{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Factors & Yield","Profit","Comparisons","Spray Program","Summary","Chart","Fruiting Wall","Tall Spindle","Vertical Axe","CL Profit","VA Profit","TS Profit","FW Profit","Central Leader","SprayPrice","Spray Costs","Herbicide","Descrip","Irrigation","Fertilizer","Wildlife","Trellis","Training","Mowing","Sheet1","Harvest","Year0","Equipment","Meeting Agenda"],"not_rendered":{"charts":16,"images":1,"macros":0,"external_links":1,"defined_names":453,"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":"Factors & Yield","index":0,"n_rows":97,"n_cols":6,"rows_kept":97,"cut":false,"hidden":false,"merged":[[0,0,0,5],[19,0,19,4]]}
["Costs of Apple Production"]
["Labor Cost/Hr. (no-skill)",null,10,"Cost of Gasoline/Gal",null,3.5]
["Labor Cost/Hr. (skilled)",null,15,"Cost of Diesel/Gal",null,2.75]
["Harvest Piece Rate/Bin",null,20]
["Harvest Cost per Lb.",null,{"$f":"+Harvest!H22","v":4.8522472347913528E-2},"Interest Rate on Land",null,0.06]
[null,null,null,"Interest Rate on Operating",null,0.06]
["Bulldozer Cost/Hr.",null,70,"Expected Apple Price per lb.",null,0.2]
[null,null,null,null,"Central Leader",0.2]
[null,null,null,null,"Vertical Axe",0.21]
[null,null,null,null,"Tall Spindle",0.22]
[null,null,null,null,"Fruiting Wall",0.23]
["Cost of Trees-feathered  (per tree) ",null,8.5,"Land Investment / Acre",null,6000]
["Cost of Wildlife Control/Tree",null,0.05,"Real Estate Tax / Acre",null,35]
["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","$35000/10 acres",2000]
[null,null,null,"Management","$40000/200 acres",200]
["Lime Cost/Ton",null,35,"Overhead Misc Costs/acre",null,40]
[]
["System Characteristics"]
[null,"Central Leader","Vertical Axe","Tall Spindle","Fruiting Wall"]
["Row Length",500,500,500,500]
["Rows/acre",{"$f":"43560/B22/CLRowSpace","v":4.3559999999999999},{"$f":"43560/C22/VARowSpace","v":6.2228571428571433},{"$f":"43560/D22/SSRowSpace","v":7.2600000000000007},{"$f":"43560/E22/FWRowSpace","v":8.7119999999999997}]
["Tree spacing",12,5,3,4]
["Row spacing",20,14,12,10]
["Sq.ft.",{"$f":"+B24*B25","v":240},{"$f":"+C24*C25","v":70},{"$f":"+D24*D25","v":36},{"$f":"+E24*E25","v":40}]
["Trees/acre",{"$f":"43560/B26","v":181.5},{"$f":"43560/C26","v":622.28571428571433},{"$f":"43560/D26","v":1210},{"$f":"43560/E26","v":1089}]
["Row Length/Acre",{"$f":"43560/B25","v":2178},{"$f":"43560/C25","v":3111.4285714285716},3630,{"$f":"43560/E25","v":4356}]
["Tree Width",{"$f":"+CLRowSpace-6","v":14},{"$f":"+VARowSpace-5","v":9},{"$f":"+SSRowSpace-5","v":7},{"$f":"+FWRowSpace-5","v":5}]
["Tree Height",18,12,10,9]
["Tree Row Volumn",100,80,70,65]
["These factors are used universally throughout this spreadsheet."]
[]
["Yields","The yield for different systems @ 42# bushels."]
["Year","Central Leader","Vertical Axe","Tall Spindle",{"$f":"+E21","v":"Fruiting Wall"}]
[0,0,0,0,0]
[{"$f":"+A36+1","v":1},0,{"$f":"+C36","v":0},0,100]
[2,0,{"$f":"+C37","v":0},50,400]
[3,0,150,200,800]
[4,100,300,800,1200]
[5,150,600,1000,1200]
[6,300,800,{"$f":"+D41","v":1000},1200]
[7,400,800,1000,1200]
[8,500,{"$f":"+C43","v":800},1000,1200]
[9,650,800,1000,1200]
[10,650,800,1000,1200]
[11,{"$f":"+B46","v":650},800,1000,1200]
[12,650,800,1000,1200]
[13,650,800,1000,1200]
[14,650,800,1000,1200]
[15,650,800,1000,1200]
[16,650,800,1000,1200]
[17,650,800,1000,1200]
[18,650,800,1000,1200]
[19,650,800,1000,1200]
[20,650,800,1000,1200]
[]
["The yields of each system is based on grower survey at the time this cost study was completed."]
["Perhapst a more realistic yield for the central leader system should be 700 bushel per acre."]
[]
["GAP Audit",null,1000,{"$f":"+C61/200","v":5}]
["Water Test",null,100,{"$f":"+C62/200","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]
["SM UHOOKS",0.115]
["WIRE",2.4E-2]
["GARDS",35.5]
["APPLE BAND",1.4999999999999999E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Profit","index":1,"n_rows":107,"n_cols":19,"rows_kept":107,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,0,1,12],[28,9,28,10],[55,0,55,12]]}
["Profit Comparison of Systems"]
[]
["Effect of varying yield."]
[]
["This chart is based on Mature Bearing Years for each system."]
["Bin costs based on 850 lb bins."]
[null,null,"Central Leader",null,null,"Vertical Axe",null,null,"Tall Spindle",null,null,"Fruiting Wall"]
["Yield","Cost","Cost","Cost",{"$f":"+B8","v":"Cost"},{"$f":"+C8","v":"Cost"},"Cost","Cost","Cost","Cost",{"$f":"+H8","v":"Cost"},{"$f":"+I8","v":"Cost"},{"$f":"+J8","v":"Cost"}]
[" /Acre","/Bin"," /Bushel"," /lb.","/Bin"," /Bushel"," /lb.","/Bin"," /Bushel"," /lb.","/Bin"," /Bushel"," /lb."]
[200,{"$f":"+'CL Profit'!H61*850","v":307.97523565218387},{"$f":"+'CL Profit'!G61","v":15.21759987928438},{"$f":"+'CL Profit'!H61","v":0.3623238066496281},{"$f":"+'VA Profit'!H61*850","v":312.05163234485661},{"$f":"+'VA Profit'!G61","v":15.419021833510564},{"$f":"+'VA Profit'!H61","v":0.36711956746453722},{"$f":"+'TS Profit'!H61*850","v":312.53580432429862},{"$f":"+'TS Profit'!G61","v":15.442945625435932},{"$f":"+'TS Profit'!H61","v":0.3676891815579984},{"$f":"+M10*850","v":288.71608137341912},{"$f":"+'FW Profit'!G61","v":14.26597107962777},{"$f":"+'FW Profit'!H61","v":0.33966597808637544}]
[{"$f":"+A10+100","v":300},{"$f":"+'CL Profit'!H62*850","v":219.06485760003144},{"$f":"+'CL Profit'!G62","v":10.824381199060376},{"$f":"+'CL Profit'!H62","v":0.25772336188238992},{"$f":"+'VA Profit'!H62*850","v":221.7824553951466},{"$f":"+'VA Profit'!G62","v":10.958662501877832},{"$f":"+'VA Profit'!H62","v":0.26092053575899599},{"$f":"+'TS Profit'!H62*850","v":222.10523671477458},{"$f":"+'TS Profit'!G62","v":10.974611696494744},{"$f":"+'TS Profit'!H62","v":0.26130027848797011},{"$f":"+M11*850","v":206.22542141418828},{"$f":"+'FW Profit'!G62","v":10.189961999289302},{"$f":"+'FW Profit'!H62","v":0.24261814284022148}]
[{"$f":"+A11+100","v":400},{"$f":"+'CL Profit'!H63*850","v":174.60966857395522},{"$f":"+'CL Profit'!G63","v":8.6277718589483747},{"$f":"+'CL Profit'!H63","v":0.20542313949877083},{"$f":"+'VA Profit'!H63*850","v":176.64786692029159},{"$f":"+'VA Profit'!G63","v":8.7284828360614668},{"$f":"+'VA Profit'!H63","v":0.2078210199062254},{"$f":"+'TS Profit'!H63*850","v":176.88995291001257},{"$f":"+'TS Profit'!G63","v":8.7404447320241498},{"$f":"+'TS Profit'!H63","v":0.20810582695295596},{"$f":"+M12*850","v":164.98009143457284},{"$f":"+'FW Profit'!G63","v":8.1519574591200694},{"$f":"+'FW Profit'!H63","v":0.19409422521714451}]
[500,{"$f":"+'CL Profit'!H64*850","v":147.93655515830946},{"$f":"+'CL Profit'!G64","v":7.3098062548811731},{"$f":"+'CL Profit'!H64","v":0.17404300606859935},{"$f":"+'VA Profit'!H64*850","v":149.56711383537856},{"$f":"+'VA Profit'!G64","v":7.3903750365716467},{"$f":"+'VA Profit'!H64","v":0.17596131039456303},{"$f":"+'TS Profit'!H64*850","v":149.76078262715535},{"$f":"+'TS Profit'!G64","v":7.3999445533417942},{"$f":"+'TS Profit'!H64","v":0.17618915603194749},140.23289344680356,{"$f":"+'FW Profit'!G64","v":6.9291547350185292},{"$f":"+'FW Profit'!H64","v":0.1649798746432983}]
[600,{"$f":"+'CL Profit'!H65*850","v":130.15447954787896},{"$f":"+'CL Profit'!G65","v":6.4311625188363726},{"$f":"+'CL Profit'!H65","v":0.15312291711515172},{"$f":"+'VA Profit'!H65*850","v":131.51327844543655},{"$f":"+'VA Profit'!G65","v":6.4983031702451006},{"$f":"+'VA Profit'!H65","v":0.15472150405345478},{"$f":"+'TS Profit'!H65*850","v":131.67466910525053},{"$f":"+'TS Profit'!G65","v":6.5062777675535566},{"$f":"+'TS Profit'!H65","v":0.15491137541794181},123.73476145495739,{"$f":"+'FW Profit'!G65","v":6.1139529189508357},{"$f":"+'FW Profit'!H65","v":0.14557030759406753}]
[700,{"$f":"+'CL Profit'!H66*850","v":117.45299696900003},{"$f":"+'CL Profit'!G66","v":5.8035598502329426},{"$f":"+'CL Profit'!H66","v":0.13817999643411769},{"$f":"+'VA Profit'!H66*850","v":118.61768173833511},{"$f":"+'VA Profit'!G66","v":5.8611089800118528},{"$f":"+'VA Profit'!H66","v":0.13955021380980601},{"$f":"+'TS Profit'!H66*850","v":118.75601658960424},{"$f":"+'TS Profit'!G66","v":5.8679443491333858},{"$f":"+'TS Profit'!H66","v":0.13971296069365205},111.95038146078154,{"$f":"+'FW Profit'!G66","v":5.5316659074739114},{"$f":"+'FW Profit'!H66","v":0.13170633113033123}]
[800,{"$f":"+'CL Profit'!H67*850","v":107.92688503484085},{"$f":"+'CL Profit'!G67","v":5.3328578487803711},{"$f":"+'CL Profit'!H67","v":0.12697280592334217},{"$f":"+'VA Profit'!H67*850","v":108.94598420800902},{"$f":"+'VA Profit'!G67","v":5.3832133373369171},{"$f":"+'VA Profit'!H67","v":0.12817174612706944},{"$f":"+'TS Profit'!H67*850","v":109.06702720286954},{"$f":"+'TS Profit'!G67","v":5.3891942853182595},{"$f":"+'TS Profit'!H67","v":0.12831414965043475},103.11209646514968,{"$f":"+'FW Profit'!G67","v":5.0949506488662193},{"$f":"+'FW Profit'!H67","v":0.12130834878252902}]
[900,{"$f":"+'CL Profit'!H68*850","v":100.51768686382813},{"$f":"+'CL Profit'!G68","v":4.9667562920950372},{"$f":"+'CL Profit'!H68","v":0.11825610219273898},{"$f":"+'VA Profit'!H68*850","v":101.4235527955332},{"$f":"+'VA Profit'!G68","v":5.0115167263675229},{"$f":"+'VA Profit'!H68","v":0.11932182681827436},{"$f":"+'TS Profit'!H68*850","v":101.53114656874251},{"$f":"+'TS Profit'!G68","v":5.0168331245731599},{"$f":"+'TS Profit'!H68","v":0.11944840772793237},96.237874801880423,{"$f":"+'FW Profit'!G68","v":4.7552832255046793},{"$f":"+'FW Profit'!H68","v":0.11322102917868285}]
[1000,{"$f":"+'CL Profit'!H69*850","v":94.590328327017986},{"$f":"+'CL Profit'!G69","v":4.6738750467467707},{"$f":"+'CL Profit'!H69","v":0.11128273920825645},{"$f":"+'VA Profit'!H69*850","v":95.405607665552537},{"$f":"+'VA Profit'!G69","v":4.7141594375920075},{"$f":"+'VA Profit'!H69","v":0.11224189137123827},{"$f":"+'TS Profit'!H69*850","v":95.502442061440931},{"$f":"+'TS Profit'!G69","v":4.7189441959770813},{"$f":"+'TS Profit'!H69","v":0.1123558141899305},90.738497471265035,{"$f":"+'FW Profit'!G69","v":4.4835492868154487},{"$f":"+'FW Profit'!H69","v":0.10675117349560592}]
[1100,{"$f":"+'CL Profit'!H70*850","v":89.740671342355128},{"$f":"+'CL Profit'!G70","v":4.4342449369163708},{"$f":"+'CL Profit'!H70","v":0.10557726040277074},{"$f":"+'VA Profit'!H70*850","v":90.481834377386519},{"$f":"+'VA Profit'!G70","v":4.4708671104120397},{"$f":"+'VA Profit'!H70","v":0.10644921691457238},{"$f":"+'TS Profit'!H70*850","v":90.569865646375987},{"$f":"+'TS Profit'!G70","v":4.4752168907621073},{"$f":"+'TS Profit'!H70","v":0.10655278311338351},86.239006928034271,{"$f":"+'FW Profit'!G70","v":4.2612215187969875},{"$f":"+'FW Profit'!H70","v":0.10145765520945209}]
[1200,{"$f":"+'CL Profit'!H71*850","v":85.699290521802709},{"$f":"+'CL Profit'!G71","v":4.2345531787243695},{"$f":"+'CL Profit'!H71","v":0.1008226947315326},{"$f":"+'VA Profit'!H71*850","v":86.378689970581533},{"$f":"+'VA Profit'!G71","v":4.2681235044287344},{"$f":"+'VA Profit'!H71","v":0.10162198820068416},{"$f":"+'TS Profit'!H71*850","v":86.459385300488506},{"$f":"+'TS Profit'!G71","v":4.2721108030829615},{"$f":"+'TS Profit'!H71","v":0.10171692388292766},82.489431475341931,{"$f":"+'FW Profit'!G71","v":4.0759483787816011},{"$f":"+'FW Profit'!H71","v":9.7046389970990507E-2}]
[{"$f":"+A20+100","v":1300},{"$f":"+'CL Profit'!H72*850","v":82.279660596719935},{"$f":"+'CL Profit'!G72","v":4.065583229484985},{"$f":"+'CL Profit'!H72","v":9.6799600702023453E-2},{"$f":"+'VA Profit'!H72*850","v":82.906798549438832},{"$f":"+'VA Profit'!G72","v":4.0965712224428596},{"$f":"+'VA Profit'!H72","v":9.7537410058163326E-2},{"$f":"+'TS Profit'!H72*850","v":82.981286546276053},{"$f":"+'TS Profit'!G72","v":4.1002518058159936},{"$f":"+'TS Profit'!H72","v":9.7625042995618888E-2},79.316713784602285,{"$f":"+'FW Profit'!G72","v":3.9191787987685838},{"$f":"+'FW Profit'!H72","v":9.3313780923061515E-2}]
[{"$f":"+A21+100","v":1400},{"$f":"+'CL Profit'!H73*850","v":79.348549232363268},{"$f":"+'CL Profit'!G73","v":3.9207518444226559},{"$f":"+'CL Profit'!H73","v":9.3351234391015614E-2},{"$f":"+'VA Profit'!H73*850","v":79.930891617030795},{"$f":"+'VA Profit'!G73","v":3.9495264093121101},{"$f":"+'VA Profit'!H73","v":9.403634307885976E-2},{"$f":"+'TS Profit'!H73*850","v":80.00005904266537},{"$f":"+'TS Profit'!G73","v":3.9529440938728775},{"$f":"+'TS Profit'!H73","v":9.4117716520782796E-2},76.597241478254034,{"$f":"+'FW Profit'!G73","v":3.7848048730431403},{"$f":"+'FW Profit'!H73","v":9.0114401739122385E-2}]
[{"$f":"+A22+100","v":1500},{"$f":"+'CL Profit'!H74*850","v":76.808252716587475},{"$f":"+'CL Profit'!G74","v":3.7952313107019697},{"$f":"+'CL Profit'!H74","v":9.0362650254808802E-2},{"$f":"+'VA Profit'!H74*850","v":77.351772275610514},{"$f":"+'VA Profit'!G74","v":3.8220875712654609},{"$f":"+'VA Profit'!H74","v":9.100208503013002E-2},{"$f":"+'TS Profit'!H74*850","v":77.41632853953611},{"$f":"+'TS Profit'!G74","v":3.8252774101888432},{"$f":"+'TS Profit'!H74","v":9.1078033575924838E-2},74.240365479418855,{"$f":"+'FW Profit'!G74","v":3.6683474707477548},{"$f":"+'FW Profit'!H74","v":8.734160644637512E-2}]
["Central Leader",null,null,null,{"$f":"+D13","v":0.17404300606859935},"CL Price",{"$f":"+CLPrice","v":0.2}]
["Vertical Axe",null,null,null,{"$f":"+G14","v":0.15472150405345478},"VA Price",{"$f":"+VAPrice","v":0.21}]
["Tall Spindle",null,null,null,{"$f":"+J15","v":0.13971296069365205},"TS Price",{"$f":"+TSPrice","v":0.22}]
["Fruiting Wall",null,null,null,{"$f":"+M16","v":0.12130834878252902},"FW Price",{"$f":"+FWPrice","v":0.23}]
[]
["Sales Price /lb.",null,null,{"$f":"+Price","v":0.2},null,"Unskilled Labor Cost",null,null,null,{"$f":"+LaborNoSkill","v":10},null,null,"$/Bin"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Profit Comparison of Systems"]
[]
[]
