{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["Intro","Input Table","Budget Generator","List Page","Cool Season Grass Establishment","Input Price List","Alfalfa Hay","Alfalfa Baleage","Alfalfa Pasture","Bermudagrass Hay","Bermudagrass Baleage","Bermudagrass Pasture","Cool Season Grass Hay","Cool Season Grass Baleage","Cool Season Grass Pasture","Cool Season Grass Clove Hay","Cool Season Grass Clove Baleage","Cool Season Grass Clove Pasture","Summer Annual Hay","Summer Annual Baleage","Summer Annual Pasture","Winter Annual Hay","Winter Annual Baleage","Winter Annual Pasture","Assumptions","Machinery","storage"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":45,"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":"Intro","index":0,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,1,4,13],[5,1,5,12],[6,1,6,6],[6,8,6,13],[32,1,32,13],[7,1,7,6],[7,8,7,13],[30,1,30,13],[31,1,31,13]]}
[]
[]
[]
[]
[null,"Forage Budget Generator"]
[null,"Version 1.0"]
[null,"David Bilderback",null,null,null,null,null,null,"Becky Bowling"]
[null,"Email: dbilderb@utk.edu",null,null,null,null,null,null,"Email: bowling10@utk.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Programs in agriculture and natural resources, 4-H youth development, family and consumer sciences, and resource development."]
[null,"University of Tennessee Institute of Agriculture, U.S. Department of Agriculture and country governments cooperating."]
[null,"UT Extension provide equal opportunities in programs and employment."]

{"sheet":"Input Table","index":1,"n_rows":29,"n_cols":48,"rows_kept":29,"cut":false,"hidden":false,"merged":[[3,20,3,21],[3,24,3,25],[3,28,3,29],[0,7,0,14],[0,15,0,46],[1,9,1,11],[1,15,1,17],[2,9,2,11],[2,15,2,17],[3,33,3,34],[3,37,3,38],[3,41,3,42]]}
[null,{"$f":"+'Budget Generator'!C4","v":"Cool Season Grass Clover"},{"$f":"+'Budget Generator'!C3","v":"Hay"},{"$f":"IF(B2=\"Warm Season Perennial\",(CONCATENATE(E1,\" \",C1)),(CONCATENATE(B2,\" \",C1)))","v":"Cool Season Grass Clove Hay"},{"$f":"+'Budget Generator'!C5","v":"Fescue"},null,null,"Establishment",null,null,null,null,null,null,null,"Annual Maintenance "]
[null,{"$f":"IF(B1=\"Cool Season Grass Clover\",\"Cool Season Grass Clove\",+B1)","v":"Cool Season Grass Clove"},null,null,"Clover",null,null,"PB 378",null,"Fertilizer",null,null,null,null,null,"Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SP437-A",null,"Variety trials"]
[null,"Establishment",null,"Maintenance",null,null,"Description","Seeding Rate","Seeding Rate","lb/acre",null,null,"Lime","Burndown","chem","lb/acre",null,null,"Lime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield","Yield","Yield"]
["Seed",{"$f":"VLOOKUP($E$1,InputTable,3,)","v":17.5},null,null,null,null,null,"lb/acre","lb/acre","N","P2O5","K20","ton/acre","chem","Rate ","N","P2O5","K20","ton/acre","Weed Control 1","Rate 1",null,null,"Weed Control 2","Rate 2",null,null,"Weed Control 3","Rate 3",null,null,"Herbicide Cost","Pest Control","Rate 1",null,null,"Pest Control","Rate 2",null,null,"Pest Control","Rate 3",null,null,"Pesticide Cost","ton","ton","ton"]
["N",{"$f":"VLOOKUP($E$1,InputTable,4,)","v":30},null,{"$f":"IF(B2=\"Cool Season Grass Clove\",VLOOKUP($E$2,InputTable,10,),VLOOKUP($E$1,InputTable,10,))","v":60},{"$f":"VLOOKUP($E$1,InputTable,10,)","v":120},"Cool Season Grass","Fescue","15-20",17.5,30,60,60,2,"Glyphosate","3 qts",120,30,30,0.33,"Duracor",12,"oz",{"$f":"SUM(U5*'Input Price List'!B$36)","v":10.56},"GrazonNext*",1.5,"pint",{"$f":"SUM(Y5*'Input Price List'!B$38)","v":11.445},"2,4-D Ester 4EC ",2,"qt",{"$f":"SUM(AC5*'Input Price List'!B$35)","v":14.88},{"$f":"AVERAGE(W5,AA5,AE5)","v":12.295000000000002},"Grizzly Too",1.5,"oz",{"$f":"SUM(AH5*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL5*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,{"$f":"AVERAGE(AJ5,AN5,AR5)","v":6.51},"2-4",3]
["P2O5",{"$f":"VLOOKUP($E$1,InputTable,5,)","v":60},null,{"$f":"IF(B2=\"Cool Season Grass Clove\",VLOOKUP($E$2,InputTable,11,),VLOOKUP($E$1,InputTable,11,))","v":30},null,null,"Orchardgrass","10-15",12.5,30,60,60,2,"Glyphosate","3 qts",120,30,30,0.33,"Duracor",12,"oz",{"$f":"SUM(U6*'Input Price List'!B$36)","v":10.56},"GrazonNext*",1.5,"pint",{"$f":"SUM(Y6*'Input Price List'!B$38)","v":11.445},"2,4-D Ester 4EC ",2,"qt",{"$f":"SUM(AC6*'Input Price List'!B$35)","v":14.88},{"$f":"AVERAGE(W6,AA6,AE6)","v":12.295000000000002},"Grizzly Too",1.5,"oz",{"$f":"SUM(AH6*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL6*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,{"$f":"AVERAGE(AJ6,AN6,AR6)","v":6.51},"2-5",3,"2-6"]
["K2O",{"$f":"VLOOKUP($E$1,InputTable,6,)","v":60},null,{"$f":"IF(B2=\"Cool Season Grass Clove\",VLOOKUP($E$2,InputTable,12,),VLOOKUP($E$1,InputTable,12,))","v":30},null,"White Clover","Clover",2,2,null,null,null,null,null,null,60,30,30,0.33,"Duracor",12,"oz",{"$f":"SUM(U7*'Input Price List'!B$36)","v":10.56},"GrazonNext*",1.5,"pint",{"$f":"SUM(Y7*'Input Price List'!B$38)","v":11.445},"2,4-D Ester 4EC ",2,"qt",{"$f":"SUM(AC7*'Input Price List'!B$35)","v":14.88},12.295000000000002,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH7*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL7*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,null,3]
["Lime",{"$f":"VLOOKUP($E$1,InputTable,7,)","v":2},null,{"$f":"IF(B2=\"Cool Season Grass Clove\",VLOOKUP($E$2,InputTable,13,),VLOOKUP($E$1,InputTable,13,))","v":0.33},null,"Red Clover","Clover",4,4,null,null,null,null,null,null,60,30,30,0.33,"Duracor",12,"oz",{"$f":"SUM(U8*'Input Price List'!B$36)","v":10.56},"GrazonNext*",1.5,"pint",{"$f":"SUM(Y8*'Input Price List'!B$38)","v":11.445},"2,4-D Ester 4EC ",2,"qt",{"$f":"SUM(AC8*'Input Price List'!B$35)","v":14.88},12.295000000000002,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH8*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL8*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,null,3]
[null,null,null,null,null,"Summer Annual","Crabgrass","3-5",5,120,30,60,0.5,null,null,120,30,60,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH9*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL9*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,null,3,"2-3.5"]
["Yield",{"$f":"VLOOKUP($E$1,InputTable,41,)","v":3},null,null,null,null,"Millet",20,20,120,30,60,0.5,null,null,120,30,60,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH10*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL10*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,"2-6",4]
[null,null,null,null,null,null,"Sorghum-Sudan","45 broadcast; 30 drilled",30,120,30,60,0.5,null,null,120,30,60,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH11*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL11*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,null,4,"2.8-7"]
["Summer $",{"$f":"VLOOKUP($E$1,SeedPrice,2,0)","v":1.33},null,null,null,"Winter Annual","Barley","100-150",125,120,40,40,0.5,null,null,120,40,40,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH12*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL12*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,null,2.5,"1-4"]
[null,null,null,null,null,null,"Rye","100-150",125,120,40,40,0.5,null,null,120,40,40,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH13*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL13*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,"1-4",2.5]
[null,null,null,null,null,null,"Oats","100-150",125,120,40,40,0.5,null,null,120,40,40,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH14*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL14*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,null,2.5,"1-4"]
["Herbicide",{"$f":"VLOOKUP($E$1,InputTable,26,)","v":12.295000000000002},null,null,null,null,"Ryegrass","20-30",25,120,40,40,0.5,null,null,120,40,40,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH15*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL15*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,"1-4",2.5]
[null,null,null,null,null,null,"Triticale","N/A",100,120,40,40,0.5,null,null,120,40,40,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH16*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL16*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,null,2.5,"1-4"]
[null,null,null,null,null,null,"Wheat","120-180",150,120,40,40,0.5,null,null,120,40,40,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH17*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL17*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,null,2.5]
[null,null,null,null,null,"Warm Season Perennials","Alfalfa","15-20",17.5,15,60,190,2,null,null,15,60,190,0.67,"Roundup",3,"qts",{"$f":"U18*+'Input Price List'!B37","v":15.66},null,null,null,null,null,null,null,null,{"$f":"AVERAGE(W18,AA18,AE18)","v":15.66},"Grizzly Too",1.5,"oz",{"$f":"SUM(AH18*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL18*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,"3-6",4]
[null,null,null,null,null,null,"Bermudagrass","5-8",6.5,60,40,{"$f":"IF($C$1=\"hay\",80,40)","v":80},2,null,null,{"$f":"IF($C$1=\"hay\",300,120)","v":300},{"$f":"IF($C$1=\"hay\",80,40)","v":80},{"$f":"IF($C$1=\"hay\",60,80)","v":60},0.67,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grizzly Too",1.5,"oz",{"$f":"SUM(AH19*'Input Price List'!B$43)","v":1.56},"Intrepid 2F",6,"oz",{"$f":"SUM(AL19*'Input Price List'!B$44)","v":11.459999999999999},null,null,null,null,6.51,"5-8",6]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.5 ton/3-year"]
[]
[]
[]
[null,null,null,null,null,null," "]

{"sheet":"Budget Generator","index":2,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[[20,1,20,2],[0,0,0,7],[1,5,1,7],[1,9,1,10]]}
["Forage Budget Generator"]
[]
[null,"Hay, Baleage or Pasture budget? ","Hay"]
[null,"Type of forage?","Cool Season Grass Clover"]
[null,{"$f":"IF(C3=\"\",\" \",IF(C4=\"Cool Season Grass Clover\", \"Cool Season Grass\",+C4))","v":"Cool Season Grass"},"Fescue",null,null,null,{"$f":"IF(C4=\"Cool Season Grass\",\"CoolSeasonGrass\",IF(C4=\"Cool Season Grass Clover\",\"CoolSeasonGrass\",IF(C4=\"Winter Annual\",\"WinterAnnual\",IF(C4=\"Summer Annual\",\"SummerAnnual\",IF(C4=\"Warm Season Perennial\",\"WarmPerennial\",0)))))","v":"CoolSeasonGrass"}]
[null,"Add Clover"," ","Only available for cool season grasses."]
[null,null," "]
[null,"If hay or baleage:",null,null,"Weight","Override Weight"]
[null,"Type of Bale","Round",null,null,null,{"$f":"IF(C9=\"Round\",\"RoundBale\",IF(C9=\"Square\",\"Square\",IF(C9=\"Large Square\",\"LargeSquare\",0)))","v":"RoundBale"}]
[null,"Size of Bale","4x5",null,{"$f":"IF($F$10>0,$F$10,IF($C$9=\"Square\",50,IF($C$3=\"Hay\",VLOOKUP($C$10,'List Page'!$J$2:$K$5,2),VLOOKUP($C$10,'List Page'!$J$2:$L$6,3))))","v":710},null,null,{"$f":"E10","v":710}]
[null,"Number of cuttings ",2]
[]
[null,"Storage Method","Hay Barn"]
[]
[null,"Soil Test Fertilizer Override"]
[null,"N",60,"lbs"]
[null,"P2O5",30,"lbs"]
[null,"K2O",30,"lbs"]
[null,"Lime",0.33,"ton"]
[]
[null,"Click button to change input prices"]

{"sheet":"List Page","index":3,"n_rows":43,"n_cols":16,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,15,0,17],[1,15,1,18],[2,15,2,18],[15,0,15,1]]}
["Production Type","Maturity","Forage Type","Cool Season Grass","Warm Season Perennial","Native Warm Season","Winter Annual ","Summer Annual","Type of Bale","Round Bale Size ","Weight  ","Baleage","Large Square Bales","Weight",null,"Budget"]
["Hay","Establishment","Cool Season Grass","Fescue","Alfalfa","Big Bluestem ","Barley","Crabgrass","Square",null," ",null," "," ",null,"Budget Generator"]
["Baleage","Annual Maintenace","Cool Season Grass Clover","Orchardgrass","Bermudagrass","Gamagrass ","Rye","Millet","Round","4x5",710,{"$f":"SUM(K3*(1.5))","v":1065},"3x3x8",1100,null,"Machinery"]
["Pasture",null,"Summer Annual",null,null,"Indiangrass ","Oats","Sorghum-Sudan",null,"5x5",880,{"$f":"SUM(K4*(1.5))","v":1320},"4x4x8",1700]
[null,null,"Warm Season Perennial",null,null,"Little Bluestem ","Ryegrass","Sudangrasses",null,"5x6",1270,1905]
[null,null,"Winter Annual",null,null,"Switchgrass","Triticale","Teff"]
[null,null,null,null,null,null,"Wheat",null,"Large Square"]
[]
[]
["Legumes?","Legumes","Renovation",null,null,null,null,null,null,"4x4",450]
["Yes","Clover","Alfalfa",null,null,"White Clover",null,null,null,"5x4",570]
["No","Lespedeza","Alfalfa/Orchardgrass",null,null,"Red Clover"]
[null,"Vetch"]
[]
[]
["Average Storage Losses",null,"Fixed Cost",null,null,"Cool Season Grass","Seeding Rate (lb/acre)"]
["Storage Method","Percent Loss","$/Bale",null,null,"Fescue",17.5]
["Hay Barn",3.5000000000000003E-2,{"$f":"+'Input Price List'!P50","v":4.4325816945294116},"Uncovered & outside",null,"Orchardgrass",12.5]
["Stacked/tarped",7.4999999999999997E-2,{"$f":"+'Input Price List'!P51","v":1.6666666666666665},{"$f":"VLOOKUP(D18,A17:B20,2)","v":0.28749999999999998}]
["Uncovered & outside",0.28749999999999998,{"$f":"+'Input Price List'!P52","v":0},{"$f":"VLOOKUP(D18,A18:B20,2)","v":0.28749999999999998}]
["Baleage",0.15]
[]
[]
[]
["Custom Machinery Cost","Acre","Bale"]
["Disk Mowing",16.5]
["Tedding",6.67]
["Raking",8.67]
["Baling ",13.17,1.0900000000000001]
["Hauling",null,5.42,0.75]
["Spraying",11.81]
["No-Till Drill",17.079999999999998]
["Bush Hogging",19.5]
["Broadcast Seeding",15]
["Baleage",null,5.5]
["Bermudagrass Sprig"]
[]
[null,"Bale","Hay Barn","Tarp"]
["Baling",{"$f":"IF('Budget Generator'!C9=\"Round\",(VLOOKUP('Budget Generator'!C10,'List Page'!A40:B43,2)),'List Page'!B43)","v":13.17},{"$f":"VLOOKUP('Budget Generator'!C10,'List Page'!$A$40:$D$43,3)","v":320},{"$f":"VLOOKUP('Budget Generator'!C10,'List Page'!$A$40:$D$43,4)","v":130}]
["4x5",13.17,{"$f":"+'Input Price List'!B56","v":320},{"$f":"+'Input Price List'!B57","v":130}]
["5x5",14.4,{"$f":"+'Input Price List'!C56","v":270},{"$f":"+'Input Price List'!C57","v":110}]
["5x6",14,{"$f":"+'Input Price List'!D56","v":225},{"$f":"+'Input Price List'!D57","v":100}]
["Square",43.6,{"$f":"+'Input Price List'!E56","v":6200}]

{"sheet":"Cool Season Grass Establishment","index":4,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":true,"merged":[[18,0,18,4],[17,0,17,4],[0,8,0,10],[1,8,1,11],[2,8,2,11],[12,0,12,4]]}
["Cool Season Grass, Establishment"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,"Budget Generator"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Glyphospate","qt",3,{"$f":"+'Input Price List'!B37","v":5.22},{"$f":"D6*E6","v":15.66}]
["Seed",null,"lb",16,{"$f":"'Input Price List'!B13","v":1.33},{"$f":"E7*D7","v":21.28}]
["Fertilizer","N","lb",30,{"$f":"'Input Price List'!B26","v":0.59864130434782614},{"$f":"SUM(D8*E8)","v":17.959239130434785}]
[null,"P2O5","lb",60,{"$f":"'Input Price List'!B27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",60,{"$f":"'Input Price List'!B28","v":0.4088},24.527999999999999]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B30","v":12.71},12.71]
["Lime","Custom Application","ton",0.33,{"$f":"'Input Price List'!B32","v":43.63},{"$f":"SUM(D12*E12)","v":14.397900000000002}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F6:F12)","v":143.34964763705102}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,null,{"$f":"'Input Price List'!B40","v":11.81}]
["No-till Drill",null,"acre",1,null,{"$f":"17.08","v":17.079999999999998}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F6:F12)+F15+F16","v":172.23964763705101},0.08,{"$f":"SUM(D17*E17)/2","v":6.8895859054820408}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F15:F16)","v":28.89}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F13+F18+F17)","v":179.12923354253306}]

{"sheet":"Input Price List","index":5,"n_rows":57,"n_cols":16,"rows_kept":57,"cut":false,"hidden":false,"merged":[[1,9,1,12],[2,9,2,12],[46,0,46,15],[53,1,53,4]]}
["General",null,null,null,null,null,{"$f":"VLOOKUP(+ForageSpecies,$F$3:$H$11,2,)","v":150},{"$f":"VLOOKUP(+ForageSpecies,$F$3:$H$11,3,)","v":320}]
["Interest",0.08,"%",null,null,"Hay Values","$/ton","$/ton"]
[null,null,null,null,null,"Alfalfa",250,480]
[null,null,null,null,null,"Bermudagrass",250,480]
[null,null,null,null,null,"Fescue",150,320]
[null,null,null,null,null,"Fescue/Clover",160,320]
["Seed",null,null,null,null,"Mixed Grass",160,320]
["Alfalfa",10.02,"lb",null,null,"Orchardgrass",220,400]
["Bermudagrass Seed",8.48,"lb",null,null,"Orchardgrass/Clover",220,400]
["Bermudagrass Sprig",null,"acre",null,null,"Summer Annual",150,320]
["Barley",0.43,"lb",null,null,"Winter Annual",150,320]
["Crabgrass",6.66,"lb"]
["Fescue",1.33,"lb"]
["Oats",0.49,"lb"]
["Orchardgrass",3.02,"lb"]
["Millet",1.98,"lb"]
["Red Clover",3.33,"lb"]
["Rye",0.48,"lb"]
["Ryegrass",0.87,"lb"]
["Sorghum-Sudan",0.83,"lb"]
["Triticale",0.52,"lb"]
["Wheat",0.28000000000000003,"lb"]
["White Clover",4.57,"lb"]
[]
["Fertilizer",null,null,"Description",null,"Price w/o buggy"]
["N",{"$f":"F26/920","v":0.59864130434782614},"lb","Urea","46-0-0",550.75]
["P2O5",{"$f":"(F27-(B26*360))/920","v":0.61357514177693762},"lb","DAP","18-46-0",780]
["K2O",{"$f":"F28/1200","v":0.4088},"lb","Potash 60%","0-0-60",490.56]
["Boron",0.99,"lb"]
["Custom Application",12.71,"acre"]
[]
["Lime & Application",43.63,"ton"]
[]
["Weed Control"]
["2,4-D Ester 4EC",7.44,"qt"]
["Duracor",0.88,"oz"]
["Glyphosate",5.22,"qt",{"$f":"SUM(B37*3)","v":15.66}]
["GrazonNext",7.63,"pt"]
["Surfactant",2.83,"pt"]
["Custom Application",11.81,"acre"]
[]
["Pest Control"]
["Grizzly Too",1.04,"oz"]
["Intrepid 2F",1.91,"oz"]
[]
[]
["Buildings and Handling Equipment Expenses"]
[null,"Purchase",null,null,"Salvage","Salvage","Average","Useful",null,"Interest",null,null,"Property",null,null,"Fixed Cost"]
["Item","Price","Units","Cost","Percent","Value","Value","Life","Depreciation","Rate","Interest","Insurance","Tax","Repairs","Bale","$/Bale"]
["Hay Barn (40'X60'X16')",20000,1,{"$f":"B50*C50","v":20000},0.25,{"$f":"D50*E50","v":5000},{"$f":"(D50+F50+I50)/2","v":12875},20,{"$f":"(D50-F50)/H50","v":750},7.0000000000000007E-2,{"$f":"(CUMIPMT(J50,5,B50,1,5,1)/20)*-1","v":139.67614224941173},{"$f":"G50*0.005","v":64.375},{"$f":"G50*0.005","v":64.375},{"$f":"D50*0.02","v":400},{"$f":"+'List Page'!C39","v":320},{"$f":"((I50+SUM(K50:N50)))/O50","v":4.4325816945294116}]
["Hay tarp (33 x 52)",650,1,{"$f":"B51*C51","v":650},0,{"$f":"D51*E51","v":0},{"$f":"(D51+F51+I51)/2","v":433.33333333333331},3,{"$f":"(D51-F51)/H51","v":216.66666666666666},7.0000000000000007E-2,null,null,null,null,{"$f":"+'List Page'!D39","v":130},{"$f":"(I51+SUM(K51:N51))/O51","v":1.6666666666666665}]
["Outside",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Hay Storage Capacity"]
[null,"4x5","5x5","5x6","square"]
["Hay Barn ",320,270,225,6200]
["Tarp",130,110,100]

