{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Maintenance P","Capital P","Fertiliser Products","Fertiliser Budget (2013)","Fertiliser Budget"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":3,"comments":4,"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":"Maintenance P","index":0,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[[18,1,19,1],[18,2,19,2]]}
[null,"Maintenance P"]
[]
[null,"Maintenance P is the amount of phosphorus that needs to be replaced each year.  "]
[null,"It is influenced by soil type, landscape, grazing management and rainfall."]
[null,"Chart 1. Soil Loss Factor"]
[null,"Soil Type","Soil Loss factor"]
[null,"Loams / Sandy loams","Low"]
[null,"Clay loams","Medium"]
[null,"Clays","High"]
[null,"Chart 2. Landscape and Grazing Management Loss Factor"]
[null,"Grazing Management","Landscape","Animal Loss factor"]
[null,"Rotational grazing","Flat and rolling","Very Low"]
[null,null,"Easy Hills","Low"]
[null,null,"Steep Hills","Medium"]
[null,"Set Stocked","Flat and rolling","Low"]
[null,null,"Easy Hills","Medium"]
[null,null,"Steep Hills","High"]
[null,"Chart 3. Maintenance Rate kg P / DSE"]
[null,"Soil Loss Factor","Animal Loss Factor","Rainfall ","Rainfall ","Rainfall","Rainfall","Rainfall","Rainfall","Rainfall"]
[null,null,null,600,700,800,900,1000,1100,1200]
[null,"Low","Very Low",0.5,0.5,0.5,0.6,0.6,0.6,0.6]
[null,null,"Low",0.6,0.7,0.7,0.7,0.7,0.8,0.8]
[null,null,"Medium",0.8,0.8,0.8,0.9,0.9,0.9,1]
[null,null,"High",0.9,0.9,1,1,1.1000000000000001,1.1000000000000001,1.2]
[null,"Meduim","Very Low",0.7,0.7,0.8,0.8,0.8,0.9,0.9]
[null,null,"Low",0.8,0.9,0.9,1,1,1,1.1000000000000001]
[null,null,"Medium",1,1,1.1000000000000001,1.1000000000000001,1.2,1.2,1.3]
[null,null,"High",1.1000000000000001,1.2,1.2,1.3,1.3,1.4,1.4]
[null,"High","Very Low",0.9,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2]
[null,null,"Low",1.1000000000000001,1.1000000000000001,1.2,1.2,1.3,1.3,1.4]
[null,null,"Medium",1.2,1.3,1.3,1.4,1.4,1.5,1.6]
[null,null,"High",1.3,1.4,1.5,1.5,1.6,1.7,1.7]
[]
[null,"Source : Better Fertilizer Decisions Project, DPI Vic"]

{"sheet":"Capital P","index":1,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,"Capital P"]
[]
[null,"Capital P is the amount of soluable phosphorus in the soil available for plant uptake."]
[null,"The aim is to build up to a specific P level and hold it there over time."]
[null,"The phosphorus buffering index (PBI) indicates how much of the applied phosphorus will be available for plant uptake."]
[null,"The higher the PBI value the tighter phosphorus will be held by the soil."]
