{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["Meeting Agenda","Descrip","Factors & Yield","Profit","Named Cells","Past Comparisons","Costs Comparisons","Summary","Chart","Central Leader","Vertical Axe","Tsll Spindle","Super Spindle","Fruiting Wall","CL Profit","VA Profit","TS Profit","SS Profit","FW Profit","Spray Program","SprayPrice","Spray Costs","Herbicide","Irrigation","Fertilizer","Wildlife","Trellis","Training","Mowing","Harvest","Year0","Equipment"],"not_rendered":{"charts":18,"images":10,"macros":0,"external_links":1,"defined_names":546,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Meeting Agenda","index":0,"n_rows":116,"n_cols":10,"rows_kept":116,"cut":false,"hidden":false,"merged":[[0,0,0,4]]}
["Update 2022 Costs of Production Study"]
[]
[1,"Welcome"]
[2,"Publication Goals"]
[3,"Define the Farm"]
[4,"Define Systems"]
[null,null,"Central Leader"]
[null,null,"Vertical Axe"]
[null,null,"Tall Spindle"]
[null,null,"Super Spindle"]
[null,null,"2 Leader (Fruiting Wall)"]
[]
[5,"Pesticide Program"]
[null,null,"Full Bearing"]
[null,null,"Partial Bearing Years"]
[6,"Herbicide Program"]
[]
[7,"Nutrient Program"]
[8,"Wildlife Program"]
[9,"Trellis"]
[10,"Pruning & Training Costs and Time"]
[11,"Irrigation"]
[12,"Mowing Costs"]
[13,"Harvest Costs"]
[14,"Migrant Housing"]
[15,"Overall Factors"]
[16,"Equipment List"]
[17,"Practices"]
[null,null,"Full Bearing Year"]
[null,null,"Establishment Years"]
[18,"Other Items"]
[19,"Revisit any Items."]
[20,"Adjourn"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,100,{"$f":"+G98*E98*A98*I98*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G99*E99*A99*I99*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G100*E100*A100*I100*0.01","v":0}]
[]
[null,null,null,null,null,null,null,null,100,{"$f":"+G102*E102*A102*I102*0.01","v":0}]
[]
[null,null,"Calcium Sprays","EG-615",null,null,null,null,100,{"$f":"+G104*E104*A104*I104*0.01","v":0}]
[]
[null,null,null,null,null,null,null,null,100,{"$f":"+G106*E106*A106*I106*0.01","v":0}]
[]
[1,"Post-Harvest","Boron",null,2,null,null,null,100,{"$f":"+G108*E108*A108*I108*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G109*E109*A109*I109*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G110*E110*A110*I110*0.01","v":0}]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Descrip","index":1,"n_rows":44,"n_cols":4,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Definition","Density","Trees/acre","Spacing"]
[]
["Central Leader","Low",{"$f":"+CLTree","v":181.5},{"$f":"CLTrSp&\" x \"&CLRowSpace","v":"12 x 20"}]
[]
["Vertical Axe","Medium",{"$f":"+VATree","v":622.28571428571433},{"$f":"VATrSp&\" x \"&VARowSpace","v":"5 x 14"}]
[]
["Tall Spindle","High",{"$f":"+TSTree","v":1210},{"$f":"TSTrSp&\" x \"&TSRowSpace","v":"3 x 12"}]
[]
["Super Spindle","High",{"$f":"+SSTree","v":1980},{"$f":"SSTrSp&\" x \"&SSRowSpace","v":"2 x 11"}]
[]
["2 Leader (Fruiting Wall)","High",{"$f":"+FWTree","v":1320},{"$f":"FWTrSp&\" x \"&FWRowSpace","v":"3 x 11"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TRV Calculations"]
["Row","Tree","Height","Width"]
[20,12,16,12]
[14,5,12,6]
[12,3,10,5]
[10,2,9,4]
[]
[{"$f":"+C36*D36","v":192},{"$f":"43560/A36","v":2178},{"$f":"+A41*B41","v":418176}]
[{"$f":"+C37*D37","v":72},{"$f":"43560/A37","v":3111.4285714285716},{"$f":"+A42*B42","v":224022.85714285716},{"$f":"+C42/C41","v":0.53571428571428581}]
[{"$f":"+C38*D38","v":50},{"$f":"43560/A38","v":3630},{"$f":"+A43*B43","v":181500},{"$f":"+C43/C41","v":0.43402777777777779}]
[{"$f":"+C39*D39","v":36},{"$f":"43560/A39","v":4356},{"$f":"+A44*B44","v":156816},{"$f":"+C44/C41","v":0.375}]

{"sheet":"Factors & Yield","index":2,"n_rows":99,"n_cols":8,"rows_kept":99,"cut":false,"hidden":false,"merged":[[0,0,0,5],[21,0,21,5]]}
["Costs of Apple Production"]
["Labor Cost/Hr. (no-skill)",null,20,"Cost of Gasoline/Gal",null,3.5]
["Labor Cost/Hr. (skilled)",null,24,"Cost of Diesel/Gal",null,2.75]
["Harvest Piece Rate/Bin",null,35]
["Harvest Cost per Lb.",null,{"$f":"+Harvest!H22","v":5.8823529411764705E-2},"Interest Rate on Land",null,0.04]
[null,null,null,"Interest Rate on Operating",null,0.04]
["Bulldozer Cost/Hr.",null,100,"Expected Apple Price per lb.",null,0.3]
["Cost of Trees-feathered  (per tree) ",null,11,null,"Central Leader",{"$f":"+Price","v":0.3}]
["Cost of CL Trees",null,{"$f":"+TreeCost","v":11},null,"Vertical Axe",{"$f":"+CLPrice","v":0.3}]
["Cost of VA Trees",null,{"$f":"+TreeCost","v":11},null,"Tall Spindle",{"$f":"+VAPrice","v":0.3},"                                                                               "]
["Cost of TS Trees",null,{"$f":"+TreeCost","v":11},null,"SuperSpindle",0.3]
["Cost of SS Trees",null,11,null,"2 Leader",0.3]
["Cost of 2L Trees ",null,15]
["Deer Fence/foot",null,3.25,"Land Investment / Acre",null,10000]
["Cost of Wildlife Control/Tree",null,0.05,"Real Estate Tax / Acre",null,40]
["Cost of Mouse Guards/Tree",null,0.25,"Expected Life of Orchard (years)",null,20]
["Custom Planting Cost/Tree",null,0.35,"Crop Insurance /Acre",null,200]
["Bee Rental/Hive",null,45,"Frost Fans","$40000/10 acres",1500]
[null,null,null,"Management","$40000/200 acres",200]
["Lime Cost/Ton",null,35,"Overhead Misc Costs/acre",null,40]
[]
["System Characteristics"]
[null,"Central Leader","Vertical Axe","Tall Spindle","Super Spindle","2 Leader"]
["Row Length",500,500,500,500,500]
["Rows/acre",{"$f":"43560/B24/CLRowSpace","v":4.3559999999999999},{"$f":"43560/C24/VARowSpace","v":6.2228571428571433},{"$f":"43560/D24/TSRowSpace","v":7.2600000000000007},{"$f":"43560/E24/SSRowSpace","v":7.9200000000000008},{"$f":"43560/F24/FWRowSpace","v":7.9200000000000008}]
["Tree spacing",12,5,3,2,3]
["Row spacing",20,14,12,11,11]
["Sq.ft.",{"$f":"+B26*B27","v":240},{"$f":"+C26*C27","v":70},{"$f":"+D26*D27","v":36},{"$f":"+E26*E27","v":22},33]
["Trees/acre",{"$f":"43560/B28","v":181.5},{"$f":"43560/C28","v":622.28571428571433},{"$f":"43560/D28","v":1210},{"$f":"43560/E28","v":1980},1320]
["Row Length/Acre",{"$f":"43560/B27","v":2178},{"$f":"43560/C27","v":3111.4285714285716},{"$f":"43560/D27","v":3630},{"$f":"43560/E27","v":3960},{"$f":"43560/F27","v":3960}]
["Tree Width",{"$f":"+CLRowSpace-6","v":14},{"$f":"+VARowSpace-5","v":9},{"$f":"+SSRowSpace-5","v":6},4,3]
["Tree Height",18,12,10,10,10]
["Tree Row Volumn",100,80,75,75,75]
["These factors are used universally throughout this spreadsheet."]
[]
["Yields","The yield for different systems @ 42# bushels.",null,null,null,null,null,"Yield/acre of Systems"]
["Year","Central Leader","Vertical Axe","Tall Spindle",{"$f":"+E23","v":"Super Spindle"},{"$f":"+F23","v":"2 Leader"},null,"Bushels/acre"]
[0,0,0,0,0,0,null,"Year"]
[{"$f":"+A38+1","v":1},0,{"$f":"+C38","v":0},0,0,0]
[2,0,{"$f":"+C39","v":0},0,0,0]
[3,0,0,50,300,{"$f":"+E41","v":300}]
[4,100,200,400,700,{"$f":"+E42","v":700}]
[5,150,600,800,1100,{"$f":"+E43","v":1100}]
[6,300,1100,1100,1500,1400]
[7,400,{"$f":"+C44","v":1100},1400,{"$f":"+E44","v":1500},1500]
[8,500,{"$f":"+C45","v":1100},{"$f":"+D45","v":1400},1500,{"$f":"+F45","v":1500}]
[9,1000,{"$f":"+C46","v":1100},1400,1500,1500]
[10,{"$f":"+B47","v":1000},1100,1400,1500,1500]
[11,{"$f":"+B48","v":1000},1100,1400,1500,1500]
[12,1000,1100,1400,1500,1500]
[13,1000,1100,1400,1500,1500]
[14,1000,1100,1400,1500,1500]
[15,1000,1100,{"$f":"+D52","v":1400},1500,1500]
[16,1000,1100,1400,1500,1500]
[17,1000,1100,1400,1500,1500]
[18,1000,1100,1400,1500,1500]
[19,1000,1100,1400,1500,1500]
[20,1000,1100,1400,1500,1500]
[]
["The yields of each system is based on grower survey at the time this cost study was completed."]
["Perhapst a more realistic yield for the central leader system should be 700 bushel per acre."]
[]
["GAP Audit",null,1000,{"$f":"+C63/200","v":5}]
["Water Test",null,100,{"$f":"+C64/200","v":0.5}]
["Paper Labor HR request",null,100,0.5]
["Suveys",null,100,0.5]
["Primus",null,1000,5]
["Law Suits",null,null,0]
["Fines",null,100,0.5]
["Frost ",null,null,0]
[]
[]
["Uhooks",0.12,"each"]
["SM UHOOKS",0.115,"each"]
["WIRE",2.4E-2,"per foot"]
["GARDS",35.5,"each"]
["APPLE BAND",1.4999999999999999E-2,"each"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Profit","index":3,"n_rows":120,"n_cols":19,"rows_kept":120,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,0,1,12],[29,9,29,10],[56,0,56,12],[6,13,6,15]]}
["Profit Comparison of Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tabs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agenda"]
["Effect of varying yield.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descrip"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factors and Yield"]
["This chart is based on Mature Bearing Years for each system.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit"]
["Bin costs based on 850 lb bins.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparisons"]
[null,null,"Central Leader",null,null,"Vertical Axe",null,null,"Tall Spindle",null,null,"Super Spindle",null,"2 Leader",null,null,null,null,"Spray Program"]
["Yield","Cost","Cost","Cost",{"$f":"+B8","v":"Cost"},{"$f":"+C8","v":"Cost"},"Cost",{"$f":"+B8","v":"Cost"},"Cost","Cost","Cost","Cost","Cost",{"$f":"+K8","v":"Cost"},{"$f":"+L8","v":"Cost"},{"$f":"+M8","v":"Cost"},null,null,"Summary"]
[" /Acre","/Bin"," /Bushel"," /lb.","/Bin"," /Bushel"," /lb.","/Bin",{"$f":"+C9","v":" /Bushel"},{"$f":"+D9","v":" /lb."},"/Bin",{"$f":"+F9","v":" /Bushel"},{"$f":"+G9","v":" /lb."},"/Bin"," /Bushel"," /lb.",null,null,"Chart"]
[200,{"$f":"+'CL Profit'!H61*850","v":355.42347858758501},{"$f":"+'CL Profit'!G61","v":17.562101294915966},{"$f":"+'CL Profit'!H61","v":0.41814526892657061},{"$f":"+'VA Profit'!H61*850","v":373.20426133813169},{"$f":"+'VA Profit'!G61","v":18.44068114847239},{"$f":"+'VA Profit'!H61","v":0.43906383686839023},{"$f":"+'TS Profit'!H61*850","v":382.5},{"$f":"+'TS Profit'!G61","v":18.93},{"$f":"+'TS Profit'!H61","v":0.45},{"$f":"+'SS Profit'!H61*850","v":371.49319773879097},{"$f":"+'SS Profit'!G61","v":18.356134476504966},{"$f":"+'SS Profit'!H61","v":0.43705082086916586},{"$f":"+'FW Profit'!H61*850","v":361.08531547418062},{"$f":"+'FW Profit'!G61","v":17.841862646959513},{"$f":"+'FW Profit'!H61","v":0.424806253499036},null,null,"Fruiting Wall"]
[{"$f":"+A10+100","v":300},{"$f":"+'CL Profit'!H62*850","v":253.61565239172336},{"$f":"+'CL Profit'!G62","v":12.531596941708683},{"$f":"+'CL Profit'!H62","v":0.29837135575496865},{"$f":"+'VA Profit'!H62*850","v":265.46950755875446},{"$f":"+'VA Profit'!G62","v":13.117316844079632},{"$f":"+'VA Profit'!H62","v":0.31231706771618173},{"$f":"+'TS Profit'!H62*850","v":272},{"$f":"+'TS Profit'!G62","v":13.59},{"$f":"+'TS Profit'!H62","v":0.32},{"$f":"+'SS Profit'!H62*850","v":264.32879849252731},{"$f":"+'SS Profit'!G62","v":13.060952396101351},{"$f":"+'SS Profit'!H62","v":0.31097505705003214},{"$f":"+'FW Profit'!H62*850","v":257.39021031612043},{"$f":"+'FW Profit'!G62","v":12.718104509737715},{"$f":"+'FW Profit'!H62","v":0.3028120121366123},null,null,"Tall Spindle"]
[{"$f":"+A11+100","v":400},{"$f":"+'CL Profit'!H63*850","v":202.71173929379253},{"$f":"+'CL Profit'!G63","v":10.016344765105043},{"$f":"+'CL Profit'!H63","v":0.23848439916916769},{"$f":"+'VA Profit'!H63*850","v":211.60213066906584},{"$f":"+'VA Profit'!G63","v":10.455634691883255},{"$f":"+'VA Profit'!H63","v":0.24894368314007748},{"$f":"+'TS Profit'!H63*850","v":221},{"$f":"+'TS Profit'!G63","v":10.91},{"$f":"+'TS Profit'!H63","v":0.26},{"$f":"+'SS Profit'!H63*850","v":210.74659886939551},{"$f":"+'SS Profit'!G63","v":10.413361355899543},{"$f":"+'SS Profit'!H63","v":0.24793717514046532},{"$f":"+'FW Profit'!H63*850","v":205.54265773709034},{"$f":"+'FW Profit'!G63","v":10.156225441126816},{"$f":"+'FW Profit'!H63","v":0.24181489145540039},null,null,"Vertical Axe"]
[500,{"$f":"+'CL Profit'!H64*850","v":172.16939143503402},{"$f":"+'CL Profit'!G64","v":8.507193459142858},{"$f":"+'CL Profit'!H64","v":0.20255222521768709},{"$f":"+'VA Profit'!H64*850","v":179.28170453525266},{"$f":"+'VA Profit'!G64","v":8.8586254005654261},{"$f":"+'VA Profit'!H64","v":0.2109196523944149},{"$f":"+'TS Profit'!H64*850","v":187},{"$f":"+'TS Profit'!G64","v":9.31},{"$f":"+'TS Profit'!H64","v":0.22},{"$f":"+'SS Profit'!H64*850","v":178.5972790955164},{"$f":"+'SS Profit'!G64","v":8.8248067317784571},{"$f":"+'SS Profit'!H64","v":0.21011444599472517},{"$f":"+'FW Profit'!H64*850","v":174.43412618967224},{"$f":"+'FW Profit'!G64","v":8.6190979999602764},{"$f":"+'FW Profit'!H64","v":0.20521661904667324},null,null,"Central Leader"]
[600,{"$f":"+'CL Profit'!H65*850","v":151.80782619586168},{"$f":"+'CL Profit'!G65","v":7.5010925885014013},{"$f":"+'CL Profit'!H65","v":0.17859744258336668},{"$f":"+'VA Profit'!H65*850","v":157.73475377937723},{"$f":"+'VA Profit'!G65","v":7.7939525396868747},{"$f":"+'VA Profit'!H65","v":0.1855702985639732},{"$f":"+'TS Profit'!H65*850","v":170},{"$f":"+'TS Profit'!G65","v":8.24},{"$f":"+'TS Profit'!H65","v":0.2},{"$f":"+'SS Profit'!H65*850","v":157.16439924626366},{"$f":"+'SS Profit'!G65","v":7.7657703156977336},{"$f":"+'SS Profit'!H65","v":0.18489929323089843},{"$f":"+'FW Profit'!H65*850","v":153.69510515806022},{"$f":"+'FW Profit'!G65","v":7.5943463725159166},{"$f":"+'FW Profit'!H65","v":0.18081777077418848},null,null,"CL Profit"]
[700,{"$f":"+'CL Profit'!H66*850","v":137.26385102502431},{"$f":"+'CL Profit'!G66","v":6.7824491094717896},{"$f":"+'CL Profit'!H66","v":0.16148688355885213},{"$f":"+'VA Profit'!H66*850","v":142.34407466803762},{"$f":"+'VA Profit'!G66","v":7.0334719247736235},{"$f":"+'VA Profit'!H66","v":0.16746361725651485},{"$f":"+'TS Profit'!H66*850","v":153},{"$f":"+'TS Profit'!G66","v":7.48},{"$f":"+'TS Profit'!H66","v":0.18},{"$f":"+'SS Profit'!H66*850","v":141.85519935394032},{"$f":"+'SS Profit'!G66","v":7.009315732782933},{"$f":"+'SS Profit'!H66","v":0.16688846982816508},{"$f":"+'FW Profit'!H66*850","v":138.88151870690876},{"$f":"+'FW Profit'!G66","v":6.862380924341374},{"$f":"+'FW Profit'!H66","v":0.16339002200812797},null,null,"TS Profit"]
[800,{"$f":"+'CL Profit'!H67*850","v":126.35586964689628},{"$f":"+'CL Profit'!G67","v":6.2434665001995802},{"$f":"+'CL Profit'!H67","v":0.14865396429046621},{"$f":"+'VA Profit'!H67*850","v":130.80106533453292},{"$f":"+'VA Profit'!G67","v":6.4631114635886862},{"$f":"+'VA Profit'!H67","v":0.1538836062759211},{"$f":"+'TS Profit'!H67*850","v":136},{"$f":"+'TS Profit'!G67","v":6.91},{"$f":"+'TS Profit'!H67","v":0.16},{"$f":"+'SS Profit'!H67*850","v":130.37329943469774},{"$f":"+'SS Profit'!G67","v":6.4419747955968294},{"$f":"+'SS Profit'!H67","v":0.15338035227611499},{"$f":"+'FW Profit'!H67*850","v":127.77132886854515},{"$f":"+'FW Profit'!G67","v":6.3134068382104669},{"$f":"+'FW Profit'!H67","v":0.15031921043358254},null,null,"VA Profit"]
[900,{"$f":"+'CL Profit'!H68*850","v":117.87188413057447},{"$f":"+'CL Profit'!G68","v":5.8242578040989734},{"$f":"+'CL Profit'!H68","v":0.13867280485949937},{"$f":"+'VA Profit'!H68*850","v":121.82316918625148},{"$f":"+'VA Profit'!G68","v":6.0194977715559554},{"$f":"+'VA Profit'!H68","v":0.14332137551323704},{"$f":"+'TS Profit'!H68*850","v":127.5},{"$f":"+'TS Profit'!G68","v":6.46},{"$f":"+'TS Profit'!H68","v":0.15},{"$f":"+'SS Profit'!H68*850","v":121.44293283084247},{"$f":"+'SS Profit'!G68","v":6.0007096222298628},{"$f":"+'SS Profit'!H68","v":0.14287403862452056},{"$f":"+'FW Profit'!H68*850","v":119.13007010537348},{"$f":"+'FW Profit'!G68","v":5.8864269934419839},{"$f":"+'FW Profit'!H68","v":0.14015302365338056},null,null,"FW Profit"]
[1000,{"$f":"+'CL Profit'!H69*850","v":111.08469571751701},{"$f":"+'CL Profit'!G69","v":5.4888908472184879},{"$f":"+'CL Profit'!H69","v":0.13068787731472589},{"$f":"+'VA Profit'!H69*850","v":114.64085226762636},{"$f":"+'VA Profit'!G69","v":5.6646068179297728},{"$f":"+'VA Profit'!H69","v":0.13487159090308984},{"$f":"+'TS Profit'!H69*850","v":127.5},{"$f":"+'TS Profit'!G69","v":6.1},{"$f":"+'TS Profit'!H69","v":0.15},{"$f":"+'SS Profit'!H69*850","v":114.2986395477582},{"$f":"+'SS Profit'!G69","v":5.6476974835362874},{"$f":"+'SS Profit'!H69","v":0.13446898770324495},{"$f":"+'FW Profit'!H69*850","v":112.21706309483612},{"$f":"+'FW Profit'!G69","v":5.5448431176271971},{"$f":"+'FW Profit'!H69","v":0.13202007422921896},null,null,"Spray Program"]
[1100,{"$f":"+'CL Profit'!H70*850","v":105.53154156137911},{"$f":"+'CL Profit'!G70","v":5.2144997006799088},{"$f":"+'CL Profit'!H70","v":0.12415475477809307},{"$f":"+'VA Profit'!H70*850","v":108.76441115238758},{"$f":"+'VA Profit'!G70","v":5.3742414922356216},{"$f":"+'VA Profit'!H70","v":0.1279581307675148},{"$f":"+'TS Profit'!H70*850","v":119.00000000000001},{"$f":"+'TS Profit'!G70","v":5.81},{"$f":"+'TS Profit'!H70","v":0.14000000000000001},{"$f":"+'SS Profit'!H70*850","v":108.45330867978019},{"$f":"+'SS Profit'!G70","v":5.3588693700597272},{"$f":"+'SS Profit'!H70","v":0.12759212785856494},{"$f":"+'FW Profit'!H70*850","v":106.56096644985102},{"$f":"+'FW Profit'!G70","v":5.2653654010514623},{"$f":"+'FW Profit'!H70","v":0.12536584288217767},null,null,"Spray Costs"]
[1200,{"$f":"+'CL Profit'!H71*850","v":100.90391309793084},{"$f":"+'CL Profit'!G71","v":4.9858404118977591},{"$f":"+'CL Profit'!H71","v":0.11871048599756569},{"$f":"+'VA Profit'!H71*850","v":103.86737688968863},{"$f":"+'VA Profit'!G71","v":5.1322703874904967},{"$f":"+'VA Profit'!H71","v":0.12219691398786897},{"$f":"+'TS Profit'!H71*850","v":110.5},{"$f":"+'TS Profit'!G71","v":5.57},{"$f":"+'TS Profit'!H71","v":0.13},{"$f":"+'SS Profit'!H71*850","v":103.58219962313181},{"$f":"+'SS Profit'!G71","v":5.1181792754959252},{"$f":"+'SS Profit'!H71","v":0.12186141132133155},{"$f":"+'FW Profit'!H71*850","v":101.84755257903011},{"$f":"+'FW Profit'!G71","v":5.0324673039050172},{"$f":"+'FW Profit'!H71","v":0.1198206500929766},null,null,"Herbicide"]
[{"$f":"+A20+100","v":1300},{"$f":"+'CL Profit'!H72*850","v":96.98822747501309},{"$f":"+'CL Profit'!G72","v":4.7923594752359406},{"$f":"+'CL Profit'!H72","v":0.11410379702942716},{"$f":"+'VA Profit'!H72*850","v":99.723732513558716},{"$f":"+'VA Profit'!G72","v":4.9275256065523134},{"$f":"+'VA Profit'!H72","v":0.11732203825124556},{"$f":"+'TS Profit'!H72*850","v":110.5},{"$f":"+'TS Profit'!G72","v":5.36},{"$f":"+'TS Profit'!H72","v":0.13},{"$f":"+'SS Profit'!H72*850","v":99.460491959813993},{"$f":"+'SS Profit'!G72","v":4.9145184262496331},{"$f":"+'SS Profit'!H72","v":0.11701234348213412},{"$f":"+'FW Profit'!H72*850","v":97.859279303720101},{"$f":"+'FW Profit'!G72","v":4.83539968324264},{"$f":"+'FW Profit'!H72","v":0.11512856388672953},null,null,"Irrigation"]
[{"$f":"+A21+100","v":1400},{"$f":"+'CL Profit'!H73*850","v":93.631925512512154},{"$f":"+'CL Profit'!G73","v":4.6265186723829537},{"$f":"+'CL Profit'!H73","v":0.11015520648530842},{"$f":"+'VA Profit'!H73*850","v":96.172037334018825},{"$f":"+'VA Profit'!G73","v":4.7520300800338715},{"$f":"+'VA Profit'!H73","v":0.1131435733341398},{"$f":"+'TS Profit'!H73*850","v":102},{"$f":"+'TS Profit'!G73","v":5.19},{"$f":"+'TS Profit'!H73","v":0.12},{"$f":"+'SS Profit'!H73*850","v":95.927599676970146},{"$f":"+'SS Profit'!G73","v":4.7399519840385249},{"$f":"+'SS Profit'!H73","v":0.11285599961996488},{"$f":"+'FW Profit'!H73*850","v":94.440759353454368},{"$f":"+'FW Profit'!G73","v":4.6664845798177454},{"$f":"+'FW Profit'!H73","v":0.11110677570994631},null,null,"Fertilizer"]
[{"$f":"+A22+100","v":1500},{"$f":"+'CL Profit'!H74*850","v":90.723130478344686},{"$f":"+'CL Profit'!G74","v":4.4827899765770312},{"$f":"+'CL Profit'!H74","v":0.10673309468040551},{"$f":"+'VA Profit'!H74*850","v":93.093901511750886},{"$f":"+'VA Profit'!G74","v":4.5999339570512205},{"$f":"+'VA Profit'!H74","v":0.1095222370726481},{"$f":"+'TS Profit'!H74*850","v":102},{"$f":"+'TS Profit'!G74","v":5.03},{"$f":"+'TS Profit'!H74","v":0.12},{"$f":"+'SS Profit'!H74*850","v":92.865759698505471},{"$f":"+'SS Profit'!G74","v":4.5886610674555648},{"$f":"+'SS Profit'!H74","v":0.1092538349394182},{"$f":"+'FW Profit'!H74*850","v":91.47804206322408},{"$f":"+'FW Profit'!G74","v":4.5200914901828373},{"$f":"+'FW Profit'!H74","v":0.10762122595673422},null,null,"Wildlife"]
["Central Leader",null,null,"Cost/Lb",{"$f":"+D18","v":0.13068787731472589},"CL Price",{"$f":"CLPrice","v":0.3},null,null,null,null,null,null,null,null,null,null,null,"Trellis"]
["Vertical Axe",null,null,"Cost/Lb",{"$f":"+G19","v":0.1279581307675148},"VA Price",{"$f":"VAPrice","v":0.3},null,null,null,null,null,null,null,null,null,null,null,"Training"]
["Tall Spindle",null,null,"Cost/Lb",{"$f":"+J23","v":0.12},null,{"$f":"TSPrice","v":0.3}]
["Super Spindle",null,null,"Cost/Lb",{"$f":"+M23","v":0.1092538349394182},"TS Price",{"$f":"SSPrice","v":0.3},null,null,null,null,null,null,null,null,null,null,null,"Mowing"]
["Fruiting Wall",null,null,"Cost/Lb",{"$f":"+P23","v":0.10762122595673422},"FW Price",{"$f":"FWPrice","v":0.3},null,null,null,null,null,null,null,null,null,null,null,"CostsComparison"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest"]
["Sales Price /lb.",null,null,{"$f":"+Price","v":0.3},null,"Unskilled Labor Cost",null,null,null,{"$f":"+LaborNoSkill","v":20},null,null,"$/Bin",null,null,null,null,null,"Year0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Profit Comparison of Systems"]
[]
[]
["Profit","Central Leader","Vertical Axe","Tall Spindle","Super Spindle","2 Leader"]
[{"$f":"+'CL Profit'!A5","v":0},{"$f":"+'CL Profit'!I5","v":-2453.2600000000002},{"$f":"+'VA Profit'!I5","v":-2453.2600000000002},{"$f":"+'TS Profit'!I5","v":-2453.2600000000002},{"$f":"+'SS Profit'!I5","v":-2453.2600000000002},{"$f":"+'FW Profit'!I5","v":-2453.2600000000002}]
[{"$f":"+'CL Profit'!A6","v":1},{"$f":"+'CL Profit'!I6","v":-5980.3240587166665},{"$f":"+'VA Profit'!I6","v":-17403.119303009524},{"$f":"+'TS Profit'!I6","v":-27470.715477342863},{"$f":"+'SS Profit'!I6","v":-28543.990876931603},{"$f":"+'FW Profit'!I6","v":-34859.106537840693}]
[{"$f":"+'CL Profit'!A7","v":2},{"$f":"+'CL Profit'!I7","v":-6987.6469835321768},{"$f":"+'VA Profit'!I7","v":-20280.419548636462},{"$f":"+'TS Profit'!I7","v":-30368.597103847624},{"$f":"+'SS Profit'!I7","v":-32520.705734715455},{"$f":"+'FW Profit'!I7","v":-37965.759055222508}]
[{"$f":"+'CL Profit'!A8","v":3},{"$f":"+'CL Profit'!I8","v":-8568.6273148536056},{"$f":"+'VA Profit'!I8","v":-22717.231112595648},{"$f":"+'TS Profit'!I8","v":-32390.494432050004},{"$f":"+'SS Profit'!I8","v":-32498.494345618052},{"$f":"+'FW Profit'!I8","v":-37743.001977261469}]
[{"$f":"+'CL Profit'!A9","v":4},{"$f":"+'CL Profit'!I9","v":-9445.6696079250341},{"$f":"+'VA Profit'!I9","v":-23449.630855840547},{"$f":"+'TS Profit'!I9","v":-31026.166341502383},{"$f":"+'SS Profit'!I9","v":-28585.015358566103},{"$f":"+'FW Profit'!I9","v":-33726.66862430043}]
[{"$f":"+'CL Profit'!A10","v":5},{"$f":"+'CL Profit'!I10","v":-10421.473486871462},{"$f":"+'VA Profit'!I10","v":-20084.725390514017},{"$f":"+'TS Profit'!I10","v":-25629.838250954763},{"$f":"+'SS Profit'!I10","v":-20639.536371514154},{"$f":"+'FW Profit'!I10","v":-25678.335271339391}]
[{"$f":"+'CL Profit'!A11","v":6},{"$f":"+'CL Profit'!I11","v":-10006.568721442891},{"$f":"+'VA Profit'!I11","v":-12136.391031973202},{"$f":"+'TS Profit'!I11","v":-17209.510160407146},{"$f":"+'SS Profit'!I11","v":-8662.0573844622068},{"$f":"+'FW Profit'!I11","v":-14606.001918378352}]
[{"$f":"+'CL Profit'!A12","v":7},{"$f":"+'CL Profit'!I12","v":-8923.7616953893194},{"$f":"+'VA Profit'!I12","v":-4188.0566734323866},{"$f":"+'TS Profit'!I12","v":-5765.1820698595275},{"$f":"+'SS Profit'!I12","v":3315.4216025897404},{"$f":"+'FW Profit'!I12","v":-2525.6685654173125}]
[{"$f":"+'CL Profit'!A13","v":8},{"$f":"+'CL Profit'!I13","v":-6877.3584249607484},{"$f":"+'VA Profit'!I13","v":3760.2776851084291},{"$f":"+'TS Profit'!I13","v":5679.1460206880911},{"$f":"+'SS Profit'!I13","v":15292.900589641687},{"$f":"+'FW Profit'!I13","v":9554.6647875437266}]
[{"$f":"+'CL Profit'!A14","v":9},{"$f":"+'CL Profit'!I14","v":209.0448454678226},{"$f":"+'VA Profit'!I14","v":11708.612043649246},{"$f":"+'TS Profit'!I14","v":17123.474111235708},{"$f":"+'SS Profit'!I14","v":27270.379576693635},{"$f":"+'FW Profit'!I14","v":21634.998140504766}]
[{"$f":"+'CL Profit'!A15","v":10},{"$f":"+'CL Profit'!I15","v":7295.4481158963936},{"$f":"+'VA Profit'!I15","v":19656.94640219006},{"$f":"+'TS Profit'!I15","v":28567.802201783328},{"$f":"+'SS Profit'!I15","v":39247.858563745584},{"$f":"+'FW Profit'!I15","v":33715.331493465805}]
[{"$f":"+'CL Profit'!A16","v":11},{"$f":"+'CL Profit'!I16","v":14381.851386324965},{"$f":"+'VA Profit'!I16","v":27605.280760730875},{"$f":"+'TS Profit'!I16","v":40012.130292330949},{"$f":"+'SS Profit'!I16","v":51225.337550797529},{"$f":"+'FW Profit'!I16","v":45795.664846426844}]
[{"$f":"+'CL Profit'!A17","v":12},{"$f":"+'CL Profit'!I17","v":21468.254656753536},{"$f":"+'VA Profit'!I17","v":35553.615119271693},{"$f":"+'TS Profit'!I17","v":51456.458382878569},{"$f":"+'SS Profit'!I17","v":63202.816537849474},{"$f":"+'FW Profit'!I17","v":57875.998199387883}]
[{"$f":"+'CL Profit'!A18","v":13},{"$f":"+'CL Profit'!I18","v":28554.657927182107},{"$f":"+'VA Profit'!I18","v":43501.949477812508},{"$f":"+'TS Profit'!I18","v":62900.786473426189},{"$f":"+'SS Profit'!I18","v":75180.295524901419},{"$f":"+'FW Profit'!I18","v":69956.331552348915}]
[{"$f":"+'CL Profit'!A19","v":14},{"$f":"+'CL Profit'!I19","v":35641.061197610674},{"$f":"+'VA Profit'!I19","v":51450.283836353323},{"$f":"+'TS Profit'!I19","v":74345.11456397381},{"$f":"+'SS Profit'!I19","v":87157.774511953365},{"$f":"+'FW Profit'!I19","v":82036.664905309954}]
[{"$f":"+'CL Profit'!A20","v":15},{"$f":"+'CL Profit'!I20","v":42727.464468039245},{"$f":"+'VA Profit'!I20","v":59398.618194894138},{"$f":"+'TS Profit'!I20","v":85789.442654521423},{"$f":"+'SS Profit'!I20","v":99135.25349900531},{"$f":"+'FW Profit'!I20","v":94116.998258270993}]
[{"$f":"+'CL Profit'!A21","v":16},{"$f":"+'CL Profit'!I21","v":49813.867738467816},{"$f":"+'VA Profit'!I21","v":67346.952553434952},{"$f":"+'TS Profit'!I21","v":97233.770745069036},{"$f":"+'SS Profit'!I21","v":111112.73248605726},{"$f":"+'FW Profit'!I21","v":106197.33161123203}]
[{"$f":"+'CL Profit'!A22","v":17},{"$f":"+'CL Profit'!I22","v":56900.271008896387},{"$f":"+'VA Profit'!I22","v":75295.286911975767},{"$f":"+'TS Profit'!I22","v":108678.09883561665},{"$f":"+'SS Profit'!I22","v":123090.2114731092},{"$f":"+'FW Profit'!I22","v":118277.66496419307}]
[{"$f":"+'CL Profit'!A23","v":18},{"$f":"+'CL Profit'!I23","v":63986.674279324958},{"$f":"+'VA Profit'!I23","v":83243.621270516582},{"$f":"+'TS Profit'!I23","v":120122.42692616426},{"$f":"+'SS Profit'!I23","v":135067.69046016116},{"$f":"+'FW Profit'!I23","v":130357.99831715411}]
[{"$f":"+'CL Profit'!A24","v":19},{"$f":"+'CL Profit'!I24","v":71073.077549753536},{"$f":"+'VA Profit'!I24","v":91191.955629057396},{"$f":"+'TS Profit'!I24","v":131566.75501671189},{"$f":"+'SS Profit'!I24","v":147045.16944721312},{"$f":"+'FW Profit'!I24","v":142438.33167011515}]
[{"$f":"+'CL Profit'!A25","v":20},{"$f":"+'CL Profit'!I25","v":78159.4808201821},{"$f":"+'VA Profit'!I25","v":99140.289987598211},{"$f":"+'TS Profit'!I25","v":143011.0831072595},{"$f":"+'SS Profit'!I25","v":159022.64843426508},{"$f":"+'FW Profit'!I25","v":154518.66502307617}]
[]
[]
[{"$f":"+A8","v":"Yield"}]
[" /Acre","Central Leader","Vertical Axe","Tall Spindle","Super Spindle","2 Leader"]
[200,{"$f":"+B10","v":355.42347858758501},{"$f":"+E10","v":373.20426133813169},{"$f":"+H10","v":382.5},{"$f":"+K10","v":371.49319773879097},{"$f":"+N10","v":361.08531547418062}]
[300,{"$f":"+B11","v":253.61565239172336},265.46950755875446,{"$f":"+H11","v":272},264.32879849252731,257.39021031612043]
[400,{"$f":"+B12","v":202.71173929379253},211.60213066906584,{"$f":"+H12","v":221},210.74659886939551,205.54265773709034]
[500,{"$f":"+B13","v":172.16939143503402},179.28170453525266,187,178.5972790955164,174.43412618967224]
[600,{"$f":"+B14","v":151.80782619586168},157.73475377937723,170,157.16439924626366,153.69510515806022]
[700,{"$f":"+B15","v":137.26385102502431},142.34407466803762,153,141.85519935394032,138.88151870690876]
[800,{"$f":"+B16","v":126.35586964689628},130.80106533453292,136,130.37329943469774,127.77132886854515]
[900,{"$f":"+B17","v":117.87188413057447},121.82316918625148,127.5,121.44293283084247,119.13007010537348]
[1000,{"$f":"+B18","v":111.08469571751701},114.64085226762636,127.5,114.2986395477582,112.21706309483612]
[1100,{"$f":"+B19","v":105.53154156137911},108.76441115238758,119.00000000000001,108.45330867978019,106.56096644985102]
[1200,{"$f":"+B20","v":100.90391309793084},103.86737688968863,110.5,103.58219962313181,101.84755257903011]
[1300,{"$f":"+B21","v":96.98822747501309},99.723732513558716,110.5,99.460491959813993,97.859279303720101]
[1400,{"$f":"+B22","v":93.631925512512154},96.172037334018825,102,95.927599676970146,94.440759353454368]
[1500,{"$f":"+B23","v":90.723130478344686},93.093901511750886,102,92.865759698505471,91.47804206322408]
[]
[{"$f":"+A60","v":"Profit"},{"$f":"+B60","v":"Central Leader"},"Vertical Axe","Tall Spindle","Super Spindle","2 Leader"]
[{"$f":"+A61","v":0},{"$f":"+B61*-1","v":2453.2600000000002},{"$f":"+C61*-1","v":2453.2600000000002},2453.2600000000002,2453.2600000000002,2453.2600000000002]
["Planting Year",{"$f":"+B62*-1","v":5980.3240587166665},{"$f":"+C62*-1","v":17403.119303009524},27470.715477342863,28543.990876931603,34859.106537840693]
[{"$f":"+A63","v":2},{"$f":"+B63*-1","v":6987.6469835321768},{"$f":"+C63*-1","v":20280.419548636462},30368.597103847624,32520.705734715455,37965.759055222508]
[{"$f":"+A64","v":3},{"$f":"+B64*-1","v":8568.6273148536056},{"$f":"+C64*-1","v":22717.231112595648},32390.494432050004,32498.494345618052,37743.001977261469]
[{"$f":"+A65","v":4},{"$f":"+B65*-1","v":9445.6696079250341},{"$f":"+C65*-1","v":23449.630855840547},31026.166341502383,28585.015358566103,33726.66862430043]
[{"$f":"+A66","v":5},{"$f":"+B66*-1","v":10421.473486871462},{"$f":"+C66*-1","v":20084.725390514017},25629.838250954763,20639.536371514154,25678.335271339391]
[{"$f":"+A67","v":6},{"$f":"+B67*-1","v":10006.568721442891},{"$f":"+C67*-1","v":12136.391031973202},17209.510160407146,8662.0573844622068,14606.001918378352]
[]
[]
[]
[]
[null,null,null,null,null,null,"Cost/Bushel (Mature Orchard)"]
["Costs of Mature Orchard  Costs/Bushel",null,null,null,null,null,"Mature Orchard Yield"]
[null,{"$f":"+B101","v":"Central Leader"},{"$f":"+C101","v":"Vertical Axe"},{"$f":"+D74","v":62900.786473426189},"Super Spindle","2 Leader"]
["Costs/Bushel",{"$f":"+C18","v":5.4888908472184879},{"$f":"+F19","v":5.3742414922356216},{"$f":"+I23","v":5.03},{"$f":"+L23","v":4.5886610674555648},{"$f":"+O23","v":4.5200914901828373}]
["Mature Yield/acre",{"$f":"+A18","v":1000},{"$f":"+A19","v":1100},{"$f":"+A23","v":1500},{"$f":"+A23","v":1500},{"$f":"+A23","v":1500}]
[]
[]
[null,{"$f":"+E29*42","v":0}]