["Profit","Central Leader","Vertical Axe","Tall Spindle","Fruiting Wall",null,null,null,null,null,null,null,null,"Profit","Central Leader","Vertical Axe","Tall Spindle","Super Spindle","Multi Leader"]
[{"$f":"+'CL Profit'!A5","v":0},{"$f":"+'CL Profit'!I5","v":-1177.82},{"$f":"+'VA Profit'!I5","v":-1177.82},{"$f":"+'TS Profit'!I5","v":-1177.82},{"$f":"+'FW Profit'!I5","v":-1177.82},null,null,null,null,null,null,null,null,0,-1177.82,-1177.82,-1177.82,-1177.82,-1177.82]
[{"$f":"+'CL Profit'!A6","v":1},{"$f":"+'CL Profit'!I6","v":-3994.2144681575282},{"$f":"+'VA Profit'!I6","v":-11381.335743840107},{"$f":"+'TS Profit'!I6","v":-18636.974778119424},{"$f":"+'FW Profit'!I6","v":-17220.650353171804},null,null,null,null,null,null,null,null,1,-3995.3260956575277,-11382.225045840107,-18637.752917369427,-27178.318806421805,-17222.095468921802]
[{"$f":"+'CL Profit'!A7","v":2},{"$f":"+'CL Profit'!I7","v":-4828.5645755100495},{"$f":"+'VA Profit'!I7","v":-13308.820991320066},{"$f":"+'TS Profit'!I7","v":-20544.549489248886},{"$f":"+'FW Profit'!I7","v":-16315.481569122332},null,null,null,null,null,null,null,null,2,-4831.8994580100489,-13313.267501320066,-20554.665299498891,-26462.833701732332,-16331.377842372329]
[{"$f":"+'CL Profit'!A8","v":3},{"$f":"+'CL Profit'!I8","v":-6166.301140157766},{"$f":"+'VA Profit'!I8","v":-14346.708752753406},{"$f":"+'TS Profit'!I8","v":-21687.401329147298},{"$f":"+'FW Profit'!I8","v":-12569.497602933208},null,null,null,null,null,null,null,null,3,-6178.5290426577658,-14365.384094753404,-21713.079924397305,-22860.030051636961,-12599.845033683207]
[{"$f":"+'CL Profit'!A9","v":4},{"$f":"+'CL Profit'!I9","v":-7188.0126902600568},{"$f":"+'VA Profit'!I9","v":-14692.526643773284},{"$f":"+'TS Profit'!I9","v":-18606.756757401905},{"$f":"+'FW Profit'!I9","v":-5868.6356574711299},null,null,null,null,null,null,null,null,4,-7213.5801227600568,-14728.988025773282,-18647.998137651914,-16303.697931487382,-5913.4342457211296]
[{"$f":"+'CL Profit'!A10","v":5},{"$f":"+'CL Profit'!I10","v":-8508.0411995996346},{"$f":"+'VA Profit'!I10","v":-13000.448347924385},{"$f":"+'TS Profit'!I10","v":-14097.92861641066},{"$f":"+'FW Profit'!I10","v":832.22628799094855},null,null,null,null,null,null,null,null,5,-8555.8411820996334,-13054.695769924383,-14154.732781660668,-9747.3658113378042,772.97654224094731]
[{"$f":"+'CL Profit'!A11","v":6},{"$f":"+'CL Profit'!I11","v":-8988.3713649110723},{"$f":"+'VA Profit'!I11","v":-10251.019017793918},{"$f":"+'TS Profit'!I11","v":-9589.1004754194146},{"$f":"+'FW Profit'!I11","v":7533.088233453027},null,null,null,null,null,null,null,null,6,-9058.4038974110717,-10323.052479793916,-9661.4674256694234,-3191.0336911882259,7459.3873302030242]
[{"$f":"+'CL Profit'!A12","v":7},{"$f":"+'CL Profit'!I12","v":-9046.0461514120852},{"$f":"+'VA Profit'!I12","v":-7501.5896876634524},{"$f":"+'TS Profit'!I12","v":-5080.2723344281694},{"$f":"+'FW Profit'!I12","v":14233.950178915105},null,null,null,null,null,null,null,null,7,-9138.3112339120853,-7591.4091896634491,-5168.2020696781783,3365.2984289613523,14145.798118165101]
[{"$f":"+'CL Profit'!A13","v":8},{"$f":"+'CL Profit'!I13","v":-8500.9492788526713},{"$f":"+'VA Profit'!I13","v":-4752.1603575329864},{"$f":"+'TS Profit'!I13","v":-571.44419343692425},{"$f":"+'FW Profit'!I13","v":20934.812124377182},null,null,null,null,null,null,null,null,8,-8615.446911352672,-4859.7658995329821,-674.93671368693322,9921.6305491109306,20832.208906127176]
[{"$f":"+'CL Profit'!A14","v":9},{"$f":"+'CL Profit'!I14","v":-7010.7147293588687},{"$f":"+'VA Profit'!I14","v":-2002.7310274025203},{"$f":"+'TS Profit'!I14","v":3937.3839475543209},{"$f":"+'FW Profit'!I14","v":27635.67406983926},null,null,null,null,null,null,null,null,9,-7147.4449118588691,-2128.1226094025151,3818.3286423043119,16477.962669260509,27518.619694089255]
[{"$f":"+'CL Profit'!A15","v":10},{"$f":"+'CL Profit'!I15","v":-5520.480179865066},{"$f":"+'VA Profit'!I15","v":746.6983027279457},{"$f":"+'TS Profit'!I15","v":8446.2120885455661},{"$f":"+'FW Profit'!I15","v":34336.536015301339},null,null,null,null,null,null,null,null,10,-5679.4429123650661,603.52068072795191,8311.593998295557,23034.294789410087,34205.030482051334]
[{"$f":"+'CL Profit'!A16","v":11},{"$f":"+'CL Profit'!I16","v":-4030.2456303712634},{"$f":"+'VA Profit'!I16","v":3496.1276328584117},{"$f":"+'TS Profit'!I16","v":12955.040229536811},{"$f":"+'FW Profit'!I16","v":41037.397960763417},null,null,null,null,null,null,null,null,11,-4211.4409128712632,3335.1639708584189,12804.859354286802,29590.626909559665,40891.441270013413]
[{"$f":"+'CL Profit'!A17","v":12},{"$f":"+'CL Profit'!I17","v":-2540.0110808774607},{"$f":"+'VA Profit'!I17","v":6245.5569629888778},{"$f":"+'TS Profit'!I17","v":17463.868370528056},{"$f":"+'FW Profit'!I17","v":47738.259906225496},null,null,null,null,null,null,null,null,12,-2743.4389133774607,6066.8072609888859,17298.124710278047,36146.959029709244,47577.852057975491]
[{"$f":"+'CL Profit'!A18","v":13},{"$f":"+'CL Profit'!I18","v":-1049.776531383658},{"$f":"+'VA Profit'!I18","v":8994.9862931193438},{"$f":"+'TS Profit'!I18","v":21972.696511519302},{"$f":"+'FW Profit'!I18","v":54439.121851687574},null,null,null,null,null,null,null,null,13,-1275.4369138836582,8798.4505511193529,21791.39006626929,42703.291149858822,54264.26284593757]
[{"$f":"+'CL Profit'!A19","v":14},{"$f":"+'CL Profit'!I19","v":440.45801811014462},{"$f":"+'VA Profit'!I19","v":11744.41562324981},{"$f":"+'TS Profit'!I19","v":26481.524652510547},{"$f":"+'FW Profit'!I19","v":61139.983797149653},null,null,null,null,null,null,null,null,14,192.56508561014425,11530.09384124982,26284.655422260534,49259.6232700084,60950.673633899649]
[{"$f":"+'CL Profit'!A20","v":15},{"$f":"+'CL Profit'!I20","v":1930.6925676039473},{"$f":"+'VA Profit'!I20","v":14493.844953380276},{"$f":"+'TS Profit'!I20","v":30990.352793501792},{"$f":"+'FW Profit'!I20","v":67840.845742611738},null,null,null,null,null,null,null,null,15,1660.5670851039467,14261.737131380287,30777.920778251777,55815.955390157978,67637.084421861728]
[{"$f":"+'CL Profit'!A21","v":16},{"$f":"+'CL Profit'!I21","v":3420.9271170977499},{"$f":"+'VA Profit'!I21","v":17243.274283510742},{"$f":"+'TS Profit'!I21","v":35499.180934493037},{"$f":"+'FW Profit'!I21","v":74541.707688073817},null,null,null,null,null,null,null,null,16,3128.5690845977492,16993.380421510752,35271.18613424302,62372.287510307557,74323.495209823799]
[{"$f":"+'CL Profit'!A22","v":17},{"$f":"+'CL Profit'!I22","v":4911.1616665915526},{"$f":"+'VA Profit'!I22","v":19992.703613641206},{"$f":"+'TS Profit'!I22","v":40008.009075484282},{"$f":"+'FW Profit'!I22","v":81242.569633535895},null,null,null,null,null,null,null,null,17,4596.5710840915517,19725.023711641217,39764.451490234263,68928.619630457135,81009.905997785871]
[{"$f":"+'CL Profit'!A23","v":18},{"$f":"+'CL Profit'!I23","v":6401.3962160853553},{"$f":"+'VA Profit'!I23","v":22742.13294377167},{"$f":"+'TS Profit'!I23","v":44516.837216475527},{"$f":"+'FW Profit'!I23","v":87943.431578997974},null,null,null,null,null,null,null,null,18,6064.5730835853537,22456.667001771682,44257.716846225507,75484.951750606706,87696.316785747942]
[{"$f":"+'CL Profit'!A24","v":19},{"$f":"+'CL Profit'!I24","v":7891.6307655791579},{"$f":"+'VA Profit'!I24","v":25491.562273902135},{"$f":"+'TS Profit'!I24","v":49025.665357466773},{"$f":"+'FW Profit'!I24","v":94644.293524460052},null,null,null,null,null,null,null,null,19,7532.5750830791567,25188.310291902148,48750.98220221675,82041.283870756277,94382.727573710014]
[{"$f":"+'CL Profit'!A25","v":20},{"$f":"+'CL Profit'!I25","v":9381.8653150729606},{"$f":"+'VA Profit'!I25","v":28240.991604032599},{"$f":"+'TS Profit'!I25","v":53534.493498458018},{"$f":"+'FW Profit'!I25","v":101345.15546992213},null,null,null,null,null,null,null,null,20,9000.5770825729596,27919.953582032613,53244.247558207993,88597.615990905848,101069.13836167209]
[]
[]
[{"$f":"+A8","v":"Yield"}]
[{"$f":"+A9","v":" /Acre"},"Central Leader","Vertical Axe","Tall Spindle","Fruiting Wall"]
[200,{"$f":"+B10","v":307.97523565218387},{"$f":"+E10","v":312.05163234485661},{"$f":"+H10","v":312.53580432429862},{"$f":"+K10","v":288.71608137341912}]
[300,219.06485760003144,{"$f":"+E11","v":221.7824553951466},{"$f":"+H11","v":222.10523671477458},{"$f":"+K11","v":206.22542141418828}]
[400,174.60966857395522,176.64786692029159,176.88995291001257,164.98009143457284]
[500,{"$f":"+B13","v":147.93655515830946},{"$f":"+E13","v":149.56711383537856},{"$f":"+H13","v":149.76078262715535},{"$f":"+K13","v":140.23289344680356}]
[600,{"$f":"+B14","v":130.15447954787896},131.51327844543655,131.67466910525053,123.73476145495739]
[700,{"$f":"+B15","v":117.45299696900003},118.61768173833511,118.75601658960424,111.95038146078154]
[800,{"$f":"+B16","v":107.92688503484085},108.94598420800902,109.06702720286954,103.11209646514968]
[900,{"$f":"+B17","v":100.51768686382813},101.4235527955332,101.53114656874251,96.237874801880423]
[1000,{"$f":"+B18","v":94.590328327017986},95.405607665552537,95.502442061440931,90.738497471265035]
[1100,{"$f":"+B19","v":89.740671342355128},90.481834377386519,90.569865646375987,86.239006928034271]
[1200,{"$f":"+B20","v":85.699290521802709},86.378689970581533,86.459385300488506,82.489431475341931]
[1300,{"$f":"+B21","v":82.279660596719935},82.906798549438832,82.981286546276053,79.316713784602285]
[1400,{"$f":"+B22","v":79.348549232363268},79.930891617030795,80.00005904266537,76.597241478254034]
[1500,{"$f":"+B23","v":76.808252716587475},77.351772275610514,77.41632853953611,74.240365479418855]
[]
[{"$f":"+A59","v":"Profit"},{"$f":"+B59","v":"Central Leader"},"Vertical Axe","Tall Spindle","Fruiting Wall"]
[{"$f":"+A60","v":0},{"$f":"+B60*-1","v":1177.82},{"$f":"+C60*-1","v":1177.82},1177.82,1177.82]
["Planting Year",{"$f":"+B61*-1","v":3994.2144681575282},11381.335743840107,18636.974778119424,17220.650353171804]
[{"$f":"+A62","v":2},{"$f":"+B62*-1","v":4828.5645755100495},13308.820991320066,20544.549489248886,16315.481569122332]
[{"$f":"+A63","v":3},{"$f":"+B63*-1","v":6166.301140157766},14346.708752753406,21687.401329147298,12569.497602933208]
[{"$f":"+A64","v":4},{"$f":"+B64*-1","v":7188.0126902600568},14692.526643773284,18606.756757401905,5868.6356574711299]
[{"$f":"+A65","v":5},{"$f":"+B65*-1","v":8508.0411995996346},13000.448347924385,14097.92861641066,-832.22628799094855]
[{"$f":"+A66","v":6},{"$f":"+B66*-1","v":8988.3713649110723},10251.019017793918,9589.1004754194146,-7533.088233453027]

{"sheet":"Comparisons","index":2,"n_rows":42,"n_cols":29,"rows_kept":42,"cut":false,"hidden":false,"merged":[[35,1,35,3],[34,1,34,4]]}
["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,null,null,1998]
[null,null,null,"2014 % of Total Material Costs",null,null,43.687953770929035,38.379759964439174,6.8899096162394429,6.3898355311898065,4.6525411172025484,null,"Pesticides",null,"Costs",null,1998]
[null,null,null,2014,2008,2008,1998,1998,null,null,null,null,null,"Fungicides",null,null,43.687953770929035,294.85000000000002]
["Pesticides",null,"Costs",2014,2008,2008,1998,1998,null,null,null,null,null,"Insecticides",null,null,38.379759964439174,259.02499999999998]
[null,"Fungicides",{"$f":"+'Spray Program'!M80","v":417.69600000000003},{"$f":"+C5/TotMatCost*100","v":35.03405718097261},445.8308333333332,44.241646811092018,{"$f":"+H5/H$10*100","v":43.687953770929035},294.85000000000002,null,null,null,null,null,"PGR's",null,null,6.8899096162394429,46.5]
[null,"Insecticides",{"$f":"+'Spray Program'!N80","v":407.74359625000005},34.199303958376213,394.29750000000001,39.127779931842369,38.379759964439174,259.02499999999998,null,null,null,null,null,"Herbicides",null,null,6.3898355311898065,43.125]
[null,"PGR's",{"$f":"+'Spray Program'!O80","v":329.92849999999999},27.672599054414025,90.78725,9.0091961998672474,6.8899096162394429,46.5,null,null,null,null,null,"Fertilizers",null,null,4.6525411172025484,31.4]
[null,"Herbicides",{"$f":"+'Spray Program'!P80","v":36.888906249999998},3.0940398062371623,29.651953124999999,2.9424865651552587,6.3898355311898065,43.125,null,null,null,null,null,"Total",null,null,100,674.9]
[null,"Fertilizers",{"$f":"+'Spray Program'!Q80","v":0},0,47.15,4.6788904920431094,4.6525411172025484,31.4]
[null,"Total",{"$f":"SUM(C5:C9)","v":1192.2570025},100,1007.7175364583331,100,100,674.9]
[]
[null,"Insecticides",{"$f":"+'Spray Program'!#REF!","v":{"$error":"#REF!"}},null,null,null,"% of Total Costs/Acre"]
[null,"Fungicides",{"$f":"+'Spray Program'!#REF!","v":{"$error":"#REF!"}},null,null,null,"Costs/Bushel"]
[null,"Herbicides",{"$f":"+'Spray Program'!#REF!","v":{"$error":"#REF!"}},null,null,null,"$/Bushel"]
[null,"Fertilizers",{"$f":"+'Spray Program'!#REF!","v":{"$error":"#REF!"}},null,null,null,"%"]
[null,"PGR's",{"$f":"+'Spray Program'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,"Central Leader","Vertical Axe","Tall Spindle","Fruiting Wall",1998,2008,2014,null,1998,{"$f":"+B20","v":"Central Leader"},{"$f":"+C20","v":"Vertical Axe"},{"$f":"+D20","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",{"$f":"+'CL Profit'!E14","v":1324.6634950980392},{"$f":"+'VA Profit'!E12","v":1630.3550708898945},{"$f":"+'TS Profit'!E10","v":2037.9438386123682},{"$f":"+'FW Profit'!E10","v":2445.5326063348416},{"$f":"+L21","v":1111},{"$f":"+X21","v":1401.5884826546007},{"$f":"+D21","v":2037.9438386123682},null,{"$f":"+A21","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",{"$f":"+'Central Leader'!D270","v":435.6764705882353},{"$f":"+'Vertical Axe'!D209","v":505.85714285714295},{"$f":"+'Tall Spindle'!D148","v":525.83333333333337},{"$f":"+'Fruiting Wall'!D148","v":401.47619047619048},{"$f":"+L22","v":410},{"$f":"+X22","v":464.43025210084039},{"$f":"+D22","v":525.83333333333337},null,{"$f":"+A22","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",{"$f":"+'Central Leader'!F270","v":370.70990154061627},{"$f":"+'Vertical Axe'!F209","v":480.84873401360539},{"$f":"+'Tall Spindle'!F148","v":515.38625634920641},{"$f":"+'Fruiting Wall'!F148","v":483.41262380952384},{"$f":"+L23","v":334},{"$f":"+X23","v":363.50936381272516},515.38625634920641,null,{"$f":"+A23","v":"Machinery"},213,334,342,null,"Machinery",213.46753000000001,334.65090972789113,341.96380738095235,null,334.65090972789113,null,"Machinery",1052.2394895833334,363.50936381272516,785.87970156250003,null,0,363.50936381272516]
