{"text_format":"1","workbook":"xlsx","n_sheets":50,"sheets":["Calculator","NAMES","DATA","Instructions","Sprayer Water Calc","Editing notes","ToC p1 ","ToC p2","Intro p3","Intro p4 ","Intro p5","Intro p6","Intro p7","Intro p8","Summary","Power Units-2Wheel Drive","Power Units-4 Wheel Drive","Harvesting Grain- Sp Combines","Harvest Combine (2)","Harvesting Grain CombineHeaders","Harvesting Grain Swathers","Harvesting Grain Power Auger","Harvesting Hay- SP Forage ","Harvesting Hay SP Mower","Harvesting Hay Balers","Harvesting Hay PT Bale Movers","Seeding Air Drills ","Seeding AirDiskDrill","Seeding Other Row Crop Planters","Soil Preparation Cultivators","Soil Preparation Harrows","Soil Prep- Land Roller","Sprayers High Clearance","Misc. Post Pounder, Feed Mixers","Misc. Grain Bagger, Conveyor ","Misc. Spreader Loader","Appendix A","Appendix B","Appendix C","Appendix D (p34)","Appendix D (p35)","Appendix E","Appendix F(p37)","Appendix F(38)","Appendix F(p39)","Appendix F(p40)","App G p41","App G p42","APP H p43","App I  p44"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":1,"defined_names":115,"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":"Calculator","index":0,"n_rows":88,"n_cols":26,"rows_kept":88,"cut":false,"hidden":false,"merged":[[13,1,13,13],[21,11,21,12],[24,21,24,22],[18,16,18,27],[17,9,17,13],[24,11,24,12],[24,8,24,9],[21,24,21,25],[32,1,32,3],[22,24,22,25],[44,1,44,3],[24,24,24,25],[26,21,26,22],[26,24,26,25],[26,5,26,6],[26,8,26,9],[22,21,22,22],[84,0,85,14],[22,18,22,19],[24,18,24,19],[26,18,26,19],[68,1,68,3],[75,1,75,3],[22,8,22,9],[22,11,22,12],[39,1,39,3],[50,1,50,13],[22,5,22,6],[67,1,67,13],[60,1,60,3],[26,11,26,12],[24,5,24,6],[51,11,51,12]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Machinery Information"]
[]
[null,null,"Fuel Price (per litre)",1.2,null,"Machinery Financed",null,null,0.5,null,null,null,"v1.0"]
[null,null,"Labour rate (per hour)",28,null,"Interest Rate",null,null,6.25E-2]
[null,null,"Field Efficiency Rate",0.8,null,"Opportunity Cost Rate",null,null,1.4999999999999999E-2,"*** Enter any changes to BLUE values only ***"]
[null,null,"Rental & Custom Margin",0.15,null,"Loan Payback Period (years)",null,null,7,null,null,null,null,null,null,null,"****HIDE****"]
[null,null,"Insurance and Housing",0.01,null,"Opportunity Cost Period (years)",null,null,7]
[]
[null,null,null,null,null,"Implement #1",null,null,"Implement #2",null,null,"Implement #3",null,null,null,null,null,null,"Implement #1",null,null,"Implement #2",null,null,"Implement #3"]
[null,"1. Select category:",null,null,null,null,null,null,"(Select Category)",null,null,"(Select Category)",null,null,null,null,null,null,"(Select Category)",null,null,"(Select Category)",null,null,"(Select Category)"]
[]
[null,"2. Select farm equipment:"]
[]
[null,"3. Select equipment size:"]
[null,null,"***HIDE ROW***",null,null,{"$f":"F23&\" \"&F25&\" \"&F27","v":"  "},null,null,{"$f":"I23&\" \"&I25&\" \"&I27","v":"(Select Category)  "},null,null,{"$f":"L23&\" \"&L25&\" \"&L27","v":"(Select Category)  "},null,null,null,null,null,null,{"$f":"S23&\" \"&S25&\" \"&S27","v":"(Select Category)  "},null,null,{"$f":"V23&\" \"&V25&\" \"&V27","v":"(Select Category)  "},null,null,{"$f":"Y23&\" \"&Y25&\" \"&Y27","v":"(Select Category)  "}]
[]
[]
[]
[]
[null,"4. Purchasing Information"]
[null,"Equipment value ",null,null,null,{"$f":"IF(F27=\"\",0,VLOOKUP($F$28,DATA!$A$6:$AQ$196,6,FALSE))","v":0},null,null,{"$f":"IF(I27=\"\",0,VLOOKUP($I$28,DATA!$A$6:$AQ$196,6,FALSE))","v":0},null,null,{"$f":"IF(L27=\"\",0,VLOOKUP($L$28,DATA!$A$6:$AQ$196,6,FALSE))","v":0},null,null,null,null,null,null,{"$f":"IF(S27=\"\",0,VLOOKUP($F$28,DATA!$A$6:$AQ$196,6,FALSE))","v":0},null,null,{"$f":"IF(V27=\"\",0,VLOOKUP($I$28,DATA!$A$6:$AQ$196,6,FALSE))","v":0},null,null,{"$f":"IF(Y27=\"\",0,VLOOKUP($L$28,DATA!$A$6:$AQ$196,6,FALSE))","v":0}]
[null,"Annual hours of usage",null,null,null,{"$f":"IF(F27=\"\",0,VLOOKUP($F$28,DATA!$A$6:$AQ$196,25,FALSE))","v":0},"hours",null,{"$f":"IF(I27=\"\",0,VLOOKUP($I$28,DATA!$A$6:$AQ$196,25,FALSE))","v":0},"hours",null,{"$f":"IF(L27=\"\",0,VLOOKUP($L$28,DATA!$A$6:$AQ$196,25,FALSE))","v":0},"hours",null,null,null,null,null,{"$f":"IF(S27=\"\",0,VLOOKUP($F$28,DATA!$A$6:$AQ$196,25,FALSE))","v":0},"hours",null,{"$f":"IF(V27=\"\",0,VLOOKUP($I$28,DATA!$A$6:$AQ$196,25,FALSE))","v":0},"hours",null,{"$f":"IF(Y27=\"\",0,VLOOKUP($L$28,DATA!$A$6:$AQ$196,25,FALSE))","v":0},"hours"]
[null,"Optimal life for equipment",null,null,null,{"$f":"IF(F27=\"\",0,VLOOKUP($F$28,DATA!$A$6:$AQ$196,24,FALSE))","v":0},"years",null,{"$f":"IF(I27=\"\",0,VLOOKUP($I$28,DATA!$A$6:$AQ$196,24,FALSE))","v":0},"years",null,{"$f":"IF(L27=\"\",0,VLOOKUP($L$28,DATA!$A$6:$AQ$196,24,FALSE))","v":0},"years",null,null,null,null,null,{"$f":"IF(S27=\"\",0,VLOOKUP($F$28,DATA!$A$6:$AQ$196,24,FALSE))","v":0},"years",null,{"$f":"IF(V27=\"\",0,VLOOKUP($I$28,DATA!$A$6:$AQ$196,24,FALSE))","v":0},"years",null,{"$f":"IF(Y27=\"\",0,VLOOKUP($L$28,DATA!$A$6:$AQ$196,24,FALSE))","v":0},"years"]
[null,"Depreciation over optimal life",null,null,null,{"$f":"IF(F34=0,0,Fraction_dep_over_optimal_life)","v":0},null,null,{"$f":"IF(I34=0,0,Fraction_dep_over_optimal_life)","v":0},null,null,{"$f":"IF(L34=0,0,Fraction_dep_over_optimal_life)","v":0},null,null,null,null,null,null,{"$f":"IF(S34=0,0,Fraction_dep_over_optimal_life)","v":0},null,null,{"$f":"IF(V34=0,0,Fraction_dep_over_optimal_life)","v":0},null,null,{"$f":"IF(Y34=0,0,Fraction_dep_over_optimal_life)","v":0}]
[null,"Retained value at end of optimal life",null,null,null,{"$f":"F34*(1-F37)","v":0},null,null,{"$f":"I34*(1-I37)","v":0},null,null,{"$f":"L34*(1-L37)","v":0},null,null,null,null,null,null,{"$f":"S34*(1-S37)","v":0},null,null,{"$f":"V34*(1-V37)","v":0},null,null,{"$f":"Y34*(1-Y37)","v":0}]
[]
[null,"5. Other"]
[null,"Fuel used per hour",null,null,null,{"$f":"IF(F27=\"\",0,VLOOKUP($F$28,DATA!$A$6:$AQ$196,27,FALSE))","v":0},"Litres",null,{"$f":"IF(I27=\"\",0,VLOOKUP($I$28,DATA!$A$6:$AQ$196,27,FALSE))","v":0},"Litres",null,{"$f":"IF(L27=\"\",0,VLOOKUP($L$28,DATA!$A$6:$AQ$196,27,FALSE))","v":0},"Litres",null,null,null,null,null,{"$f":"IF(S27=\"\",0,VLOOKUP($F$28,DATA!$A$6:$AQ$196,27,FALSE))","v":0},"Litres",null,{"$f":"IF(V27=\"\",0,VLOOKUP($I$28,DATA!$A$6:$AQ$196,27,FALSE))","v":0},"Litres",null,{"$f":"IF(Y27=\"\",0,VLOOKUP($L$28,DATA!$A$6:$AQ$196,27,FALSE))","v":0},"Litres"]
[null,"Annual repair and maintenance (R&M) rate",null,null,null,{"$f":"IF(F27=\"\",0,(VLOOKUP($F$28,DATA!$A$6:$AQ$196,26,FALSE)/100))","v":0},null,null,{"$f":"IF(I27=\"\",0,(VLOOKUP($I$28,DATA!$A$6:$AQ$196,26,FALSE)/100))","v":0},null,null,{"$f":"IF(L27=\"\",0,(VLOOKUP($L$28,DATA!$A$6:$AQ$196,26,FALSE)/100))","v":0},null,null,null,null,null,null,{"$f":"IF(S27=\"\",0,(VLOOKUP($F$28,DATA!$A$6:$AQ$196,26,FALSE)/100))","v":0},null,null,{"$f":"IF(V27=\"\",0,(VLOOKUP($I$28,DATA!$A$6:$AQ$196,26,FALSE)/100))","v":0},null,null,{"$f":"IF(Y27=\"\",0,(VLOOKUP($L$28,DATA!$A$6:$AQ$196,26,FALSE)/100))","v":0}]
[null,"Annual R&M cost",null,null,null,{"$f":"F42*F34","v":0},null,null,{"$f":"I42*I34","v":0},null,null,{"$f":"L42*L34","v":0},null,null,null,null,null,null,{"$f":"S42*S34","v":0},null,null,{"$f":"V42*V34","v":0},null,null,{"$f":"Y42*Y34","v":0}]
[]
[null,"6. Work Rate Information"]
[null,"Speed",null,null,null,{"$f":"IF(F27=\"\",0,IF(VLOOKUP($F$28,DATA!$A$6:$AQ$196,28,FALSE)=\"\",\"n/a\",VLOOKUP($F$28,DATA!$A$6:$AQ$196,28,FALSE)))","v":0},"mph",null,{"$f":"IF(I27=\"\",0,IF(VLOOKUP($I$28,DATA!$A$6:$AQ$196,28,FALSE)=\"\",\"n/a\",VLOOKUP($I$28,DATA!$A$6:$AQ$196,28,FALSE)))","v":0},"mph",null,{"$f":"IF(L27=\"\",0,IF(VLOOKUP($L$28,DATA!$A$6:$AQ$196,28,FALSE)=\"\",\"n/a\",VLOOKUP($L$28,DATA!$A$6:$AQ$196,28,FALSE)))","v":0},"mph",null,null,null,null,null,{"$f":"IF(S27=\"\",0,IF(VLOOKUP($F$28,DATA!$A$6:$AQ$196,28,FALSE)=\"\",\"n/a\",VLOOKUP($F$28,DATA!$A$6:$AQ$196,28,FALSE)))","v":0},"mph",null,{"$f":"IF(V27=\"\",0,IF(VLOOKUP($I$28,DATA!$A$6:$AQ$196,28,FALSE)=\"\",\"n/a\",VLOOKUP($I$28,DATA!$A$6:$AQ$196,28,FALSE)))","v":0},"mph",null,{"$f":"IF(Y27=\"\",0,IF(VLOOKUP($L$28,DATA!$A$6:$AQ$196,28,FALSE)=\"\",\"n/a\",VLOOKUP($L$28,DATA!$A$6:$AQ$196,28,FALSE)))","v":0},"mph"]
[null,"Implement width",null,null,null,{"$f":"IF(F27=\"\",0,IF(VLOOKUP($F$28,DATA!$A$6:$AQ$196,29,FALSE)=\"\",\"n/a\",VLOOKUP($F$28,DATA!$A$6:$AQ$196,29,FALSE)))","v":0},"feet",null,{"$f":"IF(I27=\"\",0,IF(VLOOKUP($I$28,DATA!$A$6:$AQ$196,29,FALSE)=\"\",\"n/a\",VLOOKUP($I$28,DATA!$A$6:$AQ$196,29,FALSE)))","v":0},"feet",null,{"$f":"IF(L27=\"\",0,IF(VLOOKUP($L$28,DATA!$A$6:$AQ$196,29,FALSE)=\"\",\"n/a\",VLOOKUP($L$28,DATA!$A$6:$AQ$196,29,FALSE)))","v":0},"feet",null,null,null,null,null,{"$f":"IF(S27=\"\",0,IF(VLOOKUP($F$28,DATA!$A$6:$AQ$196,29,FALSE)=\"\",\"n/a\",VLOOKUP($F$28,DATA!$A$6:$AQ$196,29,FALSE)))","v":0},"feet",null,{"$f":"IF(V27=\"\",0,IF(VLOOKUP($I$28,DATA!$A$6:$AQ$196,29,FALSE)=\"\",\"n/a\",VLOOKUP($I$28,DATA!$A$6:$AQ$196,29,FALSE)))","v":0},"feet",null,{"$f":"IF(Y27=\"\",0,IF(VLOOKUP($L$28,DATA!$A$6:$AQ$196,29,FALSE)=\"\",\"n/a\",VLOOKUP($L$28,DATA!$A$6:$AQ$196,29,FALSE)))","v":0},"feet"]
[null,"Field efficiency",null,null,null,{"$f":"IF(F34=0,0,IF(F23=\"Sprayers\",Field_efficiency*DATA!$AE$2,IF(F23=\"Seeding\",Field_efficiency*DATA!$AH$2,Field_efficiency)))","v":0},null,null,{"$f":"IF(I34=0,0,IF(I23=\"Sprayers\",Field_efficiency*DATA!$AE$2,IF(I23=\"Seeding\",Field_efficiency*DATA!$AH$2,Field_efficiency)))","v":0},null,null,{"$f":"IF(L34=0,0,IF(L23=\"Sprayers\",Field_efficiency*DATA!$AE$2,IF(L23=\"Seeding\",Field_efficiency*DATA!$AH$2,Field_efficiency)))","v":0},null,null,null,null,null,null,{"$f":"IF(S34=0,0,IF(S25=\"High_Clearance_Sprayer\",Field_efficiency*0.8,Field_efficiency))","v":0},null,null,{"$f":"IF(V34=0,0,IF(V25=\"High_Clearance_Sprayer\",Field_efficiency*0.8,Field_efficiency))","v":0},null,null,{"$f":"IF(Y34=0,0,IF(Y25=\"High_Clearance_Sprayer\",Field_efficiency*0.8,Field_efficiency))","v":0}]
[null,"Work Rate",null,null,null,{"$f":"IF(OR(F46=\"n/a\",F47=\"n/a\",F48=0),\"n/a\",IF(OR(F46=0,F47=0),VLOOKUP($F$28,DATA!$A$6:$AQ$196,30,FALSE),ROUND((F46*5280*F47*F48)/43560,0)))","v":"n/a"},{"$f":"IF(F49=\"n/a\",\"\",IF(VLOOKUP($F$28,DATA!$A$6:$AQ$196,31,FALSE)=\"\",\"\",VLOOKUP($F$28,DATA!$A$6:$AQ$196,31,FALSE)))","v":""},null,{"$f":"IF(OR(I46=\"n/a\",I47=\"n/a\",I48=0),\"n/a\",IF(OR(I46=0,I47=0),VLOOKUP($I$28,DATA!$A$6:$AQ$196,30,FALSE),ROUND((I46*5280*I47*I48)/43560,0)))","v":"n/a"},{"$f":"IF(I49=\"n/a\",\"\",IF(VLOOKUP($I$28,DATA!$A$6:$AQ$196,31,FALSE)=\"\",\"\",VLOOKUP($I$28,DATA!$A$6:$AQ$196,31,FALSE)))","v":""},null,{"$f":"IF(OR(L46=\"n/a\",L47=\"n/a\",L48=0),\"n/a\",IF(OR(L46=0,L47=0),VLOOKUP($L$28,DATA!$A$6:$AQ$196,30,FALSE),ROUND((L46*5280*L47*L48)/43560,0)))","v":"n/a"},{"$f":"IF(L49=\"n/a\",\"\",IF(VLOOKUP($L$28,DATA!$A$6:$AQ$196,31,FALSE)=\"\",\"\",VLOOKUP($L$28,DATA!$A$6:$AQ$196,31,FALSE)))","v":""},null,null,null,null,null,{"$f":"IF(OR(S46=\"n/a\",S47=\"n/a\",S48=0),\"n/a\",IF(OR(S46=0,S47=0),VLOOKUP($F$28,DATA!$A$6:$AQ$196,30,FALSE),ROUND((S46*5280*S47*S48)/43560,0)))","v":"n/a"},{"$f":"IF(S49=\"n/a\",\"\",IF(VLOOKUP($F$28,DATA!$A$6:$AQ$196,31,FALSE)=\"\",\"\",VLOOKUP($F$28,DATA!$A$6:$AQ$196,31,FALSE)))","v":""},null,{"$f":"IF(OR(V46=\"n/a\",V47=\"n/a\",V48=0),\"n/a\",IF(OR(V46=0,V47=0),VLOOKUP($I$28,DATA!$A$6:$AQ$196,30,FALSE),ROUND((V46*5280*V47*V48)/43560,0)))","v":"n/a"},{"$f":"IF(V49=\"n/a\",\"\",IF(VLOOKUP($F$28,DATA!$A$6:$AQ$196,31,FALSE)=\"\",\"\",VLOOKUP($F$28,DATA!$A$6:$AQ$196,31,FALSE)))","v":""},null,{"$f":"IF(OR(Y46=\"n/a\",Y47=\"n/a\",Y48=0),\"n/a\",IF(OR(Y46=0,Y47=0),VLOOKUP($L$28,DATA!$A$6:$AQ$196,30,FALSE),ROUND((Y46*5280*Y47*Y48)/43560,0)))","v":"n/a"},{"$f":"IF(Y49=\"n/a\",\"\",IF(VLOOKUP($F$28,DATA!$A$6:$AQ$196,31,FALSE)=\"\",\"\",VLOOKUP($F$28,DATA!$A$6:$AQ$196,31,FALSE)))","v":""}]
[]
[null,"Costs of Individual Implements"]
[null,"Rental Rate Costs",null,null,null,"Implement #1",null,null,"Implement #2",null,null,"Implement #3"]
[null,"Ownership (Depreciation)",null,null,null,{"$f":"IF(F35=0,0,(F34*Fraction_dep_over_optimal_life/F36/F35))","v":0},"/hr",null,{"$f":"IF(I35=0,0,(I34*Fraction_dep_over_optimal_life/I36/I35))","v":0},"/hr",null,{"$f":"IF(L35=0,0,(L34*Fraction_dep_over_optimal_life/L36/L35))","v":0},"/hr"]
[null,"Ownership (Investment)",null,null,null,{"$f":"IF(F35=0,0,IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F34*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/F36/F35))+((F34*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F34*(1-Machinery_Financed_percentage)))/F36/F35))","v":0},"/hr",null,{"$f":"IF(I35=0,0,IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,I34*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/I36/I35))+((I34*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(I34*(1-Machinery_Financed_percentage)))/I36/I35))","v":0},"/hr",null,{"$f":"IF(L35=0,0,IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,L34*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/L36/L35))+((L34*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(L34*(1-Machinery_Financed_percentage)))/L36/L35))","v":0},"/hr",null,null,null,null,null,{"$f":"IF(F35=0,0,(F34*Fraction_dep_over_optimal_life/F36/F35)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F34*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/F36/F35))+((F34*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F34*(1-Machinery_Financed_percentage)))/F36/F35)+(Insurance_and_Housing*F34/F35))","v":0}]
[null,"Ownership (Insurance and Housing)",null,null,null,{"$f":"IF(F34=0,0,SUM(F34*Insurance_and_Housing)/F35)","v":0},"/hr",null,{"$f":"IF(I34=0,0,SUM(I34*Insurance_and_Housing)/I35)","v":0},"/hr",null,{"$f":"IF(L34=0,0,SUM(L34*Insurance_and_Housing)/L35)","v":0},"/hr"]
[null,"Repair and maintenance",null,null,null,{"$f":"IF(F35=0,0,F43/F35)","v":0},"/hr",null,{"$f":"IF(I35=0,0,I43/I35)","v":0},"/hr",null,{"$f":"IF(L35=0,0,L43/L35)","v":0},"/hr"]
[null,"Margin on ownership and R&M",null,null,null,{"$f":"IF(F35=0,0,Margin_percentage*(F56+F53+F54+F55))","v":0},"/hr",null,{"$f":"IF(I35=0,0,Margin_percentage*(I56+I53+I54+I55))","v":0},"/hr",null,{"$f":"IF(L35=0,0,Margin_percentage*(L56+L53+L54+L55))","v":0},"/hr"]
[null,"Total hourly rental rate",null,null,null,{"$f":"SUM(F53:F57)","v":0},"/hr",null,{"$f":"SUM(I53:I57)","v":0},"/hr",null,{"$f":"SUM(L53:L57)","v":0},"/hr",null,null,null,null,null,"DO NOT DELETE",null,null,{"$f":"IF(OR(F46=\"n/a\",F47=\"n/a\"),\"n/a\",IF(ROUND((F46*5280*F47*F48)/43560,0)=0,\"n/a\",ROUND((F46*5280*F47*F48)/43560,0)))","v":"n/a"},"work rate"]
[null,"Total rental rate",null,null,null,{"$f":"IF($S$59=0,\"\",F58/$S$59)","v":""},{"$f":"IF(OR(F53=0,S59=0),\"\",VLOOKUP($F$28,DATA!$A$6:$AQ$196,42,FALSE))","v":""},null,{"$f":"IF($S$59=0,\"\",I58/$S$59)","v":""},{"$f":"IF(OR(I53=0,S59=0),\"\",G59)","v":""},null,{"$f":"IF($S$59=0,\"\",L58/$S$59)","v":""},{"$f":"IF(OR(L53=0,V59=0),\"\",G59)","v":""},null,null,null,null,null,{"$f":"MIN(F49,I49,L49)","v":0},null,null,null,null,null,{"$f":"IF(L49=\"n/a\",\"\",L58/L49)","v":""},{"$f":"IF(L49=\"n/a\",\"\",VLOOKUP($L$28,DATA!$A$6:$AQ$196,42,FALSE))","v":""}]
[]
[null,"Custom Rate Costs"]
[null,"Fuel",null,null,null,{"$f":"SUM(F41*Fuel_Price)","v":0},"/hr",null,{"$f":"SUM(I41*Fuel_Price)","v":0},"/hr",null,{"$f":"SUM(L41*Fuel_Price)","v":0},"/hr"]
[null,"Labour ",null,null,null,{"$f":"IF(F58=0,0,VLOOKUP($F$28,DATA!$A$6:$AQ$196,37,FALSE))","v":0},"/hr",null,{"$f":"IF(I58=0,0,VLOOKUP($I$28,DATA!$A$6:$AQ$196,37,FALSE))","v":0},"/hr",null,{"$f":"IF(L58=0,0,VLOOKUP($F$28,DATA!$A$6:$AQ$196,37,FALSE))","v":0},"/hr"]
[null,"Margin on fuel and labour",null,null,null,{"$f":"Margin_percentage*(F63+F62)","v":0},"/hr",null,{"$f":"Margin_percentage*(I63+I62)","v":0},"/hr",null,{"$f":"Margin_percentage*(L63+L62)","v":0},"/hr"]
[null,"Total hourly custom rate",null,null,null,{"$f":"SUM(F58,F62:F64)","v":0},"/hr",null,{"$f":"SUM(I58,I62:I64)","v":0},"/hr",null,{"$f":"SUM(L58,L62:L64)","v":0},"/hr"]
[null,"Total custom rate",null,null,null,{"$f":"IF(OR(F53=0,$S$59=0),\"\",SUM(F65/$S$59))","v":""},{"$f":"G59","v":""},null,{"$f":"IF(OR(I53=0,$S$59=0),\"\",SUM(I65/$S$59))","v":""},{"$f":"J59","v":""},null,{"$f":"IF(OR(L53=0,$S$59=0),\"\",SUM(L65/$S$59))","v":""},{"$f":"M59","v":""}]
[]
[null,"Total Cost of All Implements (Implement #1 + #2 + #3) "]
[null,"Total Rental Rate Costs"]
[null,"Total ownership",null,null,null,{"$f":"SUM(F53:F55,I53:I55,L53:L55)","v":0},"/hr"]
[null,"Total repair and maintenance",null,null,null,{"$f":"F56+I56+L56","v":0},"/hr"]
[null,"Total margin on ownership and R&M",null,null,null,{"$f":"F57+I57+L57","v":0},"/hr"]
[null,"Total hourly rental rate",null,null,null,{"$f":"F58+I58+L58","v":0},"/hr"]
[null,"Total rental rate",null,null,null,{"$f":"IF(S59=0,\"\",F73/S59)","v":""},{"$f":"G59","v":""}]
[]
[null,"Total Custom Rate Costs"]
[null,"Total fuel",null,null,null,{"$f":"F62+I62+L62","v":0},"/hr"]
[null,"Total Labour ",null,null,null,{"$f":"F63+I63+L63","v":0},"/hr"]
[null,"Total margin on fuel and labour",null,null,null,{"$f":"F64+I64+L64","v":0},"/hr"]
[null,"Total hourly custom rate",null,null,null,{"$f":"F65+I65+L65","v":0},"/hr"]
[null,"Total custom rate",null,null,null,{"$f":"IF(S59=0,\"\",SUM(F80/S59))","v":""},{"$f":"G74","v":""}]
[]
[]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and use of this information is the responsibility of the user. If you need help with a budget, contact a Farm Management Specialist."]
[]
[null,null,null,null,null,null,null,"                                         ",null,null,null,null,null,null,"December, 2025"]
["For more information:"]

{"sheet":"NAMES","index":1,"n_rows":84,"n_cols":13,"rows_kept":84,"cut":false,"hidden":true,"merged":[]}
["Main",null,"Tractors",null,"Harvesting Grain",null,"Harvesting Hay",null,"Seeding",null,"Soil Preparation",null,"Sprayers"]
["Category",null,"Two_Wheel_Drive",null,"Rotary_Combine",null,"Self_propelled_Forage_Harvester",null,"Air_Drills_with_Independent_Opener",null,"Cultivator_Field_with_tine_harrows",null,"High_Clearance_Sprayer"]
["(Select Category)",null,"100-119 hp",null,"Class 6 (301-360 hp)",null,"Small (400-599 hp)",null,"Small, 25-45 FT (requires 400 hp)",null,"Small, 24-35 FT (requires 225+ hp)",null,"800 US gal, 90 FT boom"]
["Tractors",null,"120+ hp",null,"Class 7 (361-420 hp)",null,"Medium (600-799 hp)",null,"Medium, 46-65 FT (requires 500 hp)",null,"Medium, 36-49 FT (requires 400 hp)",null,"1000 US gal, 100 FT boom"]
["Harvesting_Grain",null,null,null,"Class 8 (421-500 hp)",null,"Large (800-899 hp)",null,"Large, 66-86 FT (requires 550+ hp)",null,"Large, 50-62 FT (requires 500 hp)",null,"1200 US gal, 120 FT boom"]
["Harvesting_Hay",null,null,null,"Class 9 (501-560 hp)",null,null,null,null,null,null,null,"1600 US gal, 130 FT boom"]
["Seeding",null,"Four_Wheel_Drive",null,"Class 10 (561-625 hp)",null,"SP_Forage_Harvester_Header",null,"Air_Hoe_Drill",null,"Cultivator_Heavy_Duty_with_tine_harrows"]
["Soil_Preparation",null,"Small (350-449 hp)",null,"Class 10+ (626+ hp)",null,"Windrow Pickup (12-17 FT width)",null,"Small, 27-50 FT (requires 350 hp)",null,"Small, 23-40 FT (requires 400 hp)",null,"Miscellaneous"]
["Sprayers",null,"Medium (450-549 hp) ",null,null,null,"Corn (14-20 FT width)",null,"Large, 51-72 FT (requires 550+ hp)",null,"Medium, 41-50 FT (requires 500 hp)",null,"Post_Pounder"]
["Miscellaneous",null,"Large (550+ hp)",null,"Combine_Header",null,"Corn (21-30 FT width)",null,null,null,"Large, 51-62 FT (requires 550+ hp)",null,"3PT hitch (requires 55 hp)"]
[null,null,null,null,"Pickup (15 FT)",null,null,null,"Air_Disc_Drill",null,null,null,"Trailer mounted with engine"]
["Tractors",null,"Front_Wheel_Assist",null,"Rigid Draper (30 FT)",null,"Self_propelled_Mower_Conditioner",null,"Small, 30-49 FT (requires 450 hp)",null,"Harrow_Mid",null,"Skidsteer Mount (requires 55 hp)"]
["Two_Wheel_Drive",null,"Small (100-159 hp)",null,"Rigid Draper (35 FT)",null,"Disc Mower Conditioner (13-19 FT)",null,"Large, 50-70 FT (requires 550+ hp)",null,"60-90 FT (requires 400 hp)"]
["Four_Wheel_Drive",null,"Medium (160-224 hp)",null,"Rigid Draper (40 FT)",null,"Disc Mower Conditioner (30 FT)",null,null,null,null,null,"Vertical_Feed_Mixer"]
["Front_Wheel_Assist",null,"Large (225+ hp)",null,"Flex Auger (25 FT)",null,"Sickle Mower Conditioner (14-18 FT)",null,"Air_Seeder",null,"Harrow_Heavy",null,"280-360 cubic FT (requires 110 hp)"]
["Tracked",null,null,null,"Flex Auger (30 FT)",null,null,null,"Small, 25-40 FT (requires 350 hp)",null,"60-90 FT (requires 550+ hp)",null,"500-750 cubic FT (requires 160 hp)"]
[null,null,"Tracked",null,"Flex Auger (35 FT)",null,"Pull_Type_Mower_Conditioner",null,"Medium, 41-59 FT (requires 450 hp)",null,null,null,"830-1,150 cubic FT (requires 225+ hp)"]
["Harvesting_Grain",null,"Two Track (350-449 hp)",null,"Flex Draper (30 FT)",null,"Sickle (9-10 FT, requires 50 hp) ",null,"Large, 60-70 FT (requires 550+ hp)",null,"Harrow_Packer"]
["Rotary_Combine",null,"Two Track (450-570 hp)",null,"Flex Draper (35 FT)",null,"Sickle (14-16 FT, requires 100 hp) ",null,null,null,"25-62 FT (requires 175 hp)",null,"Grinder_Mixer"]
["Combine_Header",null,"Four Track (400-474 hp)",null,"Flex Draper (40 FT)",null,"Disc (7-9 FT side pull, requires 60 hp) ",null,"Row_Crop_Planter",null,null,null,"140-165 bu (requires 120 hp)"]
["Self_propelled_Swather",null,"Four Track (475-549 hp)",null,"Flex Draper (45 FT)",null,"Disc (14 FT, requires 90 hp) ",null,"12 row planter (requires 150 hp)",null,"Vertical_Tillage_Tools_Compact",null,"200-275 bu (requires 200 hp)"]
["Grain_Cart",null,"Four Track (550-650 hp)",null,"Flex Draper (50 FT)",null,"Disc (16-18 FT, requires 100 hp) ",null,"16 row planter (requires 180 hp)",null,"Small, 10-30 FT (requires 400 hp)"]
["Powered_Auger",null,null,null,"Corn (6 row, 30\" spacing)",null,null,null,"24 row planter (requires 230 hp)",null,"Large, 31-50 FT (requires 550+ hp)",null,"Feed_Mixer"]
["PTO_Grain_Auger",null,null,null,"Corn (8 row, 30\" spacing)",null,null,null,"12/24 split row planter (requires 210 hp)",null,null,null,"Two 6 FT bale, 40 bu grain (requires 100 hp)"]
["PTO_Grain_Conveyor",null,null,null,"Corn (12 row folding, 30\" spacing)",null,"Baler_Large_Round",null,"16/32 split row planter (requires 250 hp)",null,"Vertical_Tillage_Tools_Heavy_Duty"]
["Swath_Roller",null,null,null,"Corn (16-18 row folding, 30\" spacing)",null,"4x5 FT bales (requires 80 hp)",null,null,null,"Small, 10-25 FT (requires 500 hp)",null,"Bale_Processor"]
["Grain_Bag_Loader",null,null,null,null,null,"5x5 FT bales (requires 135 hp)",null,null,null,"Large, 26-40 FT (requires 550+ hp)",null,"Two 6 FT round bale (requires 155 hp)"]
["Grain_Bag_Extractor",null,null,null,"Self_propelled_Swather",null,"5x6 FT bales (requires 135 hp)",null,null,null,null,null,"Six  6 FT round bale (requires 175 hp)"]
["Grain_Dryer",null,null,null,"25 FT",null,"5x5 FT silage, net wrap bales (requires 135 hp)",null,null,null,"Land_Roller"]
["Grain_Vac",null,null,null,"30 FT",null,"5x6 FT silage, net wrap bales (requires 135 hp)",null,null,null,"20 FT (fixed) (requires 100 hp)",null,"Manure_Spreader_solid"]
[null,null,null,null,"35 FT",null,null,null,null,null,"40-50 FT (3 sections) (requires 225+ hp)",null,"250-299 cubic FT level, chain unload (requires 120 hp)"]
["Harvesting_Hay",null,null,null,"40 FT",null,"Baler_Large_Square",null,null,null,"55-75 FT (5 sections) (requires 400 hp)",null,"300-399 cubic FT level, chain unload (requires 125 hp)"]
["Self_propelled_Forage_Harvester",null,null,null,null,null,"Small, 35x31x108 in. (requires 145 hp)",null,null,null,null,null,"400-500 cubic FT level, chain unload (requires 150 hp)"]
["SP_Forage_Harvester_Header",null,null,null,"Grain_Cart",null,"Medium, 35x47x108 in. (requires 145 hp)",null,null,null,"Land_Scraper",null,"300-399 cubic FT level, side discharge (requires 150 hp)"]
["Pull_Type_Forage_Harvester",null,null,null,"Small (1,000 bu, requires 350 hp)",null,"Large, 50x47x108 in. (requires 180 hp)",null,null,null,"10.0-15.0 CU. yard (requires 400 hp)",null,"400-500 cubic FT level, side discharge (requires 180 hp)"]
["PT_Forage_Harvester_Header",null,null,null,"Medium (1,400 bu, requires 450 hp)",null,null,null,null,null,"15.0+ CU. yard (requires 550 hp)",null,"500+  cubic FT level, side discharge (requires 200 hp)"]
["Self_propelled_Mower_Conditioner",null,null,null,"Large (2,000 bu, requires 550+ hp)",null,"Baler_Small_Square",null,null,null,"Pull Dozer 15.0-20.0 CU. yard (requires 400 hp)",null,"250-300 cubic FT, hyd. push, vert. beaters (requires 150 hp)"]
["Pull_Type_Mower_Conditioner",null,null,null,null,null,"14x18x52 in. bales (requires 50 hp)",null,null,null,"Pull Dozer 21.0+ CU. yard (requires 550 hp)",null,"400-500 cubic FT, hyd. push, vert. beaters (requires 200 hp)"]
["Hay_Rakes",null,null,null,"Powered_Auger",null,"16x18x52 in. bales (requires 50 hp)",null,null,null,"Rotary Ditcher (requires 400 hp)"]
["Baler_Large_Round",null,null,null,"8 in. (30-39 FT, 20 hp engine)",null,null,null,null,null,null,null,"Front_End_Loader"]
["Baler_Large_Square",null,null,null,"8 in. (40-49 FT, 20 hp engine)",null,"Pull_Type_Bale_Mover_Self_load_unload",null,null,null,"Discs_Heavy_Offset",null,"For 100-159 hp tractor"]
["Baler_Small_Square",null,null,null,"8 in. (50-59 FT, 25 hp engine)",null,"Round Bale 7-12 bale (requires 120 hp)",null,null,null,"Small, 10-12 FT (requires 105 hp)",null,"For 160-224 hp tractor"]
["Pull_Type_Bale_Mover_Self_load_unload",null,null,null,"10 in. (40-49 FT, 35 hp engine)",null,"Round Bale 12-18 bale (requires 180 hp)",null,null,null,"Medium, 14-16 FT (requires 150 hp)"]
["Self_propelled_Bale_Mover",null,null,null,"10 in. (50-59 FT, 38 hp engine)",null,"Large Square 4-6 bale (requires 120 hp)",null,null,null,"Large, 17-20 FT (requires 180 hp)",null,"Livestock_Trailer"]
[null,null,null,null,"12-13 in. u trough (39-40 FT, 38-50 hp engine)",null,"Large Square 6-12 bale (requires 180 hp)",null,null,null,null,null,"20 FT gooseneck"]
["Seeding",null,null,null,null,null,"Large Square 12-20 bale (requires 220 hp)",null,null,null,"Discs_Heavy_Tandem",null,"24 FT gooseneck"]
["Air_Drills_with_Independent_Opener",null,null,null,"PTO_Grain_Auger",null,null,null,null,null,"Small, 24-30 FT (requires 180 hp)"]
["Air_Hoe_Drill",null,null,null,"8 in. (30-69 FT, 2,700-3,200 bu/hr, requires 50 hp)",null,"Self_propelled_Bale_Mover",null,null,null,"Medium, 31-35 FT (requires 210 hp)",null,"Snowblower"]
["Air_Disc_Drill",null,null,null,"10 in. (40-89 FT, 5,400 bu/hr, requires 75 hp)",null,"Self propelled Small Square Bale Wagon",null,null,null,"Large, 36-42 FT (requires 250 hp)",null,"Rear mount, 80-89 in. (requires 70 hp)"]
["Air_Seeder",null,null,null,"13 in. (70-120 FT, 9,700 bu/hr, requires 100 hp)",null,null,null,null,null,null,null,"Rear mount, 96 in. (requires 110 hp)"]
["Row_Crop_Planter",null,null,null,"16 in. (80-100 FT, 21,000 bu/hr, requires 200 hp)",null,"Hay_Rakes",null,null,null,"Anhydrous_Ammonia_Applicator_Add_On",null,"Rear mount, 108 in. (requires 130 hp)"]
[null,null,null,null,"16 in. (100+ FT, 21,000 bu/hr, requires 200 hp)",null,"16-20 FT bar (requires 50 hp)",null,null,null,"30-60 FT (less tillage tool, nurse tank & trailer)"]
["Soil_Preparation",null,null,null,null,null,"21-30 FT wheel (requires 50 hp)",null,null,null,null,null,"Grain_Truck"]
["Cultivator_Field_with_tine_harrows",null,null,null,"Grain_Vac",null,"31-40 FT wheel (requires 50 hp)",null,null,null,"Liquid_Fertilizer_Applicator_Add_On",null,"Tandem"]
["Cultivator_Heavy_Duty_with_tine_harrows",null,null,null,"2,400-5,000 bu/hr (requires 70 hp)",null,null,null,null,null,"25-40 FT (1600-1800 gal. tank & cart, less tillage tool)",null,"Truck and 40FT Straight Trailer"]
["Harrow_Mid",null,null,null,"6,000-10,000 bu/hr (requires 120 hp)",null,"Pull_Type_Forage_Harvester",null,null,null,"40-60 FT (2400-3200 gal. tank & cart, less tillage tool)"]
["Harrow_Heavy",null,null,null,null,null,"For up to 150 hp tractor",null,null,null,"60-75 FT (4300 gal. tank & cart, less tillage tool)"]
["Harrow_Packer",null,null,null,"PTO_Grain_Conveyor",null,"For 151 to 250 hp tractor"]
["Vertical_Tillage_Tools_Compact",null,null,null,"20-24 in. (90 FT, non swing, requires 100 hp)",null,"For up to 300 hp tractor",null,null,null,"Granular_Fertilizer_Applicator"]
["Vertical_Tillage_Tools_Heavy_Duty",null,null,null,"20-24 in. (100+ FT, swing away, requires 130 hp)",null,null,null,null,null,"6-10 ton, spin 40 FT (requires 100hp)"]
["Land_Roller",null,null,null,null,null,"PT_Forage_Harvester_Header",null,null,null,"10-12 ton, boom 60 FT (requires 225+hp)"]
["Discs_Heavy_Offset",null,null,null,"Swath_Roller",null,"Windrow Pickup (70-79 in. width)"]
["Discs_Heavy_Tandem",null,null,null,"Drawn (10 FT)",null,"Windrow Pickup (80-96 in. width)",null,null,null,"Rock_Windower_Rake"]
["Anhydrous_Ammonia_Applicator_Add_On",null,null,null,"Attached (10 FT)",null,"Corn (2 row)",null,null,null,"12-14 FT (requires 50 hp)"]
["Liquid_Fertilizer_Applicator_Add_On",null,null,null,null,null,"Corn (3 row)"]
["Granular_Fertilizer_Applicator",null,null,null,"Grain_Bag_Loader",null,null,null,null,null,"Rock_Picker"]
["Rock_Windower_Rake",null,null,null,"Bagger (10 FT, requires 60 hp)",null,null,null,null,null,"1.5-2.5 CU. yard (requires 75 hp)"]
["Rock_Picker",null,null,null,"Bagger (12 FT, requires 125 hp)",null,null,null,null,null,"3.0-3.3 CU. yard (requires 85 hp)"]
["Land_Scraper"]
[null,null,null,null,"Grain_Bag_Extractor"]
["Sprayers",null,null,null,"Unloader (10 FT, requires 60 hp)"]
["High_Clearance_Sprayer",null,null,null,"Unloader (12 FT, requires 100 hp)"]
[]
["Miscellaneous",null,null,null,"Grain_Dryer"]
["Post_Pounder",null,null,null,"275-370 bu/hr"]
["Front_End_Loader",null,null,null,"420-610 bu/hr"]
["Livestock_Trailer",null,null,null,"710-910 bu/hr"]
["Vertical_Feed_Mixer",null,null,null,"1060-1180 bu/hr"]
["Grinder_Mixer",null,null,null,"1440-2380 bu/hr"]
["Feed_Mixer"]
["Bale_Processor"]
["Snowblower"]
["Grain_Truck"]
["Manure_Spreader_solid"]

