM(F47+0.25)","v":5.45},100.45661368260383,null,156.0595745965241]
[null,{"$f":"SUM(B48+10)","v":205},2.6706758271716629,4.1489008856149088,null,{"$f":"SUM(F48+0.25)","v":5.7},96.050621854419461,null,149.21485641246602]
[null,{"$f":"SUM(B49+10)","v":215},2.5464583468380972,3.9559287514002621,null,{"$f":"SUM(F49+0.25)","v":5.95},92.014881440368214,null,142.94532463042964]
[null,{"$f":"SUM(B50+10)","v":225},2.4332824203119596,3.7801096957824725,null,{"$f":"SUM(F50+0.25)","v":6.2},88.304603962934024,null,137.18140025017038]

{"sheet":"Corn Irr","index":8,"n_rows":56,"n_cols":21,"rows_kept":56,"cut":false,"hidden":false,"merged":[[46,6,46,7],[46,8,46,9],[45,8,45,9],[44,6,44,7],[45,6,45,7],[40,1,40,6],[42,1,42,3],[42,5,42,9],[43,8,43,9],[43,6,43,7],[55,6,55,7],[52,6,52,7],[53,6,53,7],[54,6,54,7],[50,8,50,9],[51,8,51,9],[53,8,53,9],[54,8,54,9],[47,6,47,7],[48,6,48,7],[49,6,49,7],[50,6,50,7],[51,6,51,7],[57,1,57,9],[58,1,58,9],[0,1,0,9],[2,4,2,9],[6,1,6,6],[38,1,38,6],[39,1,39,6],[26,1,26,6],[25,1,25,6],[27,4,27,9],[49,8,49,9],[48,8,48,9],[47,8,47,9],[55,8,55,9],[44,8,44,9],[52,8,52,9]]}
[null,"2024 Corn, No-Till, Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime3"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs.)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue1",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea - Planting",80,{"$f":"Inputs!C44","v":0.61},{"$f":"N3*O3","v":48.8},"_________"]
[null,null,"Corn",null,"Bu/acre",240,{"$f":"+Inputs!C3","v":4.95},{"$f":"F4*G4","v":1188},null,"_________",null,null,"UAN 32 - Side dress",160,{"$f":"Inputs!C47","v":0.64},{"$f":"N4*O4","v":102.4},"_________"]
[null,null,"Government Payments",null,"$/acre",1,0,{"$f":"F5*G5","v":0},null,"_________",null,"Phosphorous","P2O5",90,{"$f":"Inputs!C48","v":0.65},{"$f":"+N5*O5","v":58.5},"_________"]
[null,null,"Other Revenue",null,"$/acre",1,0,0,null,"_________",null,"Potassium","K20",90,{"$f":"Inputs!C50","v":0.43},{"$f":"+N6*O6","v":38.700000000000003},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H6)","v":1188},null,"_________",null,"Zinc Sulfate",null,15,{"$f":"Inputs!C54","v":0.5},{"$f":"+N7*O7","v":7.5},"_________"]
[null,"Variable Expenses",null,null,null,null,null,null,null,null,null,"Boron",null,1,{"$f":"Inputs!C52","v":2.355},{"$f":"+N8*O8","v":2.355},"_________"]
[null,null,"Seed2",null,"Thous.",36.5,{"$f":"+Inputs!C36","v":3.6},{"$f":"+F9*G9","v":131.4},null,"_________",null,"Lime",null,1000,{"$f":"Inputs!C51","v":30},{"$f":"N9/2000*O9","v":15},"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"+P12","v":273.255},{"$f":"+F10*G10","v":273.255},null,"_________",null,"Other",null,0,0,{"$f":"N10*O10","v":0},"_________"]
[null,null,"Chemical (Table 2)",null,"Acre",1,{"$f":"S28","v":71.92},{"$f":"F11*G11","v":71.92},null,"_________",null,"Other",null,0,0,{"$f":"N11*O11","v":0},"_________"]
[null,null,"Crop Scout or Consultant",null,"Acre",1,{"$f":"+Inputs!C18","v":10},{"$f":"F12*G12","v":10},null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P11)","v":273.255},"_________"]
[null,null,"Repair & Maintenance (Table 3)",null,"Acre",1,{"$f":"+Q44","v":46.476853765275685},{"$f":"+F13*G13","v":46.476853765275685},null,"_________"]
[null,null,"Fuel, Oil & Filter (Table 3)",null,"Acre",1,{"$f":"+R44","v":26.07376969131326},26.07376969131326,null,"_________",null,"Table 2. Chemicals4"]
[null,null,"Operator Labor (Table 3)",null,"Acre",1,{"$f":"+S44","v":14.675393870851945},14.675393870851945,null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Crop Insurance6",null,"Acre",1,{"$f":"+Inputs!C24","v":20.399999999999999},20.399999999999999,null,"_________",null,"Herbicides","Burndown","Gramoxone SL","oz.",1,40,{"$f":"Herbicides!B47","v":0.33124999999999999},{"$f":"P16*Q16*R16","v":13.25},"_________"]
[null,null,"Machinery Rental ",null,"Acre",1,0,0,null,"_________",null,null,"Pre-Emerge","Atrazine ","qt.",1,1.5,{"$f":"Herbicides!B8","v":4.9000000000000004},{"$f":"P17*Q17*R17","v":7.3500000000000005},"_________"]
[null,null,"Custom Work",null,"Acre",1,0,0,null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P18*Q18*R18","v":0},"_________"]
[null,null,"Drying (Fuel/Electric)",null,"Bu",{"$f":"+F4","v":240},0,0,null,"_________",null,null,"Post-Emerge","Halex GT","pt.",1,3.6,{"$f":"Herbicides!B49","v":9.9499999999999993},35.82,"_________"]
[null,null,"Irrigation Energy Cost9",null,"Ac-in",9,{"$f":"+Inputs!C57","v":7.5},{"$f":"+F20*G20","v":67.5},null,"_________",null,null,null,"Atrazine","qt.",1,1,{"$f":"Herbicides!B8","v":4.9000000000000004},4.9000000000000004,"_________"]
[null,null,"Irrigation System R&M & Labor9",null,"Ac-in",9,{"$f":"+Inputs!C58","v":3.2},{"$f":"+F21*G21","v":28.8},null,"_________",null,null,null,"Other"," ",0,0,0,0,"_________"]
[null,null,"Other Irrigation Costs",null,"Acre",1,0,0,null,"_________",null,null,"Harvest Aid","Other",null,1,32,{"$f":"Herbicides!B47","v":0.33124999999999999},10.6,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F23*G23","v":0},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F24*G24","v":0},null,"_________",null,"Insecticides",null,"Other",null,0,0,0,0,"_________"]
[null,null,"Operating Interest7",null,"%",{"$f":"SUM(H9:H24)","v":690.50101732744088},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F25*G25)/2","v":29.346293236416241},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H9:H25)","v":719.84731056385715},null,"_________",null,"Fungicides",null,"Other",null,0,0,0,0,"_________"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H7-H26","v":468.15268943614285},null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P27*Q27*R27","v":0},"_________"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(S16:S27)","v":71.92},"_________"]
[null,null,"Machinery"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P44","v":130.94610702283822},{"$f":"+F30*G30","v":130.94610702283822},null,"_________",null,"Table 3. Machinery5"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,{"$f":"+Inputs!C30","v":0},0,null,"_________",null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,null,"Capital Recovery (Irrigation Equipment)9",null,"Acre",1,{"$f":"+Inputs!C59","v":100},100,null,"_________",null,"Burndown","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P32:S32)","v":11.132144127965564},"_________"]
[null,null,"Other Fixed Irrigation Costs",null,"Acre",1,0,0,null,"_________",null,"Plant","Tractor, 215 hp","Planter","16-row",{"$f":"+'Field Operations'!F8","v":16.94395286189409},{"$f":"+'Field Operations'!G8","v":2.8769883177515254},{"$f":"+'Field Operations'!H8","v":2.7170740384615377},{"$f":"+'Field Operations'!I8","v":1.5865384615384615},24.124553679645611,"_________"]
[null,null,"General Overhead",null,"Acre",1,25,25,null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},{"$f":"'Field Operations'!J10","v":11.547235879860663},"_________"]
[null,null,"Cash Rent8",null,"Acre",1,{"$f":"Inputs!C22","v":197},197,null,"_________",null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"'Field Operations'!F11","v":10.083495744931611},{"$f":"'Field Operations'!G11","v":0.29428773488580628},{"$f":"'Field Operations'!H11","v":0.43607361111111104},{"$f":"'Field Operations'!I11","v":0.31828703703703703},{"$f":"'Field Operations'!J11","v":11.132144127965564},"_________"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,0,0,null,"_________",null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P36:S36)","v":11.132144127965564},"_________"]
[null,null,"Management Labor10",null,"Acre",1,{"$f":"Inputs!C33","v":25},{"$f":"+F37*G37*2","v":50},null,"_________",null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,null,"Other",null,"Acre",1,0,0,null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!F10","v":5.3836075588045738},{"$f":"+'Field Operations'!G10","v":1.5965293414642521},{"$f":"+'Field Operations'!H10","v":2.883425510204082},{"$f":"+'Field Operations'!I10","v":1.6836734693877555},11.547235879860663,"_________"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H30:H38)","v":502.94610702283819},null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!F10","v":5.3836075588045738},{"$f":"+'Field Operations'!G10","v":1.5965293414642521},{"$f":"+'Field Operations'!H10","v":2.883425510204082},{"$f":"+'Field Operations'!I10","v":1.6836734693877555},11.547235879860663,"_________"]
[null,"Total Expenses",null,null,null,null,null,{"$f":"H26+H39","v":1222.7934175866953},null,"_________",null,"Harvest","Combine","Corn Head","8-row",{"$f":"+'Field Operations'!F12","v":39.387215019002035},{"$f":"+'Field Operations'!G12","v":35.050795185290561},{"$f":"+'Field Operations'!H12","v":10.091989285714286},{"$f":"+'Field Operations'!I12","v":3.2738095238095242},87.803809013816405,"_________"]
[null,"Return Above Specified Expenses",null,null,null,null,null,{"$f":"H7-H40","v":-34.793417586695341},null,"_________",null,"Haul","Tractor, 215 hp","Grain Cart",{"$f":"'Field Operations'!E14","v":"800 bu"},{"$f":"+'Field Operations'!F14","v":7.397214231143554},{"$f":"+'Field Operations'!G14","v":0.8354368883597314},{"$f":"+'Field Operations'!H14","v":1.7660981250000001},{"$f":"+'Field Operations'!I14","v":1.03125},11.029999244503287,"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Haul",{"$f":"'Field Operations'!C16","v":"Semi Tractor/Trailer"},null,null,{"$f":"'Field Operations'!F16*1.39751552795031","v":10.73291925465838},{"$f":"'Field Operations'!G16*1.39751552795031","v":1.7468944099378874},{"$f":"'Field Operations'!H16*1.39751552795031","v":1.104037267080745},{"$f":"'Field Operations'!I16*1.39751552795031","v":2.4596273291925455},16.043478260869559,"_________"]
[null,"Breakeven Price for Selected Yield",null,null,null,"Breakeven Yield for Selected Price",null,null,null,null,null,"Other",null,null,null,0,0,0,0,{"$f":"SUM(P43:S43)","v":0},"_________"]
[null,"Yield","Variable Cost ","Total Specified Cost",null,"Price","Variable Cost ",null,"Total Specified Cost",null,null,"Total",null,null,null,{"$f":"SUM(P32:P43)","v":130.94610702283822},{"$f":"SUM(Q32:Q43)","v":46.476853765275685},{"$f":"SUM(R32:R43)","v":26.07376969131326},{"$f":"SUM(S32:S43)","v":14.675393870851945},{"$f":"SUM(T32:T43)","v":218.17212435027909},"_________"]
[null,"(bu)","($/bu)","($/bu)",null,"($/bu)","(bu)",null,"(bu)"]
[null,{"$f":"SUM(B47-10)","v":190},{"$f":"$H$26/B46","v":3.7886700555992481},{"$f":"($H$26+$H$39)/B46","v":6.4357548294036597},null,{"$f":"SUM(F47-0.25)","v":3.7},{"$f":"+$H$26/F46","v":194.55332717942085},null,{"$f":"+($H$26+$H$39)/F46","v":330.4847074558636}]
[null,{"$f":"SUM(B48-10)","v":200},3.5992365528192858,6.1139670879334771,null,{"$f":"SUM(F48-0.25)","v":3.95},182.23982545920433,null,309.56795381941652]
[null,{"$f":"SUM(B49-10)","v":210},3.4278443360183672,5.8228257980318823,null,{"$f":"SUM(F49-0.25)","v":4.2},171.39221680091836,null,291.14128990159412]
[null,{"$f":"SUM(B50-10)","v":220},3.2720332298357144,5.5581518981213422,null,{"$f":"SUM(F50-0.25)","v":4.45},161.76344057614767,null,274.7850376599315]
[null,{"$f":"SUM(B51-10)","v":230},3.1297709154950311,5.3164931199421535,null,{"$f":"SUM(F51-0.25)","v":4.7},153.15900224762916,null,260.16881225248835]
[null,{"$f":"+F4","v":240},2.9993637940160713,5.0949725732778974,null,{"$f":"+G4","v":4.95},145.42369910380953,null,247.02897324983743]
[null,{"$f":"SUM(B51+10)","v":250},2.8793892422554288,4.891173670346781,null,{"$f":"SUM(F51+0.25)","v":5.2},138.43217510843405,null,235.15258030513371]
[null,{"$f":"SUM(B52+10)","v":260},2.7686435021686813,4.7030516061026741,null,{"$f":"SUM(F52+0.25)","v":5.45},132.08207533281782,null,224.36576469480647]
[null,{"$f":"SUM(B53+10)","v":270},2.666101150236508,4.5288645095803535,null,{"$f":"SUM(F53+0.25)","v":5.7},126.28900185330826,null,214.525160980122]
[null,{"$f":"SUM(B54+10)","v":280},2.5708832520137754,4.3671193485239117,null,{"$f":"SUM(F54+0.25)","v":5.95},120.98274127123649,null,205.51149875406645]
[null,{"$f":"SUM(B55+10)","v":290},2.4822321053926109,4.2165290261610187,null,{"$f":"SUM(F55+0.25)","v":6.2},116.10440492965438,null,197.22474477204764]

{"sheet":"Soybeans NT Non-Irr","index":9,"n_rows":48,"n_cols":21,"rows_kept":48,"cut":false,"hidden":false,"merged":[[25,19,25,20],[21,19,21,20],[34,4,34,6],[12,19,12,20],[13,19,13,20],[14,19,14,20],[15,19,15,20],[19,19,19,20],[16,19,16,20],[17,19,17,20],[18,19,18,20],[22,19,22,20],[23,19,23,20],[33,1,33,6],[20,19,20,20],[24,19,24,20],[44,6,44,7],[44,8,44,9],[0,1,0,9],[2,4,2,9],[22,1,22,6],[23,1,23,6],[6,1,6,6],[24,4,24,9],[37,1,37,3],[37,5,37,9],[38,6,38,7],[35,1,35,6],[38,8,38,9],[47,8,47,9],[47,6,47,7],[39,6,39,7],[46,6,46,7],[46,8,46,9],[43,6,43,7],[45,6,45,7],[45,8,45,9],[42,6,42,7],[39,8,39,9],[42,8,42,9],[40,6,40,7],[40,8,40,9],[41,6,41,7],[41,8,41,9],[43,8,43,9]]}
[null,"2024 Soybean, No-Till, Non-Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime3"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs.)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue1",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen",null,0,{"$f":"Inputs!C44","v":0.61},{"$f":"+N3*O3","v":0},"_________"]
[null,null,"Soybeans ",null,"Bu/acre",50,{"$f":"+Inputs!C4","v":12.5},{"$f":"F4*G4","v":625},null,"_________",null,"Phosphorous","P2O5",30,{"$f":"Inputs!C48","v":0.65},{"$f":"N4*O4","v":19.5},"_________"]
[null,null,"Government Payments",null,"$/acre",1,0,{"$f":"F5*G5","v":0},null,"_________",null,"Potassium","K20",60,{"$f":"Inputs!C50","v":0.43},{"$f":"N5*O5","v":25.8},"_________"]
[null,null,"Other Revenue",null,"$/acre",1,0,0,null,"_________",null,"Lime ",null,1000,{"$f":"+Inputs!C51","v":30},{"$f":"N6/2000*O6","v":15},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H6)","v":625},null,"_________",null,"Boron",null,1,{"$f":"Inputs!C52","v":2.355},{"$f":"N7*O7","v":2.355},"_________"]
[null,"Variable Expenses",null,null,null,null,null,null,null,null,null,"Other",null,0,0,{"$f":"N8*O8","v":0},"_________"]
[null,null,"Seed2",null,"Thous.",140,{"$f":"+Inputs!C37","v":0.45},{"$f":"+F9*G9","v":63},null,"_________",null,"Other",null,0,0,{"$f":"+N9*O9","v":0},"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"+P10","v":62.654999999999994},{"$f":"+F10*G10","v":62.654999999999994},null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P9)","v":62.654999999999994},"_________"]
[null,null,"Chemical (Table 2)",null,"Acre",1,{"$f":"S26","v":87.15},{"$f":"F11*G11","v":87.15},null,"_________"]
[null,null,"Crop Scout or Consultant",null,"Acre",1,{"$f":"+Inputs!C18","v":10},{"$f":"F12*G12","v":10},null,"_________",null,"Table 2. Chemicals4"]
[null,null,"Repair & Maintenance (Table 3)",null,"Acre",1,{"$f":"+Q43","v":33.125896537652508},{"$f":"+F13*G13","v":33.125896537652508},null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Fuel, Oil & Filter (Table 3)",null,"Acre",1,{"$f":"+R43","v":17.365957693506889},17.365957693506889,null,"_________",null,"Herbicides","Burndown","Roundup ","qt.",1,1,{"$f":"Herbicides!B68","v":14.5},{"$f":"P14*Q14*R14","v":14.5},"_________"]
[null,null,"Operator Labor (Table 3)",null,"Acre",1,{"$f":"+S43","v":8.8982542589685458},8.8982542589685458,null,"_________",null,null,"Pre-Emerge","Sequence","pt.",1,2.5,{"$f":"Herbicides!B71","v":9},{"$f":"P15*Q15*R15","v":22.5},"_________"]
[null,null,"Crop Insurance6",null,"Acre",1,{"$f":"+Inputs!C25","v":11.22},{"$f":"+F16*G16","v":11.22},null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P16*Q16*R16","v":0},"_________"]
[null,null,"Machinery Rental ",null,"Acre",0,0,{"$f":"+F17*G17","v":0},null,"_________",null,null,"Post-Emerge","Engenia","oz.",1,12.8,{"$f":"Herbicides!B33","v":0.6640625},8.5,"_________"]
[null,null,"Custom Work",null,"Acre",0,0,{"$f":"+F18*G18","v":0},null,"_________",null,null,null,"Flexstar ","pt.",1,1,{"$f":"Herbicides!B43","v":7.65},7.65,"_________"]
[null,null,"Drying (Fuel/Electric)",null,"Bu",{"$f":"+F4","v":50},0,{"$f":"+F19*G19","v":0},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F20*G20","v":0},null,"_________",null,"Insecticide/Fungicide",null,"Seed Treatment","acre",1,1,{"$f":"Insecticides!B3","v":11.5},11.5,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F21*G21","v":0},null,"_________",null,"Insecticides",null,"Foliar","acre",1,1,{"$f":"Insecticides!B2","v":11},11,"_________"]
[null,null,"Operating Interest7",null,"%",{"$f":"SUM(H9:H21)","v":293.41510849012803},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F22*G22)/2","v":12.470142110830443},null,"_________",null,"Fungicides",null,"Foliar","acre",1,1,{"$f":"Fungicides!B2","v":11.5},11.5,"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H9:H22)","v":305.8852506009585},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H7-H23","v":319.1147493990415},null,"_________",null,null,null,"Other"," ",0,0,0,0,"_________"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,null,null,"Other",null,0,0,0,{"$f":"P25*Q25*R25","v":0},"_________"]
[null,null,"Machinery",null,null,null,null,null,null,"_________",null,"Total",null,null,null,null,null,null,{"$f":"SUM(S14:S25)","v":87.15},"_________"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P43","v":115.28112479364549},{"$f":"+F27*G27","v":115.28112479364549},null,"_________"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,0,{"$f":"F28*G28","v":0},null,"_________",null,"Table 3. Machinery5"]
[null,null,"General Overhead",null,"Acre",1,20,{"$f":"F29*G29","v":20},null,"_________",null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,null,"Cash Rent8",null,"Acre",1,{"$f":"+Inputs!C23","v":113},{"$f":"F30*G30","v":113},null,"_________",null,"Burndown","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P30:S30)","v":11.132144127965564},"_________"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,0,{"$f":"+F31*G31","v":0},null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!F10","v":5.3836075588045738},{"$f":"+'Field Operations'!G10","v":1.5965293414642521},{"$f":"+'Field Operations'!H10","v":2.883425510204082},{"$f":"+'Field Operations'!I10","v":1.6836734693877555},{"$f":"SUM(P31:S31)","v":11.547235879860663},"_________"]
[null,null,"Management Labor",null,"Acre",1,{"$f":"Inputs!C33","v":25},{"$f":"+F32*G32","v":25},null,"_________",null,"Plant","Tractor, 215 hp","Planter","16-row",{"$f":"+'Field Operations'!F8","v":16.94395286189409},{"$f":"+'Field Operations'!G8","v":2.8769883177515254},{"$f":"+'Field Operations'!H8","v":2.7170740384615377},{"$f":"+'Field Operations'!I8","v":1.5865384615384615},{"$f":"SUM(P32:S32)","v":24.124553679645611},"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"+F33*G33","v":0},null,"_________",null,"Pre-Emerge","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H26:H33)","v":273.28112479364552},null,"_________",null,"Post-Emerge","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,null,null,null,"Total Expenses",null,null,{"$f":"SUM(H23+H34)","v":579.16637539460407},null,"_________",null,"Post-Emerge","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,"Return Above Specified Expenses",null,null,null,null,null,{"$f":"H7-H35","v":45.833624605395926},null,"_________",null,"Fungicide ","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Harvest","Combine","Grain Head","30'",{"$f":"+'Field Operations'!F13","v":29.228871417145221},{"$f":"+'Field Operations'!G13","v":26.02550331564797},{"$f":"+'Field Operations'!H13","v":7.568991964285714},{"$f":"+'Field Operations'!I13","v":2.4553571428571428},65.278723839936049,"_________"]
[null,"Breakeven Price for Selected Yield",null,null,null,"Breakeven  Yield for Selected Price",null,null,null,null,null,"Haul","Tractor, 215 hp","Grain Cart",{"$f":"+'Field Operations'!E14","v":"800 bu"},{"$f":"+'Field Operations'!F14","v":7.397214231143554},{"$f":"+'Field Operations'!G14","v":0.8354368883597314},{"$f":"+'Field Operations'!H14","v":1.7660981250000001},{"$f":"+'Field Operations'!I14","v":1.03125},11.029999244503287,"_________"]
[null,"Yield (bu)","Variable Cost ($/bu)","Total Specified Cost ($/bu)",null,"Price ($/bu)","Variable Cost (bu)",null,"Total Specified Cost (bu)",null,null,"Haul","Semi Tractor/Trailer",null,null,{"$f":"'Field Operations'!F15","v":5.91},{"$f":"'Field Operations'!G15","v":0.32},{"$f":"'Field Operations'!H15","v":0.25},{"$f":"'Field Operations'!I15","v":0.55000000000000004},7.03,"_________"]
[null,{"$f":"SUM(B41-5)","v":30},{"$f":"$H$23/B40","v":10.19617502003195},{"$f":"($H$23+$H$34)/B40","v":19.305545846486801},null,{"$f":"SUM(F41-0.5)","v":10.5},{"$f":"+$H$23/F40","v":29.131928628662713},null,{"$f":"+($H$23+$H$34)/F40","v":55.158702418533721},null,null,"Other",null,null,null,0,0,0,0,{"$f":"SUM(P40:S40)","v":0},"_________"]
[null,35,8.739578588598814,16.547610725560116,null,11,{"$f":"+$H$23/F41","v":27.807750054632592},null,52.651488672236731,null,null,"Other",null,null,null,0,0,0,0,{"$f":"SUM(P41:S41)","v":0},"_________"]
[null,40,7.6471312650239627,14.479159384865103,null,11.5,26.598717443561608,null,50.362293512574269,null,null,"Other",null,null,null,0,0,0,0,{"$f":"SUM(P42:S42)","v":0},"_________"]
[null,{"$f":"SUM(B44-5)","v":45},6.7974500133546334,12.870363897657869,null,{"$f":"SUM(F44-0.5)","v":12},25.490437550079875,null,48.263864616217006,null,null,"Total",null,null,null,{"$f":"SUM(P30:P42)","v":115.28112479364549},{"$f":"SUM(Q30:Q42)","v":33.125896537652508},{"$f":"SUM(R30:R42)","v":17.365957693506889},{"$f":"SUM(S30:S42)","v":8.8982542589685458},{"$f":"SUM(T30:T42)","v":174.67123328377343},"_________"]
[null,{"$f":"+F4","v":50},6.1177050120191696,11.583327507892081,null,{"$f":"+G4","v":12.5},24.470820048076678,null,46.333310031568324]
[null,{"$f":"SUM(B44+5)","v":55},5.5615500109265179,10.530297734447347,null,{"$f":"SUM(F44+0.5)","v":13},23.529634661612192,null,44.551259645738774]
[null,{"$f":"SUM(B45+5)","v":60},5.0980875100159748,9.6527729232434005,null,{"$f":"SUM(F45+0.5)","v":13.5},22.658166711182112,null,42.901212992192896]
[null,65,4.7059269323224386,8.9102519291477549,null,14,21.848946471497037,null,41.369026813900291]
[null,70,4.369789294299407,8.2738053627800578,null,14.5,21.095534524204034,null,39.942508647903729]