{"sheet":"Named Cells","index":4,"n_rows":202,"n_cols":13,"rows_kept":202,"cut":false,"hidden":false,"merged":[]}
["Labor Cost/Hr. (no-skill)",null,20,"Cost of Gasoline/Gal",null,3.5]
["Labor Cost/Hr. (skilled)",null,24,"Cost of Diesel/Gal",null,2.75]
["Harvest Piece Rate/Bin",null,35]
["Harvest Cost per Lb.",null,{"$f":"+Harvest!H21","v":0},"Interest Rate on Land",null,0.04]
[null,null,null,"Interest Rate on Operating",null,0.04]
["Bulldozer Cost/Hr.",null,100,"Expected Apple Price per lb.",null,0.3]
["Cost of Trees-feathered  (per tree) ",null,11,null,"Central Leader",{"$f":"+Price","v":0.3}]
["Cost of CL Trees",null,{"$f":"+TreeCost","v":11},null,"Vertical Axe",{"$f":"+CLPrice","v":0.3}]
["Cost of VA Trees",null,{"$f":"+TreeCost","v":11},null,"Tall Spindle",{"$f":"+VAPrice","v":0.3}]
["Cost of TS Trees",null,{"$f":"+TreeCost","v":11},null,"SuperSpindle",0.3]
["Cost of SS Trees",null,11,null,"Fruiting Wall",0.3]
["Cost of FW Trees ",null,15]
["Deer Fence/foot",null,3.25,"Land Investment / Acre",null,10000]
["Cost of Wildlife Control/Tree",null,0.05,"Real Estate Tax / Acre",null,40]
["Cost of Mouse Guards/Tree",null,0.25,"Expected Life of Orchard (years)",null,20]
["Custom Planting Cost/Tree",null,0.35,"Crop Insurance /Acre",null,200]
[null,null,null,"Frost Fans","$40000/10 acres",1500]
[null,null,null,"Management","$40000/200 acres",200]
["Lime Cost/Ton",null,35,"Overhead Misc Costs/acre",null,40]
[]
[]
[]
[]
[]
[]
["SprayMat4",{"$f":"+SprayMat4","v":1163.6180962499998}," =+SprayMat4"]
["TotSpCost",{"$f":"+TotSpCost","v":1200}," =+TotSpCost"]
[]
["CLYear8",{"$f":"+SSYear4","v":2688.7460911255416},null,{"$f":"+year0","v":2013}]
["CLYear7",{"$f":"CLYear7","v":2499.2087979866947},{"$f":"+A30","v":"CLYear7"},{"$f":"+CLYear1","v":3065.7490771732023}]
["CLYear6",{"$f":"+CLYear6","v":2165.7796417366953}," =+CLYear6",{"$f":"+CLYear2","v":595.41463217206876}]
["CLYear5",{"$f":"CLYear5","v":2046.8665479866952},null,{"$f":"+CLYear3","v":1157.8238542366946}]
["CLYear4",{"$f":"CLYear4","v":1455.9238167366948},null,{"$f":"+CLYear4","v":1455.9238167366948}]
["CLYear3",{"$f":"CLYear3","v":1157.8238542366946},null,{"$f":"+CLYear5","v":2046.8665479866952}]
["CLYear2",{"$f":"CLYear2","v":595.41463217206876},null,{"$f":"+CLYear6","v":2165.7796417366953}]
["CLYear1",{"$f":"CLYear1","v":3065.7490771732023},null,{"$f":"+CLYear7","v":2499.2087979866947}]
["Year0",{"$f":"year0","v":2013}," =year0",{"$f":"+CLYear8","v":2542.7418917366949}]
[null,null,null,"CL",null,"VA",null,"TS",null,"SS",null,"FW"]
[1,"Bait",{"$f":"+B39&A39","v":"Bait1"},{"$f":"\"=\"&$D$38&$C39","v":"=CLBait1"},{"$f":"CLBait1","v":17.5},{"$f":"\"=\"&$F$38&$C39","v":"=VABait1"},{"$f":"VABait1","v":17.5},{"$f":"\"=\"&$H$38&$C39","v":"=TSBait1"},{"$f":"TSBait1","v":17.5},{"$f":"\"=\"&$J$38&$C39","v":"=SSBait1"},{"$f":"SSBait1","v":17.5},{"$f":"\"=\"&$L$38&$C39","v":"=FWBait1"},{"$f":"FWBait1","v":17.5}]
[{"$f":"+A39+1","v":2},{"$f":"+B39","v":"Bait"},{"$f":"+B40&A40","v":"Bait2"},{"$f":"\"=\"&$D$38&$C40","v":"=CLBait2"},{"$f":"CLBait2","v":17.5},"=VABait2",{"$f":"VABait2","v":17.5},"=TSBait2",{"$f":"TSBait2","v":17.5},{"$f":"\"=\"&$J$38&$C40","v":"=SSBait2"},{"$f":"SSBait2","v":17.5},{"$f":"\"=\"&$L$38&$C40","v":"=FWBait2"},{"$f":"FWBait2","v":17.5}]
[{"$f":"+A40+1","v":3},{"$f":"+B40","v":"Bait"},"Bait3","=CLBait3",{"$f":"CLBait3","v":17.5},"=VABait3",{"$f":"VABait3","v":17.5},"=TSBait3",{"$f":"TSBait3","v":19.25},{"$f":"\"=\"&$J$38&$C41","v":"=SSBait3"},{"$f":"SSBait3","v":22.75},{"$f":"\"=\"&$L$38&$C41","v":"=FWBait3"},{"$f":"FWBait3","v":21.875}]
[4,"Bait","Bait4","=CLBait4",{"$f":"CLBait4","v":17.5},"=VABait4",{"$f":"VABait4","v":17.5},"=TSBait4",{"$f":"TSBait4","v":19.25},{"$f":"\"=\"&$J$38&$C42","v":"=SSBait4"},{"$f":"SSBait4","v":22.75},{"$f":"\"=\"&$L$38&$C42","v":"=FWBait4"},{"$f":"FWBait4","v":21.875}]
[5,"Bait","Bait5","=CLBait5",{"$f":"CLBait5","v":17.5},"=VABait5",{"$f":"VABait5","v":17.5},"=TSBait5"]
[6,"Bait","Bait6","=CLBait6",{"$f":"CLBait6","v":17.5},"=VABait6",{"$f":"VABait6","v":17.5},"=TSBait6"]
[7,"Bait","Bait7","=CLBait7",{"$f":"CLBait7","v":17.5},"=VABait7"]
[8,"Bait","Bait8","=CLBait8",{"$f":"CLBait8","v":17.5},"=VABait8"]
[1,"BaitTime","BaitTime1","=CLBaitTime1",{"$f":"CLBaitTime1","v":0.11764705882352941},"=VABaitTime1",{"$f":"VABaitTime1","v":0.14285714285714288},{"$f":"\"=\"&$H$38&$C47","v":"=TSBaitTime1"},{"$f":"TSBaitTime1","v":0.16666666666666669},{"$f":"\"=\"&$J$38&$C47","v":"=SSBaitTime1"},{"$f":"SSBaitTIme1","v":0.18181818181818185},{"$f":"\"=\"&$L$38&$C47","v":"=FWBaitTime1"},{"$f":"FWBaitTime1","v":0.18181818181818185}]
[2,{"$f":"+B47","v":"BaitTime"},"BaitTime2","=CLBaitTime2",{"$f":"CLBaitTime2","v":0.11764705882352941},"=VABaitTime2",{"$f":"VABaitTime2","v":0.14285714285714288},"=TSBaitTime2",{"$f":"TSBaitTime2","v":0.16666666666666669},{"$f":"\"=\"&$J$38&$C48","v":"=SSBaitTime2"},{"$f":"SSBaitTime2","v":0.18181818181818185},{"$f":"\"=\"&$L$38&$C48","v":"=FWBaitTime2"},{"$f":"FWBaitTime2","v":0.18181818181818185}]
[3,{"$f":"+B48","v":"BaitTime"},"BaitTime3","=CLBaitTime3",{"$f":"CLBaitTime3","v":0.11764705882352941},"=VABaitTime3",{"$f":"VABaitTime3","v":0.14285714285714288},"=TSBaitTime3",{"$f":"TSBaitTime3","v":0.16666666666666669},{"$f":"\"=\"&$J$38&$C49","v":"=SSBaitTime3"},{"$f":"SSBaitTime3","v":0.18181818181818185},{"$f":"\"=\"&$L$38&$C49","v":"=FWBaitTime3"},{"$f":"FWBaitTime3","v":0.18181818181818185}]
[4,"BaitTime","BaitTime4","=CLBaitTime4",{"$f":"CLBaitTIme4","v":0.11764705882352941},"=VABaitTime4",{"$f":"VABaitTime4","v":0.14285714285714288},"=TSBaitTime4",{"$f":"TSBaitTime4","v":0.16666666666666669},{"$f":"\"=\"&$J$38&$C50","v":"=SSBaitTime4"},{"$f":"SSBaitTime4","v":0.18181818181818185},{"$f":"\"=\"&$L$38&$C50","v":"=FWBaitTime4"},{"$f":"FWBaitTIme4","v":0.18181818181818185}]
[5,"BaitTime","BaitTime5","=CLBaitTime5",{"$f":"CLBaitTime5","v":0.11764705882352941},"=VABaitTime5",{"$f":"VABaitTime5","v":0.14285714285714288},"=TSBaitTime5"]
[6,"BaitTime","BaitTime6","=CLBaitTime6",{"$f":"CLBaitTime6","v":0.11764705882352941},"=VABaitTime6",{"$f":"VABaitTIme6","v":0.14285714285714288},"=TSBaitTime6"]
[7,"BaitTime","BaitTime7","=CLBaitTime7",{"$f":"CLBaitTime7","v":0.11764705882352941},"=VABaitTime7"]
[8,"BaitTime","BaitTime8","=CLBaitTime8",{"$f":"CLBaitTIme8","v":0.11764705882352941},"=VABaitTime8"]
[1,"Fert","Fert1","=CLFert1",{"$f":"CLFert1","v":1.7015624999999999},"=VAFert1",{"$f":"VAFert1","v":5.8339285714285722},{"$f":"\"=\"&$H$38&$C55","v":"=TSFert1"},{"$f":"TSFert1","v":11.34375},{"$f":"\"=\"&$J$38&$C55","v":"=SSFert1"},{"$f":"SSFert1","v":18.5625},{"$f":"\"=\"&$L$38&$C55","v":"=FWFert1"},{"$f":"FWFert1","v":12.375}]
[2,{"$f":"+B55","v":"Fert"},"Fert2","=CLFert2",{"$f":"CLFert2","v":3.4031249999999997},"=VAFert2",{"$f":"VAFert2","v":8.7508928571428584},"=TSFert2",{"$f":"TSFert2","v":11.34375},{"$f":"\"=\"&$J$38&$C56","v":"=SSFert2"},{"$f":"SSFert2","v":18.5625},{"$f":"\"=\"&$L$38&$C56","v":"=FWFert2"},{"$f":"FWFert2","v":12.375}]
[3,"Fert","Fert3","=CLFert3",{"$f":"CLFert3","v":5.1046874999999998},"=VAFert3",{"$f":"VAFert3","v":11.667857142857144},"=TSFert3",{"$f":"TSFert3","v":19.473437499999999},{"$f":"\"=\"&$J$38&$C57","v":"=SSFert3"},{"$f":"SSFert3","v":31.865625000000001},{"$f":"\"=\"&$L$38&$C57","v":"=FWFert3"},{"$f":"FWFert3","v":21.243750000000002}]
[4,"Fert","Fert4","=CLFert4",{"$f":"CLFert4","v":6.8062499999999995},"=VAFert4",{"$f":"VAFert4","v":18.863035714285715},"=TSFert4",{"$f":"TSFert4","v":27.603124999999999},{"$f":"\"=\"&$J$38&$C58","v":"=SSFert4"},{"$f":"SSFert4","v":45.168750000000003},{"$f":"\"=\"&$L$38&$C58","v":"=FWFert4"},{"$f":"FWFert4","v":30.112500000000004}]
[5,"Fert","Fert5","=CLFert5",{"$f":"CLFert5","v":10.606406249999999},"=VAFert5",{"$f":"VAFert5","v":18.863035714285715},"=TSFert5"]
[6,"Fert","Fert6","=CLFert6",{"$f":"CLFert6","v":12.705},"=VAFert6",{"$f":"VAFert6","v":22.460625000000004},"=TSFert6"]
[7,"Fert","Fert7","=CLFert7",{"$f":"CLFert7","v":16.505156249999999},"=VAFert7"]
[8,"Fert","Fert8","=CLFert8",{"$f":"CLFert8","v":18.603749999999998},"=VAFert8"]
[1,"FertTime",{"$f":"+B63&A63","v":"FertTime1"},"=CLFertTime1",{"$f":"CLFertTime1","v":0.1},"=VAFertTime1",{"$f":"VAFertTime1","v":0.14285714285714288},{"$f":"\"=\"&$H$38&$C63","v":"=TSFertTime1"},{"$f":"TSFertTime1","v":0.16666666666666669},{"$f":"\"=\"&$J$38&$C63","v":"=SSFertTime1"},{"$f":"SSFertTime1","v":0.18181818181818185},{"$f":"\"=\"&$L$38&$C63","v":"=FWFertTime1"},{"$f":"FWFertTime1","v":0.18181818181818185}]
[2,{"$f":"+B63","v":"FertTime"},"FertTime2","=CLFertTime2",{"$f":"CLFertTime2","v":0.1},"=VAFertTime2",{"$f":"VAFertTime2","v":0.14285714285714288},"=TSFertTime2",{"$f":"TSFertTime2","v":0.16666666666666669},{"$f":"\"=\"&$J$38&$C64","v":"=SSFertTime2"},{"$f":"SSFertTime2","v":0.18181818181818185},{"$f":"\"=\"&$L$38&$C64","v":"=FWFertTime2"},{"$f":"FWFertTime2","v":0.18181818181818185}]
[3,{"$f":"+B64","v":"FertTime"},"FertTime3","=CLFertTime3",{"$f":"CLFertTime3","v":0.1},"=VAFertTime3",{"$f":"VAFertTime3","v":0.14285714285714288},"=TSFertTime3",{"$f":"TSFertTime3","v":0.16666666666666669},{"$f":"\"=\"&$J$38&$C65","v":"=SSFertTime3"},{"$f":"SSFertTime3","v":0.18181818181818185},{"$f":"\"=\"&$L$38&$C65","v":"=FWFertTime3"},{"$f":"FWFertTime3","v":0.18181818181818185}]
[4,"FertTime","FertTime4","=CLFertTime4",{"$f":"CLFertTime4","v":0.1},"=VAFertTime4",{"$f":"VAFertTime4","v":0.14285714285714288},"=TSFertTime4",{"$f":"TSFertTime4","v":0.16666666666666669},{"$f":"\"=\"&$J$38&$C66","v":"=SSFertTime4"},{"$f":"SSFertTime4","v":0.18181818181818185},{"$f":"\"=\"&$L$38&$C66","v":"=FWFertTime4"},{"$f":"FWFertTime4","v":0.18181818181818185}]
[5,"FertTime","FertTime5","=CLFertTime5",{"$f":"CLFertTime5","v":0.1},"=VAFertTime5",{"$f":"VAFertTime5","v":0.14285714285714288},"=TSFertTime5"]
[6,"FertTime","FertTime6","=CLFertTime6",{"$f":"CLFertTime6","v":0.1},"=VAFertTime6",{"$f":"VAFertTime6","v":0.14285714285714288},"=TSFertTime6"]
[7,"FertTime","FertTime7","=CLFertTime7",{"$f":"CLFertTime7","v":0.1},"=VAFertTime7"]
[8,"FertTime","FertTime8","=CLFertTime8",{"$f":"CLFertTime8","v":0.1},"=VAFertTime8"]
[1,"Herb","Herb1","=CLHerb1",{"$f":"CLHerb1","v":6},{"$f":"\"=\"&$F$38&$C71","v":"=VAHerb1"},{"$f":"VAHerb1","v":8.5714285714285712},{"$f":"\"=\"&$H$38&$C71","v":"=TSHerb1"},{"$f":"TSHerb1","v":10},{"$f":"\"=\"&$J$38&$C71","v":"=SSHerb1"},{"$f":"SSHerb1","v":10.90909090909091},{"$f":"\"=\"&$L$38&$C71","v":"=FWHerb1"},{"$f":"FWHerb1","v":9.545454545454545}]
[2,"Herb","Herb2","=CLHerb2",{"$f":"CLHerb2","v":6},"=VAHerb2",{"$f":"VAHerb2","v":8.5714285714285712},"=TSHerb2",{"$f":"TSHerb2","v":10},{"$f":"\"=\"&$J$38&$C72","v":"=SSHerb2"},{"$f":"SSHerb2","v":10.90909090909091},{"$f":"\"=\"&$L$38&$C72","v":"=FWHerb2"},{"$f":"FWHerb2","v":9.545454545454545}]
[3,"Herb","Herb3","=CLHerb3",{"$f":"CLHerb3","v":9},"=VAHerb3",{"$f":"VAHerb3","v":8.5714285714285712},"=TSHerb3",{"$f":"TSHerb3","v":15},{"$f":"\"=\"&$J$38&$C73","v":"=SSHerb3"},{"$f":"SSHerb3","v":16.363636363636363},{"$f":"\"=\"&$L$38&$C73","v":"=FWHerb3"},{"$f":"FWHerb3","v":18.40909090909091}]
[4,"Herb","Herb4","=CLHerb4",{"$f":"CLHerb4","v":9},"=VAHerb4",{"$f":"VAHerb4","v":19.285714285714285},"=TSHerb4",{"$f":"TSHerb4","v":22.5},{"$f":"\"=\"&$J$38&$C74","v":"=SSHerb4"},{"$f":"SSHerb4","v":24.545454545454543},{"$f":"\"=\"&$L$38&$C74","v":"=FWHerb4"},{"$f":"FWHerb4","v":18.40909090909091}]
[5,"Herb","Herb5","=CLHerb5",{"$f":"CLHerb5","v":13.5},"=VAHerb5",{"$f":"VAHerb5","v":19.285714285714285},"=TSHerb5"]
[6,"Herb","Herb6","=CLHerb6",{"$f":"CLHerb6","v":18},"=VAHerb6",{"$f":"VAHerb6","v":19.285714285714285},"=TSHerb6"]
[7,"Herb","Herb7","=CLHerb7",{"$f":"CLHerb7","v":18},"=VAHerb7"]
[8,"Herb","Herb8","=CLHerb8",{"$f":"CLHerb8","v":18},"=VAHerb8"]
[1,"MowTime","MowTime1","=CLMowTime1",{"$f":"CLMowTime1","v":0},"=VAMowTime1",{"$f":"VAMowTIme1","v":0},{"$f":"\"=\"&$H$38&$C79","v":"=TSMowTime1"},{"$f":"TSMowtime1","v":0},{"$f":"\"=\"&$J$38&$C79","v":"=SSMowTime1"},{"$f":"SSMowTime1","v":0},{"$f":"\"=\"&$L$38&$C79","v":"=FWMowTime1"},{"$f":"FWMowTime1","v":0}]
[2,"MowTime","MowTime2","=CLMowTime2",{"$f":"CLMowTime2","v":0.5},"=VAMowTime2",{"$f":"VAMowTime2","v":0.7142857142857143},"=TSMowTime2",{"$f":"TSMowtime2","v":0.83333333333333348},{"$f":"\"=\"&$J$38&$C80","v":"=SSMowTime2"},{"$f":"SSMowTime2","v":0.90909090909090906},{"$f":"\"=\"&$L$38&$C80","v":"=FWMowTime2"},{"$f":"FWMowTime2","v":0.90909090909090906}]
[3,"MowTime","MowTime3","=CLMowTime3",{"$f":"CLMowTime3","v":0.75},"=VAMowTime3",{"$f":"VAMowTime3","v":1.25},"=TSMowTime3",{"$f":"TSMowtime3","v":1.4583333333333335},{"$f":"\"=\"&$J$38&$C81","v":"=SSMowTime3"},{"$f":"SSMowTime3","v":1.5909090909090908},{"$f":"\"=\"&$L$38&$C81","v":"=FWMowTime3"},{"$f":"FWMowTime3","v":1.5909090909090908}]
[4,"MowTime","MowTime4","=CLMowTime4",{"$f":"CLMowTime4","v":0.75},"=VAMowTime4",{"$f":"VAMowTime4","v":1.25},"=TSMowTime4",{"$f":"TSMowtime4","v":1.4583333333333335},{"$f":"\"=\"&$J$38&$C82","v":"=SSMowTime4"},{"$f":"SSMowTime4","v":1.5909090909090908},{"$f":"\"=\"&$L$38&$C82","v":"=FWMowTime4"},{"$f":"FWMowTime4","v":1.5909090909090908}]
[5,"MowTime","MowTime5","=CLMowTime5",{"$f":"CLMowTime5","v":0.75},"=VAMowTime5",{"$f":"VAMowTime5","v":1.25},"=TSMowTime5"]
[6,"MowTime","MowTime6","=CLMowTime6",{"$f":"CLMowTime6","v":0.75},"=VAMowTime6",{"$f":"VAMowTime6","v":1.25},"=TSMowTime6"]
[7,"MowTime","MowTime7","=CLMowTime7",{"$f":"CLMowTime7","v":0.75},"=VAMowTime7",null,"=TSMowTime7"]
[8,"MowTime","MowTime8","=CLMowTime8",{"$f":"CLMowTime8","v":0.75},"=VAMowTime8",null,"=TSMowTime8"]
[1,"Prune","Prune1","=CLPrune1",{"$f":"CLPrune1","v":0.30250000000000005},"=VAPrune1",{"$f":"VAPrune1","v":1.0371428571428571},"=TSPrune1",{"$f":"TSPrune1","v":2.0166666666666666},{"$f":"\"=\"&$J$38&$C87","v":"=SSPrune1"},{"$f":"SSPrune1","v":3.3},{"$f":"\"=\"&$L$38&$C87","v":"=FWPrune1"},{"$f":"FWPrune1","v":2.2000000000000002}]
[2,"Prune","Prune2","=CLPrune2",{"$f":"CLPrune2","v":0.30250000000000005},"=VAPrune2",{"$f":"VAPrune2","v":1.0371428571428571},"=TSPrune2",{"$f":"TSPrune2","v":2.0166666666666666},{"$f":"\"=\"&$J$38&$C88","v":"=SSPrune2"},{"$f":"SSPrune2","v":3.3},{"$f":"\"=\"&$L$38&$C88","v":"=FWPrune2"},{"$f":"FWPrune2","v":2.2000000000000002}]
[3,"Prune","Prune3","=CLPrune3",{"$f":"CLPrune3","v":0.30250000000000005},"=VAPrune3",{"$f":"VAPrune3","v":2.0742857142857143},"=TSPrune3",{"$f":"TSPrune3","v":4.0333333333333332},{"$f":"\"=\"&$J$38&$C89","v":"=SSPrune3"},{"$f":"SSPrune3","v":16.5},{"$f":"\"=\"&$L$38&$C89","v":"=FWPrune3"},{"$f":"FWPrune3","v":8.8000000000000007}]
[4,"Prune","Prune4","=CLPrune4",{"$f":"CLPrune4","v":0.30250000000000005},"=VAPrune4",{"$f":"VAPrune4","v":5.1857142857142859},"=TSPrune4",{"$f":"TSPrune4","v":20.166666666666668},{"$f":"\"=\"&$J$38&$C90","v":"=SSPrune4"},{"$f":"SSPrune4","v":19.8},{"$f":"\"=\"&$L$38&$C90","v":"=FWPrune4"},{"$f":"FWPrune4","v":22}]
[5,"Prune","Prune5","=CLPrune5",{"$f":"CLPrune5","v":6.05},"=VAPrune5",{"$f":"VAPrune5","v":10.371428571428572},"=TSPrune5"]
[6,"Prune","Prune6","=CLPrune6",{"$f":"CLPrune6","v":12.1},"=VAPrune6",{"$f":"VAPrune6","v":31.114285714285717},"=TSPrune6"]
[7,"Prune","Prune7","=CLPrune7",{"$f":"CLPrune7","v":24.2},"=VAPrune7",null,"=TSPrune7"]
[8,"Prune","Prune8","=CLPrune8",{"$f":"CLPrune8","v":30.25},"=VAPrune8",null,"=TSPrune8"]
[1,"SprayMat","SprayMat1","=CLSprayMat1",{"$f":"CLSprayMat1","v":60},"=VASprayMat1",{"$f":"VASprayMat1","v":48},"=TSSprayMat1",{"$f":"TSSprayMat1","v":45},{"$f":"\"=\"&$J$38&$C95","v":"=SSSprayMat1"},{"$f":"SSSprayMat1","v":45},{"$f":"\"=\"&$L$38&$C95","v":"=FWSprayMat1"},{"$f":"FWSprayMat1","v":45}]
[2,"SprayMat",{"$f":"+B96&A96","v":"SprayMat2"},{"$f":"\"=\"&$D$38&$C96","v":"=CLSprayMat2"},{"$f":"CLSprayMat2","v":120},"=VASprayMat2",{"$f":"VASprayMat2","v":192},"=TSSprayMat2",{"$f":"TSSprayMat2","v":180},{"$f":"\"=\"&$J$38&$C96","v":"=SSSprayMat2"},{"$f":"SSSprayMat2","v":450},{"$f":"\"=\"&$L$38&$C96","v":"=FWSprayMat2"},{"$f":"FWSprayMat2","v":450}]
[{"$f":"+A96+1","v":3},"SprayMat","SprayMat3","=CLSprayMat3",{"$f":"CLSprayMat3","v":480},"=VASprayMat3",{"$f":"VASprayMat3","v":768},"=TSSprayMat3",{"$f":"TSSprayMat3","v":450},{"$f":"\"=\"&$J$38&$C97","v":"=SSSprayMat3"},{"$f":"SSSprayMat3","v":720},{"$f":"\"=\"&$L$38&$C97","v":"=FWSprayMat3"},{"$f":"FWSprayMat3","v":720}]
[4,"SprayMat","SprayMat4","=CLSprayMat4",{"$f":"CLSprayMat4","v":720},"=VASprayMat4",{"$f":"VASprayMat4","v":960},"=TSSprayMat4",{"$f":"TSSprayMat4","v":720},{"$f":"\"=\"&$J$38&$C98","v":"=SSSprayMat4"},{"$f":"SSSprayMat4","v":900},{"$f":"\"=\"&$L$38&$C98","v":"=FWSprayMat4"},{"$f":"FWSprayMat4","v":900}]
[5,"SprayMat","SprayMat5","=CLSprayMat5",{"$f":"CLSprayMat5","v":1200},"=VASprayMat5",{"$f":"VASprayMat5","v":960},"=TSSprayMat5",{"$f":"TSSprayMat5","v":900},{"$f":"\"=\"&$J$38&$C99","v":"=SSSprayMat5"}]
[6,"SprayMat","SprayMat6","=CLSprayMat6",{"$f":"CLSprayMat6","v":1200},"=VASprayMat6",{"$f":"VASprayMat6","v":960},"=TSSprayMat6"]
[7,"SprayMat","SprayMat7","=CLSprayMat7",{"$f":"CLSprayMat7","v":1200},"=VASprayMat7",null,"=TSSprayMat7"]
[8,"SprayMat","SprayMat8","=CLSprayMat8",{"$f":"CLSprayMat8","v":1200},"=VASprayMat8",null,"=TSSprayMat8"]
[1,"SprayTime","SprayTime1","=CLSprayTime1",{"$f":"CLSprayTime1","v":0.09},{"$f":"\"=\"&$F$38&$C103","v":"=VASprayTime1"},{"$f":"VASprayTime1","v":0.12857142857142859},"=TSSprayTime1",{"$f":"TSSprayTime1","v":0.10500000000000001},{"$f":"\"=\"&$J$38&$C103","v":"=SSSprayTime1"},{"$f":"SSSprayTime1","v":0.16363636363636366},{"$f":"\"=\"&$L$38&$C103","v":"=FWSprayTime1"},{"$f":"FWSprayTime1","v":0.16363636363636366}]
[2,"SprayTime","SprayTime2","=CLSprayTime2",{"$f":"CLSprayTime2","v":0.18},"=VASprayTime2",{"$f":"VASprayTime2","v":0.51428571428571435},"=TSSprayTime2",{"$f":"TSSPrayTime2","v":1.2600000000000002},{"$f":"\"=\"&$J$38&$C104","v":"=SSSprayTime2"},{"$f":"SSSprayTime2","v":1.9636363636363643},{"$f":"\"=\"&$L$38&$C104","v":"=FWSprayTime2"},{"$f":"FWSprayTime2","v":1.9636363636363643}]
[3,"SprayTime","SprayTime3","=CLSprayTime3",{"$f":"CLSprayTime3","v":0.72},"=VASprayTime3",{"$f":"VASprayTIme3","v":2.0571428571428574},"=TSSprayTime3",{"$f":"TSSprayTIme3","v":2.1},{"$f":"\"=\"&$J$38&$C105","v":"=SSSprayTime3"},{"$f":"SSSprayTime3","v":3.2727272727272734},{"$f":"\"=\"&$L$38&$C105","v":"=FWSprayTime3"},{"$f":"FWSprayTime3","v":3.2727272727272734}]
[4,"SprayTime","SprayTime4","=CLSprayTime4",{"$f":"CLSprayTime4","v":1.08},"=VASprayTime4",{"$f":"VASprayTime4","v":2.5714285714285716},"=TSSprayTime4",{"$f":"TSSprayTime4","v":2.1},{"$f":"\"=\"&$J$38&$C106","v":"=SSSprayTime4"},{"$f":"SSSprayTime4","v":3.2727272727272734},{"$f":"\"=\"&$L$38&$C106","v":"=FWSprayTime4"},{"$f":"FWSprayTime4","v":3.2727272727272734}]
[5,"SprayTime","SprayTime5","=CLSprayTime5",{"$f":"CLSprayTIme5","v":1.8},"=VASprayTime5",{"$f":"VASprayTime5","v":2.5714285714285716},"=TSSprayTime5"]
[6,"SprayTime","SprayTime6","=CLSprayTime6",{"$f":"CLSprayTIme6","v":1.8},"=VASprayTime6"]
[7,"SprayTime","SprayTime7","=CLSprayTime7",{"$f":"CLSprayTime7","v":1.8},"=VASprayTime7"]
[8,"SprayTime","SprayTime8","=CLSprayTime8",{"$f":"CLSprayTIme8","v":1.8},"=VASprayTime8"]
[1,"Train","Train1","=CLTrain1",{"$f":"CLTrain1","v":5},"=VATrain1",{"$f":"VATrain1","v":30},{"$f":"\"=\"&$H$38&$C111","v":"=TSTrain1"},{"$f":"TSTrain1","v":80},{"$f":"\"=\"&$J$38&$C111","v":"=SSTrain1"},{"$f":"SSTrain1","v":100},{"$f":"\"=\"&$L$38&$C111","v":"=FWTrain1"},{"$f":"FWTrain1","v":100}]
[2,"Train","Train2","=CLTrain2",{"$f":"CLTrain2","v":5},"=VATrain2",{"$f":"VATrain2","v":80},"=TSTrain2",{"$f":"TSTrain2","v":40},{"$f":"\"=\"&$J$38&$C112","v":"=SSTrain2"},{"$f":"SSTrain2","v":50},{"$f":"\"=\"&$L$38&$C112","v":"=FWTrain2"},{"$f":"FWTrain2","v":60}]
[3,"Train","Train3","=CLTrain3",{"$f":"CLTrain3","v":8},"=VATrain3",{"$f":"VATrain3","v":60},"=TSTrain3",{"$f":"TSTrain3","v":30},{"$f":"\"=\"&$J$38&$C113","v":"=SSTrain3"},{"$f":"SSTrain3","v":30},{"$f":"\"=\"&$L$38&$C113","v":"=FWTrain3"},{"$f":"FWTrain3","v":30}]
[4,"Train","Train4","=CLTrain4",{"$f":"CLTrain4","v":15},"=VATrain4",{"$f":"VATrain4","v":20},"=TSTrain4",{"$f":"TSTrain4","v":10},{"$f":"\"=\"&$J$38&$C114","v":"=SSTrain4"},{"$f":"SSTrain4","v":10},{"$f":"\"=\"&$L$38&$C114","v":"=FWTrain4"},{"$f":"FWTrain4","v":5}]
[5,"Train","Train5","=CLTrain5",{"$f":"CLTrain5","v":10},"=VATrain5",{"$f":"VATrain5","v":10},"=TSTrain5"]
[6,"Train","Train6","=CLTrain6",{"$f":"CLTrain6","v":5},"=VATrain6",{"$f":"VATrain6","v":4},"=TSTrain6"]
[7,"Train","Train7","=CLTrain7",{"$f":"CLTrain7","v":5},"=VATrain7"]
[8,"Train","Train8","=CLTrain8",{"$f":"CLTrain8","v":0},"=VATrain8"]
[1,"Year","Year1","=CLYear1",{"$f":"CLYear1","v":3065.7490771732023},"=VAYear1",{"$f":"VAYear1","v":14264.567944126986},{"$f":"\"=\"&$H$38&$C119","v":"=TSYear1"},{"$f":"TSYear1","v":24134.760271904765},{"$f":"\"=\"&$J$38&$C119","v":"=SSYear1"},{"$f":"SSYear1","v":25186.991055815295},{"$f":"\"=\"&$L$38&$C119","v":"=FWYear1"},{"$f":"FWYear1","v":31378.280919451656}]
[2,"Year","Year2","=CLYear2",{"$f":"CLYear2","v":595.41463217206876},"=VAYear2",{"$f":"VAYear2","v":2428.725731006803},"=TSYear2",{"$f":"TSYear2","v":2448.9035553968256},{"$f":"\"=\"&$J$38&$C120","v":"=SSYear2"},{"$f":"SSYear2","v":3506.5831939057366},{"$f":"\"=\"&$L$38&$C120","v":"=FWYear2"},{"$f":"FWYear2","v":2653.5808993939399}]
[3,{"$f":"+B120","v":"Year"},"Year3","=CLYear3",{"$f":"CLYear3","v":1157.8238542366946},"=VAYear3",{"$f":"VAYear3","v":1996.8740823129253},"=TSYear3",{"$f":"TSYear3","v":2084.2130668650793},{"$f":"\"=\"&$J$38&$C121","v":"=SSYear3"},{"$f":"SSYear3","v":2550.7731479437239},{"$f":"\"=\"&$L$38&$C121","v":"=FWYear3"},{"$f":"FWYear3","v":2354.1597274891774}]
[4,"Year","Year4","=CLYear4",{"$f":"CLYear4","v":1455.9238167366948},"=VAYear4",{"$f":"VAYear4","v":2302.3526894557826},"=TSYear4",{"$f":"TSYear4","v":2223.2077543650794},{"$f":"\"=\"&$J$38&$C122","v":"=SSYear4"},{"$f":"SSYear4","v":2688.7460911255416},{"$f":"\"=\"&$L$38&$C122","v":"=FWYear4"},{"$f":"FWYear4","v":2587.908477489178}]
[5,"Year","Year5","=CLYear5",{"$f":"CLYear5","v":2046.8665479866952},"=VAYear5",{"$f":"VAYear5","v":2238.3279751700684},"=TSYear5"]
[6,"Year","Year6","=CLYear6",{"$f":"CLYear6","v":2165.7796417366953},"=VAYear6",{"$f":"VAYear6","v":2685.9467073129254},"=TSYear6"]
[7,"Year","Year7","=CLYear7",{"$f":"CLYear7","v":2499.2087979866947},"=VAYear7"]
[8,"Year","Year8","=CLYear8",{"$f":"CLYear8","v":2542.7418917366949},"=VAYear8"]
[]
[null,null,"Price","=CLPrice",{"$f":"CLPrice","v":0.3},{"$f":"\"=\"&$F$38&$C128","v":"=VAPrice"},{"$f":"VAPrice","v":0.3},{"$f":"\"=\"&$H$38&$C128","v":"=TSPrice"},{"$f":"TSPrice","v":0.3},{"$f":"\"=\"&$J$38&$C128","v":"=SSPrice"},{"$f":"SSPrice","v":0.3},{"$f":"\"=\"&$L$38&$C128","v":"=FWPrice"},{"$f":"FWPrice","v":0.3}]
[null,null,"PROFIT","=CLPROFIT",{"$f":"CLProfit","v":78159.4808201821},"=VAPROFIT",{"$f":"VAProfit","v":99140.289987598211},"=TSPROFIT",{"$f":"TSProfit","v":143011.0831072595},"=SSPROFIT",{"$f":"SSProfit","v":159022.64843426508},"=FWPROFIT",{"$f":"FWPROFIT","v":{"$error":"#NAME?"}}]
[null,null,"Row","=CLRow",{"$f":"CLRow","v":4.3559999999999999},"=VARow",{"$f":"VARow","v":6.2228571428571433},"=TSRow",{"$f":"TSRow","v":7.2600000000000007},"=SSRow",{"$f":"SSRow","v":7.9200000000000008},"=FWRow",{"$f":"FWRow","v":7.9200000000000008}]
[null,null,"RowSpace","=CLRowSpace",{"$f":"CLRowSpace","v":20},"=VARowSpace",{"$f":"VARowSpace","v":14},"=TSRowSpace",{"$f":"TSRowSpace","v":12},"=SSRowSpace",{"$f":"SSRowSpace","v":11},"=FWRowSpace",{"$f":"FWRowSpace","v":11}]
[null,null,"FertTime","=CLFertTime",{"$f":"CLFertTime","v":0.1},"=VAFertTime",{"$f":"VAFertTime","v":0.14285714285714288},"=TSFertTime",{"$f":"TSFertTime","v":0.16666666666666669},"=SSFertTime",{"$f":"SSFertTime","v":0.18181818181818185},"=FWFertTime",{"$f":"FWFertTime","v":0.18181818181818185}]
[null,null,"HerbTime","=CLHerbTime",{"$f":"CLHerbTime","v":0.8},"=VAHerbTime",{"$f":"VAHerbTime","v":1.142857142857143},"=TSHerbTime",{"$f":"TSHerbTime","v":1.3333333333333335},"=SSHerbTime",{"$f":"SSHerbTIme","v":1.4545454545454548},"=FWHerbTime",{"$f":"FWHerbTime","v":1.4545454545454548}]
[null,null,"Irr","=CLIrr",{"$f":"CLIrr","v":0},"=VAIrr",{"$f":"VAIrr","v":2333.6874057142859},"=TSIrr",{"$f":"TSIrr","v":2440.5131200000001},"=SSIrr",{"$f":"SSIrr","v":2508.4931200000001},"=FWIrr",{"$f":"FWIrr","v":2508.4931200000001}]
[null,null,"MowTime","=CLMowTime",{"$f":"CLMowTime","v":0.25},"=VAMowTime",{"$f":"VAMowTime","v":0.35714285714285715},"=TSMowTime",{"$f":"TSMowtime","v":0.41666666666666674},"=SSMowTime",{"$f":"SSMowTime","v":0.45454545454545453},"=FWMowTime",{"$f":"FWMowTime","v":0.45454545454545453}]
[null,null,"TrSp","=CLTrSp",{"$f":"CLTrSp","v":12},"=VATrSp",{"$f":"VATrSp","v":5},"=TSTrSp",{"$f":"TSTrSp","v":3},"=SSTrSp",{"$f":"SSTrSp","v":2},"=FWTrSp",{"$f":"FWTrSp","v":3}]
[null,null,"TRV","=CLTRV",{"$f":"CLTRV","v":100},"=VATRV",{"$f":"VATRV","v":80},"=TSTRV",{"$f":"TSTRV","v":75},"=SSTRV",{"$f":"SSTrV","v":75},"=FWTRV",{"$f":"FWTRV","v":75}]
[null,null,"Wild","=CLWild",{"$f":"CLWild","v":0.05},"=VAWild",{"$f":"VAWild","v":0.04},"=TSWild",{"$f":"TSWild","v":0.03},"=SSWild",{"$f":"SSWild","v":0.03},"=FWWild",{"$f":"FWWild","v":0.02}]
[null,null,"Time","=CLTime",{"$f":"CLTime","v":0.1},"=VATime",{"$f":"VATime","v":0.14285714285714288},"=TSTime",{"$f":"TSTime","v":0.11666666666666668},"=SSTime",{"$f":"SSTime","v":0.18181818181818185},"=FWTime",{"$f":"FWTime","v":0.18181818181818185}]
[]
[null,null,"Bulldozer",{"$f":"\"=\"&$C141","v":"=Bulldozer"},{"$f":"Bulldozer","v":100}]
[null,null,"BushelHour",{"$f":"\"=\"&$C142","v":"=BushelHour"},{"$f":"BushelHour","v":12.5}]
[null,null,"CampDepPerYear","=CampDepPerYear",{"$f":"CampDepPerYear","v":4000}]
[null,null,"CampWorker","=CampWorker",{"$f":"CampWorker","v":35}]
[null,null,"CustomPlant","=CustomPlant",{"$f":"CustomPlant","v":0.35}]
[null,null,"DeerFence","=DeerFence",{"$f":"DeerFence","v":3.25}]
[null,null,"Diesel","=Diesel",{"$f":"Diesel","v":2.75}]
[null,null,"EqOther","=EqOther",{"$f":"EqOther","v":0.03}]
[null,null,"FertTon",{"$f":"\"=\"&$C149","v":"=FertTon"},{"$f":"FertTon","v":300}]
[null,null,"FoliarMat","=FoliarMat",{"$f":"FoliarMat","v":0}]
[null,null,"Gas","=Gas",{"$f":"Gas","v":3.5}]
[null,null,"IntLand","=IntLand",{"$f":"IntLand","v":0.04}]
[null,null,"IntOper","=IntOper",{"$f":"IntOper","v":0.04}]
[null,null,"IntRate","=IntRate",{"$f":"IntRate","v":0.04}]
[null,null,"Kton","=Kton",{"$f":"KTon","v":185}]
[null,null,"LaborNoSkill","=LaborNoSkill",{"$f":"LaborNoSkill","v":20}]
[null,null,"LaborPicking","=LaborPicking",{"$f":"LaborPicking","v":5.8823529411764705E-2}]
[null,null,"LaborSkill","=LaborSkill",{"$f":"LaborSkill","v":24}]
[null,null,"LandCost","=LandCost",{"$f":"LandCost","v":10000}]
[null,null,"Lime","=Lime",{"$f":"Lime","v":35}]
[null,null,"ManHours","=ManHours",{"$f":"ManHours","v":520}]
[null,null,"OrchLife","=OrchLife",{"$f":"OrchLife","v":20}]
[null,null,"Other","=Other",{"$f":"other","v":40}]
[null,null,"PestCat","=PestCat",{"$f":"PestCat","v":"d"},"i","pgr","h","f","n"]
[null,null,"PieceRateBin","=PieceRateBin",{"$f":"PieceRateBin","v":35}]
[null,null,"Price","=Price",{"$f":"Price","v":0.3}]
[null,null,"RETax","=RETax",{"$f":"RETax","v":40}]
[null,null,"SoftHerb","=SoftHerb",{"$f":"SoftHerb","v":30}]
[null,null,"SprayMat4","=SprayMat4",{"$f":"SprayMat4","v":1163.6180962499998}]
[null,null,"SprayTrip4","=SprayTrip4",{"$f":"SprayTrip4","v":1163.6180962499998}]
[null,null,"SprayTrip5","=SprayTrip5",{"$f":"SprayTrip5","v":1163.6180962499998}]
[null,null,"StandHerb","=StandHerb",{"$f":"StandHerb","v":45}]
[null,null,"StRV","=StRV",{"$f":"StRV","v":75}]
[null,null,"TotMatCost","=TotMatCost",{"$f":"TotMatCost","v":1200.36809625}]
[null,null,"TotSpCost","=TotSpCost",{"$f":"TotSpCost","v":1200}]
[null,null,"TotSprTrips","=TotSprTrips",{"$f":"TotSprTrips","v":18}]
[null,null,"TreeCost","=TreeCost",{"$f":"TreeCost","v":11}]
[null,null,"UreaTon","=UreaTon",{"$f":"UreaTon","v":300}]
[null,null,"WeekUse","=WeekUse",{"$f":"WeekUse","v":13}]
[null,null,"Wildlife","=Wildlife",{"$f":"Wildlife","v":0.05}]
[null,null,"Year0EqCost","=Year0EqCost",{"$f":"Year0EqCost","v":320}]
[null,null,"Year0EqHours","=Year0EqHours",{"$f":"Year0EqHours","v":3.2}]
[null,null,"Year0LCost","=Year0LCost",{"$f":"Year0LCost","v":24}]
[null,null,"Year0LHours","=Year0LHours",{"$f":"Year0LHours","v":1}]
[null,null,"Year0MatCost","=Year0MatCost",{"$f":"Year0MatCost","v":105}]
[null,null,"Year0OtCost","=Year0OtCost",{"$f":"Year0OtCost","v":1564}]
[null,null,"Year1","=Year1",{"$f":"Year1","v":14264.567944126986}]
[null,null,"Year2",{"$f":"\"=\"&$C188","v":"=Year2"},{"$f":"Year2","v":2428.725731006803}]
[null,null,"Year3","=Year3",{"$f":"Year3","v":1996.8740823129253}]
[null,null,"Year4","=Year4",{"$f":"Year4","v":2302.3526894557826}]
[null,null,"Year5","=Year5",{"$f":"Year5","v":2238.3279751700684}]
[null,null,"Year6","=Year6",{"$f":"Year6","v":2685.9467073129254}]
[null,null,"TrellisPost",{"$f":"\"=\"&$C193","v":"=TrellisPost"},{"$f":"TrellisPost","v":12.5}]
[]
[]
[]
[null,"Tables"]
[]
[null,null,"EquipCost"]
[null,null,"EquipCostTab"]
[null,null,"IPestC"]
[null,null,"ISprayC"]

{"sheet":"Past Comparisons","index":5,"n_rows":44,"n_cols":29,"rows_kept":44,"cut":false,"hidden":false,"merged":[[37,1,37,3],[36,1,36,4]]}
["Comparisons"]
["Cost of Bearing Year Classes",null,null,"2008 % of Total Material Costs",null,null,null,674.9,674.9,674.9,674.9]
[null,null,null,"2014 % of Total Material Costs",null,null,43.687953770929035,38.379759964439174,6.8899096162394429,6.3898355311898065,4.6525411172025484]
[]
[null,null,2022,2022,2008,2008,1998,2014,2022]
["Pesticides",null,"Costs",{"$f":"+D5","v":2022},2008,2008,1998,{"$f":"+H5","v":2014},{"$f":"+I5","v":2022}]
[null,"Fungicides",{"$f":"Disease","v":417.69600000000003},{"$f":"+C7/TotMatCost*100","v":34.797326028982255},445.8308333333332,44.241646811092018,{"$f":"+H7/H$12*100","v":43.687953770929035},294.85000000000002]
[null,"Insecticides",{"$f":"Insect","v":407.74359625000005},33.968213377530446,394.29750000000001,39.127779931842369,38.379759964439174,259.02499999999998]
[null,"PGR's",{"$f":"PGR","v":329.92849999999999},27.485610541525585,90.78725,9.0091961998672474,6.8899096162394429,46.5]
[null,"Herbicides",{"$f":"HerbCost","v":45},3.7488500519617172,29.651953124999999,2.9424865651552587,6.3898355311898065,43.125]
[null,"Fertilizers",{"$f":"Foliar","v":0},0,47.15,4.6788904920431094,4.6525411172025484,31.4]
[null,"Total",{"$f":"SUM(C7:C11)","v":1200.36809625},100,1007.7175364583331,100,100,674.9]
[]
[null,"Fungicides",{"$f":"Disease","v":417.69600000000003},34.797326028982255,null,null,"% of Total Costs/Acre"]
[null,"Insecticides",{"$f":"Insect","v":407.74359625000005},33.968213377530446,null,null,"Costs/Bushel"]
[null,"PGR's",{"$f":"PGR","v":329.92849999999999},27.485610541525585,null,null,"$/Bushel"]
[null,"Herbicides",{"$f":"HerbCost","v":45},3.7488500519617172,null,null,"%"]
[null,"Fertilizers",{"$f":"Foliar","v":0},0]
[null,"Total",{"$f":"SUM(C14:C18)","v":1200.36809625},100]
[]
[]
[null,"Central Leader","Vertical Axe",null,"Tall Spindle","Fruiting Wall",1998,2008,2014,1998,{"$f":"+B22","v":"Central Leader"},{"$f":"+C22","v":"Vertical Axe"},{"$f":"+E22","v":"Tall Spindle"},null,1997,"Central Leader","Vertical Axe","Tall Spindle","Fruiting Wall",1998,null,2008,"Central Leader","Vertical Axe","Tall Spindle","Fruiting Wall",1998,2008,2014]
["Harv Labor",{"$f":"+'CL Profit'!E14","v":2470.5882352941176},{"$f":"+'VA Profit'!E12","v":2717.6470588235293},null,{"$f":"+'SS Profit'!E10","v":2717.6470588235293},{"$f":"+'FW Profit'!E10","v":2717.6470588235293},{"$f":"+L23","v":1111},{"$f":"+X23","v":1401.5884826546007},{"$f":"+E23","v":2717.6470588235293},{"$f":"+A23","v":"Harv Labor"},903,1111,1389,null,"Harv Labor",902.59358823529408,1110.8844162895928,1388.6055203619908,null,1110.8844162895928,null,"Harv Labor",1138.790642156863,1401.5884826546007,1751.9856033182509,null,0,1401.5884826546007]
["Non-Harvest Labor",{"$f":"+'Central Leader'!D270","v":792.7529411764707},{"$f":"+'Vertical Axe'!D209","v":950.14285714285734},null,{"$f":"+'Super Spindle'!D148","v":790.54545454545462},{"$f":"+'Fruiting Wall'!D148","v":820.54545454545462},{"$f":"+L24","v":410},{"$f":"+X24","v":464.43025210084039},{"$f":"+E24","v":790.54545454545462},{"$f":"+A24","v":"Non-Harvest Labor"},348,410,463,null,"Non-Harvest Labor",348.4,409.58571428571429,462.85,null,409.58571428571429,null,"Non-Harvest Labor",349.95882352941175,464.43025210084039,469.65882352941173,null,0,464.43025210084039]
["Machinery",{"$f":"+'Central Leader'!F270","v":311.84520056022404},{"$f":"+'Vertical Axe'!F209","v":452.21465374149665},null,{"$f":"+'Super Spindle'!F148","v":413.53643203463201},{"$f":"+'Fruiting Wall'!F148","v":446.36643203463206},{"$f":"+L25","v":334},{"$f":"+X25","v":363.50936381272516},{"$f":"+E25","v":413.53643203463201},{"$f":"+A25","v":"Machinery"},213,334,342,null,"Machinery",213.46753000000001,334.65090972789113,341.96380738095235,null,334.65090972789113,null,"Machinery",1052.2394895833334,363.50936381272516,785.87970156250003,null,0,363.50936381272516]
[{"$f":"+A6","v":"Pesticides"},{"$f":"+C12","v":1200.36809625},{"$f":"+'Vertical Axe'!G189+'Vertical Axe'!G187","v":979.28571428571433},null,{"$f":"+'Super Spindle'!G128+'Super Spindle'!G126","v":924.5454545454545},{"$f":"+'Fruiting Wall'!G128+'Fruiting Wall'!G126","v":918.40909090909088},{"$f":"+L26","v":474},{"$f":"+X26","v":782.30044657738097},{"$f":"+E26","v":924.5454545454545},{"$f":"+A26","v":"Pesticides"},632,474,316,null,"Pesticides",649.02499999999975,492.31339285714273,337.44999999999987,null,492.31339285714273,null,"Pesticides",973.85136458333329,782.30044657738097,592.02032656250003,null,0,782.30044657738097]
["Tot Labor",{"$f":"+B23+B24","v":3263.3411764705884},{"$f":"+C23+C24","v":3667.7899159663866},null,{"$f":"+E23+E24","v":3508.1925133689838},{"$f":"+F23+F24","v":3538.1925133689838},{"$f":"+L27","v":1521},{"$f":"+X27","v":1866.0187347554411},{"$f":"+E27","v":3508.1925133689838},{"$f":"+A27","v":"Tot Labor"},{"$f":"+K23+K24","v":1251},{"$f":"+L23+L24","v":1521},1852,null,"Tot Labor",1250.9935882352941,1520.4701305753069,1851.4555203619907,null,1520.4701305753069,null,"Tot Labor",1488.7494656862748,1866.0187347554411,2221.6444268476625,null,0,1866.0187347554411]
[]
["Total",{"$f":"+'CL Profit'!G14","v":5513.596729571429},{"$f":"+'VA Profit'!G12","v":5911.6656414591844},null,{"$f":"+'SS Profit'!G10","v":5914.521012948052},{"$f":"+'FW Profit'!G10","v":5811.6666470389619},{"$f":"+L29","v":2847},{"$f":"+X29","v":3703.3416238213422},{"$f":"+E29","v":5914.521012948052},{"$f":"+A29","v":"Total"},2782,2847,2783,null,"Total",2564.3260716808823,2847.245698054342,2806.8703611023757,null,0,null,"Total",3239.4025093145315,3703.3416238213422,3934.7902646512071,null,0,3703.3416238213422,3934.7902646512071]
[null,{"$f":"+B22","v":"Central Leader"},{"$f":"+C22","v":"Vertical Axe"},null,{"$f":"+E22","v":"Tall Spindle"},{"$f":"+F22","v":"Fruiting Wall"},{"$f":"+G22","v":1998},{"$f":"+H22","v":2008},2014,null,{"$f":"+B30","v":"Central Leader"},{"$f":"+C30","v":"Vertical Axe"},{"$f":"+E30","v":"Tall Spindle"},null,null,"Central Leader","Vertical Axe","Tall Spindle","Fruiting Wall",1998,null,null,"Central Leader","Vertical Axe","Tall Spindle","Fruiting Wall",1998,2008,2014]
["Total Labor",{"$f":"(+B23+B24)/B29*100","v":59.187157431520156},{"$f":"(+C23+C24)/C29*100","v":62.043257153174537},null,{"$f":"(+E23+E24)/E29*100","v":59.314904887291107},{"$f":"(+F23+F24)/F29*100","v":60.88085790625464},{"$f":"+L31","v":53.424657534246577},{"$f":"+X31","v":50.387431792748437},{"$f":"+C31","v":62.043257153174537},{"$f":"+A31","v":"Total Labor"},{"$f":"(+K23+K24)/K$29*100","v":44.967649173256653},{"$f":"(+L23+L24)/L$29*100","v":53.424657534246577},{"$f":"(+M23+M24)/M$29*100","v":66.546891843334535},null,"Total Labor",48.784497496267477,53.401437452844917,65.961561531999166,null,53.401437452844917,null,"Total Labor",45.957532643922633,50.387431792748437,56.461571708310522,null,0,50.387431792748437]
[{"$f":"+A24","v":"Non-Harvest Labor"},{"$f":"+B24/B$29*100","v":14.378145157491257},{"$f":"+C24/C$29*100","v":16.072337557107382},null,{"$f":"+E24/E$29*100","v":13.366178813378038},14.118935313736925,{"$f":"+L32","v":14.401123990165084},{"$f":"+X32","v":12.540842819183714},{"$f":"+C32","v":16.072337557107382},{"$f":"+A32","v":"Non-Harvest Labor"},{"$f":"(+K24)/K$29*100","v":12.508986340762041},14.401123990165084,16.636722960833634,null,"Non-Harvest Labor",13.586415699920265,14.38533086784901,16.489895878847051,null,14.38533086784901,null,"Non-Harvest Labor",10.803190481057701,12.540842819183714,11.936057373849476,null,0,12.540842819183714]
[{"$f":"+A25","v":"Machinery"},{"$f":"+B25/B$29*100","v":5.6559305269405096},7.6495302875396698,null,6.9918837236239293,7.680523662898926,{"$f":"+L33","v":11.731647348085703},{"$f":"+X33","v":9.8157124223833598},{"$f":"+C33","v":7.6495302875396698},{"$f":"+A33","v":"Machinery"},7.6563623292595251,11.731647348085703,12.288896873877112,null,"Machinery",8.3245080396532742,11.753496017452022,12.183099444843929,null,11.753496017452022,null,"Machinery",32.482517580255589,9.8157124223833598,19.972594438452568,null,0,9.8157124223833598]
[{"$f":"+A26","v":"Pesticides"},{"$f":"+B26/B$29*100","v":21.771053544993386},{"$f":"+C26/C$29*100","v":16.565309570586539},null,15.631789159619897,15.802852205520415,{"$f":"+L34","v":16.649104320337198},{"$f":"+X34","v":21.124177190279138},{"$f":"+C34","v":16.565309570586539},{"$f":"+A34","v":"Pesticides"},22.71746944644141,16.649104320337198,11.354653251886454,null,"Pesticides",25.309768799198473,17.290864402519382,12.022286624861046,null,17.290864402519382,null,"Pesticides",30.062684763104773,21.124177190279138,15.045791179291196,null,0,21.124177190279138]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield","Costs/Bushel",null,null,null,null,null,"Yield","Costs/Bushel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,{"$f":"+P23/O37","v":1.3886055203619909},{"$f":"+Q23/O37","v":1.7090529481378349},{"$f":"+R23/O37","v":2.1363161851722934},null,null,null,800,{"$f":"+W23/V37","v":1.4234883026960787},{"$f":"+X23/V37","v":1.7519856033182508},{"$f":"+Y23/V37","v":2.1899820041478137}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,{"$f":"+P24/O38","v":0.53599999999999992},{"$f":"+Q24/O38","v":0.63013186813186817},{"$f":"+R24/O38","v":0.71207692307692316},null,null,null,800,{"$f":"+W24/V38","v":0.43744852941176471},{"$f":"+X24/V38","v":0.58053781512605052},{"$f":"+Y24/V38","v":0.58707352941176472}]
[null,{"$f":"+'CL Profit'!B14","v":1000},{"$f":"+'VA Profit'!B13","v":1100},{"$f":"+'SS Profit'!B13","v":1500},null,650,{"$f":"+C39","v":1100},1000,null,1998,{"$f":"+B39","v":1000},800,{"$f":"+D39","v":1500},null,650,0.32841158461538461,0.51484755342752486,0.52609816520146513,null,null,null,800,1.3152993619791666,0.45438670476590642,0.982349626953125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,0.99849999999999961,0.75740521978021957,0.51915384615384597,null,null,null,800,1.2173142057291666,0.97787555822172623,0.74002540820312501]
[{"$f":"+A31","v":"Total Labor"},{"$f":"+B27/B$39","v":3.2633411764705884},{"$f":"+C27/C$39","v":3.3343544690603513},{"$f":"+E27/D$39","v":2.3387950089126557},null,{"$f":"+K41","v":1.2509999999999999},{"$f":"+X37","v":1.7519856033182508},{"$f":"+I27/H$39","v":3.508192513368984},null,{"$f":"+A41","v":"Total Labor"},{"$f":"+K27/K$39","v":1.2509999999999999},{"$f":"+L27/L$39","v":1.9012500000000001},{"$f":"+M27/M$39","v":1.2346666666666666},null,650,1.924605520361991,2.3391848162697029,2.8483931082492164,null,null,null,800,1.8609368321078434,2.3325234184443016,2.7770555335595781]
[{"$f":"+A32","v":"Non-Harvest Labor"},{"$f":"+B24/B$39","v":0.79275294117647066},{"$f":"+C24/C$39","v":0.86376623376623396},{"$f":"+E24/D$39","v":0.52703030303030307},null,{"$f":"+K42","v":0.34799999999999998},{"$f":"+X38","v":0.58053781512605052},{"$f":"+I24/H$39","v":0.79054545454545466},null,{"$f":"+A42","v":"Non-Harvest Labor"},{"$f":"+K24/K$39","v":0.34799999999999998},0.51249999999999996,0.30866666666666664,null,null,null,null,null,null,null,null,800]
["Machinery",{"$f":"+B25/B$39","v":0.31184520056022402},0.41110423067408786,{"$f":"+E25/D$39","v":0.27569095468975469},null,0.21299999999999999,{"$f":"+X39","v":0.45438670476590642},{"$f":"+I25/H$39","v":0.41353643203463203},null,{"$f":"+A43","v":"Machinery"},0.21299999999999999,0.41749999999999998,0.22800000000000001,null,650,3.9451170333552033,{"$f":"+Q29/O43","v":4.3803779970066801},{"$f":"+R29/O43","v":4.3182620940036545},null,null,null,800,4.0492531366431646,{"$f":"+X29/V43","v":4.6291770297766774},{"$f":"+Y29/V43","v":4.9184878308140085}]
["Pesticides",{"$f":"+B26/B$39","v":1.2003680962500001},0.89025974025974031,{"$f":"+E26/D$39","v":0.61636363636363634},null,0.63200000000000001,{"$f":"+X40","v":0.97787555822172623},{"$f":"+I26/H$39","v":0.92454545454545456},null,{"$f":"+A44","v":"Pesticides"},0.63200000000000001,0.59250000000000003,0.21066666666666667]

{"sheet":"Costs Comparisons","index":6,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,7,1,11],[1,2,1,6]]}
[]
[null,"Costs Comparisons","$ / Acre",null,null,null,null,"Percent of Total"]
[null,"Practice","Central Leader","Vertical Axe","Tall Spindle","Super Spindle","2 Leader",{"$f":"+C3","v":"Central Leader"},{"$f":"+D3","v":"Vertical Axe"},{"$f":"+E3","v":"Tall Spindle"},"Super Spindle","2 Leader","Total Cl","Tatal VA","Total TS","CL","TS"]
[null,"Training",{"$f":"+'Central Leader'!I242","v":33.849599999999995},{"$f":"VATrain6","v":4},{"$f":"TSTrain4","v":10},{"$f":"TSTrain4","v":10},{"$f":"TSTrain4","v":10},{"$f":"+C4/M4*100","v":1.8140192926045013},{"$f":"+D4/N4*100","v":0.20865936358894105},{"$f":"+E4/O4*100","v":0.5577244841048522},{"$f":"TSTrain4","v":10},{"$f":"TSTrain4","v":10},1866,1917,1793,{"$f":"+'Central Leader'!A242","v":"Training"},{"$f":"+'Tsll Spindle'!A120","v":"Training"}]
[null,"Pruning/ Brush",{"$f":"+'Central Leader'!I243","v":746.87249999999995},{"$f":"+VAPrune6","v":31.114285714285717},{"$f":"+TSPrune4","v":20.166666666666668},{"$f":"+SSPrune4","v":19.8},{"$f":"+FWPrune4","v":22},40.02532154340836,1.6230717639168346,1.1247443762781186,{"$f":"386+54","v":440},{"$f":"386+54","v":440},1866,1917,1793,{"$f":"+'Central Leader'!A243","v":"Pruning"}]
[null,"Tree replacement",{"$f":"+'Central Leader'!I244","v":53.82},58.797428571428576,102.876,102.876,102.876,2.8842443729903535,3.0671585065951268,5.7376464026770773,102.876,102.876,1866,1917,1793,{"$f":"+'Central Leader'!A244","v":"Brush Removal"}]
[null,"Herbicide Program",{"$f":"+'Central Leader'!I245","v":38.427399999999999},48.08504657738095,55.256909895833346,55.256909895833346,55.256909895833346,2.0593461950696677,2.5083488042452244,3.0818131564881956,55.256909895833346,55.256909895833346,1866,1917,1793,{"$f":"+'Central Leader'!A245","v":"Tree replacement"}]
[null,"Spray Program",{"$f":"+'Central Leader'!I246","v":0},937.11846666666668,746.97034999999994,746.97034999999994,746.97034999999994,0,48.884635715527736,41.660365309537084,746.97034999999994,746.97034999999994,1866,1917,1793,{"$f":"+'Central Leader'!A246","v":"Herbicide Program"}]
[null,"Hand Pheromone",{"$f":"+'Central Leader'!I247","v":28.704000000000004},9,9,9,9,1.5382636655948556,0.46948356807511737,0.50195203569436697,9,9,1866,1917,1793,{"$f":"+'Central Leader'!A247","v":"40 hp tractor"}]
[null,"Mowing",{"$f":"+'Central Leader'!I248","v":22.064},27.65841836734694,32.268154761904768,32.268154761904768,32.268154761904768,1.1824222936763129,1.4427969936018228,1.7996739967598867,32.268154761904768,32.268154761904768,1866,1917,1793,{"$f":"+'Central Leader'!A248","v":"Weed sprayer"}]
[null,"Mouse control",{"$f":"+'Central Leader'!I249","v":0},8.3576750700280105,8.3576750700280105,8.3576750700280105,8.3576750700280105,0,0.43597679029880076,0.46612800167473561,8.3576750700280105,8.3576750700280105,1866,1917,1793,{"$f":"+'Central Leader'!A249","v":"Spray Program"}]
[null,"Wildlife Control",{"$f":"+'Central Leader'!I250","v":1287.2820000000002},58.143428571428572,69.551999999999992,69.551999999999992,69.551999999999992,68.986173633440515,3.0330427006483345,3.8790853318460674,69.551999999999992,69.551999999999992,1866,1917,1793,{"$f":"+'Central Leader'!A250","v":"80 hp tractor"}]
[null,"Fertilizer",{"$f":"+'Central Leader'!I251","v":19.71},21.000363095238093,24.738398809523805,24.738398809523805,24.738398809523805,1.0562700964630225,1.0954805996472663,1.3797210713621755,24.738398809523805,24.738398809523805,1866,1917,1793,{"$f":"+'Central Leader'!A251","v":"Airblast spr."}]
[null,"Lime",{"$f":"+'Central Leader'!I252","v":20},35,35,35,35,1.0718113612004287,1.8257694314032342,1.9520356943669825,35,35,1866,1917,1793,{"$f":"+'Central Leader'!A252","v":"Hand Pheromone"}]
[null,"Scouting",{"$f":"+'Central Leader'!I253","v":0},15,15,15,15,0,0.78247261345852892,0.83658672615727836,15,15,1866,1917,1793,{"$f":"+'Central Leader'!A253","v":"Mowing"}]
[null,"Bees",{"$f":"+'Central Leader'!I254","v":23.91},35,35,35,35,1.2813504823151125,1.8257694314032342,1.9520356943669825,35,35,1866,1917,1793,{"$f":"+'Central Leader'!A254","v":"40 hp tractor"}]
[null,"Trickle Irrigation",{"$f":"+'Central Leader'!I255","v":3.3996428571428572},92.5,99,99,99,0.18218879191548001,4.8252477829942615,5.5214723926380369,99,99,1866,1917,1793,{"$f":"+'Central Leader'!A255","v":"Mower"}]
[null,"Real Estate Tax",{"$f":"+'Central Leader'!I256","v":0},35,35,35,35,0,1.8257694314032342,1.9520356943669825,35,35,1866,1917,1793,{"$f":"+'Central Leader'!A256","v":"Mouse control"}]
[null,"Management",{"$f":"+'Central Leader'!I257","v":3.750588235294118},12.5,12.5,12.5,12.5,0.20099615408864513,0.65206051121544073,0.69715560513106523,12.5,12.5,1866,1917,1793,{"$f":"+'Central Leader'!A257","v":"40 hp tractor"}]
[null,null,0,0,0,0,0,0,0,0,0,0,1866,1917,1793,{"$f":"+'Central Leader'!A258","v":"Vicon Spreader"}]
[null,"Total",1866.1134146533618,1916.5575126338035,1793.3999885372898,1793.3999885372898,1793.3999885372898,100.00607795569998,99.976917716943319,100.02230834006079,1793.3999885372898,1793.3999885372898,1866,1917,1793,{"$f":"+'Central Leader'!A259","v":"Wildlife Control"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Central Leader'!A260","v":"Fertilizer"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Central Leader'!A261","v":"40 hp tractor"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Central Leader'!A262","v":"Vicon Spreader"}]
[null,"Included",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Central Leader'!A263","v":"Lime"}]
[null,null,null,null,"CL","VA","TS",null,null,null,null,null,null,null,null,{"$f":"+'Central Leader'!A264","v":"Scouting"}]
[null,"Practice","Trellis",null,0,{"$f":"+Trellis!J29","v":2657.0444326530619},{"$f":"+Trellis!J46","v":4522.3313142857151},null,null,null,null,null,null,null,null,{"$f":"+'Central Leader'!A265","v":"Bees"}]
[null,"Training",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Central Leader'!A266","v":"Trickle Irrigation"}]
[null,"Pruning/ Brush","Price Rate",null,15," /Bin",null,null,null,null,null,null,null,null,null,{"$f":"+'Central Leader'!A267","v":"Real Estate Tax"}]
[null,"Tree replacement","Un-skilled",null,{"$f":"+LaborNoSkill","v":20}," /Hour",null,null,null,null,null,null,null,null,null,{"$f":"+'Central Leader'!A268","v":"Management"}]
[null,"Herbicide Program","Skilled",null,{"$f":"+LaborSkill","v":24}," /Hour",null,null,null,null,null,null,null,null,null,{"$f":"+'Central Leader'!A269","v":0}]
[null,"Spray Program",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Central Leader'!A270","v":"Total"}]
[null,"Hand Pheromone","Harvest Included"]
[null,"Mowing","Migrant Housing Unit Costs"]
[null,"Mouse control","Flat Bed Truck"]
[null,"Wildlife Control","Loading Truck"]
[null,"Fertilizer","Potable Toilets"]
[null,"Lime","Harvest Supervision"]
[null,"Scouting","Hauling Bins Out of Orchard"]
[null,"Bees","Bin Rent"]
[null,"Trickle Irrigation"]
[null,"Real Estate Tax"]
[null,"Management"]
[]
[null,"Not Inculded"]
[null,"Crop Insurance /Acre",null,150]
[null,"Frost Fans","$30000/100 acres",300]
[null,"Management","$30000/200 acres",150]

{"sheet":"Summary","index":7,"n_rows":50,"n_cols":21,"rows_kept":50,"cut":false,"hidden":false,"merged":[[2,17,2,20],[44,0,44,12],[2,13,2,16],[1,0,1,16],[0,0,0,16],[38,0,38,12],[14,0,14,12],[24,0,24,12],[32,0,32,12],[2,1,2,4],[2,5,2,8],[2,9,2,12]]}
["Summaries"]
["Costs Per Acre"]
[null,"Central Leader",null,null,null,"Vertical Axe",null,null,null,"Tall Spindle",null,null,null,"SuperSpindle",null,null,null,"2Leader"]
["Activity","Labor","Equipment","Labor","Total","Labor","Equipment","Labor","Total","Labor","Equipment","Labor","Total","Labor","Equipment","Labor","Total","Labor","Equipment","Labor","Total"]
["Year","hours","cost","cost","cost","hours","cost","cost","cost","hours","cost","cost","cost","hours","cost","cost","cost","hours","cost","cost","cost"]
[0,{"$f":"Year0LHours","v":1},{"$f":"Year0EqCost","v":320},{"$f":"Year0LCost","v":24},{"$f":"year0","v":2013},{"$f":"Year0LHours","v":1},{"$f":"Year0EqCost","v":320},{"$f":"Year0LCost","v":24},{"$f":"year0","v":2013},{"$f":"Year0LHours","v":1},{"$f":"Year0EqCost","v":320},{"$f":"Year0LCost","v":24},{"$f":"year0","v":2013},{"$f":"Year0LHours","v":1},{"$f":"Year0EqCost","v":320},{"$f":"Year0LCost","v":24},{"$f":"year0","v":2013},{"$f":"Year0LHours","v":1},{"$f":"Year0EqCost","v":320},{"$f":"Year0LCost","v":24},{"$f":"year0","v":2013}]
[1,{"$f":"+'Central Leader'!B53","v":21.410147058823533},{"$f":"+'Central Leader'!F53","v":162.63457349673203},{"$f":"+'Central Leader'!D53","v":448.16294117647061},{"$f":"+'Central Leader'!I53","v":3065.7490771732023},{"$f":"+'Vertical Axe'!B55","v":88.594285714285689},{"$f":"+'Vertical Axe'!F55","v":201.72503433106581},{"$f":"+'Vertical Axe'!D55","v":1793.3714285714286},{"$f":"+'Vertical Axe'!I55","v":14264.567944126986},{"$f":"+'Tsll Spindle'!B55","v":139.78833333333338},{"$f":"+'Tsll Spindle'!F55","v":209.35208761904764},{"$f":"+'Tsll Spindle'!D55","v":2817.92},{"$f":"+TSYear1","v":24134.760271904765},{"$f":"+'Super Spindle'!B55","v":161.28181818181827},{"$f":"+'Super Spindle'!F55","v":219.91073971139974},{"$f":"+'Super Spindle'!D55","v":3248.5090909090904},{"$f":"+'Super Spindle'!I55","v":25186.991055815295},{"$f":"+'Fruiting Wall'!B55","v":160.18181818181824},{"$f":"+'Fruiting Wall'!F55","v":214.75173971139975},{"$f":"+'Fruiting Wall'!D55","v":3226.5090909090904},{"$f":"+'Fruiting Wall'!I55","v":31378.280919451656}]
[2,{"$f":"+'Central Leader'!B83","v":5.9119327731092444},{"$f":"+'Central Leader'!F83","v":54.824774709883954},{"$f":"+'Central Leader'!D83","v":122.15865546218487},{"$f":"+'Central Leader'!I83","v":595.41463217206876},{"$f":"+'Vertical Axe'!B85","v":5.1571428571428575},{"$f":"+'Vertical Axe'!F85","v":161.03617414965987},{"$f":"+'Vertical Axe'!D85","v":109.77142857142857},{"$f":"+'Vertical Axe'!I85","v":2428.725731006803},{"$f":"+'Tsll Spindle'!B85","v":6.26},{"$f":"+'Tsll Spindle'!F85","v":192.83035873015876},{"$f":"+'Tsll Spindle'!D85","v":135.57333333333332},{"$f":"+TSYear2","v":2448.9035553968256},{"$f":"+'Super Spindle'!C85","v":50.618181818181817},{"$f":"+'Super Spindle'!F85","v":221.29237575757577},{"$f":"+'Super Spindle'!D85","v":157.4909090909091},{"$f":"+'Super Spindle'!I85","v":3506.5831939057366},{"$f":"+'Fruiting Wall'!B85","v":7.1909090909090914},{"$f":"+'Fruiting Wall'!F85","v":221.29237575757577},{"$f":"+'Fruiting Wall'!D85","v":157.4909090909091},{"$f":"+'Fruiting Wall'!I85","v":2653.5808993939399}]
[3,{"$f":"+'Central Leader'!B114","v":4.48764705882353},{"$f":"+'Central Leader'!F114","v":71.565500560224081},{"$f":"+'Central Leader'!D114","v":95.832941176470598},{"$f":"+'Central Leader'!I114","v":1157.8238542366946},{"$f":"+'Vertical Axe'!B115","v":7.2357142857142867},{"$f":"+'Vertical Axe'!F115","v":221.99036802721091},{"$f":"+'Vertical Axe'!D115","v":157.51428571428573},{"$f":"+'Vertical Axe'!I115","v":1996.8740823129253},{"$f":"+'Tsll Spindle'!B116","v":6.3916666666666666},{"$f":"+'Tsll Spindle'!F116","v":215.02929603174604},{"$f":"+'Tsll Spindle'!D116","v":136.23333333333335},{"$f":"+TSYear3","v":2084.2130668650793},{"$f":"+'Super Spindle'!B116","v":7.7272727272727275},{"$f":"+'Super Spindle'!F116","v":259.83443203463207},{"$f":"+'Super Spindle'!D116","v":167.63636363636365},{"$f":"+'Super Spindle'!I116","v":2550.7731479437239},{"$f":"+'Fruiting Wall'!B116","v":7.7272727272727275},{"$f":"+'Fruiting Wall'!F116","v":259.83443203463207},{"$f":"+'Fruiting Wall'!D116","v":167.63636363636365},{"$f":"+'Fruiting Wall'!I116","v":2354.1597274891774}]
[4,{"$f":"+'Central Leader'!B145","v":20.650147058823528},{"$f":"+'Central Leader'!F145","v":128.05462556022408},{"$f":"+'Central Leader'!D145","v":420.52294117647062},{"$f":"+'Central Leader'!I145","v":1455.9238167366948},{"$f":"+'Vertical Axe'!B146","v":33.93571428571429},{"$f":"+'Vertical Axe'!F146","v":312.78965374149664},{"$f":"+'Vertical Axe'!D146","v":695.57142857142867},{"$f":"+'Vertical Axe'!I146","v":2302.3526894557826},{"$f":"+'Tsll Spindle'!B148","v":33.725000000000001},{"$f":"+'Tsll Spindle'!F148","v":353.22129603174608},{"$f":"+'Tsll Spindle'!D148","v":696.23333333333335},{"$f":"+TSYear4","v":2223.2077543650794},{"$f":"+'Super Spindle'!B148","v":38.18181818181818},{"$f":"+'Super Spindle'!F148","v":413.53643203463201},{"$f":"+'Super Spindle'!D148","v":790.54545454545462},{"$f":"+'Super Spindle'!I148","v":2688.7460911255416},{"$f":"+'Fruiting Wall'!B148","v":39.68181818181818},{"$f":"+'Fruiting Wall'!F148","v":446.36643203463206},{"$f":"+'Fruiting Wall'!D148","v":820.54545454545462},{"$f":"+'Fruiting Wall'!I148","v":2587.908477489178}]
[5,{"$f":"+'Central Leader'!B176","v":22.617647058823533},{"$f":"+'Central Leader'!F176","v":186.46720056022409},{"$f":"+'Central Leader'!D176","v":464.75294117647059},{"$f":"+'Central Leader'!I176","v":2046.8665479866952},{"$f":"+'Vertical Axe'!B177","v":29.621428571428574},{"$f":"+'Vertical Axe'!F177","v":343.05065374149666},{"$f":"+'Vertical Axe'!D177","v":611.28571428571445},{"$f":"+'Vertical Axe'!I177","v":2238.3279751700684}]
[6,{"$f":"+'Central Leader'!B207","v":24.167647058823533},{"$f":"+'Central Leader'!F207","v":220.7817005602241},{"$f":"+'Central Leader'!D207","v":497.75294117647059},{"$f":"+'Central Leader'!I207","v":2165.7796417366953},{"$f":"+'Vertical Axe'!B209","v":46.364285714285721},{"$f":"+'Vertical Axe'!F209","v":452.21465374149665},{"$f":"+'Vertical Axe'!D209","v":950.14285714285734},{"$f":"+'Vertical Axe'!I209","v":2685.9467073129254}]
[7,{"$f":"+'Central Leader'!B238","v":37.267647058823528},{"$f":"+'Central Leader'!F238","v":289.41070056022403},{"$f":"+'Central Leader'!D238","v":763.7529411764707},{"$f":"+'Central Leader'!I238","v":2499.2087979866947}]
[8,{"$f":"+'Central Leader'!B270","v":38.817647058823525},{"$f":"+'Central Leader'!F270","v":311.84520056022404},{"$f":"+'Central Leader'!D270","v":792.7529411764707},{"$f":"+'Central Leader'!I270","v":2542.7418917366949}]
[{"$f":"+B3","v":"Central Leader"}]
[{"$f":"+'Central Leader'!A273","v":"Year 0,  Site Preparation Cost."},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I273","v":2013}]
[{"$f":"+'Central Leader'!A274","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I274","v":3065.7490771732023}]
[{"$f":"+'Central Leader'!A275","v":"Year 2, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I275","v":595.41463217206876}]
[{"$f":"+'Central Leader'!A276","v":"Year 3, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I276","v":1157.8238542366946}]
[{"$f":"+'Central Leader'!A277","v":"Year 4, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I277","v":1455.9238167366948}]
[{"$f":"+'Central Leader'!A278","v":"Year 5, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I278","v":2046.8665479866952}]
[{"$f":"+'Central Leader'!A279","v":"Year 6, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I279","v":2165.7796417366953}]
[{"$f":"+'Central Leader'!A280","v":"Year 7, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I280","v":2499.2087979866947}]
[{"$f":"+'Central Leader'!A281","v":"Year 8, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I281","v":2542.7418917366949}]
[{"$f":"+F3","v":"Vertical Axe"}]
[{"$f":"+'Vertical Axe'!A212","v":"Year 0,  Site Preparation Cost."},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I212","v":2013}]
[{"$f":"+'Vertical Axe'!A213","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I213","v":14264.567944126986}]
[{"$f":"+'Vertical Axe'!A214","v":"Year 2, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I214","v":2428.725731006803}]
[{"$f":"+'Vertical Axe'!A215","v":"Year 3, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I215","v":1996.8740823129253}]
[{"$f":"+'Vertical Axe'!A216","v":"Year 4, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I216","v":2302.3526894557826}]
[{"$f":"+'Vertical Axe'!A217","v":"Year 5, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I217","v":2238.3279751700684}]
[{"$f":"+'Vertical Axe'!A218","v":"Year 6, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I218","v":2685.9467073129254}]
[{"$f":"+J3","v":"Tall Spindle"}]
[{"$f":"+'Super Spindle'!A152","v":"Year 0,  Site Preparation Cost."},null,null,null,null,null,null,null,{"$f":"+'Tsll Spindle'!I152","v":2013}]
[{"$f":"+'Super Spindle'!A153","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+'Tsll Spindle'!I153","v":24134.760271904765}]
[{"$f":"+'Super Spindle'!A154","v":"Year 2, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Tsll Spindle'!I154","v":2448.9035553968256}]
[{"$f":"+'Super Spindle'!A155","v":"Year 3, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Tsll Spindle'!I155","v":2084.2130668650793}]
[{"$f":"+'Super Spindle'!A156","v":"Year 4, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Tsll Spindle'!I156","v":2223.2077543650794}]
["SuperSpindle"]
[{"$f":"+'Fruiting Wall'!A152","v":"Year 0,  Site Preparation Cost."},null,null,null,null,null,null,null,{"$f":"+'Super Spindle'!I152","v":2013}]
[{"$f":"+'Fruiting Wall'!A153","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+'Super Spindle'!I153","v":25186.991055815295}]
[{"$f":"+'Fruiting Wall'!A154","v":"Year 2, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Super Spindle'!I154","v":3506.5831939057366}]
[{"$f":"+'Fruiting Wall'!A155","v":"Year 3, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Super Spindle'!I155","v":2550.7731479437239}]
[{"$f":"+'Fruiting Wall'!A156","v":"Year 4, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Super Spindle'!I156","v":2688.7460911255416}]
["2Leader"]
[{"$f":"+'Fruiting Wall'!A152","v":"Year 0,  Site Preparation Cost."},null,null,null,null,null,null,null,{"$f":"+'Fruiting Wall'!I152","v":2013}]
[{"$f":"+'Fruiting Wall'!A153","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+'Fruiting Wall'!I153","v":31378.280919451656}]
[{"$f":"+'Fruiting Wall'!A154","v":"Year 2, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Fruiting Wall'!I154","v":2653.5808993939399}]
[{"$f":"+'Fruiting Wall'!A155","v":"Year 3, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Fruiting Wall'!I155","v":2354.1597274891774}]
[{"$f":"+'Fruiting Wall'!A156","v":"Year 4, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Fruiting Wall'!I156","v":2587.908477489178}]

