{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Introduction","Input","Fields","Manure Costs","Machinery Costs","Workspace"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":59,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":19,"n_cols":3,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,1,1,3],[20,1,20,3]]}
[]
[null,"Manure Distribution Cost Analyzer"]
[null,null,"Updated: 8/2008"]
[]
[null,null,"Developed by "]
[null,null,"Raymond E. Massey, Crops Economist"]
[null,null,"University of Missouri"]
[null,null,"Department of Agricultural Economics"]
[null,null,"Commercial Agriculture Program"]
[]
[null,null,"The Manure Distribution Cost Analyzer is intended to be used by livestock producers to estimate the cost of distributing manure on land.  It allows the user to enter farm specific information such as the equipment being used, the distance to land receiving the manure, and market prices.  The program then computes the cost and time required to distribute manure on the land."]
[]
[null,null,"The Manure Distribution Cost Analyzer does not take into account any costs of manure storage and handling prior to land application.  It assumes that regardless of how you apply the manure you have to store it and eventually load it on a spreader for land application.  The relevant question is how much time and money does it take me to load the spreader, drive to the field, and spread the manure."]
[]
[null,null,"Start by going to the sheet titled \"Input.\" Enter the appropriate numbers in the tan shaded cells. The critical results of time required and total dollars are shown on this page.  This page only does a single field at a time.  You must estimate how many acres the spreader is used for a year (not just the field you are considering)."]
[]
[null,null,"To determine the cost of spreading on all fields in a particular year click on the sheet titled \"Fields.\"  Enter the appropriate information for all of the fields that will receive manure during the year and click on the button labeled \"Compute.\"  The program will enter all of the information into the appropriate locations and give information for each field and for the total.  Note: you must enable your macros to run this spreadsheet."]
[]
[null,null,"This worksheet is for educational purposes only.  Its use is not supported by the University of Missouri and the user assumes all risks associated with its use."]

{"sheet":"Input","index":1,"n_rows":44,"n_cols":10,"rows_kept":44,"cut":false,"hidden":false,"merged":[[45,1,45,6],[1,1,1,6]]}
[]
[null,"Manure Distribution Cost Analyzer"]
[]
[null,null,"Equipment:",null,null,"Discriptions and units"]
[]
[null,null,"Tractor"]
[null,null,"List price",125000,null,"200 hp tractor"]
[null,null,"Years to replace",12,null,"years"]
[null,null,"Annual tractor use other than manure application",400,null,"hours"]
[null,null,"Tractor Size",200,null,"PTO hp"]
[]
[null,null,"Manure handling system","Liquid",null,null,null,null,{"$f":"IF(D12=J12,1,IF(D12=J13,2,\"-\"))","v":2},"Dry"]
[null,null,null,null,null,null,null,null,null,"Liquid"]
[null,null,"Spreader"]
[null,null,"List price",40000,null,"6,000 gallon tank"]
[null,null,"Years to replace",10,null,"years"]
[null,null,"Annual spreader use",192,null,"acres"]