{"sheet":"Alfalfa Hay","index":6,"n_rows":171,"n_cols":29,"rows_kept":171,"cut":false,"hidden":false,"merged":[[0,0,0,7],[1,15,1,20],[19,0,19,4],[33,0,33,4],[20,0,20,4],[27,0,27,4],[0,15,0,28],[115,0,115,7],[51,0,51,4],[55,0,55,4],[57,0,57,4],[1,23,1,28],[1,0,1,7],[34,0,34,4],[35,0,35,4],[38,0,38,5],[38,8,40,8],[39,0,39,5],[114,0,114,7],[170,0,170,4],[133,0,133,4],[147,0,147,4],[151,0,151,5],[134,0,134,4],[141,0,141,4],[148,0,148,4],[168,0,168,4],[149,0,149,4],[164,0,164,4],[152,0,152,5]]}
["Alfalfa, Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alfalfa, Hay"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis",null,null,null,null,null,null,null,"Sensitivity Analysis"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,"Return Above Variable Expenses"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"IF(+'Budget Generator'!C$3=\"Hay\",+'Budget Generator'!C$9,\" \")","v":"Round"},null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,"Variable Costs",null,"Total Costs"]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,null,{"$f":"SUM(R5-25)","v":100},{"$f":"SUM(S5-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S5+25)","v":175},{"$f":"SUM(T5+25)","v":200},null,null,null,"(per bale)",null,"(per bale)"]
["Hay","Alfalfa","ton",{"$f":"+'Input Table'!AU$18","v":4},{"$f":"IF(I$4=\"Round\",'Input Price List'!G$1,'Input Price List'!H$1)","v":150},{"$f":"D6*E6","v":600},{"$f":"SUM(F6/D6)","v":150},{"$f":"SUM(F6/J$6)","v":53.250000000000007},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM($D$6*2000)/$I$6","v":11.267605633802816},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":3},{"$f":"SUM(Q$5*P6)-$F$20","v":30.940174187145544},{"$f":"SUM(R$5*$P6)-$F$20","v":105.94017418714554},180.94017418714554,255.94017418714554,330.94017418714554,null,"Yield (ton)",{"$f":"X7-(X7*0.25)","v":2.25},{"$f":"($F$20/((X6*2000)/$I$6))","v":42.451661406028144},null,{"$f":"($F$35/((X6*2000)/$I$6))","v":99.963839332167652}]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P8-0.5)","v":3.5},{"$f":"SUM(Q$5*P7)-$F$20","v":80.940174187145544},168.44017418714554,255.94017418714554,343.44017418714554,430.94017418714554,null,null,{"$f":"X8-(X8*0.25)","v":3},{"$f":"($F$20/((X7*2000)/$I$6))","v":31.838746054521113},null,{"$f":"($F$35/((X7*2000)/$I$6))","v":74.972879499125753}]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I42)","v":0.25},{"$f":"+F$58","v":463.12877319470692},{"$f":"D8*E8","v":115.78219329867673},{"$f":"SUM(F8/D6)","v":28.945548324669183},{"$f":"SUM(F8/J$6)","v":10.275669655257561},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":4},{"$f":"SUM(Q$5*P8)-$F$20","v":130.94017418714554},230.94017418714554,330.94017418714554,430.94017418714554,530.94017418714554,null,null,{"$f":"+D6","v":4},{"$f":"($F$20/((X8*2000)/$I$6))","v":23.879059540890836},null,{"$f":"($F$35/((X8*2000)/$I$6))","v":56.229659624344315}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D9*E9)","v":35.91847826086957},{"$f":"SUM(F9/D6)","v":8.9796195652173925},3.1877649456521744,null,null,null,null,null,null,"(ton)",{"$f":"SUM(P8+0.5)","v":4.5},{"$f":"SUM(Q$5*P9)-$F$20","v":180.94017418714554},293.44017418714554,405.94017418714554,518.44017418714554,630.94017418714554,null,null,{"$f":"X8+(X8*0.25)","v":5},{"$f":"($F$20/((X9*2000)/$I$6))","v":19.103247632712666},null,{"$f":"($F$35/((X9*2000)/$I$6))","v":44.983727699475445}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F10/D6)","v":4.6018135633270321},1.6336438149810966,null,null,null,null,null,null,null,{"$f":"SUM(P9+0.5)","v":5},{"$f":"SUM(Q$5*P10)-$F$20","v":230.94017418714554},355.94017418714554,480.94017418714554,605.94017418714554,730.94017418714554,null,null,{"$f":"X9+(X9*0.25)","v":6.25},{"$f":"($F$20/((X10*2000)/$I$6))","v":15.282598106170134},null,{"$f":"($F$35/((X10*2000)/$I$6))","v":35.986982159580357}]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F11/D6)","v":3.0659999999999998},1.08843]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},{"$f":"SUM(D12*E12)","v":1.98},{"$f":"SUM(F12/D6)","v":0.495},{"$f":"SUM(G12/J6)","v":4.3931250000000005E-2},null,null,null,null,null,null,null,"Return Above Fixed Expenses",null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D13*E13)","v":12.71},{"$f":"SUM(F13/D6)","v":3.1775000000000002},{"$f":"SUM(F13/J$6)","v":1.1280125000000001},null,null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,null,null,"Price ($/bale)"]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D14*E14)","v":14.397900000000002},{"$f":"SUM(F14/D6)","v":3.5994750000000004},{"$f":"SUM(F14/J$6)","v":1.2778136250000003},null,null,null,null,null,null,null,null,{"$f":"SUM(R14-25)","v":100},{"$f":"SUM(S14-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S14+25)","v":175},{"$f":"SUM(T14+25)","v":200},null,null,null,{"$f":"IF($I$4=\"Round\",SUM(Z14-5),SUM(Z14-1))","v":43.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14-5),SUM(AA14-1))","v":48.250000000000007},{"$f":"+H6","v":53.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14+5),SUM(AA14+1))","v":58.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AB14+5),SUM(AB14+1))","v":63.250000000000007}]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":3},{"$f":"SUM(Q$5*P15)-$F$35","v":-333.57362957007672},{"$f":"SUM(R$5*$P15)-$F$35","v":-258.57362957007672},-183.57362957007672,-108.57362957007672,-33.573629570076719,null,"Yield (bale)",{"$f":"SUM(X16-2)","v":7.2676056338028161},{"$f":"SUM((Y$14*$X15)-$F$35)/$X15","v":-43.927766859448546},-38.927766859448546,-33.927766859448546,-28.927766859448546,-23.927766859448546]
["  Post-Emerge","Herbicide Application","acre",2,{"$f":"1.5*'Input Price List'!$B$37","v":7.83},{"$f":"SUM(D16*E16)","v":15.66},{"$f":"SUM(F16/D6)","v":3.915},{"$f":"SUM(F16/J$6)","v":1.3898250000000001},null,null,null,null,null,null,null,{"$f":"SUM(P17-0.5)","v":3.5},{"$f":"SUM(Q$5*P16)-$F$35","v":-283.57362957007672},-196.07362957007672,-108.57362957007672,-21.073629570076719,66.426370429923281,null,null,{"$f":"SUM(X17-2)","v":9.2676056338028161},-25.114327810752961,-20.114327810752961,-15.114327810752961,-10.114327810752954,-5.1143278107529602]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D17*E17)","v":23.62},{"$f":"SUM(F17/D6)","v":5.9050000000000002},{"$f":"SUM(F17/J$6)","v":2.0962750000000003},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":4},{"$f":"SUM(Q$5*P17)-$F$35","v":-233.57362957007672},-133.57362957007672,-33.573629570076719,66.426370429923281,166.42637042992328,null,null,{"$f":"+J6","v":11.267605633802816},-12.979659624344304,-7.9796596243443041,-2.979659624344309,2.0203403756556959,7.0203403756556906]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D18*E18)","v":6.51},{"$f":"SUM(F18/D6)","v":1.6274999999999999},{"$f":"SUM(F18/J$6)","v":0.57776250000000007},null,null,null,null,null,null,"(ton)",{"$f":"SUM(P17+0.5)","v":4.5},{"$f":"SUM(Q$5*P18)-$F$35","v":-183.57362957007672},-71.073629570076719,41.426370429923281,153.92637042992328,266.42637042992328,null,null,{"$f":"SUM(X17+2)","v":13.267605633802816},-4.5034264325641686,0.49657356743583581,5.4965735674358314,10.496573567435835,15.496573567435831]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D19*E19)","v":11.81},{"$f":"SUM(F19/D6)","v":2.9525000000000001},{"$f":"SUM(F19/J$6)","v":1.0481375000000002},null,null,null,null,null,null,null,{"$f":"SUM(P18+0.5)","v":5},{"$f":"SUM(Q$5*P19)-$F$35","v":-133.57362957007672},-8.5736295700767187,116.42637042992328,241.42637042992328,366.42637042992328,null,null,{"$f":"SUM(X18+2)","v":15.267605633802816},1.7520962181960902,6.7520962181960869,11.75209621819609,16.752096218196087,21.75209621819609]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F19)","v":269.05982581285446},{"$f":"SUM(G8:G19)","v":67.264956453213614},{"$f":"SUM(H8:H19)","v":23.747265790890832}]
["Return over Variable Expenses",null,null,null,null,{"$f":"F6-F20","v":330.94017418714554},{"$f":"F21/D6","v":82.735043546786386},{"$f":"SUM(H6-H20)","v":29.502734209109175},null,null,null,null,null,null,"Hay "]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null," ",null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D23*E23)","v":33},{"$f":"SUM(F23/D6)","v":8.25},{"$f":"SUM(F23/J$6)","v":2.9287500000000004},null,null,null,null,null,null,null,"The baling rate includes binding."]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D24*E24)","v":13.34},{"$f":"SUM(F24/D6)","v":3.335},{"$f":"SUM(F24/J$6)","v":1.1839250000000001},null,null,null,null,null,null,"*","Based on Roundup Ready Alfalfa."]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F25/D6)","v":4.335},{"$f":"SUM(F25/J$6)","v":1.5389250000000001},null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!B$39)","v":13.17},{"$f":"SUM(E26*D27)","v":148.39436619718307},{"$f":"SUM(F26/D6)","v":37.098591549295769},{"$f":"SUM(F26/J$6)","v":13.169999999999998},null,null,null,null,null,null,"*","Lime prorated at two ton over three years."]
["Hauling",null,"bale",{"$f":"+J$6","v":11.267605633802816},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E27*D27)","v":61.070422535211264},{"$f":"SUM(F27/D6)","v":15.267605633802816},{"$f":"SUM(F27/J$6)","v":5.42},null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F23:F27)","v":273.14478873239432},{"$f":"SUM(G23:G27)","v":68.286197183098579},{"$f":"SUM(H23:H27)","v":24.241599999999998},null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F20+F28)","v":542.20461454524877},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D29*E29)/2","v":21.688184581809953},{"$f":"F29/D6","v":5.4220461454524882},{"$f":"SUM(F29/J$6)","v":1.9248263816356335},null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D30*E30)","v":0},{"$f":"F30/D6","v":0},{"$f":"SUM(F30/J$6)","v":0},null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Establishment pro-rated expenses for hay are set for four years."]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":11.267605633802816},{"$f":"IF(B$32=\"Hay barn\",+'List Page'!C$18,IF(B$32=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D32*E32)","v":49.944582473570833},{"$f":"F32/D6","v":12.486145618392708},{"$f":"SUM(F32/J$6)","v":4.4325816945294116}]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$32=\"Hay barn\",+'List Page'!B$18,IF(B$32=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(F20+F28+F29+F30)","v":563.89279912705877},{"$f":"D33*E33","v":19.73624796944706},{"$f":"F33/D6","v":4.934061992361765},{"$f":"SUM(F33/J$6)","v":1.7515920072884268}]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F32:F33)","v":69.680830443017896},{"$f":"SUM(G32:G33)","v":17.420207610754474},{"$f":"SUM(H32:H33)","v":6.1841737018178389}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F20+F28+F29+F34+F30)","v":633.57362957007672},{"$f":"SUM(G20+G28+G29+G34+G30)","v":158.39340739251918},56.097865874344301]
["Return to Land & Management",null,null,null,null,{"$f":"F6-F35","v":-33.573629570076719},{"$f":"G6-G35","v":-8.3934073925191797},{"$f":"H6-H35","v":-2.8478658743442935}]
[]
[]
["Alfalfa, Establishment",null,null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,4]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D44*E44","v":15.66}]
["Seed","Alfalfa","lb",{"$f":"+'Input Table'!I$18","v":17.5},{"$f":"+'Input Price List'!B$8","v":10.02},{"$f":"E45*D45","v":175.35}]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$18","v":15},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D46*E46)","v":8.9796195652173925}]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$18","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"+'Input Table'!L$18","v":190},{"$f":"'Input Price List'!B$28","v":0.4088},77.671999999999997]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},{"$f":"SUM(D49*E49)","v":1.98}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$18","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D51*E51)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F44:F51)","v":416.4261280718336}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D54*E54)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F54:F55)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F44:F51)+F54+F55","v":445.31612807183359},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D57*E57)/2","v":17.812645122873345}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F52+F56+F57)","v":463.12877319470692}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alfalfa, Hay"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay","Alfalfa","ton",{"$f":"+'Input Table'!AU$18","v":4},{"$f":"IF(I$4=\"Round\",'Input Price List'!G$1,'Input Price List'!H$1)","v":150},{"$f":"D120*E120","v":600},{"$f":"SUM(F120/D120)","v":150},{"$f":"SUM(F120/J$6)","v":53.250000000000007}]
["Expenses"]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I42)","v":0.25},{"$f":"+F$58","v":463.12877319470692},{"$f":"D122*E122","v":115.78219329867673},{"$f":"SUM(F122/D120)","v":28.945548324669183},{"$f":"SUM(F122/J$6)","v":10.275669655257561}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D123*E123)","v":35.91847826086957},{"$f":"SUM(F123/D120)","v":8.9796195652173925},3.1877649456521744]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F124/D120)","v":4.6018135633270321},1.6336438149810966]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F125/D120)","v":3.0659999999999998},1.08843]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},{"$f":"SUM(D126*E126)","v":1.98},{"$f":"SUM(F126/D120)","v":0.495},{"$f":"SUM(G126/J6)","v":4.3931250000000005E-2}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D127*E127)","v":12.71},{"$f":"SUM(F127/D120)","v":3.1775000000000002},{"$f":"SUM(F127/J$6)","v":1.1280125000000001}]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D128*E128)","v":14.397900000000002},{"$f":"SUM(F128/D120)","v":3.5994750000000004},{"$f":"SUM(F128/J$6)","v":1.2778136250000003}]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",2,{"$f":"1.5*'Input Price List'!$B$37","v":7.83},{"$f":"SUM(D130*E130)","v":15.66},{"$f":"SUM(F130/D120)","v":3.915},{"$f":"SUM(F130/J$6)","v":1.3898250000000001}]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D131*E131)","v":23.62},{"$f":"SUM(F131/D120)","v":5.9050000000000002},{"$f":"SUM(F131/J$6)","v":2.0962750000000003}]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D132*E132)","v":6.51},{"$f":"SUM(F132/D120)","v":1.6274999999999999},{"$f":"SUM(F132/J$6)","v":0.57776250000000007}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D133*E133)","v":11.81},{"$f":"SUM(F133/D120)","v":2.9525000000000001},{"$f":"SUM(F133/J$6)","v":1.0481375000000002}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F122:F133)","v":269.05982581285446},{"$f":"F134/D120","v":67.264956453213614},{"$f":"SUM(H122:H133)","v":23.747265790890832}]
["Return over Variable Expenses",null,null,null,null,{"$f":"F120-F134","v":330.94017418714554},{"$f":"F135/D120","v":82.735043546786386},{"$f":"SUM(H120-H134)","v":29.502734209109175}]
["Custom Machinery Cost"]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D137*E137)","v":33},{"$f":"SUM(F137/D120)","v":8.25},{"$f":"SUM(F137/J$6)","v":2.9287500000000004}]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D138*E138)","v":13.34},{"$f":"SUM(F138/D120)","v":3.335},{"$f":"SUM(F138/J$6)","v":1.1839250000000001}]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F139/D120)","v":4.335},{"$f":"SUM(F139/J$6)","v":1.5389250000000001}]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!B$39)","v":13.17},{"$f":"SUM(E140*D141)","v":148.39436619718307},{"$f":"SUM(F140/D120)","v":37.098591549295769},{"$f":"SUM(F140/J$6)","v":13.169999999999998}]
["Hauling",null,"bale",{"$f":"+J$6","v":11.267605633802816},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E141*D141)","v":61.070422535211264},{"$f":"SUM(F141/D120)","v":15.267605633802816},{"$f":"SUM(F141/J$6)","v":5.42}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F137:F141)","v":273.14478873239432},{"$f":"SUM(G137:G141)","v":68.286197183098579},{"$f":"SUM(H137:H141)","v":24.241599999999998}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F134+F142)","v":542.20461454524877},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D143*E143)/2","v":21.688184581809953},{"$f":"F143/D120","v":5.4220461454524882},{"$f":"SUM(F143/J$6)","v":1.9248263816356335}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D144*E144)","v":0},{"$f":"F144/D120","v":0},{"$f":"SUM(F144/J$6)","v":0}]
["Storage"]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":11.267605633802816},{"$f":"IF(B$32=\"Hay barn\",+'List Page'!C$18,IF(B$32=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D146*E146)","v":49.944582473570833},{"$f":"F146/D120","v":12.486145618392708},{"$f":"SUM(F146/J$6)","v":4.4325816945294116}]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$32=\"Hay barn\",+'List Page'!B$18,IF(B$32=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(H134+H142+H143)","v":49.91369217252646},{"$f":"D147*E147*D146","v":19.684272969447054},{"$f":"F147/D120","v":4.9210682423617635},{"$f":"SUM(F147/J$6)","v":1.7469792260384263}]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F146:F147)","v":69.628855443017883},{"$f":"SUM(G146:G147)","v":17.407213860754471},{"$f":"SUM(H146:H147)","v":6.1795609205678375}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F134+F142+F143+F148+F144)","v":633.52165457007663},{"$f":"SUM(G134+G142+G143+G148+G144)","v":158.38041364251916},{"$f":"SUM(H134+H142+H143+H148+H144)","v":56.093253093094297}]
["Return to Land & Management",null,null,null,null,{"$f":"F120-F149","v":-33.521654570076635},{"$f":"G120-G149","v":-8.3804136425191587},{"$f":"H120-H149","v":-2.8432530930942903}]
[]
["Alfalfa, Establishment"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D157*E157","v":15.66}]
["Seed","Alfalfa","lb",{"$f":"+'Input Table'!I$18","v":17.5},{"$f":"+'Input Price List'!B$8","v":10.02},{"$f":"E158*D158","v":175.35}]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$18","v":15},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D159*E159)","v":8.9796195652173925}]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$18","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"+'Input Table'!L$18","v":190},{"$f":"'Input Price List'!B$28","v":0.4088},77.671999999999997]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},{"$f":"SUM(D162*E162)","v":1.98}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D163*E163)","v":12.71}]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$18","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D164*E164)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F157:F164)","v":416.4261280718336}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D167*E167)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F167:F168)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F157:F164)+F167+F168","v":445.31612807183359},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D170*E170)/2","v":17.812645122873345}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F165+F169+F170)","v":463.12877319470692}]

{"sheet":"Alfalfa Baleage","index":7,"n_rows":171,"n_cols":23,"rows_kept":171,"cut":false,"hidden":false,"merged":[[152,0,152,5],[164,0,164,4],[170,0,170,4],[134,0,134,4],[142,0,142,4],[147,0,147,4],[148,0,148,4],[151,0,151,5],[168,0,168,4],[133,0,133,4],[32,14,32,28],[33,0,33,4],[34,0,34,4],[37,0,37,5],[37,8,39,8],[38,0,38,5],[50,0,50,4],[54,0,54,4],[56,0,56,4],[114,0,114,7],[115,0,115,7],[28,0,28,4],[0,0,0,7],[0,15,0,20],[0,23,0,28],[1,0,1,7],[2,24,3,24],[4,22,7,22],[13,22,17,22],[19,0,19,4],[20,0,20,4]]}
["Alfalfa, Baleage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return Above Variable Expenses"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"+'Budget Generator'!C$9","v":"Round"},null,null,null,null,null,null,null,{"$f":"SUM(R4-25)","v":-50},{"$f":"SUM(S4-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S4+25)","v":25},{"$f":"SUM(T4+25)","v":50}]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,{"$f":"SUM(P6-0.5)","v":5.4},{"$f":"IF($E$6>0,SUM(Q$4*P5)-$F$20,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(R$4*P5)-$F$20,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(S$4*P5)-$F$20,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(T$4*P5)-$F$20,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(U$4*P5)-$F$20,\" \")","v":" "}]
["Hay","Alfalfa","ton",{"$f":"+'Input Table'!AU$18*1.6","v":6.4},null,{"$f":"D6*E6","v":0},{"$f":"SUM(F6/D6)","v":0},{"$f":"IF(F6>0,SUM(F6/J$6),\"\")","v":""},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM($D$6*2000)/$I$6","v":18.028169014084508},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":5.9},{"$f":"IF($E$6>0,SUM(Q$4*P6)-$F$20,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(R$4*P6)-$F$20,\" \")","v":" "}," ",{"$f":"IF($E$6>0,SUM(T$4*P6)-$F$20,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(U$4*P6)-$F$20,\" \")","v":" "}]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield",{"$f":"+D6","v":6.4}," "," "," ",{"$f":"IF($E$6>0,SUM(T$4*P7)-$F$20,\" \")","v":" "}," "]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I41)","v":0.25},{"$f":"+F$57","v":461.97317319470693},{"$f":"D8*E8","v":115.49329329867673},{"$f":"SUM(F8/D6)","v":18.04582707791824},{"$f":"SUM(F8/J$6)","v":6.4062686126609751},null,null,null,null,null,null,"(ton)",{"$f":"SUM(P7+0.5)","v":6.9}," "," "," "," "," "]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D9*E9)","v":35.91847826086957},{"$f":"SUM(F9/D6)","v":5.6122622282608701},1.9923530910326088,null,null,null,null,null,null,null,{"$f":"SUM(P8+0.5)","v":7.4},{"$f":"IF($E$6>0,SUM(Q$4*P9)-$F$20,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(R$4*P9)-$F$20,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(S$4*P9)-$F$20,\" \")","v":" "}," "," "]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F10/D6)","v":2.8761334770793949},1.0210273843631852]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F11/D6)","v":1.9162499999999998},0.68026874999999998,null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},{"$f":"SUM(D12*E12)","v":1.98},{"$f":"SUM(F12/D6)","v":0.30937499999999996},{"$f":"SUM(G12/J6)","v":1.7160644531249998E-2},null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D13*E13)","v":12.71},{"$f":"SUM(F13/D6)","v":1.9859375000000001},{"$f":"SUM(F13/J$6)","v":0.7050078125},null,null,null,null,null,null,null,null,{"$f":"SUM(R13-25)","v":-50},{"$f":"SUM(S13-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S13+25)","v":25},{"$f":"SUM(T13+25)","v":50}]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D14*E14)","v":14.397900000000002},{"$f":"SUM(F14/D6)","v":2.2496718750000002},{"$f":"SUM(F14/J$6)","v":0.79863351562500007},null,null,null,null,null,null,null,{"$f":"SUM(P15-0.5)","v":5.4},{"$f":"IF($E$6>0,SUM(Q$4*$P14)-$F$34,\" \")","v":" "}," "," "," "," "]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":5.9}," "," "," "," "," "]
["  Post-Emerge","Herbicide Application","acre",2,{"$f":"1.5*'Input Price List'!B$37","v":7.83},{"$f":"SUM(D16*E16)","v":15.66},{"$f":"SUM(F16/D6)","v":2.4468749999999999},{"$f":"SUM(F16/J$6)","v":0.86864062499999994},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":6.4}," "," "," "," "," "]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D17*E17)","v":23.62},{"$f":"SUM(F17/D6)","v":3.6906249999999998},{"$f":"SUM(F17/J$6)","v":1.310171875},null,null,null,null,null,null,"(ton)",{"$f":"SUM(P16+0.5)","v":6.9}," "," "," "," "," "]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D18*E18)","v":6.51},{"$f":"SUM(F18/D6)","v":1.0171874999999999},{"$f":"SUM(F18/J$6)","v":0.36110156249999997},null,null,null,null,null,null,null,{"$f":"SUM(P17+0.5)","v":7.4}," "," "," "," "," "]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D19*E19)","v":11.81},{"$f":"SUM(F19/D6)","v":1.8453124999999999},{"$f":"SUM(F19/J$6)","v":0.65508593749999999}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F19)","v":268.77092581285444},{"$f":"SUM(G8:G19)","v":41.995457158258496},{"$f":"SUM(H8:H19)","v":14.815719810713016},null,null,null,null,null,null,"Baleage "]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F6>0,F6-F20,\" \")","v":" "},{"$f":"IF(G6>0,F21/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H20),\"\")","v":""},null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null," ",null,null,"The baling rate includes binding."]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D23*E23)","v":33},{"$f":"SUM(F23/D6)","v":5.15625},{"$f":"SUM(F23/J$6)","v":1.8304687499999999},null,null,null,null,null,null,"*","Based on Roundup Ready Alfalfa."]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D24*E24)","v":13.34},{"$f":"SUM(F24/D6)","v":2.0843749999999996},0.73995312499999999,null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F25/D6)","v":2.7093749999999996},0.96182812499999992,null,null,null,null,null,null,"*","Lime prorated at two ton over three years."]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$39+2","v":15.17},30.34,{"$f":"SUM(F26/D6)","v":4.7406249999999996},1.6829218749999999,null,null,null,null,null,null,"*","Based on inline tube wrapping."]
["Hauling",null,"bale",{"$f":"+J$6","v":18.028169014084508},{"$f":"'List Page'!$C$30","v":5.42},{"$f":"SUM(D27*E27)","v":97.712676056338026},{"$f":"SUM(F27/D6)","v":15.267605633802816},5.42,null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Wrapping",null,"bale",{"$f":"+J$6","v":18.028169014084508},{"$f":"+'List Page'!C$35","v":5.5},{"$f":"(E28*D28)","v":99.154929577464799},{"$f":"SUM(F28/D6)","v":15.492957746478874},5.5,null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F23:F28)","v":290.88760563380288},{"$f":"SUM(G23:G28)","v":45.451188380281685},{"$f":"SUM(H23:H28)","v":16.135171874999997},null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F20)","v":268.77092581285444},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D30*E30)/2","v":10.750837032514179},{"$f":"F30/D6","v":1.6798182863303404},{"$f":"SUM(F30/J$6)","v":0.59633549164727084},null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D31*E31)","v":0},{"$f":"F31/D6","v":0},{"$f":"SUM(F31/J$6)","v":0},null,null,null,null,null,null,"*","Establishment pro-rated expenses for hay are set for four years."]
["Storage"]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!$B$21","v":0.15},{"$f":"SUM(F20+F29+F30+F31)","v":570.40936847917146},{"$f":"D33*E33","v":85.561405271875714},{"$f":"F33/D6","v":13.368969573730579},{"$f":"SUM(F33/J$6)","v":4.7459841986743561}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F20+F29+F30+F31)","v":570.40936847917146},{"$f":"SUM(G20+G29+G30+G31)","v":89.126463824870527},{"$f":"SUM(H20+H29+H30+H31)","v":31.547227177360284}]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F6>0,F6-F34,\" \")","v":" "},{"$f":"IF(G6>0,F35/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H34),\"\")","v":""}]
[]
[]
["Alfalfa, Establishment",null,null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,4]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D43*E43","v":15.66}]
["Seed","Alfalfa","lb",{"$f":"+'Input Table'!I$18","v":17.5},{"$f":"+'Input Price List'!B$8","v":10.02},{"$f":"E44*D44","v":175.35}]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$18","v":15},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D45*E45)","v":8.9796195652173925}]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$18","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"+'Input Table'!L$18","v":190},{"$f":"'Input Price List'!B$28","v":0.4088},77.671999999999997]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},1.98]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$18","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D50*E50)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F43:F50)","v":416.4261280718336}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D53*E53)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F53:F54)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F43:F50)","v":416.4261280718336},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D56*E56)/2","v":16.657045122873345}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F51+F55+F56)","v":461.97317319470693}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alfalfa, Baleage"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay","Alfalfa","ton",{"$f":"+'Input Table'!AU$18*1.6","v":6.4},null,{"$f":"D120*E120","v":0},{"$f":"SUM(F120/D120)","v":0},{"$f":"IF(F120>0,SUM(F120/J$6),\"\")","v":""}]
["Expenses"]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I41)","v":0.25},{"$f":"+F$57","v":461.97317319470693},{"$f":"D122*E122","v":115.49329329867673},{"$f":"SUM(F122/D120)","v":18.04582707791824},{"$f":"SUM(F122/J$6)","v":6.4062686126609751}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D123*E123)","v":35.91847826086957},{"$f":"SUM(F123/D120)","v":5.6122622282608701},1.9923530910326088]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F124/D120)","v":2.8761334770793949},1.0210273843631852]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F125/D120)","v":1.9162499999999998},0.68026874999999998]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},{"$f":"SUM(D126*E126)","v":1.98},{"$f":"SUM(F126/D120)","v":0.30937499999999996},{"$f":"SUM(G126/J6)","v":1.7160644531249998E-2}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D127*E127)","v":12.71},{"$f":"SUM(F127/D120)","v":1.9859375000000001},{"$f":"SUM(F127/J$6)","v":0.7050078125}]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D128*E128)","v":14.397900000000002},{"$f":"SUM(F128/D120)","v":2.2496718750000002},{"$f":"SUM(F128/J$6)","v":0.79863351562500007}]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",2,{"$f":"1.5*'Input Price List'!B$37","v":7.83},{"$f":"SUM(D130*E130)","v":15.66},{"$f":"SUM(F130/D120)","v":2.4468749999999999},{"$f":"SUM(F130/J$6)","v":0.86864062499999994}]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D131*E131)","v":23.62},{"$f":"SUM(F131/D120)","v":3.6906249999999998},{"$f":"SUM(F131/J$6)","v":1.310171875}]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D132*E132)","v":6.51},{"$f":"SUM(F132/D120)","v":1.0171874999999999},{"$f":"SUM(F132/J$6)","v":0.36110156249999997}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D133*E133)","v":11.81},{"$f":"SUM(F133/D120)","v":1.8453124999999999},{"$f":"SUM(F133/J$6)","v":0.65508593749999999}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F122:F133)","v":268.77092581285444},{"$f":"F134/D120","v":41.995457158258503},{"$f":"SUM(H122:H133)","v":14.815719810713016}]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F120>0,F120-F134,\" \")","v":" "},{"$f":"IF(G120>0,F135/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H134),\"\")","v":""}]
["Custom Machinery Cost"]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D137*E137)","v":33},{"$f":"SUM(F137/D120)","v":5.15625},{"$f":"SUM(F137/J$6)","v":1.8304687499999999}]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D138*E138)","v":13.34},{"$f":"SUM(F138/D120)","v":2.0843749999999996},0.73995312499999999]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F139/D120)","v":2.7093749999999996},0.96182812499999992]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$39+2","v":15.17},30.34,{"$f":"SUM(F140/D120)","v":4.7406249999999996},1.6829218749999999]
["Hauling",null,"bale",{"$f":"+J$6","v":18.028169014084508},{"$f":"'List Page'!$C$30","v":5.42},97.712676056338026,{"$f":"SUM(F141/D120)","v":15.267605633802816},5.42]
["Wrapping",null,"bale",{"$f":"+J$6","v":18.028169014084508},{"$f":"+'List Page'!C$35","v":5.5},{"$f":"(E142*D142)","v":99.154929577464799},{"$f":"SUM(F142/D120)","v":15.492957746478874},5.5]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F137:F142)","v":290.88760563380288},{"$f":"SUM(G137:G142)","v":45.451188380281685},{"$f":"SUM(H137:H142)","v":16.135171874999997}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F134)","v":268.77092581285444},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D144*E144)/2","v":10.750837032514179},{"$f":"F144/D120","v":1.6798182863303404},{"$f":"SUM(F144/J$6)","v":0.59633549164727084}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D145*E145)","v":0},{"$f":"F145/D120","v":0},{"$f":"SUM(F145/J$6)","v":0}]
["Storage"]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!$B$21","v":0.15},{"$f":"SUM(H134+H143+H144)","v":31.547227177360284},{"$f":"D147*E147","v":4.7320840766040426},{"$f":"F147/D120","v":0.73938813696938166},{"$f":"SUM(F147/J$6)","v":0.26248278862413049}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F134+F143+F144+F145)","v":570.40936847917146},{"$f":"SUM(G134+G143+G144+G145)","v":89.126463824870541},{"$f":"SUM(H134+H143+H144+H145)","v":31.547227177360284}]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F120>0,F120-F148,\" \")","v":" "},{"$f":"IF(G120>0,F149/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H148),\"\")","v":""}]
[]
[]
["Alfalfa, Establishment"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D157*E157","v":15.66}]
["Seed","Alfalfa","lb",{"$f":"+'Input Table'!I$18","v":17.5},{"$f":"+'Input Price List'!B$8","v":10.02},{"$f":"E158*D158","v":175.35}]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$18","v":15},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D159*E159)","v":8.9796195652173925}]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$18","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"+'Input Table'!L$18","v":190},{"$f":"'Input Price List'!B$28","v":0.4088},77.671999999999997]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},1.98]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$18","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D164*E164)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F157:F164)","v":416.4261280718336}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D167*E167)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F167:F168)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F157:F164)","v":416.4261280718336},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D170*E170)/2","v":16.657045122873345}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F165+F169)","v":445.31612807183359}]

{"sheet":"Alfalfa Pasture","index":8,"n_rows":158,"n_cols":19,"rows_kept":158,"cut":false,"hidden":false,"merged":[[17,0,17,4],[26,0,26,5],[26,7,28,7],[27,0,27,5],[157,0,157,4],[134,0,134,4],[20,0,20,4],[23,0,23,4],[43,0,43,4],[131,0,131,4],[39,0,39,4],[45,0,45,4],[138,0,138,5],[139,0,139,5],[151,0,151,4],[155,0,155,4],[137,0,137,4]]}
["Alfalfa, Pasture",null,null,null,null,null,null,null,null,null,"Pasture"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,null,null,null,null,"Amount",null,null,null,null,"*","The budget is based on no-till establishment."]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,null,null,"*","Based on Roundup Ready Alfalfa."]
["Expenses",null,null,null,null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Prorated Establishment Costs","Alfalfa","acre",{"$f":"SUM(1/H$30)","v":0.25},{"$f":"+F$46","v":461.97317319470693},{"$f":"D6*E6","v":115.49329329867673},null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!$C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D7*E7)","v":35.91847826086957},null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!$C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,null,null,null,null,"*","Establishment pro-rated expenses for pasture are set for four years."]
[null,"K2O","lb",{"$f":"+'Budget Generator'!$C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},1.98]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D11*E11)","v":12.71}]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!$C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D12*E12)","v":14.397900000000002}]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",2,{"$f":"1.5*'Input Price List'!B$37","v":7.83},{"$f":"SUM(D14*E14)","v":15.66}]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D15*E15)","v":23.62}]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D16*E16)","v":6.51}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D17*E17)","v":11.81}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F6:F17)","v":268.77092581285444}]
["Custom Machinery Cost"]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},{"$f":"SUM(D20*E20)","v":19.5}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F20:F20)","v":19.5}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F18)","v":268.77092581285444},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D22*E22)/2","v":10.750837032514179}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D23*E23)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F18+F21+F22+F23)","v":299.02176284536864}]
[]
[]
["Alfalfa, Establishment",null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,4]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D32*E32","v":15.66}]
["Seed","Alfalfa","lb",{"$f":"+'Input Table'!I$18","v":17.5},{"$f":"+'Input Price List'!B$8","v":10.02},{"$f":"E33*D33","v":175.35}]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$18","v":15},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D34*E34)","v":8.9796195652173925}]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$18","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"+'Input Table'!L$18","v":190},{"$f":"'Input Price List'!B$28","v":0.4088},77.671999999999997]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},1.98]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$18","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D39*E39)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F32:F39)","v":416.4261280718336}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D42*E42)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F42:F43)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F32:F39)","v":416.4261280718336},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D45*E45)/2","v":16.657045122873345}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F40+F44+F45)","v":461.97317319470693}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alfalfa, Pasture"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Prorated Establishment Costs","Alfalfa","acre",{"$f":"SUM(1/H$30)","v":0.25},{"$f":"+F$46","v":461.97317319470693},{"$f":"D120*E120","v":115.49329329867673}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!$C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D121*E121)","v":35.91847826086957}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!$C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128]
[null,"K2O","lb",{"$f":"+'Budget Generator'!$C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},1.98]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D125*E125)","v":12.71}]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!$C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D126*E126)","v":14.397900000000002}]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",2,{"$f":"1.5*'Input Price List'!B$37","v":7.83},{"$f":"SUM(D128*E128)","v":15.66}]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D129*E129)","v":23.62}]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D130*E130)","v":6.51}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D131*E131)","v":11.81}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F120:F131)","v":268.77092581285444}]
["Custom Machinery Cost"]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},{"$f":"SUM(D134*E134)","v":19.5}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F134:F134)","v":19.5}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F132)","v":268.77092581285444},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D136*E136)/2","v":10.750837032514179}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D137*E137)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F132+F135+F136+F137)","v":299.02176284536864}]
["Alfalfa, Establishment"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D144*E144","v":15.66}]
["Seed","Alfalfa","lb",{"$f":"+'Input Table'!I$18","v":17.5},{"$f":"+'Input Price List'!B$8","v":10.02},{"$f":"E145*D145","v":175.35}]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$18","v":15},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D146*E146)","v":8.9796195652173925}]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$18","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"+'Input Table'!L$18","v":190},{"$f":"'Input Price List'!B$28","v":0.4088},77.671999999999997]
[null,"Boron","lb",2,{"$f":"'Input Price List'!B$29","v":0.99},1.98]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$18","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D151*E151)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F144:F151)","v":416.4261280718336}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D154*E154)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F154:F155)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F144:F151)","v":416.4261280718336},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D157*E157)/2","v":16.657045122873345}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F152+F156+F157)","v":461.97317319470693}]