{"sheet":"Chart","index":8,"n_rows":99,"n_cols":19,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
["Year","Price","Cost",null,null,null,null,null,null,null,null,null,null,null,"Year","cents_lb","lbs/acre"]
[1970,3.7,3.9,null,null,null,null,null,null,null,null,null,null,null,1970,3.6999999999999998E-2,12278]
[{"$f":"+A2+1","v":1971},3.6,{"$f":"+C2+0.133","v":4.0329999999999995},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2+1","v":1971},3.5999999999999997E-2,13153]
[{"$f":"+A3+1","v":1972},4.3,{"$f":"+C3+0.133","v":4.1659999999999995},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O3+1","v":1972},4.2999999999999997E-2,13394]
[1973,9.3000000000000007,{"$f":"+C4+0.133","v":4.2989999999999995},null,null,null,null,null,null,null,null,null,null,null,1973,9.2999999999999999E-2,8785]
[1974,6.2,{"$f":"+C5+0.133","v":4.4319999999999995},null,null,null,null,null,null,null,null,null,null,null,1974,6.2E-2,12762]
[1975,5.0999999999999996,{"$f":"+C6+0.133","v":4.5649999999999995},null,null,null,null,null,null,null,null,null,null,null,1975,5.0999999999999997E-2,13540]
[1976,8.8000000000000007,4.7,null,null,null,null,null,null,null,null,null,null,null,1976,8.7999999999999995E-2,9816]
[1977,7.9,{"$f":"+C8+0.5","v":5.2},null,null,null,null,null,null,null,null,null,null,null,1977,7.9000000000000001E-2,12364]
[1978,7.6,{"$f":"+C9+0.5","v":5.7},null,null,null,null,null,null,null,null,null,null,null,1978,7.5999999999999998E-2,21247]
[1979,7.8,6.2,null,null,null,null,null,null,null,null,null,null,null,1979,7.8E-2,16000]
[1980,6.2,{"$f":"+C11+1.12","v":7.32},null,null,null,null,null,null,null,null,null,null,null,1980,6.2E-2,20930]
[1981,9.1,{"$f":"+C12+1.12","v":8.4400000000000013},null,null,null,null,null,null,null,null,null,null,null,1981,9.0999999999999998E-2,15000]
[1982,6.9,{"$f":"+C13+1.12","v":9.5600000000000023},null,null,null,null,null,null,null,null,null,null,null,1982,6.9000000000000006E-2,22022]
[1983,7.7,{"$f":"+C14+1.12","v":10.680000000000003},null,null,null,null,null,null,null,null,null,null,null,1983,7.6999999999999999E-2,16816]
[1984,8,11.8,null,null,null,null,null,null,null,null,null,null,null,1984,0.08,17188]
[1985,7.5,{"$f":"+C16+0.14","v":11.940000000000001},null,null,null,null,null,null,null,null,null,null,null,1985,7.4999999999999997E-2,23810]
[1986,9.3000000000000007,{"$f":"+C17+0.14","v":12.080000000000002},null,null,null,null,null,null,null,null,null,null,null,1986,9.2999999999999999E-2,14785]
[1987,7.6,{"$f":"+C18+0.14","v":12.220000000000002},null,null,null,null,null,null,null,null,null,null,null,1987,7.5999999999999998E-2,21212]
[1988,8.8000000000000007,{"$f":"+C19+0.14","v":12.360000000000003},null,null,null,null,null,null,null,null,null,null,null,1988,8.7999999999999995E-2,16275]
[1989,8.1999999999999993,12.5,null,null,null,null,null,null,null,null,null,null,null,1989,8.2000000000000003E-2,18304]
[1990,10.3,{"$f":"+C21-0.125","v":12.375},null,null,null,null,null,null,null,null,null,null,null,1990,0.10299999999999999,14395]
[1991,10.9,{"$f":"+C22-0.125","v":12.25},null,null,null,null,null,null,null,null,null,null,null,1991,0.109,16604]
[1992,8.5,12.125,null,null,null,null,null,null,null,null,null,null,null,1992,8.5000000000000006E-2,20000]
[1993,8.5,12,null,null,null,null,null,null,null,null,null,null,null,1993,8.5000000000000006E-2,18545]
[1994,8.6,11.875,null,null,null,null,null,null,null,null,null,null,null,1994,8.5999999999999993E-2,18889]
[1995,9.9,11.75,null,null,null,null,null,null,null,null,null,null,null,1995,9.9000000000000005E-2,22593]
[1996,12,11.625,null,null,null,null,null,null,null,null,null,null,null,1996,0.126,13000]
[1997,{"$f":"+P29*100","v":9.8000000000000007},11.5,{"$f":"+C40-C29","v":1.5},null,null,null,null,null,null,null,null,null,null,1997,9.8000000000000004E-2,18500]
[1998,{"$f":"+P30*100","v":8.6999999999999993},{"$f":"+$D$29*1/$D$39+C29","v":11.65},1,null,null,null,null,null,null,null,null,null,null,1998,8.6999999999999994E-2,18500]
[1999,8.7999999999999989,11.8,2,null,null,null,null,null,null,null,null,null,null,1999,8.7999999999999995E-2,23100]
[2000,9.3000000000000007,11.950000000000001,3,null,null,null,null,null,null,null,null,null,null,2000,9.2999999999999999E-2,16500]
[2001,9.4,12.100000000000001,4,null,null,null,null,null,null,null,null,null,null,2001,9.4E-2,20200]
[2002,12.4,12.250000000000002,5,null,null,null,null,null,null,null,null,null,null,2002,0.124,12000]
[2003,11.700000000000001,12.400000000000002,6,null,null,null,null,null,null,null,null,null,null,2003,0.11700000000000001,21400]
[2004,12.3,12.550000000000002,7,null,null,null,null,null,null,null,null,null,null,2004,0.123,18000]
[2005,12.6,12.700000000000003,8,null,null,null,null,null,null,null,null,null,null,2005,0.126,19000]
[2006,14.1,12.850000000000003,9,null,null,null,null,null,null,null,null,null,null,2006,{"$f":"+B38*0.01","v":0.14099999999999999},22900]
[2007,16.899999999999999,13.000000000000004,10,null,null,null,null,null,null,null,null,null,null,2007,{"$f":"+B39*0.01","v":0.16899999999999998},21400]
[2008,20,13,null,null,null,null,null,null,null,null,null,null,null,2008,0.2,15900]
[2009,13.1,13.1,null,null,null,null,null,null,null,null,null,null,null,2009,0.13100000000000001,30300]
[2010,17.600000000000001,{"$f":"+C41+0.5","v":13.6},null,null,null,null,null,null,null,null,null,null,null,2010,0.17600000000000002,39000]
[2011,17,{"$f":"+C42+0.5","v":14.1},null,null,null,null,null,null,null,null,null,null,null,2011,0.17,22000]
[2012,17,{"$f":"+C43+0.5","v":14.6},null,null,null,null,null,null,null,null,null,null,null,2012,0.17,22000]
[2013,17,15,null,null,null,null,null,null,null,null,null,null,null,2013,0.17,22000]
[2014,{"$f":"+S87","v":21.6},15,null,null,null,null,null,null,null,null,null,null,null,2014,0.21600000000000003,22000]
[2015,{"$f":"+S88","v":23.6},15.25,null,null,null,null,null,null,null,null,null,null,null,2015,0.23600000000000002,22000]
[2016,25.5,15.5,null,null,null,null,null,null,null,null,null,null,null,2016,0.255,22000]
[2017,30.3,15.75]
[2018,27.6,16]
[2019,27.4,16.25]
[2020,29.2,16.5]
[2021,null,16.5]
[2022]
[2023]
[null,"Michigan Agricultural Statistics 2010-2011"]
[]
[null,"                            Fruit: Acres, production, and value, 2006-2010                           "]
[null,"-----------------------------------------------------------------------------------------------------"]
[null,"      Fruit      :             :             :        Production         :             :             "]
[null,"     and Year    :   Bearing   :    Yield    :---------------------------:    Price    :  Value of   "]
[null,"                 :    acres    :             :    Total    :  Utilized   :             : production  "]
[null,"-----------------------------------------------------------------------------------------------------"]
[null,"                 :    Acres        Pounds        --- Million pounds --       Dollars    1,000 dollars"]
[null,"                 :                                                          per pound                "]
[null,"Apples           :                                                                                   "]
[null,"  2006           :   38,500        22,900            880           855        0.141        120,386   "]
[null,"  2007           :   36,000        21,400            770           770        0.169        130,325   "]
[null,"  2008           :   37,000        15,900            590           590        0.200        118,063   "]
[null,"  2009           :   38,000        30,300          1,150           995        0.131        130,038   "]
[null,"  2010           :   39,000        15,100            590           590        0.176        104,100  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,18.100000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R83+1","v":2011},20.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R84+1","v":2012},35.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,20.399999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,21.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,23.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,25.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,30.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,27.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,27.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,29.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026]

{"sheet":"Central Leader","index":9,"n_rows":281,"n_cols":9,"rows_kept":281,"cut":false,"hidden":false,"merged":[[176,0,176,8],[270,0,270,8],[238,0,238,8],[207,0,207,8],[0,0,0,8],[6,0,6,8],[53,0,53,8],[83,0,83,8],[114,0,114,8],[145,0,145,8]]}
["Central Leader"]
[]
["The central leader orchard remains non-bearing for years 1 through 3.  The 1st crop is produced in the 4th year and the orchard"]
["becomes full bearing in the 8th year.  A reduced spray program is followed during the 2nd through 6th year.  A full bearing spray"]
["program is followed starting in year 7."]
[]
["Year 1, Planting Year."]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Ground Preparation"]
["80hp tractor",0.5,{"$f":"B11","v":0.5},{"$f":"B11*LaborSkill","v":12},2,{"$f":"IF(E11>0,VLOOKUP(E11,EquipCost,15)*C11,0)","v":12.244999999999999},null,null,{"$f":"SUM(F11:H11)+D11","v":24.244999999999997}]
["Plow",null,{"$f":"B11","v":0.5},null,8,{"$f":"IF(E12>0,VLOOKUP(E12,EquipCost,15)*C12,0)","v":2.0955555555555554},null,null,{"$f":"SUM(F12:H12)+D12","v":2.0955555555555554}]
["80hp tractor",0.3,{"$f":"B13","v":0.3},{"$f":"B13*LaborSkill","v":7.1999999999999993},2,{"$f":"IF(E13>0,VLOOKUP(E13,EquipCost,15)*C13,0)","v":7.3469999999999995},null,null,{"$f":"SUM(F13:H13)+D13","v":14.546999999999999}]
["Disc",null,{"$f":"B13","v":0.3},null,9,{"$f":"IF(E14>0,VLOOKUP(E14,EquipCost,15)*C14,0)","v":1.5639999999999998},null,null,{"$f":"SUM(F14:H14)+D14","v":1.5639999999999998}]
["Pick stone & roots",3,{"$f":"B15","v":3},{"$f":"B15*LaborNoSkill","v":60},15,{"$f":"IF(E15>0,VLOOKUP(E15,EquipCost,15)*C15,0)","v":29.8125},null,null,{"$f":"SUM(F15:H15)+D15","v":89.8125}]
["Planting Trees"]
["Layout",0.5,{"$f":"B17","v":0.5},{"$f":"B17*LaborSkill","v":12},1,{"$f":"IF(E17>0,VLOOKUP(E17,EquipCost,15)*C17,0)","v":8.4623999999999988},null,null,{"$f":"SUM(F17:H17)+D17","v":20.462399999999999}]
["Marking",0.5,0.5,{"$f":"B18*LaborSkill","v":12},1,{"$f":"IF(E18>0,VLOOKUP(E18,EquipCost,15)*C18,0)","v":8.4623999999999988},null,null,20.462399999999999]
["Purchase trees",null,null,null,null,null,{"$f":"CLTree*CLTreeCost","v":1996.5},null,1996.5]
["Custom Plant @ .30 /tree",null,null,null,null,null,null,{"$f":"VATree*CustomPlant","v":217.8},217.8]
["Watering Trees",2,{"$f":"+B21","v":2},{"$f":"B21*LaborNoSkill","v":40},13,{"$f":"IF(E21>0,VLOOKUP(E21,EquipCost,15)*C21,0)","v":16.422000000000001},null,null,56.421999999999997]
["40 hp tractor",null,{"$f":"+B22","v":0},null,3,{"$f":"IF(E22>0,VLOOKUP(E22,EquipCost,15)*C22,0)","v":0},null,null,0]
["Training",{"$f":"+CLTrain1","v":5},2,{"$f":"B23*LaborNoSkill","v":100},1,{"$f":"IF(E23>0,VLOOKUP(E23,EquipCost,15)*C23,0)","v":33.849599999999995},{"$f":"+CLTrainMat1","v":10},null,143.84960000000001]
["Pruning",{"$f":"+CLPrune1","v":0.30250000000000005},{"$f":"+B24","v":0.30250000000000005},{"$f":"B24*LaborNoSkill","v":6.0500000000000007},18,{"$f":"IF(E24>0,VLOOKUP(E24,EquipCost,15)*C24,0)","v":1.4187250000000002},null,null,7.4687250000000009]
["Nematode Control",null,null,null,null,null,null,null,0]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B27","v":0.8},{"$f":"B27*LaborSkill","v":19.200000000000003},3,{"$f":"IF(E27>0,VLOOKUP(E27,EquipCost,15)*C27,0)","v":9.5040000000000013},null,null,{"$f":"SUM(F27:H27)+D27","v":28.704000000000004}]
["Weed sprayer",null,{"$f":"+C27","v":0.8},null,5,{"$f":"IF(E28>0,VLOOKUP(E28,EquipCost,15)*C28,0)","v":4.0640000000000001},{"$f":"+CLHerb1","v":6},null,{"$f":"SUM(F28:H28)+D28","v":10.064}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTime1","v":0.09},{"$f":"+B30","v":0.09},{"$f":"B30*LaborSkill","v":2.16},2,{"$f":"IF(E30>0,VLOOKUP(E30,EquipCost,15)*C30,0)","v":2.2040999999999999},{"$f":"+CLSprayMat1","v":60},null,{"$f":"SUM(F30:H30)+D30","v":64.364099999999993}]
["Airblast spr.",null,{"$f":"+C30","v":0.09},null,4,{"$f":"IF(E31>0,VLOOKUP(E31,EquipCost,15)*C31,0)","v":0.98549999999999993},null,null,{"$f":"SUM(F31:H31)+D31","v":0.98549999999999993}]
["Fertilize",null,null,null,null,null,null,null,{"$f":"SUM(F32:H32)+D32","v":0}]
["40 hp tractor",{"$f":"+CLFertTime1","v":0.1},{"$f":"+B33","v":0.1},{"$f":"B33*LaborNoSkill","v":2},3,{"$f":"IF(E33>0,VLOOKUP(E33,EquipCost,15)*C33,0)","v":1.1880000000000002},{"$f":"+CLFert1","v":1.7015624999999999},null,{"$f":"SUM(F33:H33)+D33","v":4.8895625000000003}]
["Vicon Spreader",null,0.2,null,6,{"$f":"IF(E34>0,VLOOKUP(E34,EquipCost,15)*C34,0)","v":0.60704761904761906},null,null,{"$f":"SUM(F34:H34)+D34","v":0.60704761904761906}]
["Sod Establishment"]
["40 hp tractor",0.3,{"$f":"0.3*3","v":0.89999999999999991},{"$f":"B36*LaborSkill","v":7.1999999999999993},3,{"$f":"IF(E36>0,VLOOKUP(E36,EquipCost,15)*C36,0)","v":10.692},null,null,{"$f":"SUM(F36:H36)+D36","v":17.891999999999999}]
["Spreader",null,{"$f":"+B36","v":0.3},null,6,{"$f":"IF(E37>0,VLOOKUP(E37,EquipCost,15)*C37,0)","v":0.91057142857142859},11,null,{"$f":"SUM(F37:H37)+D37","v":11.910571428571428}]
["Cultipack",0.3,{"$f":"B38","v":0.3},{"$f":"B38*LaborNoSkill","v":6},12,{"$f":"IF(E38>0,VLOOKUP(E38,EquipCost,15)*C38,0)","v":1.984},null,null,{"$f":"SUM(F38:H38)+D38","v":7.984}]
["Drag",0.3,{"$f":"B39","v":0.3},{"$f":"B39*LaborNoSkill","v":6},12,{"$f":"IF(E39>0,VLOOKUP(E39,EquipCost,15)*C39,0)","v":1.984},null,null,{"$f":"SUM(F39:H39)+D39","v":7.984}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime1","v":0},{"$f":"B41","v":0},{"$f":"+B41*LaborNoSkill","v":0},3,{"$f":"IF(E41>0,VLOOKUP(E41,EquipCost,15)*C41,0)","v":0},null,null,{"$f":"SUM(F41:H41)+D41","v":0}]
["Mower",null,{"$f":"B41","v":0},null,7,{"$f":"IF(E42>0,VLOOKUP(E42,EquipCost,15)*C42,0)","v":0},null,null,{"$f":"SUM(F42:H42)+D42","v":0}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTime1","v":0.11764705882352941},{"$f":"+B44","v":0.11764705882352941},{"$f":"+B44*LaborNoSkill","v":2.3529411764705883},3,{"$f":"IF(E44>0,VLOOKUP(E44,EquipCost,15)*C44,0)","v":1.3976470588235295},null,null,{"$f":"SUM(F44:H44)+D44","v":3.750588235294118}]
["Vicon Spreader",null,{"$f":"+B44","v":0.11764705882352941},null,6,{"$f":"IF(E45>0,VLOOKUP(E45,EquipCost,15)*C45,0)","v":0.35708683473389358},{"$f":"+CLBait1","v":17.5},null,{"$f":"SUM(F45:H45)+D45","v":17.857086834733895}]
["Mouse guards ",5,null,{"$f":"+B46*LaborNoSkill","v":100},null,null,{"$f":"+'Factors & Yield'!C16*CLTree","v":45.375},null,{"$f":"SUM(F46:G46)+D46","v":145.375}]
["Wildlife Control",0.3,{"$f":"B47","v":0.3},{"$f":"B47*LaborNoSkill","v":6},1,{"$f":"IF(E47>0,VLOOKUP(E47,EquipCost,15)*C47,0)","v":5.0774399999999993},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F47:H47)+D47","v":20.152439999999999}]
["Scouting",null,null,null,null,null,null,null,{"$f":"SUM(F48:H48)+D48","v":0}]
["Bees",null,null,null,null,null,null,null,{"$f":"SUM(F49:H49)+D49","v":0}]
["Real Estate Tax",null,null,null,null,null,null,{"$f":"+RETax","v":40},{"$f":"SUM(F50:H50)+D50","v":40}]
["Management",2,null,{"$f":"B51*LaborSkill","v":48},null,{"$f":"IF(E51>0,VLOOKUP(E51,EquipCost,15)*C51,0)","v":0},null,{"$f":"+other","v":40},{"$f":"SUM(F51:H51)+D51","v":88}]
[]
["Total",{"$f":"SUM(B9:B52)","v":21.410147058823533},{"$f":"SUM(C9:C52)","v":14.317794117647061},{"$f":"SUM(D9:D52)","v":448.16294117647061},null,{"$f":"SUM(F9:F52)","v":162.63457349673203},{"$f":"SUM(G9:G52)","v":2157.1515624999997},{"$f":"SUM(H9:H52)","v":297.8},{"$f":"SUM(I9:I52)","v":3065.7490771732023}]
["Year 2, Non-bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain2","v":5},2,{"$f":"B57*LaborNoSkill","v":100},1,{"$f":"IF(E57>0,VLOOKUP(E57,EquipCost,15)*C57,0)","v":33.849599999999995},{"$f":"+CLTrainMat2","v":10},null,{"$f":"SUM(F57:H57)+D57","v":143.84960000000001}]
["Pruning",{"$f":"+CLPrune2","v":0.30250000000000005},{"$f":"+B58","v":0.30250000000000005},{"$f":"B58*LaborNoSkill","v":6.0500000000000007},18,{"$f":"IF(E58>0,VLOOKUP(E58,EquipCost,15)*C58,0)","v":1.4187250000000002},null,null,{"$f":"SUM(F58:H58)+D58","v":7.4687250000000009}]
["Brush Removal",0,{"$f":"+B59","v":0},{"$f":"B59*LaborSkill","v":0},3,{"$f":"IF(E59>0,VLOOKUP(E59,EquipCost,15)*C59,0)","v":0},null,null,{"$f":"SUM(F59:H59)+D59","v":0}]
["Tree replacement",{"$f":"0.0333333333333333*CLTree*0.05","v":0.30249999999999971},{"$f":"B60","v":0.30249999999999971},{"$f":"B60*LaborNoSkill","v":6.0499999999999945},1,{"$f":"IF(E60>0,VLOOKUP(E60,EquipCost,15)*C60,0)","v":5.1197519999999948},{"$f":"+CLTree*TreeCost*0.01","v":19.965},null,{"$f":"SUM(F60:H60)+D60","v":31.134751999999988}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B62","v":0.8},{"$f":"B62*LaborSkill","v":19.200000000000003},3,{"$f":"IF(E62>0,VLOOKUP(E62,EquipCost,15)*C62,0)","v":9.5040000000000013},null,null,{"$f":"SUM(F62:H62)+D62","v":28.704000000000004}]
["Weed sprayer",null,{"$f":"+C62","v":0.8},null,5,{"$f":"IF(E63>0,VLOOKUP(E63,EquipCost,15)*C63,0)","v":4.0640000000000001},{"$f":"+CLHerb2","v":6},null,{"$f":"SUM(F63:H63)+D63","v":10.064}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTime2","v":0.18},{"$f":"+B65","v":0.18},{"$f":"B65*LaborSkill","v":4.32},2,{"$f":"IF(E65>0,VLOOKUP(E65,EquipCost,15)*C65,0)","v":4.4081999999999999},{"$f":"+CLSprayMat2","v":120},null,{"$f":"SUM(F65:H65)+D65","v":128.72819999999999}]
["Airblast spr.",null,{"$f":"+C65","v":0.18},null,4,{"$f":"IF(E66>0,VLOOKUP(E66,EquipCost,15)*C66,0)","v":1.9709999999999999},null,null,{"$f":"SUM(F66:H66)+D66","v":1.9709999999999999}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime2","v":0.1},0.3,{"$f":"+B68*LaborNoSkill","v":2},3,{"$f":"IF(E68>0,VLOOKUP(E68,EquipCost,15)*C68,0)","v":3.5640000000000001},{"$f":"+CLFert2","v":3.4031249999999997},null,{"$f":"SUM(F68:H68)+D68","v":8.9671249999999993}]
["Vicon Spreader",null,{"$f":"+C68","v":0.3},null,6,{"$f":"IF(E69>0,VLOOKUP(E69,EquipCost,15)*C69,0)","v":0.91057142857142859},null,null,{"$f":"SUM(F69:H69)+D69","v":0.91057142857142859}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime2","v":0.7142857142857143},{"$f":"B71","v":0.7142857142857143},{"$f":"+B71*LaborNoSkill","v":14.285714285714286},3,{"$f":"IF(E71>0,VLOOKUP(E71,EquipCost,15)*C71,0)","v":8.4857142857142858},null,null,{"$f":"SUM(F71:H71)+D71","v":22.771428571428572}]
["Mower",null,{"$f":"B71","v":0.7142857142857143},null,7,{"$f":"IF(E72>0,VLOOKUP(E72,EquipCost,15)*C72,0)","v":3.2377551020408166},null,null,{"$f":"SUM(F72:H72)+D72","v":3.2377551020408166}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTime3","v":0.11764705882352941},{"$f":"+B74","v":0.11764705882352941},{"$f":"B74*LaborNoSkill","v":2.3529411764705883},3,{"$f":"IF(E74>0,VLOOKUP(E74,EquipCost,15)*C74,0)","v":1.3976470588235295},null,null,{"$f":"SUM(F74:H74)+D74","v":3.750588235294118}]
["Vicon Spreader",null,{"$f":"+C74","v":0.11764705882352941},null,6,{"$f":"IF(E75>0,VLOOKUP(E75,EquipCost,15)*C75,0)","v":0.35708683473389358},{"$f":"+CLBait3","v":17.5},null,17.857086834733895]
["Wildlife Control",2,1,{"$f":"B76*LaborNoSkill","v":40},1,{"$f":"IF(E76>0,VLOOKUP(E76,EquipCost,15)*C76,0)","v":16.924799999999998},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,65.999799999999993]
["Scouting",null,null,null,null,null,null,null,0]
["Bees",null,null,null,null,null,null,null,0]
["Trickle Irrigation",0,0,{"$f":"B79*LaborNoSkill","v":0},17,{"$f":"IF(E79>0,VLOOKUP(E79,EquipCost,15)*C79,0)","v":0},null,null,0]
["Real Estate Tax",{"$f":"-B1274","v":0},null,{"$f":"B80*LaborNoSkill","v":0},null,{"$f":"IF(E80>0,VLOOKUP(E80,EquipCost,15)*C80,0)","v":0},null,{"$f":"+RETax","v":40},{"$f":"SUM(F80:H80)+D80","v":40}]
["Management",2,null,{"$f":"B81*LaborNoSkill","v":40},null,{"$f":"IF(E81>0,VLOOKUP(E81,EquipCost,15)*C81,0)","v":0},null,{"$f":"+other","v":40},{"$f":"SUM(F81:H81)+D81","v":80}]
[]
["Total",{"$f":"SUM(B61:B82)","v":5.9119327731092444},{"$f":"SUM(C61:C82)","v":5.2238655462184864},{"$f":"SUM(D61:D82)","v":122.15865546218487},null,{"$f":"SUM(F61:F82)","v":54.824774709883954},{"$f":"SUM(G61:G82)","v":155.97812499999998},{"$f":"SUM(H61:H82)","v":80},{"$f":"SUM(I56:I82)","v":595.41463217206876}]
["Year 3, Non-bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain4","v":15},2,{"$f":"B87*LaborNoSkill","v":300},1,{"$f":"IF(E87>0,VLOOKUP(E87,EquipCost,15)*C87,0)","v":33.849599999999995},{"$f":"+CLTrainMat3","v":10},null,{"$f":"SUM(F87:H87)+D87","v":343.84960000000001}]
["Pruning",{"$f":"+CLPrune4","v":0.30250000000000005},{"$f":"+B88","v":0.30250000000000005},{"$f":"B88*LaborNoSkill","v":6.0500000000000007},18,{"$f":"IF(E88>0,VLOOKUP(E88,EquipCost,15)*C88,0)","v":1.4187250000000002},null,null,{"$f":"SUM(F88:H88)+D88","v":7.4687250000000009}]
["Brush Removal",0,{"$f":"+B89","v":0},{"$f":"B89*LaborSkill","v":0},3,{"$f":"IF(E89>0,VLOOKUP(E89,EquipCost,15)*C89,0)","v":0},null,null,{"$f":"SUM(F89:H89)+D89","v":0}]
["Tree replacement",0.5,{"$f":"B90","v":0.5},{"$f":"B90*LaborNoSkill","v":10},1,{"$f":"IF(E90>0,VLOOKUP(E90,EquipCost,15)*C90,0)","v":8.4623999999999988},{"$f":"+CLTree*TreeCost*0.01","v":19.965},null,{"$f":"SUM(F90:H90)+D90","v":38.427399999999999}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B92","v":0.8},{"$f":"B92*LaborSkill","v":19.200000000000003},3,{"$f":"IF(E92>0,VLOOKUP(E92,EquipCost,15)*C92,0)","v":9.5040000000000013},null,null,{"$f":"SUM(F92:H92)+D92","v":28.704000000000004}]
["Weed sprayer",null,{"$f":"+C92","v":0.8},null,5,{"$f":"IF(E93>0,VLOOKUP(E93,EquipCost,15)*C93,0)","v":4.0640000000000001},{"$f":"+CLHerb3","v":9},null,{"$f":"SUM(F93:H93)+D93","v":13.064}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTime3","v":0.72},{"$f":"+B95","v":0.72},{"$f":"B95*LaborSkill","v":17.28},2,{"$f":"IF(E95>0,VLOOKUP(E95,EquipCost,15)*C95,0)","v":17.6328},{"$f":"+CLSprayMat3","v":480},null,{"$f":"SUM(F95:H95)+D95","v":514.91279999999995}]
["Airblast spr.",null,{"$f":"+C95","v":0.72},null,4,{"$f":"IF(E96>0,VLOOKUP(E96,EquipCost,15)*C96,0)","v":7.8839999999999995},null,null,{"$f":"SUM(F96:H96)+D96","v":7.8839999999999995}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime3","v":0.1},{"$f":"+B98","v":0.1},{"$f":"B98*LaborNoSkill","v":2},3,{"$f":"IF(E98>0,VLOOKUP(E98,EquipCost,15)*C98,0)","v":1.1880000000000002},{"$f":"+CLFert3","v":5.1046874999999998},null,{"$f":"SUM(F98:H98)+D98","v":8.2926874999999995}]
["Vicon Spreader",null,{"$f":"+C98","v":0.1},null,6,{"$f":"IF(E99>0,VLOOKUP(E99,EquipCost,15)*C99,0)","v":0.30352380952380953},null,null,{"$f":"SUM(F99:H99)+D99","v":0.30352380952380953}]
["Lime",null,null,null,null,null,0,null,{"$f":"SUM(F100:H100)+D100","v":0}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime3","v":0.75},{"$f":"+B102","v":0.75},{"$f":"B102*LaborNoSkill","v":15},3,{"$f":"IF(E102>0,VLOOKUP(E102,EquipCost,15)*C102,0)","v":8.91},null,null,{"$f":"SUM(F102:H102)+D102","v":23.91}]
["Mower",null,{"$f":"+C102","v":0.75},null,7,{"$f":"IF(E103>0,VLOOKUP(E103,EquipCost,15)*C103,0)","v":3.3996428571428572},null,null,{"$f":"SUM(F103:H103)+D103","v":3.3996428571428572}]
["Mouse control",null,"Sevin 80S"]
["40 hp tractor",{"$f":"+CLBaitTime3","v":0.11764705882352941},{"$f":"+B105","v":0.11764705882352941},{"$f":"B105*LaborNoSkill","v":2.3529411764705883},3,{"$f":"IF(E105>0,VLOOKUP(E105,EquipCost,15)*C105,0)","v":1.3976470588235295},null,null,{"$f":"SUM(F105:H105)+D105","v":3.750588235294118}]
["Vicon Spreader",null,{"$f":"+C105","v":0.11764705882352941},null,6,{"$f":"IF(E106>0,VLOOKUP(E106,EquipCost,15)*C106,0)","v":0.35708683473389358},{"$f":"+CLBait3","v":17.5},null,17.857086834733895]
["Wildlife Control",2,1,{"$f":"B107*LaborNoSkill","v":40},1,{"$f":"IF(E107>0,VLOOKUP(E107,EquipCost,15)*C107,0)","v":16.924799999999998},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,65.999799999999993]
["Scouting",null,null,null,null,null,null,null,0]
["Bees",null,null,null,null,null,null,null,0]
["Trickle Irrigation",0,0,{"$f":"B110*LaborNoSkill","v":0},17,{"$f":"IF(E110>0,VLOOKUP(E110,EquipCost,15)*C110,0)","v":0},null,null,0]
["Real Estate Tax",null,null,{"$f":"B111*LaborNoSkill","v":0},null,{"$f":"IF(E111>0,VLOOKUP(E111,EquipCost,15)*C111,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B112*LaborNoSkill","v":0},null,{"$f":"IF(E112>0,VLOOKUP(E112,EquipCost,15)*C112,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B91:B113)","v":4.48764705882353},{"$f":"SUM(C91:C113)","v":5.9752941176470582},{"$f":"SUM(D91:D113)","v":95.832941176470598},null,{"$f":"SUM(F91:F113)","v":71.565500560224081},{"$f":"SUM(G91:G113)","v":520.6796875},{"$f":"SUM(H91:H113)","v":80},{"$f":"SUM(I86:I113)","v":1157.8238542366946}]
["Year 4, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain4","v":15},2,{"$f":"B118*LaborNoSkill","v":300},1,{"$f":"IF(E118>0,VLOOKUP(E118,EquipCost,15)*C118,0)","v":33.849599999999995},{"$f":"+CLTrainMat4","v":10},null,{"$f":"SUM(F118:H118)+D118","v":343.84960000000001}]
["Pruning",{"$f":"+CLPrune4","v":0.30250000000000005},{"$f":"+B119","v":0.30250000000000005},{"$f":"B119*LaborNoSkill","v":6.0500000000000007},18,{"$f":"IF(E119>0,VLOOKUP(E119,EquipCost,15)*C119,0)","v":1.4187250000000002},null,null,{"$f":"SUM(F119:H119)+D119","v":7.4687250000000009}]
["Brush Removal",0,{"$f":"+B120","v":0},{"$f":"B120*LaborSkill","v":0},3,{"$f":"IF(E120>0,VLOOKUP(E120,EquipCost,15)*C120,0)","v":0},null,null,{"$f":"SUM(F120:H120)+D120","v":0}]
["Tree replacement",0.5,{"$f":"B121","v":0.5},{"$f":"B121*LaborNoSkill","v":10},1,{"$f":"IF(E121>0,VLOOKUP(E121,EquipCost,15)*C121,0)","v":8.4623999999999988},{"$f":"+CLTree*TreeCost*0.01","v":19.965},null,{"$f":"SUM(F121:H121)+D121","v":38.427399999999999}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B123","v":0.8},{"$f":"B123*LaborSkill","v":19.200000000000003},3,{"$f":"IF(E123>0,VLOOKUP(E123,EquipCost,15)*C123,0)","v":9.5040000000000013},null,null,{"$f":"SUM(F123:H123)+D123","v":28.704000000000004}]
["Weed sprayer",null,{"$f":"+C123","v":0.8},null,5,{"$f":"IF(E124>0,VLOOKUP(E124,EquipCost,15)*C124,0)","v":4.0640000000000001},{"$f":"+CLHerb4","v":9},null,{"$f":"SUM(F124:H124)+D124","v":13.064}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTime4","v":1.08},{"$f":"+B126","v":1.08},{"$f":"B126*LaborSkill","v":25.92},2,{"$f":"IF(E126>0,VLOOKUP(E126,EquipCost,15)*C126,0)","v":26.449200000000001},{"$f":"+CLSprayMat4","v":720},null,{"$f":"SUM(F126:H126)+D126","v":772.36919999999998}]
["Airblast spr.",null,{"$f":"+C126","v":1.08},null,4,{"$f":"IF(E127>0,VLOOKUP(E127,EquipCost,15)*C127,0)","v":11.826000000000001},null,null,{"$f":"SUM(F127:H127)+D127","v":11.826000000000001}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime4","v":0.75},{"$f":"+B129","v":0.75},{"$f":"B129*LaborNoSkill","v":15},3,{"$f":"IF(E129>0,VLOOKUP(E129,EquipCost,15)*C129,0)","v":8.91},null,null,{"$f":"SUM(F129:H129)+D129","v":23.91}]
["Mower",null,{"$f":"+C129","v":0.75},null,7,{"$f":"IF(E130>0,VLOOKUP(E130,EquipCost,15)*C130,0)","v":3.3996428571428572},null,null,{"$f":"SUM(F130:H130)+D130","v":3.3996428571428572}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTIme4","v":0.11764705882352941},{"$f":"+B132","v":0.11764705882352941},{"$f":"B132*LaborNoSkill","v":2.3529411764705883},3,{"$f":"IF(E132>0,VLOOKUP(E132,EquipCost,15)*C132,0)","v":1.3976470588235295},null,null,{"$f":"SUM(F132:H132)+D132","v":3.750588235294118}]
["Vicon Spreader",null,{"$f":"+C132","v":0.11764705882352941},null,6,{"$f":"IF(E133>0,VLOOKUP(E133,EquipCost,15)*C133,0)","v":0.35708683473389358},{"$f":"+CLBait4","v":17.5},null,{"$f":"SUM(F133:H133)+D133","v":17.857086834733895}]
["Wildlife Control",2,1,{"$f":"B134*LaborNoSkill","v":40},1,{"$f":"IF(E134>0,VLOOKUP(E134,EquipCost,15)*C134,0)","v":16.924799999999998},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F134:H134)+D134","v":65.999799999999993}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime4","v":0.1},{"$f":"+B136","v":0.1},{"$f":"B136*LaborNoSkill","v":2},3,{"$f":"IF(E136>0,VLOOKUP(E136,EquipCost,15)*C136,0)","v":1.1880000000000002},{"$f":"+CLFert4","v":6.8062499999999995},null,{"$f":"SUM(F136:H136)+D136","v":9.9942499999999992}]
["Vicon Spreader",null,{"$f":"+C136","v":0.1},null,6,{"$f":"IF(E137>0,VLOOKUP(E137,EquipCost,15)*C137,0)","v":0.30352380952380953},null,null,{"$f":"SUM(F137:H137)+D137","v":0.30352380952380953}]
["Lime (1 tons)",null,null,null,null,null,{"$f":"+Lime","v":35},null,{"$f":"SUM(F138:H138)+D138","v":35}]
["Scouting",null,null,null,null,null,null,null,{"$f":"SUM(F139:H139)+D139","v":0}]
["Bees",null,null,null,null,null,null,null,{"$f":"SUM(F140:H140)+D140","v":0}]
["Trickle Irrigation",0,0,{"$f":"B141*LaborNoSkill","v":0},17,{"$f":"IF(E141>0,VLOOKUP(E141,EquipCost,15)*C141,0)","v":0},null,null,0]
["Real Estate Tax",null,null,{"$f":"B142*LaborNoSkill","v":0},null,{"$f":"IF(E142>0,VLOOKUP(E142,EquipCost,15)*C142,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B143*LaborNoSkill","v":0},null,{"$f":"IF(E143>0,VLOOKUP(E143,EquipCost,15)*C143,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B117:B144)","v":20.650147058823528},{"$f":"SUM(C117:C144)","v":9.4977941176470573},{"$f":"SUM(D117:D144)","v":420.52294117647062},null,{"$f":"SUM(F117:F144)","v":128.05462556022408},{"$f":"SUM(G117:G144)","v":827.34625000000005},{"$f":"SUM(H117:H144)","v":80},{"$f":"SUM(I117:I144)","v":1455.9238167366948}]
["Year 5, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain5","v":10},2,{"$f":"B149*LaborNoSkill","v":200},1,{"$f":"IF(E149>0,VLOOKUP(E149,EquipCost,15)*C149,0)","v":33.849599999999995},{"$f":"+CLTrainMat5","v":10},null,{"$f":"SUM(F149:H149)+D149","v":243.84960000000001}]
["Pruning",{"$f":"+CLPrune5","v":6.05},{"$f":"+B150","v":6.05},{"$f":"B150*LaborNoSkill","v":121},18,{"$f":"IF(E150>0,VLOOKUP(E150,EquipCost,15)*C150,0)","v":28.374500000000001},null,null,{"$f":"SUM(F150:H150)+D150","v":149.37450000000001}]
["Brush Removal",0.5,{"$f":"+B151","v":0.5},{"$f":"B151*LaborSkill","v":12},3,{"$f":"IF(E151>0,VLOOKUP(E151,EquipCost,15)*C151,0)","v":5.94},null,null,{"$f":"SUM(F151:H151)+D151","v":17.940000000000001}]
["Tree replacement",0.5,{"$f":"B152","v":0.5},{"$f":"B152*LaborNoSkill","v":10},1,{"$f":"IF(E152>0,VLOOKUP(E152,EquipCost,15)*C152,0)","v":8.4623999999999988},{"$f":"+CLTree*TreeCost*0.01","v":19.965},null,{"$f":"SUM(F152:H152)+D152","v":38.427399999999999}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B154","v":0.8},{"$f":"B154*LaborSkill","v":19.200000000000003},3,{"$f":"IF(E154>0,VLOOKUP(E154,EquipCost,15)*C154,0)","v":9.5040000000000013},null,null,{"$f":"SUM(F154:H154)+D154","v":28.704000000000004}]
["Weed sprayer",null,{"$f":"+C154","v":0.8},null,5,{"$f":"IF(E155>0,VLOOKUP(E155,EquipCost,15)*C155,0)","v":4.0640000000000001},{"$f":"+CLHerb5","v":13.5},null,{"$f":"SUM(F155:H155)+D155","v":17.564}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTIme5","v":1.8},{"$f":"+B157","v":1.8},{"$f":"B157*LaborSkill","v":43.2},2,{"$f":"IF(E157>0,VLOOKUP(E157,EquipCost,15)*C157,0)","v":44.082000000000001},{"$f":"+CLSprayMat5","v":1200},null,{"$f":"SUM(F157:H157)+D157","v":1287.2820000000002}]
["Airblast spr.",null,{"$f":"+C157","v":1.8},null,4,{"$f":"IF(E158>0,VLOOKUP(E158,EquipCost,15)*C158,0)","v":19.71},null,null,{"$f":"SUM(F158:H158)+D158","v":19.71}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime5","v":0.75},{"$f":"+B160","v":0.75},{"$f":"B160*LaborNoSkill","v":15},3,{"$f":"IF(E160>0,VLOOKUP(E160,EquipCost,15)*C160,0)","v":8.91},null,null,{"$f":"SUM(F160:H160)+D160","v":23.91}]
["Mower",null,{"$f":"+C160","v":0.75},null,7,{"$f":"IF(E161>0,VLOOKUP(E161,EquipCost,15)*C161,0)","v":3.3996428571428572},null,null,{"$f":"SUM(F161:H161)+D161","v":3.3996428571428572}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTime5","v":0.11764705882352941},{"$f":"+B163","v":0.11764705882352941},{"$f":"B163*LaborNoSkill","v":2.3529411764705883},3,{"$f":"IF(E163>0,VLOOKUP(E163,EquipCost,15)*C163,0)","v":1.3976470588235295},null,null,{"$f":"SUM(F163:H163)+D163","v":3.750588235294118}]
["Vicon Spreader",null,{"$f":"+C163","v":0.11764705882352941},null,6,{"$f":"IF(E164>0,VLOOKUP(E164,EquipCost,15)*C164,0)","v":0.35708683473389358},{"$f":"+CLBait5","v":17.5},null,{"$f":"SUM(F164:H164)+D164","v":17.857086834733895}]
["Wildlife Control",2,1,{"$f":"B165*LaborNoSkill","v":40},1,{"$f":"IF(E165>0,VLOOKUP(E165,EquipCost,15)*C165,0)","v":16.924799999999998},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F165:H165)+D165","v":65.999799999999993}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime5","v":0.1},{"$f":"+B167","v":0.1},{"$f":"B167*LaborNoSkill","v":2},3,{"$f":"IF(E167>0,VLOOKUP(E167,EquipCost,15)*C167,0)","v":1.1880000000000002},{"$f":"+CLFert5","v":10.606406249999999},null,{"$f":"SUM(F167:H167)+D167","v":13.79440625}]
["Vicon Spreader",null,{"$f":"+C167","v":0.1},null,6,{"$f":"IF(E168>0,VLOOKUP(E168,EquipCost,15)*C168,0)","v":0.30352380952380953},null,null,{"$f":"SUM(F168:H168)+D168","v":0.30352380952380953}]
["Lime (1 tons)",null,null,null,null,null,{"$f":"+Lime","v":35},null,{"$f":"SUM(F169:H169)+D169","v":35}]
["Scouting",null,null,null,null,null,null,null,{"$f":"SUM(F170:H170)+D170","v":0}]
["Bees",null,null,null,null,null,null,null,{"$f":"SUM(F171:H171)+D171","v":0}]
["Trickle Irrigation",0,0,{"$f":"B172*LaborNoSkill","v":0},17,{"$f":"IF(E172>0,VLOOKUP(E172,EquipCost,15)*C172,0)","v":0},null,null,0]
["Real Estate Tax",null,null,{"$f":"B173*LaborNoSkill","v":0},null,{"$f":"IF(E173>0,VLOOKUP(E173,EquipCost,15)*C173,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B174*LaborNoSkill","v":0},null,{"$f":"IF(E174>0,VLOOKUP(E174,EquipCost,15)*C174,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B148:B175)","v":22.617647058823533},{"$f":"SUM(C148:C175)","v":17.185294117647064},{"$f":"SUM(D148:D175)","v":464.75294117647059},null,{"$f":"SUM(F148:F175)","v":186.46720056022409},{"$f":"SUM(G148:G175)","v":1315.6464062499999},{"$f":"SUM(H148:H175)","v":80},{"$f":"SUM(I148:I175)","v":2046.8665479866952}]
["Year 6, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain6","v":5},2,{"$f":"B180*LaborNoSkill","v":100},1,{"$f":"IF(E180>0,VLOOKUP(E180,EquipCost,15)*C180,0)","v":33.849599999999995},{"$f":"+CLTrainMat6","v":5},null,{"$f":"SUM(F180:H180)+D180","v":138.84960000000001}]
["Pruning",{"$f":"+CLPrune6","v":12.1},{"$f":"+B181","v":12.1},{"$f":"B181*LaborNoSkill","v":242},18,{"$f":"IF(E181>0,VLOOKUP(E181,EquipCost,15)*C181,0)","v":56.749000000000002},null,null,{"$f":"SUM(F181:H181)+D181","v":298.74900000000002}]
["Brush Removal",1,{"$f":"+B182","v":1},{"$f":"B182*LaborSkill","v":24},3,{"$f":"IF(E182>0,VLOOKUP(E182,EquipCost,15)*C182,0)","v":11.88},null,null,{"$f":"SUM(F182:H182)+D182","v":35.880000000000003}]
["Tree replacement",0.5,{"$f":"B183","v":0.5},{"$f":"B183*LaborNoSkill","v":10},1,{"$f":"IF(E183>0,VLOOKUP(E183,EquipCost,15)*C183,0)","v":8.4623999999999988},{"$f":"+CLTree*TreeCost*0.01","v":19.965},null,{"$f":"SUM(F183:H183)+D183","v":38.427399999999999}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B185","v":0.8},{"$f":"B185*LaborSkill","v":19.200000000000003},3,{"$f":"IF(E185>0,VLOOKUP(E185,EquipCost,15)*C185,0)","v":9.5040000000000013},null,null,{"$f":"SUM(F185:H185)+D185","v":28.704000000000004}]
["Weed sprayer",null,{"$f":"+C185","v":0.8},null,5,{"$f":"IF(E186>0,VLOOKUP(E186,EquipCost,15)*C186,0)","v":4.0640000000000001},{"$f":"+CLHerb6","v":18},null,{"$f":"SUM(F186:H186)+D186","v":22.064}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTIme6","v":1.8},{"$f":"+B188","v":1.8},{"$f":"B188*LaborSkill","v":43.2},2,{"$f":"IF(E188>0,VLOOKUP(E188,EquipCost,15)*C188,0)","v":44.082000000000001},{"$f":"+CLSprayMat6","v":1200},null,{"$f":"SUM(F188:H188)+D188","v":1287.2820000000002}]
["Airblast spr.",null,{"$f":"+C188","v":1.8},null,4,{"$f":"IF(E189>0,VLOOKUP(E189,EquipCost,15)*C189,0)","v":19.71},null,null,{"$f":"SUM(F189:H189)+D189","v":19.71}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime6","v":0.75},{"$f":"+B191","v":0.75},{"$f":"B191*LaborNoSkill","v":15},3,{"$f":"IF(E191>0,VLOOKUP(E191,EquipCost,15)*C191,0)","v":8.91},null,null,{"$f":"SUM(F191:H191)+D191","v":23.91}]
["Mower",null,{"$f":"+C191","v":0.75},null,7,{"$f":"IF(E192>0,VLOOKUP(E192,EquipCost,15)*C192,0)","v":3.3996428571428572},null,null,{"$f":"SUM(F192:H192)+D192","v":3.3996428571428572}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTime6","v":0.11764705882352941},{"$f":"+B194","v":0.11764705882352941},{"$f":"B194*LaborNoSkill","v":2.3529411764705883},3,{"$f":"IF(E194>0,VLOOKUP(E194,EquipCost,15)*C194,0)","v":1.3976470588235295},null,null,{"$f":"SUM(F194:H194)+D194","v":3.750588235294118}]
["Vicon Spreader",null,{"$f":"+C194","v":0.11764705882352941},null,6,{"$f":"IF(E195>0,VLOOKUP(E195,EquipCost,15)*C195,0)","v":0.35708683473389358},{"$f":"+CLBait6","v":17.5},null,{"$f":"SUM(F195:H195)+D195","v":17.857086834733895}]
["Wildlife Control",2,1,{"$f":"B196*LaborNoSkill","v":40},1,{"$f":"IF(E196>0,VLOOKUP(E196,EquipCost,15)*C196,0)","v":16.924799999999998},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F196:H196)+D196","v":65.999799999999993}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime6","v":0.1},{"$f":"+B198","v":0.1},{"$f":"B198*LaborNoSkill","v":2},3,{"$f":"IF(E198>0,VLOOKUP(E198,EquipCost,15)*C198,0)","v":1.1880000000000002},{"$f":"+CLFert6","v":12.705},null,{"$f":"SUM(F198:H198)+D198","v":15.893000000000001}]
["Vicon Spreader",null,{"$f":"+C198","v":0.1},null,6,{"$f":"IF(E199>0,VLOOKUP(E199,EquipCost,15)*C199,0)","v":0.30352380952380953},null,null,0.30352380952380953]
["Lime",null,null,null,null,null,{"$f":"+Lime","v":35},null,35]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,35,35]
["Trickle Irrigation",0,0,{"$f":"B203*LaborNoSkill","v":0},17,{"$f":"IF(E203>0,VLOOKUP(E203,EquipCost,15)*C203,0)","v":0},null,null,0]
["Real Estate Tax",null,null,{"$f":"B204*LaborNoSkill","v":0},null,{"$f":"IF(E204>0,VLOOKUP(E204,EquipCost,15)*C204,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B205*LaborNoSkill","v":0},null,{"$f":"IF(E205>0,VLOOKUP(E205,EquipCost,15)*C205,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B179:B206)","v":24.167647058823533},{"$f":"SUM(C179:C206)","v":23.735294117647062},{"$f":"SUM(D179:D206)","v":497.75294117647059},null,{"$f":"SUM(F179:F206)","v":220.7817005602241},{"$f":"SUM(G179:G206)","v":1317.2449999999999},{"$f":"SUM(H179:H206)","v":130},{"$f":"SUM(I179:I206)","v":2165.7796417366953}]
["Year 7, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain7","v":5},2,{"$f":"B211*LaborNoSkill","v":100},1,{"$f":"IF(E211>0,VLOOKUP(E211,EquipCost,15)*C211,0)","v":33.849599999999995},{"$f":"+CLTrainMat7","v":0},null,{"$f":"SUM(F211:H211)+D211","v":133.84960000000001}]
["Pruning",{"$f":"+CLPrune7","v":24.2},{"$f":"+B212","v":24.2},{"$f":"B212*LaborNoSkill","v":484},18,{"$f":"IF(E212>0,VLOOKUP(E212,EquipCost,15)*C212,0)","v":113.498},null,null,{"$f":"SUM(F212:H212)+D212","v":597.49800000000005}]
["Brush Removal",2,{"$f":"+B213","v":2},{"$f":"B213*LaborSkill","v":48},3,{"$f":"IF(E213>0,VLOOKUP(E213,EquipCost,15)*C213,0)","v":23.76},null,null,{"$f":"SUM(F213:H213)+D213","v":71.760000000000005}]
["Tree replacement",0.5,{"$f":"B214","v":0.5},{"$f":"B214*LaborNoSkill","v":10},1,{"$f":"IF(E214>0,VLOOKUP(E214,EquipCost,15)*C214,0)","v":8.4623999999999988},{"$f":"+CLTree*TreeCost*0.01","v":19.965},null,{"$f":"SUM(F214:H214)+D214","v":38.427399999999999}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B216","v":0.8},{"$f":"B216*LaborSkill","v":19.200000000000003},3,{"$f":"IF(E216>0,VLOOKUP(E216,EquipCost,15)*C216,0)","v":9.5040000000000013},null,null,{"$f":"SUM(F216:H216)+D216","v":28.704000000000004}]
["Weed sprayer",null,{"$f":"+C216","v":0.8},null,5,{"$f":"IF(E217>0,VLOOKUP(E217,EquipCost,15)*C217,0)","v":4.0640000000000001},{"$f":"+CLHerb7","v":18},null,{"$f":"SUM(F217:H217)+D217","v":22.064}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTime7","v":1.8},{"$f":"+B219","v":1.8},{"$f":"B219*LaborSkill","v":43.2},2,{"$f":"IF(E219>0,VLOOKUP(E219,EquipCost,15)*C219,0)","v":44.082000000000001},{"$f":"+CLSprayMat7","v":1200},null,{"$f":"SUM(F219:H219)+D219","v":1287.2820000000002}]
["Airblast spr.",null,{"$f":"+C219","v":1.8},null,4,{"$f":"IF(E220>0,VLOOKUP(E220,EquipCost,15)*C220,0)","v":19.71},null,null,{"$f":"SUM(F220:H220)+D220","v":19.71}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime6","v":0.75},{"$f":"+B222","v":0.75},{"$f":"B222*LaborNoSkill","v":15},3,{"$f":"IF(E222>0,VLOOKUP(E222,EquipCost,15)*C222,0)","v":8.91},null,null,{"$f":"SUM(F222:H222)+D222","v":23.91}]
["Mower",null,{"$f":"+C222","v":0.75},null,7,{"$f":"IF(E223>0,VLOOKUP(E223,EquipCost,15)*C223,0)","v":3.3996428571428572},null,null,{"$f":"SUM(F223:H223)+D223","v":3.3996428571428572}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTime7","v":0.11764705882352941},{"$f":"+B225","v":0.11764705882352941},{"$f":"B225*LaborNoSkill","v":2.3529411764705883},3,{"$f":"IF(E225>0,VLOOKUP(E225,EquipCost,15)*C225,0)","v":1.3976470588235295},null,null,{"$f":"SUM(F225:H225)+D225","v":3.750588235294118}]
["Vicon Spreader",null,{"$f":"+C225","v":0.11764705882352941},null,6,{"$f":"IF(E226>0,VLOOKUP(E226,EquipCost,15)*C226,0)","v":0.35708683473389358},{"$f":"+CLBait7","v":17.5},null,{"$f":"SUM(F226:H226)+D226","v":17.857086834733895}]
["Wildlife Control",2,1,{"$f":"B227*LaborNoSkill","v":40},1,{"$f":"IF(E227>0,VLOOKUP(E227,EquipCost,15)*C227,0)","v":16.924799999999998},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F227:H227)+D227","v":65.999799999999993}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime7","v":0.1},{"$f":"+B229","v":0.1},{"$f":"B229*LaborNoSkill","v":2},3,{"$f":"IF(E229>0,VLOOKUP(E229,EquipCost,15)*C229,0)","v":1.1880000000000002},{"$f":"+CLFert7","v":16.505156249999999},null,{"$f":"SUM(F229:H229)+D229","v":19.693156249999998}]
["Vicon Spreader",null,{"$f":"+C229","v":0.1},null,6,{"$f":"IF(E230>0,VLOOKUP(E230,EquipCost,15)*C230,0)","v":0.30352380952380953},null,null,0.30352380952380953]
["Lime",null,null,null,null,null,{"$f":"+Lime","v":35},null,35]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,35,35]
["Trickle Irrigation",0,0,{"$f":"B234*LaborNoSkill","v":0},17,{"$f":"IF(E234>0,VLOOKUP(E234,EquipCost,15)*C234,0)","v":0},null,null,0]
["Real Estate Tax",null,null,{"$f":"B235*LaborNoSkill","v":0},null,{"$f":"IF(E235>0,VLOOKUP(E235,EquipCost,15)*C235,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B236*LaborNoSkill","v":0},null,{"$f":"IF(E236>0,VLOOKUP(E236,EquipCost,15)*C236,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B210:B237)","v":37.267647058823528},{"$f":"SUM(C210:C237)","v":36.835294117647059},{"$f":"SUM(D210:D237)","v":763.7529411764707},null,{"$f":"SUM(F210:F237)","v":289.41070056022403},{"$f":"SUM(G210:G237)","v":1316.04515625},{"$f":"SUM(H210:H237)","v":130},{"$f":"SUM(I210:I237)","v":2499.2087979866947}]
["Year 8, Full Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain8","v":0},2,{"$f":"B242*LaborNoSkill","v":0},1,{"$f":"IF(E242>0,VLOOKUP(E242,EquipCost,15)*C242,0)","v":33.849599999999995},{"$f":"+CLTrainMat8","v":0},null,{"$f":"SUM(F242:H242)+D242","v":33.849599999999995}]
["Pruning",{"$f":"+CLPrune8","v":30.25},{"$f":"+B243","v":30.25},{"$f":"B243*LaborNoSkill","v":605},18,{"$f":"IF(E243>0,VLOOKUP(E243,EquipCost,15)*C243,0)","v":141.8725},null,null,{"$f":"SUM(F243:H243)+D243","v":746.87249999999995}]
["Brush Removal",{"$f":"0.75*2","v":1.5},{"$f":"+B244","v":1.5},{"$f":"B244*LaborSkill","v":36},3,{"$f":"IF(E244>0,VLOOKUP(E244,EquipCost,15)*C244,0)","v":17.82},null,null,{"$f":"SUM(F244:H244)+D244","v":53.82}]
["Tree replacement",0.5,{"$f":"B245","v":0.5},{"$f":"B245*LaborNoSkill","v":10},1,{"$f":"IF(E245>0,VLOOKUP(E245,EquipCost,15)*C245,0)","v":8.4623999999999988},{"$f":"+CLTree*TreeCost*0.01","v":19.965},null,{"$f":"SUM(F245:H245)+D245","v":38.427399999999999}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B247","v":0.8},{"$f":"B247*LaborSkill","v":19.200000000000003},3,{"$f":"IF(E247>0,VLOOKUP(E247,EquipCost,15)*C247,0)","v":9.5040000000000013},null,null,{"$f":"SUM(F247:H247)+D247","v":28.704000000000004}]
["Weed sprayer",null,{"$f":"+C247","v":0.8},{"$f":"B248*LaborNoSkill","v":0},5,{"$f":"IF(E248>0,VLOOKUP(E248,EquipCost,15)*C248,0)","v":4.0640000000000001},{"$f":"+CLHerb8","v":18},null,{"$f":"SUM(F248:H248)+D248","v":22.064}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTIme8","v":1.8},{"$f":"+B250","v":1.8},{"$f":"B250*LaborSkill","v":43.2},2,{"$f":"IF(E250>0,VLOOKUP(E250,EquipCost,15)*C250,0)","v":44.082000000000001},{"$f":"+TotSpCost","v":1200},null,{"$f":"SUM(F250:H250)+D250","v":1287.2820000000002}]
["Airblast spr.",null,{"$f":"+C250","v":1.8},null,4,{"$f":"IF(E251>0,VLOOKUP(E251,EquipCost,15)*C251,0)","v":19.71},null,null,{"$f":"SUM(F251:H251)+D251","v":19.71}]
["Hand Pheromone",1,null,{"$f":"B252*LaborNoSkill","v":20},null,null,null,null,{"$f":"SUM(F252:H252)+D252","v":20}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime8","v":0.75},{"$f":"+B254","v":0.75},{"$f":"B254*LaborNoSkill","v":15},3,{"$f":"IF(E254>0,VLOOKUP(E254,EquipCost,15)*C254,0)","v":8.91},null,null,{"$f":"SUM(F254:H254)+D254","v":23.91}]
["Mower",null,{"$f":"+C254","v":0.75},{"$f":"B255*LaborNoSkill","v":0},7,{"$f":"IF(E255>0,VLOOKUP(E255,EquipCost,15)*C255,0)","v":3.3996428571428572},null,null,{"$f":"SUM(F255:H255)+D255","v":3.3996428571428572}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTIme8","v":0.11764705882352941},{"$f":"+B257","v":0.11764705882352941},{"$f":"B257*LaborNoSkill","v":2.3529411764705883},3,{"$f":"IF(E257>0,VLOOKUP(E257,EquipCost,15)*C257,0)","v":1.3976470588235295},null,null,{"$f":"SUM(F257:H257)+D257","v":3.750588235294118}]
["Vicon Spreader",null,{"$f":"+C257","v":0.11764705882352941},{"$f":"B258*LaborNoSkill","v":0},6,{"$f":"IF(E258>0,VLOOKUP(E258,EquipCost,15)*C258,0)","v":0.35708683473389358},{"$f":"+CLBait8","v":17.5},null,{"$f":"SUM(F258:H258)+D258","v":17.857086834733895}]
["Wildlife Control",2,1,{"$f":"B259*LaborNoSkill","v":40},1,{"$f":"IF(E259>0,VLOOKUP(E259,EquipCost,15)*C259,0)","v":16.924799999999998},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F259:H259)+D259","v":65.999799999999993}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime8","v":0.1},{"$f":"+B261","v":0.1},{"$f":"B261*LaborNoSkill","v":2},3,{"$f":"IF(E261>0,VLOOKUP(E261,EquipCost,15)*C261,0)","v":1.1880000000000002},{"$f":"+CLFert8","v":18.603749999999998},null,{"$f":"SUM(F261:H261)+D261","v":21.791749999999997}]
["Vicon Spreader",null,{"$f":"+C261","v":0.1},{"$f":"B262*LaborNoSkill","v":0},6,{"$f":"IF(E262>0,VLOOKUP(E262,EquipCost,15)*C262,0)","v":0.30352380952380953},null,null,{"$f":"SUM(F262:H262)+D262","v":0.30352380952380953}]
["Lime",null,null,null,null,null,{"$f":"+Lime","v":35},null,{"$f":"SUM(F263:H263)+D263","v":35}]
["Scouting",null,null,null,null,null,null,15,{"$f":"SUM(F264:H264)+D264","v":15}]
["Bees",null,null,null,null,null,null,25,{"$f":"SUM(F265:H265)+D265","v":25}]
["Trickle Irrigation",0,0,{"$f":"B266*LaborNoSkill","v":0},17,{"$f":"IF(E266>0,VLOOKUP(E266,EquipCost,15)*C266,0)","v":0},null,null,0]
["Real Estate Tax",null,null,{"$f":"B267*LaborNoSkill","v":0},null,{"$f":"IF(E267>0,VLOOKUP(E267,EquipCost,15)*C267,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B268*LaborNoSkill","v":0},null,{"$f":"IF(E268>0,VLOOKUP(E268,EquipCost,15)*C268,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B241:B269)","v":38.817647058823525},{"$f":"SUM(C241:C269)","v":42.385294117647049},{"$f":"SUM(D241:D269)","v":792.7529411764707},null,{"$f":"SUM(F241:F269)","v":311.84520056022404},{"$f":"SUM(G241:G269)","v":1318.14375},{"$f":"SUM(H241:H269)","v":120},{"$f":"SUM(I241:I269)","v":2542.7418917366949}]
["Central Leader"]
[null,null,null,null,null,null,null,null,"Total Costs"]
["Year 0,  Site Preparation Cost.",null,null,null,null,null,null,null,{"$f":"+year0","v":2013}]
[{"$f":"+A7","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+CLYear1","v":3065.7490771732023}]
[{"$f":"+A54","v":"Year 2, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+CLYear2","v":595.41463217206876}]
[{"$f":"+A84","v":"Year 3, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+CLYear3","v":1157.8238542366946}]
[{"$f":"+A115","v":"Year 4, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+CLYear4","v":1455.9238167366948}]
[{"$f":"+A146","v":"Year 5, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+CLYear5","v":2046.8665479866952}]
[{"$f":"+A177","v":"Year 6, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+CLYear6","v":2165.7796417366953}]
[{"$f":"+A208","v":"Year 7, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+CLYear7","v":2499.2087979866947}]
[{"$f":"+A239","v":"Year 8, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+CLYear8","v":2542.7418917366949}]

