ࡱ> b  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`acdefghijklmnopqrstuvwxyz{|}~Root Entry FD"QHWorkbookK_VBA_PROJECT_CUR"@.g#Ǜg#VBA ‹g#pg# T8\psetup Ba=  ThisWorkbook=p08@"1 Arial1h Arial1 Arial1 Arial1 Helv1 Arial1 Arial1 Arial1  Arial1% Arial1  Arial1  Arial1# Arial1 Arial1 Arial1  Arial1 Arial1  Arial1 Arial1  Arial1  Arial1 Arial1  Arial1$ Arial1 Arial1 Calibri1  Calibri1 Calibri1  Calibri1  Calibri1Calibri1 Calibri19 Calibri1> Calibri1  Calibri1 Calibri1?Calibri1*h9 Calibri Light1  Calibri1  Arial1 Arial1 Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) 0.0% "$"#,##0.00 "$"#,##00.0 #,##0.0                                                                       ff   )   *          !  !  "   # ` $      %   &   '             & &  & & & & & & " "P "  " "P   P    & &    @ @ P@ &  P @&&  P  P  PP  P)  P)      P !@@"@!P @!@!!P !@!P@ !P !PP  U@       &    & & &   & & " & & " "                                   &  &&&&&&&&&&&   !&   *"@  *"@                          &&&&p" " &&&`&&&`&`&`&``    &   T  &| &\ &| &| !\ &| &| &| &| &| &| &| &| &| &| "T    T  |   T  T  T  |  tP      \  \                 t  ## #  @ @ !!!""""" "! """@@ ""@ ! ! "" !   "| ! " !  ! ||R}A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef ;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L ;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A}  00\);_(*23;_(@_) }A}! 00\);_(*23 ;_(@_) }A}" 00\);_(*;_(@_) }A}# 00\);_(*;_(@_) }A}$ 00\);_(*;_(@_) }A}% 00\);_(*;_(@_) }A}& 00\);_(*;_(@_) }A}' 00\);_(* ;_(@_) }A}( 00\);_(*;_(@_) }}) }00\);_(*;_(@_)    }}* 00\);_(*;_(@_) ??? ??? ??? ???}-}3 00\);_(*}A}6 a00\);_(*;_(@_) }A}9 00\);_(*23;_(@_) }-}: 00\);_(*}}< ??v00\);_(*̙;_(@_)    }A}= }00\);_(*;_(@_) }A}> e00\);_(*;_(@_) }x}?00\);_(*;_(  }}@ ???00\);_(*;_(??? ???  ??? ???}-}B 00\);_(*}-}D 00\);_(* 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L˭ % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  L % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23 % 60% - Accent3M( 60% - Accent3 23 % 60% - Accent4M, 60% - Accent4 23f % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23Ў % "Accent1AAccent1 [ % #Accent2A!Accent2 }1 % $Accent3A%Accent3  % %Accent4A)Accent4  % &Accent5A-Accent5 Dr % 'Accent6A1Accent6  pG %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ??? +Code, Comma-( Comma [0] .Comma0/&Currency0. Currency [0]1 Currency0 2Date3Explanatory TextG5Explanatory Text % 4Fixed5 : Followed Hyperlink 6Good;Good  a%7 Heading 1( Heading 18 Heading 2( Heading 29 Heading 3G Heading 3 DTj%23: Heading 49 Heading 4 DTj%;( Hyperlink <InputuInput ̙ ??v% = Linked CellK Linked Cell }% >NeutralANeutral  e%"Normal ?Noteb Note   @OutputwOutput  ???%????????? ???A$Percent BTitle1Title DTj% CTotal TotalD Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight168 ``i̜̙3f3333f3ffff333ff333f33f33BBB\`Kv Instructions ޸Main@ Establishment_X Fixed_Paymentm Fixed_Cost eG H I <J 2\0:\A: \AUTOEXEC*\C:\E:)\G:\H:\I: \L:)\N:.\O:&\P*\Q:\R*\S:#\T:\V: \X:\Y: \Z:|:-acres:ADP<AFC<AGVAR*! ALLDATA;BERR* BREAKEVEN*BUD*bud_type: CAF;*CASH:! cashflowcalc_Click CASHFORMAT:CENTER:COST1:"COST2:"! CUMPGPH;" CUMPGPH2;ENR*ENR_MNR*ETR* exp_price:cexp_prod:c EXPDATA*EXPP*EXPY*FOOTER: FXC; G_CALC:9 GPH7; GPH72;GPHDATA1*GPHDATA2*" GPHDATA3;GPHINS*GPRINT:,GR_OP:=GRAPH:@MNR*MTC*MTR*NUM1*NUM2*NUM3*NUM4*NUM5*NUM6*NUM7*PG:PG_NO:  ;    ;   ;'  ; d  print_sheetsPRINTIT:PRINTONE:PRINTOP:PRINTTWO: Rect4_ClickRET1:&RISK*SPINVAL:STRHH*STRHL*STRLH*STRLL*STRO*STRP*TEP*TITLE1*TITLE2*TITLE3*TITLE4*TOP*TOTAL:&total_estab_cost: 'TOTAL_FIXED_COSTS:$TOTAL_PAYMENTS:&" totalcostcalc_Click TOTFORMAT:&$totql_payments:#UNIT*UNITCOST* varcostcalc_Click VARFORMAT: VARIABLE: VIEW:4WGPC*XONE:XTWO:years:YONE: YTWO: ZONE:Sfvf`@@\ &  0e0e     A@@ A5% 8c8c     ?1 d0u0@Ty2 NP'p<'pA)BCD|E||@  S?INPUT DATA: Your values in the unprotected or highlighted cells NUMBER OF ACRES BESTOPT.MEDIANPESS.WORST YIELD (TONS)SELLING PRICE ($/TON) UNITSTOTALUNIT ITEMPER ACREQUANTITYPRICEAMOUNTVARIABLE COSTS: (units) ($/unit)LIMETON FERTILIZER: NITROGENLB. PHOSPHATE