[null,null,"Spreader capacity",6,null,{"$f":"IF($I$12=1,\"tons\",IF($I$12=2,\"1,000 gallons\",#VALUE!))","v":"1,000 gallons"}]
[]
[null,null,"Description of Livestock and Farming Situation:"]
[]
[null,null,"Acres in the field",32,null,"acres"]
[null,null,"Distance to field",1,null,"miles"]
[null,null,"Road speed",10,null,"miles/hour"]
[null,null,"Field speed",4,null,"miles/hour"]
[null,null,"Swath width",15,null,"feet"]
[null,null,"Manure application rate",5,null,{"$f":"IF($I$12=1,\"tons/acre\",IF($I$12=2,\"1,000 gallons/acre\",#VALUE!))","v":"1,000 gallons/acre"}]
[null,null,"Calculated manure discharge rate",{"$f":"RateApply1*1000/43560*SWIDTH1*5280*FLDSPEED1/60","v":606.06060606060601},null,"gallons/minute"]
[null,null,null,{"$f":"IF(D28>1100,\"Confirm that this discharge rate can be achieved.  It may be too high for current equipment\",IF(D28<300,\"Confirm that this discharge rate can be achieved. It may be too low for current equipment.\",\"\"))","v":""}]
[null,null,"Loading time per load",10,null,"minutes/load"]
[null,null,"Total manure available",960,null,{"$f":"IF($I$12=1,\"tons\",IF($I$12=2,\"1,000 gallons\",#VALUE!))","v":"1,000 gallons"}]
[null,null,"Total manure spread given input above",{"$f":"acres1*RateApply1","v":160},null,{"$f":"IF($I$12=1,\"tons\",IF($I$12=2,\"1,000 gallons\",#VALUE!))","v":"1,000 gallons"}]
[null,null,null,{"$f":"IF(TOTALTONS1>D32,\"Need more land to use all manure available\",IF(TOTALTONS1<D32,\"Need more manure to spread it on all the land entered.\",\"\"))","v":"Need more land to use all manure available"}]
[null,null,"Prices:"]
[]
[null,null,"Fuel",3.25,null,"dollars/gallon"]
[null,null,"Labor",11,null,"dollars/hour"]
[null,null,"Interest ",0.08,null,"percent/year"]
[null,null,"Insurance ",0.01,null,"percent/year"]
[]
[null,null,"Results:"]
[]
[null,null,"Hours Required",{"$f":"TOTALTIME","v":20.012588063340147}]
[null,null,"Total Cost",{"$f":"TOTALCOST","v":2584.3168330527901}]

{"sheet":"Fields","index":2,"n_rows":30,"n_cols":43,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,23],[31,1,31,23]]}
[]
[null,"Manure Distribution Cost Analyzer"]
[]
[null,null,"Cost of manure distribution calculations:"]
[]
[null,null,null,null,"Total manure applied",null,null,null,{"$f":"SUMPRODUCT(E11:AQ11,E13:AQ13)","v":960},null,{"$f":"Input!F31","v":"1,000 gallons"}]
[null,null,null,null,"Total manure available",null,null,null,{"$f":"TOTALTONS1","v":960},null,{"$f":"Input!F31","v":"1,000 gallons"}]
[null,null,null,"Total",{"$f":"IF(I6<TOTALTONS1,\"Not all manure has been applied. Need more fields.\",IF(I6>TOTALTONS1,\"More fields received manure than is available.  Reduce the acreage in fields.\"))","v":false}]
[null,null,"Cropping system",null,"Corn Field 1",null,"SB Field 1",null,"Corn Field 2",null,"SB Field 2",null,"Corn Field 3"]
[null,null,"Field number",null,1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10,null,11,null,12,null,13,null,14,null,15,null,16,null,17,null,18,null,19,null,20]
[null,null,"Acres in field",{"$f":"SUM(E11:AQ11)","v":192},40,null,40,0,40,null,40,null,32]
[null,null,"Distance to field (miles)",null,0.5,null,0.5,0,1,null,0.75,null,1]