{"sheet":"Bermudagrass Hay","index":9,"n_rows":171,"n_cols":29,"rows_kept":171,"cut":false,"hidden":false,"merged":[[170,0,170,4],[151,0,151,5],[133,0,133,4],[140,0,140,4],[146,0,146,4],[147,0,147,4],[150,0,150,5],[163,0,163,4],[148,0,148,4],[168,0,168,4],[37,8,39,8],[38,0,38,5],[50,0,50,4],[55,0,55,4],[57,0,57,4],[18,0,18,4],[19,0,19,4],[26,0,26,4],[132,0,132,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[37,0,37,5],[114,0,114,7],[115,0,115,7],[0,0,0,7],[1,15,1,20],[1,23,1,28],[1,0,1,7],[0,15,0,28]]}
["Bermudagrass, Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bermudagrass, Hay"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis",null,null,null,null,null,null,null,"Sensitivity Analysis"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,"Return Above Variable Expenses"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"IF(+'Budget Generator'!C$3=\"Hay\",+'Budget Generator'!C$9,\" \")","v":"Round"},null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,"Variable Costs",null,"Total Costs"]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,null,{"$f":"SUM(R5-25)","v":100},{"$f":"SUM(S5-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S5+25)","v":175},{"$f":"SUM(T5+25)","v":200},null,null,null,"(per bale)",null,"(per bale)"]
["Hay","Bermudagrass","ton",{"$f":"+'Input Table'!AU$19","v":6},{"$f":"IF(I$4=\"Round\",'Input Price List'!G$1,'Input Price List'!H$1)","v":150},{"$f":"D6*E6","v":900},{"$f":"SUM(F6/D6)","v":150},{"$f":"SUM(F6/J$6)","v":53.250000000000007},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM($D$6*2000)/$I$6","v":16.901408450704224},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":5},{"$f":"SUM(Q$5*P6)-$F$19","v":295.41115715689983},{"$f":"SUM(R$5*$P6)-$F$19","v":420.41115715689983},545.41115715689989,670.41115715689989,795.41115715689989,null,"Yield (ton)",{"$f":"X7-(X7*0.25)","v":3.375},{"$f":"($F$19/((X6*2000)/$I$6))","v":21.519715321274241},null,{"$f":"($F$34/((X6*2000)/$I$6))","v":72.182196139871877}]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P8-0.5)","v":5.5},{"$f":"SUM(Q$5*P7)-$F$19","v":345.41115715689983},482.91115715689983,620.41115715689989,757.91115715689989,895.41115715689989,null,null,{"$f":"X8-(X8*0.25)","v":4.5},{"$f":"($F$19/((X7*2000)/$I$6))","v":16.139786490955679},null,{"$f":"($F$34/((X7*2000)/$I$6))","v":54.136647104903901}]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I41)","v":0.1},{"$f":"+F$58","v":303.36210328922499},{"$f":"D8*E8","v":30.336210328922501},{"$f":"SUM(F8/D6)","v":5.0560350548204172},{"$f":"SUM(F8/J$6)","v":1.7948924444612482},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":6},{"$f":"SUM(Q$5*P8)-$F$19","v":395.41115715689983},545.41115715689989,695.41115715689989,845.41115715689989,995.41115715689989,null,null,{"$f":"+D6","v":6},{"$f":"($F$19/((X8*2000)/$I$6))","v":12.104839868216761},null,{"$f":"($F$34/((X8*2000)/$I$6))","v":40.602485328677936}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D9*E9)","v":35.91847826086957},{"$f":"SUM(F9/D6)","v":5.9864130434782616},2.1251766304347832,null,null,null,null,null,null,"(ton)",{"$f":"SUM(P8+0.5)","v":6.5},{"$f":"SUM(Q$5*P9)-$F$19","v":445.41115715689983},607.91115715689989,770.41115715689989,932.91115715689989,1095.4111571568999,null,null,{"$f":"X8+(X8*0.25)","v":7.5},{"$f":"($F$19/((X9*2000)/$I$6))","v":9.683871894573409},null,{"$f":"($F$34/((X9*2000)/$I$6))","v":32.481988262942345}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F10/D6)","v":3.0678757088846882},1.0890958766540644,null,null,null,null,null,null,null,{"$f":"SUM(P9+0.5)","v":7},{"$f":"SUM(Q$5*P10)-$F$19","v":495.41115715689983},670.41115715689989,845.41115715689989,1020.4111571568999,1195.4111571568999,null,null,{"$f":"X9+(X9*0.25)","v":9.375},{"$f":"($F$19/((X10*2000)/$I$6))","v":7.7470975156587265},null,{"$f":"($F$34/((X10*2000)/$I$6))","v":25.985590610353874}]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F11/D6)","v":2.044},0.72562000000000004]
[null,"Custom Application","acre",4,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D12*E12)","v":50.84},{"$f":"SUM(F12/D6)","v":8.4733333333333345},{"$f":"SUM(F12/J$6)","v":3.0080333333333336},null,null,null,null,null,null,null,"Return Above Fixed Expenses",null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D13*E13)","v":14.397900000000002},{"$f":"SUM(F13/D6)","v":2.3996500000000003},{"$f":"SUM(F13/J$6)","v":0.85187575000000015},null,null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,null,null,"Price ($/bale)"]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R14-25)","v":100},{"$f":"SUM(S14-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S14+25)","v":175},{"$f":"SUM(T14+25)","v":200},null,null,null,{"$f":"IF($I$4=\"Round\",SUM(Z14-5),SUM(Z14-1))","v":43.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14-5),SUM(AA14-1))","v":48.250000000000007},{"$f":"+H6","v":53.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14+5),SUM(AA14+1))","v":58.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AB14+5),SUM(AB14+1))","v":63.250000000000007}]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D15*E15)","v":12.295000000000002},{"$f":"SUM(F15/D6)","v":2.0491666666666668},{"$f":"SUM(F15/J$6)","v":0.72745416666666685},null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":5},{"$f":"SUM(Q$5*P15)-$F$34","v":-186.23918865371149},{"$f":"SUM(R$5*$P15)-$F$34","v":-61.239188653711494},63.760811346288506,188.76081134628851,313.76081134628851,null,"Yield (bale)",{"$f":"SUM(X16-2)","v":12.901408450704224},{"$f":"SUM((Y$14*$X15)-$F$34)/$X15","v":-9.9410288148619124},-4.9410288148619195,5.8971185138082874E-2,5.058971185138085,10.058971185138088]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D16*E16)","v":11.81},{"$f":"SUM(F16/D6)","v":1.9683333333333335},{"$f":"SUM(F16/J$6)","v":0.69875833333333337},null,null,null,null,null,null,null,{"$f":"SUM(P17-0.5)","v":5.5},{"$f":"SUM(Q$5*P16)-$F$34","v":-136.23918865371149},1.2608113462885058,138.76081134628851,276.26081134628851,413.76081134628851,null,null,{"$f":"SUM(X17-2)","v":14.901408450704224},-2.8019682366857386,2.1980317633142632,7.1980317633142574,12.19803176331426,17.198031763314262]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D17*E17)","v":6.51},{"$f":"SUM(F17/D6)","v":1.085},{"$f":"SUM(F17/J$6)","v":0.38517499999999999},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":6},{"$f":"SUM(Q$5*P17)-$F$34","v":-86.239188653711494},63.760811346288506,213.76081134628851,363.76081134628851,513.76081134628851,null,null,{"$f":"+J6","v":16.901408450704224},2.6475146713220741,7.6475146713220763,12.647514671322071,17.647514671322071,22.647514671322075]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D18*E18)","v":11.81},{"$f":"SUM(F18/D6)","v":1.9683333333333335},{"$f":"SUM(F18/J$6)","v":0.69875833333333337},null,null,null,null,null,null,"(ton)",{"$f":"SUM(P17+0.5)","v":6.5},{"$f":"SUM(Q$5*P18)-$F$34","v":-36.239188653711494},126.26081134628851,288.76081134628851,451.26081134628851,613.76081134628851,null,null,{"$f":"SUM(X17+2)","v":18.901408450704224},6.9437538044608713,11.943753804460872,16.943753804460876,21.943753804460869,26.943753804460872]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F18)","v":204.58884284310017},{"$f":"SUM(G8:G18)","v":34.098140473850037},{"$f":"SUM(H8:H18)","v":12.104839868216764},null,null,null,null,null,null,null,{"$f":"SUM(P18+0.5)","v":7},{"$f":"SUM(Q$5*P19)-$F$34","v":13.760811346288506},188.76081134628851,363.76081134628851,538.76081134628851,713.76081134628851,null,null,{"$f":"SUM(X18+2)","v":20.901408450704224},10.417801621015155,15.417801621015156,20.417801621015151,25.417801621015155,30.417801621015155]
["Return over Variable Expenses",null,null,null,null,{"$f":"F6-F19","v":695.41115715689989},{"$f":"F20/D6","v":115.90185952614998},{"$f":"SUM(H6-H19)","v":41.145160131783243}]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null," ",null,"Hay "]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D22*E22)","v":33},{"$f":"SUM(F22/D6)","v":5.5},{"$f":"SUM(F22/J$6)","v":1.9525000000000001},null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D23*E23)","v":13.34},{"$f":"SUM(F23/D6)","v":2.2233333333333332},{"$f":"SUM(F23/J$6)","v":0.78928333333333334},null,null,null,null,null,null,null,"The baling rate includes binding."]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F24/D6)","v":2.89},{"$f":"SUM(F24/J$6)","v":1.0259500000000001},null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!B$39)","v":13.17},{"$f":"SUM(D26*E25)","v":222.59154929577463},{"$f":"SUM(F25/D6)","v":37.098591549295769},{"$f":"SUM(F25/J$6)","v":13.17},null,null,null,null,null,null,"*","Nitrogen is applied in split applications."]
["Hauling",null,"bale",{"$f":"+J$6","v":16.901408450704224},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E26*D26)","v":91.605633802816897},{"$f":"SUM(F26/D6)","v":15.267605633802816},{"$f":"SUM(F26/J$6)","v":5.42},null,null,null,null,null,null,"*","Lime prorated at one ton over three years."]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F22:F26)","v":377.87718309859156},{"$f":"SUM(G22:G26)","v":62.979530516431922},{"$f":"SUM(H22:H26)","v":22.357733333333336},null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F19)","v":204.58884284310017},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D28*E28)/2","v":8.183553713724006},{"$f":"F28/D6","v":1.363925618954001},{"$f":"SUM(F28/J$6)","v":0.48419359472867041},null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D29*E29)","v":0},{"$f":"F29/D6","v":0},{"$f":"SUM(F29/J$6)","v":0},null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":16.901408450704224},{"$f":"IF(B$31=\"Hay barn\",+'List Page'!C$18,IF(B$31=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D31*E31)","v":74.916873710356242},{"$f":"F31/D6","v":12.486145618392706},{"$f":"SUM(F31/J$6)","v":4.4325816945294116},null,null,null,null,null,null,"*","Establishment pro-rated expenses for hay are set for ten years."]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$31=\"Hay barn\",+'List Page'!B$18,IF(B$31=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(F19+F27+F28+F29)","v":590.64957965541566},{"$f":"D32*E32","v":20.672735287939549},{"$f":"F32/D6","v":3.4454558813232583},{"$f":"SUM(F32/J$6)","v":1.2231368378697567}]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F31:F32)","v":95.589608998295788},{"$f":"SUM(G31:G32)","v":15.931601499715965},{"$f":"SUM(H31:H32)","v":5.6557185323991686}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F19+F27+F28+F33+F29)","v":686.23918865371149},{"$f":"SUM(G19+G27+G28+G33+G29)","v":114.37319810895193},{"$f":"SUM(H19+H27+H28+H33+H29)","v":40.602485328677943}]
["Return to Land & Management",null,null,null,null,{"$f":"F6-F34","v":213.76081134628851},{"$f":"G6-G34","v":35.626801891048075},{"$f":"H6-H34","v":12.647514671322064}]
[]
[]
["Bermudagrass, Establishment",null,null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,10]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D43*E43","v":15.66}]
["Seed","Bermudagrass","lb",{"$f":"+'Input Table'!I$19","v":6.5},{"$f":"+'Input Price List'!B$9","v":8.48},{"$f":"E44*D44","v":55.120000000000005}]
["Sprigging","Bermudagrass","acre",null,{"$f":"+'Input Price List'!B$10","v":0},{"$f":"E45*D45","v":0}]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$19","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D46*E46)","v":35.91847826086957}]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$19","v":40},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},24.543005671077506]
[null,"K2O","lb",{"$f":"+'Input Table'!L$19","v":80},{"$f":"'Input Price List'!B$28","v":0.4088},32.704000000000001]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$19","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D50*E50)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F43:F50)","v":263.91548393194711}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D53*E53)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Sprigging",null,"acre",1,{"$f":"+'List Page'!C$36","v":0},{"$f":"SUM(D55*E55)","v":0}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F53:F55)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F43:F50)","v":263.91548393194711},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D57*E57)/2","v":10.556619357277885}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F51+F56+F57)","v":303.36210328922499}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bermudagrass, Hay"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay","Bermudagrass","ton",{"$f":"+'Input Table'!AU$19","v":6},{"$f":"IF(I$4=\"Round\",'Input Price List'!G$1,'Input Price List'!H$1)","v":150},{"$f":"D120*E120","v":900},{"$f":"SUM(F120/D120)","v":150},{"$f":"SUM(F120/J$6)","v":53.250000000000007}]
["Expenses"]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I41)","v":0.1},{"$f":"+F$58","v":303.36210328922499},{"$f":"D122*E122","v":30.336210328922501},{"$f":"SUM(F122/D120)","v":5.0560350548204172},{"$f":"SUM(F122/J$6)","v":1.7948924444612482}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D123*E123)","v":35.91847826086957},{"$f":"SUM(F123/D120)","v":5.9864130434782616},2.1251766304347832]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F124/D120)","v":3.0678757088846882},1.0890958766540644]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F125/D120)","v":2.044},0.72562000000000004]
[null,"Custom Application","acre",4,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D126*E126)","v":50.84},{"$f":"SUM(F126/D120)","v":8.4733333333333345},{"$f":"SUM(F126/J$6)","v":3.0080333333333336}]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D127*E127)","v":14.397900000000002},{"$f":"SUM(F127/D120)","v":2.3996500000000003},{"$f":"SUM(F127/J$6)","v":0.85187575000000015}]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D129*E129)","v":12.295000000000002},{"$f":"SUM(F129/D120)","v":2.0491666666666668},{"$f":"SUM(F129/J$6)","v":0.72745416666666685}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D130*E130)","v":11.81},{"$f":"SUM(F130/D120)","v":1.9683333333333335},{"$f":"SUM(F130/J$6)","v":0.69875833333333337}]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D131*E131)","v":6.51},{"$f":"SUM(F131/D120)","v":1.085},{"$f":"SUM(F131/J$6)","v":0.38517499999999999}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D132*E132)","v":11.81},{"$f":"SUM(F132/D120)","v":1.9683333333333335},{"$f":"SUM(F132/J$6)","v":0.69875833333333337}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F122:F132)","v":204.58884284310017},{"$f":"F133/D120","v":34.09814047385003},{"$f":"SUM(H122:H132)","v":12.104839868216764}]
["Return over Variable Expenses",null,null,null,null,{"$f":"F120-F133","v":695.41115715689989},{"$f":"F134/D120","v":115.90185952614998},{"$f":"SUM(H120-H133)","v":41.145160131783243}]
["Custom Machinery Cost"]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D136*E136)","v":33},{"$f":"SUM(F136/D120)","v":5.5},{"$f":"SUM(F136/J$6)","v":1.9525000000000001}]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D137*E137)","v":13.34},{"$f":"SUM(F137/D120)","v":2.2233333333333332},{"$f":"SUM(F137/J$6)","v":0.78928333333333334}]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F138/D120)","v":2.89},{"$f":"SUM(F138/J$6)","v":1.0259500000000001}]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!B$39)","v":13.17},{"$f":"SUM(D140*E139)","v":222.59154929577463},{"$f":"SUM(F139/D120)","v":37.098591549295769},{"$f":"SUM(F139/J$6)","v":13.17}]
["Hauling",null,"bale",{"$f":"+J$6","v":16.901408450704224},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E140*D140)","v":91.605633802816897},{"$f":"SUM(F140/D120)","v":15.267605633802816},{"$f":"SUM(F140/J$6)","v":5.42}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F136:F140)","v":377.87718309859156},{"$f":"SUM(G136:G140)","v":62.979530516431922},{"$f":"SUM(H136:H140)","v":22.357733333333336}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F133)","v":204.58884284310017},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D142*E142)/2","v":8.183553713724006},{"$f":"F142/D120","v":1.363925618954001},{"$f":"SUM(F142/J$6)","v":0.48419359472867041}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D143*E143)","v":0},{"$f":"F143/D120","v":0},{"$f":"SUM(F143/J$6)","v":0}]
["Storage"]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":16.901408450704224},{"$f":"IF(B$31=\"Hay barn\",+'List Page'!C$18,IF(B$31=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D145*E145)","v":74.916873710356242},{"$f":"F145/D120","v":12.486145618392706},{"$f":"SUM(F145/J$6)","v":4.4325816945294116}]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$31=\"Hay barn\",+'List Page'!B$18,IF(B$31=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(H133+H141+H142)","v":34.946766796278773},{"$f":"D146*E146*D145","v":20.672735287939556},{"$f":"F146/D120","v":3.4454558813232592},{"$f":"SUM(F146/J$6)","v":1.2231368378697571}]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F145:F146)","v":95.589608998295802},{"$f":"SUM(G145:G146)","v":15.931601499715965},{"$f":"SUM(H145:H146)","v":5.6557185323991686}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F133+F141+F142+F147+F143)","v":686.23918865371149},{"$f":"SUM(G133+G141+G142+G147+G143)","v":114.37319810895191},{"$f":"SUM(H133+H141+H142+H147+H143)","v":40.602485328677943}]
["Return to Land & Management",null,null,null,null,{"$f":"F120-F148","v":213.76081134628851},{"$f":"G120-G148","v":35.626801891048089},{"$f":"H120-H148","v":12.647514671322064}]
[]
["Bermudagrass, Establishment"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D156*E156","v":15.66}]
["Seed","Bermudagrass","lb",{"$f":"+'Input Table'!I$19","v":6.5},{"$f":"+'Input Price List'!B$9","v":8.48},{"$f":"E157*D157","v":55.120000000000005}]
["Sprigging","Bermudagrass","acre",null,{"$f":"+'Input Price List'!B$10","v":0},{"$f":"E158*D158","v":0}]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$19","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D159*E159)","v":35.91847826086957}]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$19","v":40},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},24.543005671077506]
[null,"K2O","lb",{"$f":"+'Input Table'!L$19","v":80},{"$f":"'Input Price List'!B$28","v":0.4088},32.704000000000001]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$19","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D163*E163)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F156:F163)","v":263.91548393194711}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D166*E166)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Sprigging",null,"acre",1,{"$f":"+'List Page'!C$36","v":0},0]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F166:F168)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F156:F163)","v":263.91548393194711},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D170*E170)/2","v":10.556619357277885}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F164+F169+F170)","v":303.36210328922499}]

{"sheet":"Bermudagrass Baleage","index":10,"n_rows":171,"n_cols":22,"rows_kept":171,"cut":false,"hidden":false,"merged":[[170,0,170,4],[151,0,151,5],[163,0,163,4],[133,0,133,4],[141,0,141,4],[146,0,146,4],[147,0,147,4],[150,0,150,5],[168,0,168,4],[50,0,50,4],[55,0,55,4],[57,0,57,4],[132,0,132,4],[32,0,32,4],[33,0,33,4],[37,0,37,5],[114,0,114,7],[115,0,115,7],[4,22,7,22],[18,0,18,4],[19,0,19,4],[27,0,27,4],[37,8,39,8],[38,0,38,5],[0,0,0,7],[0,15,0,20],[0,23,0,28],[1,0,1,7],[2,24,3,24]]}
["Bermudagrass, Baleage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return Above Variable Expenses"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"+'Budget Generator'!C$9","v":"Round"},null,null,null,null,null,null,null,{"$f":"SUM(R4-25)","v":-50},{"$f":"SUM(S4-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S4+25)","v":25},{"$f":"SUM(T4+25)","v":50}]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,{"$f":"SUM(P6-0.5)","v":8.6000000000000014},{"$f":"IF($E$6>0,SUM(Q$4*$P5)-$F$19,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(R$4*$P5)-$F$19,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(S$4*$P5)-$F$19,\" \")","v":" "}," "," "]
["Hay","Bermudagrass","ton",{"$f":"+'Input Table'!AU$19*1.6","v":9.6000000000000014},null,{"$f":"D6*E6","v":0},{"$f":"SUM(F6/D6)","v":0},{"$f":"IF(F6>0,SUM(F6/J$6),\"\")","v":""},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM($D$6*2000)/$I$6","v":27.042253521126767},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":9.1000000000000014},{"$f":"IF($E$6>0,SUM(Q$4*$P6)-$F$19,\" \")","v":" "}," ",{"$f":"IF($E$6>0,SUM(S$4*$P6)-$F$19,\" \")","v":" "}," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield",{"$f":"+D6","v":9.6000000000000014}," "," "," "," "," "]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I41)","v":0.1},{"$f":"+F$58","v":303.36210328922499},{"$f":"D8*E8","v":30.336210328922501},{"$f":"SUM(F8/D6)","v":3.1600219092627602},{"$f":"SUM(F8/J$6)","v":1.1218077777882798},null,null,null,null,null,null,"(ton)",{"$f":"SUM(P7+0.5)","v":10.100000000000001}," "," "," "," "," "]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D9*E9)","v":35.91847826086957},{"$f":"SUM(F9/D6)","v":3.7415081521739131},1.3282353940217391,null,null,null,null,null,null,null,{"$f":"SUM(P8+0.5)","v":10.600000000000001}," "," "," "," "," "]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F10/D6)","v":1.9174223180529297},0.68068492290879001]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F11/D6)","v":1.2774999999999996},0.45351249999999987,null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D12*E12)","v":25.42},{"$f":"SUM(F12/D6)","v":2.6479166666666663},{"$f":"SUM(F12/J$6)","v":0.94001041666666652},null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D13*E13)","v":14.397900000000002},{"$f":"SUM(F13/D6)","v":1.4997812499999998},{"$f":"SUM(F13/J$6)","v":0.53242234374999997},null,null,null,null,null,null,null,null,{"$f":"SUM(R13-25)","v":-50},{"$f":"SUM(S13-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S13+25)","v":25},{"$f":"SUM(T13+25)","v":50}]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P15-0.5)","v":8.6000000000000014},{"$f":"IF($E$6>0,SUM(Q$4*$P14)-$F$33,\" \")","v":" "}," "," "," "," "]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D15*E15)","v":12.295000000000002},{"$f":"SUM(F15/D6)","v":1.2807291666666667},{"$f":"SUM(F15/J$6)","v":0.45465885416666663},null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":9.1000000000000014}," "," "," "," "," "]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D16*E16)","v":11.81},{"$f":"SUM(F16/D6)","v":1.2302083333333331},{"$f":"SUM(F16/J$6)","v":0.43672395833333322},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":9.6000000000000014}," "," "," "," "," "]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D17*E17)","v":6.51},{"$f":"SUM(F17/D6)","v":0.67812499999999987},{"$f":"SUM(F17/J$6)","v":0.24073437499999994},null,null,null,null,null,null,"(ton)",{"$f":"SUM(P16+0.5)","v":10.100000000000001}," "," "," "," "," "]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D18*E18)","v":11.81},{"$f":"SUM(F18/D6)","v":1.2302083333333331},{"$f":"SUM(F18/J$6)","v":0.43672395833333322},null,null,null,null,null,null,null,{"$f":"SUM(P17+0.5)","v":10.600000000000001}," "," "," "," "," "]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F18)","v":179.16884284310021},{"$f":"SUM(G8:G18)","v":18.663421129489603},{"$f":"SUM(H8:H18)","v":6.6255145009688077}]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F6>0,F6-F19,\" \")","v":" "},{"$f":"IF(G6>0,F20/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H19),\"\")","v":""}]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null," ",null,"Baleage "]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D22*E22)","v":33},{"$f":"SUM(F22/D6)","v":3.4374999999999996},{"$f":"SUM(F22/J$6)","v":1.2203124999999997},null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D23*E23)","v":13.34},{"$f":"SUM(F23/D6)","v":1.3895833333333332},0.4933020833333332,null,null,null,null,null,null,null,"The baling rate includes binding."]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F24/D6)","v":1.8062499999999997},0.64121874999999984,null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$39+2","v":15.17},30.34,{"$f":"SUM(F25/D6)","v":3.160416666666666},1.1219479166666664,null,null,null,null,null,null,"*","Nitrogen is applied in split applications."]
["Hauling",null,"bale",{"$f":"+J$6","v":27.042253521126767},{"$f":"'List Page'!$C$30","v":5.42},{"$f":"SUM(D26*E26)","v":146.56901408450707},{"$f":"SUM(F26/D6)","v":15.267605633802818},5.42,null,null,null,null,null,null,"*","Lime prorated at one ton over three years."]
["Wrapping",null,"bale",{"$f":"+J$6","v":27.042253521126767},{"$f":"+'List Page'!C$35","v":5.5},{"$f":"(E27*D27)","v":148.73239436619721},{"$f":"SUM(F27/D6)","v":15.492957746478874},5.5,null,null,null,null,null,null,"*","Based on inline tube wrapping."]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F22:F27)","v":389.32140845070433},{"$f":"SUM(G22:G27)","v":40.554313380281691},{"$f":"SUM(H22:H27)","v":14.39678125},null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F19)","v":179.16884284310021},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D29*E29)/2","v":7.1667537137240087},{"$f":"F29/D6","v":0.74653684517958419},{"$f":"SUM(F29/J$6)","v":0.26502058003875234},null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D30*E30)","v":0},{"$f":"F30/D6","v":0},{"$f":"SUM(F30/J$6)","v":0},null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!$B$21","v":0.15},{"$f":"SUM(F19+F28+F29+F30)","v":575.65700500752848},{"$f":"D32*E32","v":86.348550751129267},{"$f":"F32/D6","v":8.9946407032426308},{"$f":"SUM(F32/J$6)","v":3.1930974496511335},null,null,null,null,null,null,"*","Establishment pro-rated expenses for hay are set for ten years."]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F19+F28+F29+F30)","v":575.65700500752848},{"$f":"SUM(G19+G28+G29+G30)","v":59.964271354950874},{"$f":"SUM(H19+H28+H29+H30)","v":21.28731633100756}]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F6>0,F6-F33,\" \")","v":" "},{"$f":"IF(G6>0,F34/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H33),\"\")","v":""}]
[]
[]
[]
["Bermudagrass, Establishment",null,null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,10]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D43*E43","v":15.66}]
["Seed","Bermudagrass","lb",{"$f":"+'Input Table'!I$19","v":6.5},{"$f":"+'Input Price List'!B$9","v":8.48},{"$f":"E44*D44","v":55.120000000000005}]
["Sprigging","Bermudagrass","acre",null,{"$f":"+'Input Price List'!B$10","v":0},{"$f":"E45*D45","v":0}]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$19","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D46*E46)","v":35.91847826086957}]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$19","v":40},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},24.543005671077506]
[null,"K2O","lb",{"$f":"+'Input Table'!L$19","v":80},{"$f":"'Input Price List'!B$28","v":0.4088},32.704000000000001]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$19","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D50*E50)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F43:F50)","v":263.91548393194711}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D53*E53)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Sprigging",null,"acre",1,{"$f":"+'List Page'!C$36","v":0},0]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F53:F55)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F43:F50)","v":263.91548393194711},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D57*E57)/2","v":10.556619357277885}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F51+F56+F57)","v":303.36210328922499}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bermudagrass, Baleage"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay","Bermudagrass","ton",{"$f":"+'Input Table'!AU$19*1.6","v":9.6000000000000014},null,{"$f":"D120*E120","v":0},{"$f":"SUM(F120/D120)","v":0},{"$f":"IF(F120>0,SUM(F120/J$6),\"\")","v":""}]
["Expenses"]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I154)","v":{"$error":"#DIV/0!"}},{"$f":"+F$58","v":303.36210328922499},{"$f":"D122*E122","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F122/D120)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F122/J$6)","v":{"$error":"#DIV/0!"}}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D123*E123)","v":35.91847826086957},{"$f":"SUM(F123/D120)","v":3.7415081521739131},1.3282353940217391]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F124/D120)","v":1.9174223180529297},0.68068492290879001]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F125/D120)","v":1.2774999999999996},0.45351249999999987]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D126*E126)","v":25.42},{"$f":"SUM(F126/D120)","v":2.6479166666666663},{"$f":"SUM(F126/J$6)","v":0.94001041666666652}]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D127*E127)","v":14.397900000000002},{"$f":"SUM(F127/D120)","v":1.4997812499999998},{"$f":"SUM(F127/J$6)","v":0.53242234374999997}]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D129*E129)","v":12.295000000000002},{"$f":"SUM(F129/D120)","v":1.2807291666666667},{"$f":"SUM(F129/J$6)","v":0.45465885416666663}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D130*E130)","v":11.81},{"$f":"SUM(F130/D120)","v":1.2302083333333331},{"$f":"SUM(F130/J$6)","v":0.43672395833333322}]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D131*E131)","v":6.51},{"$f":"SUM(F131/D120)","v":0.67812499999999987},{"$f":"SUM(F131/J$6)","v":0.24073437499999994}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D132*E132)","v":11.81},{"$f":"SUM(F132/D120)","v":1.2302083333333331},{"$f":"SUM(F132/J$6)","v":0.43672395833333322}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F122:F132)","v":{"$error":"#DIV/0!"}},{"$f":"F133/D120","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H122:H132)","v":{"$error":"#DIV/0!"}}]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F120>0,F120-F133,\" \")","v":" "},{"$f":"IF(G120>0,F134/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H133),\"\")","v":""}]
["Custom Machinery Cost"]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D136*E136)","v":33},{"$f":"SUM(F136/D120)","v":3.4374999999999996},{"$f":"SUM(F136/J$6)","v":1.2203124999999997}]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D137*E137)","v":13.34},{"$f":"SUM(F137/D120)","v":1.3895833333333332},0.4933020833333332]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F138/D120)","v":1.8062499999999997},0.64121874999999984]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$39+2","v":15.17},30.34,{"$f":"SUM(F139/D120)","v":3.160416666666666},1.1219479166666664]
["Hauling",null,"bale",{"$f":"+J$6","v":27.042253521126767},{"$f":"'List Page'!$C$30","v":5.42},146.56901408450707,{"$f":"SUM(F140/D120)","v":15.267605633802818},5.42]
["Wrapping",null,"bale",{"$f":"+J$6","v":27.042253521126767},{"$f":"+'List Page'!C$35","v":5.5},{"$f":"(E141*D141)","v":148.73239436619721},{"$f":"SUM(F141/D120)","v":15.492957746478874},5.5]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F136:F141)","v":389.32140845070433},{"$f":"SUM(G136:G141)","v":40.554313380281691},{"$f":"SUM(H136:H141)","v":14.39678125}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F133)","v":{"$error":"#DIV/0!"}},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D143*E143)/2","v":{"$error":"#DIV/0!"}},{"$f":"F143/D120","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F143/J$6)","v":{"$error":"#DIV/0!"}}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D144*E144)","v":0},{"$f":"F144/D120","v":0},{"$f":"SUM(F144/J$6)","v":0}]
["Storage"]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!$B$21","v":0.15},{"$f":"SUM(H133+H142+H143)","v":{"$error":"#DIV/0!"}},{"$f":"D146*E146","v":{"$error":"#DIV/0!"}},{"$f":"F146/D120","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F146/J$6)","v":{"$error":"#DIV/0!"}}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F133+F142+F143+F144)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G133+G142+G143+G144)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H133+H142+H143+H144)","v":{"$error":"#DIV/0!"}}]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F120>0,F120-F147,\" \")","v":" "},{"$f":"IF(G120>0,F148/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H147),\"\")","v":""}]
[]
[]
["Bermudagrass, Establishment"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D156*E156","v":15.66}]
["Seed","Bermudagrass","lb",{"$f":"+'Input Table'!I$19","v":6.5},{"$f":"+'Input Price List'!B$9","v":8.48},{"$f":"E157*D157","v":55.120000000000005}]
["Sprigging","Bermudagrass","acre",null,{"$f":"+'Input Price List'!B$10","v":0},{"$f":"E158*D158","v":0}]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$19","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D159*E159)","v":35.91847826086957}]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$19","v":40},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},24.543005671077506]
[null,"K2O","lb",{"$f":"+'Input Table'!L$19","v":80},{"$f":"'Input Price List'!B$28","v":0.4088},32.704000000000001]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$19","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D163*E163)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F156:F163)","v":263.91548393194711}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D166*E166)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Sprigging",null,"acre",1,{"$f":"+'List Page'!C$36","v":0},0]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F166:F168)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F156:F163)","v":263.91548393194711},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D170*E170)/2","v":10.556619357277885}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F164+F169+F170)","v":303.36210328922499}]

