{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Budgeting Tool"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"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":"Budgeting Tool","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,0,39,6],[38,0,38,6],[3,0,3,6],[34,0,34,1],[0,0,0,6],[1,0,1,6],[17,3,17,4],[5,0,5,1],[12,0,12,1],[11,0,11,1],[2,0,2,6]]}
[{"$error":"#VALUE!"}]
["Budget Tool: Profitability Worksheet"]
["This budget tool helps calculate crop profitability by tracking income and expenses per acre. All input cells are highlighted in blue. The tool will automatically calculate totals and percentages based on your inputs."]
["Tips for Use\n-Only enter values in the blue cells\n-Enter all costs as dollars per acre unless otherwise specified\n-Double-check your entries for accuracy\n-Use actual costs whenever possible rather than estimates\n-Use Chicago Board of Trade December 2025 corn contract, plus (or minus) your basis to get revenue (cash corn prices in February may not paint an accurate picture for next year). Grain markets can be found on Agweb: https://www.agweb.com/markets/futures \n-The fertilizer budget in this tool is calculated at 18% of gross revenue\n-The suggested costs in the tool are subjective and may not reflect accurate costs on your farm. For example, drying costs will vary depending on conditions. We suggest using accurate \ndata if you have it"]
[]
["Income"]
["Yield Goal",0]
["Expected Price per Bushel",0,null," "]
["Projected Gross Revenue",{"$f":"B7*B8","v":0}]
[]
["Anticipated Fertilizer Budget",{"$f":"0.18*B9","v":0}]
[]
["Expenses",null,null,null,null,null,"Per Bushels Costs"]
["Land/Rent (costs/acre)",0,null,null,"Fixed Costs",{"$f":"B14+B16+B18+B24+B25+(B26*0.5)+(B27*0.5)","v":0},{"$f":"F14/B7","v":{"$error":"#DIV/0!"}}]
["Soil Amendments (cost/acre)",0,null,null,"Variable Costs",{"$f":"B15+B17+B19+B20+B21+B22+(B26*0.5)+(B27*0.5)+B30+B31+B32","v":0},{"$f":"F15/B7","v":{"$error":"#DIV/0!"}}]
["Tillage (trips x $15/trip)",0]
["Seed (costs/acre)",0]
["Planting (cost/acre)",0,null,"% of Fertilizer Budget"]
["Nitrogen",0,null,{"$f":"B19/$B$11","v":{"$error":"#DIV/0!"}},"N"]
["Phosphorus",0,null,{"$error":"#DIV/0!"},"P"]
["Potassium",0,null,{"$error":"#DIV/0!"},"K"]
["Micronutrients",0,null,{"$f":"B22/$B$11","v":{"$error":"#DIV/0!"}},"Micronutrients"]
["Sulfur/Other",0,null,{"$f":"B23/$B$11","v":{"$error":"#DIV/0!"}},"Sulfur/Other"]
["Herbicide",0,null,{"$f":"SUM(D19:D23)","v":{"$error":"#DIV/0!"}}]
["Insecticide",0]
["Fungicide",0]
["Pesticide Applications (no. of applications x $6/acre)",0]
["Irrigation Fuel (costs/acre)",0]
["Irrigation Equipment (costs/acre)",0]
["Harvest Costs (40 cents/bushel)",{"$f":"B7 *0.4","v":0}]
["Drying Costs (avg 18 cents/bushel)",0]
["Crop/Revenue Insurance",0]
["Salary/Acre",0]
["Total Expenses",{"$f":"SUM(B14:B33)","v":0}]
[]
["Net Income",{"$f":"B9-B34","v":0}]
[]
[]
["This calculator is provided for informational purposes only. Results are estimates based on general assumptions and may not reflect actual outcomes. AgroLiquid makes no warranties or guarantees regarding the accuracy of calculations or results. Users should consult qualified agricultural professionals for specific recommendations."]
["® 2025 AgroLiquid. All Rights Reserved."]