POTASHACRE* MACHINERY: FUELGAL. REPAIRS & MAINT. LAND RENTALLABORHRS.OTHER$INTEREST ON OP. CAP.TOTAL VARIABLE COSTDIRECT FIXED COSTLANDTOTAL FIXED COSTEXPECTED BREAKEVEN TABLEITEM TOTAL AMOUNT$ / TON $/Acre TOTAL COSTEXPECTED RETURN TABLE TOTAL RETURN (Tons/Acre) ($/ton)"RISK RATED RETURNS OVER TOTAL COST Net return levels (TOP ROW);=The chances of obtaining this level or more (MIDDLE ROW); and9The chances of obtaining this level or less (BOTTOM ROW). OptimisticExpected PessimisticChances CHANCE FOR PROFIT " BASE BUDGETED NET REVENUE <PROFIT IS RETURN TO RISK AND ALL "ZERO" ITEMS IN THE BUDGET.MAY ENTER YOUR OWN VALUES. Must match budget Entries- Best Y Best P Opt. Y Opt. P Med. Y Med. P Pess. Y Pess. P Worst Y Worst P H&MC T.C.: Calculations Exp. Y Exp. P SYO SPO SYP SPP VYO VPO VYP VPP VTRHH VTRLL VTRHL VTRLH STRHH STRLL STRHL STRLH STRO STRP"Calculation of NR and for Z values MPENR_MNR MYSTRHH MTRSTRLL MTCSTRHL MNRSTRLH ETR ENREXPDATA3ALTB for calculation and return to breakeven table;;ALTR for calculation and return to risk rated return table; ALTI for return to Instructions;'HOME for return to beginning of budget. INVESTMENT AND ANNUAL FIXED COST((Check All Higlighted Entries this Page)INTEREST RATE: % OF TIME FORSALVAGEYRS. OFCALC. ITEMTHIS ENTERPRISECOSTVALUELIFEDEPR. (Yr.) ($/yr.)"TOTAL DEPRECIATION THIS ENTERPRISETAXES AND INSURANCETOTAL ANNUAL FIXED COST TOTAL ANNUAL FIXED COST PER ACREANNUAL ENTERPRISE FIXED OUTLAYS)(Check All Highlighted Entries this Page)+DEBT PAYMENT CALCULATION ON NEW INVESTMENT:8(For Use In Calculating Debt Payments on New Investment)---FINANCING--- CALC. YR.YEARSINT.RATEPAYMENT$CALCULATED TOTAL ANNUAL DEBT PAYMENT:(For Use In Totaling Debt Payments on Existing Investment)LOAN # 1LOAN # 2LOAN # 3LOAN # 4LOAN # 5TOTAL ANNUAL DEBT PAYMENTTOTAL ANNUAL FIXED OUTLAY"TOTAL ANNUAL FIXED OUTLAY PER ACREWELCOME TO THE COASTALHAY PRODUCTION BUDGETBudget Type CASH FLOW VARIABLE GRAPH OUTPUT:Button(Total Cost Budget)(Cash Flow Budget)(Variable Cost Budget)ANNUAL FIXED PAYMENT&RISK RATED RETURNS OVER CASH FLOW COST%RISK RATED RETURNS OVER VARIABLE COSTReturnsREMEMBER% In order to Print a specific budget you must Calculate before you Print that particular budget.Note: Be sure to enable allmacros on start-up.-Prepared by R. Curt Lacy and Robert N. Morgan:Extension Ag Economics and Crop & Soil Science DepartmentsUniversity of Georgia, 2002Number of acresFERTILIZER: - SpriggingFERTILIZER: - After MowingHERBICIDES - PREPLANT RoundupQTPTHERBICIDES - POST 2,4-D Ester SPRIGGING,SPRIGS (If not included in Sprigging Charge) Gramoxone Extra"Tifton 85 Bermuda Grass Hay Budget LIMEUNITS UNITS/ACRE TOTAL UNITS TOTAL COST COST ($/UNIT)Establishment Detail'FIXED COST: (Click on appropriate link)Fixed Cost Detail TOTAL INVESTMENT THIS ENTERPRISE;INTEREST ON INVESTMENT (average investment X interest rate)% OF AVERAGE INVESTMENTReturn to Main PageAnnual Payment DetailESTABLISHMENT COST DETAILEXISTING ANNUAL DEBT PAYMENTS: VARIABLE COST MANAGEMENT ACRES TOTAL YIED(tons)EXPECTED YIELDEXPECTED PRICE.RETURNS TO LAND, LABOR, CAPITAL AND MANAGEMENT'RETURNS TO LAND, CAPITAL AND MANAGEMENT!RETURNS TO CAPITAL AND MANAGEMENTRETURNS TO CAPITALRETURNS TO LANDRETURNS TO MANAGEMENT COST $/ACRE COST $/TONNumber of YearsRound Baler - LargeHay Rake - 8.5'Disc Mower - 8'Hay Tedder - 17'Tractor 100 hp Tractor 50 hpMiscellaneous EquipmentOtherDisc Mower - 9'CROP PROTECTION HERBICIDE ARMYWORM CONTROLAPPS Tractor 75 hp NET REVENUE PER ACRE5Hybrid Bermuda Hay - Non-Irrigated, Large Round RollsHay Rake - 17'RUpdated by Levi A. Russell, Department of Agricultural and Applied Economics, 2016jT TLUUAU?VVn]W.XY\YYIY9ZZ8<[ \Y\X]2^ ^h *_ _ `v aC Fb b}ct|d"eeP`fcc&PK![Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;rØJB+$G]7O٭Vp.f5$6<%oOqyriP|10-gܹ}N !*ꯐ+󶚓դ:ްүT&݉7*} VR[`kA;gЕ @~g?E @9;N;^rZñ Q-j+2}יvۅ- .92Mġ\ѳM  b% }Dɂ!YExJRVۚZ/?RAդ]` <`$gլA޼Wo^|/_:ץ Cɪ.i?}_~z߿/ï !C:|Nb̍$am xMb!It7H~A 7º2 &3Yւ4 5YQ@U|'g: BMs(B;YgIa%p!K1nXgh~=#Kyg!9YhGb˦@曳(M  jnM*(u?D"j2raA7"45&!Iւȥ9gtH&y·(MqzG(Κ3Du}~)ǩh Sp>^M͚5.Nma2@$y+{CyU%!