{"sheet":"DATA","index":2,"n_rows":199,"n_cols":61,"rows_kept":199,"cut":false,"hidden":true,"merged":[[2,47,4,47],[2,48,4,48],[2,27,4,27],[2,28,4,28],[2,43,4,43],[2,32,4,32],[2,33,4,33],[2,34,4,34],[2,40,4,40],[2,38,4,38],[2,42,4,42],[2,41,4,41],[2,30,4,30],[2,35,4,35],[2,36,4,36],[2,37,4,37],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,6,4,6],[3,7,4,7],[3,4,4,4],[3,5,4,5],[3,8,3,12],[3,13,3,17],[3,18,3,22],[1,23,1,24],[2,29,4,29],[2,39,4,39],[2,23,4,23],[2,24,4,24],[2,25,4,25],[2,26,4,26],[2,31,4,31]]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,null,null,null,null,26]
["2026-27",null,null,">$50,000; round nearest 5000 \n=ROUND(G6/5000,0)*5000",null,"<$10,000 round to nearest 500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction_dep_over_optimal_life",null,0.66666666665999996,null,null,null,"Sprayer efficency",0.8,{"$f":"SUM(AE2*Field_efficiency)","v":0.64000000000000012},"Seeder efficency",0.875,{"$f":"SUM(AH2*Field_efficiency)","v":0.70000000000000007},null,null,null,null,null,null,null,null,null,null,null,null,"OLD'",0.05]
[null,null,null,"$10,000-$50,000 round to nearest 1000\n =ROUND(F25,-3)",null,null,"* enter prices here*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimal Life (years)","Annual Hours of Use","Repair Rate (%)","Litre / Hour","Speed                     (MPH)","Defined Width of Implement                     (ft)","Work Rate","Unit","Ownership Cost\n($/hr)","Repair\n& Maint.\n(R&M)\nCost\n($/hr)","Margin on Ownership and R&M\n($/hr)","Rental Rate    ($/hr)","Fuel Cost           ($/hr)","Labour Cost\n($/hr)","Margin on Labour & Fuel\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate                     ($/hr)","Custom Rate                     ($/acre)","Unit","Rental Rate                     ($/acre)","Work Rate",null,null,null,"Repair Rate (%)","Repair Rate (%)"]
["white box = all formula references to side boxes are removed, pulling from data tab","Category","Type","Size","Machine Size","Rounded Ave Discountd MSRP","Ave Discountd MSRP","Average New Selling Price","Dealer/Model 1",null,null,null,null,"Dealer/Model 2",null,null,null,null,"Dealer/Model 3"]
[null,null,null,null,null,null,null,null,"Make","Model ","MSRP","Discounted MSRP","New Selling Price","Make","Model ","MSRP","Discounted MSRP","New Selling Price","Make","Model ","MSRP","Discounted MSRP","New Selling Price",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,"ownership cost","depreciation","investment","insurance and housing",null,null,"investment cost","interest","opportunity","interest cost","opportunity cost"]
[{"$f":"B6&\" \"&C6&\" \"&D6","v":"Tractors Two_Wheel_Drive 100-119 hp"},"Tractors","Two_Wheel_Drive","100-119 hp",null,160000,163500,{"$f":"IFERROR(AVERAGE(M6,R6,W6),\"\")","v":""},"John Deere","6110R Cab",null,null,null,"Case IH","Farmall 110A",null,null,null,"John Deere","5115M Cab",null,null,null,20,300,2.31,24,null,null,null,null,{"$f":"(F6*Fraction_dep_over_optimal_life/X6/Y6)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F6*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X6/Y6))+((F6*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F6*(1-Machinery_Financed_percentage)))/X6/Y6)+(Insurance_and_Housing*F6/Y6)","v":27.918986419353509},{"$f":"Z6/100*F6/Y6","v":12.32},{"$f":"Margin_percentage*(AF6+AG6)","v":6.0358479629030262},{"$f":"IF(AF6+AG6+AH6<10,ROUND((AF6+AG6+AH6)/0.25,0)*0.25,ROUND(AF6+AG6+AH6,0))","v":46},{"$f":"AA6*Fuel_Price","v":28.799999999999997},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ6+AK6)","v":8.52},null,{"$f":"IF(AI6+AJ6+AK6+AL6+AM6<10,ROUND((AI6+AJ6+AK6+AL6+AM6)/0.25,0)*0.25,ROUND(AI6+AJ6+AK6+AL6+AM6,0))","v":111},null,"/acre",null,null,null,null,null,2.2000000000000002,{"$f":"ROUND((AV6*$AW$2)+AV6,2)","v":2.31}]
[{"$f":"B7&\" \"&C7&\" \"&D7","v":"Tractors Two_Wheel_Drive 120+ hp"},"Tractors","Two_Wheel_Drive","120+ hp",null,{"$f":"ROUNDUP(G7/5000,0)*5000","v":175000},170333,"","John Deere","6145R",null,null,null,"Case IH","Farmall 130A",null,null,null,"John Deere","5125R",null,null,null,20,300,2.31,28,null,null,null,null,30.536391396167904,{"$f":"Z7/100*F7/Y7","v":13.475},6.6017087094251847,{"$f":"IF(AF7+AG7+AH7<10,ROUND((AF7+AG7+AH7)/0.25,0)*0.25,ROUND(AF7+AG7+AH7,0))","v":51},33.6,28,9.24,null,{"$f":"IF(AI7+AJ7+AK7+AL7+AM7<10,ROUND((AI7+AJ7+AK7+AL7+AM7)/0.25,0)*0.25,ROUND(AI7+AJ7+AK7+AL7+AM7,0))","v":122},null,"/acre",null,null,null,null,null,2.2000000000000002,{"$f":"ROUND((AV7*$AW$2)+AV7,2)","v":2.31}]
["Tractors Front_Wheel_Assist Small (100-159 hp)","Tractors","Front_Wheel_Assist","Small (100-159 hp)","(100-159 hp)",{"$f":"ROUNDUP(G8/5000,0)*5000","v":250000},249364,"","John Deere","6155R",null,null,null,"Case IH","Maxxum 150 CVX",null,null,null,"New Holland","T7.190",null,null,null,15,450,2.73,26,null,null,null,null,36.924518175028034,15.166666666666666,7.8136777262542045,60,31.2,28,8.8800000000000008,null,128,null,"/acre",null,null,null,null,null,2.6,2.73]
["Tractors Front_Wheel_Assist Medium (160-224 hp)","Tractors","Front_Wheel_Assist","Medium (160-224 hp)","(160-224 hp)",{"$f":"ROUNDUP(G9/5000,0)*5000","v":350000},350000,"","John Deere","7210R",null,null,null,"Case IH","Magnum 220",null,null,null,"New Holland","T7.210 T4B",null,null,null,15,450,2.73,36,null,null,null,null,51.69432544503924,21.233333333333334,10.939148816755885,84,43.199999999999996,28,10.679999999999998,null,166,null,"/acre",null,null,null,null,null,2.6,2.73]
["Tractors Front_Wheel_Assist Large (225+ hp)","Tractors","Front_Wheel_Assist","Large (225+ hp)","(225+ hp)",{"$f":"ROUNDUP(G10/5000,0)*5000","v":540000},540000,"","John Deere","8320R",null,null,null,"Case IH","Magnum 310",null,null,null,"New Holland","T7.315",null,null,null,15,450,2.73,48,null,null,null,null,79.756959258060547,32.76,{"$f":"Margin_percentage*(AF10+AG10)","v":16.877543888709081},129,57.599999999999994,28,12.839999999999998,null,227,null,"/acre",null,null,null,null,null,2.6,2.73]
["Tractors Four_Wheel_Drive Small (350-449 hp)","Tractors","Four_Wheel_Drive","Small (350-449 hp)","(350-449 hp)",{"$f":"ROUNDUP(G11/25000,0)*25000","v":600000},588333,"","John Deere","9370R",null,null,null,"Case IH","Steiger 370",null,null,null,"New Holland","T8.380",null,null,null,15,450,2.63,63,null,null,null,null,88.618843620067253,35.06666666666667,18.552826543010088,142,75.599999999999994,28,15.54,null,261,null,"/acre",null,null,null,null,null,2.5,2.63]
[{"$f":"B12&\" \"&C12&\" \"&D12","v":"Tractors Four_Wheel_Drive Medium (450-549 hp) "},"Tractors","Four_Wheel_Drive","Medium (450-549 hp) ","(450-549 hp)",700000,681400,"","John Deere","9470R",null,null,null,"Case IH","Steiger 470",null,null,null,null,null,null,null,null,15,450,2.63,76,null,null,null,null,103.38865089007848,40.911111111111111,21.64496430017844,166,91.2,28,17.88,null,303,null,"/acre",null,null,null,null,null,2.5,2.63]
["Tractors Four_Wheel_Drive Large (550+ hp)","Tractors","Four_Wheel_Drive","Large (550+ hp)","(550+ hp)",775000,766800,"","John Deere","9570R",null,null,null,"Case IH","Steiger 580",null,null,null,"New Holland","T9.565HD",null,null,null,15,450,2.63,88,null,null,null,null,114.46600634258689,45.294444444444444,23.964067618054703,184,105.6,28,20.04,null,338,null,"/acre",null,null,null,null,null,2.5,2.63]
["Tractors Tracked Two Track (350-449 hp)","Tractors","Tracked","Two Track (350-449 hp)",null,625000,625000,"","John Deere","8320RT",null,null,null,"Case IH","Magnum 310 Rowtrac",null,null,null,"John Deere","8345RT",null,null,null,15,450,3.36,63,null,null,null,null,92.311295437570067,46.666666666666664,20.846694315635506,160,75.599999999999994,28,15.54,null,279,null,"/acre",null,null,null,null,null,3.2,3.36]
["Tractors Tracked Two Track (450-570 hp)","Tractors","Tracked","Two Track (450-570 hp)",null,775000,764000,"","John Deere","8370RT",null,null,null,"Case IH","Steiger 420 Rowtrac",null,null,null,"New Holland","T8.410 SmartTrax",null,null,null,15,450,3.36,80,null,null,null,null,114.46600634258689,57.866666666666667,25.849900951388033,198,96,28,18.599999999999998,null,341,null,"/acre",null,null,null,null,null,3.2,3.36]
["Tractors Tracked Four Track (400-474 hp)","Tractors","Tracked","Four Track (400-474 hp)",null,{"$f":"ROUNDUP(G16/25000,0)*25000","v":750000},750000,"","John Deere","9470RT",null,null,null,"Case IH","Steiger 470 Rowtrac",null,null,null,"New Holland","T9.530 SmartTrax",null,null,null,15,450,3.36,100,null,null,null,null,110.77355452508409,56,25.016033178762612,192,120,28,22.2,null,362,null,"/acre",null,null,null,null,null,3.2,3.36]
["Tractors Tracked Four Track (475-549 hp)","Tractors","Tracked","Four Track (475-549 hp)",null,850000,839000,"","John Deere","9570RT",null,null,null,"Case IH","Steiger 580 Quadtrac",null,null,null,"New Holland","T9.565 SmartTrax",null,null,null,15,450,3.36,110,null,null,null,null,125.54336179509529,{"$f":"Z17/100*F17/Y17","v":63.466666666666669},28.351504269264296,217,132,28,24,null,401,null,"/acre",null,null,null,null,null,3.2,3.36]
["Tractors Tracked Four Track (550-650 hp)","Tractors","Tracked","Four Track (550-650 hp)",null,925000,905200,"","John Deere","9620RX",null,null,null,"Case IH","Steiger 620 Quadtrac",null,null,null,"New Holland","T9.645 SmartTrax",null,null,null,15,450,3.36,115,null,null,null,null,136.62071724760369,69.066666666666663,30.853107587140553,237,138,28,24.9,null,428,null,"/acre",null,null,null,null,null,3.2,3.36]
[{"$f":"B19&\" \"&C19&\" \"&D19","v":"Harvesting_Grain Rotary_Combine Class 6 (301-360 hp)"},"Harvesting_Grain","Rotary_Combine","Class 6 (301-360 hp)","(301-360 hp)",{"$f":"ROUNDUP(G19/50000,0)*50000","v":600000},599250,{"$f":"IFERROR(AVERAGE(L19,Q19,V19),\"\")","v":""},"John Deere","S650",null,null,null,"Case IH",5140,null,null,null,null,null,null,null,null,12,250,2.63,51,4,25,{"$f":"ROUND((AB19*5280*AC19*Field_efficiency)/43560,0)","v":10}," (acre/hr)",193.39239814515133,63.12,38.476859721772698,{"$f":"IF(AF19+AG19+AH19<10,ROUND((AF19+AG19+AH19)/0.25,0)*0.25,ROUND(AF19+AG19+AH19,0))","v":295},61.199999999999996,28,13.379999999999997,null,398,{"$f":"IF(AN19/AD19<10,ROUND((AN19/AD19)/0.25,0)*0.25,ROUND(AN19/AD19,0))","v":40},"/acre",null,null,null,null,null,2.5,2.63,null,{"$f":"ROUND((F19*Fraction_dep_over_optimal_life/X19/Y19)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F19*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X19/Y19))+((F19*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F19*(1-Machinery_Financed_percentage)))/X19/Y19)+(Insurance_and_Housing*F19/Y19),2)","v":193.39},{"$f":"ROUND((F19*Fraction_dep_over_optimal_life/X19/Y19),2)","v":133.33000000000001},{"$f":"ROUND(IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F19*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X19/Y19))+((F19*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F19*(1-Machinery_Financed_percentage)))/X19/Y19),2)","v":36.06},{"$f":"ROUND((Insurance_and_Housing*F19/Y19),2)","v":24},{"$f":"SUM(AZ19:BB19)","v":193.39000000000001},null,{"$f":"(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F19*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X19/Y19)+((F19*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F19*(1-Machinery_Financed_percentage)))/X19/Y19)","v":36.05906481315138},{"$f":"(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F19*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X19/Y19)","v":24.995286508683506},{"$f":"((F19*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F19*(1-Machinery_Financed_percentage)))/X19/Y19)","v":11.063778304467871},{"$f":"ROUND(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F19*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0),0)","v":74986},{"$f":"ROUND((F19*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F19*(1-Machinery_Financed_percentage))),0)","v":33191}]
["Harvesting_Grain Rotary_Combine Class 7 (361-420 hp)","Harvesting_Grain","Rotary_Combine","Class 7 (361-420 hp)","(361-420 hp)",700000,688250,{"$f":"IFERROR(AVERAGE(L20,Q20,V20),\"\")","v":""},"John Deere","S760",null,null,null,"New Holland","CR6.90",null,null,null,null,null,null,null,null,12,250,2.63,55,4,30,12," (acre/hr)",225.6244645026766,73.64,44.889669675401493,344,66,28,14.1,null,452,{"$f":"IF(AN20/AD20<10,ROUND((AN20/AD20)/0.25,0)*0.25,ROUND(AN20/AD20,0))","v":38},"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Rotary_Combine Class 8 (421-500 hp)","Harvesting_Grain","Rotary_Combine","Class 8 (421-500 hp)","(421-500 hp)",800000,789250,"","John Deere","S770",null,null,null,"New Holland","CR7.90",null,null,null,null,null,null,null,null,12,250,2.63,71,4.5,35,15," (acre/hr)",257.85653086020181,84.16,51.302479629030266,393,85.2,28,16.98,null,523,35,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Rotary_Combine Class 9 (501-560 hp)","Harvesting_Grain","Rotary_Combine","Class 9 (501-560 hp)","(501-560 hp)",900000,892750,{"$f":"IFERROR(AVERAGE(L22,Q22,V22),\"\")","v":""},"John Deere","S780",null,null,null,"New Holland","CR8.90",null,null,null,null,null,null,null,null,12,250,2.63,82,4.5,40,17," (acre/hr)",290.08859721772706,94.68,57.715289582659054,442,98.399999999999991,28,18.959999999999997,null,587,35,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Rotary_Combine Class 10 (561-625 hp)","Harvesting_Grain","Rotary_Combine","Class 10 (561-625 hp)","(561-625 hp)",1000000,1000000,{"$f":"IFERROR(AVERAGE(L23,Q23,V23),\"\")","v":""},"John Deere","S790",null,null,null,"New Holland","CR9.90",null,null,null,null,null,null,null,null,12,250,2.63,90,5.5,40,21," (acre/hr)",322.32066357525224,105.2,64.128099536287834,492,108,28,20.399999999999999,null,648,31,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Rotary_Combine Class 10+ (626+ hp)","Harvesting_Grain","Rotary_Combine","Class 10+ (626+ hp)","(626+ hp)",1150000,1138666,{"$f":"IFERROR(AVERAGE(L24,Q24,V24),\"\")","v":""},"Claas",780,null,null,null,"New Holland","CR10.90Z",null,null,null,null,null,null,null,null,12,250,2.63,100,5.5,45,24," (acre/hr)",370.66876311154004,120.98,73.747314466731012,565,120,28,22.2,null,735,31,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Combine_Header Pickup (15 FT)","Harvesting_Grain","Combine_Header","Pickup (15 FT)","15 FT",{"$f":"ROUND(G25,-3)","v":45000},45250,"","New Holland","790CP-12",null,null,null,"Case IH","3016-12",null,null,null,null,null,null,null,null,20,250,1.58,null,null,null,null,null,9.4226579165318132,2.8440000000000003,1.8399986874797718,14,null,null,null,null,null,null,"/acre",null,null,null,null,null,1.5,1.58]
["Harvesting_Grain Combine_Header Rigid Draper (30 FT)","Harvesting_Grain","Combine_Header","Rigid Draper (30 FT)","30 FT",{"$f":"ROUNDUP(G26/5000,0)*5000","v":135000},132000,"","John Deere","615P",null,null,null,"Case IH","3016-15",null,null,null,"New Holland","790CP-15",null,null,null,20,250,2.1,null,null,null,null,null,28.267973749595434,11.34,5.9411960624393148,46,null,null,null,null,null,null,"/acre",null,null,null,null,null,1.5,1.58]
["Harvesting_Grain Combine_Header Rigid Draper (35 FT)","Harvesting_Grain","Combine_Header","Rigid Draper (35 FT)","35 FT",{"$f":"ROUNDUP(G27/5000,0)*5000","v":175000},174000,"","New Holland","720CG-24",null,null,null,"Case IH","2030-24",null,null,null,"New Holland","840CD-25",null,null,null,20,250,2.1,null,null,null,null,null,36.643669675401483,14.700000000000001,7.7015504513102222,59,null,null,null,null,null,null,"/acre",null,null,null,null,null,2,2.1]
["Harvesting_Grain Combine_Header Rigid Draper (40 FT)","Harvesting_Grain","Combine_Header","Rigid Draper (40 FT)","40 FT",{"$f":"ROUNDUP(G28/5000,0)*5000","v":195000},192000,"","New Holland","720CG-30",null,null,null,"Case IH","2030-30",null,null,null,"New Holland","840CD-35",null,null,null,20,250,2.1,null,null,null,null,null,40.831517638304511,16.380000000000003,8.5817276457456764,66,null,null,null,null,null,null,"/acre",null,null,null,null,null,2,2.1]
["Harvesting_Grain Combine_Header Flex Auger (25 FT)","Harvesting_Grain","Combine_Header","Flex Auger (25 FT)","25 FT",{"$f":"ROUNDUP(G29/5000,0)*5000","v":60000},57000,"","John Deere","620F",null,null,null,"New Holland","740CF-20F",null,null,null,"AGCO Gleaner","8200-20",null,null,null,15,250,2.63,null,null,null,null,null,15.95139185161211,6.3120000000000003,3.3395087777418162,26,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Combine_Header Flex Auger (30 FT)","Harvesting_Grain","Combine_Header","Flex Auger (30 FT)","30 FT",70000,67059,"","John Deere","625F",null,null,null,"New Holland","740CF-25F",null,null,null,"AGCO Gleaner","8200-25",null,null,null,15,250,2.63,null,null,null,null,null,18.609957160214126,7.3639999999999999,3.8960935740321188,30,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Combine_Header Flex Auger (35 FT)","Harvesting_Grain","Combine_Header","Flex Auger (35 FT)","35 FT",80000,77706,"","John Deere","630F",null,null,null,"New Holland","740CF-30F",null,null,null,"AGCO Gleaner","8200-30",null,null,null,15,250,2.63,null,null,null,null,null,{"$f":"(F31*Fraction_dep_over_optimal_life/X31/Y31)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F31*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X31/Y31))+((F31*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F31*(1-Machinery_Financed_percentage)))/X31/Y31)+(Insurance_and_Housing*F31/Y31)","v":21.268522468816144},{"$f":"Z31/100*F31/Y31","v":8.4160000000000004},4.4526783703224213,34,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Combine_Header Flex Draper (30 FT)","Harvesting_Grain","Combine_Header","Flex Draper (30 FT)","30 FT",155000,155000,"","John Deere","635F",null,null,null,"New Holland","740CF-35F",null,null,null,"AGCO Gleaner","8200-35",null,null,null,15,250,2.94,null,null,null,null,null,41.207762283331284,18.228000000000002,8.9153643424996929,68,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Combine_Header Flex Draper (35 FT)","Harvesting_Grain","Combine_Header","Flex Draper (35 FT)","35 FT",175000,171666,"","John Deere","725D",null,null,null,"Case IH","3152-25",null,null,null,"AGCO Gleaner","9255-25",null,null,null,15,250,2.94,null,null,null,null,null,46.52489290053532,20.58,10.065733935080297,77,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Combine_Header Flex Draper (40 FT)","Harvesting_Grain","Combine_Header","Flex Draper (40 FT)","40 FT",190000,189500,"","John Deere","730D",null,null,null,"Case IH","3152-30",null,null,null,"AGCO Gleaner","9255-30",null,null,null,15,250,2.94,null,null,null,null,null,50.512740863438353,22.344000000000001,10.928511129515751,84,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Combine_Header Flex Draper (45 FT)","Harvesting_Grain","Combine_Header","Flex Draper (45 FT)","45 FT",200000,200000,"","John Deere","735D",null,null,null,"Case IH","3152-35",null,null,null,"AGCO Gleaner","9255-35",null,null,null,15,250,2.94,null,null,null,null,null,53.171306172040367,23.52,11.503695925806054,88,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Combine_Header Flex Draper (50 FT)","Harvesting_Grain","Combine_Header","Flex Draper (50 FT)","50 FT",220000,216250,"","John Deere","740D",null,null,null,"Case IH","3152-40",null,null,null,"AGCO Gleaner","9255-40",null,null,null,15,250,2.94,null,null,null,null,null,58.488436789244403,25.872,12.654065518386661,97,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Grain Combine_Header Corn (6 row, 30\" spacing)","Harvesting_Grain","Combine_Header","Corn (6 row, 30\" spacing)","6 row\n30\" spacing",100000,96000,"","John Deere","706C",null,null,null,"AGCO Gleaner",3206,null,null,null,"New Holland","980CR-6R",null,null,null,15,100,2.94,null,null,null,null,null,66.464132715050454,29.4,14.379619907257569,110,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.8,2.94]
["Harvesting_Grain Combine_Header Corn (8 row, 30\" spacing)","Harvesting_Grain","Combine_Header","Corn (8 row, 30\" spacing)","8 row\n30\" spacing",125000,124000,"","John Deere","708C",null,null,null,"AGCO Gleaner",3308,null,null,null,"New Holland","980CR-8R",null,null,null,15,100,2.94,null,null,null,null,null,{"$f":"(F38*Fraction_dep_over_optimal_life/X38/Y38)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F38*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X38/Y38))+((F38*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F38*(1-Machinery_Financed_percentage)))/X38/Y38)+(Insurance_and_Housing*F38/Y38)","v":83.08016589381306},36.75,{"$f":"Margin_percentage*(AF38+AG38)","v":17.974524884071958},138,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.8,2.94]
["Harvesting_Grain Combine_Header Corn (12 row folding, 30\" spacing)","Harvesting_Grain","Combine_Header","Corn (12 row folding, 30\" spacing)","12 row\n30\" spacing",240000,239000,"","John Deere","712C",null,null,null,"AGCO Gleaner",3312,null,null,null,"New Holland","980CR-12R",null,null,null,15,100,2.94,null,null,null,null,null,159.51391851612109,70.56,34.511087777418162,265,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.8,2.94]
["Harvesting_Grain Combine_Header Corn (16-18 row folding , 30\" spacing)","Harvesting_Grain","Combine_Header","Corn (16-18 row folding , 30\" spacing)","16-18 row\n20-30\" spacing",330000,330000,"","John Deere","716C",null,null,null,"John Deere","718C",null,null,null,"New Holland","980CR-16R",null,null,null,15,100,2.94,null,null,null,null,null,219.33163795966649,97.02,47.452745693949971,364,null,null,null,null,null,null,"/acre",null,null,null,null,null,2.8,2.94]
["Harvesting_Grain Self_propelled_Swather 25 FT","Harvesting_Grain","Self_propelled_Swather","25 FT",null,{"$f":"ROUNDUP(G41/5000,0)*5000","v":275000},275000,"","John Deere","W155 unit with JD 420D header",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,2.1,22,5.5,25,{"$f":"ROUND((AB41*5280*AC41*Field_efficiency)/43560,0)","v":13}," (acre/hr)",91.388182483194385,28.875,18.039477372479158,138,{"$f":"AA41*Fuel_Price","v":26.4},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ41+AK41)","v":8.16},null,{"$f":"IF(AI41+AJ41+AK41+AL41+AM41<10,ROUND((AI41+AJ41+AK41+AL41+AM41)/0.25,0)*0.25,ROUND(AI41+AJ41+AK41+AL41+AM41,0))","v":201},{"$f":"IF(AN41/AD41<10,ROUND((AN41/AD41)/0.25,0)*0.25,ROUND(AN41/AD41,0))","v":15},"/acre",null,null,null,null,null,2,2.1]
["Harvesting_Grain Self_propelled_Swather 30 FT","Harvesting_Grain","Self_propelled_Swather","30 FT",null,{"$f":"ROUNDUP(G42/5000,0)*5000","v":300000},300000,"","John Deere","W155-260 unit wth JD 525D header",null,null,null,"Case IH","WD1504-WD 2504 with DH253 header",null,null,null,"New Holland","speedrow 160-260 with 425 HB header",null,null,null,15,200,2.1,32,5.5,30,{"$f":"ROUND((AB42*5280*AC42*Field_efficiency)/43560,0)","v":16}," (acre/hr)",99.696199072575681,31.5,19.679429860886348,151,{"$f":"AA42*Fuel_Price","v":38.4},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ42+AK42)","v":9.9600000000000009},null,227,14,"/acre",null,null,null,null,null,2,2.1]
["Harvesting_Grain Self_propelled_Swather 35 FT","Harvesting_Grain","Self_propelled_Swather","35 FT",null,325000,325000,"","Massey Ferguson","WR990 30'",null,null,null,"John Deere","W155-260 unit with 530D header ",null,null,null,"Case IH ","WD1504-WD2504 with DH 303 header",null,null,null,15,200,2.1,36,5.5,35,{"$f":"ROUND((AB43*5280*AC43*Field_efficiency)/43560,0)","v":19}," (acre/hr)",108.00421566195698,34.125,21.319382349293544,163,{"$f":"AA43*Fuel_Price","v":43.199999999999996},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ43+AK43)","v":10.679999999999998},null,245,13,"/acre",null,null,null,null,null,2,2.1]
["Harvesting_Grain Self_propelled_Swather 40 FT","Harvesting_Grain","Self_propelled_Swather","40 FT",null,350000,350000,"","Massey Ferguson","WR9950 35\"",null,null,null,"Massey Ferguson","WR9950 40'",null,null,null,"John Deere","W155-266 unit with 536D-440D header",null,null,null,15,200,2.1,36,5.5,40,{"$f":"ROUND((AB44*5280*AC44*Field_efficiency)/43560,0)","v":21}," (acre/hr)",116.3122322513383,36.750000000000007,22.959334837700748,176,{"$f":"AA44*Fuel_Price","v":43.199999999999996},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ44+AK44)","v":10.679999999999998},null,258,12,"/acre",null,null,null,null,null,2,2.1]
["Harvesting_Grain Grain_Cart Small (1,000 bu, requires 350 hp)","Harvesting_Grain","Grain_Cart","Small (1,000 bu, requires 350 hp)","1,000 bu",{"$f":"ROUNDUP(G45/5000,0)*5000","v":110000},110000,"","J&M","812-18S",null,null,null,"Brent","V1000 Tracks",null,null,null,null,null,null,null,null,20,250,2.1,null,null,null,null,null,23.033163795966651,9.24,4.8409745693949979,37,null,null,null,{"$f":"AN11","v":261},298,null,null,null,null,null,null,null,2,2.1]
["Harvesting_Grain Grain_Cart Medium (1,400 bu, requires 450 hp)","Harvesting_Grain","Grain_Cart","Medium (1,400 bu, requires 450 hp)","1,400 bu",245000,241666,"","J&M","1122-20S",null,null,null,"Elmers ","1150 Track ",null,null,null,"Elmers","RH Haul Master 1300 tracked",null,null,null,20,250,2.1,null,null,null,null,null,51.301137545562085,20.58,10.782170631834312,83,null,null,null,{"$f":"AN12","v":303},386,null,null,null,null,null,null,null,2,2.1]
["Harvesting_Grain Grain_Cart Large (2,000 bu, requires 550+ hp)","Harvesting_Grain","Grain_Cart","Large (2,000 bu, requires 550+ hp)","2,000 bu",345000,343333,"","Elmers","2000 tracks",null,null,null,"Elmers ","2000 Tracked unit",null,null,null,"J & M ","2300bu tracks",null,null,null,20,250,2.1,null,null,null,null,null,72.240377360077218,28.98,15.183056604011583,116,null,null,null,{"$f":"AN13","v":338},454,null,null,null,null,null,null,null,2,2.1]
["Harvesting_Grain Powered_Auger 8 in. (30-39 FT, 20 hp engine)","Harvesting_Grain","Powered_Auger","8 in. (30-39 FT, 20 hp engine)",null,{"$f":"ROUND(G48,-3)","v":25000},25000,"","Meridian","HD 8-39 Kohler 23 HP",null,null,null,null,null,null,null,null,null,null,null,null,null,20,100,1.58,null,null,null,null,null,13.087024884071962,3.9500000000000006,2.555553732610794,20,null,null,null,null,null,null,null,null,null,null,null,null,1.5,1.58]
["Harvesting_Grain Powered_Auger 8 in. (40-49 FT, 20 hp engine)","Harvesting_Grain","Powered_Auger","8 in. (40-49 FT, 20 hp engine)",null,27000,27000,"","Wheatheart","XTA 8x41 Kohler 27 hp engine",null,null,null,"Westfield","STX 8x46 Kohler 26.5 hp ngine",null,null,null,null,null,null,null,null,20,100,1.58,null,null,null,null,null,14.133986874797714,4.266,2.7599980312196566,21,null,null,null,null,null,null,null,null,null,null,null,null,1.5,1.58]
["Harvesting_Grain Powered_Auger 8 in. (50-59 FT, 25 hp engine)","Harvesting_Grain","Powered_Auger","8 in. (50-59 FT, 25 hp engine)",null,28000,28000,"","Meridian","HD8-39 powered",null,null,null,"Wheatheart","XTA 8x51 Kohler 27 hp engine with movere",null,null,null,null,null,null,null,null,20,100,1.58,null,null,null,null,null,14.657467870160598,4.4240000000000004,2.8622201805240897,22,null,null,null,null,null,null,null,null,null,null,null,null,1.5,1.58]
["Harvesting_Grain Powered_Auger 10 in. (40-49 FT, 35 hp engine)","Harvesting_Grain","Powered_Auger","10 in. (40-49 FT, 35 hp engine)",null,32000,32000,"","Meridian","HD10-46 powered",null,null,null,"Westfield ","STX2 100-41 powered",null,null,null,"Meridian ","FE HD 10-46 Vanguard 37HP efi engine",null,null,null,20,100,1.58,null,null,null,null,null,16.751391851612109,5.056,3.2711087777418162,25,null,null,null,null,null,null,null,null,null,null,null,null,1.5,1.58]
["Harvesting_Grain Powered_Auger 10 in. (50-59 FT, 38 hp engine)","Harvesting_Grain","Powered_Auger","10 in. (50-59 FT, 38 hp engine)",null,36000,36000,"","Meridian","HD 10-53 powered",null,null,null,"Westfield ","STX2 100-51 powered",null,null,null,"Meridian ","HD 10-53 Vanguard 37 hp engine",null,null,null,20,100,1.58,null,null,null,null,null,18.845315833063623,5.6880000000000006,3.6799973749595436,28,null,null,null,null,null,null,null,null,null,null,null,null,1.5,1.58]
["Harvesting_Grain Powered_Auger 12-13 in. u trough (39-40 FT, 38-50 hp engine)","Harvesting_Grain","Powered_Auger","12-13 in. u trough (39-40 FT, 38-50 hp engine)",null,44000,43600,"","Brandt","1340 Model Auger with 48-50HP Diesel motor with mover",null,null,null,null,null,null,null,null,null,null,null,null,null,20,100,1.58,null,null,null,null,null,23.033163795966651,6.9520000000000008,4.4977745693949975,34,null,null,null,null,null,null,null,null,null,null,null,null,1.5,1.58]
["Harvesting_Grain PTO_Grain_Auger 8 in. (30-69 FT, 2,700-3,200 bu/hr, requires 50 hp)","Harvesting_Grain","PTO_Grain_Auger","8 in. (30-69 FT, 2,700-3,200 bu/hr, requires 50 hp)","8\" 30-69 FT\n2,700-3,200 bu/hr",{"$f":"ROUND(G54/500,0)*500","v":14000},{"$f":"12000*1.15","v":13799.999999999998},"","Westfield","BD PTO WR 80x51",null,null,null,null,null,null,null,null,null,null,null,null,null,20,100,1.05,null,null,null,null,null,7.3287339350802991,1.47,1.3198100902620449,{"$f":"IF(AF54+AG54+AH54<10,ROUND((AF54+AG54+AH54)/0.25,0)*0.25,ROUND(AF54+AG54+AH54,0))","v":10},null,null,null,{"$f":"AN8","v":128},{"$f":"IF(AI54+AJ54+AK54+AL54+AM54<10,ROUND((AI54+AJ54+AK54+AL54+AM54)/0.25,0)*0.25,ROUND(AI54+AJ54+AK54+AL54+AM54,0))","v":138},null,null,null,null,null,null,null,1,1.05]
["Harvesting_Grain PTO_Grain_Auger 10 in. (40-89 FT, 5,400 bu/hr, requires 75 hp)","Harvesting_Grain","PTO_Grain_Auger","10 in. (40-89 FT, 5,400 bu/hr, requires 75 hp)","10\" 40-89 FT\n5,400 bu/hr",30000,30333,"","Farmking","Y10-70 swing",null,null,null,"Westfield","MKX 100-73 swing",null,null,null,"Farmking ","Y1070 TMMR",null,null,null,20,100,1.05,null,null,null,null,null,15.70442986088635,3.15,2.8281644791329521,22,null,null,null,{"$f":"AN8","v":128},150,null,null,null,null,null,null,null,1,1.05]
["Harvesting_Grain PTO_Grain_Auger 13 in. (70-120 FT, 9,700 bu/hr, requires 100 hp)","Harvesting_Grain","PTO_Grain_Auger","13 in. (70-120 FT, 9,700 bu/hr, requires 100 hp)","13\" 70-120 FT\n9,700 bu/hr",70000,70375,"","Farmking","Y1395TS",null,null,null,"FarmKing","Y13-85 TMMR",null,null,null,"Farmking ","13-95 TMMR ",null,null,null,20,100,1.05,null,null,null,null,null,36.64366967540149,7.35,6.5990504513102239,51,null,null,null,{"$f":"AN8","v":128},179,null,null,null,null,null,null,null,1,1.05]
["Harvesting_Grain PTO_Grain_Auger 16 in. (80-100 FT, 21,000 bu/hr, requires 200 hp)","Harvesting_Grain","PTO_Grain_Auger","16 in. (80-100 FT, 21,000 bu/hr, requires 200 hp)","16\" 80-100 FT\n21,000 bu/hr",100000,100000,"","Westfield","MKX 130-114 swing",null,null,null,"Westfield","X13-94 GLP",null,null,null,"Brandt","1370 swing auger 13\" 70-79ft",null,null,null,20,100,1.05,null,null,null,null,null,52.348099536287847,10.5,9.427214930443176,72,null,null,null,{"$f":"AN9","v":166},238,null,null,null,null,null,null,null,1,1.05]
["Harvesting_Grain PTO_Grain_Auger 16 in. (100+ FT, 21,000 bu/hr, requires 200 hp)","Harvesting_Grain","PTO_Grain_Auger","16 in. (100+ FT, 21,000 bu/hr, requires 200 hp)","16\" 100+ FT\n21,000 bu/hr",{"$f":"ROUNDUP(G58/5000,0)*5000","v":140000},136000,"","Farmking","Y16-104",null,null,null,"Westfield","MKX-160-105 with Rodondo Extend",null,null,null,"Farmking ","Y16104 ",null,null,null,20,100,1.05,null,null,null,null,null,73.287339350802981,14.7,13.198100902620448,101,null,null,null,{"$f":"AN9","v":166},267,null,null,null,null,null,null,null,1,1.05]
["Harvesting_Grain Swath_Roller Drawn (10 FT)","Harvesting_Grain","Swath_Roller","Drawn (10 FT)",null,{"$f":"ROUND(G59/500,0)*500","v":6000},{"$f":"5500*1.1","v":6050.0000000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,100,1.05,null,null,null,null,null,3.1408859721772706,0.63000000000000012,{"$f":"Margin_percentage*(AF59+AG59)","v":0.5656328958265906},4.25,null,null,null,null,null,null,"/acre",null,null,null,null,null,1,1.05]
["Harvesting_Grain Swath_Roller Attached (10 FT)","Harvesting_Grain","Swath_Roller","Attached (10 FT)",null,6500,{"$f":"6000*1.1","v":6600.0000000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,100,1.05,null,null,null,null,null,3.4026264698587099,0.6825,0.61276897047880652,4.75,null,null,null,null,null,null,"/acre",null,null,null,null,null,1,1.05]
["Harvesting_Grain PTO_Grain_Conveyor 20-24 in. (90 FT, non swing, requires 100 hp)","Harvesting_Grain","PTO_Grain_Conveyor","20-24 in. (90 FT, non swing, requires 100 hp)","20-24 in. (90 FT, non swing)",{"$f":"ROUND(G61/5000,0)*5000","v":55000},56000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,2.21,null,null,null,null,null,52.082909489916631,12.154999999999999,{"$f":"Margin_percentage*(AF61+AG61)","v":9.6356864234874937},74,null,null,null,{"$f":"AN6","v":111},{"$f":"IF(AI61+AJ61+AK61+AL61+AM61<10,ROUND((AI61+AJ61+AK61+AL61+AM61)/0.25,0)*0.25,ROUND(AI61+AJ61+AK61+AL61+AM61,0))","v":185},null,null,null,null,null,null,null,2.1,2.21]
["Harvesting_Grain PTO_Grain_Conveyor 20-24 in. (100+ FT, swing away, requires 130 hp)","Harvesting_Grain","PTO_Grain_Conveyor","20-24 in. (100+ FT, swing away, requires 130 hp)","20-24 in. (100+ FT, swing away)",85000,84500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,2.21,null,null,null,null,null,80.491769211689331,18.784999999999997,14.891515381753399,114,null,null,null,{"$f":"AN8","v":128},242,null,null,null,null,null,null,null,2.1,2.21]
["Harvesting_Grain Grain_Bag_Loader Bagger (10 FT, requires 60 hp)","Harvesting_Grain","Grain_Bag_Loader","Bagger (10 FT, requires 60 hp)","10 FT Bagger",{"$f":"ROUND(G63,-3)","v":70000},70000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,100,2.1,null,null,null,null,null,56.406116125669151,14.7,10.665917418850372,82,null,null,null,{"$f":"AN6","v":111},193,null,null,null,null,null,null,null,2,2.1]
["Harvesting_Grain Grain_Bag_Loader Bagger (12 FT, requires 125 hp)","Harvesting_Grain","Grain_Bag_Loader","Bagger (12 FT, requires 125 hp)","12 FT Bagger",90000,90000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,100,2.1,null,null,null,null,null,72.522149304431764,18.900000000000002,13.713322395664765,105,null,null,null,{"$f":"AN7","v":122},227,null,null,null,null,null,null,null,2,2.1]
["Harvesting_Grain Grain_Bag_Extractor Unloader (10 FT, requires 60 hp)","Harvesting_Grain","Grain_Bag_Extractor","Unloader (10 FT, requires 60 hp)","10 FT Unloader",{"$f":"ROUND(G65,-3)","v":70000},70000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,100,2.1,null,null,null,null,null,{"$f":"(F65*Fraction_dep_over_optimal_life/X65/Y65)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F65*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X65/Y65))+((F65*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F65*(1-Machinery_Financed_percentage)))/X65/Y65)+(Insurance_and_Housing*F65/Y65)","v":56.406116125669151},{"$f":"Z65/100*F65/Y65","v":14.7},{"$f":"Margin_percentage*(AF65+AG65)","v":10.665917418850372},82,null,null,null,{"$f":"AN6","v":111},193,null,null,null,null,null,null,null,2,2.1]
["Harvesting_Grain Grain_Bag_Extractor Unloader (12 FT, requires 100 hp)","Harvesting_Grain","Grain_Bag_Extractor","Unloader (12 FT, requires 100 hp)","12 FT Unloader",{"$f":"ROUND(G66/5000,0)*5000","v":90000},90000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,100,2.1,null,null,null,null,null,72.522149304431764,18.900000000000002,13.713322395664765,105,null,null,null,{"$f":"AN7","v":122},227,null,null,null,null,null,null,null,2,2.1]
["Harvesting_Grain Grain_Dryer 275-370 bu/hr","Harvesting_Grain","Grain_Dryer","275-370 bu/hr",null,125000,125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,150,1.37,null,null,null,null,null,55.386777262542054,11.416666666666666,{"$f":"Margin_percentage*(AF67+AG67)","v":10.020516589381309},77,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.37]
["Harvesting_Grain Grain_Dryer 420-610 bu/hr","Harvesting_Grain","Grain_Dryer","420-610 bu/hr",null,175000,175000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,150,1.37,null,null,null,null,null,77.541488167558867,15.983333333333333,14.028723225133829,108,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.37]
["Harvesting_Grain Grain_Dryer 710-910 bu/hr","Harvesting_Grain","Grain_Dryer","710-910 bu/hr",null,225000,225000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,150,1.37,null,null,null,null,null,99.696199072575681,20.55,18.03692986088635,138,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.37]
["Harvesting_Grain Grain_Dryer 1060-1180 bu/hr","Harvesting_Grain","Grain_Dryer","1060-1180 bu/hr",null,275000,275000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,150,1.37,null,null,null,null,null,121.85090997759248,25.116666666666667,22.045136496638872,169,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.37]
["Harvesting_Grain Grain_Dryer 1440-2380 bu/hr","Harvesting_Grain","Grain_Dryer","1440-2380 bu/hr",null,325000,325000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,150,1.37,null,null,null,null,null,144.00562088260932,29.683333333333334,26.053343132391397,200,null,null,null,null,null,null,null,null,null,null,null,null,1.3,{"$f":"ROUND((AV71*$AW$2)+AV71,2)","v":1.37}]
["Harvesting_Grain Grain_Vac 2,400-5,000 bu/hr (requires 70 hp)","Harvesting_Grain","Grain_Vac","2,400-5,000 bu/hr (requires 70 hp)","2,400-5,000 bu/hr",{"$f":"ROUND(G72,-3)","v":52000},51666,"","Brandt","5200 EX",null,null,null,"Walinga","6614 DLX Grain vac",null,null,null,null,null,null,null,null,15,50,2.1,null,null,null,null,null,69.122698023652489,21.84,13.644404703547874,105,null,null,null,{"$f":"AN6","v":111},{"$f":"IF(AI72+AJ72+AK72+AL72+AM72<10,ROUND((AI72+AJ72+AK72+AL72+AM72)/0.25,0)*0.25,ROUND(AI72+AJ72+AK72+AL72+AM72,0))","v":216},null,null,null,null,null,null,null,2,2.1]
["Harvesting_Grain Grain_Vac 6,000-10,000 bu/hr (requires 120 hp)","Harvesting_Grain","Grain_Vac","6,000-10,000 bu/hr (requires 120 hp)","6,000-10,000 bu/hr",72000,71666,"","REM ","VR12",null,null,null,"AGI","VR12 ",null,null,null,"REM ","VRX Grain Vac",null,null,null,15,50,2.1,null,null,null,null,null,95.708351109672677,30.24,18.892252666450901,145,null,null,null,{"$f":"AN7","v":122},267,null,null,null,null,null,null,null,2,2.1]
["Harvesting_Hay Self_propelled_Forage_Harvester Small (400-599 hp)","Harvesting_Hay","Self_propelled_Forage_Harvester","Small (400-599 hp)","400-599 hp",{"$f":"ROUND(G74/25000,0)*25000","v":700000},703666,"","John Deere",8400,null,null,null,"New Holland","FR480",null,null,null,"Claas",940,null,null,null,10,400,8.4,79,null,null,null,null,165.71834837700743,147.00000000000003,46.90775225655112,360,{"$f":"AA74*Fuel_Price","v":94.8},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ74+AK74)","v":18.419999999999998},null,501,null,"/acre",null,null,null,null,null,8,8.4]
["Harvesting_Hay Self_propelled_Forage_Harvester Medium (600-799 hp)","Harvesting_Hay","Self_propelled_Forage_Harvester","Medium (600-799 hp)","600-799 hp",820000,760666,"","John Deere",9600,null,null,null,"New Holland","FR650",null,null,null,"Claas",960,null,null,null,10,400,8.4,103,null,null,null,null,194.12720809878013,172.2,54.949081214817021,421,{"$f":"AA75*Fuel_Price","v":123.6},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ75+AK75)","v":22.74},null,595,null,"/acre",null,null,null,null,null,8,8.4]
["Harvesting_Hay Self_propelled_Forage_Harvester Large (800-899 hp)","Harvesting_Hay","Self_propelled_Forage_Harvester","Large (800-899 hp)","800-899 hp",{"$f":"ROUNDUP(G76/50000,0)*50000","v":1000000},991333,"","John Deere",9800,null,null,null,"New Holland","FR920",null,null,null,"Claas",980,null,null,null,10,400,8.4,121,null,null,null,null,236.74049768143922,210,67.011074652215882,514,{"$f":"AA76*Fuel_Price","v":145.19999999999999},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ76+AK76)","v":25.979999999999997},null,713,null,"/acre",null,null,null,null,null,8,8.4]
["Harvesting_Hay SP_Forage_Harvester_Header Windrow Pickup (12-17 FT width)","Harvesting_Hay","SP_Forage_Harvester_Header","Windrow Pickup (12-17 FT width)","12-17 FT",{"$f":"ROUND(G77/5000,0)*5000","v":60000},60000,"","John Deere","4.0m/4.5m WRPU",null,null,null,"New Holland","12.5 HDY PU",null,null,null,"Class","10'/12.6' PU",null,null,null,10,400,8.4,null,6.5,27.5,{"$f":"ROUND((AB77*5280*AC77*Field_efficiency)/43560,0)","v":17}," (acre/hr)",14.20442986088635,12.6,4.0206644791329529,31,null,null,null,null,31,null,"/acre",{"$f":"IF(AN77/AD77<10,ROUND((AN77/AD77)/0.25,0)*0.25,ROUND(AN77/AD77,0))","v":1.75},null,null,null,null,8,8.4]
["Harvesting_Hay SP_Forage_Harvester_Header Corn (14-20 FT width)","Harvesting_Hay","SP_Forage_Harvester_Header","Corn (14-20 FT width)",null,{"$f":"ROUND(G78/25000,0)*25000","v":175000},175000,"","John Deere","676/ 696",null,null,null,"New Holland","450FI/600FI",null,null,null,"Claas","Orbis 600",null,null,null,10,400,8.4,null,6.5,14,9," (acre/hr)",41.429587094251858,36.750000000000007,11.72693806413778,90,null,null,null,null,90,null,"/acre",{"$f":"IF(AN78/AD78<10,ROUND((AN78/AD78)/0.25,0)*0.25,ROUND(AN78/AD78,0))","v":10},null,null,null,null,8,8.4]
["Harvesting_Hay SP_Forage_Harvester_Header Corn (21-30 FT width)","Harvesting_Hay","SP_Forage_Harvester_Header","Corn (21-30 FT width)",null,{"$f":"ROUND(G79/5000,0)*5000","v":225000},225000,"","John Deere","690 / 692",null,null,null,"New Holland","750FI/990FI",null,null,null,"Claas","Orbis 750/900",null,null,null,10,400,8.4,null,6.5,21,13," (acre/hr)",53.266611978323816,47.25,15.077491796748573,116,null,null,null,null,116,null,"/acre",9,null,null,null,null,8,8.4]
["Harvesting_Hay Pull_Type_Forage_Harvester For up to 150 hp tractor","Harvesting_Hay","Pull_Type_Forage_Harvester","For up to 150 hp tractor",null,{"$f":"ROUND(G80/5000,0)*5000","v":80000},{"$f":"68750*1.15","v":79062.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,8.4,null,null,null,null,null,75.756959258060533,67.2,{"$f":"Margin_percentage*(AF80+AG80)","v":21.443543888709076},164,null,null,null,{"$f":"AN8","v":128},null,null,"/acre",null,null,null,null,null,8,8.4]
["Harvesting_Hay Pull_Type_Forage_Harvester For 151 to 250 hp tractor","Harvesting_Hay","Pull_Type_Forage_Harvester","For 151 to 250 hp tractor",null,110000,{"$f":"93750*1.15","v":107812.49999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,8.4,null,null,null,null,null,104.16581897983326,92.4,29.484872846974987,226,null,null,null,{"$f":"AN9","v":166},null,null,"/acre",null,null,null,null,null,8,8.4]
["Harvesting_Hay Pull_Type_Forage_Harvester For up to 300 hp tractor","Harvesting_Hay","Pull_Type_Forage_Harvester","For up to 300 hp tractor",null,120000,{"$f":"106250*1.15","v":122187.49999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,8.4,null,null,null,null,null,113.6354388870908,100.8,32.165315833063623,247,null,null,null,227,null,null,"/acre",null,null,null,null,null,8,8.4]
["Harvesting_Hay PT_Forage_Harvester_Header Windrow Pickup (70-79 in. width)","Harvesting_Hay","PT_Forage_Harvester_Header","Windrow Pickup (70-79 in. width)",null,{"$f":"ROUND(G83/500,0)*500","v":11500},{"$f":"10000*1.15","v":11500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,8.4,null,5.5,5.8,{"$f":"ROUND((AB83*5280*AC83*Field_efficiency)/43560,1)","v":3.1}," (acre/hr)",{"$f":"(F83*Fraction_dep_over_optimal_life/X83/Y83)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F83*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X83/Y83))+((F83*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F83*(1-Machinery_Financed_percentage)))/X83/Y83)+(Insurance_and_Housing*F83/Y83)","v":10.890062893346204},{"$f":"Z83/100*F83/Y83","v":9.6600000000000019},{"$f":"Margin_percentage*(AF83+AG83)","v":3.0825094340019312},24,null,null,null,null,{"$f":"IF(AI83+AJ83+AK83+AL83+AM83<10,ROUND((AI83+AJ83+AK83+AL83+AM83)/0.25,0)*0.25,ROUND(AI83+AJ83+AK83+AL83+AM83,0))","v":24},null,"/acre",{"$f":"IF(AN83/AD83<10,ROUND((AN83/AD83)/0.25,0)*0.25,ROUND(AN83/AD83,0))","v":7.75},null,null,null,null,8,8.4]
["Harvesting_Hay PT_Forage_Harvester_Header Windrow Pickup (80-96 in. width)","Harvesting_Hay","PT_Forage_Harvester_Header","Windrow Pickup (80-96 in. width)",null,{"$f":"ROUND(G84,-3)","v":20000},{"$f":"17500*1.15","v":20125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,8.4,null,5.5,6.7,{"$f":"ROUND((AB84*5280*AC84*Field_efficiency)/43560,1)","v":3.6}," (acre/hr)",18.939239814515133,16.8,5.360885972177269,41,null,null,null,null,41,null,"/acre",11,null,null,null,null,8,8.4]
["Harvesting_Hay PT_Forage_Harvester_Header Corn (2 row)","Harvesting_Hay","PT_Forage_Harvester_Header","Corn (2 row)",null,20000,{"$f":"17500*1.15","v":20125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,8.4,null,5,5,{"$f":"ROUND((AB85*5280*AC85*Field_efficiency)/43560,1)","v":2.4}," (acre/hr)",18.939239814515133,16.8,5.360885972177269,41,null,null,null,null,41,null,"/acre",17,null,null,null,null,8,8.4]
["Harvesting_Hay PT_Forage_Harvester_Header Corn (3 row)","Harvesting_Hay","PT_Forage_Harvester_Header","Corn (3 row)",null,40000,{"$f":"35000*1.15","v":40250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,8.4,null,5,7.5,{"$f":"ROUND((AB86*5280*AC86*Field_efficiency)/43560,1)","v":3.6}," (acre/hr)",37.878479629030267,33.6,10.721771944354538,82,null,null,null,null,82,null,"/acre",23,null,null,null,null,8,8.4]
["Harvesting_Hay Self_propelled_Mower_Conditioner Disc Mower Conditioner (13-19 FT)","Harvesting_Hay","Self_propelled_Mower_Conditioner","Disc Mower Conditioner (13-19 FT)",null,{"$f":"ROUND(G87/5000,0)*5000","v":310000},{"$f":"268333+42000","v":310333},"","John Deere","W260 with 994/995/500R rotary header",null,null,null,"Case IH","WD2504 with RD163/RD193 disc header",null,null,null,"New Holland","Speedrower 260 with 19ft durabine",null,null,null,15,150,3.36,36,8,16,12," (acre/hr)",137.35920761110427,69.44,31.019881141665639,238,{"$f":"AA87*Fuel_Price","v":43.199999999999996},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ87+AK87)","v":10.679999999999998},null,320,{"$f":"IF(AN87/AD87<10,ROUND((AN87/AD87)/0.25,0)*0.25,ROUND(AN87/AD87,0))","v":27},"/acre",null,null,null,null,null,3.2,3.36]
["Harvesting_Hay Self_propelled_Mower_Conditioner Disc Mower Conditioner (30 FT)","Harvesting_Hay","Self_propelled_Mower_Conditioner","Disc Mower Conditioner (30 FT)",null,{"$f":"ROUND(G88/25000,0)*25000","v":675000},675000,"","Krone","Big M 450",null,null,null,null,null,null,null,null,null,null,null,null,null,15,150,3.36,64,8,30,23," (acre/hr)",299.08859721772706,{"$f":"Z88/100*F88/Y88","v":151.19999999999999},67.543289582659057,518,{"$f":"AA88*Fuel_Price","v":76.8},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ88+AK88)","v":15.719999999999999},null,639,28,"/acre",null,null,null,null,null,3.2,3.36]
["Harvesting_Hay Self_propelled_Mower_Conditioner Sickle Mower Conditioner (14-18 FT)","Harvesting_Hay","Self_propelled_Mower_Conditioner","Sickle Mower Conditioner (14-18 FT)",null,{"$f":"ROUNDUP(G89/5000,0)*5000","v":300000},{"$f":"268333+27333","v":295666},{"$f":"IFERROR(AVERAGE(M89,R89,W89),\"\")","v":""},"Case IH","WD2504 with 14/16/18/dual Skl dul aug HDX",null,null,null,"Massey Ferguson","WR9950 with 14-18' sickle head",null,null,null,"New Holland","Speedrower 260 w haybine 16HS",null,null,null,15,150,3.36,32,6,16,9," (acre/hr)",132.92826543010091,67.2,30.019239814515132,230,{"$f":"AA89*Fuel_Price","v":38.4},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ89+AK89)","v":9.9600000000000009},null,306,34,"/acre",null,null,null,null,null,3.2,3.36]
[{"$f":"B90&\" \"&C90&\" \"&D90","v":"Harvesting_Hay Pull_Type_Mower_Conditioner Sickle (9-10 FT, requires 50 hp) "},"Harvesting_Hay","Pull_Type_Mower_Conditioner","Sickle (9-10 FT, requires 50 hp) ","9-10 FT ",35000,{"$f":"28750*1.15","v":33062.5},"","New Holland","Haybine 488",null,null,null,null,null,null,null,null,null,null,null,null,null,15,150,2.1,null,5,8,4," (acre/hr)",{"$f":"(F90*Fraction_dep_over_optimal_life/X90/Y90)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F90*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X90/Y90))+((F90*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F90*(1-Machinery_Financed_percentage)))/X90/Y90)+(Insurance_and_Housing*F90/Y90)","v":15.508297633511773},{"$f":"Z90/100*F90/Y90","v":4.9000000000000004},{"$f":"Margin_percentage*(AF90+AG90)","v":3.0612446450267656},23,null,null,null,{"$f":"AN6","v":111},134,34,"/acre",null,null,null,null,null,2,2.1]
["Harvesting_Hay Pull_Type_Mower_Conditioner Sickle (14-16 FT, requires 100 hp) ","Harvesting_Hay","Pull_Type_Mower_Conditioner","Sickle (14-16 FT, requires 100 hp) ","14-16 FT",{"$f":"ROUND(G91/5000,0)*5000","v":65000},{"$f":"56978*1.15","v":65524.7},"","New Holland","H7150",null,null,null,"Case IH","SC101-HDX142",null,null,null,null,null,null,null,null,15,150,2.1,null,6,14,8," (acre/hr)",28.801124176521856,{"$f":"Z91/100*F91/Y91","v":9.1},5.6851686264782781,44,null,null,null,{"$f":"AN6","v":111},155,19,"/acre",null,null,null,null,null,2,2.1]
["Harvesting_Hay Pull_Type_Mower_Conditioner Disc (7-9 FT side pull, requires 60 hp) ","Harvesting_Hay","Pull_Type_Mower_Conditioner","Disc (7-9 FT side pull, requires 60 hp) ","7-9 FT side pull",50000,48500,"","John Deere","630 side pull",null,null,null,"Massey Ferguson",1359,null,null,null,null,null,null,null,null,15,150,2.63,null,8,9,7," (acre/hr)",22.154710905016817,{"$f":"Z92/100*F92/Y92","v":8.7666666666666675},4.6382066357525229,36,null,null,null,{"$f":"AN6","v":111},147,21,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Hay Pull_Type_Mower_Conditioner Disc (14 FT, requires 90 hp) ","Harvesting_Hay","Pull_Type_Mower_Conditioner","Disc (14 FT, requires 90 hp) ","14 FT",{"$f":"ROUND(G93/5000,0)*5000","v":70000},70500,"","New Holland","Discbine 313",null,null,null,"Massey Ferguson",1373,null,null,null,"John Deere","946 Mid Pivot",null,null,null,15,150,2.63,null,8,12,9," (acre/hr)",31.016595267023547,12.273333333333333,6.4934892900535317,50,null,null,null,{"$f":"AN6","v":111},161,18,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Hay Pull_Type_Mower_Conditioner Disc (16-18 FT, requires 100 hp) ","Harvesting_Hay","Pull_Type_Mower_Conditioner","Disc (16-18 FT, requires 100 hp) ","16-18 FT",80000,78500,"","New Holland","Discbine 316",null,null,null,"Massey Ferguson",1393,null,null,null,"John Deere","956 Mid Pivot",null,null,null,15,150,2.63,null,8,15,12," (acre/hr)",35.447537448026907,14.026666666666667,7.4211306172040361,57,null,null,null,{"$f":"AN6","v":111},168,14,"/acre",null,null,null,null,null,2.5,2.63]
["Harvesting_Hay Hay_Rakes 16-20 FT bar (requires 50 hp)","Harvesting_Hay","Hay_Rakes","16-20 FT bar (requires 50 hp)","16-20 FT bar",20000,19300,"no bar rake options in these prices","Case IH","WR102 ",null,null,null,"New Holland","Duravee 817",null,null,null,"Massey Ferguson",1508,null,null,null,20,50,2.1,null,6.5,16,{"$f":"ROUND((AB95*5280*AC95*Field_efficiency)/43560,0)","v":10}," (acre/hr)",20.939239814515133,8.4,{"$f":"Margin_percentage*(AF95+AG95)","v":4.40088597217727},34,null,null,null,{"$f":"AN6","v":111},145,15,"/acre",null,null,null,null,null,2,2.1]
["Harvesting_Hay Hay_Rakes 21-30 FT wheel (requires 50 hp)","Harvesting_Hay","Hay_Rakes","21-30 FT wheel (requires 50 hp)","21-30 FT wheel",40000,38600,null,"Farmking","RE 14",null,null,null,"New Holland","Duravee 1225",null,null,null,"Case IH","WR201",null,null,null,20,50,2.1,null,6.5,21,{"$f":"ROUND((AB96*5280*AC96*Field_efficiency)/43560,0)","v":13}," (acre/hr)",41.878479629030267,16.8,8.8017719443545399,67,null,null,null,{"$f":"AN6","v":111},178,14,"/acre",null,null,null,null,null,2,2.1]
["Harvesting_Hay Hay_Rakes 31-40 FT wheel (requires 50 hp)","Harvesting_Hay","Hay_Rakes","31-40 FT wheel (requires 50 hp)","31-40 FT wheel",{"$f":"ROUND(G97,-3)","v":65000},65000,null,"John Deere","WR1216",null,null,null,"New Holland","Duravee 2036",null,null,null,"Case IH","WR302",null,null,null,20,50,2.1,null,6.5,31,{"$f":"ROUND((AB97*5280*AC97*Field_efficiency)/43560,0)","v":20}," (acre/hr)",68.052529397174183,27.3,14.302879409576127,110,null,null,null,{"$f":"AN6","v":111},221,11,"/acre",null,null,null,null,null,2,2.1]
["Harvesting_Hay Baler_Large_Round 4x5 FT bales (requires 80 hp)","Harvesting_Hay","Baler_Large_Round","4x5 FT bales (requires 80 hp)","4x5 FT bale",75000,80333,"","Vermeer","404 Pro",null,null,null,"New Holland","RF 440",null,null,null,"John Deere","440E",null,null,null,15,100,1.58,null,0,0,15," (bales/hr)",49.84809953628784,{"$f":"Z98/100*F98/Y98","v":11.850000000000001},9.2547149304431766,71,null,null,null,{"$f":"AN6","v":111},182,12,"/bale",null,null,null,null,null,1.5,1.58]
["Harvesting_Hay Baler_Large_Round 5x5 FT bales (requires 135 hp)","Harvesting_Hay","Baler_Large_Round","5x5 FT bales (requires 135 hp)","5x5 FT bale",80000,72000,"","Vermeer","504 PRO",null,null,null,"New Holland","RF 450",null,null,null,"John Deere","450E",null,null,null,15,100,1.58,null,0,0,12," (bales/hr)",53.171306172040353,{"$f":"Z99/100*F99/Y99","v":12.640000000000002},9.871695925806053,76,null,null,null,{"$f":"AN8","v":128},204,17,"/bale",null,null,null,null,null,1.5,1.58]
["Harvesting_Hay Baler_Large_Round 5x6 FT bales (requires 135 hp)","Harvesting_Hay","Baler_Large_Round","5x6 FT bales (requires 135 hp)","5x6 FT bale",100000,106000,"","Vermeer","604R Classic",null,null,null,"New Holland","Rollbelt 460",null,null,null,"John Deere","460M",null,null,null,15,100,1.58,null,0,0,13," (bales/hr)",66.464132715050454,15.800000000000002,12.339619907257568,95,null,null,null,{"$f":"AN8","v":128},223,17,"/bale",null,null,null,null,null,1.5,1.58]
["Harvesting_Hay Baler_Large_Round 5x5 FT silage, net wrap bales (requires 135 hp)","Harvesting_Hay","Baler_Large_Round","5x5 FT silage, net wrap bales (requires 135 hp)","5x5 FT bale",90000,{"$f":"72000+5000","v":77000},"","Vermeer","5520 Rebel",null,null,null,"John Deere","550M",null,null,null,null,null,null,null,null,15,100,1.58,null,0,0,16," (bales/hr)",59.817719443545407,14.220000000000002,11.105657916531811,85,null,null,null,{"$f":"AN8","v":128},213,13,"/bale",null,null,null,null,null,1.5,1.58]
["Harvesting_Hay Baler_Large_Round 5x6 FT silage, net wrap bales (requires 135 hp)","Harvesting_Hay","Baler_Large_Round","5x6 FT silage, net wrap bales (requires 135 hp)","5x6 FT bale",{"$f":"ROUND(G102/5000,0)*5000","v":110000},{"$f":"106000+5000","v":111000},"","Vermeer","605N",null,null,null,"New Holland","Rollbelt 560",null,null,null,"John Deere","560M",null,null,null,15,100,1.58,null,0,0,17," (bales/hr)",73.110545986555508,17.380000000000003,13.573581897983326,104,null,null,null,{"$f":"AN8","v":128},232,14,"/bale",null,null,null,null,null,1.5,1.58]
["Harvesting_Hay Baler_Small_Square 14x18x52 in. bales (requires 50 hp)","Harvesting_Hay","Baler_Small_Square","14x18x52 in. bales (requires 50 hp)","14x18x52\" bale",{"$f":"ROUNDUP(G103,-3)","v":42000},41333,"","Case IH","SB531",null,null,null,"New Holland","BC5060",null,null,null,"John Deere",328,null,null,null,20,100,1.05,null,0,0,175," (bales/hr)",21.986201805240892,{"$f":"Z103/100*F103/Y103","v":4.41},3.9594302707861337,30,null,null,null,{"$f":"AN6","v":111},141,{"$f":"IF(AN103/AD103<10,AN103/AD103,ROUND(AN103/AD103,0))","v":0.80571428571428572},"/bale",null,null,null,null,null,1,1.05]
["Harvesting_Hay Baler_Small_Square 16x18x52 in. bales (requires 50 hp)","Harvesting_Hay","Baler_Small_Square","16x18x52 in. bales (requires 50 hp)","16x18x52\" bale",48000,48000,"","Massey Ferguson",1842,null,null,null,"New Holland","BC5070",null,null,null,null,null,null,null,null,20,100,1.05,null,0,0,175," (bales/hr)",25.127087777418165,5.0400000000000009,4.5250631666127248,35,null,null,null,{"$f":"AN6","v":111},146,{"$f":"IF(AN104/AD104<10,AN104/AD104,ROUND(AN104/AD104,0))","v":0.8342857142857143},"/bale",null,null,null,null,null,1,1.05]
["Harvesting_Hay Baler_Large_Square Small, 35x31x108 in. (requires 145 hp)","Harvesting_Hay","Baler_Large_Square","Small, 35x31x108 in. (requires 145 hp)","35x31x108\" bale",{"$f":"ROUND(G105/5000,0)*5000","v":220000},220000,"","Case IH","LB334XL",null,null,null,"New Holland","Big Baler 330 Plus",null,null,null,"John Deere","L331",null,null,null,15,150,1.79,null,0,0,40," (bales/hr)",97.480727982074015,{"$f":"Z105/100*F105/Y105","v":26.253333333333334},18.5601091973111,142,null,null,null,{"$f":"AN8","v":128},270,6.75,"/bale",null,null,null,null,null,1.7,1.79]
["Harvesting_Hay Baler_Large_Square Medium, 35x47x108 in. (requires 145 hp)","Harvesting_Hay","Baler_Large_Square","Medium, 35x47x108 in. (requires 145 hp)","35x47x108\" bale",275000,275666,"","Case IH","LB434XL",null,null,null,"New Holland","Big Baler 340 Plus",null,null,null,"John Deere","L341",null,null,null,15,150,1.79,null,0,0,40," (bales/hr)",121.85090997759248,{"$f":"Z106/100*F106/Y106","v":32.81666666666667},23.200136496638873,178,null,null,null,{"$f":"AN8","v":128},306,7.75,"/bale",null,null,null,null,null,1.7,1.79]
["Harvesting_Hay Baler_Large_Square Large, 50x47x108 in. (requires 180 hp)","Harvesting_Hay","Baler_Large_Square","Large, 50x47x108 in. (requires 180 hp)","50x47x108\" bale",320000,319000,"","Krone","BP 4x4",null,null,null,"Massey Ferguson",2290,null,null,null,null,null,null,null,null,15,150,1.79,null,0,0,40," (bales/hr)",141.79014979210763,38.186666666666667,26.996522468816142,207,null,null,null,{"$f":"AN9","v":166},373,9.25,"/bale",null,null,null,null,null,1.7,1.79]
["Harvesting_Hay Pull_Type_Bale_Mover_Self_load_unload Round Bale 7-12 bale (requires 120 hp)","Harvesting_Hay","Pull_Type_Bale_Mover_Self_load_unload","Round Bale 7-12 bale (requires 120 hp)",null,{"$f":"ROUNDUP(G108/5000,0)*5000","v":60000},56000,"","Highline","BM607",null,null,null,"Farm King",1450,null,null,null,null,null,null,null,null,15,100,2.63,null,null,null,null,null,39.878479629030274,{"$f":"Z108/100*F108/Y108","v":15.78},8.3487719443545405,64,null,null,null,{"$f":"AN8","v":128},192,null,null,null,null,null,null,null,2.5,2.63]
["Harvesting_Hay Pull_Type_Bale_Mover_Self_load_unload Round Bale 12-18 bale (requires 180 hp)","Harvesting_Hay","Pull_Type_Bale_Mover_Self_load_unload","Round Bale 12-18 bale (requires 180 hp)",null,{"$f":"ROUNDUP(G109/5000,0)*5000","v":70000},65500,"","Morris/ProAg",2200,null,null,null,"Farm King",2450,null,null,null,null,null,null,null,null,15,100,2.63,null,null,null,null,null,46.524892900535313,{"$f":"Z109/100*F109/Y109","v":18.41},9.7402339350802976,75,null,null,null,{"$f":"AN9","v":166},241,null,null,null,null,null,null,null,2.5,2.63]
["Harvesting_Hay Pull_Type_Bale_Mover_Self_load_unload Large Square 4-6 bale (requires 120 hp)","Harvesting_Hay","Pull_Type_Bale_Mover_Self_load_unload","Large Square 4-6 bale (requires 120 hp)",null,80000,79000,"","Extrapolation","10% increase over 20/21",null,null,null,null,null,null,null,null,null,null,null,null,null,20,200,2.1,null,null,null,null,null,20.939239814515133,{"$f":"Z110/100*F110/Y110","v":8.4},4.40088597217727,34,null,null,null,{"$f":"AN8","v":128},162,null,null,null,null,null,null,null,2,2.1]
["Harvesting_Hay Pull_Type_Bale_Mover_Self_load_unload Large Square 6-12 bale (requires 180 hp)","Harvesting_Hay","Pull_Type_Bale_Mover_Self_load_unload","Large Square 6-12 bale (requires 180 hp)",null,95000,95500,"","Highline","Fastack 1200 Flex",null,null,null,null,null,null,null,null,null,null,null,null,null,20,200,2.1,null,null,null,null,null,24.865347279736731,9.9750000000000014,5.2260520919605096,40,null,null,null,{"$f":"AN9","v":166},206,null,null,null,null,null,null,null,2,2.1]
["Harvesting_Hay Pull_Type_Bale_Mover_Self_load_unload Large Square 12-20 bale (requires 220 hp)","Harvesting_Hay","Pull_Type_Bale_Mover_Self_load_unload","Large Square 12-20 bale (requires 220 hp)",null,130000,130000,"","Highline","Fastack 1800 Flex",null,null,null,"Farm King","4480XD",null,null,null,null,null,null,null,null,20,200,2.1,null,null,null,null,null,34.026264698587092,13.65,7.1514397047880633,55,null,null,null,{"$f":"AN9","v":166},221,null,null,null,null,null,null,null,2,2.1]
[{"$f":"B113&\" \"&C113&\" \"&D113","v":"Harvesting_Hay Self_propelled_Bale_Mover Self propelled Small Square Bale Wagon"},"Harvesting_Hay","Self_propelled_Bale_Mover","Self propelled Small Square Bale Wagon",null,345000,346134,"","New Holland","Stackcruiser 102",null,null,null,"New Holland","Stackcruiser 103",null,null,null,"New Holland","Stackcruiser 105",null,null,null,15,150,2.63,28,null,null,null,null,152.86750524461604,{"$f":"Z113/100*F113/Y113","v":60.49},32.003625786692403,245,{"$f":"AA113*Fuel_Price","v":33.6},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ113+AK113)","v":9.24},null,316,null,null,null,null,null,null,null,2.5,2.63]
[{"$f":"B114&\" \"&C114&\" \"&D114","v":"Seeding Air_Drills_with_Independent_Opener Small, 25-45 FT (requires 400 hp)"},"Seeding","Air_Drills_with_Independent_Opener","Small, 25-45 FT (requires 400 hp)","25-45 FT",500000,500000,"","John Deere ","N530F 30ft with 1910 cart 350 bu",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,3.68,null,4.75,35,{"$f":"ROUND((AB114*5280*AC114*Field_efficiency*$AH$2)/43560,0)","v":14}," (acre/hr)",166.16033178762612,92,38.724049768143914,297,null,null,null,{"$f":"AN11","v":261},558,{"$f":"IF(AN114/AD114<10,ROUND((AN114/AD114)/0.25,0)*0.25,ROUND(AN114/AD114,0))","v":40},"/acre",null,null,null,null,null,3.5,3.68]
["Seeding Air_Drills_with_Independent_Opener Medium, 46-65 FT (requires 500 hp)","Seeding","Air_Drills_with_Independent_Opener","Medium, 46-65 FT (requires 500 hp)","46-65 FT",850000,850000,"","John Deere","N560F 60 ft with  1910 550 bu cart",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,3.68,null,4.75,56,23," (acre/hr)",282.47256403896438,{"$f":"Z115/100*F115/Y115","v":156.4},65.830884605844645,505,null,null,null,{"$f":"AN12","v":303},808,35,"/acre",null,null,null,null,null,3.5,3.68]
["Seeding Air_Drills_with_Independent_Opener Large, 66-86 FT (requires 550+ hp)","Seeding","Air_Drills_with_Independent_Opener","Large, 66-86 FT (requires 550+ hp)","66-86 FT",1050000,1050000,"","John Deere","1870 wC850",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,3.68,null,4.75,75,30," (acre/hr)",348.93669675401486,193.2,81.320504513102222,623,null,null,null,{"$f":"AN13","v":338},961,32,"/acre",null,null,null,null,null,3.5,3.68]
["Seeding Air_Hoe_Drill Small, 27-50 FT (requires 350 hp)","Seeding","Air_Hoe_Drill","Small, 27-50 FT (requires 350 hp)","27-50 FT",350000,350000,"","New Holland","P2050 39' with P3440 435 bu air cart",null,null,null,"John Deere","H541 40ft with 1910  350 bu cart",null,null,null,null,null,null,null,null,15,200,3.15,null,4.75,40,16," (acre/hr)",116.3122322513383,{"$f":"Z117/100*F117/Y117","v":55.125},25.715584837700742,197,null,null,null,{"$f":"AN11","v":261},458,29,"/acre",null,null,null,null,null,3,3.15]
["Seeding Air_Hoe_Drill Large, 51-72 FT (requires 550+ hp)","Seeding","Air_Hoe_Drill","Large, 51-72 FT (requires 550+ hp)","51-72 FT",850000,850000,"","John Deere","H56160ft with 1910 cart 550 bu capacity",null,null,null,"New Holland","P2050 57' with P480 580bu cart",null,null,null,null,null,null,null,null,15,200,3.15,null,4.75,60,24," (acre/hr)",282.47256403896438,{"$f":"Z118/100*F118/Y118","v":133.875},62.452134605844655,{"$f":"IF(AF118+AG118+AH118<10,ROUND((AF118+AG118+AH118)/0.25,0)*0.25,ROUND(AF118+AG118+AH118,0))","v":479},null,null,null,{"$f":"AN13","v":338},817,34,"/acre",null,null,null,null,null,3,3.15]
["Seeding Air_Disc_Drill Small, 30-49 FT (requires 450 hp)","Seeding","Air_Disc_Drill","Small, 30-49 FT (requires 450 hp)","30-49 FT",675000,675000,"","New Holland","P2082 40' with P3440 440 bu air cart",null,null,null,"John deere","730 Level Lift double disk 44ft with 1910-350 bu cart",null,null,null,null,null,null,null,null,15,200,3.15,null,5.5,40,19," (acre/hr)",224.31644791329532,106.3125,49.59434218699429,380,null,null,null,{"$f":"AN12","v":303},683,36,"/acre",null,null,null,null,null,3,3.15]
["Seeding Air_Disc_Drill Large, 50-70 FT (requires 550+ hp)","Seeding","Air_Disc_Drill","Large, 50-70 FT (requires 550+ hp)","50-70 FT",1050000,1050000,"","Bourgault","3720 50'with 700 bu card/dual shoot",null,null,null,"John deere","1895 60' with C650 cart/dual shoot",null,null,null,"New Holland","P2082 60' with P4580 cart 580 bu",null,null,null,15,200,3.15,null,5.5,60,28," (acre/hr)",348.93669675401486,165.375,77.146754513102223,591,null,null,null,{"$f":"AN13","v":338},929,33,"/acre",null,null,null,null,null,3,3.15]
["Seeding Air_Seeder Small, 25-40 FT (requires 350 hp)","Seeding","Air_Seeder","Small, 25-40 FT (requires 350 hp)","25-40 FT",350000,350000,"","Extrapolation ","10% increase 20/21 Price",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,3.15,null,4.75,33,13," (acre/hr)",116.3122322513383,55.125,25.715584837700742,197,null,null,null,{"$f":"AN11","v":261},458,35,"/acre",null,null,null,null,null,3,3.15]
["Seeding Air_Seeder Medium, 41-59 FT (requires 450 hp)","Seeding","Air_Seeder","Medium, 41-59 FT (requires 450 hp)","41-59 FT",550000,550000,"","Extrapolation","10% increase 20/21 Price",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,3.15,null,4.75,50,20," (acre/hr)",182.77636496638877,86.625,40.410204744958314,310,null,null,null,{"$f":"AN12","v":303},613,31,"/acre",null,null,null,null,null,3,3.15]
["Seeding Air_Seeder Large, 60-70 FT (requires 550+ hp)","Seeding","Air_Seeder","Large, 60-70 FT (requires 550+ hp)","60-70 FT",800000,800000,"","Extrapolation","10% increae 20/21 price",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,3.15,null,4.75,65,26," (acre/hr)",265.85653086020181,126,58.778479629030272,451,null,null,null,{"$f":"AN13","v":338},789,30,"/acre",null,null,null,null,null,3,3.15]
["Seeding Row_Crop_Planter 12 row planter (requires 150 hp)","Seeding","Row_Crop_Planter","12 row planter (requires 150 hp)","12 row planter",{"$f":"ROUND(G124/10000,0)*10000","v":200000},200000,"","John Deere","1775 Flex planter 12 row -30in ",null,null,null,"Case IH","ER 1245 Planter 12Row 30\" ",null,null,null,null,null,null,null,null,10,100,4.2,null,5,30,13," (acre/hr)",{"$f":"(F124*Fraction_dep_over_optimal_life/X124/Y124)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F124*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X124/Y124))+((F124*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F124*(1-Machinery_Financed_percentage)))/X124/Y124)+(Insurance_and_Housing*F124/Y124)","v":189.39239814515139},{"$f":"Z124/100*F124/Y124","v":84},{"$f":"Margin_percentage*(AF124+AG124)","v":41.008859721772708},314,null,null,null,{"$f":"AN8","v":128},442,34,"/acre",null,null,null,null,null,4,4.2]
["Seeding Row_Crop_Planter 16 row planter (requires 180 hp)","Seeding","Row_Crop_Planter","16 row planter (requires 180 hp)","16 row planter",{"$f":"ROUND(G125/10000,0)*10000","v":350000},350000,{"$f":"IFERROR(AVERAGE(M125,R125,W125),\"\")","v":""},"John Deere","1775NT Planter 16 row 30 in",null,null,null,"Case IH","ER 1245 Planter 16 Row 30\" spacing",null,null,null,null,null,null,null,null,10,100,4.2,null,5,40,17," (acre/hr)",331.43669675401486,147.00000000000003,71.765504513102229,550,null,null,null,{"$f":"AN9","v":166},716,42,"/acre",null,null,null,null,null,4,4.2]
["Seeding Row_Crop_Planter 24 row planter (requires 230 hp)","Seeding","Row_Crop_Planter","24 row planter (requires 230 hp)","24 row planter",480000,475000,null,"John Deere","1775NT Planter 24 row 30 in no options",null,null,null,"Case IH","ER 1245 Planter 24 rows 20\" spcaing",null,null,null,null,null,null,null,null,10,100,4.2,null,5,60,25," (acre/hr)",454.5417555483632,201.6,98.421263332254483,755,null,null,null,{"$f":"AN10","v":227},982,39,"/acre",null,null,null,null,null,4,4.2]
["Seeding Row_Crop_Planter 12/24 split row planter (requires 210 hp)","Seeding","Row_Crop_Planter","12/24 split row planter (requires 210 hp)","12/24 split row planter",380000,375000,null,"John Deere","1795 12 Row Split 24 Row Planter no options",null,null,null,"Case IH","ER 1240 Pivot Transport 12/24 split row",null,null,null,null,null,null,null,null,10,100,4.2,null,7.5,30,19," (acre/hr)",359.8455564757877,159.60000000000002,77.91683347136815,597,null,null,null,{"$f":"AN9","v":166},763,40,"/acre",null,null,null,null,null,4,4.2]
["Seeding Row_Crop_Planter 16/32 split row planter (requires 250 hp)","Seeding","Row_Crop_Planter","16/32 split row planter (requires 250 hp)","16/32 split row planter",450000,450000,null,"John Deere","1775 NT 16 row 32\" row spacing",null,null,null,"Case IH","ER 240 Pivot Transport16/32 Row",null,null,null,null,null,null,null,null,10,100,4.2,null,7.5,40,25," (acre/hr)",426.13289582659053,189,92.26993437398859,707,null,null,null,{"$f":"AN10","v":227},934,37,"/acre",null,null,null,null,null,4,4.2]
["Soil_Preparation Cultivator_Field_with_tine_harrows Small, 24-35 FT (requires 225+ hp)","Soil_Preparation","Cultivator_Field_with_tine_harrows","Small, 24-35 FT (requires 225+ hp)","24-35 FT",115000,{"$f":"100000*1.15","v":114999.99999999999},"","John Deere","2230 LL 33 ft",null,null,null,"Case IH","Vibra-Tine 28.5 ft",null,null,null,"new Holland","ST 830",null,null,null,20,200,1.58,null,5,30,{"$f":"ROUND((AB129*5280*AC129*Field_efficiency)/43560,0)","v":15}," (acre/hr)",30.100157233365508,{"$f":"Z129/100*F129/Y129","v":9.0850000000000009},5.8777735850048263,45,null,null,null,{"$f":"AN10","v":227},272,18,"/acre",null,null,null,null,null,1.5,1.58]
[{"$f":"B130&\" \"&C130&\" \"&D130","v":"Soil_Preparation Cultivator_Field_with_tine_harrows Medium, 36-49 FT (requires 400 hp)"},"Soil_Preparation","Cultivator_Field_with_tine_harrows","Medium, 36-49 FT (requires 400 hp)","36-49 FT",150000,150666,"","John Deere","2230 LL 42 ft",null,null,null,"Case IH","Vibra-Tine 48.5 ft",null,null,null,"new Holland","ST 830",null,null,null,20,200,1.58,null,5,43,21," (acre/hr)",39.261074652215882,{"$f":"Z130/100*F130/Y130","v":11.850000000000001},7.666661197832382,59,null,null,null,{"$f":"AN11","v":261},320,15,"/acre",null,null,null,null,null,1.5,1.58]
["Soil_Preparation Cultivator_Field_with_tine_harrows Large, 50-62 FT (requires 500 hp)","Soil_Preparation","Cultivator_Field_with_tine_harrows","Large, 50-62 FT (requires 500 hp)","50-62 FT",200000,198000,null,"New HOlland","ST 830 ",null,null,null,"John Deere","2230 LL 60ft",null,null,null,null,null,null,null,null,20,200,1.58,null,5,56,27," (acre/hr)",52.348099536287847,15.800000000000002,10.222214930443176,78,null,null,null,{"$f":"AN12","v":303},381,14,"/acre",null,null,null,null,null,1.5,1.58]
["Soil_Preparation Cultivator_Heavy_Duty_with_tine_harrows Small, 23-40 FT (requires 400 hp)","Soil_Preparation","Cultivator_Heavy_Duty_with_tine_harrows","Small, 23-40 FT (requires 400 hp)","23-40 FT",135000,135666,"","Case IH","Flex Till 600 Chisel",null,null,null,"John Deere","2430 Cshank 35ft",null,null,null,null,null,null,null,null,20,200,1.58,null,5,31,15," (acre/hr)",35.334967186994298,{"$f":"Z132/100*F132/Y132","v":10.664999999999999},6.8999950780491446,53,null,null,null,{"$f":"AN11","v":261},314,21,"/acre",null,null,null,null,null,1.5,1.58]
["Soil_Preparation Cultivator_Heavy_Duty_with_tine_harrows Medium, 41-50 FT (requires 500 hp)","Soil_Preparation","Cultivator_Heavy_Duty_with_tine_harrows","Medium, 41-50 FT (requires 500 hp)","41-50 FT",200000,198333,null,"Case IH","Flex Till 600 Chisel 48.8ft",null,null,null,"John Deere","2430 Cshank45ft",null,null,null,null,null,null,null,null,20,200,1.58,null,5,45,22," (acre/hr)",52.348099536287847,{"$f":"Z133/100*F133/Y133","v":15.800000000000002},10.222214930443176,78,null,null,null,{"$f":"AN12","v":303},381,17,"/acre",null,null,null,null,null,1.5,1.58]
["Soil_Preparation Cultivator_Heavy_Duty_with_tine_harrows Large, 51-62 FT (requires 550+ hp)","Soil_Preparation","Cultivator_Heavy_Duty_with_tine_harrows","Large, 51-62 FT (requires 550+ hp)","51-62 FT",225000,222500,null,"Bourgault","9500 60'",null,null,null,"Bourgault","9500 70'",null,null,null,"John Deere","2430 60 ft",null,null,null,20,200,1.58,null,5,56,27," (acre/hr)",58.891611978323816,17.775000000000002,11.499991796748573,88,null,null,null,{"$f":"AN13","v":338},426,16,"/acre",null,null,null,null,null,1.5,{"$f":"ROUND((AV134*$AW$2)+AV134,2)","v":1.58}]
["Soil_Preparation Harrow_Mid 60-90 FT (requires 400 hp)","Soil_Preparation","Harrow_Mid","60-90 FT (requires 400 hp)","60-90 FT",135000,132500,null,"Elmers","Super 7 70'",null,null,null,"Riteway","7200 Harrow 82ft",null,null,null,null,null,null,null,null,25,75,1.26,null,7.5,70,51," (acre/hr)",78.9812633322545,{"$f":"Z135/100*F135/Y135","v":22.68},15.249189499838174,117,null,null,null,{"$f":"AN11","v":261},378,7.5,"/acre",null,null,null,null,null,1.2,1.26]
["Soil_Preparation Harrow_Heavy 60-90 FT (requires 550+ hp)","Soil_Preparation","Harrow_Heavy","60-90 FT (requires 550+ hp)","60-90 FT",150000,150500,null,"Bourgault","XR 771-90'",null,null,null,"Bourgault","XR 771-70'",null,null,null,"Riteway","HH 8250 NT",null,null,null,20,100,1.58,null,7.5,70,51," (acre/hr)",78.522149304431764,23.700000000000003,15.333322395664764,118,null,null,null,{"$f":"AN13","v":338},456,9,"/acre",null,null,null,null,null,1.5,1.58]
["Soil_Preparation Harrow_Packer 25-62 FT (requires 175 hp)","Soil_Preparation","Harrow_Packer","25-62 FT (requires 175 hp)","25-62 FT",85000,84500,"","Extrapolation","10% increase 20/21 Price",null,null,null,null,null,null,null,null,null,null,null,null,null,25,200,0.53,null,7.5,44,32," (acre/hr)",18.648353842337869,2.2524999999999999,3.1351280763506804,24,null,null,null,{"$f":"AN9","v":166},190,6,"/acre",null,null,null,null,null,0.5,0.53]
["Soil_Preparation Vertical_Tillage_Tools_Compact Small, 10-30 FT (requires 400 hp)","Soil_Preparation","Vertical_Tillage_Tools_Compact","Small, 10-30 FT (requires 400 hp)","10-30 FT",130000,129000,null,"Kongskilde","9125 Vertical Tillage",null,null,null,"Salford","I-1224",null,null,null,"Lemken","Heliodor 9/700",null,null,null,20,100,3.68,null,8,20,16," (acre/hr)",68.052529397174183,{"$f":"Z138/100*F138/Y138","v":47.84},17.383879409576128,133,null,null,null,{"$f":"AN11","v":261},394,25,"/acre",null,null,null,null,null,3.5,3.68]
["Soil_Preparation Vertical_Tillage_Tools_Compact Large, 31-50 FT (requires 550+ hp)","Soil_Preparation","Vertical_Tillage_Tools_Compact","Large, 31-50 FT (requires 550+ hp)","31-50 FT",230000,227500,"","Viking ","Viking VT 37'",null,null,null,null,null,null,null,null,null,null,null,null,null,20,100,3.68,null,8,40,31," (acre/hr)",120.40062893346203,{"$f":"Z139/100*F139/Y139","v":84.64},30.756094340019303,236,null,null,null,{"$f":"AN13","v":338},574,19,"/acre",null,null,null,null,null,3.5,3.68]
["Soil_Preparation Vertical_Tillage_Tools_Heavy_Duty Small, 10-25 FT (requires 500 hp)","Soil_Preparation","Vertical_Tillage_Tools_Heavy_Duty","Small, 10-25 FT (requires 500 hp)","10-25 FT",165000,165000,"","Mandako","Storm 20",null,null,null,"Degelman ","ProTill 20ft",null,null,null,"Salford","5200 Enforcer 16ft",null,null,null,20,100,3.68,null,8,18,14," (acre/hr)",86.374364234874918,60.72,22.064154635231237,169,null,null,null,{"$f":"AN12","v":303},472,34,"/acre",null,null,null,null,null,3.5,3.68]
["Soil_Preparation Vertical_Tillage_Tools_Heavy_Duty Large, 26-40 FT (requires 550+ hp)","Soil_Preparation","Vertical_Tillage_Tools_Heavy_Duty","Large, 26-40 FT (requires 550+ hp)","26-40 FT",275000,275000,null,"Degelman ","Protill 41ft",null,null,null,"Degelman ","ProTill 35ft",null,null,null,"Degelman","ProTill 45ft",null,null,null,20,100,3.68,null,8,33,26," (acre/hr)",143.95727372479155,101.2,36.773591058718729,282,null,null,null,{"$f":"AN13","v":338},620,24,"/acre",null,null,null,null,null,3.5,3.68]
["Soil_Preparation Land_Roller 20 FT (fixed) (requires 100 hp)","Soil_Preparation","Land_Roller","20 FT (fixed) (requires 100 hp)","20 FT (Fixed)",35000,34000,null,"Mandako","L205001",null,null,null,"Riteway","F3-32",null,null,null,null,null,null,null,null,20,75,1.05,null,6,16,9," (acre/hr)",24.429113116934325,{"$f":"Z142/100*F142/Y142","v":4.9000000000000004},4.3993669675401481,34,null,null,null,{"$f":"AN8","v":128},162,18,"/acre",null,null,null,null,null,1,1.05]
["Soil_Preparation Land_Roller 40-50 FT (3 sections) (requires 225+ hp)","Soil_Preparation","Land_Roller","40-50 FT (3 sections) (requires 225+ hp)","40-50 FT\n(3 section)",85000,82500,null,"Mandako","5 section",null,null,null,"Riteway ","F5-62",null,null,null,"Mandako","50 ft roller",null,null,null,20,75,1.05,null,6,45,26," (acre/hr)",59.327846141126223,{"$f":"Z143/100*F143/Y143","v":11.9},10.684176921168932,82,null,null,null,{"$f":"AN10","v":227},309,12,"/acre",null,null,null,null,null,1,1.05]
["Soil_Preparation Land_Roller 55-75 FT (5 sections) (requires 400 hp)","Soil_Preparation","Land_Roller","55-75 FT (5 sections) (requires 400 hp)","55-75 FT\n(5 section)",125000,123000,null,"Extrapolation ","10% increase over 20/21",null,null,null,null,null,null,null,null,null,null,null,null,null,20,75,1.05,null,6,65,38," (acre/hr)",87.246832560479746,17.5,15.712024884071962,120,null,null,null,{"$f":"AN11","v":261},381,10,"/acre",null,null,null,null,null,1,1.05]
[{"$f":"B145&\" \"&C145&\" \"&D145","v":"Soil_Preparation Land_Scraper 10.0-15.0 CU. yard (requires 400 hp)"},"Soil_Preparation","Land_Scraper","10.0-15.0 CU. yard (requires 400 hp)","10.0-15.0 CU. yard",95000,{"$f":"75000*1.25","v":93750},"","Ashland","1410E Direct Mount Ejector Scraper",null,null,null,"Leon","M1000A Scraper",null,null,null,null,null,null,null,null,10,80,2.63,null,null,null,null,null,112.45173639868364,{"$f":"Z145/100*F145/Y145","v":31.231249999999999},21.552447959802542,165,null,null,null,{"$f":"AN11","v":261},426,null,null,null,null,null,null,null,2.5,2.63]
["Soil_Preparation Land_Scraper 15.0+ CU. yard (requires 550 hp)","Soil_Preparation","Land_Scraper","15.0+ CU. yard (requires 550 hp)","15.0+ CU. yard",155000,{"$f":"125000*1.25","v":156250},"","Leon",2050,null,null,null,"Leon","M1700",null,null,null,"Leon",1350,null,null,null,10,80,2.63,null,null,null,null,null,183.47388570311537,{"$f":"Z146/100*F146/Y146","v":50.956249999999997},35.164520355467303,270,null,null,null,{"$f":"AN13","v":338},608,null,null,null,null,null,null,null,2.5,2.63]
["Soil_Preparation Land_Scraper Pull Dozer 15.0-20.0 CU. yard (requires 400 hp)","Soil_Preparation","Land_Scraper","Pull Dozer 15.0-20.0 CU. yard (requires 400 hp)","Pull Dozer\n15.0-20.0 CU. yard",125000,{"$f":"100000*1.25","v":125000},"","Bridgeview Manufacturing","Pulldozer 1810",null,null,null,"Bridgeview Manufacturing ","Pulldozer 1870 transformer",null,null,null,null,null,null,null,null,10,80,2.63,null,null,null,null,null,147.96281105089952,41.09375,28.358484157634926,217,null,null,null,{"$f":"AN11","v":261},{"$f":"IF(AI147+AJ147+AK147+AL147+AM147<10,ROUND((AI147+AJ147+AK147+AL147+AM147)/0.25,0)*0.25,ROUND(AI147+AJ147+AK147+AL147+AM147,0))","v":478},null,null,null,null,null,null,null,2.5,2.63]
["Soil_Preparation Land_Scraper Pull Dozer 21.0+ CU. yard (requires 550 hp)","Soil_Preparation","Land_Scraper","Pull Dozer 21.0+ CU. yard (requires 550 hp)","Pull Dozer\n 21.0+ CU. yard",190000,{"$f":"150000*1.25","v":187500},"","Bridgeview Manufacturing","Pulldozer 2410 ",null,null,null,"Bridgeview Manufacturing ","Pulldozer 2470 transformer",null,null,null,null,null,null,null,null,10,80,2.63,null,null,null,null,null,224.90347279736727,62.462499999999999,43.104895919605084,330,null,null,null,{"$f":"AN13","v":338},668,null,null,null,null,null,null,null,2.5,2.63]
["Soil_Preparation Land_Scraper Rotary Ditcher (requires 400 hp)","Soil_Preparation","Land_Scraper","Rotary Ditcher (requires 400 hp)","Rotary Ditcher",115000,113000,"","Wolverine","Rotary Ditcher",null,null,null,"Crary","Revolution Ditcher",null,null,null,null,null,null,null,null,10,80,2.63,null,null,null,null,null,136.12578616682754,37.806249999999999,26.089805425024132,200,null,null,null,{"$f":"AN11","v":261},461,null,null,null,null,null,null,null,2.5,2.63]
["Soil_Preparation Anhydrous_Ammonia_Applicator_Add_On 30-60 FT (less tillage tool, nurse tank & trailer)","Soil_Preparation","Anhydrous_Ammonia_Applicator_Add_On","30-60 FT (less tillage tool, nurse tank & trailer)","30-60 FT",{"$f":"ROUND(G150,-3)","v":35000},35000,null,"Extrapolation","10% increase over 20/21",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,2.1,null,null,null,null,null,11.631223225133828,{"$f":"Z150/100*F150/Y150","v":3.6749999999999998},{"$f":"Margin_percentage*(AF150+AG150)","v":2.295933483770074},18,null,null,null,null,null,null,null,null,null,null,null,null,2,2.1]
["Soil_Preparation Liquid_Fertilizer_Applicator_Add_On 25-40 FT (1600-1800 gal. tank & cart, less tillage tool)","Soil_Preparation","Liquid_Fertilizer_Applicator_Add_On","25-40 FT (1600-1800 gal. tank & cart, less tillage tool)","25-40 FT, 1600-1800 gal.tank",{"$f":"ROUND(G151,-3)","v":55000},55000,null,"Extrapolation","10% increase over 20/22",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,2.1,null,null,null,null,null,18.277636496638877,5.7750000000000004,3.6078954744958311,28,null,null,null,null,null,null,null,null,null,null,null,null,2,2.1]
["Soil_Preparation Liquid_Fertilizer_Applicator_Add_On 40-60 FT (2400-3200 gal. tank & cart, less tillage tool)","Soil_Preparation","Liquid_Fertilizer_Applicator_Add_On","40-60 FT (2400-3200 gal. tank & cart, less tillage tool)","40-60 FT, 2400-3200 gal.tank",80000,80000,null,"Extrapolation","10% increase over 20/23",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,2.1,null,null,null,null,null,26.585653086020177,8.4,5.2478479629030268,40,null,null,null,null,null,null,null,null,null,null,null,null,2,2.1]
["Soil_Preparation Liquid_Fertilizer_Applicator_Add_On 60-75 FT (4300 gal. tank & cart, less tillage tool)","Soil_Preparation","Liquid_Fertilizer_Applicator_Add_On","60-75 FT (4300 gal. tank & cart, less tillage tool)","60-75 FT, 4300 gal.tank",{"$f":"ROUND(G153/5000,0)*5000","v":130000},130000,null,"Extrapolation","10% increase over 20/24",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,2.1,null,null,null,null,null,43.201686264782779,13.65,8.5277529397174163,65,null,null,null,null,null,null,null,null,null,null,null,null,2,2.1]
["Soil_Preparation Granular_Fertilizer_Applicator 6-10 ton, spin 40 FT (requires 100hp)","Soil_Preparation","Granular_Fertilizer_Applicator","6-10 ton, spin 40 FT (requires 100hp)","6-10 ton, spin 40 FT ",55000,55000,null,"Extrapolation","10% increase over 20/25",null,null,null,null,null,null,null,null,null,null,null,null,null,20,100,1.58,null,5,40,{"$f":"ROUND((AB154*5280*AC154*Field_efficiency)/43560,0)","v":19}," (acre/hr)",{"$f":"(F154*Fraction_dep_over_optimal_life/X154/Y154)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F154*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X154/Y154))+((F154*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F154*(1-Machinery_Financed_percentage)))/X154/Y154)+(Insurance_and_Housing*F154/Y154)","v":28.791454744958315},{"$f":"Z154/100*F154/Y154","v":8.6900000000000013},{"$f":"Margin_percentage*(AF154+AG154)","v":5.6222182117437471},43,null,null,null,{"$f":"AN6","v":111},{"$f":"IF(AI154+AJ154+AK154+AL154+AM154<10,ROUND((AI154+AJ154+AK154+AL154+AM154)/0.25,0)*0.25,ROUND(AI154+AJ154+AK154+AL154+AM154,0))","v":154},{"$f":"IF(AN154/AD154<10,ROUND((AN154/AD154)/0.25,0)*0.25,ROUND(AN154/AD154,0))","v":8},"/acre",null,null,null,null,null,1.5,1.58]
["Soil_Preparation Granular_Fertilizer_Applicator 10-12 ton, boom 60 FT (requires 225+hp)","Soil_Preparation","Granular_Fertilizer_Applicator","10-12 ton, boom 60 FT (requires 225+hp)","10-12 ton, boom 60 FT",225000,225000,null,"Extrapolation","10% increase over 20/26",null,null,null,null,null,null,null,null,null,null,null,null,null,20,100,3.58,null,6,60,35," (acre/hr)",117.78322395664763,80.55,29.749983593497141,228,null,null,null,{"$f":"AN10","v":227},455,13,"/acre",null,null,null,null,null,1.5,1.58]
["Soil_Preparation Discs_Heavy_Offset Small, 10-12 FT (requires 105 hp)","Soil_Preparation","Discs_Heavy_Offset","Small, 10-12 FT (requires 105 hp)",null,65000,65000,null,"Extrapolation","10% increase over 20/27",null,null,null,null,null,null,null,null,null,null,null,null,null,20,50,3.15,null,6,10,{"$f":"ROUND((AB156*5280*AC156*Field_efficiency)/43560,0)","v":6}," (acre/hr)",{"$f":"(F156*Fraction_dep_over_optimal_life/X156/Y156)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F156*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X156/Y156))+((F156*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F156*(1-Machinery_Financed_percentage)))/X156/Y156)+(Insurance_and_Housing*F156/Y156)","v":68.052529397174183},{"$f":"Z156/100*F156/Y156","v":40.950000000000003},{"$f":"Margin_percentage*(AF156+AG156)","v":16.350379409576128},125,null,null,null,{"$f":"AN7","v":122},247,41,"/acre",null,null,null,null,null,3,3.15]
["Soil_Preparation Discs_Heavy_Offset Medium, 14-16 FT (requires 150 hp)","Soil_Preparation","Discs_Heavy_Offset","Medium, 14-16 FT (requires 150 hp)",null,{"$f":"ROUND(G157/5000,0)*5000","v":75000},75000,null,"Extrapolation","10% increase over 20/28",null,null,null,null,null,null,null,null,null,null,null,null,null,20,50,3.15,null,6,14,8," (acre/hr)",78.522149304431764,47.25,18.865822395664765,145,null,null,null,{"$f":"AN8","v":128},273,34,"/acre",null,null,null,null,null,3,3.15]
["Soil_Preparation Discs_Heavy_Offset Large, 17-20 FT (requires 180 hp)","Soil_Preparation","Discs_Heavy_Offset","Large, 17-20 FT (requires 180 hp)",null,125000,125000,null,"Extrapolation","10% increase over 20/29",null,null,null,null,null,null,null,null,null,null,null,null,null,20,50,3.15,null,5,17,8," (acre/hr)",130.87024884071963,78.75,31.443037326107941,241,null,null,null,{"$f":"AN8","v":128},369,46,"/acre",null,null,null,null,null,3,3.15]
["Soil_Preparation Discs_Heavy_Tandem Small, 24-30 FT (requires 180 hp)","Soil_Preparation","Discs_Heavy_Tandem","Small, 24-30 FT (requires 180 hp)",null,115000,115000,null,"Extrapolation","10% increase over 20/30",null,null,null,null,null,null,null,null,null,null,null,null,null,20,150,3.15,null,5.5,24,{"$f":"ROUND((AB159*5280*AC159*Field_efficiency)/43560,0)","v":13}," (acre/hr)",{"$f":"(F159*Fraction_dep_over_optimal_life/X159/Y159)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F159*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X159/Y159))+((F159*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F159*(1-Machinery_Financed_percentage)))/X159/Y159)+(Insurance_and_Housing*F159/Y159)","v":40.133542977820674},{"$f":"Z159/100*F159/Y159","v":24.15},{"$f":"Margin_percentage*(AF159+AG159)","v":9.6425314466731002},74,null,null,null,{"$f":"AN9","v":166},240,18,"/acre",null,null,null,null,null,3,3.15]
["Soil_Preparation Discs_Heavy_Tandem Medium, 31-35 FT (requires 210 hp)","Soil_Preparation","Discs_Heavy_Tandem","Medium, 31-35 FT (requires 210 hp)",null,145000,145000,null,"Extrapolation","10% increase over 20/31",null,null,null,null,null,null,null,null,null,null,null,null,null,20,150,3.15,null,5.5,31,17," (acre/hr)",50.603162885078241,30.45,12.157974432761735,93,null,null,null,{"$f":"AN10","v":227},320,19,"/acre",null,null,null,null,null,3,3.15]
["Soil_Preparation Discs_Heavy_Tandem Large, 36-42 FT (requires 250 hp)","Soil_Preparation","Discs_Heavy_Tandem","Large, 36-42 FT (requires 250 hp)",null,175000,175000,null,"Extrapolation","10% increase over 20/22",null,null,null,null,null,null,null,null,null,null,null,null,null,20,150,3.15,null,5.5,36,19," (acre/hr)",61.072782792335808,36.75,14.67341741885037,112,null,null,null,{"$f":"AN11","v":261},373,20,"/acre",null,null,null,null,null,3,3.15]
["Soil_Preparation Rock_Windower_Rake 12-14 FT (requires 50 hp)","Soil_Preparation","Rock_Windower_Rake","12-14 FT (requires 50 hp)",null,{"$f":"ROUND(G162,-3)","v":40000},40000,null,"Extrapolation","10% increase over 20/22",null,null,null,null,null,null,null,null,null,null,null,null,null,20,50,1.05,null,6.5,12,{"$f":"ROUND((AB162*5280*AC162*Field_efficiency)/43560,0)","v":8}," (acre/hr)",{"$f":"(F162*Fraction_dep_over_optimal_life/X162/Y162)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F162*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X162/Y162))+((F162*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F162*(1-Machinery_Financed_percentage)))/X162/Y162)+(Insurance_and_Housing*F162/Y162)","v":41.878479629030267},{"$f":"Z162/100*F162/Y162","v":8.4},{"$f":"Margin_percentage*(AF162+AG162)","v":7.5417719443545392},58,null,null,null,{"$f":"AN6","v":111},169,21,"/acre",null,null,null,null,null,1,1.05]
["Soil_Preparation Rock_Picker 1.5-2.5 CU. yard (requires 75 hp)","Soil_Preparation","Rock_Picker","1.5-2.5 CU. yard (requires 75 hp)","1.5-2.5 CU. yard",{"$f":"ROUND(G163/5000,0)*5000","v":45000},44333,null,"Extrapolation","10% increase over 20/22",null,null,null,null,null,null,null,null,null,null,null,null,null,25,50,1.05,null,null,null,null,null,39.490631666127243,9.4500000000000011,7.3410947499190868,56,null,null,null,{"$f":"AN6","v":111},167,null,null,null,null,null,null,null,1,1.05]
["Soil_Preparation Rock_Picker 3.0-3.3 CU. yard (requires 85 hp)","Soil_Preparation","Rock_Picker","3.0-3.3 CU. yard (requires 85 hp)","3.0-3.3 CU. yard",{"$f":"ROUNDUP(G164/5000,0)*5000","v":55000},50666,null,"Extrapolation","10% increase over 20/22",null,null,null,null,null,null,null,null,null,null,null,null,null,25,50,1.05,null,null,null,null,null,48.266327591933305,11.55,8.9724491387899956,69,null,null,null,{"$f":"AN6","v":111},180,null,null,null,null,null,null,null,1,1.05]
["Sprayers High_Clearance_Sprayer 800 US gal, 90 FT boom","Sprayers","High_Clearance_Sprayer","800 US gal, 90 FT boom",null,{"$f":"ROUNDUP(G165/25000,0)*25000","v":575000},562333,{"$f":"IFERROR(AVERAGE(L165,Q165,V165),\"\")","v":""},"Rogator","RG900C",null,null,null,"John Deere","R4030",null,null,null,"Case IH",3240,null,null,null,8,175,3.68,41,10,90,{"$f":"ROUND((AB165*5280*AC165*Field_efficiency*$AE$2)/43560,0)","v":70}," (acre/hr)",380.71653190522147,120.91428571428571,75.244622642926075,577,{"$f":"AA165*Fuel_Price","v":49.199999999999996},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ165+AK165)","v":11.579999999999998},null,666,{"$f":"IF(AN165/AD165<10,ROUND((AN165/AD165)/0.25,0)*0.25,ROUND(AN165/AD165,0))","v":9.5},"/acre",null,null,null,null,null,3.5,3.68]
["Sprayers High_Clearance_Sprayer 1000 US gal, 100 FT boom","Sprayers","High_Clearance_Sprayer","1000 US gal, 100 FT boom",null,{"$f":"ROUNDUP(G166/25000,0)*25000","v":625000},618750,{"$f":"IFERROR(AVERAGE(L166,Q166,V166),\"\")","v":""},"Rogator","RG 1100C",null,null,null,"John Deere","R4038",null,null,null,"John Deere","Hagie STS10",null,null,null,8,175,3.68,52,10,100,{"$f":"ROUND((AB166*5280*AC166*Field_efficiency*$AE$2)/43560,0)","v":78}," (acre/hr)",413.8223172882843,{"$f":"Z166/100*F166/Y166","v":131.42857142857142},81.787633307528353,627,{"$f":"AA166*Fuel_Price","v":62.4},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ166+AK166)","v":13.56},null,731,9.25,"/acre",null,null,null,null,null,3.5,3.68]
["Sprayers High_Clearance_Sprayer 1200 US gal, 120 FT boom","Sprayers","High_Clearance_Sprayer","1200 US gal, 120 FT boom",null,{"$f":"ROUNDUP(G167/25000,0)*25000","v":725000},725000,"","Rogator","RG 1300C",null,null,null,"John Deere","R4045",null,null,null,"John Deere","Hagie STS12",null,null,null,8,175,3.68,61,10,120,{"$f":"ROUND((AB167*5280*AC167*Field_efficiency*$AE$2)/43560,0)","v":93}," (acre/hr)",480.03388805440983,152.45714285714286,94.873654636732894,727,{"$f":"AA167*Fuel_Price","v":73.2},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ167+AK167)","v":15.18},null,843,9,"/acre",null,null,null,null,null,3.5,3.68]
["Sprayers High_Clearance_Sprayer 1600 US gal, 130 FT boom","Sprayers","High_Clearance_Sprayer","1600 US gal, 130 FT boom",null,{"$f":"ROUNDUP(G168/25000,0)*25000","v":825000},825000,"","Case IH","4400 (1600)",null,null,null,"John Deere","R4060",null,null,null,"John Deere","Hagie STS16",null,null,null,8,175,3.68,70,10,130,{"$f":"ROUND((AB168*5280*AC168*Field_efficiency*$AE$2)/43560,0)","v":101}," (acre/hr)",546.2454588205353,173.48571428571429,107.95967596593744,828,{"$f":"AA168*Fuel_Price","v":84},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ168+AK168)","v":16.8},null,957,9.5,"/acre",null,null,null,null,null,3.5,3.68]
["Miscellaneous Post_Pounder 3PT hitch (requires 55 hp)","Miscellaneous","Post_Pounder","3PT hitch (requires 55 hp)","3-point hitch mount",{"$f":"ROUND(G169/500,0)*500","v":13000},13000,{"$f":"IFERROR(AVERAGE(M169,R169,W169),\"\")","v":""},"Kencove ","PD100H",null,null,null,"Kiwi","Tractor mount post driver",null,null,null,"Vector ","Model 3 Post driver w rock spike",null,null,null,20,40,2.1,null,null,null,null,null,17.013132349293549,6.8250000000000002,3.5757198523940321,27,null,null,null,{"$f":"AN6","v":111},138,null,null,null,null,null,null,null,2,2.1]
["Miscellaneous Post_Pounder Trailer mounted with engine","Miscellaneous","Post_Pounder","Trailer mounted with engine","Trailer mounted \nwith engine",{"$f":"ROUND(G170,-3)","v":25000},25000,null,"Wheatheart","Renegade Trailer with 13HP ",null,null,null,null,null,null,null,null,null,null,null,null,null,20,40,2.1,null,null,null,null,null,32.717562210179906,{"$f":"Z170/100*F170/Y170","v":13.125},6.8763843315269861,53,null,null,null,{"$f":"AN6","v":111},164,null,null,null,null,null,null,null,2,2.1]
["Miscellaneous Post_Pounder Skidsteer Mount (requires 55 hp)","Miscellaneous","Post_Pounder","Skidsteer Mount (requires 55 hp)","Skid steer mounted",{"$f":"ROUND(G171/500,0)*500","v":17500},17266,null,"KIWI","Skid Steer",null,null,null,"Kencove","PD100(H)SS",null,null,0,"kencove","PD80HSS",null,null,null,20,40,2.1,null,null,null,null,null,{"$f":"(F171*Fraction_dep_over_optimal_life/X171/Y171)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F171*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X171/Y171))+((F171*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F171*(1-Machinery_Financed_percentage)))/X171/Y171)+(Insurance_and_Housing*F171/Y171)","v":22.902293547125929},9.1875,{"$f":"Margin_percentage*(AF171+AG171)","v":4.8134690320688893},37,null,null,null,{"$f":"AN6","v":111},148,null,null,null,null,null,null,null,2,2.1]
["Miscellaneous Front_End_Loader For 100-159 hp tractor","Miscellaneous","Front_End_Loader","For 100-159 hp tractor",null,{"$f":"ROUND(G172,-3)","v":28000},28000,null,"Extrapolation","10% increase over 20/21",null,null,null,null,null,null,null,null,null,null,null,null,null,20,100,3.47,null,null,null,null,null,{"$f":"(F172*Fraction_dep_over_optimal_life/X172/Y172)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F172*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X172/Y172))+((F172*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F172*(1-Machinery_Financed_percentage)))/X172/Y172)+(Insurance_and_Housing*F172/Y172)","v":14.657467870160598},{"$f":"Z172/100*F172/Y172","v":9.7160000000000011},{"$f":"Margin_percentage*(AF172+AG172)","v":3.6560201805240897},28,null,null,null,{"$f":"AN8","v":128},156,null,null,null,null,null,null,null,3.3,3.47]
["Miscellaneous Front_End_Loader For 160-224 hp tractor","Miscellaneous","Front_End_Loader","For 160-224 hp tractor",null,49000,49000,null,"Extrapolation","10% increase over 20/21",null,null,null,null,null,null,null,null,null,null,null,null,null,20,100,3.47,null,null,null,null,null,25.650568772781043,17.003,6.3980353159171566,49,null,null,null,{"$f":"AN9","v":166},215,null,null,null,null,null,null,null,3.3,3.47]
["Miscellaneous Snowblower Rear mount, 80-89 in. (requires 70 hp)","Miscellaneous","Snowblower","Rear mount, 80-89 in. (requires 70 hp)","Rear mount, \n80-89 inch",9000,9000,null,null,"10% increase over 20/21",null,null,null,null,null,null,null,null,null,null,null,null,null,20,50,1.05,null,null,null,null,null,9.4226579165318114,1.89,1.6968986874797718,13,null,null,null,{"$f":"AN8","v":128},141,null,null,null,null,null,null,null,1,1.05]
["Miscellaneous Snowblower Rear mount, 96 in. (requires 110 hp)","Miscellaneous","Snowblower","Rear mount, 96 in. (requires 110 hp)","Rear mount, \n96 inch",11000,11000,null,null,"10% increase over 20/21",null,null,null,null,null,null,null,null,null,null,null,null,null,20,50,1.05,null,null,null,null,null,11.516581897983325,2.3100000000000005,2.0739872846974987,16,null,null,null,{"$f":"AN8","v":128},144,null,null,null,null,null,null,null,1,1.05]
["Miscellaneous Snowblower Rear mount, 108 in. (requires 130 hp)","Miscellaneous","Snowblower","Rear mount, 108 in. (requires 130 hp)","Rear mount, \n108 inch",18000,18000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,50,1.05,null,null,null,null,null,{"$f":"(F176*Fraction_dep_over_optimal_life/X176/Y176)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F176*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X176/Y176))+((F176*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F176*(1-Machinery_Financed_percentage)))/X176/Y176)+(Insurance_and_Housing*F176/Y176)","v":18.845315833063623},{"$f":"Z176/100*F176/Y176","v":3.78},{"$f":"Margin_percentage*(AF176+AG176)","v":3.3937973749595436},26,null,null,null,{"$f":"AN8","v":128},154,null,null,null,null,null,null,null,1,{"$f":"ROUND((AV176*$AW$2)+AV176,2)","v":1.05}]
["Miscellaneous Livestock_Trailer 20 FT gooseneck","Miscellaneous","Livestock_Trailer","20 FT gooseneck",null,28000,28000,null,"Extrapolation","10% increase over 20/21",null,null,null,null,null,null,null,null,null,null,null,null,null,15,100,2.1,null,null,null,null,null,18.60995716021413,5.88,3.6734935740321193,28,null,null,null,null,null,null,null,null,null,null,null,null,2,2.1]
["Miscellaneous Livestock_Trailer 24 FT gooseneck","Miscellaneous","Livestock_Trailer","24 FT gooseneck",null,52000,51500,null,"Extrapolation","10% increase over 20/21",null,null,null,null,null,null,null,null,null,null,null,null,null,15,100,2.1,null,null,null,null,null,34.561349011826245,10.92,6.822202351773937,52,null,null,null,null,null,null,null,null,null,null,null,null,2,2.1]
["Miscellaneous Vertical_Feed_Mixer 280-360 cubic FT (requires 110 hp)","Miscellaneous","Vertical_Feed_Mixer","280-360 cubic FT (requires 110 hp)","280-360 cubic FT",57000,57000,null,"Lucknow",1380,null,null,null,"Kuhn","VT 132",null,null,null,null,null,null,null,null,15,200,2.63,null,null,null,null,null,18.942277823789382,{"$f":"Z179/100*F179/Y179","v":7.4955000000000007},3.965666673568407,30,null,null,null,{"$f":"AN8","v":128},{"$f":"IF(AI179+AJ179+AK179+AL179+AM179<10,ROUND((AI179+AJ179+AK179+AL179+AM179)/0.25,0)*0.25,ROUND(AI179+AJ179+AK179+AL179+AM179,0))","v":158},null,null,null,null,null,null,null,2.5,2.63]
["Miscellaneous Vertical_Feed_Mixer 500-750 cubic FT (requires 160 hp)","Miscellaneous","Vertical_Feed_Mixer","500-750 cubic FT (requires 160 hp)","500-750 cubic FT",{"$f":"ROUND(G180/5000,0)*5000","v":100000},100500,null,"Lucknow",1615,null,null,null,"Kuhn","VT 168",null,null,null,null,null,null,null,null,15,200,2.63,null,null,null,null,null,33.232066357525227,{"$f":"Z180/100*F180/Y180","v":13.15},6.9573099536287835,53,null,null,null,{"$f":"AN9","v":166},219,null,null,null,null,null,null,null,2.5,2.63]
["Miscellaneous Vertical_Feed_Mixer 830-1,150 cubic FT (requires 225+ hp)","Miscellaneous","Vertical_Feed_Mixer","830-1,150 cubic FT (requires 225+ hp)","830-1,150 cubic FT",125000,122500,null,"Lucknow",2820,null,null,null,"Lucknow",2950,null,null,null,"Schuler",1060,null,null,null,15,200,2.63,null,null,null,null,null,41.54008294690653,16.4375,8.6966374420359784,67,null,null,null,{"$f":"AN10","v":227},294,null,null,null,null,null,null,null,2.5,2.63]
["Miscellaneous Feed_Mixer Two 6 FT bale, 40 bu grain (requires 100 hp)","Miscellaneous","Feed_Mixer","Two 6 FT bale, 40 bu grain (requires 100 hp)","Two 6 FT bale, \n40 bu grain",{"$f":"ROUND(G182,-3)","v":65000},65000,null,"BaleKing","5300 w 40 bu tank as option",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,3.15,null,null,null,null,null,21.60084313239139,{"$f":"Z182/100*F182/Y182","v":10.237500000000001},4.775751469858708,{"$f":"IF(AF182+AG182+AH182<10,ROUND((AF182+AG182+AH182)/0.25,0)*0.25,ROUND(AF182+AG182+AH182,0))","v":37},null,null,null,{"$f":"AN8","v":128},165,null,null,null,null,null,null,null,3,3.15]
["Miscellaneous Grinder_Mixer 140-165 bu (requires 120 hp)","Miscellaneous","Grinder_Mixer","140-165 bu (requires 120 hp)","140-165 bu",125000,126500,null,"Artsway ","6140 (Hammer)",null,null,null,"Cattlemax","6140 (rollermill)",null,null,null,null,null,null,null,null,15,200,3.15,null,null,null,null,null,41.54008294690653,{"$f":"Z183/100*F183/Y183","v":19.6875},9.1841374420359791,70,null,null,null,{"$f":"AN8","v":128},198,null,null,null,null,null,null,null,3,3.15]
["Miscellaneous Grinder_Mixer 200-275 bu (requires 200 hp)","Miscellaneous","Grinder_Mixer","200-275 bu (requires 200 hp)","200-275 bu",185000,185000,"","Extrapolation ","10% increase 20/21 Price",null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,3.15,null,null,null,null,null,61.479322761421663,29.137499999999999,13.592523414213249,104,null,null,null,{"$f":"AN9","v":166},270,null,null,null,null,null,null,null,3,3.15]
["Miscellaneous Bale_Processor Two 6 FT round bale (requires 155 hp)","Miscellaneous","Bale_Processor","Two 6 FT round bale (requires 155 hp)","Two 6 FT round bale",{"$f":"ROUND(G185,-3)","v":48000},47500,null,"Vermeer","BPX 9010",null,null,null,"Highline","CFR 965",null,null,null,null,null,null,null,null,15,200,3.15,null,null,null,null,null,15.95139185161211,{"$f":"Z185/100*F185/Y185","v":7.56},3.5267087777418165,27,null,null,null,{"$f":"AN8","v":128},155,null,null,null,null,null,null,null,3,3.15]
["Miscellaneous Bale_Processor Six  6 FT round bale (requires 175 hp)","Miscellaneous","Bale_Processor","Six  6 FT round bale (requires 175 hp)","Six 6 FT round bale",75000,73500,null,"Bale King","6200 (no grain tank)",null,null,53000,null,null,null,null,null,null,null,null,null,null,15,200,3.15,null,null,null,null,null,24.92404976814392,11.8125,5.5104824652215871,42,null,null,null,{"$f":"AN9","v":166},208,null,null,null,null,null,null,null,3,3.15]
[{"$f":"B187&\" \"&C187&\" \"&D187","v":"Miscellaneous Grain_Truck Tandem"},"Miscellaneous","Grain_Truck","Tandem",null,{"$f":"ROUND(G187/5000,0)*5000","v":230000},229666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,150,2.63,27,null,null,null,null,{"$f":"(F187*Fraction_dep_over_optimal_life/X187/Y187)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F187*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X187/Y187))+((F187*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F187*(1-Machinery_Financed_percentage)))/X187/Y187)+(Insurance_and_Housing*F187/Y187)","v":101.91167016307736},{"$f":"Z187/100*F187/Y187","v":40.326666666666668},{"$f":"Margin_percentage*(AF187+AG187)","v":21.335750524461602},164,{"$f":"AA187*Fuel_Price","v":32.4},{"$f":"Labour","v":28},{"$f":"Margin_percentage*(AJ187+AK187)","v":9.0599999999999987},null,233,null,"/acre",null,null,null,null,null,2.5,{"$f":"ROUND((AV187*$AW$2)+AV187,2)","v":2.63}]
[{"$f":"B188&\" \"&C188&\" \"&D188","v":"Miscellaneous Grain_Truck Truck and 40FT Straight Trailer"},"Miscellaneous","Grain_Truck","Truck and 40FT Straight Trailer",null,{"$f":"ROUND(G188/5000,0)*5000","v":320000},320000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,150,2.63,32,null,null,null,null,{"$f":"(F188*Fraction_dep_over_optimal_life/X188/Y188)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F188*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X188/Y188))+((F188*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F188*(1-Machinery_Financed_percentage)))/X188/Y188)+(Insurance_and_Housing*F188/Y188)","v":141.79014979210763},{"$f":"Z188/100*F188/Y188","v":56.106666666666669},{"$f":"Margin_percentage*(AF188+AG188)","v":29.684522468816144},228,{"$f":"AA188*Fuel_Price","v":38.4},28,{"$f":"Margin_percentage*(AJ188+AK188)","v":9.9600000000000009},null,304,null,"/acre",null,null,null,null,null,2.5,{"$f":"ROUND((AV188*$AW$2)+AV188,2)","v":2.63}]
[{"$f":"B189&\" \"&C189&\" \"&D189","v":"Miscellaneous Manure_Spreader_solid 250-299 cubic FT level, chain unload (requires 120 hp)"},"Miscellaneous","Manure_Spreader_solid","250-299 cubic FT level, chain unload (requires 120 hp)","250-299 cubic FT",61000,61000,"","New Holland","155 MBS",null,null,null,"JD/Frontier","MS1223",null,null,null,null,null,null,null,null,10,100,4.62,null,null,null,null,null,57.764681434271168,{"$f":"Z189/100*F189/Y189","v":28.181999999999999},12.892002215140675,99,null,null,null,{"$f":"AN8","v":128},227,null,null,null,null,null,null,null,4.4000000000000004,4.62]
["Miscellaneous Manure_Spreader_solid 300-399 cubic FT level, chain unload (requires 125 hp)","Miscellaneous","Manure_Spreader_solid","300-399 cubic FT level, chain unload (requires 125 hp)","300-399 cubic FT",65000,65000,"","New Holland","185 MBS",null,null,null,"JD/Frontier","MS1231",null,null,null,null,null,null,null,null,10,100,4.62,null,null,null,null,null,61.552529397174183,30.03,13.737379409576127,105,null,null,null,{"$f":"AN8","v":128},233,null,null,null,null,null,null,null,4.4000000000000004,4.62]
["Miscellaneous Manure_Spreader_solid 400-500 cubic FT level, chain unload (requires 150 hp)","Miscellaneous","Manure_Spreader_solid","400-500 cubic FT level, chain unload (requires 150 hp)","400-500 cubic FT",74000,74000,"","New Holland","195 MBS",null,null,null,"JD/Frontier","MS1237",null,null,null,null,null,null,null,null,10,100,4.62,null,null,null,null,null,70.075187313705996,34.187999999999995,15.6394780970559,120,null,null,null,{"$f":"AN8","v":128},248,null,null,null,null,null,null,null,4.4000000000000004,4.62]
["Miscellaneous Manure_Spreader_solid 300-399 cubic FT level, side discharge (requires 150 hp)","Miscellaneous","Manure_Spreader_solid","300-399 cubic FT level, side discharge (requires 150 hp)","300-399 cubic FT",{"$f":"ROUND(G192/5000,0)*5000","v":70000},70000,"","Kuhn","SLC 126",null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,4.62,null,null,null,null,null,66.287339350802981,32.340000000000003,14.794100902620446,113,null,null,null,{"$f":"AN8","v":128},241,null,null,null,null,null,null,null,4.4000000000000004,4.62]
["Miscellaneous Manure_Spreader_solid 400-500 cubic FT level, side discharge (requires 180 hp)","Miscellaneous","Manure_Spreader_solid","400-500 cubic FT level, side discharge (requires 180 hp)","400-500 cubic FT",90000,90000,"","Kuhn ","SLC 132",null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,4.62,null,null,null,null,null,85.226579165318114,41.58,19.020986874797718,146,null,null,null,{"$f":"AN9","v":166},312,null,null,null,null,null,null,null,4.4000000000000004,4.62]
["Miscellaneous Manure_Spreader_solid 500+  cubic FT level, side discharge (requires 200 hp)","Miscellaneous","Manure_Spreader_solid","500+  cubic FT level, side discharge (requires 200 hp)","500+ cubic FT",100000,100000,"","Kuhn","SLC 141",null,null,null,null,null,null,null,null,null,null,null,null,null,10,100,4.62,null,null,null,null,null,94.696199072575695,46.2,21.134429860886357,162,null,null,null,{"$f":"AN9","v":166},328,null,null,null,null,null,null,null,4.4000000000000004,4.62]
["Miscellaneous Manure_Spreader_solid 250-300 cubic FT, hyd. push, vert. beaters (requires 150 hp)","Miscellaneous","Manure_Spreader_solid","250-300 cubic FT, hyd. push, vert. beaters (requires 150 hp)","250-300 cubic FT",80000,80000,"","Kuhn","ProPush",null,null,null,"JD/Frontier","MS1442",null,null,null,null,null,null,null,null,10,100,4.62,null,null,null,null,null,75.756959258060533,36.96,16.907543888709082,130,null,null,null,{"$f":"AN8","v":128},258,null,null,null,null,null,null,null,4.4000000000000004,4.62]
["Miscellaneous Manure_Spreader_solid 400-500 cubic FT, hyd. push, vert. beaters (requires 200 hp)","Miscellaneous","Manure_Spreader_solid","400-500 cubic FT, hyd. push, vert. beaters (requires 200 hp)","400-500 cubic FT",100000,99000,"","Kuhn ","ProPush",null,null,null,"JD/Frontier","MS1455",null,null,null,null,null,null,null,null,10,100,4.62,null,null,null,null,null,94.696199072575695,46.2,21.134429860886357,162,null,null,null,{"$f":"AN9","v":166},328,null,null,null,null,null,null,null,4.4000000000000004,4.62]
["Highway Tractor",null,null,null,null,220000,220000]
["40 foot straight trailer",null,null,null,null,100000,100000]
["Water Truck ","(Select Category)",null,null,null,160000,160000,{"$f":"IFERROR(AVERAGE(M199,R199,W199),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"Y168","v":175},3.15,27,null,null,null,null,{"$f":"(F199*Fraction_dep_over_optimal_life/X199/Y199)+IF(Machinery_Financed_percentage=0,0,(-CUMIPMT(Interest_Rate/2,Payback_loan_period_years*2,F199*Machinery_Financed_percentage,1,Payback_loan_period_years*2,0)/X199/Y199))+((F199*(1-Machinery_Financed_percentage)*(1+Opportunity_Rate/12)^(Opp_inv_period_years*12)-(F199*(1-Machinery_Financed_percentage)))/X199/Y199)+(Insurance_and_Housing*F199/Y199)","v":86.57938200921204},{"$f":"Z199/100*F199/Y199","v":28.8},{"$f":"Margin_percentage*(AF199+AG199)","v":17.306907301381806},{"$f":"IF(AF199+AG199+AH199<10,ROUND((AF199+AG199+AH199)/0.25,0)*0.25,ROUND(AF199+AG199+AH199,0))","v":133},{"$f":"AA199*Fuel_Price","v":32.4},28,{"$f":"Margin_percentage*(AJ199+AK199)","v":9.0599999999999987},null,{"$f":"IF(AI199+AJ199+AK199+AL199+AM199<10,ROUND((AI199+AJ199+AK199+AL199+AM199)/0.25,0)*0.25,ROUND(AI199+AJ199+AK199+AL199+AM199,0))","v":202},null,"/acre",null,null,null,null,null,3,3.15]