{"sheet":"Vertical Axe","index":10,"n_rows":218,"n_cols":9,"rows_kept":218,"cut":false,"hidden":false,"merged":[[209,0,209,8],[0,0,0,8],[7,0,7,8],[55,0,55,8],[85,0,85,8],[115,0,115,8],[146,0,146,8],[177,0,177,8]]}
["Vertical Axe"]
[]
["The vertical axe orchard remains non-bearing for years 1 through 3.  The 1st crop is produced in the 4th year and the orchard"]
["become full bearing in the 6th year.  A reduced spray program is followed during the 2nd through 4th year.  A full bearing spray"]
["program is followed starting in year 5."]
[]
[]
["Year 1, Planting Year."]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Ground Preparation"]
["80hp tractor",0.5,{"$f":"B12","v":0.5},{"$f":"B12*LaborSkill","v":12},2,{"$f":"IF(E12>0,VLOOKUP(E12,EquipCost,15)*C12,0)","v":12.244999999999999},null,null,{"$f":"SUM(F12:H12)+D12","v":24.244999999999997}]
["Plow",null,{"$f":"B12","v":0.5},null,8,{"$f":"IF(E13>0,VLOOKUP(E13,EquipCost,15)*C13,0)","v":2.0955555555555554},null,null,{"$f":"SUM(F13:H13)+D13","v":2.0955555555555554}]
["80hp tractor",0.3,{"$f":"B14","v":0.3},{"$f":"B14*LaborSkill","v":7.1999999999999993},2,{"$f":"IF(E14>0,VLOOKUP(E14,EquipCost,15)*C14,0)","v":7.3469999999999995},null,null,{"$f":"SUM(F14:H14)+D14","v":14.546999999999999}]
["Disc",null,{"$f":"B14","v":0.3},null,9,{"$f":"IF(E15>0,VLOOKUP(E15,EquipCost,15)*C15,0)","v":1.5639999999999998},null,null,{"$f":"SUM(F15:H15)+D15","v":1.5639999999999998}]
["Pick stone & roots",3,{"$f":"B16","v":3},{"$f":"B16*LaborNoSkill","v":60},15,{"$f":"IF(E16>0,VLOOKUP(E16,EquipCost,15)*C16,0)","v":29.8125},null,null,{"$f":"SUM(F16:H16)+D16","v":89.8125}]
["Planting Trees"]
["Layout",0.5,{"$f":"B18","v":0.5},{"$f":"B18*LaborSkill","v":12},1,{"$f":"IF(E18>0,VLOOKUP(E18,EquipCost,15)*C18,0)","v":8.4623999999999988},null,null,{"$f":"SUM(F18:H18)+D18","v":20.462399999999999}]
["Marking",0.5,0.5,{"$f":"B19*LaborSkill","v":12},1,{"$f":"IF(E19>0,VLOOKUP(E19,EquipCost,15)*C19,0)","v":8.4623999999999988},null,null,{"$f":"SUM(F19:H19)+D19","v":20.462399999999999}]
["Purchase trees",null,null,null,null,null,{"$f":"VATree*VATreeCost","v":6845.1428571428578},null,{"$f":"SUM(F20:H20)+D20","v":6845.1428571428578}]
["Custom Plant @ .30 /tree",null,null,null,null,null,null,{"$f":"VATree*CustomPlant","v":217.8},{"$f":"SUM(F21:H21)+D21","v":217.8}]
["System"]
["Trellis ",40,null,{"$f":"B23*LaborNoSkill","v":800},null,{"$f":"IF(E23>0,VLOOKUP(E23,EquipCost,15)*C23,0)","v":0},{"$f":"+VATrellis","v":2657.0444326530619},null,{"$f":"SUM(F23:H23)+D23","v":3457.0444326530619}]
["Trickle irrigation",8,20,{"$f":"B24*LaborNoSkill","v":160},17,{"$f":"IF(E24>0,VLOOKUP(E24,EquipCost,15)*C24,0)","v":44},{"$f":"+VAIrr","v":2333.6874057142859},null,{"$f":"SUM(F24:H24)+D24","v":2537.6874057142859}]
["Training",{"$f":"+VATrain1","v":30},2,{"$f":"B25*LaborNoSkill","v":600},1,{"$f":"IF(E25>0,VLOOKUP(E25,EquipCost,15)*C25,0)","v":33.849599999999995},{"$f":"+VATrainMat1","v":20},null,{"$f":"SUM(F25:H25)+D25","v":653.84960000000001}]
["Pruning",{"$f":"+VAPrune1","v":1.0371428571428571},{"$f":"+B26","v":1.0371428571428571},{"$f":"B26*LaborNoSkill","v":20.742857142857144},18,{"$f":"IF(E26>0,VLOOKUP(E26,EquipCost,15)*C26,0)","v":4.8642000000000003},null,null,{"$f":"SUM(F26:H26)+D26","v":25.607057142857144}]
["Nematode Control",null,null,null,null,null,null,null,{"$f":"SUM(F27:H27)+D27","v":0}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B29","v":1.142857142857143},{"$f":"B29*LaborSkill","v":27.428571428571431},3,{"$f":"IF(E29>0,VLOOKUP(E29,EquipCost,15)*C29,0)","v":13.57714285714286},null,null,{"$f":"SUM(F29:H29)+D29","v":41.005714285714291}]
["Weed sprayer",null,{"$f":"+C29","v":1.142857142857143},null,5,{"$f":"IF(E30>0,VLOOKUP(E30,EquipCost,15)*C30,0)","v":5.8057142857142869},{"$f":"+VAHerb1","v":8.5714285714285712},null,{"$f":"SUM(F30:H30)+D30","v":14.377142857142857}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTime1","v":0.12857142857142859},{"$f":"+B32","v":0.12857142857142859},{"$f":"B32*LaborSkill","v":3.0857142857142863},2,{"$f":"IF(E32>0,VLOOKUP(E32,EquipCost,15)*C32,0)","v":3.148714285714286},{"$f":"+VASprayMat1","v":48},null,{"$f":"SUM(F32:H32)+D32","v":54.234428571428573}]
["Airblast spr.",null,{"$f":"+C32","v":0.12857142857142859},null,4,{"$f":"IF(E33>0,VLOOKUP(E33,EquipCost,15)*C33,0)","v":1.4078571428571429},null,null,{"$f":"SUM(F33:H33)+D33","v":1.4078571428571429}]
["Fertilize",null,null,null,null,null,null,null,{"$f":"SUM(F34:H34)+D34","v":0}]
["40 hp tractor",{"$f":"+VAFertTime1","v":0.14285714285714288},{"$f":"+B35","v":0.14285714285714288},{"$f":"B35*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E35>0,VLOOKUP(E35,EquipCost,15)*C35,0)","v":1.6971428571428575},{"$f":"+VAFert1","v":5.8339285714285722},null,{"$f":"SUM(F35:H35)+D35","v":10.388214285714287}]
["Vicon Spreader",null,0.2,null,6,{"$f":"IF(E36>0,VLOOKUP(E36,EquipCost,15)*C36,0)","v":0.60704761904761906},null,null,{"$f":"SUM(F36:H36)+D36","v":0.60704761904761906}]
["Sod Establishment"]
["40 hp tractor",0.3,{"$f":"0.3*3","v":0.89999999999999991},{"$f":"B38*LaborSkill","v":7.1999999999999993},3,{"$f":"IF(E38>0,VLOOKUP(E38,EquipCost,15)*C38,0)","v":10.692},null,null,{"$f":"SUM(F38:H38)+D38","v":17.891999999999999}]
["Spreader",null,{"$f":"+B38","v":0.3},null,6,{"$f":"IF(E39>0,VLOOKUP(E39,EquipCost,15)*C39,0)","v":0.91057142857142859},11,null,{"$f":"SUM(F39:H39)+D39","v":11.910571428571428}]
["Cultipack",0.3,{"$f":"B40","v":0.3},{"$f":"B40*LaborNoSkill","v":6},12,{"$f":"IF(E40>0,VLOOKUP(E40,EquipCost,15)*C40,0)","v":1.984},null,null,{"$f":"SUM(F40:H40)+D40","v":7.984}]
["Drag",0.3,{"$f":"B41","v":0.3},{"$f":"B41*LaborNoSkill","v":6},12,{"$f":"IF(E41>0,VLOOKUP(E41,EquipCost,15)*C41,0)","v":1.984},null,null,{"$f":"SUM(F41:H41)+D41","v":7.984}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTIme1","v":0},{"$f":"B43","v":0},{"$f":"+B43*LaborNoSkill","v":0},3,{"$f":"IF(E43>0,VLOOKUP(E43,EquipCost,15)*C43,0)","v":0},null,null,{"$f":"SUM(F43:H43)+D43","v":0}]
["Mower",null,{"$f":"B43","v":0},null,7,{"$f":"IF(E44>0,VLOOKUP(E44,EquipCost,15)*C44,0)","v":0},null,null,{"$f":"SUM(F44:H44)+D44","v":0}]
["Mouse control"]
["40 hp tractor",{"$f":"+VABaitTime1","v":0.14285714285714288},{"$f":"+B46","v":0.14285714285714288},{"$f":"+B46*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E46>0,VLOOKUP(E46,EquipCost,15)*C46,0)","v":1.6971428571428575},null,null,{"$f":"SUM(F46:H46)+D46","v":4.5542857142857152}]
["Vicon Spreader",null,{"$f":"+B46","v":0.14285714285714288},null,6,{"$f":"IF(E47>0,VLOOKUP(E47,EquipCost,15)*C47,0)","v":0.4336054421768708},{"$f":"+VABait1","v":17.5},null,{"$f":"SUM(F47:H47)+D47","v":17.933605442176869}]
["Mouse guards ",null,null,null,null,null,null,null,{"$f":"SUM(F48:G48)+D48","v":0}]
["Wildlife Control",0.3,{"$f":"B49","v":0.3},{"$f":"B49*LaborNoSkill","v":6},1,{"$f":"IF(E49>0,VLOOKUP(E49,EquipCost,15)*C49,0)","v":5.0774399999999993},{"$f":"+VAWild*VATree","v":24.891428571428573},null,{"$f":"SUM(F49:H49)+D49","v":35.968868571428573}]
["Scouting",null,null,null,null,null,null,null,{"$f":"SUM(F50:H50)+D50","v":0}]
["Bees",null,null,null,null,null,null,null,{"$f":"SUM(F51:H51)+D51","v":0}]
["Real Estate Tax",null,null,null,null,null,null,{"$f":"+RETax","v":40},{"$f":"SUM(F52:H52)+D52","v":40}]
["Management",2,null,{"$f":"B53*LaborSkill","v":48},null,{"$f":"IF(E53>0,VLOOKUP(E53,EquipCost,15)*C53,0)","v":0},null,{"$f":"+other","v":40},{"$f":"SUM(F53:H53)+D53","v":88}]
[]
["Total",{"$f":"SUM(B10:B54)","v":88.594285714285689},{"$f":"SUM(C10:C54)","v":33.908571428571427},{"$f":"SUM(D10:D54)","v":1793.3714285714286},null,{"$f":"SUM(F10:F54)","v":201.72503433106581},{"$f":"SUM(G10:G54)","v":11971.671481224494},{"$f":"SUM(H10:H54)","v":297.8},{"$f":"SUM(I10:I54)","v":14264.567944126986}]
["Year 2, Non-bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+VATrain2","v":80},2,{"$f":"B59*LaborNoSkill","v":1600},1,{"$f":"IF(E59>0,VLOOKUP(E59,EquipCost,15)*C59,0)","v":33.849599999999995},{"$f":"+VATrainMat2","v":60},null,{"$f":"SUM(F59:H59)+D59","v":1693.8496}]
["Pruning",{"$f":"+VAPrune2","v":1.0371428571428571},{"$f":"+B60","v":1.0371428571428571},{"$f":"B60*LaborNoSkill","v":20.742857142857144},18,{"$f":"IF(E60>0,VLOOKUP(E60,EquipCost,15)*C60,0)","v":4.8642000000000003},null,null,{"$f":"SUM(F60:H60)+D60","v":25.607057142857144}]
["Brush Removal",0,{"$f":"+B61","v":0},{"$f":"B61*LaborSkill","v":0},3,{"$f":"IF(E61>0,VLOOKUP(E61,EquipCost,15)*C61,0)","v":0},null,null,{"$f":"SUM(F61:H61)+D61","v":0}]
["Tree replacement",{"$f":"0.0333333333333333*VATree*0.05","v":1.0371428571428563},{"$f":"B62","v":1.0371428571428563},{"$f":"B62*LaborNoSkill","v":20.742857142857126},1,{"$f":"IF(E62>0,VLOOKUP(E62,EquipCost,15)*C62,0)","v":17.553435428571412},{"$f":"+VATree*TreeCost*0.01","v":68.451428571428579},null,{"$f":"SUM(F62:H62)+D62","v":106.74772114285713}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B64","v":1.142857142857143},{"$f":"B64*LaborSkill","v":27.428571428571431},3,{"$f":"IF(E64>0,VLOOKUP(E64,EquipCost,15)*C64,0)","v":13.57714285714286},null,null,{"$f":"SUM(F64:H64)+D64","v":41.005714285714291}]
["Weed sprayer",null,{"$f":"+C64","v":1.142857142857143},null,5,{"$f":"IF(E65>0,VLOOKUP(E65,EquipCost,15)*C65,0)","v":5.8057142857142869},{"$f":"+VAHerb2","v":8.5714285714285712},null,{"$f":"SUM(F65:H65)+D65","v":14.377142857142857}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTime2","v":0.51428571428571435},{"$f":"+B67","v":0.51428571428571435},{"$f":"B67*LaborSkill","v":12.342857142857145},2,{"$f":"IF(E67>0,VLOOKUP(E67,EquipCost,15)*C67,0)","v":12.594857142857144},{"$f":"+VASprayMat2","v":192},null,{"$f":"SUM(F67:H67)+D67","v":216.93771428571429}]
["Airblast spr.",null,{"$f":"+C67","v":0.51428571428571435},null,4,{"$f":"IF(E68>0,VLOOKUP(E68,EquipCost,15)*C68,0)","v":5.6314285714285717},null,null,{"$f":"SUM(F68:H68)+D68","v":5.6314285714285717}]
["Fertilizer"]
["40 hp tractor",{"$f":"+VAFertTime2","v":0.14285714285714288},0.3,{"$f":"+B70*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E70>0,VLOOKUP(E70,EquipCost,15)*C70,0)","v":3.5640000000000001},{"$f":"+VAFert2","v":8.7508928571428584},null,{"$f":"SUM(F70:H70)+D70","v":15.172035714285716}]
["Vicon Spreader",null,{"$f":"+C70","v":0.3},{"$f":"B71*LaborNoSkill","v":0},6,{"$f":"IF(E71>0,VLOOKUP(E71,EquipCost,15)*C71,0)","v":0.91057142857142859},null,null,{"$f":"SUM(F71:H71)+D71","v":0.91057142857142859}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime2","v":0.7142857142857143},{"$f":"B73","v":0.7142857142857143},{"$f":"+B73*LaborNoSkill","v":14.285714285714286},3,{"$f":"IF(E73>0,VLOOKUP(E73,EquipCost,15)*C73,0)","v":8.4857142857142858},null,null,{"$f":"SUM(F73:H73)+D73","v":22.771428571428572}]
["Mower",null,{"$f":"B73","v":0.7142857142857143},null,7,{"$f":"IF(E74>0,VLOOKUP(E74,EquipCost,15)*C74,0)","v":3.2377551020408166},null,null,{"$f":"SUM(F74:H74)+D74","v":3.2377551020408166}]
["Mouse control"]
["40 hp tractor",{"$f":"+VABaitTime2","v":0.14285714285714288},{"$f":"B76","v":0.14285714285714288},{"$f":"B76*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E76>0,VLOOKUP(E76,EquipCost,15)*C76,0)","v":1.6971428571428575},null,null,{"$f":"SUM(F76:H76)+D76","v":4.5542857142857152}]
["Vicon Spreader",null,0.2,null,6,{"$f":"IF(E77>0,VLOOKUP(E77,EquipCost,15)*C77,0)","v":0.60704761904761906},{"$f":"+VABait2","v":17.5},null,{"$f":"SUM(F77:H77)+D77","v":18.10704761904762}]
["Wildlife Control",2,1,{"$f":"B78*LaborNoSkill","v":40},1,{"$f":"IF(E78>0,VLOOKUP(E78,EquipCost,15)*C78,0)","v":16.924799999999998},{"$f":"+VAWild*VATree","v":24.891428571428573},null,{"$f":"SUM(F78:H78)+D78","v":81.816228571428567}]
["Scouting",null,null,null,null,null,null,null,{"$f":"SUM(F79:H79)+D79","v":0}]
["Bees",null,null,null,null,null,null,null,0]
["Trickle Irrigation",0.5,40,{"$f":"B81*LaborNoSkill","v":10},17,{"$f":"IF(E81>0,VLOOKUP(E81,EquipCost,15)*C81,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B82*LaborNoSkill","v":0},null,{"$f":"IF(E82>0,VLOOKUP(E82,EquipCost,15)*C82,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B83*LaborNoSkill","v":0},null,{"$f":"IF(E83>0,VLOOKUP(E83,EquipCost,15)*C83,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B63:B84)","v":5.1571428571428575},{"$f":"SUM(C63:C84)","v":46.685714285714283},{"$f":"SUM(D63:D84)","v":109.77142857142857},null,{"$f":"SUM(F63:F84)","v":161.03617414965987},{"$f":"SUM(G63:G84)","v":251.71375000000003},{"$f":"SUM(H63:H84)","v":80},{"$f":"SUM(I59:I84)","v":2428.725731006803}]
["Year 3, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
["Training",{"$f":"+VATrain4","v":20},2,{"$f":"B88*LaborNoSkill","v":400},1,{"$f":"IF(E88>0,VLOOKUP(E88,EquipCost,15)*C88,0)","v":33.849599999999995},{"$f":"+VATrainMat3","v":40},null,{"$f":"SUM(F88:H88)+D88","v":473.84960000000001}]
["Pruning",{"$f":"+VAPrune4","v":5.1857142857142859},{"$f":"+B89","v":5.1857142857142859},{"$f":"B89*LaborNoSkill","v":103.71428571428572},18,{"$f":"IF(E89>0,VLOOKUP(E89,EquipCost,15)*C89,0)","v":24.321000000000002},null,null,{"$f":"SUM(F89:H89)+D89","v":128.03528571428572}]
["Brush Removal",0.5,{"$f":"+B90","v":0.5},{"$f":"B90*LaborSkill","v":12},3,{"$f":"IF(E90>0,VLOOKUP(E90,EquipCost,15)*C90,0)","v":5.94},null,null,{"$f":"SUM(F90:H90)+D90","v":17.940000000000001}]
["Tree replacement",0.5,{"$f":"B91","v":0.5},{"$f":"B91*LaborNoSkill","v":10},1,{"$f":"IF(E91>0,VLOOKUP(E91,EquipCost,15)*C91,0)","v":8.4623999999999988},{"$f":"+VATree*TreeCost*0.01","v":68.451428571428579},null,{"$f":"SUM(F91:H91)+D91","v":86.913828571428581}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B93","v":1.142857142857143},{"$f":"B93*LaborSkill","v":27.428571428571431},3,{"$f":"IF(E93>0,VLOOKUP(E93,EquipCost,15)*C93,0)","v":13.57714285714286},null,null,{"$f":"SUM(F93:H93)+D93","v":41.005714285714291}]
["Weed sprayer",null,{"$f":"+B93","v":1.142857142857143},null,5,{"$f":"IF(E94>0,VLOOKUP(E94,EquipCost,15)*C94,0)","v":5.8057142857142869},{"$f":"+VAHerb3","v":8.5714285714285712},null,{"$f":"SUM(F94:H94)+D94","v":14.377142857142857}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTIme3","v":2.0571428571428574},{"$f":"+B96","v":2.0571428571428574},{"$f":"B96*LaborSkill","v":49.371428571428581},2,{"$f":"IF(E96>0,VLOOKUP(E96,EquipCost,15)*C96,0)","v":50.379428571428576},{"$f":"+VASprayMat3","v":768},null,{"$f":"SUM(F96:H96)+D96","v":867.75085714285717}]
["Airblast spr.",null,{"$f":"+C96","v":2.0571428571428574},null,4,{"$f":"IF(E97>0,VLOOKUP(E97,EquipCost,15)*C97,0)","v":22.525714285714287},null,null,{"$f":"SUM(F97:H97)+D97","v":22.525714285714287}]
["Fertilizer"]
["40 hp tractor",{"$f":"+VAFertTime3","v":0.14285714285714288},{"$f":"+B99","v":0.14285714285714288},{"$f":"B99*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E99>0,VLOOKUP(E99,EquipCost,15)*C99,0)","v":1.6971428571428575},{"$f":"+VAFert3","v":11.667857142857144},null,{"$f":"SUM(F99:H99)+D99","v":16.22214285714286}]
["Vicon Spreader",null,{"$f":"+C99","v":0.14285714285714288},null,6,{"$f":"IF(E100>0,VLOOKUP(E100,EquipCost,15)*C100,0)","v":0.4336054421768708},null,null,{"$f":"SUM(F100:H100)+D100","v":0.4336054421768708}]
["Lime",null,null,null,null,null,0,null,{"$f":"SUM(F101:H101)+D101","v":0}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime3","v":1.25},{"$f":"+B103","v":1.25},{"$f":"B103*LaborNoSkill","v":25},3,{"$f":"IF(E103>0,VLOOKUP(E103,EquipCost,15)*C103,0)","v":14.850000000000001},null,null,{"$f":"SUM(F103:H103)+D103","v":39.85}]
["Mower",null,{"$f":"+C103","v":1.25},null,7,{"$f":"IF(E104>0,VLOOKUP(E104,EquipCost,15)*C104,0)","v":5.6660714285714286},null,null,{"$f":"SUM(F104:H104)+D104","v":5.6660714285714286}]
["Mouse control",null,"Sevin 80S"]
["40 hp tractor",{"$f":"+VABaitTime3","v":0.14285714285714288},{"$f":"+B106","v":0.14285714285714288},{"$f":"B106*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E106>0,VLOOKUP(E106,EquipCost,15)*C106,0)","v":1.6971428571428575},null,null,{"$f":"SUM(F106:H106)+D106","v":4.5542857142857152}]
["Vicon Spreader",null,{"$f":"+C106","v":0.14285714285714288},null,6,{"$f":"IF(E107>0,VLOOKUP(E107,EquipCost,15)*C107,0)","v":0.4336054421768708},{"$f":"+VABait3","v":17.5},null,17.933605442176869]
["Wildlife Control",2,1,{"$f":"B108*LaborNoSkill","v":40},1,{"$f":"IF(E108>0,VLOOKUP(E108,EquipCost,15)*C108,0)","v":16.924799999999998},{"$f":"+VAWild*VATree","v":24.891428571428573},null,81.816228571428567]
["Scouting",null,null,null,null,null,null,null,0]
["Bees",null,null,null,null,null,null,null,0]
["Trickle Irrigation",0.5,40,{"$f":"B111*LaborNoSkill","v":10},17,{"$f":"IF(E111>0,VLOOKUP(E111,EquipCost,15)*C111,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B112*LaborNoSkill","v":0},null,{"$f":"IF(E112>0,VLOOKUP(E112,EquipCost,15)*C112,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B113*LaborNoSkill","v":0},null,{"$f":"IF(E113>0,VLOOKUP(E113,EquipCost,15)*C113,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B93:B114)","v":7.2357142857142867},{"$f":"SUM(C93:C114)","v":50.471428571428575},{"$f":"SUM(D93:D114)","v":157.51428571428573},null,{"$f":"SUM(F93:F114)","v":221.99036802721091},{"$f":"SUM(G93:G114)","v":830.63071428571425},{"$f":"SUM(H93:H114)","v":80},{"$f":"SUM(I88:I114)","v":1996.8740823129253}]
["Year 4, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+VATrain4","v":20},2,{"$f":"B119*LaborNoSkill","v":400},1,{"$f":"IF(E119>0,VLOOKUP(E119,EquipCost,15)*C119,0)","v":33.849599999999995},{"$f":"+VATrainMat4","v":20},null,{"$f":"SUM(F119:H119)+D119","v":453.84960000000001}]
["Pruning",{"$f":"+VAPrune4","v":5.1857142857142859},{"$f":"+B120","v":5.1857142857142859},{"$f":"B120*LaborNoSkill","v":103.71428571428572},18,{"$f":"IF(E120>0,VLOOKUP(E120,EquipCost,15)*C120,0)","v":24.321000000000002},null,null,{"$f":"SUM(F120:H120)+D120","v":128.03528571428572}]
["Brush Removal",0.5,{"$f":"+B121","v":0.5},{"$f":"B121*LaborSkill","v":12},3,{"$f":"IF(E121>0,VLOOKUP(E121,EquipCost,15)*C121,0)","v":5.94},null,null,{"$f":"SUM(F121:H121)+D121","v":17.940000000000001}]
["Tree replacement",0.5,{"$f":"B122","v":0.5},{"$f":"B122*LaborNoSkill","v":10},1,{"$f":"IF(E122>0,VLOOKUP(E122,EquipCost,15)*C122,0)","v":8.4623999999999988},{"$f":"+VATree*TreeCost*0.01","v":68.451428571428579},null,{"$f":"SUM(F122:H122)+D122","v":86.913828571428581}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B124","v":1.142857142857143},{"$f":"B124*LaborSkill","v":27.428571428571431},3,{"$f":"IF(E124>0,VLOOKUP(E124,EquipCost,15)*C124,0)","v":13.57714285714286},null,null,{"$f":"SUM(F124:H124)+D124","v":41.005714285714291}]
["Weed sprayer",null,{"$f":"+C124","v":1.142857142857143},null,5,{"$f":"IF(E125>0,VLOOKUP(E125,EquipCost,15)*C125,0)","v":5.8057142857142869},{"$f":"+VAHerb4","v":19.285714285714285},null,{"$f":"SUM(F125:H125)+D125","v":25.091428571428573}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTime4","v":2.5714285714285716},{"$f":"+B127","v":2.5714285714285716},{"$f":"B127*LaborSkill","v":61.714285714285722},2,{"$f":"IF(E127>0,VLOOKUP(E127,EquipCost,15)*C127,0)","v":62.974285714285713},{"$f":"+VASprayMat4","v":960},null,{"$f":"SUM(F127:H127)+D127","v":1084.6885714285715}]
["Airblast spr.",null,{"$f":"+C127","v":2.5714285714285716},null,4,{"$f":"IF(E128>0,VLOOKUP(E128,EquipCost,15)*C128,0)","v":28.157142857142858},null,null,{"$f":"SUM(F128:H128)+D128","v":28.157142857142858}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime4","v":1.25},{"$f":"+B130","v":1.25},{"$f":"B130*LaborNoSkill","v":25},3,{"$f":"IF(E130>0,VLOOKUP(E130,EquipCost,15)*C130,0)","v":14.850000000000001},null,null,{"$f":"SUM(F130:H130)+D130","v":39.85}]
["Mower",null,{"$f":"+C130","v":1.25},null,7,{"$f":"IF(E131>0,VLOOKUP(E131,EquipCost,15)*C131,0)","v":5.6660714285714286},null,null,{"$f":"SUM(F131:H131)+D131","v":5.6660714285714286}]
["Mouse control"]
["40 hp tractor",{"$f":"+VABaitTime4","v":0.14285714285714288},{"$f":"+B133","v":0.14285714285714288},{"$f":"B133*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E133>0,VLOOKUP(E133,EquipCost,15)*C133,0)","v":1.6971428571428575},null,null,{"$f":"SUM(F133:H133)+D133","v":4.5542857142857152}]
["Vicon Spreader",null,{"$f":"+C133","v":0.14285714285714288},null,6,{"$f":"IF(E134>0,VLOOKUP(E134,EquipCost,15)*C134,0)","v":0.4336054421768708},{"$f":"+VABait4","v":17.5},null,{"$f":"SUM(F134:H134)+D134","v":17.933605442176869}]
["Wildlife Control",2,1,{"$f":"B135*LaborNoSkill","v":40},1,{"$f":"IF(E135>0,VLOOKUP(E135,EquipCost,15)*C135,0)","v":16.924799999999998},{"$f":"+VAWild*VATree","v":24.891428571428573},null,{"$f":"SUM(F135:H135)+D135","v":81.816228571428567}]
["Fertilizer"]
["40 hp tractor",{"$f":"+VAFertTime4","v":0.14285714285714288},{"$f":"+B137","v":0.14285714285714288},{"$f":"B137*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E137>0,VLOOKUP(E137,EquipCost,15)*C137,0)","v":1.6971428571428575},{"$f":"+VAFert4","v":18.863035714285715},null,{"$f":"SUM(F137:H137)+D137","v":23.41732142857143}]
["Vicon Spreader",null,{"$f":"+C137","v":0.14285714285714288},null,6,{"$f":"IF(E138>0,VLOOKUP(E138,EquipCost,15)*C138,0)","v":0.4336054421768708},null,null,{"$f":"SUM(F138:H138)+D138","v":0.4336054421768708}]
["Lime (1 tons)",null,null,null,null,null,{"$f":"+Lime","v":35},null,{"$f":"SUM(F139:H139)+D139","v":35}]
["Scouting",null,null,null,null,null,null,15,{"$f":"SUM(F140:H140)+D140","v":15}]
["Bees",null,null,null,null,null,null,35,{"$f":"SUM(F141:H141)+D141","v":35}]
["Trickle Irrigation",0.5,40,{"$f":"B142*LaborNoSkill","v":10},17,{"$f":"IF(E142>0,VLOOKUP(E142,EquipCost,15)*C142,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B143*LaborNoSkill","v":0},null,{"$f":"IF(E143>0,VLOOKUP(E143,EquipCost,15)*C143,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B144*LaborNoSkill","v":0},null,{"$f":"IF(E144>0,VLOOKUP(E144,EquipCost,15)*C144,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B118:B145)","v":33.93571428571429},{"$f":"SUM(C118:C145)","v":59.685714285714283},{"$f":"SUM(D118:D145)","v":695.57142857142867},null,{"$f":"SUM(F118:F145)","v":312.78965374149664},{"$f":"SUM(G118:G145)","v":1163.991607142857},{"$f":"SUM(H118:H145)","v":130},{"$f":"SUM(I118:I145)","v":2302.3526894557826}]
["Year 5, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+VATrain5","v":10},2,{"$f":"B150*LaborNoSkill","v":200},1,{"$f":"IF(E150>0,VLOOKUP(E150,EquipCost,15)*C150,0)","v":33.849599999999995},{"$f":"+VATrainMat5","v":10},null,{"$f":"SUM(F150:H150)+D150","v":243.84960000000001}]
["Pruning",{"$f":"+VAPrune5","v":10.371428571428572},{"$f":"+B151","v":10.371428571428572},{"$f":"B151*LaborNoSkill","v":207.42857142857144},18,{"$f":"IF(E151>0,VLOOKUP(E151,EquipCost,15)*C151,0)","v":48.642000000000003},null,null,{"$f":"SUM(F151:H151)+D151","v":256.07057142857144}]
["Brush Removal",1,{"$f":"+B152","v":1},{"$f":"B152*LaborSkill","v":24},3,{"$f":"IF(E152>0,VLOOKUP(E152,EquipCost,15)*C152,0)","v":11.88},null,null,{"$f":"SUM(F152:H152)+D152","v":35.880000000000003}]
["Tree replacement",0.5,{"$f":"B153","v":0.5},{"$f":"B153*LaborNoSkill","v":10},1,{"$f":"IF(E153>0,VLOOKUP(E153,EquipCost,15)*C153,0)","v":8.4623999999999988},{"$f":"+VATree*TreeCost*0.01","v":68.451428571428579},null,{"$f":"SUM(F153:H153)+D153","v":86.913828571428581}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B155","v":1.142857142857143},{"$f":"B155*LaborSkill","v":27.428571428571431},3,{"$f":"IF(E155>0,VLOOKUP(E155,EquipCost,15)*C155,0)","v":13.57714285714286},null,null,{"$f":"SUM(F155:H155)+D155","v":41.005714285714291}]
["Weed sprayer",null,{"$f":"+C155","v":1.142857142857143},null,5,{"$f":"IF(E156>0,VLOOKUP(E156,EquipCost,15)*C156,0)","v":5.8057142857142869},{"$f":"+VAHerb5","v":19.285714285714285},null,{"$f":"SUM(F156:H156)+D156","v":25.091428571428573}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTime4","v":2.5714285714285716},{"$f":"+B158","v":2.5714285714285716},{"$f":"B158*LaborSkill","v":61.714285714285722},2,{"$f":"IF(E158>0,VLOOKUP(E158,EquipCost,15)*C158,0)","v":62.974285714285713},{"$f":"+VASprayMat5","v":960},null,{"$f":"SUM(F158:H158)+D158","v":1084.6885714285715}]
["Airblast spr.",null,{"$f":"+C158","v":2.5714285714285716},null,4,{"$f":"IF(E159>0,VLOOKUP(E159,EquipCost,15)*C159,0)","v":28.157142857142858},null,null,{"$f":"SUM(F159:H159)+D159","v":28.157142857142858}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime5","v":1.25},{"$f":"+B161","v":1.25},{"$f":"B161*LaborNoSkill","v":25},3,{"$f":"IF(E161>0,VLOOKUP(E161,EquipCost,15)*C161,0)","v":14.850000000000001},null,null,{"$f":"SUM(F161:H161)+D161","v":39.85}]
["Mower",null,{"$f":"+C161","v":1.25},null,7,{"$f":"IF(E162>0,VLOOKUP(E162,EquipCost,15)*C162,0)","v":5.6660714285714286},null,null,{"$f":"SUM(F162:H162)+D162","v":5.6660714285714286}]
["Mouse control"]
["40 hp tractor",{"$f":"+VABaitTime5","v":0.14285714285714288},{"$f":"+B164","v":0.14285714285714288},{"$f":"B164*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E164>0,VLOOKUP(E164,EquipCost,15)*C164,0)","v":1.6971428571428575},null,null,{"$f":"SUM(F164:H164)+D164","v":4.5542857142857152}]
["Vicon Spreader",null,{"$f":"+C164","v":0.14285714285714288},null,6,{"$f":"IF(E165>0,VLOOKUP(E165,EquipCost,15)*C165,0)","v":0.4336054421768708},{"$f":"+VABait5","v":17.5},null,{"$f":"SUM(F165:H165)+D165","v":17.933605442176869}]
["Wildlife Control",2,1,{"$f":"B166*LaborNoSkill","v":40},1,{"$f":"IF(E166>0,VLOOKUP(E166,EquipCost,15)*C166,0)","v":16.924799999999998},{"$f":"+VAWild*VATree","v":24.891428571428573},null,{"$f":"SUM(F166:H166)+D166","v":81.816228571428567}]
["Fertilizer"]
["40 hp tractor",{"$f":"+VAFertTime5","v":0.14285714285714288},{"$f":"+B168","v":0.14285714285714288},{"$f":"B168*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E168>0,VLOOKUP(E168,EquipCost,15)*C168,0)","v":1.6971428571428575},{"$f":"+VAFert5","v":18.863035714285715},null,{"$f":"SUM(F168:H168)+D168","v":23.41732142857143}]
["Vicon Spreader",null,{"$f":"+C168","v":0.14285714285714288},null,6,{"$f":"IF(E169>0,VLOOKUP(E169,EquipCost,15)*C169,0)","v":0.4336054421768708},null,null,{"$f":"SUM(F169:H169)+D169","v":0.4336054421768708}]
["Lime (1 tons)",null,null,null,null,null,{"$f":"+Lime","v":35},null,{"$f":"SUM(F170:H170)+D170","v":35}]
["Scouting",null,null,null,null,null,null,15,{"$f":"SUM(F171:H171)+D171","v":15}]
["Bees",null,null,null,null,null,null,35,{"$f":"SUM(F172:H172)+D172","v":35}]
["Trickle Irrigation",0.5,40,{"$f":"B173*LaborNoSkill","v":10},17,{"$f":"IF(E173>0,VLOOKUP(E173,EquipCost,15)*C173,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B174*LaborNoSkill","v":0},null,{"$f":"IF(E174>0,VLOOKUP(E174,EquipCost,15)*C174,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B175*LaborNoSkill","v":0},null,{"$f":"IF(E175>0,VLOOKUP(E175,EquipCost,15)*C175,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B149:B176)","v":29.621428571428574},{"$f":"SUM(C149:C176)","v":65.371428571428567},{"$f":"SUM(D149:D176)","v":611.28571428571445},null,{"$f":"SUM(F149:F176)","v":343.05065374149666},{"$f":"SUM(G149:G176)","v":1153.991607142857},{"$f":"SUM(H149:H176)","v":130},{"$f":"SUM(I149:I176)","v":2238.3279751700684}]
["Year 6, Full Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+VATrain6","v":4},2,{"$f":"B181*LaborNoSkill","v":80},1,{"$f":"IF(E181>0,VLOOKUP(E181,EquipCost,15)*C181,0)","v":33.849599999999995},{"$f":"+VATrainMat6","v":6},null,{"$f":"SUM(F181:H181)+D181","v":119.8496}]
["Pruning",{"$f":"+VAPrune6","v":31.114285714285717},{"$f":"+B182","v":31.114285714285717},{"$f":"B182*LaborNoSkill","v":622.28571428571433},18,{"$f":"IF(E182>0,VLOOKUP(E182,EquipCost,15)*C182,0)","v":145.92600000000002},null,null,{"$f":"SUM(F182:H182)+D182","v":768.21171428571438}]
["Brush Removal",2,{"$f":"+B183","v":2},{"$f":"B183*LaborSkill","v":48},3,{"$f":"IF(E183>0,VLOOKUP(E183,EquipCost,15)*C183,0)","v":23.76},null,null,{"$f":"SUM(F183:H183)+D183","v":71.760000000000005}]
["Tree replacement",0.5,{"$f":"B184","v":0.5},{"$f":"B184*LaborNoSkill","v":10},1,{"$f":"IF(E184>0,VLOOKUP(E184,EquipCost,15)*C184,0)","v":8.4623999999999988},{"$f":"+VATree*TreeCost*0.01","v":68.451428571428579},null,{"$f":"SUM(F184:H184)+D184","v":86.913828571428581}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B186","v":1.142857142857143},{"$f":"B186*LaborSkill","v":27.428571428571431},3,{"$f":"IF(E186>0,VLOOKUP(E186,EquipCost,15)*C186,0)","v":13.57714285714286},null,null,{"$f":"SUM(F186:H186)+D186","v":41.005714285714291}]
["Weed sprayer",null,{"$f":"+C186","v":1.142857142857143},null,5,{"$f":"IF(E187>0,VLOOKUP(E187,EquipCost,15)*C187,0)","v":5.8057142857142869},{"$f":"+VAHerb6","v":19.285714285714285},null,{"$f":"SUM(F187:H187)+D187","v":25.091428571428573}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTime4","v":2.5714285714285716},{"$f":"+B189","v":2.5714285714285716},{"$f":"B189*LaborSkill","v":61.714285714285722},2,{"$f":"IF(E189>0,VLOOKUP(E189,EquipCost,15)*C189,0)","v":62.974285714285713},{"$f":"+VASprayMat6","v":960},null,{"$f":"SUM(F189:H189)+D189","v":1084.6885714285715}]
["Airblast spr.",null,{"$f":"+C189","v":2.5714285714285716},null,4,{"$f":"IF(E190>0,VLOOKUP(E190,EquipCost,15)*C190,0)","v":28.157142857142858},null,null,{"$f":"SUM(F190:H190)+D190","v":28.157142857142858}]
["Hand Pheromone",1,null,{"$f":"B191*LaborNoSkill","v":20},null,null,null,null,{"$f":"SUM(F191:H191)+D191","v":20}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime6","v":1.25},{"$f":"+B193","v":1.25},{"$f":"B193*LaborNoSkill","v":25},3,{"$f":"IF(E193>0,VLOOKUP(E193,EquipCost,15)*C193,0)","v":14.850000000000001},null,null,{"$f":"SUM(F193:H193)+D193","v":39.85}]
["Mower",null,{"$f":"+C193","v":1.25},null,7,{"$f":"IF(E194>0,VLOOKUP(E194,EquipCost,15)*C194,0)","v":5.6660714285714286},null,null,{"$f":"SUM(F194:H194)+D194","v":5.6660714285714286}]
["Mouse control"]
["40 hp tractor",{"$f":"+VABaitTIme6","v":0.14285714285714288},{"$f":"+B196","v":0.14285714285714288},{"$f":"B196*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E196>0,VLOOKUP(E196,EquipCost,15)*C196,0)","v":1.6971428571428575},null,null,{"$f":"SUM(F196:H196)+D196","v":4.5542857142857152}]
["Vicon Spreader",null,{"$f":"+C196","v":0.14285714285714288},null,6,{"$f":"IF(E197>0,VLOOKUP(E197,EquipCost,15)*C197,0)","v":0.4336054421768708},{"$f":"+VABait6","v":17.5},null,{"$f":"SUM(F197:H197)+D197","v":17.933605442176869}]
["Wildlife Control",2,1,{"$f":"B198*LaborNoSkill","v":40},1,{"$f":"IF(E198>0,VLOOKUP(E198,EquipCost,15)*C198,0)","v":16.924799999999998},{"$f":"+VAWild*VATree","v":24.891428571428573},null,{"$f":"SUM(F198:H198)+D198","v":81.816228571428567}]
["Fertilizer"]
["40 hp tractor",{"$f":"+VAFertTime6","v":0.14285714285714288},{"$f":"+B200","v":0.14285714285714288},{"$f":"B200*LaborNoSkill","v":2.8571428571428577},3,{"$f":"IF(E200>0,VLOOKUP(E200,EquipCost,15)*C200,0)","v":1.6971428571428575},{"$f":"+VAFert6","v":22.460625000000004},null,{"$f":"SUM(F200:H200)+D200","v":27.014910714285719}]
["Vicon Spreader",null,{"$f":"+C200","v":0.14285714285714288},null,6,{"$f":"IF(E201>0,VLOOKUP(E201,EquipCost,15)*C201,0)","v":0.4336054421768708},null,null,{"$f":"SUM(F201:H201)+D201","v":0.4336054421768708}]
["Lime",null,null,null,null,null,{"$f":"+Lime","v":35},null,{"$f":"SUM(F202:H202)+D202","v":35}]
["Scouting",null,null,null,null,null,null,15,{"$f":"SUM(F203:H203)+D203","v":15}]
["Bees",null,null,null,null,null,null,35,{"$f":"SUM(F204:H204)+D204","v":35}]
["Trickle Irrigation",0.5,40,{"$f":"B205*LaborNoSkill","v":10},17,{"$f":"IF(E205>0,VLOOKUP(E205,EquipCost,15)*C205,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B206*LaborNoSkill","v":0},null,{"$f":"IF(E206>0,VLOOKUP(E206,EquipCost,15)*C206,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B207*LaborNoSkill","v":0},null,{"$f":"IF(E207>0,VLOOKUP(E207,EquipCost,15)*C207,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B180:B208)","v":46.364285714285721},{"$f":"SUM(C180:C208)","v":87.114285714285728},{"$f":"SUM(D180:D208)","v":950.14285714285734},null,{"$f":"SUM(F180:F208)","v":452.21465374149665},{"$f":"SUM(G180:G208)","v":1153.5891964285713},{"$f":"SUM(H180:H208)","v":130},{"$f":"SUM(I180:I208)","v":2685.9467073129254}]
["Vertical Axe"]
[null,null,null,null,null,null,null,null,"Total Costs"]
["Year 0,  Site Preparation Cost.",null,null,null,null,null,null,null,{"$f":"+year0","v":2013}]
[{"$f":"+A8","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+VAYear1","v":14264.567944126986}]
[{"$f":"+A56","v":"Year 2, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+VAYear2","v":2428.725731006803}]
[{"$f":"+A86","v":"Year 3, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+VAYear3","v":1996.8740823129253}]
[{"$f":"+A116","v":"Year 4, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+VAYear4","v":2302.3526894557826}]
[{"$f":"+A147","v":"Year 5, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+VAYear5","v":2238.3279751700684}]
[{"$f":"+A178","v":"Year 6, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+VAYear6","v":2685.9467073129254}]