{"sheet":"Bermudagrass Pasture","index":11,"n_rows":158,"n_cols":19,"rows_kept":158,"cut":false,"hidden":false,"merged":[[136,0,136,4],[157,0,157,4],[137,0,137,5],[138,0,138,5],[150,0,150,4],[155,0,155,4],[16,0,16,4],[19,0,19,4],[22,0,22,4],[25,0,25,5],[25,7,27,7],[26,0,26,5],[130,0,130,4],[133,0,133,4],[38,0,38,4],[43,0,43,4],[45,0,45,4]]}
["Bermudagrass, Pasture",null,null,null,null,null,null,null,null,null,"Pasture"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,null,null,null,null,"Amount",null,null,null,null,"*","The budget is based on no-till establishment."]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,null,null,"*","Nitrogen is applied in split applications."]
["Expenses",null,null,null,null,null,null,null,null,null,"*","Lime prorated at one ton over three years."]
["Prorated Establishment Costs","Bermudagrass","acre",{"$f":"SUM(1/H$29)","v":0.1},{"$f":"+F$45","v":10.556619357277885},{"$f":"D6*E6","v":1.0556619357277885},null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!$C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D7*E7)","v":35.91847826086957},null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!$C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
[null,"K2O","lb",{"$f":"+'Budget Generator'!$C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D10*E10)","v":25.42},null,null,null,null,"*","Establishment pro-rated expenses for pasture are set for ten years."]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!$C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D11*E11)","v":14.397900000000002}]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D13*E13)","v":12.295000000000002}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D14*E14)","v":11.81}]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D15*E15)","v":6.51}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D16*E16)","v":11.81}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F6:F16)","v":149.88829444990549}]
["Custom Machinery Cost"]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},{"$f":"SUM(D19*E19)","v":19.5}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F19:F19)","v":19.5}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F17)","v":149.88829444990549},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D21*E21)/2","v":5.9955317779962201}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D22*E22)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F17+F20+F21+F22)","v":175.38382622790169}]
[]
[]
["Bermudagrass, Establishment",null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,10]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D31*E31","v":15.66}]
["Seed","Bermudagrass","lb",{"$f":"+'Input Table'!I$19","v":6.5},{"$f":"+'Input Price List'!B$9","v":8.48},{"$f":"D32*E32","v":55.120000000000005}]
["Sprigging","Bermudagrass","acre",null,{"$f":"+'Input Price List'!B$10","v":0},0]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$19","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},35.91847826086957]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$19","v":40},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},24.543005671077506]
[null,"K2O","lb",{"$f":"+'Input Table'!L$19","v":80},{"$f":"'Input Price List'!B$28","v":0.4088},32.704000000000001]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$19","v":2},{"$f":"'Input Price List'!B$32","v":43.63},87.26]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F31:F38)","v":263.91548393194711}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D41*E41)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Sprigging",null,"acre",1,{"$f":"+'List Page'!C$36","v":0},0]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F41:F43)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F31:F38)","v":263.91548393194711},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D45*E45)/2","v":10.556619357277885}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F39+F44)","v":292.80548393194709}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bermudagrass, Pasture"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Prorated Establishment Costs","Bermudagrass","acre",{"$f":"SUM(1/H$29)","v":0.1},{"$f":"+F$45","v":10.556619357277885},{"$f":"D120*E120","v":1.0556619357277885}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!$C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D121*E121)","v":35.91847826086957}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!$C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128]
[null,"K2O","lb",{"$f":"+'Budget Generator'!$C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D124*E124)","v":12.71}]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!$C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D125*E125)","v":14.397900000000002}]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D127*E127)","v":12.295000000000002}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D128*E128)","v":11.81}]
["Pest Control","Pest Control Application","acre",1,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D129*E129)","v":6.51}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D130*E130)","v":11.81}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F120:F130)","v":137.17829444990548}]
["Custom Machinery Cost"]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},{"$f":"SUM(D133*E133)","v":19.5}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F133:F133)","v":19.5}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F131)","v":137.17829444990548},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D135*E135)/2","v":5.4871317779962192}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D136*E136)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F131+F134+F135+F136)","v":162.16542622790169}]
["Bermudagrass, Establishment"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D143*E143","v":15.66}]
["Seed","Bermudagrass","lb",{"$f":"+'Input Table'!I$19","v":6.5},{"$f":"+'Input Price List'!B$9","v":8.48},{"$f":"D144*E144","v":55.120000000000005}]
["Sprigging","Bermudagrass","acre",null,{"$f":"+'Input Price List'!B$10","v":0},0]
["Fertilizer","N","lb",{"$f":"+'Input Table'!J$19","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},35.91847826086957]
[null,"P2O5","lb",{"$f":"+'Input Table'!K$19","v":40},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},24.543005671077506]
[null,"K2O","lb",{"$f":"+'Input Table'!L$19","v":80},{"$f":"'Input Price List'!B$28","v":0.4088},32.704000000000001]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Input Table'!M$19","v":2},{"$f":"'Input Price List'!B$32","v":43.63},87.26]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F143:F150)","v":263.91548393194711}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D153*E153)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Sprigging",null,"acre",1,{"$f":"+'List Page'!C$36","v":0},0]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F153:F155)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F143:F150)","v":263.91548393194711},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D157*E157)/2","v":10.556619357277885}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F151+F156)","v":292.80548393194709}]

{"sheet":"Cool Season Grass Hay","index":12,"n_rows":169,"n_cols":29,"rows_kept":169,"cut":false,"hidden":false,"merged":[[162,0,162,4],[168,0,168,4],[147,0,147,4],[49,0,49,4],[53,0,53,4],[55,0,55,4],[148,0,148,4],[166,0,166,4],[1,23,1,28],[1,15,1,20],[0,0,0,7],[1,0,1,7],[18,0,18,4],[0,15,0,28],[150,8,152,8],[114,0,114,7],[115,0,115,7],[132,0,132,4],[133,0,133,4],[146,0,146,4],[150,0,150,5],[151,0,151,5],[19,0,19,4],[37,8,39,8],[38,0,38,5],[37,0,37,5],[32,0,32,4],[33,0,33,4],[34,0,34,4]]}
["Cool Season Grass, Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Cool Season Grass, Hay\",\"- \",+B6)","v":"Cool Season Grass, Hay- Fescue"}]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis",null,null,null,null,null,null,null,"Sensitivity Analysis"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,"Return Above Variable Expenses"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"IF(+'Budget Generator'!C$3=\"Hay\",+'Budget Generator'!C$9,\" \")","v":"Round"},null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,"Variable Costs",null,"Total Costs"]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,null,{"$f":"SUM(R5-25)","v":100},{"$f":"SUM(S5-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S5+25)","v":175},{"$f":"SUM(T5+25)","v":200},null,null,null,"(per bale)",null,"(per bale)"]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10","v":3},{"$f":"IF(I$4=\"Round\",'Input Price List'!G$1,'Input Price List'!H$1)","v":150},{"$f":"D6*E6","v":450},{"$f":"SUM(F6/D6)","v":150},{"$f":"SUM(F6/J$6)","v":53.250000000000007},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM($D$6*2000)/$I$6","v":8.4507042253521121},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":2},{"$f":"SUM(Q$5*P6)-$F$19","v":26.849864562066784},{"$f":"SUM(R$5*$P6)-$F$19","v":76.849864562066784},126.84986456206678,176.84986456206678,226.84986456206678,null,"Yield (ton)",{"$f":"X7-(X7*0.25)","v":1.6875},{"$f":"($F$19/((X6*2000)/$I$6))","v":36.425658121757806},null,{"$f":"($F$34/((X6*2000)/$I$6))","v":95.15958230364572}]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P8-0.5)","v":2.5},{"$f":"SUM(Q$5*P7)-$F$19","v":76.849864562066784},139.34986456206678,201.84986456206678,264.34986456206678,326.84986456206678,null,null,{"$f":"X8-(X8*0.25)","v":2.25},{"$f":"($F$19/((X7*2000)/$I$6))","v":27.319243591318351},null,{"$f":"($F$34/((X7*2000)/$I$6))","v":71.36968672773429}]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I41)","v":0.16666666666666666},{"$f":"+F$56","v":255.82501754253306},{"$f":"D8*E8","v":42.637502923755505},{"$f":"SUM(F8/D6)","v":14.212500974585168},{"$f":"SUM(F8/J$6)","v":5.0454378459777356},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":3},{"$f":"SUM(Q$5*P8)-$F$19","v":126.84986456206678},201.84986456206678,276.84986456206678,351.84986456206678,426.84986456206678,null,null,{"$f":"+D6","v":3},{"$f":"($F$19/((X8*2000)/$I$6))","v":20.489432693488766},null,{"$f":"($F$34/((X8*2000)/$I$6))","v":53.527265045800718}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D9*E9)","v":35.91847826086957},{"$f":"SUM(F9/D6)","v":11.972826086956523},4.2503532608695664,null,null,null,null,null,null,"(ton)",{"$f":"SUM(P8+0.5)","v":3.5},{"$f":"SUM(Q$5*P9)-$F$19","v":176.84986456206678},264.34986456206678,351.84986456206678,439.34986456206678,526.84986456206684,null,null,{"$f":"X8+(X8*0.25)","v":3.75},{"$f":"($F$19/((X9*2000)/$I$6))","v":16.391546154791012},null,{"$f":"($F$34/((X9*2000)/$I$6))","v":42.82181203664058}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F10/D6)","v":6.1357514177693764},2.1781917533081288,null,null,null,null,null,null,null,{"$f":"SUM(P9+0.5)","v":4},{"$f":"SUM(Q$5*P10)-$F$19","v":226.84986456206678},326.84986456206678,426.84986456206678,526.84986456206684,626.84986456206684,null,null,{"$f":"X9+(X9*0.25)","v":4.6875},{"$f":"($F$19/((X10*2000)/$I$6))","v":13.113236923832808},null,{"$f":"($F$34/((X10*2000)/$I$6))","v":34.257449629312461}]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F11/D6)","v":4.0880000000000001},1.4512400000000001]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F12/D6)","v":8.4733333333333345},3.0080333333333336,null,null,null,null,null,null,null,"Return Above Fixed Expenses",null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F13/D6)","v":4.7993000000000006},1.7037515000000003,null,null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,null,null,"Price ($/bale)"]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R14-25)","v":100},{"$f":"SUM(S14-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S14+25)","v":175},{"$f":"SUM(T14+25)","v":200},null,null,null,{"$f":"IF($I$4=\"Round\",SUM(Z14-5),SUM(Z14-1))","v":43.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14-5),SUM(AA14-1))","v":48.250000000000007},{"$f":"+H6","v":53.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14+5),SUM(AA14+1))","v":58.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AB14+5),SUM(AB14+1))","v":63.250000000000007}]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D15*E15)","v":12.295000000000002},{"$f":"SUM(F15/D6)","v":4.0983333333333336},{"$f":"SUM(F15/J$6)","v":1.4549083333333337},null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":2},{"$f":"SUM(Q$5*P15)-$F$34","v":-252.34308489409057},{"$f":"SUM(R$5*$P15)-$F$34","v":-202.34308489409057},-152.34308489409057,-102.34308489409057,-52.343084894090566,null,"Yield (bale)",{"$f":"SUM(X16-2)","v":4.4507042253521121},{"$f":"SUM((Y$14*$X15)-$F$34)/$X15","v":-58.384047555317828},-53.384047555317828,-48.384047555317821,-43.384047555317821,-38.384047555317828]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D16*E16)","v":11.81},{"$f":"SUM(F16/D6)","v":3.936666666666667},{"$f":"SUM(F16/J$6)","v":1.3975166666666667},null,null,null,null,null,null,null,{"$f":"SUM(P17-0.5)","v":2.5},{"$f":"SUM(Q$5*P16)-$F$34","v":-202.34308489409057},-139.84308489409057,-77.343084894090566,-14.843084894090566,47.656915105909434,null,null,{"$f":"SUM(X17-2)","v":6.4507042253521121},-26.873054645153776,-21.873054645153783,-16.873054645153779,-11.873054645153777,-6.8730546451537746]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D17*E17)","v":0},{"$f":"SUM(F17/D6)","v":0},{"$f":"SUM(F17/J$6)","v":0},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":3},{"$f":"SUM(Q$5*P17)-$F$34","v":-152.34308489409057},-77.343084894090566,-2.3430848940905662,72.656915105909434,147.65691510590943,null,null,{"$f":"+J6","v":8.4507042253521121},-10.277265045800714,-5.2772650458007115,-0.27726504580071704,4.7227349541992849,9.7227349541992858]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D18*E18)","v":0},{"$f":"SUM(F18/D6)","v":0},{"$f":"SUM(F18/J$6)","v":0},null,null,null,null,null,null,"(ton)",{"$f":"SUM(P17+0.5)","v":3.5},{"$f":"SUM(Q$5*P18)-$F$34","v":-102.34308489409057},-14.843084894090566,72.656915105909434,160.15691510590943,247.65691510590943,null,null,{"$f":"SUM(X17+2)","v":10.450704225352112},-3.3502732453406681E-2,4.966497267546595,9.9664972675465915,14.966497267546591,19.966497267546593]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F18)","v":173.15013543793322},{"$f":"SUM(G8:G18)","v":57.716711812644412},{"$f":"SUM(H8:H18)","v":20.489432693488766},null,null,null,null,null,null,null,{"$f":"SUM(P18+0.5)","v":4},{"$f":"SUM(Q$5*P19)-$F$34","v":-52.343084894090566},47.656915105909434,147.65691510590943,247.65691510590943,347.65691510590943,null,null,{"$f":"SUM(X18+2)","v":12.450704225352112},6.9192771182348149,11.919277118234817,16.91927711823481,21.91927711823481,26.91927711823481]
["Return over Variable Expenses",null,null,null,null,{"$f":"F6-F19","v":276.84986456206678},{"$f":"F20/D6","v":92.283288187355595},{"$f":"SUM(H6-H19)","v":32.760567306511241}]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay "]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D22*E22)","v":33},{"$f":"SUM(F22/D6)","v":11},{"$f":"SUM(F22/J$6)","v":3.9050000000000002},null,null,null,null," ",null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D23*E23)","v":13.34},{"$f":"SUM(F23/D6)","v":4.4466666666666663},{"$f":"SUM(F23/J$6)","v":1.5785666666666667},null,null,null,null,null,null,null,"The baling rate includes binding."]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},{"$f":"SUM(D24*E24)","v":17.34},{"$f":"SUM(F24/D6)","v":5.78},{"$f":"SUM(F24/J$6)","v":2.0519000000000003},null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!B$39)","v":13.17},{"$f":"SUM(D26*E25)","v":111.29577464788731},{"$f":"SUM(F25/D6)","v":37.098591549295769},{"$f":"SUM(F25/J$6)","v":13.17},null,null,null,null,null,null,"*","Sixty pounds of nitrogen will be applied in March, with the remainder applied during the growing season. If clover is included, it is assumed that "]
["Hauling",null,"bale",{"$f":"+J$6","v":8.4507042253521121},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E26*D26)","v":45.802816901408448},{"$f":"SUM(F26/D6)","v":15.267605633802816},{"$f":"SUM(F26/J$6)","v":5.42},null,null,null,null,null,null,null,"60 pounds of nitrogen will come from the clover."]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F22:F26)","v":220.77859154929575},{"$f":"SUM(G22:G26)","v":73.592863849765251},{"$f":"SUM(H22:H26)","v":26.125466666666668},null,null,null,null,null,null,"*","Lime prorated at one ton over three years."]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F19)","v":173.15013543793322},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D28*E28)/2","v":6.9260054175173291},{"$f":"F28/D6","v":2.3086684725057762},{"$f":"SUM(F28/J$6)","v":0.81957730773955062},null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D29*E29)","v":0},{"$f":"F29/D6","v":0},{"$f":"SUM(F29/J$6)","v":0},null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":8.4507042253521121},{"$f":"IF(B$31=\"Hay Barn\",+'List Page'!C$18,IF(B$31=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D31*E31)","v":37.458436855178121},{"$f":"F31/D6","v":12.486145618392706},{"$f":"SUM(F31/J$6)","v":4.4325816945294116},null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$31=\"Hay barn\",+'List Page'!B$18,IF(B$31=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(F19+F27+F28+F29)","v":400.8547324047463},{"$f":"D32*E32","v":14.029915634166121},{"$f":"F32/D6","v":4.6766385447220404},{"$f":"SUM(F32/J$6)","v":1.6602066833763245},null,null,null,null,null,null,"*","Establishment pro-rated expenses for hay are set for six years."]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F31:F32)","v":51.488352489344244},{"$f":"SUM(G31:G32)","v":17.162784163114747},{"$f":"SUM(H31:H32)","v":6.0927883779057357}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F19+F27+F28+F33+F29)","v":452.34308489409057},{"$f":"SUM(G19+G27+G28+G33+G29)","v":150.78102829803018},{"$f":"SUM(H19+H27+H28+H33+H29)","v":53.527265045800718}]
["Return to Land & Management",null,null,null,null,{"$f":"F6-F34","v":-2.3430848940905662},{"$f":"G6-G34","v":-0.78102829803017926},{"$f":"H6-H34","v":-0.27726504580071065}]
[]
[]
["Cool Season Grass, Establishment",null,null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,6]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D43*E43","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$44=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E44*D44","v":23.275000000000002}]
["Fertilizer","N","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D45*E45)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},{"$f":"SUM(D46*E46)","v":36.814508506616257}]
[null,"K2O","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},{"$f":"SUM(D47*E47)","v":24.527999999999999}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D48*E48)","v":12.71}]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$44=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D49*E49)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F43:F49)","v":218.20674763705102}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D52*E52)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},{"$f":"SUM(D53*E53)","v":17.079999999999998}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F52:F53)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F43:F49)","v":218.20674763705102},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D55*E55)/2","v":8.7282699054820405}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F50+F54+F55)","v":255.82501754253306}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cool Season Grass, Hay"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10","v":3},{"$f":"IF(I$4=\"Round\",'Input Price List'!G$1,'Input Price List'!H$1)","v":150},{"$f":"D120*E120","v":450},{"$f":"SUM(F120/D120)","v":150},{"$f":"SUM(F120/J$6)","v":53.250000000000007}]
["Expenses"]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I41)","v":0.16666666666666666},{"$f":"+F$56","v":255.82501754253306},{"$f":"D122*E122","v":42.637502923755505},{"$f":"SUM(F122/D120)","v":14.212500974585168},{"$f":"SUM(F122/J$6)","v":5.0454378459777356}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D123*E123)","v":35.91847826086957},{"$f":"SUM(F123/D120)","v":11.972826086956523},4.2503532608695664]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F124/D120)","v":6.1357514177693764},2.1781917533081288]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F125/D120)","v":4.0880000000000001},1.4512400000000001]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F126/D120)","v":8.4733333333333345},3.0080333333333336]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F127/D120)","v":4.7993000000000006},1.7037515000000003]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D129*E129)","v":12.295000000000002},{"$f":"SUM(F129/D120)","v":4.0983333333333336},{"$f":"SUM(F129/J$6)","v":1.4549083333333337}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D130*E130)","v":11.81},{"$f":"SUM(F130/D120)","v":3.936666666666667},{"$f":"SUM(F130/J$6)","v":1.3975166666666667}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D131*E131)","v":0},{"$f":"SUM(F131/D120)","v":0},{"$f":"SUM(F131/J$6)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D132*E132)","v":0},{"$f":"SUM(F132/D120)","v":0},{"$f":"SUM(F132/J$6)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F122:F132)","v":173.15013543793322},{"$f":"F133/D120","v":57.716711812644405},{"$f":"SUM(H122:H132)","v":20.489432693488766}]
["Return over Variable Expenses",null,null,null,null,{"$f":"F120-F133","v":276.84986456206678},{"$f":"F134/D120","v":92.283288187355595},{"$f":"SUM(H120-H133)","v":32.760567306511241}]
["Custom Machinery Cost"]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D136*E136)","v":33},{"$f":"SUM(F136/D120)","v":11},{"$f":"SUM(F136/J$6)","v":3.9050000000000002}]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D137*E137)","v":13.34},{"$f":"SUM(F137/D120)","v":4.4466666666666663},{"$f":"SUM(F137/J$6)","v":1.5785666666666667}]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},{"$f":"SUM(D138*E138)","v":17.34},{"$f":"SUM(F138/D120)","v":5.78},{"$f":"SUM(F138/J$6)","v":2.0519000000000003}]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!B$39)","v":13.17},{"$f":"SUM(D140*E139)","v":111.29577464788731},{"$f":"SUM(F139/D120)","v":37.098591549295769},{"$f":"SUM(F139/J$6)","v":13.17}]
["Hauling",null,"bale",{"$f":"+J$6","v":8.4507042253521121},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E140*D140)","v":45.802816901408448},{"$f":"SUM(F140/D120)","v":15.267605633802816},{"$f":"SUM(F140/J$6)","v":5.42}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F136:F140)","v":220.77859154929575},{"$f":"SUM(G136:G140)","v":73.592863849765251},{"$f":"SUM(H136:H140)","v":26.125466666666668}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F133)","v":173.15013543793322},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D142*E142)/2","v":6.9260054175173291},{"$f":"F142/D120","v":2.3086684725057762},{"$f":"SUM(F142/J$6)","v":0.81957730773955062}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D143*E143)","v":0},{"$f":"F143/D120","v":0},{"$f":"SUM(F143/J$6)","v":0}]
["Storage"]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":8.4507042253521121},{"$f":"IF(B$31=\"Hay Barn\",+'List Page'!C$18,IF(B$31=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D145*E145)","v":37.458436855178121},{"$f":"F145/D120","v":12.486145618392706},{"$f":"SUM(F145/J$6)","v":4.4325816945294116}]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$31=\"Hay barn\",+'List Page'!B$18,IF(B$31=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(H133+H141+H142)","v":47.434476667894984},{"$f":"D146*E146*D145","v":14.029915634166121},{"$f":"F146/D120","v":4.6766385447220404},{"$f":"SUM(F146/J$6)","v":1.6602066833763245}]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F145:F146)","v":51.488352489344244},{"$f":"SUM(G145:G146)","v":17.162784163114747},{"$f":"SUM(H145:H146)","v":6.0927883779057357}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F133+F141+F142+F147+F143)","v":452.34308489409057},{"$f":"SUM(G133+G141+G142+G147+G143)","v":150.78102829803018},{"$f":"SUM(H133+H141+H142+H147+H143)","v":53.527265045800718}]
["Return to Land & Management",null,null,null,null,{"$f":"F120-F148","v":-2.3430848940905662},{"$f":"G120-G148","v":-0.78102829803017926},{"$f":"H120-H148","v":-0.27726504580071065}]
[]
["Cool Season Grass, Establishment",null,null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,6]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D156*E156","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$44=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E157*D157","v":23.275000000000002}]
["Fertilizer","N","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D158*E158)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},{"$f":"SUM(D159*E159)","v":36.814508506616257}]
[null,"K2O","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},{"$f":"SUM(D160*E160)","v":24.527999999999999}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D161*E161)","v":12.71}]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$44=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D162*E162)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F156:F162)","v":218.20674763705102}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D165*E165)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},{"$f":"SUM(D166*E166)","v":17.079999999999998}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F165:F166)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F156:F162)","v":218.20674763705102},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D168*E168)/2","v":8.7282699054820405}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F163+F167+F168)","v":255.82501754253306}]

