ࡱ>  T8\pPainter, Kathleen Ba= = L,P8X@"1Arial1Arial1Arial1Arial1Arial1Arial1 Arial1$Arial1Arial1Arial1 Arial1Arial1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>141<Calibri1?Calibri1h8Cambria1Calibri1 Calibri"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_) 0.00000 0.0000 0.0000.0 "$"#,##0.000.00_);\(0.00\) #,##0.000 #,##0.0000 "$"#,##0.0 "$"#,##0.000 0.0% 0.000%                                                                      ff + ) , *      P  P         `            a>    ,  +           '   "| "|  "p  ` "t "x "p   "| " "  "| !0 "0  x !| "|@ "|@  "|@ !|@ "|   "|  !|  ' ,  $  $a@  $@  ,a@  h  h  "|  h  "|  # # #  x  0  x  "|  "|  '  ' , ||u9I}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\);_(*;_(@_) ??? ??? ??? ???}-}/ 00\);_(*}A}1 a00\);_(*;_(@_) }A}2 00\);_(*;_(@_) }A}3 00\);_(*?;_(@_) }A}4 00\);_(*23;_(@_) }-}5 00\);_(*}}7 ??v00\);_(*̙;_(@_)    }A}8 }00\);_(*;_(@_) }A}9 e00\);_(*;_(@_) }x}:00\);_(*;_(  }}; ???00\);_(*;_(??? ???  ??? ???}-}= 00\);_(*}U}> 00\);_(*;_( }-}? 00\);_(*}(}I00\);_(*}(}J00\);_(*}(}K00\);_(*}(}L00\);_(*}(}M00\);_(*}(}N00\);_(*}(}O00\);_(*}(}P00\);_(*}(}T00\);_(*}(}X00\);_(*}(}Y00\);_(*}(}Z00\);_(*}(}[00\);_(*}(}\00\);_(*}(}]00\);_(*}(}^00\);_(*}(}_00\);_(*}(}e00\);_(*}(}f00\);_(*}(}g00\);_(*}(}h00\);_(*}(}i00\);_(*}(}q00\);_(*}(}r00\);_(* 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渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text %0 : Followed Hyperlink 1Good;Good  a%2 Heading 1G Heading 1 I}%O3 Heading 2G Heading 2 I}%?4 Heading 3G Heading 3 I}%235 Heading 49 Heading 4 I}%6( Hyperlink 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal :Noteb Note   ;OutputwOutput  ???%????????? ???<$Percent =Title1Title I}% >TotalMTotal %OO? Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`~@ Input Prices0h Sheep-Range1l Sheep-Range2alf<alfalfa:Alfgrass<barley:Bull<ChkOff<corn:CropAft< Cull<fed: Heifer<hrdlbr<Mdwhay<Mdwpastr< Meadow<Minerals<opint:ownlbr:pastewe: pastlamb: pastram:pasture: Private< RepHeif<  Retlivint:salt: state<Steer<wlassess:Sa Total NumberWeightof HeadPrice or Total ValueValue orEachUnitOr Units Cost/Unit Cost/HeadGross ReceiptscwtOperating