[{"$f":"+A4","v":"Pesticides"},{"$f":"+C10","v":1192.2570025},{"$f":"+'Vertical Axe'!G189+'Vertical Axe'!G187","v":946.7040082499999},{"$f":"+'Tall Spindle'!G128+'Tall Spindle'!G126","v":832.97712049999984},{"$f":"+'Fruiting Wall'!G128+'Fruiting Wall'!G126","v":772.95177037499991},{"$f":"+L24","v":474},{"$f":"+X24","v":782.30044657738097},832.97712049999984,null,{"$f":"+A24","v":"Pesticides"},632,474,316,null,"Pesticides",649.02499999999975,492.31339285714273,337.44999999999987,null,492.31339285714273,null,"Pesticides",973.85136458333329,782.30044657738097,592.02032656250003,null,0,782.30044657738097]
["Tot Labor",{"$f":"+B21+B22","v":1760.3399656862746},{"$f":"+C21+C22","v":2136.2122137470374},2563.7771719457014,2847.008796811032,{"$f":"+L25","v":1521},{"$f":"+X25","v":1866.0187347554411},2563.7771719457014,null,{"$f":"+A25","v":"Tot Labor"},{"$f":"+K21+K22","v":1251},{"$f":"+L21+L22","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",{"$f":"+'CL Profit'!G14","v":3969.7654505061973},{"$f":"+'VA Profit'!G12","v":4306.570669869534},{"$f":"+'TS Profit'!G10","v":4731.1718590087548},{"$f":"+'FW Profit'!G10","v":4891.1380545379216},{"$f":"+L27","v":2847},{"$f":"+X27","v":3703.3416238213422},{"$f":"+D27","v":4731.1718590087548},null,{"$f":"+A27","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,{"$f":"+B20","v":"Central Leader"},{"$f":"+C20","v":"Vertical Axe"},"Tall Spindle",{"$f":"+E20","v":"Fruiting Wall"},{"$f":"+F20","v":1998},{"$f":"+G20","v":2008},2014,null,null,{"$f":"+B28","v":"Central Leader"},{"$f":"+C28","v":"Vertical Axe"},{"$f":"+D28","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",{"$f":"(+B21+B22)/B27*100","v":44.343676915768611},{"$f":"(+C21+C22)/C27*100","v":49.603556460661849},54.18905185327273,{"$f":"(+E21+E22)/E27*100","v":58.207492102367084},{"$f":"+L29","v":53.424657534246577},{"$f":"+X29","v":50.387431792748437},{"$f":"+C29","v":49.603556460661849},null,{"$f":"+A29","v":"Total Labor"},{"$f":"(+K21+K22)/K$27*100","v":44.967649173256653},{"$f":"(+L21+L22)/L$27*100","v":53.424657534246577},{"$f":"(+M21+M22)/M$27*100","v":66.546891843334535},null,"Total Labor",48.784497496267477,53.401437452844917,65.961561531999166,null,53.401437452844917,null,"Total Labor",45.957532643922633,50.387431792748437,56.461571708310522,null,0,50.387431792748437]
[{"$f":"+A22","v":"Non-Harvest Labor"},{"$f":"+B22/B$27*100","v":10.974866803092381},{"$f":"+C22/C$27*100","v":11.746170715282091},11.114230237315933,{"$f":"+E22/E$27*100","v":8.2082367334470785},{"$f":"+L30","v":14.401123990165084},{"$f":"+X30","v":12.540842819183714},{"$f":"+C30","v":11.746170715282091},null,{"$f":"+A30","v":"Non-Harvest Labor"},{"$f":"(+K22)/K$27*100","v":12.508986340762041},14.401123990165084,16.636722960833634,null,"Non-Harvest Labor",13.586415699920265,14.38533086784901,16.489895878847051,null,14.38533086784901,null,"Non-Harvest Labor",10.803190481057701,12.540842819183714,11.936057373849476,null,0,12.540842819183714]
[{"$f":"+A23","v":"Machinery"},{"$f":"+B23/B$27*100","v":9.3383326083747811},11.16546716341642,10.893416508805217,{"$f":"+E23/E$27*100","v":9.8834385457801819},{"$f":"+L31","v":11.731647348085703},{"$f":"+X31","v":9.8157124223833598},{"$f":"+C31","v":11.16546716341642},null,{"$f":"+A31","v":"Machinery"},7.6563623292595251,11.731647348085703,12.288896873877112,null,"Machinery",8.3245080396532742,11.753496017452022,12.183099444843929,null,11.753496017452022,null,"Machinery",32.482517580255589,9.8157124223833598,19.972594438452568,null,0,9.8157124223833598]
[{"$f":"+A24","v":"Pesticides"},{"$f":"+B24/B$27*100","v":30.033436921266254},{"$f":"+C24/C$27*100","v":21.982781215539184},17.606148018358393,{"$f":"+E24/E$27*100","v":15.803106797565594},{"$f":"+L32","v":16.649104320337198},{"$f":"+X32","v":21.124177190279138},{"$f":"+C32","v":21.982781215539184},null,{"$f":"+A32","v":"Pesticides"},22.71746944644141,16.649104320337198,11.354653251886454,null,"Pesticides",25.309768799198473,17.290864402519382,12.022286624861046,null,17.290864402519382,null,"Pesticides",30.062684763104773,21.124177190279138,15.045791179291196,null,0,21.124177190279138]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield","Costs/Bushel",null,null,null,null,null,"Yield","Costs/Bushel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,{"$f":"+P21/O35","v":1.3886055203619909},{"$f":"+Q21/O35","v":1.7090529481378349},{"$f":"+R21/O35","v":2.1363161851722934},null,null,null,800,{"$f":"+W21/V35","v":1.4234883026960787},{"$f":"+X21/V35","v":1.7519856033182508},{"$f":"+Y21/V35","v":2.1899820041478137}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,{"$f":"+P22/O36","v":0.53599999999999992},{"$f":"+Q22/O36","v":0.63013186813186817},{"$f":"+R22/O36","v":0.71207692307692316},null,null,null,800,{"$f":"+W22/V36","v":0.43744852941176471},{"$f":"+X22/V36","v":0.58053781512605052},{"$f":"+Y22/V36","v":0.58707352941176472}]
[null,{"$f":"+'CL Profit'!B14","v":650},{"$f":"+'VA Profit'!B13","v":800},{"$f":"+'TS Profit'!B13","v":1000},null,650,{"$f":"+C37","v":800},1000,null,1998,{"$f":"+B37","v":650},800,{"$f":"+D37","v":1000},null,650,0.32841158461538461,0.51484755342752486,0.52609816520146513,null,null,null,800,1.3152993619791666,0.45438670476590642,0.982349626953125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,0.99849999999999961,0.75740521978021957,0.51915384615384597,null,null,null,800,1.2173142057291666,0.97787555822172623,0.74002540820312501]
[{"$f":"+A29","v":"Total Labor"},{"$f":"+B25/B$37","v":2.7082153318250377},{"$f":"+C25/C$37","v":2.6702652671837965},2.5637771719457012,null,{"$f":"+K39","v":1.9246153846153846},{"$f":"+X35","v":1.7519856033182508},{"$f":"+H25/H$37","v":2.5637771719457012},null,{"$f":"+A39","v":"Total Labor"},{"$f":"+K25/K$37","v":1.9246153846153846},{"$f":"+L25/L$37","v":1.9012500000000001},{"$f":"+M25/M$37","v":1.8520000000000001},null,650,1.924605520361991,2.3391848162697029,2.8483931082492164,null,null,null,800,1.8609368321078434,2.3325234184443016,2.7770555335595781]
[{"$f":"+A30","v":"Non-Harvest Labor"},{"$f":"+B22/B$37","v":0.67027149321266966},{"$f":"+C22/C$37","v":0.6323214285714287},0.52583333333333337,null,{"$f":"+K40","v":0.53538461538461535},{"$f":"+X36","v":0.58053781512605052},{"$f":"+H22/H$37","v":0.52583333333333337},null,{"$f":"+A40","v":"Non-Harvest Labor"},{"$f":"+K22/K$37","v":0.53538461538461535},0.51249999999999996,0.46300000000000002,null,null,null,null,null,null,null,null,800]
["Machinery",{"$f":"+B23/B$37","v":0.57032292544710195},0.60106091751700674,0.51538625634920643,null,0.32769230769230767,{"$f":"+X37","v":0.45438670476590642},{"$f":"+H23/H$37","v":0.51538625634920643},null,{"$f":"+A41","v":"Machinery"},0.32769230769230767,0.41749999999999998,0.34200000000000003,null,650,3.9451170333552033,{"$f":"+Q27/O41","v":4.3803779970066801},{"$f":"+R27/O41","v":4.3182620940036545},null,null,null,800,4.0492531366431646,{"$f":"+X27/V41","v":4.6291770297766774},{"$f":"+Y27/V41","v":4.9184878308140085}]
["Pesticides",{"$f":"+B24/B$37","v":1.8342415423076923},1.1833800103124998,0.83297712049999983,null,0.97230769230769232,{"$f":"+X38","v":0.97787555822172623},{"$f":"+H24/H$37","v":0.83297712049999983},null,{"$f":"+A42","v":"Pesticides"},0.97230769230769232,0.59250000000000003,0.316]

{"sheet":"Spray Program","index":3,"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,11)","v":6},{"$f":"VLOOKUP($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,{"$f":"+TotSpCost","v":1163.6180962499998},null,null,null,null,null,{"$f":"+SprayMat4+FoliarMat","v":1163.6180962499998},null,{"$f":"+M69+M78","v":417.69600000000003},{"$f":"+N69+N78","v":407.74359625000005},329.92849999999999,{"$f":"+StandHerb","v":36.888906249999998},0,0]

{"sheet":"Summary","index":4,"n_rows":44,"n_cols":17,"rows_kept":44,"cut":false,"hidden":false,"merged":[[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,"Fruiting Wall"]
["Activity","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"]
[0,{"$f":"Year0LHours","v":1},{"$f":"Year0EqCost","v":224},{"$f":"Year0LCost","v":15},{"$f":"year0","v":794},{"$f":"Year0LHours","v":1},{"$f":"Year0EqCost","v":224},{"$f":"Year0LCost","v":15},{"$f":"year0","v":794},{"$f":"Year0LHours","v":1},{"$f":"Year0EqCost","v":224},{"$f":"Year0LCost","v":15},{"$f":"year0","v":794},{"$f":"Year0LHours","v":1},{"$f":"Year0EqCost","v":224},{"$f":"Year0LCost","v":15},{"$f":"year0","v":794}]
[1,{"$f":"+'Central Leader'!B53","v":21.500147058823533},{"$f":"+'Central Leader'!F53","v":166.26424781045753},{"$f":"+'Central Leader'!D53","v":240.4014705882353},{"$f":"+'Central Leader'!I53","v":2384.8489982111923},{"$f":"+'Vertical Axe'!B55","v":88.645714285714263},{"$f":"+'Vertical Axe'!F55","v":203.64918814058959},{"$f":"+'Vertical Axe'!D55","v":913.57142857142867},{"$f":"+'Vertical Axe'!I55","v":9556.8114017865119},{"$f":"+'Tall Spindle'!B55","v":209.90833333333339},{"$f":"+'Tall Spindle'!F55","v":213.49375150793654},{"$f":"+'Tall Spindle'!D55","v":2127.3749999999995},{"$f":"+'Tall Spindle'!I55","v":16601.121143805267},{"$f":"+'Fruiting Wall'!B55","v":160.27380952380958},{"$f":"+'Fruiting Wall'!F55","v":219.95943603174609},{"$f":"+'Fruiting Wall'!D55","v":1632.5238095238096},{"$f":"+'Fruiting Wall'!I55","v":15960.118580383232}]
[2,{"$f":"+'Central Leader'!B83","v":6.0919327731092441},{"$f":"+'Central Leader'!F83","v":61.281030452180879},{"$f":"+'Central Leader'!D83","v":66.719327731092434},{"$f":"+'Central Leader'!I83","v":460.53408480827329},{"$f":"+'Vertical Axe'!B85","v":5.362857142857143},{"$f":"+'Vertical Axe'!F85","v":168.16311224489795},{"$f":"+'Vertical Axe'!D85","v":62.94285714285715},{"$f":"+'Vertical Axe'!I85","v":1521.8303373591841},{"$f":"+'Tall Spindle'!B85","v":7.7},{"$f":"+'Tall Spindle'!F85","v":242.97740317460318},{"$f":"+'Tall Spindle'!D85","v":97.166666666666671},{"$f":"+'Tall Spindle'!I85","v":1849.1462169329366},{"$f":"+'Fruiting Wall'!B85","v":8.5857142857142854},{"$f":"+'Fruiting Wall'!F85","v":264.24539523809528},{"$f":"+'Fruiting Wall'!D85","v":109.28571428571428},{"$f":"+'Fruiting Wall'!I85","v":1707.9595674196426}]
[3,{"$f":"+'Central Leader'!B114","v":5.2076470588235297},{"$f":"+'Central Leader'!F114","v":96.715301540616281},{"$f":"+'Central Leader'!D114","v":63.276470588235291},{"$f":"+'Central Leader'!I114","v":949.25880062885142},{"$f":"+'Vertical Axe'!B115","v":7.8800000000000008},{"$f":"+'Vertical Axe'!F115","v":247.36999115646262},{"$f":"+'Vertical Axe'!D115","v":98.914285714285711},{"$f":"+'Vertical Axe'!I115","v":1636.9179013278913},{"$f":"+'Tall Spindle'!B116","v":8.5833333333333339},{"$f":"+'Tall Spindle'!F116","v":294.8910896825397},{"$f":"+'Tall Spindle'!D116","v":108.33333333333334},{"$f":"+'Tall Spindle'!I116","v":2146.6363195575395},{"$f":"+'Fruiting Wall'!B116","v":9.5428571428571427},{"$f":"+'Fruiting Wall'!F116","v":323.85049047619054},{"$f":"+'Fruiting Wall'!D116","v":121.14285714285714},{"$f":"+'Fruiting Wall'!I116","v":1886.1653502857139}]
[4,{"$f":"+'Central Leader'!B145","v":21.73014705882353},{"$f":"+'Central Leader'!F145","v":165.81366654061625},{"$f":"+'Central Leader'!D145","v":232.10147058823532},{"$f":"+'Central Leader'!I145","v":1254.1779948788512},{"$f":"+'Vertical Axe'!B146","v":34.785714285714292},{"$f":"+'Vertical Axe'!F146","v":344.74494829931973},{"$f":"+'Vertical Axe'!D146","v":374.07142857142867},{"$f":"+'Vertical Axe'!I146","v":1943.7798494064627},{"$f":"+'Tall Spindle'!B148","v":48.666666666666664},{"$f":"+'Tall Spindle'!F148","v":515.38625634920641},{"$f":"+'Tall Spindle'!D148","v":525.83333333333337},{"$f":"+'Tall Spindle'!I148","v":2205.9123351825397},{"$f":"+'Fruiting Wall'!B148","v":35.776190476190479},{"$f":"+'Fruiting Wall'!F148","v":483.41262380952384},{"$f":"+'Fruiting Wall'!D148","v":401.47619047619048},{"$f":"+'Fruiting Wall'!I148","v":1953.6305534107139}]
[5,{"$f":"+'Central Leader'!B176","v":24.417647058823533},{"$f":"+'Central Leader'!F176","v":248.54170154061626},{"$f":"+'Central Leader'!D176","v":268.6764705882353},{"$f":"+'Central Leader'!I176","v":1849.6759090038513},{"$f":"+'Vertical Axe'!B177","v":30.471428571428575},{"$f":"+'Vertical Axe'!F177","v":374.39670544217682},{"$f":"+'Vertical Axe'!D177","v":333.4285714285715},{"$f":"+'Vertical Axe'!I177","v":1922.7887494064628}]
[6,{"$f":"+'Central Leader'!B207","v":25.967647058823534},{"$f":"+'Central Leader'!F207","v":282.12250154061627},{"$f":"+'Central Leader'!D207","v":286.6764705882353},{"$f":"+'Central Leader'!I207","v":1952.0441933788513},{"$f":"+'Vertical Axe'!B209","v":47.214285714285722},{"$f":"+'Vertical Axe'!F209","v":480.84873401360539},{"$f":"+'Vertical Axe'!D209","v":505.85714285714295},{"$f":"+'Vertical Axe'!I209","v":2201.2669386921771}]
[7,{"$f":"+'Central Leader'!B238","v":39.067647058823532},{"$f":"+'Central Leader'!F238","v":349.28410154061623},{"$f":"+'Central Leader'!D238","v":422.6764705882353},{"$f":"+'Central Leader'!I238","v":2153.4387621288515}]
[8,{"$f":"+'Central Leader'!B270","v":40.617647058823529},{"$f":"+'Central Leader'!F270","v":370.70990154061627},{"$f":"+'Central Leader'!D270","v":435.6764705882353},{"$f":"+'Central Leader'!I270","v":2179.9631558788515}]