{"sheet":"Cool Season Grass Baleage","index":13,"n_rows":169,"n_cols":23,"rows_kept":169,"cut":false,"hidden":false,"merged":[[168,0,168,4],[133,0,133,4],[146,0,146,4],[147,0,147,4],[162,0,162,4],[150,0,150,5],[151,0,151,5],[166,0,166,4],[150,8,152,8],[18,0,18,4],[19,0,19,4],[0,0,0,7],[0,15,0,20],[32,0,32,4],[132,0,132,4],[33,0,33,4],[37,0,37,5],[37,8,39,8],[38,0,38,5],[49,0,49,4],[53,0,53,4],[55,0,55,4],[114,0,114,7],[115,0,115,7],[0,23,0,28],[1,0,1,7],[2,24,3,24],[4,22,7,22],[13,22,17,22]]}
["Cool Season Grass, Baleage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return Above Variable Expenses"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"+'Budget Generator'!C$9","v":"Round"},null,null,null,null,null,null,null,{"$f":"SUM(R4-25)","v":-50},{"$f":"SUM(S4-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S4+25)","v":25},{"$f":"SUM(T4+25)","v":50}]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,{"$f":"SUM(P6-0.5)","v":3.8000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*$P5)-$F$19,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(R$4*$P5)-$F$19,\" \")","v":" "}," "," "," "]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10*1.6","v":4.8000000000000007},null,{"$f":"D6*E6","v":0},{"$f":"SUM(F6/D6)","v":0},{"$f":"SUM(F6/J$6)","v":0},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM($D$6*2000)/$I$6","v":13.521126760563384},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":4.3000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*$P6)-$F$19,\" \")","v":" "}," "," "," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield",{"$f":"+D6","v":4.8000000000000007}," "," "," "," "," "]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I41)","v":0.16666666666666666},{"$f":"+F$56","v":255.82501754253306},{"$f":"D8*E8","v":42.637502923755505},{"$f":"SUM(F8/D6)","v":8.8828131091157285},{"$f":"SUM(F8/J$6)","v":3.1533986537360836},null,null,null,null,null,null,"(ton)",{"$f":"SUM(P7+0.5)","v":5.3000000000000007}," "," ",{"$f":"IF($E$6>0,SUM(S$4*$P8)-$F$19,\" \")","v":" "}," "," "]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D9*E9)","v":35.91847826086957},{"$f":"SUM(F9/D6)","v":7.4830163043478262},2.6564707880434781,null,null,null,null,null,null,null,{"$f":"SUM(P8+0.5)","v":5.8000000000000007}," "," "," "," ",{"$f":"IF($E$6>0,SUM(U$4*$P9)-$F$19,\" \")","v":" "}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F10/D6)","v":3.8348446361058595},1.36136984581758]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F11/D6)","v":2.5549999999999993},0.90702499999999975,null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F12/D6)","v":5.2958333333333325},1.880020833333333,null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F13/D6)","v":2.9995624999999997},1.0648446874999999,null,null,null,null,null,null,null,null,{"$f":"SUM(R13-25)","v":-50},{"$f":"SUM(S13-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S13+25)","v":25},{"$f":"SUM(T13+25)","v":50}]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P15-0.5)","v":3.8000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*$P14)-$F$33,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(R$4*$P14)-$F$33,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(S$4*$P14)-$F$33,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(T$4*$P14)-$F$33,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(U$4*$P14)-$F$33,\" \")","v":" "}]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D15*E15)","v":12.295000000000002},{"$f":"SUM(F15/D6)","v":2.5614583333333334},{"$f":"SUM(F15/J$6)","v":0.90931770833333325},null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":4.3000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*P15)-$F$33,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(R$4*$P15)-$F$33,\" \")","v":" "}," "," "," "]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D16*E16)","v":11.81},{"$f":"SUM(F16/D6)","v":2.4604166666666663},{"$f":"SUM(F16/J$6)","v":0.87344791666666644},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":4.8000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*P16)-$F$33,\" \")","v":" "}," "," "," "," "]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D17*E17)","v":0},{"$f":"SUM(F17/D6)","v":0},{"$f":"SUM(F17/J$6)","v":0},null,null,null,null,null,null,"(ton)",{"$f":"SUM(P16+0.5)","v":5.3000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*P17)-$F$33,\" \")","v":" "}," "," "," "," "]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D18*E18)","v":0},{"$f":"SUM(F18/D6)","v":0},{"$f":"SUM(F18/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P17+0.5)","v":5.8000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*P18)-$F$33,\" \")","v":" "}," "," "," "," "]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F18)","v":173.15013543793322},{"$f":"SUM(G8:G18)","v":36.072944882902746},{"$f":"SUM(H8:H18)","v":12.805895433430475}]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F6>0,F6-F19,\" \")","v":" "},{"$f":"IF(G6>0,F19/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H19),\"\")","v":""}]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baleage "]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D22*E22)","v":33},{"$f":"SUM(F22/D6)","v":6.8749999999999991},{"$f":"SUM(F22/J$6)","v":2.4406249999999994},null,null,null,null," ",null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D23*E23)","v":13.34},{"$f":"SUM(F23/D6)","v":2.7791666666666663},0.98660416666666639,null,null,null,null,null,null,null,"The baling rate includes binding."]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},{"$f":"SUM(D24*E24)","v":17.34},{"$f":"SUM(F24/D6)","v":3.6124999999999994},1.2824374999999997,null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$39+2","v":15.17},{"$f":"SUM(D25*E25)","v":30.34},{"$f":"SUM(F25/D6)","v":6.320833333333332},2.2438958333333328,null,null,null,null,null,null,"*","Based on inline tube wrapping."]
["Hauling",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"'List Page'!$C$30","v":5.42},{"$f":"SUM(D26*E26)","v":73.284507042253537},{"$f":"SUM(F26/D6)","v":15.267605633802818},5.42,null,null,null,null,null,null,"*","Sixty pounds of nitrogen will be applied in March, with the remainder applied during the growing season. If clover is included, it is assumed that"]
["Wrapping",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!C$35","v":5.5},{"$f":"(E27*D27)","v":74.366197183098606},{"$f":"SUM(F27/D6)","v":15.492957746478874},5.5,null,null,null,null,null,null,null,"60 pounds of nitrogen will come from the clover."]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F22:F27)","v":241.67070422535215},{"$f":"SUM(G22:G27)","v":50.348063380281687},{"$f":"SUM(H22:H27)","v":17.873562499999998},null,null,null,null,null,null,"*","Lime prorated at one ton over three years."]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F19)","v":173.15013543793322},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D29*E29)/2","v":6.9260054175173291},{"$f":"F29/D6","v":1.4429177953161101},{"$f":"SUM(F29/J$6)","v":0.51223581733721901},null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D30*E30)","v":0},{"$f":"F30/D6","v":0},{"$f":"SUM(F30/J$6)","v":0},null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!$B$21","v":0.15},{"$f":"SUM(F19+F28+F29+F30)","v":421.7468450808027},{"$f":"D32*E32","v":63.262026762120399},{"$f":"F32/D6","v":13.179588908775081},{"$f":"SUM(F32/J$6)","v":4.6787540626151536},null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F19+F28+F29+F30)","v":421.7468450808027},{"$f":"SUM(G19+G28+G29+G30)","v":87.863926058500539},{"$f":"SUM(H19+H28+H29+H30)","v":31.191693750767694},null,null,null,null,null,null,"*","Establishment pro-rated expenses for hay are set for six years."]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F6>0,F6-F33,\" \")","v":" "},{"$f":"IF(G6>0,F34/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H33),\"\")","v":""}]
[]
[]
[]
["Cool Season Grass, Establishment",null,null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,6]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D43*E43","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$44=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E44*D44","v":23.275000000000002}]
["Fertilizer","N","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D45*E45)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},{"$f":"SUM(D46*E46)","v":36.814508506616257}]
[null,"K2O","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},{"$f":"SUM(D47*E47)","v":24.527999999999999}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D48*E48)","v":12.71}]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$44=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D49*E49)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F43:F49)","v":218.20674763705102}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D52*E52)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},{"$f":"SUM(D53*E53)","v":17.079999999999998}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F52:F53)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F43:F49)","v":218.20674763705102},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D55*E55)/2","v":8.7282699054820405}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F50+F54+F55)","v":255.82501754253306}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cool Season Grass, Baleage"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10*1.6","v":4.8000000000000007},null,{"$f":"D120*E120","v":0},{"$f":"SUM(F120/D120)","v":0},{"$f":"SUM(F120/J$6)","v":0}]
["Expenses"]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I155)","v":{"$error":"#DIV/0!"}},{"$f":"+F$56","v":255.82501754253306},{"$f":"D122*E122","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F122/D120)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F122/J$6)","v":{"$error":"#DIV/0!"}}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D123*E123)","v":35.91847826086957},{"$f":"SUM(F123/D120)","v":7.4830163043478262},2.6564707880434781]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F124/D120)","v":3.8348446361058595},1.36136984581758]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F125/D120)","v":2.5549999999999993},0.90702499999999975]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F126/D120)","v":5.2958333333333325},1.880020833333333]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F127/D120)","v":2.9995624999999997},1.0648446874999999]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D129*E129)","v":12.295000000000002},{"$f":"SUM(F129/D120)","v":2.5614583333333334},{"$f":"SUM(F129/J$6)","v":0.90931770833333325}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D130*E130)","v":11.81},{"$f":"SUM(F130/D120)","v":2.4604166666666663},{"$f":"SUM(F130/J$6)","v":0.87344791666666644}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D131*E131)","v":0},{"$f":"SUM(F131/D120)","v":0},{"$f":"SUM(F131/J$6)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D132*E132)","v":0},{"$f":"SUM(F132/D120)","v":0},{"$f":"SUM(F132/J$6)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F122:F132)","v":{"$error":"#DIV/0!"}},{"$f":"F133/D120","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H122:H132)","v":{"$error":"#DIV/0!"}}]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F120>0,F120-F133,\" \")","v":" "},{"$f":"IF(G120>0,F133/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H133),\"\")","v":""}]
["Custom Machinery Cost"]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D136*E136)","v":33},{"$f":"SUM(F136/D120)","v":6.8749999999999991},{"$f":"SUM(F136/J$6)","v":2.4406249999999994}]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D137*E137)","v":13.34},{"$f":"SUM(F137/D120)","v":2.7791666666666663},0.98660416666666639]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},{"$f":"SUM(D138*E138)","v":17.34},{"$f":"SUM(F138/D120)","v":3.6124999999999994},1.2824374999999997]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$39+2","v":15.17},{"$f":"SUM(D139*E139)","v":30.34},{"$f":"SUM(F139/D120)","v":6.320833333333332},2.2438958333333328]
["Hauling",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"'List Page'!$C$30","v":5.42},{"$f":"SUM(D140*E140)","v":73.284507042253537},{"$f":"SUM(F140/D120)","v":15.267605633802818},5.42]
["Wrapping",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!C$35","v":5.5},{"$f":"(E141*D141)","v":74.366197183098606},{"$f":"SUM(F141/D120)","v":15.492957746478874},5.5]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F136:F141)","v":241.67070422535215},{"$f":"SUM(G136:G141)","v":50.348063380281687},{"$f":"SUM(H136:H141)","v":17.873562499999998}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F133)","v":{"$error":"#DIV/0!"}},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D143*E143)/2","v":{"$error":"#DIV/0!"}},{"$f":"F143/D120","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F143/J$6)","v":{"$error":"#DIV/0!"}}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D144*E144)","v":0},{"$f":"F144/D120","v":0},{"$f":"SUM(F144/J$6)","v":0}]
["Storage"]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!$B$21","v":0.15},{"$f":"SUM(H133+H142+H143)","v":{"$error":"#DIV/0!"}},{"$f":"D146*E146","v":{"$error":"#DIV/0!"}},{"$f":"F146/D120","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F146/J$6)","v":{"$error":"#DIV/0!"}}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F133+F142+F143+F144)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G133+G142+G143+G144)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H133+H142+H143+H144)","v":{"$error":"#DIV/0!"}}]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F120>0,F120-F147,\" \")","v":" "},{"$f":"IF(G120>0,F148/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H147),\"\")","v":""}]
[]
[]
["Cool Season Grass, Establishment",null,null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,6]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D156*E156","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$44=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E157*D157","v":23.275000000000002}]
["Fertilizer","N","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D158*E158)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},{"$f":"SUM(D159*E159)","v":36.814508506616257}]
[null,"K2O","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},{"$f":"SUM(D160*E160)","v":24.527999999999999}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D161*E161)","v":12.71}]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$44=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D162*E162)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F156:F162)","v":218.20674763705102}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D165*E165)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},{"$f":"SUM(D166*E166)","v":17.079999999999998}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F165:F166)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F156:F162)","v":218.20674763705102},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D168*E168)/2","v":8.7282699054820405}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F163+F167+F168)","v":255.82501754253306}]

{"sheet":"Cool Season Grass Pasture","index":14,"n_rows":157,"n_cols":19,"rows_kept":157,"cut":false,"hidden":false,"merged":[[156,0,156,4],[25,7,27,7],[133,0,133,4],[138,0,138,5],[139,0,139,5],[37,0,37,4],[41,0,41,4],[43,0,43,4],[26,0,26,5],[25,0,25,5],[130,0,130,4],[136,0,136,4],[19,0,19,4],[22,0,22,4],[16,0,16,4],[150,0,150,4],[154,0,154,4]]}
["Cool Season Grass, Pasture",null,null,null,null,null,null,null,null,null,"Pasture"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,null,null,null,null,"Amount",null,null,null,null,"*","The budget is based on no-till establishment."]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,null,null,"*","Sixty pounds of nitrogen will be applied in March, with the remainder applied during the growing season. If clover is included, it is assumed that"]
["Expenses",null,null,null,null,null,null,null,null,null,null,"60 pounds of nitrogen will come from the clover."]
["Prorated Establishment Costs",{"$f":"+ForageSpecies","v":"Fescue"},"acre",{"$f":"SUM(1/H$29)","v":0.1},{"$f":"+F44","v":255.82501754253306},{"$f":"D6*E6","v":25.582501754253308},null,null,null,null,"*","Lime prorated at one ton over three years."]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!$C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D7*E7)","v":35.91847826086957},null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!$C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"K2O","lb",{"$f":"+'Budget Generator'!$C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71,null,null,null,null,"*","Establishment pro-rated expenses for hay are set for ten years."]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!$C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D13*E13)","v":12.295000000000002}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D14*E14)","v":11.81}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D15*E15)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D16*E16)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F6:F16)","v":143.38513426843102}]
["Custom Machinery Cost"]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},{"$f":"SUM(D19*E19)","v":19.5}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F19:F19)","v":19.5}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F17)","v":143.38513426843102},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D21*E21)/2","v":5.735405370737241}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D22*E22)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F17+F20+F21+F22)","v":168.62053963916827}]
[]
[]
["Cool Season Grass, Establishment",null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,10]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D31*E31","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$32=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E32*D32","v":23.275000000000002}]
["Fertilizer","N","lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D33*E33)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B32=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},{"$f":"SUM(D34*E34)","v":36.814508506616257}]
[null,"K2O","lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},{"$f":"SUM(D35*E35)","v":24.527999999999999}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D36*E36)","v":12.71}]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$32=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D37*E37)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F31:F37)","v":218.20674763705102}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D40*E40)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},{"$f":"SUM(D41*E41)","v":17.079999999999998}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F40:F41)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F31:F37)","v":218.20674763705102},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D43*E43)/2","v":8.7282699054820405}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F38+F42+F43)","v":255.82501754253306}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cool Season Grass, Pasture"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Prorated Establishment Costs",{"$f":"+ForageSpecies","v":"Fescue"},"acre",{"$f":"SUM(1/H$29)","v":0.1},{"$f":"+F158","v":0},{"$f":"D120*E120","v":0}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!$C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D121*E121)","v":35.91847826086957}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!$C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128]
[null,"K2O","lb",{"$f":"+'Budget Generator'!$C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!$C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D127*E127)","v":12.295000000000002}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D128*E128)","v":11.81}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D129*E129)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D130*E130)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F120:F130)","v":117.8026325141777}]
["Custom Machinery Cost"]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},{"$f":"SUM(D133*E133)","v":19.5}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F133:F133)","v":19.5}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F131)","v":117.8026325141777},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D135*E135)/2","v":4.7121053005671083}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D136*E136)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F131+F134+F135+F136)","v":142.01473781474482}]
[]
["Cool Season Grass, Establishment"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D144*E144","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$32=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E145*D145","v":23.275000000000002}]
["Fertilizer","N","lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D146*E146)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B145=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},{"$f":"SUM(D147*E147)","v":36.814508506616257}]
[null,"K2O","lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},{"$f":"SUM(D148*E148)","v":24.527999999999999}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},{"$f":"SUM(D149*E149)","v":12.71}]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$32=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D150*E150)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F144:F150)","v":218.20674763705102}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D153*E153)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},{"$f":"SUM(D154*E154)","v":17.079999999999998}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F153:F154)","v":28.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F144:F150)","v":218.20674763705102},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D156*E156)/2","v":8.7282699054820405}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F151+F155+F156)","v":255.82501754253306}]

{"sheet":"Cool Season Grass Clove Hay","index":15,"n_rows":174,"n_cols":29,"rows_kept":174,"cut":false,"hidden":false,"merged":[[173,0,173,4],[51,0,51,4],[56,0,56,4],[166,0,166,4],[116,0,116,7],[117,0,117,7],[142,0,142,4],[148,0,148,4],[149,0,149,4],[150,0,150,4],[171,0,171,4],[135,0,135,4],[134,0,134,4],[37,8,39,8],[58,0,58,4],[0,15,0,28],[26,0,26,4],[33,0,33,4],[34,0,34,4],[0,0,0,7],[32,0,32,4],[1,23,1,28],[18,0,18,4],[19,0,19,4],[1,15,1,20],[1,0,1,7]]}
["Cool Season Grass Clover, Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Cool Season Grass Clover, Hay\",\"- \",+ForageSpecies)","v":"Cool Season Grass Clover, Hay- Fescue"}]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis",null,null,null,null,null,null,null,"Sensitivity Analysis"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,"Return Above Variable Expenses"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"IF(+'Budget Generator'!C$3=\"Hay\",+'Budget Generator'!C$9,\" \")","v":"Round"},null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,"Variable Costs",null,"Total Costs"]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,null,{"$f":"SUM(R5-25)","v":100},{"$f":"SUM(S5-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S5+25)","v":175},{"$f":"SUM(T5+25)","v":200},null,null,null,"(per bale)",null,"(per bale)"]
["Hay",{"$f":"CONCATENATE(+ForageSpecies,\"/\",\"Clover\")","v":"Fescue/Clover"},"ton",2,{"$f":"IF(I$4=\"Round\",'Input Price List'!G$1,'Input Price List'!H$1)","v":150},{"$f":"D6*E6","v":300},{"$f":"SUM(F6/D6)","v":150},{"$f":"SUM(F6/J$6)","v":53.250000000000007},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM(D6*2000)/I6","v":5.6338028169014081},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":1},{"$f":"SUM(Q$5*P6)-$F$19","v":-66.833202104599877},{"$f":"SUM(R$5*$P6)-$F$19","v":-41.833202104599877},-16.833202104599877,8.1667978954001228,33.166797895400123,null,"Yield (ton)",{"$f":"X7-(X7*0.25)","v":1.125},{"$f":"($F$19/((X6*2000)/$I$6))","v":52.645143775229293},null,{"$f":"($F$34/((X6*2000)/$I$6))","v":119.55086599437577}]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P8-0.5)","v":1.5},{"$f":"SUM(Q$5*P7)-$F$19","v":-16.833202104599877},20.666797895400123,58.166797895400123,95.666797895400123,133.16679789540012,null,null,{"$f":"X8-(X8*0.25)","v":1.5},{"$f":"($F$19/((X7*2000)/$I$6))","v":39.483857831421972},null,{"$f":"($F$34/((X7*2000)/$I$6))","v":89.663149495781838}]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I41)","v":0.16666666666666666},{"$f":"+F$59","v":294.18341754253311},{"$f":"D8*E8","v":49.030569590422182},{"$f":"SUM(F8/D6)","v":24.515284795211091},{"$f":"SUM(F8/J$6)","v":8.7029261022999371},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":2},{"$f":"SUM(Q$5*P8)-$F$19","v":33.166797895400123},83.166797895400123,133.16679789540012,183.16679789540012,233.16679789540012,null,null,{"$f":"+D6","v":2},{"$f":"($F$19/((X8*2000)/$I$6))","v":29.612893373566479},null,{"$f":"($F$34/((X8*2000)/$I$6))","v":67.247362121836375}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D9*E9)","v":35.91847826086957},{"$f":"SUM(F9/D6)","v":17.959239130434785},6.3755298913043488,null,null,null,null,null,null,null,{"$f":"SUM(P8+0.5)","v":2.5},{"$f":"SUM(Q$5*P9)-$F$19","v":83.166797895400123},145.66679789540012,208.16679789540012,270.66679789540012,333.16679789540012,null,null,{"$f":"X8+(X8*0.25)","v":2.5},{"$f":"($F$19/((X9*2000)/$I$6))","v":23.690314698853182},null,{"$f":"($F$34/((X9*2000)/$I$6))","v":53.797889697469095}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F10/D6)","v":9.2036271266540641},3.2672876299621931,null,null,null,null,null,null,null,{"$f":"SUM(P9+0.5)","v":3},{"$f":"SUM(Q$5*P10)-$F$19","v":133.16679789540012},208.16679789540012,283.16679789540012,358.16679789540012,433.16679789540012,null,null,{"$f":"X9+(X9*0.25)","v":3.125},{"$f":"($F$19/((X10*2000)/$I$6))","v":18.952251759082547},null,{"$f":"($F$34/((X10*2000)/$I$6))","v":43.038311757975279}]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F11/D6)","v":6.1319999999999997},2.17686]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71,{"$f":"SUM(F12/D6)","v":6.3550000000000004},2.2560250000000002,null,null,null,null,null,null,null,"Return Above Fixed Expenses",null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F13/D6)","v":7.1989500000000008},2.5556272500000006,null,null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,null,null,"Price ($/bale)"]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R14-25)","v":100},{"$f":"SUM(S14-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S14+25)","v":175},{"$f":"SUM(T14+25)","v":200},null,null,null,{"$f":"IF($I$4=\"Round\",SUM(Z14-5),SUM(Z14-1))","v":43.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14-5),SUM(AA14-1))","v":48.250000000000007},{"$f":"+H6","v":53.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14+5),SUM(AA14+1))","v":58.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AB14+5),SUM(AB14+1))","v":63.250000000000007}]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D15*E15)","v":12.295000000000002},{"$f":"SUM(F15/D6)","v":6.1475000000000009},{"$f":"SUM(F15/J$6)","v":2.1823625000000004},null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":1},{"$f":"SUM(Q$5*P15)-$F$34","v":-278.85837815119083},{"$f":"SUM(R$5*$P15)-$F$34","v":-253.85837815119083},-228.85837815119083,-203.85837815119083,-178.85837815119083,null,null,{"$f":"SUM(X16-2)","v":1.6338028169014081},{"$f":"SUM((Y$14*$X15)-$F$34)/$X15","v":-188.63745559253925},-183.63745559253928,-178.63745559253925,-173.63745559253928,-168.63745559253925]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D16*E16)","v":11.81},{"$f":"SUM(F16/D6)","v":5.9050000000000002},{"$f":"SUM(F16/J$6)","v":2.0962750000000003},null,null,null,null,null,null,null,{"$f":"SUM(P17-0.5)","v":1.5},{"$f":"SUM(Q$5*P16)-$F$34","v":-228.85837815119083},-191.35837815119083,-153.85837815119083,-116.35837815119083,-78.858378151190834,null,null,{"$f":"SUM(X17-2)","v":3.6338028169014081},-61.009476157885857,-56.009476157885857,-51.009476157885857,-46.009476157885857,-41.009476157885857]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D17*E17)","v":0},{"$f":"SUM(F17/D6)","v":0},{"$f":"SUM(F17/J$6)","v":0},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":2},{"$f":"SUM(Q$5*P17)-$F$34","v":-178.85837815119083},-128.85837815119083,-78.858378151190834,-28.858378151190834,21.141621848809166,null,"Yield",{"$f":"+J6","v":5.6338028169014081},-23.997362121836368,-18.997362121836368,-13.997362121836375,-8.9973621218363693,-3.9973621218363742]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D18*E18)","v":0},{"$f":"SUM(F18/D6)","v":0},{"$f":"SUM(F18/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P17+0.5)","v":2.5},{"$f":"SUM(Q$5*P18)-$F$34","v":-128.85837815119083},-66.358378151190834,-3.8583781511908342,58.641621848809166,121.14162184880917,null,"(bale)",{"$f":"SUM(X17+2)","v":7.6338028169014081},-6.3790495364105997,-1.3790495364106035,3.6209504635894003,8.6209504635893968,13.6209504635894]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F18)","v":166.83320210459988},{"$f":"SUM(G8:G18)","v":83.416601052299939},{"$f":"SUM(H8:H18)","v":29.612893373566486},null,null,null,null,null,null,null,{"$f":"SUM(P18+0.5)","v":3},{"$f":"SUM(Q$5*P19)-$F$34","v":-78.858378151190834},-3.8583781511908342,71.141621848809166,146.14162184880917,221.14162184880917,null,null,{"$f":"SUM(X18+2)","v":9.6338028169014081},3.9240572386921859,8.9240572386921837,13.92405723869218,18.924057238692189,23.924057238692185]
["Return over Variable Expenses",null,null,null,null,{"$f":"F6-F19","v":133.16679789540012},{"$f":"F20/D6","v":66.583398947700061},{"$f":"SUM(H6-H19)","v":23.637106626433521}]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay "]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D22*E22)","v":33},{"$f":"SUM(F22/D6)","v":16.5},{"$f":"SUM(F22/J$6)","v":5.8575000000000008},null,null,null,null," ",null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D23*E23)","v":13.34},{"$f":"SUM(F23/D6)","v":6.67},{"$f":"SUM(F23/J$6)","v":2.3678500000000002},null,null,null,null,null,null,null,"The baling rate includes binding."]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F24/D6)","v":8.67},{"$f":"SUM(F24/J$6)","v":3.0778500000000002},null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!$B$39)","v":13.17},{"$f":"SUM(D26*E25)","v":74.197183098591537},{"$f":"SUM(F25/D6)","v":37.098591549295769},{"$f":"SUM(F25/J$6)","v":13.169999999999998},null,null,null,null,null,null,"*","Sixty pounds of nitrogen will be applied in March, with the remainder applied during the growing season. If clover is included, it is assumed that "]
["Hauling",null,"bale",{"$f":"+J$6","v":5.6338028169014081},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E26*D26)","v":30.535211267605632},{"$f":"SUM(F26/D6)","v":15.267605633802816},{"$f":"SUM(F26/J$6)","v":5.42},null,null,null,null,null,null,null,"60 pounds of nitrogen will come from the clover."]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F22:F26)","v":168.41239436619719},{"$f":"SUM(G22:G26)","v":84.206197183098595},{"$f":"SUM(H22:H26)","v":29.8932},null,null,null,null,null,null,"*","Lime prorated at one ton over three years."]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F19)","v":166.83320210459988},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D28*E28)/2","v":6.6733280841839955},{"$f":"F28/D6","v":3.3366640420919977},{"$f":"SUM(F28/J$6)","v":1.1845157349426594},null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D29*E29)","v":0},{"$f":"F29/D6","v":0},{"$f":"SUM(F29/J$6)","v":0},null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":5.6338028169014081},{"$f":"IF(B$31=\"Hay barn\",+'List Page'!C$18,IF(B$31=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D31*E31)","v":24.972291236785416},{"$f":"F31/D6","v":12.486145618392708},{"$f":"SUM(F31/J$6)","v":4.4325816945294116},null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$31=\"Hay barn\",+'List Page'!B$18,IF(B$31=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(F19+F27+F28+F29)","v":341.91892455498106},{"$f":"D32*E32","v":11.967162359424337},{"$f":"F32/D6","v":5.9835811797121687},{"$f":"SUM(F32/J$6)","v":2.1241713187978202},null,null,null,null,null,null,"*","Establishment pro-rated expenses for hay are set for six years."]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F31:F32)","v":36.939453596209752},{"$f":"SUM(G31:G32)","v":18.469726798104876},{"$f":"SUM(H31:H32)","v":6.5567530133272314}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F19+F27+F28+F33+F29)","v":378.85837815119083},{"$f":"SUM(G19+G27+G28+G33+G29)","v":189.42918907559542},{"$f":"SUM(H19+H27+H28+H33+H29)","v":67.247362121836375}]
["Return to Land & Management",null,null,null,null,{"$f":"F6-F34","v":-78.858378151190834},{"$f":"G6-G34","v":-39.429189075595417},{"$f":"H6-H34","v":-13.997362121836368}]
[]
[]
["Cool Season Grass/Clover Hay, Establishment",null,null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,6]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D43*E43","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$44=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E44*D44","v":23.275000000000002}]
[null,"Red Clover","lb",{"$f":"+'Input Table'!$I$8","v":4},{"$f":"+'Input Price List'!B$17","v":3.33},{"$f":"E45*D45","v":13.32}]
[null,"White Clover","lb",{"$f":"+'Input Table'!$I$7","v":2},{"$f":"+'Input Price List'!B$23","v":4.57},{"$f":"E46*D46","v":9.14}]
["Fertilizer","N","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D47*E47)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},24.527999999999999]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$44=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D51*E51)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F43:F51)","v":240.66674763705106}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D54*E54)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Broadcast Seeding",null,"acre",1,{"$f":"+'List Page'!B$34","v":15},15]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F54:F56)","v":43.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F43:F51)","v":240.66674763705106},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D58*E58)/2","v":9.6266699054820428}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F52+F57+F58)","v":294.18341754253311}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cool Season Grass Clover, Hay"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay",{"$f":"CONCATENATE(+ForageSpecies,\"/\",\"Clover\")","v":"Fescue/Clover"},"ton",2,{"$f":"IF(I$4=\"Round\",'Input Price List'!G$1,'Input Price List'!H$1)","v":150},{"$f":"D122*E122","v":300},{"$f":"SUM(F122/D122)","v":150},{"$f":"SUM(F122/J$6)","v":53.250000000000007}]
["Expenses"]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I41)","v":0.16666666666666666},{"$f":"+F$59","v":294.18341754253311},{"$f":"D124*E124","v":49.030569590422182},{"$f":"SUM(F124/D122)","v":24.515284795211091},{"$f":"SUM(F124/J$6)","v":8.7029261022999371}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D125*E125)","v":35.91847826086957},{"$f":"SUM(F125/D122)","v":17.959239130434785},6.3755298913043488]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F126/D122)","v":9.2036271266540641},3.2672876299621931]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F127/D122)","v":6.1319999999999997},2.17686]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71,{"$f":"SUM(F128/D122)","v":6.3550000000000004},2.2560250000000002]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F129/D122)","v":7.1989500000000008},2.5556272500000006]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D131*E131)","v":12.295000000000002},{"$f":"SUM(F131/D122)","v":6.1475000000000009},{"$f":"SUM(F131/J$6)","v":2.1823625000000004}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D132*E132)","v":11.81},{"$f":"SUM(F132/D122)","v":5.9050000000000002},{"$f":"SUM(F132/J$6)","v":2.0962750000000003}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D133*E133)","v":0},{"$f":"SUM(F133/D122)","v":0},{"$f":"SUM(F133/J$6)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D134*E134)","v":0},{"$f":"SUM(F134/D122)","v":0},{"$f":"SUM(F134/J$6)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F124:F134)","v":166.83320210459988},{"$f":"F135/D122","v":83.416601052299939},{"$f":"SUM(H124:H134)","v":29.612893373566486}]
["Return over Variable Expenses",null,null,null,null,{"$f":"F122-F135","v":133.16679789540012},{"$f":"F136/D122","v":66.583398947700061},{"$f":"SUM(H122-H135)","v":23.637106626433521}]
["Custom Machinery Cost"]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D138*E138)","v":33},{"$f":"SUM(F138/D122)","v":16.5},{"$f":"SUM(F138/J$6)","v":5.8575000000000008}]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D139*E139)","v":13.34},{"$f":"SUM(F139/D122)","v":6.67},{"$f":"SUM(F139/J$6)","v":2.3678500000000002}]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F140/D122)","v":8.67},{"$f":"SUM(F140/J$6)","v":3.0778500000000002}]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!$B$39)","v":13.17},{"$f":"SUM(D142*E141)","v":74.197183098591537},{"$f":"SUM(F141/D122)","v":37.098591549295769},{"$f":"SUM(F141/J$6)","v":13.169999999999998}]
["Hauling",null,"bale",{"$f":"+J$6","v":5.6338028169014081},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E142*D142)","v":30.535211267605632},{"$f":"SUM(F142/D122)","v":15.267605633802816},{"$f":"SUM(F142/J$6)","v":5.42}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F138:F142)","v":168.41239436619719},{"$f":"SUM(G138:G142)","v":84.206197183098595},{"$f":"SUM(H138:H142)","v":29.8932}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F135)","v":166.83320210459988},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D144*E144)/2","v":6.6733280841839955},{"$f":"F144/D122","v":3.3366640420919977},{"$f":"SUM(F144/J$6)","v":1.1845157349426594}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D145*E145)","v":0},{"$f":"F145/D122","v":0},{"$f":"SUM(F145/J$6)","v":0}]
["Storage"]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":5.6338028169014081},{"$f":"IF(B$31=\"Hay barn\",+'List Page'!C$18,IF(B$31=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D147*E147)","v":24.972291236785416},{"$f":"F147/D122","v":12.486145618392708},{"$f":"SUM(F147/J$6)","v":4.4325816945294116}]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$31=\"Hay barn\",+'List Page'!B$18,IF(B$31=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(H135+H143+H144)","v":60.690609108509143},{"$f":"D148*E148*D147","v":11.967162359424337},{"$f":"F148/D122","v":5.9835811797121687},{"$f":"SUM(F148/J$6)","v":2.1241713187978202}]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F147:F148)","v":36.939453596209752},{"$f":"SUM(G147:G148)","v":18.469726798104876},{"$f":"SUM(H147:H148)","v":6.5567530133272314}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F135+F143+F144+F149+F145)","v":378.85837815119083},{"$f":"SUM(G135+G143+G144+G149+G145)","v":189.42918907559542},67.247362121836375]
["Return to Land & Management",null,null,null,null,{"$f":"F122-F150","v":-78.858378151190834},{"$f":"G122-G150","v":-39.429189075595417},{"$f":"H122-H150","v":-13.997362121836368}]
[]
["Cool Season Grass/Clover Hay, Establishment"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D158*E158","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$44=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E159*D159","v":23.275000000000002}]
[null,"Red Clover","lb",{"$f":"+'Input Table'!$I$8","v":4},{"$f":"+'Input Price List'!B$17","v":3.33},{"$f":"E160*D160","v":13.32}]
[null,"White Clover","lb",{"$f":"+'Input Table'!$I$7","v":2},{"$f":"+'Input Price List'!B$23","v":4.57},{"$f":"E161*D161","v":9.14}]
["Fertilizer","N","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D162*E162)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},24.527999999999999]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$44=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D166*E166)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F158:F166)","v":240.66674763705106}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D169*E169)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Broadcast Seeding",null,"acre",1,{"$f":"+'List Page'!B$34","v":15},15]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F169:F171)","v":43.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F158:F166)","v":240.66674763705106},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D173*E173)/2","v":9.6266699054820428}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F167+F172+F173)","v":294.18341754253311}]