Costs Alfalfa hayton Feed barley Federal rangelbheadVeterinary Medicine$%Machinery (fuel, lubrication, repair)Vehicles (fuel, repair)Equipment (repair)!Housing and Improvements (repair) Hired LaborhourInterest on Operating CapitalIncome Above Operating CostsOwnership CostsCapital Recovery:Purchased Livestock Machinery EquipmentVehiclesTaxes and InsuranceOverhead Total CostsAUM Total Receipts Total Operating Costs Total Ownership CostsHousing and Improve.Retained LivestockItem Price/unitpercent Interest:Operating LoanTable 1. Input PricesFeed: Marketing:Labor: Owner LaborInterest on Retained Livestock Cull ewes Cull ramsCull Replacement Ewes Wool - ram Wool - eweTable 2: Sheep - RangeCornSalt and mineralsPastureShearing - ewe Shearing -ramWool assessment Camp suppliesDog foodHaulingCull replacement ewesAlfalfa pasture - ewePasture - lambdayShearing - ram Marketing $Returns to Land, Risk and Management Feeder lambsWool - ram, fine woolWool - ram, meat breedASI lamb checkoff ASI checkoffHired livestock labor Owner laborPart-time hired livestock laborTable 3: Sheep - Range Budget61000-head with lambing on range, lambs sold as feeders81000-head with lambing on range, lambs sold as fat lambs+Fattened in cooperative feedlot in ColoradoFat lambs, 1st batchFat lambs, 2nd batch Hauling, herdMarketing, cullsFeedlot charges ($0.85/lb gain)Marketing, lambsHauling, lambsj8 )9`9:F:0;g;F<}<>=u=>?ccB T8 `g  dMbP?_*+%&ffffff?'ffffff?(?)?MHP Officejet 6500 E709n Series(C odXXLetterDINU"<SMTJHP Officejet 6500 E709n SeriesInputBinFORMSOURCERESDLLUniresDLLPaperSizeLETTEROrientationPORTRAITResolution600dpiColorModeColor24MediaTypePLAINHPSimplifiedUITrueIUPH3/KCj}(!XXKKV2=sC:\Windows\splwow64.exe x]oUn?D-ER!dnwQ-- _ 1b^ ^xI;riJT#Y#1wfLg30ȶZ4g3g̞>sfgtH5&459uQMKdv~pߨ|UTV֩YY1i:gVh(ҫ#M;u]˚~k^3I,f^Ԯ3kȟ_}'3#?VSdCreY2=@V:_eU iw4dӸ"3ijj0єTMiו/$gf4zKnk}kKjOv΅}gmpaN)?,/SX7~ 斯yvLWœ"jjє$jӕOrL}~UJh7n[49&iÜYr3ymͦߦ]mbʧBx߬.WM/M^j5fszqٴmy_cNsD~?= yC&䢖I9rI.9yY;/N*+Z%zۮk;I98g"a)蜋ZrA7,ʘrs=NN8[4U.ˈy݃GiLx٣7]Oyp>Tر;PmrQB䰦44#Fh aBr4:a 'XJ#MN8p<'N;a'H8!