{"sheet":"Soybeans Irr","index":10,"n_rows":53,"n_cols":21,"rows_kept":53,"cut":false,"hidden":false,"merged":[[14,19,14,20],[16,19,16,20],[17,19,17,20],[18,19,18,20],[19,19,19,20],[44,8,44,9],[26,19,26,20],[20,19,20,20],[25,19,25,20],[15,19,15,20],[21,19,21,20],[22,19,22,20],[23,19,23,20],[27,19,27,20],[42,1,42,3],[42,5,42,9],[43,6,43,7],[25,2,25,6],[24,19,24,20],[52,8,52,9],[51,6,51,7],[51,8,51,9],[50,6,50,7],[52,6,52,7],[12,19,12,20],[0,1,0,9],[2,4,2,9],[6,1,6,6],[47,6,47,7],[44,6,44,7],[26,1,26,6],[47,8,47,9],[46,8,46,9],[45,8,45,9],[13,19,13,20],[45,6,45,7],[46,6,46,7],[38,1,38,6],[40,1,40,6],[43,8,43,9],[48,8,48,9],[49,8,49,9],[50,8,50,9],[48,6,48,7],[49,6,49,7]]}
[null,"2024 Soybean, No-Till, Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime3"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs.)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue1",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea",0,{"$f":"+Inputs!C44","v":0.61},{"$f":"+N3*O3","v":0},"_________"]
[null,null,"Soybeans ",null,"Bu/acre",65,{"$f":"+Inputs!C4","v":12.5},{"$f":"F4*G4","v":812.5},null,"_________",null,"Phosphorous","P2O5",40,{"$f":"Inputs!C48","v":0.65},{"$f":"+N4*O4","v":26},"_________"]
[null,null,"Government Payments",null,"$/acre",1,0,{"$f":"F5*G5","v":0},null,"_________",null,"Potassium","K20",80,{"$f":"+Inputs!C50","v":0.43},{"$f":"+N5*O5","v":34.4},"_________"]
[null,null,"Other Revenue",null,"$/acre",1,0,0,null,"_________",null,"Lime","Limestone",1000,{"$f":"+Inputs!C51","v":30},{"$f":"+N6/2000*O6","v":15},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H6)","v":812.5},null,"_________",null,"Boron",null,1,{"$f":"Inputs!C52","v":2.355},2.355,"_________"]
[null,"Variable Expenses",null,null,null,null,null,null,null,null,null,"Other",null,0,0,0,"_________"]
[null,null,"Seed2 ",null,"Thous.",150,{"$f":"+Inputs!C37","v":0.45},{"$f":"+F9*G9","v":67.5},null,"_________",null,"Other",null,0,0,0,"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"+P10","v":77.75500000000001},{"$f":"+F10*G10","v":77.75500000000001},null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P9)","v":77.75500000000001},"_________"]
[null,null,"Chemical (Table 2)",null,"Acre",1,{"$f":"S28","v":87.15},{"$f":"F11*G11","v":87.15},null,"_________"]
[null,null,"Crop Scout or Consultant",null,"Acre",1,{"$f":"+Inputs!C18","v":10},{"$f":"F12*G12","v":10},null,"_________",null,"Table 2. Chemicals4"]
[null,null,"Repair & Maintenance (Table 3)",null,"Acre",1,{"$f":"+Q45","v":33.258070450695989},{"$f":"+F13*G13","v":33.258070450695989},null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Fuel, Oil & Filter (Table 3)",null,"Acre",1,{"$f":"+R45","v":17.469218563072108},17.469218563072108,null,"_________",null,"Herbicides","Burndown","Roundup ","qt.",1,1,{"$f":"Herbicides!B68","v":14.5},{"$f":"P14*Q14*R14","v":14.5},"_________"]
[null,null,"Operator Labor (Table 3)",null,"Acre",1,{"$f":"+S45","v":9.1254281720120236},9.1254281720120236,null,"_________",null,null,"Pre-Emerge","Sequence","pt.",1,2.5,{"$f":"Herbicides!B71","v":9},{"$f":"P15*Q15*R15","v":22.5},"_________"]
[null,null,"Crop Insurance6",null,"Acre",1,{"$f":"+Inputs!C25","v":11.22},{"$f":"+F16*G16","v":11.22},null,"_________",null,null,null,"Other","qt.",0,0,0,{"$f":"P16*Q16*R16","v":0},"_________"]
[null,null,"Machinery Rental ",null,"Acre",0,0,0,null,"_________",null,null,"Post-Emerge","Engenia","oz.",1,12.8,{"$f":"Herbicides!B33","v":0.6640625},{"$f":"P17*Q17*R17","v":8.5},"_________"]
[null,null,"Custom Work",null,"Acre",0,0,0,null,"_________",null,null,null,"Flexstar ","pt.",1,1,{"$f":"Herbicides!B43","v":7.65},{"$f":"P18*Q18*R18","v":7.65},"_________"]
[null,null,"Drying (Fuel/Electric)",null,"Bu",{"$f":"+F4","v":65},0,0,null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P19*Q19*R19","v":0},"_________"]
[null,null,"Irrigation Energy Cost9",null,"Ac-In",4.5,{"$f":"+Inputs!C57","v":7.5},33.75,null,"_________",null,"Insecticide/Fungicide",null,"Seed Treatment","acre",1,1,{"$f":"Insecticides!B3","v":11.5},{"$f":"P20*Q20*R20","v":11.5},"_________"]
[null,null,"Irrigation System R&M & Labor9",null,"Ac-In",{"$f":"F20","v":4.5},{"$f":"+Inputs!C58","v":3.2},14.4,null,"_________",null,"Insecticides",null,"Foliar","acre",1,1,{"$f":"Insecticides!B2","v":11},{"$f":"P21*Q21*R21","v":11},"_________"]
[null,null,"Other Irrigation Costs",null,"Acre",1,0,0,null,"_________",null,"Fungicides",null,"Foliar","acre",1,1,{"$f":"Fungicides!B2","v":11.5},{"$f":"+P22*Q22*R22","v":11.5},"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F23*G23","v":0},null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P23*Q23*R23","v":0},"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F24*G24","v":0},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Operating Interest7",null,"%",{"$f":"SUM(H9:H24)","v":361.62771718578017},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F25*G25)/2","v":15.369177980395659},null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P25*Q25*R25","v":0},"_________"]
[null,null,"Total Variable Expenses",null,null,null,null,{"$f":"SUM(H9:H25)","v":376.99689516617582},null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P26*Q26*R26","v":0},"_________"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H7-H26","v":435.50310483382418},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(S14:S27)","v":87.15},"_________"]
[null,null,"Machinery"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P45","v":117.72221175016723},{"$f":"+F30*G30","v":117.72221175016723},null,"_________",null,"Table 3. Machinery5"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,0,0,null,"_________",null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,null,"Capital Recovery (Irrigation Equipment)9",null,"Acre",1,{"$f":"+Inputs!C59","v":100},{"$f":"+F32*G32","v":100},null,"_________",null,"Burndown","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P32:S32)","v":11.132144127965564},"_________"]
[null,null,"Other Irrigation Costs",null,"Acre",1,0,0,null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!F10","v":5.3836075588045738},{"$f":"+'Field Operations'!G10","v":1.5965293414642521},{"$f":"+'Field Operations'!H10","v":2.883425510204082},{"$f":"+'Field Operations'!I10","v":1.6836734693877555},{"$f":"SUM(P33:S33)","v":11.547235879860663},"_________"]
[null,null,"General Overhead",null,"Acre",1,20,20,null,"_________",null,"Plant","Tractor, 215 hp","Planter","16-row",{"$f":"+'Field Operations'!F8","v":16.94395286189409},{"$f":"+'Field Operations'!G8","v":2.8769883177515254},{"$f":"+'Field Operations'!H8","v":2.7170740384615377},{"$f":"+'Field Operations'!I8","v":1.5865384615384615},{"$f":"SUM(P34:S34)","v":24.124553679645611},"_________"]
[null,null,"Cash Rent8",null,"Acre",1,{"$f":"Inputs!C22","v":197},197,null,"_________",null,"Pre-Emerge","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,{"$f":"+Inputs!C32","v":0},0,null,"_________",null,"Post-Emerge","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P36:S36)","v":11.132144127965564},"_________"]
[null,null,"Management Labor10",null,"Acre",1,{"$f":"Inputs!C33","v":25},{"$f":"+F37*G37*2","v":50},null,"_________",null,"Post-Emerge","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,null,"Other",null,"Acre",1,0,0,null,"_________",null,"Fungicide ","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H29:H38)","v":484.72221175016722},null,"_________",null,"Harvest","Combine","Grain Head","30'",{"$f":"+'Field Operations'!F13","v":29.228871417145221},{"$f":"+'Field Operations'!G13","v":26.02550331564797},{"$f":"+'Field Operations'!H13","v":7.568991964285714},{"$f":"+'Field Operations'!I13","v":2.4553571428571428},65.278723839936049,"_________"]
[null,null,null,null,null,null,"Total Expenses",{"$f":"SUM(H26+H39)","v":861.71910691634298},null,"_________"]
[null,"Return Above Specified Expenses",null,null,null,null,null,{"$f":"H7-H40","v":-49.21910691634298},null,"_________",null,"Haul","Tractor, 215 hp","Grain Cart",{"$f":"+'Field Operations'!E14","v":"800 bu"},{"$f":"+'Field Operations'!F14","v":7.397214231143554},{"$f":"+'Field Operations'!G14","v":0.8354368883597314},{"$f":"+'Field Operations'!H14","v":1.7660981250000001},{"$f":"+'Field Operations'!I14","v":1.03125},11.029999244503287,"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Haul",{"$f":"'Field Operations'!C15","v":"Semi Tractor/Trailer"},null,null,{"$f":"+'Field Operations'!F15*1.41304347826087","v":8.3510869565217423},{"$f":"+'Field Operations'!G15*1.41304347826087","v":0.45217391304347843},{"$f":"+'Field Operations'!H15*1.41304347826087","v":0.35326086956521752},{"$f":"+'Field Operations'!I15*1.41304347826087","v":0.7771739130434786},9.9336956521739168,"_________"]
[null,"Breakeven Price for Selected Yield",null,null,null,"Breakeven Yield for Selected Price",null,null,null,null,null,"Other",null,null,null,0,0,0,0,{"$f":"SUM(P43:S43)","v":0},"_________"]
[null,"Yield (bu)","Variable Cost ($/bu)","Total Specified Cost ($/bu)",null,"Price ($/bu)","Variable Cost (bu)",null,"Total Specified Cost (bu)",null,null,"Other",null,null,null,0,0,0,0,{"$f":"SUM(P44:S44)","v":0},"_________"]
[null,{"$f":"SUM(B46-5)","v":45},{"$f":"$H$26/B45","v":8.3777087814705737},{"$f":"($H$26+$H$39)/B45","v":19.149313487029843},null,{"$f":"SUM(F46-0.5)","v":10.5},{"$f":"+$H$26/F45","v":35.904466206302459},null,{"$f":"+($H$26+$H$39)/F45","v":82.068486372985049},null,null,"Total",null,null,null,{"$f":"SUM(P32:P44)","v":117.72221175016723},{"$f":"SUM(Q32:Q44)","v":33.258070450695989},{"$f":"SUM(R32:R44)","v":17.469218563072108},{"$f":"SUM(S32:S44)","v":9.1254281720120236},{"$f":"SUM(T32:T44)","v":177.57492893594736},"_________"]
[null,50,7.5399379033235165,17.234382138326861,null,11,34.272445015106889,null,78.338100628758454]
[null,55,6.8544890030213788,15.667620125751691,null,11.5,32.782338710102245,null,74.932096253595049]
[null,{"$f":"SUM(B49-5)","v":60},6.2832815861029303,14.361985115272383,null,{"$f":"SUM(F49-0.5)","v":12},31.416407930514652,null,71.80992557636192]
[null,{"$f":"+F4","v":65},5.799952233325782,13.2572170294822,null,{"$f":"+G4","v":12.5},30.159751613294066,null,68.937528553307445]
[null,{"$f":"SUM(B49+5)","v":70},5.3856699309453688,12.310272955947758,null,{"$f":"SUM(F49+0.5)","v":13},28.999761166628907,null,66.286085147411001]
[null,{"$f":"SUM(B50+5)","v":75},5.0266252688823441,11.489588092217906,null,{"$f":"SUM(F50+0.5)","v":13.5},27.925695938235247,null,63.831044956766149]
[null,80,4.7124611895771977,10.771488836454287,null,14,26.928349654726844,null,61.551364779738783]
[null,85,4.4352575901903037,10.137871846074622,null,14.5,25.999785873529365,null,59.428903925265033]

{"sheet":"SRW Wheat","index":11,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":false,"merged":[[62,6,62,7],[62,8,62,9],[59,6,59,7],[59,8,59,9],[60,6,60,7],[60,8,60,9],[61,6,61,7],[61,8,61,9],[56,6,56,7],[56,8,56,9],[57,6,57,7],[57,8,57,9],[58,6,58,7],[58,8,58,9],[53,6,53,7],[53,8,53,9],[54,6,54,7],[54,8,54,9],[55,6,55,7],[55,8,55,9],[49,6,49,7],[49,8,49,9],[50,6,50,7],[50,8,50,9],[52,1,52,3],[52,5,52,9],[46,6,46,7],[46,8,46,9],[47,6,47,7],[47,8,47,9],[48,6,48,7],[48,8,48,9],[43,6,43,7],[43,8,43,9],[44,6,44,7],[44,8,44,9],[45,6,45,7],[45,8,45,9],[42,6,42,7],[42,8,42,9],[20,19,20,20],[19,19,19,20],[18,19,18,20],[36,1,36,6],[40,1,40,3],[40,5,40,9],[41,6,41,7],[41,8,41,9],[23,1,23,6],[24,1,24,6],[34,1,34,6],[35,1,35,6],[15,19,15,20],[16,19,16,20],[17,19,17,20],[0,1,0,9],[2,4,2,9],[6,1,6,6],[12,19,12,20],[13,19,13,20],[14,19,14,20]]}
[null,"2024 Winter Wheat, Non-Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime3"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs.)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue1",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea - Planting/Fall",15,{"$f":"Inputs!C44","v":0.61},{"$f":"N3*O3","v":9.15},"_________"]
[null,null,"Wheat",null,"Bu/acre",80,{"$f":"+Inputs!C5","v":6.5},{"$f":"F4*G4","v":520},null,"_________",null,null,"UAN 32 - Post-Emerge/Spring",90,{"$f":"Inputs!C47","v":0.64},{"$f":"N4*O4","v":57.6},"_________"]
[null,null,"Government Payments",null,"$/acre",1,0,{"$f":"F5*G5","v":0},null,"_________",null,"Phosphorous","P2O5",40,{"$f":"Inputs!C48","v":0.65},{"$f":"+N5*O5","v":26},"_________"]
[null,null,"Other Revenue",null,"$/acre",1,0,0,null,"_________",null,"Potassium","K20",40,{"$f":"Inputs!C50","v":0.43},{"$f":"+N6*O6","v":17.2},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H6)","v":520},null,"_________",null,"Lime",null,1000,{"$f":"Inputs!C51","v":30},{"$f":"N7/2000*O7","v":15},"_________"]
[null,"Variable Expenses ",null,null,null,null,null,null,null,null,null,"Other",null,0,0,{"$f":"+N8/2000*O8","v":0},"_________"]
[null,null,"Seed2",null,"Bu",2.5,{"$f":"+Inputs!C38","v":18},{"$f":"+F9*G9","v":45},null,"_________",null,"Other",null,0,0,{"$f":"N9*O9","v":0},"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"+P11","v":124.95},{"$f":"+F10*G10","v":124.95},null,"_________",null,"Other",null,0,0,{"$f":"+N10*O10","v":0},"_________"]
[null,null,"Chemical (Table 2)",null,"Acre",1,{"$f":"S23","v":75.06450000000001},{"$f":"F11*G11","v":75.06450000000001},null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P10)","v":124.95},"_________"]
[null,null,"Crop Scout or Consultant",null,"Acre",1,{"$f":"+Inputs!C18","v":10},{"$f":"F12*G12","v":10},null,"_________",null,"Table 2. Chemicals4"]
[null,null,"Repair & Maintenance (Table 3)",null,"Acre",1,{"$f":"+Q38","v":36.955830228822357},{"$f":"+F13*G13","v":36.955830228822357},null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Fuel, Oil & Filter (Table 3)",null,"Acre",1,{"$f":"+R38","v":22.242230196995465},22.242230196995465,null,"_________",null,"Herbicides-","Burndown","Gramoxone SL","oz.",1,40,{"$f":"Herbicides!B47","v":0.33124999999999999},{"$f":"P14*Q14*R14","v":13.25},"_________"]
[null,null,"Operator Labor (Table 3)",null,"Acre",1,{"$f":"+S38","v":11.843530801209374},11.843530801209374,null,"_________",null,"  Wheat",null,"Other","qt.",0,0,0,{"$f":"P15*Q15*R15","v":0},"_________"]
[null,null,"Crop Insurance6",null,"Acre",1,{"$f":"Inputs!C26","v":14.6},{"$f":"+F16*G16","v":14.6},null,"_________",null,null,"Post-Emerge","Harmony","oz.",1,0.9,{"$f":"Herbicides!B50","v":14.030000000000001},{"$f":"P16*Q16*R16","v":12.627000000000001},"_________"]
[null,null,"Machinery Rental ",null,"Acre",0,0,{"$f":"+F17*G17","v":0},null,"_________",null,null,null,"Metribuzin","oz.",1,3,{"$f":"Herbicides!B56","v":1.40625},4.21875,"_________"]
[null,null,"Custom Work",null,"Acre",0,0,{"$f":"+F18*G18","v":0},null,"_________",null,null,null,"Roundup ","qt.",1,{"$f":"22/32","v":0.6875},{"$f":"Herbicides!B68","v":14.5},9.96875,"_________"]
[null,null,"Drying (Fuel/Electric)",null,"Bu",{"$f":"+F4","v":80},0,{"$f":"+F19*G19","v":0},null,"_________",null,"Seed Treatment",null,"Wheat-seed treatment ","acre",1,1,{"$f":"+Insecticides!B8","v":17.5},17.5,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F20*G20","v":0},null,"_________",null,"Insecticides",null,"Wheat-Foliar","acre",1,1,{"$f":"+Insecticides!B9","v":5},5,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F21*G21","v":0},null,"_________",null,null,null,"Wheat-foliar","acre",1,1,{"$f":"+Fungicides!$B$6","v":12.5},12.5,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F22*G22","v":0},null,"_________",null,"Other",null,"Other",null,0,0,0,{"$f":"P22*Q22*R22","v":0},"_________"]
[null,null,"Operating Interest7",null,"%",{"$f":"SUM(H9:H22)","v":340.65609122702728},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F23*G23)/2","v":14.47788387714866},null,"_________",null,"Total",null,null,null,null,null,null,{"$f":"SUM(S14:S22)","v":75.06450000000001},"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H9:H23)","v":355.13397510417593},null,"_________",null,"Table 3. Machinery5"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H7-H24","v":164.86602489582407},null,"_________",null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,"Burndown","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P26:S26)","v":11.132144127965564},"_________"]
[null,null,"Machinery",null,null,null,null,null,null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},{"$f":"SUM(P27:S27)","v":11.547235879860663},"_________"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P38","v":107.09990787788173},{"$f":"+F28*G28","v":107.09990787788173},null,"_________",null,"Plant","Tractor, 215 hp","Grain Drill","20'",{"$f":"+'Field Operations'!$F$9","v":13.202624132257361},{"$f":"+'Field Operations'!$G$9","v":5.2946804023429275},{"$f":"+'Field Operations'!$H$9","v":5.0459946428571429},{"$f":"+'Field Operations'!$I$9","v":2.9464285714285716},{"$f":"SUM(P28:S28)","v":26.489727748886004},"_________"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,0,0,null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},{"$f":"'Field Operations'!J10","v":11.547235879860663},"_________"]
[null,null,"General Overhead",null,"Acre",1,20,{"$f":"F30*G30","v":20},null,"_________",null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P30:S30)","v":11.132144127965564},"_________"]
[null,null,"Cash Rent8",null,"Acre",1,{"$f":"+Inputs!C23","v":113},{"$f":"F31*G31","v":113},null,"_________",null,"Fungicide","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,{"$f":"+Inputs!C32","v":0},{"$f":"+F32*G32","v":0},null,"_________",null,"Insect Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,null,"Management Labor",null,"Acre",1,{"$f":"Inputs!C33","v":25},{"$f":"+F33*G33","v":25},null,"_________",null,"Harvest","Combine","Grain Head","30'",{"$f":"+'Field Operations'!$F$13","v":29.228871417145221},{"$f":"+'Field Operations'!$G$13","v":26.02550331564797},{"$f":"+'Field Operations'!$H$13","v":7.568991964285714},{"$f":"+'Field Operations'!$I$13","v":2.4553571428571428},65.278723839936049,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"+F34*G34","v":0},null,"_________",null,"Haul","Tractor, 215 hp","Grain Cart",null,{"$f":"+'Field Operations'!$F$14","v":7.397214231143554},{"$f":"+'Field Operations'!$G$14","v":0.8354368883597314},{"$f":"+'Field Operations'!$H$14","v":1.7660981250000001},{"$f":"+'Field Operations'!$I$14","v":1.03125},11.029999244503287,"_________"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H28:H34)","v":265.09990787788172},null,"_________",null,"Haul",{"$f":"'Field Operations'!C17","v":"Semi Tractor/Trailer"},null,null,{"$f":"'Field Operations'!F17","v":6.17},{"$f":"'Field Operations'!G17","v":0.43},{"$f":"'Field Operations'!H17","v":0.35},{"$f":"'Field Operations'!I17","v":0.77},7.7199999999999989,"_________"]
[null,"Total Expenses",null,null,null,null,null,{"$f":"+SUM(H24+H35)","v":620.23388298205759},null,"_________",null,"Other",null,null,null,0,0,0,0,0,"_________"]
[null,"Return Above Specified Expenses",null,null,null,null,null,{"$f":"H7-H36","v":-100.23388298205759},null,"_________",null,"Other",null,null,null,0,0,0,0,0,"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(P26:P37)","v":107.09990787788173},{"$f":"SUM(Q26:Q37)","v":36.955830228822357},{"$f":"SUM(R26:R37)","v":22.242230196995465},{"$f":"SUM(S26:S37)","v":11.843530801209374},{"$f":"SUM(T26:T37)","v":178.14149910490895},"_________"]
[]
[]
[null,"Breakeven Price for Selected Wheat Yield",null,null,null,"Breakeven Yield for Selected Soybean Price"]
[null,"Yield (bu)","Variable Cost ($/bu)","Total Specified Cost ($/bu)",null,"Price ($/bu)","Variable Cost (bu)",null,"Total Specified Cost (bu)"]
[null,{"$f":"+B44-5","v":60},{"$f":"$H$24/B43","v":5.9188995850695987},{"$f":"($H$24+$H$35)/B43","v":10.337231383034293},null,{"$f":"+F44-0.5","v":4.5},{"$f":"+$H$24/F43","v":78.918661134261313},null,{"$f":"+($H$24+$H$35)/F43","v":137.82975177379058}]
[null,65,5.463599616987322,9.5420597381855021,null,5,71.026795020835181,null,124.04677659641152]
[null,70,5.0733425014882272,8.860484042600822,null,5.5,64.569813655304714,null,112.76979690582866]
[null,{"$f":"+B47-5","v":75},4.7351196680556793,8.2697851064274346,null,{"$f":"+F47-0.5","v":6},59.188995850695989,null,103.37231383034293]
[null,{"$f":"+F4","v":80},4.4391746888021988,7.7529235372757199,null,{"$f":"+G4","v":6.5},54.635996169873223,null,95.420597381855018]
[null,{"$f":"+B47+5","v":85},4.1780467659314819,7.2968692115536191,null,{"$f":"+F47+0.5","v":7},50.733425014882279,null,88.604840426008224]
[null,{"$f":"+B48+5","v":90},3.9459330567130659,6.8914875886895288,null,{"$f":"+F48+0.5","v":7.5},47.351196680556789,null,82.697851064274346]
[null,95,3.7382523695176415,6.5287777156006062,null,8,44.391746888021991,null,77.529235372757199]
[null,100,3.5513397510417595,6.2023388298205759,null,8.5,41.780467659314816,null,72.968692115536186]

