{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["CattleInventory","HorseInventory","BalanceSheetValues"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":7,"comments":2,"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":"CattleInventory","index":0,"n_rows":63,"n_cols":12,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,1,2,9],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[21,1,21,2],[14,1,14,2],[22,1,22,2],[10,1,10,3],[6,3,6,5],[6,7,6,9],[4,3,4,4],[12,1,12,2],[13,1,13,2]]}
[]
[null,"Cattle and Horse Inventory\nOklahoma State University\n\nDeveloped by\nJames McGrann, Professor Emeritus and Clay Kolle, Texas A&M University\n2014 update by\nDamona Doye and Roger Sahs, Oklahoma State University\n"]
[]
[]
[null,"Cattle Inventory","Ranch:","Blank"]
[]
[null,null,null,"Beginning Inventory",null,null,null,"Ending Inventory"]
[null,null,null,null,null,null,null,null,null,null,null,"Change In"]
[null,null,"           Date","2021-01-01",null,null,null,"2021-12-31",null,null,null,"Value"]
[null,null,null,null,null,null,null,null,null,null,null,"End - Beg"]
[null,"Purchased for Resale, Raised Feeder, and Growing Cattle "]
[null,"Purchased Cattle for Resale: Cost",null,"Head","$/Head","Value",null,"Head","$/Head","Value",null,"Value"]
[null,"Feeder Steers Purchased For Resale",null,0,0,{"$f":"(D13*E13)","v":0},null,0,0,{"$f":"(H13*I13)","v":0},null,{"$f":"(J13-F13)","v":0}]
[null,"Feeder Heifers Purchased For Resale",null,0,0,0,null,0,0,0,null,{"$f":"(J14-F14)","v":0}]
[null,"Other Purchased For Resale",null,0,0,0,null,0,0,0,null,0]
[null,"Other Purchased For Resale",null,0,0,0,null,0,0,0,null,0]
[null,"Other Purchased For Resale",null,0,0,0,null,0,0,0,null,0]
[null,"Other Purchased For Resale",null,0,0,0,null,0,0,0,null,0]
[null,"Total Purchased Cattle for Resale: Cost",null,{"$f":"SUM(D13:D18)","v":0},null,{"$f":"SUM(F13:F18)","v":0},null,{"$f":"SUM(H13:H18)","v":0},null,{"$f":"SUM(J13:J18)","v":0},null,{"$f":"SUM(L13:L18)","v":0}]
[]
[null,"Raised Cattle for Immediate Sale",null,"Head","$/Head","Value",null,"Head","$/Head","Value",null,"Value"]
[null,"Finished Steers",null,0,0,{"$f":"(D22*E22)","v":0},null,0,0,{"$f":"(H22*I22)","v":0},null,0]
[null,"Finished Heifers",null,0,0,{"$f":"(D23*E23)","v":0},null,0,0,{"$f":"(H23*I23)","v":0},null,0]
[null,"Cull Cows",null,0,0,{"$f":"(D24*E24)","v":0},null,0,0,{"$f":"(H24*I24)","v":0},null,0]
[null,"Other Raised Cattle for Sale",null,0,0,{"$f":"(D25*E25)","v":0},null,0,0,{"$f":"(H25*I25)","v":0},null,0]
[null,"Other Raised Cattle for Sale",null,0,0,{"$f":"(D26*E26)","v":0},null,0,0,{"$f":"(H26*I26)","v":0},null,0]
[null,"Total Cattle for Sale ",null,{"$f":"SUM(D22:D26)","v":0},null,{"$f":"SUM(F22:F26)","v":0},null,{"$f":"SUM(H22:H26)","v":0},null,{"$f":"SUM(J22:J26)","v":0},null,{"$f":"SUM(L22:L26)","v":0}]
[]
[null,"Investment in Raised Growing or Finishing Cattle",null,"Head","$/Head","Value",null,"Head","$/Head","Value",null,"Value"]
[null,"Stocker Mixed",null,0,0,{"$f":"(D30*E30)","v":0},null,0,0,{"$f":"(H30*I30)","v":0},null,{"$f":"(J30-F30)","v":0}]
[null,"Stocker Heifers",null,0,0,0,null,0,0,0,null,0]
[null,"Feeder Steers",null,0,0,0,null,0,0,0,null,0]
[null,"Feeder Heifers",null,0,0,0,null,0,0,0,null,0]
[null,"Other",null,0,0,0,null,0,0,0,null,0]