#[ |c {f ?z>?ko8\yz`$Ć\uS8A)[q(Ep)w2LV )S"Y2hmS*YBYʡWÍ%4̟Xm[>؎[n5O"G{SX^YRO˥R]Mi0[J'gspZjeŊ~= ՞`Z C8qC]FW}F3 f̀mփ˓SHkFM7ByF0)G1]c߆T3OB5_V\7 43Mˁu\Hes Opg;\Y X,bx;\N1S. M(6k\hC3/8F[`+UKt EᥱkA][:0$^ٹ7Co4+"Na*hJQP><+*QwjwŚ5pTVU#`}\45ScY5YL,;^YU8^sޥ~u;}BU%fv24i> .ڲ.-$jV鸿Zvʱ<>i~^3YɳX\BC}"IJUZXҸ )FW`΄QH^k(qt5,PT^WIy<F`"/CLcQM O ^'SyP1g@1bIDlqiA *=e;fyd;{-Pu VqjN)^`3F!0~JSv? 18]h+~mש[u'f~NuWhN:رt"p$ ḱ)[peW ) !;Ƨ*EJ dQrN]tznjzS5mNFhb?r$"aw*E6oUe& ET*޳䧠J{,O֖#Ukp)iJZH  GoISW@Ic?_#axµ{ u#iX㰂 z8'Lg G7 v&g~,i~:{gz_PK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 0_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!J%theme/theme/theme1.xmlPK-! ѐ' theme/theme/_rels/themeManager.xml.relsPK] ~-z4nA_)k:~yw T8 wz  dMbP?_*+%&?'?(?)?MHP LaserJet 2200 Series PCL4C odXXLetterDINU"4MԽ "dXX??&U} qE} E}  E}  E} E} E}  E} qE    0 D       0       0      0   _eef ` ghir st ` ggi uvwahhi x vwa T W| x vwa U X| x vwalm| yz{ a T Y | a U Z| alm| a T [| a U Z|alm|a V \|a U Z|annjb o pjc o pjdqqk.@..LB"0&&&&&&&D 6%5(     r+(kLY(k/@? Rectangle 1"82PK![Content_Types].xmlJ0*miG]`Hm6 Xwt?. g#Wi3E).+7 >ON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!w5 drs/shapexml.xmlVێ6}/`'lo+ll@qPeHof KaPg.gfWFN]U^%3]1e(Q8jCesXr( ͳh2а6Ѯʲ= IZ+XB7BB(u]$UmM$n6 11C]oh~~A<邽Vѓ7gZ"+)Ѭß+%Ȁf-q~I _fqg:0_cvLPCmKC 8f1Fy2̦QMq`:AÁ`!H8ZH*'1Q{|rur9du//\(KvLuCxfiZe)84<XicY ?)pW?7gnĊq,2AWt=:)}iȾaDj`?!Z%vKړNFߪa#Dɦe0oueϤJ2CnMu t2jm?Vp%[Ju_ JԃƺNGC0M0GKM\A=%w 9G, j/E%djۜ{<;'>4dG,O_0+ :Kʐ2l kt Ye()pK>8)'&؊q YT}KƲ) ?_AuRFjۮNm ,4uPK!.ē drs/downrev.xmlOO@&~͘xm ?!5 F-twݕޡۼɛɬV9Hrԉ1ؼ.n@Zhɠfˋ  St|\20u1IfNQĚHb ]84uҷ$vOjG#/( [PK-![Content_Types].xmlPK-!1_a ._rels/.relsPK-!w5 )drs/shapexml.xmlPK-!.ē drs/downrev.xmlPK'  ], `a9e  < Calculate<(  ! r+(kLY(k/@? Rectangle 3"5/PK![Content_Types].xmlJ0*miG]`Hm6 Xwt?. g#Wi3E).+7 >ON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!HF5 drs/shapexml.xmlVKo8ғ#YvbG\nE=/FeCKү>^hQ7/J-N]EN 4B/+寻A7 =pG_xvol %hB]yߕY؊+p <2k,иYW,ƭ8΢m3s.mtX5*Q& 12Ƕ]_'I`D5ٰH@A!?zʛ\NǣSN0ѕfME_;V4UE> aXn.ҽxZiv ${.[SK˪Sdhy1D hvRLoA]s+} [Y(}8fѓzi0TxyAo:7`Ǵ-c %¡: A$ &W8(g0 I@bgA`{{C\wH )"8Ғ-Ȋ*+ W`כnZHq)Q_jc2?V_ {#?Y%|| x@cƓ8Y&"9 6q qT$j*%RNSqOBM=hZ {_V?nw*C f#>VIQU)ᦘGBd:+\hIM\E=%w+ r~gFK՝k%T1$%[qB~Fчq$4@DX(׃/ )lMEB:oYE(qp|>wwq+RߨID M-0tkeS~6oxHS xOq"ڿ!#PK!'׃drs/downrev.xmlP]O0}7?478Lյ]ʶeoqst֨u ԉl^W s-xidJl#ajhqUDKrJjRcmF5A0/伒wLvo`ԮA;2xE3eOj(y޷ˣ{'@ei K+ba$!M9InaNQĚHbJ8,IYq{DQ=M8tFON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!G~+ drs/shapexml.xmlVM6`x+[^c`Id7炢(XTI-^ 25כy}VX'.jHTR7癮2Z }}eL&[@Pе"_+ ؖy&,x|8fUn-v2;s/.M+nr|2c]/oNMkvQ" 0LGhٕ7'r9r:9YGGW#-χ군b|8 ilʽ|Yo/^ITоzṁ%kOF 2I1b ׽7heR×_Ë:(>eѓr*xb_ҐSd@k xGChlj"s(f tC)YH0TP Lbl"sFT(My,2Uзݖ6݀c^RIsNI6*7-c7ӭD;S+ʀ7fpvDa#F+&SBєZdW43g5DnI ?4Z,VzamA)8'a*=*qX~'rצ:@JcSZpxdGβ A7l2A%O12@nzJ6fd_¨cKDA jpsocVM H- \PW􏺤 )lMAq[AfW \8%gHA)&ЉqXD}MƲ) | _b ia]wx8H㷃B7̳K#R,PK!7ddrs/downrev.xmlPN0#"qN6-NU*@"fvd&{U9rZάgVVd/-b0x@JtZuu5bW) :aayFbq9AeCΠp)I!$] \ijx沢TRᆂn-잺xu}LV/c; >N֙|Oq{H1˔i̭FHB)jB;3ZF@]1,R4=ӿdx N~PK-![Content_Types].xmlPK-!1_a ._rels/.relsPK-!G~+ )drs/shapexml.xmlPK-!7ddrs/downrev.xmlPK ],"`#a9L <Print<)< # r+(kLY(k/@? Rectangle 5"60PK![Content_Types].xmlJ0*miG]`Hm6 Xwt?. g#Wi3E).+7 >ON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!Wޅ4 drs/shapexml.xmlVˎ6?d屭kiH nEQ6aTHկ!){:m n չC߾:4uM%(q)EAW?*3@hCQеm; sW x~egZ+XB7#ߛP.Hښ&Iܨm?u=gIPCkaI hQ]ysft={NO\Kƭ)_kamz`8i{Zb^T=k:(8ϙ_J %^zSЮzl?. md7h֠GWJ1 [,w;7k97Lj25; /}f|kѓr*zX~msiH59 l|3& MIKrTpL']s az $_8( jѓ(۽s>:QJEpvU.%; :|hixfiZe)Ǹ4<XicYB2@7;LGo$'pOws%Vd0] k4sS(җV & bT$p2V %J6,1, VWQL$c?6/qlIR&2`mAq ["k%%st[q"L54VԌJB,[z MY"б -^-'BIY'h#PK!Pdrs/downrev.xmlQO0M5M: B4fQڱ.m{Y$[=;7YJF3v RFz`qkK%F:M//&<_-b )ui.wSI^fRaUI 9].[1=5Iqk"/^7Ʈ-/k^_}<-qHl>m! "Fآ.:͍=3kHjJ=8Iߢ8=a@7XlG-HGqPK-![Content_Types].xmlPK-!1_a ._rels/.relsPK-!Wޅ4 )drs/shapexml.xmlPK-!Pdrs/downrev.xmlPK% ],#`a9j<  < Calculate<( < $ r*(kLY(k/@? Rectangle 6")#PK![Content_Types].xmlJ0*miG]`Hm6 Xwt?. g#Wi3E).+7 >ON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!сܘz+ drs/shapexml.xmlVێ6}/`'WX9lf4YsAQL,E$}6A/{4o^ZEv:itAGW%BsSIoKJgbhQУpn͙c ˡ(.