{"sheet":"Wheat & Soybean DC","index":12,"n_rows":63,"n_cols":21,"rows_kept":63,"cut":false,"hidden":false,"merged":[[31,19,31,20],[25,1,25,6],[37,1,37,6],[17,19,17,20],[18,19,18,20],[19,19,19,20],[20,19,20,20],[23,19,23,20],[24,19,24,20],[27,19,27,20],[32,19,32,20],[34,19,34,20],[33,19,33,20],[29,19,29,20],[30,19,30,20],[21,19,21,20],[0,1,0,9],[2,4,2,9],[36,1,36,6],[38,1,38,6],[40,5,40,9],[40,1,40,3],[26,1,26,6],[45,8,45,9],[46,8,46,9],[50,8,50,9],[7,1,7,6],[43,8,43,9],[43,6,43,7],[41,6,41,7],[41,8,41,9],[42,6,42,7],[42,8,42,9],[47,6,47,7],[49,6,49,7],[48,8,48,9],[49,8,49,9],[47,8,47,9],[52,1,52,3],[50,6,50,7],[62,6,62,7],[62,8,62,9],[55,6,55,7],[55,8,55,9],[56,6,56,7],[61,6,61,7],[61,8,61,9],[58,6,58,7],[58,8,58,9],[59,6,59,7],[60,6,60,7],[60,8,60,9],[53,6,53,7],[53,8,53,9],[12,19,12,20],[13,19,13,20],[14,19,14,20],[15,19,15,20],[16,19,16,20],[54,6,54,7],[54,8,54,9],[59,8,59,9],[22,19,22,20],[25,19,25,20],[26,19,26,20],[28,19,28,20],[52,5,52,9],[44,8,44,9],[44,6,44,7],[56,8,56,9],[57,6,57,7],[57,8,57,9],[48,6,48,7],[45,6,45,7],[46,6,46,7]]}
[null,"2024 Wheat/Soybean Double Cropped, Non-Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime3"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs.)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue1",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea - Planting/Fall",15,{"$f":"Inputs!C44","v":0.61},{"$f":"N3*O3","v":9.15},"_________"]
[null,null,"Soybeans",null,"Bu/acre",45,{"$f":"+Inputs!C4","v":12.5},{"$f":"F4*G4","v":562.5},null,"_________",null,null,"UAN 32 - Post-Emerge/Spring",90,{"$f":"Inputs!C47","v":0.64},{"$f":"N4*O4","v":57.6},"_________"]
[null,null,"Wheat",null,"Bu/acre",80,{"$f":"+Inputs!C5","v":6.5},{"$f":"F5*G5","v":520},null,"_________",null,"Phosphorous","P2O5",60,{"$f":"Inputs!C48","v":0.65},{"$f":"+N5*O5","v":39},"_________"]
[null,null,"Government Payments",null,"$/acre",1,0,{"$f":"F6*G6","v":0},null,"_________",null,"Potassium","K20",60,{"$f":"Inputs!C50","v":0.43},{"$f":"+N6*O6","v":25.8},"_________"]
[null,null,"Other Revenue",null,"$/acre",1,0,0,null,"_________",null,"Boron",null,1,{"$f":"Inputs!C52","v":2.355},{"$f":"N7*O7","v":2.355},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H7)","v":1082.5},null,"_________",null,"Lime",null,1000,{"$f":"+Inputs!C51","v":30},{"$f":"+N8/2000*O8","v":15},"_________"]
[null,"Variable Expenses ",null,null,null,null,null,null,null,null,null,"Other",null,0,0,{"$f":"N9*O9","v":0},"_________"]
[null,null,"Seed, Soybeans2",null,"Thous.",140,{"$f":"+Inputs!C37","v":0.45},{"$f":"+F10*G10","v":63},null,"_________",null,"Other",null,0,0,{"$f":"+N10*O10","v":0},"_________"]
[null,null,"Seed, Wheat2",null,"Bu",2.5,{"$f":"+Inputs!C38","v":18},{"$f":"+F11*G11","v":45},null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P10)","v":148.905},"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"+P11","v":148.905},{"$f":"+F12*G12","v":148.905},null,"_________",null,"Table 2. Chemicals4"]
[null,null,"Chemical (Table 2)",null,"Acre",1,{"$f":"S35","v":135.11000000000001},{"$f":"F13*G13","v":135.11000000000001},null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Crop Scout or Consultant",null,"Acre",1,{"$f":"+Inputs!C18","v":10},{"$f":"F14*G14","v":10},null,"_________",null,"Herbicides-","Burndown","Gramoxone SL","oz.",1,40,{"$f":"Herbicides!B47","v":0.33124999999999999},{"$f":"P14*Q14*R14","v":13.25},"_________"]
[null,null,"Repair & Maintenance (Table 3)",null,"Acre",1,{"$f":"+Q60","v":71.802563766199668},{"$f":"+F15*G15","v":71.802563766199668},null,"_________",null,"  Wheat",null,"Other",null,0,0,0,{"$f":"P15*Q15*R15","v":0},"_________"]
[null,null,"Fuel, Oil & Filter (Table 3)",null,"Acre",1,{"$f":"+R60","v":42.356424624218832},42.356424624218832,null,"_________",null,null,"Post-Emerge","Harmony","oz.",1,0.75,{"$f":"Herbicides!B50","v":14.030000000000001},{"$f":"P16*Q16*R16","v":10.522500000000001},"_________"]
[null,null,"Operator Labor (Table 3)",null,"Acre",1,{"$f":"+S60","v":22.282862458570229},22.282862458570229,null,"_________",null,null,null,"Metribuzin","oz.",1,3,{"$f":"Herbicides!B56","v":1.40625},4.21875,"_________"]
[null,null,"Crop Insurance6",null,"Acre",1,{"$f":"+Inputs!C25+Inputs!C26","v":25.82},{"$f":"+F18*G18","v":25.82},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Machinery Rental ",null,"Acre",0,0,{"$f":"+F19*G19","v":0},null,"_________",null,"Herbicides-","Pre-Emerge","Sequence","pt.",1,2.5,{"$f":"Herbicides!B71","v":9},22.5,"_________"]
[null,null,"Custom Work",null,"Acre",0,0,{"$f":"+F20*G20","v":0},null,"_________",null,"  Soybeans",null,"Other",null,0,0,0,0,"_________"]
[null,null,"Drying (Fuel/Electric)",null,"Bu",{"$f":"+F5","v":80},0,{"$f":"+F21*G21","v":0},null,"_________",null,null,"Post-Emerge","Engenia","oz.",1,12,{"$f":"Herbicides!B33","v":0.6640625},7.96875,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F22*G22","v":0},null,"_________",null,null,null,"Flexstar ","pt.",1,1,{"$f":"Herbicides!B43","v":7.65},7.65,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F23*G23","v":0},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F24*G24","v":0},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Operating Interest7",null,"%",{"$f":"SUM(H10:H24)","v":564.27685084898872},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F25*G25)/2","v":23.981766161082021},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H10:H25)","v":588.25861701007079},null,"_________",null,"Seed Treatment",null,"Wheat-seed treatment ","acre",1,1,{"$f":"+Insecticides!B8","v":17.5},17.5,"_________"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H8-H26","v":494.24138298992921},null,"_________",null,null,null,"Soybeans-seed treatment","acre",1,1,{"$f":"Insecticides!B3","v":11.5},11.5,"_________"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Machinery",null,null,null,null,null,null,"_________",null,"Insecticides",null,"Wheat-Foliar","acre",1,1,{"$f":"+Insecticides!B9","v":5},5,"_________"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P60","v":224.49306639972465},{"$f":"+F30*G30","v":224.49306639972465},null,"_________",null,null,null,"Soybeans-Foliar","acre",1,1,{"$f":"+Insecticides!$B$2","v":11},11,"_________"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,0,0,null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"General Overhead",null,"Acre",1,30,{"$f":"F32*G32","v":30},null,"_________",null,"Fungicides",null,"Soybeans-Foliar","acre",1,1,{"$f":"+Fungicides!$B$2","v":11.5},11.5,"_________"]
[null,null,"Cash Rent8",null,"Acre",1,{"$f":"+Inputs!C23","v":113},{"$f":"F33*G33","v":113},null,"_________",null,null,null,"Wheat-foliar","acre",1,1,{"$f":"+Fungicides!$B$6","v":12.5},12.5,"_________"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,{"$f":"+Inputs!C32","v":0},{"$f":"+F34*G34","v":0},null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P34*Q34*R34","v":0},"_________"]
[null,null,"Management Labor",null,"Acre",1,{"$f":"Inputs!C33","v":25},{"$f":"+F35*G35","v":25},null,"_________",null,"Total",null,null,null,null,null,null,{"$f":"SUM(S14:S34)","v":135.11000000000001},"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"+F36*G36","v":0},null,"_________",null,"Table 3. Machinery5"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H29:H36)","v":392.49306639972463},null,"_________",null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,"Total Expenses",null,null,null,null,null,{"$f":"+SUM(H26+H37)","v":980.75168340979542},null,"_________",null,"Disk","Tractor, 215 hp","Tandem Disk","29'",{"$f":"+'Field Operations'!$F$5","v":12.195529473129032},{"$f":"+'Field Operations'!$G$5","v":2.0151247346106018},{"$f":"+'Field Operations'!$H$5","v":3.184310344827586},{"$f":"+'Field Operations'!$I$5","v":1.8593644354293442},{"$f":"SUM(P38:S38)","v":19.254328987996566},"_________"]
[null,"Return Above Specified Expenses",null,null,null,null,null,{"$f":"H8-H38","v":101.74831659020458},null,"_________",null,"Burndown","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P39:S39)","v":11.132144127965564},"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},{"$f":"SUM(P40:S40)","v":11.547235879860663},"_________"]
[null,"Breakeven Price for Selected Soybean Yield",null,null,null,"Breakeven Yield for Selected Soybean Price",null,null,null,null,null,"Plant","Tractor, 215 hp","Grain Drill","20'",{"$f":"+'Field Operations'!$F$9","v":13.202624132257361},{"$f":"+'Field Operations'!$G$9","v":5.2946804023429275},{"$f":"+'Field Operations'!$H$9","v":5.0459946428571429},{"$f":"+'Field Operations'!$I$9","v":2.9464285714285716},{"$f":"SUM(P41:S41)","v":26.489727748886004},"_________"]
[null,"Yield (bu)","Variable Cost ($/bu)","Total Specified Cost ($/bu)",null,"Price ($/bu)","Variable Cost (bu)",null,"Total Specified Cost (bu)",null,null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},{"$f":"'Field Operations'!J10","v":11.547235879860663},"_________"]
[null,{"$f":"+B44-5","v":25},{"$f":"$H$26/2/B43","v":11.765172340201415},{"$f":"($H$26+$H$37)/2/B43","v":19.61503366819591},null,{"$f":"+F44-0.5","v":10.5},{"$f":"+$H$26/2/F43","v":28.012315095717657},null,{"$f":"+($H$26+$H$37)/2/F43","v":46.702461114752161},null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P43:S43)","v":11.132144127965564},"_________"]
[null,30,9.8043102835011791,16.345861390163257,null,11,26.73902804591231,null,44.579621973172522,null,null,"Fungicide","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P44:S44)","v":11.132144127965564},"_________"]
[null,35,8.4036945287152971,14.010738334425648,null,11.5,25.576461609133514,null,42.641377539556323,null,null,"Insect Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,{"$f":"+B47-5","v":40},7.3532327126258847,12.259396042622443,null,{"$f":"+F47-0.5","v":12},24.510775708752949,null,40.86465347540814,null,null,"Harvest","Combine","Grain Head","30'",{"$f":"+'Field Operations'!$F$13","v":29.228871417145221},{"$f":"+'Field Operations'!$G$13","v":26.02550331564797},{"$f":"+'Field Operations'!$H$13","v":7.568991964285714},{"$f":"+'Field Operations'!$I$13","v":2.4553571428571428},65.278723839936049,"_________"]
[null,{"$f":"+F4","v":45},6.5362068556674533,10.897240926775504,null,{"$f":"+G4","v":12.5},23.53034468040283,null,39.230067336391819,null,null,"Haul","Tractor, 215 hp","Grain Cart",null,{"$f":"+'Field Operations'!$F$14","v":7.397214231143554},{"$f":"+'Field Operations'!$G$14","v":0.8354368883597314},{"$f":"+'Field Operations'!$H$14","v":1.7660981250000001},{"$f":"+'Field Operations'!$I$14","v":1.03125},11.029999244503287,"_________"]
[null,{"$f":"+B47+5","v":50},5.8825861701007076,9.8075168340979548,null,{"$f":"+F47+0.5","v":13},22.62533142346426,null,37.721218592684437,null,null,"Haul",{"$f":"'Field Operations'!C17","v":"Semi Tractor/Trailer"},null,null,{"$f":"'Field Operations'!F17","v":6.17},{"$f":"'Field Operations'!G17","v":0.43},{"$f":"'Field Operations'!H17","v":0.35},{"$f":"'Field Operations'!I17","v":0.77},7.7199999999999989,"_________"]
[null,{"$f":"+B48+5","v":55},5.347805609182462,8.9159243946345033,null,{"$f":"+F48+0.5","v":13.5},21.787356185558178,null,36.324136422585013,null,null,"Plant","Tractor, 215 hp","Planter","16-row",{"$f":"+'Field Operations'!$F$8","v":16.94395286189409},{"$f":"+'Field Operations'!$G$8","v":2.8769883177515254},{"$f":"+'Field Operations'!$H$8","v":2.7170740384615377},{"$f":"+'Field Operations'!$I$8","v":1.5865384615384615},24.124553679645611,"_________"]
[null,60,4.9021551417505895,8.1729306950816287,null,14,21.009236321788244,null,35.026845836064119,null,null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},11.547235879860663,"_________"]
[null,65,4.5250662846928522,7.5442437185368876,null,14.5,20.284779896898993,null,33.819023565855012,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P51:S51)","v":11.132144127965564},"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,"Breakeven Price for Selected Wheat Yield",null,null,null,"Breakeven Yield for Selected Wheat Price",null,null,null,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,"Yield (bu)","Variable Cost ($/bu)","Total Specified Cost ($/bu)",null,"Price ($/bu)","Variable Cost (bu)",null,"Total Specified Cost (bu)",null,null,"Fungicide","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P54:S54)","v":11.132144127965564},"_________"]
[null,{"$f":"+B56-5","v":60},{"$f":"$H$26/2/B55","v":4.9021551417505895},{"$f":"($H$26+$H$37)/2/B55","v":8.1729306950816287},null,{"$f":"+F56-0.5","v":4.5},{"$f":"+$H$26/2/F55","v":65.362068556674529},null,{"$f":"+($H$26+$H$37)/2/F55","v":108.97240926775504},null,null,"Harvest","Combine","Grain Head","30'",{"$f":"+'Field Operations'!$F$13","v":29.228871417145221},{"$f":"+'Field Operations'!$G$13","v":26.02550331564797},{"$f":"+'Field Operations'!$H$13","v":7.568991964285714},{"$f":"+'Field Operations'!$I$13","v":2.4553571428571428},65.278723839936049,"_________"]
[null,65,4.5250662846928522,7.5442437185368876,null,5,58.825861701007078,null,98.075168340979545,null,null,"Haul","Tractor, 215 hp","Grain Cart",{"$f":"+'Field Operations'!$E$14","v":"800 bu"},{"$f":"+'Field Operations'!$F$14","v":7.397214231143554},{"$f":"+'Field Operations'!$G$14","v":0.8354368883597314},{"$f":"+'Field Operations'!$H$14","v":1.7660981250000001},{"$f":"+'Field Operations'!$I$14","v":1.03125},11.029999244503287,"_________"]
[null,70,4.2018472643576485,7.005369167212824,null,5.5,53.47805609182462,null,89.159243946345043,null,null,"Haul",{"$f":"'Field Operations'!C15","v":"Semi Tractor/Trailer"},null,null,{"$f":"'Field Operations'!F15","v":5.91},{"$f":"'Field Operations'!G15","v":0.32},{"$f":"'Field Operations'!H15","v":0.25},{"$f":"'Field Operations'!I15","v":0.55000000000000004},7.03,"_________"]
[null,{"$f":"+B59-5","v":75},3.9217241134004719,6.5383445560653026,null,{"$f":"+F59-0.5","v":6},49.021551417505897,null,81.72930695081628,null,null,"Other",null,null,null,0,0,0,0,0,"_________"]
[null,{"$f":"+F5","v":80},3.6766163563129424,6.1296980213112215,null,{"$f":"G5","v":6.5},45.25066284692852,null,75.442437185368874,null,null,"Other",null,null,null,0,0,0,0,0,"_________"]
[null,{"$f":"+B59+5","v":85},3.4603448059415931,5.7691275494693848,null,{"$f":"+F59+0.5","v":7},42.018472643576487,null,70.053691672128238,null,null,"Total",null,null,null,{"$f":"SUM(P38:P59)","v":224.49306639972465},{"$f":"SUM(Q38:Q59)","v":71.802563766199668},{"$f":"SUM(R38:R59)","v":42.356424624218832},{"$f":"SUM(S38:S59)","v":22.282862458570229},{"$f":"SUM(T38:T59)","v":360.9349172487133},"_________"]
[null,{"$f":"+B60+5","v":90},3.2681034278337266,5.4486204633877522,null,{"$f":"+F60+0.5","v":7.5},39.217241134004716,null,65.38344556065303]
[null,95,3.0960979842635306,5.1618509653147129,null,8,36.766163563129425,null,61.296980213112214]
[null,100,2.9412930850503538,4.9037584170489774,null,8.5,34.603448059415932,null,57.691275494693848]

{"sheet":"Wheat","index":13,"n_rows":53,"n_cols":21,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,1,0,9],[2,4,2,9],[4,1,4,6],[41,6,41,7],[41,8,41,9],[20,1,20,6],[21,1,21,6],[30,1,30,6],[33,1,33,3],[33,5,33,9],[31,1,31,6],[39,8,39,9],[22,4,22,9],[40,6,40,7],[40,8,40,9],[46,1,46,9],[43,6,43,7],[43,8,43,9],[34,6,34,7],[34,8,34,9],[35,6,35,7],[35,8,35,9],[36,6,36,7],[36,8,36,9],[37,6,37,7],[37,8,37,9],[38,6,38,7],[38,8,38,9],[39,6,39,7],[42,6,42,7],[42,8,42,9],[52,1,52,9],[47,1,47,9],[48,1,48,9],[49,1,49,9],[50,1,50,9],[51,1,51,9],[10,19,10,20],[11,19,11,20],[12,19,12,20],[13,19,13,20],[14,19,14,20],[20,19,20,20],[21,19,21,20],[15,19,15,20],[16,19,16,20],[17,19,17,20],[18,19,18,20],[19,19,19,20]]}
[null,"2019 Wheat, Conventional Tillage, Non-Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea - Planting/Fall",30,{"$f":"Inputs!C44","v":0.61},{"$f":"+N3*O3","v":18.3},"_________"]
[null,null,"Wheat1",null,"Bu",70,{"$f":"+Inputs!C5","v":6.5},{"$f":"F4*G4","v":455},null,"_________",null,null,"UAN 32 - Post-Emerge/Spring",70,{"$f":"Inputs!C47","v":0.64},{"$f":"O4*N4","v":44.800000000000004},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H4)","v":455},null,"_________",null,"Phosphorous","P2O5",40,{"$f":"Inputs!C48","v":0.65},{"$f":"+N5*O5","v":26},"_________"]
[null,"Variable Expenses",null,null,null,null,null,null,null,null,null,"Potassium","K20",20,{"$f":"+Inputs!C50","v":0.43},{"$f":"+N6*O6","v":8.6},"_________"]
[null,null,"Seed ",null,"Bu",2.5,{"$f":"+Inputs!C38","v":18},{"$f":"+F7*G7","v":45},null,"_________",null,"Lime","Limestone",1000,{"$f":"+Inputs!C51","v":30},{"$f":"+N7/2000*O7","v":15},"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"P9","v":117.7},{"$f":"+F8*G8","v":117.7},null,"_________",null,"Sulfur","Sulfur",10,{"$f":"Inputs!C54","v":0.5},{"$f":"N8*O8","v":5},"_________"]
[null,null,"Chemical (Table 2) 2,3",null,"Acre",1,{"$f":"S22","v":77.641249999999999},{"$f":"F9*G9","v":77.641249999999999},null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P8)","v":117.7},"_________"]
[null,null,"Crop Scout",null,"Acre",1,{"$f":"+Inputs!C18","v":10},{"$f":"F10*G10","v":10},null,"_________",null,"Table 2. Chemicals2,3"]
[null,null,"Repair & Maintenance (Table 3) 4",null,"Acre",1,{"$f":"+Q36","v":37.668713356854511},{"$f":"+F11*G11","v":37.668713356854511},null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Fuel, Oil & Filter (Table 3) 4",null,"Acre",1,{"$f":"+R36","v":22.97918864273008},22.97918864273008,null,"_________",null,"Herbicides","Burndown","Gramoxone ","oz.",1,40,{"$f":"Herbicides!B47","v":0.33124999999999999},{"$f":"P12*Q12*R12","v":13.25},"_________"]
[null,null,"Operator Labor (Table 3) 4",null,"Acre",1,{"$f":"+S36","v":12.337508804287999},12.337508804287999,null,"_________",null,null,null,"Roundup ","qt.",1,1,{"$f":"Herbicides!B68","v":14.5},{"$f":"P13*Q13*R13","v":14.5},"_________"]
[null,null,"Machinery Rental ",null,"Acre",0,0,0,null,"_________",null,null,"Post-Emerge","Harmony ","oz.",1,0.75,{"$f":"Herbicides!B50","v":14.030000000000001},10.522500000000001,"_________"]
[null,null,"Custom Work",null,"Acre",0,0,0,null,"_________",null,null,null,"Metribuzin","oz.",1,3,{"$f":"Herbicides!B56","v":1.40625},{"$f":"P15*Q15*R15","v":4.21875},"_________"]
[null,null,"Drying (Fuel/Electric)",null,"Bu",{"$f":"+F4","v":70},{"$f":"+Inputs!C20","v":0.6},42,null,"_________",null,null,null,"Surfactant","pt.",1,0.1,{"$f":"Herbicides!B75","v":1.5},0.15000000000000002,"_________"]
[null,null,"Cash Rent 5",null,"Acre",1,{"$f":"+Inputs!C23","v":113},{"$f":"F17*G17","v":113},null,"_________",null,null,null,"Other",null,null,null,null,0,"_________"]
[null,null,"Crop Insurance 6",null,"Acre",1,{"$f":"+Inputs!C26","v":14.6},{"$f":"F18*G18","v":14.6},null,"_________",null,"Seed Treatment",null,"Seed Treatment","acre",1,1,{"$f":"Insecticides!B8","v":17.5},17.5,"_________"]
[null,null,"Operating Interest 7",null,"%",{"$f":"SUM(H7:H18,H20)","v":492.92666080387266},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F19*G19)/2","v":20.949383084164591},null,"_________",null,"Insecticides",null,"Foliar","acre",1,1,{"$f":"Insecticides!B9","v":5},{"$f":"P19*Q19*R19","v":5},"_________"]
[null,null,"Other Variable Costs",null,"Acre",1,0,{"$f":"F20*G20","v":0},null,"_________",null,"Fungicides",null,"Foliar","acre",1,1,{"$f":"+Fungicides!$B$6","v":12.5},{"$f":"P20*Q20*R20","v":12.5},"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H7:H20)","v":513.8760438880372},null,"_________",null,null,null,"Other",null,null,null,null,{"$f":"P21*Q21*R21","v":0},"_________"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H5-H21","v":-58.876043888037202},null,"_________",null,"Total",null,null,null,null,null,null,{"$f":"SUM(S12:S21)","v":77.641249999999999},"_________"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,"Table 3. Machinery 4"]
[null,null,"Machinery 4",null,null,null,null,null,null,null,null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P36","v":123.99532553713779},{"$f":"+F25*G25","v":123.99532553713779},null,"_________",null,"Disk","Tractor, 215 hp","Tandem Disk","29'",{"$f":"+'Field Operations'!F5","v":12.195529473129032},{"$f":"+'Field Operations'!G5","v":2.0151247346106018},{"$f":"+'Field Operations'!H5","v":3.184310344827586},{"$f":"+'Field Operations'!I5","v":1.8593644354293442},{"$f":"SUM(P25:S25)","v":19.254328987996566},"_________"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,0,{"$f":"+F26*G26","v":0},null,"_________",null,"Burndown","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P26:S26)","v":11.132144127965564},"_________"]
[null,null,"Property Taxes",null,"Acre",1,{"$f":"+Inputs!C31","v":0},{"$f":"+F27*G27","v":0},null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader","900#",{"$f":"+'Field Operations'!F10","v":5.3836075588045738},{"$f":"+'Field Operations'!G10","v":1.5965293414642521},{"$f":"+'Field Operations'!H10","v":2.883425510204082},{"$f":"+'Field Operations'!I10","v":1.6836734693877555},{"$f":"SUM(P27:S27)","v":11.547235879860663},"_________"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,{"$f":"+Inputs!C32","v":0},{"$f":"+F28*G28","v":0},null,"_________",null,"Plant","Tractor, 215 hp","Grain Drill","20 ft",{"$f":"+'Field Operations'!F9","v":13.202624132257361},{"$f":"+'Field Operations'!G9","v":5.2946804023429275},{"$f":"+'Field Operations'!H9","v":5.0459946428571429},{"$f":"+'Field Operations'!I9","v":2.9464285714285716},{"$f":"SUM(P28:S28)","v":26.489727748886004},"_________"]
[null,null,"Management Labor",null,"Acre",1,{"$f":"Inputs!C33","v":25},{"$f":"+F29*G29","v":25},null,"_________",null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P29:S29)","v":11.132144127965564},"_________"]
[null,null,"Other Fixed Costs",null,"Acre",1,0,{"$f":"+F30*G30","v":0},null,"_________",null,"Fertilize","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P30:S30)","v":11.132144127965564},"_________"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H24:H29)","v":148.99532553713777},null,"_________",null,"Fungicide ","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P31:S31)","v":11.132144127965564},"_________"]
[null,"Return Above All Specified Expenses",null,null,null,null,null,{"$f":"H5-H21-H31","v":-207.87136942517498},null,"_________",null,"Insecticide","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P32:S32)","v":11.132144127965564},"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Harvest","Combine","Grain Head","30 ft",{"$f":"+'Field Operations'!$F$13","v":29.228871417145221},{"$f":"+'Field Operations'!$G$13","v":26.02550331564797},{"$f":"+'Field Operations'!$H$13","v":7.568991964285714},{"$f":"+'Field Operations'!$I$13","v":2.4553571428571428},{"$f":"SUM(P33:S33)","v":65.278723839936049},"_________"]
[null,"Breakeven Price for Selected Yield",null,null,null,"Breakeven Yield for Selected Price",null,null,null,null,null,"Haul","Tractor, 215 hp","Grain Cart",null,{"$f":"+'Field Operations'!$F$14","v":7.397214231143554},{"$f":"+'Field Operations'!$G$14","v":0.8354368883597314},{"$f":"+'Field Operations'!$H$14","v":1.7660981250000001},{"$f":"+'Field Operations'!$I$14","v":1.03125},{"$f":"SUM(P34:S34)","v":11.029999244503287},"_________"]
[null,"Yield (bu)","Variable Cost ($/bu)","Total Specified Cost ($/bu)",null,"Price ($/bu)","Variable Cost (bu)",null,"Total Specified Cost (bu)",null,null,"Haul","Semi Tractor/Trailer",null,{"$f":"'Field Operations'!E14","v":"800 bu"},{"$f":"'Field Operations'!$F$17","v":6.17},{"$f":"'Field Operations'!$G$17","v":0.43},{"$f":"'Field Operations'!$H$17","v":0.35},{"$f":"'Field Operations'!$I$17","v":0.77},{"$f":"'Field Operations'!J17","v":7.72},"_________"]
[null,{"$f":"SUM(B37-5)","v":50},{"$f":"$H$21/B36","v":10.277520877760743},{"$f":"($H$21+$H$31)/B36","v":13.257427388503499},null,{"$f":"SUM(F37-0.25)","v":5.5},{"$f":"+$H$21/F36","v":93.432007979643132},null,{"$f":"+($H$21+$H$31)/F36","v":120.52206716821364},null,null,"Total",null,null,null,{"$f":"SUM(P25:P35)","v":123.99532553713779},{"$f":"SUM(Q25:Q35)","v":37.668713356854511},22.97918864273008,{"$f":"SUM(S25:S35)","v":12.337508804287999},196.98073634101038,"_________"]
[null,55,9.3432007979643128,12.052206716821363,null,5.75,{"$f":"+$H$21/F37","v":89.369746763136902},null,115.28197729133478]
[null,60,8.5646007314672872,11.047856157086249,null,6,85.646007314672872,null,110.4785615708625]
[null,{"$f":"SUM(B40-5)","v":65},7.9057852905851878,10.198021068079616,null,{"$f":"SUM(F40-0.25)","v":6.25},82.220167022085946,null,106.059419108028]
[null,{"$f":"+F4","v":70},7.3410863412576743,9.4695909917882144,null,{"$f":"+G4","v":6.5},79.057852905851874,null,101.98021068079615]
[null,{"$f":"SUM(B40+5)","v":75},6.8516805851738294,8.838284925668999,null,{"$f":"SUM(F40+0.25)","v":6.75},76.129784279709213,null,98.203165840766658]
[null,{"$f":"SUM(B41+5)","v":80},6.4234505486004654,8.2858921178146865,null,{"$f":"SUM(F41+0.25)","v":7},73.410863412576745,null,94.695909917882133]
[null,85,6.0456005163298494,7.7984866991197057,null,7.25,70.879454329384444,null,91.43053371381724]
[null,90,5.7097338209781912,7.3652374380575001,null,7.5,68.516805851738297,null,88.382849256689994]
[]
[null,"FOOTNOTES"]
[null,"1) Wheat price was estimated using weighted average futures prices from July 2018 to May 2019 on December 29, 2018, adjusted by average monthly basis in Tennessee. Wheat yield is the predicted 2018 linear trend line yield for wheat in Tennessee using state average yields from 1980-2018. If a market for straw is available, add an appropriate amount to return to land, management, and risk, based on the expected yield and price of the straw, less harvest and marketing costs."]
[null,"2) Seed treatment is to protect against Barley Yellow Dwarf virus."]
[null,"3) Cost may vary depending on fungicide used and application rate per acre. Check with farm suppliers for rebates, discounts, and incentives for seed and chemicals. Substantial cost savings may be available."]
[null,"4) Machinery expenses will vary dramatically by operation, financial resources, and land base. The machinery cost estimates provided in Table 3 are provided as an estimate of cost of ownership and operation for specified pieces of machinery that would be available to a \"representative\" row-crop farm in Tennessee. To estimate machinery costs for a specific set of equipment, interested parties can utilize the Excel version of the budgets and modify the Machinery Assumptions Table. "]
[null,"5) Cash rental rates are the 2018 USDA-NASS reported cash rental rates for cropland in Tennessee. Substantial differences may exist in cash rental rates reported by NASS and the prevailing rate in your location."]
[null,"6) Crop insurance is an estimate and will vary by policy, county, and coverage election. The estimate provided is the average premium paid per insured acre of wheat in Tennessee for the previous production year as reported by USDA RMA's Summary of Business Report."]
[null,"7) Operating interest is assumed to be charged on half of all variable expenses."]