[{"$f":"+B3","v":"Central Leader"}]
[{"$f":"+'Central Leader'!A273","v":"Year 0,  Site Preparation Cost."},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I273","v":794}]
[{"$f":"+'Central Leader'!A274","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I274","v":2384.8489982111923}]
[{"$f":"+'Central Leader'!A275","v":"Year 2, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I275","v":460.53408480827329}]
[{"$f":"+'Central Leader'!A276","v":"Year 3, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I276","v":949.25880062885142}]
[{"$f":"+'Central Leader'!A277","v":"Year 4, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I277","v":1254.1779948788512}]
[{"$f":"+'Central Leader'!A278","v":"Year 5, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I278","v":1849.6759090038513}]
[{"$f":"+'Central Leader'!A279","v":"Year 6, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I279","v":1952.0441933788513}]
[{"$f":"+'Central Leader'!A280","v":"Year 7, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I280","v":2153.4387621288515}]
[{"$f":"+'Central Leader'!A281","v":"Year 8, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Central Leader'!I281","v":2179.9631558788515}]
[{"$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":794}]
[{"$f":"+'Vertical Axe'!A213","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I213","v":9556.8114017865119}]
[{"$f":"+'Vertical Axe'!A214","v":"Year 2, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I214","v":1521.8303373591841}]
[{"$f":"+'Vertical Axe'!A215","v":"Year 3, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I215","v":1636.9179013278913}]
[{"$f":"+'Vertical Axe'!A216","v":"Year 4, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I216","v":1943.7798494064627}]
[{"$f":"+'Vertical Axe'!A217","v":"Year 5, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I217","v":1922.7887494064628}]
[{"$f":"+'Vertical Axe'!A218","v":"Year 6, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Vertical Axe'!I218","v":2201.2669386921771}]
[{"$f":"+J3","v":"Tall Spindle"}]
[{"$f":"+'Tall Spindle'!A152","v":"Year 0,  Site Preparation Cost."},null,null,null,null,null,null,null,{"$f":"+'Tall Spindle'!I152","v":794}]
[{"$f":"+'Tall Spindle'!A153","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+'Tall Spindle'!I153","v":16601.121143805267}]
[{"$f":"+'Tall Spindle'!A154","v":"Year 2, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Tall Spindle'!I154","v":1849.1462169329366}]
[{"$f":"+'Tall Spindle'!A155","v":"Year 3, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Tall Spindle'!I155","v":2146.6363195575395}]
[{"$f":"+'Tall Spindle'!A156","v":"Year 4, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Tall Spindle'!I156","v":2205.9123351825397}]
["Fruiting Wall"]
[{"$f":"+'Fruiting Wall'!A152","v":"Year 0,  Site Preparation Cost."},null,null,null,null,null,null,null,{"$f":"+'Fruiting Wall'!I152","v":794}]
[{"$f":"+'Fruiting Wall'!A153","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+'Fruiting Wall'!I153","v":15960.118580383232}]
[{"$f":"+'Fruiting Wall'!A154","v":"Year 2, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Fruiting Wall'!I154","v":1707.9595674196426}]
[{"$f":"+'Fruiting Wall'!A155","v":"Year 3, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Fruiting Wall'!I155","v":1886.1653502857139}]
[{"$f":"+'Fruiting Wall'!A156","v":"Year 4, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+'Fruiting Wall'!I156","v":1953.6305534107139}]

{"sheet":"Chart","index":5,"n_rows":107,"n_cols":17,"rows_kept":107,"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]
[2014,12,null,null,null,null,null,null,null,null,null,null,null,null,2014,0.12,22000]
[2015,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,0,22000]
[2016,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,0,22000]
[]
[]
[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,100,{"$f":"+F95*D95*#REF!*H95*0.01","v":{"$error":"#REF!"}}]
[null,null,null,5,null,null,null,100,{"$f":"+F96*D96*#REF!*H96*0.01","v":{"$error":"#REF!"}}]
[null,null,null,5,null,null,null,100,{"$f":"+F97*D97*#REF!*H97*0.01","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,100,{"$f":"+F99*D99*#REF!*H99*0.01","v":{"$error":"#REF!"}}]
[]
[null,"Calcium Sprays","EG-615",null,null,null,null,100,{"$f":"+F101*D101*#REF!*H101*0.01","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,100,{"$f":"+F103*D103*#REF!*H103*0.01","v":{"$error":"#REF!"}}]
[]
["Post-Harvest","Boron",null,2,null,null,null,100,{"$f":"+F105*D105*#REF!*H105*0.01","v":{"$error":"#REF!"}}]
[null,null,null,5,null,null,null,100,{"$f":"+F106*D106*#REF!*H106*0.01","v":{"$error":"#REF!"}}]
[null,null,null,5,null,null,null,100,{"$f":"+F107*D107*#REF!*H107*0.01","v":{"$error":"#REF!"}}]

{"sheet":"Fruiting Wall","index":6,"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":7.5},2,{"$f":"IF(E12>0,VLOOKUP(E12,EquipCost,15)*C12,0)","v":11.855},null,null,{"$f":"SUM(F12:H12)+D12","v":19.355}]
["Plow",null,{"$f":"B12","v":0.5},null,8,{"$f":"IF(E13>0,VLOOKUP(E13,EquipCost,15)*C13,0)","v":2.2238888888888888},null,null,{"$f":"SUM(F13:H13)+D13","v":2.2238888888888888}]
["80hp tractor",0.3,{"$f":"B14","v":0.3},{"$f":"B14*LaborSkill","v":4.5},2,{"$f":"IF(E14>0,VLOOKUP(E14,EquipCost,15)*C14,0)","v":7.1130000000000004},null,null,{"$f":"SUM(F14:H14)+D14","v":11.613}]
["Disc",null,{"$f":"B14","v":0.3},null,9,{"$f":"IF(E15>0,VLOOKUP(E15,EquipCost,15)*C15,0)","v":1.6300000000000001},null,null,{"$f":"SUM(F15:H15)+D15","v":1.6300000000000001}]
["Pick stone & roots",3,{"$f":"B16","v":3},{"$f":"B16*LaborNoSkill","v":30},15,{"$f":"IF(E16>0,VLOOKUP(E16,EquipCost,15)*C16,0)","v":30.131249999999998},null,null,{"$f":"SUM(F16:H16)+D16","v":60.131249999999994}]
["Planting Trees"]
["Layout",0.5,{"$f":"B18","v":0.5},{"$f":"B18*LaborSkill","v":7.5},1,{"$f":"IF(E18>0,VLOOKUP(E18,EquipCost,15)*C18,0)","v":8.4923999999999999},null,null,{"$f":"SUM(F18:H18)+D18","v":15.9924}]
["Marking",0.5,0.5,{"$f":"B19*LaborSkill","v":7.5},1,{"$f":"IF(E19>0,VLOOKUP(E19,EquipCost,15)*C19,0)","v":8.4923999999999999},null,null,{"$f":"SUM(F19:H19)+D19","v":15.9924}]
["Purchase trees",null,null,null,null,null,{"$f":"FWTree*TreeCost","v":9256.5},null,{"$f":"SUM(F20:H20)+D20","v":9256.5}]
["Custom Plant @ .30 /tree",null,null,null,null,null,null,{"$f":"FWTree*CustomPlant","v":381.15},{"$f":"SUM(F21:H21)+D21","v":381.15}]
["System"]
["Trellis ",40,null,{"$f":"B23*LaborNoSkill","v":400},null,{"$f":"IF(E23>0,VLOOKUP(E23,EquipCost,15)*C23,0)","v":0},{"$f":"+FWTrellis","v":2907.5087085714281},null,{"$f":"SUM(F23:H23)+D23","v":3307.5087085714281}]
["Trickle irrigation",8,20,{"$f":"B24*LaborNoSkill","v":80},17,{"$f":"IF(E24>0,VLOOKUP(E24,EquipCost,15)*C24,0)","v":44},{"$f":"+FWIrr","v":1282.6112000000001},null,{"$f":"SUM(F24:H24)+D24","v":1406.6112000000001}]
["Training",{"$f":"+FWTrain1","v":100},2,{"$f":"B25*LaborNoSkill","v":1000},1,{"$f":"IF(E25>0,VLOOKUP(E25,EquipCost,15)*C25,0)","v":33.9696},{"$f":"+FWTrainMat1","v":80},null,{"$f":"SUM(F25:H25)+D25","v":1113.9695999999999}]
["Pruning",{"$f":"+FWPrune1","v":2.0166666666666666},{"$f":"+B26","v":2.0166666666666666},{"$f":"B26*LaborNoSkill","v":20.166666666666664},18,{"$f":"IF(E26>0,VLOOKUP(E26,EquipCost,15)*C26,0)","v":9.1677666666666671},null,null,{"$f":"SUM(F26:H26)+D26","v":29.33443333333333}]
["Nematode Control",null,null,null,null,null,null,null,{"$f":"SUM(F27:H27)+D27","v":0}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+FWHerbTime","v":1.6},{"$f":"+B29","v":1.6},{"$f":"B29*LaborSkill","v":24},3,{"$f":"IF(E29>0,VLOOKUP(E29,EquipCost,15)*C29,0)","v":19.448},null,null,{"$f":"SUM(F29:H29)+D29","v":43.448}]
["Weed sprayer",null,{"$f":"+C29","v":1.6},null,5,{"$f":"IF(E30>0,VLOOKUP(E30,EquipCost,15)*C30,0)","v":7.0906666666666673},{"$f":"+FWHerb1","v":4.1440000000000001},null,{"$f":"SUM(F30:H30)+D30","v":11.234666666666667}]
["Spray Program"]
["80 hp tractor",{"$f":"+FWSprayTime1","v":0.25714285714285712},{"$f":"+B32","v":0.25714285714285712},{"$f":"B32*LaborSkill","v":3.8571428571428568},2,{"$f":"IF(E32>0,VLOOKUP(E32,EquipCost,15)*C32,0)","v":6.0968571428571421},{"$f":"+FWSprayMat1","v":75.635176256250006},null,{"$f":"SUM(F32:H32)+D32","v":85.589176256250013}]
["Airblast spr.",null,{"$f":"+C32","v":0.25714285714285712},null,4,{"$f":"IF(E33>0,VLOOKUP(E33,EquipCost,15)*C33,0)","v":2.9249999999999998},null,null,{"$f":"SUM(F33:H33)+D33","v":2.9249999999999998}]
["Fertilize",null,null,null,null,null,null,null,{"$f":"SUM(F34:H34)+D34","v":0}]
["40 hp tractor",{"$f":"+FWFertTime1","v":0.2},{"$f":"+B35","v":0.2},{"$f":"B35*LaborNoSkill","v":2},3,{"$f":"IF(E35>0,VLOOKUP(E35,EquipCost,15)*C35,0)","v":2.431},{"$f":"+FWFert1","v":6.8062499999999995},null,{"$f":"SUM(F35:H35)+D35","v":11.23725}]
["Vicon Spreader",null,0.2,null,6,{"$f":"IF(E36>0,VLOOKUP(E36,EquipCost,15)*C36,0)","v":0.62704761904761908},null,null,{"$f":"SUM(F36:H36)+D36","v":0.62704761904761908}]
["Sod Establishment"]
["40 hp tractor",0.3,{"$f":"0.3*3","v":0.89999999999999991},{"$f":"B38*LaborSkill","v":4.5},3,{"$f":"IF(E38>0,VLOOKUP(E38,EquipCost,15)*C38,0)","v":10.939499999999999},null,null,{"$f":"SUM(F38:H38)+D38","v":15.439499999999999}]
["Spreader",null,{"$f":"+B38","v":0.3},null,6,{"$f":"IF(E39>0,VLOOKUP(E39,EquipCost,15)*C39,0)","v":0.94057142857142861},11,null,{"$f":"SUM(F39:H39)+D39","v":11.940571428571429}]
["Cultipack",0.3,{"$f":"B40","v":0.3},{"$f":"B40*LaborNoSkill","v":3},12,{"$f":"IF(E40>0,VLOOKUP(E40,EquipCost,15)*C40,0)","v":2.1159999999999997},null,null,{"$f":"SUM(F40:H40)+D40","v":5.1159999999999997}]
["Drag",0.3,{"$f":"B41","v":0.3},{"$f":"B41*LaborNoSkill","v":3},12,{"$f":"IF(E41>0,VLOOKUP(E41,EquipCost,15)*C41,0)","v":2.1159999999999997},null,null,{"$f":"SUM(F41:H41)+D41","v":5.1159999999999997}]
["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",{"$f":"+FWBaitTime1","v":0.2},{"$f":"+B46","v":0.2},{"$f":"+B46*LaborNoSkill","v":2},3,{"$f":"IF(E46>0,VLOOKUP(E46,EquipCost,15)*C46,0)","v":2.431},null,null,{"$f":"SUM(F46:H46)+D46","v":4.431}]
["Vicon Spreader",null,{"$f":"+B46","v":0.2},null,6,{"$f":"IF(E47>0,VLOOKUP(E47,EquipCost,15)*C47,0)","v":0.62704761904761908},{"$f":"+FWBait1","v":5.5},null,{"$f":"SUM(F47:H47)+D47","v":6.1270476190476195}]
["Mouse guards ",null,null,null,null,null,null,null,{"$f":"SUM(F48:G48)+D48","v":0}]
["Wildlife Control",0.3,{"$f":"B49","v":0.3},{"$f":"B49*LaborNoSkill","v":3},1,{"$f":"IF(E49>0,VLOOKUP(E49,EquipCost,15)*C49,0)","v":5.09544},{"$f":"+FWWild*FWTree","v":21.78},null,{"$f":"SUM(F49:H49)+D49","v":29.875440000000001}]
["Scouting",null,null,null,null,null,null,null,{"$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":35},{"$f":"SUM(F52:H52)+D52","v":35}]
["Management",2,null,{"$f":"B53*LaborSkill","v":30},null,{"$f":"IF(E53>0,VLOOKUP(E53,EquipCost,15)*C53,0)","v":0},null,{"$f":"+other","v":40},{"$f":"SUM(F53:H53)+D53","v":70}]
[]
["Total",{"$f":"SUM(B10:B54)","v":160.27380952380958},{"$f":"SUM(C10:C54)","v":36.230952380952388},{"$f":"SUM(D10:D54)","v":1632.5238095238096},null,{"$f":"SUM(F10:F54)","v":219.95943603174609},{"$f":"SUM(G10:G54)","v":13651.485334827677},{"$f":"SUM(H10:H54)","v":456.15},{"$f":"SUM(I10:I54)","v":15960.118580383232}]
["Year 2, Early Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+FWTrain2","v":20},2,{"$f":"B59*LaborNoSkill","v":200},1,{"$f":"IF(E59>0,VLOOKUP(E59,EquipCost,15)*C59,0)","v":33.9696},{"$f":"+FWTrainMAt2","v":10},null,{"$f":"SUM(F59:H59)+D59","v":243.96960000000001}]
["Pruning",{"$f":"+FWPrune2","v":2.0166666666666666},{"$f":"+B60","v":2.0166666666666666},{"$f":"B60*LaborNoSkill","v":20.166666666666664},18,{"$f":"IF(E60>0,VLOOKUP(E60,EquipCost,15)*C60,0)","v":9.1677666666666671},null,null,{"$f":"SUM(F60:H60)+D60","v":29.33443333333333}]
["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",{"$f":"0.0333333333333333*FWTree*0.05","v":1.8149999999999982},{"$f":"B62","v":1.8149999999999982},{"$f":"B62*LaborNoSkill","v":18.149999999999981},1,{"$f":"IF(E62>0,VLOOKUP(E62,EquipCost,15)*C62,0)","v":30.827411999999971},{"$f":"+FWTree*TreeCost*0.01","v":92.564999999999998},null,{"$f":"SUM(F62:H62)+D62","v":141.54241199999996}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+FWHerbTime","v":1.6},{"$f":"+B64","v":1.6},{"$f":"B64*LaborSkill","v":24},3,{"$f":"IF(E64>0,VLOOKUP(E64,EquipCost,15)*C64,0)","v":19.448},null,null,{"$f":"SUM(F64:H64)+D64","v":43.448}]
["Weed sprayer",null,{"$f":"+C64","v":1.6},null,5,{"$f":"IF(E65>0,VLOOKUP(E65,EquipCost,15)*C65,0)","v":7.0906666666666673},{"$f":"+FWHerb2","v":4.1440000000000001},null,{"$f":"SUM(F65:H65)+D65","v":11.234666666666667}]
["Spray Program"]
["80 hp tractor",{"$f":"+FWSprayTime2","v":3.0857142857142859},{"$f":"+B67","v":3.0857142857142859},{"$f":"B67*LaborSkill","v":46.285714285714285},2,{"$f":"IF(E67>0,VLOOKUP(E67,EquipCost,15)*C67,0)","v":73.162285714285716},{"$f":"+FWSprayMat2","v":756.35176256249986},null,{"$f":"SUM(F67:H67)+D67","v":875.79976256249995}]
["Airblast spr.",null,{"$f":"+C67","v":3.0857142857142859},null,4,{"$f":"IF(E68>0,VLOOKUP(E68,EquipCost,15)*C68,0)","v":35.1},null,null,{"$f":"SUM(F68:H68)+D68","v":35.1}]
["Fertilizer"]
["40 hp tractor",{"$f":"+FWFertTime2","v":0.2},0.3,{"$f":"+B70*LaborNoSkill","v":2},3,{"$f":"IF(E70>0,VLOOKUP(E70,EquipCost,15)*C70,0)","v":3.6464999999999996},{"$f":"+FWFert2","v":6.8062499999999995},null,{"$f":"SUM(F70:H70)+D70","v":12.452749999999998}]
["Vicon Spreader",null,{"$f":"+C70","v":0.3},null,6,{"$f":"IF(E71>0,VLOOKUP(E71,EquipCost,15)*C71,0)","v":0.94057142857142861},null,null,{"$f":"SUM(F71:H71)+D71","v":0.94057142857142861}]
["Mowing"]