[null,null,{"$f":"CONCATENATE(\"Manure application rate \", IF(Input!$I$12=1,\"(tons applied)\",IF(Input!$I$12=2,\"(1,000 gallons applied)\",#VALUE!)))","v":"Manure application rate (1,000 gallons applied)"},null,5,null,5,0,5,null,5,null,5]
[]
[null,null,"Total cost",{"$f":"SUM(E15:AQ15)","v":14883.673500000001},2970.0736999999999,null,2970.0736999999999,null,3249.4483,null,3109.761,null,2584.3168000000001]
[null,null,"Road costs",4218.5570000000007,744.99900000000002,null,744.99900000000002,null,1024.3737000000001,null,884.68640000000005,null,819.49890000000005]
[null,null,"Field costs",10665.1163,2225.0745999999999,null,2225.0745999999999,null,2225.0745999999999,null,2225.0745999999999,null,1764.8179]
[]
[null,null,"Total application time (hours)",{"$f":"SUM(E19:AQ19)","v":112.65147695222903},21.909722222222221,null,21.909722222222221,null,25.243055555555554,null,23.576388888888889,null,20.012588063340147]
[null,null,"Loading time (hours)",26.666666666666664,5.5555555555555554,null,5.5555555555555554,null,5.5555555555555554,null,5.5555555555555554,null,4.4444444444444446]
[null,null,"Road travel time (hours)",23.666666666666664,3.333333333333333,null,3.333333333333333,null,6.6666666666666661,null,5,null,5.333333333333333]
[null,null,"Field travel time (hours)",9.5181436188956976,2.020833333333333,null,2.020833333333333,null,2.020833333333333,null,2.020833333333333,null,1.4348102855623652]
[null,null,"Field application time (hours)",52.8,11,null,11,null,11,null,11,null,8.8000000000000007]
[]
[null,null,"Total loaded miles",118.33333333333334,{"$f":"E12*E11*E13/SCAPACITY1","v":16.666666666666668},null,{"$f":"G12*G11*G13/SCAPACITY1","v":16.666666666666668},null,33.333333333333336,null,25,null,26.666666666666668,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"Total road miles",236.66666666666669,{"$f":"E25*2","v":33.333333333333336},null,33.333333333333336,null,66.666666666666671,null,50,null,53.333333333333336,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"Loads per field",160,{"$f":"E11*E13/SCAPACITY1","v":33.333333333333336},null,33.333333333333336,null,33.333333333333336,null,33.333333333333336,null,26.666666666666668,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,"Average distance hauled (miles)",{"$f":"SUMPRODUCT(E27:AQ27,E12:AQ12)/D27","v":0.73958333333333337}]
[null,null,{"$f":"CONCATENATE(\"Average cost per \", IF(Input!$I$12=1,\"ton\",IF(Input!$I$12=2,\"1,000 gallons\",#VALUE!)), \" hauled\")","v":"Average cost per 1,000 gallons hauled"},{"$f":"AppCost/I6","v":15.5038265625}]

{"sheet":"Manure Costs","index":3,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,1,1,6],[34,1,34,6],[2,1,2,6]]}
[]
[null,"Manure Distribution Cost Analyzer"]
[null,"Cost of transporting and distributing manure"]
[]
[null,null,"Description of operation:"]
[]
[null,null,"Total Manure Applied",{"$f":"Input!D31","v":960},{"$f":"Input!F31","v":"1,000 gallons"}]
[null,null,"Application Rate",{"$f":"Input!D27","v":5},{"$f":"Input!F27","v":"1,000 gallons/acre"}]
[null,null," Acres Covered",{"$f":"Input!D22","v":32},"Acres"]
[]
[null,null,"Costs:"]
[]
[null,null," Operating Costs","Total","Per Acre",{"$f":"IF(Input!$I$12=1,\"Per ton\",IF(Input!$I$12=2,\"Per 1,000 gal.\",#VALUE!))","v":"Per 1,000 gal."}]