[null,"Other",null,0,0,0,null,0,0,0,null,0]
[null,"Other",null,0,0,0,null,0,0,0,null,0]
[null,"Other",null,0,0,0,null,0,0,0,null,0]
[null,"Total Investment in Growing or Finishing Cattle",null,{"$f":"SUM(D30:D37)","v":0},null,{"$f":"SUM(F30:F37)","v":0},null,{"$f":"SUM(H30:H37)","v":0},null,{"$f":"SUM(J30:J37)","v":0},null,{"$f":"SUM(L30:L37)","v":0}]
[]
[null,"Total Investment: Resale,Growing & Finishing Cattle",null,{"$f":"(D19+D27+D38)","v":0},null,{"$f":"(F19+F27+F38)","v":0},null,{"$f":"(H19+H27+H38)","v":0},null,{"$f":"(J19+J27+J38)","v":0},null,{"$f":"(L19+L27+L38)","v":0}]
[]
[null,"Raised and Purchased Breeding Cattle Inventory"]
[null,"Raised Breeding Cattle","Label","Head","$/Head","Value",null,"Head","$/Head","Value",null,"Value"]
[null,"Breeding Cows","Fall",0,0,{"$f":"(D44*E44)","v":0},null,0,0,{"$f":"(H44*I44)","v":0},null,{"$f":"(J44-F44)","v":0}]
[null,"Breeding Cows","Spring",0,0,0,null,0,0,0,null,0]
[null,"Bulls",null,0,0,0,null,0,0,0,null,0]
[null,"Bulls",null,0,0,0,null,0,0,0,null,0]
[null,"Replacement Heifers",null,0,0,0,null,0,0,0,null,0]
[null,"Replacement Heifers","Spring",0,0,0,null,0,0,0,null,0]
[null,"Total Raised  Breeding Cattle",null,{"$f":"SUM(D44:D49)","v":0},null,{"$f":"SUM(F44:F49)","v":0},null,{"$f":"SUM(H44:H49)","v":0},null,{"$f":"SUM(J44:J49)","v":0},null,{"$f":"SUM(L44:L49)","v":0}]
[]
[null,"Purchased Breeding Cattle","Label"]
[null,"Breeding Cows",null,0,0,{"$f":"(D53*E53)","v":0},null,0,0,{"$f":"(H53*I53)","v":0},null,{"$f":"(J53-F53)","v":0}]
[null,"Breeding Cows",null,0,0,0,null,0,0,0,null,0]
[null,"Bulls","Herd",0,0,0,null,0,0,0,null,0]
[null,"Bulls",null,0,0,0,null,0,0,0,null,0]
[null,"Replacement Heifers",null,0,0,0,null,0,0,0,null,0]
[null,"Replacement Heifers",null,0,0,0,null,0,0,0,null,0]
[null,"Total Purchased  Breeding Cattle",null,{"$f":"SUM(D53:D58)","v":0},null,{"$f":"SUM(F53:F58)","v":0},null,{"$f":"SUM(H53:H58)","v":0},null,{"$f":"SUM(J53:J58)","v":0},null,{"$f":"SUM(L53:L58)","v":0}]
[]
[null,"Total Inventories of  Breeding Cattle",null,{"$f":"(D50+D59)","v":0},null,{"$f":"(F50+F59)","v":0},null,{"$f":"(H50+H59)","v":0},null,{"$f":"(J50+J59)","v":0},null,{"$f":"(L50+L59)","v":0}]
[]
[null,"Total Inventories of  All  Cattle",null,{"$f":"(D40+D61)","v":0},null,{"$f":"(F40+F61)","v":0},null,{"$f":"(H40+H61)","v":0},null,{"$f":"(J40+J61)","v":0},null,{"$f":"(L40+L61)","v":0}]

{"sheet":"HorseInventory","index":1,"n_rows":68,"n_cols":12,"rows_kept":68,"cut":false,"hidden":false,"merged":[[8,1,8,2],[7,1,7,2],[3,2,3,3],[2,4,2,5],[3,5,3,6],[3,7,3,8],[15,1,15,2],[14,1,14,2],[13,1,13,2],[9,1,9,2],[23,1,23,2],[22,1,22,2],[21,1,21,2],[20,1,20,2],[40,1,40,2],[41,1,41,2],[34,1,34,2],[33,1,33,2],[38,1,38,2],[39,1,39,2],[24,1,24,2],[32,1,32,2],[31,1,31,2],[30,1,30,2],[25,1,25,2],[26,1,26,2]]}
[]
[null,"Horse Inventory"]
[null,null,null,null,"Beginning Inventory",null,null,"Ending Inventory"]
[null,"Ranch:",{"$f":"+CattleInventory!D5","v":"Blank"},null,"       Date",{"$f":"CattleInventory!D9","v":"2021-01-01"},null,{"$f":"CattleInventory!H9","v":"2021-12-31"},null,null,null,"Change In"]
[null,null,null,null,null,null,null,null,null,null,null,"     Value"]
[null,"Resale Horse Inventory",null,null,null,null,null,null,null,null,null," End-Beg."]