{"sheet":"Tsll Spindle","index":11,"n_rows":156,"n_cols":9,"rows_kept":156,"cut":false,"hidden":false,"merged":[[0,0,0,8],[7,0,7,8],[55,0,55,8],[85,0,85,8],[116,0,116,8]]}
["Tall Spindle"]
[]
["The Tall Spindle orchard remains non-bearing for the 1st year..  The 1st crop is produced in the 2nd year and the orchard"]
["become full bearing in the 4th year.  A reduced spray program is followed only during the 1st & 2nd year.  A full bearing spray"]
["program is followed starting in year 3."]
[]
[]
["Year 1, Planting Year."]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Ground Preparation"]
["80hp tractor",0.5,{"$f":"B12","v":0.5},{"$f":"B12*LaborSkill","v":12},2,{"$f":"IF(E12>0,VLOOKUP(E12,EquipCost,15)*C12,0)","v":12.244999999999999},null,null,{"$f":"SUM(F12:H12)+D12","v":24.244999999999997}]
["Plow",null,{"$f":"B12","v":0.5},null,8,{"$f":"IF(E13>0,VLOOKUP(E13,EquipCost,15)*C13,0)","v":2.0955555555555554},null,null,{"$f":"SUM(F13:H13)+D13","v":2.0955555555555554}]
["80hp tractor",0.3,{"$f":"B14","v":0.3},{"$f":"B14*LaborSkill","v":7.1999999999999993},2,{"$f":"IF(E14>0,VLOOKUP(E14,EquipCost,15)*C14,0)","v":7.3469999999999995},"3x times",null,{"$f":"SUM(F14:H14)+D14","v":14.546999999999999}]
["Disc",null,{"$f":"B14","v":0.3},null,9,{"$f":"IF(E15>0,VLOOKUP(E15,EquipCost,15)*C15,0)","v":1.5639999999999998},null,null,{"$f":"SUM(F15:H15)+D15","v":1.5639999999999998}]
["Pick stone & roots",3,{"$f":"B16","v":3},{"$f":"B16*LaborNoSkill","v":60},15,{"$f":"IF(E16>0,VLOOKUP(E16,EquipCost,15)*C16,0)","v":29.8125},null,null,{"$f":"SUM(F16:H16)+D16","v":89.8125}]
["Planting Trees"]
["Layout",0.5,{"$f":"B18","v":0.5},{"$f":"B18*LaborSkill","v":12},1,{"$f":"IF(E18>0,VLOOKUP(E18,EquipCost,15)*C18,0)","v":8.4623999999999988},null,null,{"$f":"SUM(F18:H18)+D18","v":20.462399999999999}]
["Marking",0.5,0.5,{"$f":"B19*LaborSkill","v":12},1,{"$f":"IF(E19>0,VLOOKUP(E19,EquipCost,15)*C19,0)","v":8.4623999999999988},null,null,{"$f":"SUM(F19:H19)+D19","v":20.462399999999999}]
["Purchase trees",null,null,null,null,null,{"$f":"TSTree*TSTreeCost","v":13310},null,{"$f":"SUM(F20:H20)+D20","v":13310}]
["Custom Plant @ .30 /tree",null,null,null,null,null,null,{"$f":"TSTree*CustomPlant","v":423.5},{"$f":"SUM(F21:H21)+D21","v":423.5}]
["System"]
["Trellis ",40,null,{"$f":"B23*LaborNoSkill","v":800},null,{"$f":"IF(E23>0,VLOOKUP(E23,EquipCost,15)*C23,0)","v":0},{"$f":"+TSTrellis","v":4522.3313142857151},null,{"$f":"SUM(F23:H23)+D23","v":5322.3313142857151}]
["Trickle irrigation",8,20,{"$f":"B24*LaborNoSkill","v":160},17,{"$f":"IF(E24>0,VLOOKUP(E24,EquipCost,15)*C24,0)","v":44},{"$f":"+TSIrr","v":2440.5131200000001},null,{"$f":"SUM(F24:H24)+D24","v":2644.5131200000001}]
["Training",{"$f":"+TSTrain1","v":80},2,{"$f":"B25*LaborNoSkill","v":1600},1,{"$f":"IF(E25>0,VLOOKUP(E25,EquipCost,15)*C25,0)","v":33.849599999999995},{"$f":"+TSTrainMat1","v":200},null,{"$f":"SUM(F25:H25)+D25","v":1833.8496}]
["Pruning",{"$f":"+TSPrune1","v":2.0166666666666666},{"$f":"+B26","v":2.0166666666666666},{"$f":"B26*LaborNoSkill","v":40.333333333333329},18,{"$f":"IF(E26>0,VLOOKUP(E26,EquipCost,15)*C26,0)","v":9.4581666666666671},null,null,{"$f":"SUM(F26:H26)+D26","v":49.791499999999999}]
["Nematode Control",null,null,null,null,null,null,null,{"$f":"SUM(F27:H27)+D27","v":0}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+TSHerbTime","v":1.3333333333333335},{"$f":"+B29","v":1.3333333333333335},{"$f":"B29*LaborSkill","v":32},3,{"$f":"IF(E29>0,VLOOKUP(E29,EquipCost,15)*C29,0)","v":15.840000000000003},null,null,{"$f":"SUM(F29:H29)+D29","v":47.84}]
["Weed sprayer",null,{"$f":"+C29","v":1.3333333333333335},null,5,{"$f":"IF(E30>0,VLOOKUP(E30,EquipCost,15)*C30,0)","v":6.7733333333333343},{"$f":"+TSHerb1","v":10},null,{"$f":"SUM(F30:H30)+D30","v":16.773333333333333}]
["Spray Program"]
["80 hp tractor",{"$f":"+TSSprayTime1","v":0.10500000000000001},{"$f":"+B32","v":0.10500000000000001},{"$f":"B32*LaborSkill","v":2.5200000000000005},2,{"$f":"IF(E32>0,VLOOKUP(E32,EquipCost,15)*C32,0)","v":2.57145},{"$f":"+TSSprayMat1","v":45},null,{"$f":"SUM(F32:H32)+D32","v":50.091450000000002}]
["Airblast spr.",null,{"$f":"+C32","v":0.10500000000000001},null,4,{"$f":"IF(E33>0,VLOOKUP(E33,EquipCost,15)*C33,0)","v":1.14975},null,null,{"$f":"SUM(F33:H33)+D33","v":1.14975}]
["Fertilize",null,null,null,null,null,null,null,{"$f":"SUM(F34:H34)+D34","v":0}]
["40 hp tractor",{"$f":"+TSFertTime1","v":0.16666666666666669},{"$f":"+B35","v":0.16666666666666669},{"$f":"B35*LaborNoSkill","v":3.3333333333333339},3,{"$f":"IF(E35>0,VLOOKUP(E35,EquipCost,15)*C35,0)","v":1.9800000000000004},{"$f":"+TSFert1","v":11.34375},null,{"$f":"SUM(F35:H35)+D35","v":16.657083333333333}]
["Vicon Spreader",null,0.2,null,6,{"$f":"IF(E36>0,VLOOKUP(E36,EquipCost,15)*C36,0)","v":0.60704761904761906},null,null,{"$f":"SUM(F36:H36)+D36","v":0.60704761904761906}]
["Sod Establishment"]
["40 hp tractor",0.3,{"$f":"0.3*3","v":0.89999999999999991},{"$f":"B38*LaborSkill","v":7.1999999999999993},3,{"$f":"IF(E38>0,VLOOKUP(E38,EquipCost,15)*C38,0)","v":10.692},null,null,{"$f":"SUM(F38:H38)+D38","v":17.891999999999999}]
["Spreader",null,{"$f":"+B38","v":0.3},null,6,{"$f":"IF(E39>0,VLOOKUP(E39,EquipCost,15)*C39,0)","v":0.91057142857142859},11,null,{"$f":"SUM(F39:H39)+D39","v":11.910571428571428}]
["Cultipack",0.3,{"$f":"B40","v":0.3},{"$f":"B40*LaborNoSkill","v":6},12,{"$f":"IF(E40>0,VLOOKUP(E40,EquipCost,15)*C40,0)","v":1.984},null,null,{"$f":"SUM(F40:H40)+D40","v":7.984}]
["Drag",0.3,{"$f":"B41","v":0.3},{"$f":"B41*LaborNoSkill","v":6},12,{"$f":"IF(E41>0,VLOOKUP(E41,EquipCost,15)*C41,0)","v":1.984},null,null,{"$f":"SUM(F41:H41)+D41","v":7.984}]
["Mowing"]
["40 hp tractor",{"$f":"+TSMowtime1","v":0},{"$f":"B43","v":0},{"$f":"+B43*LaborNoSkill","v":0},3,{"$f":"IF(E43>0,VLOOKUP(E43,EquipCost,15)*C43,0)","v":0},null,null,{"$f":"SUM(F43:H43)+D43","v":0}]
["Mower",null,{"$f":"B43","v":0},null,7,{"$f":"IF(E44>0,VLOOKUP(E44,EquipCost,15)*C44,0)","v":0},null,null,{"$f":"SUM(F44:H44)+D44","v":0}]
["Mouse control"]
["40 hp tractor",{"$f":"+TSBaitTime1","v":0.16666666666666669},{"$f":"+B46","v":0.16666666666666669},{"$f":"+B46*LaborNoSkill","v":3.3333333333333339},3,{"$f":"IF(E46>0,VLOOKUP(E46,EquipCost,15)*C46,0)","v":1.9800000000000004},null,null,{"$f":"SUM(F46:H46)+D46","v":5.3133333333333344}]
["Vicon Spreader",null,{"$f":"+B46","v":0.16666666666666669},null,6,{"$f":"IF(E47>0,VLOOKUP(E47,EquipCost,15)*C47,0)","v":0.50587301587301592},{"$f":"+TSBait1","v":17.5},null,{"$f":"SUM(F47:H47)+D47","v":18.005873015873014}]
["Mouse guards ",null,null,null,null,null,null,null,{"$f":"SUM(F48:G48)+D48","v":0}]
["Wildlife Control",0.3,{"$f":"B49","v":0.3},{"$f":"B49*LaborNoSkill","v":6},1,{"$f":"IF(E49>0,VLOOKUP(E49,EquipCost,15)*C49,0)","v":5.0774399999999993},{"$f":"+TSWild*TSTree","v":36.299999999999997},null,{"$f":"SUM(F49:H49)+D49","v":47.377439999999993}]
["Scouting",null,null,null,null,null,null,null,{"$f":"SUM(F50:H50)+D50","v":0}]
["Bees",null,null,null,null,null,null,null,{"$f":"SUM(F51:H51)+D51","v":0}]
["Real Estate Tax",null,null,null,null,null,null,{"$f":"+RETax","v":40},{"$f":"SUM(F52:H52)+D52","v":40}]
["Management",2,null,{"$f":"B53*LaborSkill","v":48},null,{"$f":"IF(E53>0,VLOOKUP(E53,EquipCost,15)*C53,0)","v":0},null,{"$f":"+other","v":40},{"$f":"SUM(F53:H53)+D53","v":88}]
[]
["Total",{"$f":"SUM(B10:B54)","v":139.78833333333338},{"$f":"SUM(C10:C54)","v":35.293333333333308},{"$f":"SUM(D10:D54)","v":2817.92},null,{"$f":"SUM(F10:F54)","v":209.35208761904764},{"$f":"SUM(G10:G54)","v":20603.988184285714},{"$f":"SUM(H10:H54)","v":503.5},{"$f":"SUM(I10:I54)","v":24134.760271904765}]
["Year 2, Early Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+TSTrain2","v":40},2,{"$f":"B59*LaborNoSkill","v":800},1,{"$f":"IF(E59>0,VLOOKUP(E59,EquipCost,15)*C59,0)","v":33.849599999999995},{"$f":"+TSTrainMat2","v":100},null,{"$f":"SUM(F59:H59)+D59","v":933.84960000000001}]
["Pruning",{"$f":"+TSPrune2","v":2.0166666666666666},{"$f":"+B60","v":2.0166666666666666},{"$f":"B60*LaborNoSkill","v":40.333333333333329},18,{"$f":"IF(E60>0,VLOOKUP(E60,EquipCost,15)*C60,0)","v":9.4581666666666671},null,null,{"$f":"SUM(F60:H60)+D60","v":49.791499999999999}]
["Brush Removal",0,{"$f":"+B61","v":0},{"$f":"B61*LaborSkill","v":0},3,{"$f":"IF(E61>0,VLOOKUP(E61,EquipCost,15)*C61,0)","v":0},null,null,{"$f":"SUM(F61:H61)+D61","v":0}]
["Tree replacement",{"$f":"0.0333333333333333*TSTree*0.05","v":2.0166666666666648},{"$f":"B62","v":2.0166666666666648},{"$f":"B62*LaborNoSkill","v":40.3333333333333},1,{"$f":"IF(E62>0,VLOOKUP(E62,EquipCost,15)*C62,0)","v":34.131679999999967},{"$f":"+TSTree*TreeCost*0.05","v":665.5},null,{"$f":"SUM(F62:H62)+D62","v":739.96501333333322}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+TSHerbTime","v":1.3333333333333335},{"$f":"+B64","v":1.3333333333333335},{"$f":"B64*LaborSkill","v":32},3,{"$f":"IF(E64>0,VLOOKUP(E64,EquipCost,15)*C64,0)","v":15.840000000000003},null,null,{"$f":"SUM(F64:H64)+D64","v":47.84}]
["Weed sprayer",null,{"$f":"+C64","v":1.3333333333333335},null,5,{"$f":"IF(E65>0,VLOOKUP(E65,EquipCost,15)*C65,0)","v":6.7733333333333343},{"$f":"+TSHerb2","v":10},null,{"$f":"SUM(F65:H65)+D65","v":16.773333333333333}]
["Spray Program"]
["80 hp tractor",{"$f":"+TSSPrayTime2","v":1.2600000000000002},{"$f":"+B67","v":1.2600000000000002},{"$f":"B67*LaborSkill","v":30.240000000000006},2,{"$f":"IF(E67>0,VLOOKUP(E67,EquipCost,15)*C67,0)","v":30.857400000000002},{"$f":"+TSSprayMat2","v":180},null,{"$f":"SUM(F67:H67)+D67","v":241.09740000000002}]
["Airblast spr.",null,{"$f":"+C67","v":1.2600000000000002},null,4,{"$f":"IF(E68>0,VLOOKUP(E68,EquipCost,15)*C68,0)","v":13.797000000000002},null,null,{"$f":"SUM(F68:H68)+D68","v":13.797000000000002}]
["Fertilizer"]
["40 hp tractor",{"$f":"+TSFertTime2","v":0.16666666666666669},0.3,{"$f":"+B70*LaborNoSkill","v":3.3333333333333339},3,{"$f":"IF(E70>0,VLOOKUP(E70,EquipCost,15)*C70,0)","v":3.5640000000000001},{"$f":"+TSFert2","v":11.34375},null,{"$f":"SUM(F70:H70)+D70","v":18.241083333333336}]
["Vicon Spreader",null,{"$f":"+C70","v":0.3},null,6,{"$f":"IF(E71>0,VLOOKUP(E71,EquipCost,15)*C71,0)","v":0.91057142857142859},null,null,{"$f":"SUM(F71:H71)+D71","v":0.91057142857142859}]
["Mowing"]
["40 hp tractor",{"$f":"+TSMowtime2","v":0.83333333333333348},{"$f":"B73","v":0.83333333333333348},{"$f":"+B73*LaborNoSkill","v":16.666666666666671},3,{"$f":"IF(E73>0,VLOOKUP(E73,EquipCost,15)*C73,0)","v":9.9000000000000021},null,null,{"$f":"SUM(F73:H73)+D73","v":26.566666666666674}]
["Mower",null,{"$f":"B73","v":0.83333333333333348},null,7,{"$f":"IF(E74>0,VLOOKUP(E74,EquipCost,15)*C74,0)","v":3.7773809523809532},null,null,{"$f":"SUM(F74:H74)+D74","v":3.7773809523809532}]
["Mouse control"]
["40 hp tractor",{"$f":"+TSBaitTime3","v":0.16666666666666669},{"$f":"+B76","v":0.16666666666666669},{"$f":"B76*LaborNoSkill","v":3.3333333333333339},3,{"$f":"IF(E76>0,VLOOKUP(E76,EquipCost,15)*C76,0)","v":1.9800000000000004},null,null,{"$f":"SUM(F76:H76)+D76","v":5.3133333333333344}]
["Vicon Spreader",null,{"$f":"+C76","v":0.16666666666666669},null,6,{"$f":"IF(E77>0,VLOOKUP(E77,EquipCost,15)*C77,0)","v":0.50587301587301592},{"$f":"+TSBait3","v":19.25},null,19.755873015873014]
["Wildlife Control",2,1,{"$f":"B78*LaborNoSkill","v":40},1,{"$f":"IF(E78>0,VLOOKUP(E78,EquipCost,15)*C78,0)","v":16.924799999999998},{"$f":"+TSWild*TSTree","v":36.299999999999997},null,93.224799999999988]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,{"$f":"BeeHive","v":45},45]
["Trickle Irrigation",0.5,40,{"$f":"B81*LaborNoSkill","v":10},17,{"$f":"IF(E81>0,VLOOKUP(E81,EquipCost,15)*C81,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B82*LaborNoSkill","v":0},null,{"$f":"IF(E82>0,VLOOKUP(E82,EquipCost,15)*C82,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B83*LaborNoSkill","v":0},null,{"$f":"IF(E83>0,VLOOKUP(E83,EquipCost,15)*C83,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B64:B84)","v":6.26},{"$f":"SUM(C64:C84)","v":48.786666666666669},{"$f":"SUM(D64:D84)","v":135.57333333333332},null,{"$f":"SUM(F64:F84)","v":192.83035873015876},{"$f":"SUM(G64:G84)","v":256.89375000000001},{"$f":"SUM(H64:H84)","v":140},{"$f":"SUM(I58:I84)","v":2448.9035553968256}]
["Year 3, Early Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+TSTrain4","v":10},2,{"$f":"B89*LaborNoSkill","v":200},1,{"$f":"IF(E89>0,VLOOKUP(E89,EquipCost,15)*C89,0)","v":33.849599999999995},{"$f":"+TSTrainMat3","v":50},null,{"$f":"SUM(F89:H89)+D89","v":283.84960000000001}]
["Pruning",{"$f":"+TSPrune4","v":20.166666666666668},{"$f":"+B90","v":20.166666666666668},{"$f":"B90*LaborNoSkill","v":403.33333333333337},18,{"$f":"IF(E90>0,VLOOKUP(E90,EquipCost,15)*C90,0)","v":94.581666666666678},null,null,{"$f":"SUM(F90:H90)+D90","v":497.91500000000008}]
["Brush Removal",2,{"$f":"+B91","v":2},{"$f":"B91*LaborSkill","v":48},3,{"$f":"IF(E91>0,VLOOKUP(E91,EquipCost,15)*C91,0)","v":23.76},null,null,{"$f":"SUM(F91:H91)+D91","v":71.760000000000005}]
["Tree replacement",0.5,{"$f":"B92","v":0.5},{"$f":"B92*LaborNoSkill","v":10},1,{"$f":"IF(E92>0,VLOOKUP(E92,EquipCost,15)*C92,0)","v":8.4623999999999988},{"$f":"+TSTree*TreeCost*0.01","v":133.1},null,{"$f":"SUM(F92:H92)+D92","v":151.5624}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+TSHerbTime","v":1.3333333333333335},{"$f":"+B94","v":1.3333333333333335},{"$f":"B94*LaborSkill","v":32},3,{"$f":"IF(E94>0,VLOOKUP(E94,EquipCost,15)*C94,0)","v":15.840000000000003},null,null,{"$f":"SUM(F94:H94)+D94","v":47.84}]
["Weed sprayer",null,{"$f":"+C94","v":1.3333333333333335},null,5,{"$f":"IF(E95>0,VLOOKUP(E95,EquipCost,15)*C95,0)","v":6.7733333333333343},{"$f":"+TSHerb3","v":15},null,{"$f":"SUM(F95:H95)+D95","v":21.773333333333333}]
["Spray Program"]
["80 hp tractor",{"$f":"+TSSprayTIme3","v":2.1},{"$f":"+B97","v":2.1},{"$f":"B97*LaborSkill","v":50.400000000000006},2,{"$f":"IF(E97>0,VLOOKUP(E97,EquipCost,15)*C97,0)","v":51.429000000000002},{"$f":"+TSSprayMat3","v":450},null,{"$f":"SUM(F97:H97)+D97","v":551.82899999999995}]
["Airblast spr.",null,{"$f":"+C97","v":2.1},null,4,{"$f":"IF(E98>0,VLOOKUP(E98,EquipCost,15)*C98,0)","v":22.995000000000001},null,null,{"$f":"SUM(F98:H98)+D98","v":22.995000000000001}]
["Fertilizer"]
["40 hp tractor",{"$f":"+TSFertTime3","v":0.16666666666666669},{"$f":"+B100","v":0.16666666666666669},{"$f":"B100*LaborNoSkill","v":3.3333333333333339},3,{"$f":"IF(E100>0,VLOOKUP(E100,EquipCost,15)*C100,0)","v":1.9800000000000004},{"$f":"+TSFert3","v":19.473437499999999},null,{"$f":"SUM(F100:H100)+D100","v":24.786770833333335}]
["Vicon Spreader",null,{"$f":"+C100","v":0.16666666666666669},null,6,{"$f":"IF(E101>0,VLOOKUP(E101,EquipCost,15)*C101,0)","v":0.50587301587301592},null,null,{"$f":"SUM(F101:H101)+D101","v":0.50587301587301592}]
["Lime",null,null,null,null,null,0,null,{"$f":"SUM(F102:H102)+D102","v":0}]
["Mowing"]
["40 hp tractor",{"$f":"+TSMowtime3","v":1.4583333333333335},{"$f":"+B104","v":1.4583333333333335},{"$f":"B104*LaborNoSkill","v":29.166666666666671},3,{"$f":"IF(E104>0,VLOOKUP(E104,EquipCost,15)*C104,0)","v":17.325000000000003},null,null,{"$f":"SUM(F104:H104)+D104","v":46.491666666666674}]
["Mower",null,{"$f":"+C104","v":1.4583333333333335},null,7,{"$f":"IF(E105>0,VLOOKUP(E105,EquipCost,15)*C105,0)","v":6.6104166666666675},null,null,{"$f":"SUM(F105:H105)+D105","v":6.6104166666666675}]
["Mouse control"]
["40 hp tractor",{"$f":"+TSBaitTime3","v":0.16666666666666669},{"$f":"+B107","v":0.16666666666666669},{"$f":"B107*LaborNoSkill","v":3.3333333333333339},3,{"$f":"IF(E107>0,VLOOKUP(E107,EquipCost,15)*C107,0)","v":1.9800000000000004},null,null,{"$f":"SUM(F107:H107)+D107","v":5.3133333333333344}]
["Vicon Spreader",null,{"$f":"+C107","v":0.16666666666666669},null,6,{"$f":"IF(E108>0,VLOOKUP(E108,EquipCost,15)*C108,0)","v":0.50587301587301592},{"$f":"+TSBait3","v":19.25},null,19.755873015873014]
["Wildlife Control",2,1,{"$f":"B109*LaborNoSkill","v":40},1,{"$f":"IF(E109>0,VLOOKUP(E109,EquipCost,15)*C109,0)","v":16.924799999999998},{"$f":"+TSWild*TSTree","v":36.299999999999997},null,93.224799999999988]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,{"$f":"BeeHive","v":45},45]
["Trickle Irrigation",0.5,40,{"$f":"B112*LaborNoSkill","v":10},17,{"$f":"IF(E112>0,VLOOKUP(E112,EquipCost,15)*C112,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B113*LaborNoSkill","v":0},null,{"$f":"IF(E113>0,VLOOKUP(E113,EquipCost,15)*C113,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B114*LaborNoSkill","v":0},null,{"$f":"IF(E114>0,VLOOKUP(E114,EquipCost,15)*C114,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B95:B115)","v":6.3916666666666666},{"$f":"SUM(C95:C115)","v":50.116666666666667},{"$f":"SUM(D95:D115)","v":136.23333333333335},null,{"$f":"SUM(F95:F115)","v":215.02929603174604},{"$f":"SUM(G95:G115)","v":540.0234375},{"$f":"SUM(H95:H115)","v":140},{"$f":"SUM(I88:I115)","v":2084.2130668650793}]
["Year 4, Full Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+TSTrain4","v":10},2,{"$f":"B120*LaborNoSkill","v":200},1,{"$f":"IF(E120>0,VLOOKUP(E120,EquipCost,15)*C120,0)","v":33.849599999999995},{"$f":"+TSTrainMat4","v":40},null,{"$f":"SUM(F120:H120)+D120","v":273.84960000000001}]
["Pruning",12,{"$f":"+B121","v":12},{"$f":"B121*LaborNoSkill","v":240},18,{"$f":"IF(E121>0,VLOOKUP(E121,EquipCost,15)*C121,0)","v":56.28},null,null,{"$f":"SUM(F121:H121)+D121","v":296.27999999999997}]
["Brush Removal",2,{"$f":"+B122","v":2},{"$f":"B122*LaborSkill","v":48},3,{"$f":"IF(E122>0,VLOOKUP(E122,EquipCost,15)*C122,0)","v":23.76},null,null,{"$f":"SUM(F122:H122)+D122","v":71.760000000000005}]
["Tree replacement",0.5,{"$f":"B123","v":0.5},{"$f":"B123*LaborNoSkill","v":10},1,{"$f":"IF(E123>0,VLOOKUP(E123,EquipCost,15)*C123,0)","v":8.4623999999999988},{"$f":"+TSTree*TreeCost*0.01","v":133.1},null,{"$f":"SUM(F123:H123)+D123","v":151.5624}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+TSHerbTime","v":1.3333333333333335},{"$f":"+B125","v":1.3333333333333335},{"$f":"B125*LaborSkill","v":32},3,{"$f":"IF(E125>0,VLOOKUP(E125,EquipCost,15)*C125,0)","v":15.840000000000003},null,null,{"$f":"SUM(F125:H125)+D125","v":47.84}]
["Weed sprayer",null,{"$f":"+C125","v":1.3333333333333335},null,5,{"$f":"IF(E126>0,VLOOKUP(E126,EquipCost,15)*C126,0)","v":6.7733333333333343},{"$f":"+TSHerb4","v":22.5},null,{"$f":"SUM(F126:H126)+D126","v":29.273333333333333}]
["Spray Program"]
["80 hp tractor",{"$f":"+TSSprayTIme3","v":2.1},{"$f":"+B128","v":2.1},{"$f":"B128*LaborSkill","v":50.400000000000006},2,{"$f":"IF(E128>0,VLOOKUP(E128,EquipCost,15)*C128,0)","v":51.429000000000002},{"$f":"+TSSprayMat4","v":720},null,{"$f":"SUM(F128:H128)+D128","v":821.82899999999995}]
["Airblast spr.",null,{"$f":"+C128","v":2.1},null,4,{"$f":"IF(E129>0,VLOOKUP(E129,EquipCost,15)*C129,0)","v":22.995000000000001},null,null,{"$f":"SUM(F129:H129)+D129","v":22.995000000000001}]
["Hand Pheromone",1,null,{"$f":"B130*LaborNoSkill","v":20},null,null,null,null,{"$f":"SUM(F130:H130)+D130","v":20}]
["Mowing"]
["40 hp tractor",{"$f":"+TSMowtime4","v":1.4583333333333335},{"$f":"+B132","v":1.4583333333333335},{"$f":"B132*LaborNoSkill","v":29.166666666666671},3,{"$f":"IF(E132>0,VLOOKUP(E132,EquipCost,15)*C132,0)","v":17.325000000000003},null,null,{"$f":"SUM(F132:H132)+D132","v":46.491666666666674}]
["Mower",null,{"$f":"+C132","v":1.4583333333333335},null,7,{"$f":"IF(E133>0,VLOOKUP(E133,EquipCost,15)*C133,0)","v":6.6104166666666675},null,null,{"$f":"SUM(F133:H133)+D133","v":6.6104166666666675}]
["Mouse control"]
["40 hp tractor",{"$f":"+TSBaitTime4","v":0.16666666666666669},{"$f":"+B135","v":0.16666666666666669},{"$f":"B135*LaborNoSkill","v":3.3333333333333339},3,{"$f":"IF(E135>0,VLOOKUP(E135,EquipCost,15)*C135,0)","v":1.9800000000000004},null,null,{"$f":"SUM(F135:H135)+D135","v":5.3133333333333344}]
["Vicon Spreader",null,{"$f":"+C135","v":0.16666666666666669},null,6,{"$f":"IF(E136>0,VLOOKUP(E136,EquipCost,15)*C136,0)","v":0.50587301587301592},{"$f":"+TSBait4","v":19.25},null,{"$f":"SUM(F136:H136)+D136","v":19.755873015873014}]
["Wildlife Control",2,1,{"$f":"B137*LaborNoSkill","v":40},1,{"$f":"IF(E137>0,VLOOKUP(E137,EquipCost,15)*C137,0)","v":16.924799999999998},{"$f":"+TSWild*TSTree","v":36.299999999999997},null,{"$f":"SUM(F137:H137)+D137","v":93.224799999999988}]
["Fertilizer"]
["40 hp tractor",{"$f":"+TSFertTime4","v":0.16666666666666669},{"$f":"+B139","v":0.16666666666666669},{"$f":"B139*LaborNoSkill","v":3.3333333333333339},3,{"$f":"IF(E139>0,VLOOKUP(E139,EquipCost,15)*C139,0)","v":1.9800000000000004},{"$f":"+TSFert4","v":27.603124999999999},null,{"$f":"SUM(F139:H139)+D139","v":32.916458333333331}]
["Vicon Spreader",null,{"$f":"+C139","v":0.16666666666666669},null,6,{"$f":"IF(E140>0,VLOOKUP(E140,EquipCost,15)*C140,0)","v":0.50587301587301592},null,null,{"$f":"SUM(F140:H140)+D140","v":0.50587301587301592}]
["Lime (1 tons)",null,null,null,null,null,{"$f":"+Lime","v":35},null,{"$f":"SUM(F141:H141)+D141","v":35}]
["Scouting",null,null,null,null,null,null,15,{"$f":"SUM(F142:H142)+D142","v":15}]
["Bees",null,null,null,null,null,null,{"$f":"BeeHive","v":45},{"$f":"SUM(F143:H143)+D143","v":45}]
["Trickle Irrigation",1,40,{"$f":"B144*LaborNoSkill","v":20},17,{"$f":"IF(E144>0,VLOOKUP(E144,EquipCost,15)*C144,0)","v":88},null,null,108]
["Real Estate Tax",null,null,{"$f":"B145*LaborNoSkill","v":0},null,{"$f":"IF(E145>0,VLOOKUP(E145,EquipCost,15)*C145,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B146*LaborNoSkill","v":0},null,{"$f":"IF(E146>0,VLOOKUP(E146,EquipCost,15)*C146,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B119:B147)","v":33.725000000000001},{"$f":"SUM(C119:C147)","v":67.95},{"$f":"SUM(D119:D147)","v":696.23333333333335},null,{"$f":"SUM(F119:F147)","v":353.22129603174608},{"$f":"SUM(G119:G147)","v":1033.753125},{"$f":"SUM(H119:H147)","v":140},{"$f":"SUM(I119:I147)","v":2223.2077543650794}]
[]
["Tall Spindle"]
[null,null,null,null,null,null,null,null,"Total Cost"]
["Year 0,  Site Preparation Cost.",null,null,null,null,null,null,null,{"$f":"+year0","v":2013}]
[{"$f":"+A8","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+TSYear1","v":24134.760271904765}]
[{"$f":"+A56","v":"Year 2, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+TSYear2","v":2448.9035553968256}]
[{"$f":"+A86","v":"Year 3, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+TSYear3","v":2084.2130668650793}]
[{"$f":"+A117","v":"Year 4, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+TSYear4","v":2223.2077543650794}]

{"sheet":"Super Spindle","index":12,"n_rows":156,"n_cols":9,"rows_kept":156,"cut":false,"hidden":false,"merged":[[85,0,85,8],[116,0,116,8],[0,0,0,8],[7,0,7,8],[55,0,55,8]]}
["Super Spindle"]
[]
["The Tall Spindle orchard remains non-bearing for the 1st year..  The 1st crop is produced in the 2nd year and the orchard"]
["become full bearing in the 4th year.  A reduced spray program is followed only during the 1st & 2nd year.  A full bearing spray"]
["program is followed starting in year 3."]
[]
[]
["Year 1, Planting Year."]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Ground Preparation"]
["80hp tractor",0.5,{"$f":"B12","v":0.5},{"$f":"B12*LaborSkill","v":12},2,{"$f":"IF(E12>0,VLOOKUP(E12,EquipCost,15)*C12,0)","v":12.244999999999999},null,null,{"$f":"SUM(F12:H12)+D12","v":24.244999999999997}]
["Plow",null,{"$f":"B12","v":0.5},null,8,{"$f":"IF(E13>0,VLOOKUP(E13,EquipCost,15)*C13,0)","v":2.0955555555555554},null,null,{"$f":"SUM(F13:H13)+D13","v":2.0955555555555554}]
["80hp tractor",0.3,{"$f":"B14","v":0.3},{"$f":"B14*LaborSkill","v":7.1999999999999993},2,{"$f":"IF(E14>0,VLOOKUP(E14,EquipCost,15)*C14,0)","v":7.3469999999999995},"3x times",null,{"$f":"SUM(F14:H14)+D14","v":14.546999999999999}]
["Disc",null,{"$f":"B14","v":0.3},null,9,{"$f":"IF(E15>0,VLOOKUP(E15,EquipCost,15)*C15,0)","v":1.5639999999999998},null,null,{"$f":"SUM(F15:H15)+D15","v":1.5639999999999998}]
["Pick stone & roots",3,{"$f":"B16","v":3},{"$f":"B16*LaborNoSkill","v":60},15,{"$f":"IF(E16>0,VLOOKUP(E16,EquipCost,15)*C16,0)","v":29.8125},null,null,{"$f":"SUM(F16:H16)+D16","v":89.8125}]
["Planting Trees"]
["Layout",0.5,{"$f":"B18","v":0.5},{"$f":"B18*LaborSkill","v":12},1,{"$f":"IF(E18>0,VLOOKUP(E18,EquipCost,15)*C18,0)","v":8.4623999999999988},null,null,{"$f":"SUM(F18:H18)+D18","v":20.462399999999999}]
["Marking",0.5,0.5,{"$f":"B19*LaborSkill","v":12},1,{"$f":"IF(E19>0,VLOOKUP(E19,EquipCost,15)*C19,0)","v":8.4623999999999988},null,null,{"$f":"SUM(F19:H19)+D19","v":20.462399999999999}]
["Purchase trees",null,null,null,null,null,{"$f":"TSTree*TSTreeCost","v":13310},null,{"$f":"SUM(F20:H20)+D20","v":13310}]
["Custom Plant @ .30 /tree",null,null,null,null,null,null,{"$f":"SSTree*CustomPlant","v":693},{"$f":"SUM(F21:H21)+D21","v":693}]
["System"]
["Trellis ",40,null,{"$f":"B23*LaborNoSkill","v":800},null,{"$f":"IF(E23>0,VLOOKUP(E23,EquipCost,15)*C23,0)","v":0},{"$f":"+SSTrellis","v":4664.7065142857145},null,{"$f":"SUM(F23:H23)+D23","v":5464.7065142857145}]
["Trickle irrigation",8,20,{"$f":"B24*LaborNoSkill","v":160},17,{"$f":"IF(E24>0,VLOOKUP(E24,EquipCost,15)*C24,0)","v":44},{"$f":"+SSIrr","v":2508.4931200000001},null,{"$f":"SUM(F24:H24)+D24","v":2712.4931200000001}]
["Training",{"$f":"+SSTrain1","v":100},2,{"$f":"B25*LaborNoSkill","v":2000},1,{"$f":"IF(E25>0,VLOOKUP(E25,EquipCost,15)*C25,0)","v":33.849599999999995},{"$f":"+SSTrainMat1","v":300},null,{"$f":"SUM(F25:H25)+D25","v":2333.8496}]
["Pruning",{"$f":"+SSPrune1","v":3.3},{"$f":"+B26","v":3.3},{"$f":"B26*LaborNoSkill","v":66},18,{"$f":"IF(E26>0,VLOOKUP(E26,EquipCost,15)*C26,0)","v":15.477},null,null,{"$f":"SUM(F26:H26)+D26","v":81.477000000000004}]
["Nematode Control",null,null,null,null,null,null,null,{"$f":"SUM(F27:H27)+D27","v":0}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+SSHerbTIme","v":1.4545454545454548},{"$f":"+B29","v":1.4545454545454548},{"$f":"B29*LaborSkill","v":34.909090909090914},3,{"$f":"IF(E29>0,VLOOKUP(E29,EquipCost,15)*C29,0)","v":17.280000000000005},null,null,{"$f":"SUM(F29:H29)+D29","v":52.189090909090922}]
["Weed sprayer",null,{"$f":"+C29","v":1.4545454545454548},null,5,{"$f":"IF(E30>0,VLOOKUP(E30,EquipCost,15)*C30,0)","v":7.3890909090909105},{"$f":"+SSHerb1","v":10.90909090909091},null,{"$f":"SUM(F30:H30)+D30","v":18.298181818181821}]
["Spray Program"]
["80 hp tractor",{"$f":"+SSSprayTime1","v":0.16363636363636366},{"$f":"+B32","v":0.16363636363636366},{"$f":"B32*LaborSkill","v":3.9272727272727277},2,{"$f":"IF(E32>0,VLOOKUP(E32,EquipCost,15)*C32,0)","v":4.0074545454545456},{"$f":"+SSSprayMat1","v":45},null,{"$f":"SUM(F32:H32)+D32","v":52.934727272727272}]
["Airblast spr.",null,{"$f":"+C32","v":0.16363636363636366},null,4,{"$f":"IF(E33>0,VLOOKUP(E33,EquipCost,15)*C33,0)","v":1.791818181818182},null,null,{"$f":"SUM(F33:H33)+D33","v":1.791818181818182}]
["Fertilize",null,null,null,null,null,null,null,{"$f":"SUM(F34:H34)+D34","v":0}]
["40 hp tractor",{"$f":"+SSFertTime1","v":0.18181818181818185},{"$f":"+B35","v":0.18181818181818185},{"$f":"B35*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E35>0,VLOOKUP(E35,EquipCost,15)*C35,0)","v":2.1600000000000006},{"$f":"+SSFert1","v":18.5625},null,{"$f":"SUM(F35:H35)+D35","v":24.358863636363637}]
["Vicon Spreader",null,0.2,null,6,{"$f":"IF(E36>0,VLOOKUP(E36,EquipCost,15)*C36,0)","v":0.60704761904761906},null,null,{"$f":"SUM(F36:H36)+D36","v":0.60704761904761906}]
["Sod Establishment"]
["40 hp tractor",0.3,{"$f":"0.3*3","v":0.89999999999999991},{"$f":"B38*LaborSkill","v":7.1999999999999993},3,{"$f":"IF(E38>0,VLOOKUP(E38,EquipCost,15)*C38,0)","v":10.692},null,null,{"$f":"SUM(F38:H38)+D38","v":17.891999999999999}]
["Spreader",null,{"$f":"+B38","v":0.3},null,6,{"$f":"IF(E39>0,VLOOKUP(E39,EquipCost,15)*C39,0)","v":0.91057142857142859},11,null,{"$f":"SUM(F39:H39)+D39","v":11.910571428571428}]
["Cultipack",0.3,{"$f":"B40","v":0.3},{"$f":"B40*LaborNoSkill","v":6},12,{"$f":"IF(E40>0,VLOOKUP(E40,EquipCost,15)*C40,0)","v":1.984},null,null,{"$f":"SUM(F40:H40)+D40","v":7.984}]
["Drag",0.3,{"$f":"B41","v":0.3},{"$f":"B41*LaborNoSkill","v":6},12,{"$f":"IF(E41>0,VLOOKUP(E41,EquipCost,15)*C41,0)","v":1.984},null,null,{"$f":"SUM(F41:H41)+D41","v":7.984}]
["Mowing"]
["40 hp tractor",{"$f":"+SSMowTime1","v":0},{"$f":"B43","v":0},{"$f":"+B43*LaborNoSkill","v":0},3,{"$f":"IF(E43>0,VLOOKUP(E43,EquipCost,15)*C43,0)","v":0},null,null,{"$f":"SUM(F43:H43)+D43","v":0}]
["Mower",null,{"$f":"B43","v":0},null,7,{"$f":"IF(E44>0,VLOOKUP(E44,EquipCost,15)*C44,0)","v":0},null,null,{"$f":"SUM(F44:H44)+D44","v":0}]
["Mouse control"]
["40 hp tractor",{"$f":"+SSBaitTIme1","v":0.18181818181818185},{"$f":"+B46","v":0.18181818181818185},{"$f":"+B46*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E46>0,VLOOKUP(E46,EquipCost,15)*C46,0)","v":2.1600000000000006},null,null,{"$f":"SUM(F46:H46)+D46","v":5.7963636363636377}]
["Vicon Spreader",null,{"$f":"+B46","v":0.18181818181818185},null,6,{"$f":"IF(E47>0,VLOOKUP(E47,EquipCost,15)*C47,0)","v":0.55186147186147194},{"$f":"+SSBait1","v":17.5},null,{"$f":"SUM(F47:H47)+D47","v":18.051861471861471}]
["Mouse guards ",null,null,null,null,null,null,null,{"$f":"SUM(F48:G48)+D48","v":0}]
["Wildlife Control",0.3,{"$f":"B49","v":0.3},{"$f":"B49*LaborNoSkill","v":6},1,{"$f":"IF(E49>0,VLOOKUP(E49,EquipCost,15)*C49,0)","v":5.0774399999999993},{"$f":"+SSWild*SSTree","v":59.4},null,{"$f":"SUM(F49:H49)+D49","v":70.477440000000001}]
["Scouting",null,null,null,null,null,null,null,{"$f":"SUM(F50:H50)+D50","v":0}]
["Bees",null,null,null,null,null,null,null,{"$f":"SUM(F51:H51)+D51","v":0}]
["Real Estate Tax",null,null,null,null,null,null,{"$f":"+RETax","v":40},{"$f":"SUM(F52:H52)+D52","v":40}]
["Management",2,null,{"$f":"B53*LaborSkill","v":48},null,{"$f":"IF(E53>0,VLOOKUP(E53,EquipCost,15)*C53,0)","v":0},null,{"$f":"+other","v":40},{"$f":"SUM(F53:H53)+D53","v":88}]
[]
["Total",{"$f":"SUM(B10:B54)","v":161.28181818181827},{"$f":"SUM(C10:C54)","v":36.98181818181817},{"$f":"SUM(D10:D54)","v":3248.5090909090904},null,{"$f":"SUM(F10:F54)","v":219.91073971139974},{"$f":"SUM(G10:G54)","v":20945.571225194806},{"$f":"SUM(H10:H54)","v":773},{"$f":"SUM(I10:I54)","v":25186.991055815295}]
["Year 2, Early Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+SSTrain2","v":50},2,{"$f":"B59*LaborNoSkill","v":1000},1,{"$f":"IF(E59>0,VLOOKUP(E59,EquipCost,15)*C59,0)","v":33.849599999999995},{"$f":"+SSTrainMat2","v":100},null,{"$f":"SUM(F59:H59)+D59","v":1133.8496}]
["Pruning",{"$f":"+SSPrune2","v":3.3},{"$f":"+B60","v":3.3},{"$f":"B60*LaborNoSkill","v":66},18,{"$f":"IF(E60>0,VLOOKUP(E60,EquipCost,15)*C60,0)","v":15.477},null,null,{"$f":"SUM(F60:H60)+D60","v":81.477000000000004}]
["Brush Removal",0,{"$f":"+B61","v":0},{"$f":"B61*LaborSkill","v":0},3,{"$f":"IF(E61>0,VLOOKUP(E61,EquipCost,15)*C61,0)","v":0},null,null,{"$f":"SUM(F61:H61)+D61","v":0}]
["Tree replacement",{"$f":"0.0333333*SSTree*0.05","v":3.2999967000000008},{"$f":"B62","v":3.2999967000000008},{"$f":"B62*LaborNoSkill","v":65.99993400000001},1,{"$f":"IF(E62>0,VLOOKUP(E62,EquipCost,15)*C62,0)","v":55.851784148160007},{"$f":"+SSTree*TreeCost*0.05","v":1089},null,{"$f":"SUM(F62:H62)+D62","v":1210.85171814816}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+SSHerbTIme","v":1.4545454545454548},{"$f":"+B64","v":1.4545454545454548},{"$f":"B64*LaborSkill","v":34.909090909090914},3,{"$f":"IF(E64>0,VLOOKUP(E64,EquipCost,15)*C64,0)","v":17.280000000000005},null,null,{"$f":"SUM(F64:H64)+D64","v":52.189090909090922}]
["Weed sprayer",null,{"$f":"+C64","v":1.4545454545454548},null,5,{"$f":"IF(E65>0,VLOOKUP(E65,EquipCost,15)*C65,0)","v":7.3890909090909105},{"$f":"+SSHerb2","v":10.90909090909091},null,{"$f":"SUM(F65:H65)+D65","v":18.298181818181821}]
["Spray Program"]
["80 hp tractor",{"$f":"+SSSprayTime2","v":1.9636363636363643},{"$f":"+B67","v":1.9636363636363643},{"$f":"B67*LaborSkill","v":47.127272727272739},2,{"$f":"IF(E67>0,VLOOKUP(E67,EquipCost,15)*C67,0)","v":48.089454545454558},{"$f":"+SSSprayMat2","v":450},null,{"$f":"SUM(F67:H67)+D67","v":545.21672727272733}]
["Airblast spr.",null,{"$f":"+C67","v":1.9636363636363643},null,4,{"$f":"IF(E68>0,VLOOKUP(E68,EquipCost,15)*C68,0)","v":21.501818181818187},null,null,{"$f":"SUM(F68:H68)+D68","v":21.501818181818187}]
["Fertilizer"]
["40 hp tractor",{"$f":"+SSFertTime2","v":0.18181818181818185},0.3,{"$f":"+B70*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E70>0,VLOOKUP(E70,EquipCost,15)*C70,0)","v":3.5640000000000001},{"$f":"+SSFert2","v":18.5625},null,{"$f":"SUM(F70:H70)+D70","v":25.762863636363637}]
["Vicon Spreader",null,{"$f":"+C70","v":0.3},null,6,{"$f":"IF(E71>0,VLOOKUP(E71,EquipCost,15)*C71,0)","v":0.91057142857142859},null,null,{"$f":"SUM(F71:H71)+D71","v":0.91057142857142859}]
["Mowing"]
["40 hp tractor",{"$f":"+SSMowTime2","v":0.90909090909090906},{"$f":"B73","v":0.90909090909090906},{"$f":"+B73*LaborNoSkill","v":18.18181818181818},3,{"$f":"IF(E73>0,VLOOKUP(E73,EquipCost,15)*C73,0)","v":10.8},null,null,{"$f":"SUM(F73:H73)+D73","v":28.981818181818181}]
["Mower",null,{"$f":"B73","v":0.90909090909090906},null,7,{"$f":"IF(E74>0,VLOOKUP(E74,EquipCost,15)*C74,0)","v":4.1207792207792204},null,null,{"$f":"SUM(F74:H74)+D74","v":4.1207792207792204}]
["Mouse control"]
["40 hp tractor",{"$f":"+SSBaitTime3","v":0.18181818181818185},{"$f":"+B76","v":0.18181818181818185},{"$f":"B76*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E76>0,VLOOKUP(E76,EquipCost,15)*C76,0)","v":2.1600000000000006},null,null,{"$f":"SUM(F76:H76)+D76","v":5.7963636363636377}]
["Vicon Spreader",null,{"$f":"+C76","v":0.18181818181818185},null,6,{"$f":"IF(E77>0,VLOOKUP(E77,EquipCost,15)*C77,0)","v":0.55186147186147194},{"$f":"+SSBait3","v":22.75},null,23.301861471861471]
["Wildlife Control",2,1,{"$f":"B78*LaborNoSkill","v":40},1,{"$f":"IF(E78>0,VLOOKUP(E78,EquipCost,15)*C78,0)","v":16.924799999999998},{"$f":"+SSWild*SSTree","v":59.4},null,116.3248]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,{"$f":"BeeHive","v":45},45]
["Trickle Irrigation",0.5,40,{"$f":"B81*LaborNoSkill","v":10},17,{"$f":"IF(E81>0,VLOOKUP(E81,EquipCost,15)*C81,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B82*LaborNoSkill","v":0},null,{"$f":"IF(E82>0,VLOOKUP(E82,EquipCost,15)*C82,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B83*LaborNoSkill","v":0},null,{"$f":"IF(E83>0,VLOOKUP(E83,EquipCost,15)*C83,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B64:B84)","v":7.1909090909090914},{"$f":"SUM(C64:C84)","v":50.618181818181817},{"$f":"SUM(D64:D84)","v":157.4909090909091},null,{"$f":"SUM(F64:F84)","v":221.29237575757577},{"$f":"SUM(G64:G84)","v":561.62159090909097},{"$f":"SUM(H64:H84)","v":140},{"$f":"SUM(I58:I84)","v":3506.5831939057366}]
["Year 3, Early Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+SSTrain4","v":10},2,{"$f":"B89*LaborNoSkill","v":200},1,{"$f":"IF(E89>0,VLOOKUP(E89,EquipCost,15)*C89,0)","v":33.849599999999995},{"$f":"+SSTrainMat3","v":50},null,{"$f":"SUM(F89:H89)+D89","v":283.84960000000001}]
["Pruning",{"$f":"+SSPrune4","v":19.8},{"$f":"+B90","v":19.8},{"$f":"B90*LaborNoSkill","v":396},18,{"$f":"IF(E90>0,VLOOKUP(E90,EquipCost,15)*C90,0)","v":92.862000000000009},null,null,{"$f":"SUM(F90:H90)+D90","v":488.86200000000002}]
["Brush Removal",2,{"$f":"+B91","v":2},{"$f":"B91*LaborSkill","v":48},3,{"$f":"IF(E91>0,VLOOKUP(E91,EquipCost,15)*C91,0)","v":23.76},null,null,{"$f":"SUM(F91:H91)+D91","v":71.760000000000005}]
["Tree replacement",0.5,{"$f":"B92","v":0.5},{"$f":"B92*LaborNoSkill","v":10},1,{"$f":"IF(E92>0,VLOOKUP(E92,EquipCost,15)*C92,0)","v":8.4623999999999988},{"$f":"+SSTree*TreeCost*0.01","v":217.8},null,{"$f":"SUM(F92:H92)+D92","v":236.26240000000001}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+SSHerbTIme","v":1.4545454545454548},{"$f":"+B94","v":1.4545454545454548},{"$f":"B94*LaborSkill","v":34.909090909090914},3,{"$f":"IF(E94>0,VLOOKUP(E94,EquipCost,15)*C94,0)","v":17.280000000000005},null,null,{"$f":"SUM(F94:H94)+D94","v":52.189090909090922}]
["Weed sprayer",null,{"$f":"+C94","v":1.4545454545454548},null,5,{"$f":"IF(E95>0,VLOOKUP(E95,EquipCost,15)*C95,0)","v":7.3890909090909105},{"$f":"+SSHerb3","v":16.363636363636363},null,{"$f":"SUM(F95:H95)+D95","v":23.752727272727274}]
["Spray Program"]
["80 hp tractor",{"$f":"+SSSprayTime3","v":3.2727272727272734},{"$f":"+B97","v":3.2727272727272734},{"$f":"B97*LaborSkill","v":78.545454545454561},2,{"$f":"IF(E97>0,VLOOKUP(E97,EquipCost,15)*C97,0)","v":80.149090909090916},{"$f":"+SSSprayMat3","v":720},null,{"$f":"SUM(F97:H97)+D97","v":878.6945454545455}]
["Airblast spr.",null,{"$f":"+C97","v":3.2727272727272734},null,4,{"$f":"IF(E98>0,VLOOKUP(E98,EquipCost,15)*C98,0)","v":35.836363636363643},null,null,{"$f":"SUM(F98:H98)+D98","v":35.836363636363643}]
["Fertilizer"]
["40 hp tractor",{"$f":"+SSFertTime3","v":0.18181818181818185},{"$f":"+B100","v":0.18181818181818185},{"$f":"B100*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E100>0,VLOOKUP(E100,EquipCost,15)*C100,0)","v":2.1600000000000006},{"$f":"+SSFert3","v":31.865625000000001},null,{"$f":"SUM(F100:H100)+D100","v":37.661988636363645}]
["Vicon Spreader",null,{"$f":"+C100","v":0.18181818181818185},null,6,{"$f":"IF(E101>0,VLOOKUP(E101,EquipCost,15)*C101,0)","v":0.55186147186147194},null,null,{"$f":"SUM(F101:H101)+D101","v":0.55186147186147194}]
["Lime",null,null,null,null,null,0,null,{"$f":"SUM(F102:H102)+D102","v":0}]
["Mowing"]
["40 hp tractor",{"$f":"+SSMowTime3","v":1.5909090909090908},{"$f":"+B104","v":1.5909090909090908},{"$f":"B104*LaborNoSkill","v":31.818181818181817},3,{"$f":"IF(E104>0,VLOOKUP(E104,EquipCost,15)*C104,0)","v":18.899999999999999},null,null,{"$f":"SUM(F104:H104)+D104","v":50.718181818181819}]
["Mower",null,{"$f":"+C104","v":1.5909090909090908},null,7,{"$f":"IF(E105>0,VLOOKUP(E105,EquipCost,15)*C105,0)","v":7.211363636363636},null,null,{"$f":"SUM(F105:H105)+D105","v":7.211363636363636}]
["Mouse control"]
["40 hp tractor",{"$f":"+SSBaitTime3","v":0.18181818181818185},{"$f":"+B107","v":0.18181818181818185},{"$f":"B107*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E107>0,VLOOKUP(E107,EquipCost,15)*C107,0)","v":2.1600000000000006},null,null,{"$f":"SUM(F107:H107)+D107","v":5.7963636363636377}]
["Vicon Spreader",null,{"$f":"+C107","v":0.18181818181818185},null,6,{"$f":"IF(E108>0,VLOOKUP(E108,EquipCost,15)*C108,0)","v":0.55186147186147194},{"$f":"+SSBait3","v":22.75},null,23.301861471861471]
["Wildlife Control",2,1,{"$f":"B109*LaborNoSkill","v":40},1,{"$f":"IF(E109>0,VLOOKUP(E109,EquipCost,15)*C109,0)","v":16.924799999999998},{"$f":"+SSWild*SSTree","v":59.4},null,116.3248]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,{"$f":"BeeHive","v":45},45]
["Trickle Irrigation",0.5,40,{"$f":"B112*LaborNoSkill","v":10},17,{"$f":"IF(E112>0,VLOOKUP(E112,EquipCost,15)*C112,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B113*LaborNoSkill","v":0},null,{"$f":"IF(E113>0,VLOOKUP(E113,EquipCost,15)*C113,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B114*LaborNoSkill","v":0},null,{"$f":"IF(E114>0,VLOOKUP(E114,EquipCost,15)*C114,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B95:B115)","v":7.7272727272727275},{"$f":"SUM(C95:C115)","v":52.909090909090907},{"$f":"SUM(D95:D115)","v":167.63636363636365},null,{"$f":"SUM(F95:F115)","v":259.83443203463207},{"$f":"SUM(G95:G115)","v":850.37926136363637},{"$f":"SUM(H95:H115)","v":140},{"$f":"SUM(I88:I115)","v":2550.7731479437239}]
["Year 4, Full Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+SSTrain4","v":10},2,{"$f":"B120*LaborNoSkill","v":200},1,{"$f":"IF(E120>0,VLOOKUP(E120,EquipCost,15)*C120,0)","v":33.849599999999995},{"$f":"+SSTrainMat4","v":40},null,{"$f":"SUM(F120:H120)+D120","v":273.84960000000001}]
["Pruning",15,{"$f":"+B121","v":15},{"$f":"B121*LaborNoSkill","v":300},18,{"$f":"IF(E121>0,VLOOKUP(E121,EquipCost,15)*C121,0)","v":70.350000000000009},null,null,{"$f":"SUM(F121:H121)+D121","v":370.35}]
["Brush Removal",2,{"$f":"+B122","v":2},{"$f":"B122*LaborSkill","v":48},3,{"$f":"IF(E122>0,VLOOKUP(E122,EquipCost,15)*C122,0)","v":23.76},null,null,{"$f":"SUM(F122:H122)+D122","v":71.760000000000005}]
["Tree replacement",0.5,{"$f":"B123","v":0.5},{"$f":"B123*LaborNoSkill","v":10},1,{"$f":"IF(E123>0,VLOOKUP(E123,EquipCost,15)*C123,0)","v":8.4623999999999988},{"$f":"+SSTree*TreeCost*0.01","v":217.8},null,{"$f":"SUM(F123:H123)+D123","v":236.26240000000001}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+SSHerbTIme","v":1.4545454545454548},{"$f":"+B125","v":1.4545454545454548},{"$f":"B125*LaborSkill","v":34.909090909090914},3,{"$f":"IF(E125>0,VLOOKUP(E125,EquipCost,15)*C125,0)","v":17.280000000000005},null,null,{"$f":"SUM(F125:H125)+D125","v":52.189090909090922}]
["Weed sprayer",null,{"$f":"+C125","v":1.4545454545454548},null,5,{"$f":"IF(E126>0,VLOOKUP(E126,EquipCost,15)*C126,0)","v":7.3890909090909105},{"$f":"+SSHerb4","v":24.545454545454543},null,{"$f":"SUM(F126:H126)+D126","v":31.934545454545454}]
["Spray Program"]
["80 hp tractor",{"$f":"+SSSprayTime3","v":3.2727272727272734},{"$f":"+B128","v":3.2727272727272734},{"$f":"B128*LaborSkill","v":78.545454545454561},2,{"$f":"IF(E128>0,VLOOKUP(E128,EquipCost,15)*C128,0)","v":80.149090909090916},{"$f":"+SSSprayMat4","v":900},null,{"$f":"SUM(F128:H128)+D128","v":1058.6945454545455}]
["Airblast spr.",null,{"$f":"+C128","v":3.2727272727272734},null,4,{"$f":"IF(E129>0,VLOOKUP(E129,EquipCost,15)*C129,0)","v":35.836363636363643},null,null,{"$f":"SUM(F129:H129)+D129","v":35.836363636363643}]
["Hand Pheromone",1,null,{"$f":"B130*LaborNoSkill","v":20},null,null,null,null,{"$f":"SUM(F130:H130)+D130","v":20}]
["Mowing"]
["40 hp tractor",{"$f":"+SSMowTime4","v":1.5909090909090908},{"$f":"+B132","v":1.5909090909090908},{"$f":"B132*LaborNoSkill","v":31.818181818181817},3,{"$f":"IF(E132>0,VLOOKUP(E132,EquipCost,15)*C132,0)","v":18.899999999999999},null,null,{"$f":"SUM(F132:H132)+D132","v":50.718181818181819}]
["Mower",null,{"$f":"+C132","v":1.5909090909090908},null,7,{"$f":"IF(E133>0,VLOOKUP(E133,EquipCost,15)*C133,0)","v":7.211363636363636},null,null,{"$f":"SUM(F133:H133)+D133","v":7.211363636363636}]
["Mouse control"]
["40 hp tractor",{"$f":"+SSBaitTime4","v":0.18181818181818185},{"$f":"+B135","v":0.18181818181818185},{"$f":"B135*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E135>0,VLOOKUP(E135,EquipCost,15)*C135,0)","v":2.1600000000000006},null,null,{"$f":"SUM(F135:H135)+D135","v":5.7963636363636377}]
["Vicon Spreader",null,{"$f":"+C135","v":0.18181818181818185},null,6,{"$f":"IF(E136>0,VLOOKUP(E136,EquipCost,15)*C136,0)","v":0.55186147186147194},{"$f":"+SSBait4","v":22.75},null,{"$f":"SUM(F136:H136)+D136","v":23.301861471861471}]
["Wildlife Control",2,1,{"$f":"B137*LaborNoSkill","v":40},1,{"$f":"IF(E137>0,VLOOKUP(E137,EquipCost,15)*C137,0)","v":16.924799999999998},{"$f":"+SSWild*SSTree","v":59.4},null,{"$f":"SUM(F137:H137)+D137","v":116.3248}]
["Fertilizer"]
["40 hp tractor",{"$f":"+SSFertTime4","v":0.18181818181818185},{"$f":"+B139","v":0.18181818181818185},{"$f":"B139*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E139>0,VLOOKUP(E139,EquipCost,15)*C139,0)","v":2.1600000000000006},{"$f":"+SSFert4","v":45.168750000000003},null,{"$f":"SUM(F139:H139)+D139","v":50.965113636363647}]
["Vicon Spreader",null,{"$f":"+C139","v":0.18181818181818185},null,6,{"$f":"IF(E140>0,VLOOKUP(E140,EquipCost,15)*C140,0)","v":0.55186147186147194},null,null,{"$f":"SUM(F140:H140)+D140","v":0.55186147186147194}]
["Lime (1 tons)",null,null,null,null,null,{"$f":"+Lime","v":35},null,{"$f":"SUM(F141:H141)+D141","v":35}]
["Scouting",null,null,null,null,null,null,15,{"$f":"SUM(F142:H142)+D142","v":15}]
["Bees",null,null,null,null,null,null,{"$f":"BeeHive","v":45},{"$f":"SUM(F143:H143)+D143","v":45}]
["Trickle Irrigation",1,40,{"$f":"B144*LaborNoSkill","v":20},17,{"$f":"IF(E144>0,VLOOKUP(E144,EquipCost,15)*C144,0)","v":88},null,null,108]
["Real Estate Tax",null,null,{"$f":"B145*LaborNoSkill","v":0},null,{"$f":"IF(E145>0,VLOOKUP(E145,EquipCost,15)*C145,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B146*LaborNoSkill","v":0},null,{"$f":"IF(E146>0,VLOOKUP(E146,EquipCost,15)*C146,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B119:B147)","v":38.18181818181818},{"$f":"SUM(C119:C147)","v":73.863636363636346},{"$f":"SUM(D119:D147)","v":790.54545454545462},null,{"$f":"SUM(F119:F147)","v":413.53643203463201},{"$f":"SUM(G119:G147)","v":1344.6642045454548},{"$f":"SUM(H119:H147)","v":140},{"$f":"SUM(I119:I147)","v":2688.7460911255416}]
[]
["Super Spindle"]
[null,null,null,null,null,null,null,null,"Total Cost"]
["Year 0,  Site Preparation Cost.",null,null,null,null,null,null,null,{"$f":"+year0","v":2013}]
[{"$f":"+A8","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+SSYear1","v":25186.991055815295}]
[{"$f":"+A56","v":"Year 2, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+SSYear2","v":3506.5831939057366}]
[{"$f":"+A86","v":"Year 3, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+SSYear3","v":2550.7731479437239}]
[{"$f":"+A117","v":"Year 4, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+SSYear4","v":2688.7460911255416}]