[null,null," Spreader",{"$f":"Input!D22*'Machinery Costs'!D39","v":18.098851946520533},{"$f":"D14/Input!$D$22","v":0.56558912332876665},{"$f":"E14/Input!$D$27","v":0.11311782466575333}]
[null,null," Tractor in Field",{"$f":"'Machinery Costs'!D21*D32+'Machinery Costs'!D21*D31","v":565.22662613822797},{"$f":"D15/Input!$D$22","v":17.663332066819624},{"$f":"E15/Input!$D$27","v":3.5326664133639247}]
[null,null," Tractor on Road",{"$f":"'Machinery Costs'!D21*(D30+TimeLoad)","v":539.98659381686855},{"$f":"D16/Input!$D$22","v":16.874581056777142},{"$f":"E16/Input!$D$27","v":3.3749162113554285}]
[null,null," Total Operating Costs",{"$f":"SUM(D14:D16)","v":1123.3120719016169},{"$f":"D17/Input!$D$22","v":35.10350224692553},{"$f":"E17/Input!$D$27","v":7.0207004493851057}]
[]
[null,null," Ownership Costs"]
[null,null," Spreader",{"$f":"'Machinery Costs'!D37*Input!D22","v":888.91511239174326},{"$f":"D20/Input!$D$22","v":27.778597262241977},{"$f":"E20/Input!$D$27","v":5.555719452448395}]
[null,null," Tractor in Field",{"$f":"'Machinery Costs'!D16*D32+'Machinery Costs'!D16*D31","v":292.57730198887248},{"$f":"D21/Input!$D$22","v":9.1430406871522649},{"$f":"E21/Input!$D$27","v":1.828608137430453}]
[null,null," Tractor on Road",{"$f":"'Machinery Costs'!D16*(D30+TimeLoad)","v":279.51234677055743},{"$f":"D22/Input!$D$22","v":8.7347608365799196},{"$f":"E22/Input!$D$27","v":1.746952167315984}]
[null,null," Total Ownership Costs",{"$f":"SUM(D20:D22)","v":1461.0047611511732},{"$f":"D23/Input!$D$22","v":45.656398785974162},{"$f":"E23/Input!$D$27","v":9.1312797571948323}]
[null,null," Total Cost",{"$f":"D23+D17","v":2584.3168330527901},{"$f":"D24/Input!$D$22","v":80.759901032899691},{"$f":"E24/Input!$D$27","v":16.151980206579939}]
[]
[null,null," Road Costs",{"$f":"D16+D22","v":819.49894058742598},{"$f":"E16+E22","v":25.609341893357062},{"$f":"F16+F22","v":5.1218683786714125}]
[null,null," Field Costs",{"$f":"D24-D26","v":1764.8178924653641},{"$f":"E24-E26","v":55.150559139542629},{"$f":"F24-F26","v":11.030111827908527}]
[]
[null,null,"Loading Time (hours)",{"$f":"Input!D27/Input!D18*Input!D30/60*Input!D22","v":4.4444444444444446},{"$f":"D29/Input!$D$22","v":0.1388888888888889},{"$f":"E29/Input!$D$27","v":2.777777777777778E-2}]
[null,null," Road Travel Time (hours)",{"$f":"Input!D23/Input!D24*Input!D27/Input!D18*Input!D22*2","v":5.333333333333333},{"$f":"D30/Input!$D$22","v":0.16666666666666666},{"$f":"E30/Input!$D$27","v":3.3333333333333333E-2}]
[null,null," Field Travel Time (hours)",{"$f":"2*(Input!D26*(TRUNC(Workspace!C20+1)-1)*(Workspace!C21^2-Workspace!C21)/2+Workspace!C19*Workspace!C21*((TRUNC(Workspace!C20+1)-1)^2-(TRUNC(Workspace!C20+1)-1))/2+Workspace!C23*(TRUNC(Workspace!C20+1)-1)*Workspace!C19+Workspace!C24*(Workspace!C23^2-Workspace!C23)/2)/(Input!D25*5280)","v":1.4348102855623652},{"$f":"D31/Input!$D$22","v":4.4837821423823913E-2},{"$f":"E31/Input!$D$27","v":8.967564284764782E-3}]
[null,null," Field Application Time (hours)",{"$f":"1/(Input!D25*5280*Input!D26/43560)*Input!D22*2","v":8.8000000000000007},{"$f":"D32/Input!$D$22","v":0.27500000000000002},{"$f":"E32/Input!$D$27","v":5.5000000000000007E-2}]
[null,null," Total Hours Application Time",{"$f":"SUM(D29:D32)","v":20.012588063340147},{"$f":"SUM(E29:E32)","v":0.62539337697937958},{"$f":"SUM(F29:F32)","v":0.12507867539587592}]