[null," Purchased Horses for Resale - Cost",null,"Head","$/Head","Value",null,"Head","$/Head","Value",null,"Value"]
[null,"Purchased For Resale",null,0,0,{"$f":"(D8*E8)","v":0},null,0,0,{"$f":"(H8*I8)","v":0},null,{"$f":"(J8-F8)","v":0}]
[null,"Purchased For Resale",null,0,0,{"$f":"(D9*E9)","v":0},null,0,0,{"$f":"(H9*I9)","v":0},null,{"$f":"(J9-F9)","v":0}]
[null,"Purchased For Resale",null,0,0,{"$f":"(D10*E10)","v":0},null,0,0,{"$f":"(H10*I10)","v":0},null,{"$f":"(J10-F10)","v":0}]
[null," Total Purchased Horses for Resale - Cost",null,{"$f":"SUM(D8:D10)","v":0},null,{"$f":"SUM(F8:F10)","v":0},null,{"$f":"SUM(H8:H10)","v":0},null,{"$f":"SUM(J8:J10)","v":0},null,{"$f":"SUM(L8:L10)","v":0}]
[]
[null,"Raised  Horses for Immediate Sale",null,"Head","$/Head","Value",null,"Head","$/Head","Value",null,"Value"]
[null,"Raised Horses for Sale",null,0,0,{"$f":"(D14*E14)","v":0},null,0,0,{"$f":"(H14*I14)","v":0},null,{"$f":"(J14-F14)","v":0}]
[null,"Raised Horses for Sale",null,0,0,{"$f":"(D15*E15)","v":0},null,0,0,{"$f":"(H15*I15)","v":0},null,{"$f":"(J15-F15)","v":0}]
[null,"Raised Horses for Sale",null,0,0,{"$f":"(D16*E16)","v":0},null,0,0,{"$f":"(H16*I16)","v":0},null,{"$f":"(J16-F16)","v":0}]
[null," Total Raised Horses for Sale",null,{"$f":"SUM(D14:D16)","v":0},null,{"$f":"SUM(F14:F16)","v":0},null,{"$f":"SUM(H14:H16)","v":0},null,{"$f":"SUM(J14:J16)","v":0},null,{"$f":"SUM(L14:L16)","v":0}]
[null," Total Horses for Sale ",null,{"$f":"(D11+D17)","v":0},null,{"$f":"(F11+F17)","v":0},null,{"$f":"(H11+H17)","v":0},null,{"$f":"(J11+J17)","v":0},null,{"$f":"(L11+L17)","v":0}]
[]
[null,"Investment: Raised Colts, Geldings & Fillies",null,"Head","$/Head","Value",null,"Head","$/Head","Value",null,"Value"]
[null,"2 year old Geldings",null,0,0,{"$f":"(D21*E21)","v":0},null,0,0,{"$f":"(H21*I21)","v":0},null,{"$f":"(J21-F21)","v":0}]
[null,"2 year old Geldings",null,0,0,0,null,0,0,0,null,{"$f":"(J22-F22)","v":0}]
[null,"2 year old fillies",null,0,0,0,null,0,0,0,null,0]
[null,"Yearling Colts",null,0,0,0,null,0,0,0,null,0]
[null,"Yearling Fillies",null,0,0,0,null,0,0,0,null,0]
[null,"Other Raised Colts, Geldings or Fillies",null,0,0,0,null,0,0,0,null,0]
[null,"Other Raised Colts, Geldings or Fillies",null,0,0,0,null,0,0,0,null,0]
[null," Investment in Raised Colts, Geldings & Fillies ",null,{"$f":"SUM(D21:D27)","v":0},null,{"$f":"SUM(F21:F27)","v":0},null,{"$f":"SUM(H21:H27)","v":0},null,{"$f":"SUM(J21:J27)","v":0},null,{"$f":"SUM(L21:L27)","v":0}]
[]
[null,"Investment in Raised Saddle Horses",null,"Head","$/Head","Value",null,"Head","$/Head","Value",null,"Value"]
[null,"Saddle Horses - Geldings",null,0,0,{"$f":"(D31*E31)","v":0},null,0,0,{"$f":"(H31*I31)","v":0},null,{"$f":"(J31-F31)","v":0}]
[null,"Other Saddle Horses",null,0,0,{"$f":"(D32*E32)","v":0},null,0,0,{"$f":"(H32*I32)","v":0},null,{"$f":"(J32-F32)","v":0}]