{"sheet":"Instructions","index":3,"n_rows":64,"n_cols":2,"rows_kept":64,"cut":false,"hidden":false,"merged":[[0,1,0,22]]}
[null,"Important Instructions and Notes"]
[null,"Calculator Intended Use"]
[null,"This calculator has been established to provide approximate costs for renting equipment or obtaining custom-farming operations from another farmer. "]
[null,"This calculator is not intended for establishing rates for individuals or companies that rent equipment or contract custom-farming operations as a business."]
[]
[null,"This calculator is applicable for two different situations. One is to suggest an equitable price for both parties when one farmer either rents a piece of equipment from another farmer or hires the other to do  "]
[null,"a farming operation (seeding, spraying, harvesting, etc.).  In this situation, the time of rented operation is usually relatively small in proportion to the use by the owner. "]
[null,"The other use is when farmers share equipment and need to establish the value of the machinery and/or farming operation that is being contributed to each farm."]
[]
[null,"Steps for Calculator Use"]
[null,"This calculator allows users to calculate the costs associated with the combination of up to three pieces of farm equipment."]
[null,"If the piece of equipment in question is not listed, the user can still determine costs associated with that piece of equipment. "]
[null,"To obtain information for any unlisted equipment, the user would follow the outlined procedure below for selecting any unrelated equipment, and then just change the values in BLUE to match their equipment."]
[null,"Users should review the input values at the top of the page before proceeding to steps #1 to #6."]
[null,"Users should press the Reset button if any changes have been made to the BLUE input values in Steps #4 to #6 as important formulas may be lost and need to be reset before selecting different equipment."]
[]
[null,"Procedure"]
[null,"1.     Prior to calculator use, ensure that macros have been enabled. Similarly, when saving this workbook save it as a macro-enabled file."]
[null,"2.     Select the equipment category  (#1) from the drop-down list(s) provided. "]
[null,"3.     Select the type of farm equipment (#2) from the drop-down list(s) provided."]
[null,"4.     Select the appropriate size of the farm equipment (#3) from the drop-down list(s) provided. After this selection is made, the spreadsheet will populate itself with default values."]
[null,"5.     If the default equipment cost values do not agree with your known values for the farm equipment (#4), enter in the known BLUE input values."]
[null,"6.     If the default equipment fuel useage litres per hour or Repair and Maintenance rate % do not agree with your known values for the farm equipment (#5), enter the known BLUE input values."]
[null,"7.     If the speed, width, or field efficiency of the implement is different from the default values, enter the known BLUE input values to calculate a new work rate. "]
[null,"         If the calculated work rate from the default or known input values is not accurate, enter a known work rate."]
[null,"8.     Scroll down the page to see the total costs of each implement as well as the combined costs of implements 1, 2, and 3. "]
[]
[null,"Notes on calculation procedure"]
[null,"If the user is uncertain of a tractor horsepower requirement for drawn or PTO equipment, if applicable, it will be shown in the \"Select equipment size\" drop down list."]
[null,"If there are two or more different work rates, the calculator will calculate the largest work rate for implements 1, 2, and 3. "]
[]
[null,"Caution"]
[null,"Nearly every situation has particular circumstances and conditions that are unique. Individuals should recognize these circumstances and make appropriate adjustments in the \"User-Defined\" BLUE input values"]
[null,"of this spreadsheet to obtain better cost estimates for their particular situation. "]
[]
[null,"Tractor Category Footnotes"]
[null,"Two-wheel drive tractors - based on PTO power rating"]
[null,"Front wheel assist tractors - based on PTO power rating"]
[null,"Four-wheel drive tractors - based on engine power rating"]
[null,"Tracked tractors - based on engine power rating"]
[null,"To convert net engine power to PTO, multiply by 0.88"]
[]
[null,"Harvesting Grain Category Footnotes"]
[null,"Rotary combines - annual hours of usage is based on separator usage"]
[null,"Self-propelled swathers - fuel efficiency based on 126 hp (18-22' swather), 126 hp (25' swather), 190 hp (30' swather), and 226 hp (35'+ swather)"]
[]
[null,"Harvesting Hay Category Footnotes"]
[null,"Self-propelled mower/conditioners - fuel efficiency is based on 226 hp (16' disc), 400 hp (30' disc), and 190 hp (8' sickle)"]
[null,"Balers - for the cost of twine add  $1.00/bale for 5' diameter and $1.30/bale for 6' diameter. Add $1.30/bale for large square and $0.13/bale for small square. For the cost of mesh add $2 to $2.25/bale. "]
[null,"Bale mover - fuel efficiency based on 173 hp"]
[]
[null,"Seeding Category Footnotes"]
[null,"Work rates may require adjustment for heavy straw conditions or high fertilizer rates"]
[null,"All air drills have been priced with an appropriately sized air tank."]
[]
[null,"Soil Preparation Category Footnotes"]
[null,"No additional notes"]
[]
[null,"Sprayers Category Footnotes"]
[null,"Cost of hauling water to the field is not included. The cost of hauling water can range from $0.75/acre to $3.00/acre depending on the rate of water application."]
[null,"These rates are not intended to be compared to commercial custom spraying rates. "]
[]
[null,"Fuel Efficiency Estimate"]
[null,"In order to obtain an estimate for fuel consumption based on engine power, the following chart can be used:"]