{"sheet":"Cool Season Grass Clove Baleage","index":16,"n_rows":172,"n_cols":23,"rows_kept":172,"cut":false,"hidden":false,"merged":[[171,0,171,4],[141,0,141,4],[146,0,146,4],[164,0,164,4],[147,0,147,4],[169,0,169,4],[4,22,7,22],[18,0,18,4],[19,0,19,4],[27,0,27,4],[133,0,133,4],[32,0,32,4],[33,0,33,4],[36,8,38,8],[50,0,50,4],[55,0,55,4],[57,0,57,4],[114,0,114,7],[115,0,115,7],[132,0,132,4],[0,0,0,7],[0,15,0,20],[0,23,0,28],[1,0,1,7],[2,24,3,24]]}
["Cool Season Grass Clover, Baleage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return Above Variable Expenses"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"+'Budget Generator'!C$9","v":"Round"},null,null,null,null,null,null,null,{"$f":"SUM(R4-25)","v":-50},{"$f":"SUM(S4-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S4+25)","v":25},{"$f":"SUM(T4+25)","v":50}]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,{"$f":"SUM(P6-0.5)","v":3.8000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*$P5)-$F$19,\" \")","v":" "},{"$f":"IF($E$6>0,SUM(R$4*$P5)-$F$19,\" \")","v":" "}," "," "," "]
["Hay",{"$f":"CONCATENATE(+ForageSpecies,\"/\",\"Clover\")","v":"Fescue/Clover"},"ton",{"$f":"+'Input Table'!B$10*1.6","v":4.8000000000000007},null,{"$f":"D6*E6","v":0},{"$f":"SUM(F6/D6)","v":0},{"$f":"SUM(F6/J$6)","v":0},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM(D6*2000)/I6","v":13.521126760563384},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":4.3000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*$P6)-$F$19,\" \")","v":" "}," "," "," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield",{"$f":"+D6","v":4.8000000000000007}," "," "," "," "," "]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I40)","v":0.16666666666666666},{"$f":"+F$58","v":294.18341754253311},{"$f":"D8*E8","v":49.030569590422182},{"$f":"SUM(F8/D6)","v":10.214701998004619},{"$f":"SUM(F8/J$6)","v":3.6262192092916399},null,null,null,null,null,null,null,{"$f":"SUM(P7+0.5)","v":5.3000000000000007}," "," ",{"$f":"IF($E$6>0,SUM(S$4*$P8)-$F$19,\" \")","v":" "}," "," "]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D9*E9)","v":35.91847826086957},{"$f":"SUM(F9/D6)","v":7.4830163043478262},2.6564707880434781,null,null,null,null,null,null,null,{"$f":"SUM(P8+0.5)","v":5.8000000000000007}," "," "," "," ",{"$f":"IF($E$6>0,SUM(U$4*$P9)-$F$19,\" \")","v":" "}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F10/D6)","v":3.8348446361058595},1.36136984581758]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F11/D6)","v":2.5549999999999993},0.90702499999999975,null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71,{"$f":"SUM(F12/D6)","v":2.6479166666666663},0.94001041666666652,null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F13/D6)","v":2.9995624999999997},1.0648446874999999,null,null,null,null,null,null,null,null,{"$f":"SUM(R13-25)","v":-50},{"$f":"SUM(S13-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S13+25)","v":25},{"$f":"SUM(T13+25)","v":50}]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P15-0.5)","v":3.8000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*$P14)-$F$33,\" \")","v":" "}," "," "," "," "]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D15*E15)","v":12.295000000000002},{"$f":"SUM(F15/D6)","v":2.5614583333333334},{"$f":"SUM(F15/J$6)","v":0.90931770833333325},null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":4.3000000000000007}," "," "," "," "," "]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D16*E16)","v":11.81},{"$f":"SUM(F16/D6)","v":2.4604166666666663},{"$f":"SUM(F16/J$6)","v":0.87344791666666644},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":4.8000000000000007}," "," "," "," "," "]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D17*E17)","v":0},{"$f":"SUM(F17/D6)","v":0},{"$f":"SUM(F17/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P16+0.5)","v":5.3000000000000007}," "," "," "," "," "]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D18*E18)","v":0},{"$f":"SUM(F18/D6)","v":0},{"$f":"SUM(F18/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P17+0.5)","v":5.8000000000000007}," "," "," "," "," "]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F18)","v":166.83320210459988},{"$f":"SUM(G8:G18)","v":34.75691710512497},{"$f":"SUM(H8:H18)","v":12.338705572319363}]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F6>0,F6-F19,\" \")","v":" "},{"$f":"IF(G6>0,F19/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H19),\"\")","v":""}]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baleage "]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D22*E22)","v":33},{"$f":"SUM(F22/D6)","v":6.8749999999999991},{"$f":"SUM(F22/J$6)","v":2.4406249999999994},null,null,null,null," ",null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D23*E23)","v":13.34},{"$f":"SUM(F23/D6)","v":2.7791666666666663},0.98660416666666639,null,null,null,null,null,null,null,"The baling rate includes binding."]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F24/D6)","v":3.6124999999999994},1.2824374999999997,null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$39+2","v":15.17},30.34,{"$f":"SUM(F25/D6)","v":6.320833333333332},2.2438958333333328,null,null,null,null,null,null,"*","Based on inline tube wrapping."]
["Hauling",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!$C$30","v":5.42},{"$f":"SUM(D26*E26)","v":73.284507042253537},{"$f":"SUM(F26/D6)","v":15.267605633802818},5.42,null,null,null,null,null,null,"*","Sixty pounds of nitrogen will be applied in March, with the remainder applied during the growing season. If clover is included, it is assumed that"]
["Wrapping",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!C$35","v":5.5},{"$f":"(E27*D27)","v":74.366197183098606},{"$f":"SUM(F27/D6)","v":15.492957746478874},5.5,null,null,null,null,null,null,null,"60 pounds of nitrogen will come from the clover."]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F22:F27)","v":241.67070422535215},{"$f":"SUM(G22:G27)","v":50.348063380281687},{"$f":"SUM(H22:H27)","v":17.873562499999998},null,null,null,null,null,null,"*","Lime prorated at one ton over three years."]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F19)","v":166.83320210459988},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D29*E29)/2","v":6.6733280841839955},{"$f":"F29/D6","v":1.3902766842049989},{"$f":"SUM(F29/J$6)","v":0.49354822289277456},null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D30*E30)","v":0},{"$f":"F30/D6","v":0},{"$f":"SUM(F30/J$6)","v":0},null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!$B$21","v":0.15},{"$f":"SUM(F19+F28+F29+F30)","v":415.17723441413602},{"$f":"D32*E32","v":62.276585162120398},{"$f":"F32/D6","v":12.974288575441747},{"$f":"SUM(F32/J$6)","v":4.60587244428182},null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F19+F28+F29+F30)","v":415.17723441413602},{"$f":"SUM(G19+G28+G29+G30)","v":86.495257169611662},{"$f":"SUM(H19+H28+H29+H30)","v":30.705816295212134},null,null,null,null,null,null,"*","Establishment pro-rated expenses for hay are set for six years."]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F6>0,F6-F33,\" \")","v":" "},{"$f":"IF(G6>0,F34/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H33),\"\")","v":""}]
[]
[]
["Cool Season Grass/Clover Hay, Establishment",null,null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,6]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D42*E42","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$43=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$43=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E43*D43","v":23.275000000000002}]
[null,"Red Clover","lb",{"$f":"+'Input Table'!$I$8","v":4},{"$f":"+'Input Price List'!B$17","v":3.33},{"$f":"E44*D44","v":13.32}]
[null,"White Clover","lb",{"$f":"+'Input Table'!$I$7","v":2},{"$f":"+'Input Price List'!B$23","v":4.57},{"$f":"E45*D45","v":9.14}]
["Fertilizer","N","lb",{"$f":"IF(B$43=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D46*E46)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B$43=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"IF(B$43=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},24.527999999999999]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$43=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D50*E50)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F42:F50)","v":240.66674763705106}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D53*E53)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Broadcast Seeding",null,"acre",1,{"$f":"+'List Page'!B$34","v":15},15]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F53:F55)","v":43.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F42:F50)","v":240.66674763705106},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D57*E57)/2","v":9.6266699054820428}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F51+F56+F57)","v":294.18341754253311}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cool Season Grass Clover, Baleage"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay",{"$f":"CONCATENATE(+ForageSpecies,\"/\",\"Clover\")","v":"Fescue/Clover"},"ton",{"$f":"+'Input Table'!B$10*1.6","v":4.8000000000000007},null,{"$f":"D120*E120","v":0},{"$f":"SUM(F120/D120)","v":0},{"$f":"SUM(F120/J$6)","v":0}]
["Expenses"]
["Prorated Establishment Costs",null,"acre",{"$f":"SUM(1/I155)","v":{"$error":"#DIV/0!"}},{"$f":"+F$58","v":294.18341754253311},{"$f":"D122*E122","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F122/D120)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F122/J$6)","v":{"$error":"#DIV/0!"}}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D123*E123)","v":35.91847826086957},{"$f":"SUM(F123/D120)","v":7.4830163043478262},2.6564707880434781]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F124/D120)","v":3.8348446361058595},1.36136984581758]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F125/D120)","v":2.5549999999999993},0.90702499999999975]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71,{"$f":"SUM(F126/D120)","v":2.6479166666666663},0.94001041666666652]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F127/D120)","v":2.9995624999999997},1.0648446874999999]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D129*E129)","v":12.295000000000002},{"$f":"SUM(F129/D120)","v":2.5614583333333334},{"$f":"SUM(F129/J$6)","v":0.90931770833333325}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D130*E130)","v":11.81},{"$f":"SUM(F130/D120)","v":2.4604166666666663},{"$f":"SUM(F130/J$6)","v":0.87344791666666644}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D131*E131)","v":0},{"$f":"SUM(F131/D120)","v":0},{"$f":"SUM(F131/J$6)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D132*E132)","v":0},{"$f":"SUM(F132/D120)","v":0},{"$f":"SUM(F132/J$6)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F122:F132)","v":{"$error":"#DIV/0!"}},{"$f":"F133/D120","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H122:H132)","v":{"$error":"#DIV/0!"}}]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F120>0,F120-F133,\" \")","v":" "},{"$f":"IF(G120>0,F133/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H133),\"\")","v":""}]
["Custom Machinery Cost"]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D136*E136)","v":33},{"$f":"SUM(F136/D120)","v":6.8749999999999991},{"$f":"SUM(F136/J$6)","v":2.4406249999999994}]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D137*E137)","v":13.34},{"$f":"SUM(F137/D120)","v":2.7791666666666663},0.98660416666666639]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F138/D120)","v":3.6124999999999994},1.2824374999999997]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$39+2","v":15.17},30.34,{"$f":"SUM(F139/D120)","v":6.320833333333332},2.2438958333333328]
["Hauling",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!$C$30","v":5.42},73.284507042253537,{"$f":"SUM(F140/D120)","v":15.267605633802818},5.42]
["Wrapping",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!C$35","v":5.5},{"$f":"(E141*D141)","v":74.366197183098606},{"$f":"SUM(F141/D120)","v":15.492957746478874},5.5]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F136:F141)","v":241.67070422535215},{"$f":"SUM(G136:G141)","v":50.348063380281687},{"$f":"SUM(H136:H141)","v":17.873562499999998}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F133)","v":{"$error":"#DIV/0!"}},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D143*E143)/2","v":{"$error":"#DIV/0!"}},{"$f":"F143/D120","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F143/J$6)","v":{"$error":"#DIV/0!"}}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D144*E144)","v":0},{"$f":"F144/D120","v":0},{"$f":"SUM(F144/J$6)","v":0}]
["Storage"]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!$B$21","v":0.15},{"$f":"SUM(H133+H142+H143)","v":{"$error":"#DIV/0!"}},{"$f":"D146*E146","v":{"$error":"#DIV/0!"}},{"$f":"F146/D120","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F146/J$6)","v":{"$error":"#DIV/0!"}}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F133+F142+F143+F144)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G133+G142+G143+G144)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H133+H142+H143+H144)","v":{"$error":"#DIV/0!"}}]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F120>0,F120-F147,\" \")","v":" "},{"$f":"IF(G120>0,F148/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H147),\"\")","v":""}]
[]
[]
["Cool Season Grass/Clover Hay, Establishment"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D156*E156","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$43=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$43=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E157*D157","v":23.275000000000002}]
[null,"Red Clover","lb",{"$f":"+'Input Table'!$I$8","v":4},{"$f":"+'Input Price List'!B$17","v":3.33},{"$f":"E158*D158","v":13.32}]
[null,"White Clover","lb",{"$f":"+'Input Table'!$I$7","v":2},{"$f":"+'Input Price List'!B$23","v":4.57},{"$f":"E159*D159","v":9.14}]
["Fertilizer","N","lb",{"$f":"IF(B$43=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D160*E160)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B$43=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"IF(B$43=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},24.527999999999999]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$43=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D164*E164)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F156:F164)","v":240.66674763705106}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D167*E167)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Broadcast Seeding",null,"acre",1,{"$f":"+'List Page'!B$34","v":15},15]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F167:F169)","v":43.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F156:F164)","v":240.66674763705106},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D171*E171)/2","v":9.6266699054820428}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F165+F170+F171)","v":294.18341754253311}]

{"sheet":"Cool Season Grass Clove Pasture","index":17,"n_rows":160,"n_cols":19,"rows_kept":160,"cut":false,"hidden":false,"merged":[[171,0,171,4],[172,0,172,4],[46,0,46,4],[133,0,133,4],[152,0,152,4],[159,0,159,4],[130,0,130,4],[136,0,136,4],[16,0,16,4],[25,7,27,7],[22,0,22,4],[166,0,166,4],[19,0,19,4],[39,0,39,4],[44,0,44,4],[157,0,157,4]]}
["Cool Season Grass/Clover, Pasture",null,null,null,null,null,null,null,null,null,"Pasture"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,null,null,null,null,"Amount",null,null,null,null,"*","The budget is based on no-till establishment."]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,null,null,"*","Sixty pounds of nitrogen will be applied in March, with the remainder applied during the growing season. If clover is included, it is assumed that"]
["Expenses",null,null,null,null,null,null,null,null,null,null,"60 pounds of nitrogen will come from the clover."]
["Prorated Establishment Costs",{"$f":"CONCATENATE(+ForageSpecies,\"/\",\"Clover\")","v":"Fescue/Clover"},"acre",{"$f":"SUM(1/H$29)","v":0.1},{"$f":"+F47","v":294.18341754253311},{"$f":"D6*E6","v":29.418341754253312},null,null,null,null,"*","Lime prorated at one ton over three years."]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D7*E7)","v":35.91847826086957},null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71,null,null,null,null,"*","Establishment pro-rated expenses for hay are set for ten years."]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D13*E13)","v":12.295000000000002}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D14*E14)","v":11.81}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D15*E15)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},0]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F6:F16)","v":147.22097426843101}]
["Custom Machinery Cost"]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},{"$f":"SUM(D19*E19)","v":19.5}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F19:F19)","v":19.5}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F17)","v":147.22097426843101},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D21*E21)/2","v":5.8888389707372406}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D22*E22)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F17+F20+F21+F22)","v":172.60981323916826}]
[]
[]
["Cool Season Grass/Clover Pasture, Establishment",null,null,null,null,null,null,"Establishment Prorated Over Years"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)",null,10]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D31*E31","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$32=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E32*D32","v":23.275000000000002}]
[null,"Red Clover","lb",{"$f":"+'Input Table'!$I$8","v":4},{"$f":"+'Input Price List'!B$17","v":3.33},{"$f":"E33*D33","v":13.32}]
[null,"White Clover","lb",{"$f":"+'Input Table'!$I$7","v":2},{"$f":"+'Input Price List'!B$23","v":4.57},{"$f":"E34*D34","v":9.14}]
["Fertilizer","N","lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D35*E35)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},24.527999999999999]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$32=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D39*E39)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F31:F39)","v":240.66674763705106}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D42*E42)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Broadcast Seeding",null,"acre",1,{"$f":"+'List Page'!B$34","v":15},15]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F42:F44)","v":43.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F31:F39)","v":240.66674763705106},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D46*E46)/2","v":9.6266699054820428}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F40+F45+F46)","v":294.18341754253311}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cool Season Grass/Clover, Pasture"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Prorated Establishment Costs",{"$f":"CONCATENATE(+ForageSpecies,\"/\",\"Clover\")","v":"Fescue/Clover"},"acre",{"$f":"SUM(1/H$29)","v":0.1},{"$f":"+F161","v":0},{"$f":"D120*E120","v":0}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D121*E121)","v":35.91847826086957}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",1,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D127*E127)","v":12.295000000000002}]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D128*E128)","v":11.81}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D129*E129)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},0]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F120:F130)","v":117.8026325141777}]
["Custom Machinery Cost"]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},{"$f":"SUM(D133*E133)","v":19.5}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F133:F133)","v":19.5}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F131)","v":117.8026325141777},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D135*E135)/2","v":4.7121053005671083}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D136*E136)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F131+F134+F135+F136)","v":142.01473781474482}]
[]
["Cool Season Grass/Clover Pasture, Establishment"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D144*E144","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!I$5,+'Input Table'!I$6)","v":17.5},{"$f":"IF(B$32=\"Fescue\",'Input Price List'!B$13,+'Input Price List'!B$15)","v":1.33},{"$f":"E145*D145","v":23.275000000000002}]
[null,"Red Clover","lb",{"$f":"+'Input Table'!$I$8","v":4},{"$f":"+'Input Price List'!B$17","v":3.33},{"$f":"E146*D146","v":13.32}]
[null,"White Clover","lb",{"$f":"+'Input Table'!$I$7","v":2},{"$f":"+'Input Price List'!B$23","v":4.57},{"$f":"E147*D147","v":9.14}]
["Fertilizer","N","lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!J$5,+'Input Table'!J$6)","v":30},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D148*E148)","v":17.959239130434785}]
[null,"P2O5","lb",{"$f":"IF(B$44=\"Fescue\",'Input Table'!K$5,+'Input Table'!K$6)","v":60},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},36.814508506616257]
[null,"K2O","lb",{"$f":"IF(B$32=\"Fescue\",'Input Table'!L$5,+'Input Table'!L$6)","v":60},{"$f":"'Input Price List'!B$28","v":0.4088},24.527999999999999]
[null,"Custom Application","acre",1,{"$f":"'Input Price List'!B$30","v":12.71},12.71]
["Lime & Application","Custom Application","ton",{"$f":"IF(B$32=\"Fescue\",'Input Table'!M$5,+'Input Table'!M$6)","v":2},{"$f":"'Input Price List'!B$32","v":43.63},{"$f":"SUM(D152*E152)","v":87.26}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F144:F152)","v":240.66674763705106}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D155*E155)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Broadcast Seeding",null,"acre",1,{"$f":"+'List Page'!B$34","v":15},15]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F155:F157)","v":43.89}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F144:F152)","v":240.66674763705106},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D159*E159)/2","v":9.6266699054820428}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F153+F158+F159)","v":294.18341754253311}]

{"sheet":"Summer Annual Hay","index":18,"n_rows":152,"n_cols":29,"rows_kept":152,"cut":false,"hidden":false,"merged":[[0,15,0,28],[44,8,46,8],[56,0,56,4],[61,0,61,4],[151,0,151,4],[150,0,150,4],[114,0,114,7],[115,0,115,7],[133,0,133,4],[134,0,134,4],[143,0,143,4],[1,15,1,20],[1,23,1,28],[149,0,149,4],[35,0,35,4],[36,0,36,4],[0,0,0,7],[1,0,1,7],[29,0,29,4],[19,0,19,4],[20,0,20,4],[62,0,62,4],[39,0,39,4],[40,0,40,4],[41,0,41,4],[37,0,37,4]]}
["Summer Annual, Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Summer Annual, Hay\",\" -\",+ForageSpecies)","v":"Summer Annual, Hay -Fescue"}]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis",null,null,null,null,null,null,null,"Sensitivity Analysis"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,"Return Above Variable Expenses"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"IF(+'Budget Generator'!C$3=\"Hay\",+'Budget Generator'!C$9,\" \")","v":"Round"},null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,"Variable Costs",null,"Total"]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,null,{"$f":"SUM(R5-25)","v":100},{"$f":"SUM(S5-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S5+25)","v":175},{"$f":"SUM(T5+25)","v":200},null,null,null,"(per bale)",null,"(per bale)"]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10","v":3},{"$f":"IF(I$4=\"Round\",'Input Price List'!G$10,'Input Price List'!H$5)","v":150},{"$f":"D6*E6","v":450},{"$f":"SUM(F6/D6)","v":150},{"$f":"SUM(F6/J$6)","v":53.250000000000007},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM(D6*2000)/I6","v":8.4507042253521121},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":2},{"$f":"SUM(Q$5*P6)-$F$20","v":54.657367485822306},{"$f":"SUM(R$5*$P6)-$F$20","v":104.65736748582231},154.65736748582231,204.65736748582231,254.65736748582231,null,"Yield (ton)",{"$f":"X7-(X7*0.25)","v":1.6875},{"$f":"($F$20/((X6*2000)/$I$6))","v":30.575783432612198},null,{"$f":"($F$37/((X6*2000)/$I$6))","v":95.1530931882494}]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P8-0.5)","v":2.5},{"$f":"SUM(Q$5*P7)-$F$20","v":104.65736748582231},167.15736748582231,229.65736748582231,292.15736748582231,354.65736748582231,null,null,{"$f":"X8-(X8*0.25)","v":2.25},{"$f":"($F$20/((X7*2000)/$I$6))","v":22.931837574459145},null,{"$f":"($F$37/((X7*2000)/$I$6))","v":71.36481989118704}]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D8*E8","v":15.66},{"$f":"SUM(F8/D6)","v":5.22},{"$f":"SUM(F8/J$6)","v":1.8531000000000002},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":3},{"$f":"SUM(Q$5*P8)-$F$20","v":154.65736748582231},229.65736748582231,304.65736748582231,379.65736748582231,454.65736748582231,null,null,{"$f":"+D6","v":3},{"$f":"($F$20/((X8*2000)/$I$6))","v":17.19887818084436},null,{"$f":"($F$37/((X8*2000)/$I$6))","v":53.523614918390287}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E9*D9","v":23.275000000000002},{"$f":"SUM(F9/D6)","v":7.7583333333333337},2.7542083333333336,null,null,null,null,null,null,null,{"$f":"SUM(P8+0.5)","v":3.5},{"$f":"SUM(Q$5*P9)-$F$20","v":204.65736748582231},292.15736748582231,379.65736748582231,467.15736748582231,554.65736748582231,null,null,{"$f":"X8+(X8*0.25)","v":3.75},{"$f":"($F$20/((X9*2000)/$I$6))","v":13.759102544675489},null,{"$f":"($F$37/((X9*2000)/$I$6))","v":42.818891934712227}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D10*E10)","v":35.91847826086957},{"$f":"SUM(F10/D6)","v":11.972826086956523},{"$f":"SUM(F10/J$6)","v":4.2503532608695664},null,null,null,null,null,null,null,{"$f":"SUM(P9+0.5)","v":4},{"$f":"SUM(Q$5*P10)-$F$20","v":254.65736748582231},354.65736748582231,454.65736748582231,554.65736748582231,654.65736748582231,null,null,{"$f":"X9+(X9*0.25)","v":4.6875},{"$f":"($F$20/((X10*2000)/$I$6))","v":11.00728203574039},null,{"$f":"($F$37/((X10*2000)/$I$6))","v":34.255113547769781}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F11/D6)","v":6.1357514177693764},2.1781917533081288]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F12/D6)","v":4.0880000000000001},1.4512400000000001,null,null,null,null,null,null,null,"Return Above Fixed Expenses",null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F13/D6)","v":8.4733333333333345},3.0080333333333336,null,null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,null,null,"Price ($/bale)"]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F14/D6)","v":4.7993000000000006},1.7037515000000003,null,null,null,null,null,null,null,null,{"$f":"SUM(R14-25)","v":100},{"$f":"SUM(S14-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S14+25)","v":175},{"$f":"SUM(T14+25)","v":200},null,null,null,{"$f":"IF($I$4=\"Round\",SUM(Z14-5),SUM(Z14-1))","v":43.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14-5),SUM(AA14-1))","v":48.250000000000007},{"$f":"+H6","v":53.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14+5),SUM(AA14+1))","v":58.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AB14+5),SUM(AB14+1))","v":63.250000000000007}]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":2},{"$f":"SUM(Q$5*P15)-$F$37","v":-252.31223874696013},{"$f":"SUM(R$5*$P15)-$F$37","v":-202.31223874696013},-152.31223874696013,-102.31223874696013,-52.312238746960134,null,null,{"$f":"SUM(X16-2)","v":4.4507042253521121},{"$f":"SUM((Y$14*$X15)-$F$37)/$X15","v":-58.377116933652445},-53.377116933652445,-48.377116933652445,-43.377116933652438,-38.377116933652445]
["  Post-Emerge","Herbicide Application","acre",null,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D16*E16)","v":0},{"$f":"SUM(F16/D6)","v":0},{"$f":"SUM(F16/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P17-0.5)","v":2.5},{"$f":"SUM(Q$5*P16)-$F$37","v":-202.31223874696013},-139.81223874696013,-77.312238746960134,-14.812238746960134,47.687761253039866,null,null,{"$f":"SUM(X17-2)","v":6.4507042253521121},-26.868272818851896,-21.868272818851903,-16.868272818851899,-11.868272818851898,-6.8682728188518958]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D17*E17)","v":0},{"$f":"SUM(F17/D6)","v":0},{"$f":"SUM(F17/J$6)","v":0},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":3},{"$f":"SUM(Q$5*P17)-$F$37","v":-152.31223874696013},-77.312238746960134,-2.3122387469601335,72.687761253039866,147.68776125303987,null,"Yield",{"$f":"+J6","v":8.4507042253521121},-10.27361491839028,-5.2736149183902779,-0.27361491839028251,4.7263850816097195,9.7263850816097204]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D18*E18)","v":0},{"$f":"SUM(F18/D6)","v":0},{"$f":"SUM(F18/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P17+0.5)","v":3.5},{"$f":"SUM(Q$5*P18)-$F$37","v":-102.31223874696013},-14.812238746960134,72.687761253039866,160.18776125303987,247.68776125303987,null,"(bale)",{"$f":"SUM(X17+2)","v":10.450704225352112},-3.0551146946316762E-2,4.9694488530536844,9.9694488530536809,14.969448853053683,19.969448853053684]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D19*E19)","v":0},{"$f":"SUM(F19/D6)","v":0},{"$f":"SUM(F19/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P18+0.5)","v":4},{"$f":"SUM(Q$5*P19)-$F$37","v":-52.312238746960134},47.687761253039866,147.68776125303987,247.68776125303987,347.68776125303987,null,null,{"$f":"SUM(X18+2)","v":12.450704225352112},6.9217545802780966,11.921754580278098,16.92175458027809,21.92175458027809,26.92175458027809]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F19)","v":145.34263251417769},{"$f":"F20/D6","v":48.447544171392565},{"$f":"SUM(H8:H19)","v":17.198878180844364}]
["Return over Variable Expenses",null,null,null,null,{"$f":"F6-F20","v":304.65736748582231},{"$f":"F21/D6","v":101.55245582860744},{"$f":"SUM(H6-H20)","v":36.05112181915564}]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay "]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D23*E23)","v":11.81},{"$f":"SUM(F23/D6)","v":3.936666666666667},{"$f":"SUM(F23/J$6)","v":1.3975166666666667},null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998,{"$f":"SUM(F24/D6)","v":5.6933333333333325},2.0211333333333332,null,null,null,null,null,null,null,"The baling rate includes binding."]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D25*E25)","v":33},{"$f":"SUM(F25/D6)","v":11},{"$f":"SUM(F25/J$6)","v":3.9050000000000002},null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D26*E26)","v":13.34},{"$f":"SUM(F26/D6)","v":4.4466666666666663},1.5785666666666667,null,null,null,null,null,null,"*","Nitrogen is applied in split applications."]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F27/D6)","v":5.78},2.0519000000000003,null,null,null,null,null,null,"*","Lime prorated at one ton over two years."]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!$B$39)","v":13.17},{"$f":"SUM(D29*E28)","v":111.29577464788731},{"$f":"SUM(F28/D6)","v":37.098591549295769},13.17,null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Hauling",null,"bale",{"$f":"+J$6","v":8.4507042253521121},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E29*D29)","v":45.802816901408448},{"$f":"SUM(F29/D6)","v":15.267605633802816},{"$f":"SUM(F29/J$6)","v":5.42},null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F23:F29)","v":249.66859154929577},{"$f":"SUM(G23:G29)","v":83.222863849765247},{"$f":"SUM(H23:H29)","v":29.544116666666667},null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F20)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D31*E31)/2","v":5.8137053005671078},{"$f":"F31/D6","v":1.9379017668557026},0.6879551272337745,null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D32*E32)","v":0},{"$f":"SUM(F32/D6)","v":0},{"$f":"SUM(F32/J$6)","v":0}]
["Storage"]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":8.4507042253521121},{"$f":"IF(B$34=\"Hay barn\",+'List Page'!C$18,IF(B$34=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D34*E34)","v":37.458436855178121},{"$f":"F34/D6","v":12.486145618392706},4.4325816945294116]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$34=\"Hay barn\",+'List Page'!B$18,IF(B$34=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(F20+F30+F31+F32)","v":400.8249293640406},{"$f":"D35*E35","v":14.028872527741422},{"$f":"F35/D6","v":4.6762908425804737},1.6600832491160684]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F34:F35)","v":51.487309382919541},{"$f":"SUM(G34:G35)","v":17.162436460973179},{"$f":"SUM(H34:H35)","v":6.0926649436454801}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F20+F30+F31+F36+F32)","v":452.31223874696013},{"$f":"SUM(G20+G30+G31+G36+G32)","v":150.77074624898668},{"$f":"SUM(H20+H30+H31+H36+H32)","v":53.523614918390287}]
["Return to Land & Management",null,null,null,null,{"$f":"F6-F37","v":-2.3122387469601335},{"$f":"G6-G37","v":-0.77074624898668276},{"$f":"H6-H37","v":-0.27361491839027963}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Summer Annual, Hay"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10","v":3},{"$f":"IF(I$4=\"Round\",'Input Price List'!G$10,'Input Price List'!H$5)","v":150},{"$f":"D120*E120","v":450},{"$f":"SUM(F120/D120)","v":150},{"$f":"SUM(F120/J$6)","v":53.250000000000007}]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D122*E122","v":15.66},{"$f":"SUM(F122/D120)","v":5.22},{"$f":"SUM(F122/J$6)","v":1.8531000000000002}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E123*D123","v":23.275000000000002},{"$f":"SUM(F123/D120)","v":7.7583333333333337},2.7542083333333336]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D124*E124)","v":35.91847826086957},{"$f":"SUM(F124/D120)","v":11.972826086956523},4.2503532608695664]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F125/D120)","v":6.1357514177693764},2.1781917533081288]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F126/D120)","v":4.0880000000000001},1.4512400000000001]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F127/D120)","v":8.4733333333333345},3.0080333333333336]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F128/D120)","v":4.7993000000000006},1.7037515000000003]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",null,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D130*E130)","v":0},{"$f":"SUM(F130/D120)","v":0},{"$f":"SUM(F130/J$6)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D131*E131)","v":0},{"$f":"SUM(F131/D120)","v":0},{"$f":"SUM(F131/J$6)","v":0}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D132*E132)","v":0},{"$f":"SUM(F132/D120)","v":0},{"$f":"SUM(F132/J$6)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D133*E133)","v":0},{"$f":"SUM(F133/D120)","v":0},{"$f":"SUM(F133/J$6)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F122:F133)","v":145.34263251417769},{"$f":"F134/D120","v":48.447544171392565},{"$f":"SUM(H122:H133)","v":17.198878180844364}]
["Return over Variable Expenses",null,null,null,null,{"$f":"F120-F134","v":304.65736748582231},{"$f":"F135/D120","v":101.55245582860744},{"$f":"SUM(H120-H134)","v":36.05112181915564}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D137*E137)","v":11.81},{"$f":"SUM(F137/D120)","v":3.936666666666667},{"$f":"SUM(F137/J$6)","v":1.3975166666666667}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998,{"$f":"SUM(F138/D120)","v":5.6933333333333325},2.0211333333333332]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D139*E139)","v":33},{"$f":"SUM(F139/D120)","v":11},3.9050000000000002]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D140*E140)","v":13.34},{"$f":"SUM(F140/D120)","v":4.4466666666666663},1.5785666666666667]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F141/D120)","v":5.78},2.0519000000000003]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!$B$39)","v":13.17},{"$f":"SUM(D143*E142)","v":111.29577464788731},{"$f":"SUM(F142/D120)","v":37.098591549295769},13.17]
["Hauling",null,"bale",{"$f":"+J$6","v":8.4507042253521121},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E143*D143)","v":45.802816901408448},{"$f":"SUM(F143/D120)","v":15.267605633802816},{"$f":"SUM(F143/J$6)","v":5.42}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F137:F143)","v":249.66859154929577},{"$f":"SUM(G137:G143)","v":83.222863849765247},{"$f":"SUM(H137:H143)","v":29.544116666666667}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F134)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D145*E145)/2","v":5.8137053005671078},{"$f":"F145/D120","v":1.9379017668557026},{"$f":"SUM(F145/J$6)","v":0.6879551272337745}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D146*E146)","v":0},{"$f":"SUM(F146/D120)","v":0},{"$f":"SUM(F146/J$6)","v":0}]
["Storage"]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":8.4507042253521121},{"$f":"IF(B$34=\"Hay barn\",+'List Page'!C$18,IF(B$34=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D148*E148)","v":37.458436855178121},{"$f":"F148/D120","v":12.486145618392706},{"$f":"SUM(F148/J$6)","v":4.4325816945294116}]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$34=\"Hay barn\",+'List Page'!B$18,IF(B$34=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(H134+H144+H145)","v":47.430949974744806},{"$f":"D149*E149*D148","v":14.028872527741422},{"$f":"F149/D120","v":4.6762908425804737},1.6600832491160684]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F148:F149)","v":51.487309382919541},{"$f":"SUM(G148:G149)","v":17.162436460973179},{"$f":"SUM(H148:H149)","v":6.0926649436454801}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F134+F144+F145+F150+F146)","v":452.31223874696013},{"$f":"SUM(G134+G144+G145+G150+G146)","v":150.77074624898668},{"$f":"SUM(H134+H144+H145+H150+H146)","v":53.523614918390287}]
["Return to Land & Management",null,null,null,null,{"$f":"F120-F151","v":-2.3122387469601335},{"$f":"G120-G151","v":-0.77074624898668276},{"$f":"H120-H151","v":-0.27361491839027963}]