߈+ ؖy,&\~L7J9 [,w{]6[&5| [ "6|D%:?aƧ=) 7ȋڶpL]Y.g3TXr9QMamqa0Z @agY"DEp猒[QgNYco&C{ܖ݀c^RIsNIFJMOJ3H.Nxlz J4O{(cu%@tsS(җV 6MUb ?| Kl LY9 FWQL$c>'nد#폳ݖT{{<8Z>4dG,O_8VXzyKdKʐ2l tG 6(QR2'p@|~s*R&؉q ZT}IƲ) z_X>.dkZqJ _3B,AQz`'PK!drs/downrev.xmlPN1|75Mz!#DC5 F}pmI[wHѷ̎'.^:_XàۉHYQ jn/ aH,~6Cq*݈R)؝4i WKڋj^N)mWߚYv&%Y1vyQOoYӲr~>X=Dž6Q`b}2XEHE]NM;̹8[lɠ9Ͻ #J^` זvӻFON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!y+ drs/shapexml.xmlVn8}_O|!rn^z(J&B*I{HIE/ h8ۙ9}VX'.bHTR7癮2Z }|9|m, r( ˳h08mǣmʲ*`[ _ nbičZNC >j6=Ge0xRG)7r~5,~tA\GZƭ)?+aMh>Fa^Tk6+ygV:J{%CA}1 '#J4k't0r׽3h_eR#]#bG!^Cf|6gI{o*6ޠ.k۞Rcb1a A,&YH&0_blq΃|4mH=% ;œ jI,m9BCp(YJMp)o%[ f>ea i;e)甴@q7 Sheet4ggD T8 0"5&'w''  dMbP?_*+%= &?'?(?)?MAdobe PDFS oA,,LetterPRIV ''''0\KhC_0EBDAStandard"A,,??&U} q} }  }  } } U}  } q }  } } } U } q} } q         ~ ??@@            *   *   7   [ -EC  $,C  $ $"B(Total Cost Budget)          ~ Y@            ~ (@'"@X DD~ @'@Z D D~  @   ~ b@'@_@XDD~ Y@'T@ZDD ~  N@    .           ~ ?!I@ DC~ D@! @@ DD" 4@ D C) /Cc@/ D C,C   ~ @o@!j@ DC~ N@! L@ DD" b@ D C) ||=7@! D C,C  ~ N@!p@ DC~ ?! p@ DD" >@ D C) c2y@ D C,C  ~ f@!@ DC~ E@! @ DD" fffffR@ D C) TG'@ D C,C  ~ ?!I@ DC~ D@! @@! DD" 4@ D C) /Cc@& D C,C D l`6DD@8$4(:.T " !"#$%&'() *+, -@./0 1  2 3 4 6 7 8 9 :  ; < = > ?        ! !~ !?!!Y@! D!C~ !&@!! 0@" D!D!"! &@V D! C)! J?jD! C,C! "  "   "~ "@!"i@" D"C~ "-@!" @" D"D""" =@$ D" C)" 2W*@' D" C,C" ## # $ $!~ $X@!$X@$ D$C~ $ @!$ ͸@% D$D$$ QO@ $ $*  LC$ 1Q#@$ $ $) LC,C$ %" %~ %?!%Y@% D%C~ %Z@!% Z@% D%D%% = ףp}7@&$ % 1 @ $ % &# &~ &?!&Y@& D&C~ &!& & D&D&& '$ & )$ & '$ '%~ 'x@!'x@' D'C~ ')@!' b@' D'D'' H@($ ' Pݏ@d $ "'Ge? D' D; (& ('~ (!(( D(C~ (!( ( D(D(( -$ ( / $ )( ) )' )#)@) %( B~ )@5) w@* D)D)v@f@) v'@/$ ) ?* $ *) *#* ffff@$ %) B* &1\H~@:$ $* 2#][R@) %) L"*_x?' D* D;+ ,, -d- -NC 9C ESTABLISHMENT COSTS "BESTABLISHMENT COSTS -   :-.$C  YEAR BYEAR~ -$@8-Y@1"C  # B@-K9@- *C  :  BCq"- 3333F@8 D-D-- K9@- - -2  LC)- @2 D- C,C .. .tC _C .'NO FIXED COSTS FOR VARIABLE COST BUDGETANNUAL FIXED COSTS"BANNUAL FIXED COSTS .   :..$C  YEAR BYEAR6.?. C  B6.?/ C  B8. 3333K@7"C  #c B. V-\@. - (. } =1@D. C,C // /vC  ANNUAL DEBT PAYMENTMC .'NO FIXED COSTS FOR VARIABLE COST BUDGET "B /   7//!C $  B /4/CD %) B B 6/0 D@ ? B 8/ 0"C  #d B/ C- )/ ( D/ C,C0 0lC WC .'NO FIXED COSTS FOR VARIABLE COST BUDGET MANAGEMENT"B MANAGEMENT 0   C08-C @ % OF REV. B % OF REV.60?1 C  B80ffff@0 "C  $*  B~ 0@"0 $E@* D0D00 0|D=@0 - )0 a@9D0 C,C|11fC QC .'NO FIXED COSTS FOR VARIABLE COST BUDGETLAND"BLAND 1:11$C  ACRE BACRE61?? C  B<1Y@1 &C  #@B~ 1=1 'D@ D1D1B1 1 - )1 e D1 C,C 2, 2 2 2 2#2  I@2 %-1 2 WC+Me@- - $2 q7<:@8%-1 L333 4-4 6. 6 6/ 6 60 61 6 7 77ffff@0D* 7(72#][R@7D7Dc D"7&1\H~@n D7D}8 1 gC ESTABLISHMENT+FIXED COST9C ANNUAL DEBT PAYMENT "BESTABLISHMENT+FIXED COST 8  \8@2 FC D- D. (C  $/  "B8(85@] D8Dc D"8(\a@; D8D 989$E@. "C  $0  B9(9a@-D9Dc D"90|D=@9 D9D :+ :8:1 "C  $1  B:(::D:Dc D":i D:D ;2 ;#;v>@8 %7:B;(;5Y@WD;Dc D";iyw@ D;D< < = >3>?Y@cD ?BX0, ,  &&bj*&A B C E  F G H  J K L M N O PQRSTUVWXYZ[\]^_ A  A  A A A  A4A B 5B  B B 6B C{G@CDc  C"CL@ DCDC iY@dDcC "C Z@. DCDCC E E F9F G:G H;H H J< J= J> K3Kc @KE ?E)KWQ¼v@KE E3K#Fx@KE ?EK9@K E 3K&+{E ?E)KE E3K hf.KE ?E L?cL_?MMD? D D?DBD D?DBBcLc@L?LMD? DD?DBDD?DBBcLW]?LMD? DD?DBDD?DBBcL?L MD? D D?DBD D?DBBcL"7O?MD? DD?DBDD?DBBcLJ# {?MD? DD?DBDD?DBBcL gÉ+?MD? D D?DBD D?DBB M?cM ?MD? D ?DDBD ?DDBBcM?MMD? D?DDBD?DDBBcM<T?MD? D?DDBD?DDBBcM?MD? D ?DDBD ?DDBBcMX֐a?M MD? D?DDBD?DDBBcMr^Q?LMD? D?DDBD?DDBBcM ocG?MMD? D ?DDBD ?DDBB N 8 O@ OcO?MD? DD?DBDD?DBB OA OO 9@P D  P P"P qd!@K DO C Q 8 RB SC T D T U U    /U4333k(@0 DCD* D' D)  U E U V V    )V4333O@UDCD* D) V Y@WD V V W W    /WhfffZ(@*DCD;D8D9W (@D WFWb@YD WG W X X    )XCl#@;DCD;D8X "@Y D XHX@_@W D XI X Y Y    )Y9@;DCD;D:Y @| D YJYY@{ D YK Y Z Z    )Z@333֪@~ DCD;D9Z @[ D ZLZT@[D ZM Z[ @! D  [N[N@/ D [O [~ \ \P \] v>@XD; ]Q ] ^  ^ _ E _R>0>((6**<a b c d e f g h i j k m n o p z { | } ~   aS aR b E bRec {G@ O{Gz?DW ?DX zG?DY ?DZ {Gz?D[  cTeciY@c O{Gz?DW?DXzG?DY?DZ{Gz?D[ cU cRCd Hz@f -?DW Dc ?DX Dc  dVCd233337@f-?DWDc?DXDc dW dRCe q= ף?g -?Dc D[ ?Dc DZ  eXCe<5@g-?DcD[?DcDZ eY eR%f mxz,@% Dd @ fZ%fQ@@j Dd@ f[ fR%g T: @CDe @ g\%gA ף0|@:De@ g] gR h E hRIi І|h?