["40 hp tractor",{"$f":"+FWMowTime2","v":1},{"$f":"B73","v":1},{"$f":"+B73*LaborNoSkill","v":10},3,{"$f":"IF(E73>0,VLOOKUP(E73,EquipCost,15)*C73,0)","v":12.154999999999999},null,null,{"$f":"SUM(F73:H73)+D73","v":22.155000000000001}]
["Mower",null,{"$f":"B73","v":1},null,7,{"$f":"IF(E74>0,VLOOKUP(E74,EquipCost,15)*C74,0)","v":4.6595238095238098},null,null,{"$f":"SUM(F74:H74)+D74","v":4.6595238095238098}]
["Mouse control"]
["40 hp tractor",{"$f":"+FWBaitTime3","v":0.2},{"$f":"+B76","v":0.2},{"$f":"B76*LaborNoSkill","v":2},3,{"$f":"IF(E76>0,VLOOKUP(E76,EquipCost,15)*C76,0)","v":2.431},null,null,{"$f":"SUM(F76:H76)+D76","v":4.431}]
["Vicon Spreader",null,{"$f":"+C76","v":0.2},null,6,{"$f":"IF(E77>0,VLOOKUP(E77,EquipCost,15)*C77,0)","v":0.62704761904761908},{"$f":"+FWBait3","v":5.5},null,6.1270476190476195]
["Wildlife Control",2,1,{"$f":"B78*LaborNoSkill","v":20},1,{"$f":"IF(E78>0,VLOOKUP(E78,EquipCost,15)*C78,0)","v":16.9848},{"$f":"+FWWild*FWTree","v":21.78},null,58.764800000000001]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,35,35]
["Trickle Irrigation",0.5,40,{"$f":"B81*LaborNoSkill","v":5},17,{"$f":"IF(E81>0,VLOOKUP(E81,EquipCost,15)*C81,0)","v":88},null,null,93]
["Real Estate Tax",null,null,{"$f":"B82*LaborNoSkill","v":0},null,{"$f":"IF(E82>0,VLOOKUP(E82,EquipCost,15)*C82,0)","v":0},null,{"$f":"+RETax","v":35},35]
["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":8.5857142857142854},{"$f":"SUM(C64:C84)","v":53.371428571428574},{"$f":"SUM(D64:D84)","v":109.28571428571428},null,{"$f":"SUM(F64:F84)","v":264.24539523809528},{"$f":"SUM(G64:G84)","v":794.58201256249981},{"$f":"SUM(H64:H84)","v":125},{"$f":"SUM(I58:I84)","v":1707.9595674196426}]
["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":50},1,{"$f":"IF(E89>0,VLOOKUP(E89,EquipCost,15)*C89,0)","v":33.9696},{"$f":"+FWTrainMat3","v":10},null,{"$f":"SUM(F89:H89)+D89","v":93.9696}]
["Pruning",{"$f":"+FWPrune4","v":16.133333333333333},{"$f":"+B90","v":16.133333333333333},{"$f":"B90*LaborNoSkill","v":161.33333333333331},18,{"$f":"IF(E90>0,VLOOKUP(E90,EquipCost,15)*C90,0)","v":73.342133333333337},null,null,{"$f":"SUM(F90:H90)+D90","v":234.67546666666664}]
["Brush Removal",1,{"$f":"+B91","v":1},{"$f":"B91*LaborSkill","v":15},3,{"$f":"IF(E91>0,VLOOKUP(E91,EquipCost,15)*C91,0)","v":12.154999999999999},null,null,{"$f":"SUM(F91:H91)+D91","v":27.155000000000001}]
["Tree replacement",0.5,{"$f":"B92","v":0.5},{"$f":"B92*LaborNoSkill","v":5},1,{"$f":"IF(E92>0,VLOOKUP(E92,EquipCost,15)*C92,0)","v":8.4923999999999999},{"$f":"+FWTree*TreeCost*0.01","v":92.564999999999998},null,{"$f":"SUM(F92:H92)+D92","v":106.0574}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+FWHerbTime","v":1.6},{"$f":"+B94","v":1.6},{"$f":"B94*LaborSkill","v":24},3,{"$f":"IF(E94>0,VLOOKUP(E94,EquipCost,15)*C94,0)","v":19.448},null,null,{"$f":"SUM(F94:H94)+D94","v":43.448}]
["Weed sprayer",null,{"$f":"+C94","v":1.6},null,5,{"$f":"IF(E95>0,VLOOKUP(E95,EquipCost,15)*C95,0)","v":7.0906666666666673},{"$f":"+FWHerb3","v":16.600007812499999},null,{"$f":"SUM(F95:H95)+D95","v":23.690674479166667}]
["Spray Program"]
["80 hp tractor",{"$f":"+FWSprayTime3","v":5.1428571428571423},{"$f":"+B97","v":5.1428571428571423},{"$f":"B97*LaborSkill","v":77.142857142857139},2,{"$f":"IF(E97>0,VLOOKUP(E97,EquipCost,15)*C97,0)","v":121.93714285714285},{"$f":"+FWSprayMat3","v":756.35176256249986},null,{"$f":"SUM(F97:H97)+D97","v":955.43176256249978}]
["Airblast spr.",null,{"$f":"+C97","v":5.1428571428571423},null,4,{"$f":"IF(E98>0,VLOOKUP(E98,EquipCost,15)*C98,0)","v":58.499999999999993},null,null,{"$f":"SUM(F98:H98)+D98","v":58.499999999999993}]
["Fertilizer"]
["40 hp tractor",{"$f":"+FWFertTime3","v":0.2},{"$f":"+B100","v":0.2},{"$f":"B100*LaborNoSkill","v":2},3,{"$f":"IF(E100>0,VLOOKUP(E100,EquipCost,15)*C100,0)","v":2.431},{"$f":"+FWFert3","v":10.634765625000002},null,{"$f":"SUM(F100:H100)+D100","v":15.065765625000001}]
["Vicon Spreader",null,{"$f":"+C100","v":0.2},null,6,{"$f":"IF(E101>0,VLOOKUP(E101,EquipCost,15)*C101,0)","v":0.62704761904761908},null,null,{"$f":"SUM(F101:H101)+D101","v":0.62704761904761908}]
["Lime",null,null,null,null,null,0,null,{"$f":"SUM(F102:H102)+D102","v":0}]
["Mowing"]
["40 hp tractor",{"$f":"+FWMowTime3","v":1.5},{"$f":"+B104","v":1.5},{"$f":"B104*LaborNoSkill","v":15},3,{"$f":"IF(E104>0,VLOOKUP(E104,EquipCost,15)*C104,0)","v":18.232499999999998},null,null,{"$f":"SUM(F104:H104)+D104","v":33.232500000000002}]
["Mower",null,{"$f":"+C104","v":1.5},null,7,{"$f":"IF(E105>0,VLOOKUP(E105,EquipCost,15)*C105,0)","v":6.9892857142857148},null,null,{"$f":"SUM(F105:H105)+D105","v":6.9892857142857148}]
["Mouse control"]
["40 hp tractor",{"$f":"+FWBaitTime3","v":0.2},{"$f":"+B107","v":0.2},{"$f":"B107*LaborNoSkill","v":2},3,{"$f":"IF(E107>0,VLOOKUP(E107,EquipCost,15)*C107,0)","v":2.431},null,null,{"$f":"SUM(F107:H107)+D107","v":4.431}]
["Vicon Spreader",null,{"$f":"+C107","v":0.2},null,6,{"$f":"IF(E108>0,VLOOKUP(E108,EquipCost,15)*C108,0)","v":0.62704761904761908},{"$f":"+FWBait3","v":5.5},null,6.1270476190476195]
["Wildlife Control",2,1,{"$f":"B109*LaborNoSkill","v":20},1,{"$f":"IF(E109>0,VLOOKUP(E109,EquipCost,15)*C109,0)","v":16.9848},{"$f":"+FWWild*FWTree","v":21.78},null,58.764800000000001]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,35,35]
["Trickle Irrigation",0.5,40,{"$f":"B112*LaborNoSkill","v":5},17,{"$f":"IF(E112>0,VLOOKUP(E112,EquipCost,15)*C112,0)","v":88},null,null,93]
["Real Estate Tax",null,null,{"$f":"B113*LaborNoSkill","v":0},null,{"$f":"IF(E113>0,VLOOKUP(E113,EquipCost,15)*C113,0)","v":0},null,{"$f":"+RETax","v":35},35]
["Management",null,null,{"$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",{"$f":"SUM(B95:B115)","v":9.5428571428571427},{"$f":"SUM(C95:C115)","v":56.685714285714283},{"$f":"SUM(D95:D115)","v":121.14285714285714},null,{"$f":"SUM(F95:F115)","v":323.85049047619054},{"$f":"SUM(G95:G115)","v":810.86653599999988},{"$f":"SUM(H95:H115)","v":125},{"$f":"SUM(I88:I115)","v":1886.1653502857139}]
["Year 4, Full Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+FWTrain4","v":5},2,{"$f":"B120*LaborNoSkill","v":50},1,{"$f":"IF(E120>0,VLOOKUP(E120,EquipCost,15)*C120,0)","v":33.9696},{"$f":"+FWTrainMat4","v":4},null,{"$f":"SUM(F120:H120)+D120","v":87.9696}]
["Pruning",{"$f":"+FWPrune4","v":16.133333333333333},{"$f":"+B121","v":16.133333333333333},{"$f":"B121*LaborNoSkill","v":161.33333333333331},18,{"$f":"IF(E121>0,VLOOKUP(E121,EquipCost,15)*C121,0)","v":73.342133333333337},null,null,{"$f":"SUM(F121:H121)+D121","v":234.67546666666664}]
["Brush Removal",2,{"$f":"+B122","v":2},{"$f":"B122*LaborSkill","v":30},3,{"$f":"IF(E122>0,VLOOKUP(E122,EquipCost,15)*C122,0)","v":24.31},null,null,{"$f":"SUM(F122:H122)+D122","v":54.31}]
["Tree replacement",0.5,{"$f":"B123","v":0.5},{"$f":"B123*LaborNoSkill","v":5},1,{"$f":"IF(E123>0,VLOOKUP(E123,EquipCost,15)*C123,0)","v":8.4923999999999999},{"$f":"+FWTree*TreeCost*0.01","v":92.564999999999998},null,{"$f":"SUM(F123:H123)+D123","v":106.0574}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+FWHerbTime","v":1.6},{"$f":"+B125","v":1.6},{"$f":"B125*LaborSkill","v":24},3,{"$f":"IF(E125>0,VLOOKUP(E125,EquipCost,15)*C125,0)","v":19.448},null,null,{"$f":"SUM(F125:H125)+D125","v":43.448}]
["Weed sprayer",null,{"$f":"+C125","v":1.6},null,5,{"$f":"IF(E126>0,VLOOKUP(E126,EquipCost,15)*C126,0)","v":7.0906666666666673},{"$f":"+FWHerb4","v":16.600007812499999},null,{"$f":"SUM(F126:H126)+D126","v":23.690674479166667}]
["Spray Program"]
["80 hp tractor",{"$f":"+FWSprayTime3","v":5.1428571428571423},{"$f":"+B128","v":5.1428571428571423},{"$f":"B128*LaborSkill","v":77.142857142857139},2,{"$f":"IF(E128>0,VLOOKUP(E128,EquipCost,15)*C128,0)","v":121.93714285714285},{"$f":"+FWSprayMat4","v":756.35176256249986},null,{"$f":"SUM(F128:H128)+D128","v":955.43176256249978}]
["Airblast spr.",null,{"$f":"+C128","v":5.1428571428571423},null,4,{"$f":"IF(E129>0,VLOOKUP(E129,EquipCost,15)*C129,0)","v":58.499999999999993},null,null,{"$f":"SUM(F129:H129)+D129","v":58.499999999999993}]
["Hand Pheromone",1,null,{"$f":"B130*LaborNoSkill","v":10},null,null,null,null,{"$f":"SUM(F130:H130)+D130","v":10}]
["Mowing"]
["40 hp tractor",{"$f":"+FWMowTime4","v":1.5},{"$f":"+B132","v":1.5},{"$f":"B132*LaborNoSkill","v":15},3,{"$f":"IF(E132>0,VLOOKUP(E132,EquipCost,15)*C132,0)","v":18.232499999999998},null,null,{"$f":"SUM(F132:H132)+D132","v":33.232500000000002}]
["Mower",null,{"$f":"+C132","v":1.5},null,7,{"$f":"IF(E133>0,VLOOKUP(E133,EquipCost,15)*C133,0)","v":6.9892857142857148},null,null,{"$f":"SUM(F133:H133)+D133","v":6.9892857142857148}]
["Mouse control"]
["40 hp tractor",{"$f":"+FWBaitTIme4","v":0.2},{"$f":"+B135","v":0.2},{"$f":"B135*LaborNoSkill","v":2},3,{"$f":"IF(E135>0,VLOOKUP(E135,EquipCost,15)*C135,0)","v":2.431},null,null,{"$f":"SUM(F135:H135)+D135","v":4.431}]
["Vicon Spreader",null,{"$f":"+C135","v":0.2},null,6,{"$f":"IF(E136>0,VLOOKUP(E136,EquipCost,15)*C136,0)","v":0.62704761904761908},{"$f":"+FWBait4","v":5.5},null,{"$f":"SUM(F136:H136)+D136","v":6.1270476190476195}]
["Wildlife Control",2,1,{"$f":"B137*LaborNoSkill","v":20},1,{"$f":"IF(E137>0,VLOOKUP(E137,EquipCost,15)*C137,0)","v":16.9848},{"$f":"+FWWild*FWTree","v":21.78},null,{"$f":"SUM(F137:H137)+D137","v":58.764800000000001}]
["Fertilizer"]
["40 hp tractor",{"$f":"+FWFertTime4","v":0.2},{"$f":"+B139","v":0.2},{"$f":"B139*LaborNoSkill","v":2},3,{"$f":"IF(E139>0,VLOOKUP(E139,EquipCost,15)*C139,0)","v":2.431},{"$f":"+FWFert4","v":11.944968750000001},null,{"$f":"SUM(F139:H139)+D139","v":16.375968750000002}]
["Vicon Spreader",null,{"$f":"+C139","v":0.2},null,6,{"$f":"IF(E140>0,VLOOKUP(E140,EquipCost,15)*C140,0)","v":0.62704761904761908},null,null,{"$f":"SUM(F140:H140)+D140","v":0.62704761904761908}]
["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,{"$f":"SUM(F142:H142)+D142","v":15}]
["Bees",null,null,null,null,null,null,35,{"$f":"SUM(F143:H143)+D143","v":35}]
["Trickle Irrigation",0.5,40,{"$f":"B144*LaborNoSkill","v":5},17,{"$f":"IF(E144>0,VLOOKUP(E144,EquipCost,15)*C144,0)","v":88},null,null,93]
["Real Estate Tax",null,null,{"$f":"B145*LaborNoSkill","v":0},null,{"$f":"IF(E145>0,VLOOKUP(E145,EquipCost,15)*C145,0)","v":0},null,{"$f":"+RETax","v":35},35]
["Management",null,null,{"$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",{"$f":"SUM(B119:B147)","v":35.776190476190479},{"$f":"SUM(C119:C147)","v":78.919047619047632},{"$f":"SUM(D119:D147)","v":401.47619047619048},null,{"$f":"SUM(F119:F147)","v":483.41262380952384},{"$f":"SUM(G119:G147)","v":943.74173912499987},{"$f":"SUM(H119:H147)","v":125},{"$f":"SUM(I119:I147)","v":1953.6305534107139}]
[]
["Tall Spindle"]
[null,null,null,null,null,null,null,null,"Total Cost"]
["Year 0,  Site Preparation Cost.",null,null,null,null,null,null,null,{"$f":"+year0","v":794}]
[{"$f":"+A8","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+FWYear1","v":15960.118580383232}]
[{"$f":"+A56","v":"Year 2, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+FWYear2","v":1707.9595674196426}]
[{"$f":"+A86","v":"Year 3, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+FWYear3","v":1886.1653502857139}]
[{"$f":"+A117","v":"Year 4, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+FWYear4","v":1953.6305534107139}]

{"sheet":"Tall Spindle","index":7,"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]]}
["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":7.5},2,{"$f":"IF(E12>0,VLOOKUP(E12,EquipCost,15)*C12,0)","v":11.855},null,null,{"$f":"SUM(F12:H12)+D12","v":19.355}]
["Plow",null,{"$f":"B12","v":0.5},null,8,{"$f":"IF(E13>0,VLOOKUP(E13,EquipCost,15)*C13,0)","v":2.2238888888888888},null,null,{"$f":"SUM(F13:H13)+D13","v":2.2238888888888888}]
["80hp tractor",0.3,{"$f":"B14","v":0.3},{"$f":"B14*LaborSkill","v":4.5},2,{"$f":"IF(E14>0,VLOOKUP(E14,EquipCost,15)*C14,0)","v":7.1130000000000004},null,null,{"$f":"SUM(F14:H14)+D14","v":11.613}]
["Disc",null,{"$f":"B14","v":0.3},null,9,{"$f":"IF(E15>0,VLOOKUP(E15,EquipCost,15)*C15,0)","v":1.6300000000000001},null,null,{"$f":"SUM(F15:H15)+D15","v":1.6300000000000001}]
["Pick stone & roots",3,{"$f":"B16","v":3},{"$f":"B16*LaborNoSkill","v":30},15,{"$f":"IF(E16>0,VLOOKUP(E16,EquipCost,15)*C16,0)","v":30.131249999999998},null,null,{"$f":"SUM(F16:H16)+D16","v":60.131249999999994}]
["Planting Trees"]
["Layout",0.5,{"$f":"B18","v":0.5},{"$f":"B18*LaborSkill","v":7.5},1,{"$f":"IF(E18>0,VLOOKUP(E18,EquipCost,15)*C18,0)","v":8.4923999999999999},null,null,{"$f":"SUM(F18:H18)+D18","v":15.9924}]
["Marking",0.5,0.5,{"$f":"B19*LaborSkill","v":7.5},1,{"$f":"IF(E19>0,VLOOKUP(E19,EquipCost,15)*C19,0)","v":8.4923999999999999},null,null,{"$f":"SUM(F19:H19)+D19","v":15.9924}]
["Purchase trees",null,null,null,null,null,{"$f":"SSTree*TreeCost","v":10285},null,{"$f":"SUM(F20:H20)+D20","v":10285}]
["Custom Plant @ .30 /tree",null,null,null,null,null,null,{"$f":"SSTree*CustomPlant","v":423.5},{"$f":"SUM(F21:H21)+D21","v":423.5}]
["System"]
["Trellis ",40,null,{"$f":"B23*LaborNoSkill","v":400},null,{"$f":"IF(E23>0,VLOOKUP(E23,EquipCost,15)*C23,0)","v":0},{"$f":"+SSTrellis","v":2104.1523714285718},null,{"$f":"SUM(F23:H23)+D23","v":2504.1523714285718}]
["Trickle irrigation",8,20,{"$f":"B24*LaborNoSkill","v":80},17,{"$f":"IF(E24>0,VLOOKUP(E24,EquipCost,15)*C24,0)","v":44},{"$f":"+SSIrr","v":1180.9712},null,{"$f":"SUM(F24:H24)+D24","v":1304.9712}]
["Training",{"$f":"+SSTrain1","v":150},2,{"$f":"B25*LaborNoSkill","v":1500},1,{"$f":"IF(E25>0,VLOOKUP(E25,EquipCost,15)*C25,0)","v":33.9696},{"$f":"+SSTrainMat1","v":80},null,{"$f":"SUM(F25:H25)+D25","v":1613.9695999999999}]
["Pruning",{"$f":"+SSPrune1","v":2.0166666666666666},{"$f":"+B26","v":2.0166666666666666},{"$f":"B26*LaborNoSkill","v":20.166666666666664},18,{"$f":"IF(E26>0,VLOOKUP(E26,EquipCost,15)*C26,0)","v":9.1677666666666671},null,null,{"$f":"SUM(F26:H26)+D26","v":29.33443333333333}]