[null,"Chart 4. Critical soil test value"]
[null,"Test","PBI","Category","Target P level"]
[null,"Colwell","15-35","Very Low",26]
[null,null,"36-70","Very Low",29]
[null,null,"71-140","Low",34]
[null,null,"141-280","Moderate",40]
[null,null,"281-840","High",55]
[]
[null,"Olsen"," ",null,15]
[]
[null,"Source : Better Fertilizer Decisions Project, DPI Vic"]
[null,"Chart 5. Kg/ha of P required to raise P level by one unit"]
[null,"Soil Type","PBI","Colwell","Olsen"]
[null,"Sand","0-50",2.2000000000000002,6]
[null,"Loams / Sandy loams","50-300",2.5,9]
[null,"Clay loams","301-400",2.8,10]
[null,"Clays","401-500",3,11]
[]
[null,"Source : Accounting for Nutrients on Australian Dairy Farms, DPI Vic / DPI Nsw "]

{"sheet":"Fertiliser Products","index":2,"n_rows":9,"n_cols":12,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,"Fertiliser Products"]
[]
[null,"Products",null,"% P","% N","% K","% S",null,"Fertiliser cost ($/t)","Spreading cost ($/t)","Total Cost ($/t)","$/kg P"]
[null,"Single super",null,8.8000000000000007,0,0,11,null,300,40,{"$f":"I4+J4","v":340},{"$f":"K4/(1000*(D4/100))","v":3.8636363636363629}]
[null,"MAP",null,21.4,10,0,1.5,null,780,45,{"$f":"I5+J5","v":825},{"$f":"K5/(1000*(D5/100))","v":3.8551401869158877}]
[null,"DAP",null,20,18,0,1.6,null,780,45,825,4.125]
[null,"Other 1",null,5,0,0,0,null,200,60,260,5.2]
[null,"Other 2",null,5,0,0,0,null,200,60,260,5.2]
[null,"Other 3",null,5,0,0,0,null,200,60,260,5.2]

{"sheet":"Fertiliser Budget (2013)","index":3,"n_rows":34,"n_cols":28,"rows_kept":34,"cut":false,"hidden":false,"merged":[[25,20,30,20],[1,3,1,5],[1,7,1,9],[1,15,1,17],[1,19,1,20],[25,3,26,3],[25,4,26,4],[25,5,26,5],[25,8,26,8],[25,9,26,9],[25,11,26,13]]}
[null,"Fertiliser Budget"]
[null,null,null,"Maintenance",null,null,null,"+           Capital",null,null,null,null,null,null,null,"=        Fertiliser rate",null,null,null,"Budget"]
[]
[null,"Paddock Name",null,"Ha","Stocking Rate (dse/ha)","Maintenance (kg P/ha)",null,"Current P Level","Target P Level","Capital          (kg P/ha)",null,"No","M only","M+C","Fertiliser Product","Total              (kg P/ha)","Budget Rate (kg fert/ha)","Spread Rate (kg fert /ha)",null,"Total (tonnes)","Total Cost ($)",null,"SS","MAP","DAP","Other 1","Other 2","Other 3"]
[null,"Mel",null,80,10,{"$f":"E5*$F$26","v":9},null,8.6,15,{"$f":"(I5-H5)*$J$26","v":64},null,null,null,null,null,{"$f":"F5","v":9},{"$f":"P5/((CHOOSE(V5,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":102.27272727272727},{"$f":"MROUND(Q5,25)","v":100},null,{"$f":"D5*R5/1000","v":8},{"$f":"T5*(CHOOSE(V5,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":2720},1,{"$f":"IF($V5=1,$T5,0)","v":8},{"$f":"IF($V5=2,$T5,0)","v":0},{"$f":"IF($V5=3,$T5,0)","v":0},{"$f":"IF($V5=4,$T5,0)","v":0},{"$f":"IF($V5=5,$T5,0)","v":0},{"$f":"IF($V5=6,$T5,0)","v":0}]
[null,"Geoff",null,20,14,{"$f":"E6*$F$26","v":12.6},null,15,15,{"$f":"(I6-H6)*$J$26","v":0},null,null,null,null,null,{"$f":"F6+J6","v":12.6},{"$f":"P6/((CHOOSE(V6,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},{"$f":"MROUND(Q6,25)","v":150},null,3,{"$f":"T6*(CHOOSE(V6,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"George",null,20,14,12.6,null,15,15,0,null,null,null,null,null,{"$f":"F7+J7","v":12.6},{"$f":"P7/((CHOOSE(V7,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T7*(CHOOSE(V7,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Luke",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P8/((CHOOSE(V8,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T8*(CHOOSE(V8,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Bill",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P9/((CHOOSE(V9,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T9*(CHOOSE(V9,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Charles",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P10/((CHOOSE(V10,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T10*(CHOOSE(V10,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"David",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P11/((CHOOSE(V11,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T11*(CHOOSE(V11,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Eddie",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P12/((CHOOSE(V12,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T12*(CHOOSE(V12,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Fred",null,20,14,{"$f":"E13*$F$26","v":12.6},null,15,15,{"$f":"(I13-H13)*$J$26","v":0},null,null,null,null,null,{"$f":"F13+J13","v":12.6},{"$f":"P13/((CHOOSE(V13,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T13*(CHOOSE(V13,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Greg",null,20,14,12.6,null,15,15,0,null,null,null,null,null,{"$f":"F14+J14","v":12.6},{"$f":"P14/((CHOOSE(V14,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T14*(CHOOSE(V14,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Harry",null,20,14,12.6,null,15,15,0,null,null,null,null,null,{"$f