}4 Nr~'N຃4qNq(b!4:9 8pB ܳd#-4:0"@1qUJ)"-9KL\jbLl3f&0qGM\mc&1.M\'wכ״651nR>wQ1;͞aދc2H~DWv=/E $~xр% ~ױ _ KY/0%)mˀ2 >\:SbeR}_vAMTL }ATS^2gq0_kS E> ڳ;~)e-ijg< u }/@~e*œs}n9,./0/^kbE嗫ܿ 1<>~)ly }_aS9~/esS ~'v~Deejtf/j3u,0LOC_ 8 N ~ T,@L f? N~ T.@ L f N'~ T`@ L f@ N'~ T6@ L fH NJ~ T>@ L fI NJ~ T @ LfNTLfKML e4 KML fC N~ T$@L fR Nqy&1|?LfNML e5 NMg fT N~ MV@g fS N~ M@g fU N~ M@gLKMT e0 KMT f1 K/~ P@T h, O/r(\?i<&444444444484444>@\Z   ggD T8 ;TN  dMbP?_*+%&?'?(?)?MHP Officejet 6500 E709n Series(C od,,LetterDINU"<SMTJHP Officejet 6500 E709n SeriesInputBinFORMSOURCERESDLLUniresDLLPaperSizeLETTEROrientationPORTRAITResolution600dpiColorModeColor24MediaTypePLAINHPSimplifiedUITrueIUPH3/KCj}(!XXKKV2=sC:\Windows\splwow64.exe x]oUn?D-ER!dnwQ-- _ 1b^ ^xI;riJT#Y#1wfLg30ȶZ4g3g̞>sfgtH5&459uQMKdv~pߨ|UTV֩YY1i:gVh(ҫ#M;u]˚~k^3I,f^Ԯ3kȟ_}'3#?VSdCreY2=@V:_eU iw4dӸ"3ijj0єTMiו/$gf4zKnk}kKjOv΅}gmpaN)?,/SX7~ 斯yvLWœ"jjє$jӕOrL}~UJh7n[49&iÜYr3ymͦߦ]mbʧBx߬.WM/M^j5fszqٴmy_cNsD~?= yC&䢖I9rI.9yY;/N*+Z%zۮk;I98g"a)蜋ZrA7,ʘrs=NN8[4U.ˈy݃GiLx٣7]Oyp>Tر;PmrQB䰦44#Fh aBr4:a 'XJ#MN8p<'N;a'H8!}4 Nr~'N຃4qNq(b!4:9 8pB ܳd#-4:0"@1qUJ)"-9KL\jbLl3f&0qGM\mc&1.M\'wכ״651nR>wQ1;͞aދc2H~DWv=/E $~xр% ~ױ _ KY/0%)mˀ2 >\:SbeR}_vAMTL }ATS^2gq0_kS E> ڳ;~)e-ijg< u }/@~e*œs}n9,./0/^kbE嗫ܿ 1<>~)ly }_aS9~/esS ~'v~Deejtf/j3u,0LOC_ 8 Q ~ j`@D33333$@CGՕ@DB`"[? H? Q~ jh@D333333?CGؒ@DK? H Q'k@D?C G(\B@D ? H@ Q'~ ja@S6@CG @D%䃞m3@ HF Qj@@D@G@D@ HL Qj@@D?Gp@D?  HA Rj@@D@G@D@ HB Qj>@D!@Go@DRQ? HC Qj@@DY@G@D{Gz? HD Qj@@D@G@D@ HE Qj@DD@G@DQ? HQ Qj0@DR@Gp@D?5^I ? H QjAD?G33333@Dc]Fx@Dl 2``bpppppppp ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9  :   R j@D? GzGUy@  D=? ! !R!jYGAD?!G<@!!D[ A @  " "R"jr@D?"Gr@""D ףp= ?! # #R#jԂ@D?#GԂ@##DHzG?" $ $R$jЦ@D@$G3333s'@$$D g@@ %H6 %R~ %j@%DQx7@%C%GGz @%%D}Жs*@ & &R&jG@&DRQ?&C&`1w-![@&&`4Ƙ$+?$ 'E) 'jD#'@?A) %&@'@>?d@7(jD@D )E )jD")cyM@) DD' )c2hRT@' D)*jD@D +E +jD , ,jD - -R-jg<=D?-q@---4 LL -DD$@2 D- .+ .R.jGz@~ .D?.Gz@.-.Dao?0..5 L /! /R/jG@D?/Gzfw@/-/Dٱ?1. 0" 0R0jr AD?0zG@0-0D1ZGU@3. 1# 1R1jAAD?1(\@1-1Dg?4. 2H7 2Q~ 2j@2D(\?2C2@@&-2D @'. 3H$ 3R3jQt@~ 3D?3Qt@3-3DWV?-. 4% 4R4jp@D?4Fp@4-4F@%. 5E*#5@\@5 %-45@LH]7@2. 6@D 7E&"7cA7 D'D5 7c-Sg@9 D7 8@D 9EM"9d0x2@9 DD7 9d^{M@ D9: pppppbfpppzpTXX`7 ^3     n e' ,7  >9 >@    7ggD T8 @  dMbP?_*+%&?'?(?)