{"sheet":"Fruiting Wall","index":13,"n_rows":156,"n_cols":9,"rows_kept":156,"cut":false,"hidden":false,"merged":[[0,0,0,8],[7,0,7,8],[55,0,55,8],[85,0,85,8],[116,0,116,8]]}
["Fruiting Wall"]
[]
["The Fruiting Wall orchard remains non-bearing for the 1st year..  The 1st crop is produced in the 2nd year and the orchard"]
["become full bearing in the 4th year.  A reduced spray program is followed only during the 1st year.  A full bearing spray"]
["program is followed starting in year 2."]
[]
[]
["Year 1, Planting Year."]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Ground Preparation"]
["80hp tractor",0.5,{"$f":"B12","v":0.5},{"$f":"B12*LaborSkill","v":12},2,{"$f":"IF(E12>0,VLOOKUP(E12,EquipCost,15)*C12,0)","v":12.244999999999999},null,null,{"$f":"SUM(F12:H12)+D12","v":24.244999999999997}]
["Plow",null,{"$f":"B12","v":0.5},null,8,{"$f":"IF(E13>0,VLOOKUP(E13,EquipCost,15)*C13,0)","v":2.0955555555555554},null,null,{"$f":"SUM(F13:H13)+D13","v":2.0955555555555554}]
["80hp tractor",0.3,{"$f":"B14","v":0.3},{"$f":"B14*LaborSkill","v":7.1999999999999993},2,{"$f":"IF(E14>0,VLOOKUP(E14,EquipCost,15)*C14,0)","v":7.3469999999999995},null,null,{"$f":"SUM(F14:H14)+D14","v":14.546999999999999}]
["Disc",null,{"$f":"B14","v":0.3},null,9,{"$f":"IF(E15>0,VLOOKUP(E15,EquipCost,15)*C15,0)","v":1.5639999999999998},null,null,{"$f":"SUM(F15:H15)+D15","v":1.5639999999999998}]
["Pick stone & roots",3,{"$f":"B16","v":3},{"$f":"B16*LaborNoSkill","v":60},15,{"$f":"IF(E16>0,VLOOKUP(E16,EquipCost,15)*C16,0)","v":29.8125},null,null,{"$f":"SUM(F16:H16)+D16","v":89.8125}]
["Planting Trees"]
["Layout",0.5,{"$f":"B18","v":0.5},{"$f":"B18*LaborSkill","v":12},1,{"$f":"IF(E18>0,VLOOKUP(E18,EquipCost,15)*C18,0)","v":8.4623999999999988},null,null,{"$f":"SUM(F18:H18)+D18","v":20.462399999999999}]
["Marking",0.5,0.5,{"$f":"B19*LaborSkill","v":12},1,{"$f":"IF(E19>0,VLOOKUP(E19,EquipCost,15)*C19,0)","v":8.4623999999999988},null,null,{"$f":"SUM(F19:H19)+D19","v":20.462399999999999}]
["Purchase trees",null,null,null,null,null,{"$f":"FWTree*FWTreeCost","v":19800},null,{"$f":"SUM(F20:H20)+D20","v":19800}]
["Custom Plant @ .30 /tree",null,null,null,null,null,null,{"$f":"FWTree*CustomPlant","v":461.99999999999994},{"$f":"SUM(F21:H21)+D21","v":461.99999999999994}]
["System"]
["Trellis ",40,null,{"$f":"B23*LaborNoSkill","v":800},null,{"$f":"IF(E23>0,VLOOKUP(E23,EquipCost,15)*C23,0)","v":0},{"$f":"+FWTrellis","v":4664.7065142857145},null,{"$f":"SUM(F23:H23)+D23","v":5464.7065142857145}]
["Trickle irrigation",8,20,{"$f":"B24*LaborNoSkill","v":160},17,{"$f":"IF(E24>0,VLOOKUP(E24,EquipCost,15)*C24,0)","v":44},{"$f":"+FWIrr","v":2508.4931200000001},null,{"$f":"SUM(F24:H24)+D24","v":2712.4931200000001}]
["Training",{"$f":"+FWTrain1","v":100},2,{"$f":"B25*LaborNoSkill","v":2000},1,{"$f":"IF(E25>0,VLOOKUP(E25,EquipCost,15)*C25,0)","v":33.849599999999995},{"$f":"+FWTrainMat1","v":300},null,{"$f":"SUM(F25:H25)+D25","v":2333.8496}]
["Pruning",{"$f":"+FWPrune1","v":2.2000000000000002},{"$f":"+B26","v":2.2000000000000002},{"$f":"B26*LaborNoSkill","v":44},18,{"$f":"IF(E26>0,VLOOKUP(E26,EquipCost,15)*C26,0)","v":10.318000000000001},null,null,{"$f":"SUM(F26:H26)+D26","v":54.317999999999998}]
["Nematode Control",null,null,null,null,null,null,null,{"$f":"SUM(F27:H27)+D27","v":0}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+FWHerbTime","v":1.4545454545454548},{"$f":"+B29","v":1.4545454545454548},{"$f":"B29*LaborSkill","v":34.909090909090914},3,{"$f":"IF(E29>0,VLOOKUP(E29,EquipCost,15)*C29,0)","v":17.280000000000005},null,null,{"$f":"SUM(F29:H29)+D29","v":52.189090909090922}]
["Weed sprayer",null,{"$f":"+C29","v":1.4545454545454548},null,5,{"$f":"IF(E30>0,VLOOKUP(E30,EquipCost,15)*C30,0)","v":7.3890909090909105},{"$f":"+FWHerb1","v":9.545454545454545},null,{"$f":"SUM(F30:H30)+D30","v":16.934545454545457}]
["Spray Program"]
["80 hp tractor",{"$f":"+FWSprayTime1","v":0.16363636363636366},{"$f":"+B32","v":0.16363636363636366},{"$f":"B32*LaborSkill","v":3.9272727272727277},2,{"$f":"IF(E32>0,VLOOKUP(E32,EquipCost,15)*C32,0)","v":4.0074545454545456},{"$f":"+FWSprayMat1","v":45},null,{"$f":"SUM(F32:H32)+D32","v":52.934727272727272}]
["Airblast spr.",null,{"$f":"+C32","v":0.16363636363636366},null,4,{"$f":"IF(E33>0,VLOOKUP(E33,EquipCost,15)*C33,0)","v":1.791818181818182},null,null,{"$f":"SUM(F33:H33)+D33","v":1.791818181818182}]
["Fertilize",null,null,null,null,null,null,null,{"$f":"SUM(F34:H34)+D34","v":0}]
["40 hp tractor",{"$f":"+FWFertTime1","v":0.18181818181818185},{"$f":"+B35","v":0.18181818181818185},{"$f":"B35*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E35>0,VLOOKUP(E35,EquipCost,15)*C35,0)","v":2.1600000000000006},{"$f":"+FWFert1","v":12.375},null,{"$f":"SUM(F35:H35)+D35","v":18.171363636363637}]
["Vicon Spreader",null,0.2,null,6,{"$f":"IF(E36>0,VLOOKUP(E36,EquipCost,15)*C36,0)","v":0.60704761904761906},null,null,{"$f":"SUM(F36:H36)+D36","v":0.60704761904761906}]
["Sod Establishment"]
["40 hp tractor",0.3,{"$f":"0.3*3","v":0.89999999999999991},{"$f":"B38*LaborSkill","v":7.1999999999999993},3,{"$f":"IF(E38>0,VLOOKUP(E38,EquipCost,15)*C38,0)","v":10.692},null,null,{"$f":"SUM(F38:H38)+D38","v":17.891999999999999}]
["Spreader",null,{"$f":"+B38","v":0.3},null,6,{"$f":"IF(E39>0,VLOOKUP(E39,EquipCost,15)*C39,0)","v":0.91057142857142859},11,null,{"$f":"SUM(F39:H39)+D39","v":11.910571428571428}]
["Cultipack",0.3,{"$f":"B40","v":0.3},{"$f":"B40*LaborNoSkill","v":6},12,{"$f":"IF(E40>0,VLOOKUP(E40,EquipCost,15)*C40,0)","v":1.984},null,null,{"$f":"SUM(F40:H40)+D40","v":7.984}]
["Drag",0.3,{"$f":"B41","v":0.3},{"$f":"B41*LaborNoSkill","v":6},12,{"$f":"IF(E41>0,VLOOKUP(E41,EquipCost,15)*C41,0)","v":1.984},null,null,{"$f":"SUM(F41:H41)+D41","v":7.984}]
["Mowing"]
["40 hp tractor",{"$f":"+FWMowTime1","v":0},{"$f":"B43","v":0},{"$f":"+B43*LaborNoSkill","v":0},3,{"$f":"IF(E43>0,VLOOKUP(E43,EquipCost,15)*C43,0)","v":0},null,null,{"$f":"SUM(F43:H43)+D43","v":0}]
["Mower",null,{"$f":"B43","v":0},null,7,{"$f":"IF(E44>0,VLOOKUP(E44,EquipCost,15)*C44,0)","v":0},null,null,{"$f":"SUM(F44:H44)+D44","v":0}]
["Mouse control"]
["40 hp tractor",{"$f":"+FWBaitTime1","v":0.18181818181818185},{"$f":"+B46","v":0.18181818181818185},{"$f":"+B46*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E46>0,VLOOKUP(E46,EquipCost,15)*C46,0)","v":2.1600000000000006},null,null,{"$f":"SUM(F46:H46)+D46","v":5.7963636363636377}]
["Vicon Spreader",null,{"$f":"+B46","v":0.18181818181818185},null,6,{"$f":"IF(E47>0,VLOOKUP(E47,EquipCost,15)*C47,0)","v":0.55186147186147194},{"$f":"+FWBait1","v":17.5},null,{"$f":"SUM(F47:H47)+D47","v":18.051861471861471}]
["Mouse guards ",null,null,null,null,null,null,null,{"$f":"SUM(F48:G48)+D48","v":0}]
["Wildlife Control",0.3,{"$f":"B49","v":0.3},{"$f":"B49*LaborNoSkill","v":6},1,{"$f":"IF(E49>0,VLOOKUP(E49,EquipCost,15)*C49,0)","v":5.0774399999999993},{"$f":"+FWWild*FWTree","v":26.400000000000002},null,{"$f":"SUM(F49:H49)+D49","v":37.477440000000001}]
["Scouting",null,null,null,null,null,null,null,{"$f":"SUM(F50:H50)+D50","v":0}]
["Bees",null,null,null,null,null,null,null,{"$f":"SUM(F51:H51)+D51","v":0}]
["Real Estate Tax",null,null,null,null,null,null,{"$f":"+RETax","v":40},{"$f":"SUM(F52:H52)+D52","v":40}]
["Management",2,null,{"$f":"B53*LaborSkill","v":48},null,{"$f":"IF(E53>0,VLOOKUP(E53,EquipCost,15)*C53,0)","v":0},null,{"$f":"+other","v":40},{"$f":"SUM(F53:H53)+D53","v":88}]
[]
["Total",{"$f":"SUM(B10:B54)","v":160.18181818181824},{"$f":"SUM(C10:C54)","v":35.881818181818169},{"$f":"SUM(D10:D54)","v":3226.5090909090904},null,{"$f":"SUM(F10:F54)","v":214.75173971139975},{"$f":"SUM(G10:G54)","v":27395.02008883117},{"$f":"SUM(H10:H54)","v":542},{"$f":"SUM(I10:I54)","v":31378.280919451656}]
["Year 2, Early Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+FWTrain2","v":60},2,{"$f":"B59*LaborNoSkill","v":1200},1,{"$f":"IF(E59>0,VLOOKUP(E59,EquipCost,15)*C59,0)","v":33.849599999999995},{"$f":"+FWTrainMAt2","v":100},null,{"$f":"SUM(F59:H59)+D59","v":1333.8496}]
["Pruning",{"$f":"+FWPrune2","v":2.2000000000000002},{"$f":"+B60","v":2.2000000000000002},{"$f":"B60*LaborNoSkill","v":44},18,{"$f":"IF(E60>0,VLOOKUP(E60,EquipCost,15)*C60,0)","v":10.318000000000001},null,null,{"$f":"SUM(F60:H60)+D60","v":54.317999999999998}]
["Brush Removal",0,{"$f":"+B61","v":0},{"$f":"B61*LaborSkill","v":0},3,{"$f":"IF(E61>0,VLOOKUP(E61,EquipCost,15)*C61,0)","v":0},null,null,{"$f":"SUM(F61:H61)+D61","v":0}]
["Tree replacement",{"$f":"0.0333333333333333*FWTree*0.05","v":2.1999999999999975},{"$f":"B62","v":2.1999999999999975},{"$f":"B62*LaborNoSkill","v":43.99999999999995},1,{"$f":"IF(E62>0,VLOOKUP(E62,EquipCost,15)*C62,0)","v":37.234559999999952},{"$f":"+FWTree*TreeCost*0.01","v":145.20000000000002},null,{"$f":"SUM(F62:H62)+D62","v":226.43455999999992}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+FWHerbTime","v":1.4545454545454548},{"$f":"+B64","v":1.4545454545454548},{"$f":"B64*LaborSkill","v":34.909090909090914},3,{"$f":"IF(E64>0,VLOOKUP(E64,EquipCost,15)*C64,0)","v":17.280000000000005},null,null,{"$f":"SUM(F64:H64)+D64","v":52.189090909090922}]
["Weed sprayer",null,{"$f":"+C64","v":1.4545454545454548},null,5,{"$f":"IF(E65>0,VLOOKUP(E65,EquipCost,15)*C65,0)","v":7.3890909090909105},{"$f":"+FWHerb2","v":9.545454545454545},null,{"$f":"SUM(F65:H65)+D65","v":16.934545454545457}]
["Spray Program"]
["80 hp tractor",{"$f":"+FWSprayTime2","v":1.9636363636363643},{"$f":"+B67","v":1.9636363636363643},{"$f":"B67*LaborSkill","v":47.127272727272739},2,{"$f":"IF(E67>0,VLOOKUP(E67,EquipCost,15)*C67,0)","v":48.089454545454558},{"$f":"+FWSprayMat2","v":450},null,{"$f":"SUM(F67:H67)+D67","v":545.21672727272733}]
["Airblast spr.",null,{"$f":"+C67","v":1.9636363636363643},null,4,{"$f":"IF(E68>0,VLOOKUP(E68,EquipCost,15)*C68,0)","v":21.501818181818187},null,null,{"$f":"SUM(F68:H68)+D68","v":21.501818181818187}]
["Fertilizer"]
["40 hp tractor",{"$f":"+FWFertTime2","v":0.18181818181818185},0.3,{"$f":"+B70*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E70>0,VLOOKUP(E70,EquipCost,15)*C70,0)","v":3.5640000000000001},{"$f":"+FWFert2","v":12.375},null,{"$f":"SUM(F70:H70)+D70","v":19.575363636363637}]
["Vicon Spreader",null,{"$f":"+C70","v":0.3},null,6,{"$f":"IF(E71>0,VLOOKUP(E71,EquipCost,15)*C71,0)","v":0.91057142857142859},null,null,{"$f":"SUM(F71:H71)+D71","v":0.91057142857142859}]
["Mowing"]
["40 hp tractor",{"$f":"+FWMowTime2","v":0.90909090909090906},{"$f":"B73","v":0.90909090909090906},{"$f":"+B73*LaborNoSkill","v":18.18181818181818},3,{"$f":"IF(E73>0,VLOOKUP(E73,EquipCost,15)*C73,0)","v":10.8},null,null,{"$f":"SUM(F73:H73)+D73","v":28.981818181818181}]
["Mower",null,{"$f":"B73","v":0.90909090909090906},null,7,{"$f":"IF(E74>0,VLOOKUP(E74,EquipCost,15)*C74,0)","v":4.1207792207792204},null,null,{"$f":"SUM(F74:H74)+D74","v":4.1207792207792204}]
["Mouse control"]
["40 hp tractor",{"$f":"+FWBaitTime3","v":0.18181818181818185},{"$f":"+B76","v":0.18181818181818185},{"$f":"B76*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E76>0,VLOOKUP(E76,EquipCost,15)*C76,0)","v":2.1600000000000006},null,null,{"$f":"SUM(F76:H76)+D76","v":5.7963636363636377}]
["Vicon Spreader",null,{"$f":"+C76","v":0.18181818181818185},null,6,{"$f":"IF(E77>0,VLOOKUP(E77,EquipCost,15)*C77,0)","v":0.55186147186147194},{"$f":"+FWBait3","v":21.875},null,22.426861471861471]
["Wildlife Control",2,1,{"$f":"B78*LaborNoSkill","v":40},1,{"$f":"IF(E78>0,VLOOKUP(E78,EquipCost,15)*C78,0)","v":16.924799999999998},{"$f":"+FWWild*FWTree","v":26.400000000000002},null,83.324799999999996]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,{"$f":"BeeHive","v":45},45]
["Trickle Irrigation",0.5,40,{"$f":"B81*LaborNoSkill","v":10},17,{"$f":"IF(E81>0,VLOOKUP(E81,EquipCost,15)*C81,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B82*LaborNoSkill","v":0},null,{"$f":"IF(E82>0,VLOOKUP(E82,EquipCost,15)*C82,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B83*LaborNoSkill","v":0},null,{"$f":"IF(E83>0,VLOOKUP(E83,EquipCost,15)*C83,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B64:B84)","v":7.1909090909090914},{"$f":"SUM(C64:C84)","v":50.618181818181817},{"$f":"SUM(D64:D84)","v":157.4909090909091},null,{"$f":"SUM(F64:F84)","v":221.29237575757577},{"$f":"SUM(G64:G84)","v":520.1954545454546},{"$f":"SUM(H64:H84)","v":140},{"$f":"SUM(I58:I84)","v":2653.5808993939399}]
["Year 3, Early Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+FWTrain4","v":5},2,{"$f":"B89*LaborNoSkill","v":100},1,{"$f":"IF(E89>0,VLOOKUP(E89,EquipCost,15)*C89,0)","v":33.849599999999995},{"$f":"+FWTrainMat3","v":50},null,{"$f":"SUM(F89:H89)+D89","v":183.84960000000001}]
["Pruning",{"$f":"+FWPrune4","v":22},{"$f":"+B90","v":22},{"$f":"B90*LaborNoSkill","v":440},18,{"$f":"IF(E90>0,VLOOKUP(E90,EquipCost,15)*C90,0)","v":103.18},null,null,{"$f":"SUM(F90:H90)+D90","v":543.18000000000006}]
["Brush Removal",1,{"$f":"+B91","v":1},{"$f":"B91*LaborSkill","v":24},3,{"$f":"IF(E91>0,VLOOKUP(E91,EquipCost,15)*C91,0)","v":11.88},null,null,{"$f":"SUM(F91:H91)+D91","v":35.880000000000003}]
["Tree replacement",0.5,{"$f":"B92","v":0.5},{"$f":"B92*LaborNoSkill","v":10},1,{"$f":"IF(E92>0,VLOOKUP(E92,EquipCost,15)*C92,0)","v":8.4623999999999988},{"$f":"+FWTree*TreeCost*0.01","v":145.20000000000002},null,{"$f":"SUM(F92:H92)+D92","v":163.66240000000002}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+FWHerbTime","v":1.4545454545454548},{"$f":"+B94","v":1.4545454545454548},{"$f":"B94*LaborSkill","v":34.909090909090914},3,{"$f":"IF(E94>0,VLOOKUP(E94,EquipCost,15)*C94,0)","v":17.280000000000005},null,null,{"$f":"SUM(F94:H94)+D94","v":52.189090909090922}]
["Weed sprayer",null,{"$f":"+C94","v":1.4545454545454548},null,5,{"$f":"IF(E95>0,VLOOKUP(E95,EquipCost,15)*C95,0)","v":7.3890909090909105},{"$f":"+FWHerb3","v":18.40909090909091},null,{"$f":"SUM(F95:H95)+D95","v":25.798181818181821}]
["Spray Program"]
["80 hp tractor",{"$f":"+FWSprayTime3","v":3.2727272727272734},{"$f":"+B97","v":3.2727272727272734},{"$f":"B97*LaborSkill","v":78.545454545454561},2,{"$f":"IF(E97>0,VLOOKUP(E97,EquipCost,15)*C97,0)","v":80.149090909090916},{"$f":"+FWSprayMat3","v":720},null,{"$f":"SUM(F97:H97)+D97","v":878.6945454545455}]
["Airblast spr.",null,{"$f":"+C97","v":3.2727272727272734},null,4,{"$f":"IF(E98>0,VLOOKUP(E98,EquipCost,15)*C98,0)","v":35.836363636363643},null,null,{"$f":"SUM(F98:H98)+D98","v":35.836363636363643}]
["Fertilizer"]
["40 hp tractor",{"$f":"+FWFertTime3","v":0.18181818181818185},{"$f":"+B100","v":0.18181818181818185},{"$f":"B100*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E100>0,VLOOKUP(E100,EquipCost,15)*C100,0)","v":2.1600000000000006},{"$f":"+FWFert3","v":21.243750000000002},null,{"$f":"SUM(F100:H100)+D100","v":27.040113636363639}]
["Vicon Spreader",null,{"$f":"+C100","v":0.18181818181818185},null,6,{"$f":"IF(E101>0,VLOOKUP(E101,EquipCost,15)*C101,0)","v":0.55186147186147194},null,null,{"$f":"SUM(F101:H101)+D101","v":0.55186147186147194}]
["Lime",null,null,null,null,null,0,null,{"$f":"SUM(F102:H102)+D102","v":0}]
["Mowing"]
["40 hp tractor",{"$f":"+FWMowTime3","v":1.5909090909090908},{"$f":"+B104","v":1.5909090909090908},{"$f":"B104*LaborNoSkill","v":31.818181818181817},3,{"$f":"IF(E104>0,VLOOKUP(E104,EquipCost,15)*C104,0)","v":18.899999999999999},null,null,{"$f":"SUM(F104:H104)+D104","v":50.718181818181819}]
["Mower",null,{"$f":"+C104","v":1.5909090909090908},null,7,{"$f":"IF(E105>0,VLOOKUP(E105,EquipCost,15)*C105,0)","v":7.211363636363636},null,null,{"$f":"SUM(F105:H105)+D105","v":7.211363636363636}]
["Mouse control"]
["40 hp tractor",{"$f":"+FWBaitTime3","v":0.18181818181818185},{"$f":"+B107","v":0.18181818181818185},{"$f":"B107*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E107>0,VLOOKUP(E107,EquipCost,15)*C107,0)","v":2.1600000000000006},null,null,{"$f":"SUM(F107:H107)+D107","v":5.7963636363636377}]
["Vicon Spreader",null,{"$f":"+C107","v":0.18181818181818185},null,6,{"$f":"IF(E108>0,VLOOKUP(E108,EquipCost,15)*C108,0)","v":0.55186147186147194},{"$f":"+FWBait3","v":21.875},null,22.426861471861471]
["Wildlife Control",2,1,{"$f":"B109*LaborNoSkill","v":40},1,{"$f":"IF(E109>0,VLOOKUP(E109,EquipCost,15)*C109,0)","v":16.924799999999998},{"$f":"+FWWild*FWTree","v":26.400000000000002},null,83.324799999999996]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,{"$f":"BeeHive","v":45},45]
["Trickle Irrigation",0.5,40,{"$f":"B112*LaborNoSkill","v":10},17,{"$f":"IF(E112>0,VLOOKUP(E112,EquipCost,15)*C112,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B113*LaborNoSkill","v":0},null,{"$f":"IF(E113>0,VLOOKUP(E113,EquipCost,15)*C113,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B114*LaborNoSkill","v":0},null,{"$f":"IF(E114>0,VLOOKUP(E114,EquipCost,15)*C114,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B95:B115)","v":7.7272727272727275},{"$f":"SUM(C95:C115)","v":52.909090909090907},{"$f":"SUM(D95:D115)","v":167.63636363636365},null,{"$f":"SUM(F95:F115)","v":259.83443203463207},{"$f":"SUM(G95:G115)","v":807.92784090909083},{"$f":"SUM(H95:H115)","v":140},{"$f":"SUM(I88:I115)","v":2354.1597274891774}]
["Year 4, Full Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+FWTrain4","v":5},2,{"$f":"B120*LaborNoSkill","v":100},1,{"$f":"IF(E120>0,VLOOKUP(E120,EquipCost,15)*C120,0)","v":33.849599999999995},{"$f":"+FWTrainMat4","v":4},null,{"$f":"SUM(F120:H120)+D120","v":137.84960000000001}]
["Pruning",{"$f":"+FWPrune4","v":22},{"$f":"+B121","v":22},{"$f":"B121*LaborNoSkill","v":440},18,{"$f":"IF(E121>0,VLOOKUP(E121,EquipCost,15)*C121,0)","v":103.18},null,null,{"$f":"SUM(F121:H121)+D121","v":543.18000000000006}]
["Brush Removal",2,{"$f":"+B122","v":2},{"$f":"B122*LaborSkill","v":48},3,{"$f":"IF(E122>0,VLOOKUP(E122,EquipCost,15)*C122,0)","v":23.76},null,null,{"$f":"SUM(F122:H122)+D122","v":71.760000000000005}]
["Tree replacement",0.5,{"$f":"B123","v":0.5},{"$f":"B123*LaborNoSkill","v":10},1,{"$f":"IF(E123>0,VLOOKUP(E123,EquipCost,15)*C123,0)","v":8.4623999999999988},{"$f":"+FWTree*TreeCost*0.01","v":145.20000000000002},null,{"$f":"SUM(F123:H123)+D123","v":163.66240000000002}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+FWHerbTime","v":1.4545454545454548},{"$f":"+B125","v":1.4545454545454548},{"$f":"B125*LaborSkill","v":34.909090909090914},3,{"$f":"IF(E125>0,VLOOKUP(E125,EquipCost,15)*C125,0)","v":17.280000000000005},null,null,{"$f":"SUM(F125:H125)+D125","v":52.189090909090922}]
["Weed sprayer",null,{"$f":"+C125","v":1.4545454545454548},null,5,{"$f":"IF(E126>0,VLOOKUP(E126,EquipCost,15)*C126,0)","v":7.3890909090909105},{"$f":"+FWHerb4","v":18.40909090909091},null,{"$f":"SUM(F126:H126)+D126","v":25.798181818181821}]
["Spray Program"]
["80 hp tractor",{"$f":"+FWSprayTime3","v":3.2727272727272734},{"$f":"+B128","v":3.2727272727272734},{"$f":"B128*LaborSkill","v":78.545454545454561},2,{"$f":"IF(E128>0,VLOOKUP(E128,EquipCost,15)*C128,0)","v":80.149090909090916},{"$f":"+FWSprayMat4","v":900},null,{"$f":"SUM(F128:H128)+D128","v":1058.6945454545455}]
["Airblast spr.",null,{"$f":"+C128","v":3.2727272727272734},null,4,{"$f":"IF(E129>0,VLOOKUP(E129,EquipCost,15)*C129,0)","v":35.836363636363643},null,null,{"$f":"SUM(F129:H129)+D129","v":35.836363636363643}]
["Hand Pheromone",1,null,{"$f":"B130*LaborNoSkill","v":20},null,null,null,null,{"$f":"SUM(F130:H130)+D130","v":20}]
["Mowing"]
["40 hp tractor",{"$f":"+FWMowTime4","v":1.5909090909090908},{"$f":"+B132","v":1.5909090909090908},{"$f":"B132*LaborNoSkill","v":31.818181818181817},3,{"$f":"IF(E132>0,VLOOKUP(E132,EquipCost,15)*C132,0)","v":18.899999999999999},null,null,{"$f":"SUM(F132:H132)+D132","v":50.718181818181819}]
["Mower",null,{"$f":"+C132","v":1.5909090909090908},null,7,{"$f":"IF(E133>0,VLOOKUP(E133,EquipCost,15)*C133,0)","v":7.211363636363636},null,null,{"$f":"SUM(F133:H133)+D133","v":7.211363636363636}]
["Mouse control"]
["40 hp tractor",{"$f":"+FWBaitTIme4","v":0.18181818181818185},{"$f":"+B135","v":0.18181818181818185},{"$f":"B135*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E135>0,VLOOKUP(E135,EquipCost,15)*C135,0)","v":2.1600000000000006},null,null,{"$f":"SUM(F135:H135)+D135","v":5.7963636363636377}]
["Vicon Spreader",null,{"$f":"+C135","v":0.18181818181818185},null,6,{"$f":"IF(E136>0,VLOOKUP(E136,EquipCost,15)*C136,0)","v":0.55186147186147194},{"$f":"+FWBait4","v":21.875},null,{"$f":"SUM(F136:H136)+D136","v":22.426861471861471}]
["Wildlife Control",2,1,{"$f":"B137*LaborNoSkill","v":40},1,{"$f":"IF(E137>0,VLOOKUP(E137,EquipCost,15)*C137,0)","v":16.924799999999998},{"$f":"+FWWild*FWTree","v":26.400000000000002},null,{"$f":"SUM(F137:H137)+D137","v":83.324799999999996}]
["Fertilizer"]
["40 hp tractor",{"$f":"+FWFertTime4","v":0.18181818181818185},{"$f":"+B139","v":0.18181818181818185},{"$f":"B139*LaborNoSkill","v":3.6363636363636371},3,{"$f":"IF(E139>0,VLOOKUP(E139,EquipCost,15)*C139,0)","v":2.1600000000000006},{"$f":"+FWFert4","v":30.112500000000004},null,{"$f":"SUM(F139:H139)+D139","v":35.908863636363648}]
["Vicon Spreader",null,{"$f":"+C139","v":0.18181818181818185},null,6,{"$f":"IF(E140>0,VLOOKUP(E140,EquipCost,15)*C140,0)","v":0.55186147186147194},null,null,{"$f":"SUM(F140:H140)+D140","v":0.55186147186147194}]
["Lime (1 tons)",null,null,null,null,null,{"$f":"+Lime","v":35},null,{"$f":"SUM(F141:H141)+D141","v":35}]
["Scouting",null,null,null,null,null,null,15,{"$f":"SUM(F142:H142)+D142","v":15}]
["Bees",null,null,null,null,null,null,{"$f":"BeeHive","v":45},{"$f":"SUM(F143:H143)+D143","v":45}]
["Trickle Irrigation",0.5,40,{"$f":"B144*LaborNoSkill","v":10},17,{"$f":"IF(E144>0,VLOOKUP(E144,EquipCost,15)*C144,0)","v":88},null,null,98]
["Real Estate Tax",null,null,{"$f":"B145*LaborNoSkill","v":0},null,{"$f":"IF(E145>0,VLOOKUP(E145,EquipCost,15)*C145,0)","v":0},null,{"$f":"+RETax","v":40},40]
["Management",null,null,{"$f":"B146*LaborNoSkill","v":0},null,{"$f":"IF(E146>0,VLOOKUP(E146,EquipCost,15)*C146,0)","v":0},null,{"$f":"+other","v":40},40]
[]
["Total",{"$f":"SUM(B119:B147)","v":39.68181818181818},{"$f":"SUM(C119:C147)","v":80.86363636363636},{"$f":"SUM(D119:D147)","v":820.54545454545462},null,{"$f":"SUM(F119:F147)","v":446.36643203463206},{"$f":"SUM(G119:G147)","v":1180.9965909090909},{"$f":"SUM(H119:H147)","v":140},{"$f":"SUM(I119:I147)","v":2587.908477489178}]
[]
["Tall Spindle"]
[null,null,null,null,null,null,null,null,"Total Cost"]
["Year 0,  Site Preparation Cost.",null,null,null,null,null,null,null,{"$f":"+year0","v":2013}]
[{"$f":"+A8","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+FWYear1","v":31378.280919451656}]
[{"$f":"+A56","v":"Year 2, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+FWYear2","v":2653.5808993939399}]
[{"$f":"+A86","v":"Year 3, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+FWYear3","v":2354.1597274891774}]
[{"$f":"+A117","v":"Year 4, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+FWYear4","v":2587.908477489178}]

{"sheet":"CL Profit","index":14,"n_rows":74,"n_cols":10,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["Potential Profit for Central Leader"]
[]
[null,"Bushel","Gross","Annual","Harvest",null,"Total","Annual","Accum"]
["Year","Yield","Income","Costs","Costs","Interest","Cost","Profit","Profit"]
[0,{"$f":"+'Factors & Yield'!B38","v":0},{"$f":"+B5*42*CLPrice","v":0},{"$f":"+year0","v":2013},{"$f":"+B5*42*LaborPicking","v":0},{"$f":"+(+D5+E5)*0.5*IntOper+LandCost*IntLand","v":440.26},{"$f":"SUM(D5:F5)","v":2453.2600000000002},{"$f":"+C5-G5","v":-2453.2600000000002},{"$f":"+H5","v":-2453.2600000000002}]
[{"$f":"+A5+1","v":1},{"$f":"+'Factors & Yield'!B39","v":0},0,{"$f":"+CLYear1","v":3065.7490771732023},{"$f":"+B6*42*LaborPicking","v":0},{"$f":"+(+D6+E6)*0.5*IntOper+LandCost*IntLand","v":461.31498154346406},{"$f":"SUM(D6:F6)","v":3527.0640587166663},{"$f":"+C6-G6","v":-3527.0640587166663},{"$f":"+H6+I5","v":-5980.3240587166665}]
[{"$f":"+A6+1","v":2},{"$f":"+'Factors & Yield'!B40","v":0},0,{"$f":"+CLYear2","v":595.41463217206876},0,411.90829264344137,1007.3229248155101,{"$f":"+C7-G7","v":-1007.3229248155101},-6987.6469835321768]
[{"$f":"+A7+1","v":3},{"$f":"+'Factors & Yield'!B41","v":0},0,{"$f":"+CLYear3","v":1157.8238542366946},0,423.15647708473387,1580.9803313214284,-1580.9803313214284,-8568.6273148536056]
[4,{"$f":"+'Factors & Yield'!B42","v":100},1260,{"$f":"+CLYear4","v":1455.9238167366948},247.05882352941177,434.05965280532212,2137.0422930714285,-877.0422930714285,-9445.6696079250341]
[5,{"$f":"+'Factors & Yield'!B43","v":150},1890,{"$f":"+CLYear5","v":2046.8665479866952},370.58823529411762,448.34909566561623,2865.803878946429,-975.80387894642899,-10421.473486871462]
[6,{"$f":"+'Factors & Yield'!B44","v":300},3780,{"$f":"+CLYear6","v":2165.7796417366953},741.17647058823525,458.13912224649863,3365.095234571429,414.90476542857095,-10006.568721442891]
[7,{"$f":"+'Factors & Yield'!B45","v":400},5040,{"$f":"+CLYear7","v":2499.2087979866947},988.23529411764707,469.7488818420868,3957.1929739464285,1082.8070260535715,-8923.7616953893194]
[8,{"$f":"+'Factors & Yield'!B46","v":500},6300,{"$f":"+CLYear8","v":2542.7418917366949},1235.2941176470588,475.56072018767509,4253.596729571429,2046.403270428571,-6877.3584249607484]
[9,{"$f":"+'Factors & Yield'!B47","v":1000},12600,{"$f":"+CLYear8","v":2542.7418917366949},2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,209.0448454678226]
[10,{"$f":"+'Factors & Yield'!B48","v":1000},12600,2542.7418917366949,2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,7295.4481158963936]
[11,{"$f":"+'Factors & Yield'!B49","v":1000},12600,2542.7418917366949,2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,14381.851386324965]
[12,{"$f":"+'Factors & Yield'!B50","v":1000},12600,2542.7418917366949,2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,21468.254656753536]
[13,{"$f":"+'Factors & Yield'!B51","v":1000},12600,2542.7418917366949,2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,28554.657927182107]
[14,{"$f":"+'Factors & Yield'!B52","v":1000},12600,2542.7418917366949,2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,35641.061197610674]
[15,{"$f":"+'Factors & Yield'!B53","v":1000},12600,2542.7418917366949,2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,42727.464468039245]
[16,{"$f":"+'Factors & Yield'!B54","v":1000},12600,2542.7418917366949,2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,49813.867738467816]
[17,{"$f":"+'Factors & Yield'!B55","v":1000},12600,2542.7418917366949,2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,56900.271008896387]
[18,{"$f":"+'Factors & Yield'!B56","v":1000},12600,2542.7418917366949,2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,63986.674279324958]
[19,{"$f":"+'Factors & Yield'!B57","v":1000},12600,2542.7418917366949,2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,71073.077549753536]
[20,{"$f":"+'Factors & Yield'!B58","v":1000},12600,2542.7418917366949,2470.5882352941176,500.26660254061625,5513.596729571429,7086.403270428571,78159.4808201821]
[]
[null,{"$f":"SUM(B5:B26)","v":13450},{"$f":"SUM(C5:C26)","v":169470},48055.41096060579,33229.411764705888,10025.696454506231,91310.519179817929,78159.4808201821,{"$f":"+I25","v":78159.4808201821}]
[]
["Sales Price /lb.",null,null,{"$f":"+CLPrice","v":0.3},null,"Unskilled Labor Cost",null,null,null,{"$f":"+LaborNoSkill","v":20}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+A1","v":"Potential Profit for Central Leader"}]
[]
["Effect of varing yield."]
[]
["This chart is based on Year 8, Mature Bearing Year."]
[]
[]
[null,"Yield","Growing","Interest","Harvest","Total","Cost","Cost"]
[null," /Acre","Costs","Costs","Costs","Costs"," /Bushel"," /lb."]
[null,200,{"$f":"+CLYear8","v":2542.7418917366949},{"$f":"+F13","v":475.56072018767509},{"$f":"+B61*42*LaborPicking","v":494.11764705882354},{"$f":"SUM(C61:E61)","v":3512.4202589831934},{"$f":"+F61/B61","v":17.562101294915966},{"$f":"+G61/42","v":0.41814526892657061}]
[null,{"$f":"+B61+100","v":300},{"$f":"+CLYear8","v":2542.7418917366949},{"$f":"+D61","v":475.56072018767509},{"$f":"+B62*42*LaborPicking","v":741.17647058823525},{"$f":"SUM(C62:E62)","v":3759.4790825126051},{"$f":"+F62/B62","v":12.531596941708683},{"$f":"+G62/42","v":0.29837135575496865}]
[null,{"$f":"+B62+100","v":400},2542.7418917366949,{"$f":"+D62","v":475.56072018767509},988.23529411764707,{"$f":"SUM(C63:E63)","v":4006.5379060420173},{"$f":"+F63/B63","v":10.016344765105043},{"$f":"+G63/42","v":0.23848439916916769}]
[null,500,2542.7418917366949,475.56072018767509,1235.2941176470588,4253.596729571429,8.507193459142858,0.20255222521768709]
[null,600,2542.7418917366949,475.56072018767509,1482.3529411764705,4500.6555531008407,7.5010925885014013,0.17859744258336668]
[null,700,2542.7418917366949,475.56072018767509,1729.4117647058824,4747.7143766302524,6.7824491094717896,0.16148688355885213]
[null,800,2542.7418917366949,475.56072018767509,1976.4705882352941,4994.7732001596642,6.2434665001995802,0.14865396429046621]
[null,900,2542.7418917366949,475.56072018767509,2223.5294117647059,5241.8320236890759,5.8242578040989734,0.13867280485949937]
[null,1000,2542.7418917366949,475.56072018767509,2470.5882352941176,5488.8908472184876,5.4888908472184879,0.13068787731472589]
[null,1100,2542.7418917366949,475.56072018767509,2717.6470588235293,5735.9496707478993,5.2144997006799088,0.12415475477809307]
[null,1200,2542.7418917366949,475.56072018767509,2964.705882352941,5983.008494277311,4.9858404118977591,0.11871048599756569]
[null,{"$f":"+B71+100","v":1300},2542.7418917366949,{"$f":"+D71","v":475.56072018767509},3211.7647058823527,{"$f":"SUM(C72:E72)","v":6230.0673178067227},{"$f":"+F72/B72","v":4.7923594752359406},0.11410379702942716]
[null,{"$f":"+B72+100","v":1400},2542.7418917366949,{"$f":"+D72","v":475.56072018767509},3458.8235294117649,{"$f":"SUM(C73:E73)","v":6477.1261413361353},{"$f":"+F73/B73","v":4.6265186723829537},0.11015520648530842]
[null,{"$f":"+B73+100","v":1500},2542.7418917366949,{"$f":"+D73","v":475.56072018767509},3705.8823529411766,{"$f":"SUM(C74:E74)","v":6724.1849648655461},{"$f":"+F74/B74","v":4.4827899765770312},0.10673309468040551]

{"sheet":"VA Profit","index":15,"n_rows":74,"n_cols":10,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["Potential Profit for Vertical Axe"]
[]
[null,"Bushel","Gross","Annual","Harvest",null,"Total","Annual","Accum"]
["Year","Yield","Income","Costs","Costs","Interest","Cost","Profit","Profit"]
[0,{"$f":"+'Factors & Yield'!C38","v":0},{"$f":"+B5*42*VAPrice","v":0},{"$f":"+year0","v":2013},{"$f":"+B5*42*LaborPicking","v":0},{"$f":"+(+D5+E5)*0.5*IntOper+LandCost*IntLand","v":440.26},{"$f":"SUM(D5:F5)","v":2453.2600000000002},{"$f":"+C5-G5","v":-2453.2600000000002},{"$f":"+H5","v":-2453.2600000000002}]
[{"$f":"+A5+1","v":1},{"$f":"+'Factors & Yield'!C39","v":0},0,{"$f":"+VAYear1","v":14264.567944126986},{"$f":"+B6*42*LaborPicking","v":0},{"$f":"+(+D6+E6)*0.5*IntOper+LandCost*IntLand","v":685.29135888253973},{"$f":"SUM(D6:F6)","v":14949.859303009525},{"$f":"+C6-G6","v":-14949.859303009525},{"$f":"+H6+I5","v":-17403.119303009524}]
[{"$f":"+A6+1","v":2},{"$f":"+'Factors & Yield'!C40","v":0},0,{"$f":"+VAYear2","v":2428.725731006803},0,448.57451462013609,2877.3002456269392,{"$f":"+C7-G7","v":-2877.3002456269392},-20280.419548636462]
[{"$f":"+A7+1","v":3},{"$f":"+'Factors & Yield'!C41","v":0},0,{"$f":"+VAYear3","v":1996.8740823129253},0,439.9374816462585,2436.8115639591838,-2436.8115639591838,-22717.231112595648]
[4,{"$f":"+'Factors & Yield'!C42","v":200},2520,{"$f":"+VAYear4","v":2302.3526894557826},494.11764705882354,455.9294067302921,3252.3997432448982,-732.39974324489822,-23449.630855840547]
[5,{"$f":"+'Factors & Yield'!C43","v":600},{"$f":"+B10*42*VAPrice","v":7560},{"$f":"+VAYear5","v":2238.3279751700684},1482.3529411764705,474.41361832693076,4195.0945346734698,3364.9054653265302,-20084.725390514017]
[6,{"$f":"+'Factors & Yield'!C44","v":1100},13860,{"$f":"+VAYear6","v":2685.9467073129254},2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,-12136.391031973202]
[7,{"$f":"+'Factors & Yield'!C45","v":1100},13860,{"$f":"+VAYear6","v":2685.9467073129254},2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,-4188.0566734323866]
[8,{"$f":"+'Factors & Yield'!C46","v":1100},13860,{"$f":"+VAYear6","v":2685.9467073129254},2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,3760.2776851084291]
[9,{"$f":"+'Factors & Yield'!C47","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,11708.612043649246]
[10,{"$f":"+'Factors & Yield'!C48","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,19656.94640219006]
[11,{"$f":"+'Factors & Yield'!C49","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,27605.280760730875]
[12,{"$f":"+'Factors & Yield'!C50","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,35553.615119271693]
[13,{"$f":"+'Factors & Yield'!C51","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,43501.949477812508]
[14,{"$f":"+'Factors & Yield'!C52","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,51450.283836353323]
[15,{"$f":"+'Factors & Yield'!C53","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,59398.618194894138]
[16,{"$f":"+'Factors & Yield'!C54","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,67346.952553434952]
[17,{"$f":"+'Factors & Yield'!C55","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,75295.286911975767]
[18,{"$f":"+'Factors & Yield'!C56","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,83243.621270516582]
[19,{"$f":"+'Factors & Yield'!C57","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,91191.955629057396]
[20,{"$f":"+'Factors & Yield'!C58","v":1100},13860,2685.9467073129254,2717.6470588235293,508.07187532272911,5911.6656414591844,7948.3343585408156,99140.289987598211]
[]
[null,{"$f":"SUM(B5:B26)","v":17300},{"$f":"SUM(C5:C26)","v":217980},65533.049031766473,42741.176470588238,10565.484510047092,118839.71001240179,99140.289987598211,{"$f":"+I25","v":99140.289987598211}]
[]
["Sales Price /lb.",null,null,{"$f":"+VAPrice","v":0.3},null,"Unskilled Labor Cost",null,null,null,{"$f":"+LaborNoSkill","v":20}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+A1","v":"Potential Profit for Vertical Axe"}]
[]
["Effect of varing yield."]
[]
["This chart is based on Year 6, Mature Bearing Year."]
[]
[]
[null,"Yield","Growing","Interest","Harvest","Total","Cost","Cost"]
[null," /Acre","Costs","Costs","Costs","Costs"," /Bushel"," /lb."]
[null,200,{"$f":"+VAYear6","v":2685.9467073129254},{"$f":"+F11","v":508.07187532272911},{"$f":"+B61*42*LaborPicking","v":494.11764705882354},{"$f":"SUM(C61:E61)","v":3688.1362296944781},{"$f":"+F61/B61","v":18.44068114847239},{"$f":"+G61/42","v":0.43906383686839023}]
[null,{"$f":"+B61+100","v":300},{"$f":"+VAYear6","v":2685.9467073129254},{"$f":"+D61","v":508.07187532272911},{"$f":"+B62*42*LaborPicking","v":741.17647058823525},{"$f":"SUM(C62:E62)","v":3935.1950532238898},{"$f":"+F62/B62","v":13.117316844079632},{"$f":"+G62/42","v":0.31231706771618173}]
[null,{"$f":"+B62+100","v":400},2685.9467073129254,{"$f":"+D62","v":508.07187532272911},988.23529411764707,{"$f":"SUM(C63:E63)","v":4182.2538767533015},{"$f":"+F63/B63","v":10.455634691883255},{"$f":"+G63/42","v":0.24894368314007748}]
[null,500,2685.9467073129254,508.07187532272911,1235.2941176470588,4429.3127002827132,8.8586254005654261,0.2109196523944149]
[null,600,2685.9467073129254,508.07187532272911,1482.3529411764705,4676.3715238121249,7.7939525396868747,0.1855702985639732]
[null,700,2685.9467073129254,508.07187532272911,1729.4117647058824,4923.4303473415366,7.0334719247736235,0.16746361725651485]
[null,800,2685.9467073129254,508.07187532272911,1976.4705882352941,5170.4891708709492,6.4631114635886862,0.1538836062759211]
[null,900,2685.9467073129254,508.07187532272911,2223.5294117647059,5417.54799440036,6.0194977715559554,0.14332137551323704]
[null,1000,2685.9467073129254,508.07187532272911,2470.5882352941176,5664.6068179297727,5.6646068179297728,0.13487159090308984]
[null,1100,2685.9467073129254,508.07187532272911,2717.6470588235293,5911.6656414591835,5.3742414922356216,0.1279581307675148]
[null,1200,2685.9467073129254,508.07187532272911,2964.705882352941,6158.7244649885961,5.1322703874904967,0.12219691398786897]
[null,{"$f":"+B71+100","v":1300},2685.9467073129254,{"$f":"+D71","v":508.07187532272911},3211.7647058823527,{"$f":"SUM(C72:E72)","v":6405.7832885180069},{"$f":"+F72/B72","v":4.9275256065523134},0.11732203825124556]
[null,{"$f":"+B72+100","v":1400},2685.9467073129254,{"$f":"+D72","v":508.07187532272911},3458.8235294117649,{"$f":"SUM(C73:E73)","v":6652.8421120474195},{"$f":"+F73/B73","v":4.7520300800338715},0.1131435733341398]
[null,{"$f":"+B73+100","v":1500},2685.9467073129254,{"$f":"+D73","v":508.07187532272911},3705.8823529411766,{"$f":"SUM(C74:E74)","v":6899.9009355768312},{"$f":"+F74/B74","v":4.5999339570512205},0.1095222370726481]

{"sheet":"TS Profit","index":16,"n_rows":74,"n_cols":10,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["Potential Profit for Tall Spindle"]
[]
[null,"Bushel","Gross","Annual","Harvest",null,"Total","Annual","Accum"]
["Year","Yield","Income","Costs","Costs","Interest","Cost","Profit","Profit"]
[0,{"$f":"+'Factors & Yield'!D38","v":0},{"$f":"+B5*42*TSPrice","v":0},{"$f":"+year0","v":2013},{"$f":"+B5*42*LaborPicking","v":0},{"$f":"+(+D5+E5)*0.5*IntOper+LandCost*IntLand","v":440.26},{"$f":"SUM(D5:F5)","v":2453.2600000000002},{"$f":"+C5-G5","v":-2453.2600000000002},{"$f":"+H5","v":-2453.2600000000002}]
[1,{"$f":"+'Factors & Yield'!D39","v":0},0,{"$f":"+TSYear1","v":24134.760271904765},{"$f":"+B6*42*LaborPicking","v":0},{"$f":"+(+D6+E6)*0.5*IntOper+LandCost*IntLand","v":882.69520543809529},{"$f":"SUM(D6:F6)","v":25017.455477342861},{"$f":"+C6-G6","v":-25017.455477342861},{"$f":"+H6+I5","v":-27470.715477342863}]
[2,{"$f":"+'Factors & Yield'!D40","v":0},0,{"$f":"+TSYear2","v":2448.9035553968256},0,448.9780711079365,2897.8816265047622,{"$f":"+C7-G7","v":-2897.8816265047622},-30368.597103847624]
[3,{"$f":"+'Factors & Yield'!D41","v":50},630,{"$f":"+TSYear3","v":2084.2130668650793},123.52941176470588,444.15484957259571,2651.8973282023808,-2021.8973282023808,-32390.494432050004]
[4,{"$f":"+'Factors & Yield'!D42","v":400},5040,{"$f":"+TSYear4","v":2223.2077543650794},988.23529411764707,464.22886096965453,3675.6719094523805,1364.3280905476195,-31026.166341502383]
[5,{"$f":"+'Factors & Yield'!D43","v":800},10080,2223.2077543650794,1976.4705882352941,483.99356685200746,4683.6719094523805,5396.3280905476195,-25629.838250954763]
[6,{"$f":"+'Factors & Yield'!D44","v":1100},13860,2223.2077543650794,2717.6470588235293,498.81709626377221,5439.6719094523814,8420.3280905476186,-17209.510160407146]
[7,{"$f":"+'Factors & Yield'!D45","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,-5765.1820698595275]
[8,{"$f":"+'Factors & Yield'!D46","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,5679.1460206880911]
[9,{"$f":"+'Factors & Yield'!D47","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,17123.474111235708]
[10,{"$f":"+'Factors & Yield'!D48","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,28567.802201783328]
[11,{"$f":"+'Factors & Yield'!D49","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,40012.130292330949]
[12,{"$f":"+'Factors & Yield'!D50","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,51456.458382878569]
[13,{"$f":"+'Factors & Yield'!D51","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,62900.786473426189]
[14,{"$f":"+'Factors & Yield'!D52","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,74345.11456397381]
[15,{"$f":"+'Factors & Yield'!D53","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,85789.442654521423]
[16,{"$f":"+'Factors & Yield'!D54","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,97233.770745069036]
[17,{"$f":"+'Factors & Yield'!D55","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,108678.09883561665]
[18,{"$f":"+'Factors & Yield'!D56","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,120122.42692616426]
[19,{"$f":"+'Factors & Yield'!D57","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,131566.75501671189]
[20,{"$f":"+'Factors & Yield'!D58","v":1400},17640,2223.2077543650794,3458.8235294117649,513.64062567553685,6195.6719094523814,11444.328090547619,143011.0831072595]
[]
[null,{"$f":"SUM(B5:B26)","v":21950},{"$f":"SUM(C5:C26)","v":276570},68475.408718373044,54229.411764705874,10854.096409661577,133558.91689274053,143011.0831072595,{"$f":"+I25","v":143011.0831072595}]
[]
["Sales Price /lb.",null,null,0.3,null,"Unskilled Labor Cost",null,null,null,20]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Potential Profit for Tall Spindle"]
[]
["Effect of varing yield."]
[]
["This chart is based on Year 6, Mature Bearing Year."]
[]
[]
[null,"Yield","Growing","Interest","Harvest","Total","Cost","Cost"]
[null," /Acre","Costs","Costs","Costs","Costs"," /Bushel"," /lb."]
[null,200,2712,495,579,3786,18.93,0.45]
[null,300,2712,495,869,4076,13.59,0.32]
[null,400,2712,495,1159,4366,10.91,0.26]
[null,500,2712,495,1448,4655,9.31,0.22]
[null,600,2712,495,1738,4945,8.24,0.2]
[null,700,2712,495,2028,5235,7.48,0.18]
[null,800,2712,495,2317,5524,6.91,0.16]
[null,900,2712,495,2607,5814,6.46,0.15]
[null,1000,2712,495,2897,6104,6.1,0.15]
[null,1100,2712,495,3186,6393,5.81,0.14000000000000001]
[null,1200,2712,495,3476,6683,5.57,0.13]
[null,1300,2712,495,3766,6973,5.36,0.13]
[null,1400,2712,495,4055,7262,5.19,0.12]
[null,1500,2712,495,4345,7552,5.03,0.12]

{"sheet":"SS Profit","index":17,"n_rows":74,"n_cols":10,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["Potential Profit for Super Spindle"]
[]
[null,"Bushel","Gross","Annual","Harvest",null,"Total","Annual","Accum"]
["Year","Yield","Income","Costs","Costs","Interest","Cost","Profit","Profit"]
[0,{"$f":"+'Factors & Yield'!E38","v":0},{"$f":"+B5*42*SSPrice","v":0},{"$f":"+year0","v":2013},{"$f":"+B5*42*LaborPicking","v":0},{"$f":"+(+D5+E5)*0.5*IntOper+LandCost*IntLand","v":440.26},{"$f":"SUM(D5:F5)","v":2453.2600000000002},{"$f":"+C5-G5","v":-2453.2600000000002},{"$f":"+H5","v":-2453.2600000000002}]
[{"$f":"+A5+1","v":1},{"$f":"+'Factors & Yield'!E39","v":0},0,{"$f":"+SSYear1","v":25186.991055815295},{"$f":"+B6*42*LaborPicking","v":0},{"$f":"+(+D6+E6)*0.5*IntOper+LandCost*IntLand","v":903.73982111630585},{"$f":"SUM(D6:F6)","v":26090.730876931601},{"$f":"+C6-G6","v":-26090.730876931601},{"$f":"+H6+I5","v":-28543.990876931603}]
[{"$f":"+A6+1","v":2},{"$f":"+'Factors & Yield'!E40","v":0},0,{"$f":"+SSYear2","v":3506.5831939057366},0,470.13166387811475,3976.7148577838516,{"$f":"+C7-G7","v":-3976.7148577838516},-32520.705734715455]
[{"$f":"+A7+1","v":3},{"$f":"+'Factors & Yield'!E41","v":300},3780,{"$f":"+SSYear3","v":2550.7731479437239},741.17647058823525,465.83899237063918,3757.7886109025981,22.211389097401934,-32498.494345618052]
[4,{"$f":"+'Factors & Yield'!E42","v":700},8820,{"$f":"+SSYear4","v":2688.7460911255416},1729.4117647058824,488.36315711662849,4906.5210129480529,3913.4789870519471,-28585.015358566103]
[5,{"$f":"+'Factors & Yield'!E43","v":1100},13860,{"$f":"+SSYear4","v":2688.7460911255416},2717.6470588235293,508.12786299898141,5914.521012948052,7945.478987051948,-20639.536371514154]
[6,{"$f":"+'Factors & Yield'!E44","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,-8662.0573844622068]
[7,{"$f":"+'Factors & Yield'!E45","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,3315.4216025897404]
[8,{"$f":"+'Factors & Yield'!E46","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,15292.900589641687]
[9,{"$f":"+'Factors & Yield'!E47","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,27270.379576693635]
[10,{"$f":"+'Factors & Yield'!E48","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,39247.858563745584]
[11,{"$f":"+'Factors & Yield'!E49","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,51225.337550797529]
[12,{"$f":"+'Factors & Yield'!E50","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,63202.816537849474]
[13,{"$f":"+'Factors & Yield'!E51","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,75180.295524901419]
[14,{"$f":"+'Factors & Yield'!E52","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,87157.774511953365]
[15,{"$f":"+'Factors & Yield'!E53","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,99135.25349900531]
[16,{"$f":"+'Factors & Yield'!E54","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,111112.73248605726]
[17,{"$f":"+'Factors & Yield'!E55","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,123090.2114731092]
[18,{"$f":"+'Factors & Yield'!E56","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,135067.69046016116]
[19,{"$f":"+'Factors & Yield'!E57","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,147045.16944721312]
[20,{"$f":"+'Factors & Yield'!E58","v":1500},18900,2688.7460911255416,3705.8823529411766,527.89256888133434,6922.5210129480529,11977.478987051947,159022.64843426508]
[]
[null,{"$f":"SUM(B5:B26)","v":24600},{"$f":"SUM(C5:C26)","v":309960},78966.030946798972,60776.470588235279,11194.850030700683,150937.35156573495,159022.64843426508,{"$f":"+I25","v":159022.64843426508}]
[]
["Sales Price /lb.",null,null,{"$f":"+TSPrice","v":0.3},null,"Unskilled Labor Cost",null,null,null,{"$f":"+LaborNoSkill","v":20}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+A1","v":"Potential Profit for Super Spindle"}]
[]
["Effect of varing yield."]
[]
["This chart is based on Year 6, Mature Bearing Year."]
[]
[]
[null,"Yield","Growing","Interest","Harvest","Total","Cost","Cost"]
[null," /Acre","Costs","Costs","Costs","Costs"," /Bushel"," /lb."]
[null,200,{"$f":"+SSYear4","v":2688.7460911255416},{"$f":"+F9","v":488.36315711662849},{"$f":"+B61*42*LaborPicking","v":494.11764705882354},{"$f":"SUM(C61:E61)","v":3671.2268953009934},{"$f":"+F61/B61","v":18.356134476504966},{"$f":"+G61/42","v":0.43705082086916586}]
[null,{"$f":"+B61+100","v":300},{"$f":"+C61","v":2688.7460911255416},{"$f":"+D61","v":488.36315711662849},{"$f":"+B62*42*LaborPicking","v":741.17647058823525},{"$f":"SUM(C62:E62)","v":3918.2857188304051},{"$f":"+F62/B62","v":13.060952396101351},{"$f":"+G62/42","v":0.31097505705003214}]
[null,{"$f":"+B62+100","v":400},{"$f":"+C62","v":2688.7460911255416},{"$f":"+D62","v":488.36315711662849},988.23529411764707,{"$f":"SUM(C63:E63)","v":4165.3445423598168},{"$f":"+F63/B63","v":10.413361355899543},{"$f":"+G63/42","v":0.24793717514046532}]
[null,500,2688.7460911255416,488.36315711662849,1235.2941176470588,4412.4033658892286,8.8248067317784571,0.21011444599472517]
[null,600,2688.7460911255416,488.36315711662849,1482.3529411764705,4659.4621894186403,7.7657703156977336,0.18489929323089843]
[null,700,2688.7460911255416,488.36315711662849,1729.4117647058824,4906.5210129480529,7.009315732782933,0.16688846982816508]
[null,800,2688.7460911255416,488.36315711662849,1976.4705882352941,5153.5798364774637,6.4419747955968294,0.15338035227611499]
[null,900,2688.7460911255416,488.36315711662849,2223.5294117647059,5400.6386600068763,6.0007096222298628,0.14287403862452056]
[null,1000,2688.7460911255416,488.36315711662849,2470.5882352941176,5647.6974835362871,5.6476974835362874,0.13446898770324495]
[null,1100,2688.7460911255416,488.36315711662849,2717.6470588235293,5894.7563070656997,5.3588693700597272,0.12759212785856494]
[null,1200,2688.7460911255416,488.36315711662849,2964.705882352941,6141.8151305951105,5.1181792754959252,0.12186141132133155]
[null,{"$f":"+B71+100","v":1300},2688.7460911255416,{"$f":"+D71","v":488.36315711662849},3211.7647058823527,{"$f":"SUM(C72:E72)","v":6388.8739541245232},{"$f":"+F72/B72","v":4.9145184262496331},0.11701234348213412]
[null,{"$f":"+B72+100","v":1400},2688.7460911255416,{"$f":"+D72","v":488.36315711662849},3458.8235294117649,{"$f":"SUM(C73:E73)","v":6635.9327776539349},{"$f":"+F73/B73","v":4.7399519840385249},0.11285599961996488]
[null,{"$f":"+B73+100","v":1500},2688.7460911255416,{"$f":"+D73","v":488.36315711662849},3705.8823529411766,{"$f":"SUM(C74:E74)","v":6882.9916011833466},{"$f":"+F74/B74","v":4.5886610674555648},0.1092538349394182]

{"sheet":"FW Profit","index":18,"n_rows":74,"n_cols":10,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["Potential Profit for Fruiting Wall"]
[]
[null,"Bushel","Gross","Annual","Harvest",null,"Total","Annual","Accum"]
["Year","Yield","Income","Costs","Costs","Interest","Cost","Profit","Profit"]
[0,{"$f":"+'Factors & Yield'!F38","v":0},{"$f":"+B5*42*FWPrice","v":0},{"$f":"+year0","v":2013},{"$f":"+B5*42*LaborPicking","v":0},{"$f":"+(+D5+E5)*0.5*IntOper+LandCost*IntLand","v":440.26},{"$f":"SUM(D5:F5)","v":2453.2600000000002},{"$f":"+C5-G5","v":-2453.2600000000002},{"$f":"+H5","v":-2453.2600000000002}]
[{"$f":"+A5+1","v":1},{"$f":"+'Factors & Yield'!F39","v":0},0,{"$f":"+FWYear1","v":31378.280919451656},{"$f":"+B6*42*LaborPicking","v":0},{"$f":"+(+D6+E6)*0.5*IntOper+LandCost*IntLand","v":1027.5656183890333},{"$f":"SUM(D6:F6)","v":32405.846537840691},{"$f":"+C6-G6","v":-32405.846537840691},{"$f":"+H6+I5","v":-34859.106537840693}]
[{"$f":"+A6+1","v":2},{"$f":"+'Factors & Yield'!F40","v":0},0,{"$f":"+FWYear2","v":2653.5808993939399},0,453.07161798787882,{"$f":"SUM(D7:F7)","v":3106.6525173818186},{"$f":"+C7-G7","v":-3106.6525173818186},-37965.759055222508]
[{"$f":"+A7+1","v":3},{"$f":"+'Factors & Yield'!F41","v":300},3780,{"$f":"+FWYear3","v":2354.1597274891774},741.17647058823525,461.90672396154827,3557.2429220389608,222.75707796103916,-37743.001977261469]
[4,{"$f":"+'Factors & Yield'!F42","v":700},8820,{"$f":"+FWYear4","v":2587.908477489178},1729.4117647058824,486.34640484390121,4803.6666470389619,4016.3333529610381,-33726.66862430043]
[5,{"$f":"+'Factors & Yield'!F43","v":1100},13860,2587.908477489178,2717.6470588235293,506.11111072625414,5811.6666470389619,8048.3333529610381,-25678.335271339391]
[6,{"$f":"+'Factors & Yield'!F44","v":1400},17640,2587.908477489178,3458.8235294117649,520.93464013801884,6567.6666470389619,11072.333352961039,-14606.001918378352]
[7,{"$f":"+'Factors & Yield'!F45","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,-2525.6685654173125]
[8,{"$f":"+'Factors & Yield'!F46","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,9554.6647875437266]
[9,{"$f":"+'Factors & Yield'!F47","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,21634.998140504766]
[10,{"$f":"+'Factors & Yield'!F48","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,33715.331493465805]
[11,{"$f":"+'Factors & Yield'!F49","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,45795.664846426844]
[12,{"$f":"+'Factors & Yield'!F50","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,57875.998199387883]
[13,{"$f":"+'Factors & Yield'!F51","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,69956.331552348915]
[14,{"$f":"+'Factors & Yield'!F52","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,82036.664905309954]
[15,{"$f":"+'Factors & Yield'!F53","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,94116.998258270993]
[16,{"$f":"+'Factors & Yield'!F54","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,106197.33161123203]
[17,{"$f":"+'Factors & Yield'!F55","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,118277.66496419307]
[18,{"$f":"+'Factors & Yield'!F56","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,130357.99831715411]
[19,{"$f":"+'Factors & Yield'!F57","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,142438.33167011515]
[20,{"$f":"+'Factors & Yield'!F58","v":1500},18900,2587.908477489178,3705.8823529411766,525.87581660860712,6819.6666470389619,12080.333352961039,154518.66502307617]
[]
[null,{"$f":"SUM(B5:B26)","v":24500},{"$f":"SUM(C5:C26)","v":308700},82393.465663650859,60529.411764705867,11258.45754856713,154181.33497692386,154518.66502307617,{"$f":"+I25","v":154518.66502307617}]
[]
["Sales Price /lb.",null,null,{"$f":"+FWPrice","v":0.3},null,"Unskilled Labor Cost",null,null,null,{"$f":"+LaborNoSkill","v":20}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+A1","v":"Potential Profit for Fruiting Wall"}]
[]
["Effect of varing yield."]
[]
["This chart is based on Year 6, Mature Bearing Year."]
[]
[]
[null,"Yield","Growing","Interest","Harvest","Total","Cost","Cost"]
[null," /Acre","Costs","Costs","Costs","Costs"," /Bushel"," /lb."]
[null,200,{"$f":"+FWYear4","v":2587.908477489178},{"$f":"+F9","v":486.34640484390121},{"$f":"+B61*42*LaborPicking","v":494.11764705882354},{"$f":"SUM(C61:E61)","v":3568.3725293919028},{"$f":"+F61/B61","v":17.841862646959513},{"$f":"+G61/42","v":0.424806253499036}]
[null,{"$f":"+B61+100","v":300},{"$f":"+C61","v":2587.908477489178},{"$f":"+D61","v":486.34640484390121},{"$f":"+B62*42*LaborPicking","v":741.17647058823525},{"$f":"SUM(C62:E62)","v":3815.4313529213146},{"$f":"+F62/B62","v":12.718104509737715},{"$f":"+G62/42","v":0.3028120121366123}]
[null,{"$f":"+B62+100","v":400},{"$f":"+C62","v":2587.908477489178},486.34640484390121,988.23529411764707,{"$f":"SUM(C63:E63)","v":4062.4901764507267},{"$f":"+F63/B63","v":10.156225441126816},{"$f":"+G63/42","v":0.24181489145540039}]
[null,500,2587.908477489178,486.34640484390121,1235.2941176470588,4309.5489999801384,8.6190979999602764,0.20521661904667324]
[null,600,2587.908477489178,486.34640484390121,1482.3529411764705,4556.6078235095501,7.5943463725159166,0.18081777077418848]
[null,700,2587.908477489178,486.34640484390121,1729.4117647058824,4803.6666470389619,6.862380924341374,0.16339002200812797]
[null,800,2587.908477489178,486.34640484390121,1976.4705882352941,5050.7254705683736,6.3134068382104669,0.15031921043358254]
[null,900,2587.908477489178,486.34640484390121,2223.5294117647059,5297.7842940977853,5.8864269934419839,0.14015302365338056]
[null,1000,2587.908477489178,486.34640484390121,2470.5882352941176,5544.843117627197,5.5448431176271971,0.13202007422921896]
[null,1100,2587.908477489178,486.34640484390121,2717.6470588235293,5791.9019411566087,5.2653654010514623,0.12536584288217767]
[null,1200,2587.908477489178,486.34640484390121,2964.705882352941,6038.9607646860204,5.0324673039050172,0.1198206500929766]
[null,{"$f":"+B71+100","v":1300},2587.908477489178,{"$f":"+D71","v":486.34640484390121},3211.7647058823527,{"$f":"SUM(C72:E72)","v":6286.0195882154321},{"$f":"+F72/B72","v":4.83539968324264},0.11512856388672953]
[null,{"$f":"+B72+100","v":1400},2587.908477489178,{"$f":"+D72","v":486.34640484390121},3458.8235294117649,{"$f":"SUM(C73:E73)","v":6533.0784117448438},{"$f":"+F73/B73","v":4.6664845798177454},0.11110677570994631]
[null,{"$f":"+B73+100","v":1500},2587.908477489178,{"$f":"+D73","v":486.34640484390121},3705.8823529411766,{"$f":"SUM(C74:E74)","v":6780.1372352742565},{"$f":"+F74/B74","v":4.5200914901828373},0.10762122595673422]