["Nematode Control",null,null,null,null,null,null,null,{"$f":"SUM(F27:H27)+D27","v":0}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+SSHerbTIme","v":1.3333333333333335},{"$f":"+B29","v":1.3333333333333335},{"$f":"B29*LaborSkill","v":20.000000000000004},3,{"$f":"IF(E29>0,VLOOKUP(E29,EquipCost,15)*C29,0)","v":16.206666666666667},null,null,{"$f":"SUM(F29:H29)+D29","v":36.206666666666671}]
["Weed sprayer",null,{"$f":"+C29","v":1.3333333333333335},null,5,{"$f":"IF(E30>0,VLOOKUP(E30,EquipCost,15)*C30,0)","v":5.9088888888888897},{"$f":"+SSHerb1","v":10.539687499999999},null,{"$f":"SUM(F30:H30)+D30","v":16.448576388888888}]
["Spray Program"]
["80 hp tractor",{"$f":"+TSSprayTime1","v":0.22500000000000001},{"$f":"+B32","v":0.22500000000000001},{"$f":"B32*LaborSkill","v":3.375},2,{"$f":"IF(E32>0,VLOOKUP(E32,EquipCost,15)*C32,0)","v":5.3347500000000005},{"$f":"+SSSprayMat1","v":40.726633368750001},null,{"$f":"SUM(F32:H32)+D32","v":49.43638336875}]
["Airblast spr.",null,{"$f":"+C32","v":0.22500000000000001},null,4,{"$f":"IF(E33>0,VLOOKUP(E33,EquipCost,15)*C33,0)","v":2.5593750000000002},null,null,{"$f":"SUM(F33:H33)+D33","v":2.5593750000000002}]
["Fertilize",null,null,null,null,null,null,null,{"$f":"SUM(F34:H34)+D34","v":0}]
["40 hp tractor",{"$f":"+SSFertTime1","v":0.16666666666666669},{"$f":"+B35","v":0.16666666666666669},{"$f":"B35*LaborNoSkill","v":1.666666666666667},3,{"$f":"IF(E35>0,VLOOKUP(E35,EquipCost,15)*C35,0)","v":2.0258333333333334},{"$f":"+SSFert1","v":7.5625},null,{"$f":"SUM(F35:H35)+D35","v":11.254999999999999}]
["Vicon Spreader",null,0.2,null,6,{"$f":"IF(E36>0,VLOOKUP(E36,EquipCost,15)*C36,0)","v":0.62704761904761908},null,null,{"$f":"SUM(F36:H36)+D36","v":0.62704761904761908}]
["Sod Establishment"]
["40 hp tractor",0.3,{"$f":"0.3*3","v":0.89999999999999991},{"$f":"B38*LaborSkill","v":4.5},3,{"$f":"IF(E38>0,VLOOKUP(E38,EquipCost,15)*C38,0)","v":10.939499999999999},null,null,{"$f":"SUM(F38:H38)+D38","v":15.439499999999999}]
["Spreader",null,{"$f":"+B38","v":0.3},null,6,{"$f":"IF(E39>0,VLOOKUP(E39,EquipCost,15)*C39,0)","v":0.94057142857142861},11,null,{"$f":"SUM(F39:H39)+D39","v":11.940571428571429}]
["Cultipack",0.3,{"$f":"B40","v":0.3},{"$f":"B40*LaborNoSkill","v":3},12,{"$f":"IF(E40>0,VLOOKUP(E40,EquipCost,15)*C40,0)","v":2.1159999999999997},null,null,{"$f":"SUM(F40:H40)+D40","v":5.1159999999999997}]
["Drag",0.3,{"$f":"B41","v":0.3},{"$f":"B41*LaborNoSkill","v":3},12,{"$f":"IF(E41>0,VLOOKUP(E41,EquipCost,15)*C41,0)","v":2.1159999999999997},null,null,{"$f":"SUM(F41:H41)+D41","v":5.1159999999999997}]
["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",{"$f":"+SSBaitTIme1","v":0.16666666666666669},{"$f":"+B46","v":0.16666666666666669},{"$f":"+B46*LaborNoSkill","v":1.666666666666667},3,{"$f":"IF(E46>0,VLOOKUP(E46,EquipCost,15)*C46,0)","v":2.0258333333333334},null,null,{"$f":"SUM(F46:H46)+D46","v":3.6925000000000003}]
["Vicon Spreader",null,{"$f":"+B46","v":0.16666666666666669},null,6,{"$f":"IF(E47>0,VLOOKUP(E47,EquipCost,15)*C47,0)","v":0.52253968253968264},{"$f":"+SSBait1","v":5.5},null,{"$f":"SUM(F47:H47)+D47","v":6.0225396825396826}]
["Mouse guards ",null,null,null,null,null,null,null,{"$f":"SUM(F48:G48)+D48","v":0}]
["Wildlife Control",0.3,{"$f":"B49","v":0.3},{"$f":"B49*LaborNoSkill","v":3},1,{"$f":"IF(E49>0,VLOOKUP(E49,EquipCost,15)*C49,0)","v":5.09544},{"$f":"+SSWild*SSTree","v":36.299999999999997},null,{"$f":"SUM(F49:H49)+D49","v":44.395439999999994}]
["Scouting",null,null,null,null,null,null,null,{"$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":35},{"$f":"SUM(F52:H52)+D52","v":35}]
["Management",2,null,{"$f":"B53*LaborSkill","v":30},null,{"$f":"IF(E53>0,VLOOKUP(E53,EquipCost,15)*C53,0)","v":0},null,{"$f":"+other","v":40},{"$f":"SUM(F53:H53)+D53","v":70}]
[]
["Total",{"$f":"SUM(B10:B54)","v":209.90833333333339},{"$f":"SUM(C10:C54)","v":35.533333333333317},{"$f":"SUM(D10:D54)","v":2127.3749999999995},null,{"$f":"SUM(F10:F54)","v":213.49375150793654},{"$f":"SUM(G10:G54)","v":13761.752392297321},{"$f":"SUM(H10:H54)","v":498.5},{"$f":"SUM(I10:I54)","v":16601.121143805267}]
["Year 2, Early Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+SSTrain2","v":20},2,{"$f":"B59*LaborNoSkill","v":200},1,{"$f":"IF(E59>0,VLOOKUP(E59,EquipCost,15)*C59,0)","v":33.9696},{"$f":"+SSTrainMat2","v":10},null,{"$f":"SUM(F59:H59)+D59","v":243.96960000000001}]
["Pruning",{"$f":"+SSPrune2","v":2.0166666666666666},{"$f":"+B60","v":2.0166666666666666},{"$f":"B60*LaborNoSkill","v":20.166666666666664},18,{"$f":"IF(E60>0,VLOOKUP(E60,EquipCost,15)*C60,0)","v":9.1677666666666671},null,null,{"$f":"SUM(F60:H60)+D60","v":29.33443333333333}]
["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",{"$f":"0.0333333333333333*SSTree*0.05","v":2.0166666666666648},{"$f":"B62","v":2.0166666666666648},{"$f":"B62*LaborNoSkill","v":20.16666666666665},1,{"$f":"IF(E62>0,VLOOKUP(E62,EquipCost,15)*C62,0)","v":34.25267999999997},{"$f":"+SSTree*TreeCost*0.05","v":514.25},null,{"$f":"SUM(F62:H62)+D62","v":568.66934666666657}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+SSHerbTIme","v":1.3333333333333335},{"$f":"+B64","v":1.3333333333333335},{"$f":"B64*LaborSkill","v":20.000000000000004},3,{"$f":"IF(E64>0,VLOOKUP(E64,EquipCost,15)*C64,0)","v":16.206666666666667},null,null,{"$f":"SUM(F64:H64)+D64","v":36.206666666666671}]
["Weed sprayer",null,{"$f":"+C64","v":1.3333333333333335},null,5,{"$f":"IF(E65>0,VLOOKUP(E65,EquipCost,15)*C65,0)","v":5.9088888888888897},{"$f":"+SSHerb2","v":3.9466666666666672},null,{"$f":"SUM(F65:H65)+D65","v":9.8555555555555578}]
["Spray Program"]
["80 hp tractor",{"$f":"+TSSPrayTime2","v":2.6999999999999997},{"$f":"+B67","v":2.6999999999999997},{"$f":"B67*LaborSkill","v":40.499999999999993},2,{"$f":"IF(E67>0,VLOOKUP(E67,EquipCost,15)*C67,0)","v":64.016999999999996},{"$f":"+SSSprayMat2","v":488.7196004249999},null,{"$f":"SUM(F67:H67)+D67","v":593.23660042499989}]
["Airblast spr.",null,{"$f":"+C67","v":2.6999999999999997},null,4,{"$f":"IF(E68>0,VLOOKUP(E68,EquipCost,15)*C68,0)","v":30.712499999999999},null,null,{"$f":"SUM(F68:H68)+D68","v":30.712499999999999}]
["Fertilizer"]
["40 hp tractor",{"$f":"+SSFertTime2","v":0.16666666666666669},0.3,{"$f":"+B70*LaborNoSkill","v":1.666666666666667},3,{"$f":"IF(E70>0,VLOOKUP(E70,EquipCost,15)*C70,0)","v":3.6464999999999996},{"$f":"+SSFert2","v":7.5625},null,{"$f":"SUM(F70:H70)+D70","v":12.875666666666667}]
["Vicon Spreader",null,{"$f":"+C70","v":0.3},null,6,{"$f":"IF(E71>0,VLOOKUP(E71,EquipCost,15)*C71,0)","v":0.94057142857142861},null,null,{"$f":"SUM(F71:H71)+D71","v":0.94057142857142861}]
["Mowing"]
["40 hp tractor",{"$f":"+SSMowTime2","v":0.83333333333333348},{"$f":"B73","v":0.83333333333333348},{"$f":"+B73*LaborNoSkill","v":8.3333333333333357},3,{"$f":"IF(E73>0,VLOOKUP(E73,EquipCost,15)*C73,0)","v":10.129166666666668},null,null,{"$f":"SUM(F73:H73)+D73","v":18.462500000000006}]
["Mower",null,{"$f":"B73","v":0.83333333333333348},null,7,{"$f":"IF(E74>0,VLOOKUP(E74,EquipCost,15)*C74,0)","v":3.8829365079365088},null,null,{"$f":"SUM(F74:H74)+D74","v":3.8829365079365088}]
["Mouse control"]
["40 hp tractor",{"$f":"+SSBaitTime3","v":0.16666666666666669},{"$f":"+B76","v":0.16666666666666669},{"$f":"B76*LaborNoSkill","v":1.666666666666667},3,{"$f":"IF(E76>0,VLOOKUP(E76,EquipCost,15)*C76,0)","v":2.0258333333333334},null,null,{"$f":"SUM(F76:H76)+D76","v":3.6925000000000003}]
["Vicon Spreader",null,{"$f":"+C76","v":0.16666666666666669},null,6,{"$f":"IF(E77>0,VLOOKUP(E77,EquipCost,15)*C77,0)","v":0.52253968253968264},{"$f":"+SSBait3","v":5.5},null,6.0225396825396826]
["Wildlife Control",2,1,{"$f":"B78*LaborNoSkill","v":20},1,{"$f":"IF(E78>0,VLOOKUP(E78,EquipCost,15)*C78,0)","v":16.9848},{"$f":"+SSWild*SSTree","v":36.299999999999997},null,73.28479999999999]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,35,35]
["Trickle Irrigation",0.5,40,{"$f":"B81*LaborNoSkill","v":5},17,{"$f":"IF(E81>0,VLOOKUP(E81,EquipCost,15)*C81,0)","v":88},null,null,93]
["Real Estate Tax",null,null,{"$f":"B82*LaborNoSkill","v":0},null,{"$f":"IF(E82>0,VLOOKUP(E82,EquipCost,15)*C82,0)","v":0},null,{"$f":"+RETax","v":35},35]
["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":7.7},{"$f":"SUM(C64:C84)","v":51.666666666666671},{"$f":"SUM(D64:D84)","v":97.166666666666671},null,{"$f":"SUM(F64:F84)","v":242.97740317460318},{"$f":"SUM(G64:G84)","v":542.02876709166651},{"$f":"SUM(H64:H84)","v":125},{"$f":"SUM(I58:I84)","v":1849.1462169329366}]
["Year 3, Early Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+SSTrain4","v":5},2,{"$f":"B89*LaborNoSkill","v":50},1,{"$f":"IF(E89>0,VLOOKUP(E89,EquipCost,15)*C89,0)","v":33.9696},{"$f":"+SSTrainMat3","v":10},null,{"$f":"SUM(F89:H89)+D89","v":93.9696}]
["Pruning",{"$f":"+SSPrune4","v":30.25},{"$f":"+B90","v":30.25},{"$f":"B90*LaborNoSkill","v":302.5},18,{"$f":"IF(E90>0,VLOOKUP(E90,EquipCost,15)*C90,0)","v":137.51650000000001},null,null,{"$f":"SUM(F90:H90)+D90","v":440.01650000000001}]
["Brush Removal",2,{"$f":"+B91","v":2},{"$f":"B91*LaborSkill","v":30},3,{"$f":"IF(E91>0,VLOOKUP(E91,EquipCost,15)*C91,0)","v":24.31},null,null,{"$f":"SUM(F91:H91)+D91","v":54.31}]
["Tree replacement",0.5,{"$f":"B92","v":0.5},{"$f":"B92*LaborNoSkill","v":5},1,{"$f":"IF(E92>0,VLOOKUP(E92,EquipCost,15)*C92,0)","v":8.4923999999999999},{"$f":"+SSTree*TreeCost*0.01","v":102.85000000000001},null,{"$f":"SUM(F92:H92)+D92","v":116.34240000000001}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+SSHerbTIme","v":1.3333333333333335},{"$f":"+B94","v":1.3333333333333335},{"$f":"B94*LaborSkill","v":20.000000000000004},3,{"$f":"IF(E94>0,VLOOKUP(E94,EquipCost,15)*C94,0)","v":16.206666666666667},null,null,{"$f":"SUM(F94:H94)+D94","v":36.206666666666671}]
["Weed sprayer",null,{"$f":"+C94","v":1.3333333333333335},null,5,{"$f":"IF(E95>0,VLOOKUP(E95,EquipCost,15)*C95,0)","v":5.9088888888888897},{"$f":"+SSHerb3","v":5.9200000000000008},null,{"$f":"SUM(F95:H95)+D95","v":11.828888888888891}]
["Spray Program"]
["80 hp tractor",{"$f":"+TSSprayTIme3","v":4.5},{"$f":"+B97","v":4.5},{"$f":"B97*LaborSkill","v":67.5},2,{"$f":"IF(E97>0,VLOOKUP(E97,EquipCost,15)*C97,0)","v":106.69500000000001},{"$f":"+SSSprayMat3","v":814.53266737499985},null,{"$f":"SUM(F97:H97)+D97","v":988.7276673749999}]
["Airblast spr.",null,{"$f":"+C97","v":4.5},null,4,{"$f":"IF(E98>0,VLOOKUP(E98,EquipCost,15)*C98,0)","v":51.1875},null,null,{"$f":"SUM(F98:H98)+D98","v":51.1875}]
["Fertilizer"]
["40 hp tractor",{"$f":"+SSFertTime3","v":0.16666666666666669},{"$f":"+B100","v":0.16666666666666669},{"$f":"B100*LaborNoSkill","v":1.666666666666667},3,{"$f":"IF(E100>0,VLOOKUP(E100,EquipCost,15)*C100,0)","v":2.0258333333333334},{"$f":"+SSFert3","v":15.314062499999999},null,{"$f":"SUM(F100:H100)+D100","v":19.006562500000001}]
["Vicon Spreader",null,{"$f":"+C100","v":0.16666666666666669},null,6,{"$f":"IF(E101>0,VLOOKUP(E101,EquipCost,15)*C101,0)","v":0.52253968253968264},null,null,{"$f":"SUM(F101:H101)+D101","v":0.52253968253968264}]
["Lime",null,null,null,null,null,0,null,{"$f":"SUM(F102:H102)+D102","v":0}]
["Mowing"]
["40 hp tractor",{"$f":"+SSMowTime3","v":1.2500000000000002},{"$f":"+B104","v":1.2500000000000002},{"$f":"B104*LaborNoSkill","v":12.500000000000002},3,{"$f":"IF(E104>0,VLOOKUP(E104,EquipCost,15)*C104,0)","v":15.193750000000001},null,null,{"$f":"SUM(F104:H104)+D104","v":27.693750000000001}]
["Mower",null,{"$f":"+C104","v":1.2500000000000002},null,7,{"$f":"IF(E105>0,VLOOKUP(E105,EquipCost,15)*C105,0)","v":5.8244047619047636},null,null,{"$f":"SUM(F105:H105)+D105","v":5.8244047619047636}]
["Mouse control"]
["40 hp tractor",{"$f":"+SSBaitTime3","v":0.16666666666666669},{"$f":"+B107","v":0.16666666666666669},{"$f":"B107*LaborNoSkill","v":1.666666666666667},3,{"$f":"IF(E107>0,VLOOKUP(E107,EquipCost,15)*C107,0)","v":2.0258333333333334},null,null,{"$f":"SUM(F107:H107)+D107","v":3.6925000000000003}]
["Vicon Spreader",null,{"$f":"+C107","v":0.16666666666666669},null,6,{"$f":"IF(E108>0,VLOOKUP(E108,EquipCost,15)*C108,0)","v":0.52253968253968264},{"$f":"+SSBait3","v":5.5},null,6.0225396825396826]
["Wildlife Control",2,1,{"$f":"B109*LaborNoSkill","v":20},1,{"$f":"IF(E109>0,VLOOKUP(E109,EquipCost,15)*C109,0)","v":16.9848},{"$f":"+SSWild*SSTree","v":36.299999999999997},null,73.28479999999999]
["Scouting",null,null,null,null,null,null,15,15]
["Bees",null,null,null,null,null,null,35,35]
["Trickle Irrigation",0.5,40,{"$f":"B112*LaborNoSkill","v":5},17,{"$f":"IF(E112>0,VLOOKUP(E112,EquipCost,15)*C112,0)","v":88},null,null,93]
["Real Estate Tax",null,null,{"$f":"B113*LaborNoSkill","v":0},null,{"$f":"IF(E113>0,VLOOKUP(E113,EquipCost,15)*C113,0)","v":0},null,{"$f":"+RETax","v":35},35]
["Management",null,null,{"$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",{"$f":"SUM(B95:B115)","v":8.5833333333333339},{"$f":"SUM(C95:C115)","v":54.5},{"$f":"SUM(D95:D115)","v":108.33333333333334},null,{"$f":"SUM(F95:F115)","v":294.8910896825397},{"$f":"SUM(G95:G115)","v":877.56672987499974},{"$f":"SUM(H95:H115)","v":125},{"$f":"SUM(I88:I115)","v":2146.6363195575395}]
["Year 4, Full Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+SSTrain4","v":5},2,{"$f":"B120*LaborNoSkill","v":50},1,{"$f":"IF(E120>0,VLOOKUP(E120,EquipCost,15)*C120,0)","v":33.9696},{"$f":"+SSTrainMat4","v":4},null,{"$f":"SUM(F120:H120)+D120","v":87.9696}]
["Pruning",{"$f":"+SSPrune4","v":30.25},{"$f":"+B121","v":30.25},{"$f":"B121*LaborNoSkill","v":302.5},18,{"$f":"IF(E121>0,VLOOKUP(E121,EquipCost,15)*C121,0)","v":137.51650000000001},null,null,{"$f":"SUM(F121:H121)+D121","v":440.01650000000001}]