":"F15+J15","v":12.6},{"$f":"P15/((CHOOSE(V15,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T15*(CHOOSE(V15,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Ian",null,20,14,12.6,null,15,15,0,null,null,null,null,null,{"$f":"F16+J16","v":12.6},{"$f":"P16/((CHOOSE(V16,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T16*(CHOOSE(V16,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Tim",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P17/((CHOOSE(V17,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T17*(CHOOSE(V17,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Tony",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P18/((CHOOSE(V18,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T18*(CHOOSE(V18,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Jim",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P19/((CHOOSE(V19,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T19*(CHOOSE(V19,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Jack",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P20/((CHOOSE(V20,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T20*(CHOOSE(V20,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Kevin",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P21/((CHOOSE(V21,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T21*(CHOOSE(V21,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Leo",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P22/((CHOOSE(V22,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T22*(CHOOSE(V22,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Sue",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P23/((CHOOSE(V23,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T23*(CHOOSE(V23,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,"Ash",null,20,14,12.6,null,15,15,0,null,null,null,null,null,12.6,{"$f":"P24/((CHOOSE(V24,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":143.18181818181816},150,null,3,{"$f":"T24*(CHOOSE(V24,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":1020},1,3,0,0,0,0,0]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,{"$f":"SUM(D5:D25)","v":460},"Maintenance rate kg P/dse",0.9,null,null,"Capital rate    kg P/unit",10,true,"Change all",null,null,null,null,null,{"$f":"'Fertiliser Products'!B4","v":"Single super"},null,{"$f":"W27","v":66},{"$f":"SUM(U5:U25)","v":22100},1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fertiliser Products'!B5","v":"MAP"},null,{"$f":"X27","v":0},null,null,{"$f":"SUM(W5:W26)","v":66},{"$f":"SUM(X5:X26)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fertiliser Products'!B6","v":"DAP"},null,{"$f":"Y27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fertiliser Products'!B7","v":"Other 1"},null,{"$f":"Z27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fertiliser Products'!B8","v":"Other 2"},null,{"$f":"AA27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fertiliser Products'!B9","v":"Other 3"},null,{"$f":"AB27","v":0}]
[]
[]
[null,null,null,null," "]

{"sheet":"Fertiliser Budget","index":4,"n_rows":34,"n_cols":28,"rows_kept":34,"cut":false,"hidden":false,"merged":[[1,19,1,20],[25,4,26,4],[25,8,26,8],[25,20,30,20],[1,3,1,5],[1,7,1,9],[1,15,1,17],[25,3,26,3],[25,5,26,5],[25,9,26,9],[25,11,26,13]]}
[null,"Fertiliser Budget"]
[null,null,null,"Maintenance",null,null,null,"+           Capital",null,null,null,null,null,null,null,"=        Fertiliser rate",null,null,null,"Budget"]
[]
[null,"Paddock Name",null,"Ha","Stocking Rate (dse/ha)","Maintenance (kg P/ha)",null,"Current P Level","Target P Level","Capital          (kg P/ha)",null,"No","M only","M+C","Fertiliser Product","Total              (kg P/ha)","Budget Rate (kg fert/ha)","Spread Rate (kg fert /ha)",null,"Total (tonnes)","Total Cost ($)",null,"SS","MAP","DAP","Other 1","Other 2","Other 3"]
[null,"Adam",null,20,14,{"$f":"E5*$F$26","v":11.200000000000001},null,15,15,{"$f":"(I5-H5)*$J$26","v":0},null,null,null,null,null,{"$f":"F5+J5","v":11.200000000000001},{"$f":"P5/((CHOOSE(V5,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},{"$f":"MROUND(Q5,25)","v":125},null,{"$f":"D5*R5/1000","v":2.5},{"$f":"T5*(CHOOSE(V5,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,{"$f":"IF($V5=1,$T5,0)","v":2.5},{"$f":"IF($V5=2,$T5,0)","v":0},{"$f":"IF($V5=3,$T5,0)","v":0},{"$f":"IF($V5=4,$T5,0)","v":0},{"$f":"IF($V5=5,$T5,0)","v":0},{"$f":"IF($V5=6,$T5,0)","v":0}]