{"sheet":"Machinery Costs","index":4,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[[1,1,1,9],[63,1,63,9],[2,1,2,9]]}
[]
[null,"Manure Distribution Cost Analyzer"]
[null,"Breakdown of Ownership and Operating Costs "]
[]
[null,null,"Tractor"]
[null,null,"List price",{"$f":"TPRICE1","v":125000}]
[null,null,"Years to replace",{"$f":"TYEARS1","v":12},null,"years"]
[null,null,"Annual use other than manure application",{"$f":"THOURS1","v":400},null,"hours"]
[null,null,"Annual use with manure application",{"$f":"D8+AppTime","v":512.65147695222902},null,"hours"]
[null,null,"PTO HP",{"$f":"Input!D10","v":200}]
[]
[null,null,"Salvage value",{"$f":"IF(Input!D10<80,+Workspace!B15,IF(Input!D10>149,Workspace!D15,Workspace!C15))","v":36176.356743639764}]
[null,null,"Depreciation",{"$f":"(Input!D7-D12)/Workspace!C34","v":14.438601280091698},null,"/hour"]
[null,null,"Interest",{"$f":"(Input!D7+D12)/2*Input!D38/D9","v":12.575901093807547},null,"/hour"]
[null,null,"Insurance",{"$f":"(Input!D7+D12)/2*Input!D39/D9","v":1.5719876367259433},null,"/hour"]
[null,null,"Total ownership costs",{"$f":"SUM(D13:D15)","v":28.586490010625187},null,"/hour"]
[]
[null,null,"Repair",{"$f":"(Input!D7*Workspace!C9*(Workspace!C34/1000)^Workspace!C10)/Workspace!C34","v":5.382840507998405},null,"/hour"]
[null,null,"Fuel",{"$f":"Input!D36*Input!D10*Workspace!C11*(0.52*Workspace!C11+0.77-0.04*(738*Workspace!C11+173)^0.5)*0.9*1.1","v":36.643061132363151},null,"/hour"]
[null,null,"Labor",{"$f":"Input!D37*1.2","v":13.2},null,"/hour"]
[null,null,"Total operating costs",{"$f":"SUM(D18:D20)","v":55.225901640361556},null,"/hour"]
[]
[null,null,"Total Costs",{"$f":"D21+D16","v":83.81239165098674},null,"/hour"]
[]
[null,null,"Spreader"]
[]
[null,null,"Acres per hour",{"$f":"D31/(TotalTime1-D8)","v":1.7043717951555977},null,"acres/hour"]
[]
[null,null,"List price",{"$f":"SPRICE1","v":40000}]
[null,null,"Years to replace",{"$f":"Input!D16","v":10},null,"years"]
[null,null,"Annual use ",{"$f":"totalacre1","v":192},null,"acres"]
[]
[null,null,"Salvage value",{"$f":"Input!D15*(1.29956-0.45116*Input!D16^0.25)^2.22","v":8481.9877390825532},null,"/acre",{"$f":"D34/$D$27","v":9.6314850037728217},null,"/hour"]
[null,null,"Depreciation",{"$f":"(Input!D15-D33)/Workspace!E34","v":16.415631385894503},null,"/acre",{"$f":"D35/$D$27","v":5.9261800394829738},null,"/hour"]
[null,null,"Interest",{"$f":"(Input!D15+D33)/2*Input!D38/Input!D17","v":10.100414112308867},null,"/acre",{"$f":"D36/$D$27","v":0.74077250493537172},null,"/hour"]
[null,null,"Insurance",{"$f":"(Input!D15+D33)/2*Input!D39/Input!D17","v":1.2625517640386084},null,"/acre",{"$f":"D37/$D$27","v":16.298437548191167},null,"/hour"]
[null,null,"Total ownership costs",{"$f":"SUM(D34:D36)","v":27.778597262241977},null,"/acre",{"$f":"D39/$D$27","v":0.33184609422448941},null,"/hour"]
[]
[null,null,"Repair",{"$f":"(Input!D15*Workspace!D9*(Workspace!E34/Workspace!C27/1000)^Workspace!D10)/Workspace!E34","v":0.56558912332876665},null,"/acre",null,null,"/hour"]
[null,null,"Fuel",null,null,"/acre",null,null,"/hour"]
[null,null,"Labor",null,null,"/acre",null,null,"/hour"]
[null,null,"Total operating costs",{"$f":"SUM(D39:D41)","v":0.56558912332876665},null,"/acre",{"$f":"D42/$D$27","v":0.33184609422448941},null,"/hour"]