["Brush Removal",2,{"$f":"+B122","v":2},{"$f":"B122*LaborSkill","v":30},3,{"$f":"IF(E122>0,VLOOKUP(E122,EquipCost,15)*C122,0)","v":24.31},null,null,{"$f":"SUM(F122:H122)+D122","v":54.31}]
["Tree replacement",0.5,{"$f":"B123","v":0.5},{"$f":"B123*LaborNoSkill","v":5},1,{"$f":"IF(E123>0,VLOOKUP(E123,EquipCost,15)*C123,0)","v":8.4923999999999999},{"$f":"+SSTree*TreeCost*0.01","v":102.85000000000001},null,{"$f":"SUM(F123:H123)+D123","v":116.34240000000001}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+SSHerbTIme","v":1.3333333333333335},{"$f":"+B125","v":1.3333333333333335},{"$f":"B125*LaborSkill","v":20.000000000000004},3,{"$f":"IF(E125>0,VLOOKUP(E125,EquipCost,15)*C125,0)","v":16.206666666666667},null,null,{"$f":"SUM(F125:H125)+D125","v":36.206666666666671}]
["Weed sprayer",null,{"$f":"+C125","v":1.3333333333333335},null,5,{"$f":"IF(E126>0,VLOOKUP(E126,EquipCost,15)*C126,0)","v":5.9088888888888897},{"$f":"+SSHerb4","v":18.444453124999999},null,{"$f":"SUM(F126:H126)+D126","v":24.353342013888888}]
["Spray Program"]
["80 hp tractor",{"$f":"+TSSprayTIme3","v":4.5},{"$f":"+B128","v":4.5},{"$f":"B128*LaborSkill","v":67.5},2,{"$f":"IF(E128>0,VLOOKUP(E128,EquipCost,15)*C128,0)","v":106.69500000000001},{"$f":"+SSSprayMat4","v":814.53266737499985},null,{"$f":"SUM(F128:H128)+D128","v":988.7276673749999}]
["Airblast spr.",null,{"$f":"+C128","v":4.5},null,4,{"$f":"IF(E129>0,VLOOKUP(E129,EquipCost,15)*C129,0)","v":51.1875},null,null,{"$f":"SUM(F129:H129)+D129","v":51.1875}]
["Hand Pheromone",1,null,{"$f":"B130*LaborNoSkill","v":10},null,null,null,null,{"$f":"SUM(F130:H130)+D130","v":10}]
["Mowing"]
["40 hp tractor",{"$f":"+SSMowTime4","v":1.2500000000000002},{"$f":"+B132","v":1.2500000000000002},{"$f":"B132*LaborNoSkill","v":12.500000000000002},3,{"$f":"IF(E132>0,VLOOKUP(E132,EquipCost,15)*C132,0)","v":15.193750000000001},null,null,{"$f":"SUM(F132:H132)+D132","v":27.693750000000001}]
["Mower",null,{"$f":"+C132","v":1.2500000000000002},null,7,{"$f":"IF(E133>0,VLOOKUP(E133,EquipCost,15)*C133,0)","v":5.8244047619047636},null,null,{"$f":"SUM(F133:H133)+D133","v":5.8244047619047636}]
["Mouse control"]
["40 hp tractor",{"$f":"+SSBaitTime4","v":0.16666666666666669},{"$f":"+B135","v":0.16666666666666669},{"$f":"B135*LaborNoSkill","v":1.666666666666667},3,{"$f":"IF(E135>0,VLOOKUP(E135,EquipCost,15)*C135,0)","v":2.0258333333333334},null,null,{"$f":"SUM(F135:H135)+D135","v":3.6925000000000003}]
["Vicon Spreader",null,{"$f":"+C135","v":0.16666666666666669},null,6,{"$f":"IF(E136>0,VLOOKUP(E136,EquipCost,15)*C136,0)","v":0.52253968253968264},{"$f":"+SSBait4","v":5.5},null,{"$f":"SUM(F136:H136)+D136","v":6.0225396825396826}]
["Wildlife Control",2,1,{"$f":"B137*LaborNoSkill","v":20},1,{"$f":"IF(E137>0,VLOOKUP(E137,EquipCost,15)*C137,0)","v":16.9848},{"$f":"+SSWild*SSTree","v":36.299999999999997},null,{"$f":"SUM(F137:H137)+D137","v":73.28479999999999}]
["Fertilizer"]
["40 hp tractor",{"$f":"+SSFertTime4","v":0.16666666666666669},{"$f":"+B139","v":0.16666666666666669},{"$f":"B139*LaborNoSkill","v":1.666666666666667},3,{"$f":"IF(E139>0,VLOOKUP(E139,EquipCost,15)*C139,0)","v":2.0258333333333334},{"$f":"+SSFert4","v":23.065624999999997},null,{"$f":"SUM(F139:H139)+D139","v":26.758125}]
["Vicon Spreader",null,{"$f":"+C139","v":0.16666666666666669},null,6,{"$f":"IF(E140>0,VLOOKUP(E140,EquipCost,15)*C140,0)","v":0.52253968253968264},null,null,{"$f":"SUM(F140:H140)+D140","v":0.52253968253968264}]
["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,{"$f":"SUM(F142:H142)+D142","v":15}]
["Bees",null,null,null,null,null,null,35,{"$f":"SUM(F143:H143)+D143","v":35}]
["Trickle Irrigation",0.5,40,{"$f":"B144*LaborNoSkill","v":5},17,{"$f":"IF(E144>0,VLOOKUP(E144,EquipCost,15)*C144,0)","v":88},null,null,93]
["Real Estate Tax",null,null,{"$f":"B145*LaborNoSkill","v":0},null,{"$f":"IF(E145>0,VLOOKUP(E145,EquipCost,15)*C145,0)","v":0},null,{"$f":"+RETax","v":35},35]
["Management",null,null,{"$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",{"$f":"SUM(B119:B147)","v":48.666666666666664},{"$f":"SUM(C119:C147)","v":90.583333333333329},{"$f":"SUM(D119:D147)","v":525.83333333333337},null,{"$f":"SUM(F119:F147)","v":515.38625634920641},{"$f":"SUM(G119:G147)","v":1039.6927454999998},{"$f":"SUM(H119:H147)","v":125},{"$f":"SUM(I119:I147)","v":2205.9123351825397}]
[]
["Tall Spindle"]
[null,null,null,null,null,null,null,null,"Total Cost"]
["Year 0,  Site Preparation Cost.",null,null,null,null,null,null,null,{"$f":"+year0","v":794}]
[{"$f":"+A8","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+SSYear1","v":16601.121143805267}]
[{"$f":"+A56","v":"Year 2, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+TSYear2","v":1849.1462169329366}]
[{"$f":"+A86","v":"Year 3, Early Bearing Year"},null,null,null,null,null,null,null,{"$f":"+SSYear3","v":2146.6363195575395}]
[{"$f":"+A117","v":"Year 4, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+SSYear4","v":2205.9123351825397}]

{"sheet":"Vertical Axe","index":8,"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":7.5},2,{"$f":"IF(E12>0,VLOOKUP(E12,EquipCost,15)*C12,0)","v":11.855},null,null,{"$f":"SUM(F12:H12)+D12","v":19.355}]
["Plow",null,{"$f":"B12","v":0.5},null,8,{"$f":"IF(E13>0,VLOOKUP(E13,EquipCost,15)*C13,0)","v":2.2238888888888888},null,null,{"$f":"SUM(F13:H13)+D13","v":2.2238888888888888}]
["80hp tractor",0.3,{"$f":"B14","v":0.3},{"$f":"B14*LaborSkill","v":4.5},2,{"$f":"IF(E14>0,VLOOKUP(E14,EquipCost,15)*C14,0)","v":7.1130000000000004},null,null,{"$f":"SUM(F14:H14)+D14","v":11.613}]
["Disc",null,{"$f":"B14","v":0.3},null,9,{"$f":"IF(E15>0,VLOOKUP(E15,EquipCost,15)*C15,0)","v":1.6300000000000001},null,null,{"$f":"SUM(F15:H15)+D15","v":1.6300000000000001}]
["Pick stone & roots",3,{"$f":"B16","v":3},{"$f":"B16*LaborNoSkill","v":30},15,{"$f":"IF(E16>0,VLOOKUP(E16,EquipCost,15)*C16,0)","v":30.131249999999998},null,null,{"$f":"SUM(F16:H16)+D16","v":60.131249999999994}]
["Planting Trees"]
["Layout",0.5,{"$f":"B18","v":0.5},{"$f":"B18*LaborSkill","v":7.5},1,{"$f":"IF(E18>0,VLOOKUP(E18,EquipCost,15)*C18,0)","v":8.4923999999999999},null,null,{"$f":"SUM(F18:H18)+D18","v":15.9924}]
["Marking",0.5,0.5,{"$f":"B19*LaborSkill","v":7.5},1,{"$f":"IF(E19>0,VLOOKUP(E19,EquipCost,15)*C19,0)","v":8.4923999999999999},null,null,{"$f":"SUM(F19:H19)+D19","v":15.9924}]
["Purchase trees",null,null,null,null,null,{"$f":"VATree*TreeCost","v":5289.4285714285716},null,{"$f":"SUM(F20:H20)+D20","v":5289.4285714285716}]
["Custom Plant @ .30 /tree",null,null,null,null,null,null,{"$f":"VATree*CustomPlant","v":217.8},{"$f":"SUM(F21:H21)+D21","v":217.8}]
["System"]
["Trellis ",40,null,{"$f":"B23*LaborNoSkill","v":400},null,{"$f":"IF(E23>0,VLOOKUP(E23,EquipCost,15)*C23,0)","v":0},{"$f":"+VATrellis","v":1633.7827183673471},null,{"$f":"SUM(F23:H23)+D23","v":2033.7827183673471}]
["Trickle irrigation",8,20,{"$f":"B24*LaborNoSkill","v":80},17,{"$f":"IF(E24>0,VLOOKUP(E24,EquipCost,15)*C24,0)","v":44},{"$f":"+VAIrr","v":1108.3712},null,{"$f":"SUM(F24:H24)+D24","v":1232.3712}]
["Training",{"$f":"+VATrain1","v":30},2,{"$f":"B25*LaborNoSkill","v":300},1,{"$f":"IF(E25>0,VLOOKUP(E25,EquipCost,15)*C25,0)","v":33.9696},{"$f":"+VATrainMat1","v":20},null,{"$f":"SUM(F25:H25)+D25","v":353.96960000000001}]
["Pruning",{"$f":"+VAPrune1","v":1.0371428571428571},{"$f":"+B26","v":1.0371428571428571},{"$f":"B26*LaborNoSkill","v":10.371428571428572},18,{"$f":"IF(E26>0,VLOOKUP(E26,EquipCost,15)*C26,0)","v":4.7148514285714285},null,null,{"$f":"SUM(F26:H26)+D26","v":15.08628}]
["Nematode Control",null,null,null,null,null,null,null,{"$f":"SUM(F27:H27)+D27","v":0}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B29","v":1.142857142857143},{"$f":"B29*LaborSkill","v":17.142857142857146},3,{"$f":"IF(E29>0,VLOOKUP(E29,EquipCost,15)*C29,0)","v":13.891428571428573},null,null,{"$f":"SUM(F29:H29)+D29","v":31.034285714285719}]
["Weed sprayer",null,{"$f":"+C29","v":1.142857142857143},null,5,{"$f":"IF(E30>0,VLOOKUP(E30,EquipCost,15)*C30,0)","v":5.0647619047619052},{"$f":"+VAHerb1","v":3.382857142857143},null,{"$f":"SUM(F30:H30)+D30","v":8.4476190476190478}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTime1","v":0.18},{"$f":"+B32","v":0.18},{"$f":"B32*LaborSkill","v":2.6999999999999997},2,{"$f":"IF(E32>0,VLOOKUP(E32,EquipCost,15)*C32,0)","v":4.2678000000000003},{"$f":"+VASprayMat1","v":46.544723850000004},null,{"$f":"SUM(F32:H32)+D32","v":53.512523850000008}]
["Airblast spr.",null,{"$f":"+C32","v":0.18},null,4,{"$f":"IF(E33>0,VLOOKUP(E33,EquipCost,15)*C33,0)","v":2.0474999999999999},null,null,{"$f":"SUM(F33:H33)+D33","v":2.0474999999999999}]
["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":1.4285714285714288},3,{"$f":"IF(E35>0,VLOOKUP(E35,EquipCost,15)*C35,0)","v":1.7364285714285717},{"$f":"+VAFert1","v":3.8892857142857147},null,{"$f":"SUM(F35:H35)+D35","v":7.0542857142857152}]
["Vicon Spreader",null,0.2,null,6,{"$f":"IF(E36>0,VLOOKUP(E36,EquipCost,15)*C36,0)","v":0.62704761904761908},null,null,{"$f":"SUM(F36:H36)+D36","v":0.62704761904761908}]
["Sod Establishment"]
["40 hp tractor",0.3,{"$f":"0.3*3","v":0.89999999999999991},{"$f":"B38*LaborSkill","v":4.5},3,{"$f":"IF(E38>0,VLOOKUP(E38,EquipCost,15)*C38,0)","v":10.939499999999999},null,null,{"$f":"SUM(F38:H38)+D38","v":15.439499999999999}]
["Spreader",null,{"$f":"+B38","v":0.3},null,6,{"$f":"IF(E39>0,VLOOKUP(E39,EquipCost,15)*C39,0)","v":0.94057142857142861},11,null,{"$f":"SUM(F39:H39)+D39","v":11.940571428571429}]
["Cultipack",0.3,{"$f":"B40","v":0.3},{"$f":"B40*LaborNoSkill","v":3},12,{"$f":"IF(E40>0,VLOOKUP(E40,EquipCost,15)*C40,0)","v":2.1159999999999997},null,null,{"$f":"SUM(F40:H40)+D40","v":5.1159999999999997}]
["Drag",0.3,{"$f":"B41","v":0.3},{"$f":"B41*LaborNoSkill","v":3},12,{"$f":"IF(E41>0,VLOOKUP(E41,EquipCost,15)*C41,0)","v":2.1159999999999997},null,null,{"$f":"SUM(F41:H41)+D41","v":5.1159999999999997}]
["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},{"$f":"+B46*LaborNoSkill","v":1.4285714285714288},3,{"$f":"IF(E46>0,VLOOKUP(E46,EquipCost,15)*C46,0)","v":1.7364285714285717},null,null,{"$f":"SUM(F46:H46)+D46","v":3.1650000000000005}]
["Vicon Spreader",null,{"$f":"+B46","v":0.14285714285714288},null,6,{"$f":"IF(E47>0,VLOOKUP(E47,EquipCost,15)*C47,0)","v":0.44789115646258509},{"$f":"+VABait1","v":5.5},null,{"$f":"SUM(F47:H47)+D47","v":5.9478911564625854}]
["Mouse guards ",null,null,null,null,null,null,null,{"$f":"SUM(F48:G48)+D48","v":0}]
["Wildlife Control",0.3,{"$f":"B49","v":0.3},{"$f":"B49*LaborNoSkill","v":3},1,{"$f":"IF(E49>0,VLOOKUP(E49,EquipCost,15)*C49,0)","v":5.09544},{"$f":"+VAWild*VATree","v":24.891428571428573},null,{"$f":"SUM(F49:H49)+D49","v":32.986868571428573}]
["Scouting",null,null,null,null,null,null,null,{"$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":35},{"$f":"SUM(F52:H52)+D52","v":35}]
["Management",2,null,{"$f":"B53*LaborSkill","v":30},null,{"$f":"IF(E53>0,VLOOKUP(E53,EquipCost,15)*C53,0)","v":0},null,{"$f":"+other","v":40},{"$f":"SUM(F53:H53)+D53","v":70}]
[]
["Total",{"$f":"SUM(B10:B54)","v":88.645714285714263},{"$f":"SUM(C10:C54)","v":34.011428571428567},{"$f":"SUM(D10:D54)","v":913.57142857142867},null,{"$f":"SUM(F10:F54)","v":203.64918814058959},{"$f":"SUM(G10:G54)","v":8146.7907850744905},{"$f":"SUM(H10:H54)","v":292.8},{"$f":"SUM(I10:I54)","v":9556.8114017865119}]
["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":800},1,{"$f":"IF(E59>0,VLOOKUP(E59,EquipCost,15)*C59,0)","v":33.9696},{"$f":"+VATrainMat2","v":60},null,{"$f":"SUM(F59:H59)+D59","v":893.96960000000001}]
["Pruning",{"$f":"+VAPrune2","v":1.0371428571428571},{"$f":"+B60","v":1.0371428571428571},{"$f":"B60*LaborNoSkill","v":10.371428571428572},18,{"$f":"IF(E60>0,VLOOKUP(E60,EquipCost,15)*C60,0)","v":4.7148514285714285},null,null,{"$f":"SUM(F60:H60)+D60","v":15.08628}]
["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},{"$f":"B62*LaborNoSkill","v":10.371428571428563},1,{"$f":"IF(E62>0,VLOOKUP(E62,EquipCost,15)*C62,0)","v":17.615663999999985},{"$f":"+VATree*TreeCost*0.01","v":52.894285714285715},null,{"$f":"SUM(F62:H62)+D62","v":80.881378285714263}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B64","v":1.142857142857143},{"$f":"B64*LaborSkill","v":17.142857142857146},3,{"$f":"IF(E64>0,VLOOKUP(E64,EquipCost,15)*C64,0)","v":13.891428571428573},null,null,{"$f":"SUM(F64:H64)+D64","v":31.034285714285719}]
["Weed sprayer",null,{"$f":"+C64","v":1.142857142857143},null,5,{"$f":"IF(E65>0,VLOOKUP(E65,EquipCost,15)*C65,0)","v":5.0647619047619052},{"$f":"+VAHerb2","v":3.382857142857143},null,{"$f":"SUM(F65:H65)+D65","v":8.4476190476190478}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTime2","v":0.72},{"$f":"+B67","v":0.72},{"$f":"B67*LaborSkill","v":10.799999999999999},2,{"$f":"IF(E67>0,VLOOKUP(E67,EquipCost,15)*C67,0)","v":17.071200000000001},{"$f":"+VASprayMat2","v":186.17889540000002},null,{"$f":"SUM(F67:H67)+D67","v":214.05009540000003}]
["Airblast spr.",null,{"$f":"+C67","v":0.72},null,4,{"$f":"IF(E68>0,VLOOKUP(E68,EquipCost,15)*C68,0)","v":8.19},null,null,{"$f":"SUM(F68:H68)+D68","v":8.19}]
["Fertilizer"]
["40 hp tractor",{"$f":"+VAFertTime2","v":0.14285714285714288},0.3,{"$f":"+B70*LaborNoSkill","v":1.4285714285714288},3,{"$f":"IF(E70>0,VLOOKUP(E70,EquipCost,15)*C70,0)","v":3.6464999999999996},{"$f":"+VAFert2","v":5.8339285714285722},null,{"$f":"SUM(F70:H70)+D70","v":10.909000000000001}]
["Vicon Spreader",null,{"$f":"+C70","v":0.3},{"$f":"B71*LaborNoSkill","v":0},6,{"$f":"IF(E71>0,VLOOKUP(E71,EquipCost,15)*C71,0)","v":0.94057142857142861},null,null,{"$f":"SUM(F71:H71)+D71","v":0.94057142857142861}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime2","v":0.7142857142857143},{"$f":"B73","v":0.7142857142857143},{"$f":"+B73*LaborNoSkill","v":7.1428571428571432},3,{"$f":"IF(E73>0,VLOOKUP(E73,EquipCost,15)*C73,0)","v":8.6821428571428569},null,null,{"$f":"SUM(F73:H73)+D73","v":15.824999999999999}]