{"sheet":"Sprayer Water Calc","index":4,"n_rows":38,"n_cols":12,"rows_kept":38,"cut":false,"hidden":true,"merged":[[3,6,3,9]]}
["Appendix A"]
[]
["C. Hauling Water for Field Spraying - SP Sprayer"]
[null,null,null,null,null,null,"Gallons Per Acre"]
[null,null,null,null,null,null,2.5,5,10,20]
["(A)","Acres sprayed per hr is avg. of 80' and 100' booms",null,null,null,null,{"$f":"ROUND((DATA!AB166*5280*DATA!AC166*Field_efficiency*1)/43560,0)","v":97},{"$f":"ROUND((DATA!AB166*5280*DATA!AC166*Field_efficiency*0.9)/43560,0)","v":87},{"$f":"ROUND((DATA!AB166*5280*DATA!AC166*Field_efficiency*0.8)/43560,0)","v":78},{"$f":"ROUND((DATA!AB166*5280*DATA!AC166*Field_efficiency*0.7)/43560,0)","v":68},null,"*work rate*"]
["(B)","Labour cost/hr",null,null,null,null,{"$f":"Labour","v":28},{"$f":"Labour","v":28},{"$f":"Labour","v":28},{"$f":"Labour","v":28}]
["(C)","Truck cost per hour*",null,null,null,null,{"$f":"DATA!AN199-DATA!AK199","v":174},{"$f":"G8","v":174},{"$f":"G8","v":174},{"$f":"G8","v":174}]
["(D)","Truck hauls 1200 gal/load",null,null,null,null,2400,{"$f":"G9","v":2400},{"$f":"G9","v":2400},{"$f":"G9","v":2400}]
["(E)","Acres per load = 1200 gal/(gal/ac)",null,null,null,null,{"$f":"SUM(G9/G5)","v":960},{"$f":"SUM(H9/H5)","v":480},240,120]
["(F)","Hours per load = 1200 gal/(gal/ac)/(ac/hr)",null,null,null,null,{"$f":"G10/G6","v":9.8969072164948457},{"$f":"H10/H6","v":5.5172413793103452},3.0769230769230771,1.7647058823529411]
[]
[null,"Time to haul one load of water",null,null,null,null,75,{"$f":"G13","v":75},{"$f":"G13","v":75},{"$f":"G13","v":75}]
[null,"Cost of one load of water",null,null,null,null,20,{"$f":"G14","v":20},{"$f":"G14","v":20},{"$f":"G14","v":20}]
["(G)","Truck driving time going for water (min)"]
["(H)","Driving time in the field (min)"]
["(I)","Total time minutes per 160 acres (min)*",null,null,null,null,{"$f":"(160/G10)*G13","v":12.5},{"$f":"(160/H10)*H13","v":25},50,100]
[]
["(J)","Truck cost for 160 acres",null,null,null,null,{"$f":"G8*G17/60","v":36.25},{"$f":"H8*H17/60","v":72.5},{"$f":"I8*I17/60","v":145},{"$f":"J8*J17/60","v":290}]
["(K)","Labour cost for 160 acres",null,null,null,null,{"$f":"G7*G17/60","v":5.833333333333333},{"$f":"H7*H17/60","v":11.666666666666666},{"$f":"I7*I17/60","v":23.333333333333332},{"$f":"J7*J17/60","v":46.666666666666664}]
["(L)","Truck and labour cost for 160 acres",null,null,null,null,{"$f":"G19+G20","v":42.083333333333336},{"$f":"H19+H20","v":84.166666666666671},168.33333333333334,336.66666666666669]
["(M)",{"$f":"\"Add \"&Margin_percentage*100&\"% margin\"","v":"Add 15% margin"},null,null,null,null,{"$f":"G21*Margin_percentage","v":6.3125},{"$f":"H21*Margin_percentage","v":12.625},{"$f":"I21*Margin_percentage","v":25.25},{"$f":"J21*Margin_percentage","v":50.5}]
["(N)","Total cost of hauling for 160 acres",null,null,null,null,{"$f":"G21+G22","v":48.395833333333336},{"$f":"H21+H22","v":96.791666666666671},193.58333333333334,387.16666666666669]
["(O)","Cost of purchase or pumping water for 160 ac**",null,null,null,null,{"$f":"G5*160/1200*G14","v":6.6666666666666661},{"$f":"H5*160/1200*H14","v":13.333333333333332},26.666666666666664,53.333333333333329]
["(P)","Cost per 160 acres for hauling and water",null,null,null,null,{"$f":"G24+G23","v":55.0625},{"$f":"H24+H23","v":110.125},220.25,440.5]
["(Q)","Cost per acre of hauling water",null,null,null,null,{"$f":"ROUNDUP((G25/160/0.25),0)*0.25","v":0.5},{"$f":"ROUNDUP((H25/160/0.25),0)*0.25","v":0.75},{"$f":"ROUNDUP((I25/160/0.25),0)*0.25","v":1.5},{"$f":"ROUNDUP((J25/160/0.25),0)*0.25","v":3}]
[null,null,null,null,null,null,null,"****round to quarter***"]
[]
["Calculations used to determine values:"]
["J = C*I/(60 min/hr)"]
["K = B*I/(60 min/hr)"]
["l = J + K"]
["M = L*15%"]
["N = L + M"]
["O = gal/acre*acres/gal*cost/load"]
["   = 2.5*160/1200*10.00"]
["P = N + O"]
["Q = P/160"]

{"sheet":"Editing notes","index":5,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
["Date","Changes made/notes","Person involved in modification(s)",null,null,"New way to calculate interest:"]
["2025-06-02","toc, intro and Appendix G, H and I added","Crystal"]
["2025-06-05","inserting references into TOC, Intro and Appendixes. Involves inserting lines to make cell <255 characters to allw references \"&xxx&\"","Crystal",null,null,"\"=-CUMIPMT(a,b,c,1,b,0)\""]
[]
[null,null,null,null,null,"need the negative in front of the function because it returns a negative value on its own"]
[null,null,null,null,null,"a = interest rate (%)"]
[null,null,null,null,null,"b = number of periods in payback period"]
[null,null,null,null,null,"c = amount financed"]
[]
[null,null,null,null,null,"If biannual payments:"]
[null,null,null,null,null,"a = annual interest rate divided by 2"]
[]
[null,null,null,null,null,"b = number of years in payback period multiplied by 2"]
[]
[null,null,null,null,null,"If monthly payments:"]
[null,null,null,null,null,"a = annual interest rate divided by 12"]
[null,null,null,null,null,"b = number of years in payback period multiplied by 12"]
[]
[]
[null,null,null,null,null,"New way to calculate opportunity cost:"]
[]
[null,null,null,null,null,"\"=A*(1+B)^C-A\""]
[]
[null,null,null,null,null,"A = amount in down payment (that would otherwise be invested)"]
[null,null,null,null,null,"B = interest rate (%)"]
[null,null,null,null,null,"C = number of periods in payback period"]
[]
[null,null,null,null,null,"If monthly compounding"]
[null,null,null,null,null,"B = annual interest rate divided by 12"]
[null,null,null,null,null,"C = number of years mulitplied by 12"]
[]
[]
[null,null,null,null,null,"Note: number of years for opportunity cost equal to 7 since most equipment is owned for this length of time"]

{"sheet":"ToC p1 ","index":6,"n_rows":48,"n_cols":3,"rows_kept":48,"cut":false,"hidden":true,"merged":[[40,0,40,1],[2,0,2,1],[13,0,13,1],[15,0,15,1],[21,0,21,1],[30,0,30,1]]}
[null,null,"Table of Contents"]
[]
["Introduction ",null,3]
[null,"Caution…...........................................................................................................................",3]
[null,"Methodology…...................................................................................................................",3]
[null,"Assumptions…...................................................................................................................",4]
[null,"Cost of Ownership…..........................................................................................................",4]
[null,"Operating Costs….............................................................................................................",5]
[null,"Using the Guide…..............................................................................................................",6]
[null,"Additional Information….....................................................................................................",7]
[null,"Factors to Consider When Custom Hiring…......................................................................",7]
[null,{"$f":"\"New Information for \"&DATA!A2&\" Guide...............................................................................\"","v":"New Information for 2026-27 Guide..............................................................................."},8]
[]
["Equipment Summary …...........................................................................................................",null,9]
[]
["Power Units ….........................................................................................................................",null,10]
[null,"Two Wheel Drive Tractors….............................................................................................",10]
[null,"Front Wheel Assist Tractors…...........................................................................................",10]
[null,"Four Wheel Drive Tractors….............................................................................................",11]
[null,"Tracked Tractors…............................................................................................................",11]
[]
["Harvesting Grain …..................................................................................................................",null,12]
[null,"SP Combines …................................................................................................................",12]
[null,"Combine Headers…..........................................................................................................",14]
[null,"Swathers…........................................................................................................................",15]
[null,"Grain Cart…......................................................................................................................",15]
[null,"Powered Auger…..............................................................................................................",16]
[null,"Grain Auger (PTO)…..........................................................................................................",16]
[null,"Grain Vac….......................................................................................................................",16]
[]
["Harvesting Hay…....................................................................................................................",null,17]
[null,"SP Forage Harvester….....................................................................................................",17]
[null,"Headers for SP Forage Harvester….................................................................................",17]
[null,"Hay Rakes….....................................................................................................................",17]
[null,"SP Mower/Conditioner…...................................................................................................",18]
[null,"PT Mower/Conditioner…...................................................................................................",18]
[null,"Balers…............................................................................................................................",19]
[null,"PT Bale Movers (Self Load/Unload)…..............................................................................",20]
[null,"SP Bale Mover…..............................................................................................................",20]
[]
["Seeding …..............................................................................................................................",null,21]
[null,"Air Drills with Independent Openers…...............................................................................",21]
[null,"Air Hoe Drills…..................................................................................................................",21]
[null,"Air Disc Drills….................................................................................................................",22]
[null,"Anhydrous Ammonia and Liquid Fertilizer Applicators…....................................................",22]
[null,"Other Row Crop Planters…...............................................................................................",23]
[null,"Granular Fertilizer Applicators….......................................................................................",23]
[null,"Rock Pickers….................................................................................................................",23]

{"sheet":"ToC p2","index":7,"n_rows":43,"n_cols":3,"rows_kept":43,"cut":false,"hidden":true,"merged":[[41,0,41,1],[2,0,2,1],[9,0,9,1],[12,0,12,1],[25,0,25,1],[27,0,27,1],[29,0,29,1],[31,0,31,1],[33,0,33,1],[35,0,35,1],[37,0,37,1],[39,0,39,1]]}
["Table of Contents"]
[]
["Soil Preparation…...................................................................................................................",null,24]
[null,"Cultivators…...................................................................................................................",24]
[null,"Harrows….......................................................................................................................",25]
[null,"Vertical Tillage Tools…....................................................................................................",25]
[null,"Land Roller…..................................................................................................................",26]
[null,"Land Scraper…...............................................................................................................",26]
[]
["Sprayers…..............................................................................................................................",null,27]
[null,"High Clearance Sprayer …..............................................................................................",27]
[]
["Miscellaneous…......................................................................................................................",null,28]
[null,"Post Pounder…...............................................................................................................",28]
[null,"Vertical Feed Mixer…......................................................................................................",28]
[null,"Grinder Mixer, Feed Mixers, and Bale Processors….......................................................",28]
[null,"Grain Bag Loader…........................................................................................................",29]
[null,"Grain Bag Extractor….....................................................................................................",29]
[null,"Belt Grain Conveyor (PTO)…..........................................................................................",29]
[null,"Grain Trucks…................................................................................................................",29]
[null,"Manure Spreader (Solid)…..............................................................................................",30]
[null,"Front End Loader….........................................................................................................",30]
[null,"Livestock Trailer…..........................................................................................................",30]
[null,"Snow Blower…...............................................................................................................",30]
[]
["Appendix A….........................................................................................................................."]
[null,"Hauling Grain from Field to Yard ….................................................................................",31]
["Appendix B….........................................................................................................................."]
[null,"Rental Rates for Farm Buildings and Bins …...................................................................",32]
["Appendix C….........................................................................................................................."]
[null,"Work Rate Calculations…...............................................................................................",33]
["Appendix D….........................................................................................................................."]
[null,"Assumptions for Machinery Cost Calculations….............................................................",34]
["Appendix E….........................................................................................................................."]
[null,"Fuel Consumption Based on Engine Size…....................................................................",36]
["Appendix F….........................................................................................................................."]
[null,"Conversion Tables…......................................................................................................",37]
["Appendix G….........................................................................................................................."]
[null,"Formulas Used in Calculations….....................................................................................",41]
["Appendix H…........................................................................................................................."]
[null,"Rental Rate Calculation Worksheet….............................................................................",43]
["Appendix I…............................................................................................................................"]
[null,"Custom Rate Calculation Worksheet…...........................................................................",44]

{"sheet":"Intro p3","index":8,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":true,"merged":[[14,0,14,1],[2,0,2,1],[4,0,4,1],[7,0,7,1],[10,0,10,1],[12,0,12,1]]}
[null,"Introduction"]
[]
["This guide has been established to provide approximate costs for renting equipment or obtaining custom-farming operations from another farmer. This guide is not intended for establishing rates for individuals or companies that rent equipment or contract custom-farming operations as a business."]
[]
["The guide is applicable for two different situations. One is to suggest an equitable price for both parties when one farmer either rents a piece of equipment from another farmer or hires the other to do a farming operation (seeding, spraying, harvesting, etc.). In this situation, the period of rented operation is usually relatively small in proportion to the use by the owner. The other use is when farmers share equipment and need to establish the value of the machinery and/or farming operation that is being contributed to each farm. "]
[]
["CAUTION"]
["Nearly every situation has circumstances and conditions that are unique. This guide cannot address every situation. It is up to the individuals to recognize special circumstances and make suitable adjustments to cover the differences. This guide also makes many assumptions that can have a large impact on the suggested rental and custom rates (e.g. annual hours of use, financing costs, etc.). It is the responsibility of both parties to agree to acceptable terms before entering into a contract. "]
[]
["METHODOLOGY"]
["One of the most critical steps in establishing a rental rate is defining the cost of equipment ownership and the cost of operating and maintaining the equipment. Since it is likely that some factors will change for every situation, it was necessary to develop the following set of assumptions that form the basis for calculating costs.   "]
[]
["Cost of ownership includes the cost of depreciation of the equipment due to use and years in service. Cost of ownership also includes an investment cost (i.e., the cost to borrow money to purchase the equipment and/or the lost interest revenue if that money had been invested), and housing/insurance costs. The cost of ownership also includes a margin to cover unexpected incidentals or fluctuations in equipment costs. To generate a suggested rental rate on a $/hr basis, the cost of ownership was tallied for the life of the equipment, then the total hours of use over the life of the equipment was estimated to generate a rental rate on a $/hr basis. "]
[]
["Operating costs include repair and maintenance (broken and worn parts, oil, filters, and labour for repair and service), and fuel use. In addition, there are operating labour costs and a margin to cover unexpected incidentals and specific conditions that affect operating costs. "]

{"sheet":"Intro p4 ","index":9,"n_rows":20,"n_cols":1,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Introduction"]
[]
["ASSUMPTIONS"]
["In all cases, it is reasonable to assume that rented machinery is in good repair and is capable of performing the intended task in the same manner and at the same productive rate as similar machines of equal specification, ratings, or category regardless of age. "]
[]
["COST OF OWNERSHIP"]
[]
["Equipment Depreciation: The cost of equipment depreciation accounts for purchase price, salvage value, and years of service (also called optimal life). "]
[]
["In this guide, the purchase price is based upon the average of the base list price and the list price for that machine with all available options. For each piece of equipment and size category listed in this guide, a minimum of two manufacturers were surveyed to collect representative purchase price information. "]
["The years of service (or optimal life) is defined as when the equipment value has declined to 1/3 of its original value. "]
[{"$f":"\"Therefore, the salvage value is assumed to always be \"&TEXT((1-Fraction_dep_over_optimal_life)*100,\"0\")&\"% of the original purchase price, but the years of service varies for each piece of equipment.\"","v":"Therefore, the salvage value is assumed to always be 33% of the original purchase price, but the years of service varies for each piece of equipment."}]
["In reality, a machine’s years of service depends on many factors and may vary greatly in years and hours. The optimal life and estimated annual hours of use for all equipment used in this guide are listed in Appendix D.   "]
[]
["For this guide, the depreciated value (purchase price – salvage value) is split equally among the years of service of the equipment because after the first year of use, most machinery depreciates at a fairly consistent rate over the next 10 to 15 years (with typical use). Note that when calculating the depreciated value for tax purposes (capital cost allowance), the depreciated value changes from year to year depending on the allowable rate for each class of equipment. Most farm equipment falls under class 8 or class 10, which allows an annual depreciation rate of 20% and 30%, respectively. This means that the depreciated value is relatively high over the first few years of ownership and steadily decreases until the equipment has little value. This length of time (optimal life of equipment) is not defined by the capital cost allowance. The total depreciated value using either method (equally split among the years of optimal life or based on capital cost allowance rates) will be relatively close if a reasonable optimal life of the equipment is assumed. "]
["Financing Cost:  "]
[{"$f":"\"It has been assumed that \"&Machinery_Financed_percentage*100&\"% of the initial price is covered by the value of a trade-in and/or a cash payment with the remaining \"&(1-Machinery_Financed_percentage)*100&\"% financed.\"","v":"It has been assumed that 50% of the initial price is covered by the value of a trade-in and/or a cash payment with the remaining 50% financed."}]
[{"$f":"\"It is also assumed that the loan will be paid back through equal biannual installments over \"&Payback_loan_period_years&\" years. The cost to borrow \"&Machinery_Financed_percentage*100&\"% of the purchase price was based on an average interest rate for equipment loans with a \"&Payback_loan_period_years&\" year payback. \"","v":"It is also assumed that the loan will be paid back through equal biannual installments over 7 years. The cost to borrow 50% of the purchase price was based on an average interest rate for equipment loans with a 7 year payback. "}]
[{"$f":"\"This annual borrowing rate is set at \"&TEXT((Interest_Rate*100),\"0.00\")&\"%. The financing cost also includes an opportunity cost on the interest that could be earned if the down payment was invested in the markets rather than equipment.\"","v":"This annual borrowing rate is set at 6.25%. The financing cost also includes an opportunity cost on the interest that could be earned if the down payment was invested in the markets rather than equipment."}]
[{"$f":"\"This opportunity rate is set at \"&TEXT((Opportunity_Rate*100),\"0.0\")&\"% annually and is compounded monthly.\"","v":"This opportunity rate is set at 1.5% annually and is compounded monthly."}]

{"sheet":"Intro p5","index":10,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[null,"Introduction"]
[]
["Many producers are able to secure lower interest rates or have different payback schedules. These parameters can be accommodated in the online calculator that allows producers to enter user-specific information to generate more accurate rental and custom rates. "]
[]
["Insurance and Housing: It is reasonable to expect that equipment owners will carry suitable insurance against accidental damage and for liability. Suitable housing is also a reasonable measure for maintaining equipment value and performance. "]
[{"$f":"\"These annual costs have been set at \"&Insurance_and_Housing*100&\"% of the original purchase price of the machine.\"","v":"These annual costs have been set at 1% of the original purchase price of the machine."}]
[]
["OPERATING COSTS"]
["Repair and Maintenance (R&M): Each machine’s annual usage is typically measured in hours. Routine maintenance such as oil, lubricants, and filters as well as component wear or damage is associated with hours of use regardless of when they occur over its life.  Early in its life repairs due to component failure are not usually as high as later. However, during its life, repair expenses will occur.  Averaging the lifetime maintenance costs on a per-hour basis provides a fair distribution of the repair costs. For this document, the average yearly basic maintenance and repairs have been added to what would be considered one major repair during the equipment’s optimal life. In the guide, these repair costs are represented as a repair rate (%). This repair rate is the total cost of repairs and maintenance over the optimal life of the equipment divided by the purchase price. The repair costs are divided by the hours accumulated over its optimal life to represent these costs on a $/hr basis."]
["Note that average repair and maintenance costs do not include extraordinary events brought about by extreme conditions, abuse, or accident."]
[]
["Fuel costs:  Fuel cost is dependent upon fuel market price and can fluctuate dramatically. "]
[{"$f":"\"In this guide, the diesel fuel price is set to $\"&TEXT(Fuel_Price,\"0.00\")&\"/L based on current market prices and the removal of the 5% Goods and Services Tax (GST), as this is an allowable business deduction for fuel.\"","v":"In this guide, the diesel fuel price is set to $1.20/L based on current market prices and the removal of the 5% Goods and Services Tax (GST), as this is an allowable business deduction for fuel."}]
["This fuel cost also accounts for the removal of a portion of the provincial fuel tax that farmers and custom operators are both eligible for as a Fuel Permit Exemption Holder. "]
[]
["Any power unit’s fuel use is highly dependent upon the load (percentage of available power being used) and duty cycle (percentage of time at particular loads). To determine the cost based on average fuel efficiency, a 75% load is assumed. For alternative loads, fuel usage can be determined by using charts in Appendix E."]
[]
["The selection of the power unit and the operating conditions (yield, moisture, soil type, terrain, etc.) will also affect fuel use. This means that for similar tasks there can be a wide variation in fuel cost. For this reason, it is fair if the renter supplies or purchases fuel separately from the rental rate.  A fuel cost estimate has been included based upon typical use and should be used only as a ball-park indication of what fuel cost might be. "]

{"sheet":"Intro p6","index":11,"n_rows":23,"n_cols":1,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["Introduction"]
[]
["Labour Rate:"]
[{"$f":"\"The labour rate has been set at $\"&Labour&\" per hour based on the labour market in the agricultural sector in western Canada.\"","v":"The labour rate has been set at $28 per hour based on the labour market in the agricultural sector in western Canada."}]
["This rate will vary depending upon availability and the individual’s experience and skills. If more accurate labour costs are needed to reflect the varying skill levels required for different operations, producers can use the online calculator that allows users to input specific values for the labour rate for each operation. "]
[]
["Margin: When performing custom farming operations, conditions can be unpredictable. To account for unexpected cost increases brought about by difficult situations, it is customary to include a margin (or cushion) in the estimated custom rate."]
[{"$f":"\"This margin has been set at \"&Margin_percentage*100&\"% to coincide with typical industry practices.\"","v":"This margin has been set at 15% to coincide with typical industry practices."}]
["For machinery rental, the margin is applied to both the ownership and repair and maintenance costs. For custom rates, the margin is also applied to labour and fuel costs. It should be noted that this margin does not cover overhead costs or other costs associated with business endeavors, nor does it cover the costs of a catastrophic breakdown."]
[]
["Work Rate: Instantaneous work rates are easily calculated based upon the implement’s working width and its travel speed. However, in all field operations there is a difference between the instantaneous work rate and the average work rate accomplished over several hours. This is referred to as field efficiency. Field efficiency can vary greatly depending upon work conditions (field size and topography, soil or crop conditions, suitability of the equipment for the task, and availability of support equipment)."]
[{"$f":"\"For this guide, a field efficiency of \"&Field_efficiency*100&\"% has been chosen and applied to all tasks.\"","v":"For this guide, a field efficiency of 80% has been chosen and applied to all tasks."}]
["The estimated work rate is the product of the implement width (or average width if a range is provided), average field speed (assumed field speed values can be found in Appendix D) and the field"]
[{"$f":"\"efficiency (\"&Field_efficiency*100&\"%).\"","v":"efficiency (80%)."}]
[]
["Field Efficiency for Sprayers:  The field efficiency accounts for time spent filling the sprayer, turning, moving the sprayer to the field, and cleaning the equipment. The average field efficiency for sprayers "]
[{"$f":"\"has been estimated at (\"&DATA!AF2*100&\"%).\"","v":"has been estimated at (64%)."}]
[]
["Field Efficiency for Seeding Equipment:  The field efficiency accounts for time spent filling the drill, setting the drill, calibrating the drill and checking drill runs. The average field efficiency for seeding "]
[{"$f":"\"equipment has been estimated at \"&DATA!AI2*100&\"%.\"","v":"equipment has been estimated at 70%."}]
[]
["USING THE GUIDE"]
["Per acre rate: Equipment rental or custom rates are based upon the addition of all yearly costs divided by the estimated annual hours of use. The hourly rate ($/hr) divided by the work rate (acre/hr) yields a cost per acre rate ($/acre). The work rate accounts for equipment width, travel speed, and the field efficiency of the operation. The $/acre rate is often used because it fixes the renter’s cost and allows the owner/operator to adjust the operation to the conditions. This may mean either going slower to minimize machine damage and operator stress in difficult conditions or being able to go faster in favorable conditions without losing revenue. "]

{"sheet":"Intro p7","index":12,"n_rows":13,"n_cols":2,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
[null,"Introduction"]
[]
["Hours of use impact: When machinery is shared between cooperating farmers, a cost often needs to be assigned for the usage of each machine to define the value of its contribution. The annual hours of use will greatly influence the $/hr rate. When yearly costs are divided by low hours of use the $/hr increases significantly and high hours of usage reduces the $/hr. This method tends to exaggerate the difference because it does not consider the effect on retained value, which is often determined by the machine's total hours. To achieve a fair evaluation, the effect of varying annual hours of use on the salvage value must be taken into account. Again, producers wishing to use their own value for annual hours of use or salvage value can do so in the online calculator."]
[]
["ADDITIONAL INFORMATION"]
["This publication can be printed from the Manitoba Agriculture website at                                                                                       or copies can be picked up at your local Manitoba Agriculture and MASC Service Centre."]
["Online calculator: An online calculator is also available on the Manitoba Agriculture website, which allows the user to enter individual information. Using the online calculator allows producers to enter user-specific information that may have a large impact on the rental or custom rate (e.g., interest rate, purchase price, annual hours of use, labour rate, etc.) The calculator can be used for any piece of equipment (not just those listed in the guide or in the drop-down menus) provided the user has values for purchase price, salvage value, annual hours of use, etc."]
[]
["FACTORS TO CONSIDER WHEN CUSTOM HIRING"]
["Custom hiring is a business arrangement. The terms of the arrangement should be written in a formal agreement. If unwritten, the terms are more likely to be misunderstood in case of a dispute. The following factors should be considered in a custom hiring agreement:"]
["Timeliness: Significant loss can occur if an operation is not started or completed on time. To facilitate planning, a custom hiring agreement should include a schedule of operations for both parties. For example, when the custom combiner is picking up swathed grain, the schedule would outline time periods for swathing by the owner and combining by the custom operator. Such a schedule would be subject to weather conditions and crop maturity."]
["Operations: The parties should write into the agreement the exact operations to be performed by each party and the machine, materials, and labour to be supplied by each."]
["Rate Schedule: The custom operator should stipulate the rate for each operation to be performed on the basis of acreage, time (hour, day, and week), or total operation performed."]

{"sheet":"Intro p8","index":13,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":true,"merged":[[9,0,9,1],[14,0,14,1],[15,0,15,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[7,0,7,1],[8,0,8,1]]}
["Introduction"]
[]
["Management: A custom hiring agreement should ensure that the custom operator will employ acceptable management practices in his/her operations. "]
["Terms of Payment: A custom hiring agreement should stipulate terms of payment for custom operations. As well, the custom operator should bill the client upon the completion of each custom operation. The bill should indicate actual units (hours, acres, etc.) completed, the rate charged per unit, the total charge, and payment due date. "]
["Termination: A minimum period for notice of termination should be included in a custom hiring agreement. A penalty should be stipulated for unjustified termination within the term of the agreement. "]
["Insurance: A custom operator may be considered differently than a farmer when insuring. It is advised that this point be clarified with the insurance company if one considers doing custom work or renting equipment."]
[]
[{"$f":"\"NEW INFORMATION FOR \"&DATA!A2&\" GUIDE\"","v":"NEW INFORMATION FOR 2026-27 GUIDE"}]
["The custom rates presented in this guide are not valid for commercial custom operators (e.g., custom sprayers). The rates in this guide are to be used as a guideline for cost recovery of equipment from farmer to farmer, not as a guideline for costing for a business. Business costs include extra liability insurance, overhead, skilled labour, etc. that will add to the cost for commercial custom operations. "]
[{"$f":"\"The assumptions and calculation methods for the \"&DATA!A2&\" guide are generally the same as those used in the previous guide, with the following exceptions based on the current market and industry practices:\"","v":"The assumptions and calculation methods for the 2026-27 guide are generally the same as those used in the previous guide, with the following exceptions based on the current market and industry practices:"}]
[null,"·        Diesel fuel price decreased from $1.40/L to $1.20/L."]
[null,"·        Annual interest rate for equipment loans decreased from 8.5% to 6.25%"]
[null,"·        Labour rate increased from $27/hr to $28/hr"]
[]
["Additionally, some small implements (e.g., manure spreaders, post pounders, etc.) require less than 100 hp for operation but the power unit cost used for these small implements in this guide is based on the smallest available power unit (100 hp two-wheel drive). Therefore, the custom rates for some small implements will be over-estimated because of the power unit cost. These situations are noted in the footnotes for these implements."]
["Again, the online calculator can be used for any piece of equipment not listed in this guide provided the user has information related to purchase price, salvage value, annual hours of use, etc. The calculator can also be used to determine custom rates with appropriately sized power units if the user knows or can determine the hourly rate for a smaller power unit. "]

{"sheet":"Summary","index":14,"n_rows":50,"n_cols":15,"rows_kept":50,"cut":false,"hidden":true,"merged":[[2,11,2,14],[2,3,2,5],[2,7,2,9],[51,1,51,14],[24,3,24,5],[24,7,24,9],[32,3,32,5],[32,7,32,9],[32,11,32,13],[43,3,43,5],[43,7,43,9],[38,3,38,5],[39,3,39,5],[38,7,38,9],[39,7,39,9],[38,11,38,13],[39,11,39,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Summary"]
[]
[null,"Equipment","Description","Rental Rate\n(per hour)",null,null,null,"Custom Rate\n(per hour)",null,null,null,"Average\nCustom Rate*"]
[null,"Tractors","Two-Wheel Drive",{"$f":"MIN(DATA!AI6,DATA!AI7)","v":46},"to",{"$f":"MAX(DATA!AI6,DATA!AI7)","v":51},null,{"$f":"MIN(DATA!AN6,DATA!AN7)","v":111},"to",{"$f":"MAX(DATA!AN6,DATA!AN7)","v":122}]
[null,null,"Front Wheel Assist",{"$f":"MIN(DATA!AI8,DATA!AI9,DATA!AI10)","v":60},"to",{"$f":"MAX(DATA!AI8,DATA!AI9,DATA!AI10)","v":129},null,{"$f":"MIN(DATA!AN8,DATA!AN9,DATA!AN10)","v":128},"to",{"$f":"MAX(DATA!AN8,DATA!AN9,DATA!AN10)","v":227}]
[null,null,"Four-Wheel Drive",{"$f":"MIN(DATA!AI11,DATA!AI12,DATA!AI13)","v":142},"to",{"$f":"MAX(DATA!AI11,DATA!AI12,DATA!AI13)","v":184},null,{"$f":"MIN(DATA!AN11,DATA!AN12,DATA!AN13)","v":261},"to",{"$f":"MAX(DATA!AN11,DATA!AN12,DATA!AN13)","v":338}]
[null,null,"Tracked",{"$f":"MIN(DATA!AI14,DATA!AI15,DATA!AI16,DATA!AI17,DATA!AI18)","v":160},"to",{"$f":"MAX(DATA!AI14,DATA!AI15,DATA!AI16,DATA!AI17,DATA!AI18)","v":237},null,{"$f":"MIN(DATA!AN14,DATA!AN15,DATA!AN16,DATA!AN17,DATA!AN18)","v":279},"to",{"$f":"MAX(DATA!AN14,DATA!AN15,DATA!AN16,DATA!AN17,DATA!AN18)","v":428}]
[null,"Combine","Rotary",{"$f":"MIN(DATA!AI19,DATA!AI20,DATA!AI21,DATA!AI22,DATA!AI23,DATA!AI24)","v":295},"to",{"$f":"MAX(DATA!AI19,DATA!AI20,DATA!AI21,DATA!AI22,DATA!AI23,DATA!AI24)","v":565},null,{"$f":"MIN(DATA!AN19,DATA!AN20,DATA!AN21,DATA!AN22,DATA!AN23,DATA!AN24)","v":398},"to",{"$f":"MAX(DATA!AN19,DATA!AN20,DATA!AN21,DATA!AN22,DATA!AN23,DATA!AN24)","v":735},null,{"$f":"MIN(DATA!AO19,DATA!AO20,DATA!AO21,DATA!AO22,DATA!AO23,DATA!AO24)","v":31},"to",{"$f":"MAX(DATA!AO19,DATA!AO20,DATA!AO21,DATA!AO22,DATA!AO23,DATA!AO24)","v":40},"per acre"]
[null,"Combine Header",null,{"$f":"MIN(DATA!AI25,DATA!AI26,DATA!AI27,DATA!AI28,DATA!AI29,DATA!AI30,DATA!AI31,DATA!AI32,DATA!AI33,DATA!AI34,DATA!AI35,DATA!AI36,DATA!AI37,DATA!AI38,DATA!AI39,DATA!AI40)","v":14},"to",{"$f":"MAX(DATA!AI25,DATA!AI26,DATA!AI27,DATA!AI28,DATA!AI29,DATA!AI30,DATA!AI31,DATA!AI32,DATA!AI33,DATA!AI34,DATA!AI35,DATA!AI36,DATA!AI37,DATA!AI38,DATA!AI39,DATA!AI40)","v":364}]
[null,"Swather",null,{"$f":"MIN(DATA!AI41,DATA!AI42,DATA!AI43,DATA!AI44)","v":138},"to",{"$f":"MAX(DATA!AI41,DATA!AI42,DATA!AI43,DATA!AI44)","v":176},null,{"$f":"MIN(DATA!AN41,DATA!AN42,DATA!AN43,DATA!AN44)","v":201},"to",{"$f":"MAX(DATA!AN41,DATA!AN42,DATA!AN43,DATA!AN44)","v":258},null,{"$f":"MIN(DATA!AO41,DATA!AO42,DATA!AO43,DATA!AO44)","v":12},"to",{"$f":"MAX(DATA!AO41,DATA!AO42,DATA!AO43,DATA!AO44)","v":15},"per acre"]
[null,"Grain Cart",null,{"$f":"MIN(DATA!AI45,DATA!AI46,DATA!AI47)","v":37},"to",{"$f":"MAX(DATA!AI45,DATA!AI46,DATA!AI47)","v":116},null,{"$f":"MIN(DATA!AN45,DATA!AN46,DATA!AN47)","v":298},"to",{"$f":"MAX(DATA!AN45,DATA!AN46,DATA!AN47)","v":454}]
[null,"Grain Auger","Powered",{"$f":"MIN(DATA!AI48,DATA!AI49,DATA!AI50,DATA!AI51,DATA!AI52,DATA!AI53)","v":20},"to",{"$f":"MAX(DATA!AI48,DATA!AI49,DATA!AI50,DATA!AI51,DATA!AI52,DATA!AI53)","v":34}]
[null,"Grain Auger","PTO",{"$f":"MIN(DATA!AI54,DATA!AI55,DATA!AI56,DATA!AI57,DATA!AI58)","v":10},"to",{"$f":"MAX(DATA!AI54,DATA!AI55,DATA!AI56,DATA!AI57,DATA!AI58)","v":101},null,{"$f":"MIN(DATA!AN54,DATA!AN55,DATA!AN56,DATA!AN57,DATA!AN58)","v":138},"to",{"$f":"MAX(DATA!AN54,DATA!AN55,DATA!AN56,DATA!AN57,DATA!AN58)","v":267}]
[null,"Grain Conveyor","PTO",{"$f":"MIN(DATA!AI61,DATA!AI62)","v":74},"to",{"$f":"MAX(DATA!AI61,DATA!AI62)","v":114},null,{"$f":"MIN(DATA!AN61,DATA!AN62)","v":185},"to",{"$f":"MAX(DATA!AN61,DATA!AN62)","v":242}]
[null,"Grain Vac",null,{"$f":"MIN(DATA!AI72,DATA!AI73)","v":105},"to",{"$f":"MAX(DATA!AI72,DATA!AI73)","v":145},null,{"$f":"MIN(DATA!AN72,DATA!AN73)","v":216},"to ",{"$f":"MAX(DATA!AN72,DATA!AN73)","v":267}]
[null,"SP Forage Harvester",null,{"$f":"MIN(DATA!AI74,DATA!AI75,DATA!AI76)","v":360},"to",{"$f":"MAX(DATA!AI74,DATA!AI75,DATA!AI76)","v":514},null,{"$f":"MIN(DATA!AN74,DATA!AN75,DATA!AN76)","v":501},"to",{"$f":"MAX(DATA!AN74,DATA!AN75,DATA!AN76)","v":713},null,{"$f":"MIN(DATA!AN74,DATA!AN75,DATA!AN76)/MAX(DATA!AD77,DATA!AD78,DATA!AD79)","v":29.470588235294116},"to",{"$f":"MAX(DATA!AN74,DATA!AN75,DATA!AN76)/MIN(DATA!AD77,DATA!AD78,DATA!AD79)","v":79.222222222222229},"per acre"]
[null,"SP Forage Header",null,{"$f":"MIN(DATA!AI77,DATA!AI78,DATA!AI79)","v":31},"to",{"$f":"MAX(DATA!AI77,DATA!AI78,DATA!AI79)","v":116}]
[null,"Mower Conditioner","Self Propelled",{"$f":"MIN(DATA!AI87,DATA!AI88,DATA!AI89)","v":230},"to",{"$f":"MAX(DATA!AI87,DATA!AI88,DATA!AI89)","v":518},null,{"$f":"MIN(DATA!AN87,DATA!AN88,DATA!AN89)","v":306},"to",{"$f":"MAX(DATA!AN87,DATA!AN88,DATA!AN89)","v":639},null,{"$f":"MIN(DATA!AO87,DATA!AO88,DATA!AO89)","v":27},"to",{"$f":"MAX(DATA!AO87,DATA!AO88,DATA!AO89)","v":34},"per acre"]
[null,"Mower Conditioner","Pull Type",{"$f":"MIN(DATA!AI90,DATA!AI91,DATA!AI92,DATA!AI93,DATA!AI94)","v":23},"to",{"$f":"MAX(DATA!AI90,DATA!AI91,DATA!AI92,DATA!AI93,DATA!AI94)","v":57},null,{"$f":"MIN(DATA!AN90,DATA!AN91,DATA!AN92,DATA!AN93,DATA!AN94)","v":134},"to",{"$f":"MAX(DATA!AN90,DATA!AN91,DATA!AN92,DATA!AN93,DATA!AN94)","v":168},null,{"$f":"MIN(DATA!AO90,DATA!AO91,DATA!AO92,DATA!AO93,DATA!AO94)","v":14},"to",{"$f":"MAX(DATA!AO90,DATA!AO91,DATA!AO92,DATA!AO93,DATA!AO94)","v":34},"per acre"]
[null,"Hay Rakes",null,{"$f":"MIN(DATA!AI95,DATA!AI96,DATA!AI97)","v":34},"to",{"$f":"MAX(DATA!AI95,DATA!AI96,DATA!AI97)","v":110},null,{"$f":"MIN(DATA!AN95,DATA!AN96,DATA!AN97)","v":145},"to",{"$f":"MAX(DATA!AN95,DATA!AN96,DATA!AN97)","v":221},null,{"$f":"MIN(DATA!AO95,DATA!AO96,DATA!AO97)","v":11},"to",{"$f":"MAX(DATA!AO95,DATA!AO96,DATA!AO97)","v":15},"per acre"]
[null,"Baler","Small Square",{"$f":"MIN(DATA!AI103,DATA!AI104)","v":30},"to",{"$f":"MAX(DATA!AI103,DATA!AI104)","v":35},null,{"$f":"MIN(DATA!AN103,DATA!AN104)","v":141},"to",{"$f":"MAX(DATA!AN103,DATA!AN104)","v":146},null,{"$f":"MIN(DATA!AO103,DATA!AO104)","v":0.80571428571428572},"to",{"$f":"MAX(DATA!AO103,DATA!AO104)","v":0.8342857142857143},"per bale"]
[null,"Baler","Large Square",{"$f":"MIN(DATA!AI105,DATA!AI106,DATA!AI107)","v":142},"to",{"$f":"MAX(DATA!AI105,DATA!AI106,DATA!AI107)","v":207},null,{"$f":"MIN(DATA!AN105,DATA!AN106,DATA!AN107)","v":270},"to",{"$f":"MAX(DATA!AN105,DATA!AN106,DATA!AN107)","v":373},null,{"$f":"MIN(DATA!AO105,DATA!AO106,DATA!AO107)","v":6.75},"to",{"$f":"MAX(DATA!AO105,DATA!AO106,DATA!AO107)","v":9.25},"per bale"]
[null,"Baler","Round",{"$f":"MIN(DATA!AI98,DATA!AI99,DATA!AI100,DATA!AI101,DATA!AI102)","v":71},"to",{"$f":"MAX(DATA!AI98,DATA!AI99,DATA!AI100,DATA!AI101,DATA!AI102)","v":104},null,{"$f":"MIN(DATA!AN98,DATA!AN99,DATA!AN100,DATA!AN101,DATA!AN102)","v":182},"to",{"$f":"MAX(DATA!AN98,DATA!AN99,DATA!AN100,DATA!AN101,DATA!AN102)","v":232},null,{"$f":"MIN(DATA!AO98,DATA!AO99,DATA!AO100,DATA!AO101,DATA!AO102)+0.8","v":12.8},"to",{"$f":"MAX(DATA!AO98,DATA!AO99,DATA!AO100,DATA!AO101,DATA!AO102)+1","v":18},"per bale"]
[null,"Bale Mover","Pull Type - Round",{"$f":"MIN(DATA!AI108,DATA!AI109)","v":64},"to",{"$f":"MAX(DATA!AI108,DATA!AI109)","v":75},null,{"$f":"MIN(DATA!AN108,DATA!AN109)","v":192},"to",{"$f":"MAX(DATA!AN108,DATA!AN109)","v":241}]
[null,"Bale Mover","SP - Small Square",{"$f":"DATA!AI113","v":245},null,null,null,{"$f":"DATA!AN113","v":316}]
[null,"Air Drills with independent openers",null,{"$f":"MIN(DATA!AI114,DATA!AI115,DATA!AI116)","v":297},"to",{"$f":"MAX(DATA!AI114,DATA!AI115,DATA!AI116)","v":623},null,{"$f":"MIN(DATA!AN114,DATA!AN116,DATA!AN116)","v":558},"to",{"$f":"MAX(DATA!AN114,DATA!AN116,DATA!AN116)","v":961},null,{"$f":"MIN(DATA!AO114,DATA!AO115,DATA!AO116)","v":32},"to",{"$f":"MAX(DATA!AO114,DATA!AO115,DATA!AO116)","v":40},"per acre"]
[null,"Air Hoe Drills",null,{"$f":"MIN(DATA!AI117,DATA!AI118)","v":197},"to",{"$f":"MAX(DATA!AI117,DATA!AI118)","v":479},null,{"$f":"MIN(DATA!AN117,DATA!AN118)","v":458},"to",{"$f":"MAX(DATA!AN117,DATA!AN118)","v":817},null,{"$f":"MIN(DATA!AO117,DATA!AO118)","v":29},"to",{"$f":"MAX(DATA!AO117,DATA!AO118)","v":34},"per acre"]
[null,"Air Disc Drills",null,{"$f":"MIN(DATA!AI119,DATA!AI120)","v":380},"to",{"$f":"MAX(DATA!AI119,DATA!AI120)","v":591},null,{"$f":"MIN(DATA!AN119,DATA!AN120)","v":683},"to",{"$f":"MAX(DATA!AN119,DATA!AN120)","v":929},null,{"$f":"MIN(DATA!AO119,DATA!AO120)","v":33},"to",{"$f":"MAX(DATA!AO119,DATA!AO120)","v":36},"per acre"]
[null,"Air Seeders",null,{"$f":"MIN(DATA!AI121,DATA!AI122,DATA!AI122)","v":197},"to",{"$f":"MAX(DATA!AI121,DATA!AI122,DATA!AI123)","v":451},null,{"$f":"MIN(DATA!AN121,DATA!AN122,DATA!AN123)","v":458},"to",{"$f":"MAX(DATA!AN121,DATA!AN122,DATA!AN123)","v":789},null,{"$f":"MIN(DATA!AO121,DATA!AO122,DATA!AO123)","v":30},"to",{"$f":"MAX(DATA!AO121,DATA!AO122,DATA!AO123)","v":35},"per acre"]
[null,"Row Crop Planters",null,{"$f":"MIN(DATA!AI124,DATA!AI125,DATA!AI126,DATA!AI127,DATA!AI128)","v":314},"to",{"$f":"MAX(DATA!AI124,DATA!AI125,DATA!AI126,DATA!AI127,DATA!AI128)","v":755},null,{"$f":"MIN(DATA!AN124,DATA!AN125,DATA!AN126,DATA!AN127,DATA!AN128)","v":442},"to",{"$f":"MAX(DATA!AN124,DATA!AN125,DATA!AN126,DATA!AN127,DATA!AN128)","v":982},null,{"$f":"MIN(DATA!AO124,DATA!AO125,DATA!AO126,DATA!AO127,DATA!AO128)","v":34},"to",{"$f":"MAX(DATA!AO124,DATA!AO125,DATA!AO126,DATA!AO127,DATA!AO128)","v":42},"per acre"]
[null,"Cultivators","Field, heavy duty",{"$f":"MIN(DATA!AI129,DATA!AI130,DATA!AI131,DATA!AI132,DATA!AI133,DATA!AI134)","v":45},"to",{"$f":"MAX(DATA!AI129,DATA!AI130,DATA!AI131,DATA!AI132,DATA!AI133,DATA!AI134)","v":88},null,{"$f":"MIN(DATA!AN129,DATA!AN130,DATA!AN131,DATA!AN132,DATA!AN133,DATA!AN134)","v":272},"to",{"$f":"MAX(DATA!AN129,DATA!AN130,DATA!AN131,DATA!AN132,DATA!AN133,DATA!AN134)","v":426},null,{"$f":"MIN(DATA!AO129,DATA!AO131,DATA!AO131,DATA!AO132,DATA!AO133,DATA!AO134)","v":14},"to",{"$f":"MAX(DATA!AO129,DATA!AO131,DATA!AO131,DATA!AO132,DATA!AO133,DATA!AO134)","v":21},"per acre"]
[null,"Harrows","Mid, Heavy",{"$f":"MIN(DATA!AI135,DATA!AI136)","v":117},"to",{"$f":"MAX(DATA!AI135,DATA!AI136)","v":118},null,{"$f":"MIN(DATA!AN135,DATA!AN136)","v":378},"to",{"$f":"MAX(DATA!AN135,DATA!AN136)","v":456},null,{"$f":"MIN(DATA!AO135,DATA!AO136)","v":7.5},"to",{"$f":"MAX(DATA!AO135,DATA!AO136)","v":9},"per acre"]
[null,"Harrows","Packers",{"$f":"DATA!AI137","v":24},null,null,null,{"$f":"DATA!AN137","v":190},null,null,null,{"$f":"DATA!AO137","v":6},null,null,"per acre"]
[null,"Vertical Tillage Tools","Compact, High Speed",{"$f":"MIN(DATA!AI138,DATA!AI139)","v":133},"to",{"$f":"MAX(DATA!AI138,DATA!AI139)","v":236},null,{"$f":"MIN(DATA!AN138,DATA!AN139)","v":394},"to",{"$f":"MAX(DATA!AN138,DATA!AN139)","v":574},null,{"$f":"MIN(DATA!AO138,DATA!AO139)","v":19},"to",{"$f":"MAX(DATA!AO138,DATA!AO139)","v":25},"per acre"]
[null,"Vertical Tillage Tools","Heavy Duty",{"$f":"MIN(DATA!AI140,DATA!AI141)","v":169},"to",{"$f":"MAX(DATA!AI140,DATA!AI141)","v":282},null,{"$f":"MIN(DATA!AN140,DATA!AN141)","v":472},"to",{"$f":"MAX(DATA!AN140,DATA!AN141)","v":620},null,{"$f":"MIN(DATA!AO140,DATA!AO141)","v":24},"to",{"$f":"MAX(DATA!AO140,DATA!AO141)","v":34},"per acre"]
[null,"Land Roller","Multi Section",{"$f":"MIN(DATA!AI143,DATA!AI144)","v":82},"to ",{"$f":"MAX(DATA!AI143,DATA!AI144)","v":120},null,{"$f":"MIN(DATA!AN143,DATA!AN144)","v":309},"to",{"$f":"MAX(DATA!AN143,DATA!AN144)","v":381},null,{"$f":"MIN(DATA!AO143,DATA!AO144)","v":10},"to",{"$f":"MAX(DATA!AO143,DATA!AO144)","v":12},"per acre"]
[null,"Land Scraper",null,{"$f":"MIN(DATA!AI145,DATA!AI146,DATA!AI147,DATA!AI148,DATA!AI149)","v":165},"to",{"$f":"MAX(DATA!AI145,DATA!AI146,DATA!AI147,DATA!AI148,DATA!AI149)","v":330},null,{"$f":"MIN(DATA!AN145,DATA!AN146,DATA!AN147,DATA!AN148,DATA!AN149)","v":426},"to ",{"$f":"MAX(DATA!AN145,DATA!AN146,DATA!AN147,DATA!AN148,DATA!AN149)","v":668}]
[null,"Sprayers","High Clearance",{"$f":"MIN(DATA!AI165,DATA!AI166,DATA!AI167,DATA!AI168)","v":577},"to",{"$f":"MAX(DATA!AI165,DATA!AI166,DATA!AI167,DATA!AI168)","v":828},null,{"$f":"MIN(DATA!AN165,DATA!AN166,DATA!AN167,DATA!AN168)","v":666},"to",{"$f":"MAX(DATA!AN165,DATA!AN166,DATA!AN167,DATA!AN168)","v":957},null,{"$f":"MIN(DATA!AO165,DATA!AO166,DATA!AO167,DATA!AO168)+'Sprayer Water Calc'!I26","v":10.5},"to",{"$f":"MAX(DATA!AO165,DATA!AO166,DATA!AO167,DATA!AO168)+'Sprayer Water Calc'!I26","v":11},"per acre"]
[null,"Granular Applicator","Spin",{"$f":"DATA!AI154","v":43},null,null,null,{"$f":"DATA!AN154","v":154},null,null,null,{"$f":"DATA!AO154","v":8},null,null,"per acre"]
[null,"Granular Applicator","Boom",{"$f":"DATA!AI155","v":228},null,null,null,{"$f":"DATA!AN155","v":455},null,null,null,{"$f":"DATA!AO155","v":13},null,null,"per acre"]
[null,"Post Pounder",null,{"$f":"MIN(DATA!AI169,DATA!AI170)","v":27},"to",{"$f":"MAX(DATA!AI169,DATA!AI170)","v":53},null,{"$f":"MIN(DATA!AN169,DATA!AN170)","v":138},"to",{"$f":"MAX(DATA!AN169,DATA!AN170)","v":164}]
[null,"Vertical Feed Mixers",null,{"$f":"MIN(DATA!AI179,DATA!AI180,DATA!AI181)","v":30},"to",{"$f":"MAX(DATA!AI179,DATA!AI180,DATA!AI181)","v":67},null,{"$f":"MIN(DATA!AN179,DATA!AN180,DATA!AN181)","v":158},"to",{"$f":"MAX(DATA!AN179,DATA!AN180,DATA!AN181)","v":294}]
[null,"Grinder Mixer",null,{"$f":"MIN(DATA!AI183,DATA!AI184)","v":70},"to",{"$f":"MAX(DATA!AI183,DATA!AI184)","v":104},null,{"$f":"MIN(DATA!AN183,DATA!AN184)","v":198},"to",{"$f":"MAX(DATA!AN183,DATA!AN184)","v":270}]
[null,"Feed Mixer",null,{"$f":"DATA!AI182","v":37},null,null,null,{"$f":"DATA!AN182","v":165}]
[null,"Bale Processor",null,{"$f":"MIN(DATA!AI185,DATA!AI186)","v":27},"to",{"$f":"MAX(DATA!AI185,DATA!AI186)","v":42},null,{"$f":"MIN(DATA!AN185,DATA!AN186)","v":155},"to",{"$f":"MAX(DATA!AN185,DATA!AN186)","v":208}]
[null,"Manure Spreaders",null,{"$f":"MIN(DATA!AI189,DATA!AI190,DATA!AI1891,DATA!AI192,DATA!AI193,DATA!AI194,DATA!AI195,DATA!AI196)","v":99},"to",{"$f":"MAX(DATA!AI189,DATA!AI190,DATA!AI1891,DATA!AI192,DATA!AI193,DATA!AI194,DATA!AI195,DATA!AI196)","v":162},null,{"$f":"MIN(DATA!AN189,DATA!AN190,DATA!AN191,DATA!AN192,DATA!AN193,DATA!AN194,DATA!AN195,DATA!AN196)","v":227},"to",{"$f":"MAX(DATA!AN189,DATA!AN190,DATA!AN191,DATA!AN192,DATA!AN193,DATA!AN194,DATA!AN195,DATA!AN196)","v":328}]
[]
[null,{"$f":"\"Hauling grain from field to yard estimated at \"&TEXT('Appendix A'!G41,\"$#.##\")&\" per bushel for first 3 miles plus \"&TEXT(ROUND('Appendix A'!H41,2)-ROUND('Appendix A'!G41,2),\"$#.##\")&\" per bushel for each additional mile.\"","v":"Hauling grain from field to yard estimated at $.37 per bushel for first 3 miles plus $.03 per bushel for each additional mile."}]
[null,"Rental rates include value of equipment only. Custom rates include value of equipment, power unit (if required), fuel, and labour."]
[null,"* Exercise caution when using these average figures as they may not reflect actual situations. They should be used as a guideline only. \n"]