@k 3Dc @DfDcD\ @Df  i^Ii @k3Dc @DgDcD\ @Dg  i_ iRIj -L@m 3Dc @DfDcD\ @Dg  j`Hj _ @m2Dc @DgDcD\ @Df  ja jRk ﹣MIs@) Di A kbk_^m@i DiA kc kRm Xoln@~Dj A mdm%.nr@DjA me mREn cԆr@/Q?Dk (\?Dm (\?Dm nfEn v@n@/Q?Dk(\?Dm (\?Dm ng nR o E oR p h pR z E zR{ Y@DY {i"{`i @O D D  {j {R| @DY |k!||"@ DV Dk  |l |R3} #KnHt@9D Q?DD }m!}@ DV Dk }n }R~ v>@YD; ~o!~^w@ DV Dm  ~p ~R! t̐ D} D~  q!M]@ DV Dm r R. ||nnono           ' Z@ DV Dc Dc s! @ DV Dn  f R! 9@ D D~  t!I\b3@} DV Dn g R E R" 3 DKD 9?#DKD D DDBA 4ϑ?@DKD D{DKD AD DD{DD{BA?DBRQ?DBRQ?D D|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DABN!: ?/%??qq?La>~y?=3x4E? @L@@fA?L~L:p?L[2?L@h^_?L@xN#?L@C)H?L@"L DKD 9? #DKD DDDBA *K ?@DKD D{DKD ADDD{DD{BA?DBRQ?DBRQ?DD|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DAB}]?/%??qq?LA`?=3x4E? @L@@c@L?~L:p?L[2?L@h^_?L@xN#?L@C)H?L@"L DKD 9?#DKD DDDBA 'c?@DKD D{DKD ADDD{DD{BA?DBRQ?DBRQ?DD|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DAB;%O?%??qq?DIC(>h?3x4E? @D@@W]?~D:p?D[2?D@h^_?D@xN#?D@C)H?D@yT?@DKD RQ?DBRQ?D D|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DABq֚?=8?_?*K ?@DKD RQ?DBRQ?DD|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DAB}]?A`?c@L?LT?@DKD RQ?DBRQ?DD|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DAB;a`1 ?%??qq?DIƘYK?3x4E? @D@@DZG?M~D:p?D[2?D@h^_?D@xN#?D@C)H?D@" G DKD 9#DKD D DDBA O?@DKD D{DKD AD DD{DD{BA?DBRQ?DBRQ?D D|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DAB_?|??" DKD 9?#DKD DDDBA !io?@DKD D{DKD ADDD{DD{BA?DBRQ?DBRQ?DD|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DAB-˦h?QAyJ?X֐a?M"֐a DKD 9?#DKD DDDBA ֘]?@DKD D{DKD ADDD{DD{BA?DBRQ?DBRQ?DD|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DAB;;?%??qq?DI{r?3x4E? @D@@r^Q?~D:p?D[2?D@h^_?D@xN#?D@C)H?D@@DKD RQ?DBRQ?D D|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DAB?x4E??M ߏu?@DKD RQ?DBRQ?DD|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DABss?(f?J?֘]?@DKD RQ?DBRQ?DD|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DAB;;?%??qq?DI{r?3x4E? @D@@r^Q?L~D:p?D[2?D@h^_?D@xN#?D@C)H?D@" r^Q DK D 9? #DK D D DDBA  S?@DK D D{DK D AD DD{DD{BA?DBRQ?DBRQ?D D|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DAB<[uI?kD9?:/3?%:3D =hL??K'D DDDBAl ?@D D{D ADDD{DD{BA?DBRQ?DBRQ?DD|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DAB,?N8??id9B?@DK D RQ?DBRQ?D D|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DABVDn?M*]?ocG?P˓?@D RQ?DBRQ?DD|D}BRQ?RQ?DBRQ@D~RQ?RQ?DBRQ@DABJ?O u Y@ DV {G@" Dc iY@eDciyw@ZD; @|DI\b3@} D|"@VD|^w@D~@n D}M]@7Dzt7*7*F   v w x y d   D   D  !  - @.  /  Q?8 R9  [ Bk Q?   D& RO  l(    r((kLY(k/@? Rectangle 1"C=PK![Content_Types].xmlJ0*miG]`Hm6 Xwt?. g#Wi3E).+7 >ON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!,?5 drs/shapexml.xmlVK6`ykIwI$s@QM"~#){iq/y8CšUd'F4(ZUI?f0yk%= G_̟twi6@v30J Eܕ鄆1eK֖U"ˮn-$tuYjiōwC fFIvV[&v O $ys61Uy?X{&$D6O\GZƭ)_KamE i\1/5[]_{GBIċWRoJڧTۻnYƷhp$t\f?vˤ-XÊ}G{ wqW'7SUq١.=iL4CAb\c3daxqAߓ'aggE"AQI-@[瓩`%7R" ήdTI_z[=n݀c^VRINIg+m,T04ViT 4[px5dG޲˖YAzИ7xT`FE1FCb%U\.zJf-r~鏘zS]%r-",Vh-?} @ b\RO{IB&2"ےA"rFf)J*n4̞lSc'ơJRaq->!?fnnj ǹ a/SŁ"ڿbK0PK!o%drs/downrev.xmlTO0Mkt!%CV#-i+lzzܞǭlV[ky@t^cz7bW9o :aa<$;•CM8ʹMB*!P8+ܡ4% alhyVTl o]~.Ғ<^~2v{N8ѺynUȯ לA/yʭVXFآm&*ٟ %1zL7{^V8q Ӆ~NQha/@qPK-![Content_Types].xmlPK-!1_a ._rels/.relsPK-!,?5 )drs/shapexml.xmlPK-!o%drs/downrev.xmlPK2  #],`sa9Q  < Instructions<) - -   v,(kLY@??Text Box 5"m g PK![Content_Types].xmlJ0*miG]`Hm6 Xwt?. g#Wi3E).+7 >ON ޑ1ˋz "+R RhB.} /<^ITխ%rHK4uK~I0xM e`|X}đ I`߽N4aG2$RKIZ)4(M9`ctB{m:f@`3n|O,ܗr޾jxR0T ,0@}WBLǬ5vPK!<drs/shapexml.xmlW[o9~_ie(CEhQi}53gm@ҋ yJ o9])7VhҸQUsV)5:r&)sK_Ob SZNБҵsդӱ̶ٚuF mJ4NnKIhб,kݛzNns., Zʴb~t=at^n:Ò8DZ&>h;Ix(|1R8neJG.AGJAvLZiEBМPҿghZauzޚ`xu9zk\]=S$@7boI.|2IL@Mn1BYΜhYb*&c>"=yzoku\ _.w{d?T㧐-dkXR׆NQ( JPF2 ic²HJ%ʈ ԴnqduA_j\%␍k0s^|`X֧nf\ MJ.kf=Ȣ"Hwg'"qiEW+^ fF0e~ q7_^2L!T&79ĆaWX+bگȃD39bђK2& 4YkGY ksU I~s,)[~ QBXUIZ'NnNJD=qO|&GKۄ̪ R}=W3g͟3-6dPwj{(‡\71z'r+_PK!