?MHP Officejet 6500 E709n Series(C od,,LetterDINU"<SMTJHP Officejet 6500 E709n SeriesInputBinFORMSOURCERESDLLUniresDLLPaperSizeLETTEROrientationPORTRAITResolution600dpiColorModeColor24MediaTypePLAINHPSimplifiedUITrueIUPH3/KCj}(!XXKKV2=sC:\Windows\splwow64.exe x]oUn?D-ER!dnwQ-- _ 1b^ ^xI;riJT#Y#1wfLg30ȶZ4g3g̞>sfgtH5&459uQMKdv~pߨ|UTV֩YY1i:gVh(ҫ#M;u]˚~k^3I,f^Ԯ3kȟ_}'3#?VSdCreY2=@V:_eU iw4dӸ"3ijj0єTMiו/$gf4zKnk}kKjOv΅}gmpaN)?,/SX7~ 斯yvLWœ"jjє$jӕOrL}~UJh7n[49&iÜYr3ymͦߦ]mbʧBx߬.WM/M^j5fszqٴmy_cNsD~?= yC&䢖I9rI.9yY;/N*+Z%zۮk;I98g"a)蜋ZrA7,ʘrs=NN8[4U.ˈy݃GiLx٣7]Oyp>Tر;PmrQB䰦44#Fh aBr4:a 'XJ#MN8p<'N;a'H8!}4 Nr~'N຃4qNq(b!4:9 8pB ܳd#-4:0"@1qUJ)"-9KL\jbLl3f&0qGM\mc&1.M\'wכ״651nR>wQ1;͞aދc2H~DWv=/E $~xр% ~ױ _ KY/0%)mˀ2 >\:SbeR}_vAMTL }ATS^2gq0_kS E> ڳ;~)e-ijg< u }/@~e*œs}n9,./0/^kbE嗫ܿ 1<>~)ly }_aS9~/esS ~'v~Deejtf/j3u,0LOC_ 8 Q j`@S,@GՕ@DB`"[? H? Q~ jh@S333333?CGؒ@DK? H Q'j@D?C G]ٚ@D K~? H@ Q'ka@D6@G @D1%3@ H\ Qk@@D@G@D@ H` Qk0@D"@GV@D#@ H] Qj4@S?G>@DQ?! HA Qj@@D@G@D@ HK Qj>@D!@Go@DRQ?$ HC Q~ j@D?CG@D{Gz? HR Qj0@D@Z@G @D{Gz?Drl2``h"|ppppppp  ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = >  ?  H^ Q j@D@E@ G@  D)G@" !HD !Q!j@@D@!G@!!D@# "HE "Q"j@DD@"G@""DQ? #H_ #Q#j0@D?#G0@##D?% $H $Q$jAD?$G33333@$$Dc]Fx@& % %R%jA@D?%GTy@%%D8gDio?+ & &R&jYGAD?&G<@&&D[ A @' ' 'R'j r@D?'G r@''D(\?( ( (R(jt@D?(Gt@((D ףp= ?9 ) )R)jЦ@D@)G3333s'@))D g@@ *H6 *R~ *j@*DQx7@*C*GGz @**D}Жs*@) + +R~ +j<+DRQ?+C+`f*7}@++`6M?  ,E) ,jD#,@ɣ A, %+8,@(:7=cl@<, s-jD@D .E .jD".cDpO@. DD, .c9 F@> D./jD@D 0E 0jD 1 1jD 2 2R2jg<=D?!2q@2 D2D2 2DD$@* D2 3+ 3R3j!WAD?3Q @3338 LL3D~7?533: L 4! 4R4j@D?433333'w@434Dgs?23 5" 5R5j AD?5(\¯@535Dq@H@3 6# 6R6jAAD?6(\@636Dg?43 7H7 7Q~ 7jA7D(\?7C7B@637DQ@:3 8H$ 8R8j@D?8Hzu@838DHUD?73 9% 9R9j@D?!9a@9 D9D99affffff@83 :E*#:@z<@: %29:@KEM >EE">b3c@> DD< >)2< D>D#lpppppppppplf{ppppvTXfT. ) /  ), e9. 5:  >@ ggD Oh+'0HPd  Neil RimbeyPainter, KathleenMicrosoft Excel@5@j@i՜.+,0 PXt | iý鶹  Input Prices Sheep-Range1 Sheep-Range2alfalfabarleycornfedopintownlbrpastewe pastlambpastrampasture Retlivintsalt wlassess  Worksheets Named Ranges   !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrtuvwxyz|}~Root Entry FWorkbookSummaryInformation(sDocumentSummaryInformation8{