{"sheet":"Power Units-2Wheel Drive","index":15,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":true,"merged":[[2,0,2,10],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[22,7,24,7],[22,8,24,8],[22,9,24,9],[22,10,24,10],[21,0,21,10],[22,0,24,0],[22,1,24,1],[22,2,24,2],[22,3,24,3],[22,4,24,4],[22,5,24,5],[22,6,24,6]]}
["Power Units"]
[]
["Two Wheel Drive Tractors"]
["Machine Size","Purchase Price","Litre / Hour","Ownership Cost\n($/hr)","Repair\n& Maint.\n(R&M)\nCost\n($/hr)","Margin on Ownership and R&M\n($/hr)","Rental Rate    ($/hr)","Fuel Cost           ($/hr)","Labour Cost\n($/hr)","Margin on Labour & Fuel\n($/hr)","Custom Rate                     ($/hr)"]
[]
[]
[]
[{"$f":"DATA!D6","v":"100-119 hp"},{"$f":"DATA!F6","v":160000},{"$f":"DATA!AA6","v":24},{"$f":"DATA!AF6","v":27.918986419353509},{"$f":"DATA!AG6","v":12.32},{"$f":"DATA!AH6","v":6.0358479629030262},{"$f":"DATA!AI6","v":46},{"$f":"DATA!AJ6","v":28.799999999999997},{"$f":"DATA!AK6","v":28},{"$f":"DATA!AL6","v":8.52},{"$f":"DATA!AN6","v":111}]
[]
[{"$f":"DATA!D7","v":"120+ hp"},{"$f":"DATA!F7","v":175000},{"$f":"DATA!AA7","v":28},{"$f":"DATA!AF7","v":30.536391396167904},{"$f":"DATA!AG7","v":13.475},{"$f":"DATA!AH7","v":6.6017087094251847},{"$f":"DATA!AI7","v":51},{"$f":"DATA!AJ7","v":33.6},{"$f":"DATA!AK7","v":28},{"$f":"DATA!AL7","v":9.24},{"$f":"DATA!AN7","v":122}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y6","v":"Annual hours of use: 300"}]
["Notes:  Fuel type is diesel with a 75% load assumption. To calculate fuel consumption with alternative load, refer to Appendix E."]
["            Power rating represents PTO power."]
["            If tractor rating is given in net engine power, multiply by 0.88 to get PTO power."]
[]
[]
[]
[]
[]
[]
["Front Wheel Assist Tractors"]
["Machine Size","Purchase Price","Litre / Hour","Ownership Cost\n($/hr)","Repair\n& Maint.\n(R&M)\nCost\n($/hr)","Margin on Ownership and R&M\n($/hr)","Rental Rate    ($/hr)","Fuel Cost           ($/hr)","Labour Cost\n($/hr)","Margin on Labour & Fuel\n($/hr)","Custom Rate                     ($/hr)"]
[]
[]
["Small"]
[{"$f":"DATA!E8","v":"(100-159 hp)"},{"$f":"DATA!F8","v":250000},{"$f":"DATA!AA8","v":26},{"$f":"DATA!AF8","v":36.924518175028034},{"$f":"DATA!AG8","v":15.166666666666666},{"$f":"DATA!AH8","v":7.8136777262542045},{"$f":"DATA!AI8","v":60},{"$f":"DATA!AJ8","v":31.2},{"$f":"DATA!AK8","v":28},{"$f":"DATA!AL8","v":8.8800000000000008},{"$f":"DATA!AN8","v":128}]
[]
["Medium"]
[{"$f":"DATA!E9","v":"(160-224 hp)"},{"$f":"DATA!F9","v":350000},{"$f":"DATA!AA9","v":36},{"$f":"DATA!AF9","v":51.69432544503924},{"$f":"DATA!AG9","v":21.233333333333334},{"$f":"DATA!AH9","v":10.939148816755885},{"$f":"DATA!AI9","v":84},{"$f":"DATA!AJ9","v":43.199999999999996},{"$f":"DATA!AK9","v":28},{"$f":"DATA!AL9","v":10.679999999999998},{"$f":"DATA!AN9","v":166}]
[]
["Large"]
[{"$f":"DATA!E10","v":"(225+ hp)"},{"$f":"DATA!F10","v":540000},{"$f":"DATA!AA10","v":48},{"$f":"DATA!AF10","v":79.756959258060547},{"$f":"DATA!AG10","v":32.76},{"$f":"DATA!AH10","v":16.877543888709081},{"$f":"DATA!AI10","v":129},{"$f":"DATA!AJ10","v":57.599999999999994},{"$f":"DATA!AK10","v":28},{"$f":"DATA!AL10","v":12.839999999999998},{"$f":"DATA!AN10","v":227}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y9","v":"Annual hours of use: 450"}]
["Notes:  Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load, refer to Appendix E."]
["            Power rating represents PTO power."]
["            If tractor rating is given in net engine power, multiply by 0.88 to get PTO power."]

{"sheet":"Power Units-4 Wheel Drive","index":16,"n_rows":44,"n_cols":11,"rows_kept":44,"cut":false,"hidden":true,"merged":[[23,10,25,10],[22,0,22,10],[23,0,25,0],[23,1,25,1],[23,2,25,2],[23,3,25,3],[23,4,25,4],[23,5,25,5],[23,6,25,6],[23,7,25,7],[23,8,25,8],[23,9,25,9],[3,9,5,9],[3,10,5,10],[2,0,2,10],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[26,0,27,0],[29,0,30,0],[32,0,33,0],[35,0,36,0],[38,0,39,0]]}
[null,null,null,null,null,null,null,null,null,null,"Power Units"]
[]
["Four-Wheel Drive Tractors"]
["Machine Size","Purchase Price","Litre / Hour","Ownership Cost\n($/hr)","Repair\n& Maint.\n(R&M)\nCost\n($/hr)","Margin on Ownership and R&M\n($/hr)","Rental Rate    ($/hr)","Fuel Cost           ($/hr)","Labour Cost\n($/hr)","Margin on Labour & Fuel\n($/hr)","Custom Rate                     ($/hr)"]
[]
[]
["Small"]
[{"$f":"DATA!E11","v":"(350-449 hp)"},{"$f":"DATA!F11","v":600000},{"$f":"DATA!AA11","v":63},{"$f":"DATA!AF11","v":88.618843620067253},{"$f":"DATA!AG11","v":35.06666666666667},{"$f":"DATA!AH11","v":18.552826543010088},{"$f":"DATA!AI11","v":142},{"$f":"DATA!AJ11","v":75.599999999999994},{"$f":"DATA!AK11","v":28},{"$f":"DATA!AL11","v":15.54},{"$f":"DATA!AN11","v":261}]
[]
["Medium"]
[{"$f":"DATA!E12","v":"(450-549 hp)"},{"$f":"DATA!F12","v":700000},{"$f":"DATA!AA12","v":76},{"$f":"DATA!AF12","v":103.38865089007848},{"$f":"DATA!AG12","v":40.911111111111111},{"$f":"DATA!AH12","v":21.64496430017844},{"$f":"DATA!AI12","v":166},{"$f":"DATA!AJ12","v":91.2},{"$f":"DATA!AK12","v":28},{"$f":"DATA!AL12","v":17.88},{"$f":"DATA!AN12","v":303}]
[]
["Large"]
[{"$f":"DATA!E13","v":"(550+ hp)"},{"$f":"DATA!F13","v":775000},{"$f":"DATA!AA13","v":88},{"$f":"DATA!AF13","v":114.46600634258689},{"$f":"DATA!AG13","v":45.294444444444444},{"$f":"DATA!AH13","v":23.964067618054703},{"$f":"DATA!AI13","v":184},{"$f":"DATA!AJ13","v":105.6},{"$f":"DATA!AK13","v":28},{"$f":"DATA!AL13","v":20.04},{"$f":"DATA!AN13","v":338}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y11","v":"Annual hours of use: 450"}]
["Notes:  Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load, refer to Appendix E."]
["            Power rating represents engine power."]
[]
[]
[]
[]
["Tracked Tractors"]
["Machine Size","Purchase Price","Litre / Hour","Ownership Cost\n($/hr)","Repair\n& Maint.\n(R&M)\nCost\n($/hr)","Margin on Ownership and R&M\n($/hr)","Rental Rate    ($/hr)","Fuel Cost           ($/hr)","Labour Cost\n($/hr)","Margin on Labour & Fuel\n($/hr)","Custom Rate                     ($/hr)"]
[]
[]
[{"$f":"DATA!D14","v":"Two Track (350-449 hp)"}]
[null,{"$f":"DATA!F14","v":625000},{"$f":"DATA!AA14","v":63},{"$f":"DATA!AF14","v":92.311295437570067},{"$f":"DATA!AG14","v":46.666666666666664},{"$f":"DATA!AH14","v":20.846694315635506},{"$f":"DATA!AI14","v":160},{"$f":"DATA!AJ14","v":75.599999999999994},{"$f":"DATA!AK14","v":28},{"$f":"DATA!AL14","v":15.54},{"$f":"DATA!AN14","v":279}]
[]
[{"$f":"DATA!D15","v":"Two Track (450-570 hp)"}]
[null,{"$f":"DATA!F15","v":775000},{"$f":"DATA!AA15","v":80},{"$f":"DATA!AF15","v":114.46600634258689},{"$f":"DATA!AG15","v":57.866666666666667},{"$f":"DATA!AH15","v":25.849900951388033},{"$f":"DATA!AI15","v":198},{"$f":"DATA!AJ15","v":96},{"$f":"DATA!AK15","v":28},{"$f":"DATA!AL15","v":18.599999999999998},{"$f":"DATA!AN15","v":341}]
[]
[{"$f":"DATA!D16","v":"Four Track (400-474 hp)"}]
[null,{"$f":"DATA!F16","v":750000},{"$f":"DATA!AA16","v":100},{"$f":"DATA!AF16","v":110.77355452508409},{"$f":"DATA!AG16","v":56},{"$f":"DATA!AH16","v":25.016033178762612},{"$f":"DATA!AI16","v":192},{"$f":"DATA!AJ16","v":120},{"$f":"DATA!AK16","v":28},{"$f":"DATA!AL16","v":22.2},{"$f":"DATA!AN16","v":362}]
[]
[{"$f":"DATA!D17","v":"Four Track (475-549 hp)"}]
[null,{"$f":"DATA!F17","v":850000},{"$f":"DATA!AA17","v":110},{"$f":"DATA!AF17","v":125.54336179509529},{"$f":"DATA!AG17","v":63.466666666666669},{"$f":"DATA!AH17","v":28.351504269264296},{"$f":"DATA!AI17","v":217},{"$f":"DATA!AJ17","v":132},{"$f":"DATA!AK17","v":28},{"$f":"DATA!AL17","v":24},{"$f":"DATA!AN17","v":401}]
[]
[{"$f":"DATA!D18","v":"Four Track (550-650 hp)"}]
[null,{"$f":"DATA!F18","v":925000},{"$f":"DATA!AA18","v":115},{"$f":"DATA!AF18","v":136.62071724760369},{"$f":"DATA!AG18","v":69.066666666666663},{"$f":"DATA!AH18","v":30.853107587140553},{"$f":"DATA!AI18","v":237},{"$f":"DATA!AJ18","v":138},{"$f":"DATA!AK18","v":28},{"$f":"DATA!AL18","v":24.9},{"$f":"DATA!AN18","v":428}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y14","v":"Annual hours of use: 450"}]
["Notes:  Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load, refer to Appendix E."]
["            Power rating represents engine power."]

{"sheet":"Harvesting Grain- Sp Combines","index":17,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":true,"merged":[[3,9,5,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[2,0,2,6],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8]]}
["Harvesting Grain"]
[]
["SP Combines"]
["Machine Size","Purchase Price","Litre / Hour","Ownership Cost                ($/hr)","Repair &\nMaint.\n(R&M) Cost\n($/hr)","Margin on Ownership and R&M\n($/hr)","Rental Rate    ($/hr)"]
[]
[]
[]
["Class 6 Rotary",{"$f":"DATA!F19","v":600000},{"$f":"DATA!AA19","v":51},{"$f":"DATA!AF19","v":193.39239814515133},{"$f":"DATA!AG19","v":63.12},{"$f":"DATA!AH19","v":38.476859721772698},{"$f":"DATA!AI19","v":295}]
[{"$f":"DATA!E19","v":"(301-360 hp)"}]
[]
["Class 7 Rotary",{"$f":"DATA!F20","v":700000},{"$f":"DATA!AA20","v":55},{"$f":"DATA!AF20","v":225.6244645026766},{"$f":"DATA!AG20","v":73.64},{"$f":"DATA!AH20","v":44.889669675401493},{"$f":"DATA!AI20","v":344}]
[{"$f":"DATA!E20","v":"(361-420 hp)"}]
[]
["Class 8 Rotary",{"$f":"DATA!F21","v":800000},{"$f":"DATA!AA21","v":71},{"$f":"DATA!AF21","v":257.85653086020181},{"$f":"DATA!AG21","v":84.16},{"$f":"DATA!AH21","v":51.302479629030266},{"$f":"DATA!AI21","v":393}]
[{"$f":"DATA!E21","v":"(421-500 hp)"}]
[]
["Class 9 Rotary",{"$f":"DATA!F22","v":900000},{"$f":"DATA!AA22","v":82},{"$f":"DATA!AF22","v":290.08859721772706},{"$f":"DATA!AG22","v":94.68},{"$f":"DATA!AH22","v":57.715289582659054},{"$f":"DATA!AI22","v":442}]
[{"$f":"DATA!E22","v":"(501-560 hp)"}]
[]
["Class 10 Rotary",{"$f":"DATA!F23","v":1000000},{"$f":"DATA!AA23","v":90},{"$f":"DATA!AF23","v":322.32066357525224},{"$f":"DATA!AG23","v":105.2},{"$f":"DATA!AH23","v":64.128099536287834},{"$f":"DATA!AI23","v":492}]
[{"$f":"DATA!E23","v":"(561-625 hp)"}]
[]
["Class 10+ Rotary",{"$f":"DATA!F24","v":1150000},{"$f":"DATA!AA24","v":100},{"$f":"DATA!AF24","v":370.66876311154004},{"$f":"DATA!AG24","v":120.98},{"$f":"DATA!AH24","v":73.747314466731012},{"$f":"DATA!AI24","v":565}]
[{"$f":"DATA!E24","v":"(626+ hp)"}]
[]
[]
[{"$f":"\"Rotary annual hours of use*: \"&DATA!Y19","v":"Rotary annual hours of use*: 250"}]
["*Based on seperator annual hours of usage."]
["Notes:  Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load, refer to Appendix E."]

{"sheet":"Harvest Combine (2)","index":18,"n_rows":41,"n_cols":8,"rows_kept":41,"cut":false,"hidden":true,"merged":[[2,0,2,7],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,7,5,7],[38,1,38,2],[40,1,40,2],[3,10,5,10],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,9,5,9]]}
[null,null,null,null,null,null,null,"Harvesting Grain"]
[]
["SP Combines (continued)"]
["Machine Size","Purchase Price","Fuel Cost           ($/hr)","Labour Cost           ($/hr)","Margin on Labour & Fuel\n($/hr)","Custom Rate                     ($/hr)","Work Rate (acre/hr)","Custom Rate                     ($/ac)"]
[]
[]
[]
["Class 6 Rotary",{"$f":"DATA!F19","v":600000},{"$f":"DATA!AJ19","v":61.199999999999996},{"$f":"DATA!AK19","v":28},{"$f":"DATA!AL19","v":13.379999999999997},{"$f":"DATA!AN19","v":398},{"$f":"DATA!AD19","v":10},{"$f":"DATA!AO19","v":40}]
[{"$f":"DATA!E19","v":"(301-360 hp)"}]
[]
["Class 7 Rotary",{"$f":"DATA!F20","v":700000},{"$f":"DATA!AJ20","v":66},{"$f":"DATA!AK20","v":28},{"$f":"DATA!AL20","v":14.1},{"$f":"DATA!AN20","v":452},{"$f":"DATA!AD20","v":12},{"$f":"DATA!AO20","v":38}]
[{"$f":"DATA!E20","v":"(361-420 hp)"}]
[]
["Class 8 Rotary",{"$f":"DATA!F21","v":800000},{"$f":"DATA!AJ21","v":85.2},{"$f":"DATA!AK21","v":28},{"$f":"DATA!AL21","v":16.98},{"$f":"DATA!AN21","v":523},{"$f":"DATA!AD21","v":15},{"$f":"DATA!AO21","v":35}]
[{"$f":"DATA!E21","v":"(421-500 hp)"}]
[]
["Class 9 Rotary",{"$f":"DATA!F22","v":900000},{"$f":"DATA!AJ22","v":98.399999999999991},{"$f":"DATA!AK22","v":28},{"$f":"DATA!AL22","v":18.959999999999997},{"$f":"DATA!AN22","v":587},{"$f":"DATA!AD22","v":17},{"$f":"DATA!AO22","v":35}]
[{"$f":"DATA!E22","v":"(501-560 hp)"}]
[]
["Class 10 Rotary",{"$f":"DATA!F23","v":1000000},{"$f":"DATA!AJ23","v":108},{"$f":"DATA!AK23","v":28},{"$f":"DATA!AL23","v":20.399999999999999},{"$f":"DATA!AN23","v":648},{"$f":"DATA!AD23","v":21},{"$f":"DATA!AO23","v":31}]
[{"$f":"DATA!E23","v":"(561-625 hp)"}]
[]
["Class 10+ Rotary",{"$f":"DATA!F24","v":1150000},{"$f":"DATA!AJ24","v":120},{"$f":"DATA!AK24","v":28},{"$f":"DATA!AL24","v":22.2},{"$f":"DATA!AN24","v":735},{"$f":"DATA!AD24","v":24},{"$f":"DATA!AO24","v":31}]
[{"$f":"DATA!E24","v":"(626+ hp)"}]
[]
[]
[{"$f":"\"Rotary annual hours of use*: \"&DATA!Y19","v":"Rotary annual hours of use*: 250"}]
["*Based on seperator annual hours of usage. Does not include header."]
["Notes:  Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load, refer to Appendix E."]
[]
[]
["Calculation to determine the custom rate ($/acre) for a combine using a specific combine header:"]
[]
["Custom Rate ($/acre)  =  Combine Custom Rate ($/hr)  +  Header Rental Rate ($/hr)"]
["   ",null," Work Rate (acre/hr)"]
[]
["Example: For a Class 9 rotary combine with a 35 ft flex auger header:"]
[]
["Custom Rate ($/acre)  =  ",{"$f":"'Harvesting Grain CombineHeaders'!B44","v":"$587 + $34"}]
[null,{"$f":"'Harvesting Grain CombineHeaders'!B45","v":17}]
["Custom Rate ($/acre)  =  ",{"$f":"'Harvesting Grain CombineHeaders'!B46","v":"$37/acre"}]

{"sheet":"Harvesting Grain CombineHeaders","index":19,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":true,"merged":[[7,1,7,2],[15,1,15,2],[1,27,1,29],[1,75,3,75],[4,27,4,29],[5,27,5,29],[10,1,10,2],[7,27,7,29],[9,27,9,29],[6,27,6,29],[25,1,25,2],[22,1,22,2],[14,1,14,2],[1,76,3,76],[2,27,2,29],[3,27,3,29],[9,1,9,2],[8,27,8,29],[2,0,2,6],[3,0,5,0],[3,1,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[6,1,6,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[17,1,17,2],[8,1,8,2],[18,1,18,2],[19,1,19,2],[26,1,26,2],[12,1,12,2],[16,1,16,2],[11,1,11,2],[13,1,13,2],[20,1,20,2],[21,1,21,2],[23,1,23,2],[24,1,24,2]]}
["Harvesting Grain"]
[]
["Combine Headers"]
["Machine Size","Purchase Price",null,"Ownership\nCost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate    ($/hr)"]
[]
[]
["Pickup Headers"]
[{"$f":"DATA!E25","v":"15 FT"},{"$f":"DATA!F25","v":45000},null,{"$f":"DATA!AF25","v":9.4226579165318132},{"$f":"DATA!AG25","v":2.8440000000000003},{"$f":"DATA!AH25","v":1.8399986874797718},{"$f":"DATA!AI25","v":14}]
["Rigid Draper Headers "]
[{"$f":"DATA!E26","v":"30 FT"},{"$f":"DATA!F26","v":135000},null,{"$f":"DATA!AF26","v":28.267973749595434},{"$f":"DATA!AG26","v":11.34},{"$f":"DATA!AH26","v":5.9411960624393148},{"$f":"DATA!AI26","v":46}]
[{"$f":"DATA!E27","v":"35 FT"},{"$f":"DATA!F27","v":175000},null,{"$f":"DATA!AF27","v":36.643669675401483},{"$f":"DATA!AG27","v":14.700000000000001},{"$f":"DATA!AH27","v":7.7015504513102222},{"$f":"DATA!AI27","v":59}]
[{"$f":"DATA!E28","v":"40 FT"},{"$f":"DATA!F28","v":195000},null,{"$f":"DATA!AF28","v":40.831517638304511},{"$f":"DATA!AG28","v":16.380000000000003},{"$f":"DATA!AH28","v":8.5817276457456764},{"$f":"DATA!AI28","v":66}]
["Flex Auger Headers"]
[{"$f":"DATA!E29","v":"25 FT"},{"$f":"DATA!F29","v":60000},null,{"$f":"DATA!AF29","v":15.95139185161211},{"$f":"DATA!AG29","v":6.3120000000000003},{"$f":"DATA!AH29","v":3.3395087777418162},{"$f":"DATA!AI29","v":26}]
[{"$f":"DATA!E30","v":"30 FT"},{"$f":"DATA!F30","v":70000},null,{"$f":"DATA!AF30","v":18.609957160214126},{"$f":"DATA!AG30","v":7.3639999999999999},{"$f":"DATA!AH30","v":3.8960935740321188},{"$f":"DATA!AI30","v":30}]
[{"$f":"DATA!E31","v":"35 FT"},{"$f":"DATA!F31","v":80000},null,{"$f":"DATA!AF31","v":21.268522468816144},{"$f":"DATA!AG31","v":8.4160000000000004},{"$f":"DATA!AH31","v":4.4526783703224213},{"$f":"DATA!AI31","v":34}]
["Flex Draper Headers "]
[{"$f":"DATA!E32","v":"30 FT"},{"$f":"DATA!F32","v":155000},null,{"$f":"DATA!AF32","v":41.207762283331284},{"$f":"DATA!AG32","v":18.228000000000002},{"$f":"DATA!AH32","v":8.9153643424996929},{"$f":"DATA!AI32","v":68}]
[{"$f":"DATA!E33","v":"35 FT"},{"$f":"DATA!F33","v":175000},null,{"$f":"DATA!AF33","v":46.52489290053532},{"$f":"DATA!AG33","v":20.58},{"$f":"DATA!AH33","v":10.065733935080297},{"$f":"DATA!AI33","v":77}]
[{"$f":"DATA!E34","v":"40 FT"},{"$f":"DATA!F34","v":190000},null,{"$f":"DATA!AF34","v":50.512740863438353},{"$f":"DATA!AG34","v":22.344000000000001},{"$f":"DATA!AH34","v":10.928511129515751},{"$f":"DATA!AI34","v":84}]
[{"$f":"DATA!E35","v":"45 FT"},{"$f":"DATA!F35","v":200000},null,{"$f":"DATA!AF35","v":53.171306172040367},{"$f":"DATA!AG35","v":23.52},{"$f":"DATA!AH35","v":11.503695925806054},{"$f":"DATA!AI35","v":88}]
[{"$f":"DATA!E36","v":"50 FT"},{"$f":"DATA!F36","v":220000},null,{"$f":"DATA!AF36","v":58.488436789244403},{"$f":"DATA!AG36","v":25.872},{"$f":"DATA!AH36","v":12.654065518386661},{"$f":"DATA!AI36","v":97}]
["Corn Header"]
[{"$f":"DATA!D37","v":"Corn (6 row, 30\" spacing)"},{"$f":"DATA!F37","v":100000},null,{"$f":"DATA!AF37","v":66.464132715050454},{"$f":"DATA!AG37","v":29.4},{"$f":"DATA!AH37","v":14.379619907257569},{"$f":"DATA!AI37","v":110}]
[{"$f":"DATA!D38","v":"Corn (8 row, 30\" spacing)"},{"$f":"DATA!F38","v":125000},null,{"$f":"DATA!AF38","v":83.08016589381306},{"$f":"DATA!AG38","v":36.75},{"$f":"DATA!AH38","v":17.974524884071958},{"$f":"DATA!AI38","v":138}]
[{"$f":"DATA!D39","v":"Corn (12 row folding, 30\" spacing)"},{"$f":"DATA!F39","v":240000},null,{"$f":"DATA!AF39","v":159.51391851612109},{"$f":"DATA!AG39","v":70.56},{"$f":"DATA!AH39","v":34.511087777418162},{"$f":"DATA!AI39","v":265}]
[{"$f":"DATA!D40","v":"Corn (16-18 row folding , 30\" spacing)"},{"$f":"DATA!F40","v":330000},null,{"$f":"DATA!AF40","v":219.33163795966649},{"$f":"DATA!AG40","v":97.02},{"$f":"DATA!AH40","v":47.452745693949971},{"$f":"DATA!AI40","v":364}]
[]
[{"$f":"\"Pickup header annual hours of use: \"&DATA!Y25","v":"Pickup header annual hours of use: 250"}]
[{"$f":"\"Rigid draper header annual hours of use: \"&DATA!Y26","v":"Rigid draper header annual hours of use: 250"}]
[{"$f":"\"Flex auger header annual hours of use: \"&DATA!Y29","v":"Flex auger header annual hours of use: 250"}]
[{"$f":"\"Flex draper header annual hours of use: \"&DATA!Y31","v":"Flex draper header annual hours of use: 250"}]
[{"$f":"\"Corn header annual hours of use: \"&DATA!Y37","v":"Corn header annual hours of use: 100"}]
["Rigid, flex, and draper headers include pickup reels."]
[]
[]
["Calculation to determine the custom rate ($/acre) for a combine using a specific combine header:"]
[]
["Custom Rate ($/acre)  =  Combine Custom Rate ($/hr)  +  Header Rental Rate ($/hr)"]
["   ",null," Work Rate (acre/hr)"]
[]
["Example: For a Class 9 rotary combine with a 35 ft flex auger header:"]
[]
["Custom Rate ($/acre)  =  ",{"$f":"\"$\"&DATA!AN22&\" + $\"&DATA!AI31","v":"$587 + $34"}]
[null,{"$f":"'Harvest Combine (2)'!G17","v":17}]
["Custom Rate ($/acre)  =  ",{"$f":"\"$\"&ROUND((DATA!AN22+DATA!AI31)/'Harvest Combine (2)'!G17,0)&\"/acre\"","v":"$37/acre"}]

{"sheet":"Harvesting Grain Swathers","index":20,"n_rows":50,"n_cols":8,"rows_kept":50,"cut":false,"hidden":true,"merged":[[32,5,34,5],[32,6,34,6],[32,7,34,7],[31,0,31,7],[16,0,18,0],[16,1,18,1],[16,2,18,2],[16,3,18,3],[32,0,34,0],[32,1,34,1],[32,2,34,2],[32,3,34,3],[32,4,34,4],[16,4,18,4],[16,5,18,5],[16,6,18,6],[16,7,18,7],[3,5,5,5],[3,6,5,6],[3,7,5,7],[2,0,2,7],[15,0,15,7],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4]]}
[null,null,null,null,null,null,null,"Harvesting Grain"]
[]
["Swathers"]
["Machine Size","Purchase Price","Litre / Hour","Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate    ($/hr)","Fuel Cost           ($/hr)"]
[]
[]
["SP Swathers - Draper Header"]
[{"$f":"DATA!D41","v":"25 FT"},{"$f":"DATA!F41","v":275000},{"$f":"DATA!AA41","v":22},{"$f":"DATA!AF41","v":91.388182483194385},{"$f":"DATA!AG41","v":28.875},{"$f":"DATA!AH41","v":18.039477372479158},{"$f":"DATA!AI41","v":138},{"$f":"DATA!AJ41","v":26.4}]
[{"$f":"DATA!D42","v":"30 FT"},{"$f":"DATA!F42","v":300000},{"$f":"DATA!AA42","v":32},{"$f":"DATA!AF42","v":99.696199072575681},{"$f":"DATA!AG42","v":31.5},{"$f":"DATA!AH42","v":19.679429860886348},{"$f":"DATA!AI42","v":151},{"$f":"DATA!AJ42","v":38.4}]
[{"$f":"DATA!D43","v":"35 FT"},{"$f":"DATA!F43","v":325000},{"$f":"DATA!AA43","v":36},{"$f":"DATA!AF43","v":108.00421566195698},{"$f":"DATA!AG43","v":34.125},{"$f":"DATA!AH43","v":21.319382349293544},{"$f":"DATA!AI43","v":163},{"$f":"DATA!AJ43","v":43.199999999999996}]
[{"$f":"DATA!D44","v":"40 FT"},{"$f":"DATA!F44","v":350000},{"$f":"DATA!AA44","v":36},{"$f":"DATA!AF44","v":116.3122322513383},{"$f":"DATA!AG44","v":36.750000000000007},{"$f":"DATA!AH44","v":22.959334837700748},{"$f":"DATA!AI44","v":176},{"$f":"DATA!AJ44","v":43.199999999999996}]
[]
[]
[]
[]
["Swathers (continued)"]
["Machine Size","Purchase Price","Litre / Hour","Labour Cost           ($/hr)","Margin on Labour & Fuel\n($/hr)","Custom Rate                     ($/hr)","Work Rate (acre/hr)","Custom Rate ($/acre)"]
[]
[]
["SP Swathers - Draper Header"]
[{"$f":"A8","v":"25 FT"},{"$f":"DATA!F41","v":275000},{"$f":"DATA!AA41","v":22},{"$f":"DATA!AK41","v":28},{"$f":"DATA!AL41","v":8.16},{"$f":"DATA!AN41","v":201},{"$f":"DATA!AD41","v":13},{"$f":"DATA!AO41","v":15}]
[{"$f":"A9","v":"30 FT"},{"$f":"DATA!F42","v":300000},{"$f":"DATA!AA42","v":32},{"$f":"DATA!AK42","v":28},{"$f":"DATA!AL42","v":9.9600000000000009},{"$f":"DATA!AN42","v":227},{"$f":"DATA!AD42","v":16},{"$f":"DATA!AO42","v":14}]
[{"$f":"A10","v":"35 FT"},{"$f":"DATA!F43","v":325000},{"$f":"DATA!AA43","v":36},{"$f":"DATA!AK43","v":28},{"$f":"DATA!AL43","v":10.679999999999998},{"$f":"DATA!AN43","v":245},{"$f":"DATA!AD43","v":19},{"$f":"DATA!AO43","v":13}]
[{"$f":"A11","v":"40 FT"},{"$f":"DATA!F44","v":350000},{"$f":"DATA!AA44","v":36},{"$f":"DATA!AK44","v":28},{"$f":"DATA!AL44","v":10.679999999999998},{"$f":"DATA!AN44","v":258},{"$f":"DATA!AD44","v":21},{"$f":"DATA!AO44","v":12}]
[]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y41","v":"Annual hours of use: 200"}]
["Notes:  Fuel type is diesel with a 75% load assumption. To calculate fuel consumption with alternative load, refer to Appendix E."]
["            Fuel efficiency is based on 126 hp (18-22' swather), 126 hp (25' swather), 190 hp (30' swather), and 226 hp (35'+ swather)."]
[]
[]
["Grain Cart"]
["Machine Size","Purchase Price","Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate    ($/hr)","Power Unit\nCost\n($/hr)","Custom Rate                     ($/hr)"]
[]
[]
["Small"]
[{"$f":"DATA!E45","v":"1,000 bu"},{"$f":"DATA!F45","v":110000},{"$f":"DATA!AF45","v":23.033163795966651},{"$f":"DATA!AG45","v":9.24},{"$f":"DATA!AH45","v":4.8409745693949979},{"$f":"DATA!AI45","v":37},{"$f":"DATA!AM45","v":261},{"$f":"DATA!AN45","v":298}]
[null,null,null,null,null,null,"(350 hp)"]
["Medium"]
[{"$f":"DATA!E46","v":"1,400 bu"},{"$f":"DATA!F46","v":245000},{"$f":"DATA!AF46","v":51.301137545562085},{"$f":"DATA!AG46","v":20.58},{"$f":"DATA!AH46","v":10.782170631834312},{"$f":"DATA!AI46","v":83},{"$f":"DATA!AM46","v":303},{"$f":"DATA!AN46","v":386}]
[null,null,null,null,null,null,"(450 hp)"]
["Large"]
[{"$f":"DATA!E47","v":"2,000 bu"},{"$f":"DATA!F47","v":345000},{"$f":"DATA!AF47","v":72.240377360077218},{"$f":"DATA!AG47","v":28.98},{"$f":"DATA!AH47","v":15.183056604011583},{"$f":"DATA!AI47","v":116},{"$f":"DATA!AM47","v":338},{"$f":"DATA!AN47","v":454}]
[null,null,null,null,null,null,"(550+ hp)"]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y45","v":"Annual hours of use: 250"}]
["Notes:  Power unit cost includes fuel, labour, and margin. "]
["            The power unit for the medium large grain cart is a 4WD tractor."]
[{"$f":"\"            To obtain a total cost for grain cart, power unit, and fuel (but not labour), subtract $\"&TEXT(DATA!AK44+(Labour*Margin_percentage),\"#.00\")&\" from the Custom Rate ($\"&Labour&\"/hr\"","v":"            To obtain a total cost for grain cart, power unit, and fuel (but not labour), subtract $32.20 from the Custom Rate ($28/hr"}]
[{"$f":"\"            labour plus \"&Margin_percentage*100&\"% margin).\"","v":"            labour plus 15% margin)."}]

{"sheet":"Harvesting Grain Power Auger","index":21,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":true,"merged":[[26,0,27,0],[28,0,29,0],[6,0,6,2],[7,0,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[6,6,6,7],[7,6,7,7],[8,6,8,7],[9,6,9,7],[10,6,10,7],[11,6,11,7],[16,0,16,8],[31,0,32,8],[33,0,34,8],[17,0,19,0],[17,1,19,2],[17,3,19,3],[17,4,19,4],[17,5,19,5],[17,6,19,6],[17,7,19,7],[17,8,19,8],[11,0,12,2],[20,0,21,0],[22,0,23,0],[24,0,25,0],[43,1,43,2],[37,7,39,7],[20,1,20,2],[21,1,21,2],[22,1,22,2],[37,3,39,3],[37,4,39,4],[37,5,39,5],[37,6,39,6],[47,0,48,8],[36,0,36,8],[23,1,23,2],[25,1,25,2],[24,1,24,2],[29,1,29,2],[28,1,28,2],[27,1,27,2],[26,1,26,2],[45,0,46,8],[42,1,42,2],[37,8,39,8],[40,1,40,2],[37,1,39,2],[41,1,41,2],[37,0,39,0],[31,31,31,33],[28,31,28,33],[29,31,29,33],[30,31,30,33],[25,31,25,33],[26,31,26,33],[27,31,27,33],[21,31,21,34],[22,31,22,33],[22,79,24,79],[22,80,24,80],[23,31,23,33],[24,31,24,33],[2,31,2,34],[3,32,3,34],[3,4,5,4],[3,5,5,5],[3,8,5,8],[3,6,5,7],[2,0,2,8],[3,3,5,3],[3,0,5,2],[3,81,5,81],[4,32,4,34],[5,32,5,34],[12,32,12,34],[9,32,9,34],[10,32,10,34],[11,32,11,34],[6,32,6,34],[7,32,7,34],[8,32,8,34],[3,80,5,80]]}
["Harvesting Grain"]
[]
["Powered Auger"]
["Machine Size",null,null,"Purchase Price","Ownership Cost                ($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership and R&M\n($/hr)",null,"Rental Rate    ($/hr)"]
[]
[]
[{"$f":"DATA!D48","v":"8 in. (30-39 FT, 20 hp engine)"},null,null,{"$f":"DATA!F48","v":25000},{"$f":"DATA!AF48","v":13.087024884071962},{"$f":"DATA!AG48","v":3.9500000000000006},{"$f":"DATA!AH48","v":2.555553732610794},null,{"$f":"DATA!AI48","v":20}]
[{"$f":"DATA!D49","v":"8 in. (40-49 FT, 20 hp engine)"},null,null,{"$f":"DATA!F49","v":27000},{"$f":"DATA!AF49","v":14.133986874797714},{"$f":"DATA!AG49","v":4.266},{"$f":"DATA!AH49","v":2.7599980312196566},null,{"$f":"DATA!AI49","v":21}]
[{"$f":"DATA!D50","v":"8 in. (50-59 FT, 25 hp engine)"},null,null,{"$f":"DATA!F50","v":28000},{"$f":"DATA!AF50","v":14.657467870160598},{"$f":"DATA!AG50","v":4.4240000000000004},{"$f":"DATA!AH50","v":2.8622201805240897},null,{"$f":"DATA!AI50","v":22}]
[{"$f":"DATA!D51","v":"10 in. (40-49 FT, 35 hp engine)"},null,null,{"$f":"DATA!F51","v":32000},{"$f":"DATA!AF51","v":16.751391851612109},{"$f":"DATA!AG51","v":5.056},{"$f":"DATA!AH51","v":3.2711087777418162},null,{"$f":"DATA!AI51","v":25}]
[{"$f":"DATA!D52","v":"10 in. (50-59 FT, 38 hp engine)"},null,null,{"$f":"DATA!F52","v":36000},{"$f":"DATA!AF52","v":18.845315833063623},{"$f":"DATA!AG52","v":5.6880000000000006},{"$f":"DATA!AH52","v":3.6799973749595436},null,{"$f":"DATA!AI52","v":28}]
[{"$f":"DATA!D53","v":"12-13 in. u trough (39-40 FT, 38-50 hp engine)"},null,null,{"$f":"DATA!F53","v":44000},{"$f":"DATA!AF53","v":23.033163795966651},{"$f":"DATA!AG53","v":6.9520000000000008},{"$f":"DATA!AH53","v":4.4977745693949975},null,{"$f":"DATA!AI53","v":34}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y48","v":"Annual hours of use: 100"}]
["Notes:  Value of engine is included in rental rate.  Rate does not include fuel or maintenance costs for engine."]
[]
["Grain Auger (PTO)"]
["Machine Size","Purchase Price",null,"Ownership Cost                ($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate    ($/hr)","Power Unit\nCost\n($/hr)","Custom Rate ($/hr)"]
[]
[]
[{"$f":"DATA!E54","v":"8\" 30-69 FT\n2,700-3,200 bu/hr"},{"$f":"DATA!F54","v":14000},null,{"$f":"DATA!AF54","v":7.3287339350802991},{"$f":"DATA!AG54","v":1.47},{"$f":"DATA!AH54","v":1.3198100902620449},{"$f":"DATA!AI54","v":10},{"$f":"DATA!AM54","v":128},{"$f":"DATA!AN54","v":138}]
[null,null,null,null,null,null,null,"(50 hp)"]
[{"$f":"DATA!E55","v":"10\" 40-89 FT\n5,400 bu/hr"},{"$f":"DATA!F55","v":30000},null,{"$f":"DATA!AF55","v":15.70442986088635},{"$f":"DATA!AG55","v":3.15},{"$f":"DATA!AH55","v":2.8281644791329521},{"$f":"DATA!AI55","v":22},{"$f":"DATA!AM55","v":128},{"$f":"DATA!AN55","v":150}]
[null,null,null,null,null,null,null,"(75 hp)"]
[{"$f":"DATA!E56","v":"13\" 70-120 FT\n9,700 bu/hr"},{"$f":"DATA!F56","v":70000},null,{"$f":"DATA!AF56","v":36.64366967540149},{"$f":"DATA!AG56","v":7.35},{"$f":"DATA!AH56","v":6.5990504513102239},{"$f":"DATA!AI56","v":51},{"$f":"DATA!AM56","v":128},{"$f":"DATA!AN56","v":179}]
[null,null,null,null,null,null,null,"(100 hp)"]
[{"$f":"DATA!E57","v":"16\" 80-100 FT\n21,000 bu/hr"},{"$f":"DATA!F57","v":100000},null,{"$f":"DATA!AF57","v":52.348099536287847},{"$f":"DATA!AG57","v":10.5},{"$f":"DATA!AH57","v":9.427214930443176},{"$f":"DATA!AI57","v":72},{"$f":"DATA!AM57","v":166},{"$f":"DATA!AN57","v":238}]
[null,null,null,null,null,null,null,"(200 hp)"]
[{"$f":"DATA!E58","v":"16\" 100+ FT\n21,000 bu/hr"},{"$f":"DATA!F58","v":140000},null,{"$f":"DATA!AF58","v":73.287339350802981},{"$f":"DATA!AG58","v":14.7},{"$f":"DATA!AH58","v":13.198100902620448},{"$f":"DATA!AI58","v":101},{"$f":"DATA!AM58","v":166},{"$f":"DATA!AN58","v":267}]
[null,null,null,null,null,null,null,"(200 hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y54","v":"Annual hours of use: 100"}]
["Notes:  The power units for all PTO augers are front wheel assist tractors. Note that the smallest front wheel assist tractor available in this guide is 100 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated."]
[]
[{"$f":"\"Power unit cost includes fuel, labour, and margin. To obtain a total cost for auger, power unit, and fuel (but not labour), subtract $\"&TEXT(Labour+(Labour*Margin_percentage),\"#.00\")&\" from the Custom Rate ($\"&Labour&\"/hr labour plus \"&Margin_percentage*100&\"% margin).\"","v":"Power unit cost includes fuel, labour, and margin. To obtain a total cost for auger, power unit, and fuel (but not labour), subtract $32.20 from the Custom Rate ($28/hr labour plus 15% margin)."}]
[]
[]
["Grain Vac"]
["Machine Size","Purchase Price",null,"Ownership Cost                ($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate    ($/hr)","Power Unit\nCost\n($/hr)","Custom Rate ($/hr)"]
[]
[]
[{"$f":"DATA!E72","v":"2,400-5,000 bu/hr"},{"$f":"DATA!F72","v":52000},null,{"$f":"DATA!AF72","v":69.122698023652489},{"$f":"DATA!AG72","v":21.84},{"$f":"DATA!AH72","v":13.644404703547874},{"$f":"DATA!AI72","v":105},{"$f":"DATA!AM72","v":111},{"$f":"DATA!AN72","v":216}]
[null,null,null,null,null,null,null,"(70 hp)"]
[{"$f":"DATA!E73","v":"6,000-10,000 bu/hr"},{"$f":"DATA!F73","v":72000},null,{"$f":"DATA!AF73","v":95.708351109672677},{"$f":"DATA!AG73","v":30.24},{"$f":"DATA!AH73","v":18.892252666450901},{"$f":"DATA!AI73","v":145},{"$f":"DATA!AM73","v":122},{"$f":"DATA!AN73","v":267}]
[null,null,null,null,null,null,null,"(120 hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y72","v":"Annual hours of use: 50"}]
["Notes: The power units for all grain vacs are two-wheel drive tractors. Note that the smallest two-wheel drive tractor available in this guide is 100 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated.  "]
[]
[{"$f":"\"Power unit cost includes fuel, labour, and margin. To obtain a total cost for auger, power unit, and fuel (but not labour), subtract $\"&TEXT(Labour+(Labour*Margin_percentage),\"#.00\")&\" from the Custom Rate ($\"&Labour&\"/hr labour plus \"&Margin_percentage*100&\"% margin).\"","v":"Power unit cost includes fuel, labour, and margin. To obtain a total cost for auger, power unit, and fuel (but not labour), subtract $32.20 from the Custom Rate ($28/hr labour plus 15% margin)."}]

{"sheet":"Harvesting Hay- SP Forage ","index":22,"n_rows":58,"n_cols":11,"rows_kept":58,"cut":false,"hidden":true,"merged":[[54,1,54,2],[54,0,55,0],[3,2,5,2],[3,6,5,6],[3,7,5,7],[27,2,27,3],[20,6,22,7],[23,6,23,7],[25,6,25,7],[27,6,27,7],[20,2,22,3],[20,4,22,4],[55,1,55,2],[53,1,53,2],[51,1,51,2],[44,7,46,7],[51,0,52,0],[44,10,46,10],[44,1,46,2],[48,1,48,2],[49,1,49,2],[47,1,47,2],[50,1,50,2],[44,0,46,0],[52,1,52,2],[44,3,46,3],[44,6,46,6],[43,0,43,10],[3,4,5,4],[44,9,46,9],[44,5,46,5],[3,10,5,10],[3,1,5,1],[44,8,46,8],[20,5,22,5],[44,4,46,4],[38,2,38,3],[39,2,39,3],[40,2,40,3],[2,0,2,10],[19,0,19,10],[20,0,22,1],[23,2,23,3],[25,2,25,3],[20,10,22,10],[20,9,22,9],[20,8,22,8],[3,8,5,8],[3,0,5,0],[3,5,5,5],[3,3,5,3],[3,9,5,9]]}
[null,null,null,null,null,null,null,null,null,null,"Harvesting Hay"]
[]
["SP Forage Harvester"]
["Machine Size","Purchase Price","Litre / Hour","Ownership Cost                ($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate    ($/hr)","Fuel Cost           ($/hr)","Labour Cost           ($/hr)","Margin on Labour & Fuel\n($/hr)","Custom Rate                     ($/hr)"]
[]
[]
["Small"]
[{"$f":"DATA!E74","v":"400-599 hp"},{"$f":"DATA!F74","v":700000},{"$f":"AVERAGE(73,85)","v":79},{"$f":"DATA!AF74","v":165.71834837700743},{"$f":"DATA!AG74","v":147.00000000000003},{"$f":"DATA!AH74","v":46.90775225655112},{"$f":"DATA!AI74","v":360},{"$f":"DATA!AJ74","v":94.8},{"$f":"DATA!AK74","v":28},{"$f":"DATA!AL74","v":18.419999999999998},{"$f":"DATA!AN74","v":501}]
[]
["Medium "]
[{"$f":"DATA!E75","v":"600-799 hp"},{"$f":"DATA!F75","v":820000},{"$f":"DATA!AA75","v":103},{"$f":"DATA!AF75","v":194.12720809878013},{"$f":"DATA!AG75","v":172.2},{"$f":"DATA!AH75","v":54.949081214817021},{"$f":"DATA!AI75","v":421},{"$f":"DATA!AJ75","v":123.6},{"$f":"DATA!AK75","v":28},{"$f":"DATA!AL75","v":22.74},{"$f":"DATA!AN75","v":595}]
[]
["Large"]
[{"$f":"DATA!E76","v":"800-899 hp"},{"$f":"DATA!F76","v":1000000},{"$f":"DATA!AA76","v":121},{"$f":"DATA!AF76","v":236.74049768143922},{"$f":"DATA!AG76","v":210},{"$f":"DATA!AH76","v":67.011074652215882},{"$f":"DATA!AI76","v":514},{"$f":"DATA!AJ76","v":145.19999999999999},{"$f":"DATA!AK76","v":28},{"$f":"DATA!AL76","v":25.979999999999997},{"$f":"DATA!AN76","v":713}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y74","v":"Annual hours of use: 400"}]
["Notes:  Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load, refer to Appendix E."]
[]
[]
["Headers for SP Forage Harvester"]
["Machine Size",null,"Purchase Price",null,"Ownership Cost                ($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)",null,"Rental Rate                     ($/acre)","Work Rate (acre/hr)","Rental Rate    ($/hr)"]
[]
[]
["Windrow Pickup,",null,{"$f":"DATA!F77","v":60000},null,{"$f":"DATA!AF77","v":14.20442986088635},{"$f":"DATA!AG77","v":12.6},{"$f":"DATA!AH77","v":4.0206644791329529},null,{"$f":"DATA!AQ77","v":1.75},{"$f":"DATA!AD77","v":17},{"$f":"DATA!AI77","v":31}]
[{"$f":"DATA!E77","v":"12-17 FT"}]
[{"$f":"DATA!D78","v":"Corn (14-20 FT width)"},null,{"$f":"DATA!F78","v":175000},null,{"$f":"DATA!AF78","v":41.429587094251858},{"$f":"DATA!AG78","v":36.750000000000007},{"$f":"DATA!AH78","v":11.72693806413778},null,7,{"$f":"DATA!AD78","v":9},{"$f":"DATA!AI78","v":90}]
[]
[{"$f":"DATA!D79","v":"Corn (21-30 FT width)"},null,{"$f":"DATA!F79","v":225000},null,{"$f":"DATA!AF79","v":53.266611978323816},{"$f":"DATA!AG79","v":47.25},{"$f":"DATA!AH79","v":15.077491796748573},null,{"$f":"DATA!AQ79","v":9},{"$f":"DATA!AD79","v":13},{"$f":"DATA!AI79","v":116}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y77","v":"Annual hours of use: 400"}]
[]
["Calculation to determine the custom rate ($/acre) for an SP or PT forage harvester using a specific header:"]
[]
["Custom Rate ($/acre)  =  Forage Harvester Custom Rate ($/hr)  +  Header Rental Rate ($/hr)"]
["   ",null,"                                    Work Rate (acre/hr)"]
[]
["Example: For a 700 hp SP Forage Harvester with a corn header:"]
[]
[null,"Custom Rate ($/acre)  =  ",{"$f":"\"$\"&K11&\" + $\"&K26","v":"$595 + $90"}]
[null,null,{"$f":"J26","v":9}]
[null,"     =    ",{"$f":"\"$\"&ROUND((K11+K26)/J26,0)&\" /acre\"","v":"$76 /acre"}]
[]
[]
["Hay Rakes"]
["Machine Size","Purchase Price",null,"Ownership Cost                ($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate    ($/hr)","Power Unit Cost ($/hr)","Custom Rate                     ($/hr)","Work Rate (acre/hr)","Custom Rate ($/acre)"]
[]
[]
[]
[{"$f":"DATA!E95","v":"16-20 FT bar"},{"$f":"DATA!F95","v":20000},null,{"$f":"DATA!AF95","v":20.939239814515133},{"$f":"DATA!AG95","v":8.4},{"$f":"DATA!AH95","v":4.40088597217727},{"$f":"DATA!AI95","v":34},{"$f":"DATA!AM95","v":111},{"$f":"DATA!AN95","v":145},{"$f":"DATA!AD95","v":10},{"$f":"DATA!AO95","v":15}]
[null,null,null,null,null,null,null,"(50 hp)"]
[]
[{"$f":"DATA!E96","v":"21-30 FT wheel"},{"$f":"DATA!F96","v":40000},null,{"$f":"DATA!AF96","v":41.878479629030267},{"$f":"DATA!AG96","v":16.8},{"$f":"DATA!AH96","v":8.8017719443545399},{"$f":"DATA!AI96","v":67},{"$f":"DATA!AM96","v":111},{"$f":"DATA!AN96","v":178},{"$f":"DATA!AD96","v":13},{"$f":"DATA!AO96","v":14}]
[null,null,null,null,null,null,null,"(50 hp)"]
[]
[{"$f":"DATA!E97","v":"31-40 FT wheel"},{"$f":"DATA!F97","v":65000},null,{"$f":"DATA!AF97","v":68.052529397174183},{"$f":"DATA!AG97","v":27.3},{"$f":"DATA!AH97","v":14.302879409576127},{"$f":"DATA!AI97","v":110},{"$f":"DATA!AM97","v":111},{"$f":"DATA!AN97","v":221},{"$f":"DATA!AD97","v":20},{"$f":"DATA!AO97","v":11}]
[null,null,null,null,null,null,null,"(50 hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y95","v":"Annual hours of use: 50"}]
["Notes:  Power unit cost includes fuel, labour and margin for two wheel drive tractor."]