[null,"Other Saddle Horses",null,0,0,{"$f":"(D33*E33)","v":0},null,0,0,{"$f":"(H33*I33)","v":0},null,{"$f":"(J33-F33)","v":0}]
[null,"Other Saddle Horses",null,0,0,{"$f":"(D34*E34)","v":0},null,0,0,{"$f":"(H34*I34)","v":0},null,{"$f":"(J34-F34)","v":0}]
[null,"Other Saddle Horses",null,0,0,{"$f":"(D35*E35)","v":0},null,0,0,{"$f":"(H35*I35)","v":0},null,{"$f":"(J35-F35)","v":0}]
[null," Total Investment in Raised Saddle Horses",null,{"$f":"SUM(D31:D35)","v":0},null,{"$f":"SUM(F31:F35)","v":0},null,{"$f":"SUM(H31:H35)","v":0},null,{"$f":"SUM(J31:J35)","v":0},null,{"$f":"SUM(L31:L35)","v":0}]
[]
[null,"Investment in Purchased Saddle Horses",null,"Head","$/Head","Value",null,"Head","$/Head","Value",null,"Value"]
[null,"Saddle Horses - Geldings",null,0,0,{"$f":"(D39*E39)","v":0},null,0,0,{"$f":"(H39*I39)","v":0},null,{"$f":"(J39-F39)","v":0}]
[null,"Other Saddle Horses",null,0,0,{"$f":"(D40*E40)","v":0},null,0,0,{"$f":"(H40*I40)","v":0},null,{"$f":"(J40-F40)","v":0}]
[null,"Other Saddle Horses",null,0,0,{"$f":"(D41*E41)","v":0},null,0,0,{"$f":"(H41*I41)","v":0},null,{"$f":"(J41-F41)","v":0}]
[null,"Other Saddle Horses",null,0,0,{"$f":"(D42*E42)","v":0},null,0,0,{"$f":"(H42*I42)","v":0},null,{"$f":"(J42-F42)","v":0}]
[null,"Total Investment in Purchased Saddle Horses",null,{"$f":"SUM(D39:D42)","v":0},null,{"$f":"SUM(F39:F42)","v":0},null,{"$f":"SUM(H39:H42)","v":0},null,{"$f":"SUM(J39:J42)","v":0},null,{"$f":"SUM(L39:L42)","v":0}]
[null,"Total Inventories of Saddle Horses",null,{"$f":"(D36+D43)","v":0},null,{"$f":"(F36+F43)","v":0},null,{"$f":"(H36+H43)","v":0},null,{"$f":"(J36+J43)","v":0},null,{"$f":"(L36+L43)","v":0}]
[]
[null,"Total Inventoy of Colts, Geldings, Fillies & Saddle Horses",null,{"$f":"(D28+D44)","v":0},null,{"$f":"(F28+F44)","v":0},null,{"$f":"(H28+H44)","v":0},null,{"$f":"(J28+J44)","v":0},null,{"$f":"(L28+L44)","v":0}]
[]
[null,"Raised and Purchased Breeding Horse Inventory"]
[null,"Raised  Breeding Horses","Label","Head","$/Head","Value",null,"Head","$/Head","Value",null,"Value"]
[null,"Stallions",null,0,0,{"$f":"(D50*E50)","v":0},null,0,0,{"$f":"(H50*I50)","v":0},null,{"$f":"(J50-F50)","v":0}]
[null,"Stallions",null,0,0,0,null,0,0,0,null,0]
[null,"Stallions",null,0,0,0,null,0,0,0,null,0]
[null,"Broodmares",null,0,0,0,null,0,0,0,null,0]
[null,"Broodmares",null,0,0,0,null,0,0,0,null,0]
[null,"Broodmares",null,0,0,0,null,0,0,0,null,0]
[null," Total Raised Breeding Horses",null,{"$f":"SUM(D50:D55)","v":0},null,{"$f":"SUM(F50:F55)","v":0},null,{"$f":"SUM(H50:H55)","v":0},null,{"$f":"SUM(J50:J55)","v":0},null,{"$f":"SUM(L50:L55)","v":0}]
[]
[null,"Purchased  Breeding Horses"]
[null,"Stallions",null,0,0,{"$f":"(D59*E59)","v":0},null,0,0,{"$f":"(H59*I59)","v":0},null,{"$f":"(J59-F59)","v":0}]
[null,"Stallions",null,0,0,0,null,0,0,0,null,0]
[null,"Stallions",null,0,0,0,null,0,0,0,null,0]
[null,"Broodmares",null,0,0,0,null,0,0,0,null,0]
[null,"Broodmares",null,0,0,0,null,0,0,0,null,0]