{"sheet":"Cotton NT","index":14,"n_rows":55,"n_cols":21,"rows_kept":55,"cut":false,"hidden":false,"merged":[[30,19,30,20],[36,1,36,6],[38,1,38,3],[38,5,38,9],[35,1,35,6],[31,19,31,20],[32,19,32,20],[33,19,33,20],[34,19,34,20],[34,1,34,6],[23,19,23,20],[22,19,22,20],[24,19,24,20],[25,19,25,20],[29,19,29,20],[26,19,26,20],[27,19,27,20],[28,19,28,20],[0,1,0,9],[2,4,2,9],[23,1,23,6],[6,1,6,6],[24,1,24,6],[14,19,14,20],[15,19,15,20],[19,19,19,20],[20,19,20,20],[16,19,16,20],[17,19,17,20],[18,19,18,20],[21,19,21,20],[66,1,66,9],[67,1,67,9],[65,1,65,9],[59,1,59,9],[47,6,47,7],[61,1,61,9],[47,8,47,9],[48,6,48,7],[48,8,48,9],[62,1,62,9],[63,1,63,9],[50,8,50,9],[50,6,50,7],[49,6,49,7],[49,8,49,9],[57,1,57,9],[60,1,60,9],[58,1,58,9],[53,1,55,9],[56,1,56,9],[46,6,46,7],[46,8,46,9],[45,6,45,7],[45,8,45,9],[39,6,39,7],[39,8,39,9],[40,6,40,7],[43,6,43,7],[43,8,43,9],[41,6,41,7],[41,8,41,9],[44,6,44,7],[44,8,44,9],[42,6,42,7],[42,8,42,9],[40,8,40,9]]}
[null,"2024 Cotton, No-Till, Non-Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime3"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs.)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue1",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea",35,{"$f":"+Inputs!C44","v":0.61},{"$f":"+N3*O3","v":21.349999999999998},"_________"]
[null,null,"Cotton",null,"lb.",1150,{"$f":"+Inputs!C7","v":0.82},{"$f":"F4*G4","v":943},null,"_________",null,null,"UAN 32%",35,{"$f":"Inputs!C47","v":0.64},{"$f":"+N4*O4","v":22.400000000000002},"_________"]
[null,null,"Government Payments",null,"$/acre",1,0,{"$f":"F5*G5","v":0},null,"_________",null,"Phosphorous","P2O5",60,{"$f":"+Inputs!C48","v":0.65},{"$f":"+N5*O5","v":39},"_________"]
[null,null,"Other Revenue",null,"$/acre",1,0,0,null,"_________",null,"Potassium","K20",90,{"$f":"+Inputs!C50","v":0.43},{"$f":"+N6*O6","v":38.700000000000003},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H6)","v":943},null,"_________",null,"Sulfur ",null,10,{"$f":"Inputs!C53","v":0.35},{"$f":"+N7*O7","v":3.5},"_________"]
[null,"Variable Expenses",null,null,null,null,null,null,null,null,null,"Boron",null,0.5,{"$f":"Inputs!$C$52","v":2.355},{"$f":"N8*O8","v":1.1775},"_________"]
[null,null,"Seed2",null,"Thous.",50,{"$f":"+Inputs!C40","v":2.65},{"$f":"+F9*G9","v":132.5},null,"_________",null,"Lime",null,1000,{"$f":"+Inputs!$C$51","v":30},{"$f":"+N9/2000*O9","v":15},"_________"]
[null,null,"Wrap",null,"lb.",{"$f":"F4","v":1150},{"$f":"+Inputs!C21","v":0.02},{"$f":"+F10*G10","v":23},null,"_________",null,"Other",null,0,0,{"$f":"N10*O10","v":0},"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"+P12","v":141.1275},141.1275,null,"_________",null,"Other",null,0,0,{"$f":"+N11*O11","v":0},"_________"]
[null,null,"Chemical (Table 2)",null,"Acre",1,{"$f":"S35","v":191.61091666666667},191.61091666666667,null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P11)","v":141.1275},"_________"]
[null,null,"Crop Scout or Consultant",null,"Acre",1,{"$f":"+Inputs!C19","v":12},12,null,"_________"]
[null,null,"Repair & Maintenance (Table 3)",null,"Acre",1,{"$f":"$Q$55","v":32.661151528792054},32.661151528792054,null,"_________",null,"Table 2. Chemicals4"]
[null,null,"Fuel, Oil & Filter (Table 3)",null,"Acre",1,{"$f":"$R$55","v":32.949437362180518},32.949437362180518,null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Operator Labor (Table 3)",null,"Acre",1,{"$f":"$S$55","v":15.438081875828734},15.438081875828734,null,"_________",null,"Herbicides","Burndown","Roundup","qt.",1,1,{"$f":"Herbicides!B68","v":14.5},{"$f":"P16*Q16*R16","v":14.5},"_________"]
[null,null,"Crop Insurance6",null,"Acre",1,{"$f":"+Inputs!C28","v":12.5},{"$f":"+F17*G17","v":12.5},null,"_________",null,null,null,"Clarity","oz.",1,8,{"$f":"Herbicides!B21","v":0.734375},{"$f":"P17*Q17*R17","v":5.875},"_________"]
[null,null,"Machinery Rental ",null,"Acre",1,0,0,null,"_________",null,null,"At-Planting","Cotoran ","pt.",1,2,{"$f":"Herbicides!B25","v":6.25},{"$f":"P18*Q18*R18","v":12.5},"_________"]
[null,null,"Custom Work",null,"Acre",1,0,0,null,"_________",null,null,null,"Gramoxone","oz.",1,32,{"$f":"Herbicides!B47","v":0.33124999999999999},10.6,"_________"]
[null,null,"Other Transportation Costs",null,"Acre",1,0,0,null,"_________",null,null,"Post-Emerge","Sequence","pt.",1,2.5,{"$f":"Herbicides!B71","v":9},22.5,"_________"]
[null,null,"Other",null,"Acre",0,0,{"$f":"F21*G21","v":0},null,"_________",null,null,null,"Envoke","oz.",1,0.1,{"$f":"Herbicides!B36","v":126.66666666666667},12.666666666666668,"_________"]
[null,null,"Other",null,"Acre",0,0,{"$f":"F22*G22","v":0},null,"_________",null,null,null,"Caparol","pt.",1,1,{"$f":"Herbicides!B20","v":6.25},6.25,"_________"]
[null,null,"Operating Interest7",null,"%",{"$f":"SUM(H9:H22)","v":593.78708743346806},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F23*G23)/2","v":25.235951215922395},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H9:H23)","v":619.0230386493904},null,"_________",null,"Growth Regulator",null,"Mepex (Mepiquat Chloride)","pt.",1,2,{"$f":"+Herbicides!$B$55","v":1.25},2.5,"_________"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H7-H24","v":323.9769613506096},null,"_________",null,"Defoliant",null,"Defoliant","oz.",1,12,{"$f":"+Herbicides!$B$27","v":1.56},18.72,"_________"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,"Boll Opener",null,"Ethephon","oz.",1,32,{"$f":"+Herbicides!$B$16","v":0.2812265625},8.99925,"_________"]
[null,null,"Machinery",null,null,null,null,null,null,null,null,"Insecticides",null,"Seed Treatment","acre",1,1,{"$f":"+Insecticides!$B$4","v":18.5},18.5,"_________"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P55","v":181.0155665419735},{"$f":"+F28*G28","v":181.0155665419735},null,"_________",null,null,null,"Foliar","acre",1,1,{"$f":"+Insecticides!$B$5","v":48},48,"_________"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,0,{"$f":"+F29*G29","v":0},null,"_________",null,"Fungicides",null,"Seed Treatment","acre",1,1,{"$f":"+Fungicides!$B$4","v":10},10,"_________"]
[null,null,"General Overhead",null,"Acre",1,20,20,null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Cash Rent8",null,"Acre",1,{"$f":"+Inputs!C23","v":113},113,null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,{"$f":"+Inputs!C32","v":0},0,null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Management Labor",null,"Acre",1,{"$f":"Inputs!C33","v":25},25,null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Other Fixed Costs",null,"Acre",1,0,0,null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P34*Q34*R34","v":0},"_________"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H28:H34)","v":339.0155665419735},null,"_________",null,"Total",null,null,null,null,null,null,{"$f":"SUM(S16:S34)","v":191.61091666666667},"_________"]
[null,"Total Expenses",null,null,null,null,null,{"$f":"+SUM(H24+H35)","v":958.0386051913639},null,"_________"]
[null,"Return Above Specified Expenses",null,null,null,null,null,{"$f":"H7-H36","v":-15.038605191363899},null,"_________",null,"Table 3. Machinery5"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,"Breakeven Price for Selected Yield",null,null,null,"Breakeven Yield for Selected Price",null,null,null,null,null,"Chop Stalks","Tractor, 215 hp","Rotary Mower","15'",{"$f":"+'Field Operations'!$F$18","v":8.4688842816646179},{"$f":"+'Field Operations'!$G$18","v":4.2157079081632656},{"$f":"+'Field Operations'!$H$18","v":4.2049955357142856},{"$f":"+'Field Operations'!$I$18","v":2.4553571428571428},{"$f":"SUM(P39:S39)","v":19.344944868399313},"_________"]
[null,"Yield (lb.)","Variable Cost ($/lb.)","Total Specified Cost ($/lb.)",null,"Price ($/lb.)","Variable Cost (lb.)",null,"Total Specified Cost (lb.)",null,null,"Burndown","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,{"$f":"SUM(B42-50)","v":900},{"$f":"$H$24/B41","v":0.68780337627710042},{"$f":"($H$24+$H$35)/B41","v":1.0644873391015155},null,{"$f":"SUM(F42-0.05)","v":0.56999999999999973},{"$f":"+$H$24/F41","v":1086.0053309638433},null,{"$f":"+($H$24+$H$35)/F41","v":1680.7694827918672},null,null,"Plant","Tractor, 215 hp","Planter",{"$f":"+'Field Operations'!E19","v":"12-row"},{"$f":"+'Field Operations'!$F$19","v":14.10579576850969},{"$f":"+'Field Operations'!$G$19","v":5.0222358589387897},{"$f":"+'Field Operations'!$H$19","v":3.6227653846153842},{"$f":"+'Field Operations'!$I$19","v":2.1153846153846154},{"$f":"SUM(P41:S41)","v":24.86618162744848},"_________"]
[null,950,0.65160319857830573,1.00846168967512,null,0.61999999999999977,998.42425588611388,null,1545.223556760265,null,null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!$F$10","v":5.3836075588045738},{"$f":"+'Field Operations'!$G$10","v":1.5965293414642521},{"$f":"+'Field Operations'!$H$10","v":2.883425510204082},{"$f":"+'Field Operations'!$I$10","v":1.6836734693877555},{"$f":"SUM(P42:S42)","v":11.547235879860663},"_________"]
[null,1000,0.61902303864939046,0.95803860519136386,null,0.66999999999999982,923.9149830587919,null,1429.90836595726,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P43:S43)","v":11.132144127965564},"_________"]
[null,1050,0.58954575109465757,0.91241771922987036,null,0.71999999999999986,859.75422034637575,null,1330.6091738768946,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,{"$f":"SUM(B46-50)","v":1100},0.56274821695399124,0.87094418653760353,null,{"$f":"SUM(F46-0.05)","v":0.76999999999999991},803.92602421998765,null,1244.2059807680052,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P45:S45)","v":11.132144127965564},"_________"]
[null,{"$f":"+F4","v":1150},0.53828090317338295,0.83307704799249038,null,{"$f":"+G4","v":0.82},754.90614469437855,null,1168.3397624284926,null,null,"Weed Control","Tractor, 215 hp","Hooded Sprayer",null,{"$f":"+'Field Operations'!$F$20","v":2.4580734018191177},{"$f":"+'Field Operations'!$G$20","v":0.3788848373361865},{"$f":"+'Field Operations'!$H$20","v":1.0063237179487179},{"$f":"+'Field Operations'!$I$20","v":0.58760683760683763},4.4308887947108593,"_________"]
[null,{"$f":"SUM(B46+50)","v":1200},0.51585253220782534,0.79836550432613662,null,{"$f":"SUM(F46+0.05)","v":0.87},711.52073407975911,null,1101.1937990705333,null,null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},{"$f":"SUM(P47:S47)","v":11.547235879860663},"_________"]
[null,{"$f":"SUM(B47+50)","v":1250},0.49521843091951234,0.76643088415309113,null,{"$f":"SUM(F47+0.05)","v":0.92},672.85112896672865,null,1041.3463099906128,null,null,"Spray","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,1300,0.47617156819183876,0.73695277322412611,null,0.97000000000000008,638.16808108184568,null,987.66866514573587,null,null,"Spray","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,1350,0.45853558418473361,0.70965822606767692,null,1.02,606.88533200920631,null,939.25353450133719,null,null,"Spray","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,1400,0.44215931332099312,0.68431328942240277,null,1.07,578.52620434522464,null,895.3631824218354,null,null,"Harvest","Picker/Module Builder (Round)",null,"6-row",{"$f":"+'Field Operations'!$F$24","v":71.147707019070154},{"$f":"+'Field Operations'!$G$24","v":16.95163301628347},{"$f":"+'Field Operations'!$H$24","v":12.621862924716851},{"$f":"+'Field Operations'!$I$24","v":3.122918054630246},103.84412101470072,"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Harvest","Tractor, 215 hp","Module Handler",null,{"$f":"+'Field Operations'!$F$25","v":3.4834207387794982},{"$f":"+'Field Operations'!$G$25","v":0.83961708094118925},{"$f":"+'Field Operations'!$H$25","v":2.6741235009993334},{"$f":"+'Field Operations'!$I$25","v":1.561459027315123},8.5586203480351433,"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,0,0,0,0,0,"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,0,0,0,0,{"$f":"SUM(P54:S54)","v":0},"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(P39:P54)","v":181.0155665419735},{"$f":"SUM(Q39:Q54)","v":32.661151528792054},{"$f":"SUM(R39:R54)","v":32.949437362180518},{"$f":"SUM(S39:S54)","v":15.438081875828734},{"$f":"SUM(T39:T54)","v":262.06423730877481},"_________"]