{"sheet":"Harvesting Hay SP Mower","index":23,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":true,"merged":[[3,8,5,8],[3,9,5,9],[12,5,14,5],[12,6,14,6],[12,7,14,7],[12,8,14,8],[12,9,14,9],[3,6,5,6],[3,7,5,7],[12,3,14,3],[12,4,14,4],[3,3,5,3],[3,4,5,4],[3,5,5,5],[46,0,48,9],[3,0,5,2],[12,0,14,2],[11,0,11,9],[2,0,2,9],[25,1,27,1],[24,0,24,9],[25,5,27,5],[25,6,27,6],[25,7,27,7],[25,8,27,8],[25,9,27,9],[25,0,27,0],[25,2,27,2],[25,3,27,3],[25,4,27,4]]}
["Harvesting Hay"]
[]
["SP Mower/Conditioners"]
["Machine Size",null,null,"Purchase Price","Litre / Hour","Ownership Cost                ($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate    ($/hr)","Fuel Cost           ($/hr)"]
[]
[]
[{"$f":"DATA!D87","v":"Disc Mower Conditioner (13-19 FT)"},null,null,{"$f":"DATA!F87","v":310000},{"$f":"DATA!AA87","v":36},{"$f":"DATA!AF87","v":137.35920761110427},{"$f":"DATA!AG87","v":69.44},{"$f":"DATA!AH87","v":31.019881141665639},{"$f":"DATA!AI87","v":238},{"$f":"DATA!AJ87","v":43.199999999999996}]
[{"$f":"DATA!D88","v":"Disc Mower Conditioner (30 FT)"},null,null,{"$f":"DATA!F88","v":675000},{"$f":"DATA!AA88","v":64},{"$f":"DATA!AF88","v":299.08859721772706},{"$f":"DATA!AG88","v":151.19999999999999},{"$f":"DATA!AH88","v":67.543289582659057},{"$f":"DATA!AI88","v":518},{"$f":"DATA!AJ88","v":76.8}]
[{"$f":"DATA!D89","v":"Sickle Mower Conditioner (14-18 FT)"},null,null,{"$f":"DATA!F89","v":300000},{"$f":"DATA!AA89","v":32},{"$f":"DATA!AF89","v":132.92826543010091},{"$f":"DATA!AG89","v":67.2},{"$f":"DATA!AH89","v":30.019239814515132},{"$f":"DATA!AI89","v":230},{"$f":"DATA!AJ89","v":38.4}]
[]
[]
["SP Mower/Conditioners (continued)"]
["Machine Size",null,null,"Purchase Price","Litre / Hour","Labour Cost           ($/hr)","Margin on Labour & Fuel\n($/hr)","Custom Rate                     ($/hr)","Work Rate (acre/hr)","Custom Rate ($/acre)"]
[]
[]
[{"$f":"A7","v":"Disc Mower Conditioner (13-19 FT)"},null,null,{"$f":"DATA!F87","v":310000},{"$f":"DATA!AA87","v":36},{"$f":"DATA!AK87","v":28},{"$f":"DATA!AL87","v":10.679999999999998},{"$f":"DATA!AN87","v":320},{"$f":"DATA!AD87","v":12},{"$f":"DATA!AO87","v":27}]
[{"$f":"A8","v":"Disc Mower Conditioner (30 FT)"},null,null,{"$f":"DATA!F88","v":675000},{"$f":"DATA!AA88","v":64},{"$f":"DATA!AK88","v":28},{"$f":"DATA!AL88","v":15.719999999999999},{"$f":"DATA!AN88","v":639},{"$f":"DATA!AD88","v":23},{"$f":"DATA!AO88","v":28}]
[{"$f":"A9","v":"Sickle Mower Conditioner (14-18 FT)"},null,null,{"$f":"DATA!F89","v":300000},{"$f":"DATA!AA89","v":32},{"$f":"DATA!AK89","v":28},{"$f":"DATA!AL89","v":9.9600000000000009},{"$f":"DATA!AN89","v":306},{"$f":"DATA!AD89","v":9},{"$f":"DATA!AO89","v":34}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y87","v":"Annual hours of use: 150"}]
["Notes: Fuel type is diesel with a 75% load assumption. To calculate fuel consumption with alternative load, refer to Appendix E."]
["            Fuel efficiency is based on 226 hp (16' disc), 400 hp (30' disc), and 190 hp (18' sickle)."]
[]
[]
["PT Mower/Conditioners"]
["Machine Size","Purchase Price","Ownership Cost                ($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate    ($/hr)","Power Unit Cost ($/hr)","Custom Rate                     ($/hr)","Work Rate (acre/hr)","Custom Rate ($/acre)"]
[]
[]
["Sickle"]
[{"$f":"DATA!E90","v":"9-10 FT "},{"$f":"DATA!F90","v":35000},{"$f":"DATA!AF90","v":15.508297633511773},{"$f":"DATA!AG90","v":4.9000000000000004},{"$f":"DATA!AH90","v":3.0612446450267656},{"$f":"DATA!AI90","v":23},{"$f":"DATA!AM90","v":111},{"$f":"DATA!AN90","v":134},{"$f":"DATA!AD90","v":4},{"$f":"DATA!AO90","v":34}]
[null,null,null,null,null,null,"(50 hp)"]
[]
[{"$f":"DATA!E91","v":"14-16 FT"},{"$f":"DATA!F91","v":65000},{"$f":"DATA!AF91","v":28.801124176521856},{"$f":"DATA!AG91","v":9.1},{"$f":"DATA!AH91","v":5.6851686264782781},{"$f":"DATA!AI91","v":44},{"$f":"DATA!AM91","v":111},{"$f":"DATA!AN91","v":155},{"$f":"DATA!AD91","v":8},{"$f":"DATA!AO91","v":19}]
[null,null,null,null,null,null,"(100 hp)"]
["Disc"]
[{"$f":"DATA!E92","v":"7-9 FT side pull"},{"$f":"DATA!F92","v":50000},{"$f":"DATA!AF92","v":22.154710905016817},{"$f":"DATA!AG92","v":8.7666666666666675},{"$f":"DATA!AH92","v":4.6382066357525229},{"$f":"DATA!AI92","v":36},{"$f":"DATA!AM90","v":111},{"$f":"DATA!AN92","v":147},{"$f":"DATA!AD92","v":7},{"$f":"DATA!AO92","v":21}]
[null,null,null,null,null,null,"(60 hp)"]
[]
[{"$f":"DATA!E93","v":"14 FT"},{"$f":"DATA!F93","v":70000},{"$f":"DATA!AF93","v":31.016595267023547},{"$f":"DATA!AG93","v":12.273333333333333},{"$f":"DATA!AH93","v":6.4934892900535317},{"$f":"DATA!AI93","v":50},{"$f":"DATA!AM93","v":111},{"$f":"DATA!AN93","v":161},{"$f":"DATA!AD93","v":9},{"$f":"DATA!AO93","v":18}]
[null,null,null,null,null,null,"(90 hp)"]
[]
[{"$f":"DATA!E94","v":"16-18 FT"},{"$f":"DATA!F94","v":80000},{"$f":"DATA!AF94","v":35.447537448026907},{"$f":"DATA!AG94","v":14.026666666666667},{"$f":"DATA!AH94","v":7.4211306172040361},{"$f":"DATA!AI94","v":57},{"$f":"DATA!AM94","v":111},{"$f":"DATA!AN94","v":168},{"$f":"DATA!AD94","v":12},{"$f":"DATA!AO94","v":14}]
[null,null,null,null,null,null,"(100 hp)"]
[]
[{"$f":"\"Sickle annual hours of use: \"&DATA!Y90","v":"Sickle annual hours of use: 150"}]
[{"$f":"\"Disc annual hours of use: \"&DATA!Y92","v":"Disc annual hours of use: 150"}]
["Notes: The power units for all PT mower/conditioners are two-wheel drive tractors. Note that the smallest  two-wheel drive tractor available in this guide is 100 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated. Power unit cost includes fuel, labour, and margin for tractor. "]

{"sheet":"Harvesting Hay Balers","index":24,"n_rows":45,"n_cols":11,"rows_kept":45,"cut":false,"hidden":true,"merged":[[2,0,2,10],[3,0,5,0],[3,1,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[11,1,11,2],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[23,1,23,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[35,1,35,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2]]}
[null,null,null,null,null,null,null,null,null,null,"Harvesting Hay"]
[]
["Balers"]
["Machine Size","Purchase Price",null,"Ownership Cost                ($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate    ($/hr)","Power Unit Cost\n($/hr)","Custom Rate                     ($/hr)","Work Rate (bale/hr)","Custom Rate ($/bale)"]
[]
[]
["Large Round Balers"]
[{"$f":"DATA!E98","v":"4x5 FT bale"},{"$f":"DATA!F98","v":75000},null,{"$f":"DATA!AF98","v":49.84809953628784},{"$f":"DATA!AG98","v":11.850000000000001},{"$f":"DATA!AH98","v":9.2547149304431766},{"$f":"DATA!AI98","v":71},{"$f":"DATA!AM98","v":111},{"$f":"DATA!AN98","v":182},{"$f":"DATA!AD98","v":15},{"$f":"DATA!AO98","v":12}]
[null,null,null,null,null,null,null,"(80 hp)"]
[]
[{"$f":"DATA!E99","v":"5x5 FT bale"},{"$f":"DATA!F99","v":80000},null,{"$f":"DATA!AF99","v":53.171306172040353},{"$f":"DATA!AG99","v":12.640000000000002},{"$f":"DATA!AH99","v":9.871695925806053},{"$f":"DATA!AI99","v":76},{"$f":"DATA!AM99","v":128},{"$f":"DATA!AN99","v":204},{"$f":"DATA!AD99","v":12},{"$f":"DATA!AO99","v":17}]
[null,null,null,null,null,null,null,"(135 hp)"]
[]
[{"$f":"DATA!E100","v":"5x6 FT bale"},{"$f":"DATA!F100","v":100000},null,{"$f":"DATA!AF100","v":66.464132715050454},{"$f":"DATA!AG100","v":15.800000000000002},{"$f":"DATA!AH100","v":12.339619907257568},{"$f":"DATA!AI100","v":95},{"$f":"DATA!AM100","v":128},{"$f":"DATA!AN100","v":223},{"$f":"DATA!AD100","v":13},{"$f":"DATA!AO100","v":17}]
[null,null,null,null,null,null,null,"(135 hp)"]
[]
[{"$f":"DATA!E101","v":"5x5 FT bale"},{"$f":"DATA!F101","v":90000},null,{"$f":"DATA!AF101","v":59.817719443545407},{"$f":"DATA!AG101","v":14.220000000000002},{"$f":"DATA!AH101","v":11.105657916531811},{"$f":"DATA!AI101","v":85},{"$f":"DATA!AM101","v":128},{"$f":"DATA!AN101","v":213},{"$f":"DATA!AD101","v":16},{"$f":"DATA!AO101","v":13}]
["(silage / net wrap)",null,null,null,null,null,null,"(135 hp)"]
[]
[{"$f":"DATA!E102","v":"5x6 FT bale"},{"$f":"DATA!F102","v":110000},null,{"$f":"DATA!AF102","v":73.110545986555508},{"$f":"DATA!AG102","v":17.380000000000003},{"$f":"DATA!AH102","v":13.573581897983326},{"$f":"DATA!AI102","v":104},{"$f":"DATA!AM102","v":128},{"$f":"DATA!AN102","v":232},{"$f":"DATA!AD102","v":17},{"$f":"DATA!AO102","v":14}]
["(silage / net wrap)",null,null,null,null,null,null,"(135 hp)"]
["Large Square Balers"]
["Small",{"$f":"DATA!F105","v":220000},null,{"$f":"DATA!AF105","v":97.480727982074015},{"$f":"DATA!AG105","v":26.253333333333334},{"$f":"DATA!AH105","v":18.5601091973111},{"$f":"DATA!AI105","v":142},{"$f":"DATA!AM105","v":128},{"$f":"DATA!AN105","v":270},{"$f":"DATA!AD105","v":40},{"$f":"DATA!AO105","v":6.75}]
[{"$f":"DATA!E105","v":"35x31x108\" bale"},null,null,null,null,null,null,"(145 hp)"]
[]
["Medium",{"$f":"DATA!F106","v":275000},null,{"$f":"DATA!AF106","v":121.85090997759248},{"$f":"DATA!AG106","v":32.81666666666667},{"$f":"DATA!AH106","v":23.200136496638873},{"$f":"DATA!AI106","v":178},{"$f":"DATA!AM106","v":128},{"$f":"DATA!AN106","v":306},{"$f":"DATA!AD106","v":40},{"$f":"DATA!AO106","v":7.75}]
[{"$f":"DATA!E106","v":"35x47x108\" bale"},null,null,null,null,null,null,"(145 hp)"]
[]
["Large",{"$f":"DATA!F107","v":320000},null,{"$f":"DATA!AF107","v":141.79014979210763},{"$f":"DATA!AG107","v":38.186666666666667},{"$f":"DATA!AH107","v":26.996522468816142},{"$f":"DATA!AI107","v":207},{"$f":"DATA!AM107","v":166},{"$f":"DATA!AN107","v":373},{"$f":"DATA!AD107","v":40},{"$f":"DATA!AO107","v":9.25}]
[{"$f":"DATA!E107","v":"50x47x108\" bale"},null,null,null,null,null,null,"(180 hp)"]
["Small Square Baler"]
[{"$f":"DATA!E103","v":"14x18x52\" bale"},{"$f":"DATA!F103","v":42000},null,{"$f":"DATA!AF103","v":21.986201805240892},{"$f":"DATA!AG103","v":4.41},{"$f":"DATA!AH103","v":3.9594302707861337},{"$f":"DATA!AI103","v":30},{"$f":"DATA!AM103","v":111},{"$f":"DATA!AN103","v":141},{"$f":"DATA!AD103","v":175},{"$f":"DATA!AO103","v":0.80571428571428572}]
[null,null,null,null,null,null,null,"(50 hp)"]
[]
[{"$f":"DATA!E104","v":"16x18x52\" bale"},{"$f":"DATA!F104","v":48000},null,{"$f":"DATA!AF104","v":25.127087777418165},{"$f":"DATA!AG104","v":5.0400000000000009},{"$f":"DATA!AH104","v":4.5250631666127248},{"$f":"DATA!AI104","v":35},{"$f":"DATA!AM104","v":111},{"$f":"DATA!AN104","v":146},{"$f":"DATA!AD104","v":175},{"$f":"DATA!AO104","v":0.8342857142857143}]
[null,null,null,null,null,null,null,"(50 hp)"]
[]
[{"$f":"\"Large Round Balers annual hours of use: \"&DATA!Y98","v":"Large Round Balers annual hours of use: 100"}]
[{"$f":"\"Large Square Balers annual hours of use: \"&DATA!Y105","v":"Large Square Balers annual hours of use: 150"}]
[{"$f":"\"Small Square Balers annual hours of use: \"&DATA!Y103","v":"Small Square Balers annual hours of use: 100"}]
["Notes: Cost of twine is not included in above rates. For the cost of twine, $1.10/bale for 5' diameter,and $1.30/bale for 6' diameter."]
["           Add $1.30/bale for large square and $0.13/bale for small square. For the cost of mesh, add $2.00 to $2.25/bale. "]
["           Power units for small round and small square balers are two-wheel drive tractors and power units for large round and large square balers"]
["           are front wheel assist tractors. Note that the smallest two-wheel drive tractor available in this guide is 100 hp, so power unit cost for"]
["            equipment that requires a smaller power unit may be over-estimated.  Power unit cost includes fuel, labour, and margin for tractor. "]

{"sheet":"Harvesting Hay PT Bale Movers","index":25,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":true,"merged":[[6,0,7,0],[9,0,10,0],[12,0,13,0],[15,0,16,0],[18,0,19,0],[33,8,35,8],[29,1,29,2],[33,1,35,2],[32,0,32,8],[36,1,36,2],[29,6,29,7],[33,6,35,7],[36,6,36,7],[33,0,35,0],[33,3,35,3],[33,4,35,4],[33,5,35,5],[7,1,7,2],[6,1,6,2],[19,1,19,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[2,0,2,8],[3,0,5,0],[3,1,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[25,0,25,8],[26,0,28,0],[26,3,28,3],[26,4,28,4],[26,5,28,5],[26,8,28,8],[26,1,28,2],[26,6,28,7]]}
["Harvesting Hay"]
[]
["PT Bale Movers (Self Load/Unload)"]
["Machine Size","Purchase Price",null,"Ownership Cost                ($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate    ($/hr)","Power Unit Cost ($/hr)","Custom Rate                     ($/hr)"]
[]
[]
[{"$f":"DATA!D108","v":"Round Bale 7-12 bale (requires 120 hp)"},{"$f":"DATA!F108","v":60000},null,{"$f":"DATA!AF108","v":39.878479629030274},{"$f":"DATA!AG108","v":15.78},{"$f":"DATA!AH108","v":8.3487719443545405},{"$f":"DATA!AI108","v":64},{"$f":"DATA!AM108","v":128},{"$f":"DATA!AN108","v":192}]
[null,null,null,null,null,null,null,"(120 hp)"]
[]
[{"$f":"DATA!D109","v":"Round Bale 12-18 bale (requires 180 hp)"},{"$f":"DATA!F109","v":70000},null,{"$f":"DATA!AF109","v":46.524892900535313},{"$f":"DATA!AG109","v":18.41},{"$f":"DATA!AH109","v":9.7402339350802976},{"$f":"DATA!AI109","v":75},{"$f":"DATA!AM109","v":166},{"$f":"DATA!AN109","v":241}]
[null,null,null,null,null,null,null,"(180 hp)"]
[" "]
[{"$f":"DATA!D110","v":"Large Square 4-6 bale (requires 120 hp)"},{"$f":"DATA!F110","v":80000},null,{"$f":"DATA!AF110","v":20.939239814515133},{"$f":"DATA!AG110","v":8.4},{"$f":"DATA!AH110","v":4.40088597217727},{"$f":"DATA!AI110","v":34},{"$f":"DATA!AM110","v":128},{"$f":"DATA!AN110","v":162}]
[null,null,null,null,null,null,null,"(120 hp)"]
[]
[{"$f":"DATA!D111","v":"Large Square 6-12 bale (requires 180 hp)"},{"$f":"DATA!F111","v":95000},null,{"$f":"DATA!AF111","v":24.865347279736731},{"$f":"DATA!AG111","v":9.9750000000000014},{"$f":"DATA!AH111","v":5.2260520919605096},{"$f":"DATA!AI111","v":40},{"$f":"DATA!AM111","v":166},{"$f":"DATA!AN111","v":206}]
[null,null,null,null,null,null,null,"(180 hp)"]
[]
[{"$f":"DATA!D112","v":"Large Square 12-20 bale (requires 220 hp)"},{"$f":"DATA!F112","v":130000},null,{"$f":"DATA!AF112","v":34.026264698587092},{"$f":"DATA!AG112","v":13.65},{"$f":"DATA!AH112","v":7.1514397047880633},{"$f":"DATA!AI112","v":55},{"$f":"DATA!AM112","v":166},{"$f":"DATA!AN112","v":221}]
[null,null,null,null,null,null,null,"(220 hp)"]
[{"$f":"\"Round bale mover annual hours of use: \"&DATA!Y108","v":"Round bale mover annual hours of use: 100"}]
[{"$f":"\"Square bale mover annual hours of use: \"&DATA!Y110","v":"Square bale mover annual hours of use: 200"}]
["Notes:  Power units for all PT bale movers are front wheel assist tractors. Power unit cost includes fuel, labour, and margin for tractor. "]
[]
[]
["SP Bale Mover"]
["Machine Size","Purchase Price",null,"Litre / Hour","Ownership Cost                ($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership and R&M\n($/hr)",null,"Rental Rate    ($/hr)"]
[]
[]
[{"$f":"DATA!D113","v":"Self propelled Small Square Bale Wagon"},{"$f":"DATA!F113","v":345000},null,{"$f":"DATA!AA113","v":28},{"$f":"DATA!AF113","v":152.86750524461604},{"$f":"DATA!AG113","v":60.49},{"$f":"DATA!AH113","v":32.003625786692403},null,{"$f":"DATA!AI113","v":245}]
[]
[]
["SP Bale Mover (continued)"]
["Machine Size","Purchase Price",null,"Litre / Hour","Fuel Cost           ($/hr)","Labour Cost           ($/hr)","Margin on \nLabour & Fuel\n($/hr)",null,"Custom Rate                     ($/hr)"]
[]
[]
[{"$f":"A30","v":"Self propelled Small Square Bale Wagon"},{"$f":"DATA!F113","v":345000},null,{"$f":"DATA!AA113","v":28},{"$f":"DATA!AJ113","v":33.6},{"$f":"DATA!AK113","v":28},{"$f":"DATA!AL113","v":9.24},null,{"$f":"DATA!AN113","v":316}]
[{"$f":"\"Annual hours of use: \"&DATA!Y113","v":"Annual hours of use: 150"}]
["Notes: Fuel type is diesel with a 75% load assumption. To calculate fuel consumption with alternative load, refer to Appendix E."]
["           Fuel efficiency is based on 173 hp engine."]

{"sheet":"Seeding Air Drills ","index":26,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":true,"merged":[[2,0,2,10],[3,0,5,0],[3,3,5,3],[3,4,5,4],[43,0,45,10],[32,7,34,7],[17,0,20,10],[21,0,22,10],[23,0,28,10],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[32,1,34,2],[31,0,31,10],[3,10,5,10],[14,1,14,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[32,10,34,10],[3,1,5,2],[7,1,7,2],[10,1,10,2],[13,1,13,2],[6,1,6,2],[8,1,8,2],[9,1,9,2],[11,1,11,2],[12,1,12,2],[49,0,50,10],[32,0,34,0],[32,3,34,3],[32,4,34,4],[32,5,34,5],[32,6,34,6],[38,1,38,2],[39,1,39,2],[40,1,40,2],[32,8,34,8],[32,9,34,9],[46,0,48,10]]}
[null,null,null,null,null,null,null,null,null,null,"Seeding"]
[]
["Air Drills with Independent Openers"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)","Work Rate\n(acre/hr)","Custom Rate\n($/acre)"]
[]
[]
["Small"]
[{"$f":"DATA!E114","v":"25-45 FT"},{"$f":"DATA!F114","v":500000},null,{"$f":"DATA!AF114","v":166.16033178762612},{"$f":"DATA!AG114","v":92},{"$f":"DATA!AH114","v":38.724049768143914},{"$f":"DATA!AI114","v":297},{"$f":"DATA!AM114","v":261},{"$f":"DATA!AN114","v":558},{"$f":"DATA!AD114","v":14},{"$f":"DATA!AO114","v":40}]
[null,null,null,null,null,null,null,"(400 hp)"]
["Medium"]
[{"$f":"DATA!E115","v":"46-65 FT"},{"$f":"DATA!F115","v":850000},null,{"$f":"DATA!AF115","v":282.47256403896438},{"$f":"DATA!AG115","v":156.4},{"$f":"DATA!AH115","v":65.830884605844645},{"$f":"DATA!AI115","v":505},{"$f":"DATA!AM115","v":303},{"$f":"DATA!AN115","v":808},{"$f":"DATA!AD115","v":23},{"$f":"DATA!AO115","v":35}]
[null,null,null,null,null,null,null,"(500 hp)"]
["Large"]
[{"$f":"DATA!E116","v":"66-86 FT"},{"$f":"DATA!F116","v":1050000},null,{"$f":"DATA!AF116","v":348.93669675401486},{"$f":"DATA!AG116","v":193.2},{"$f":"DATA!AH116","v":81.320504513102222},{"$f":"DATA!AI116","v":623},{"$f":"DATA!AM116","v":338},{"$f":"DATA!AN116","v":961},{"$f":"DATA!AD116","v":30},{"$f":"DATA!AO116","v":32}]
[null,null,null,null,null,null,null,"(550+ hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y114","v":"Annual hours of use: 200"}]
["Notes: Includes appropriately sized air tank (<400 bu for small, 400-600 bu for medium and >600 bu for large drills). "]
["The power units for all air drill with independent openers are four-wheel drive tractors.  Power unit cost includes fuel, labour, and margin for tractor. Power unit size (horsepower and hydraulic pressure requirements) will vary for each condition (soil type, implement type, etc.), so ensure that the power unit size and cost is appropriate."]
[]
[]
[]
["Small air drills have single shoot delivery with one hydraulic cart fan with no fertilizer mid row banding equipment.  Medium and large air drills have dual shoot delivery with two hydraulic cart fans with fertilizer mid row banding equipment. "]
[]
["An air drill with independent depth control openers utilizes a tool bar frame supported by wheels ahead of and behind the main frame, a towed commodity metering cart, and pneumatic seed and fertilizer delivery.  Hydraulic, independently controlled shank assemblies complete with gauge wheel packers are fixed to the toolbar frame. Seed/fertilizer placement depth is controlled through adjustment of the gauge wheels, and packing pressure is regulated with hydraulic force. Either hoe or disk openers can be mounted to the shank assemblies depending on the manufacturer of the implement. Independent depth control openers offer the advantage of improved ground-following capabilities and precision seed/fertilizer placement depth control."]
[]
[]
[]
[]
[]
[]
[]
["Air Hoe Drills"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)","Work Rate\n(acre/hr)","Custom Rate\n($/acre)"]
[]
[]
["Small  "]
[{"$f":"DATA!E117","v":"27-50 FT"},{"$f":"DATA!F117","v":350000},null,{"$f":"DATA!AF117","v":116.3122322513383},{"$f":"DATA!AG117","v":55.125},{"$f":"DATA!AH117","v":25.715584837700742},{"$f":"DATA!AI117","v":197},{"$f":"DATA!AM117","v":261},{"$f":"DATA!AN117","v":458},{"$f":"DATA!AD117","v":16},{"$f":"DATA!AO117","v":29}]
[null,null,null,null,null,null,null,"(350 hp)"]
["Large  "]
[{"$f":"DATA!E118","v":"51-72 FT"},{"$f":"DATA!F118","v":850000},null,{"$f":"DATA!AF118","v":282.47256403896438},{"$f":"DATA!AG118","v":133.875},{"$f":"DATA!AH118","v":62.452134605844655},{"$f":"DATA!AI118","v":479},{"$f":"DATA!AM118","v":338},{"$f":"DATA!AN118","v":817},{"$f":"DATA!AD118","v":24},{"$f":"DATA!AO118","v":34}]
[null,null,null,null,null,null,null,"(550+ hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y117","v":"Annual hours of use: 200"}]
["Notes: Includes appropriately sized air tank (<400 bu for small and >600 bu for large drills). "]
["The power units for all air hoe drills are four-wheel drive tractors. Power unit cost includes fuel, labour, and margin for tractor. Power unit size (horsepower and hydraulic pressure requirements) will vary for each condition (soil type, implement type, etc.), so ensure the power unit size and cost is appropriate."]
[]
[]
["Air hoe drills are air drills that use soil engagement tools to plow an opening into the soil for seed and/or fertilizer placement. There are several different types of tools on the market that fall into the hoe drill category.  The specific type of tool used depends on the shank or tool holder used, the amount of allowable soil disturbance, and seed placement options."]
[]
[]
["Small air drills have single shoot delivery with one hydraulic cart fan with no fertilizer mid row banding equipment.  Large air drills have dual shoot delivery with two hydraulic cart fans with fertilizer mid row banding equipment. "]

{"sheet":"Seeding AirDiskDrill","index":27,"n_rows":47,"n_cols":11,"rows_kept":47,"cut":false,"hidden":true,"merged":[[6,1,6,2],[7,1,7,2],[41,7,41,8],[41,9,41,10],[42,0,42,2],[42,5,42,6],[42,7,42,8],[42,9,42,10],[41,0,41,2],[41,5,41,6],[14,0,17,10],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[31,1,31,2],[2,0,2,10],[3,0,5,0],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,1,5,2],[44,1,44,2],[31,9,31,10],[18,0,20,10],[25,0,25,10],[26,9,28,10],[26,7,28,8],[26,0,28,2],[26,4,28,4],[26,5,28,6],[26,3,28,3],[40,5,40,6],[30,0,30,2],[44,9,44,10],[36,0,36,10],[37,0,39,2],[37,3,39,3],[43,0,43,2],[43,5,43,6],[43,7,43,8],[43,9,43,10],[40,7,40,8],[40,9,40,10],[21,0,22,10],[30,9,30,10],[30,7,30,8],[30,5,30,6],[37,4,39,4],[37,5,39,6],[37,7,39,8],[37,9,39,10]]}
["Seeding"]
[]
["Air Disc Drills"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)","Work Rate\n(acre/hr)","Custom Rate\n($/acre)"]
[]
[]
["Small"]
[{"$f":"DATA!E119","v":"30-49 FT"},{"$f":"DATA!F119","v":675000},null,{"$f":"DATA!AF119","v":224.31644791329532},{"$f":"DATA!AG119","v":106.3125},{"$f":"DATA!AH119","v":49.59434218699429},{"$f":"DATA!AI119","v":380},{"$f":"DATA!AM119","v":303},{"$f":"DATA!AN119","v":683},{"$f":"DATA!AD119","v":19},{"$f":"DATA!AO119","v":36}]
[null,null,null,null,null,null,null,"(450 hp)"]
["Large"]
[{"$f":"DATA!E120","v":"50-70 FT"},{"$f":"DATA!F120","v":1050000},null,{"$f":"DATA!AF120","v":348.93669675401486},{"$f":"DATA!AG120","v":165.375},{"$f":"DATA!AH120","v":77.146754513102223},{"$f":"DATA!AI120","v":591},{"$f":"DATA!AM120","v":338},{"$f":"DATA!AN120","v":929},{"$f":"DATA!AD120","v":28},{"$f":"DATA!AO120","v":33}]
[null,null,null,null,null,null,null,"(550+ hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y120","v":"Annual hours of use: 200"}]
["Notes: Includes appropriately sized air tank (<400 bu for small and >600 bu for large drills). "]
["The power units for all air disc drills are four-wheel drive tractors. Power unit cost includes fuel, labour, and margin for tractor. Power unit size (horsepower and hydraulic pressure requirements) will vary for each condition (soil type, implement type, etc.), so ensure that the power unit size and cost is appropriate."]
[]
[]
[]
["Air Disc Drills are air drills that use a soil engagement tool to cut an opening into the soil for seed and/or fertilizer placement. The tool is typically a circular disk or coulter blade. Several variants of the disk are on the market with or without waves or notches, and/or may utilize a multiple disk arrangement or cleaner wheel options. "]
[]
[]
["Small air drills have single shoot delivery with one hydraulic cart fan with no fertilizer mid row banding equipment.  Large air drills have dual shoot delivery with two hydraulic cart fans with fertilizer mid row banding equipment. "]
[]
[]
[]
["Anhydrous Ammonia Fertilizer Applicators"]
["Machine Size",null,null,"Purchase Price","Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)",null,"Margin on Ownership\nand R&M\n($/hr)",null,"Rental Rate\n($/hr)"]
[]
[]
[]
[{"$f":"DATA!E150","v":"30-60 FT"},null,null,{"$f":"DATA!F150","v":35000},{"$f":"DATA!AF150","v":11.631223225133828},{"$f":"DATA!AG150","v":3.6749999999999998},null,{"$f":"DATA!AH150","v":2.295933483770074},null,{"$f":"DATA!AI150","v":18}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y150","v":"Annual hours of use: 200"}]
["Notes: Less tillage tool, nurse tank and trailer."]
[]
[]
["Liquid Fertilizer Applicators"]
["Machine Size",null,null,"Purchase Price","Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)",null,"Margin on Ownership\nand R&M\n($/hr)",null,"Rental Rate\n($/hr)"]
[]
[]
[]
[{"$f":"DATA!E151","v":"25-40 FT, 1600-1800 gal.tank"},null,null,{"$f":"DATA!F151","v":55000},{"$f":"DATA!AF151","v":18.277636496638877},{"$f":"DATA!AG151","v":5.7750000000000004},null,{"$f":"DATA!AH151","v":3.6078954744958311},null,{"$f":"DATA!AI151","v":28}]
[{"$f":"DATA!E152","v":"40-60 FT, 2400-3200 gal.tank"},null,null,{"$f":"DATA!F152","v":80000},{"$f":"DATA!AF152","v":26.585653086020177},{"$f":"DATA!AG152","v":8.4},null,{"$f":"DATA!AH152","v":5.2478479629030268},null,{"$f":"DATA!AI152","v":40}]
[{"$f":"DATA!E153","v":"60-75 FT, 4300 gal.tank"},null,null,{"$f":"DATA!F153","v":130000},{"$f":"DATA!AF153","v":43.201686264782779},{"$f":"DATA!AG153","v":13.65},null,{"$f":"DATA!AH153","v":8.5277529397174163},null,{"$f":"DATA!AI153","v":65}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y151","v":"Annual hours of use: 200"}]
["Notes: Less tillage tool, includes cart."]

{"sheet":"Seeding Other Row Crop Planters","index":28,"n_rows":52,"n_cols":11,"rows_kept":52,"cut":false,"hidden":true,"merged":[[47,9,47,10],[48,9,48,10],[49,9,49,10],[44,6,44,7],[41,9,43,10],[44,9,44,10],[45,9,45,10],[46,9,46,10],[45,6,45,7],[48,6,48,7],[49,6,49,7],[47,6,47,7],[46,6,46,7],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[35,1,35,2],[44,1,44,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[40,0,40,10],[41,0,43,0],[41,1,43,2],[41,3,43,3],[41,4,43,4],[41,5,43,5],[41,8,43,8],[41,6,43,7],[31,0,32,0],[27,6,29,6],[27,7,29,7],[27,8,29,8],[27,9,29,9],[27,10,29,10],[27,0,29,0],[27,1,29,2],[27,3,29,3],[27,4,29,4],[27,5,29,5],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[26,0,26,10],[2,0,2,10],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,0,5,0],[3,3,5,3],[3,1,5,2],[34,0,35,0],[19,0,20,0],[19,1,19,2],[3,4,5,4],[3,5,5,5],[16,0,17,0],[20,1,20,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[17,1,17,2],[18,1,18,2],[12,1,12,2]]}
[null,null,null,null,null,null,null,null,null,null,"Seeding"]
[]
["Other Row Crop Planters"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)","Work Rate\n(acre/hr)","Custom Rate\n($/acre)"]
[]
[]
[]
[{"$f":"DATA!E124","v":"12 row planter"},{"$f":"DATA!F124","v":200000},null,{"$f":"DATA!AF124","v":189.39239814515139},{"$f":"DATA!AG124","v":84},{"$f":"DATA!AH124","v":41.008859721772708},{"$f":"DATA!AI124","v":314},{"$f":"DATA!AM124","v":128},{"$f":"DATA!AN124","v":442},{"$f":"DATA!AD124","v":13},{"$f":"DATA!AO124","v":34}]
[null,null,null,null,null,null,null,"(150 hp)"]
[]
[{"$f":"DATA!E125","v":"16 row planter"},{"$f":"DATA!F125","v":350000},null,{"$f":"DATA!AF125","v":331.43669675401486},{"$f":"DATA!AG125","v":147.00000000000003},{"$f":"DATA!AH125","v":71.765504513102229},{"$f":"DATA!AI125","v":550},{"$f":"DATA!AM125","v":166},{"$f":"DATA!AN125","v":716},{"$f":"DATA!AD125","v":17},{"$f":"DATA!AO125","v":42}]
[null,null,null,null,null,null,null,"(180 hp)"]
[]
[{"$f":"DATA!E126","v":"24 row planter"},{"$f":"DATA!F126","v":480000},null,{"$f":"DATA!AF126","v":454.5417555483632},{"$f":"DATA!AG126","v":201.6},{"$f":"DATA!AH126","v":98.421263332254483},{"$f":"DATA!AI126","v":755},{"$f":"DATA!AM126","v":227},{"$f":"DATA!AN126","v":982},{"$f":"DATA!AD126","v":25},{"$f":"DATA!AO126","v":39}]
[null,null,null,null,null,null,null,"(230 hp)"]
[]
[{"$f":"DATA!E127","v":"12/24 split row planter"},{"$f":"DATA!F127","v":380000},null,{"$f":"DATA!AF127","v":359.8455564757877},{"$f":"DATA!AG127","v":159.60000000000002},{"$f":"DATA!AH127","v":77.91683347136815},{"$f":"DATA!AI127","v":597},{"$f":"DATA!AM127","v":166},{"$f":"DATA!AN127","v":763},{"$f":"DATA!AD127","v":19},{"$f":"DATA!AO127","v":40}]
[null,null,null,null,null,null,null,"(210 hp)"]
[]
[{"$f":"DATA!E128","v":"16/32 split row planter"},{"$f":"DATA!F128","v":450000},null,{"$f":"DATA!AF128","v":426.13289582659053},{"$f":"DATA!AG128","v":189},{"$f":"DATA!AH128","v":92.26993437398859},{"$f":"DATA!AI128","v":707},{"$f":"DATA!AM128","v":227},{"$f":"DATA!AN128","v":934},{"$f":"DATA!AD128","v":25},{"$f":"DATA!AO128","v":37}]
[null,null,null,null,null,null,null,"(250 hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y124","v":"Annual hours of use: 100"}]
["Notes: The power units for all row crop planters are front wheel assist tractors. Power unit cost includes fuel, labour, and margin for tractor. "]
[{"$f":"\"Both 12/24 and 16/32 are high speed planters based on \"&DATA!AB127&\" mph travel speed.\"","v":"Both 12/24 and 16/32 are high speed planters based on 7.5 mph travel speed."}]
[]
[]
["Granular Fertilizer Applicators"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)","Work Rate\n(acre/hr)","Custom Rate\n($/acre)"]
[]
[]
[]
[{"$f":"DATA!E154","v":"6-10 ton, spin 40 FT "},{"$f":"DATA!F154","v":55000},null,{"$f":"DATA!AF154","v":28.791454744958315},{"$f":"DATA!AG154","v":8.6900000000000013},{"$f":"DATA!AH154","v":5.6222182117437471},{"$f":"DATA!AI154","v":43},{"$f":"DATA!AM154","v":111},{"$f":"DATA!AN154","v":154},{"$f":"DATA!AD154","v":19},{"$f":"DATA!AO154","v":8}]
[null,null,null,null,null,null,null,"(100 hp)"]
[]
[{"$f":"DATA!E155","v":"10-12 ton, boom 60 FT"},{"$f":"DATA!F155","v":225000},null,{"$f":"DATA!AF155","v":117.78322395664763},{"$f":"DATA!AG155","v":80.55},{"$f":"DATA!AH155","v":29.749983593497141},{"$f":"DATA!AI155","v":228},{"$f":"DATA!AM155","v":227},{"$f":"DATA!AN155","v":455},{"$f":"DATA!AD155","v":35},{"$f":"DATA!AO155","v":13}]
[null,null,null,null,null,null,null,"(225+ hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y154","v":"Annual hours of use: 100"}]
["Notes: Power unit cost includes fuel, labour, and margin for tractor. "]
[]
[]
["Rock Pickers"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)",null,"Power Unit Cost\n($/hr)","Custom Rate\n($/hr)"]
[]
[]
[]
[{"$f":"DATA!E163","v":"1.5-2.5 CU. yard"},{"$f":"DATA!F163","v":45000},null,{"$f":"DATA!AF163","v":39.490631666127243},{"$f":"DATA!AG163","v":9.4500000000000011},{"$f":"DATA!AH163","v":7.3410947499190868},{"$f":"DATA!AI163","v":56},null,{"$f":"DATA!AM163","v":111},{"$f":"DATA!AN163","v":167}]
[null,null,null,null,null,null,null,null,"(75 hp)"]
[]
[{"$f":"DATA!E164","v":"3.0-3.3 CU. yard"},{"$f":"DATA!F164","v":55000},null,{"$f":"DATA!AF164","v":48.266327591933305},{"$f":"DATA!AG164","v":11.55},{"$f":"DATA!AH164","v":8.9724491387899956},{"$f":"DATA!AI164","v":69},null,{"$f":"DATA!AM164","v":111},{"$f":"DATA!AN164","v":180}]
[null,null,null,null,null,null,null,null,"(85 hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y163","v":"Annual hours of use: 50"}]
["Notes: Power unit cost includes fuel, labour, and margin for tractor. "]

{"sheet":"Soil Preparation Cultivators","index":29,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,0,2,10],[6,1,6,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[3,0,5,0],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,1,5,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[29,1,29,2],[18,1,18,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2]]}
["Soil Preparation"]
[]
["Cultivators"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)","Work Rate\n(acre/hr)","Custom Rate\n($/acre)"]
[]
[]
["Cultivators, "]
["field (with tine"]
["harrows)"]
["Small "]
[{"$f":"DATA!E129","v":"24-35 FT"},{"$f":"DATA!F129","v":115000},null,{"$f":"DATA!AF129","v":30.100157233365508},{"$f":"DATA!AG129","v":9.0850000000000009},{"$f":"DATA!AH129","v":5.8777735850048263},{"$f":"DATA!AI129","v":45},{"$f":"DATA!AM129","v":227},{"$f":"DATA!AN129","v":272},{"$f":"DATA!AD129","v":15},{"$f":"DATA!AO129","v":18}]
[null,null,null,null,null,null,null,"(225+ hp)"]
["Medium"]
[{"$f":"DATA!E130","v":"36-49 FT"},{"$f":"DATA!F130","v":150000},null,{"$f":"DATA!AF130","v":39.261074652215882},{"$f":"DATA!AG130","v":11.850000000000001},{"$f":"DATA!AH130","v":7.666661197832382},{"$f":"DATA!AI130","v":59},{"$f":"DATA!AM130","v":261},{"$f":"DATA!AN130","v":320},{"$f":"DATA!AD130","v":21},{"$f":"DATA!AO130","v":15}]
[null,null,null,null,null,null,null,"(400 hp)"]
["Large "]
[{"$f":"DATA!E131","v":"50-62 FT"},{"$f":"DATA!F131","v":200000},null,{"$f":"DATA!AF131","v":52.348099536287847},{"$f":"DATA!AG131","v":15.800000000000002},{"$f":"DATA!AH131","v":10.222214930443176},{"$f":"DATA!AI131","v":78},{"$f":"DATA!AM131","v":303},{"$f":"DATA!AN131","v":381},{"$f":"DATA!AD131","v":27},{"$f":"DATA!AO131","v":14}]
[null,null,null,null,null,null,null,"(500 hp)"]
["Cultivators, "]
["heavy-duty (with"]
[" tine harrows)"]
["Small"]
[{"$f":"DATA!E132","v":"23-40 FT"},{"$f":"DATA!F132","v":135000},null,{"$f":"DATA!AF132","v":35.334967186994298},{"$f":"DATA!AG132","v":10.664999999999999},{"$f":"DATA!AH132","v":6.8999950780491446},{"$f":"DATA!AI132","v":53},{"$f":"DATA!AM132","v":261},{"$f":"DATA!AN132","v":314},{"$f":"DATA!AD132","v":15},{"$f":"DATA!AO132","v":21}]
[null,null,null,null,null,null,null,"(400 hp)"]
["Medium"]
[{"$f":"DATA!E133","v":"41-50 FT"},{"$f":"DATA!F133","v":200000},null,{"$f":"DATA!AF133","v":52.348099536287847},{"$f":"DATA!AG133","v":15.800000000000002},{"$f":"DATA!AH133","v":10.222214930443176},{"$f":"DATA!AI133","v":78},{"$f":"DATA!AM133","v":303},{"$f":"DATA!AN133","v":381},{"$f":"DATA!AD133","v":22},{"$f":"DATA!AO133","v":17}]
[null,null,null,null,null,null,null,"(500 hp)"]
["Large"]
[{"$f":"DATA!E134","v":"51-62 FT"},{"$f":"DATA!F134","v":225000},null,{"$f":"DATA!AF134","v":58.891611978323816},{"$f":"DATA!AG134","v":17.775000000000002},{"$f":"DATA!AH134","v":11.499991796748573},{"$f":"DATA!AI134","v":88},{"$f":"DATA!AM134","v":338},{"$f":"DATA!AN134","v":426},{"$f":"DATA!AD134","v":27},{"$f":"DATA!AO134","v":16}]
[null,null,null,null,null,null,null,"(550+ hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y129","v":"Annual hours of use: 200"}]
["Notes: Power units for cultivators are front wheel assist tractors except for medium and large heavy-duty cultivators, where a four wheel-drive tractor"]
["            is selected. Power unit cost includes fuel, labour, and margin for tractor.  "]

{"sheet":"Soil Preparation Harrows","index":30,"n_rows":49,"n_cols":11,"rows_kept":49,"cut":false,"hidden":true,"merged":[[24,0,24,10],[25,0,27,0],[25,3,27,3],[25,4,27,4],[25,5,27,5],[25,6,27,6],[25,7,27,7],[25,8,27,8],[25,9,27,9],[25,10,27,10],[25,1,27,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[39,1,39,2],[40,1,40,2],[28,1,28,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[2,0,2,10],[3,0,5,0],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[14,1,14,2],[3,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[9,1,9,2],[10,1,10,2]]}
[null,null,null,null,null,null,null,null,null,null,"Soil Preparation"]
[]
["Harrows"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)","Work Rate\n(acre/hr)","Custom Rate\n($/acre)"]
[]
[]
["Harrows, mid"]
[{"$f":"DATA!E135","v":"60-90 FT"},{"$f":"DATA!F135","v":135000},null,{"$f":"DATA!AF135","v":78.9812633322545},{"$f":"DATA!AG135","v":22.68},{"$f":"DATA!AH135","v":15.249189499838174},{"$f":"DATA!AI135","v":117},{"$f":"DATA!AM135","v":261},{"$f":"DATA!AN135","v":378},{"$f":"DATA!AD135","v":51},{"$f":"DATA!AO135","v":7.5}]
[null,null,null,null,null,null,null,"(400 hp)"]
["Harrows, heavy"]
[{"$f":"DATA!E136","v":"60-90 FT"},{"$f":"DATA!F136","v":150000},null,{"$f":"DATA!AF136","v":78.522149304431764},{"$f":"DATA!AG136","v":23.700000000000003},{"$f":"DATA!AH136","v":15.333322395664764},{"$f":"DATA!AI136","v":118},{"$f":"DATA!AM136","v":338},{"$f":"DATA!AN136","v":456},{"$f":"DATA!AD136","v":51},{"$f":"DATA!AO136","v":9}]
[null,null,null,null,null,null,null,"(550+ hp)"]
["Harrow packers"]
[{"$f":"DATA!E137","v":"25-62 FT"},{"$f":"DATA!F137","v":85000},null,{"$f":"DATA!AF137","v":18.648353842337869},{"$f":"DATA!AG137","v":2.2524999999999999},{"$f":"DATA!AH137","v":3.1351280763506804},{"$f":"DATA!AI137","v":24},{"$f":"DATA!AM137","v":166},{"$f":"DATA!AN137","v":190},{"$f":"DATA!AD137","v":32},{"$f":"DATA!AO137","v":6}]
[null,null,null,null,null,null,null,"(175 hp)"]
[{"$f":"\"Mid harrows annual hours of use: \"&DATA!Y135","v":"Mid harrows annual hours of use: 75"}]
[{"$f":"\"Heavy harrows annual hours of use: \"&DATA!Y136","v":"Heavy harrows annual hours of use: 100"}]
[{"$f":"\"Packer harrows annual hours of use: \"&DATA!Y137","v":"Packer harrows annual hours of use: 200"}]
["Notes: The power unit for mid harrows is a front wheel assist tractor, and the power unit for heavy harrows is a four-wheel drive tractor. "]
["            Power unit cost includes fuel, labour, and margin for tractor."]
[]
[]
[]
[]
["Vertical Tillage Tools"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)","Work Rate\n(acre/hr)","Custom Rate\n($/acre)"]
[]
[]
["Compact, high-"]
["speed disk"]
["Small"]
[{"$f":"DATA!E138","v":"10-30 FT"},{"$f":"DATA!F138","v":130000},null,{"$f":"DATA!AF138","v":68.052529397174183},{"$f":"DATA!AG138","v":47.84},{"$f":"DATA!AH138","v":17.383879409576128},{"$f":"DATA!AI138","v":133},{"$f":"DATA!AM138","v":261},{"$f":"DATA!AN138","v":394},{"$f":"DATA!AD138","v":16},{"$f":"DATA!AO138","v":25}]
[null,null,null,null,null,null,null,"(400 hp)"]
["Large"]
[{"$f":"DATA!E139","v":"31-50 FT"},{"$f":"DATA!F139","v":230000},null,{"$f":"DATA!AF139","v":120.40062893346203},{"$f":"DATA!AG139","v":84.64},{"$f":"DATA!AH139","v":30.756094340019303},{"$f":"DATA!AI139","v":236},{"$f":"DATA!AM139","v":338},{"$f":"DATA!AN139","v":574},{"$f":"DATA!AD139","v":31},{"$f":"DATA!AO139","v":19}]
[null,null,null,null,null,null,null,"(550+ hp)"]
["Heavy duty, "]
["compact high-"]
["speed disk"]
["Small"]
[{"$f":"DATA!E140","v":"10-25 FT"},{"$f":"DATA!F140","v":165000},null,{"$f":"DATA!AF140","v":86.374364234874918},{"$f":"DATA!AG140","v":60.72},{"$f":"DATA!AH140","v":22.064154635231237},{"$f":"DATA!AI140","v":169},{"$f":"DATA!AM140","v":303},{"$f":"DATA!AN140","v":472},{"$f":"DATA!AD140","v":14},{"$f":"DATA!AO140","v":34}]
[null,null,null,null,null,null,null,"(500 hp)"]
["Large"]
[{"$f":"DATA!E141","v":"26-40 FT"},{"$f":"DATA!F141","v":275000},null,{"$f":"DATA!AF141","v":143.95727372479155},{"$f":"DATA!AG141","v":101.2},{"$f":"DATA!AH141","v":36.773591058718729},{"$f":"DATA!AI141","v":282},{"$f":"DATA!AM141","v":338},{"$f":"DATA!AN141","v":620},{"$f":"DATA!AD141","v":26},{"$f":"DATA!AO141","v":24}]
[null,null,null,null,null,null,null,"(550+ hp)"]
[{"$f":"\"Compact annual hours of use: \"&DATA!Y138","v":"Compact annual hours of use: 100"}]
[{"$f":"\"Heavy duty annual hours of use: \"&DATA!Y140","v":"Heavy duty annual hours of use: 100"}]
["Notes: Power units are four-wheel drive tractors."]
["            Power unit cost includes fuel, labour, and margin for tractor."]