ɚ=(drs/downrev.xmlTN1M|fLvBX4Q$,&rYݶvQ̜LgFFh+fu *]0x_> 9uk%t0__03;(h7 J7C(c6R^n>H[]W5J_b@>4C ^?S[il{}^Td82Vق;/mHv,M=բ4}(d͎AB S0s'}PQ%SAnqop_8X/i%?Dq|O8wPK-![Content_Types].xmlPK-!1_a ._rels/.relsPK-!<)drs/shapexml.xmlPK-!ɚ=(drs/downrev.xmlPK\D\ sb]`  <Fertilizer cost includes spreading. Weed control is calculated as 4.0 pints of Weedmaster at $22 per gallon. Armyworm control is calculated as 2 applications of Sevin XLR Plus at a rate of 1.5 quarts per application. Approximate cost of Sevin XLR Plus is $39.50 per gallon. < *$*m*><d q"$ ""    ,,..//0077--88>>BB))    11CCCCAABBCCAAOOPPYYZZUUVVWWXX7t--yK Establishment DetailEstablishment!A1h..yK Fixed Cost DetailFixed_Cost!A1x//yK Annual Payment DetailFixed_Payment!A1 Sheet1ggD T8  GW  dMbP?_*+%&?'?(?)?MAdobe PDFS o`XXLetterPRIV ''''0\KhC_0EBDAStandard"`XX??&U} } }  }  } q       8                                  ~ ? ~ 4@  KNNPR R R R  R L OOQ S S S S  S EEEEEE E E E E EEE E~ I?!E?  DD~ ]D@! ^D@ DD E EEEEEE^^ E EEE E~ I>@ E>@    LD~ ]N@! ^2@ D D  E EEE E~ I4@ E4@  ~ ]?! ^$@  D D  E EEE E~ I4@ E4@  ~ ]E@! ^ @ D D  E EEEEEE^^ E EEE E~ Ib@Eb@  ~ ]N@! ^V@ DD E EEE E~ IE  ~ ]?! ^ DD E EEE E~ IY@EY@  ~ ]E@! ^E@ DD EEEEEIE]^ E EEE E~ I?E?  ~ ]$@! ^$@ DD E EEE E~ I?E?  ~ ]H@! ^̌!@ DD EEEEEIE]^ E EEE E~ I?E?  ~ ]?! ^@ DD E EEE E~ I?!E? DD~ ]@_@! ^@_@ DD EEEEEIE]^ EEEEEEE  ^^ E EEE E!~ I*@E*@ ~ ]@! ^@@@  DD E" EEE E~ I?E?  ~ ]@@! ^@@ DD E# EEE EEDP E  ~ ]! ^ DD E$ EEE E%~ I@E@  ~ ])@! ^U@ DD E& EEE E'~ IE  ~ ]! ^ DD ~( ~~~ ~'#̦@ % ~̦@  ~ @5 ףp=R)@ DDv@f@ M)EEEE I EE# }(\8@ % B@D(LdH(((((O<    B/ @-  @@PH00(  >@   7 Sheet5ggD T8 (O_Gjk  dMbP?_*+%&?'?(?)?MAdobe PDFS oXXXLetterPRIV ''''0\KhC_0EBDAStandard"XXX??&U} U }  }  }  (                    !           }      .              ? Z  L@ Z  ?@@ hs>@ *  LLLLLB;  ?Z @Z @@   ?Z @Z @@   ?Z@Z@@   ?Z^@Z@@   ?ZL@Z@@   ?Z@@Z@@   ZZ?@@   ZZ?@@     #hs>@# % B    ~  ~  ~  ~  !~ !8 F(^v,_ (((" # $ % & ' " ###hs>@& %"B$ %%%33333@Z &#&Do@' %#%B '"'vR@% CdCld 5 B5<    # i% 7' PH@0( 41T0 >@   Z  7b yK Return to Main Page Main!A46 Sheet3ggD T8  t  dMbP?_*+%&?'?(?)?MAdobe PDFS o^XXLetterPRIV ''''0\KhC_0EBDAStandard"^XX??&U} U } } q }  } }  }  } U }  } q                                  z { |~ !@  }  ~                ?L@& @ D 333333?~  @ @ " LLLL    ?@& p@D 333333?~  @ @     ?@& D@D 333333?~  @ @     ?@&p@D333333?~  @.@ DDDD  ?^@&@D?~  @@   ?L@@ @j@    ?@@$@i@   D.D DDDDB  D .D DDDDB  @@uD D D D D D DDDDDDDDDDDD}@lD D D D D D DDDDDDDDDDDD # U@ % B 3ྫྷ@DD@D   y&1? )33333@%BD  #3333K@ %B  !V-\@ DC: ((^vgg#5 ] E `  V  V 0 1  % 7 PHP 0(   >@  qz    7b yK Return to Main Page Main!A45 Sheet2ggD T8 w  dMbP?_*+%&?'?(?)?"??&U>@7 Sheet7ggD T8   dMbP?_*+%&?'?(?)?"??&U>@7 Sheet8ggD T8   dMbP?_*+%&?'?(?)?"??&U>@7 Sheet9ggD T8 R  dMbP?_*+%&?'?(?)?"??&U      J@"cgF K? EJ?Հw@H7E?='D? ?DDB J{X^FF (H?Gʗ4@i@Hx x?1  'L? ?LLB~  G<ڈmwJF:N?J]#`@HpC (? GTd3F!ړ?G6&YY@F ? JAXK,@FP?JD%P@F yˮ? Jۅ5G@F yˮ?G@?F!ړ? G} NT@F ?J*x(dF K? G} NT@F ?J7 9r@HE? JJ[\@HpC (?G!5#=qm@H\TK?  J|ykb@ Hu ? Jr3,3e@ Hu ?   GMf@ Hx x? G6&YY@ F ?   G+Zj@ H\TK? JVV)'A@ FP?   Jmܞq@ HE? Gdfb@ F:N?   JĔu@ H7E? J/X FF (H?  -ugggggggggg   > @    7 Sheet10ggD ThisWorkbookSheet1Sheet2 Sheet30 !"#$%&'()*+,-./123456789:;<=>?ABCDEFGHIJKLMNOQRSTUVWXYZ[\]^_abcdefghijklmnopqstuvwxyz{|}[UYU#xME (SLSS<N0{00020819-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "ThisWorkbook" Bas0{00020P819-0C$0046} |GlobalSpacFalse dCreatablPredeclaIdTru BExposeTemplateDerivBustomizD2[U_U#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et1" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2[U]U#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et2" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2[USU#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et3" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2Sheet4 @Sheet5PModule1 +__SRP_2`h[UQU#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et4" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2[UWU#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et5" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2c18$4B@HoMain$2B@Hbud_type$4B@Hz1$4B@6 8B@:c18$4B@HoMain$2B@H$BB@H$BB@6 8B@:$BB@H$BB@6 