{"sheet":"Spray Program","index":19,"n_rows":80,"n_cols":18,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,12,0,17],[70,0,70,1],[0,0,0,2],[1,7,1,8],[0,3,0,10],[68,0,68,8],[68,9,68,10]]}
["Spray Program",null,null,"Full Program for Central Leader",null,null,null,null,null,null,null,null,"Pesticide Category"]
["Covers & Timing",null,"Pests","#","Material","Rate Used",null,"Price/Unit",null,"% Farm Treated","Total Cost/Acre","Individual Pesticide Category","d","i","pgr","h","f","n"]
[1,"Green Tip","AS, FB",45,{"$f":"VLOOKUP($D3,SprayCost,3)","v":"C-O-C-S"},"                                ",{"$f":"VLOOKUP($D3,SprayCost,12)","v":"lb"},{"$f":"VLOOKUP($D3,SprayCost,17)","v":23.7},{"$f":"VLOOKUP($D3,SprayCost,12)","v":"lb"},100,{"$f":"+H3*J3*0.01","v":23.7},{"$f":"VLOOKUP($D3,SprayCost,2)","v":"d"},{"$f":"IF(IPestC=PestCat,ISprayC,0)","v":23.7},0,0,0,0,0]
[null,null,null,32,"Oil",0.25,"gal",{"$f":"VLOOKUP($D4,SprayCost,17)","v":45},"gal",10,{"$f":"+H4/6*F4*J4*0.01","v":0.1875},"i",0,0.1875,0,0,0,0]
[1.5,"1/4 Green",null,56,"Dithane",{"$f":"VLOOKUP($D5,SprayCost,11)","v":6},"lb",23.25,null,100,{"$f":"+H5*J5*0.01","v":23.25},"d",23.25,0,0,0,0,0]
[{"$f":"+A3+1","v":2},"1/2\" Green","AS ",56,"Dithane",3,"lb",23.25,"lb",100,23.25,"d",23.25,0,0,0,0,0]
[null,null,null,133,"Vanguard",{"$f":"VLOOKUP($D7,SprayCost,11)","v":3},"oz",10.199999999999999,"oz",100,10.199999999999999,"d",10.199999999999999,0,0,0,0,0]
[{"$f":"+A6+1","v":3},"Tight Cluster","AS, PM",56,"Dithane",{"$f":"VLOOKUP($D8,SprayCost,11)","v":6},"lb",23.25,"lb",100,23.25,"d",23.25,0,0,0,0,0]
[null,null,null,163,"Rally",{"$f":"VLOOKUP($D9,SprayCost,11)","v":5},"oz",17,"oz",80,13.6,"d",13.6,0,0,0,0,0]
[{"$f":"+A8+1","v":4},"Pink","AS, PM",56,"Dithane",{"$f":"VLOOKUP($D10,SprayCost,11)","v":6},"lb",23.25,"lb",100,23.25,"d",23.25,0,0,0,0,0]
[null,null,"SJS, RA, OBLR",77,"Lorsban 4E",{"$f":"VLOOKUP($D11,SprayCost,11)","v":1.5},"qt",11.16,"qt",100,11.16,"i",0,11.16,0,0,0,0]
[null,null,null,32,"Oil",1,"gal",45,"gal",10,{"$f":"+H12/6*F12*J12*0.01","v":0.75},"i",0,0.75,0,0,0,0]
[null,null,"STLM, OBLR",136,"Warrior",{"$f":"VLOOKUP($D13,SprayCost,11)","v":5.12},"oz",10.1668,"oz",80,8.1334400000000002,"i",{"$f":"IF(IPestC=PestCat,ISprayC,0)","v":0},8.1334400000000002,0,0,0,0]
[{"$f":"+A10+1","v":5},"Bloom","AS, PM",120,"Sovran",2,"oz",14.76,"oz",100,14.76,"d",14.76,0,0,0,0,0]
[null,null,"AS, PM",56,"Dithane",3,"lb",23.25,"lb",100,23.25,"d",23.25,0,0,0,0,0]
[null,null,"FB",14,"Agri-Mycin 17",{"$f":"VLOOKUP($D16,SprayCost,11)","v":1.5},"lb",18.68,"lb",55,10.274000000000001,"d",10.274000000000001,0,0,0,0,0]
[null,null,"FB",82,"Mycoshield",{"$f":"VLOOKUP($D17,SprayCost,11)","v":1.5},"lb",14,"lb",60,{"$f":"+H17*1.5*J17*0.01","v":12.6},"d",12.6,0,0,0,0,0]
[null,null,null,96,"Promalin",{"$f":"VLOOKUP($D18,SprayCost,11)","v":1},"pt",40.5,"pt",30,12.15,"pgr",0,0,12.15,0,0,0]
[{"$f":"+A14+1","v":6},"Bloom","AS, PM",120,"Sovran",2,"oz",14.76,"oz",100,14.76,"d",14.76,0,0,0,0,0]
[null,null,"AS, PM",56,"Dithane",3,"lb",23.25,"lb",100,23.25,"d",23.25,0,0,0,0,0]
[null,null,"FB",172,"Kasumin",2,"qt",60,0,40,24,"d",24,0,0,0,0,0]
[null,null,"FB",82,"Mycoshield",{"$f":"VLOOKUP($D22,SprayCost,11)","v":1.5},"lb",14,"lb",50,7,"d",7,0,0,0,0,0]
[null,"Pheromone","CM",74,"Isomate C+",200,"ea",110,"ea",70,{"$f":"+H23*J23*0.01*0.5","v":38.5},"i",{"$f":"IF(IPestC=PestCat,ISprayC,0)","v":0},38.5,0,0,0,0]
[null,"Puffer","CM",74,"Puffer",1,"ea",110,"ea",10,11,"i",0,11,0,0,0,0]
[{"$f":"+A19+1","v":7},"KBPF","FB",172,"Kasumin",2,"qt",60,0,35,21,"d",21,0,0,0,0,0]
[null,null,"FB",82,"Mycoshield",{"$f":"VLOOKUP($D26,SprayCost,11)","v":1.5},"lb",14,"lb",80,11.200000000000001,"d",11.200000000000001,0,0,0,0,0]
[null,null,"Shoot Blight, PGR",21,"Apogee",8,"oz",48.36,"oz",70,33.851999999999997,"pgr",0,0,33.851999999999997,0,0,0]
[{"$f":"+A25+1","v":8},"Petal Fall ","FB",56,"Dithane",{"$f":"VLOOKUP($D28,SprayCost,11)","v":6},"lb",23.25,"lb",100,23.25,"d",23.25,0,0,0,0,0]
[null,null,"PC, OBLR",27,"Avaunt",{"$f":"VLOOKUP($D29,SprayCost,11)","v":6},"oz",36.78,"oz",90,33.102000000000004,"i",0,33.102000000000004,0,0,0,0]
[null,null,"Mites",13,"Agrimek",{"$f":"VLOOKUP($D30,SprayCost,11)","v":10},"oz",39.657812499999999,"oz",90,35.692031249999999,"i",0,35.692031249999999,0,0,0,0]
[null,null,"Mites",32,"Oil",0.25,"gal",45,"gal",50,22.5,"i",0,22.5,0,0,0,0]
[null,null,null,98,"Provide 10 SG",{"$f":"VLOOKUP($D32,SprayCost,11)","v":60},"gr",39,"gr",30,11.700000000000001,"pgr",0,0,11.700000000000001,0,0,0]
[{"$f":"+A28+1","v":9},"1st Cover","PC,CM",103,"Rimon",{"$f":"VLOOKUP($D33,SprayCost,11)","v":20},"oz",29,"oz",100,29,"i",{"$f":"IF(IPestC=PestCat,ISprayC,0)","v":0},29,0,0,0,0]
[null,null,"AS, Sum Dis.",38,"Captan 50W",6,"lb",17.88,"lb",100,17.88,"d",17.88,0,0,0,0,0]
[null,null,"Shoot Blight, PGR",21,"Apogee",8,"oz",{"$f":"VLOOKUP($D35,SprayCost,17)","v":48.36},"oz",65,31.434000000000001,"pgr",0,0,31.434000000000001,0,0,0]
[null,null,null,98,"Provide 10 SG",{"$f":"VLOOKUP($D36,SprayCost,11)","v":60},"gr",39,"gr",30,11.700000000000001,"pgr",0,0,11.700000000000001,0,0,0]
[{"$f":"+A33+1","v":10},"Thinning","Cropping",115,"Sevin XLR",1,"qt",3.9375,"qt",80,3.15,"pgr",0,0,3.15,0,0,0]
[null,null,"Cropping",80,"Maxcel",2,"qt",52,"qt",80,41.6,"pgr",0,0,41.6,0,0,0]
[null,null,null,98,"Provide 10 SG",{"$f":"VLOOKUP($D39,SprayCost,11)","v":60},"gr",39,"gr",30,11.700000000000001,"pgr",0,0,11.700000000000001,0,0,0]
[{"$f":"+A37+1","v":11},"Thinning","Cropping",115,"Sevin XLR",1,"qt",3.9375,"qt",60,2.3625000000000003,"pgr",0,0,2.3625000000000003,0,0,0]
[null,null,"Cropping",65,"Fruitone N",4,"oz",22.16,"oz",60,13.295999999999999,"pgr",0,0,13.295999999999999,0,0,0]
[null,null,null,98,"Provide 10 SG",{"$f":"VLOOKUP($D42,SprayCost,11)","v":60},"gr",39,"gr",30,11.700000000000001,"pgr",0,0,11.700000000000001,0,0,0]
[{"$f":"+A40+1","v":12},"2nd Cover","PC",36,"Calypso",6,"oz",35.1,"oz",80,28.080000000000002,"i",{"$f":"IF(IPestC=PestCat,ISprayC,0)","v":0},28.080000000000002,0,0,0,0]
[null,null,"SJS",173,"Movento",6,0,41.953125,0,20,8.390625,"i",0,8.390625,0,0,0,0]
[null,null,null,40,"Captan 80WDG",3.75,"lb",13.09,"lb",100,13.09,"d",13.09,0,0,0,0,0]
[null,null,"Shoot Blight, PGR",21,"Apogee",8,"oz",48.36,"oz",60,29.015999999999998,"pgr",0,0,29.015999999999998,0,0,0]
[null,null,"Return Bloom",65,"Fruitone N",8,"oz",22.16,"oz",25,5.54,"pgr",0,0,5.54,0,0,0]
[{"$f":"+A43+1","v":13},"3rd Cover","AS, Sum Dis.",39,"Captan 80WDG",3,"lb",6.54,"lb",100,6.54,"d",6.54,0,0,0,0,0]
[null,null,"AS, Sum Dis.",163,"Rally",{"$f":"VLOOKUP($D49,SprayCost,11)","v":5},"oz",17,"oz",90,15.3,"d",15.3,0,0,0,0,0]
[null,null,null,95,"Proclaim",{"$f":"VLOOKUP($D50,SprayCost,11)","v":4.8},"oz",30.72,"oz",100,30.72,"i",0,30.72,0,0,0,0]
[null,null,"Return Bloom",65,"Fruitone N",8,"oz",22.16,"oz",25,5.54,"pgr",0,0,5.54,0,0,0]
[{"$f":"+A48+1","v":14},"4th Cover","Sum Dis.",39,"Captan 80WDG",3,"lb",6.54,"lb",100,6.54,"d",6.54,0,0,0,0,0]
[null,null,"OBLR, Jap B",70,"Imidan 70 WSB",{"$f":"VLOOKUP($D53,SprayCost,11)","v":3},"lb",31.8,"lb",35,11.13,"i",{"$f":"IF(IPestC=PestCat,ISprayC,0)","v":0},11.13,0,0,0,0]
[null,null,"Return Bloom",65,"Fruitone N",8,"oz",22.16,"oz",25,5.54,"pgr",0,0,5.54,0,0,0]
[{"$f":"+A52+1","v":15},"5th Cover","Sum Dis.",39,"Captan 80WDG",1.875,"lb",6.54,"lb",100,6.54,"d",6.54,0,0,0,0,0]
[null,null,"Sum Dis.",120,"Sovran",4,"oz",14.76,"oz",50,7.38,"d",7.38,0,0,0,0,0]
[null,null,"AM, CM, Jap B",174,"Voliam Flexi",7,"oz",44.22,"oz",90,39.797999999999995,"i",0,39.797999999999995,0,0,0,0]
[null,null,"Mites",137,"Envidor",2,"oz",33,"oz",25,8.25,null,0,0,0,0,0,0]
[{"$f":"+A55+1","v":16},"6th Cover","Sum Dis.",39,"Captan 80WDG",1.875,"lb",6.54,"lb",100,6.54,"d",6.54,0,0,0,0,0]
[null,null,"AM, CM, Jap B",70,"Imidan 70 WSB",3,"lb",31.8,"lb",100,31.8,"i",0,31.8,0,0,0,0]
[{"$f":"+A59+1","v":17},"7th Cover","Sum Dis.",39,"Captan 80WDG",1.875,"lb",6.54,"lb",60,3.9239999999999999,"d",3.9239999999999999,0,0,0,0,0]
[null,null,"Sum Dis.",120,"Sovran",4,"oz",14.76,"oz",55,8.1180000000000003,"d",8.1180000000000003,0,0,0,0,0]
[null,null,"CM, OBLR, Jap B",70,"Imidan 70 WSB",3,"lb",31.8,"lb",100,31.8,"i",0,31.8,0,0,0,0]
[null,null,"CM",17,"Altachor",5,"oz",36,"oz",100,36,"i",0,36,0,0,0,0]
[null,null,"Stop Drop",101,"Retain",0.5,"ea",232.5,"ea",40,93,"pgr",0,0,93,0,0,0]
[null,null,"Stop Drop",65,"Fruitone N",16,"oz",22.16,"oz",30,{"$f":"+H66*J66*0.01","v":6.6479999999999997},"pgr",0,0,6.6479999999999997,0,0,0]
[{"$f":"+A61+1","v":18},"Post-Harvest","N, B, Zn",null,null,null,null,null,null,100]
[null,"Total Spray Trips",{"$f":"+A67","v":18}]
["Total ",null,null,null,null,null,null,null,null,{"$f":"SUM(K3:K67)","v":1163.6180962499998},null,null,{"$f":"SUM(M3:M68)","v":417.69600000000003},{"$f":"SUM(N3:N68)","v":407.74359625000005},329.92849999999999,0,0,0]
["Foliar Nutrient Sprays"]
["Apps & Timing",null,"Pests","#","Material","Rate Used",null,"Price",null,"% Farm Treated","Total Cost/Acre"]
[1,"Prebloom","N, B, Zn",147,{"$f":"VLOOKUP($D72,SprayCost,3)","v":"Foliar Feed II (16-8-3 + micros)"},0.5,{"$f":"VLOOKUP($D72,SprayCost,12)","v":"qt"},{"$f":"VLOOKUP($D72,SprayCost,10)","v":0},{"$f":"VLOOKUP($D72,SprayCost,12)","v":"qt"},95,{"$f":"+F72*H72*J72*0.01*A72","v":0},"f",{"$f":"IF(IPestC=PestCat,ISprayC,0)","v":0},0,0,0,0,0]
[1,"Postbloom","0-50-30",147,{"$f":"VLOOKUP($D73,SprayCost,3)","v":"Foliar Feed II (16-8-3 + micros)"},0.5,{"$f":"VLOOKUP($D73,SprayCost,12)","v":"qt"},{"$f":"VLOOKUP($D73,SprayCost,10)","v":0},{"$f":"VLOOKUP($D73,SprayCost,12)","v":"qt"},90,{"$f":"+F73*H73*J73*0.01*A73","v":0},"f",0,0,0,0,0,0]
[6,"Summer Calcium","Calcium Sprays",143,{"$f":"VLOOKUP($D74,SprayCost,3)","v":"Calcium 10% (1.25# Cal/gal)"},0.5,{"$f":"VLOOKUP($D74,SprayCost,12)","v":"gal"},{"$f":"VLOOKUP($D74,SprayCost,10)","v":0},{"$f":"VLOOKUP($D74,SprayCost,12)","v":"gal"},40,{"$f":"+F74*H74*J74*0.01*A74","v":0},"f",0,0,0,0,0,0]
[4,"Complete Foliar","20-20-20",148,{"$f":"VLOOKUP($D75,SprayCost,3)","v":"Nuta Leaf 20-20-20"},1.5,{"$f":"VLOOKUP($D75,SprayCost,12)","v":"lb"},{"$f":"VLOOKUP($D75,SprayCost,10)","v":0},{"$f":"VLOOKUP($D75,SprayCost,12)","v":"lb"},100,{"$f":"+F75*H75*J75*0.01*A75","v":0},"f",0,0,0,0,0,0]
[1,"Post-Harvest","N, B, Zn",147,{"$f":"VLOOKUP($D76,SprayCost,3)","v":"Foliar Feed II (16-8-3 + micros)"},2.5,{"$f":"VLOOKUP($D76,SprayCost,12)","v":"qt"},{"$f":"VLOOKUP($D76,SprayCost,10)","v":0},{"$f":"VLOOKUP($D76,SprayCost,12)","v":"qt"},95,{"$f":"+F76*H76*J76*0.01*A76","v":0},"f",0,0,0,0,0,0]
[null,"All of these applications trips are already included in the Spray Program above.",null,null,null,null,null,null,null,null,null,"f",0,0,0,0,0,0]
["Total Foliar Program",null,null,null,{"$f":"+FoliarMat","v":0},null,null,null,null,null,{"$f":"SUM(K72:K77)","v":0},null,{"$f":"SUM(M72:M77)","v":0},{"$f":"SUM(N72:N77)","v":0},0,0,0,0]
[]
["Total Spray Program Cost",null,null,null,{"$f":"+TotSpCost","v":1200},null,null,null,null,null,1200,null,{"$f":"+M69+M78","v":417.69600000000003},407.74359625000005,329.92849999999999,{"$f":"+StandHerb","v":45},0,0]

{"sheet":"SprayPrice","index":20,"n_rows":185,"n_cols":18,"rows_kept":185,"cut":false,"hidden":false,"merged":[]}
[1]
[2,"i=insecticide"]
[3,"d=disease material"]
[4,"h=herbicide"]
[5,"pgr=plant growth regulator"]
[6,"f=fertilizer"]
[7,"n=nutrition"]
[8,"Type","Product","Pkg Size",null,null,null,null,null,null,"Rate/  Acre","Unit","Price",null,null,null,"Average Price per acre"]
[9]
[10,"i","Actara","30 oz",null,null,null,null,null,null,2.75,"oz",3.5018181818181819,null,null,null,9.6300000000000008,9.6300000000000008]
[11,"i","Actara","30 oz",null,null,null,null,null,null,4.5,"oz",3.5,null,null,null,15.75,15.75]
[12,"i","Actara","30 oz",null,null,null,null,null,null,5.5,"oz",3.5,null,null,null,19.25,19.25]
[13,"i","Agrimek","1 gal",null,null,null,null,null,null,10,"oz",3.96578125,null,null,null,39.657812499999999]
[14,"d","Agri-Mycin 17","2 lb",null,null,null,null,null,null,1.5,"lb",12.453333333333333,null,null,null,18.68,18.68]
[15,"h","Aim EW","1 qt",null,null,null,null,null,null,1,"oz",6.11,null,null,null,6.11,6.11]
[16,"h","Aim EW","1 qt",null,null,null,null,null,null,0.5,"oz",5.9700000000000006,null,null,null,2.9850000000000003]
[17,"i","Altachor",null,null,null,null,null,null,null,5,"oz",7.2,null,null,null,36,36]
[18,"d","Alliette 80 WDG","5 lb",null,null,null,null,null,null,null,"lb",{"$error":"#DIV/0!"}]
[19,"pgr","Amid-Thin WC","1 lb",null,null,null,null,null,null,null,"lb",{"$error":"#DIV/0!"}]
[20,"h","Amine 2,4-D","2.5 gal",null,null,null,null,null,null,3,"pt",1.6266666666666667,null,null,null,4.88,4.88]
[21,"pgr","Apogee","5 lb",null,null,null,null,null,null,12,"oz",4.03,null,null,null,48.36,48.36]
[22,"d","Applause DF","25 lb",null,null,null,null,null,null,2.8,"lb",7,null,null,null,19.599999999999998]
[23,null,"Apollo SC","1 pt",null,null,null,null,null,null,null,"pt",{"$error":"#DIV/0!"}]
[24,"i","Asana","1 gal",null,null,null,null,null,null,12.8,"oz",0.609375,null,null,null,7.8,7.8]
[25,"i","Assail 30SG","32 oz",null,null,null,null,null,null,2.5,"oz",5.3319999999999999,null,null,null,13.33,13.33]
[26,"i","Assail 30SG","32 oz",null,null,null,null,null,null,6,"oz",5.33,null,null,null,31.98,31.98]
[27,"i","Avaunt","15 oz",null,null,null,null,null,null,6,"oz",6.13,null,null,null,36.78]
[28,"i","Azinphos-M","5 lb",null,null,null,null,null,null,2,"lb",10.193333333333333,null,null,null,20.386666666666667]
[29,"i","Battalion","1 gal",null,null,null,null,null,null,12.8,"oz",0.6640625,null,null,null,8.5]
[30,"i","Baythroid XL","1 gal",null,null,null,null,null,null,2.8,"oz",2.4765625,null,null,null,6.9343749999999993]
[31,"i","Biocover MLT","2.5 gal",null,null,null,null,null,null,6,"gal",9.9500000000000011,null,null,null,59.7,59.7]
[32,"i","Oil","55 gal",null,null,null,null,null,null,6,"gal",7.5,null,null,null,45,45]
[33,"i","Biocover MLT","bulk",null,null,null,null,null,null,6,"gal",5.8,null,null,null,34.799999999999997]
[34,"i","Calypso","1 gal",null,null,null,null,null,null,2,"oz",5.85,null,null,null,11.7,11.7]
[35,"i","Calypso","1 gal",null,null,null,null,null,null,4,"oz",5.85,null,null,null,23.4,23.4]
[36,"i","Calypso","1 gal",null,null,null,null,null,null,6,"oz",5.8500000000000005,null,null,null,35.1,35.1]
[37,"d","Captan 50W","30 lb",null,null,null,null,null,null,3,"lb",2.98,null,null,null,8.94,8.94]
[38,"d","Captan 50W","30 lb",null,null,null,null,null,null,6,"lb",2.98,null,null,null,17.88,17.88]
[39,"d","Captan 80WDG","30 lb",null,null,null,null,null,null,1.875,"lb",3.488,null,null,null,6.54,6.54]
[40,"d","Captan 80WDG","30 lb",null,null,null,null,null,null,3.75,"lb",3.4906666666666668,null,null,null,13.09,13.09]
[41,"d","Captec 4L","2.5 gal",null,null,null,null,null,null,6,"pt",2.97,null,null,null,17.82,17.82]
[42,"pgr","Carbryl 4L","2.5 gal",null,null,null,null,null,null,2,"pt",2.875,null,null,null,5.75,5.75]
[43,"i","Carpovirusine","1 liter",null,null,null,null,null,null,6.7,"oz",2.2200000000000002,null,null,null,14.874000000000002]
[44,"h","Chateau WDG","2.5 lb",null,null,null,null,null,null,12,"oz",6.13,null,null,null,73.56,73.56]
[45,"d","C-O-C-S","20 lb",null,null,null,null,null,null,6,"lb",3.9499999999999997,null,null,null,23.7,23.7]
[46,"d","C-O-C-S","20 lb",null,null,null,null,null,null,8,"lb",3.95,null,null,null,31.6,31.6]
[47,"i","Confirm 2F","2.5 gal",null,null,null,null,null,null,null,"gal",{"$error":"#DIV/0!"}]
[48,"i","Virosoft","1 qt",null,null,null,null,null,null,1.6,"oz",10.046250000000001,null,null,null,16.074000000000002]
[49,"i","Damoil","55 gal",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[50,"i","Danitol","1 gal",null,null,null,null,null,null,16,"oz",1.39,null,null,null,22.24,22.24]
[51,"i","Delegate","26 oz",null,null,null,null,null,null,7,"oz",5.6457142857142859,null,null,null,39.520000000000003,39.520000000000003]
[52,"i","Deliver","2.5 lb",null,null,null,null,null,null,0.75,"lb",17.13,null,null,null,12.8475]
[53,"i","Deliver","2.5 lb",null,null,null,null,null,null,1,"lb",17.13,null,null,null,17.13]
[54,"i","Dipel","5 lb",null,null,null,null,null,null,1.5,"lb",10.893333333333333,null,null,null,16.34]
[55,"i","Dipel","5 lb",null,null,null,null,null,null,2,"lb",10.893333333333333,null,null,null,21.786666666666665]
[56,"d","Dithane","30 lb",null,null,null,null,null,null,6,"lb",3.875,null,null,null,23.25]
[57,"h","Diuron 4L","2.5 gal",null,null,null,null,null,null,2,"qt",7.5,null,null,null,15,15]
[58,"h","Diuron 80 DF","5 lb",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[59,"d","Elite DF","2 lb",null,null,null,null,null,null,6,"oz",3.3341666666666665,null,null,null,20.004999999999999]
[60,"i","Envidor 2SC","1 gal",null,null,null,null,null,null,16,"oz",2.04,null,null,null,32.64,32.64]
[61,"d","Firewall","2 lb",null,null,null,null,null,null,1.5,"lb",16.2,null,null,null,24.3]
[62,"d","Flamout","2 lb",null,null,null,null,null,null,1.5,"lb",26.5,null,null,null,39.75]
[63,"d","Flint","20 oz",null,null,null,null,null,null,5,"oz",4.32,null,null,null,21.6,21.6]
[64,"pgr","Fruitone L","1 gal",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[65,"pgr","Fruitone N","1.25 lb",null,null,null,null,null,null,4,"oz",5.54,null,null,null,22.16,{"$f":"5.54*4","v":22.16}]
[66,"i","Fugimite 5 EC","2.5 gal",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[67,"d","Gem SC 500","32 oz",null,null,null,null,null,null,2,"oz",7.85,null,null,null,15.7]
[68,"h","Gramoxone Inteon","2.5 gal",null,null,null,null,null,null,3,"pt",3.5,null,null,null,10.5,10.5]
[69,"i","Guthion WSB","5 lb",null,null,null,null,null,null,2,"lb",6.8866666666666667,null,null,null,13.773333333333333]
[70,"i","Imidan 70 WSB","4 lb",null,null,null,null,null,null,3,"lb",10.6,null,null,null,31.8,31.8]
[71,"d","Indar","1 lb",null,null,null,null,null,null,2,"oz",7.2168750000000008,null,null,null,14.433750000000002]
[72,"d","Initiate 720","2.5 gal",null,null,null,null,null,null,3.125,"pt",3.9872000000000001,null,null,null,12.46,12.46]
[73,"i","Intrepid","1 gal",null,null,null,null,null,null,1,"pt",33.75,null,null,null,33.75]
[74,"i","Isomate C+",400,null,null,null,null,null,null,400,"ea",0.27500000000000002,null,null,null,110,110]
[75,"i","Isomate CTT",400,null,null,null,null,null,null,200,null,1.04,null,null,null,208,208]
[76,"i","Lannate SP","2 lb",null,null,null,null,null,null,1,"lb",27.3,null,null,null,27.3]
[77,"i","Lorsban 4E","2.5 gal",null,null,null,null,null,null,1.5,"qt",7.44,null,null,null,11.16,11.16]
[78,"i","Lorsban 75 WDG","6.65 lb",null,null,null,null,null,null,1.33,"lb",22,null,null,null,29.26,29.26]
[79,"h","Makaze","2.5 gal",null,null,null,null,null,null,4,"pt",4.6900000000000004,null,null,null,18.760000000000002]
[80,"pgr","Maxcel","1 gal",null,null,null,null,null,null,2,"qt",26,null,null,null,52,{"$f":"26*2","v":52}]
[81,null,"Mouse Bait","50 lb",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[82,"d","Mycoshield","2 lb",null,null,null,null,null,null,1.5,"lb",9.3333333333333339,null,null,null,14,14]
[83,"i","Nexter","33 oz",null,null,null,null,null,null,6.6,"oz",4.3803030303030308,null,null,null,28.91,28.91]
[84,"d","Nova","20 oz",null,null,null,null,null,null,3,"oz",4.2,null,null,null,12.600000000000001]
[85,"d","Nova","20 oz",null,null,null,null,null,null,8,"oz",4.2,null,null,null,33.6]
[86,"d","Orbit","1 qt",null,null,null,null,null,null,4,"oz",3.1271874999999998,null,null,null,12.508749999999999]
[87,"d","Penncozeb DF","30 lb",null,null,null,null,null,null,3,"lb",3.4,null,null,null,10.199999999999999]
[88,"i","Permethrin 3.2","1 gal",null,null,null,null,null,null,8,"oz",0.8359375,null,null,null,6.6875]
[89,"d","Polyram","30 lb",null,null,null,null,null,null,3,"lb",3.3000000000000003,null,null,null,9.9,9.9]
[90,"d","Polyram","30 lb",null,null,null,null,null,null,6,"lb",3.3000000000000003,null,null,null,19.8,{"$f":"+R89*2","v":19.8}]
[91,"i","Portal","2.5 gal",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,27.5,27.5]
[92,"i","Prey 1.6 F","1 gal",null,null,null,null,null,null,6,"oz",0.7599999999999999,null,null,null,4.5599999999999996,4.5599999999999996]
[93,"d","Pristine","6.25 lb",null,null,null,null,null,null,14.5,"oz",3.1,null,null,null,44.95,44.95]
[94,"i","Proaxis","1 gal",null,null,null,null,null,null,5.12,"oz",2.265625,null,null,null,11.6]
[95,"i","Proclaim","19.2 oz",null,null,null,null,null,null,4.8,"oz",6.4,null,null,null,30.72,30.72]
[96,"pgr","Promalin","1 qt",null,null,null,null,null,null,1,"pt",40.5,null,null,null,40.5,40.5]
[97,"i","Provado 1.6 F","1 gal",null,null,null,null,null,null,6,"oz",2.5824218750000001,null,null,null,15.49453125]
[98,"pgr","Provide 10 SG","100 gr",null,null,null,null,null,null,60,"gr",0.65,null,null,null,39,39]
[99,"h","Prowl H2O","2.5 gal",null,null,null,null,null,null,2,"qt",8.81,null,null,null,17.62]
[100,"h","Prowl H2O","2.5 gal",null,null,null,null,null,null,4,"qt",5,null,null,null,20,20]
[101,"pgr","Retain","333 gr",null,null,null,null,null,null,1,"ea",232.5,null,null,null,232.5]
[102,"d","Ridomil Gold SL","1 pt",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[103,"i","Rimon","2.5 gal",null,null,null,null,null,null,20,"oz",1.45,null,null,null,29,29]
[104,"h","Roundup Powermax","2.5 gal",null,null,null,null,null,null,3,"pt",7.8718750000000002,null,null,null,23.615625000000001]
[105,"h","Roundup Weather Max","2.5 gal",null,null,null,null,null,null,3,"pt",5.626666666666666,null,null,null,16.88]
[106,"d","Rubigan","1 qt",null,null,null,null,null,null,8,"oz",2.5296875000000001,null,null,null,20.237500000000001]
[107,"d","Rubigan","1 qt",null,null,null,null,null,null,12,"oz",2.5296875000000001,null,null,null,30.356249999999999]
[108,"h","Saber","2.5 gal",null,null,null,null,null,null,3,"pt",2.75,null,null,null,8.25]
[109,"i","Savey 50 DF","12 oz",null,null,null,null,null,null,null,"oz",{"$error":"#DIV/0!"}]
[110,"d","Scala","0.5 gal",null,null,null,null,null,null,5,"oz",1.590625,null,null,null,7.953125]
[111,"d","Scala","0.5 gal",null,null,null,null,null,null,7,"oz",1.72,null,null,null,12.04,12.04]
[112,"d","Scala","0.5 gal",null,null,null,null,null,null,10,"oz",1.72,null,null,null,17.2,17.2]
[113,"d","Serenade Max","12 lb",null,null,null,null,null,null,3,"lb",11.266666666666667,null,null,null,33.800000000000004]
[114,"pgr","Sevin 80S","10 lb",null,null,null,null,null,null,2,"lb",6.64,null,null,null,13.28]
[115,"pgr","Sevin XLR","2.5 gal",null,null,null,null,null,null,1,"qt",3.9375,null,null,null,3.9375]
[116,"h","Simazine 4L","2.5 gal",null,null,null,null,null,null,4,"pt",2.7262500000000003,null,null,null,10.905000000000001]
[117,"h","Sinbar","5 lb",null,null,null,null,null,null,1,"lb",43.5,null,null,null,43.5,43.5]
[118,"h","Solicam DF","10 lb",null,null,null,null,null,null,null,"lb",{"$error":"#DIV/0!"}]
[119,"d","Sonata","2.5 gal",null,null,null,null,null,null,2,"qt",6.44,null,null,null,12.88,12.88]
[120,"d","Sovran","1.25 lb",null,null,null,null,null,null,4,"oz",3.69,null,null,null,14.76,14.76]
[121,"i","Spintor","1 gal",null,null,null,null,null,null,7.5,"oz",5.3046875,null,null,null,39.78515625]
[122,"i","Sprayable Phermone GPTB","30 oz",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[123,"i","Sprayable Phermone LPTB","30 oz",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[124,"i","Sprayable Phermone Leafroller","30 oz",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[125,"d","Sulfur Micro 90W","30 lb",null,null,null,null,null,null,10,"lb",0.6,null,null,null,6,6]
[126,"h","Surflan AS","2.5 gal",null,null,null,null,null,null,8,"pt",2.6850000000000001,null,null,null,21.48,21.48]
[127,"d","Syllit 3.4FL","2 gal",null,null,null,null,null,null,27,"oz",0.51,null,null,null,13.77,13.77]
[128,"d","Syllit 3.4FL","2 gal",null,null,null,null,null,null,72,"oz",0.51,null,null,null,36.72,36.72]
[129,"i","Thiodan 50W","5 lb",null,null,null,null,null,null,null,"lb",{"$error":"#DIV/0!"}]
[130,"d","Thiolux DF","50 lb",null,null,null,null,null,null,5,"lb",0.75,null,null,null,3.75]
[131,"i","Tombstone Helios","1 gal",null,null,null,null,null,null,2.8,"oz",2.859375,null,null,null,8.0062499999999996]
[132,"d","Topsin M","5 lb",null,null,null,null,null,null,8,"oz",0.87,null,null,null,6.96,6.96]
[133,"d","Vanguard","50 oz",null,null,null,null,null,null,3,"oz",3.4,null,null,null,10.199999999999999,10.199999999999999]
[134,"d","Vanguard","50 oz",null,null,null,null,null,null,5,"oz",3.4,null,null,null,17,17]
[135,"i","Warhawk","2.5 gal",null,null,null,null,null,null,1.5,"qt",8.25,null,null,null,12.375]
[136,"i","Warrior","1 gal",null,null,null,null,null,null,5.12,"oz",1.9857031250000001,null,null,null,10.1668]
[137,"i","Zeal","14 oz",null,null,null,null,null,null,2,"oz",16.5,null,null,null,33,33]
[138,"i","Zeal (6x2 oz bag)","12 oz",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[139,"d","Ziram DF","40 lb",null,null,null,null,null,null,4,"lb",3.9,null,null,null,15.6,15.6]
[140,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[141,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[142,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[143,"f","Calcium 10% (1.25# Cal/gal)","bulk",null,null,null,null,null,null,1,"gal",5,null,null,null,5]
[144,"f","Calflow (3.32#/gal)","2.5 gal",null,null,null,null,null,null,2.8,"pt",2.68,null,null,null,7.5039999999999996]
[145,"f","Zinc 25% Citriplex","25 lb",null,null,null,null,null,null,2,"lb",2.98,null,null,null,5.96]
[146,"f","Borosol 10 (1.1#/gal)","2.5 gal",null,null,null,null,null,null,1,"pt",2.2000000000000002,null,null,null,2.2000000000000002]
[147,"f","Foliar Feed II (16-8-3 + micros)","2.5 gal",null,null,null,null,null,null,2,"qt",2.4500000000000002,null,null,null,4.9000000000000004]
[148,"f","Nuta Leaf 20-20-20","25 lb",null,null,null,null,null,null,5,"lb",1.25,null,null,null,6.25]
[149,"f","Prosol 20-20-20","25 lb",null,null,null,null,null,null,5,"lb",1,null,null,null,5]
[150,"f","N-PACT 26-0-0","2.5 gal",null,null,null,null,null,null,2,"qt",4,null,null,null,8]
[151,"f","N-PACT 26-0-0","bulk",null,null,null,null,null,null,2,"qt",3.5,null,null,null,7]
[152,"f","Star Phite","2.5 gal",null,null,null,null,null,null,1,"qt",8,null,null,null,8]
[153,"f","Rampart","2.5 gal",null,null,null,null,null,null,1,"qt",8.5,null,null,null,8.5]
[154,"f","Black Label","bulk",null,null,null,null,null,null,2,"gal",11.8,null,null,null,23.6]
[155,"f","Black Jack Zn","2.5 gal",null,null,null,null,null,null,1,"pt",2.75,null,null,null,2.75]
[156,"f","Solubor DF","30 lb",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[157,"i","Belay","1.5 gal",null,null,null,null,null,null,6,null,null,null,null,null,9.96875]
[158,"i","Belt","1 gal",null,null,null,null,null,null,5,null,null,null,null,null,35.15625]
[159,"i","Isomate Flex",400,null,null,null,null,null,null,400,"ea",0.25,null,null,null,100,110]
[160,"i","Isomate CM Puffer","1 each",null,null,null,null,null,null,1,null,117,null,null,null,117,208]
[161,"i","Inspire Super","1 gal",null,null,null,null,null,null,12,null,1.5234375,null,null,null,18.28125,208]
[162,"d","Rally","20 oz",null,null,null,null,null,null,3,"oz",3.4,null,null,null,10.199999999999999]
[163,"d","Rally","20 oz",null,null,null,null,null,null,5,"oz",3.4,null,null,null,17]
[164,"d","Fontelis","80 oz",null,null,null,null,null,null,16,"oz",1.6,null,null,null,25.6]
[165,"d","Merivon","1 gal",null,null,null,null,null,null,4,"oz",7.5,null,null,null,30]
[166,"h","Treevix","10 oz",null,null,null,null,null,null,1,"oz",17.75,null,null,null,17.75]
[167,"h","Matrix SG","20 oz",null,null,null,null,null,null,3,"oz",17.5,null,null,null,52.5]
[168,"h","Sandea","10 oz",null,null,null,null,null,null,1,"oz",37.5,null,null,null,37.5]
[169,"h","Alion","32 oz",null,null,null,null,null,null,5,"oz",11.75,null,null,null,58.75]
[170,"h","Trellis","1 lb",null,null,null,null,null,null,1,"oz",72.650000000000006,null,null,null,72.650000000000006]
[171,"pgr","PoMaxa","1 gal",null,null,null,null,null,null,4,"oz",4.3093750000000002,null,null,null,17.237500000000001]
[172,"f","Kasumin",null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[173,"i","Movento",null,null,null,null,null,null,null,6,null,6.9921875,null,null,null,41.953125]
[174,"i","Voliam Flexi","oz",null,null,null,null,null,null,7,"oz",44.22,null,null,null,44.22]
[175]
[176]
[177]
[178]
[179]
[180]
[181]
[182]
[183]
[184]
[185]

{"sheet":"Spray Costs","index":21,"n_rows":85,"n_cols":16,"rows_kept":85,"cut":false,"hidden":false,"merged":[[2,13,2,14],[3,13,3,15],[2,10,2,11],[3,10,3,12],[0,0,0,12],[1,0,1,12],[2,1,2,2],[2,4,2,5],[2,7,2,8],[3,1,3,3],[3,4,3,6],[3,7,3,9]]}
["Spray Material and Time Costs"]
["Cost of pesticide and foliar fertilizer materials applied per acre per season."]
[null,"Central Leader",null,{"$f":"+CLTRV","v":100},"Vertical Axe",null,{"$f":"+VATRV","v":80},"Tall Spindle",null,{"$f":"+TSTRV","v":75},"Super Spindle",null,{"$f":"+SSTrV","v":75},"Fruiting Wall",null,{"$f":"+FWTRV","v":75}]
["Year","Program Applied",null,null,{"$f":"+B4","v":"Program Applied"},null,null,{"$f":"+E4","v":"Program Applied"},null,null,{"$f":"+H4","v":"Program Applied"},null,null,{"$f":"+K4","v":"Program Applied"}]
[null,"Descrip.","% of Full Program","Cost /Acre",{"$f":"+B5","v":"Descrip."},{"$f":"+C5","v":"% of Full Program"},{"$f":"+D5","v":"Cost /Acre"},{"$f":"+E5","v":"Descrip."},{"$f":"+F5","v":"% of Full Program"},{"$f":"+G5","v":"Cost /Acre"},{"$f":"+E5","v":"Descrip."},{"$f":"+F5","v":"% of Full Program"},{"$f":"+G5","v":"Cost /Acre"},{"$f":"+K5","v":"Descrip."},{"$f":"+L5","v":"% of Full Program"},{"$f":"+M5","v":"Cost /Acre"}]
[1,"Planting Year",5,{"$f":"+TotSpCost*'Spray Costs'!C6*0.01*CLTRV*0.01","v":60},"Planting Year",5,{"$f":"+TotSpCost*'Spray Costs'!F6*0.01*VATRV*0.01","v":48},{"$f":"+B6","v":"Planting Year"},{"$f":"+C6","v":5},{"$f":"+TotSpCost*'Spray Costs'!I6*0.01*TSTRV*0.01","v":45},"Planting Year",5,{"$f":"+TotSpCost*'Spray Costs'!L6*0.01*SSTrV*0.01","v":45},"Planting Year",5,{"$f":"+TotSpCost*'Spray Costs'!O6*0.01*FWTRV*0.01","v":45}]
[2,"Non-Bearing",10,{"$f":"+TotSpCost*'Spray Costs'!C7*0.01*CLTRV*0.01","v":120},"Non-Bearing",20,{"$f":"+TotSpCost*'Spray Costs'!F7*0.01*VATRV*0.01","v":192},"Planting Year",20,{"$f":"+TotSpCost*'Spray Costs'!I7*0.01*TSTRV*0.01","v":180},"Early Cropping",50,{"$f":"+TotSpCost*'Spray Costs'!L7*0.01*SSTrV*0.01","v":450},"Full",50,{"$f":"+TotSpCost*'Spray Costs'!O7*0.01*FWTRV*0.01","v":450}]
[3,"Early Cropping",40,{"$f":"+TotSpCost*'Spray Costs'!C8*0.01*CLTRV*0.01","v":480},"Early Cropping",80,{"$f":"+TotSpCost*'Spray Costs'!F8*0.01*VATRV*0.01","v":768},"Early Cropping",50,{"$f":"+TotSpCost*'Spray Costs'!I8*0.01*TSTRV*0.01","v":450},"Full Program",80,{"$f":"+TotSpCost*'Spray Costs'!L8*0.01*SSTrV*0.01","v":720},"Full Program",80,{"$f":"+TotSpCost*'Spray Costs'!O8*0.01*FWTRV*0.01","v":720}]
[4,"Early Cropping",60,{"$f":"+TotSpCost*'Spray Costs'!C9*0.01*CLTRV*0.01","v":720},"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!F9*0.01*VATRV*0.01","v":960},"Full Program",80,{"$f":"+TotSpCost*'Spray Costs'!I9*0.01*TSTRV*0.01","v":720},"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!L9*0.01*SSTrV*0.01","v":900},"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!O9*0.01*FWTRV*0.01","v":900}]
[5,"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!C10*0.01*CLTRV*0.01","v":1200},"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!F10*0.01*VATRV*0.01","v":960},"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!I10*0.01*TSTRV*0.01","v":900}]
[6,{"$f":"+B10","v":"Full Program"},100,{"$f":"+TotSpCost*'Spray Costs'!C11*0.01*CLTRV*0.01","v":1200},{"$f":"+E10","v":"Full Program"},100,{"$f":"+TotSpCost*'Spray Costs'!F11*0.01*VATRV*0.01","v":960}]
[7,"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!C12*0.01*CLTRV*0.01","v":1200}]
[8,{"$f":"+B12","v":"Full Program"},100,{"$f":"+TotSpCost*'Spray Costs'!C13*0.01*CLTRV*0.01","v":1200}]
["Spray Time to treat 1 acre for 1 season."]
[1,"Planting Year",5,{"$f":"+CLTime*C15*0.01*TotSprTrips","v":0.09},"Planting Year",5,{"$f":"+VATime*F15*0.01*TotSprTrips","v":0.12857142857142859},"Planting Year",{"$f":"+I6","v":5},{"$f":"+TSTime*L15*0.01*TotSprTrips","v":0.10500000000000001},"Planting Year",{"$f":"+L6","v":5},{"$f":"+SSTime*O15*0.01*TotSprTrips","v":0.16363636363636366},"Planting Year",5,{"$f":"+FWTime*O15*0.01*TotSprTrips","v":0.16363636363636366}]
[2,"Non-Bearing",10,0.18,"Non-Bearing",20,0.51428571428571435,"Early Cropping",60,{"$f":"+TSTime*L16*0.01*TotSprTrips","v":1.2600000000000002},"Early Cropping",60,{"$f":"+SSTime*O16*0.01*TotSprTrips","v":1.9636363636363643},"Early Cropping",60,{"$f":"+FWTime*O16*0.01*TotSprTrips","v":1.9636363636363643}]
[3,"Early Cropping",40,0.72,"Early Cropping",80,2.0571428571428574,"Full Program",100,{"$f":"+TSTime*L17*0.01*TotSprTrips","v":2.1},"Full Program",100,{"$f":"+SSTime*O17*0.01*TotSprTrips","v":3.2727272727272734},"Full Program",100,{"$f":"+FWTime*O17*0.01*TotSprTrips","v":3.2727272727272734}]
[4,"Early Cropping",60,1.08,"Full Program",100,2.5714285714285716,"Full Program",100,{"$f":"+TSTime*L18*0.01*TotSprTrips","v":2.1},"Full Program",100,{"$f":"+SSTime*O18*0.01*TotSprTrips","v":3.2727272727272734},"Full Program",100,{"$f":"+FWTime*O18*0.01*TotSprTrips","v":3.2727272727272734}]
[5,"Full Program",100,1.8,"Full Program",100,2.5714285714285716]
[6,{"$f":"+B19","v":"Full Program"},100,1.8,{"$f":"+E19","v":"Full Program"},100,2.5714285714285716]
[7,"Full Program",100,1.8]
[8,{"$f":"+B21","v":"Full Program"},100,1.8]
["Trip Time/spray.",null,"Row"," % of","Hours","Acres","Time"]
[null,null,"Spacing","C.L."," /Tank"," /Tank"," /Acre"]
["Central Leader",null,{"$f":"+CLRowSpace","v":20},{"$f":"+C25/C25*100","v":100},1,10,{"$f":"+E25/F25*D25*0.01","v":0.1},"1 hr /10 hours"]
["Vertical Axe",null,{"$f":"+VARowSpace","v":14},{"$f":"+C25/C26*100","v":142.85714285714286},1,10,{"$f":"+E26/F26*D26*0.01","v":0.14285714285714288}]
["Tall Spindle",null,{"$f":"+TSRowSpace","v":12},{"$f":"+C26/C27*100","v":116.66666666666667},1,10,{"$f":"+E27/F27*D27*0.01","v":0.11666666666666668}]
["SuperSpindle",null,{"$f":"+SSRowSpace","v":11},{"$f":"+C25/C28*100","v":181.81818181818181},1,10,0.18181818181818185]
["Fruiting Wall",null,{"$f":"+FWRowSpace","v":11},{"$f":"+C25/C29*100","v":181.81818181818181},1,10,0.18181818181818185]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Herbicide","index":22,"n_rows":111,"n_cols":16,"rows_kept":111,"cut":false,"hidden":false,"merged":[[0,0,0,12],[15,0,15,9],[25,4,25,5],[16,4,16,5],[16,6,16,7],[25,6,25,7],[25,2,25,3],[16,2,16,3],[24,0,24,9]]}
["Herbicide Program"]
[null,null,"      Central Leader",null,null,"        Vertical Axe",null,null,"Tall Spindle",null,null,"Super Spindle",null,null,"Fruiting Wall"]
[null,null,"Herbicide Strip",null,null,{"$f":"+C3","v":"Herbicide Strip"},null,null,{"$f":"+C3","v":"Herbicide Strip"},null,null,{"$f":"+F3","v":"Herbicide Strip"},null,null,{"$f":"+L3","v":"Herbicide Strip"}]
["Year","Width","Program","Cost",{"$f":"+B4","v":"Width"},{"$f":"+C4","v":"Program"},{"$f":"+D4","v":"Cost"},{"$f":"+B4","v":"Width"},{"$f":"+C4","v":"Program"},{"$f":"+D4","v":"Cost"},{"$f":"+E4","v":"Width"},{"$f":"+F4","v":"Program"},{"$f":"+G4","v":"Cost"},{"$f":"+K4","v":"Width"},{"$f":"+L4","v":"Program"},{"$f":"+M4","v":"Cost"}]
[1,4,"Soft",{"$f":"+B5/CLRowSpace*SoftHerb","v":6},4,"Soft",{"$f":"+E5/VARowSpace*SoftHerb","v":8.5714285714285712},4,"Soft",{"$f":"+H5/TSRowSpace*SoftHerb","v":10},4,"Soft",{"$f":"+K5/SSRowSpace*SoftHerb","v":10.90909090909091},3.5,"Soft",{"$f":"+N5/FWRowSpace*SoftHerb","v":9.545454545454545}]
[2,4,{"$f":"+C5","v":"Soft"},{"$f":"+B6/CLRowSpace*SoftHerb","v":6},4,{"$f":"+F5","v":"Soft"},{"$f":"+E6/VARowSpace*SoftHerb","v":8.5714285714285712},4,{"$f":"+I5","v":"Soft"},{"$f":"+H6/TSRowSpace*SoftHerb","v":10},4,{"$f":"+L5","v":"Soft"},{"$f":"+K6/SSRowSpace*SoftHerb","v":10.90909090909091},3.5,{"$f":"+O5","v":"Soft"},{"$f":"+N6/FWRowSpace*SoftHerb","v":9.545454545454545}]
[3,6,{"$f":"+C6","v":"Soft"},{"$f":"+B7/CLRowSpace*SoftHerb","v":9},4,{"$f":"+F6","v":"Soft"},{"$f":"+E7/VARowSpace*SoftHerb","v":8.5714285714285712},6,{"$f":"+I6","v":"Soft"},{"$f":"+H7/TSRowSpace*SoftHerb","v":15},6,{"$f":"+L6","v":"Soft"},{"$f":"+K7/SSRowSpace*SoftHerb","v":16.363636363636363},4.5,"Standard",{"$f":"+N7/FWRowSpace*StandHerb","v":18.40909090909091}]
[4,6,{"$f":"+C7","v":"Soft"},{"$f":"+B8/CLRowSpace*SoftHerb","v":9},6,"Standard",{"$f":"+E8/VARowSpace*StandHerb","v":19.285714285714285},6,"Standard",{"$f":"+H8/TSRowSpace*StandHerb","v":22.5},6,"Standard",{"$f":"+K8/SSRowSpace*StandHerb","v":24.545454545454543},4.5,"Standard",{"$f":"+N8/FWRowSpace*StandHerb","v":18.40909090909091}]
[5,6,"Standard",{"$f":"+B9/CLRowSpace*StandHerb","v":13.5},6,"Standard",{"$f":"+E9/VARowSpace*StandHerb","v":19.285714285714285}]
[6,8,{"$f":"+C9","v":"Standard"},{"$f":"+B10/CLRowSpace*StandHerb","v":18},6,{"$f":"+F9","v":"Standard"},{"$f":"+E10/VARowSpace*StandHerb","v":19.285714285714285}]
[7,8,{"$f":"+C10","v":"Standard"},{"$f":"+B11/CLRowSpace*StandHerb","v":18}]
[8,8,{"$f":"+C11","v":"Standard"},{"$f":"+B12/CLRowSpace*StandHerb","v":18}]
["Hours to apply"]
["2 Trips",null,null,0.8,null,null,{"$f":"+CLHerbTime*VARow/CLRow","v":1.142857142857143},null,null,{"$f":"+CLHerbTime*TSRow/CLRow","v":1.3333333333333335},null,null,{"$f":"+CLHerbTime*SSRow/CLRow","v":1.4545454545454548},null,null,{"$f":"+CLHerbTime*FWRow/CLRow","v":1.4545454545454548}]
[]
["Soft Early Years Program"]
["Trips","#","Material",null,"Rate Used",null,"Price",null,null,"Total Cost/Acre"]
[2,68,{"$f":"VLOOKUP($B18,SprayCost,3)","v":"Gramoxone Inteon"},null,{"$f":"VLOOKUP(B18,SprayCost,11)","v":3},{"$f":"VLOOKUP(+B18,SprayCost,12)","v":"pt"},{"$f":"VLOOKUP(B18,SprayCost,13)","v":3.5},{"$f":"VLOOKUP(B18,SprayCost,12)","v":"pt"},null,{"$f":"+G18/4*E18","v":2.625}]
[null,126,{"$f":"VLOOKUP($B19,SprayCost,3)","v":"Surflan AS"},null,{"$f":"VLOOKUP(B19,SprayCost,11)","v":8},{"$f":"VLOOKUP(+B19,SprayCost,12)","v":"pt"},{"$f":"VLOOKUP(B19,SprayCost,13)","v":2.6850000000000001},{"$f":"VLOOKUP(B19,SprayCost,12)","v":"pt"},null,{"$f":"+G19/4*E19","v":5.37}]
[null,68,{"$f":"VLOOKUP($B20,SprayCost,3)","v":"Gramoxone Inteon"},null,{"$f":"VLOOKUP(B20,SprayCost,11)","v":3},{"$f":"VLOOKUP(+B20,SprayCost,12)","v":"pt"},{"$f":"VLOOKUP(B20,SprayCost,13)","v":3.5},{"$f":"VLOOKUP(B20,SprayCost,12)","v":"pt"},null,{"$f":"+G20/4*E20","v":2.625}]
[null,20,{"$f":"VLOOKUP($B21,SprayCost,3)","v":"Amine 2,4-D"},null,{"$f":"VLOOKUP(B21,SprayCost,11)","v":3},{"$f":"VLOOKUP(+B21,SprayCost,12)","v":"pt"},{"$f":"VLOOKUP(B21,SprayCost,13)","v":1.6266666666666667},{"$f":"VLOOKUP(B21,SprayCost,12)","v":"pt"},null,{"$f":"+G21/4*E21","v":1.22}]
[]
["Total material cost per treated acre",null,null,null,null,null,null,null,null,30]
[]
["Standard Program"]
["Trips","#","Material",null,"Rate Used",null,"Price",null,null,"Total Cost/Acre"]
[2,104,{"$f":"VLOOKUP($B27,SprayCost,3)","v":"Roundup Powermax"},null,{"$f":"VLOOKUP(B27,SprayCost,11)","v":3},{"$f":"VLOOKUP(+B27,SprayCost,12)","v":"pt"},{"$f":"VLOOKUP(B27,SprayCost,13)","v":7.8718750000000002},{"$f":"VLOOKUP(B27,SprayCost,12)","v":"pt"},null,{"$f":"+G27/4*E27","v":5.9039062500000004}]
[null,100,{"$f":"VLOOKUP($B28,SprayCost,3)","v":"Prowl H2O"},null,{"$f":"VLOOKUP(B28,SprayCost,11)","v":4},{"$f":"VLOOKUP(+B28,SprayCost,12)","v":"qt"},{"$f":"VLOOKUP(B28,SprayCost,13)","v":5},{"$f":"VLOOKUP(B28,SprayCost,12)","v":"qt"},null,{"$f":"+G28/4*E28","v":5}]
[null,57,{"$f":"VLOOKUP($B29,SprayCost,3)","v":"Diuron 4L"},null,{"$f":"VLOOKUP(B29,SprayCost,11)","v":2},{"$f":"VLOOKUP(+B29,SprayCost,12)","v":"qt"},{"$f":"VLOOKUP(B29,SprayCost,13)","v":7.5},{"$f":"VLOOKUP(B29,SprayCost,12)","v":"qt"},null,{"$f":"+G29/4*E29","v":3.75}]
[null,44,{"$f":"VLOOKUP($B30,SprayCost,3)","v":"Chateau WDG"},null,{"$f":"VLOOKUP(B30,SprayCost,11)","v":12},{"$f":"VLOOKUP(+B30,SprayCost,12)","v":"oz"},{"$f":"VLOOKUP(B30,SprayCost,13)","v":6.13},{"$f":"VLOOKUP(B30,SprayCost,12)","v":"oz"},null,{"$f":"+G30/4*E30","v":18.39}]
[null,null,"Aim"]
[null,null,"Treevix"]
[null,null,"Matrix"]
[null,null,"Sandea"]
[null,20,{"$f":"VLOOKUP($B35,SprayCost,3)","v":"Amine 2,4-D"},null,{"$f":"VLOOKUP(B35,SprayCost,11)","v":3},{"$f":"VLOOKUP(+B35,SprayCost,12)","v":"pt"},{"$f":"VLOOKUP(B35,SprayCost,13)","v":1.6266666666666667},{"$f":"VLOOKUP(B35,SprayCost,12)","v":"pt"},null,{"$f":"+G35/4*E35","v":1.22}]
[null,68,{"$f":"VLOOKUP($B36,SprayCost,3)","v":"Gramoxone Inteon"},null,{"$f":"VLOOKUP(B36,SprayCost,11)","v":3},{"$f":"VLOOKUP(+B36,SprayCost,12)","v":"pt"},{"$f":"VLOOKUP(B36,SprayCost,13)","v":3.5},{"$f":"VLOOKUP(B36,SprayCost,12)","v":"pt"},null,{"$f":"+G36/4*E36","v":2.625}]
[]
[{"$f":"+A23","v":"Total material cost per treated acre"},null,null,null,null,null,null,null,null,45]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Irrigation","index":23,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[42,0,42,9],[31,0,31,9],[0,0,0,9],[8,0,8,9],[1,1,1,2],[1,7,1,8],[20,0,20,9],[1,3,1,4],[1,5,1,6]]}
["Drip Irrigation System"]
[null,"Central Leader",null,"Vertical Axe",null,"Tall Spindle",null,"Super Spindle",null,"2 Leader"]
["Cost/acre",0,null,{"$f":"+VAIrr","v":2333.6874057142859},null,{"$f":"+TSIrr","v":2440.5131200000001},null,{"$f":"+SSIrr","v":2508.4931200000001},null,{"$f":"+FWIrr","v":2508.4931200000001}]
["Cost/tree",{"$f":"+CLIrr/CLTree","v":0},null,{"$f":"+VAIrr/VATree","v":3.7501863728191003},null,{"$f":"+TSIrr/TSTree","v":2.0169529917355371},null,{"$f":"+SSIrr/SSTree","v":1.2669157171717171},null,{"$f":"+FWIrr/FWTree","v":1.9003735757575759}]
["Ram Tubing 30\"",206,1000,null,{"$f":"+B5/1000","v":0.20599999999999999},null,"Well New 6\"",null,40000]
["Main 3\" Sch 26",2.58,"/ft",null,{"$f":"+B6","v":2.58},null,"Controller",null,300]
["Sub Main 2\" 26",1.23,"/ft",null,{"$f":"+B7","v":1.23}]
["Trenching",1,"/ft",null,1]
["Vertical Axe System"]
[]
["Item","Item",null,null,null,"Quanity",null,"Cost",null,"Total Cost"]
["Ram tubing",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+'Factors & Yield'!C24","v":500},"row length",{"$f":"+B12*D12","v":3111.4285714285716},"feet",{"$f":"IrrTube","v":0.20599999999999999}," /foot",{"$f":"+F12*H12","v":640.95428571428567}]
["Main 3\"",100," /acre",null,null,{"$f":"+B13","v":100},"feet",{"$f":"Main3","v":2.58},null,{"$f":"+B13*H13","v":258}]
["Sub main 2\"",{"$f":"+VARow*VARowSpace","v":87.12}," /acre",null,null,{"$f":"+B14","v":87.12},"feet",{"$f":"SubMain2","v":1.23},null,{"$f":"+B14*H14","v":107.1576}]
["Custom trenching",{"$f":"+B13+B14","v":187.12}," /acre",null,null,{"$f":"+B15","v":187.12},"feet",{"$f":"Trenching","v":1},null,{"$f":"+B15*H15","v":187.12}]
["Fittings & misc.",0.2," of sub main and main and trenching",null,null,null,null,null,null,{"$f":"+SUM(J13:J15)*B16","v":110.45552000000001}]
["Well",{"$f":"WellCost","v":40000},"new 6\" well",null,40,"acres covered",null,null,null,{"$f":"+I5/E17","v":1000}]
["Controller",{"$f":"Controller","v":300},"per 10 acres",null,null,null,null,null,null,{"$f":"+I6/10","v":30}]
[]
["Total Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(J12:J19)","v":2333.6874057142859},2000]
["Tall Spindle System"]
["Item","Item",null,null,null,"Quanity",null,"Cost",null,"Total Cost"]
["Ram tubing",{"$f":"+TSRow","v":7.2600000000000007},"rows",500,"row length",{"$f":"+B23*D23","v":3630.0000000000005},"feet",{"$f":"IrrTube","v":0.20599999999999999}," /foot",{"$f":"+F23*H23","v":747.78000000000009}]
["Main 3\"",100," /acre",null,null,{"$f":"+B24","v":100},"feet",{"$f":"Main3","v":2.58},null,{"$f":"+B24*H24","v":258}]
["Sub main 2\"",{"$f":"+VARow*VARowSpace","v":87.12}," /acre",null,null,{"$f":"+B25","v":87.12},"feet",{"$f":"SubMain2","v":1.23},null,{"$f":"+B25*H25","v":107.1576}]
["Custom trenching",{"$f":"+B24+B25","v":187.12}," /acre",null,null,{"$f":"+B26","v":187.12},"feet",{"$f":"Trenching","v":1},null,{"$f":"+B26*H26","v":187.12}]
["Fittings & misc.",0.2," of sub main and main and trenching",null,null,null,null,null,null,{"$f":"+SUM(J24:J26)*B27","v":110.45552000000001}]
["Well",{"$f":"WellCost","v":40000},"new 6\" well",null,40,"acres covered",null,null,null,{"$f":"+B28/E28","v":1000}]
["Controller",{"$f":"Controller","v":300},"per 10 acres",null,null,null,null,null,null,{"$f":"+B29/10","v":30}]
["Total Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(J23:J29)","v":2440.5131200000001}]
[]
["Super Spindle System"]
["Item","Item",null,null,null,"Quanity",null,"Cost",null,"Total Cost"]
["Ram tubing",{"$f":"+SSRow","v":7.9200000000000008},"rows",{"$f":"+'Factors & Yield'!C24","v":500},"row length",{"$f":"+B34*D34","v":3960.0000000000005},"feet",{"$f":"IrrTube","v":0.20599999999999999}," /foot",{"$f":"+F34*H34","v":815.7600000000001}]
["Main 3\"",100," /acre",null,null,{"$f":"+B35","v":100},"feet",{"$f":"Main3","v":2.58},null,{"$f":"+B35*H35","v":258}]
["Sub main 2\"",{"$f":"+VARow*VARowSpace","v":87.12}," /acre",null,null,{"$f":"+B36","v":87.12},"feet",{"$f":"SubMain2","v":1.23},null,{"$f":"+B36*H36","v":107.1576}]
["Custom trenching",{"$f":"+B35+B36","v":187.12}," /acre",null,null,{"$f":"+B37","v":187.12},"feet",{"$f":"Trenching","v":1},null,{"$f":"+B37*H37","v":187.12}]
["Fittings & misc.",0.2," of sub main and main and trenching",null,null,null,null,null,null,{"$f":"+SUM(J35:J37)*B38","v":110.45552000000001}]
["Well",{"$f":"WellCost","v":40000},"new 6\" well",null,40,"acres covered",null,null,null,{"$f":"+B39/E39","v":1000}]
["Controller",{"$f":"Controller","v":300},"per 10 acres",null,null,null,null,null,null,{"$f":"+B40/10","v":30}]
["Total Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(J34:J40)","v":2508.4931200000001}]
[]
["Fruiting Wall System"]
["Item","Item",null,null,null,"Quanity",null,"Cost",null,"Total Cost"]
["Ram tubing",{"$f":"+FWRow","v":7.9200000000000008},"rows",{"$f":"+'Factors & Yield'!C24","v":500},"row length",{"$f":"+B45*D45","v":3960.0000000000005},"feet",{"$f":"IrrTube","v":0.20599999999999999}," /foot",{"$f":"+F45*H45","v":815.7600000000001}]
["Main 3\"",100," /acre",null,null,{"$f":"+B46","v":100},"feet",{"$f":"Main3","v":2.58},null,{"$f":"+B46*H46","v":258}]
["Sub main 2\"",{"$f":"+VARow*VARowSpace","v":87.12}," /acre",null,null,{"$f":"+B47","v":87.12},"feet",{"$f":"SubMain2","v":1.23},null,{"$f":"+B47*H47","v":107.1576}]
["Custom trenching",{"$f":"+B46+B47","v":187.12}," /acre",null,null,{"$f":"+B48","v":187.12},"feet",{"$f":"Trenching","v":1},null,{"$f":"+B48*H48","v":187.12}]
["Fittings & misc.",0.2," of sub main and main and trenching",null,null,null,null,null,null,{"$f":"+SUM(J46:J48)*B49","v":110.45552000000001}]
["Well",{"$f":"WellCost","v":40000},"new 6\" well",null,40,"acres covered",null,null,null,{"$f":"+B50/E50","v":1000}]
["Controller",{"$f":"Controller","v":300},"per 10 acres",null,null,null,null,null,null,{"$f":"+B51/10","v":30}]
[]
["Total Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(J45:J51)","v":2508.4931200000001}]