{"sheet":"Cotton CT","index":15,"n_rows":54,"n_cols":21,"rows_kept":54,"cut":false,"hidden":false,"merged":[[14,19,14,20],[15,19,15,20],[20,19,20,20],[24,19,24,20],[25,19,25,20],[16,19,16,20],[17,19,17,20],[18,19,18,20],[19,19,19,20],[21,19,21,20],[22,19,22,20],[23,19,23,20],[27,19,27,20],[26,19,26,20],[39,8,39,9],[40,8,40,9],[35,1,35,6],[30,19,30,20],[31,19,31,20],[28,19,28,20],[29,19,29,20],[0,1,0,9],[2,4,2,9],[6,1,6,6],[24,1,24,6],[23,1,23,6],[69,1,69,9],[70,1,70,9],[68,1,68,9],[64,1,64,9],[62,1,62,9],[63,1,63,9],[67,1,67,9],[60,1,60,9],[59,1,59,9],[61,1,61,9],[50,8,50,9],[49,6,49,7],[50,6,50,7],[49,8,49,9],[57,1,57,9],[53,1,55,9],[58,1,58,9],[56,1,56,9],[46,8,46,9],[46,6,46,7],[47,8,47,9],[48,8,48,9],[40,6,40,7],[47,6,47,7],[43,8,43,9],[44,6,44,7],[44,8,44,9],[48,6,48,7],[43,6,43,7],[45,6,45,7],[45,8,45,9],[41,6,41,7],[41,8,41,9],[42,6,42,7],[42,8,42,9],[34,1,34,6],[39,6,39,7],[38,1,38,3],[38,5,38,9],[36,1,36,6]]}
[null,"2024 Cotton, Conventional Tillage, Non-Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime3"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs.)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue1",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea",35,{"$f":"+Inputs!C44","v":0.61},{"$f":"+N3*O3","v":21.349999999999998},"_________"]
[null,null,"Cotton",null,"lb.",1150,{"$f":"+Inputs!C7","v":0.82},{"$f":"F4*G4","v":943},null,"_________",null,null,"UAN 32%",35,{"$f":"Inputs!C47","v":0.64},{"$f":"+N4*O4","v":22.400000000000002},"_________"]
[null,null,"Government Payments",null,"$/acre",1,0,{"$f":"F5*G5","v":0},null,"_________",null,"Phosphorous","P2O5",60,{"$f":"+Inputs!C48","v":0.65},{"$f":"+N5*O5","v":39},"_________"]
[null,null,"Other Revenue",null,"$/acre",1,0,0,null,"_________",null,"Potassium","K20",90,{"$f":"+Inputs!C50","v":0.43},{"$f":"+N6*O6","v":38.700000000000003},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H6)","v":943},null,"_________",null,"Sulfur ",null,10,{"$f":"Inputs!C53","v":0.35},3.5,"_________"]
[null,"Variable Expenses",null,null,null,null,null,null,null,null,null,"Boron",null,0.5,{"$f":"+Inputs!$C$52","v":2.355},1.1775,"_________"]
[null,null,"Seed2",null,"Thous.",50,{"$f":"+Inputs!C40","v":2.65},{"$f":"+F9*G9","v":132.5},null,"_________",null,"Lime",null,1000,{"$f":"+Inputs!$C$51","v":30},{"$f":"+N9/2000*O9","v":15},"_________"]
[null,null,"Wrap",null,"lb.",{"$f":"F4","v":1150},{"$f":"+Inputs!C21","v":0.02},{"$f":"+F10*G10","v":23},null,"_________",null,"Other",null,0,0,{"$f":"N10*O10","v":0},"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"+P12","v":141.1275},141.1275,null,"_________",null,"Other",null,0,0,{"$f":"+N11*O11","v":0},"_________"]
[null,null,"Chemical (Table 2)",null,"Acre",1,{"$f":"S32","v":171.23591666666667},171.23591666666667,null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P11)","v":141.1275},"_________"]
[null,null,"Crop Scout or Consultant",null,"Acre",1,{"$f":"+Inputs!C19","v":12},12,null,"_________"]
[null,null,"Repair & Maintenance (Table 3)",null,"Acre",1,{"$f":"$Q$54","v":38.695083553098804},38.695083553098804,null,"_________",null,"Table 2. Chemicals4"]
[null,null,"Fuel, Oil & Filter (Table 3)",null,"Acre",1,{"$f":"$R$54","v":44.070562265539856},44.070562265539856,null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Operator Labor (Table 3)",null,"Acre",1,{"$f":"$S$54","v":21.868208643968945},21.868208643968945,null,"_________",null,"Herbicides","Pre-Emerge ","Cotoran ","pt.",1,2,{"$f":"Herbicides!B25","v":6.25},{"$f":"P16*Q16*R16","v":12.5},"_________"]
[null,null,"Crop Insurance6",null,"Acre",1,{"$f":"+Inputs!C28","v":12.5},{"$f":"+F17*G17","v":12.5},null,"_________",null,null,null,"Gramoxone","oz.",1,32,{"$f":"Herbicides!B47","v":0.33124999999999999},{"$f":"P17*Q17*R17","v":10.6},"_________"]
[null,null,"Machinery Rental ",null,"Acre",1,0,0,null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P18*Q18*R18","v":0},"_________"]
[null,null,"Custom Work",null,"Acre",1,0,0,null,"_________",null,null,"Post-Emerge","Sequence","pt.",1,2.5,{"$f":"Herbicides!B71","v":9},22.5,"_________"]
[null,null,"Other Transportation Costs",null,"Acre",1,0,0,null,"_________",null,null,null,"Envoke","oz.",1,0.1,{"$f":"Herbicides!B36","v":126.66666666666667},12.666666666666668,"_________"]
[null,null,"Other",null,"Acre",0,0,{"$f":"F21*G21","v":0},null,"_________",null,null,null,"Caparol","pt.",1,1,{"$f":"Herbicides!B20","v":6.25},6.25,"_________"]
[null,null,"Other",null,"Acre",0,0,{"$f":"F22*G22","v":0},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Operating Interest7",null,"%",{"$f":"SUM(H9:H22)","v":596.99727112927428},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F23*G23)/2","v":25.372384022994158},null,"_________",null,"Growth Regulator",null,"Mepex (Mepiquat Chloride)","pt.",1,2,{"$f":"+Herbicides!$B$55","v":1.25},2.5,"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H9:H23)","v":622.36965515226848},null,"_________",null,"Defoliant",null,"Other","oz.",1,12,{"$f":"+Herbicides!$B$27","v":1.56},18.72,"_________"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H7-H24","v":320.63034484773152},null,"_________",null,"Boll Opener",null,"Ethephon","oz.",1,32,{"$f":"+Herbicides!$B$16","v":0.2812265625},8.99925,"_________"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,"Insecticides",null,"Seed Treatment","acre",1,1,{"$f":"+Insecticides!$B$4","v":18.5},18.5,"_________"]
[null,null,"Machinery",null,null,null,null,null,null,null,null,null,null,"In-Season","acre",1,1,{"$f":"+Insecticides!$B$5","v":48},48,"_________"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"$P$54","v":199.12243815960471},{"$f":"+F28*G28","v":199.12243815960471},null,"_________",null,"Fungicides",null,"Seed Treatment","acre",1,1,{"$f":"+Fungicides!$B$4","v":10},10,"_________"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,{"$f":"+Inputs!C32","v":0},{"$f":"+F29*G29","v":0},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"General Overhead",null,"Acre",1,20,{"$f":"+F30*G30","v":20},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Cash Rent8",null,"Acre",1,{"$f":"+Inputs!C23","v":113},{"$f":"+F31*G31","v":113},null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P31*Q31*R31","v":0},"_________"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,{"$f":"+Inputs!C32","v":0},{"$f":"+F32*G32","v":0},null,"_________",null,"Total",null,null,null,null,null,null,{"$f":"SUM(S16:S31)","v":171.23591666666667},"_________"]
[null,null,"Management Labor",null,"Acre",1,{"$f":"Inputs!C33","v":25},{"$f":"+F33*G33","v":25},null,"_________"]
[null,null,"Other Fixed Costs",null,"Acre",1,0,{"$f":"+F34*G34","v":0},null,"_________",null,"Table 3. Machinery5"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H27:H34)","v":357.12243815960471},null,"_________",null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,"Total Expenses",null,null,null,null,null,{"$f":"+SUM(H24+H35)","v":979.49209331187319},null,"_________",null,"Chop Stalks","Tractor, 215 hp","Rotary Mower","15'",{"$f":"+'Field Operations'!$F$18","v":8.4688842816646179},{"$f":"+'Field Operations'!$G$18","v":4.2157079081632656},{"$f":"+'Field Operations'!$H$18","v":4.2049955357142856},{"$f":"+'Field Operations'!$I$18","v":2.4553571428571428},{"$f":"SUM(P36:S36)","v":19.344944868399313},"_________"]
[null,"Return Above Specified Expenses",null,null,null,null,null,{"$f":"H7-H36","v":-36.492093311873191},null,"_________",null,"Chisel","Tractor, 215 hp","Chisel Plow","21'",{"$f":"+'Field Operations'!$F$4","v":7.3363136280116699},{"$f":"+'Field Operations'!$G$4","v":2.0348984445795764},{"$f":"+'Field Operations'!$H$4","v":3.957642857142857},{"$f":"+'Field Operations'!$I$4","v":2.3109243697478994},{"$f":"SUM(P37:S37)","v":15.639779299482003},"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Disk","Tractor, 215 hp","Tandem Disk","29'",{"$f":"+'Field Operations'!$F$5","v":12.195529473129032},{"$f":"+'Field Operations'!$G$5","v":2.0151247346106018},{"$f":"+'Field Operations'!$H$5","v":3.184310344827586},{"$f":"+'Field Operations'!$I$5","v":1.8593644354293442},{"$f":"SUM(P38:S38)","v":19.254328987996566},"_________"]
[null,"Breakeven Price for Selected Yield",null,null,null,"Breakeven Yield for Selected Price",null,null,null,null,null,"Prepare Seedbed","Tractor, 215 hp","Cultimulcher","20'",{"$f":"+'Field Operations'!$F$7","v":8.6585242614220963},{"$f":"+'Field Operations'!$G$7","v":2.2781965800023798},{"$f":"+'Field Operations'!$H$7","v":4.4152453124999997},{"$f":"+'Field Operations'!$I$7","v":2.578125},{"$f":"SUM(P39:S39)","v":17.930091153924476},"_________"]
[null,"Yield (lb.)","Variable Cost ($/lb.)","Total Specified Cost ($/lb.)",null,"Price ($/lb.)","Variable Cost (lb.)",null,"Total Specified Cost (lb.)",null,null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!$F$10","v":5.3836075588045738},{"$f":"+'Field Operations'!$G$10","v":1.5965293414642521},{"$f":"+'Field Operations'!$H$10","v":2.883425510204082},{"$f":"+'Field Operations'!$I$10","v":1.6836734693877555},{"$f":"SUM(P40:S40)","v":11.547235879860663},"_________"]
[null,{"$f":"SUM(B42-50)","v":900},{"$f":"$H$24/B41","v":0.69152183905807607},{"$f":"($H$24+$H$35)/B41","v":1.0883245481243036},null,{"$f":"SUM(F42-0.05)","v":0.56999999999999973},{"$f":"+$H$24/F41","v":1091.8765879864363},null,{"$f":"+($H$24+$H$35)/F41","v":1718.4071812489012},null,null,"Plant","Tractor, 215 hp","Planter",{"$f":"+'Field Operations'!E19","v":"12-row"},{"$f":"+'Field Operations'!$F$19","v":14.10579576850969},{"$f":"+'Field Operations'!$G$19","v":5.0222358589387897},{"$f":"+'Field Operations'!$H$19","v":3.6227653846153842},{"$f":"+'Field Operations'!$I$19","v":2.1153846153846154},24.86618162744848,"_________"]
[null,950,0.65512595279186159,1.0310443087493402,null,0.61999999999999977,1003.8220244391431,null,1579.8259569546346,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,1000,0.6223696551522685,0.97949209331187315,null,0.66999999999999982,928.90993306308758,null,1461.9284974804082,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,1050,0.59273300490692238,0.9328496126779745,null,0.71999999999999986,864.4022988225953,null,1360.4056851553796,null,null,"Weed Control","Tractor, 215 hp","Hooded Sprayer",null,{"$f":"+'Field Operations'!$F$20","v":2.4580734018191177},{"$f":"+'Field Operations'!$G$20","v":0.3788848373361865},{"$f":"+'Field Operations'!$H$20","v":1.0063237179487179},{"$f":"+'Field Operations'!$I$20","v":0.58760683760683763},4.4308887947108593,"_________"]
[null,{"$f":"SUM(B46-50)","v":1100},0.56579059559297129,0.89044735755624838,null,{"$f":"SUM(F46-0.05)","v":0.76999999999999991},808.27227941853062,null,1272.0676536517835,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,{"$f":"+F4","v":1150},0.5411910044802335,0.85173225505380279,null,{"$f":"+G4","v":0.82},758.98738433203482,null,1194.5025528193576,null,null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},{"$f":"'Field Operations'!J10","v":11.547235879860663},"_________"]
[null,{"$f":"SUM(B46+50)","v":1200},0.51864137929355703,0.81624341109322762,null,{"$f":"SUM(F46+0.05)","v":0.87},715.36741971525112,null,1125.852980818245,null,null,"Spray","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,{"$f":"SUM(B47+50)","v":1250},0.49789572412181476,0.78359367464949858,null,{"$f":"SUM(F47+0.05)","v":0.92},676.48875560029182,null,1064.6653188172534,null,null,"Spray","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,1300,0.47874588857866807,0.75345545639374856,null,0.97000000000000008,641.61820118790558,null,1009.7856632081166,null,null,"Spray","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,1350,0.46101455937205071,0.72554969874953568,null,1.02,610.16632858065532,null,960.28636599203253,null,null,"Harvest","Picker/Module Builder (Round)",null,"6-row",{"$f":"+'Field Operations'!$F$24","v":71.147707019070154},{"$f":"+'Field Operations'!$G$24","v":16.95163301628347},{"$f":"+'Field Operations'!$H$24","v":12.621862924716851},{"$f":"+'Field Operations'!$I$24","v":3.122918054630246},103.84412101470072,"_________"]
[null,1400,0.44454975368019178,0.69963720950848085,null,1.07,581.65388331987708,null,915.41317131950757,null,null,"Harvest","Tractor, 215 hp","Module Handler",null,{"$f":"+'Field Operations'!$F$25","v":3.4834207387794982},{"$f":"+'Field Operations'!$G$25","v":0.83961708094118925},{"$f":"+'Field Operations'!$H$25","v":2.6741235009993334},{"$f":"+'Field Operations'!$I$25","v":1.561459027315123},8.5586203480351433,"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,0,0,0,0,0,"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,0,0,0,0,{"$f":"SUM(P53:S53)","v":0},"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(P36:P53)","v":199.12243815960471},{"$f":"SUM(Q36:Q53)","v":38.695083553098804},{"$f":"SUM(R36:R53)","v":44.070562265539856},{"$f":"SUM(S36:S53)","v":21.868208643968945},{"$f":"SUM(T36:T53)","v":303.75629262221236},"_________"]

{"sheet":"Cotton Irr","index":16,"n_rows":56,"n_cols":21,"rows_kept":56,"cut":false,"hidden":false,"merged":[[32,19,32,20],[27,19,27,20],[28,19,28,20],[29,19,29,20],[30,19,30,20],[31,19,31,20],[26,19,26,20],[0,1,0,9],[2,4,2,9],[6,1,6,6],[66,1,66,9],[46,6,46,7],[46,8,46,9],[51,8,51,9],[55,8,55,9],[55,6,55,7],[52,8,52,9],[53,6,53,7],[53,8,53,9],[54,6,54,7],[54,8,54,9],[26,1,26,6],[27,1,27,6],[63,1,63,9],[50,6,50,7],[71,1,71,9],[72,1,72,9],[70,1,70,9],[68,1,68,9],[69,1,69,9],[65,1,65,9],[52,6,52,7],[50,8,50,9],[64,1,64,9],[61,1,61,9],[62,1,62,9],[58,1,60,9],[67,1,67,9],[51,6,51,7],[41,1,41,6],[44,6,44,7],[43,1,43,3],[43,5,43,9],[44,8,44,9],[40,1,40,6],[39,1,39,6],[49,6,49,7],[49,8,49,9],[48,6,48,7],[48,8,48,9],[45,8,45,9],[45,6,45,7],[47,6,47,7],[47,8,47,9],[14,19,14,20],[15,19,15,20],[24,19,24,20],[25,19,25,20],[22,19,22,20],[16,19,16,20],[17,19,17,20],[18,19,18,20],[19,19,19,20],[20,19,20,20],[21,19,21,20],[23,19,23,20]]}
[null,"2024 Cotton, No-Till, Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime3"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs.)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue1",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea",45,{"$f":"+Inputs!C44","v":0.61},{"$f":"+N3*O3","v":27.45},"_________"]
[null,null,"Cotton",null,"lb.",1500,{"$f":"+Inputs!C7","v":0.82},{"$f":"F4*G4","v":1230},null,"_________",null,null,"UAN 32%",45,{"$f":"Inputs!C47","v":0.64},{"$f":"+N4*O4","v":28.8},"_________"]
[null,null,"Government Payments",null,"$/acre",1,0,{"$f":"F5*G5","v":0},null,"_________",null,"Phosphorous","P2O5",60,{"$f":"+Inputs!C48","v":0.65},{"$f":"+N5*O5","v":39},"_________"]
[null,null,"Other Revenue",null,"$/acre",1,0,0,null,"_________",null,"Potassium","K20",90,{"$f":"+Inputs!C50","v":0.43},{"$f":"+N6*O6","v":38.700000000000003},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H6)","v":1230},null,"_________",null,"Sulfur ",null,10,{"$f":"Inputs!C53","v":0.35},3.5,"_________"]
[null,"Variable Expenses",null,null,null,null,null,null,null,null,null,"Boron",null,0.5,{"$f":"+Inputs!$C$52","v":2.355},1.1775,"_________"]
[null,null,"Seed2",null,"Thous.",60,{"$f":"+Inputs!C40","v":2.65},{"$f":"+F9*G9","v":159},null,"_________",null,"Lime",null,1000,{"$f":"+Inputs!$C$51","v":30},{"$f":"+N9/2000*O9","v":15},"_________"]
[null,null,"Wrap",null,"lb.",{"$f":"F4","v":1500},{"$f":"+Inputs!C21","v":0.02},{"$f":"+F10*G10","v":30},null,"_________",null,"Other",null,0,0,{"$f":"N10*O10","v":0},"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"+P12","v":153.6275},153.6275,null,"_________",null,"Other",null,0,0,{"$f":"+N11*O11","v":0},"_________"]
[null,null,"Chemical (Table 2)",null,"Acre",1,{"$f":"S33","v":191.61091666666667},191.61091666666667,null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P11)","v":153.6275},"_________"]
[null,null,"Crop Scout or Consultant",null,"Acre",1,{"$f":"+Inputs!C19","v":12},12,null,"_________"]
[null,null,"Repair & Maintenance (Table 3)",null,"Acre",1,{"$f":"+Q53","v":32.661151528792054},32.661151528792054,null,"_________",null,"Table 2. Chemicals4"]
[null,null,"Fuel, Oil & Filter (Table 3)",null,"Acre",1,{"$f":"+R53","v":32.949437362180518},32.949437362180518,null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Operator Labor (Table 3)",null,"Acre",1,{"$f":"+S53","v":15.438081875828734},15.438081875828734,null,"_________",null,"Herbicides","Burndown","Roundup","qt.",1,1,{"$f":"Herbicides!B68","v":14.5},{"$f":"P16*Q16*R16","v":14.5},"_________"]
[null,null,"Crop Insurance6",null,"Acre",1,{"$f":"+Inputs!C28","v":12.5},{"$f":"+F17*G17","v":12.5},null,"_________",null,null,null,"Clarity","oz.",1,8,{"$f":"Herbicides!B21","v":0.734375},{"$f":"P17*Q17*R17","v":5.875},"_________"]
[null,null,"Machinery Rental ",null,"Acre",1,0,0,null,"_________",null,null,"Pre-Emerge ","Cotoran ","pt.",1,2,{"$f":"Herbicides!B25","v":6.25},{"$f":"P18*Q18*R18","v":12.5},"_________"]
[null,null,"Custom Work",null,"Acre",1,0,0,null,"_________",null,null,null,"Gramoxone","oz.",1,32,{"$f":"Herbicides!B47","v":0.33124999999999999},10.6,"_________"]
[null,null,"Other Transportation Costs",null,"Acre",1,0,0,null,"_________",null,null,"Post-Emerge","Sequence","pt.",1,2.5,{"$f":"Herbicides!B71","v":9},22.5,"_________"]
[null,null,"Irrigation Energy Cost9",null,"Ac-In",6,{"$f":"+Inputs!C57","v":7.5},{"$f":"+F21*G21","v":45},null,"_________",null,null,null,"Envoke","oz.",1,0.1,{"$f":"Herbicides!B36","v":126.66666666666667},12.666666666666668,"_________"]
[null,null,"Irrigation System R&M9",null,"Ac-In",6,{"$f":"+Inputs!C58","v":3.2},{"$f":"+F22*G22","v":19.200000000000003},null,"_________",null,null,null,"Caparol","pt.",1,1,{"$f":"Herbicides!B20","v":6.25},6.25,"_________"]
[null,null,"Other Irrigation Costs",null,"Acre",1,0,{"$f":"+F23*G23","v":0},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"Other",null,"Acre",0,0,{"$f":"F24*G24","v":0},null,"_________",null,"Growth Regulator",null,"Mepex (Mepiquat Chloride)","pt.",1,2,{"$f":"+Herbicides!$B$55","v":1.25},2.5,"_________"]
[null,null,"Other",null,"Acre",0,0,{"$f":"F25*G25","v":0},null,"_________",null,"Defoliant",null,"Defoliant","oz.",1,12,{"$f":"+Herbicides!$B$27","v":1.56},18.72,"_________"]
[null,null,"Operating Interest7",null,"%",{"$f":"SUM(H9:H25)","v":703.9870874334681},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F26*G26)/2","v":29.919451215922397},null,"_________",null,"Boll Opener",null,"Ethephon","oz.",1,32,{"$f":"+Herbicides!$B$16","v":0.2812265625},8.99925,"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H9:H26)","v":733.90653864939054},null,"_________",null,"Insecticides",null,"Seed Treatment","acre",1,1,{"$f":"+Insecticides!$B$4","v":18.5},18.5,"_________"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H7-H27","v":496.09346135060946},null,"_________",null,null,null,"In-Season","acre",1,1,{"$f":"+Insecticides!$B$5","v":48},48,"_________"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,"Fungicides",null,"Seed Treatment","acre",1,1,{"$f":"+Fungicides!$B$4","v":10},10,"_________"]
[null,null,"Machinery",null,null,null,null,null,null,null,null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P53","v":181.0155665419735},{"$f":"+F31*G31","v":181.0155665419735},null,"_________",null,null,null,"Other",null,0,0,0,0,"_________"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,0,{"$f":"F32*G32","v":0},null,"_________",null,null,null,"Other",null,0,0,0,{"$f":"P32*Q32*R32","v":0},"_________"]
[null,null,"Capital Recovery (Irrigation Equipment)9 ",null,"Acre",1,{"$f":"+Inputs!C59","v":100},{"$f":"+F33*G33","v":100},null,"_________",null,"Total",null,null,null,null,null,null,{"$f":"SUM(S16:S32)","v":191.61091666666667},"_________"]
[null,null,"Other Irrigation Costs",null,"Acre",1,0,0,null,"_________"]
[null,null,"General Overhead",null,"Acre",1,30,30,null,"_________",null,"Table 3. Machinery5"]
[null,null,"Cash Rent8",null,"Acre",1,{"$f":"Inputs!C22","v":197},{"$f":"+F36*G36","v":197},null,"_________",null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,{"$f":"+Inputs!C32","v":0},0,null,"_________",null,"Chop Stalks","Tractor, 215 hp","Rotary Mower","15'",{"$f":"+'Field Operations'!$F$18","v":8.4688842816646179},{"$f":"+'Field Operations'!$G$18","v":4.2157079081632656},{"$f":"+'Field Operations'!$H$18","v":4.2049955357142856},{"$f":"+'Field Operations'!$I$18","v":2.4553571428571428},{"$f":"SUM(P37:S37)","v":19.344944868399313},"_________"]
[null,null,"Management Labor10",null,"Acre",1,{"$f":"Inputs!C33","v":25},{"$f":"+F38*G38*2","v":50},null,"_________",null,"Burndown","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P38:S38)","v":11.132144127965564},"_________"]
[null,null,"Other Fixed Costs",null,"Acre",1,0,0,null,"_________",null,"Plant","Tractor, 215 hp","Planter",{"$f":"+'Field Operations'!E19","v":"12-row"},{"$f":"+'Field Operations'!$F$19","v":14.10579576850969},{"$f":"+'Field Operations'!$G$19","v":5.0222358589387897},{"$f":"+'Field Operations'!$H$19","v":3.6227653846153842},{"$f":"+'Field Operations'!$I$19","v":2.1153846153846154},{"$f":"SUM(P39:S39)","v":24.86618162744848},"_________"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H30:H39)","v":558.0155665419735},null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!$F$10","v":5.3836075588045738},{"$f":"+'Field Operations'!$G$10","v":1.5965293414642521},{"$f":"+'Field Operations'!$H$10","v":2.883425510204082},{"$f":"+'Field Operations'!$I$10","v":1.6836734693877555},{"$f":"SUM(P40:S40)","v":11.547235879860663},"_________"]
[null,"Total Expenses",null,null,null,null,null,{"$f":"+SUM(H27+H40)","v":1291.9221051913642},null,"_________",null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P41:S41)","v":11.132144127965564},"_________"]
[null,"Return Above Specified Expenses",null,null,null,null,null,{"$f":"H7-H41","v":-61.922105191364153},null,"_________",null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},{"$f":"SUM(P42:S42)","v":11.132144127965564},"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,"Breakeven Price for Selected Yield",null,null,null,"Breakeven Yield for Selected Price",null,null,null,null,null,"Weed Control","Tractor, 215 hp","Hooded Sprayer",null,{"$f":"+'Field Operations'!$F$20","v":2.4580734018191177},{"$f":"+'Field Operations'!$G$20","v":0.3788848373361865},{"$f":"+'Field Operations'!$H$20","v":1.0063237179487179},{"$f":"+'Field Operations'!$I$20","v":0.58760683760683763},4.4308887947108593,"_________"]
[null,"Yield (lb.)","Variable Cost ($/lb.)","Total Specified Cost ($/lb.)",null,"Price ($/lb.)","Variable Cost (lb.)",null,"Total Specified Cost (lb.)",null,null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},11.547235879860663,"_________"]
[null,{"$f":"SUM(B47-50)","v":1250},{"$f":"$H$27/B46","v":0.58712523091951241},{"$f":"($H$27+$H$40)/B46","v":1.0335376841530912},null,{"$f":"SUM(F47-0.05)","v":0.56999999999999973},{"$f":"+$H$27/F46","v":1287.5553309638437},null,{"$f":"+($H$27+$H$40)/F46","v":2266.5300091076574},null,null,"Spray","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,1300,0.56454349126876191,0.99378623476258776,null,0.61999999999999977,1183.7202236280498,null,2083.7453309538141,null,null,"Spray","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,1350,0.54363447307362267,0.95697933717878825,null,0.66999999999999982,1095.3828935065533,null,1928.2419480468127,null,null,"Spray","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!$F$11","v":10.083495744931611},{"$f":"+'Field Operations'!$G$11","v":0.29428773488580628},{"$f":"+'Field Operations'!$H$11","v":0.43607361111111104},{"$f":"+'Field Operations'!$I$11","v":0.31828703703703703},11.132144127965564,"_________"]
[null,1400,0.52421895617813608,0.9228015037081172,null,0.71999999999999986,1019.3146370130426,null,1794.3362572102283,null,null,"Harvest","Picker/Module Builder (Round)",null,"6-row",{"$f":"+'Field Operations'!$F$24","v":71.147707019070154},{"$f":"+'Field Operations'!$G$24","v":16.95163301628347},{"$f":"+'Field Operations'!$H$24","v":12.621862924716851},{"$f":"+'Field Operations'!$I$24","v":3.122918054630246},103.84412101470072,"_________"]
[null,{"$f":"SUM(B51-50)","v":1450},0.5061424404478555,0.8909807622009408,null,{"$f":"SUM(F51-0.05)","v":0.76999999999999991},953.12537486933843,null,1677.8209158329407,null,null,"Harvest","Tractor, 215 hp","Module Handler",null,{"$f":"+'Field Operations'!$F$25","v":3.4834207387794982},{"$f":"+'Field Operations'!$G$25","v":0.83961708094118925},{"$f":"+'Field Operations'!$H$25","v":2.6741235009993334},{"$f":"+'Field Operations'!$I$25","v":1.561459027315123},8.5586203480351433,"_________"]
[null,{"$f":"+F4","v":1500},0.48927102576626036,0.86128140346090942,null,{"$f":"+G4","v":0.82},895.00797396267149,null,1575.514762428493,null,null,"Other",null,null,null,0,0,0,0,0,"_________"]
[null,{"$f":"SUM(B51+50)","v":1550},0.47348808945121973,0.83349813238152526,null,{"$f":"SUM(F51+0.05)","v":0.87},843.57073407975929,null,1484.9679370015681,null,null,"Other",null,null,null,0,0,0,0,{"$f":"SUM(P52:S52)","v":0},"_________"]
[null,{"$f":"SUM(B52+50)","v":1600},0.45869158665586907,0.8074513157446026,null,{"$f":"SUM(F52+0.05)","v":0.92},797.72449853194621,null,1404.2631578167002,null,null,"Total",null,null,null,{"$f":"SUM(P37:P52)","v":181.0155665419735},{"$f":"SUM(Q37:Q52)","v":32.661151528792054},{"$f":"SUM(R37:R52)","v":32.949437362180518},{"$f":"SUM(S37:S52)","v":15.438081875828734},{"$f":"SUM(T37:T52)","v":262.06423730877481},"_________"]
[null,1650,0.44479184160569124,0.78298309405537225,null,0.97000000000000008,756.60467901999016,null,1331.8784589601692]
[null,1700,0.43170972861728857,0.75995417952433186,null,1.02,719.51621436214759,null,1266.5902992072197]
[null,1750,0.41937516494250887,0.73824120296649376,null,1.07,685.89396135457059,null,1207.4038366274431]