{"sheet":"Soil Prep- Land Roller","index":31,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":true,"merged":[[36,6,36,7],[34,0,34,2],[32,6,32,7],[35,6,35,7],[34,6,34,7],[30,6,30,7],[31,6,31,7],[25,6,25,7],[33,6,33,7],[35,0,35,2],[32,0,33,2],[26,6,26,7],[29,6,29,7],[29,0,30,2],[31,0,31,2],[24,6,24,7],[27,6,27,7],[28,6,28,7],[25,0,25,2],[28,0,28,2],[26,0,26,2],[15,0,15,10],[20,0,22,2],[23,0,23,2],[20,6,22,7],[23,6,23,7],[20,3,22,3],[20,4,22,4],[20,5,22,5],[20,8,22,8],[19,0,19,10],[20,10,22,10],[20,9,22,9],[2,0,2,10],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,0,5,0],[3,1,5,2],[3,3,5,3],[3,4,5,4],[9,0,10,0],[12,0,13,0],[3,5,5,5],[3,6,5,6],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[6,1,6,2]]}
["Soil Preparation"]
[]
["Land Roller"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)","Work Rate\n(acre/hr)","Custom Rate\n($/acre)"]
[]
[]
[{"$f":"DATA!E142","v":"20 FT (Fixed)"},{"$f":"DATA!F142","v":35000},null,{"$f":"DATA!AF142","v":24.429113116934325},{"$f":"DATA!AG142","v":4.9000000000000004},{"$f":"DATA!AH142","v":4.3993669675401481},{"$f":"DATA!AI142","v":34},{"$f":"DATA!AM142","v":128},{"$f":"DATA!AN142","v":162},{"$f":"DATA!AD142","v":9},{"$f":"DATA!AO142","v":18}]
[null,null,null,null,null,null,null,"(100 hp)"]
[]
[{"$f":"DATA!E143","v":"40-50 FT\n(3 section)"},{"$f":"DATA!F143","v":85000},null,{"$f":"DATA!AF143","v":59.327846141126223},{"$f":"DATA!AG143","v":11.9},{"$f":"DATA!AH143","v":10.684176921168932},{"$f":"DATA!AI143","v":82},{"$f":"DATA!AM143","v":227},{"$f":"DATA!AN143","v":309},{"$f":"DATA!AD143","v":26},{"$f":"DATA!AO143","v":12}]
[null,null,null,null,null,null,null,"(225+ hp)"]
[]
[{"$f":"DATA!E144","v":"55-75 FT\n(5 section)"},{"$f":"DATA!F144","v":125000},null,{"$f":"DATA!AF144","v":87.246832560479746},{"$f":"DATA!AG144","v":17.5},{"$f":"DATA!AH144","v":15.712024884071962},{"$f":"DATA!AI144","v":120},{"$f":"DATA!AM144","v":261},{"$f":"DATA!AN144","v":381},{"$f":"DATA!AD144","v":38},{"$f":"DATA!AO144","v":10}]
[null,null,null,null,null,null,null,"(400 hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y142","v":"Annual hours of use: 75"}]
["Notes:  Power unit cost includes fuel, labour, and margin for tractor. "]
[]
[]
[]
["Land Scraper"]
["Machine Size",null,null,"Purchase Price","Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)",null,"Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)"]
[]
[]
[{"$f":"DATA!E145","v":"10.0-15.0 CU. yard"},null,null,{"$f":"DATA!F145","v":95000},{"$f":"DATA!AF145","v":112.45173639868364},{"$f":"DATA!AG145","v":31.231249999999999},{"$f":"DATA!AH145","v":21.552447959802542},null,{"$f":"DATA!AI145","v":165},{"$f":"DATA!AM145","v":261},{"$f":"DATA!AN145","v":426}]
[null,null,null,null,null,null,null,null,null,"(400 hp)"]
[]
[{"$f":"DATA!E146","v":"15.0+ CU. yard"},null,null,{"$f":"DATA!F146","v":155000},{"$f":"DATA!AF146","v":183.47388570311537},{"$f":"DATA!AG146","v":50.956249999999997},{"$f":"DATA!AH146","v":35.164520355467303},null,{"$f":"DATA!AI146","v":270},{"$f":"DATA!AM146","v":338},{"$f":"DATA!AN146","v":608}]
[null,null,null,null,null,null,null,null,null,"(550 hp)"]
[]
[{"$f":"DATA!E147","v":"Pull Dozer\n15.0-20.0 CU. yard"},null,null,{"$f":"DATA!F147","v":125000},{"$f":"DATA!AF147","v":147.96281105089952},{"$f":"DATA!AG147","v":41.09375},{"$f":"DATA!AH147","v":28.358484157634926},null,{"$f":"DATA!AI147","v":217},{"$f":"DATA!AM147","v":261},{"$f":"DATA!AN147","v":478}]
[null,null,null,null,null,null,null,null,null,"(400 hp)"]
[]
[{"$f":"DATA!E148","v":"Pull Dozer\n 21.0+ CU. yard"},null,null,{"$f":"DATA!F148","v":190000},{"$f":"DATA!AF148","v":224.90347279736727},{"$f":"DATA!AG148","v":62.462499999999999},{"$f":"DATA!AH148","v":43.104895919605084},null,{"$f":"DATA!AI148","v":330},{"$f":"DATA!AM148","v":338},{"$f":"DATA!AN148","v":668}]
[null,null,null,null,null,null,null,null,null,"(550 hp)"]
[]
[{"$f":"DATA!E149","v":"Rotary Ditcher"},null,null,{"$f":"DATA!F149","v":115000},{"$f":"DATA!AF149","v":136.12578616682754},{"$f":"DATA!AG149","v":37.806249999999999},{"$f":"DATA!AH149","v":26.089805425024132},null,{"$f":"DATA!AI149","v":200},{"$f":"DATA!AM149","v":261},{"$f":"DATA!AN149","v":461}]
[null,null,null,null,null,null,null,null,null,"(400 hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y145","v":"Annual hours of use: 80"}]
["Notes:  Power unit cost includes fuel, labour, and margin for tractor. "]

{"sheet":"Sprayers High Clearance","index":32,"n_rows":48,"n_cols":11,"rows_kept":48,"cut":false,"hidden":true,"merged":[[17,5,19,5],[17,6,19,6],[17,7,19,7],[16,0,16,7],[17,0,19,0],[17,1,19,1],[17,2,19,2],[17,3,19,3],[17,4,19,4],[3,5,5,5],[3,6,5,6],[2,0,2,7],[3,7,5,7],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[36,0,36,7],[37,0,39,0],[37,1,39,1],[37,2,39,2],[37,3,39,3],[37,4,39,4],[37,5,39,5],[37,6,39,6],[37,7,39,7]]}
[null,null,null,null,null,null,null,"Sprayers"]
[]
["High Clearance Sprayer"]
["Machine Size","Purchase Price","Litre / Hour","Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Fuel Cost\n($/hr)"]
[]
[]
[{"$f":"DATA!D165","v":"800 US gal, 90 FT boom"},{"$f":"DATA!F165","v":575000},{"$f":"DATA!AA165","v":41},{"$f":"DATA!AF165","v":380.71653190522147},{"$f":"DATA!AG165","v":120.91428571428571},{"$f":"DATA!AH165","v":75.244622642926075},{"$f":"DATA!AI165","v":577},{"$f":"DATA!AJ165","v":49.199999999999996}]
[]
[{"$f":"DATA!D166","v":"1000 US gal, 100 FT boom"},{"$f":"DATA!F166","v":625000},{"$f":"DATA!AA166","v":52},{"$f":"DATA!AF166","v":413.8223172882843},{"$f":"DATA!AG166","v":131.42857142857142},{"$f":"DATA!AH166","v":81.787633307528353},{"$f":"DATA!AI166","v":627},{"$f":"DATA!AJ166","v":62.4}]
[]
[{"$f":"DATA!D167","v":"1200 US gal, 120 FT boom"},{"$f":"DATA!F167","v":725000},{"$f":"DATA!AA167","v":61},{"$f":"DATA!AF167","v":480.03388805440983},{"$f":"DATA!AG167","v":152.45714285714286},{"$f":"DATA!AH167","v":94.873654636732894},{"$f":"DATA!AI167","v":727},{"$f":"DATA!AJ167","v":73.2}]
[]
[{"$f":"DATA!D168","v":"1600 US gal, 130 FT boom"},{"$f":"DATA!F168","v":825000},{"$f":"DATA!AA168","v":70},{"$f":"DATA!AF168","v":546.2454588205353},{"$f":"DATA!AG168","v":173.48571428571429},{"$f":"DATA!AH168","v":107.95967596593744},{"$f":"DATA!AI168","v":828},{"$f":"DATA!AJ168","v":84}]
[]
[null,null,null,null,null,null,null,null,null,null," "]
[]
["High Clearance Sprayer (continued)"]
["Machine Size","Purchase Price","Litre / Hour","Labour Cost\n($/hr)","Margin on Labour & Fuel\n($/hr)","Custom Rate\n($/hr)","Work Rate\n(acre/hr)","Custom Rate\n($/acre)"]
[]
[]
[{"$f":"A7","v":"800 US gal, 90 FT boom"},{"$f":"DATA!F165","v":575000},{"$f":"DATA!AA165","v":41},{"$f":"DATA!AK165","v":28},{"$f":"DATA!AL165","v":11.579999999999998},{"$f":"DATA!AN165","v":666},{"$f":"DATA!AD165","v":70},{"$f":"DATA!AO165","v":9.5}]
[]
[{"$f":"A9","v":"1000 US gal, 100 FT boom"},{"$f":"DATA!F166","v":625000},{"$f":"DATA!AA166","v":52},{"$f":"DATA!AK166","v":28},{"$f":"DATA!AL166","v":13.56},{"$f":"DATA!AN166","v":731},{"$f":"DATA!AD166","v":78},{"$f":"DATA!AO166","v":9.25}]
[]
[{"$f":"A11","v":"1200 US gal, 120 FT boom"},{"$f":"DATA!F167","v":725000},{"$f":"DATA!AA167","v":61},{"$f":"DATA!AK167","v":28},{"$f":"DATA!AL167","v":15.18},{"$f":"DATA!AN167","v":843},{"$f":"DATA!AD167","v":93},{"$f":"DATA!AO167","v":9}]
[]
[{"$f":"A13","v":"1600 US gal, 130 FT boom"},{"$f":"DATA!F168","v":825000},{"$f":"DATA!AA168","v":70},{"$f":"DATA!AK168","v":28},{"$f":"DATA!AL168","v":16.8},{"$f":"DATA!AN168","v":957},{"$f":"DATA!AD168","v":101},{"$f":"DATA!AO168","v":9.5}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y165","v":"Annual hours of use: 175"}]
["Notes: Fuel type is diesel with a 75% load assumption. To calculate fuel consumption with alternative load, refer to Appendix E."]
[]
[{"$f":"\"The cost of hauling water is not included in the above rates.  For \"&'Sprayer Water Calc'!I5&\" gallons/acre add $\"&TEXT('Sprayer Water Calc'!I26,\"0.00\")&\"/acre, and for \"&'Sprayer Water Calc'!J5&\" gallons/acre add $\"&TEXT('Sprayer Water Calc'!J26,\"0.00\")&\"/acre. \"","v":"The cost of hauling water is not included in the above rates.  For 10 gallons/acre add $1.50/acre, and for 20 gallons/acre add $3.00/acre. "}]
[{"$f":"\"Estimated custom rates at 10 gallons/acre with water hauling included are $\"&TEXT(ROUND('Sprayer Water Calc'!I26+MIN(H21,H23,H25,H27),2),\"0.00\")&\"/acre to $\"&TEXT(ROUND('Sprayer Water Calc'!I26+MAX(H21,H23,H25,H27),2),\"0.00\")&\"/acre. \"","v":"Estimated custom rates at 10 gallons/acre with water hauling included are $10.50/acre to $11.00/acre. "}]
["These rates are not intended to be compared to commercial custom spraying rates. Refer to the introduction of this guide for more information. "]
[]
[]
["Water Hauling"]
["Machine Size","Purchase Price","Litre / Hour","Ownership Cost\n($/hr)","Repair\n& Maint.\n(R&M) Cost\n($/hr)","Fuel Cost           ($/hr)","Labour Cost\n($/hr)","Custom Rate                     ($/acre)"]
[]
[]
[{"$f":"DATA!A199&\"- \"&'Sprayer Water Calc'!H5&\" gallons/ac\"","v":"Water Truck - 5 gallons/ac"},{"$f":"DATA!F199","v":160000},{"$f":"DATA!AA199","v":27},{"$f":"DATA!AF199","v":86.57938200921204},{"$f":"DATA!AG199","v":28.8},{"$f":"DATA!AJ199","v":32.4},{"$f":"DATA!AK199","v":28},{"$f":"'Sprayer Water Calc'!H26","v":0.75}]
[]
[{"$f":"DATA!A199&\"- \"&'Sprayer Water Calc'!I5&\" gallons/ac\"","v":"Water Truck - 10 gallons/ac"},{"$f":"DATA!F199","v":160000},{"$f":"DATA!AA199","v":27},{"$f":"DATA!AF199","v":86.57938200921204},{"$f":"DATA!AG199","v":28.8},{"$f":"DATA!AJ199","v":32.4},{"$f":"DATA!AK199","v":28},{"$f":"'Sprayer Water Calc'!I26","v":1.5}]
[]
[{"$f":"DATA!A199&\"- \"&'Sprayer Water Calc'!J5&\" gallons/ac\"","v":"Water Truck - 20 gallons/ac"},{"$f":"DATA!F199","v":160000},{"$f":"DATA!AA199","v":27},{"$f":"DATA!AF199","v":86.57938200921204},{"$f":"DATA!AG199","v":28.8},{"$f":"DATA!AJ199","v":32.4},{"$f":"DATA!AK199","v":28},{"$f":"'Sprayer Water Calc'!J26","v":3}]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y199","v":"Annual hours of use: 175"}]
[{"$f":"\"Based on truck and equipment cost of $\"&TEXT(DATA!F199,\"#,###\")&\",  $\"&'Sprayer Water Calc'!G14&\" cost and \"&'Sprayer Water Calc'!G13&\" minutes per \"&TEXT('Sprayer Water Calc'!G9,\"#,###\")&\" gallon load of water, incl. labour and fuel costs.\"","v":"Based on truck and equipment cost of $160,000,  $20 cost and 75 minutes per 2,400 gallon load of water, incl. labour and fuel costs."}]

{"sheet":"Misc. Post Pounder, Feed Mixers","index":33,"n_rows":52,"n_cols":9,"rows_kept":52,"cut":false,"hidden":true,"merged":[[41,0,42,0],[44,0,45,0],[47,0,48,0],[31,4,33,4],[31,5,33,5],[31,1,33,2],[48,1,48,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[31,6,33,6],[31,7,33,7],[31,8,33,8],[30,0,30,8],[31,0,33,0],[31,3,33,3],[24,1,24,2],[25,1,25,2],[26,1,26,2],[23,1,23,2],[21,1,21,2],[22,1,22,2],[17,0,17,8],[18,0,20,0],[18,3,20,3],[18,4,20,4],[18,5,20,5],[18,6,20,6],[18,7,20,7],[18,8,20,8],[18,1,20,2],[2,0,2,8],[3,0,5,0],[3,3,5,3],[3,9,5,9],[3,1,5,2],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[11,1,11,2],[9,1,9,2],[10,1,10,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]]}
["Miscellaneous"]
[]
["Post Pounders"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)"]
[]
[]
[{"$f":"DATA!E169","v":"3-point hitch mount"},{"$f":"DATA!F169","v":13000},null,{"$f":"DATA!AF169","v":17.013132349293549},{"$f":"DATA!AG169","v":6.8250000000000002},{"$f":"DATA!AH169","v":3.5757198523940321},{"$f":"DATA!AI169","v":27},{"$f":"DATA!AM169","v":111},{"$f":"DATA!AN169","v":138}]
[null,null,null,null,null,null,null,"(55 hp)"]
[{"$f":"DATA!D170","v":"Trailer mounted with engine"},{"$f":"DATA!F170","v":25000},null,{"$f":"DATA!AF170","v":32.717562210179906},{"$f":"DATA!AG170","v":13.125},{"$f":"DATA!AH170","v":6.8763843315269861},{"$f":"DATA!AI170","v":53},{"$f":"DATA!AM170","v":111},{"$f":"DATA!AN170","v":164}]
[null,null,null,null,null,null,null,"(55 hp)"]
[{"$f":"DATA!E171","v":"Skid steer mounted"},{"$f":"DATA!F171","v":17500},null,{"$f":"DATA!AF171","v":22.902293547125929},{"$f":"DATA!AG171","v":9.1875},{"$f":"DATA!AH171","v":4.8134690320688893},{"$f":"DATA!AI171","v":37},{"$f":"DATA!AM171","v":111},{"$f":"DATA!AN171","v":148}]
[null,null,null,null,null,null,null,"(55 hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y169","v":"Annual hours of use: 40"}]
["Notes: The power units for all post pounders are two-wheel drive tractors. Note that the smallest two-wheel drive tractor available in this guide is "]
["            100hp so power unit cost for equipment that requires a smaller power unit may be over-estimated. "]
["            Power unit cost includes fuel, labour, and margin for tractor."]
[]
["Vertical Feed Mixer"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)"]
[]
[]
[{"$f":"DATA!E179","v":"280-360 cubic FT"},{"$f":"DATA!F179","v":57000},null,{"$f":"DATA!AF179","v":18.942277823789382},{"$f":"DATA!AG179","v":7.4955000000000007},{"$f":"DATA!AH179","v":3.965666673568407},{"$f":"DATA!AI179","v":30},{"$f":"DATA!AM179","v":128},{"$f":"DATA!AN179","v":158}]
[null,null,null,null,null,null,null,"(110 hp)"]
[{"$f":"DATA!E180","v":"500-750 cubic FT"},{"$f":"DATA!F180","v":100000},null,{"$f":"DATA!AF180","v":33.232066357525227},{"$f":"DATA!AG180","v":13.15},{"$f":"DATA!AH180","v":6.9573099536287835},{"$f":"DATA!AI180","v":53},{"$f":"DATA!AM180","v":166},{"$f":"DATA!AN180","v":219}]
[null,null,null,null,null,null,null,"(160 hp)"]
[{"$f":"DATA!E181","v":"830-1,150 cubic FT"},{"$f":"DATA!F181","v":125000},null,{"$f":"DATA!AF181","v":41.54008294690653},{"$f":"DATA!AG181","v":16.4375},{"$f":"DATA!AH181","v":8.6966374420359784},{"$f":"DATA!AI181","v":67},{"$f":"DATA!AM181","v":227},{"$f":"DATA!AN181","v":294}]
[null,null,null,null,null,null,null,"(225+ hp)"]
[{"$f":"\"Annual hours of use: \"&DATA!Y179","v":"Annual hours of use: 200"}]
["Notes: The power units for all vertical feed mixers are front wheel assist tractors. Power unit cost includes fuel, labour, and margin for tractor."]
[]
["Grinder Mixers, Feed Mixers, and Bale Processors"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)"]
[]
[]
["Grinder Mixers"]
[{"$f":"DATA!E183","v":"140-165 bu"},{"$f":"DATA!F183","v":125000},null,{"$f":"DATA!AF183","v":41.54008294690653},{"$f":"DATA!AG183","v":19.6875},{"$f":"DATA!AH183","v":9.1841374420359791},{"$f":"DATA!AI183","v":70},{"$f":"DATA!AM183","v":128},{"$f":"DATA!AN183","v":198}]
[null,null,null,null,null,null,null,"(120 hp)"]
[]
[{"$f":"DATA!E184","v":"200-275 bu"},{"$f":"DATA!F184","v":185000},null,{"$f":"DATA!AF184","v":61.479322761421663},{"$f":"DATA!AG184","v":29.137499999999999},{"$f":"DATA!AH184","v":13.592523414213249},{"$f":"DATA!AI184","v":104},{"$f":"DATA!AM184","v":166},{"$f":"DATA!AN184","v":270}]
[null,null,null,null,null,null,null,"(200 hp)"]
["Feed Mixers"]
[{"$f":"DATA!E182","v":"Two 6 FT bale, \n40 bu grain"},{"$f":"DATA!F182","v":65000},null,{"$f":"DATA!AF182","v":21.60084313239139},{"$f":"DATA!AG182","v":10.237500000000001},{"$f":"DATA!AH182","v":4.775751469858708},{"$f":"DATA!AI182","v":37},{"$f":"DATA!AM182","v":128},{"$f":"DATA!AN182","v":165}]
[null,null,null,null,null,null,null,"(100 hp)"]
["Bale Processors"]
[{"$f":"DATA!E185","v":"Two 6 FT round bale"},{"$f":"DATA!F185","v":48000},null,{"$f":"DATA!AF185","v":15.95139185161211},{"$f":"DATA!AG185","v":7.56},{"$f":"DATA!AH185","v":3.5267087777418165},{"$f":"DATA!AI185","v":27},{"$f":"DATA!AM185","v":128},{"$f":"DATA!AN185","v":155}]
[null,null,null,null,null,null,null,"(155 hp)"]
[]
[{"$f":"DATA!E186","v":"Six 6 FT round bale"},{"$f":"DATA!F186","v":75000},null,{"$f":"DATA!AF186","v":24.92404976814392},{"$f":"DATA!AG186","v":11.8125},{"$f":"DATA!AH186","v":5.5104824652215871},{"$f":"DATA!AI186","v":42},{"$f":"DATA!AM186","v":166},{"$f":"DATA!AN186","v":208}]
[null,null,null,null,null,null,null,"(175 hp)"]
[{"$f":"\"Grinder / Feed mixer annual Hours of Use: \"&DATA!Y182","v":"Grinder / Feed mixer annual Hours of Use: 200"},null,null,{"$f":"\"Bale processor annual Hours of Use: \"&DATA!Y185","v":"Bale processor annual Hours of Use: 200"}]
["Note: The power units for all grinder mixers, feed mixers, and bale processors are front wheel assist tractors. "]
["          Power unit cost includes fuel, labour, and margin for tractor."]

{"sheet":"Misc. Grain Bagger, Conveyor ","index":34,"n_rows":47,"n_cols":11,"rows_kept":47,"cut":false,"hidden":true,"merged":[[43,0,45,0],[37,4,39,4],[37,5,39,5],[37,6,39,6],[37,7,39,7],[25,10,27,10],[33,0,34,9],[37,0,39,0],[37,1,39,1],[37,2,39,2],[37,3,39,3],[37,8,39,8],[37,9,39,9],[25,6,27,6],[25,7,27,7],[25,0,27,1],[25,8,27,8],[25,9,27,9],[37,10,39,10],[19,3,19,4],[20,3,20,4],[18,3,18,4],[3,10,5,10],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[14,8,16,8],[3,3,5,4],[6,3,6,4],[8,3,8,4],[7,3,7,4],[9,3,9,4],[2,0,2,10],[13,0,13,10],[14,3,16,4],[17,3,17,4],[6,0,6,2],[8,0,8,2],[7,0,7,2],[9,0,9,2],[14,9,16,9],[14,10,16,10],[14,5,16,5],[14,6,16,6],[14,7,16,7],[18,0,18,2],[20,0,20,2],[24,0,24,10],[36,0,36,10],[3,0,5,1],[14,0,16,1],[17,0,17,2],[19,0,19,2],[25,3,27,4],[28,3,28,4],[30,3,30,4],[29,3,29,4],[31,3,31,4],[28,0,28,2],[30,0,30,2],[25,5,27,5]]}
[null,null,null,null,null,null,null,null,null,null,"Miscellaneous"]
[]
["Grain Bag Loader"]
["Machine Size",null,null,"Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)"]
[]
[]
[{"$f":"DATA!E63","v":"10 FT Bagger"},null,null,{"$f":"DATA!F63","v":70000},null,{"$f":"DATA!AF63","v":56.406116125669151},{"$f":"DATA!AG63","v":14.7},{"$f":"DATA!AH63","v":10.665917418850372},{"$f":"DATA!AI63","v":82},{"$f":"DATA!AM63","v":111},{"$f":"DATA!AN63","v":193}]
[null,null,null,null,null,null,null,null,null,"(60 hp)"]
[{"$f":"DATA!E64","v":"12 FT Bagger"},null,null,{"$f":"DATA!F64","v":90000},null,{"$f":"DATA!AF64","v":72.522149304431764},{"$f":"DATA!AG64","v":18.900000000000002},{"$f":"DATA!AH64","v":13.713322395664765},{"$f":"DATA!AI64","v":105},{"$f":"DATA!AM64","v":122},{"$f":"DATA!AN64","v":227}]
[null,null,null,null,null,null,null,null,null,"(125 hp)"]
[{"$f":"\"Annual Hours of Use: \"&DATA!Y63","v":"Annual Hours of Use: 100"}]
["Note: Power unit cost includes fuel, labour, and margin for tractor. Additional labour to operate bagger should be added if required."]
[]
["Grain Bag Extractor"]
["Machine Size",null,null,"Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)"]
[]
[]
[{"$f":"DATA!E65","v":"10 FT Unloader"},null,null,{"$f":"DATA!F65","v":70000},null,{"$f":"DATA!AF65","v":56.406116125669151},{"$f":"DATA!AG65","v":14.7},{"$f":"DATA!AH65","v":10.665917418850372},{"$f":"DATA!AI65","v":82},{"$f":"DATA!AM65","v":111},{"$f":"DATA!AN65","v":193}]
[null,null,null,null,null,null,null,null,null,"(60 hp)"]
[{"$f":"DATA!E66","v":"12 FT Unloader"},null,null,{"$f":"DATA!F66","v":90000},null,{"$f":"DATA!AF66","v":72.522149304431764},{"$f":"DATA!AG66","v":18.900000000000002},{"$f":"DATA!AH66","v":13.713322395664765},{"$f":"DATA!AI66","v":105},{"$f":"DATA!AM66","v":122},{"$f":"DATA!AN66","v":227}]
[null,null,null,null,null,null,null,null,null,"(100 hp)"]
[{"$f":"\"Annual Hours of Use: \"&DATA!Y66","v":"Annual Hours of Use: 100"}]
["Note: Power unit cost includes fuel, labour, and margin for tractor. Additional labour to operate extractor should be added if required."]
[]
["Belt Grain Conveyor (PTO)"]
["Machine Size",null,null,"Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)"]
[]
[]
[{"$f":"DATA!E61","v":"20-24 in. (90 FT, non swing)"},null,null,{"$f":"DATA!F61","v":55000},null,{"$f":"DATA!AF61","v":52.082909489916631},{"$f":"DATA!AG61","v":12.154999999999999},{"$f":"DATA!AH61","v":9.6356864234874937},{"$f":"DATA!AI61","v":74},{"$f":"DATA!AM61","v":111},{"$f":"DATA!AN61","v":185}]
[null,null,null,null,null,null,null,null,null,"(100 hp)"]
[{"$f":"DATA!E62","v":"20-24 in. (100+ FT, swing away)"},null,null,{"$f":"DATA!F62","v":85000},null,{"$f":"DATA!AF62","v":80.491769211689331},{"$f":"DATA!AG62","v":18.784999999999997},{"$f":"DATA!AH62","v":14.891515381753399},{"$f":"DATA!AI62","v":114},{"$f":"DATA!AM62","v":128},{"$f":"DATA!AN62","v":242}]
[null,null,null,null,null,null,null,null,null,"(130 hp)"]
[{"$f":"\"Annual Hours of Use: \"&DATA!Y61","v":"Annual Hours of Use: 100"}]
[{"$f":"\"Power unit cost includes fuel, labour, and margin. To obtain a total cost for auger, power unit, and fuel (but not labour), subtract $\"&TEXT(Labour+(Labour*Margin_percentage),\"#.00\")&\" from the Custom Rate ($\"&Labour&\"/hr labour plus \"&Margin_percentage*100&\"% margin).\"","v":"Power unit cost includes fuel, labour, and margin. To obtain a total cost for auger, power unit, and fuel (but not labour), subtract $32.20 from the Custom Rate ($28/hr labour plus 15% margin)."}]
[]
[]
["Grain Trucks"]
["Machine Size","Purchase Price","Litre / Hour","Ownership Cost\n($/hr)","Repair\n& Maint.\n(R&M)\nCost\n($/hr)","Margin on Ownership and R&M\n($/hr)","Rental Rate    ($/hr)","Fuel Cost           ($/hr)","Labour Cost\n($/hr)","Margin on Labour & Fuel\n($/hr)","Custom Rate                     ($/hr)"]
[]
[]
[]
[{"$f":"DATA!D187","v":"Tandem"},{"$f":"DATA!F187","v":230000},{"$f":"DATA!AA187","v":27},{"$f":"DATA!AF187","v":101.91167016307736},{"$f":"DATA!AG187","v":40.326666666666668},{"$f":"DATA!AH187","v":21.335750524461602},{"$f":"DATA!AI187","v":164},{"$f":"DATA!AJ187","v":32.4},{"$f":"DATA!AK187","v":28},{"$f":"DATA!AL187","v":9.0599999999999987},{"$f":"DATA!AN187","v":233}]
[]
[{"$f":"DATA!D188","v":"Truck and 40FT Straight Trailer"},{"$f":"DATA!F188","v":320000},{"$f":"DATA!AA188","v":32},{"$f":"DATA!AF188","v":141.79014979210763},{"$f":"DATA!AG188","v":56.106666666666669},{"$f":"DATA!AH188","v":29.684522468816144},{"$f":"DATA!AI188","v":228},{"$f":"DATA!AJ188","v":38.4},{"$f":"DATA!AK188","v":28},{"$f":"DATA!AL188","v":9.9600000000000009},{"$f":"DATA!AN188","v":304}]
[]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y187","v":"Annual hours of use: 150"}]

{"sheet":"Misc. Spreader Loader","index":35,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":true,"merged":[[43,6,45,7],[46,6,46,7],[47,6,47,7],[42,0,42,8],[43,0,45,0],[43,1,45,2],[43,3,45,3],[43,8,45,8],[43,4,45,5],[46,4,46,5],[47,4,47,5],[46,1,46,2],[47,1,47,2],[37,1,37,2],[38,1,38,2],[33,0,33,8],[34,0,36,0],[34,1,36,2],[34,3,36,3],[34,4,36,4],[34,5,36,5],[34,6,36,6],[34,7,36,7],[34,8,36,8],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[29,1,29,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[17,1,17,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[27,0,29,0],[24,0,26,0],[2,0,2,8],[3,0,5,0],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[54,0,55,0],[54,1,54,2],[50,0,50,8],[51,0,53,0],[51,1,53,2],[51,3,53,3],[51,4,53,4],[51,5,53,5],[51,6,53,6],[51,7,53,7],[51,8,53,8],[59,0,60,8],[59,31,59,33],[56,0,57,0],[56,1,56,2],[57,1,57,2]]}
["Miscellaneous"]
[]
["Manure Spreader (Solid)"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)"]
[]
[]
[{"$f":"DATA!E189","v":"250-299 cubic FT"},{"$f":"DATA!F189","v":61000},null,{"$f":"DATA!AF189","v":57.764681434271168},{"$f":"DATA!AG189","v":28.181999999999999},{"$f":"DATA!AH189","v":12.892002215140675},{"$f":"DATA!AI189","v":99},{"$f":"DATA!AM189","v":128},{"$f":"DATA!AN189","v":227}]
["chain unload",null,null,null,null,null,null,"(120 hp)"]
[]
[{"$f":"DATA!E190","v":"300-399 cubic FT"},{"$f":"DATA!F190","v":65000},null,{"$f":"DATA!AF190","v":61.552529397174183},{"$f":"DATA!AG190","v":30.03},{"$f":"DATA!AH190","v":13.737379409576127},{"$f":"DATA!AI190","v":105},{"$f":"DATA!AM190","v":128},{"$f":"DATA!AN190","v":233}]
["chain unload",null,null,null,null,null,null,"(125 hp)"]
[]
[{"$f":"DATA!E191","v":"400-500 cubic FT"},{"$f":"DATA!F191","v":74000},null,{"$f":"DATA!AF191","v":70.075187313705996},{"$f":"DATA!AG191","v":34.187999999999995},{"$f":"DATA!AH191","v":15.6394780970559},{"$f":"DATA!AI191","v":120},{"$f":"DATA!AM191","v":128},{"$f":"DATA!AN191","v":248}]
["chain unload",null,null,null,null,null,null,"(150 hp)"]
[]
[{"$f":"DATA!E192","v":"300-399 cubic FT"},{"$f":"DATA!F192","v":70000},null,{"$f":"DATA!AF192","v":66.287339350802981},{"$f":"DATA!AG192","v":32.340000000000003},{"$f":"DATA!AH192","v":14.794100902620446},{"$f":"DATA!AI192","v":113},{"$f":"DATA!AM192","v":128},{"$f":"DATA!AN192","v":241}]
["side discharge",null,null,null,null,null,null,"(150 hp)"]
[]
[{"$f":"DATA!E193","v":"400-500 cubic FT"},{"$f":"DATA!F193","v":90000},null,{"$f":"DATA!AF193","v":85.226579165318114},{"$f":"DATA!AG193","v":41.58},{"$f":"DATA!AH193","v":19.020986874797718},{"$f":"DATA!AI193","v":146},{"$f":"DATA!AM193","v":166},{"$f":"DATA!AN193","v":312}]
["side discharge",null,null,null,null,null,null,"(180 hp)"]
[]
[{"$f":"DATA!E194","v":"500+ cubic FT"},{"$f":"DATA!F194","v":100000},null,{"$f":"DATA!AF194","v":94.696199072575695},{"$f":"DATA!AG194","v":46.2},{"$f":"DATA!AH194","v":21.134429860886357},{"$f":"DATA!AI194","v":162},{"$f":"DATA!AM194","v":166},{"$f":"DATA!AN194","v":328}]
["side discharge",null,null,null,null,null,null,"(200 hp)"]
[]
[{"$f":"DATA!D195","v":"250-300 cubic FT, hyd. push, vert. beaters (requires 150 hp)"},{"$f":"DATA!F195","v":80000},null,{"$f":"DATA!AF195","v":75.756959258060533},{"$f":"DATA!AG195","v":36.96},{"$f":"DATA!AH195","v":16.907543888709082},{"$f":"DATA!AI195","v":130},{"$f":"DATA!AM195","v":128},{"$f":"DATA!AN195","v":258}]
[null,null,null,null,null,null,null,"(150 hp)"]
[]
[{"$f":"DATA!D196","v":"400-500 cubic FT, hyd. push, vert. beaters (requires 200 hp)"},{"$f":"DATA!F196","v":100000},null,{"$f":"DATA!AF196","v":94.696199072575695},{"$f":"DATA!AG196","v":46.2},{"$f":"DATA!AH196","v":21.134429860886357},{"$f":"DATA!AI196","v":162},{"$f":"DATA!AM196","v":166},{"$f":"DATA!AN196","v":328}]
[null,null,null,null,null,null,null,"(200hp)"]
[]
[{"$f":"\"Annual hours of use: \"&DATA!Y196","v":"Annual hours of use: 100"}]
["Notes: Power units for all manure spreaders are front wheel assist tractors. Power unit cost includes fuel, labour, and margin for tractor. "]
[]
["Front End Loader"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)"]
[]
[]
[{"$f":"DATA!D172","v":"For 100-159 hp tractor"},{"$f":"DATA!F172","v":28000},null,{"$f":"DATA!AF172","v":14.657467870160598},{"$f":"DATA!AG172","v":9.7160000000000011},{"$f":"DATA!AH172","v":3.6560201805240897},{"$f":"DATA!AI172","v":28},{"$f":"DATA!AM172","v":128},{"$f":"DATA!AN172","v":156}]
[{"$f":"DATA!D173","v":"For 160-224 hp tractor"},{"$f":"DATA!F173","v":49000},null,{"$f":"DATA!AF173","v":25.650568772781043},{"$f":"DATA!AG173","v":17.003},{"$f":"DATA!AH173","v":6.3980353159171566},{"$f":"DATA!AI173","v":49},{"$f":"DATA!AM173","v":166},{"$f":"DATA!AN173","v":215}]
[{"$f":"\"Annual hours of use: \"&DATA!Y172","v":"Annual hours of use: 100"}]
["Notes:  The power unit cost includes fuel, labour, and margin for front wheel assist tractors."]
[]
["Livestock Trailer"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)",null,"Margin on\nOwnership\nand R&M\n($/hr)",null,"Rental Rate\n($/hr)"]
[]
[]
[{"$f":"DATA!D177","v":"20 FT gooseneck"},{"$f":"DATA!F177","v":28000},null,{"$f":"DATA!AF177","v":18.60995716021413},{"$f":"DATA!AG177","v":5.88},null,{"$f":"DATA!AH177","v":3.6734935740321193},null,{"$f":"DATA!AI177","v":28}]
[{"$f":"DATA!D178","v":"24 FT gooseneck"},{"$f":"DATA!F178","v":52000},null,{"$f":"DATA!AF178","v":34.561349011826245},{"$f":"DATA!AG178","v":10.92},null,{"$f":"DATA!AH178","v":6.822202351773937},null,{"$f":"DATA!AI178","v":52}]
[{"$f":"\"Annual hours of use: \"&DATA!Y177","v":"Annual hours of use: 100"}]
[]
["Snow Blower"]
["Machine Size","Purchase Price",null,"Ownership Cost\n($/hr)","Repair & Maint.\n(R&M) Cost\n($/hr)","Margin on\nOwnership\nand R&M\n($/hr)","Rental Rate\n($/hr)","Power Unit Cost\n($/hr)","Custom Rate\n($/hr)"]
[]
[]
[{"$f":"DATA!D175","v":"Rear mount, 96 in. (requires 110 hp)"},{"$f":"DATA!F175","v":11000},null,{"$f":"DATA!AF175","v":11.516581897983325},{"$f":"DATA!AG175","v":2.3100000000000005},{"$f":"DATA!AH175","v":2.0739872846974987},{"$f":"DATA!AI175","v":16},{"$f":"DATA!AM175","v":128},{"$f":"DATA!AN175","v":144}]
[]
[{"$f":"DATA!D176","v":"Rear mount, 108 in. (requires 130 hp)"},{"$f":"DATA!F176","v":18000},null,{"$f":"DATA!AF176","v":18.845315833063623},{"$f":"DATA!AG176","v":3.78},{"$f":"DATA!AH176","v":3.3937973749595436},{"$f":"DATA!AI176","v":26},{"$f":"DATA!AM176","v":128},{"$f":"DATA!AN176","v":154}]
[]
[{"$f":"\"Annual Hours of Use: \"&DATA!Y174","v":"Annual Hours of Use: 50"}]
["Notes:  The power units for snow blowers are front wheel assist tractors. Note that the smallest front wheel assist tractor available in this guide is 100 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated."]

{"sheet":"Appendix A","index":36,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":true,"merged":[[55,0,56,9],[10,1,12,1],[27,0,27,1],[33,0,33,1],[38,0,38,1]]}
[null,null,null,null,null,null,null,null,null,"Appendix A"]
[]
["Hauling Grain from Field to Yard"]
[]
[null,"Truck cost - excluding labour",null,null,null,{"$f":"DATA!AI187-DATA!AH187+DATA!AJ187","v":175.06424947553839},"/hour*"]
[null,"Auger cost - 8 inch x 55' with gas engine (excluding labour)",null,null,null,{"$f":"'Harvesting Grain Power Auger'!I9","v":22},"/hour"]
[null,"Labour cost",null,null,null,{"$f":"Labour","v":28},"/hour"]
[]
["Distance from Field to Yard (miles)",null,0.5,1,1.5,2,3,4,6,10]
["TIME USE"]
["(A)","Time unload twice from one combine or once from each of two combines (min)",10,10,10,10,10,10,10,10]
[]
[]
["(B)","Travel time to yard and return (min)",4,6.5,8.5,10,12,15,21,33]
["(C)","Time truck running during unload (min)",4,4,4,4,4,4,4,4]
["(D)","Truck running time per trip (min)",{"$f":"SUM(C11:C15)","v":18},20.5,22.5,24,26,29,35,47]
["(E)","Total unload time at bin (min)",7,7,7,7,7,7,7,7]
[]
["Wait Time in Field"]
["(truck not running) (min)"]
["(F)","Hauling from one combine (min)",47,44.5,42.5,41,39,36,30,18]
["(G)","Hauling from two combines (min)",11,8.5,6.5,5,3,0,0,0]
[]
["Total Time per Trip"]
["(H)","Hauling from one combine (min) ",{"$f":"C14+C11+C17+C21","v":68},68,68,68,68,68,68,68]
["(I)","Hauling from two combines (min) ",{"$f":"C14+C17+C11+C22","v":32},32,32,32,32,32,38,50]
[]
["COMPONENT COSTS PER TRIP"]
["(J)","Truck costs per trip ",{"$f":"C16/60*$F$5","v":52.519274842661517},59.813618570808949,65.649093553326892,70.025699790215356,75.861174772733307,84.614387246510219,102.12081219406407,137.13366208917174]
["(K)","Auger costs per trip",{"$f":"C17/60*$F$6","v":2.5666666666666669},2.5666666666666669,2.5666666666666669,2.5666666666666669,2.5666666666666669,2.5666666666666669,2.5666666666666669,2.5666666666666669]
["(L)","Labour costs per trip (one combine)",{"$f":"C25/60*$F$7","v":31.733333333333334},31.733333333333334,31.733333333333334,31.733333333333334,31.733333333333334,31.733333333333334,31.733333333333334,31.733333333333334]
["(M)","Labour costs per trip (two combines)",14.933333333333334,14.933333333333334,14.933333333333334,14.933333333333334,14.933333333333334,14.933333333333334,17.733333333333334,23.333333333333336]
[]
["CUSTOM RATE ($/hr)"]
[{"$f":"\"(includes \"&Margin_percentage*100&\"% margin)\"","v":"(includes 15% margin)"}]
["(N)","Hauling from one combine",{"$f":"SUM(C29:C31)*60/C25*(1+Margin_percentage)","v":88.096028884465355},95.497642373320843,101.41893316440522,105.85990125771852,111.78119204880289,120.66312823542947,138.42700060868265,173.95474535518892]
["(O)","Hauling from two combines",{"$f":"(C29+C30+C32)*60/C26*(1+Margin_percentage)","v":150.97906137948888},166.70749004330679,179.29023297436112,188.72729017265183,201.31003310370619,220.18414750028765,222.29042214185316,224.98645368305699]
[]
["CUSTOM RATE ($/bu)"]
[{"$f":"\"(includes \"&Margin_percentage*100&\"% margin)\"","v":"(includes 15% margin)"}]
["(P)","Hauling from one combine",{"$f":"C36/300","v":0.2936534296148845},{"$f":"D36/300","v":0.31832547457773613},0.33806311054801741,0.35286633752572838,0.37260397349600965,0.40221042745143154,0.46142333536227548,0.57984915118396307]
[null,"(bu/hr = 300)"]
["(Q)","Hauling from two combines",{"$f":"C37/600","v":0.25163176896581479},{"$f":"D37/600","v":0.27784581673884468},0.29881705495726851,0.31454548362108636,0.33551672183951031,0.36697357916714607,0.37048403690308862,0.374977422805095]
[null,"(bu/hr = 600)"]
[]
["Calculations used to determine costs:"]
["D = A + B + C                               ",null,null,null,"# trips/hr one combine = (60 min/hr)/H"]
["H = A + B + E + F",null,null,null,"# trips/hr two combines = (60 min/hr)/I"]
["I = A + B + E + G",null,null,null,{"$f":"\"N = (J + K + L)*(60 min/hr)/H*\"&1+Margin_percentage","v":"N = (J + K + L)*(60 min/hr)/H*1.15"}]
[null,null,null,null,{"$f":"\"O = (J + K + M)*(60 min/hr)/I*\"&1+Margin_percentage","v":"O = (J + K + M)*(60 min/hr)/I*1.15"}]
["J = D/(60 min/hr)*(truck cost) "]
["K =E/(60 min/hr)*(auger cost)",null,null,null,"P = N/(300 bu/hr)"]
["L = H/(60 min/hr)*(labour cost)",null,null,null,"Q = O/(600 bu/hr)"]
["M = I/(60 min/hr)*(labour cost)"]
[]
[{"$f":"\"*Truck cost based on $\"&TEXT(DATA!F187,\"#,###\")&\" purchase price, \"&DATA!Y187&\" hours of annual usage, \"&DATA!Z187&\"% repair and maintenance rate, $\"&TEXT(Calculator!D16,\"0.00\")&\"/L diesel, \"&DATA!AA187&\" L/hr fuel usage, and \"&DATA!X187&\" year optimal life.\"","v":"*Truck cost based on $230,000 purchase price, 150 hours of annual usage, 2.63% repair and maintenance rate, $1.20/L diesel, 27 L/hr fuel usage, and 15 year optimal life."}]

{"sheet":"Appendix B","index":37,"n_rows":38,"n_cols":4,"rows_kept":38,"cut":false,"hidden":true,"merged":[[2,0,2,7],[19,1,20,1],[28,1,29,1],[35,0,35,6],[37,0,38,6]]}
["Appendix B"]
[]
["Rental Rates for Farm Buildings and Bins"]
[]
["To determine the fair rental rate for farm buildings, consider:"]
[]
[null,"Your Value",null,"Example"]
["Replacement cost of building",null,null,20000]
["Retained value of building (at end of years of service)",null,null,8000]
["Interest rate (opportunity cost not included)",null,null,5.5E-2]
["Repair rate (% of replacement cost)*",null,null,5.0000000000000001E-3]
["Annual insurance premium",null,null,60]
["Optimal life",null,null,30]
[]
["Calculate:"]
["A. Depreciation:"]
["(Replacement cost - Retained Value) / Optimal Life = ",null,null,"($20,000 - $8,000) / 30 = $400"]
[]
["B. Interest Cost:"]
["(Replacement cost) x (1.98 (Interest Rate) - 0.0054) / Years of Loan = ",null,null,"($20,000 x ((1.98 x 0.055) - "]
["This assumes 50% borrowed and seven-year loan",null,null,"0.0054)) / 7 = $296"]
[]
["C. Insurance:"]
["Annual insurance premiums =",null,null,{"$f":"D12","v":60}]
[]
["D. Repairs:"]
["Annual repair rate x Replacement cost = ",null,null,"(0.005 x $20,000) = $100"]
[]
["Total = A + B + C + D",null,null,"($400 + $296 + $60 + $100) = "]
[null,null,null,"$856 per year"]
[]
[]
["Total (per bushel)",null,null,"$856 per year / 3000 bu = "]
[null,null,null,"$0.29/year per bu"]
[]
["Repair rates are difficult to estimate. Steel buildings (bins and quonsets) might be 0.5% of replacement cost per year. Aeration fans might be higher. Wood buildings might be 1% to 3% of the replacement cost."]
[]
["For bins with aeration or natural air drying, include the purchase cost of the fan and air distribution system in the replacement cost value. Add approximately $0.10 / hp / hr for electricity costs. "]

{"sheet":"Appendix C","index":38,"n_rows":32,"n_cols":7,"rows_kept":32,"cut":false,"hidden":true,"merged":[[8,0,8,5],[2,0,2,7],[30,1,31,1],[4,0,4,6],[9,0,9,6]]}
[null,null,null,null,null,null,"Appendix C"]
[]
["Work Rate Calculation Worksheet"]
[]
["The work rate (acres/hr) is the sum of the implement working width (ft), the average ground speed (mph), the field efficiency and the acres per foot per mile. Formula below:"]
[]
[]
[]
[{"$f":"\"The field efficiency accounts for time spent turning, filling, and emptying equipment. Average field efficiency for operations is \"&Calculator!D18*100&\"%.\"","v":"The field efficiency accounts for time spent turning, filling, and emptying equipment. Average field efficiency for operations is 80%."}]
[{"$f":"\"Average field efficiency for spraying is \"&DATA!AF2*100&\"% and seeding is \"&DATA!AI2*100&\"%.\"","v":"Average field efficiency for spraying is 64% and seeding is 70%."}]
["The field efficiency must be presented as a decimal (e.g., 80% = 0.80)"]
[]
[null,"Your Value",null,"Example"]
["Impement Width (feet)",null,null,35]
["Average ground speed (mph)",null,null,5]
["Field Efficiency (%)",null,null,0.8]
["Feet / mile",null,null,5280]
["Feet2 / acre",null,null,43560]
[]
["Calculate:"]
[]
["A. Implement Width (feet):",null,null,35]
[]
["B. Average ground speed (mph):",null,null,5]
[]
["C. Field Efficiency (%):",null,null,0.8]
[]
["D. Acres per foot per mile:"]
["(Feet per mile) / (Square feet per acre)",null,null,"(5,280  / 43,560) = 0.1212"]
[]
["Total = A x B x C x D",null,null,"(35 x 5 x 0.80 x 0.1212) = "]
["Workrate (acres/hour)",null,null,"16.97 acres per hour"]

{"sheet":"Appendix D (p34)","index":39,"n_rows":46,"n_cols":5,"rows_kept":46,"cut":false,"hidden":true,"merged":[[2,0,2,3],[5,4,6,4],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3]]}
["Appendix D"]
[]
["Assumptions for Machinery Cost Calculations"]
[]
[null,"Column A","Column B","Column C","Column D"]
["Machine","Annual Hours of Usage","Optimal Life (years)","Repair Rate\n(% of purchase price)","Average Field Speed (mph)"]
[]
["Tractors"]
["     Two-wheel drive",{"$f":"DATA!Y6","v":300},{"$f":"DATA!X6","v":20},{"$f":"DATA!Z6","v":2.31}]
["     Front wheel assist",{"$f":"DATA!Y8","v":450},{"$f":"DATA!X9","v":15},{"$f":"DATA!Z8","v":2.73}]
["     Four-wheel drive",{"$f":"DATA!Y11","v":450},{"$f":"DATA!X11","v":15},{"$f":"DATA!Z11","v":2.63}]
["     Tracked",{"$f":"DATA!Y14","v":450},{"$f":"DATA!X14","v":15},{"$f":"DATA!Z14","v":3.36}]
["Combines"]
["     SP Rotary",{"$f":"DATA!Y19","v":250},{"$f":"DATA!X19","v":12},{"$f":"DATA!Z19","v":2.63}]
["Combine headers"]
["     Rigid headers",{"$f":"DATA!Y25","v":250},{"$f":"DATA!X25","v":20},{"$f":"DATA!Z27","v":2.1}]
["     Pickup headers",{"$f":"DATA!Y25","v":250},{"$f":"DATA!X25","v":20},{"$f":"DATA!Z25","v":1.58}]
["     Flex headers ",{"$f":"DATA!Y29","v":250},{"$f":"DATA!X29","v":15},{"$f":"DATA!Z29","v":2.63}]
["     Draper headers ",{"$f":"DATA!Y33","v":250},{"$f":"DATA!X33","v":15},{"$f":"DATA!Z33","v":2.94}]
["     Corn headers",{"$f":"DATA!Y37","v":100},{"$f":"DATA!X37","v":15},{"$f":"DATA!Z37","v":2.94}]
["Swathers SP",{"$f":"DATA!Y41","v":200},{"$f":"DATA!X41","v":15},{"$f":"DATA!Z41","v":2.1},{"$f":"DATA!AB41","v":5.5}]
["Grain Carts",{"$f":"DATA!Y45","v":250},{"$f":"DATA!X45","v":20},{"$f":"DATA!Z45","v":2.1}]
["Powered Augers",{"$f":"DATA!Y48","v":100},{"$f":"DATA!X48","v":20},{"$f":"DATA!Z48","v":1.58}]
["PTO Augers",{"$f":"DATA!Y54","v":100},{"$f":"DATA!X54","v":20},{"$f":"DATA!Z54","v":1.05}]
["Belt Grain Conveyor",{"$f":"DATA!Y61","v":100},{"$f":"DATA!X61","v":10},{"$f":"DATA!Z61","v":2.21}]
["Grain Vac",{"$f":"DATA!Y72","v":50},{"$f":"DATA!X72","v":15},{"$f":"DATA!Z72","v":2.1}]
["Grain Baggers",{"$f":"DATA!Y63","v":100},{"$f":"DATA!X63","v":12},{"$f":"DATA!Z63","v":2.1}]
["Grain Trucks",{"$f":"DATA!Y187","v":150},{"$f":"DATA!X187","v":15},{"$f":"DATA!Z187","v":2.63}]
["SP Forage Harvester",{"$f":"DATA!Y74","v":400},{"$f":"DATA!X74","v":10},{"$f":"DATA!Z74","v":8.4},{"$f":"DATA!AB77","v":6.5}]
["SP Forage Harvester Header",{"$f":"DATA!Y77","v":400},{"$f":"DATA!X77","v":10},{"$f":"DATA!Z77","v":8.4}]
["SP Mower/conditioner",{"$f":"DATA!Y87","v":150},{"$f":"DATA!X87","v":15},{"$f":"DATA!Z87","v":3.36},{"$f":"DATA!AB87","v":8}]
["PT Mower/conditioner (sickle)",{"$f":"DATA!Y90","v":150},{"$f":"DATA!X90","v":15},{"$f":"DATA!Z90","v":2.1},{"$f":"DATA!AB90","v":5}]
["PT Mower/conditioner (disc)",{"$f":"DATA!Y92","v":150},{"$f":"DATA!X92","v":15},{"$f":"DATA!Z92","v":2.63},{"$f":"DATA!AB92","v":8}]
["Balers"]
["     Round",{"$f":"DATA!Y98","v":100},{"$f":"DATA!X98","v":15},{"$f":"DATA!Z98","v":1.58}]
["     Large square",{"$f":"DATA!Y105","v":150},{"$f":"DATA!X105","v":15},{"$f":"DATA!Z106","v":1.79}]
["     Small square",{"$f":"DATA!Y108","v":100},{"$f":"DATA!X103","v":20},{"$f":"DATA!Z103","v":1.05}]
["Bale movers"]
["     PT Round",{"$f":"DATA!Y108","v":100},{"$f":"DATA!X108","v":15},{"$f":"DATA!Z108","v":2.63}]
["     PT Large square",{"$f":"DATA!Y110","v":200},{"$f":"DATA!X110","v":20},{"$f":"DATA!Z110","v":2.1}]
["     SP Small square",{"$f":"DATA!Y113","v":150},{"$f":"DATA!X113","v":15},{"$f":"DATA!Z113","v":2.63}]
["Air drills (independent openers)",{"$f":"DATA!Y114","v":200},{"$f":"DATA!X114","v":15},{"$f":"DATA!Z114","v":3.68},{"$f":"DATA!AB114","v":4.75}]
["Air hoe drills",{"$f":"DATA!Y117","v":200},{"$f":"DATA!X117","v":15},{"$f":"DATA!Z117","v":3.15},{"$f":"DATA!AB117","v":4.75}]
["Air disk drills",{"$f":"DATA!Y119","v":200},{"$f":"DATA!X118","v":15},{"$f":"DATA!Z119","v":3.15},{"$f":"DATA!AB119","v":5.5}]
["Row crop planters",{"$f":"DATA!Y124","v":100},{"$f":"DATA!X124","v":10},{"$f":"DATA!Z124","v":4.2},{"$f":"DATA!AB124","v":5}]
["Row crop planters - split row",{"$f":"DATA!Y127","v":100},{"$f":"DATA!X127","v":10},{"$f":"DATA!Z127","v":4.2},{"$f":"DATA!AB127","v":7.5}]

{"sheet":"Appendix D (p35)","index":40,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":true,"merged":[[5,4,6,4],[2,0,2,3],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3]]}
[null,null,null,null,"Appendix D"]
[]
[]
[]
[null,"Column A","Column B","Column C","Column D"]
["Machine","Annual Hours of Usage","Optimal Life (years)","Repair Rate\n(% of purchase price)","Average Field Speed (mph)"]
[]
["Cultivators",{"$f":"DATA!Y129","v":200},{"$f":"DATA!X129","v":20},{"$f":"DATA!Z129","v":1.58},{"$f":"DATA!AB129","v":5}]
["Standard harrows",{"$f":"DATA!Y135","v":75},{"$f":"DATA!X135","v":25},{"$f":"DATA!Z135","v":1.26},{"$f":"DATA!AB135","v":7.5}]
["Heavy harrows",{"$f":"DATA!Y136","v":100},{"$f":"DATA!X136","v":20},{"$f":"DATA!Z136","v":1.58},{"$f":"DATA!AB136","v":7.5}]
["Harrow packers",{"$f":"DATA!Y137","v":200},{"$f":"DATA!X137","v":25},{"$f":"DATA!Z137","v":0.53},{"$f":"DATA!AB137","v":7.5}]
["Vertical tillage tools",{"$f":"DATA!Y138","v":100},{"$f":"DATA!X138","v":20},{"$f":"DATA!Z138","v":3.68},{"$f":"DATA!AB138","v":8}]
["Land roller",{"$f":"DATA!Y142","v":75},{"$f":"DATA!X142","v":20},{"$f":"DATA!Z142","v":1.05},{"$f":"DATA!AB142","v":6}]
["Rock picker",{"$f":"DATA!Y163","v":50},{"$f":"DATA!X163","v":25},{"$f":"DATA!Z163","v":1.05}]
["Land scrapers and ditchers",{"$f":"DATA!Y145","v":80},{"$f":"DATA!X145","v":10},{"$f":"DATA!Z145","v":2.63}]
["High clearance sprayers",{"$f":"DATA!Y165","v":175},{"$f":"DATA!X165","v":8},{"$f":"DATA!Z165","v":3.68},{"$f":"DATA!AB165","v":10}]
["Granular spin spreaders",{"$f":"DATA!Y154","v":100},{"$f":"DATA!X154","v":20},{"$f":"DATA!Z154","v":1.58},{"$f":"DATA!AB154","v":5}]
["Granular boom spreaders",{"$f":"DATA!Y155","v":100},{"$f":"DATA!X155","v":20},{"$f":"DATA!Z155","v":3.58},{"$f":"DATA!AB155","v":6}]
["Post pounder",{"$f":"DATA!Y169","v":40},{"$f":"DATA!X169","v":20},{"$f":"DATA!Z169","v":2.1}]
["Vertical feed mixer",{"$f":"DATA!Y179","v":200},{"$f":"DATA!X179","v":15},{"$f":"DATA!Z179","v":2.63}]
["Grinder mixers and feed mixers",{"$f":"DATA!Y182","v":200},{"$f":"DATA!X182","v":15},{"$f":"DATA!Z182","v":3.15}]
["Bale processors",{"$f":"DATA!Y185","v":200},{"$f":"DATA!X185","v":15},{"$f":"DATA!Z185","v":3.15}]
["Manure spreader",{"$f":"DATA!Y189","v":100},{"$f":"DATA!X189","v":10},{"$f":"DATA!Z189","v":4.62}]

{"sheet":"Appendix E","index":41,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":true,"merged":[[4,0,4,13]]}
["Appendix E"]
[]
["Fuel Consumption Based on Engine Size"]