8B@:F$BB@H $BB@6 8B@: $BB@Ho  Instructions$2B@H$BB@Ho8h Fixed_Cost$2B@H$BB@HoMain$2B@H*$BB@HoMain$2B@H$BB@H$BB@6 8B@:$BB@H$BB@6 8B@:F$BB@H $BB@6 8B@: $BB@Ho@Main$2B@H$BB@H$BB@6 8B@:$BB@H$BB@6 8B@:F$BB@H $BB@6 8B@: $BB@HoMain$2B@H 8!P9R9Tqh $Bg $B V%4B@HZ VB@X Fixed_Payment$2B@H 8!P9R9Tq$B+ $B 8%4B@HZ VB@XMain$2B@HopMain$2B@H 8!P9R9Tq( $Bg $B V%4B@HZ VB@X Fixed_Cost$2B@H 8!P9R9Tq$B- $B 8%4B@HZ VB@XMain$2B@Ho0Main$2B@H 8!P9R9Tq $Bg $B V%4B@HZ VB@XMain$2B@Ho` Establishment$2B@H$BB@Ho8Machinery Info$2B@H$BB@Homachinery info$2B@H$BB@Ho8main$2B@H $BB@HohLthis routine is the one that allows the user to specify the sheets to choose]]]]](]H |(~ Check for protected workbook !Workbook is protected. A@|`kX Add a temporary dialog sheet 8.t !!.p'n Add the checkboxes('l j !! j %.t* Skip empty sheets and hidden sheets t!B |% t! n 'nN l0@ p!B@  t! n p%(d l 'lk j! Move the OK and Cancel buttons p!(( Set dialog height, width, and caption p! D p!! l " Du"[UCUxME(`   14 @ `   14 Dh`` ) 14 F` - 14 H` 1 14 J@`8  5 14 L`  B 14 N ` O 14 \ ` ` 14 ^` `X q 14 ` ` | 14 b `  14 d8`0  14 f`x  14 h` LL`j`l`n p % t@% x`% @Hh`8. %h׿ G$*\Rffff*0a59c65f48"  8 P`  x"    "  8 P`   x"    8 P`x" " " 0H" PXp   0H" PXp   0H" PX p,  ,(Xp"  ,  @PX`,h"  ,H`x "  "  "   8 P " X ` x  R "        ( &8  ` $p   &      ( H 0` ,    $ "   0  8 (H p .  2  ( ( 20 6h       0 @Xh  @ $  :( h x " Main$2B@H[bud_type$4B@Hx1$4B@67A`? 8B@:c18$4B@HoHMain$2B@Hbud_type$4B@Hy1$4B@6 8B@: |%99 Select sheets (details) to print9q, Change tab order of OK and Cancel buttons/ so the 1st option button will have the focusButton 2 p%B@Button 3 p%B@ Display the dialog box tB@ |(~ n p! x p! x!  x!$B@ 8B@X: ActiveSheet.PrintPreview 'for debuggingk( xkdAll worksheets are empty.A@k4 Delete temporary dialog sheet (without a warning) |( pB@ Reactivate original sheetmain$B@o0(Attribute VB_Name = "Module1" Sub total costc_Click() @.ProcDataInvoke_FuncA \n14 Sheets("Main").Select Range("bud_type x1Copy3ActiveT@.Paste Jc 18 E En d vxcashpflowxwyw wvarw?;&wz:; BwxR@le2QMd<Cells(1, 17Ƿ26).D 4, @ #3, 70, 4N"2@gJd!$4U'&&InstruwonstD [9U_JFixed<_C`dža"105%_J̢!4<3"[11Uv[5[q[`S(s[@#(1?( 1?(?(6(w5`3(Et9t0C&3?(e шWith SgeSetup .FitToPagesWidэ1JTall3#q "ion.2), 0P10)QYQPrintOut ies:= ENEPaymentE? ? ? 4 FalsЎaZs )  4  { lIabbϢ "Ţ%#!|6#0+e   oX4,4@B/,t+ngle15??????9b??n.301122EstabplishF-ub Pu@c rP213chinery Info#mach$e wic-"rpern   ; 3_vRv'this rout the one that mowse user` spePcify2s"I to choose Sub print_sheets()  Dim i As IntegerTTopPos4SCount 0 A@_G VisibNl B%= T+ 1g.Eeb0 78,O, 1506.5 ().Te|xtb 1AaNamEF;3GV!N iEE Move aEOK1Cancel buttonFBB.Lef!29H ;W^height, width, capa}With F [Fr .Hb!!)Max #(6K@/q . +2 0- 34Ĥ! .WA 23`Ca"Sel`T(detai!M b"C*)Chang)ab order of * &so"/1st o$.@'ll hBa$3focu41("C2 2").BgToFront&#738Display9 PBatP4Tru zkvKFShow,4!Each InHGrae cb.Value;xlOn HdB). eπOu@0a<>Preview 'debugging)stdole h%^*\G     t.Copies?Rectangle14_Click9Rectangle15_Clickq Rect20_Click rect21[ mach_Clicks"mach_return_Click  print_sheets^"i`TopPos SheetCountBPrintDlgp DialogSheetH CurrentSheete Worksheetcb\CheckBoxi{ Application*ScreenUpdating! ActiveWorkbookProtectStructurefMsgBoxR vbCritical+} DialogSheetsKAddr WorksheetsCount0vCountA38Visible CheckBoxes̍Buttons] DialogFrameHeight|MaxȲTop5Captionx BringToFrontActivate|ShowValueKxlOn DisplayAlertsDeletexSheet7Sheet8Sheet9Sheet10 PWorkbookk!%')+-/    "Forms 2.0 Object Library.E .`M 4*\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#2.7#0#C:\Program Files (x86)\Common Files\Microsoft Shared\OFFICE15\MSO.DLL#Microsoft Office 15.0 Object Library {00020430-C 0046}#2.0#0#C:\Windows\SysW OW64\e2.tlb#OLE Automation`MSForms>SFFrms3ED452EE1-E08F-@101A-8-02608C4D0BB4EFM20.DLL#Microsoft E: ^ Ob Library/;D1u00}#0#k0 BAB839F3-8BC6-4639-A503-6F7F7D@23277E6Users\Levi\AppData\Local\Temp\VBE\T.exd;@!.E .