{"sheet":"Canola","index":17,"n_rows":55,"n_cols":21,"rows_kept":55,"cut":false,"hidden":true,"merged":[[54,1,54,9],[53,1,53,9],[36,6,36,7],[43,6,43,7],[41,6,41,7],[41,8,41,9],[42,6,42,7],[42,8,42,9],[38,6,38,7],[38,8,38,9],[39,6,39,7],[39,8,39,9],[40,6,40,7],[40,8,40,9],[51,1,51,9],[52,1,52,9],[0,1,0,9],[4,1,4,6],[20,1,20,6],[21,1,21,6],[50,1,50,9],[2,4,2,9],[37,6,37,7],[30,1,30,6],[31,1,31,6],[33,1,33,3],[48,1,48,9],[49,1,49,9],[33,5,33,9],[35,8,35,9],[36,8,36,9],[47,1,47,9],[34,6,34,7],[46,1,46,9],[43,8,43,9],[35,6,35,7],[37,8,37,9],[34,8,34,9],[10,19,10,20],[11,19,11,20],[12,19,12,20],[13,19,13,20],[14,19,14,20],[15,19,15,20],[16,19,16,20],[17,19,17,20],[18,19,18,20],[19,19,19,20]]}
[null,"2019 Canola, Conventional Tillage, Non-Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea",160,{"$f":"+Inputs!C44","v":0.61},{"$f":"+N3*O3","v":97.6},"_________"]
[null,null,"Canola 1",null,"Bu",50,{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"F4*G4","v":{"$error":"#REF!"}},null,"_________",null,"Phosphorous","P2O5",80,{"$f":"Inputs!C48","v":0.65},{"$f":"+N4*O4","v":52},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H4)","v":{"$error":"#REF!"}},null,"_________",null,"Potassium","K20",130,{"$f":"+Inputs!C50","v":0.43},55.9,"_________"]
[null,"Variable Expenses",null,null,null,null,null,null,null,null,null,"Lime","Limestone",1000,{"$f":"+Inputs!C51","v":30},{"$f":"+N6/2000*O6","v":15},"_________"]
[null,null,"Seed 2",null,"Thous.",220,{"$f":"Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"+F7*G7","v":{"$error":"#REF!"}},null,"_________",null,"Other","Sulfur",20,{"$f":"+Inputs!C54","v":0.5},10,"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"+P9","v":231.67750000000001},{"$f":"+F8*G8","v":231.67750000000001},null,"_________",null,"Other ","Boron",0.5,{"$f":"+Inputs!C52","v":2.355},{"$f":"+N8*O8","v":1.1775},"_________"]
[null,null,"Chemical (Table 2) 3",null,"Acre",1,{"$f":"+S20","v":{"$error":"#REF!"}},{"$f":"F9*G9","v":{"$error":"#REF!"}},null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P8)","v":231.67750000000001},"_________"]
[null,null,"Crop Scout",null,"Acre",1,{"$f":"+Inputs!C18","v":10},{"$f":"F10*G10","v":10},null,"_________",null,"Table 2. Chemicals 3"]
[null,null,"Repair & Maintenance (Table 3) 4",null,"Acre",1,{"$f":"+Q35","v":37.668713356854511},{"$f":"+F11*G11","v":37.668713356854511},null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Fuel, Oil & Filter (Table 3) 4",null,"Acre",1,{"$f":"+R35","v":22.97918864273008},22.97918864273008,null,"_________",null,"Herbicides","Pre-plant","Treflan","pt.",1,2,{"$f":"Herbicides!B76","v":3.375},{"$f":"R12*Q12","v":6.75},"_________"]
[null,null,"Operator Labor (Table 3) 4",null,"Acre",1,{"$f":"+S35","v":12.337508804287999},12.337508804287999,null,"_________",null,null,"Post-planting","Roundup","pt.",2,3,{"$f":"Herbicides!B68","v":14.5},{"$f":"R13*Q13","v":43.5},"_________"]
[null,null,"Machinery Rental ",null,"Acre",1,0,0,null,"_________",null,null,null,"Command","pt.",1,0.25,{"$f":"Herbicides!B24","v":23.75},5.9375,"_________"]
[null,null,"Custom Work",null,"Acre",1,0,0,null,"_________",null,null,"Desiccant","Reglone","pt.",1,3,{"$f":"Herbicides!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},"_________"]
[null,null,"Drying (Fuel/Electric)",null,"Bu",{"$f":"+F4","v":50},0,0,null,"_________",null,null,null,"Other",null,null,null,0,0,"_________"]
[null,null,"Cash Rent 5",null,"Acre",1,{"$f":"+Inputs!C23","v":113},{"$f":"F17*G17","v":113},null,"_________",null,null,null,"Other",null,null,null,0,0,"_________"]
[null,null,"Crop Insurance 6",null,"Acre",1,{"$f":"+Inputs!#REF!","v":{"$error":"#REF!"}},{"$f":"F18*G18","v":{"$error":"#REF!"}},null,"_________",null,"Insecticides",null,"Seed Treatment","acre",1,1,{"$f":"+Insecticides!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},"_________"]
[null,null,"Operating Interest 7",null,"%",{"$f":"SUM(H7:H18,H20)","v":{"$error":"#REF!"}},0.06,{"$f":"(F19*G19)/2","v":{"$error":"#REF!"}},null,"_________",null,"Fungicides",null,"Foliar","acre",1,1,{"$f":"+Fungicides!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},"_________"]
[null,null,"Other Variable Costs",null,"Acre",1,0,{"$f":"F20*G20","v":0},null,"_________",null,"Total",null,null,null,null,null,null,{"$f":"SUM(S12:S19)","v":{"$error":"#REF!"}},"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H7:H20)","v":{"$error":"#REF!"}},null,"_________",null,"Table 3. Machinery 4"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H5-H21","v":{"$error":"#REF!"}},null,"_________",null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,"Fall/Winter",{"$f":"'Field Operations'!C11","v":"SP Boom Sprayer"},null,{"$f":"'Field Operations'!E11","v":"90'"},{"$f":"'Field Operations'!F11","v":10.083495744931611},{"$f":"'Field Operations'!G11","v":0.29428773488580628},{"$f":"'Field Operations'!H11","v":0.43607361111111104},{"$f":"'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P23:S23)","v":11.132144127965564},"_________"]
[null,null,"Machinery 4",null,null,null,null,null,null,null,null,null,{"$f":"'Field Operations'!C5","v":"Tractor, 215 hp"},{"$f":"'Field Operations'!D5","v":"Tandem Disk"},{"$f":"'Field Operations'!E5","v":"29'"},{"$f":"'Field Operations'!F5","v":12.195529473129032},{"$f":"'Field Operations'!G5","v":2.0151247346106018},{"$f":"'Field Operations'!H5","v":3.184310344827586},{"$f":"'Field Operations'!I5","v":1.8593644354293442},{"$f":"SUM(P24:S24)","v":19.254328987996566},"_________"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P35","v":123.99532553713779},{"$f":"+F25*G25","v":123.99532553713779},null,"_________",null,null,{"$f":"'Field Operations'!C9","v":"Tractor, 215 hp"},{"$f":"'Field Operations'!D9","v":"Grain Drill"},{"$f":"'Field Operations'!E9","v":"20'"},{"$f":"'Field Operations'!F9","v":13.202624132257361},{"$f":"'Field Operations'!G9","v":5.2946804023429275},{"$f":"'Field Operations'!H9","v":5.0459946428571429},{"$f":"'Field Operations'!I9","v":2.9464285714285716},{"$f":"SUM(P25:S25)","v":26.489727748886004},"_________"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,{"$f":"+Inputs!C30","v":0},{"$f":"+F26*G26","v":0},null,"_________",null,null,{"$f":"'Field Operations'!C10","v":"Tractor, 215 hp"},{"$f":"'Field Operations'!D10","v":"Fertilizer Spreader"},{"$f":"'Field Operations'!E10","v":0},{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},{"$f":"'Field Operations'!J10","v":11.547235879860663},"_________"]
[null,null,"Property Taxes",null,"Acre",1,{"$f":"+Inputs!C31","v":0},{"$f":"+F27*G27","v":0},null,"_________",null,"Winter/Spring",{"$f":"'Field Operations'!C11","v":"SP Boom Sprayer"},null,{"$f":"'Field Operations'!E11","v":"90'"},{"$f":"'Field Operations'!F11","v":10.083495744931611},{"$f":"'Field Operations'!G11","v":0.29428773488580628},{"$f":"'Field Operations'!H11","v":0.43607361111111104},{"$f":"'Field Operations'!I11","v":0.31828703703703703},{"$f":"'Field Operations'!J11","v":11.132144127965564},"_________"]
[null,null,"Insurance (Non-Machinery)",null,"Acre",1,{"$f":"+Inputs!C32","v":0},{"$f":"+F28*G28","v":0},null,"_________",null,null,{"$f":"'Field Operations'!C11","v":"SP Boom Sprayer"},null,{"$f":"'Field Operations'!E11","v":"90'"},{"$f":"'Field Operations'!F11","v":10.083495744931611},{"$f":"'Field Operations'!G11","v":0.29428773488580628},{"$f":"'Field Operations'!H11","v":0.43607361111111104},{"$f":"'Field Operations'!I11","v":0.31828703703703703},{"$f":"'Field Operations'!J11","v":11.132144127965564},"_________"]
[null,null,"Management Labor 8",null,"Acre",2,{"$f":"+Inputs!C33","v":25},{"$f":"+F29*G29","v":50},null,"_________",null,null,{"$f":"'Field Operations'!C11","v":"SP Boom Sprayer"},null,{"$f":"'Field Operations'!E11","v":"90'"},{"$f":"'Field Operations'!F11","v":10.083495744931611},{"$f":"'Field Operations'!G11","v":0.29428773488580628},{"$f":"'Field Operations'!H11","v":0.43607361111111104},{"$f":"'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P29:S29)","v":11.132144127965564},"_________"]
[null,null,"Other Fixed Costs 9",null,"Acre",1,0,{"$f":"+F30*G30","v":0},null,"_________",null,null,{"$f":"+'Field Operations'!C11","v":"SP Boom Sprayer"},null,{"$f":"+'Field Operations'!E11","v":"90'"},{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"+'Field Operations'!J11","v":11.132144127965564},"_________"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H25:H29)","v":173.99532553713777},null,"_________",null,{"$f":"'Field Operations'!B13","v":"Harvest"},{"$f":"'Field Operations'!C13","v":"Combine"},{"$f":"'Field Operations'!D13","v":"Grain Head"},{"$f":"'Field Operations'!E13","v":"30'"},{"$f":"'Field Operations'!F13","v":29.228871417145221},{"$f":"'Field Operations'!G13","v":26.02550331564797},{"$f":"'Field Operations'!H13","v":7.568991964285714},{"$f":"'Field Operations'!I13","v":2.4553571428571428},{"$f":"SUM(P31:S31)","v":65.278723839936049},"_________"]
[null,"Return Above All Specified Expenses",null,null,null,null,null,{"$f":"H5-H21-H31","v":{"$error":"#REF!"}},null,"_________",null,null,{"$f":"'Field Operations'!C14","v":"Tractor, 215 hp"},{"$f":"'Field Operations'!D14","v":"Grain Cart"},null,{"$f":"'Field Operations'!F14","v":7.397214231143554},{"$f":"'Field Operations'!G14","v":0.8354368883597314},{"$f":"'Field Operations'!H14","v":1.7660981250000001},{"$f":"'Field Operations'!I14","v":1.03125},{"$f":"SUM(P32:S32)","v":11.029999244503287},"_________"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Field Operations'!C17","v":"Semi Tractor/Trailer"},null,{"$f":"'Field Operations'!E14","v":"800 bu"},{"$f":"'Field Operations'!F17","v":6.17},{"$f":"'Field Operations'!G17","v":0.43},{"$f":"'Field Operations'!H17","v":0.35},{"$f":"'Field Operations'!I17","v":0.77},{"$f":"'Field Operations'!J17","v":7.72},"_________"]
[null,"Breakeven Price For Selected Yield",null,null,null,"Breakeven Yield for Selected Price",null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,"_________"]
[null,"Yield (bu)","Variable Cost ($/bu)","Total Specified Cost ($/bu)",null,"Price ($/bu)","Variable Cost (bu)",null,"Total Specified Cost (bu)",null,null,"Total",null,null,null,{"$f":"SUM(P22:P34)","v":123.99532553713779},{"$f":"SUM(Q22:Q34)","v":37.668713356854511},22.97918864273008,12.337508804287999,196.98073634101038,"_________"]
[null,{"$f":"SUM(B37-5)","v":30},{"$f":"$H$21/B36","v":{"$error":"#REF!"}},{"$f":"($H$21+$H$31)/B36","v":{"$error":"#REF!"}},null,{"$f":"SUM(F37-0.25)","v":{"$error":"#REF!"}},{"$f":"+$H$21/F36","v":{"$error":"#REF!"}},null,{"$f":"+($H$21+$H$31)/F36","v":{"$error":"#REF!"}}]
[null,35,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"+$H$21/F37","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,40,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B40-5)","v":45},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(F40-0.25)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,{"$f":"+F4","v":50},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"+G4","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B40+5)","v":55},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(F40+0.25)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B41+5)","v":60},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(F41+0.25)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,65,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,70,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
[null,"FOOTNOTES"]
[null,"1) Canola prices will vary across regions. Additionally, access to markets in Tennessee may be problematic. Should a producer consider adding canola to their rotation, a production contract and/or marketing strategy should be fully explored prior to the planting decision, as limited buyers are available. Counter party risk is a major concern for small acreage crops. Canola yields vary tremendously across the state. Depending on growing conditions and management practices yields may range from 30-80 bu/acre."]
[null,"2) Seed cost varies by seed provider, variety, and seeding rate. Check with farm suppliers for rebates, discounts, and incentives for seed and chemicals. Substantial cost savings may be available. Check with market contractor to determine if additional cost savings are available for products and services."]
[null,"3) Chemical application will vary by region: Check seed supplier or production specialist for best alternatives. Since only a few herbicides are available for weed control for canola in Tennessee, producers should follow crop production recommendations. Producers should be aware that many chemicals used in the production of other row-crops in Tennessee may have a detrimental impact on canola. "]
[null,"4) Machinery expenses will vary dramatically by operation, financial resources, and land base. The machinery cost estimates provided in Table 3 are provided as an estimate of cost of ownership and operation for specified pieces of machinery that would be available to a \"representative\" row-crop farm in Tennessee. To estimate machinery costs for a specific set of equipment, interested parties can utilize the Excel version of the budgets and modify the Machinery Assumptions Table. "]
[null,"5) Cash rental rates are the 2018 USDA-NASS reported cash rental rates for cropland in Tennessee. Substantial differences may exist in cash rental rates reported by NASS and the prevailing rate in your location."]
[null,"6) Crop insurance is an estimate and will vary by policy, county, and coverage election. The estimate provided is the average premium paid per insured acre of canola in Tennessee for the previous production year as reported by USDA RMA's Summary of Business Report."]
[null,"7) Operating interest is assumed to be charged on half of all variable expenses."]
[null,"8) Management labor is anticipated to be double what it is for conventional Tennessee row-crops."]
[null,"9) Additional costs may be incurred due to specialized equipment required in the handling, hauling, and storage of canola."]

{"sheet":"G. Sorghum NT","index":18,"n_rows":44,"n_cols":21,"rows_kept":44,"cut":false,"hidden":false,"merged":[[42,6,42,7],[42,8,42,9],[43,6,43,7],[43,8,43,9],[39,6,39,7],[39,8,39,9],[40,6,40,7],[40,8,40,9],[41,6,41,7],[41,8,41,9],[36,6,36,7],[36,8,36,9],[37,6,37,7],[37,8,37,9],[38,6,38,7],[38,8,38,9],[35,6,35,7],[35,8,35,9],[18,19,18,20],[19,19,19,20],[20,1,20,6],[21,1,21,6],[22,4,22,9],[30,1,30,6],[31,1,31,6],[33,1,33,3],[33,5,33,9],[34,6,34,7],[34,8,34,9],[17,19,17,20],[0,1,0,9],[2,4,2,9],[4,1,4,6],[9,19,9,20],[10,19,10,20],[11,19,11,20],[12,19,12,20],[13,19,13,20],[14,19,14,20],[15,19,15,20],[16,19,16,20]]}
[null,"2024 Grain Sorghum, No-Till, Non-Irrigated Budget",null,null,null,null,null,null,null,null,null,"Table 1. Fertilizer & Lime3"]
[null,null,null,null,"Unit ","Quantity ","Price","Total",null,"Your Farm",null,"Fertilizer ","Description","Quantity (lbs.)","Price ($)","Total ($/Acre)","Your Farm ($/Acre)"]
[null,"Revenue1",null,null,"Gross Revenue ($/Acre)",null,null,null,null,null,null,"Nitrogen","Urea",45,{"$f":"+Inputs!C44","v":0.61},{"$f":"+N3*O3","v":27.45},"_________"]
[null,null,"Grain Sorghum",null,"Bu",110,{"$f":"+Inputs!C6","v":5.05},{"$f":"F4*G4","v":555.5},null,"_________",null,"Nitrogen","32% UAN",45,{"$f":"Inputs!C47","v":0.64},{"$f":"+N4*O4","v":28.8},"_________"]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H4:H4)","v":555.5},null,"_________",null,"Phosphorous","P2O5",30,{"$f":"+Inputs!C48","v":0.65},{"$f":"+N5*O5","v":19.5},"_________"]
[null,"Variable Expenses",null,null,null,null,null,null,null,null,null,"Potassium","K20",30,{"$f":"+Inputs!C50","v":0.43},{"$f":"+N6*O6","v":12.9},"_________"]
[null,null,"Seed 2",null,"Thous.",85,{"$f":"+Inputs!C39","v":0.3},{"$f":"+F7*G7","v":25.5},null,"_________",null,"Lime",null,1000,{"$f":"+Inputs!C51","v":30},{"$f":"+N7/2000*O7","v":15},"_________"]
[null,null,"Fertilizer & Lime (Table 1)",null,"Acre",1,{"$f":"P8","v":103.65},{"$f":"+F8*G8","v":103.65},null,"_________",null,"Total",null,null,null,{"$f":"SUM(P3:P7)","v":103.65},"_________"]
[null,null,"Chemical (Table 2)",null,"Acre",1,{"$f":"S20","v":99},{"$f":"F9*G9","v":99},null,"_________",null,"Table 2. Chemicals 4"]
[null,null,"Crop Scout",null,"Acre",1,{"$f":"+Inputs!C18","v":10},{"$f":"F10*G10","v":10},null,"_________",null,"Chemical","Function","Description","Unit","Number of Apps.","Quantity","Price","Total ($/Acre)","Your Farm ($/Acre)"]
[null,null,"Repair & Maintenance (Table 3)",null,"Acre",1,{"$f":"+Q34","v":35.652425879116763},{"$f":"+F11*G11","v":35.652425879116763},null,"_________",null,"Herbicides","Burndown","Gramoxone SL","oz.",1,32,{"$f":"Herbicides!B47","v":0.33124999999999999},{"$f":"P11*Q11*R11","v":10.6},"_________"]
[null,null,"Fuel, Oil & Filter (Table 3)",null,"Acre",1,{"$f":"+R34","v":20.789383203710969},20.789383203710969,null,"_________",null,null,null,"Other",null,null,null,0,{"$f":"P12*Q12*R12","v":0},"_________"]
[null,null,"Operator Labor (Table 3)",null,"Acre",1,{"$f":"+S34","v":11.791927728356301},11.791927728356301,null,"_________",null,null,"Pre-Emerge","Bicep II Magnum","qt.",1,2,{"$f":"+Herbicides!B15","v":14.3},{"$f":"P13*Q13*R13","v":28.6},"_________"]
[null,null,"Machinery Rental ",null,"Acre",0,0,0,null,"_________",null,null,null,"Other",null,null,null,0,0,"_________"]
[null,null,"Custom Work",null,"Acre",0,0,0,null,"_________",null,null,"Post-Emerge","Atrazine ","qt.",1,2,{"$f":"+Herbicides!B8","v":4.9000000000000004},9.8000000000000007,"_________"]
[null,null,"Drying (Fuel/Electric)",null,"Bu",{"$f":"+F4","v":110},0,0,null,"_________",null,null,null,"Other",null,null,null,0,0,"_________"]
[null,null,"Crop Insurance6",null,"Acre",1,{"$f":"+Inputs!C27","v":6.85},{"$f":"F17*G17","v":6.85},null,"_________",null,"Insecticides",null,"Seed Treatment","acre",1,1,{"$f":"+Insecticides!B6","v":10},10,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"F18*G18","v":0},null,"_________",null,null,null,"Foliar ","acre",1,1,{"$f":"+Insecticides!B7","v":40},40,"_________"]
[null,null,"Other",null,"Acre",1,0,{"$f":"(F19*G19)/2","v":0},null,"_________",null,null,null,"Other","acre",null,null,0,{"$f":"P19*Q19*R19","v":0},"_________"]
[null,null,"Operating Interest 7",null,"%",{"$f":"SUM(H7:H19)","v":313.23373681118403},{"$f":"+Inputs!C14","v":8.5000000000000006E-2},{"$f":"(F20*G20)/2","v":13.312433814475321},null,"_________",null,"Total",null,null,null,null,null,null,{"$f":"SUM(S11:S19)","v":99},"_________"]
[null,"Total Variable Expenses",null,null,null,null,null,{"$f":"SUM(H7:H20)","v":326.54617062565933},null,"_________",null,"Table 3. Machinery 5"]
[null,"Return Above Variable Expenses",null,null,null,null,null,{"$f":"H5-H21","v":228.95382937434067},null,"_________",null,null,"Power Unit","Implement","Size","Capital Recovery","Repairs & Maintenance","Fuel, Oil & Filter","Labor","Total","Your Farm ($/Acre)"]
[null,"Fixed Expenses",null,null,null,null,null,null,null,null,null,"Burndown","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P23:S23)","v":11.132144127965564},"_________"]
[null,null,"Machinery",null,null,null,null,null,null,null,null,"Plant","Tractor, 215 hp","Planter","16-row",{"$f":"+'Field Operations'!F8","v":16.94395286189409},{"$f":"+'Field Operations'!G8","v":2.8769883177515254},{"$f":"+'Field Operations'!H8","v":2.7170740384615377},{"$f":"+'Field Operations'!I8","v":1.5865384615384615},{"$f":"SUM(P24:S24)","v":24.124553679645611},"_________"]
[null,null,"  Capital Recovery (Table 3)",null,"Acre",1,{"$f":"+P34","v":122.43473235245006},{"$f":"+F25*G25","v":122.43473235245006},null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"'Field Operations'!F10","v":5.3836075588045738},{"$f":"'Field Operations'!G10","v":1.5965293414642521},{"$f":"'Field Operations'!H10","v":2.883425510204082},{"$f":"'Field Operations'!I10","v":1.6836734693877555},{"$f":"'Field Operations'!J10","v":11.547235879860663},"_________"]
[null,null,"  Other Fixed Machinery Costs",null,"Acre",1,0,{"$f":"+F26*G26","v":0},null,"_________",null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P26:S26)","v":11.132144127965564},"_________"]
[null,null,"General Overhead",null,"Acre",1,20,{"$f":"+F27*G27","v":20},null,"_________",null,"Fertilize","Tractor, 215 hp","Fertilize Spreader",null,{"$f":"+'Field Operations'!F10","v":5.3836075588045738},{"$f":"+'Field Operations'!G10","v":1.5965293414642521},{"$f":"+'Field Operations'!H10","v":2.883425510204082},{"$f":"+'Field Operations'!I10","v":1.6836734693877555},{"$f":"SUM(P27:S27)","v":11.547235879860663},"_________"]
[null,null,"Cash Rent8",null,"Acre",1,{"$f":"Inputs!C23","v":113},{"$f":"+F28*G28","v":113},null,"_________",null,"Weed Control","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P28:S28)","v":11.132144127965564},"_________"]
[null,null,"Management Labor",null,"Acre",1,{"$f":"+Inputs!C13","v":25},{"$f":"+F29*G29","v":25},null,"_________",null,"Insecticide","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P29:S29)","v":11.132144127965564},"_________"]
[null,null,"Other Fixed Costs",null,"Acre",1,0,{"$f":"+F30*G30","v":0},null,"_________",null,"Insecticide","SP Boom Sprayer",null,"90'",{"$f":"+'Field Operations'!F11","v":10.083495744931611},{"$f":"+'Field Operations'!G11","v":0.29428773488580628},{"$f":"+'Field Operations'!H11","v":0.43607361111111104},{"$f":"+'Field Operations'!I11","v":0.31828703703703703},{"$f":"SUM(P30:S30)","v":11.132144127965564},"_________"]
[null,"Total Fixed Expenses",null,null,null,null,null,{"$f":"+SUM(H25:H30)","v":280.43473235245006},null,"_________",null,"Harvest","Combine","Grain Head","30'",{"$f":"+'Field Operations'!F13","v":29.228871417145221},{"$f":"+'Field Operations'!G13","v":26.02550331564797},{"$f":"+'Field Operations'!H13","v":7.568991964285714},{"$f":"+'Field Operations'!I13","v":2.4553571428571428},36.773899212829136,"_________"]
[null,"Return Above All Specified Expenses",null,null,null,null,null,{"$f":"H5-H21-H31","v":-51.480902978109384},null,"_________",null,"Haul","Tractor, 215 hp","Grain Cart",null,{"$f":"+'Field Operations'!F14","v":7.397214231143554},{"$f":"+'Field Operations'!G14","v":0.8354368883597314},{"$f":"+'Field Operations'!H14","v":1.7660981250000001},{"$f":"+'Field Operations'!I14","v":1.03125},{"$f":"SUM(P32:S32)","v":11.029999244503287},"_________"]
[null,null,null,null,null,null,null,null,null,null,null,"Haul","Semi Tractor/Trailer",null,null,{"$f":"+'Field Operations'!F16","v":7.68},{"$f":"+'Field Operations'!G16","v":1.25},{"$f":"+'Field Operations'!H16","v":0.79},{"$f":"+'Field Operations'!I16","v":1.76},9.93,"_________"]
[null,"Breakeven Price for Selected Yield",null,null,null,"Breakeven  Yield for Selected Price",null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(P23:P33)","v":122.43473235245006},{"$f":"SUM(Q23:Q33)","v":35.652425879116763},{"$f":"SUM(R23:R33)","v":20.789383203710969},{"$f":"SUM(S23:S33)","v":11.791927728356301},{"$f":"SUM(T23:T33)","v":160.6136445365272},"_________"]
[null,"Yield (bu)","Variable Cost ($/bu)","Total Specified Cost ($/bu)",null,"Price ($/bu)","Variable Cost (bu)",null,"Total Specified Cost (bu)"]
[null,{"$f":"SUM(B37-5)","v":90},{"$f":"$H$21/B36","v":3.6282907847295482},{"$f":"($H$21+$H$31)/B36","v":6.7442322553123262},null,{"$f":"SUM(F37-0.05)","v":4.8500000000000005},{"$f":"+$H$21/F36","v":67.329107345496766},null,{"$f":"+($H$21+$H$31)/F36","v":125.15070164497099}]
[null,95,3.4373281118490455,6.3892726629274668,null,4.9000000000000004,{"$f":"+$H$21/F37","v":66.642075637889647},null,123.87365366900191]
[null,100,3.2654617062565934,6.0698090297810943,null,4.95,65.968923358719053,null,122.6224046420423]
[null,{"$f":"SUM(B40-5)","v":105},3.109963529768184,5.7807705045534226,null,{"$f":"SUM(F40-0.05)","v":5},65.309234125131866,null,121.39618059562187]
[null,{"$f":"+F4","v":110},2.9686015511423576,5.5180082088919038,null,{"$f":"+G4","v":5.05},64.662608044685015,null,120.19423821348701]
[null,{"$f":"SUM(B40+5)","v":115},2.8395319184839942,5.2780948085052986,null,{"$f":"SUM(F40+0.05)","v":5.0999999999999996},64.02866090699203,null,119.01586332904107]
[null,{"$f":"SUM(B41+5)","v":120},2.7212180885471611,5.0581741914842446,null,{"$f":"SUM(F41+0.05)","v":5.1499999999999995},63.407023422458131,null,117.86036951031251]
[null,125,2.6123693650052746,4.8558472238248749,null,5.1999999999999993,62.797340504934496,null,116.72709672655951]
[null,130,2.5118936201973794,4.6690838690623799,null,5.2499999999999991,62.199270595363693,null,115.61541009106847]