{"sheet":"Appendix F(p37)","index":42,"n_rows":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":true,"merged":[[3,0,3,13],[5,0,6,0],[4,0,4,13],[5,1,5,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix F"]
[]
["Conversion Tables"]
[]
["Dollars per Hectare or Acre"]
["Hectares or acres per hour","Dollars Per Hour"]
[null,20,30,40,50,60,70,80,90,100,110,120,130,140]
[2,{"$f":"$B$7/A8","v":10},{"$f":"$C$7/A8","v":15},{"$f":"$D$7/A8","v":20},{"$f":"$E$7/A8","v":25},{"$f":"$F$7/A8","v":30},{"$f":"$G$7/A8","v":35},{"$f":"$H$7/A8","v":40},{"$f":"$I$7/A8","v":45},{"$f":"$J$7/A8","v":50},{"$f":"$K$7/A8","v":55},{"$f":"$L$7/A8","v":60},{"$f":"$M$7/A8","v":65},{"$f":"$N$7/A8","v":70}]
[{"$f":"A8+0.5","v":2.5},{"$f":"$B$7/A9","v":8},{"$f":"$C$7/A9","v":12},{"$f":"$D$7/A9","v":16},{"$f":"$E$7/A9","v":20},{"$f":"$F$7/A9","v":24},{"$f":"$G$7/A9","v":28},{"$f":"$H$7/A9","v":32},{"$f":"$I$7/A9","v":36},{"$f":"$J$7/A9","v":40},{"$f":"$K$7/A9","v":44},{"$f":"$L$7/A9","v":48},{"$f":"$M$7/A9","v":52},{"$f":"$N$7/A9","v":56}]
[{"$f":"A9+0.5","v":3},6.666666666666667,10,13.333333333333334,16.666666666666668,20,23.333333333333332,26.666666666666668,30,33.333333333333336,36.666666666666664,40,43.333333333333336,46.666666666666664]
[3.5,5.7142857142857144,8.5714285714285712,11.428571428571429,14.285714285714286,17.142857142857142,20,22.857142857142858,25.714285714285715,28.571428571428573,31.428571428571427,34.285714285714285,37.142857142857146,40]
[4,5,7.5,10,12.5,15,17.5,20,22.5,25,27.5,30,32.5,35]
[4.5,4.4444444444444446,6.666666666666667,8.8888888888888893,11.111111111111111,13.333333333333334,15.555555555555555,17.777777777777779,20,22.222222222222221,24.444444444444443,26.666666666666668,28.888888888888889,31.111111111111111]
[5,4,6,8,10,12,14,16,18,20,22,24,26,28]
[5.5,3.6363636363636362,5.4545454545454541,7.2727272727272725,9.0909090909090917,10.909090909090908,12.727272727272727,14.545454545454545,16.363636363636363,18.181818181818183,20,21.818181818181817,23.636363636363637,25.454545454545453]
[6,3.3333333333333335,5,6.666666666666667,8.3333333333333339,10,11.666666666666666,13.333333333333334,15,16.666666666666668,18.333333333333332,20,21.666666666666668,23.333333333333332]
[6.5,3.0769230769230771,4.615384615384615,6.1538461538461542,7.6923076923076925,9.2307692307692299,10.76923076923077,12.307692307692308,13.846153846153847,15.384615384615385,16.923076923076923,18.46153846153846,20,21.53846153846154]
[7,2.8571428571428572,4.2857142857142856,5.7142857142857144,7.1428571428571432,8.5714285714285712,10,11.428571428571429,12.857142857142858,14.285714285714286,15.714285714285714,17.142857142857142,18.571428571428573,20]
[7.5,2.6666666666666665,4,5.333333333333333,6.666666666666667,8,9.3333333333333339,10.666666666666666,12,13.333333333333334,14.666666666666666,16,17.333333333333332,18.666666666666668]
[8,2.5,3.75,5,6.25,7.5,8.75,10,11.25,12.5,13.75,15,16.25,17.5]
[8.5,2.3529411764705883,3.5294117647058822,4.7058823529411766,5.882352941176471,7.0588235294117645,8.235294117647058,9.4117647058823533,10.588235294117647,11.764705882352942,12.941176470588236,14.117647058823529,15.294117647058824,16.470588235294116]
[9,2.2222222222222223,3.3333333333333335,4.4444444444444446,5.5555555555555554,6.666666666666667,7.7777777777777777,8.8888888888888893,10,11.111111111111111,12.222222222222221,13.333333333333334,14.444444444444445,15.555555555555555]
[9.5,2.1052631578947367,3.1578947368421053,4.2105263157894735,5.2631578947368425,6.3157894736842106,7.3684210526315788,8.4210526315789469,9.473684210526315,10.526315789473685,11.578947368421053,12.631578947368421,13.684210526315789,14.736842105263158]
[10,2,3,4,5,6,7,8,9,10,11,12,13,14]
[10.5,1.9047619047619047,2.8571428571428572,3.8095238095238093,4.7619047619047619,5.7142857142857144,6.666666666666667,7.6190476190476186,8.5714285714285712,9.5238095238095237,10.476190476190476,11.428571428571429,12.380952380952381,13.333333333333334]
[11,1.8181818181818181,2.7272727272727271,3.6363636363636362,4.5454545454545459,5.4545454545454541,6.3636363636363633,7.2727272727272725,8.1818181818181817,9.0909090909090917,10,10.909090909090908,11.818181818181818,12.727272727272727]
[11.5,1.7391304347826086,2.6086956521739131,3.4782608695652173,4.3478260869565215,5.2173913043478262,6.0869565217391308,6.9565217391304346,7.8260869565217392,8.695652173913043,9.5652173913043477,10.434782608695652,11.304347826086957,12.173913043478262]
[12,1.6666666666666667,2.5,3.3333333333333335,4.166666666666667,5,5.833333333333333,6.666666666666667,7.5,8.3333333333333339,9.1666666666666661,10,10.833333333333334,11.666666666666666]
[{"$f":"A28+0.5","v":12.5},1.6,2.4,3.2,4,4.8,5.6,6.4,7.2,8,8.8000000000000007,9.6,10.4,11.2]
[13,1.5384615384615385,2.3076923076923075,3.0769230769230771,3.8461538461538463,4.615384615384615,5.384615384615385,6.1538461538461542,6.9230769230769234,7.6923076923076925,8.4615384615384617,9.2307692307692299,10,10.76923076923077]
[13.5,1.4814814814814814,2.2222222222222223,2.9629629629629628,3.7037037037037037,4.4444444444444446,5.1851851851851851,5.9259259259259256,6.666666666666667,7.4074074074074074,8.1481481481481488,8.8888888888888893,9.6296296296296298,10.37037037037037]
[14,1.4285714285714286,2.1428571428571428,2.8571428571428572,3.5714285714285716,4.2857142857142856,5,5.7142857142857144,6.4285714285714288,7.1428571428571432,7.8571428571428568,8.5714285714285712,9.2857142857142865,10]
[14.5,1.3793103448275863,2.0689655172413794,2.7586206896551726,3.4482758620689653,4.1379310344827589,4.8275862068965516,5.5172413793103452,6.2068965517241379,6.8965517241379306,7.5862068965517242,8.2758620689655178,8.9655172413793096,9.6551724137931032]
[15,1.3333333333333333,2,2.6666666666666665,3.3333333333333335,4,4.666666666666667,5.333333333333333,6,6.666666666666667,7.333333333333333,8,8.6666666666666661,9.3333333333333339]
[15.5,1.2903225806451613,1.935483870967742,2.5806451612903225,3.225806451612903,3.870967741935484,4.5161290322580649,5.161290322580645,5.806451612903226,6.4516129032258061,7.096774193548387,7.741935483870968,8.387096774193548,9.0322580645161299]
[16,1.25,1.875,2.5,3.125,3.75,4.375,5,5.625,6.25,6.875,7.5,8.125,8.75]
[16.5,1.2121212121212122,1.8181818181818181,2.4242424242424243,3.0303030303030303,3.6363636363636362,4.2424242424242422,4.8484848484848486,5.4545454545454541,6.0606060606060606,6.666666666666667,7.2727272727272725,7.8787878787878789,8.4848484848484844]
[{"$f":"A37+0.5","v":17},1.1764705882352942,1.7647058823529411,2.3529411764705883,2.9411764705882355,3.5294117647058822,4.117647058823529,4.7058823529411766,5.2941176470588234,5.882352941176471,6.4705882352941178,7.0588235294117645,7.6470588235294121,8.235294117647058]
[17.5,1.1428571428571428,1.7142857142857142,2.2857142857142856,2.8571428571428572,3.4285714285714284,4,4.5714285714285712,5.1428571428571432,5.7142857142857144,6.2857142857142856,6.8571428571428568,7.4285714285714288,8]
[18,1.1111111111111112,1.6666666666666667,2.2222222222222223,2.7777777777777777,3.3333333333333335,3.8888888888888888,4.4444444444444446,5,5.5555555555555554,6.1111111111111107,6.666666666666667,7.2222222222222223,7.7777777777777777]

{"sheet":"Appendix F(38)","index":43,"n_rows":38,"n_cols":14,"rows_kept":38,"cut":false,"hidden":true,"merged":[[2,0,2,13],[3,0,4,0],[3,1,3,13]]}
["Appendix F"]
[]
["Dollars per Hectare or Acre"]
["Hectares or acres per hour","Dollars Per Hour"]
[null,150,160,170,180,190,200,210,220,230,240,250,260,270]
[4,{"$f":"$B$5/A6","v":37.5},{"$f":"$C$5/A6","v":40},{"$f":"$D$5/A6","v":42.5},{"$f":"$E$5/A6","v":45},{"$f":"$F$5/A6","v":47.5},{"$f":"$G$5/A6","v":50},{"$f":"$H$5/A6","v":52.5},{"$f":"$I$5/A6","v":55},{"$f":"$J$5/A6","v":57.5},{"$f":"$K$5/A6","v":60},{"$f":"$L$5/A6","v":62.5},{"$f":"$M$5/A6","v":65},{"$f":"$N$5/A6","v":67.5}]
[{"$f":"A6+0.5","v":4.5},{"$f":"$B$5/A7","v":33.333333333333336},{"$f":"$C$5/A7","v":35.555555555555557},{"$f":"$D$5/A7","v":37.777777777777779},{"$f":"$E$5/A7","v":40},{"$f":"$F$5/A7","v":42.222222222222221},{"$f":"$G$5/A7","v":44.444444444444443},{"$f":"$H$5/A7","v":46.666666666666664},{"$f":"$I$5/A7","v":48.888888888888886},{"$f":"$J$5/A7","v":51.111111111111114},{"$f":"$K$5/A7","v":53.333333333333336},{"$f":"$L$5/A7","v":55.555555555555557},{"$f":"$M$5/A7","v":57.777777777777779},{"$f":"$N$5/A7","v":60}]
[{"$f":"A7+0.5","v":5},30,32,34,36,38,40,42,44,46,48,50,52,54]
[5.5,27.272727272727273,29.09090909090909,30.90909090909091,32.727272727272727,34.545454545454547,36.363636363636367,38.18181818181818,40,41.81818181818182,43.636363636363633,45.454545454545453,47.272727272727273,49.090909090909093]
[6,25,26.666666666666668,28.333333333333332,30,31.666666666666668,33.333333333333336,35,36.666666666666664,38.333333333333336,40,41.666666666666664,43.333333333333336,45]
[6.5,23.076923076923077,24.615384615384617,26.153846153846153,27.692307692307693,29.23076923076923,30.76923076923077,32.307692307692307,33.846153846153847,35.384615384615387,36.92307692307692,38.46153846153846,40,41.53846153846154]
[7,21.428571428571427,22.857142857142858,24.285714285714285,25.714285714285715,27.142857142857142,28.571428571428573,30,31.428571428571427,32.857142857142854,34.285714285714285,35.714285714285715,37.142857142857146,38.571428571428569]
[7.5,20,21.333333333333332,22.666666666666668,24,25.333333333333332,26.666666666666668,28,29.333333333333332,30.666666666666668,32,33.333333333333336,34.666666666666664,36]
[8,18.75,20,21.25,22.5,23.75,25,26.25,27.5,28.75,30,31.25,32.5,33.75]
[8.5,17.647058823529413,18.823529411764707,20,21.176470588235293,22.352941176470587,23.529411764705884,24.705882352941178,25.882352941176471,27.058823529411764,28.235294117647058,29.411764705882351,30.588235294117649,31.764705882352942]
[9,16.666666666666668,17.777777777777779,18.888888888888889,20,21.111111111111111,22.222222222222221,23.333333333333332,24.444444444444443,25.555555555555557,26.666666666666668,27.777777777777779,28.888888888888889,30]
[9.5,15.789473684210526,16.842105263157894,17.894736842105264,18.94736842105263,20,21.05263157894737,22.105263157894736,23.157894736842106,24.210526315789473,25.263157894736842,26.315789473684209,27.368421052631579,28.421052631578949]
[10,15,16,17,18,19,20,21,22,23,24,25,26,27]
[10.5,14.285714285714286,15.238095238095237,16.19047619047619,17.142857142857142,18.095238095238095,19.047619047619047,20,20.952380952380953,21.904761904761905,22.857142857142858,23.80952380952381,24.761904761904763,25.714285714285715]
[11,13.636363636363637,14.545454545454545,15.454545454545455,16.363636363636363,17.272727272727273,18.181818181818183,19.09090909090909,20,20.90909090909091,21.818181818181817,22.727272727272727,23.636363636363637,24.545454545454547]
[11.5,13.043478260869565,13.913043478260869,14.782608695652174,15.652173913043478,16.521739130434781,17.391304347826086,18.260869565217391,19.130434782608695,20,20.869565217391305,21.739130434782609,22.608695652173914,23.478260869565219]
[{"$f":"A21+0.5","v":12},12.5,13.333333333333334,14.166666666666666,15,15.833333333333334,16.666666666666668,17.5,18.333333333333332,19.166666666666668,20,20.833333333333332,21.666666666666668,22.5]
[12.5,12,12.8,13.6,14.4,15.2,16,16.8,17.600000000000001,18.399999999999999,19.2,20,20.8,21.6]
[13,11.538461538461538,12.307692307692308,13.076923076923077,13.846153846153847,14.615384615384615,15.384615384615385,16.153846153846153,16.923076923076923,17.692307692307693,18.46153846153846,19.23076923076923,20,20.76923076923077]
[13.5,11.111111111111111,11.851851851851851,12.592592592592593,13.333333333333334,14.074074074074074,14.814814814814815,15.555555555555555,16.296296296296298,17.037037037037038,17.777777777777779,18.518518518518519,19.25925925925926,20]
[14,10.714285714285714,11.428571428571429,12.142857142857142,12.857142857142858,13.571428571428571,14.285714285714286,15,15.714285714285714,16.428571428571427,17.142857142857142,17.857142857142858,18.571428571428573,19.285714285714285]
[14.5,10.344827586206897,11.03448275862069,11.724137931034482,12.413793103448276,13.103448275862069,13.793103448275861,14.482758620689655,15.172413793103448,15.862068965517242,16.551724137931036,17.241379310344829,17.931034482758619,18.620689655172413]
[15,10,10.666666666666666,11.333333333333334,12,12.666666666666666,13.333333333333334,14,14.666666666666666,15.333333333333334,16,16.666666666666668,17.333333333333332,18]
[15.5,9.67741935483871,10.32258064516129,10.96774193548387,11.612903225806452,12.258064516129032,12.903225806451612,13.548387096774194,14.193548387096774,14.838709677419354,15.483870967741936,16.129032258064516,16.774193548387096,17.419354838709676]
[16,9.375,10,10.625,11.25,11.875,12.5,13.125,13.75,14.375,15,15.625,16.25,16.875]
[16.5,9.0909090909090917,9.6969696969696972,10.303030303030303,10.909090909090908,11.515151515151516,12.121212121212121,12.727272727272727,13.333333333333334,13.939393939393939,14.545454545454545,15.151515151515152,15.757575757575758,16.363636363636363]
[17,8.8235294117647065,9.4117647058823533,10,10.588235294117647,11.176470588235293,11.764705882352942,12.352941176470589,12.941176470588236,13.529411764705882,14.117647058823529,14.705882352941176,15.294117647058824,15.882352941176471]
[17.5,8.5714285714285712,9.1428571428571423,9.7142857142857135,10.285714285714286,10.857142857142858,11.428571428571429,12,12.571428571428571,13.142857142857142,13.714285714285714,14.285714285714286,14.857142857142858,15.428571428571429]
[18,8.3333333333333339,8.8888888888888893,9.4444444444444446,10,10.555555555555555,11.111111111111111,11.666666666666666,12.222222222222221,12.777777777777779,13.333333333333334,13.888888888888889,14.444444444444445,15]
[18.5,8.1081081081081088,8.6486486486486491,9.1891891891891895,9.7297297297297298,10.27027027027027,10.810810810810811,11.351351351351351,11.891891891891891,12.432432432432432,12.972972972972974,13.513513513513514,14.054054054054054,14.594594594594595]
[{"$f":"A35+0.5","v":19},7.8947368421052628,8.4210526315789469,8.9473684210526319,9.473684210526315,10,10.526315789473685,11.052631578947368,11.578947368421053,12.105263157894736,12.631578947368421,13.157894736842104,13.684210526315789,14.210526315789474]
[19.5,7.6923076923076925,8.2051282051282044,8.7179487179487172,9.2307692307692299,9.7435897435897427,10.256410256410257,10.76923076923077,11.282051282051283,11.794871794871796,12.307692307692308,12.820512820512821,13.333333333333334,13.846153846153847]
[20,7.5,8,8.5,9,9.5,10,10.5,11,11.5,12,12.5,13,13.5]

{"sheet":"Appendix F(p39)","index":44,"n_rows":33,"n_cols":14,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,0,2,13],[3,0,4,0],[3,1,3,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix F"]
[]
["Dollars per Bale"]
["Bales per hour","Dollars Per Hour"]
[null,40,50,60,70,80,90,100,110,120,130,140,150,160]
[10,{"$f":"$B$5/A6","v":4},{"$f":"$C$5/A6","v":5},{"$f":"$D$5/A6","v":6},{"$f":"$E$5/A6","v":7},{"$f":"$F$5/A6","v":8},{"$f":"$G$5/A6","v":9},{"$f":"$H$5/A6","v":10},{"$f":"$I$5/A6","v":11},{"$f":"$J$5/A6","v":12},{"$f":"$K$5/A6","v":13},{"$f":"$L$5/A6","v":14},{"$f":"$M$5/A6","v":15},{"$f":"$N$5/A6","v":16}]
[12,{"$f":"$B$5/A7","v":3.3333333333333335},{"$f":"$C$5/A7","v":4.166666666666667},{"$f":"$D$5/A7","v":5},{"$f":"$E$5/A7","v":5.833333333333333},{"$f":"$F$5/A7","v":6.666666666666667},{"$f":"$G$5/A7","v":7.5},{"$f":"$H$5/A7","v":8.3333333333333339},{"$f":"$I$5/A7","v":9.1666666666666661},{"$f":"$J$5/A7","v":10},{"$f":"$K$5/A7","v":10.833333333333334},{"$f":"$L$5/A7","v":11.666666666666666},{"$f":"$M$5/A7","v":12.5},{"$f":"$N$5/A7","v":13.333333333333334}]
[14,2.8571428571428572,3.5714285714285716,4.2857142857142856,5,5.7142857142857144,6.4285714285714288,7.1428571428571432,7.8571428571428568,8.5714285714285712,9.2857142857142865,10,10.714285714285714,11.428571428571429]
[16,2.5,3.125,3.75,4.375,5,5.625,6.25,6.875,7.5,8.125,8.75,9.375,10]
[18,2.2222222222222223,2.7777777777777777,3.3333333333333335,3.8888888888888888,4.4444444444444446,5,5.5555555555555554,6.1111111111111107,6.666666666666667,7.2222222222222223,7.7777777777777777,8.3333333333333339,8.8888888888888893]
[20,2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8]
[22,1.8181818181818181,2.2727272727272729,2.7272727272727271,3.1818181818181817,3.6363636363636362,4.0909090909090908,4.5454545454545459,5,5.4545454545454541,5.9090909090909092,6.3636363636363633,6.8181818181818183,7.2727272727272725]
[24,1.6666666666666667,2.0833333333333335,2.5,2.9166666666666665,3.3333333333333335,3.75,4.166666666666667,4.583333333333333,5,5.416666666666667,5.833333333333333,6.25,6.666666666666667]
[26,1.5384615384615385,1.9230769230769231,2.3076923076923075,2.6923076923076925,3.0769230769230771,3.4615384615384617,3.8461538461538463,4.2307692307692308,4.615384615384615,5,5.384615384615385,5.7692307692307692,6.1538461538461542]
[28,1.4285714285714286,1.7857142857142858,2.1428571428571428,2.5,2.8571428571428572,3.2142857142857144,3.5714285714285716,3.9285714285714284,4.2857142857142856,4.6428571428571432,5,5.3571428571428568,5.7142857142857144]
[30,1.3333333333333333,1.6666666666666667,2,2.3333333333333335,2.6666666666666665,3,3.3333333333333335,3.6666666666666665,4,4.333333333333333,4.666666666666667,5,5.333333333333333]
[]
[100,0.4,0.5,0.6,0.7,0.8,0.9,1,1.1000000000000001,1.2,1.3,1.4,1.5,1.6]
[110,0.36363636363636365,0.45454545454545453,0.54545454545454541,0.63636363636363635,0.72727272727272729,0.81818181818181823,0.90909090909090906,1,1.0909090909090908,1.1818181818181819,1.2727272727272727,1.3636363636363635,1.4545454545454546]
[120,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,1.0833333333333333,1.1666666666666667,1.25,1.3333333333333333]
[130,0.30769230769230771,0.38461538461538464,0.46153846153846156,0.53846153846153844,0.61538461538461542,0.69230769230769229,0.76923076923076927,0.84615384615384615,0.92307692307692313,1,1.0769230769230769,1.1538461538461537,1.2307692307692308]
[140,0.2857142857142857,0.35714285714285715,0.42857142857142855,0.5,0.5714285714285714,0.6428571428571429,0.7142857142857143,0.7857142857142857,0.8571428571428571,0.9285714285714286,1,1.0714285714285714,1.1428571428571428]
[150,0.26666666666666666,0.33333333333333331,0.4,0.46666666666666667,0.53333333333333333,0.6,0.66666666666666663,0.73333333333333328,0.8,0.8666666666666667,0.93333333333333335,1,1.0666666666666667]
[160,0.25,0.3125,0.375,0.4375,0.5,0.5625,0.625,0.6875,0.75,0.8125,0.875,0.9375,1]
[170,0.23529411764705882,0.29411764705882354,0.35294117647058826,0.41176470588235292,0.47058823529411764,0.52941176470588236,0.58823529411764708,0.6470588235294118,0.70588235294117652,0.76470588235294112,0.82352941176470584,0.88235294117647056,0.94117647058823528]
[180,0.22222222222222221,0.27777777777777779,0.33333333333333331,0.3888888888888889,0.44444444444444442,0.5,0.55555555555555558,0.61111111111111116,0.66666666666666663,0.72222222222222221,0.77777777777777779,0.83333333333333337,0.88888888888888884]
[190,0.21052631578947367,0.26315789473684209,0.31578947368421051,0.36842105263157893,0.42105263157894735,0.47368421052631576,0.52631578947368418,0.57894736842105265,0.63157894736842102,0.68421052631578949,0.73684210526315785,0.78947368421052633,0.84210526315789469]
[200,0.2,0.25,0.3,0.35,0.4,0.45,0.5,0.55000000000000004,0.6,0.65,0.7,0.75,0.8]
[210,0.19047619047619047,0.23809523809523808,0.2857142857142857,0.33333333333333331,0.38095238095238093,0.42857142857142855,0.47619047619047616,0.52380952380952384,0.5714285714285714,0.61904761904761907,0.66666666666666663,0.7142857142857143,0.76190476190476186]
[220,0.18181818181818182,0.22727272727272727,0.27272727272727271,0.31818181818181818,0.36363636363636365,0.40909090909090912,0.45454545454545453,0.5,0.54545454545454541,0.59090909090909094,0.63636363636363635,0.68181818181818177,0.72727272727272729]
[230,0.17391304347826086,0.21739130434782608,0.2608695652173913,0.30434782608695654,0.34782608695652173,0.39130434782608697,0.43478260869565216,0.47826086956521741,0.52173913043478259,0.56521739130434778,0.60869565217391308,0.65217391304347827,0.69565217391304346]
[240,0.16666666666666666,0.20833333333333334,0.25,0.29166666666666669,0.33333333333333331,0.375,0.41666666666666669,0.45833333333333331,0.5,0.54166666666666663,0.58333333333333337,0.625,0.66666666666666663]
[250,0.16,0.2,0.24,0.28000000000000003,0.32,0.36,0.4,0.44,0.48,0.52,0.56000000000000005,0.6,0.64]

{"sheet":"Appendix F(p40)","index":45,"n_rows":39,"n_cols":14,"rows_kept":39,"cut":false,"hidden":true,"merged":[[23,0,23,13],[24,0,25,0],[24,1,24,13],[2,0,2,13],[3,0,4,0],[3,1,3,13]]}
["Appendix F"]
[]
["Hectares per Hour (at 80% field efficiency)"]
["Speed in km/h","Width in Metres"]
[null,2,3,4,5,6,7,8,9,10,11,12,13,14]
[2,{"$f":"A6*$B$5/10*0.8","v":0.32000000000000006},{"$f":"A6*$C$5/10*0.8","v":0.48},{"$f":"A6*$D$5/10*0.8","v":0.64000000000000012},{"$f":"A6*$E$5/10*0.8","v":0.8},{"$f":"A6*$F$5/10*0.8","v":0.96},{"$f":"A6*$G$5/10*0.8","v":1.1199999999999999},{"$f":"A6*$H$5/10*0.8","v":1.2800000000000002},{"$f":"A6*$I$5/10*0.8","v":1.4400000000000002},{"$f":"A6*$J$5/10*0.8","v":1.6},{"$f":"A6*$K$5/10*0.8","v":1.7600000000000002},{"$f":"A6*$L$5/10*0.8","v":1.92},{"$f":"A6*$M$5/10*0.8","v":2.08},{"$f":"A6*$N$5/10*0.8","v":2.2399999999999998}]
[3,{"$f":"A7*$B$5/10*0.8","v":0.48},{"$f":"A7*$C$5/10*0.8","v":0.72000000000000008},{"$f":"A7*$D$5/10*0.8","v":0.96},{"$f":"A7*$E$5/10*0.8","v":1.2000000000000002},{"$f":"A7*$F$5/10*0.8","v":1.4400000000000002},{"$f":"A7*$G$5/10*0.8","v":1.6800000000000002},{"$f":"A7*$H$5/10*0.8","v":1.92},{"$f":"A7*$I$5/10*0.8","v":2.16},{"$f":"A7*$J$5/10*0.8","v":2.4000000000000004},{"$f":"A7*$K$5/10*0.8","v":2.64},{"$f":"A7*$L$5/10*0.8","v":2.8800000000000003},{"$f":"A7*$M$5/10*0.8","v":3.12},{"$f":"A7*$N$5/10*0.8","v":3.3600000000000003}]
[4,{"$f":"A8*$B$5/10*0.8","v":0.64000000000000012},{"$f":"A8*$C$5/10*0.8","v":0.96},{"$f":"A8*$D$5/10*0.8","v":1.2800000000000002},{"$f":"A8*$E$5/10*0.8","v":1.6},{"$f":"A8*$F$5/10*0.8","v":1.92},{"$f":"A8*$G$5/10*0.8","v":2.2399999999999998},{"$f":"A8*$H$5/10*0.8","v":2.5600000000000005},{"$f":"A8*$I$5/10*0.8","v":2.8800000000000003},{"$f":"A8*$J$5/10*0.8","v":3.2},{"$f":"A8*$K$5/10*0.8","v":3.5200000000000005},{"$f":"A8*$L$5/10*0.8","v":3.84},{"$f":"A8*$M$5/10*0.8","v":4.16},{"$f":"A8*$N$5/10*0.8","v":4.4799999999999995}]
[{"$f":"A8+1","v":5},0.8,1.2000000000000002,1.6,2,2.4000000000000004,2.8000000000000003,3.2,3.6,4,4.4000000000000004,4.8000000000000007,5.2,5.6000000000000005]
[{"$f":"A9+1","v":6},0.96,1.4400000000000002,1.92,2.4000000000000004,2.8800000000000003,3.3600000000000003,3.84,4.32,4.8000000000000007,5.28,5.7600000000000007,6.24,6.7200000000000006]
[7,1.1199999999999999,1.6800000000000002,2.2399999999999998,2.8000000000000003,3.3600000000000003,3.9200000000000004,4.4799999999999995,5.04,5.6000000000000005,6.16,6.7200000000000006,7.28,7.8400000000000007]
[8,1.2800000000000002,1.92,2.5600000000000005,3.2,3.84,4.4799999999999995,5.120000000000001,5.7600000000000007,6.4,7.0400000000000009,7.68,8.32,8.9599999999999991]
[9,1.4400000000000002,2.16,2.8800000000000003,3.6,4.32,5.04,5.7600000000000007,6.48,7.2,7.9200000000000008,8.64,9.36,10.08]
[10,1.6,2.4000000000000004,3.2,4,4.8000000000000007,5.6000000000000005,6.4,7.2,8,8.8000000000000007,9.6000000000000014,10.4,11.200000000000001]
[11,1.7600000000000002,2.64,3.5200000000000005,4.4000000000000004,5.28,6.16,7.0400000000000009,7.9200000000000008,8.8000000000000007,9.68,10.56,11.440000000000001,12.32]
[12,1.92,2.8800000000000003,3.84,4.8000000000000007,5.7600000000000007,6.7200000000000006,7.68,8.64,9.6000000000000014,10.56,11.520000000000001,12.48,13.440000000000001]
[13,2.08,3.12,4.16,5.2,6.24,7.28,8.32,9.36,10.4,11.440000000000001,12.48,13.52,14.56]
[14,2.2399999999999998,3.3600000000000003,4.4799999999999995,5.6000000000000005,6.7200000000000006,7.8400000000000007,8.9599999999999991,10.08,11.200000000000001,12.32,13.440000000000001,14.56,15.680000000000001]
[15,2.4000000000000004,3.6,4.8000000000000007,6,7.2,8.4,9.6000000000000014,10.8,12,13.200000000000001,14.4,15.600000000000001,16.8]
[16,2.5600000000000005,3.84,5.120000000000001,6.4,7.68,8.9599999999999991,10.240000000000002,11.520000000000001,12.8,14.080000000000002,15.36,16.64,17.919999999999998]
[{"$f":"A20+1","v":17},2.72,4.08,5.44,6.8000000000000007,8.16,9.5200000000000014,10.88,12.240000000000002,13.600000000000001,14.96,16.32,17.680000000000003,19.040000000000003]
[18,2.8800000000000003,4.32,5.7600000000000007,7.2,8.64,10.08,11.520000000000001,12.96,14.4,15.840000000000002,17.28,18.72,20.16]
[]
["Acres per Hour (at 80% field efficiency)"]
["Speed in mph","Width in Feet"]
[null,6,10,14,18,22,26,30,34,38,42,46,50,54]
[3,{"$f":"A27*$B$26*640/5280*0.8","v":1.7454545454545454},{"$f":"A27*$C$26*640/5280*0.8","v":2.9090909090909092},{"$f":"A27*$D$26*640/5280*0.8","v":4.0727272727272732},{"$f":"A27*$E$26*640/5280*0.8","v":5.2363636363636372},{"$f":"A27*$F$26*640/5280*0.8","v":6.4},{"$f":"A27*$G$26*640/5280*0.8","v":7.5636363636363644},{"$f":"A27*$H$26*640/5280*0.8","v":8.7272727272727266},{"$f":"A27*$I$26*640/5280*0.8","v":9.8909090909090907},{"$f":"A27*$J$26*640/5280*0.8","v":11.054545454545455},{"$f":"A27*$K$26*640/5280*0.8","v":12.218181818181819},{"$f":"A27*$L$26*640/5280*0.8","v":13.381818181818183},{"$f":"A27*$M$26*640/5280*0.8","v":14.545454545454547},{"$f":"A27*$N$26*640/5280*0.8","v":15.709090909090911}]
[{"$f":"A27+1","v":4},{"$f":"A28*$B$26*640/5280*0.8","v":2.3272727272727276},{"$f":"A28*$C$26*640/5280*0.8","v":3.8787878787878789},{"$f":"A28*$D$26*640/5280*0.8","v":5.4303030303030306},{"$f":"A28*$E$26*640/5280*0.8","v":6.9818181818181815},{"$f":"A28*$F$26*640/5280*0.8","v":8.5333333333333332},{"$f":"A28*$G$26*640/5280*0.8","v":10.084848484848486},{"$f":"A28*$H$26*640/5280*0.8","v":11.636363636363637},{"$f":"A28*$I$26*640/5280*0.8","v":13.187878787878788},{"$f":"A28*$J$26*640/5280*0.8","v":14.739393939393942},{"$f":"A28*$K$26*640/5280*0.8","v":16.290909090909093},{"$f":"A28*$L$26*640/5280*0.8","v":17.842424242424244},{"$f":"A28*$M$26*640/5280*0.8","v":19.393939393939394},{"$f":"A28*$N$26*640/5280*0.8","v":20.945454545454549}]
[{"$f":"A28+1","v":5},2.9090909090909092,4.8484848484848486,6.7878787878787881,8.7272727272727266,10.666666666666668,12.606060606060607,14.545454545454547,16.484848484848484,18.424242424242426,20.363636363636363,22.303030303030305,24.242424242424246,26.181818181818183]
[6,3.4909090909090907,5.8181818181818183,8.1454545454545464,10.472727272727274,12.8,15.127272727272729,17.454545454545453,19.781818181818181,22.109090909090909,24.436363636363637,26.763636363636365,29.090909090909093,31.418181818181822]
[7,4.0727272727272732,6.7878787878787881,9.5030303030303038,12.218181818181819,14.933333333333335,17.648484848484852,20.363636363636363,23.078787878787878,25.793939393939397,28.509090909090908,31.224242424242426,33.939393939393938,36.654545454545456]
[8,4.6545454545454552,7.7575757575757578,10.860606060606061,13.963636363636363,17.066666666666666,20.169696969696972,23.272727272727273,26.375757575757575,29.478787878787884,32.581818181818186,35.684848484848487,38.787878787878789,41.890909090909098]
[9,5.2363636363636372,8.7272727272727266,12.218181818181819,15.709090909090911,19.200000000000003,22.690909090909091,26.181818181818183,29.672727272727276,33.163636363636364,36.654545454545456,40.145454545454548,43.63636363636364,47.127272727272725]
[10,5.8181818181818183,9.6969696969696972,13.575757575757576,17.454545454545453,21.333333333333336,25.212121212121215,29.090909090909093,32.969696969696969,36.848484848484851,40.727272727272727,44.606060606060609,48.484848484848492,52.363636363636367]
[11,6.4,10.666666666666668,14.933333333333335,19.200000000000003,23.466666666666669,27.733333333333334,32,36.266666666666673,40.533333333333331,44.800000000000004,49.06666666666667,53.333333333333343,57.6]
[12,{"$f":"A36*$B$26*640/5280*0.8","v":6.9818181818181815},{"$f":"A36*$C$26*640/5280*0.8","v":11.636363636363637},{"$f":"A36*$D$26*640/5280*0.8","v":16.290909090909093},{"$f":"A36*$E$26*640/5280*0.8","v":20.945454545454549},{"$f":"A36*$F$26*640/5280*0.8","v":25.6},{"$f":"A36*$G$26*640/5280*0.8","v":30.254545454545458},{"$f":"A36*$H$26*640/5280*0.8","v":34.909090909090907},{"$f":"A36*$I$26*640/5280*0.8","v":39.563636363636363},{"$f":"A36*$J$26*640/5280*0.8","v":44.218181818181819},{"$f":"A36*$K$26*640/5280*0.8","v":48.872727272727275},{"$f":"A36*$L$26*640/5280*0.8","v":53.527272727272731},{"$f":"A36*$M$26*640/5280*0.8","v":58.181818181818187},{"$f":"A36*$N$26*640/5280*0.8","v":62.836363636363643}]
[13,7.5636363636363644,12.606060606060607,17.648484848484852,22.690909090909091,27.733333333333334,32.775757575757574,37.81818181818182,42.860606060606067,47.903030303030306,52.945454545454552,57.987878787878792,63.030303030303031,68.072727272727278]
[14,8.1454545454545464,13.575757575757576,19.006060606060608,24.436363636363637,29.866666666666671,35.296969696969704,40.727272727272727,46.157575757575756,51.587878787878793,57.018181818181816,62.448484848484853,67.878787878787875,73.309090909090912]
[15,8.7272727272727266,14.545454545454547,20.363636363636363,26.181818181818183,32,37.81818181818182,43.63636363636364,49.45454545454546,55.27272727272728,61.090909090909093,66.909090909090921,72.727272727272734,78.545454545454561]

{"sheet":"App G p41","index":46,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":true,"merged":[[33,1,33,9],[21,0,21,9],[11,1,11,8],[12,1,12,9],[16,0,16,9],[14,1,14,6],[32,0,32,9],[22,1,22,6],[30,1,30,9],[13,0,13,9],[18,0,18,9],[26,0,26,9],[20,1,20,9],[17,0,17,9],[19,0,19,9],[4,0,4,9],[6,1,6,9],[8,0,8,2],[9,1,9,9],[10,1,10,9]]}
[null,null,null,null,null,null,null,null,null,"Appendix G"]
[]
["Formulas Used in Calculations"]
[]
["A) Ownership costs per hour are the sum of (i) Depreciation, (ii) Investment costs, (iii) Insurance and Housing. "]
["i) Depreciation represents the “value” of equipment over the hours it is owned."]
[null,"Depreciation Cost ($/hr)=  ((Purchase Price-Retained Value)/(Optimal Life))⁄(Annual hrs of use)"]
[]
["Where:"]
["·        Purchase price = average purchase price of manufacturer’s base list price and the list price with all available options ($)","•Purchase price = average purchase price of manufacturer’s base list price and the list price with all available options ($)"]
["·        Retained value = value of equipment at end of ownership ($) (also known as salvage value)","•Retained value = value of equipment at end of ownership ($) (also known as salvage value)"]
["·        Optimal Life = number of years before trade-in or 2/3 useful life (yr)","•Optimal Life = number of years before trade-in or 2/3 useful life (yr)"]
["·        Annual hours of use = typical number of hours equipment is used in one year (hr)","•Annual hours of use = typical number of hours equipment is used in one year (hr)"]
[{"$f":"\"For example, for a combine with a purchase price of $\"&TEXT(DATA!F19,\"#,###\")&\", a retained value of $\"&TEXT(((DATA!F19)*(1-Fraction_dep_over_optimal_life)),\"#,###\")&\" at the end of its \"&DATA!X19&\" year optimal life, and \"&DATA!Y19&\" annual hours of usage, the depreciation cost is:\"","v":"For example, for a combine with a purchase price of $600,000, a retained value of $200,000 at the end of its 12 year optimal life, and 250 annual hours of usage, the depreciation cost is:"}]
[null,{"$f":"\"Depreciation Cost ($/hr)=  (($\"&TEXT(DATA!F19,\"#,###\")&\"-$\"&TEXT(DATA!F19*(1-Fraction_dep_over_optimal_life),\"#,###\")&\")/\"&DATA!X19&\")⁄\"&DATA!Y19&\"=$\"&TEXT((((DATA!F19-(DATA!F19*(1-Fraction_dep_over_optimal_life)))/DATA!X19)/DATA!Y19),\"0.00\")&\"/hr\"","v":"Depreciation Cost ($/hr)=  (($600,000-$200,000)/12)⁄250=$133.33/hr"}]
[]
["ii) Investment represents the interest cost of borrowing money to purchase the equipment along with the opportunity cost of the down payment. "]
[{"$f":"\"It is assumed that \"&Calculator!I16*100&\"% of the purchase price is financed over a \"&Calculator!I19&\" year term. The interest is compounded biannually, so each year includes two payment periods.\"","v":"It is assumed that 50% of the purchase price is financed over a 7 year term. The interest is compounded biannually, so each year includes two payment periods."}]
["In the printed and online guides, amortization tables were used to determine the total interest paid over the seven-year loan. This total interest cost was divided by the optimal life and annual hours of use to determine an interest cost per hour."]
["To estimate the investment cost, you to calculate the total interest plus opportunity cost over the life for each piece of equipment (which has a unique purchase price, optimal life and annual hours of use). Note that this equation still assumes that 50% of the purchase price is borrowed:"]
[null," Investment Cost ($/hr)=  (Interest Cost + Opportunity Cost)/(Optimal Life))⁄(Annual hrs of Use) "]
[{"$f":"\"For example, for a combine (borrowing rate = \"&Calculator!I17*100&\"%, opportunity rate = \"&Calculator!I18*100&\"%, $\"&TEXT(DATA!F19,\"#,###\")&\" purchase price, \"&DATA!X19&\"-year optimal life, \"&DATA!Y19&\" hours annual usage), the investment cost is:\"","v":"For example, for a combine (borrowing rate = 6.25%, opportunity rate = 1.5%, $600,000 purchase price, 12-year optimal life, 250 hours annual usage), the investment cost is:"}]
[null,{"$f":"\"Investment Cost ($/hr)=  (($\"&TEXT(DATA!BH19,\"#,###\")&\"+$\"&TEXT(DATA!BI19,\"#,###\")&\") /\"&DATA!X19&\") ⁄ \"&DATA!Y19&\" = $\"&TEXT(DATA!BA19,\"0.00\")&\"/hr\"","v":"Investment Cost ($/hr)=  (($74,986+$33,191) /12) ⁄ 250 = $36.06/hr"}]
[]
["iii) Insurance and Housing "]
[{"$f":"\"Insurance and housing are assumed to be \"&Insurance_and_Housing*100&\"% of the purchase price per year\"","v":"Insurance and housing are assumed to be 1% of the purchase price per year"}]
[{"$f":"\"For the SP combine with a $\"&TEXT(DATA!F19,\"#,###\")&\" purchase price and \"&DATA!Y19&\" hours/year:\"","v":"For the SP combine with a $600,000 purchase price and 250 hours/year:"}]
["     ",{"$f":"\"Insurance & Housing Cost ($/hr)=  (\"&Insurance_and_Housing*100&\"%)/(100%)  (x ($\"&TEXT(DATA!F19,\"#,###\")&\")⁄\"&DATA!Y19&\"=$\"&TEXT((Insurance_and_Housing*(DATA!F19/DATA!Y19)),\"0.00\")&\"/hr\"","v":"Insurance & Housing Cost ($/hr)=  (1%)/(100%)  (x ($600,000)⁄250=$24.00/hr"}]
[]
["Therefore, the total ownership cost for this conventional combine is:"]
["     ",{"$f":"\"Ownership Cost=Depreciation+Investment+Insurance & Housing=$\"&DATA!AZ19&\"/hr+$\"&DATA!BA19&\"/hr+$\"&DATA!BB19&\"/hr = $\"&DATA!AY19&\"/hr\"","v":"Ownership Cost=Depreciation+Investment+Insurance & Housing=$133.33/hr+$36.06/hr+$24/hr = $193.39/hr"}]
[]
["B) Repair and Maintenance Costs are calculated based on a repair rate that represents the repair costs per year of ownership. These repair rates were determined by estimating the total repair and maintenance costs over the ownership of the equipment (including oil and filters, general maintenance, and one major rebuild). The total repair cost was divided by the ownership years and purchase price to determine the repair rates used in the guide. "]
[null,"Repair and Maintenance Cost ($/hr)=  ( (Repair Rate (%))/(100%) x(Purchase Price))⁄(Annual hrs of use)"]

{"sheet":"App G p42","index":47,"n_rows":37,"n_cols":2,"rows_kept":37,"cut":false,"hidden":true,"merged":[[2,0,2,5],[34,0,34,5],[35,0,35,5],[36,1,36,3],[3,0,3,3],[5,0,5,5],[6,1,6,3],[10,0,10,5],[8,1,8,3],[33,1,33,3],[20,0,20,4],[24,1,24,3],[28,0,28,5],[29,1,29,4],[13,1,13,3],[18,1,18,3],[31,1,31,3],[11,1,11,3],[15,0,15,5],[16,1,16,3],[17,0,17,5],[21,0,21,4]]}
["Appendix G"]
[]
[{"$f":"\"For example, for a SP combine, the total repair cost per year is approximately $\"&TEXT(ROUND((DATA!Z19/100)*DATA!F19,0),\"#,###\")&\". This represents \"&DATA!Z19&\"% of the purchase price. For the rental rates in the Guide, repair rates (based on a percentage of purchase price) were established for each type of equipment (refer to Appendix D).\"","v":"For example, for a SP combine, the total repair cost per year is approximately $15,780. This represents 2.63% of the purchase price. For the rental rates in the Guide, repair rates (based on a percentage of purchase price) were established for each type of equipment (refer to Appendix D)."}]
[{"$f":"\"Repair and Maintenance Cost ($/hr)=  ((\"&DATA!Z19&\"%/100) x $\"&TEXT(DATA!F19,\"#,###\")&\")⁄\"&DATA!Y19&\"=$\"&TEXT(DATA!AG19,\"0.00\")&\"/hr\"","v":"Repair and Maintenance Cost ($/hr)=  ((2.63%/100) x $600,000)⁄250=$63.12/hr"}]
[]
["C) Margin on Ownership and Repair and Maintenance represents a cushion (or contingency) and is calculated by:  "]
["     ","Margin=(Margin (%))/(100%) x(Ownership Cost+Repair and Maintenance Cost)"]
["For the combine example, the margin on ownership and repair and maintenance is: "]
[null,{"$f":"\"Margin=  (\"&Calculator!D19*100&\"%)/(100%) x($\"&TEXT(DATA!AF19,\"0.00\")&\"+$\"&TEXT(DATA!AG19,\"0.00\")&\")=$\"&TEXT((Calculator!D19*(DATA!AF19+DATA!AG19)),\"0.00\")&\"/hr\"","v":"Margin=  (15%)/(100%) x($193.39+$63.12)=$38.48/hr"}]
[]
["D) Rental Rate per hour is the sum of the Ownership Costs, Repair and Maintenance Costs, and Margin on Ownership and Repair and Maintenance."]
["     ","Rental Rate ($/hr)=Ownership Cost+Repair and Maintenance Cost+Margin "]
["For the combine example, the total rental rate is:"]
["     ",{"$f":"\"Rental Rate=$\"&TEXT(DATA!AF19,\"0.00\")&\"+$\"&TEXT(DATA!AG19,\"0.00\")&\"+$\"&TEXT(DATA!AH19,\"0.00\")&\"=$\"&TEXT((DATA!AF19+DATA!AG19+DATA!AH19),\"0.00\")&\"/hr\"","v":"Rental Rate=$193.39+$63.12+$38.48=$294.99/hr"}]
[]
["E) Fuel Costs are calculated by:"]
["     ","Fuel cost ($/hr)=Fuel efficiency (L/hr)  x Price of fuel ($/L)"]
[{"$f":"\"For example, for a SP combine the fuel efficiency is approximately \"&DATA!AA19&\" L/hr and the price of diesel is $\"&TEXT(Calculator!D16,\"0.00\")&\"/L:\"","v":"For example, for a SP combine the fuel efficiency is approximately 51 L/hr and the price of diesel is $1.20/L:"}]
["     ",{"$f":"\"Fuel Cost ($/hr) = \"&DATA!AA19&\" x $\"&TEXT(Calculator!D16,\"0.00\")&\" = $\"&TEXT((DATA!AA19*Calculator!D16),\"0.00\")&\"/hr\"","v":"Fuel Cost ($/hr) = 51 x $1.20 = $61.20/hr"}]
[]
["F) Labour Costs"]
[{"$f":"\"Labour costs are assumed to be $\"&Calculator!D17&\".00/hr.\"","v":"Labour costs are assumed to be $28.00/hr."}]
[]
["G) Margin on Fuel and Labour is calculated by:"]
["     ","Margin=(Margin (%))/(100%) x(Fuel Cost+Labour Cost)"]
["For the SP combine example, the margin on fuel and labour is:"]
["      ",{"$f":"\"Margin on fuel and labour=  (\"&Calculator!D19*100&\"%)/(100%) x($\"&TEXT((Calculator!D16*DATA!AA19),\"0.00\")&\"+$\"&TEXT(Calculator!D17,\"0.00\")&\")=$\"&TEXT((Calculator!D19*((Calculator!D16*DATA!AA19)+Calculator!D17)),\"0.00\")&\"/hr\"","v":"Margin on fuel and labour=  (15%)/(100%) x($61.20+$28.00)=$13.38/hr"}]
[]
["H) Custom Rate per hour is the sum of the Rental Rate, Fuel and Labour Cost, and a Margin on Fuel and Labour."]
["      ","Custom Rate($/hr)=Rental Rate($/hr)+Fuel cost($/hr)+Labour($/hr)+Margin on fuel and labour($/hr)"]
["For the SP combine example, the custom rate is:"]
["     ",{"$f":"\"Custom Rate=$\"&DATA!AI19&\"+$\"&TEXT(DATA!AJ19,\"0.00\")&\"+$\"&TEXT(DATA!AK19,\"0.00\")&\"+$\"&TEXT(DATA!AL19,\"0.00\")&\"=$\"&DATA!AN19&\"/hr\"","v":"Custom Rate=$295+$61.20+$28.00+$13.38=$398/hr"}]
["The custom rental rate (per acre) is calculated by:"]
["     ","Custom Rate ($/acre)=  (Custom Rate ($/hr))/(Work Rate (acre/hr) )"]
["Combine headers are considered as an add-on rental rate to the custom rate since the rental rate does not include fuel, labor, or a margin on fuel and labor. "]
[{"$f":"\"For example, for a SP combine, if the rental rate for a 15 ft pickup header is $\"&TEXT(DATA!AI25,\"0.00\")&\"/hr, and the work rate of the SP combine and header combined is \"&DATA!AD19&\" acre/hr then the custom rate is:\"","v":"For example, for a SP combine, if the rental rate for a 15 ft pickup header is $14.00/hr, and the work rate of the SP combine and header combined is 10 acre/hr then the custom rate is:"}]
["     ",{"$f":"\"Custom Rate ($/acre)=($\"&DATA!AN19&\"+$\"&DATA!AI25&\") / \"&DATA!AD19&\" = $\"&ROUND((DATA!AN19+DATA!AI25)/DATA!AD19,0)&\"/acre\"","v":"Custom Rate ($/acre)=($398+$14) / 10 = $41/acre"}]

{"sheet":"APP H p43","index":48,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":true,"merged":[[21,2,21,3],[40,0,40,4],[23,0,23,4],[29,0,29,2],[30,0,30,3],[37,0,37,2],[38,0,38,2],[2,0,2,5],[4,0,4,4],[17,0,17,4],[9,2,9,3],[12,0,12,4],[13,0,13,4]]}
[null,null,null,null,null,"Appendix H"]
[]
["Rental Rate Calculation Worksheet"]
[]
["The Ownership Cost per hour is the sum of (i) Depreciation Costs, (ii) Investment Costs, and (iii) Insurance and Housing Costs."]
[]
[null,"i)","Depreciation Cost ($/hr) = (Purchase Price - Retained Value) / Optimal Life "]
[null,null,"                                                      Annual hours of use"]
[]
[null,"ii)","Investment Cost ($/hr) = (Interest Cost + Opportunity Cost)/ Optimal Life "]
[null,null,"                                                            Annual hours of use"]
[]
[{"$f":"\"The total interest cost of borrowing depends on the interest rate and the purchase price. This calculation assumes that \"&Calculator!I16*100&\"% of the purchase price is borrowed and the payback period of the loan is \"&Calculator!I19&\" years and equal payments are made biannually.\"","v":"The total interest cost of borrowing depends on the interest rate and the purchase price. This calculation assumes that 50% of the purchase price is borrowed and the payback period of the loan is 7 years and equal payments are made biannually."}]
["The borrowing rate and opportunity rate should be added together to determine the interest rate and total investment cost.  "]
[]
[null,"iii)",{"$f":"\"Insurance and Housing Cost ($/hr) = (Purchase Price x \"&Insurance_and_Housing*100 &\"%) / Annual Hours of Use\"","v":"Insurance and Housing Cost ($/hr) = (Purchase Price x 1%) / Annual Hours of Use"}]
[]
["The total rental rate ($/hr) is the sum of the Ownership Cost, Repair and Maintenance Cost, and Margin."]
[]
[null,"iv)","Repair and Maintenance Cost ($/hr) = (Repair Rate x Purchase Price) / Annual Hours of Use"]
[]
[null,"v)","Margin ($/hr) = Margin x (Ownership Cost + Repair and Maintenance Cost)"]
[]
["The rental rate ($/acre) can be estimated by dividing the total rental rate ($/hr) by the work rate (acre/hr)."]
[]
[null,"vi)","Work Rate (acre/hr) = Width (ft) x Speed (mph) x Field Efficiency x  ","5,280 ft/mile "]
[null,null,null,"43,560 ft2/acre"]
[]
[]
["The purchase price is the cash value of the new equipment without a trade-in"]
[{"$f":"\"The retained value of the equipment is the value at the end of its optimal life (assumed to be \"&TEXT((1-DATA!Z2)*100,\"0\")&\"% of the purchase price)\"","v":"The retained value of the equipment is the value at the end of its optimal life (assumed to be 33% of the purchase price)"}]
["The optimal life of the equipment is the years of useful life before trade-in (refer to Appendix D for typical values)"]
["The annual hours of use are the typical number of hours equipment is used in one year (refer to Appendix D for typical values)"]
["The interest rate can be used to represent the cost of borrowing only or the cost of borrowing plus the lost revenue of investment. "]
[{"$f":"\"For this calculation, the interest rate must be presented as a decimal (e.g., \"&TEXT(Calculator!I17*100,\"0.0\")&\"% = \"&TEXT(Interest_Rate,\"0.000\")&\")\"","v":"For this calculation, the interest rate must be presented as a decimal (e.g., 6.3% = 0.063)"}]
["Typical repair rates for equipment can be found in Appendix D. The repair rate must be presented as a decimal (e.g., 2% = 0.02)"]
[{"$f":"\"The margin represents a profit for the farmer (assumed to be \"&Margin_percentage*100&\"%). The margin must be presented as a decimal (e.g., \"&Margin_percentage*100&\"% = \"&TEXT(Margin_percentage,\"0.00\")&\")\"","v":"The margin represents a profit for the farmer (assumed to be 15%). The margin must be presented as a decimal (e.g., 15% = 0.15)"}]
["The width represents the implement width in feet"]
["The speed is the average ground speed in miles per hour"]
[{"$f":"\"The field efficiency accounts for time spent turning, filling, and emptying equipment. Average field efficiency for operations is \"&Field_efficiency*100&\"%. \"","v":"The field efficiency accounts for time spent turning, filling, and emptying equipment. Average field efficiency for operations is 80%. "}]
[{"$f":"\"Average field efficiency for spraying is \"&DATA!AF2*100&\"%. Average field efficiency for seeding is \"&DATA!AI2*100&\"%.  The field efficiency must be presented as a decimal (e.g., \"&Calculator!D18*100&\"% = \"&TEXT(Calculator!D18,\"0.00\")&\")\"","v":"Average field efficiency for spraying is 64%. Average field efficiency for seeding is 70%.  The field efficiency must be presented as a decimal (e.g., 80% = 0.80)"}]

{"sheet":"App I  p44","index":49,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":true,"merged":[[16,1,17,3],[0,0,0,1],[2,0,2,3],[4,0,4,4],[6,0,6,5],[7,1,7,4],[8,1,8,4],[9,1,9,4],[10,1,10,4],[12,0,12,3],[13,1,13,4],[14,1,14,5]]}
["Appendix I"]
[]
["Custom Rate Calculation Worksheet"]
[]
["The custom rate ($/hr) is the sum of the rental rate ($/hr), the fuel cost ($/hr), the labour cost ($/hr) and the margin on fuel and labour ($/hr). Custom operations may include costs for a power unit only (e.g., four-wheel drive tractor) or a power unit and implement (e.g., tractor and air seeder). "]
[]
["Power Unit Cost ($/hr) = Rental Rate + Fuel Cost + Labour Cost + Margin on Fuel and Labour"]
[null,"i) Use Appendix H to calculate the rental rate of the power unit ($/hr)"]
[null,"ii)  Fuel Cost ($/hr) = Fuel usage (L/hr) x Fuel price ($/L)"]
[null,"iii) Labour Cost ($/hr)"]
[null,"iv) Margin on Fuel and Labour ($/hr) = Margin x (Fuel Cost + Labour Cost)"]
[]
["Machine Cost ($/hr) = rental rate based on Appendix H"]
[null,"v) Total Custom Rate ($/hr) = Power Unit Cost + Machine Cost"]
[null,"vi) Total Custom Rate ($/acre) = (Power Unit Cost ($/hr) + Machine Cost ($/hr))"]
[null,null,null,"               (Work Rate (acre/hr)) "]
[null,"vii) Work Rate (acre/hr) = Width (ft) x Speed (mph) x Field Efficiency x  ",null,null,"5,280 ft/mile "]
[null,null,null,null,"43,560 ft2/acre"]