{"sheet":"Summer Annual Baleage","index":19,"n_rows":151,"n_cols":23,"rows_kept":151,"cut":false,"hidden":false,"merged":[[134,0,134,4],[144,0,144,4],[149,0,149,4],[150,0,150,4],[133,0,133,4],[60,0,60,4],[61,0,61,4],[114,0,114,7],[115,0,115,7],[0,0,0,7],[1,0,1,7],[19,0,19,4],[20,0,20,4],[30,0,30,4],[35,0,35,4],[36,0,36,4],[38,0,38,4],[39,0,39,4],[55,0,55,4],[0,15,0,20],[0,23,0,28],[2,24,3,24],[4,22,7,22],[43,8,45,8]]}
["Summer Annual, Baleage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return Above Variable Expenses"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"+'Budget Generator'!C$9","v":"Round"},null,null,null,null,null,null,null,{"$f":"SUM(R4-25)","v":-50},{"$f":"SUM(S4-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S4+25)","v":25},{"$f":"SUM(T4+25)","v":50}]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,{"$f":"SUM(P6-0.5)","v":3.8000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*$P5)-$F$20,\" \")","v":" "}," "," "," "," "]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10*1.6","v":4.8000000000000007},null,{"$f":"D6*E6","v":0},{"$f":"SUM(F6/D6)","v":0},{"$f":"SUM(F6/J$6)","v":0},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM(D6*2000)/I6","v":13.521126760563384},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":4.3000000000000007}," "," "," "," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield",{"$f":"+D6","v":4.8000000000000007}," "," "," "," "," "]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D8*E8","v":15.66},{"$f":"SUM(F8/D6)","v":3.2624999999999997},{"$f":"SUM(F8/J$6)","v":1.1581874999999997},null,null,null,null,null,null,null,{"$f":"SUM(P7+0.5)","v":5.3000000000000007}," "," "," "," "," "]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E9*D9","v":23.275000000000002},{"$f":"SUM(F9/D6)","v":4.848958333333333},1.7213802083333332,null,null,null,null,null,null,null,{"$f":"SUM(P8+0.5)","v":5.8000000000000007}," "," "," "," "," "]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D10*E10)","v":35.91847826086957},{"$f":"SUM(F10/D6)","v":7.4830163043478262},2.6564707880434781]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F11/D6)","v":3.8348446361058595},1.36136984581758,null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F12/D6)","v":2.5549999999999993},0.90702499999999975,null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F13/D6)","v":5.2958333333333325},1.880020833333333,null,null,null,null,null,null,null,null,{"$f":"SUM(R13-25)","v":-50},{"$f":"SUM(S13-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S13+25)","v":25},{"$f":"SUM(T13+25)","v":50}]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F14/D6)","v":2.9995624999999997},1.0648446874999999,null,null,null,null,null,null,null,{"$f":"SUM(P15-0.5)","v":3.8000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*$P14)-$F$36,\" \")","v":" "}," "," "," "," "]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":4.3000000000000007}," "," "," "," "," "]
["  Post-Emerge","Herbicide Application","acre",null,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D16*E16)","v":0},{"$f":"SUM(F16/D6)","v":0},{"$f":"SUM(F16/J$6)","v":0},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":4.8000000000000007}," "," "," "," "," "]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D17*E17)","v":0},{"$f":"SUM(F17/D6)","v":0},{"$f":"SUM(F17/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P16+0.5)","v":5.3000000000000007}," "," "," "," "," "]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D18*E18)","v":0},{"$f":"SUM(F18/D6)","v":0},{"$f":"SUM(F18/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P17+0.5)","v":5.8000000000000007}," "," "," "," "," "]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D19*E19)","v":0},{"$f":"SUM(F19/D6)","v":0},{"$f":"SUM(F19/J$6)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F19)","v":145.34263251417769},{"$f":"SUM(G8:G19)","v":30.279715107120349},{"$f":"SUM(H8:H19)","v":10.749298863027725}]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F6>0,F6-F20,\" \")","v":" "},{"$f":"IF(G6>0,F20/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H20),\"\")","v":""},null,null,null,null,null,null,"Baleage "]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D23*E23)","v":11.81},{"$f":"SUM(F23/D6)","v":2.4604166666666663},{"$f":"SUM(F23/J$6)","v":0.87344791666666644},null,null,null,null,null,null,null,"The baling rate includes binding."]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998,{"$f":"SUM(F24/D6)","v":3.5583333333333322},1.2632083333333328,null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D25*E25)","v":33},{"$f":"SUM(F25/D6)","v":6.8749999999999991},2.4406249999999994,null,null,null,null,null,null,"*","Nitrogen is applied in split applications."]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D26*E26)","v":13.34},{"$f":"SUM(F26/D6)","v":2.7791666666666663},0.98660416666666639,null,null,null,null,null,null,"*","Lime prorated at one ton over two years."]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F27/D6)","v":3.6124999999999994},1.2824374999999997,null,null,null,null,null,null,"*","Based on inline tube wrapping."]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$39+2","v":15.17},30.34,{"$f":"SUM(F28/D6)","v":6.320833333333332},2.2438958333333328,null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Hauling",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"'List Page'!$C$30","v":5.42},{"$f":"SUM(D29*E29)","v":73.284507042253537},{"$f":"SUM(F29/D6)","v":15.267605633802818},{"$f":"SUM(F29/J$6)","v":5.42},null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Wrapping",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!C$35","v":5.5},{"$f":"(E30*D30)","v":74.366197183098606},{"$f":"SUM(F30/D6)","v":15.492957746478874},{"$f":"SUM(F30/J$6)","v":5.5},null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F23:F30)","v":270.56070422535214},{"$f":"SUM(G23:G30)","v":56.366813380281684},{"$f":"SUM(H23:H30)","v":20.010218749999996},null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F20)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D32*E32)/2","v":5.8137053005671078},{"$f":"F32/D6","v":1.2111886042848139},0.42997195452110892]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D33*E33)","v":0},{"$f":"SUM(F33/D6)","v":0},{"$f":"SUM(F33/J$6)","v":0}]
["Storage"]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!B$21","v":0.15},{"$f":"SUM(F20+F31+F32+F33)","v":421.71704204009694},{"$f":"D35*E35","v":63.257556306014536},{"$f":"F35/D6","v":13.178657563753026},4.6784234351323235]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F20+F31+F32+F33)","v":421.71704204009694},{"$f":"SUM(G20+G31+G32+G33)","v":87.857717091686851},{"$f":"SUM(H20+H31+H32+H33)","v":31.189489567548829}]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F6>0,F6-F36,\" \")","v":" "},{"$f":"IF(G6>0,F37/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H36),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Summer Annual, Baleage"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10*1.6","v":4.8000000000000007},null,{"$f":"D120*E120","v":0},{"$f":"SUM(F120/D120)","v":0},{"$f":"SUM(F120/J$6)","v":0}]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D122*E122","v":15.66},{"$f":"SUM(F122/D120)","v":3.2624999999999997},{"$f":"SUM(F122/J$6)","v":1.1581874999999997}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E123*D123","v":23.275000000000002},{"$f":"SUM(F123/D120)","v":4.848958333333333},1.7213802083333332]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D124*E124)","v":35.91847826086957},{"$f":"SUM(F124/D120)","v":7.4830163043478262},2.6564707880434781]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F125/D120)","v":3.8348446361058595},1.36136984581758]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F126/D120)","v":2.5549999999999993},0.90702499999999975]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F127/D120)","v":5.2958333333333325},1.880020833333333]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F128/D120)","v":2.9995624999999997},1.0648446874999999]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",null,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D130*E130)","v":0},{"$f":"SUM(F130/D120)","v":0},{"$f":"SUM(F130/J$6)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D131*E131)","v":0},{"$f":"SUM(F131/D120)","v":0},{"$f":"SUM(F131/J$6)","v":0}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D132*E132)","v":0},{"$f":"SUM(F132/D120)","v":0},{"$f":"SUM(F132/J$6)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D133*E133)","v":0},{"$f":"SUM(F133/D120)","v":0},{"$f":"SUM(F133/J$6)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F122:F133)","v":145.34263251417769},{"$f":"F134/D120","v":30.279715107120349},{"$f":"SUM(H122:H133)","v":10.749298863027725}]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F120>0,F120-F134,\" \")","v":" "},{"$f":"IF(G120>0,F134/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H134),\"\")","v":""}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D137*E137)","v":11.81},{"$f":"SUM(F137/D120)","v":2.4604166666666663},{"$f":"SUM(F137/J$6)","v":0.87344791666666644}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998,{"$f":"SUM(F138/D120)","v":3.5583333333333322},1.2632083333333328]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D139*E139)","v":33},{"$f":"SUM(F139/D120)","v":6.8749999999999991},2.4406249999999994]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D140*E140)","v":13.34},{"$f":"SUM(F140/D120)","v":2.7791666666666663},0.98660416666666639]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F141/D120)","v":3.6124999999999994},1.2824374999999997]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$39+2","v":15.17},30.34,{"$f":"SUM(F142/D120)","v":6.320833333333332},2.2438958333333328]
["Hauling",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"'List Page'!$C$30","v":5.42},73.284507042253537,{"$f":"SUM(F143/D120)","v":15.267605633802818},5.42]
["Wrapping",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!C$35","v":5.5},{"$f":"(E144*D144)","v":74.366197183098606},{"$f":"SUM(F144/D120)","v":15.492957746478874},{"$f":"SUM(F144/J$6)","v":5.5}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F137:F144)","v":270.56070422535214},{"$f":"SUM(G137:G144)","v":56.366813380281684},{"$f":"SUM(H137:H144)","v":20.010218749999996}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F134)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D146*E146)/2","v":5.8137053005671078},{"$f":"F146/D120","v":1.2111886042848139},{"$f":"SUM(F146/J$6)","v":0.42997195452110892}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D147*E147)","v":0},{"$f":"SUM(F147/D120)","v":0},0]
["Storage"]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!B$21","v":0.15},{"$f":"SUM(H134+H145+H146)","v":31.189489567548829},{"$f":"D149*E149","v":4.6784234351323244},{"$f":"F149/D120","v":0.9746715489859008},{"$f":"SUM(F149/J$6)","v":0.34600839988999477}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F134+F145+F146+F147)","v":421.71704204009694},{"$f":"SUM(G134+G145+G146+G147)","v":87.857717091686851},{"$f":"SUM(H134+H145+H146+H147)","v":31.189489567548829}]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F120>0,F120-F150,\" \")","v":" "},{"$f":"IF(G120>0,F151/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H150),\"\")","v":""}]

{"sheet":"Summer Annual Pasture","index":20,"n_rows":140,"n_cols":19,"rows_kept":140,"cut":false,"hidden":false,"merged":[[139,0,139,4],[43,0,43,4],[48,0,48,4],[49,0,49,4],[0,0,0,5],[1,0,1,5],[17,0,17,4],[29,0,29,4],[22,0,22,4],[25,0,25,4],[27,0,27,4],[28,0,28,4],[114,0,114,5],[115,0,115,5],[136,0,136,4],[131,0,131,4]]}
["Summer Annual, Pasture",null,null,null,null,null,null,null,null,null,"Pasture"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,null,null,null,null,"Amount",null,null,null,null,"*","The budget is based on no-till establishment."]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,null,null,"*","Nitrogen is applied in split applications."]
["Expenses",null,null,null,null,null,null,null,null,null,"*","Lime prorated at one ton over two years."]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D6*E6","v":15.66},{"$f":"SUM(F6/D4)","v":{"$error":"#VALUE!"}},null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E7*D7","v":23.275000000000002},{"$f":"SUM(F7/D4)","v":{"$error":"#VALUE!"}},null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D8*E8)","v":35.91847826086957},null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,null,"(County office contact information.)"]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",null,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D14*E14)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D15*E15)","v":0}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D16*E16)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D17*E17)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F6:F17)","v":145.34263251417769}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D20*E20)","v":11.81},{"$f":"SUM(F20/D3)","v":{"$error":"#DIV/0!"}}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998,{"$f":"SUM(F21/D3)","v":{"$error":"#DIV/0!"}}]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},19.5]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F20:F22)","v":48.39}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F18)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D24*E24)/2","v":5.8137053005671078}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D25*E25)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F18+F23+F24+F25)","v":199.54633781474479}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Summer Annual, Pasture"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D120*E120","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E121*D121","v":23.275000000000002}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D122*E122)","v":35.91847826086957}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",null,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D128*E128)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D129*E129)","v":0}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D130*E130)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D131*E131)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F120:F131)","v":145.34263251417769}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D134*E134)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},19.5]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F134:F136)","v":48.39}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F132)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D138*E138)/2","v":5.8137053005671078}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D139*E139)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F132+F137+F138)","v":199.54633781474479}]

{"sheet":"Winter Annual Hay","index":21,"n_rows":152,"n_cols":29,"rows_kept":152,"cut":false,"hidden":false,"merged":[[0,15,0,28],[1,15,1,20],[1,23,1,28],[151,0,151,4],[19,0,19,4],[0,0,0,7],[1,0,1,7],[44,8,46,8],[54,0,54,4],[58,0,58,4],[59,0,59,4],[20,0,20,4],[29,0,29,4],[35,0,35,4],[36,0,36,4],[37,0,37,4],[39,0,39,4],[40,0,40,4],[41,0,41,4],[149,0,149,4],[150,0,150,4],[114,0,114,7],[115,0,115,7],[133,0,133,4],[134,0,134,4],[143,0,143,4]]}
["Winter Annual, Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Winter Annual, Hay\",\" -\",+ForageSpecies)","v":"Winter Annual, Hay -Fescue"}]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis",null,null,null,null,null,null,null,"Sensitivity Analysis"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,"Return Above Variable Expenses"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"IF(+'Budget Generator'!C$3=\"Hay\",+'Budget Generator'!C$9,\" \")","v":"Round"},null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,"Variable Costs",null,"Total Costs"]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,null,{"$f":"SUM(R5-25)","v":100},{"$f":"SUM(S5-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S5+25)","v":175},{"$f":"SUM(T5+25)","v":200},null,null,null,"(per bale)",null,"(per bale)"]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10","v":3},{"$f":"IF(I$4=\"Round\",'Input Price List'!G$10,'Input Price List'!H$5)","v":150},{"$f":"D6*E6","v":450},{"$f":"SUM(F6/D6)","v":150},{"$f":"SUM(F6/J$6)","v":53.250000000000007},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM(D6*2000)/I6","v":8.4507042253521121},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":2},{"$f":"SUM(Q$5*P6)-$F$20","v":54.657367485822306},{"$f":"SUM(R$5*$P6)-$F$20","v":104.65736748582231},154.65736748582231,204.65736748582231,254.65736748582231,null,"Yield (ton)",{"$f":"X7-(X7*0.25)","v":1.6875},{"$f":"($F$20/((X6*2000)/$I$6))","v":30.575783432612198},null,{"$f":"($F$37/((X6*2000)/$I$6))","v":95.1530931882494}]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P8-0.5)","v":2.5},{"$f":"SUM(Q$5*P7)-$F$20","v":104.65736748582231},167.15736748582231,229.65736748582231,292.15736748582231,354.65736748582231,null,null,{"$f":"X8-(X8*0.25)","v":2.25},{"$f":"($F$20/((X7*2000)/$I$6))","v":22.931837574459145},null,{"$f":"($F$37/((X7*2000)/$I$6))","v":71.36481989118704}]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D8*E8","v":15.66},{"$f":"SUM(F8/D6)","v":5.22},{"$f":"SUM(F8/J$6)","v":1.8531000000000002},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":3},{"$f":"SUM(Q$5*P8)-$F$20","v":154.65736748582231},229.65736748582231,304.65736748582231,379.65736748582231,454.65736748582231,null,null,{"$f":"D6","v":3},{"$f":"($F$20/((X8*2000)/$I$6))","v":17.19887818084436},null,{"$f":"($F$37/((X8*2000)/$I$6))","v":53.523614918390287}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E9*D9","v":23.275000000000002},{"$f":"SUM(F9/D6)","v":7.7583333333333337},2.7542083333333336,null,null,null,null,null,null,null,{"$f":"SUM(P8+0.5)","v":3.5},{"$f":"SUM(Q$5*P9)-$F$20","v":204.65736748582231},292.15736748582231,379.65736748582231,467.15736748582231,554.65736748582231,null,null,{"$f":"X8+(X8*0.25)","v":3.75},{"$f":"($F$20/((X9*2000)/$I$6))","v":13.759102544675489},null,{"$f":"($F$37/((X9*2000)/$I$6))","v":42.818891934712227}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D10*E10)","v":35.91847826086957},{"$f":"SUM(F10/D6)","v":11.972826086956523},4.2503532608695664,null,null,null,null,null,null,null,{"$f":"SUM(P9+0.5)","v":4},{"$f":"SUM(Q$5*P10)-$F$20","v":254.65736748582231},354.65736748582231,454.65736748582231,554.65736748582231,654.65736748582231,null,null,{"$f":"X9+(X9*0.25)","v":4.6875},{"$f":"($F$20/((X10*2000)/$I$6))","v":11.00728203574039},null,{"$f":"($F$37/((X10*2000)/$I$6))","v":34.255113547769781}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F11/D6)","v":6.1357514177693764},2.1781917533081288]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F12/D6)","v":4.0880000000000001},1.4512400000000001,null,null,null,null,null,null,null,"Return Above Fixed Expenses",null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F13/D6)","v":8.4733333333333345},3.0080333333333336,null,null,null,null,null,null,null,null,null,null,"Price ($/ton)",null,null,null,null,null,null,null,"Price ($/bale)"]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F14/D6)","v":4.7993000000000006},1.7037515000000003,null,null,null,null,null,null,null,null,{"$f":"SUM(R14-25)","v":100},{"$f":"SUM(S14-25)","v":125},{"$f":"+E6","v":150},{"$f":"SUM(S14+25)","v":175},{"$f":"SUM(T14+25)","v":200},null,null,null,{"$f":"IF($I$4=\"Round\",SUM(Z14-5),SUM(Z14-1))","v":43.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14-5),SUM(AA14-1))","v":48.250000000000007},{"$f":"+H6","v":53.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AA14+5),SUM(AA14+1))","v":58.250000000000007},{"$f":"IF($I$4=\"Round\",SUM(AB14+5),SUM(AB14+1))","v":63.250000000000007}]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":2},{"$f":"SUM(Q$5*P15)-$F$37","v":-252.31223874696013},{"$f":"SUM(R$5*$P15)-$F$37","v":-202.31223874696013},-152.31223874696013,-102.31223874696013,-52.312238746960134,null,null,{"$f":"SUM(X16-2)","v":4.4507042253521121},{"$f":"SUM((Y$14*$X15)-$F$37)/$X15","v":-58.377116933652445},-53.377116933652445,-48.377116933652445,-43.377116933652438,-38.377116933652445]
["  Post-Emerge","Herbicide Application","acre",null,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D16*E16)","v":0},{"$f":"SUM(F16/D6)","v":0},{"$f":"SUM(F16/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P17-0.5)","v":2.5},{"$f":"SUM(Q$5*P16)-$F$37","v":-202.31223874696013},-139.81223874696013,-77.312238746960134,-14.812238746960134,47.687761253039866,null,null,{"$f":"SUM(X17-2)","v":6.4507042253521121},-26.868272818851896,-21.868272818851903,-16.868272818851899,-11.868272818851898,-6.8682728188518958]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D17*E17)","v":0},{"$f":"SUM(F17/D6)","v":0},{"$f":"SUM(F17/J$6)","v":0},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":3},{"$f":"SUM(Q$5*P17)-$F$37","v":-152.31223874696013},-77.312238746960134,-2.3122387469601335,72.687761253039866,147.68776125303987,null,"Yield",{"$f":"+J6","v":8.4507042253521121},-10.27361491839028,-5.2736149183902779,-0.27361491839028251,4.7263850816097195,9.7263850816097204]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D18*E18)","v":0},{"$f":"SUM(F18/D6)","v":0},{"$f":"SUM(F18/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P17+0.5)","v":3.5},{"$f":"SUM(Q$5*P18)-$F$37","v":-102.31223874696013},-14.812238746960134,72.687761253039866,160.18776125303987,247.68776125303987,null,"(bale)",{"$f":"SUM(X17+2)","v":10.450704225352112},-3.0551146946316762E-2,4.9694488530536844,9.9694488530536809,14.969448853053683,19.969448853053684]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D19*E19)","v":0},{"$f":"SUM(F19/D6)","v":0},{"$f":"SUM(F19/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P18+0.5)","v":4},{"$f":"SUM(Q$5*P19)-$F$37","v":-52.312238746960134},47.687761253039866,147.68776125303987,247.68776125303987,347.68776125303987,null,null,{"$f":"SUM(X18+2)","v":12.450704225352112},6.9217545802780966,11.921754580278098,16.92175458027809,21.92175458027809,26.92175458027809]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F19)","v":145.34263251417769},{"$f":"SUM(G8:G19)","v":48.447544171392572},{"$f":"SUM(H8:H19)","v":17.198878180844364}]
["Return over Variable Expenses",null,null,null,null,{"$f":"F6-F20","v":304.65736748582231},{"$f":"F21/D6","v":101.55245582860744},{"$f":"SUM(H6-H20)","v":36.05112181915564}]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay "]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D23*E23)","v":11.81},{"$f":"SUM(F23/D6)","v":3.936666666666667},{"$f":"SUM(F23/J$6)","v":1.3975166666666667},null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998,{"$f":"SUM(F24/D6)","v":5.6933333333333325},2.0211333333333332,null,null,null,null,null,null,null,"The baling rate includes binding."]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D25*E25)","v":33},{"$f":"SUM(F25/D6)","v":11},3.9050000000000002,null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D26*E26)","v":13.34},{"$f":"SUM(F26/D6)","v":4.4466666666666663},1.5785666666666667,null,null,null,null,null,null,"*","Nitrogen is applied in split applications."]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F27/D6)","v":5.78},2.0519000000000003,null,null,null,null,null,null,"*","Lime prorated at one ton over two years."]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!$B$39)","v":13.17},{"$f":"SUM(D29*E28)","v":111.29577464788731},{"$f":"SUM(F28/D6)","v":37.098591549295769},13.17,null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Hauling",null,"bale",{"$f":"+J$6","v":8.4507042253521121},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E29*D29)","v":45.802816901408448},{"$f":"SUM(F29/D6)","v":15.267605633802816},{"$f":"SUM(F29/J$6)","v":5.42},null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F23:F29)","v":249.66859154929577},{"$f":"SUM(G23:G29)","v":83.222863849765247},{"$f":"SUM(H23:H29)","v":29.544116666666667},null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F20)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D31*E31)/2","v":5.8137053005671078},{"$f":"F31/D6","v":1.9379017668557026},0.6879551272337745,null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Cash Rent",null,"acre",0.01,null,{"$f":"SUM(D32*E32)","v":0},{"$f":"F32/D6","v":0},{"$f":"SUM(F32/J$6)","v":0}]
["Storage"]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":8.4507042253521121},{"$f":"IF(B$34=\"Hay barn\",+'List Page'!C$18,IF(B$34=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D34*E34)","v":37.458436855178121},{"$f":"F34/D6","v":12.486145618392706},4.4325816945294116]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$34=\"Hay barn\",+'List Page'!B$18,IF(B$34=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(F20+F30+F31+F32)","v":400.8249293640406},{"$f":"D35*E35","v":14.028872527741422},{"$f":"F35/D6","v":4.6762908425804737},1.6600832491160684]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F34:F35)","v":51.487309382919541},{"$f":"SUM(G34:G35)","v":17.162436460973179},{"$f":"SUM(H34:H35)","v":6.0926649436454801}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F20+F30+F31+F36+F32)","v":452.31223874696013},{"$f":"SUM(G20+G30+G31+G36+G32)","v":150.77074624898668},{"$f":"SUM(H20+H30+H31+H36+H32)","v":53.523614918390287}]
["Return to Land & Management",null,null,null,null,{"$f":"F6-F37","v":-2.3122387469601335},{"$f":"G6-G37","v":-0.77074624898668276},{"$f":"H6-H37","v":-0.27361491839027963}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Winter Annual, Hay"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10","v":3},{"$f":"IF(I$4=\"Round\",'Input Price List'!G$10,'Input Price List'!H$5)","v":150},{"$f":"D120*E120","v":450},{"$f":"SUM(F120/D120)","v":150},{"$f":"SUM(F120/J$6)","v":53.250000000000007}]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D122*E122","v":15.66},{"$f":"SUM(F122/D120)","v":5.22},{"$f":"SUM(F122/J$6)","v":1.8531000000000002}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E123*D123","v":23.275000000000002},{"$f":"SUM(F123/D120)","v":7.7583333333333337},2.7542083333333336]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D124*E124)","v":35.91847826086957},{"$f":"SUM(F124/D120)","v":11.972826086956523},4.2503532608695664]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F125/D120)","v":6.1357514177693764},2.1781917533081288]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F126/D120)","v":4.0880000000000001},1.4512400000000001]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F127/D120)","v":8.4733333333333345},3.0080333333333336]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F128/D120)","v":4.7993000000000006},1.7037515000000003]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",0,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D130*E130)","v":0},{"$f":"SUM(F130/D120)","v":0},{"$f":"SUM(F130/J$6)","v":0}]
[null,"Custom Application","acre",0,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D131*E131)","v":0},{"$f":"SUM(F131/D120)","v":0},{"$f":"SUM(F131/J$6)","v":0}]
["Pest Control","Pest Control Application","acre",0,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D132*E132)","v":0},{"$f":"SUM(F132/D120)","v":0},{"$f":"SUM(F132/J$6)","v":0}]
[null,"Custom Application","acre",0,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D133*E133)","v":0},{"$f":"SUM(F133/D120)","v":0},{"$f":"SUM(F133/J$6)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F122:F133)","v":145.34263251417769},{"$f":"F134/D120","v":48.447544171392565},{"$f":"SUM(H122:H133)","v":17.198878180844364}]
["Return over Variable Expenses",null,null,null,null,{"$f":"F120-F134","v":304.65736748582231},{"$f":"F135/D120","v":101.55245582860744},{"$f":"SUM(H120-H134)","v":36.05112181915564}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D137*E137)","v":11.81},{"$f":"SUM(F137/D120)","v":3.936666666666667},{"$f":"SUM(F137/J$6)","v":1.3975166666666667}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998,{"$f":"SUM(F138/D120)","v":5.6933333333333325},2.0211333333333332]
["Disk Mowing",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D139*E139)","v":33},{"$f":"SUM(F139/D120)","v":11},3.9050000000000002]
["Tedding",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D140*E140)","v":13.34},{"$f":"SUM(F140/D120)","v":4.4466666666666663},1.5785666666666667]
["Raking",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"+'List Page'!B$28","v":8.67},17.34,{"$f":"SUM(F141/D120)","v":5.78},2.0519000000000003]
["Baling ",null,"cutting",{"$f":"+'Budget Generator'!C$11","v":2},{"$f":"IF($I$4=\"Square\",+'List Page'!$C$29,+'List Page'!$B$39)","v":13.17},{"$f":"SUM(D143*E142)","v":111.29577464788731},{"$f":"SUM(F142/D120)","v":37.098591549295769},13.17]
["Hauling",null,"bale",{"$f":"+J$6","v":8.4507042253521121},{"$f":"IF($I$4=\"Round\",+'List Page'!$C$30,'List Page'!$D$30)","v":5.42},{"$f":"(E143*D143)","v":45.802816901408448},{"$f":"SUM(F143/D120)","v":15.267605633802816},{"$f":"SUM(F143/J$6)","v":5.42}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F137:F143)","v":249.66859154929577},{"$f":"SUM(G137:G143)","v":83.222863849765247},{"$f":"SUM(H137:H143)","v":29.544116666666667}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F134)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D145*E145)/2","v":5.8137053005671078},{"$f":"F145/D120","v":1.9379017668557026},{"$f":"SUM(F145/J$6)","v":0.6879551272337745}]
["Cash Rent",null,"acre",0.01,null,{"$f":"SUM(D146*E146)","v":0},{"$f":"F146/D120","v":0},0]
["Storage"]
["Fixed Cost",{"$f":"+'Budget Generator'!C$13","v":"Hay Barn"},"bale",{"$f":"$D$6*2000/$I$6","v":8.4507042253521121},{"$f":"IF(B$34=\"Hay barn\",+'List Page'!C$18,IF(B$34=\"Stacked/tarped\",+'List Page'!C$19,+'List Page'!C$20))","v":4.4325816945294116},{"$f":"SUM(D148*E148)","v":37.458436855178121},{"$f":"F148/D120","v":12.486145618392706},{"$f":"SUM(F148/J$6)","v":4.4325816945294116}]
["Shrinkage Loss",null,"annual",{"$f":"IF(B$34=\"Hay barn\",+'List Page'!B$18,IF(B$34=\"Stacked/tarped\",+'List Page'!B$19,+'List Page'!B$20))","v":3.5000000000000003E-2},{"$f":"SUM(H134+H144+H145)","v":47.430949974744806},{"$f":"D149*E149*D148","v":14.028872527741422},{"$f":"F149/D120","v":4.6762908425804737},1.6600832491160684]
["Total Storage Cost",null,null,null,null,{"$f":"SUM(F148:F149)","v":51.487309382919541},{"$f":"SUM(G148:G149)","v":17.162436460973179},{"$f":"SUM(H148:H149)","v":6.0926649436454801}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F134+F144+F145+F150+F146)","v":452.31223874696013},{"$f":"SUM(G134+G144+G145+G150+G146)","v":150.77074624898668},{"$f":"SUM(H134+H144+H145+H150+H146)","v":53.523614918390287}]
["Return to Land & Management",null,null,null,null,{"$f":"F120-F151","v":-2.3122387469601335},{"$f":"G120-G151","v":-0.77074624898668276},{"$f":"H120-H151","v":-0.27361491839027963}]