{"sheet":"Footnotes","index":19,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["FOOTNOTES"]
["1 Revenue"]
["Corn price was estimated using weighted average futures prices from September 2024 to July 2025, adjusted by average monthly basis in Tennessee. Corn yield is the predicted 2024 linear trend line yield for corn in Tennessee, using state average USDA-NASS yields from 2003-2023. Irrigated corn yield was estimated at 240 bu/acre."]
["Soybean price was estimated using weighted average futures prices from November 2024 to August 2025, adjusted by average monthly basis in Tennessee. Soybean yield is the predicted 2024 linear trend line yield for soybeans in Tennessee, using state average USDA-NASS yields from 2003-2023. Irrigated soybean yield was estimated at 65 bu/acre."]
["Wheat/Soybean. Soybean yield is the predicted 2024 linear trend line yield for soybeans in Tennessee, adjusted for double cropping system. Wheat price was estimated using weighted average futures prices from July 2024 to May 2025, adjusted by average monthly basis in Tennessee. Wheat yield is the predicted 2024 linear trend line yield for wheat in Tennessee, using state average yields from 2003-2023. If a market for wheat straw is available, add an appropriate amount to other revenue ($/acre) based on the expected yield and price of the straw, being sure to account for additional harvest and marketing costs."]
["Cotton price was estimated using weighted average futures prices from December 2024 to July 2025, adjusted by average monthly basis in Tennessee. Cotton yield is the predicted 2024 linear trend line yield for cotton in Tennessee, using state average yields from 2003-2023. Most ginning arrangements provide producers cottonseed revenue net ginning costs, which should be included as additional revenue."]
["Sorghum price is estimated 10 cents above the price of corn, based on expected market conditions. Due to low acres and limited market access, prices may swing dramatically. Recently, in Tennessee, sorghum has been 10-25 cents above the price of corn. "]
[]
["2 Seed Costs",null,null,null,null,{"$f":"0.45*140","v":63}]
["Corn: Assumes a bag of seed costs $288 and contains 80,000 seeds ($3.60/thousand seeds). Seeding rate of 32,000 seeds/acre (36,500 for irrigated). Seed treatment is included in the price. Seed cost varies by variety."]
["Soybeans: Assumes a bag of seed costs $63 and contains 140,000 seeds ($0.45/thousand seeds). Seeding rate of 140,000 seeds/acre (150,000 for irrigated). Seed treatment is included in the price. Seed cost varies by variety."]
["Wheat: Assumes seeding rate of 2.5 bu/acre at $18.00 per bushel. Seed treatment is included in the price. Seed cost varies by variety."]
["Cotton: Assumes $2.65/thousand seeds. Seeding rate of 50,000 seeds/acre (60,000 for irrigated). Seed treatment is included in the price. Seed cost varies by variety."]
["Check with farm suppliers for rebates, discounts and incentives for seed and chemicals. Substantial cost savings may be available."]
[]
["3 Fertilizer and Lime"]
["Lime is assumed to be applied once every four years at a rate of 2 tons per acre (includes the cost of application). N, P and K quantities and prices are shown in elemental lb. Check with farm suppliers for rebates, discounts and incentives for fertilizers, seed and chemicals. Substantial cost savings may be available. Substantial variation in prices for fertilizer exist based on quantity purchased, product purchased and location of purchase. "]
[]
["4 Chemicals"]
["Assumes a normal crop rotation with minimal weed infestation. A continuous monocrop system may require additional expenses for chemicals and/or land preparation. Weed control chemicals should be selected for specific weed or grass problems that are present. Generic chemicals may be a cost-effective option; contact your chemical supplier, qualified consultant or weed control specialist.  Alternative weed control options are available in the University of Tennessee Weed Control Manual for Tennessee. Follow all labels, state and national regulations when using all chemicals. Check with farm suppliers for rebates, discounts and incentives for seed and chemicals. Substantial cost savings may be available. Seed treatments, such as some nematicide treatments, are optional and costs vary depending on product used."]
[]
["5 Machinery"]
["Machinery expenses will vary dramatically by operation, financial resources and land base. The machinery cost estimates provided in Table 3 are provided as an estimate of cost of ownership and operation for specified pieces of machinery that would be available to a \"representative\" row-crop farm in Tennessee. To estimate machinery costs for a specific set of equipment, interested parties can utilize the Excel version of the budgets and modify the Machinery Assumptions Table. "]
[]
["6 Crop Insurance"]
["Crop insurance is an estimate and will vary by policy, county and coverage election. The estimate provided is the average premium paid per insured acre for each commodity in Tennessee for the previous production year, as reported by USDA RMA's Summary of Business Report."]
[]
["7 Operating Interest"]
["Operating interest is assumed to be charged on half of all variable expenses."]
[]
["8 Cash Rental Rates "]
["Cash rental rates are the 2023 USDA-NASS reported cash rental rates for cropland in Tennessee. Substantial differences may exist in cash rental rates reported by NASS and the prevailing rate in your location."]
[]
["9 Irrigation"]
["Center-pivot irrigation costs are estimated using the following assumptions: purchase price and installation cost of $95,000; useful life of 20 years; and an irrigated acreage of 125 acres. Well depth and energy source will dramatically impact irrigation costs. Irrigation rates should be adjusted to meet commodity- and farm-specific applications. Irrigation costs are site and energy-source specific. "]
[]
["10 Management Labor"]
["Management labor for irrigated acreage is assumed to be double that of dryland acres."]