[null,"Broodmares",null,0,0,0,null,0,0,0,null,0]
[null," Total Purchased Breeding Horses",null,{"$f":"SUM(D59:D64)","v":0},null,{"$f":"SUM(F59:F64)","v":0},null,{"$f":"SUM(H59:H64)","v":0},null,{"$f":"SUM(J59:J64)","v":0},null,{"$f":"SUM(L59:L64)","v":0}]
[null," Total Inventories of Breeding Horses",null,{"$f":"(D56+D65)","v":0},null,{"$f":"(F56+F65)","v":0},null,{"$f":"(H56+H65)","v":0},null,{"$f":"(J56+J65)","v":0},null,{"$f":"(L56+L65)","v":0}]
[]
[null," Total Inventories - All  Horses",null,{"$f":"(D18+D46+D66)","v":0},null,{"$f":"(F18+F46+F66)","v":0},null,{"$f":"(H18+H46+H66)","v":0},null,{"$f":"(J18+J46+J66)","v":0},null,{"$f":"(L18+L46+L66)","v":0}]

{"sheet":"BalanceSheetValues","index":2,"n_rows":48,"n_cols":12,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Cattle and Horse Inventory Summary for Balance Sheet Values"]
[]
[]
[null,null,null,{"$f":"HorseInventory!B4","v":"Ranch:"},{"$f":"+CattleInventory!D5","v":"Blank"},null,null,{"$f":"CattleInventory!D9","v":"2021-01-01"},null,{"$f":"CattleInventory!H9","v":"2021-12-31"}]
[null,null,null,null,null,null,null,null,null,null,null,"Change In"]
[null,null,null,null,null,null,null,"Beginning",null,"Ending",null,"     Value"]
[null,"Current Assets",null,null,null,null,null,"Inventory",null,"Inventory",null," End-Beg."]
[null,null,"Inventory for Immediate Sale"]
[null,null,null," - Livestock for Sale - Cattle",null,null,null,{"$f":"CattleInventory!F27","v":0},null,{"$f":"CattleInventory!J27","v":0},null,{"$f":"CattleInventory!L27","v":0}]
[null,null,null," - Livestock for Sale - Horses",null,null,null,{"$f":"(HorseInventory!F17)","v":0},null,{"$f":"HorseInventory!J17","v":0},null,{"$f":"HorseInventory!L17","v":0}]
[null,null,"Purchased Livestock for Resale"]
[null,null," "," - Cattle",null,null,null,{"$f":"CattleInventory!F19","v":0},null,{"$f":"CattleInventory!J19","v":0},null,{"$f":"CattleInventory!L19","v":0}]
[null,null," "," - Horses",null,null,null,{"$f":"HorseInventory!F11","v":0},null,{"$f":"HorseInventory!J11","v":0},null,{"$f":"HorseInventory!L11","v":0}]
[null,null,"Total Livestock for Sale ",null,null,null,null,{"$f":"SUM(H11:H15)","v":0},null,{"$f":"SUM(J11:J15)","v":0},null,{"$f":"SUM(L11:L15)","v":0}]
[]
[null,null,"Investment in Growing or Finishing Livestock"]
[null,null," "," - Cattle",null,null,null,{"$f":"CattleInventory!F38","v":0},null,{"$f":"CattleInventory!J38","v":0},null,{"$f":"CattleInventory!L38","v":0}]
[null,null," "," - Horses",null,null,null,{"$f":"(HorseInventory!F28)","v":0},null,{"$f":"(HorseInventory!J28)","v":0},null,{"$f":"(HorseInventory!L28)","v":0}]
[null,null,"Total Investment in Growing & Finishing Lvstk.",null,null,null,null,{"$f":"SUM(H19:H20)","v":0},null,{"$f":"SUM(J19:J20)","v":0},null,{"$f":"SUM(L19:L20)","v":0}]
[]
[null,null,"Total Current Assets",null,null,null,null,{"$f":"H16+H21","v":0},null,{"$f":"J16+J21","v":0},null,{"$f":"L16+L21","v":0}]