{"sheet":"Winter Annual Baleage","index":22,"n_rows":151,"n_cols":23,"rows_kept":151,"cut":false,"hidden":false,"merged":[[0,15,0,20],[0,23,0,28],[2,24,3,24],[4,22,7,22],[134,0,134,4],[43,8,45,8],[0,0,0,7],[1,0,1,7],[19,0,19,4],[20,0,20,4],[30,0,30,4],[144,0,144,4],[149,0,149,4],[150,0,150,4],[133,0,133,4],[35,0,35,4],[36,0,36,4],[39,0,39,4],[40,0,40,4],[53,0,53,4],[58,0,58,4],[59,0,59,4],[114,0,114,7],[115,0,115,7]]}
["Winter Annual, Baleage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return Above Variable Expenses"]
[null,null,null,null,null,"Amount","Amount","Amount",null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)",{"$f":"+'Budget Generator'!C$9","v":"Round"},null,null,null,null,null,null,null,{"$f":"SUM(R4-25)","v":-50},{"$f":"SUM(S4-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S4+25)","v":25},{"$f":"SUM(T4+25)","v":50}]
["Income",null,null,null,null,null,null,null,{"$f":"IF(+'Budget Generator'!C$9=\"Round\",+'Budget Generator'!C$10,\"Square\")","v":"4x5"},"Bale per Acre",null,null,null,null,null,{"$f":"SUM(P6-0.5)","v":3.8000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*$P5)-$F$20,\" \")","v":" "}," "," "," "," "]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10*1.6","v":4.8000000000000007},null,{"$f":"D6*E6","v":0},{"$f":"SUM(F6/D6)","v":0},{"$f":"SUM(F6/J$6)","v":0},{"$f":"+'Budget Generator'!E$10","v":710},{"$f":"SUM(D6*2000)/I6","v":13.521126760563384},null,null,null,null,null,{"$f":"SUM(P7-0.5)","v":4.3000000000000007}," "," "," "," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield",{"$f":"+D6","v":4.8000000000000007}," "," "," "," "," "]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D8*E8","v":15.66},{"$f":"SUM(F8/D6)","v":3.2624999999999997},{"$f":"SUM(F8/J$6)","v":1.1581874999999997},null,null,null,null,null,null,null,{"$f":"SUM(P7+0.5)","v":5.3000000000000007}," "," "," "," "," "]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E9*D9","v":23.275000000000002},{"$f":"SUM(F9/D6)","v":4.848958333333333},1.7213802083333332,null,null,null,null,null,null,null,{"$f":"SUM(P8+0.5)","v":5.8000000000000007}," "," "," "," "," "]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D10*E10)","v":35.91847826086957},{"$f":"SUM(F10/D6)","v":7.4830163043478262},2.6564707880434781]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F11/D6)","v":3.8348446361058595},1.36136984581758,null,null,null,null,null,null,null,"Return Above Fixed Expenses"]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F12/D6)","v":2.5549999999999993},0.90702499999999975,null,null,null,null,null,null,null,null,null,null,"Price ($/ton)"]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F13/D6)","v":5.2958333333333325},1.880020833333333,null,null,null,null,null,null,null,null,{"$f":"SUM(R13-25)","v":-50},{"$f":"SUM(S13-25)","v":-25},{"$f":"+E6","v":0},{"$f":"SUM(S13+25)","v":25},{"$f":"SUM(T13+25)","v":50}]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F14/D6)","v":2.9995624999999997},1.0648446874999999,null,null,null,null,null,null,null,{"$f":"SUM(P15-0.5)","v":3.8000000000000007},{"$f":"IF($E$6>0,SUM(Q$4*$P14)-$F$36,\" \")","v":" "}," "," "," "," "]
["Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P16-0.5)","v":4.3000000000000007}," "," "," "," "," "]
["  Post-Emerge","Herbicide Application","acre",null,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D16*E16)","v":0},{"$f":"SUM(F16/D6)","v":0},{"$f":"SUM(F16/J$6)","v":0},null,null,null,null,null,null,"Yield",{"$f":"+D6","v":4.8000000000000007}," "," "," "," "," "]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D17*E17)","v":0},{"$f":"SUM(F17/D6)","v":0},{"$f":"SUM(F17/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P16+0.5)","v":5.3000000000000007}," "," "," "," "," "]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D18*E18)","v":0},{"$f":"SUM(F18/D6)","v":0},{"$f":"SUM(F18/J$6)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P17+0.5)","v":5.8000000000000007}," "," "," "," "," "]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D19*E19)","v":0},{"$f":"SUM(F19/D6)","v":0},{"$f":"SUM(F19/J$6)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F8:F19)","v":145.34263251417769},{"$f":"SUM(G8:G19)","v":30.279715107120349},{"$f":"SUM(H8:H19)","v":10.749298863027725}]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F6>0,F6-F20,\" \")","v":" "},{"$f":"IF(G6>0,F21/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H20),\"\")","v":""},null,null,null,null,null,null,"Baleage "]
["Custom Machinery Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D23*E23)","v":11.81},{"$f":"SUM(F23/D6)","v":2.4604166666666663},{"$f":"SUM(F23/J$6)","v":0.87344791666666644},null,null,null,null,null,null,null,"The baling rate includes binding."]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998,{"$f":"SUM(F24/D6)","v":3.5583333333333322},1.2632083333333328,null,null,null,null,null,null,"*","The budget is based on no-till establishment."]
["Disk Mowing",null,"cutting",1,{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D25*E25)","v":16.5},{"$f":"SUM(F25/D6)","v":3.4374999999999996},1.2203124999999997,null,null,null,null,null,null,"*","Nitrogen is applied in split applications."]
["Tedding",null,"cutting",1,{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D26*E26)","v":6.67},{"$f":"SUM(F26/D6)","v":1.3895833333333332},0.4933020833333332,null,null,null,null,null,null,"*","Lime prorated at one ton over two years."]
["Raking",null,"cutting",1,{"$f":"+'List Page'!B$28","v":8.67},8.67,{"$f":"SUM(F27/D6)","v":1.8062499999999997},0.64121874999999984,null,null,null,null,null,null,"*","Based on inline tube wrapping."]
["Baling ",null,"cutting",1,{"$f":"+'List Page'!B$39+2","v":15.17},15.17,{"$f":"SUM(F28/D6)","v":3.160416666666666},1.1219479166666664,null,null,null,null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,null,null,null,null,"(Instructions on how to take a soil sample.)"]
["Hauling",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!$C$30","v":5.42},{"$f":"(E29*D29)","v":73.284507042253537},{"$f":"SUM(F29/D6)","v":15.267605633802818},{"$f":"SUM(F29/J$6)","v":5.42},null,null,null,null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Wrapping",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!$C$35","v":5.5},{"$f":"(E30*D30)","v":74.366197183098606},{"$f":"SUM(F30/D6)","v":15.492957746478874},{"$f":"SUM(F30/J$6)","v":5.5},null,null,null,null,null,null,null,"recommendations, contact the county Extension office. ",null,null,null,null,"(County office contact information.)"]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F23:F30)","v":223.55070422535215},{"$f":"SUM(G23:G30)","v":46.573063380281688},{"$f":"SUM(H23:H30)","v":16.533437499999998},null,null,null,null,null,null,"*","Storage loss is based on an average of multiple studies."]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F20)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D32*E32)/2","v":5.8137053005671078},{"$f":"F32/D6","v":1.2111886042848139},0.42997195452110892]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D33*E33)","v":0},{"$f":"F33/D6","v":0},{"$f":"SUM(F33/J$6)","v":0}]
["Storage"]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!B$21","v":0.15},{"$f":"SUM(F20+F31+F32+F33)","v":374.70704204009695},{"$f":"D35*E35","v":56.206056306014538},{"$f":"F35/D6","v":11.709595063753028},4.1569062476323246]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F20+F31+F32+F33+F35)","v":430.9130983461115},{"$f":"SUM(G20+G31+G32+G33+G35)","v":89.773562155439876},{"$f":"SUM(H20+H31+H32+H33+H35)","v":31.869614565181156}]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F6>0,F6-F36,\" \")","v":" "},{"$f":"IF(G6>0,F37/D6,\"\")","v":""},{"$f":"IF(E6>0,SUM(H6-H36),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Winter Annual, Baleage"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount","Amount","Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)","($/ton)","($/bale)"]
["Income"]
["Hay",{"$f":"+ForageSpecies","v":"Fescue"},"ton",{"$f":"+'Input Table'!B$10*1.6","v":4.8000000000000007},null,{"$f":"D120*E120","v":0},{"$f":"SUM(F120/D120)","v":0},{"$f":"SUM(F120/J$6)","v":0}]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D122*E122","v":15.66},{"$f":"SUM(F122/D120)","v":3.2624999999999997},{"$f":"SUM(F122/J$6)","v":1.1581874999999997}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E123*D123","v":23.275000000000002},{"$f":"SUM(F123/D120)","v":4.848958333333333},1.7213802083333332]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D124*E124)","v":35.91847826086957},{"$f":"SUM(F124/D120)","v":7.4830163043478262},2.6564707880434781]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128,{"$f":"SUM(F125/D120)","v":3.8348446361058595},1.36136984581758]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999,{"$f":"SUM(F126/D120)","v":2.5549999999999993},0.90702499999999975]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42,{"$f":"SUM(F127/D120)","v":5.2958333333333325},1.880020833333333]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002,{"$f":"SUM(F128/D120)","v":2.9995624999999997},1.0648446874999999]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",null,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D130*E130)","v":0},{"$f":"SUM(F130/D120)","v":0},{"$f":"SUM(F130/J$6)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D131*E131)","v":0},{"$f":"SUM(F131/D120)","v":0},{"$f":"SUM(F131/J$6)","v":0}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D132*E132)","v":0},{"$f":"SUM(F132/D120)","v":0},{"$f":"SUM(F132/J$6)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D133*E133)","v":0},{"$f":"SUM(F133/D120)","v":0},{"$f":"SUM(F133/J$6)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F122:F133)","v":145.34263251417769},{"$f":"F134/D120","v":30.279715107120349},{"$f":"SUM(H122:H133)","v":10.749298863027725}]
["Return over Variable Expenses",null,null,null,null,{"$f":"IF(F120>0,F120-F134,\" \")","v":" "},{"$f":"IF(G120>0,F135/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H134),\"\")","v":""}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D137*E137)","v":11.81},{"$f":"SUM(F137/D120)","v":2.4604166666666663},{"$f":"SUM(F137/J$6)","v":0.87344791666666644}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998,{"$f":"SUM(F138/D120)","v":3.5583333333333322},1.2632083333333328]
["Disk Mowing",null,"cutting",1,{"$f":"+'List Page'!B$26","v":16.5},{"$f":"SUM(D139*E139)","v":16.5},{"$f":"SUM(F139/D120)","v":3.4374999999999996},1.2203124999999997]
["Tedding",null,"cutting",1,{"$f":"+'List Page'!B$27","v":6.67},{"$f":"SUM(D140*E140)","v":6.67},{"$f":"SUM(F140/D120)","v":1.3895833333333332},0.4933020833333332]
["Raking",null,"cutting",1,{"$f":"+'List Page'!B$28","v":8.67},8.67,{"$f":"SUM(F141/D120)","v":1.8062499999999997},0.64121874999999984]
["Baling ",null,"cutting",1,{"$f":"+'List Page'!B$39+2","v":15.17},15.17,{"$f":"SUM(F142/D120)","v":3.160416666666666},1.1219479166666664]
["Hauling",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!$C$30","v":5.42},{"$f":"(E143*D143)","v":73.284507042253537},{"$f":"SUM(F143/D120)","v":15.267605633802818},{"$f":"SUM(F143/J$6)","v":5.42}]
["Wrapping",null,"bale",{"$f":"+J$6","v":13.521126760563384},{"$f":"+'List Page'!$C$35","v":5.5},{"$f":"(E144*D144)","v":74.366197183098606},{"$f":"SUM(F144/D120)","v":15.492957746478874},{"$f":"SUM(F144/J$6)","v":5.5}]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F137:F144)","v":223.55070422535215},{"$f":"SUM(G137:G144)","v":46.573063380281688},{"$f":"SUM(H137:H144)","v":16.533437499999998}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F134)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D146*E146)/2","v":5.8137053005671078},{"$f":"F146/D120","v":1.2111886042848139},{"$f":"SUM(F146/J$6)","v":0.42997195452110892}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D147*E147)","v":0},{"$f":"F147/D120","v":0},0]
["Storage"]
["Shrinkage Loss",null,"annual",{"$f":"+'List Page'!B$21","v":0.15},{"$f":"SUM(H134+H145+H146)","v":27.712708317548831},{"$f":"D149*E149","v":4.1569062476323246},{"$f":"F149/D120","v":0.86602213492340085},{"$f":"SUM(F149/J$6)","v":0.30743785789780725}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F134+F145+F146+F147+F149)","v":378.86394828772927},{"$f":"SUM(G134+G145+G146+G147+G149)","v":78.929989226610246},{"$f":"SUM(H134+H145+H146+H147+H149)","v":28.020146175446637}]
["Return to Land & Management",null,null,null,null,{"$f":"IF(F120>0,F120-F150,\" \")","v":" "},{"$f":"IF(G120>0,F151/D120,\"\")","v":""},{"$f":"IF(E120>0,SUM(H120-H150),\"\")","v":""}]

{"sheet":"Winter Annual Pasture","index":23,"n_rows":140,"n_cols":15,"rows_kept":140,"cut":false,"hidden":false,"merged":[[139,0,139,4],[17,0,17,4],[0,0,0,5],[49,0,49,4],[114,0,114,5],[115,0,115,5],[1,0,1,5],[48,0,48,4],[22,0,22,4],[25,0,25,4],[27,0,27,4],[28,0,28,4],[43,0,43,4],[136,0,136,4],[131,0,131,4]]}
["Winter Annual, Pasture",null,null,null,null,null,null,null,null,null,"Pasture"]
["Estimated Expenses per Acre",null,null,null,null,null,null,null,null,null,"*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,null,null,null,null,"Amount",null,null,null,null,"*","The budget is based on no-till establishment."]
["Item","Description","Unit","Quantity","Price","($/acre)",null,null,null,null,"*","Nitrogen is applied in split applications."]
["Expenses",null,null,null,null,null,null,null,null,null,"*","Lime prorated at one ton over two years."]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D6*E6","v":15.66},{"$f":"SUM(F6/D4)","v":{"$error":"#VALUE!"}},null,null,null,"*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E7*D7","v":23.275000000000002},{"$f":"SUM(F7/D4)","v":{"$error":"#VALUE!"}},null,null,null,"*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D8*E8)","v":35.91847826086957},null,null,null,null,null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",null,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D14*E14)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D15*E15)","v":0}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D16*E16)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D17*E17)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F6:F17)","v":145.34263251417769}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D20*E20)","v":11.81},{"$f":"SUM(F20/D3)","v":{"$error":"#DIV/0!"}}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998,{"$f":"SUM(F21/D3)","v":{"$error":"#DIV/0!"}}]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},19.5]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F20:F22)","v":48.39}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F18)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D24*E24)/2","v":5.8137053005671078}]
["Cash Rent",null,"acre",1,null,{"$f":"SUM(D25*E25)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F18+F23+F24+F25)","v":199.54633781474479}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Winter Annual, Pasture"]
["Estimated Expenses per Acre"]
[null,null,null,null,null,"Amount"]
["Item","Description","Unit","Quantity","Price","($/acre)"]
["Expenses"]
["Burndown","Burndown","acre",1,{"$f":"+'Input Price List'!D$37","v":15.66},{"$f":"D120*E120","v":15.66}]
["Seed",{"$f":"+ForageSpecies","v":"Fescue"},"lb",{"$f":"+'Input Table'!B$4","v":17.5},{"$f":"+'Input Table'!B$12","v":1.33},{"$f":"E121*D121","v":23.275000000000002}]
["Fertilizer","N","lb",{"$f":"+'Budget Generator'!C$16","v":60},{"$f":"'Input Price List'!B$26","v":0.59864130434782614},{"$f":"SUM(D122*E122)","v":35.91847826086957}]
[null,"P2O5","lb",{"$f":"+'Budget Generator'!C$17","v":30},{"$f":"'Input Price List'!B$27","v":0.61357514177693762},18.407254253308128]
[null,"K2O","lb",{"$f":"+'Budget Generator'!C$18","v":30},{"$f":"'Input Price List'!B$28","v":0.4088},12.263999999999999]
[null,"Custom Application","acre",2,{"$f":"'Input Price List'!B$30","v":12.71},25.42]
["Lime & Application","Custom Application","ton",{"$f":"+'Budget Generator'!C$19","v":0.33},{"$f":"'Input Price List'!B$32","v":43.63},14.397900000000002]
["Weed Control"]
["  Post-Emerge","Herbicide Application","acre",null,{"$f":"+'Input Table'!AF$5","v":12.295000000000002},{"$f":"SUM(D128*E128)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D129*E129)","v":0}]
["Pest Control","Pest Control Application","acre",null,{"$f":"+'Input Table'!AS$5","v":6.51},{"$f":"SUM(D130*E130)","v":0}]
[null,"Custom Application","acre",null,{"$f":"'Input Price List'!B$40","v":11.81},{"$f":"SUM(D131*E131)","v":0}]
["Total Variable Expenses",null,null,null,null,{"$f":"SUM(F120:F131)","v":145.34263251417769}]
["Custom Machinery Cost"]
["Spraying",null,"acre",1,{"$f":"+'List Page'!B$31","v":11.81},{"$f":"SUM(D134*E134)","v":11.81}]
["No-till Drill",null,"acre",1,{"$f":"+'List Page'!B$32","v":17.079999999999998},17.079999999999998]
["Bush Hogging",null,"acre",1,{"$f":"+'List Page'!B$33","v":19.5},19.5]
["Total Custom Machinery Cost",null,null,null,null,{"$f":"SUM(F134:F136)","v":48.39}]
["Interest on Operating Capital","6 months","acre",{"$f":"SUM(F132)","v":145.34263251417769},{"$f":"+'Input Price List'!B$2","v":0.08},{"$f":"SUM(D138*E138)/2","v":5.8137053005671078}]
["Cash Rent",null,null,1,null,{"$f":"SUM(D139*E139)","v":0}]
["Total Budgeted Expenses",null,null,null,null,{"$f":"SUM(F132+F137+F138+F139)","v":199.54633781474479}]

{"sheet":"Assumptions","index":24,"n_rows":154,"n_cols":5,"rows_kept":154,"cut":false,"hidden":false,"merged":[[118,0,118,9],[0,0,0,9],[40,0,40,9],[75,0,75,9]]}
["Cool Season Grass and Cool Season Grass and Clover Assumptions"]
["Hay "]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,"The baling rate includes binding."]
["*","The budget is based on no-till establishment."]
["*","Sixty pounds of nitrogen will be applied in March, with the remainder applied during the growing season. If clover is included, it is assumed that "]
[null,"60 pounds of nitrogen will come from the clover."]
["*","Lime prorated at one ton over three years."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
["*","Storage loss is based on an average of multiple studies."]
["*","Establishment pro-rated expenses for hay are set for six years."]
[]
["Baleage "]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,"The baling rate includes binding."]
["*","The budget is based on no-till establishment."]
["*","Based on inline tube wrapping."]
["*","Sixty pounds of nitrogen will be applied in March, with the remainder applied during the growing season. If clover is included, it is assumed that"]
[null,"60 pounds of nitrogen will come from the clover."]
["*","Lime prorated at one ton over three years."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
["*","Storage loss is based on an average of multiple studies."]
["*","Establishment pro-rated expenses for hay are set for six years."]
[]
["Pasture"]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["*","The budget is based on no-till establishment."]
["*","Sixty pounds of nitrogen will be applied in March, with the remainder applied during the growing season. If clover is included, it is assumed that"]
[null,"60 pounds of nitrogen will come from the clover."]
["*","Lime prorated at one ton over three years."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
["*","Establishment pro-rated expenses for hay are set for ten years."]
[]
[]
["Summer and Winter Annual Assumptions"]
["Hay "]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,"The baling rate includes binding."]
["*","The budget is based on no-till establishment."]
["*","Nitrogen is applied in split applications."]
["*","Lime prorated at one ton over two years."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
["*","Storage loss is based on an average of multiple studies."]
[]
[]
["Baleage "]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,"The baling rate includes binding."]
["*","The budget is based on no-till establishment."]
["*","Nitrogen is applied in split applications."]
["*","Lime prorated at one ton over two years."]
["*","Based on inline tube wrapping."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
["*","Storage loss is based on an average of multiple studies."]
[]
["Pasture"]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["*","The budget is based on no-till establishment."]
["*","Nitrogen is applied in split applications."]
["*","Lime prorated at one ton over two years."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
[]
[]
["Bermuda Assumptions"]
["Hay "]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,"The baling rate includes binding."]
["*","The budget is based on no-till establishment."]
["*","Nitrogen is applied in split applications."]
["*","Lime prorated at one ton over three years."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
["*","Storage loss is based on an average of multiple studies."]
["*","Establishment pro-rated expenses for hay are set for ten years."]
[]
[]
["Baleage "]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,"The baling rate includes binding."]
["*","The budget is based on no-till establishment."]
["*","Nitrogen is applied in split applications."]
["*","Lime prorated at one ton over three years."]
["*","Based on inline tube wrapping."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
["*","Storage loss is based on an average of multiple studies."]
["*","Establishment pro-rated expenses for hay are set for ten years."]
[]
[]
["Pasture"]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["*","The budget is based on no-till establishment."]
["*","Nitrogen is applied in split applications."]
["*","Lime prorated at one ton over three years."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
["*","Storage loss is based on an average of multiple studies."]
["*","Establishment pro-rated expenses for pasture are set for ten years."]
[]
[]
[]
[]
[]
["Alfalfa Assumptions"]
["Hay "]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,"The baling rate includes binding."]
["*","Based on Roundup Ready Alfalfa."]
["*","The budget is based on no-till establishment."]
["*","Lime prorated at two ton over three years."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
["*","Storage loss is based on an average of multiple studies."]
["*","Establishment pro-rated expenses for hay are set for four years."]
[]
[]
["Baleage "]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
[null,"The baling rate includes binding."]
["*","Based on Roundup Ready Alfalfa."]
["*","The budget is based on no-till establishment."]
["*","Lime prorated at two ton over three years."]
["*","Based on inline tube wrapping."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
["*","Storage loss is based on an average of multiple studies."]
["*","Establishment pro-rated expenses for hay are set for four years."]
[]
[]
["Pasture"]
["*","The budget is based on custom rates for machinery processes. Labor, operating, maintenance, and ownership costs are included in these rates. "]
["*","The budget is based on no-till establishment."]
["*","Based on Roundup Ready Alfalfa."]
["*","For a more accurate fertilizer and lime recommendation, take a soil sample. ",null,null,"(Instructions on how to take a soil sample.)"]
["*","The post-emergence weed control is based on an average of three common practices. Burndown is a common practice. For weed control and/or burndown"]
[null,"recommendations, contact the county Extension office. ","(County office contact information.)"]
["*","Establishment pro-rated expenses for pasture are set for four years."]

{"sheet":"Machinery","index":25,"n_rows":3,"n_cols":12,"rows_kept":3,"cut":false,"hidden":true,"merged":[[0,11,0,13],[1,11,1,14],[2,11,2,14]]}
[null,null,null,null,null,null,null,null,null,null,null,"Budget"]
[null,null,null,null,null,null,null,null,null,null,null,"Budget Generator"]
[null,null,null,null,null,null,null,null,null,null,null,"Price Lists"]

{"sheet":"storage","index":26,"n_rows":22,"n_cols":20,"rows_kept":22,"cut":false,"hidden":true,"merged":[[0,0,0,15]]}
["Buildings and Handling Equipment Expenses"]
[null,"Purchase",null,null,"Salvage","Salvage","Average","Useful",null,"Interest",null,null,"Property",null,null,"Fixed Cost"]
["Item","Price","Units","Cost","Percent","Value1","Value2","Life","Depreciation3","Rate","Interest4","Insurance5","Tax6","Repairs7","Bale","$/Bale"]
["Hay Barn (40'X60'X14')",20000,1,{"$f":"B4*C4","v":20000},0.2,{"$f":"D4*E4","v":4000},{"$f":"(D4+F4+I4)/2","v":12400},20,{"$f":"(D4-F4)/H4","v":800},0.08,{"$f":"G4*J4","v":992},{"$f":"G4*0.005","v":62},{"$f":"G4*0.005","v":62},{"$f":"D4*0.02","v":400},360,{"$f":"((I4+SUM(K4:N4))/O4)/H4","v":0.32166666666666666}]
["Hay tarp (33 x 52)",650,1,{"$f":"B5*C5","v":650},0,{"$f":"D5*E5","v":0},{"$f":"(D5+F5+I5)/2","v":433.33333333333331},3,{"$f":"(D5-F5)/H5","v":216.66666666666666},0.08,{"$f":"G5*J5","v":34.666666666666664},{"$f":"G5*0.005","v":2.1666666666666665},null,{"$f":"D5*0.02","v":13},130,{"$f":"(I5+SUM(K5:N5))/O5","v":2.0499999999999998}]
["Outside",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"60/4","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T21*24","v":360}]