{"sheet":"Field Operations","index":20,"n_rows":33,"n_cols":55,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,9],[1,42,1,44],[1,45,1,47],[1,22,1,23],[1,28,1,29],[1,33,1,35],[1,31,2,31],[1,54,2,54],[1,26,2,26],[1,27,2,27],[1,48,1,50],[1,51,1,53]]}
["Field Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery Assumptions "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Price",null,null,null,"Efficiency Factor","Field Capacity","Repair Factors",null,null,"Accumulated hours",null,"Depreciation Factors",null,null,null,null,null,null,null,null,"R&M",null,null,"Depreciation",null,null,"Interest",null,null,"Taxes, Insurance, & Housing",null,null,"Total Capital Recovery"]
["Commodity","Process","Power Unit","Implement","Size","Capital Recovery","Repair & Maintenance","Fuel","Labor","Total",null,null,null,null,null,null,null,null,null,"Power","Implement","Size","Power","Implement","Speed","Width",null,null,"RF1","RF2","Use (hrs)",null,"Age","DF1","DF2","DF3","RVn","RVn-1","Fuel","Oil and Filter","Total Fuel","Labor","Tractor","Implement","Total","Implement","Tractor","Total","Implement","Tractor","Total","Implement","Tractor","Total"]
["All","Chisel","Tractor, 215 hp","Chisel Plow","21'",{"$f":"BC4","v":7.3363136280116699},{"$f":"AS4","v":2.0348984445795764},{"$f":"AO4","v":3.957642857142857},2.3109243697478994,{"$f":"SUM(F4:I4)","v":15.639779299482003},null,null,null,null,null,null,null,null,"Chisel","Tractor, 215 hp","Chisel Plow","21'",300000,35000,5,21,85,{"$f":"(Y4*Z4*(AA4/100))/8.25","v":10.818181818181818},0.28000000000000003,1.4,{"$f":"$AB$32/AB4","v":92.436974789915965},{"$f":"AE4*5","v":462.18487394957981},{"$f":"AF4/AE4","v":5},0.73819999999999997,5.0999999999999997E-2,0,{"$f":"X4*(AH4-AI4*(AG4^0.5)-AJ4*(AE4^0.5))^2","v":13635.172989864466},{"$f":"X4*(AH4-AI4*((AG4-1)^0.5)-AJ4*(AE4^0.5))^2","v":14166.2654},{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB4)","v":3.4414285714285713},{"$f":"AM4*0.15","v":0.51621428571428563},{"$f":"+AM4+AN4","v":3.957642857142857},{"$f":"Inputs!$C$12*1.25*(1/AB4)","v":2.3109243697478994},{"$f":"((W4*$AC$27*(($AF$27+$AE$27)/1000)^$AD$27)-(W4*$AC$27*($AF$27/1000)^$AD$27))/$AE$27*(1/AB4)","v":1.0676470588235296},{"$f":"((X4*AC4*((AF4+AE4)/1000)^AD4)-(X4*AC4*(AF4/1000)^AD4))/AE4*(1/AB4)","v":0.96725138575604663},{"$f":"AQ4+AR4","v":2.0348984445795764},{"$f":"((AL4-AK4)/AE4)*(1/AB4)","v":0.5310924101355341},{"$f":"(($AL$27-$AK$27)/$AE$27)*(1/AB4)","v":2.1189009585205367},{"$f":"+AT4+AU4","v":2.6499933686560708},{"$f":"((Inputs!$C$15*AK4)/AE4)*(1/AB4)","v":1.022637974239835},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB4)","v":1.8544385876367711},{"$f":"AW4+AX4","v":2.8770765618766063},{"$f":"(X4*0.02/AE4)*(1/AB4)","v":0.70000000000000007},{"$f":"(W4*0.02/$AE$27)*(1/AB4)","v":1.1092436974789917},{"$f":"+AZ4+BA4","v":1.8092436974789918},{"$f":"+AV4+AY4+BB4","v":7.3363136280116699}]
[null,"Disk","Tractor, 215 hp","Tandem Disk","29'",12.195529473129032,2.0151247346106018,3.184310344827586,1.8593644354293442,19.254328987996566,null,null,null,null,null,null,null,null,"Disk","Tractor, 215 hp","Tandem Disk","29'",300000,95000,4.5,29,85,13.445454545454545,0.18,1.7,{"$f":"$AB$32/AB5","v":74.374577417173768},{"$f":"AE5*5","v":371.87288708586885},{"$f":"AF5/AE5","v":5},0.89059999999999995,0.1095,0,{"$f":"X5*(AH5-AI5*(AG5^0.5)-AJ5*(AE5^0.5))^2","v":39614.409211460887},{"$f":"X5*(AH5-AI5*((AG5-1)^0.5)-AJ5*(AE5^0.5))^2","v":42849.423199999997},{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB5)","v":2.7689655172413792},0.41534482758620689,3.184310344827586,{"$f":"Inputs!$C$12*1.25*(1/AB5)","v":1.8593644354293442},0.85902636916835706,{"$f":"((X5*AC5*((AF5+AE5)/1000)^AD5)-(X5*AC5*(AF5/1000)^AD5))/AE5*(1/AB5)","v":1.1560983654422448},2.0151247346106018,{"$f":"((AL5-AK5)/AE5)*(1/AB5)","v":3.2350139885391109},1.7048628401889374,{"$f":"+AT5+AU5","v":4.9398768287280479},{"$f":"((Inputs!$C$15*AK5)/AE5)*(1/AB5)","v":2.9710806908595662},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB5)","v":1.492077024535333},{"$f":"AW5+AX5","v":4.4631577153948996},1.9,0.89249492900608518,{"$f":"+AZ5+BA5","v":2.792494929006085},{"$f":"+AV5+AY5+BB5","v":12.195529473129032}]
[null,"Prepare Seedbed","Tractor, 215 hp","Do-All","26.5'",7.694601856476547,1.7367772385063245,3.3322606132075476,1.9457547169811322,14.709394425171549,null,null,null,null,null,null,null,null,"Prepare Seedbed","Tractor, 215 hp","Do-All","26.5'",300000,40000,5,26.5,80,12.848484848484848,0.27,1.4,77.830188679245282,389.15094339622641,5,0.89100000000000001,0.11,0,16642.678202019644,18009.640000000003,{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB6)","v":2.8976179245283022},0.43464268867924533,3.3322606132075476,{"$f":"Inputs!$C$12*1.25*(1/AB6)","v":1.9457547169811322},0.89893867924528315,0.83783855926104134,1.7367772385063245,1.3669617979803592,1.7840746278109236,3.1510364257912826,{"$f":"((Inputs!$C$15*AK6)/AE6)*(1/AB6)","v":1.2482008651514733},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB6)","v":1.5614023013828475},2.8096031665343206,0.80000000000000016,0.93396226415094352,1.7339622641509438,7.694601856476547]
[null,"Prepare Seedbed","Tractor, 215 hp","Cultimulcher","20'",8.6585242614220963,2.2781965800023798,4.4152453124999997,2.578125,17.930091153924476,null,null,null,null,null,null,null,null,"Prepare Seedbed","Tractor, 215 hp","Cultimulcher","20'",300000,35000,5,20,80,9.6969696969696972,0.27,1.4,103.125,515.625,5,0.89100000000000001,0.11,0,14562.343426767189,15758.435000000001,{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB7)","v":3.8393437499999994},0.57590156249999991,{"$f":"+AM7+AN7","v":4.4152453124999997},{"$f":"Inputs!$C$12*1.25*(1/AB7)","v":2.578125},1.1910937500000001,1.0871028300023795,2.2781965800023798,1.1960915732328121,2.3638988818494733,3.5599904550822856,{"$f":"((Inputs!$C$15*AK7)/AE7)*(1/AB7)","v":1.0921757570075392},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB7)","v":2.0688580493322726},3.1610338063398116,0.7,1.2374999999999998,1.9374999999999998,8.6585242614220963]
[null,"Plant","Tractor, 215 hp","Planter","16-row",{"$f":"BC8","v":16.94395286189409},{"$f":"AS8","v":2.8769883177515254},{"$f":"AO8","v":2.7170740384615377},{"$f":"AP8","v":1.5865384615384615},24.124553679645611,null,null,null,null,null,null,null,null,"Plant","Tractor, 215 hp","Planter","16-row",300000,160000,5,40,65,15.757575757575758,0.32,2.1,63.46153846153846,317.30769230769232,5,0.88300000000000001,7.8E-2,0,80335.217317657429,84564.639999999985,{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB8)","v":2.3626730769230764},0.35440096153846146,2.7170740384615377,{"$f":"Inputs!$C$12*1.25*(1/AB8)","v":1.5865384615384615},0.73298076923076927,2.1440075485207561,2.8769883177515254,4.2294226823425554,1.4547070042150605,5.6841296865576156,{"$f":"((Inputs!$C$15*AK8)/AE8)*(1/AB8)","v":6.0251412988243072},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB8)","v":1.2731434149737062},7.2982847137980134,3.1999999999999997,0.7615384615384615,3.9615384615384612,16.94395286189409]
[null,"Plant","Tractor, 215 hp","Grain Drill","20'",13.202624132257361,5.2946804023429275,5.0459946428571429,2.9464285714285716,26.489727748886004,null,null,null,null,null,null,null,null,"Plant","Tractor, 215 hp","Grain Drill","20 ft",300000,80000,5,20,70,8.4848484848484844,0.32,2.1,117.85714285714286,589.28571428571433,5,0.88260000000000005,7.7799999999999994E-2,0,40172.961625274525,42282.320000000014,{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB9)","v":4.3878214285714288},0.65817321428571429,5.0459946428571429,{"$f":"Inputs!$C$12*1.25*(1/AB9)","v":2.9464285714285716},1.3612500000000003,3.933430402342927,5.2946804023429275,2.1093583747254887,2.7015987221136841,4.8109570968391733,{"$f":"((Inputs!$C$15*AK9)/AE9)*(1/AB9)","v":3.0129721218955896},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB9)","v":2.3644091992368832},5.3773813211324732,1.6000000000000003,1.4142857142857144,3.0142857142857147,13.202624132257361]
[null,"Fertilize","Tractor, 215 hp","Fertilizer Spreader",null,5.3836075588045738,1.5965293414642521,2.883425510204082,1.6836734693877555,11.547235879860663,null,null,null,null,null,null,null,null,"Fertilize","Tractor, 215 hp","Fertilizer Spreader","900#",300000,20000,7,25,70,14.848484848484846,0.63,1.3,67.34693877551021,336.73469387755108,5,0.88260000000000005,7.7799999999999994E-2,0,10043.240406318631,10570.580000000004,{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB10)","v":2.5073265306122452},0.37609897959183675,2.883425510204082,{"$f":"Inputs!$C$12*1.25*(1/AB10)","v":1.6836734693877555},0.77785714285714314,0.81867219860710894,1.5965293414642521,0.52733959368137229,1.5437706983506769,2.0711102920320492,{"$f":"((Inputs!$C$15*AK10)/AE10)*(1/AB10)","v":0.7532430304738974},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB10)","v":1.351090970992505},2.1043340014664023,0.4,0.80816326530612259,1.2081632653061227,5.3836075588045738]
[null,"Spray","SP Boom Sprayer",null,"90'",10.083495744931611,0.29428773488580628,0.43607361111111104,0.31828703703703703,11.132144127965564,null,null,null,null,null,null,null,null,"Weed Control","SP Boom Sprayer",null,"90'",null,300000,12,90,60,{"$f":"(Y11*Z11*(AA11/100))/8.25","v":78.545454545454547},0.1,1.3,{"$f":"$AB$32*2.5/AB11","v":31.828703703703702},159.1435185185185,5,0.88260000000000005,7.7799999999999994E-2,0,150648.60609477948,158558.70000000004,{"$f":"Inputs!$C$10*0.73*(0.06*200)*(1/AB11)","v":0.37919444444444439},5.6879166666666654E-2,0.43607361111111104,{"$f":"Inputs!$C$12*1.25*(1/AB11)","v":0.31828703703703703},0,0.29428773488580628,0.29428773488580628,3.1640375620882262,0,3.1640375620882262,{"$f":"((Inputs!$C$15*AK11)/AE11)*(1/AB11)","v":4.5194581828433842},0,4.5194581828433842,{"$f":"(X11*0.02/AE11)*(1/AB11)","v":2.4},0,2.4,{"$f":"+AV11+AY11+BB11","v":10.083495744931611}]
[null,"Harvest","Combine","Corn Head","8-row",39.387215019002035,35.050795185290561,10.091989285714286,3.2738095238095242,87.803809013816405,null,null,null,null,null,null,null,null,"Harvest","Combine","Corn Head","8-row",450000,70000,4.5,20,70,7.6363636363636358,0.05,2.2999999999999998,130.95238095238096,654.76190476190482,5,1.1317999999999999,0.16450000000000001,0,40855.170898403936,45114.148799999995,{"$f":"Inputs!$C$10*0.73*(0.06*450)*(1/AB12)","v":8.7756428571428575},1.3163464285714286,10.091989285714286,{"$f":"Inputs!$C$12*1.25*(1/AB12)","v":3.2738095238095242},{"$f":"((W12*$AC$28*(($AF$28+$AE$28)/1000)^$AD$28)-(W12*$AC$28*($AF$28/1000)^$AD$28))/$AE$28*(1/AB12)","v":34.362362398452198},{"$f":"((X12*AC12*((AF12+AE12)/1000)^AD12)-(X12*AC12*(AF12/1000)^AD12))/AE12*(1/AB12)","v":0.68843278683836318},35.050795185290561,{"$f":"((AL12-AK12)/AE12)*(1/AB12)","v":4.2589779015960589},{"$f":"(($AL$28-$AK$28)/$AE$28)*(1/AB12)","v":15.370171983143434},19.629149884739494,{"$f":"((Inputs!$C$15*AK12)/AE12)*(1/AB12)","v":3.0641378173802951},{"$f":"((Inputs!$C$15*$AK$28)/$AE$28)*(1/AB12)","v":9.401070174025099},12.465207991405395,{"$f":"(X12*0.02/AE12)*(1/AB12)","v":1.4},{"$f":"(W12*0.02/$AE$28)*(1/AB12)","v":5.8928571428571432},{"$f":"+AZ12+BA12","v":7.2928571428571427},39.387215019002035]
[null,"Harvest","Combine","Grain Head","30'",29.228871417145221,26.02550331564797,7.568991964285714,2.4553571428571428,65.278723839936049,null,null,null,null,null,null,null,null,"Harvest","Combine","Grain Head","30 ft",450000,50000,4,30,70,10.181818181818182,0.05,2.2999999999999998,{"$f":"$AB$32/AB13","v":98.214285714285722},491.07142857142861,5,1.1317999999999999,0.16450000000000001,0,29182.264927431384,32224.391999999996,{"$f":"Inputs!$C$10*0.73*(0.06*450)*(1/AB13)","v":6.5817321428571427},0.98725982142857138,7.568991964285714,{"$f":"Inputs!$C$12*1.25*(1/AB13)","v":2.4553571428571428},{"$f":"((W13*$AC$28*(($AF$28+$AE$28)/1000)^$AD$28)-(W13*$AC$28*($AF$28/1000)^$AD$28))/$AE$28*(1/AB13)","v":25.771771798839143},{"$f":"((X13*AC13*((AF13+AE13)/1000)^AD13)-(X13*AC13*(AF13/1000)^AD13))/AE13*(1/AB13)","v":0.25373151680882838},26.02550331564797,{"$f":"((AL13-AK13)/AE13)*(1/AB13)","v":3.0421270725686118},{"$f":"(($AL$28-$AK$28)/$AE$28)*(1/AB13)","v":11.527628987357575},14.569756059926187,{"$f":"((Inputs!$C$15*AK13)/AE13)*(1/AB13)","v":2.1886698695573537},{"$f":"((Inputs!$C$15*$AK$28)/$AE$28)*(1/AB13)","v":7.0508026305188238},9.239472500076177,{"$f":"(X13*0.02/AE13)*(1/AB13)","v":1},{"$f":"(W13*0.02/$AE$28)*(1/AB13)","v":4.4196428571428568},{"$f":"+AZ13+BA13","v":5.4196428571428568},29.228871417145221]
[null,"Haul","Tractor, 215 hp","Grain Cart","800 bu",7.397214231143554,0.8354368883597314,1.7660981250000001,1.03125,11.029999244503287,null,null,null,null,null,null,null,null,"Haul","Tractor, 215 hp","Grain Cart",null,300000,55000,8,25,100,24.242424242424242,0.19,1.3,41.25,206.25,5,0.94269999999999998,0.1111,0,26510.813287923389,28551.61374999999,{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB14)","v":1.5357375},0.23036062499999999,1.7660981250000001,{"$f":"Inputs!$C$12*1.25*(1/AB14)","v":1.03125},{"$f":"((W14*$AC$27*(($AF$27+$AE$27)/1000)^$AD$27)-(W14*$AC$27*($AF$27/1000)^$AD$27))/$AE$27*(1/AB14)","v":0.47643750000000007},{"$f":"((X14*AC14*((AF14+AE14)/1000)^AD14)-(X14*AC14*(AF14/1000)^AD14))/AE14*(1/AB14)","v":0.35899938835973128},0.8354368883597314,{"$f":"((AL14-AK14)/AE14)*(1/AB14)","v":2.0408004620766005},{"$f":"(($AL$27-$AK$27)/$AE$27)*(1/AB14)","v":0.94555955273978942},2.9863600148163898,{"$f":"((Inputs!$C$15*AK14)/AE14)*(1/AB14)","v":1.988310996594254},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB14)","v":0.82754321973290912},{"$f":"AW14+AX14","v":2.8158542163271632},{"$f":"(X14*0.02/AE14)*(1/AB14)","v":1.1000000000000001},{"$f":"(W14*0.02/$AE$27)*(1/AB14)","v":0.495},{"$f":"+AZ14+BA14","v":1.5950000000000002},7.397214231143554]
[null,"Haul (soybean)","Semi Tractor/Trailer",null,null,5.91,0.32,0.25,0.55000000000000004,7.03]
[null,"Haul (corn)","Semi Tractor/Trailer",null,null,7.68,1.25,0.79,1.76,11.48]
[null,"Haul (wheat)","Semi Tractor/Trailer",null,null,6.17,0.43,0.35,0.77,7.72]
["Cotton","Chop Stalks","Tractor, 215 hp","Rotary Mower","15'",8.4688842816646179,4.2157079081632656,4.2049955357142856,2.4553571428571428,19.344944868399313,null,null,null,null,null,null,null,null,"Chop Stalks","Tractor, 215 hp","Rotary Mower","15'",300000,55000,7,15,80,10.181818181818182,0.44,2,{"$f":"$AB$33/AB18","v":117.85714285714286},589.28571428571433,5,0.75570000000000004,6.7199999999999996E-2,0,20160.416700149995,21230.752950000006,{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB18)","v":3.6565178571428567},0.54847767857142848,4.2049955357142856,{"$f":"Inputs!$C$12*1.25*(1/AB18)","v":2.4553571428571428},{"$f":"((W18*$AC$27*(($AF$27+$AE$27)/1000)^$AD$27)-(W18*$AC$27*($AF$27/1000)^$AD$27))/$AE$27*(1/AB18)","v":1.1343750000000001},{"$f":"((X18*AC18*((AF18+AE18)/1000)^AD18)-(X18*AC18*(AF18/1000)^AD18))/AE18*(1/AB18)","v":3.0813329081632657},4.2157079081632656,{"$f":"((AL18-AK18)/AE18)*(1/AB18)","v":0.89194687487500834},{"$f":"(($AL$27-$AK$27)/$AE$27)*(1/AB18)","v":2.2513322684280701},3.1432791433030784,{"$f":"((Inputs!$C$15*AK18)/AE18)*(1/AB18)","v":1.2600260437593747},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB18)","v":1.9703409993640693},{"$f":"AW18+AX18","v":3.2303670431234437},{"$f":"(X18*0.02/AE18)*(1/AB18)","v":0.91666666666666652},{"$f":"(W18*0.02/$AE$27)*(1/AB18)","v":1.1785714285714286},{"$f":"+AZ18+BA18","v":2.0952380952380949},{"$f":"+AV18+AY18+BB18","v":8.4688842816646179}]
[null,"Plant","Tractor, 215 hp","Planter","12-row",14.10579576850969,5.0222358589387897,3.6227653846153842,2.1153846153846154,24.86618162744848,null,null,null,null,null,null,null,null,"Plant","Tractor, 215 hp","Planter","12-row",300000,135000,5,30,65,11.818181818181818,0.32,2.1,{"$f":"$AB$33/AB19","v":101.53846153846153},507.69230769230768,5,0.88260000000000005,7.7799999999999994E-2,0,67791.872742650768,71351.415000000023,{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB19)","v":3.1502307692307689},0.47253461538461533,3.6227653846153842,{"$f":"Inputs!$C$12*1.25*(1/AB19)","v":2.1153846153846154},{"$f":"((W19*$AC$27*(($AF$27+$AE$27)/1000)^$AD$27)-(W19*$AC$27*($AF$27/1000)^$AD$27))/$AE$27*(1/AB19)","v":0.97730769230769243},4.044928166631097,5.0222358589387897,2.9662852144577125,{"$f":"(($AL$27-$AK$27)/$AE$27)*(1/AB19)","v":1.9396093389534141},4.9058945534111267,{"$f":"((Inputs!$C$15*AK19)/AE19)*(1/AB19)","v":4.236992046415673},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB19)","v":1.697524553298275},5.9345165997139482,2.2500000000000004,{"$f":"(W19*0.02/$AE$27)*(1/AB19)","v":1.0153846153846153},3.2653846153846158,14.10579576850969]
[null,"Weed Control","Tractor, 215 hp","Hooded Sprayer",90,2.4580734018191177,0.3788848373361865,1.0063237179487179,0.58760683760683763,4.4308887947108593,null,null,null,null,null,null,null,null,"Spray","Tractor, 215 hp","Hooded Sprayer",null,300000,15000,6,90,65,42.545454545454547,0.41,1.3,28.205128205128204,141.02564102564102,5,0.94269999999999998,0.1111,0,7230.2218057972877,7786.8037499999973,{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB20)","v":0.8750641025641025},0.13125961538461536,1.0063237179487179,{"$f":"Inputs!$C$12*1.25*(1/AB20)","v":0.58760683760683763},{"$f":"((W20*$AC$27*(($AF$27+$AE$27)/1000)^$AD$27)-(W20*$AC$27*($AF$27/1000)^$AD$27))/$AE$27*(1/AB20)","v":0.27147435897435901},0.1074104783618275,0.3788848373361865,0.46381828683559134,{"$f":"(($AL$27-$AK$27)/$AE$27)*(1/AB20)","v":0.53878037193150397},1.0025986587670954,{"$f":"((Inputs!$C$15*AK20)/AE20)*(1/AB20)","v":0.45188886286233049},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB20)","v":0.4715345981384097},0.92342346100074013,0.25,{"$f":"(W20*0.02/$AE$27)*(1/AB20)","v":0.28205128205128205},{"$f":"+AZ20+BA20","v":0.53205128205128205},2.4580734018191177]
[null,"Harvest","SP Cotton Picker",null,"6-row",30.697473399737589,9.9804750725151621,11.353487946428572,3.6830357142857144,55.714472132967039,null,null,null,null,null,null,null,null,"Harvest","SP Cotton Picker",null,null,null,350000,4,20,70,{"$f":"(Y21*Z21*(AA21/100))/8.25","v":6.7878787878787881},0.11,1.8,{"$f":"$AB$33/AB21","v":176.78571428571428},883.92857142857133,5,1.1317999999999999,0.16450000000000001,7.9000000000000008E-3,151965.0433540878,{"$f":"X21*(AH21-AI21*((AG21-1)^0.5)-AJ21*(AE21^0.5))^2","v":170404.63318221632},{"$f":"Inputs!$C$10*0.73*(0.06*450)*(1/AB21)","v":9.8725982142857145},1.4808897321428571,11.353487946428572,{"$f":"Inputs!$C$12*1.25*(1/AB21)","v":3.6830357142857144},null,9.9804750725151621,9.9804750725151621,15.366324856773767,null,15.366324856773767,{"$f":"((Inputs!$C$15*AK21)/AE21)*(1/AB21)","v":9.4978152096304882},null,9.4978152096304882,5.8333333333333339,null,5.8333333333333339,30.697473399737589]
[null,"Harvest","Tractor, 215 hp","Boll Buggy",null,8.115503380275511,1.1996503705746935,4.4152453124999997,2.578125,16.308524063350205,null,null,null,null,null,null,null,null,"Haul-Boll Buggy","Tractor, 215 hp","Boll Buggy",null,300000,45000,4,20,100,9.6969696969696972,0.19,1.3,123.75,618.75,5,0.94269999999999998,0.1111,0,{"$f":"X22*(AH22-AI22*(AG22^0.5)-AJ22*(AE22^0.5))^2","v":21690.665417391865},{"$f":"X22*(AH22-AI22*((AG22-1)^0.5)-AJ22*(AE22^0.5))^2","v":23360.411249999994},{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB22)","v":3.8393437499999994},{"$f":"AM22*0.15","v":0.57590156249999991},4.4152453124999997,{"$f":"Inputs!$C$12*1.25*(1/AB22)","v":2.578125},{"$f":"((X22*$AC$27*(($AF$27+$AE$27)/1000)^$AD$27)-(X22*$AC$27*($AF$27/1000)^$AD$27))/$AE$27*(1/AB22)","v":0.17866406249999997},{"$f":"((X22*AC22*((AF22+AE22)/1000)^AD22)-(X22*AC22*(AF22/1000)^AD22))/AE22*(1/AB22)","v":1.0209863080746935},1.1996503705746935,{"$f":"((AL22-AK22)/AE22)*(1/AB22)","v":1.3914548605067738},{"$f":"(($AL$27-$AK$27)/$AE$27)*(1/AB22)","v":2.3638988818494733},3.7553537423562471,{"$f":"((Inputs!$C$15*AK22)/AE22)*(1/AB22)","v":1.3556665885869914},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB22)","v":2.0688580493322726},{"$f":"AW22+AX22","v":3.424524637919264},{"$f":"(X22*0.02/AE22)*(1/AB22)","v":0.74999999999999989},{"$f":"(X22*0.02/$AE$27)*(1/AB22)","v":0.18562499999999998},0.93562499999999993,8.115503380275511]
[null,"Harvest","Tractor, 215 hp","Module Builder","32'",8.4346452017332236,1.2718986921134023,3.9421833147321426,2.3018973214285716,15.950624530007339,null,null,null,null,null,null,null,null,"Module Builder","Tractor, 215 hp","Module Builder","32'",300000,55000,4,32,70,10.860606060606059,0.19,1.3,110.49107142857144,552.45535714285722,5,0.94269999999999998,0.1111,0,26510.813287923389,{"$f":"X23*(AH23-AI23*((AG23-1)^0.5)-AJ23*(AE23^0.5))^2","v":28551.61374999999},{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB23)","v":3.4279854910714285},{"$f":"AM23*0.15","v":0.5141978236607142},3.9421833147321426,{"$f":"Inputs!$C$12*1.25*(1/AB23)","v":2.3018973214285716},{"$f":"((X23*$AC$27*(($AF$27+$AE$27)/1000)^$AD$27)-(X23*$AC$27*($AF$27/1000)^$AD$27))/$AE$27*(1/AB23)","v":0.19497070312500003},1.0769279889884023,1.2718986921134023,{"$f":"((AL23-AK23)/AE23)*(1/AB23)","v":1.7006670517305003},{"$f":"(($AL$27-$AK$27)/$AE$27)*(1/AB23)","v":2.1106240016513156},3.8112910533818161,{"$f":"((Inputs!$C$15*AK23)/AE23)*(1/AB23)","v":1.6569258304952117},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB23)","v":1.8471946869038149},3.5041205173990266,0.91666666666666663,{"$f":"(X23*0.02/$AE$27)*(1/AB23)","v":0.2025669642857143},1.1192336309523809,{"$f":"+AV23+AY23+BB23","v":8.4346452017332236}]
[null,"Harvest","Picker/Module Builder (Round)",null,"6-row",{"$f":"BC24","v":71.147707019070154},{"$f":"AS24","v":16.95163301628347},{"$f":"AO24","v":12.621862924716851},{"$f":"AP24","v":3.122918054630246},103.84412101470072,null,null,null,null,null,null,null,null,"Harvest","Picker/Module Builder (Round)",null,null,800000,null,4.4000000000000004,{"$f":"38/12*6","v":19},79,{"$f":"(Y24*Z24*(AA24/100))/8.25","v":8.0053333333333345},0.11,1.8,{"$f":"$AB$33/AB24","v":149.90006662225181},749.50033311125912,5,1.1317999999999999,0.16450000000000001,7.9000000000000008E-3,{"$f":"W24*(AH24-AI24*(AG24^0.5)-AJ24*(AE24^0.5))^2","v":356171.86687137437},{"$f":"W24*(AH24-AI24*((AG24-1)^0.5)-AJ24*(AE24^0.5))^2","v":398836.22527890548},{"$f":"Inputs!$C$10*0.73*(0.06*590)*(1/AB24)","v":10.975532978014654},{"$f":"AM24*0.15","v":1.6463299467021979},12.621862924716851,{"$f":"Inputs!$C$12*1.25*(1/AB24)","v":3.122918054630246},{"$f":"((W24*$AC$24*(($AF$24+$AE$24)/1000)^$AD$24)-(W24*$AC$24*($AF$24/1000)^$AD$24))/$AE$24*(1/AB24)","v":16.95163301628347},null,16.95163301628347,{"$f":"((AL24-AK24)/AE24)*(1/AB24)","v":35.553632006275919},null,35.553632006275919,{"$f":"((Inputs!$C$15*AK24)/AE24)*(1/AB24)","v":22.260741679460899},null,22.260741679460899,{"$f":"(W24*0.02/AE24)*(1/AB24)","v":13.333333333333334},null,13.333333333333334,71.147707019070154]
[null,"Harvest","Tractor, 215 hp","Module Handler",null,{"$f":"BC25","v":3.4834207387794982},{"$f":"AS25","v":0.83961708094118925},{"$f":"AO25","v":2.6741235009993334},{"$f":"AP25","v":1.561459027315123},{"$f":"SUM(F25:I25)","v":8.5586203480351433},null,null,null,null,null,null,null,null,"Harvest","Tractor, 215 hp","Round Module Mover",null,300000,10000,null,null,null,{"$f":"AB24*2","v":16.010666666666669},0.19,1.3,{"$f":"AE24/2","v":74.950033311125907},{"$f":"AF24/2","v":374.75016655562956},5,0.94,0.11,0,{"$f":"X25*(AH25-AI25*(AG25^0.5)-AJ25*(AE25^0.5))^2","v":4816.8114225304334},{"$f":"X25*(AH25-AI25*((AG25-1)^0.5)-AJ25*(AE25^0.5))^2","v":5184},{"$f":"Inputs!$C$10*0.73*(0.06*250)*(1/AB25)","v":2.3253247834776811},{"$f":"AM25*0.15","v":0.34879871752165215},2.6741235009993334,{"$f":"Inputs!$C$12*1.25*(1/AB25)","v":1.561459027315123},{"$f":"((W25*$AC$27*(($AF$27+$AE$27)/1000)^$AD$27)-(W25*$AC$27*($AF$27/1000)^$AD$27))/$AE$27*(1/AB25)","v":0.72139407061958682},{"$f":"((X25*AC25*((AF25+AE25)/1000)^AD25)-(X25*AC25*(AF25/1000)^AD25))/AE25*(1/AB25)","v":0.11822301032160244},{"$f":"AQ25+AR25","v":0.83961708094118925},{"$f":"((AL25-AK25)/AE25)*(1/AB25)","v":0.30599048122463879},{"$f":"(($AL$27-$AK$27)/$AE$27)*(1/AB25)","v":1.4317115146565762},1.737701995881215,{"$f":"((Inputs!$C$15*AK25)/AE25)*(1/AB25)","v":0.30105071390815208},{"$f":"((Inputs!$C$15*$AK$27)/$AE$27)*(1/AB25)","v":1.2530180178864225},{"$f":"AW25+AX25","v":1.5540687317945747},{"$f":"(X25*0.02/AE25)*(1/AB25)","v":0.16666666666666666},{"$f":"(X25*0.02/$AE$27)*(1/AB25)","v":2.498334443704197E-2},0.19165001110370863,{"$f":"+AV25+AY25+BB25","v":3.4834207387794982}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor ",7.0000000000000001E-3,2,500,{"$f":"+AE27*5","v":2500},{"$f":"+AF27/AE27","v":5},0.97560000000000002,0.1187,1.9E-3,{"$f":"W4*(AH27-AI27*(AG27^0.5)-AJ27*(AE27^0.5))^2","v":133744.35874471258},{"$f":"W4*(AH27-AI27*((AG27-1)^0.5)-AJ27*(AE27^0.5))^2","v":145205.68665671002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combine",0.25,2.1,200,{"$f":"+AE28*5","v":1000},{"$f":"+AF28/AE28","v":5},1.1317999999999999,0.16450000000000001,7.9000000000000008E-3,{"$f":"W12*(AH28-AI28*(AG28^0.5)-AJ28*(AE28^0.5))^2","v":191439.97445287474},{"$f":"W12*(AH28-AI28*((AG28-1)^0.5)-AJ28*(AE28^0.5))^2","v":214914.41893622107}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acres","Corn",1000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cotton",1200]

{"sheet":"Budget Summary","index":21,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,1,0,5]]}
[null,"Summary of Revenue, Variable and Fixed Expenses, and Profit or Loss for Each Commodity and Production Method"]
[]
[null,"Commodity & Production Process","Revenue ($/Acre)","Variable Expenses ($/Acre)","Fixed Expenses ($/Acre)","Returns Over Specified Costs"]
[null,"Corn No-Till, Non-Irrigated",{"$f":"'Corn NT Non-Irr'!H7","v":866.25},{"$f":"'Corn NT Non-Irr'!H23","v":539.06680279988211},{"$f":"'Corn NT Non-Irr'!H34","v":285.89318776817981},{"$f":"'Corn NT Non-Irr'!H36","v":41.290009431938074}]
[null,"Corn Conventional Tillage, Non-Irrigated",{"$f":"'Corn CT Non-Irr'!H7","v":866.25},{"$f":"'Corn CT Non-Irr'!H23","v":547.48854457019092},{"$f":"'Corn CT Non-Irr'!H34","v":303.03613698086548},{"$f":"'Corn CT Non-Irr'!H36","v":15.725318448943653}]
[null,"Corn No-Till, Irrigated",{"$f":"'Corn Irr'!H7","v":1188},{"$f":"'Corn Irr'!H26","v":719.84731056385715},{"$f":"'Corn Irr'!H39","v":502.94610702283819},{"$f":"'Corn Irr'!H41","v":-34.793417586695341}]
[null,"Soybeans No-Till, Non-Irrigated",{"$f":"'Soybeans NT Non-Irr'!H7","v":625},{"$f":"'Soybeans NT Non-Irr'!H23","v":305.8852506009585},{"$f":"'Soybeans NT Non-Irr'!H34","v":273.28112479364552},{"$f":"'Soybeans NT Non-Irr'!H36","v":45.833624605395926}]
[null,"Soybeans No-Till, Irrigated",{"$f":"'Soybeans Irr'!H7","v":812.5},{"$f":"'Soybeans Irr'!H26","v":376.99689516617582},{"$f":"'Soybeans Irr'!H39","v":484.72221175016722},{"$f":"'Soybeans Irr'!H41","v":-49.21910691634298}]
[null,"SRW Wheat",{"$f":"'SRW Wheat'!H7","v":520},{"$f":"'SRW Wheat'!H24","v":355.13397510417593},{"$f":"'SRW Wheat'!H35","v":265.09990787788172},{"$f":"'SRW Wheat'!H37","v":-100.23388298205759}]
[null,"Wheat & Soybean, Double Cropped",{"$f":"'Wheat & Soybean DC'!H8","v":1082.5},{"$f":"'Wheat & Soybean DC'!H26","v":588.25861701007079},{"$f":"'Wheat & Soybean DC'!H37","v":392.49306639972463},{"$f":"'Wheat & Soybean DC'!H39","v":101.74831659020458}]
[null,"Cotton No-Till, Non-Irrigated",{"$f":"'Cotton NT'!H7","v":943},{"$f":"'Cotton NT'!H24","v":619.0230386493904},{"$f":"'Cotton NT'!H35","v":339.0155665419735},{"$f":"'Cotton NT'!H37","v":-15.038605191363899}]
[null,"Cotton Conventional Tillage, Non-Irrigated",{"$f":"'Cotton CT'!H7","v":943},{"$f":"'Cotton CT'!H24","v":622.36965515226848},{"$f":"'Cotton CT'!H35","v":357.12243815960471},{"$f":"'Cotton CT'!H37","v":-36.492093311873191}]
[null,"Cotton No-Till, Irrigated",{"$f":"'Cotton Irr'!H7","v":1230},{"$f":"'Cotton Irr'!H27","v":733.90653864939054},{"$f":"'Cotton Irr'!H40","v":558.0155665419735},{"$f":"'Cotton Irr'!H42","v":-61.922105191364153}]
[null,"Grain Sorghum, No-Till, Non-Irrigated",{"$f":"+'G. Sorghum NT'!H5","v":555.5},{"$f":"+'G. Sorghum NT'!H21","v":326.54617062565933},{"$f":"+'G. Sorghum NT'!H31","v":280.43473235245006},{"$f":"+'G. Sorghum NT'!H32","v":-51.480902978109384}]

{"sheet":"Enterprise Summary","index":22,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[[15,1,15,6],[0,1,0,6]]}
[null,"Enterprise Summary"]
[]
[null,"Commodity & Production Process","Acres","Total Revenue ($)","Variable Expenses ($/Acre)","Fixed Expenses ($/Acre)","Profit (Loss)"]
[null,{"$f":"'Budget Summary'!B4","v":"Corn No-Till, Non-Irrigated"},200,{"$f":"C4*'Budget Summary'!C4","v":173250},{"$f":"'Budget Summary'!D4*C4","v":107813.36055997643},{"$f":"'Budget Summary'!E4*C4","v":57178.637553635963},{"$f":"D4-E4-F4","v":8258.0018863876103}]
[null,{"$f":"'Budget Summary'!B5","v":"Corn Conventional Tillage, Non-Irrigated"},0,{"$f":"C5*'Budget Summary'!C5","v":0},{"$f":"'Budget Summary'!D5*C5","v":0},{"$f":"'Budget Summary'!E5*C5","v":0},{"$f":"D5-E5-F5","v":0}]
[null,{"$f":"'Budget Summary'!B6","v":"Corn No-Till, Irrigated"},250,{"$f":"C6*'Budget Summary'!C6","v":297000},{"$f":"'Budget Summary'!D6*C6","v":179961.8276409643},{"$f":"'Budget Summary'!E6*C6","v":125736.52675570955},-8698.3543966738507]
[null,{"$f":"'Budget Summary'!B7","v":"Soybeans No-Till, Non-Irrigated"},200,{"$f":"C7*'Budget Summary'!C7","v":125000},{"$f":"'Budget Summary'!D7*C7","v":61177.0501201917},{"$f":"'Budget Summary'!E7*C7","v":54656.224958729101},9166.7249210791997]
[null,{"$f":"'Budget Summary'!B8","v":"Soybeans No-Till, Irrigated"},0,{"$f":"C8*'Budget Summary'!C8","v":0},{"$f":"'Budget Summary'!D8*C8","v":0},{"$f":"'Budget Summary'!E8*C8","v":0},0]
[null,"Wheat  ",0,{"$f":"C9*'Budget Summary'!C9","v":0},{"$f":"C9*'Budget Summary'!D9","v":0},{"$f":"C9*'Budget Summary'!E9","v":0},{"$f":"D9-E9-F9","v":0}]
[null,{"$f":"'Budget Summary'!B10","v":"Wheat & Soybean, Double Cropped"},100,{"$f":"C10*'Budget Summary'!C10","v":108250},{"$f":"'Budget Summary'!D10*C10","v":58825.861701007081},{"$f":"'Budget Summary'!E10*C10","v":39249.306639972463},10174.831659020456]
[null,{"$f":"'Budget Summary'!B11","v":"Cotton No-Till, Non-Irrigated"},0,{"$f":"C11*'Budget Summary'!C11","v":0},{"$f":"'Budget Summary'!D11*C11","v":0},{"$f":"'Budget Summary'!E11*C11","v":0},0]
[null,{"$f":"'Budget Summary'!B12","v":"Cotton Conventional Tillage, Non-Irrigated"},250,{"$f":"C12*'Budget Summary'!C12","v":235750},{"$f":"'Budget Summary'!D12*C12","v":155592.41378806712},{"$f":"'Budget Summary'!E12*C12","v":89280.609539901183},-9123.0233279683016]
[null,{"$f":"'Budget Summary'!B14","v":"Grain Sorghum, No-Till, Non-Irrigated"},0,{"$f":"C13*'Budget Summary'!C14","v":0},{"$f":"'Budget Summary'!D14*C13","v":0},{"$f":"'Budget Summary'!E14*C13","v":0},0]
[null,"Total",{"$f":"SUM(C4:C13)","v":1000},{"$f":"SUM(D4:D13)","v":939250},{"$f":"SUM(E4:E13)","v":563370.51381020667},{"$f":"SUM(F4:F13)","v":366101.30544794822},{"$f":"SUM(G4:G13)","v":9778.1807418451135}]
[]
[null,"This worksheet allows the user to enter acreage for different commodities and production processes in order to obtain an estimated profit and loss statement for the entire enterprise. This worksheet will automatically update the information contained in individual budgets, As such users should only adjust acreage for each commodity/production process on this worksheet."]