`M OfficOf@ic5 12DF8D04C-5BFAgB-BDE5IAA421gram Files (x86)\Common\iShared\OFFICE15@7O rC( 15.0r'" [UThisWorkbookG Ti@WŸkbok* 2  HB1%B,!YU""+rShePet1G Seq,t1 v2W _ 2 2e 2 2 ]U 3 3 3 3 )S 4 4 Z4 4 Q 5 5 5 5 W BoduleFCouAFn2d 8RTCTU!T7777K*8 j8 8 8 IU 9 9 9 9; O As=0GBi?0 S _QFMZ% Sheet90_59c65f48 K*rU~~~~~~~~k *NMA[[]      ) A Y qa 1 a! A a  I y    a  *\G{000204EF-0000-0000-C000-000000000046}#4.2#9#C:\PROGRA~2\COMMON~1\MICROS~1\VBA\VBA7.1\VBE7.DLL#Visual Basic For Applications*\G{00020813-0000-0000-C000-000000000046}#1.8#0#C:\Program Files (x86)\Microsoft Office\Office15\EXCEL.EXE#Microsoft Excel 15.0 Object Library*\G{00020430-0000-0000-C000-000000000046}#2.0#0#C:\Windows\SysWOW64\stdole2.tlb#OLE Automation*\G{0D452EE1-E08F-101A-852E-02608C4D0BB4}#2.0#0#C:\Windows\SysWOW64\FM20.DLL#Microsoft Forms 2.0 Object Library*\G{0AB839F3-8BC6-4639-A503-6F7F7D23277E}#2.0#0#C:\Users\Levi\AppData\Local\Temp\VBE\MSForms.exd#Microsoft Forms 2.0 Object Library.E .`M 4*\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#2.7#0#C:\Program Files (x86)\Common Files\Microsoft Shared\OFFICE15\MSO.DLL#Microsoft Office 15.0 Object Library  ׿ G  [U ThisWorkbook0U59c65f48!ThisWorkbookYU% Sheet10V59c65f48% Sheet1_U% Sheet20W59c65f48' Sheet2]U0% Sheet30X59c65f48) Sheet3SUH% Sheet40Y59c65f48+ Sheet4QU`% Sheet50Z59c65f48- Sheet5WUx%Module10a59c65f48.Module1CU" Sheet70]59c65f48 Sheet7KU% Sheet80^59c65f48 Sheet8IU% Sheet90_59c65f48 Sheet9OU%Sheet100`59c65f48Sheet10MU%`xH0]yJ8H\@Ynd>_H95qN s~zEM3Ɓ[NJ}Ä.1H 2BxuCʉB 7R5`ZB]]&$NjQ5 K 3\Y1Excel+VBAWin16~Win32Win64xMacVBA6#VBA7# VBAProjectstdole`MSFormsCOfficeu ThisWorkbook| _EvaluateSheet1Sheet2Sheet3Sheet4Sheet5Module1btotalcostcalc_ClickޤSheets Range Copyƿ ActiveSheet%NPastecashflowcalc_Clickvarcostcalc_ClickbwRectangle2_ClickCells Rect4_Click Rect9_ClickY. Rect10_ClickuRectangle11_ClickQRectangle12_ClickaRectangle13_Clickq PageSetupFitToPagesWideFitToPagesTallZ SelectionZPrintOu    VBAProject ThisWorkbookSheet1Sheet2Sheet3Sheet4Sheet5Module1Sheet7Sheet8Sheet9Sheet10F 1C:\PROGRA~2\COMMON~1\MICROS~1\VBA\VBA7.1\VBE7.DLLVBA  )0F:C:\Program Files (x86)\Microsoft Office\Office15\EXCEL.EXEExcel )@0FC:\Windows\SysWOW64\stdole2.tlbstdole aP.E .`M C:\Windows\SysWOW64\FM20.DLLMSForms AAi`9 Ƌ9Fo}#'~ 0C:\Users\Levi\AppData\Local\Temp\VBE\MSForms.exd !AIpL-[DREC:\Program Files (x86)\Common Files\Microsoft Shared\OFFICE15\MSO.DLLOffice 9totalcostcalc_Clickcashflowcalc_Clickvarcostcalc_ClickRectangle2_Click Rect4_Click Rect9_Click Rect10_ClickRectangle11_ClickRectangle12_ClickRectangle13_ClickRectangle14_ClickRectangle15_Click Rect20_Clickrect21 mach_Clickmach_return_Click print_sheets rU  14qThisWorkbookThisWorkbookSheet1Sheet1Sheet2Sheet2Sheet3Sheet3Sheet4Sheet4Sheet5Sheet5Sheet7Sheet7Sheet8Sheet8Sheet9Sheet9Sheet10Sheet10Module1Module1__SRP_1vPROJECTwmPROJECTSSummaryInformation(ID="{0D273423-27F9-11D4-AE42-0050047FFA37}" Document=ThisWorkbook/&H00000000 Document=Sheet1/&H00000000 Document=Sheet2/&H00000000 Document=Sheet3/&H00000000 Document=Sheet4/&H00000000 Document=Sheet5/&H00000000 Document=Sheet7/&H00000000 Document=Sheet8/&H00000000 Document=Sheet9/&H00000000 Document=Sheet10/&H00000000 Module=Module1 Name="VBAProject" HelpContextID="0" VersionCompatible32="393222000" CMG="B8BA225026502650265026"     ! DPB="7072EA0DEB0DEB0D" GC="282AB2C5B3C5B33A" [Host Extender Info] &H00000001={3832D640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000000 [Workspace] ThisWorkbook=0, 0, 0, 0, C Sheet1=0, 0, 0, 0, C Sheet2=0, 0, 0, 0, C Sheet3=0, 0, 0, 0, C Sheet4=0, 0, 0, 0, C Sheet5=0, 0, 0, 0, C Sheet7=0, 0, 0, 0, C Sheet8=0, 0, 0, 0, C Sheet9=0, 0, 0, 0, C Sheet10=0, 0, 0, 0, C Module1=0, 0, 0, 0, C Oh+'0@HX h t LeviLevi@M J@HD(@!g#՜.+,D՜.+,DHP X`hp x  1 InstructionsMainEstablishmentFixed_Payment Fixed_CostGHIJ\0\A\CDocumentSummaryInformation8  CompObj k\G\H\I\L\N\O\Q\S\T\V\X\Y\Zacres bud_typeCAF CASHFORMATCENTER exp_price exp_prodFOOTERFXCG_CALCGPRINTPGEstablishment!Print_AreaFixed_Cost!Print_AreaFixed_Payment!Print_AreaMain!Print_AreaPRINTITPRINTOPtotal_estab_costTOTAL_FIXED_COSTSTOTAL_PAYMENTStotql_paymentsXONEyears  Worksheets  Named Ranges( 8@ _PID_HLINKSA!Fixed_Payment!A1K)Fixed_Cost!A1Establishment!A1X Main!A46[ Main!A45 FMicrosoft Excel 2003 WorksheetBiff8Excel.Sheet.89q