[]
[null,"Non-Current Assets"]
[null,null,"Raised Breeding Stock - Cattle"]
[null,null,null," - Breeding Cows",null,null,null,{"$f":"SUM(CattleInventory!F44:F45)","v":0},null,{"$f":"SUM(CattleInventory!J44:J45)","v":0},null,{"$f":"J27-H27","v":0}]
[null,null,null," - Bulls",null,null,null,{"$f":"SUM(CattleInventory!F46:F47)","v":0},null,{"$f":"SUM(CattleInventory!J46:J47)","v":0},null,{"$f":"J28-H28","v":0}]
[null,null,null," - Replacement Heifers",null,null,null,{"$f":"SUM(CattleInventory!F48:F49)","v":0},null,{"$f":"SUM(CattleInventory!J48:J49)","v":0},null,{"$f":"J29-H29","v":0}]
[null,null,"Raised Breeding Stock - Horses"]
[null,null,null," - Stallions",null,null,null,{"$f":"SUM(HorseInventory!F50:F52)","v":0},null,{"$f":"SUM(HorseInventory!J50:J52)","v":0},null,{"$f":"J31-H31","v":0}]
[null,null,null," - Broodmares",null,null,null,{"$f":"SUM(HorseInventory!F53:F55)","v":0},null,{"$f":"SUM(HorseInventory!J53:J55)","v":0},null,{"$f":"J32-H32","v":0}]
[null,null,"Raised Saddle Horses",null,null,null,null,{"$f":"(HorseInventory!F36)","v":0},null,{"$f":"(HorseInventory!J36)","v":0},null,{"$f":"(HorseInventory!L36)","v":0}]
[null,null,"Total Raised Stock ",null,null,null,null,{"$f":"+SUM(H27:H33)","v":0},null,{"$f":"+SUM(J27:J33)","v":0},null,{"$f":"+SUM(L27:L33)","v":0}]
[]
[null,null,"Purchased  Breeding Stock - Cattle"]
[null,null,null," - Breeding Cows",null,null,null,{"$f":"SUM(CattleInventory!F53:F54)","v":0},null,{"$f":"SUM(CattleInventory!J53:J54)","v":0},null,{"$f":"J37-H37","v":0}]
[null,null,null," - Bulls",null,null,null,{"$f":"SUM(CattleInventory!F55:F56)","v":0},null,{"$f":"SUM(CattleInventory!J55:J56)","v":0},null,{"$f":"J38-H38","v":0}]
[null,null,null," - Replacement Heifers",null,null,null,{"$f":"SUM(CattleInventory!F57:F58)","v":0},null,{"$f":"SUM(CattleInventory!J57:J58)","v":0},null,{"$f":"J39-H39","v":0}]
[null,null,"Purchased Breeding Stock - Horses"]
[null,null,null," - Stallions",null,null,null,{"$f":"SUM(HorseInventory!F59:F61)","v":0},null,{"$f":"SUM(HorseInventory!J59:J61)","v":0},null,{"$f":"J41-H41","v":0}]
[null,null,null," - Broodmares",null,null,null,{"$f":"SUM(HorseInventory!F62:F64)","v":0},null,{"$f":"SUM(HorseInventory!J62:J64)","v":0},null,{"$f":"J42-H42","v":0}]
[null,null,"Purchased Saddle Horses",null,null,null,null,{"$f":"(HorseInventory!F43)","v":0},null,{"$f":"(HorseInventory!J43)","v":0},null,{"$f":"(HorseInventory!L43)","v":0}]
[null,null,"Total Purchased Stock ",null,null,null,null,{"$f":"+SUM(H37:H43)","v":0},null,{"$f":"+SUM(J37:J43)","v":0},null,{"$f":"+SUM(L37:L43)","v":0}]
[]
[null,null,"Total Non-Current Assets",null,null,null,null,{"$f":"H34+H44","v":0},null,{"$f":"J34+J44","v":0},null,{"$f":"(J46-H46)","v":0}]
[]
[null,null,"Total Livestock Assets",null,null,null,null,{"$f":"(H23+H46)","v":0},null,{"$f":"(J23+J46)","v":0},null,{"$f":"(J48-H48)","v":0}]