{"sheet":"Fertilizer","index":24,"n_rows":115,"n_cols":17,"rows_kept":115,"cut":false,"hidden":false,"merged":[[30,13,30,15],[27,0,27,10],[0,0,0,10],[30,1,30,3],[30,4,30,6],[30,7,30,9],[30,10,30,12]]}
["Fertilizer Program"]
[null,"Material",null,null,"Cost/Ton"]
[null,"Urea",null,null,300,null,null,null,"K in 1st preplant"]
[null,"Potash",null,null,185,null,null,null,"P in preplant"]
[]
[]
[null,null,null,"Central Leader",null,null,"Vertical Axe",null,null,"Tall Spindle",null,null,"Super Spindle",null,null,"Fruiting Wall"]
[null,null,null,"Rate ","Total",null,{"$f":"+D8","v":"Rate "},{"$f":"+E8","v":"Total"},null,{"$f":"+D8","v":"Rate "},{"$f":"+E8","v":"Total"},null,{"$f":"+G8","v":"Rate "},{"$f":"+H8","v":"Total"},null,{"$f":"+M8","v":"Rate "},{"$f":"+N8","v":"Total"}]
["Year","Material","oz/tree"," #/acre","Cost/acre",{"$f":"+C9","v":"oz/tree"},{"$f":"+D9","v":" #/acre"},{"$f":"+E9","v":"Cost/acre"},{"$f":"+C9","v":"oz/tree"},{"$f":"+D9","v":" #/acre"},{"$f":"+E9","v":"Cost/acre"},{"$f":"+F9","v":"oz/tree"},{"$f":"+G9","v":" #/acre"},{"$f":"+H9","v":"Cost/acre"},{"$f":"+L9","v":"oz/tree"},{"$f":"+M9","v":" #/acre"},{"$f":"+N9","v":"Cost/acre"}]
[1,"Urea",1,{"$f":"+C10/16*CLTree","v":11.34375},{"$f":"+D10/2000*UreaTon+D11/2000*KTon","v":1.7015624999999999},1,{"$f":"+F10/16*VATree","v":38.892857142857146},{"$f":"+G10/2000*UreaTon+G11/2000*KTon","v":5.8339285714285722},1,{"$f":"+I10/16*TSTree","v":75.625},{"$f":"+J10/2000*UreaTon+J11/2000*KTon","v":11.34375},1,{"$f":"+L10/16*SSTree","v":123.75},{"$f":"+M10/2000*UreaTon+M11/2000*KTon","v":18.5625},1,{"$f":"+O10/16*FWTree","v":82.5},{"$f":"+P10/2000*UreaTon+P11/2000*KTon","v":12.375}]
[null,"Potash",0,{"$f":"+C11/16*CLTree","v":0},null,0,{"$f":"+F11/16*VATree","v":0},null,0,0,null,0,0,null,0,0]
[2,"Urea",2,22.6875,{"$f":"+D12/2000*UreaTon+D13/2000*KTon","v":3.4031249999999997},1.5,{"$f":"+F12/16*VATree","v":58.339285714285722},{"$f":"+G12/2000*UreaTon+G13/2000*KTon","v":8.7508928571428584},1,75.625,{"$f":"+J12/2000*UreaTon+J13/2000*KTon","v":11.34375},1,123.75,{"$f":"+M12/2000*UreaTon+M13/2000*KTon","v":18.5625},1,82.5,{"$f":"+P12/2000*UreaTon+P13/2000*KTon","v":12.375}]
[null,"Potash",0,0,null,0,0,null,0,0,null,0,0,null,0,0]
[3,"Urea",3,34.03125,{"$f":"+D14/2000*UreaTon+D15/2000*KTon","v":5.1046874999999998},2,77.785714285714292,{"$f":"+G14/2000*UreaTon+G15/2000*KTon","v":11.667857142857144},1.1000000000000001,83.1875,{"$f":"+J14/2000*UreaTon+J15/2000*KTon","v":19.473437499999999},1.1000000000000001,136.125,{"$f":"+M14/2000*UreaTon+M15/2000*KTon","v":31.865625000000001},1.1000000000000001,90.750000000000014,{"$f":"+P14/2000*UreaTon+P15/2000*KTon","v":21.243750000000002}]
[null,"Potash",0,0,null,0,0,null,1,75.625,null,1,123.75,null,1,82.5]
[4,"Urea",4,45.375,{"$f":"+D16/2000*UreaTon+D17/2000*KTon","v":6.8062499999999995},2,77.785714285714292,{"$f":"+G16/2000*UreaTon+G17/2000*KTon","v":18.863035714285715},1.2,90.75,{"$f":"+J16/2000*UreaTon+J17/2000*KTon","v":27.603124999999999},1.2,148.5,{"$f":"+M16/2000*UreaTon+M17/2000*KTon","v":45.168750000000003},1.2,99,{"$f":"+P16/2000*UreaTon+P17/2000*KTon","v":30.112500000000004}]
[null,"Potash",0,0,null,2,77.785714285714292,null,2,151.25,null,2,247.5,null,2,165]
[5,"Urea",5,56.71875,{"$f":"+D18/2000*UreaTon+D19/2000*KTon","v":10.606406249999999},2,77.785714285714292,{"$f":"+G18/2000*UreaTon+G19/2000*KTon","v":18.863035714285715}]
[null,"Potash",2,22.6875,null,2,77.785714285714292,null,null,"40 to 50 # n",null,null,"40 to 50 # n",null,null,"40 to 50 # n"]
[6,"Urea",5,56.71875,{"$f":"+D20/2000*UreaTon+D21/2000*KTon","v":12.705},2,77.785714285714292,{"$f":"+G20/2000*UreaTon+G21/2000*KTon","v":22.460625000000004},null,{"$f":"40*16","v":640},null,null,{"$f":"40*16","v":640},null,null,{"$f":"40*16","v":640}]
[null,"Potash",4,45.375,null,3,116.67857142857144]
[7,"Urea",6,68.0625,{"$f":"+D22/2000*UreaTon+D23/2000*KTon","v":16.505156249999999},null,null,null,null,"K in 1st preplant",null,null,"K in 1st preplant",null,null,"K in 1st preplant"]
[null,"Potash",6,68.0625,null,null,null,null,null,"P in preplant",null,null,"P in preplant",null,null,"P in preplant"]
[8,"Urea",6,68.0625,{"$f":"+D24/2000*UreaTon+D25/2000*KTon","v":18.603749999999998}]
[null,"Potash",8,90.75]
[]
[]
["Application Time of Fertilizer"]
["The time it takes to apply the fertilizer program per acre per season with vicon spreader."]
[]
[null,"Central Leader",null,null,"Vertical Axe",null,null,"Tall Spindle",null,null,"Super Spindle",null,null,"Fruiting Wall"]
["Year","# of trips","# of trips","Hours",{"$f":"+B32","v":"# of trips"},"# of trips","Hours","# of trips","# of trips","Hours",{"$f":"+H32","v":"# of trips"},{"$f":"+I32","v":"# of trips"},{"$f":"+J32","v":"Hours"},{"$f":"+K32","v":"# of trips"},{"$f":"+L32","v":"# of trips"},{"$f":"+M32","v":"Hours"}]
[null,"Applied","E.O.R."," /Acre","Applied","E.O.R."," /Acre","Applied","E.O.R."," /Acre","Applied","E.O.R."," /Acre","Applied","E.O.R."," /Acre"]
[1,1,1,{"$f":"+CLFertTime","v":0.1},1,1,{"$f":"+VAFertTime","v":0.14285714285714288},1,1,{"$f":"+TSFertTime","v":0.16666666666666669},1,1,{"$f":"+SSFertTime","v":0.18181818181818185},1,1,{"$f":"+FWFertTime","v":0.18181818181818185}]
[2,1,1,0.1,1,1,0.14285714285714288,1,1,{"$f":"+TSFertTime","v":0.16666666666666669},1,1,{"$f":"+SSFertTime","v":0.18181818181818185},1,1,{"$f":"+FWFertTime","v":0.18181818181818185}]
[3,1,1,0.1,1,1,0.14285714285714288,1,1,{"$f":"+TSFertTime","v":0.16666666666666669},1,1,{"$f":"+SSFertTime","v":0.18181818181818185},1,1,{"$f":"+FWFertTime","v":0.18181818181818185}]
[4,1,1,0.1,1,1,0.14285714285714288,1,1,{"$f":"+TSFertTime","v":0.16666666666666669},1,1,{"$f":"+SSFertTime","v":0.18181818181818185},1,1,{"$f":"+FWFertTime","v":0.18181818181818185}]
[5,1,1,0.1,1,1,0.14285714285714288]
[6,1,1,0.1,1,1,0.14285714285714288]
[7,1,1,0.1]
[8,1,1,0.1]
[]
[]
["Trip Time",null,"Row"," % of","Hours","Acres","Time",4.5,"mph",{"$f":"+H44*5280","v":23760},"/hr"]
[null,null,"Spacing","C.L."," /Load",{"$f":"+E45","v":" /Load"}," /Acre",18,{"$f":"43560/H45","v":2420},{"$f":"+J44/I45","v":9.8181818181818183}]
["Central Leader",null,{"$f":"+CLRowSpace","v":20},{"$f":"+C46/C46*100","v":100},0.1,1,{"$f":"+E46/F46","v":0.1},"RowSp","ft/acre","rows/hr"]
["Vertical Axe",null,{"$f":"+VARowSpace","v":14},{"$f":"+C46/C47*100","v":142.85714285714286},0.1,0.9,{"$f":"+G46*D47*0.01","v":0.14285714285714288},"175 acre","20 hours",{"$f":"200/20","v":10}]
["Tall Spindle",null,{"$f":"+TSRowSpace","v":12},{"$f":"+C46/C48*100","v":166.66666666666669},0.1,0.8,{"$f":"+G46*D48*0.01","v":0.16666666666666669},null,"to fert","to do farm"]
["Super Spindle",null,{"$f":"+SSRowSpace","v":11},{"$f":"+C46/C49*100","v":181.81818181818181},0.1,0.75,{"$f":"+G46*D49*0.01","v":0.18181818181818185}]
["Fruiting Wall",null,{"$f":"+FWRowSpace","v":11},{"$f":"+C46/C50*100","v":181.81818181818181},0.1,0.75,{"$f":"+G46*D50*0.01","v":0.18181818181818185}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,100,{"$f":"+G97*E97*A97*I97*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G98*E98*A98*I98*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G99*E99*A99*I99*0.01","v":0}]
[]
[null,null,null,null,null,null,null,null,100,{"$f":"+G101*E101*A101*I101*0.01","v":0}]
[]
[null,null,"Calcium Sprays","EG-615",null,null,null,null,100,{"$f":"+G103*E103*A103*I103*0.01","v":0}]
[]
[null,null,null,null,null,null,null,null,100,{"$f":"+G105*E105*A105*I105*0.01","v":0}]
[]
[1,"Post-Harvest","Boron",null,2,null,null,null,100,{"$f":"+G107*E107*A107*I107*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G108*E108*A108*I108*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G109*E109*A109*I109*0.01","v":0}]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Wildlife","index":25,"n_rows":35,"n_cols":16,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["Mouse and Wildlife Control"]
[null,null,"      Central Leader",null,null,"        Vertical Axe",null,null,"Tall Spindle",null,null,"SuperSpindle",null,null,"Fruiting Wall"]
[null,null,"  Mouse Control",null,null,{"$f":"+C3","v":"  Mouse Control"},null,null,{"$f":"+F3","v":"  Mouse Control"},null,null,{"$f":"+I3","v":"  Mouse Control"},null,null,{"$f":"+L3","v":"  Mouse Control"}]
["Year","Time","Percent","Cost",{"$f":"+B4","v":"Time"},{"$f":"+C4","v":"Percent"},{"$f":"+D4","v":"Cost"},{"$f":"+E4","v":"Time"},{"$f":"+F4","v":"Percent"},{"$f":"+G4","v":"Cost"},{"$f":"+H4","v":"Time"},{"$f":"+I4","v":"Percent"},{"$f":"+J4","v":"Cost"},{"$f":"+K4","v":"Time"},{"$f":"+L4","v":"Percent"},{"$f":"+M4","v":"Cost"}]
[null," /Acre","Applied"," /Acre",{"$f":"+B5","v":" /Acre"},{"$f":"+C5","v":"Applied"},{"$f":"+D5","v":" /Acre"},{"$f":"+E5","v":" /Acre"},{"$f":"+F5","v":"Applied"},{"$f":"+G5","v":" /Acre"},{"$f":"+H5","v":" /Acre"},{"$f":"+I5","v":"Applied"},{"$f":"+J5","v":" /Acre"},{"$f":"+K5","v":" /Acre"},{"$f":"+L5","v":"Applied"},{"$f":"+M5","v":" /Acre"}]
[1,{"$f":"1/8.5","v":0.11764705882352941},100,{"$f":"+C6*BaitCost*0.01","v":17.5},{"$f":"VAFertTime","v":0.14285714285714288},100,{"$f":"+F6*BaitCost*0.01","v":17.5},{"$f":"TSFertTime","v":0.16666666666666669},100,{"$f":"+I6*BaitCost*0.01","v":17.5},{"$f":"SSFertTime","v":0.18181818181818185},100,{"$f":"+L6*BaitCost*0.01","v":17.5},{"$f":"FWFertTime","v":0.18181818181818185},100,{"$f":"+O6*BaitCost*0.01","v":17.5}]
[2,{"$f":"1/8.5","v":0.11764705882352941},100,17.5,{"$f":"+VABaitTime1","v":0.14285714285714288},100,17.5,{"$f":"TSBaitTime1","v":0.16666666666666669},100,{"$f":"+I7*BaitCost*0.01","v":17.5},{"$f":"+SSBaitTIme1","v":0.18181818181818185},100,{"$f":"+L7*BaitCost*0.01","v":17.5},{"$f":"FWBaitTime1","v":0.18181818181818185},100,{"$f":"+O7*BaitCost*0.01","v":17.5}]
[3,0.11764705882352941,100,17.5,{"$f":"+VABaitTime1","v":0.14285714285714288},100,17.5,{"$f":"TSBaitTime1","v":0.16666666666666669},110,{"$f":"+I8*BaitCost*0.01","v":19.25},{"$f":"+SSBaitTIme1","v":0.18181818181818185},130,{"$f":"+L8*BaitCost*0.01","v":22.75},{"$f":"FWBaitTime1","v":0.18181818181818185},125,{"$f":"+O8*BaitCost*0.01","v":21.875}]
[4,0.11764705882352941,100,17.5,{"$f":"+VABaitTime1","v":0.14285714285714288},100,17.5,{"$f":"TSBaitTime1","v":0.16666666666666669},{"$f":"+I8","v":110},{"$f":"+I9*BaitCost*0.01","v":19.25},{"$f":"+SSBaitTIme1","v":0.18181818181818185},{"$f":"+L8","v":130},{"$f":"+L9*BaitCost*0.01","v":22.75},{"$f":"FWBaitTime1","v":0.18181818181818185},{"$f":"+O8","v":125},{"$f":"+O9*BaitCost*0.01","v":21.875}]
[5,0.11764705882352941,{"$f":"+C9","v":100},17.5,{"$f":"+VABaitTime1","v":0.14285714285714288},{"$f":"+F9","v":100},17.5]
[6,0.11764705882352941,{"$f":"+C10","v":100},17.5,{"$f":"+VABaitTime1","v":0.14285714285714288},{"$f":"+F10","v":100},17.5]
[7,0.11764705882352941,{"$f":"+C11","v":100},17.5]
[8,0.11764705882352941,{"$f":"+C12","v":100},17.5]
[]
[null,null,null,null,null,null,"8.5 acres/hour"]
["Application every other row with Vicon spreader @ 10# Bait per acre."]
[null,null,null,null,null,"$/#","Rate Acre","Cost /Acre","Need to add labor for app and paint"]
[null,"Mouse Bait",null,null,"50#",1.75,10,{"$f":"+G18*F18","v":17.5}]
[null,"Tree Gards",null,null,1200,0.35,{"$f":"SSTree","v":1980},{"$f":"+F19*G19","v":693}]
[null,"Pellets",null,null,"3#"]
["Wildlife control"]
[]
["Ribbons, Soap, etc.",null,null,"Cost/Tree","2 years treated",null,"Then no more"]
[null,"Central Leader",null,0.05,"Fabric Softeners",null,"200/acre"]
[null,"Vertical Axe",null,0.04]
[null,"Tall Spindle",null,0.03]
[null,"Super Spindle",null,0.03]
[null,"Fruiting Wall",null,0.02]
[]
["Deer Fence"]
["Deer Fence Installed",null,{"$f":"+DeerFence","v":3.25},"per foot"]
[null,null,40,"acres",null,"Need to check this"]
[null,null,5280,"total feet"]
[null,null,{"$f":"+C31*C33","v":17160},"total cost",null,null,{"$f":"+C34/C32","v":429},"per acre",15,{"$f":"+G34/I34","v":28.6}]
[null,null,3,"% of acreage"]

{"sheet":"Trellis","index":26,"n_rows":82,"n_cols":13,"rows_kept":82,"cut":false,"hidden":false,"merged":[[1,2,1,3],[1,4,1,5],[0,0,0,9],[29,0,29,8],[11,0,11,9],[12,0,12,8],[65,0,65,8],[2,6,2,7],[3,6,3,7],[4,6,4,7],[5,6,5,7],[6,6,6,7],[7,6,7,7],[8,6,8,7],[10,6,10,7],[9,6,9,7],[47,0,47,8]]}
["Support System"]
[null,null,"Cost/acre",null,"Cost/tree"]
["Central Leader",null,null,0,null,{"$f":"+D3/CLTree","v":0},"Trellis Post",null,12.5]
["Vertical Axe",null,null,{"$f":"+J29","v":2657.0444326530619},null,{"$f":"+D4/VATree","v":4.2698142857142862},"Screw Anchors",null,8.6]
["Tall Spindle",null,null,{"$f":"+J46","v":4522.3313142857151},null,{"$f":"+D5/TSTree","v":3.7374638961038968},"Wire",null,{"$f":"104/3000","v":3.4666666666666665E-2}]
["Super Spinde",null,null,{"$f":"+J64","v":4664.7065142857145},null,{"$f":"+D6/SSTree","v":2.3559123809523812},"Conduit",null,1.5]
["Fruiting Wall",null,null,{"$f":"+J82","v":6989.3208000000004},null,{"$f":"+D7/FWTree","v":5.2949400000000004},"Wire Vice",null,2.0699999999999998]
[null,null,null,null,null,null,"Gripples",null,1.25]
[null,null,null,null,null,null,"Gallagers",null,2]
[null,null,null,null,null,null,"Crimps",null,0.1]
[null,null,null,null,null,null,"Tree Ties",null,6.7000000000000004E-2]
["Trellis System"]
["Vertical Axe System",null,null,null,null,null,null,null,null,"Rows /acre"]
["Item","Quanity",null,"Rows",null,"Quanity",null,"Price",null,{"$f":"+D15","v":6.2228571428571433}]
["5\" tops, 12' CCA posts",{"$f":"+'Factors & Yield'!C24/35+1","v":15.285714285714286},"per row",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+B15*D15","v":95.12081632653063},"posts",{"$f":"+TrellisPost","v":12.5},"each",{"$f":"+F15*H15","v":1189.0102040816328},{"$f":"+J32","v":1513.2857142857144},{"$f":"+J50","v":1513.2857142857144},{"$f":"+J68","v":1749.0000000000002}]
[null,null,"every 35'",null,null,null,null,null,null,null,{"$f":"+J33","v":0},{"$f":"+J51","v":0},{"$f":"+J69","v":0}]
["Screw Achors",2,"per row",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+B17*D17","v":12.445714285714287},"anchors",{"$f":"ScrewAnchor","v":8.6},"each",{"$f":"+H17*F17","v":107.03314285714286},237.60000000000002,136.22400000000002,136.22400000000002]
[null,null,null,null,null,null,null,null,null,null,0,0,0]
["#12 high tensil wire",3,"per row",{"$f":"+'Factors & Yield'!C24","v":500},"row length",{"$f":"+D19*B19*D17","v":9334.2857142857156},"feet /acre",{"$f":"104/4000","v":2.5999999999999999E-2}," /foot",{"$f":"+F19*H19","v":242.69142857142859},475.20000000000005,445.50000000000006,178.20000000000002]
["Conduit",1,"per tree",null,null,{"$f":"+VATree","v":622.28571428571433},null,1.5,"each",{"$f":"+H20*F20","v":933.42857142857156},1815,1815,3960]
["Wire vise anchors",3,"per row",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+B21*D21","v":18.668571428571429},"each",2.0699999999999998,"each",{"$f":"+H21*F21","v":38.643942857142854},81.971999999999994,81.971999999999994,81.971999999999994]
[null,null,null,null,null,null,null,null,null,null,0,0,0]
["Gripples",2,"per row",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+B23*D23","v":12.445714285714287},"each",1.25,"each",{"$f":"+H23*F23","v":15.557142857142859},24.868800000000004,24.868800000000004,24.868800000000004]
[null,null,null,null,null,null,null,null,null,null,0,0,0]
["Crimps",{"$f":"+B19*3","v":9},"per row",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+B25*D25","v":56.005714285714291},"each",0.1,"each",{"$f":"+H25*F25","v":5.6005714285714294},11.4048,14.256,14.256]
[null,null,null,null,null,null,null,null,null,null,0,0,0]
["Tree ties",{"$f":"+B19","v":3},"per tree",{"$f":"+VATree","v":622.28571428571433},"trees /acre",{"$f":"+B27*D27","v":1866.8571428571431},{"$f":"+G25","v":"each"},6.7000000000000004E-2," /foot",{"$f":"+F27*H27","v":125.07942857142859},363,633.6,844.80000000000007]
[null,null,null,null,null,null,null,null,null,null,0,0,0]
["Total cost per acre",null,null,null,null,null,null,null,null,{"$f":"SUM(J15:J28)","v":2657.0444326530619},4522.3313142857151,4664.7065142857145,6989.3208000000004]
["Tall Spindle System",null,null,null,null,null,null,null,null,"Rows /acre"]
["Item","Item",null,"Rows",null,"Quanity",null,"Price",null,{"$f":"+D32","v":7.9200000000000008}]
["5\" tops, 12' CCA posts",{"$f":"+'Factors & Yield'!D24/35+1","v":15.285714285714286},"per row",{"$f":"+SSRow","v":7.9200000000000008},"rows",{"$f":"+B32*D32","v":121.06285714285715},"posts",{"$f":"+TrellisPost","v":12.5},"each",{"$f":"+F32*H32","v":1513.2857142857144}]
[null,null,"every 35'"]
["Screw Achors",2,"per row",{"$f":"+SSRow","v":7.9200000000000008},"rows",{"$f":"+B34*D34","v":15.840000000000002},"achors",15,"each",{"$f":"+H34*F34","v":237.60000000000002}]
[]
["#12 high tensil wire",4,"per row",{"$f":"+'Factors & Yield'!B24","v":500},"row length",{"$f":"+D36*B36*D34","v":15840.000000000002},"feet /acre",0.03," /foot",{"$f":"+F36*H36","v":475.20000000000005}]
["Conduit",1,"per tree",null,null,{"$f":"+TSTree","v":1210},null,1.5,"each",{"$f":"+H37*F37","v":1815}]
["Wire vise anchors",5,"per row",{"$f":"+SSRow","v":7.9200000000000008},"rows",{"$f":"+B38*D38","v":39.6},"each",2.0699999999999998,"each",{"$f":"+H38*F38","v":81.971999999999994}]
[]
["Gripples",2,"per row",{"$f":"+SSRow","v":7.9200000000000008},"rows",{"$f":"+B40*D40","v":15.840000000000002},"each",1.57,"each",{"$f":"+H40*F40","v":24.868800000000004}]
["Galagers"]
["Crimps",{"$f":"+B36*3","v":12},"per row",{"$f":"+SSRow","v":7.9200000000000008},"rows",{"$f":"+B42*D42","v":95.04},"each",0.12,"each",{"$f":"+H42*F42","v":11.4048}]
["Wire Clips"]
["Tree ties",{"$f":"+B36","v":4},"per tree",{"$f":"+TSTree","v":1210},"trees /acre",{"$f":"+B44*D44","v":4840},{"$f":"+G42","v":"each"},7.4999999999999997E-2," /foot",{"$f":"+F44*H44","v":363}]
[null,null,null,null,null,null,null,"              "]
["Total cost per acre",null,null,null,null,null,null,null,null,{"$f":"SUM(J32:J44)","v":4522.3313142857151}]
[]
["Super Spindle System",null,null,null,null,null,null,null,null,"Rows /acre"]
["Item","Item",null,"Rows",null,"Quanity",null,"Price",null,{"$f":"+D50","v":7.9200000000000008}]
["5\" tops, 12' CCA posts",{"$f":"+'Factors & Yield'!E24/35+1","v":15.285714285714286},"per row",{"$f":"+SSRow","v":7.9200000000000008},"rows",{"$f":"+B50*D50","v":121.06285714285715},"posts",{"$f":"+TrellisPost","v":12.5},"each",{"$f":"+F50*H50","v":1513.2857142857144}]
[null,null,"every 35'"]
["Screw Achors",2,"per row",{"$f":"+SSRow","v":7.9200000000000008},"rows",{"$f":"+B52*D52","v":15.840000000000002},"anchors",{"$f":"ScrewAnchor","v":8.6},"each",{"$f":"+H52*F52","v":136.22400000000002}]
[]
["#12 high tensil wire",5,"per row",{"$f":"+'Factors & Yield'!C24","v":500},"row length",{"$f":"+D54*B54*D52","v":19800.000000000004},"feet /acre",2.2499999999999999E-2," /foot",{"$f":"+F54*H54","v":445.50000000000006}]
["Conduit",1,"per tree",null,null,{"$f":"+TSTree","v":1210},null,1.5,"each",{"$f":"+H55*F55","v":1815}]
["Wire vise anchors",5,"per row",{"$f":"+SSRow","v":7.9200000000000008},"rows",{"$f":"+B56*D56","v":39.6},"each",2.0699999999999998,"each",{"$f":"+H56*F56","v":81.971999999999994}]
[]
["Gripples",2,"per row",{"$f":"+SSRow","v":7.9200000000000008},"rows",{"$f":"+B58*D58","v":15.840000000000002},"each",1.57,"each",{"$f":"+H58*F58","v":24.868800000000004}]
["Galagers"]
["Crimps",{"$f":"+B54*3","v":15},"per row",{"$f":"+SSRow","v":7.9200000000000008},"rows",{"$f":"+B60*D60","v":118.80000000000001},"each",0.12,"each",{"$f":"+H60*F60","v":14.256}]
["Wire Clips"]
["Tree ties",{"$f":"+B54","v":5},"per tree",{"$f":"+SSTree","v":1980},"trees /acre",{"$f":"+B62*D62","v":9900},{"$f":"+G60","v":"each"},6.4000000000000001E-2," /foot",{"$f":"+F62*H62","v":633.6}]
[]
["Total cost per acre",null,null,null,null,null,null,null,null,{"$f":"SUM(J50:J62)","v":4664.7065142857145}]
[]
["Fruiting Wall System",null,null,null,null,null,null,null,null,"Rows /acre"]
["Item","Item",null,"Rows",null,"Quanity",null,"Price",null,{"$f":"+D68","v":7.9200000000000008}]
["5\" tops, 12' CCA posts",{"$f":"+'Factors & Yield'!F24/30+1","v":17.666666666666668},"per row",{"$f":"+FWRow","v":7.9200000000000008},"rows",{"$f":"+B68*D68","v":139.92000000000002},"posts",{"$f":"+TrellisPost","v":12.5},"each",{"$f":"+F68*H68","v":1749.0000000000002}]
[null,null,"every 35'"]
["Screw Achors",2,"per row",{"$f":"+FWRow","v":7.9200000000000008},"rows",{"$f":"+B70*D70","v":15.840000000000002},"anchors",{"$f":"ScrewAnchor","v":8.6},"each",{"$f":"+H70*F70","v":136.22400000000002}]
[]
["#12 high tensil wire",5,"per row",{"$f":"+'Factors & Yield'!C42","v":200},"row length",{"$f":"+D72*B72*D70","v":7920.0000000000009},"feet /acre",2.2499999999999999E-2," /foot",{"$f":"+F72*H72","v":178.20000000000002}]
["Conduit",1,"per tree",null,null,{"$f":"+FWTree*2","v":2640},null,1.5,"each",{"$f":"+H73*F73","v":3960}]
["Wire vise anchors",5,"per row",{"$f":"+FWRow","v":7.9200000000000008},"rows",{"$f":"+B74*D74","v":39.6},"each",2.0699999999999998,"each",{"$f":"+H74*F74","v":81.971999999999994}]
[]
["Gripples",2,"per row",{"$f":"+FWRow","v":7.9200000000000008},"rows",{"$f":"+B76*D76","v":15.840000000000002},"each",1.57,"each",{"$f":"+H76*F76","v":24.868800000000004}]
["Galagers"]
["Crimps",{"$f":"+B72*3","v":15},"per row",{"$f":"+FWRow","v":7.9200000000000008},"rows",{"$f":"+B78*D78","v":118.80000000000001},"each",0.12,"each",{"$f":"+H78*F78","v":14.256}]
["Wire Clips"]
["Tree ties",{"$f":"+B72","v":5},"per tree",{"$f":"+FWTree","v":1320},"trees /acre",{"$f":"+B80*D80*2","v":13200},{"$f":"+G78","v":"each"},6.4000000000000001E-2," /foot",{"$f":"+F80*H80","v":844.80000000000007}]
[]
["Total cost per acre",null,null,null,null,null,null,null,null,{"$f":"SUM(J68:J80)","v":6989.3208000000004}]

{"sheet":"Training","index":27,"n_rows":34,"n_cols":12,"rows_kept":34,"cut":false,"hidden":false,"merged":[[3,9,3,10],[21,9,21,10],[3,7,3,8],[21,7,21,8],[0,0,0,6],[16,0,16,6],[21,1,21,2],[21,3,21,4],[21,5,21,6],[3,1,3,2],[3,3,3,4],[3,5,3,6]]}
["Training Time and Materials"]
["The time it takes to prune and train trees per acre per season with unskilled labor."]
[]
[null,"Central Leader",null,"Vertical Axe",null,"Tall Spindle",null,"Super Spindle",null,"Fruiting Wall"]
["Year","Hours","Material",{"$f":"+B5","v":"Hours"},"Material",{"$f":"+B5","v":"Hours"},"Material","Hours","Material",{"$f":"+H5","v":"Hours"},{"$f":"+I5","v":"Material"}]
[null," /Acre","Cost"," /Acre","Cost"," /Acre","Cost"," /Acre","Cost"," /Acre","Cost"]
[1,5,10,30,20,80,200,100,300,100,300]
[2,5,10,80,60,40,100,50,100,60,100]
[3,8,10,60,40,30,50,30,50,30,50]
[4,15,10,20,20,10,40,10,40,5,4]
[5,10,10,10,10]
[6,5,5,4,6]
[7,5,0]
[8,0]
[]
[]
["Pruning Time and Equipment"]
["The time it takes to prune trees per acre per season with unskilled labor."]
[]
["Equipment used is a Brownie hydralic pruners or a pnuematic pruners."]
[]
[null,"Central Leader",null,"Vertical Axe",null,"Tall Spindle",null,"Super Spindle",null,"Fruiting Wall"]
["Year","Minutes","Hours",{"$f":"+B23","v":"Minutes"},"Hours",{"$f":"+D23","v":"Minutes"},{"$f":"+E23","v":"Hours"},{"$f":"+D23","v":"Minutes"},{"$f":"+E23","v":"Hours"},{"$f":"+H23","v":"Minutes"},{"$f":"+I23","v":"Hours"}]
[null," /Tree"," /Acre"," /Tree"," /Acre"," /Tree"," /Acre",{"$f":"+D24","v":" /Tree"},{"$f":"+E24","v":" /Acre"}," /Tree"," /Acre","Hours"]
[1,0.1,{"$f":"+B25*CLTree/60","v":0.30250000000000005},0.1,{"$f":"+D25*VATree/60","v":1.0371428571428571},0.1,{"$f":"+F25*TSTree/60","v":2.0166666666666666},0.1,{"$f":"+H25*SSTree/60","v":3.3},0.1,{"$f":"+J25*FWTree/60","v":2.2000000000000002},{"$f":"+H25*1200","v":120}]
[2,0.1,0.30250000000000005,0.1,{"$f":"+D26*VATree/60","v":1.0371428571428571},0.1,{"$f":"+F26*TSTree/60","v":2.0166666666666666},0.1,{"$f":"+H26*SSTree/60","v":3.3},0.1,{"$f":"+J26*FWTree/60","v":2.2000000000000002}]
[3,0.1,0.30250000000000005,0.2,2.0742857142857143,0.2,{"$f":"+F27*TSTree/60","v":4.0333333333333332},0.5,{"$f":"+H27*SSTree/60","v":16.5},0.4,{"$f":"+J27*FWTree/60","v":8.8000000000000007}]
[4,0.1,0.30250000000000005,0.5,5.1857142857142859,1,{"$f":"+F28*TSTree/60","v":20.166666666666668},0.6,{"$f":"+H28*SSTree/60","v":19.8},1,{"$f":"+J28*FWTree/60","v":22}]
[5,2,6.05,1,10.371428571428572,1,{"$f":"+F29*TSTree/60","v":20.166666666666668}]
[6,4,12.1,3,31.114285714285717]
[7,8,24.2]
[8,10,30.25]
[]
["2 men /hour / tie trees"]

{"sheet":"Mowing","index":28,"n_rows":23,"n_cols":11,"rows_kept":23,"cut":false,"hidden":false,"merged":[[3,9,3,10],[3,1,3,2],[3,3,3,4],[3,5,3,6],[0,0,0,6],[3,7,3,8]]}
["Mowing"]
["The time it takes mow per acre per season."]
[]
[null,"Central Leader",null,"Vertical Axe",null,"Tall Spindle",null,"Super Spindle",null,"Fruiting Wall"]
["Year","# of time","Hours",{"$f":"+B5","v":"# of time"},"Hours","# of time","Hours",{"$f":"+F5","v":"# of time"},{"$f":"+G5","v":"Hours"},{"$f":"+H5","v":"# of time"},{"$f":"+I5","v":"Hours"}]
[null,"mowed"," /Acre","mowed"," /Acre","mowed"," /Acre","mowed"," /Acre","mowed"," /Acre"]
[1,0,{"$f":"+B7*CLMowTime","v":0},0,{"$f":"+D7*VAMowTime","v":0},0,{"$f":"+F7*TSMowtime","v":0},0,{"$f":"+H7*SSMowTime","v":0},0,{"$f":"+J7*FWMowTime","v":0}]
[2,2,{"$f":"+B8*CLMowTime","v":0.5},2,0.7142857142857143,2,{"$f":"+F8*TSMowtime","v":0.83333333333333348},2,{"$f":"+H8*SSMowTime","v":0.90909090909090906},2,{"$f":"+J8*FWMowTime","v":0.90909090909090906}]
[3,3,0.75,3.5,1.25,3.5,{"$f":"+F9*TSMowtime","v":1.4583333333333335},3.5,{"$f":"+H9*SSMowTime","v":1.5909090909090908},3.5,{"$f":"+J9*FWMowTime","v":1.5909090909090908}]
[4,{"$f":"+B9","v":3},0.75,{"$f":"+D9","v":3.5},1.25,3.5,{"$f":"+F10*TSMowtime","v":1.4583333333333335},3.5,{"$f":"+H10*SSMowTime","v":1.5909090909090908},{"$f":"+J9","v":3.5},{"$f":"+J10*FWMowTime","v":1.5909090909090908}]
[5,{"$f":"+B10","v":3},0.75,{"$f":"+D10","v":3.5},1.25]
[6,{"$f":"+B11","v":3},0.75,{"$f":"+D11","v":3.5},1.25]
[7,{"$f":"+B12","v":3},0.75]
[8,{"$f":"+B13","v":3},0.75]
[]
[]
["Trip Time",null,"Row"," % of","Hours","Acres","Time"]
[null,null,"Spacing","C.L.","of time","completed"," /Acre"]
["Central Leader",null,{"$f":"+CLRowSpace","v":20},{"$f":"+C19/C19*100","v":100},10,40,{"$f":"+E19/F19","v":0.25}]
["Vertical Axe",null,{"$f":"+VARowSpace","v":14},{"$f":"+C19/C20*100","v":142.85714285714286},null,null,{"$f":"+G19*D20*0.01","v":0.35714285714285715}]
["Tall Spindle",null,{"$f":"+TSRowSpace","v":12},{"$f":"+C20/C21*100","v":116.66666666666667},null,null,{"$f":"+G20*D21*0.01","v":0.41666666666666674}]
["Super Spindle",null,{"$f":"+SSRowSpace","v":11},{"$f":"+C19/C22*100","v":181.81818181818181},null,null,{"$f":"+G19*D22*0.01","v":0.45454545454545453}]
["Fruiting wall",null,{"$f":"+FWRowSpace","v":11},{"$f":"+C19/C23*100","v":181.81818181818181},null,null,{"$f":"+G19*D23*0.01","v":0.45454545454545453}]

{"sheet":"Harvest","index":29,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Worker Factors"]
[null,null,"Bushel","Manhours",{"$f":"+C2","v":"Bushel"},"Piece"]
[null,null,"Picked"," /Season",{"$f":"+C3","v":"Picked"},"Rate",{"$f":"+F3","v":"Rate"},"Earnings"]
[null,null," /Hour"," /Worker",{"$f":"+D4","v":" /Worker"}," /Bin"," /Bushel",{"$f":"+E4","v":" /Worker"}]
[]
[null,null,12.5,{"$f":"+WeekUse*40","v":520},{"$f":"+BushelHour*ManHours","v":6500},35,{"$f":"+F6/20","v":1.75},{"$f":"+E6*G6","v":11375}]
[]
[null,"Seasonal Weeks Used","People /Camp","Workers /Camp","Weeks Picking","Manhours /Season","Camp Cost /Man Hour","Camp Cost /Bushel"]
[]
[null,{"$f":"6*4","v":24},35,35,13,{"$f":"+WeekUse*40*CampWorker","v":18200},{"$f":"+D48/+F10","v":0.14972104818258666},{"$f":"+G10/BushelHour","v":1.1977683854606933E-2}]
[]
["Harvest Cost Summary",null,null,null,null," Cost",{"$f":"+F12","v":" Cost"},{"$f":"+G12","v":" Cost"}]
[null,null,null,null,null," /Bin"," /Bushel"," /lb"]
[]
["Housing Cost",null,null,null,null,0,{"$f":"+F15/20","v":0},{"$f":"+F15/850","v":0}]
["Harvest Worker Pay Costs",null,null,null,null,{"$f":"+H72","v":50},2.5,5.8823529411764705E-2]
["Potable Toilets",null,null,null,null,{"$f":"+H52","v":2.1428571428571425E-2},1.0714285714285713E-3,2.5210084033613443E-5]
["Harvest Supervision",null,null,null,null,{"$f":"+H54","v":1.6},0.08,1.8823529411764706E-3]
["Hauling Bins Out of Orchard",null,null,null,null,{"$f":"+I70","v":0},0,0]
["Bin Rent",null,null,null,null,7,0.35,8.2352941176470594E-3]
[]
["Total",null,null,null,null,{"$f":"SUM(F15:F21)","v":58.621428571428574},{"$f":"SUM(G15:G21)","v":2.9310714285714288},{"$f":"+F16/850","v":5.8823529411764705E-2},{"$f":"+H22*850","v":50}]
[]
["This farm example has a migrant camp (cost $50,000) that is used 13 weeks per year.  It houses 20 people"]
["and of these 20 people, 13 are workers.  The cost of housing 1 worker is $750 per season.  Total harvest cost"]
["per bushel is $1.41 or $.033 per pound."]
["Migrant Housing plus",null,null,null,"Cost","Basis","Years Life","Cost/year"]
[]
["Migrant Housing",null,null,null,80000,60000,15,{"$f":"+F29/G29","v":4000}]
["Code","Item","Annual Cost",null,null,null,null,null,"11000 /person"]
[23,{"$f":"IF(A31>0,VLOOKUP(A31,EquipCost,2),\"\")","v":"Straight Ladder"},{"$f":"IF(A31>0,VLOOKUP(A31,EquipCost,12),\"\")","v":27},null,null,null,null,{"$f":"+C31","v":27}]
[24,{"$f":"IF(A32>0,VLOOKUP(A32,EquipCost,2),\"\")","v":"Step Ladder"},{"$f":"IF(A32>0,VLOOKUP(A32,EquipCost,12),\"\")","v":22.5},null,null,null,null,{"$f":"+C32","v":22.5}]
[25,{"$f":"IF(A33>0,VLOOKUP(A33,EquipCost,2),\"\")","v":"Picking Bag"},{"$f":"IF(A33>0,VLOOKUP(A33,EquipCost,12),\"\")","v":12.75},null,null,null,null,12.75]
[null,null,null,null,null,null,null,{"$f":"SUM(H29:H33)","v":4062.25}]
[]
[null,null,null,"Camp","Cost",{"$f":"+E36","v":"Cost"},{"$f":"+F36","v":"Cost"}]
[null,null,null,"Cost"," /Worker",{"$f":"+E37","v":" /Worker"},{"$f":"+F37","v":" /Worker"},"Cost"]
[null,null,null," /Month"," /Week"," /Man Hour"," /Season"," /Bin"]
[]
["Migrant Housing Depreciation",null,null,{"$f":"+(H34/WeekUse)*4","v":1249.9230769230769},{"$f":"+(D40/CampWorker)/4","v":8.9280219780219774},{"$f":"+E40/40","v":0.22320054945054943},{"$f":"+F40*ManHours","v":116.0642857142857},{"$f":"+F40/BushelHour*20","v":0.35712087912087909}]
[]
["Repairs",null,null,750,{"$f":"+(D42/CampWorker)/4","v":5.3571428571428568},{"$f":"+E42/40","v":0.13392857142857142},{"$f":"+F42*ManHours","v":69.642857142857139},{"$f":"+F42/BushelHour*20","v":0.2142857142857143}]
["Heat & cooking",null,null,170,{"$f":"+(D43/CampWorker)/4","v":1.2142857142857142},{"$f":"+E43/40","v":3.0357142857142853E-2},{"$f":"+F43*ManHours","v":15.785714285714283},{"$f":"+F43/BushelHour*20","v":4.8571428571428571E-2}]
["Electric",null,null,300,{"$f":"+(D44/CampWorker)/4","v":2.1428571428571428},{"$f":"+E44/40","v":5.3571428571428568E-2},{"$f":"+F44*ManHours","v":27.857142857142854},{"$f":"+F44/BushelHour*20","v":8.5714285714285701E-2}]
["Central facilities",null,null,200,{"$f":"+(D45/CampWorker)/4","v":1.4285714285714286},{"$f":"+E45/40","v":3.5714285714285712E-2},{"$f":"+F45*ManHours","v":18.571428571428569},{"$f":"+F45/BushelHour*20","v":5.7142857142857141E-2}]
["Waste",null,null,55,{"$f":"+(D46/CampWorker)/4","v":0.39285714285714285},{"$f":"+E46/40","v":9.8214285714285712E-3},{"$f":"+F46*ManHours","v":5.1071428571428568},{"$f":"+F46/BushelHour*20","v":1.5714285714285715E-2}]
[]
["Total Camp Cost",null,null,{"$f":"SUM(D40:D47)","v":2724.9230769230771},{"$f":"SUM(E40:E47)","v":19.463736263736262},{"$f":"SUM(F40:F47)","v":0.48659340659340655},{"$f":"SUM(G40:G47)","v":253.02857142857144},{"$f":"SUM(H40:H47)","v":0.77854945054945057}]
[]
[]
["Total Camp Cost",null,null,null,null,{"$f":"+F48","v":0.48659340659340655},null,{"$f":"+F51/BushelHour*20","v":0.77854945054945046}]
["Portable Toilets Costs",null,null,75,{"$f":"+(D52/CampWorker)/4","v":0.5357142857142857},{"$f":"+E52/40","v":1.3392857142857142E-2},{"$f":"+F52*ManHours","v":6.9642857142857135},{"$f":"+F52/BushelHour*20","v":2.1428571428571425E-2}]
[]
["Harvest Supervision",null,null,"per hour per worker",null,1,null,{"$f":"+F54/BushelHour*20","v":1.6}]
[]
["Total Harvest Cost",null,null,null,null,{"$f":"SUM(F51:F55)","v":1.4999862637362638},null,{"$f":"SUM(H51:H55)","v":2.399978021978022}]
[]
[]
[]
[]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Total Cost/bin"]
["Hauling w Flat Bed Trk short distances",0.1,{"$f":"+B62","v":0.1},{"$f":"+C62*LaborSkill","v":2.4000000000000004},15,{"$f":"IF(E62>0,VLOOKUP(E62,EquipCost,15)*C62,0)","v":0.99375000000000002},null,{"$f":"SUM(F62:G62)+D62","v":3.3937500000000003}]
["Hauling Bins to loading pad",0.1,{"$f":"+B63","v":0.1},{"$f":"+C63*LaborSkill","v":2.4000000000000004},19,{"$f":"IF(E63>0,VLOOKUP(E63,EquipCost,15)*C63,0)","v":0.43333333333333335},null,{"$f":"SUM(F63:G63)+D63","v":2.8333333333333339}]
[{"$f":"IF(E64>0,VLOOKUP(E64,EquipCost,2),\"\")","v":"Lift Tractor"},0.05,{"$f":"+B64","v":0.05},{"$f":"+C64*LaborSkill","v":1.2000000000000002},20,{"$f":"IF(E64>0,VLOOKUP(E64,EquipCost,15)*C64,0)","v":1.2533333333333334},null,2.4533333333333336]
[]
["Piece Rate",null,null,null,null,null,null,{"$f":"+F6","v":35}]
["Labor Taxes and Costs",null,null,null,null,null,null,{"$f":"0.0765+0.09+0.05+0.008","v":0.22449999999999998}]
[]
[]
[]
[]
["Total Harvest Cost per Bin",null,null,null,null,null,null,50]
["Cost /Bu",null,null,null,null,null,null,{"$f":"+H72/20","v":2.5}]
[]
["35 workers/ 200 acres"]
["3 portable toilets/ 200 acres"]

{"sheet":"Year0","index":30,"n_rows":11,"n_cols":9,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,0,0,8]]}
["Year 0, Site Preparation Cost."]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[null,null,null,null,null,null,null,"per acre"]
["Tiling",null,null,null,null,null,null,1500,{"$f":"SUM(F4:H4)+D4","v":1500}]
["Bulldoze old trees",null,3.2,null,null,{"$f":"Bulldozer*C5","v":320},null,null,{"$f":"SUM(F5:H5)+D5","v":320}]
["Lime (3 ton)",null,null,null,null,null,{"$f":"Lime*3","v":105},null,{"$f":"SUM(F6:H6)+D6","v":105}]
["Real Estate Tax",null,null,null,null,null,null,{"$f":"RETax","v":40},{"$f":"SUM(F7:H7)+D7","v":40}]
["Management",1,null,{"$f":"B8*LaborSkill","v":24},null,null,null,{"$f":"LaborSkill*B8","v":24},{"$f":"SUM(F8:H8)+D8","v":48}]
[]
[]
["Total",{"$f":"SUM(B3:B9)","v":1},{"$f":"SUM(C3:C9)","v":3.2},{"$f":"SUM(D3:D9)","v":24},null,{"$f":"SUM(F3:F9)","v":320},{"$f":"SUM(G3:G9)","v":105},{"$f":"SUM(H3:H9)","v":1564},{"$f":"SUM(I4:I10)","v":2013}]

{"sheet":"Equipment","index":31,"n_rows":64,"n_cols":15,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["Equipment Cost"]
[null,null,null,null,null,null,null,"Gal.","Fuel","Repair",0.03,"Total","Hours","Cost","Rate"]
[null,null,null,"Index","Years","Annual","Interest","fuel","used","&","Other","annual","of","per","used"]
["Code","Item","Cost","cost","life","depr.",{"$f":"+IntRate*100","v":4},"/hr.","/year","main.","costs","cost","use","hour"," /hour"]
[]
[1,"Pick-up",25000,18000,5,{"$f":"D6/E6","v":3600},{"$f":"D6/2*IntRate","v":360},1.7327999999999999,{"$f":"Gas*H6*M6","v":3032.4},720,{"$f":"EqOther*C6","v":750},{"$f":"SUM(F6:G6)+SUM(I6:K6)","v":8462.4},500,{"$f":"L6/M6","v":16.924799999999998},{"$f":"N6","v":16.924799999999998}]
[]
[2,"Tractor 80 hp diesel",70000,28800,10,{"$f":"D8/E8","v":2880},{"$f":"D8/2*IntRate","v":576},3.5,{"$f":"Diesel*H8*M8","v":3850},390,{"$f":"EqOther*C8","v":2100},{"$f":"SUM(F8:G8)+SUM(I8:K8)","v":9796},400,{"$f":"L8/M8","v":24.49},{"$f":"N8","v":24.49}]
[]
[3,"Tractor 40 hp diesel",30000,11000,10,{"$f":"D10/E10","v":1100},{"$f":"D10/2*IntRate","v":220},1.92,{"$f":"Diesel*H10*M10","v":2111.9999999999995},420,{"$f":"EqOther*C10","v":900},{"$f":"SUM(F10:G10)+SUM(I10:K10)","v":4752},400,{"$f":"L10/M10","v":11.88},{"$f":"N10","v":11.88}]
[]
[4,"Sprayer, airblast",50000,{"$f":"22000-5000","v":17000},10,{"$f":"D12/E12","v":1700},340,null,null,840,{"$f":"EqOther*C12","v":1500},{"$f":"SUM(F12:G12)+SUM(I12:K12)","v":4380},400,{"$f":"L12/M12","v":10.95},{"$f":"N12","v":10.95}]
[]
[5,"Sprayer, weed",10000,2275,10,{"$f":"D14/E14","v":227.5},45.5,null,null,189,{"$f":"EqOther*C14","v":300},{"$f":"SUM(F14:G14)+SUM(I14:K14)","v":762},150,{"$f":"L14/M14","v":5.08},{"$f":"N14","v":5.08}]
[]
[6,"Fert. Spreader, 3 pt.",2000,1500,7,{"$f":"D16/E16","v":214.28571428571428},30,null,null,151,{"$f":"EqOther*C16","v":60},{"$f":"SUM(F16:G16)+SUM(I16:K16)","v":455.28571428571428},150,{"$f":"L16/M16","v":3.0352380952380953},{"$f":"N16","v":3.0352380952380953}]
[null,"(Vicon)"]
[7,"Mower, Rotary",9000,3800,7,{"$f":"D18/E18","v":542.85714285714289},76,null,null,471,{"$f":"EqOther*C18","v":270},{"$f":"SUM(F18:G18)+SUM(I18:K18)","v":1359.8571428571429},300,{"$f":"L18/M18","v":4.5328571428571429},{"$f":"N18","v":4.5328571428571429}]
[]
[8,"Chisel Plow",1400,770,15,{"$f":"D20/E20","v":51.333333333333336},15.4,null,null,17,{"$f":"EqOther*C20","v":42},{"$f":"SUM(F20:G20)+SUM(I20:K20)","v":125.73333333333333},30,{"$f":"L20/M20","v":4.1911111111111108},{"$f":"N20","v":4.1911111111111108}]
[]
[9,"Disc",5000,1650,15,{"$f":"D22/E22","v":110},33,null,null,98,{"$f":"EqOther*C22","v":150},{"$f":"SUM(F22:G22)+SUM(I22:K22)","v":391},75,{"$f":"L22/M22","v":5.2133333333333329},{"$f":"N22","v":5.2133333333333329}]
[null,"Spring tooth "]
[10,"Harrow or Drag",1600,880,15,{"$f":"D24/E24","v":58.666666666666664},17.600000000000001,null,null,45,{"$f":"EqOther*C24","v":48},{"$f":"SUM(F24:G24)+SUM(I24:K24)","v":169.26666666666665},75,{"$f":"L24/M24","v":2.2568888888888887},{"$f":"N24","v":2.2568888888888887}]
[]
[11,"Tree planter",5000,1170,10,{"$f":"D26/E26","v":117},{"$f":"D26/2*IntRate","v":23.400000000000002},null,null,15,{"$f":"EqOther*C26","v":150},{"$f":"SUM(F26:G26)+SUM(I26:K26)","v":305.39999999999998},40,{"$f":"L26/M26","v":7.6349999999999998},{"$f":"N26","v":7.6349999999999998}]
[]
[12,"Cultipacker",1200,660,15,{"$f":"D28/E28","v":44},{"$f":"D28/2*IntRate","v":13.200000000000001},null,null,6,{"$f":"EqOther*C28","v":36},{"$f":"SUM(F28:G28)+SUM(I28:K28)","v":99.2},15,{"$f":"L28/M28","v":6.6133333333333333},{"$f":"N28","v":6.6133333333333333}]
[]
[13,"Water tank",1500,1260,5,{"$f":"D30/E30","v":252},{"$f":"D30/2*IntRate","v":25.2},1.6,{"$f":"Gas*H30*M30","v":1120},200,{"$f":"EqOther*C30","v":45},{"$f":"SUM(F30:G30)+SUM(I30:K30)","v":1642.2},200,{"$f":"L30/M30","v":8.2110000000000003},{"$f":"N30","v":8.2110000000000003}]
[null,"Engine to pump water (not used)."]
[14,"Dump truck",2500,2100,5,{"$f":"D32/E32","v":420},{"$f":"D32/2*IntRate","v":42},1.6,{"$f":"Gas*H32*M32","v":840.00000000000011},150,{"$f":"EqOther*C32","v":75},{"$f":"SUM(F32:G32)+SUM(I32:K32)","v":1527},150]
[]
[15,"Truck, Flat bed",15000,4250,5,{"$f":"D34/E34","v":850},{"$f":"D34/2*IntRate","v":85},1.6,{"$f":"Gas*H34*M34","v":2240},350,{"$f":"EqOther*C34","v":450},{"$f":"SUM(F34:G34)+SUM(I34:K34)","v":3975},400,{"$f":"L34/M34","v":9.9375},{"$f":"N34","v":9.9375}]
[]
[]
[17,"Drip Irrigation",0,{"$f":"+C37","v":0},0,0,0,null,2,{"$f":"0.06*D37","v":0},{"$f":"EqOther*C37","v":0},88,40,{"$f":"L37/M37","v":2.2000000000000002},{"$f":"N37","v":2.2000000000000002}]
[]
[18,"Pruner, Browie",24000,6000,10,{"$f":"D39/E39","v":600},{"$f":"D39/2*IntRate","v":120},0.8,{"$f":"Gas*H39*M39","v":2800.0000000000005},450,{"$f":"EqOther*C39","v":720},{"$f":"SUM(F39:G39)+SUM(I39:K39)","v":4690},1000,{"$f":"L39/M39","v":4.6900000000000004},{"$f":"N39","v":4.6900000000000004}]
[null,"Check fuel"]
[19,"Bin Hauler",8000,4000,20,{"$f":"D41/E41","v":200},{"$f":"D41/2*IntRate","v":80},null,null,null,{"$f":"EqOther*C41","v":240},{"$f":"SUM(F41:G41)+SUM(I41:K41)","v":520},120,{"$f":"L41/M41","v":4.333333333333333},{"$f":"N41","v":4.333333333333333}]
[]
[20,"Lift Tractor",25000,2400,10,{"$f":"D43/E43","v":240},{"$f":"D43/2*IntRate","v":48},{"$f":"+H8","v":3.5},{"$f":"Gas*H43*M43","v":1470},500,{"$f":"EqOther*C43","v":750},{"$f":"SUM(F43:G43)+SUM(I43:K43)","v":3008},120,{"$f":"L43/M43","v":25.066666666666666},{"$f":"N43","v":25.066666666666666}]
[]
[21,"4 Wheeler",6000,3500,5,{"$f":"D45/E45","v":700},{"$f":"D45/2*IntRate","v":70},1,{"$f":"Gas*H45*M45","v":420},200,{"$f":"EqOther*C45","v":180},{"$f":"SUM(F45:G45)+SUM(I45:K45)","v":1570},120,{"$f":"L45/M45","v":13.083333333333334},{"$f":"N45","v":13.083333333333334}]
[]
[22,"Snow Plow",5000,3000,10,{"$f":"D47/E47","v":300},{"$f":"D47/2*IntRate","v":60},null,null,10,{"$f":"EqOther*C47","v":150},{"$f":"SUM(F47:G47)+SUM(I47:K47)","v":520},120,{"$f":"L47/M47","v":4.333333333333333},{"$f":"N47","v":4.333333333333333}]
[]
[23,"Straight Ladder",180,180,10,{"$f":"D49/E49","v":18},{"$f":"D49/2*IntRate","v":3.6},null,null,null,{"$f":"EqOther*C49","v":5.3999999999999995},{"$f":"SUM(F49:G49)+SUM(I49:K49)","v":27}]
[24,"Step Ladder",150,150,10,{"$f":"D50/E50","v":15},{"$f":"D50/2*IntRate","v":3},null,null,null,{"$f":"EqOther*C50","v":4.5},{"$f":"SUM(F50:G50)+SUM(I50:K50)","v":22.5}]
[25,"Picking Bag",85,85,10,{"$f":"D51/E51","v":8.5},{"$f":"D51/2*IntRate","v":1.7},null,null,null,{"$f":"EqOther*C51","v":2.5499999999999998},{"$f":"SUM(F51:G51)+SUM(I51:K51)","v":12.75}]
[]
[26,"Brush Chopper",7500,6000,10,{"$f":"D53/E53","v":600},{"$f":"D53/2*IntRate","v":120},null,null,400,{"$f":"EqOther*C53","v":225},{"$f":"SUM(F53:G53)+SUM(I53:K53)","v":1345},120,{"$f":"L53/M53","v":11.208333333333334},{"$f":"N53","v":11.208333333333334}]
[]
[27,"Brush Sweeper",4000,3000,10,{"$f":"D55/E55","v":300},{"$f":"D55/2*IntRate","v":60},null,null,200,{"$f":"EqOther*C55","v":120},{"$f":"SUM(F55:G55)+SUM(I55:K55)","v":680},120,{"$f":"L55/M55","v":5.666666666666667},{"$f":"N55","v":5.666666666666667}]
[]
["Rent","Bins",7]
[null,"Out Buildings"]
[28,"Equip Barn (40x60)",50000,25000,30,{"$f":"D59/E59","v":833.33333333333337},{"$f":"D59/2*IntRate","v":500},null,null,null,{"$f":"EqOther*C59","v":1500},{"$f":"SUM(F59:G59)+SUM(I59:K59)","v":2833.3333333333335},1,{"$f":"L59/M59","v":2833.3333333333335},{"$f":"N59","v":2833.3333333333335}]
[29,"Pesticide Storage",50000,8000,20,{"$f":"D60/E60","v":400},{"$f":"D60/2*IntRate","v":160},null,null,null,{"$f":"EqOther*C60","v":1500},{"$f":"SUM(F60:G60)+SUM(I60:K60)","v":2060},1,{"$f":"L60/M60","v":2060},{"$f":"N60","v":2060}]
[]
[30,"Platforms",75000,20000,20,{"$f":"D62/E62","v":1000},{"$f":"D62/2*IntRate","v":400},null,null,null,{"$f":"EqOther*C62","v":2250},{"$f":"SUM(F62:G62)+SUM(I62:K62)","v":3650},1000,{"$f":"L62/M62","v":3.65},{"$f":"N62","v":3.65}]
[31,"Hedgers",15000,10000,20,500,{"$f":"D63/2*IntRate","v":200},null,null,null,{"$f":"EqOther*C63","v":450},1150,300,3.8333333333333335,3.8333333333333335]
[32,"Frost Fans and Sprinklers",40000,25000,20,1250,{"$f":"D64/2*IntRate","v":500},null,null,null,{"$f":"EqOther*C64","v":1200},2950,100,29.5,29.5]