[null,"Geoff",null,20,14,{"$f":"E6*$F$26","v":11.200000000000001},null,15,15,{"$f":"(I6-H6)*$J$26","v":0},null,null,null,null,null,{"$f":"F6+J6","v":11.200000000000001},{"$f":"P6/((CHOOSE(V6,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},{"$f":"MROUND(Q6,25)","v":125},null,2.5,{"$f":"T6*(CHOOSE(V6,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"George",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,{"$f":"F7+J7","v":11.200000000000001},{"$f":"P7/((CHOOSE(V7,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T7*(CHOOSE(V7,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Luke",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P8/((CHOOSE(V8,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T8*(CHOOSE(V8,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Bill",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P9/((CHOOSE(V9,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T9*(CHOOSE(V9,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Charles",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P10/((CHOOSE(V10,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T10*(CHOOSE(V10,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"David",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P11/((CHOOSE(V11,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T11*(CHOOSE(V11,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Eddie",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P12/((CHOOSE(V12,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T12*(CHOOSE(V12,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Fred",null,20,14,{"$f":"E13*$F$26","v":11.200000000000001},null,15,15,{"$f":"(I13-H13)*$J$26","v":0},null,null,null,null,null,{"$f":"F13+J13","v":11.200000000000001},{"$f":"P13/((CHOOSE(V13,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T13*(CHOOSE(V13,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Greg",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,{"$f":"F14+J14","v":11.200000000000001},{"$f":"P14/((CHOOSE(V14,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T14*(CHOOSE(V14,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Harry",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,{"$f":"F15+J15","v":11.200000000000001},{"$f":"P15/((CHOOSE(V15,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T15*(CHOOSE(V15,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Ian",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,{"$f":"F16+J16","v":11.200000000000001},{"$f":"P16/((CHOOSE(V16,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T16*(CHOOSE(V16,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Tim",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P17/((CHOOSE(V17,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T17*(CHOOSE(V17,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Tony",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P18/((CHOOSE(V18,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T18*(CHOOSE(V18,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Jim",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P19/((CHOOSE(V19,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T19*(CHOOSE(V19,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Jack",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P20/((CHOOSE(V20,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T20*(CHOOSE(V20,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Kevin",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P21/((CHOOSE(V21,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T21*(CHOOSE(V21,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Leo",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P22/((CHOOSE(V22,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T22*(CHOOSE(V22,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Sue",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P23/((CHOOSE(V23,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T23*(CHOOSE(V23,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,"Ash",null,20,14,11.200000000000001,null,15,15,0,null,null,null,null,null,11.200000000000001,{"$f":"P24/((CHOOSE(V24,'Fertiliser Products'!$D$4,'Fertiliser Products'!$D$5,'Fertiliser Products'!$D$6,'Fertiliser Products'!$D$7,'Fertiliser Products'!$D$8,'Fertiliser Products'!$D$9))/100)","v":127.27272727272727},125,null,2.5,{"$f":"T24*(CHOOSE(V24,'Fertiliser Products'!$K$4,'Fertiliser Products'!$K$5,'Fertiliser Products'!$K$6,'Fertiliser Products'!$K$7,'Fertiliser Products'!$K$8,'Fertiliser Products'!$K$9))","v":850},1,2.5,0,0,0,0,0]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,{"$f":"SUM(D5:D25)","v":400},"Maintenance rate kg P/dse",0.8,null,null,"Capital rate    kg P/unit",9,true,"Change all",null,null,null,null,null,{"$f":"'Fertiliser Products'!B4","v":"Single super"},null,{"$f":"W27","v":51},{"$f":"SUM(U5:U25)","v":17000},1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fertiliser Products'!B5","v":"MAP"},null,{"$f":"X27","v":0},null,null,{"$f":"SUM(W5:W26)","v":51},{"$f":"SUM(X5:X26)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fertiliser Products'!B6","v":"DAP"},null,{"$f":"Y27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fertiliser Products'!B7","v":"Other 1"},null,{"$f":"Z27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fertiliser Products'!B8","v":"Other 2"},null,{"$f":"AA27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fertiliser Products'!B9","v":"Other 3"},null,{"$f":"AB27","v":0}]
[]
[]
[null,null,null,null," "]