[]
[null,null,"Total Costs",{"$f":"D39+D37","v":28.344186385570744},null,"/acre",{"$f":"D44/$D$27","v":16.630283642415655},null,"/hour"]
[]
[null,null,"Tractor and Spreader"]
[]
[null,null,"Depreciation",{"$f":"G33+D13","v":24.070086283864519},null,"/hour"]
[null,null,"Interest",{"$f":"G34+D14","v":18.50208113329052},null,"/hour"]
[null,null,"Insurance",{"$f":"G35+D15","v":2.312760141661315},null,"/hour"]
[null,null,"Total ownership costs",{"$f":"G36+D16","v":44.884927558816358},null,"/hour"]
[]
[null,null,"Repair",{"$f":"G37+D18","v":5.7146866022228942},null,"/hour"]
[null,null,"Fuel",{"$f":"G40+D19","v":36.643061132363151},null,"/hour"]
[null,null,"Labor",{"$f":"G41+D20","v":13.2},null,"/hour"]
[null,null,"Total operating costs",{"$f":"G42+D21","v":55.557747734586044},null,"/hour"]
[]
[null,null,"Total Costs",{"$f":"G44+D23","v":100.4426752934024},null,"/hour"]
[]
[null,null,"Fixed cost as a percent of total costs",{"$f":"(D51+D53)/$D$58","v":0.50376609357758617}]
[null,null,"Fuel cost as a percent of total costs",{"$f":"D54/$D$58","v":0.36481566251919673}]
[null,null,"Labor cost as a percent of total costs",{"$f":"D55/$D$58","v":0.13141824390321713}]

{"sheet":"Workspace","index":5,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Engineering Factors",null,null,null,"Default"]
[null,null,"Tractor","Spreader"]
[null,"Depreciation Factors (source: 1991 ASAE Standards)"]
[null,"DF1",0.68,0.6]
[null,"DF2",0.92,0.88500000000000001]
[]
[null,"Repair Coefficients (used grain cart coefficients for spreader)"]
[null,"RF1",7.0000000000000001E-3,0.16]
[null,"RF2",2,1.6]
[null,"Engine Loading",0.67]
[]
[null,"Tractor Salvage Value Table"]
[null,"<80 hp","80-149 hp",">150 hp"]
[null,{"$f":"Input!$D$7*(0.88507-0.05827*Input!$D$8^0.46-0.00018*'Machinery Costs'!$D$9^0.9)^2.17","v":49554.846660411167},{"$f":"Input!$D$7*(0.9769-0.02301*Input!$D$8^0.76-0.0012*'Machinery Costs'!$D$9^0.6)^3.85","v":46643.194296929731},{"$f":"Input!$D$7*(1.18985-0.22231*Input!$D$8^0.35-0.00766*'Machinery Costs'!$D$9^0.39)^2.22","v":36176.356743639764}]
[]
[null,"FieldLength",{"$f":"(Input!D22*43560)^0.5/5280","v":0.22360679774997896},"miles"]
[null,"Field Width",{"$f":"(Input!D22*43560)^0.5/5280","v":0.22360679774997896}]
[null,"Load Length (R)",{"$f":"1/(Input!D27/Input!D18)*43560/Input!D26","v":3484.8},"feet"]
[null,"NumberLengths (m)",{"$f":"C18*5280/C19","v":0.33879817840905901}]
[null,"Loads per tier (n)",{"$f":"C17*5280/Input!D26","v":78.709592807992593}]
[null,"Acresperlength",{"$f":"C21*Input!D26*C19/43560","v":94.451511369591117}]
[null,"n'",{"$f":"C17*5280/C24","v":26.666666666666668}]
[null,"w'",{"$f":"C19/(C25*C19)*Input!D26","v":44.274145954495836}]
[null,"R'",{"$f":"C20-TRUNC(C20)","v":0.33879817840905901}]
[null,"Field Efficiency",0.8]
[null," Acres per Hour",{"$f":"Input!D25*Input!D26*5280/43560*C26","v":5.8181818181818183}]
[]
[]
[null," Add'l Acres Needing Commercial Fertilizer"]
[null," Add'l Acres Needed to Use All Manure"]
[]
[null,null,"Tractor",null,"Spreader"]
[null," Age at Trade",{"$f":"Input!D8*'Machinery Costs'!D9","v":6151.8177234267478},"hours",{"$f":"Input!D16*Input!D17","v":1920},"acres"]
[null,null,null,null,{"$f":"E34/C27","v":330},"hours"]