["Mower",null,{"$f":"B73","v":0.7142857142857143},null,7,{"$f":"IF(E74>0,VLOOKUP(E74,EquipCost,15)*C74,0)","v":3.3282312925170072},null,null,{"$f":"SUM(F74:H74)+D74","v":3.3282312925170072}]
["Mouse control"]
["40 hp tractor",{"$f":"+VABaitTime2","v":0.14285714285714288},{"$f":"B76","v":0.14285714285714288},{"$f":"B76*LaborNoSkill","v":1.4285714285714288},3,{"$f":"IF(E76>0,VLOOKUP(E76,EquipCost,15)*C76,0)","v":1.7364285714285717},null,null,{"$f":"SUM(F76:H76)+D76","v":3.1650000000000005}]
["Vicon Spreader",null,0.2,null,6,{"$f":"IF(E77>0,VLOOKUP(E77,EquipCost,15)*C77,0)","v":0.62704761904761908},{"$f":"+VABait2","v":5.5},null,{"$f":"SUM(F77:H77)+D77","v":6.1270476190476195}]
["Wildlife Control",2,1,{"$f":"B78*LaborNoSkill","v":20},1,{"$f":"IF(E78>0,VLOOKUP(E78,EquipCost,15)*C78,0)","v":16.9848},{"$f":"+VAWild*VATree","v":24.891428571428573},null,{"$f":"SUM(F78:H78)+D78","v":61.87622857142857}]
["Scouting",null,null,null,null,null,null,null,{"$f":"SUM(F79:H79)+D79","v":0}]
["Bees",null,null,null,null,null,null,null,0]
["Trickle Irrigation",0.5,40,{"$f":"B81*LaborNoSkill","v":5},17,{"$f":"IF(E81>0,VLOOKUP(E81,EquipCost,15)*C81,0)","v":88},null,null,93]
["Real Estate Tax",null,null,{"$f":"B82*LaborNoSkill","v":0},null,{"$f":"IF(E82>0,VLOOKUP(E82,EquipCost,15)*C82,0)","v":0},null,{"$f":"+RETax","v":35},35]
["Management",null,null,{"$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",{"$f":"SUM(B63:B84)","v":5.362857142857143},{"$f":"SUM(C63:C84)","v":47.097142857142856},{"$f":"SUM(D63:D84)","v":62.94285714285715},null,{"$f":"SUM(F63:F84)","v":168.16311224489795},{"$f":"SUM(G63:G84)","v":225.78710968571431},{"$f":"SUM(H63:H84)","v":75},{"$f":"SUM(I59:I84)","v":1521.8303373591841}]
["Year 3, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
["Training",{"$f":"+VATrain4","v":20},2,{"$f":"B88*LaborNoSkill","v":200},1,{"$f":"IF(E88>0,VLOOKUP(E88,EquipCost,15)*C88,0)","v":33.9696},{"$f":"+VATrainMat3","v":40},null,{"$f":"SUM(F88:H88)+D88","v":273.96960000000001}]
["Pruning",{"$f":"+VAPrune4","v":5.1857142857142859},{"$f":"+B89","v":5.1857142857142859},{"$f":"B89*LaborNoSkill","v":51.857142857142861},18,{"$f":"IF(E89>0,VLOOKUP(E89,EquipCost,15)*C89,0)","v":23.574257142857146},null,null,{"$f":"SUM(F89:H89)+D89","v":75.431400000000011}]
["Brush Removal",0.5,{"$f":"+B90","v":0.5},{"$f":"B90*LaborSkill","v":7.5},3,{"$f":"IF(E90>0,VLOOKUP(E90,EquipCost,15)*C90,0)","v":6.0774999999999997},null,null,{"$f":"SUM(F90:H90)+D90","v":13.577500000000001}]
["Tree replacement",0.5,{"$f":"B91","v":0.5},{"$f":"B91*LaborNoSkill","v":5},1,{"$f":"IF(E91>0,VLOOKUP(E91,EquipCost,15)*C91,0)","v":8.4923999999999999},{"$f":"+VATree*TreeCost*0.01","v":52.894285714285715},null,{"$f":"SUM(F91:H91)+D91","v":66.386685714285719}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B93","v":1.142857142857143},{"$f":"B93*LaborSkill","v":17.142857142857146},3,{"$f":"IF(E93>0,VLOOKUP(E93,EquipCost,15)*C93,0)","v":13.891428571428573},null,null,{"$f":"SUM(F93:H93)+D93","v":31.034285714285719}]
["Weed sprayer",null,{"$f":"+B93","v":1.142857142857143},null,5,{"$f":"IF(E94>0,VLOOKUP(E94,EquipCost,15)*C94,0)","v":5.0647619047619052},{"$f":"+VAHerb3","v":3.382857142857143},null,{"$f":"SUM(F94:H94)+D94","v":8.4476190476190478}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTIme3","v":2.88},{"$f":"+B96","v":2.88},{"$f":"B96*LaborSkill","v":43.199999999999996},2,{"$f":"IF(E96>0,VLOOKUP(E96,EquipCost,15)*C96,0)","v":68.284800000000004},{"$f":"+VASprayMat3","v":744.71558160000006},null,{"$f":"SUM(F96:H96)+D96","v":856.20038160000013}]
["Airblast spr.",null,{"$f":"+C96","v":2.88},null,4,{"$f":"IF(E97>0,VLOOKUP(E97,EquipCost,15)*C97,0)","v":32.76},null,null,{"$f":"SUM(F97:H97)+D97","v":32.76}]
["Fertilizer"]
["40 hp tractor",{"$f":"+VAFertTime3","v":0.14285714285714288},{"$f":"+B99","v":0.14285714285714288},{"$f":"B99*LaborNoSkill","v":1.4285714285714288},3,{"$f":"IF(E99>0,VLOOKUP(E99,EquipCost,15)*C99,0)","v":1.7364285714285717},{"$f":"+VAFert3","v":7.7785714285714294},null,{"$f":"SUM(F99:H99)+D99","v":10.943571428571429}]
["Vicon Spreader",null,{"$f":"+C99","v":0.14285714285714288},null,6,{"$f":"IF(E100>0,VLOOKUP(E100,EquipCost,15)*C100,0)","v":0.44789115646258509},null,null,{"$f":"SUM(F100:H100)+D100","v":0.44789115646258509}]
["Lime",null,null,null,null,null,0,null,{"$f":"SUM(F101:H101)+D101","v":0}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime3","v":1.0714285714285714},{"$f":"+B103","v":1.0714285714285714},{"$f":"B103*LaborNoSkill","v":10.714285714285714},3,{"$f":"IF(E103>0,VLOOKUP(E103,EquipCost,15)*C103,0)","v":13.023214285714285},null,null,{"$f":"SUM(F103:H103)+D103","v":23.737499999999997}]
["Mower",null,{"$f":"+C103","v":1.0714285714285714},null,7,{"$f":"IF(E104>0,VLOOKUP(E104,EquipCost,15)*C104,0)","v":4.9923469387755102},null,null,{"$f":"SUM(F104:H104)+D104","v":4.9923469387755102}]
["Mouse control",null,"Sevin 80S"]
["40 hp tractor",{"$f":"+VABaitTime3","v":0.14285714285714288},{"$f":"+B106","v":0.14285714285714288},{"$f":"B106*LaborNoSkill","v":1.4285714285714288},3,{"$f":"IF(E106>0,VLOOKUP(E106,EquipCost,15)*C106,0)","v":1.7364285714285717},null,null,{"$f":"SUM(F106:H106)+D106","v":3.1650000000000005}]
["Vicon Spreader",null,{"$f":"+C106","v":0.14285714285714288},null,6,{"$f":"IF(E107>0,VLOOKUP(E107,EquipCost,15)*C107,0)","v":0.44789115646258509},{"$f":"+VABait3","v":5.5},null,5.9478911564625854]
["Wildlife Control",2,1,{"$f":"B108*LaborNoSkill","v":20},1,{"$f":"IF(E108>0,VLOOKUP(E108,EquipCost,15)*C108,0)","v":16.9848},{"$f":"+VAWild*VATree","v":24.891428571428573},null,61.87622857142857]
["Scouting",null,null,null,null,null,null,null,0]
["Bees",null,null,null,null,null,null,null,0]
["Trickle Irrigation",0.5,40,{"$f":"B111*LaborNoSkill","v":5},17,{"$f":"IF(E111>0,VLOOKUP(E111,EquipCost,15)*C111,0)","v":88},null,null,93]
["Real Estate Tax",null,null,{"$f":"B112*LaborNoSkill","v":0},null,{"$f":"IF(E112>0,VLOOKUP(E112,EquipCost,15)*C112,0)","v":0},null,{"$f":"+RETax","v":35},35]
["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":7.8800000000000008},{"$f":"SUM(C93:C114)","v":51.76},{"$f":"SUM(D93:D114)","v":98.914285714285711},null,{"$f":"SUM(F93:F114)","v":247.36999115646262},{"$f":"SUM(G93:G114)","v":786.26843874285726},{"$f":"SUM(H93:H114)","v":75},{"$f":"SUM(I88:I114)","v":1636.9179013278913}]
["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":200},1,{"$f":"IF(E119>0,VLOOKUP(E119,EquipCost,15)*C119,0)","v":33.9696},{"$f":"+VATrainMat4","v":20},null,{"$f":"SUM(F119:H119)+D119","v":253.96960000000001}]
["Pruning",{"$f":"+VAPrune4","v":5.1857142857142859},{"$f":"+B120","v":5.1857142857142859},{"$f":"B120*LaborNoSkill","v":51.857142857142861},18,{"$f":"IF(E120>0,VLOOKUP(E120,EquipCost,15)*C120,0)","v":23.574257142857146},null,null,{"$f":"SUM(F120:H120)+D120","v":75.431400000000011}]
["Brush Removal",0.5,{"$f":"+B121","v":0.5},{"$f":"B121*LaborSkill","v":7.5},3,{"$f":"IF(E121>0,VLOOKUP(E121,EquipCost,15)*C121,0)","v":6.0774999999999997},null,null,{"$f":"SUM(F121:H121)+D121","v":13.577500000000001}]
["Tree replacement",0.5,{"$f":"B122","v":0.5},{"$f":"B122*LaborNoSkill","v":5},1,{"$f":"IF(E122>0,VLOOKUP(E122,EquipCost,15)*C122,0)","v":8.4923999999999999},{"$f":"+VATree*TreeCost*0.01","v":52.894285714285715},null,{"$f":"SUM(F122:H122)+D122","v":66.386685714285719}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B124","v":1.142857142857143},{"$f":"B124*LaborSkill","v":17.142857142857146},3,{"$f":"IF(E124>0,VLOOKUP(E124,EquipCost,15)*C124,0)","v":13.891428571428573},null,null,{"$f":"SUM(F124:H124)+D124","v":31.034285714285719}]
["Weed sprayer",null,{"$f":"+C124","v":1.142857142857143},null,5,{"$f":"IF(E125>0,VLOOKUP(E125,EquipCost,15)*C125,0)","v":5.0647619047619052},{"$f":"+VAHerb4","v":15.809531249999999},null,{"$f":"SUM(F125:H125)+D125","v":20.874293154761904}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTime4","v":3.6},{"$f":"+B127","v":3.6},{"$f":"B127*LaborSkill","v":54},2,{"$f":"IF(E127>0,VLOOKUP(E127,EquipCost,15)*C127,0)","v":85.356000000000009},{"$f":"+VASprayMat4","v":930.89447699999994},null,{"$f":"SUM(F127:H127)+D127","v":1070.250477}]
["Airblast spr.",null,{"$f":"+C127","v":3.6},null,4,{"$f":"IF(E128>0,VLOOKUP(E128,EquipCost,15)*C128,0)","v":40.950000000000003},null,null,{"$f":"SUM(F128:H128)+D128","v":40.950000000000003}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime4","v":1.0714285714285714},{"$f":"+B130","v":1.0714285714285714},{"$f":"B130*LaborNoSkill","v":10.714285714285714},3,{"$f":"IF(E130>0,VLOOKUP(E130,EquipCost,15)*C130,0)","v":13.023214285714285},null,null,{"$f":"SUM(F130:H130)+D130","v":23.737499999999997}]
["Mower",null,{"$f":"+C130","v":1.0714285714285714},null,7,{"$f":"IF(E131>0,VLOOKUP(E131,EquipCost,15)*C131,0)","v":4.9923469387755102},null,null,{"$f":"SUM(F131:H131)+D131","v":4.9923469387755102}]
["Mouse control"]
["40 hp tractor",{"$f":"+VABaitTime4","v":0.14285714285714288},{"$f":"+B133","v":0.14285714285714288},{"$f":"B133*LaborNoSkill","v":1.4285714285714288},3,{"$f":"IF(E133>0,VLOOKUP(E133,EquipCost,15)*C133,0)","v":1.7364285714285717},null,null,{"$f":"SUM(F133:H133)+D133","v":3.1650000000000005}]
["Vicon Spreader",null,{"$f":"+C133","v":0.14285714285714288},null,6,{"$f":"IF(E134>0,VLOOKUP(E134,EquipCost,15)*C134,0)","v":0.44789115646258509},{"$f":"+VABait4","v":5.5},null,{"$f":"SUM(F134:H134)+D134","v":5.9478911564625854}]
["Wildlife Control",2,1,{"$f":"B135*LaborNoSkill","v":20},1,{"$f":"IF(E135>0,VLOOKUP(E135,EquipCost,15)*C135,0)","v":16.9848},{"$f":"+VAWild*VATree","v":24.891428571428573},null,{"$f":"SUM(F135:H135)+D135","v":61.87622857142857}]
["Fertilizer"]
["40 hp tractor",{"$f":"+VAFertTime4","v":0.14285714285714288},{"$f":"+B137","v":0.14285714285714288},{"$f":"B137*LaborNoSkill","v":1.4285714285714288},3,{"$f":"IF(E137>0,VLOOKUP(E137,EquipCost,15)*C137,0)","v":1.7364285714285717},{"$f":"+VAFert4","v":14.973750000000003},null,{"$f":"SUM(F137:H137)+D137","v":18.138750000000002}]
["Vicon Spreader",null,{"$f":"+C137","v":0.14285714285714288},null,6,{"$f":"IF(E138>0,VLOOKUP(E138,EquipCost,15)*C138,0)","v":0.44789115646258509},null,null,{"$f":"SUM(F138:H138)+D138","v":0.44789115646258509}]
["Lime (1 tons)",null,null,null,null,null,{"$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":5},17,{"$f":"IF(E142>0,VLOOKUP(E142,EquipCost,15)*C142,0)","v":88},null,null,93]
["Real Estate Tax",null,null,{"$f":"B143*LaborNoSkill","v":0},null,{"$f":"IF(E143>0,VLOOKUP(E143,EquipCost,15)*C143,0)","v":0},null,{"$f":"+RETax","v":35},35]
["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":34.785714285714292},{"$f":"SUM(C118:C145)","v":61.385714285714286},{"$f":"SUM(D118:D145)","v":374.07142857142867},null,{"$f":"SUM(F118:F145)","v":344.74494829931973},{"$f":"SUM(G118:G145)","v":1099.9634725357143},{"$f":"SUM(H118:H145)","v":125},{"$f":"SUM(I118:I145)","v":1943.7798494064627}]
["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":100},1,{"$f":"IF(E150>0,VLOOKUP(E150,EquipCost,15)*C150,0)","v":33.9696},{"$f":"+VATrainMat5","v":10},null,{"$f":"SUM(F150:H150)+D150","v":143.96960000000001}]
["Pruning",{"$f":"+VAPrune5","v":10.371428571428572},{"$f":"+B151","v":10.371428571428572},{"$f":"B151*LaborNoSkill","v":103.71428571428572},18,{"$f":"IF(E151>0,VLOOKUP(E151,EquipCost,15)*C151,0)","v":47.148514285714292},null,null,{"$f":"SUM(F151:H151)+D151","v":150.86280000000002}]
["Brush Removal",1,{"$f":"+B152","v":1},{"$f":"B152*LaborSkill","v":15},3,{"$f":"IF(E152>0,VLOOKUP(E152,EquipCost,15)*C152,0)","v":12.154999999999999},null,null,{"$f":"SUM(F152:H152)+D152","v":27.155000000000001}]
["Tree replacement",0.5,{"$f":"B153","v":0.5},{"$f":"B153*LaborNoSkill","v":5},1,{"$f":"IF(E153>0,VLOOKUP(E153,EquipCost,15)*C153,0)","v":8.4923999999999999},{"$f":"+VATree*TreeCost*0.01","v":52.894285714285715},null,{"$f":"SUM(F153:H153)+D153","v":66.386685714285719}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B155","v":1.142857142857143},{"$f":"B155*LaborSkill","v":17.142857142857146},3,{"$f":"IF(E155>0,VLOOKUP(E155,EquipCost,15)*C155,0)","v":13.891428571428573},null,null,{"$f":"SUM(F155:H155)+D155","v":31.034285714285719}]
["Weed sprayer",null,{"$f":"+C155","v":1.142857142857143},null,5,{"$f":"IF(E156>0,VLOOKUP(E156,EquipCost,15)*C156,0)","v":5.0647619047619052},{"$f":"+VAHerb5","v":15.809531249999999},null,{"$f":"SUM(F156:H156)+D156","v":20.874293154761904}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTime4","v":3.6},{"$f":"+B158","v":3.6},{"$f":"B158*LaborSkill","v":54},2,{"$f":"IF(E158>0,VLOOKUP(E158,EquipCost,15)*C158,0)","v":85.356000000000009},{"$f":"+VASprayMat5","v":930.89447699999994},null,{"$f":"SUM(F158:H158)+D158","v":1070.250477}]
["Airblast spr.",null,{"$f":"+C158","v":3.6},null,4,{"$f":"IF(E159>0,VLOOKUP(E159,EquipCost,15)*C159,0)","v":40.950000000000003},null,null,{"$f":"SUM(F159:H159)+D159","v":40.950000000000003}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime5","v":1.0714285714285714},{"$f":"+B161","v":1.0714285714285714},{"$f":"B161*LaborNoSkill","v":10.714285714285714},3,{"$f":"IF(E161>0,VLOOKUP(E161,EquipCost,15)*C161,0)","v":13.023214285714285},null,null,{"$f":"SUM(F161:H161)+D161","v":23.737499999999997}]
["Mower",null,{"$f":"+C161","v":1.0714285714285714},null,7,{"$f":"IF(E162>0,VLOOKUP(E162,EquipCost,15)*C162,0)","v":4.9923469387755102},null,null,{"$f":"SUM(F162:H162)+D162","v":4.9923469387755102}]
["Mouse control"]
["40 hp tractor",{"$f":"+VABaitTime5","v":0.14285714285714288},{"$f":"+B164","v":0.14285714285714288},{"$f":"B164*LaborNoSkill","v":1.4285714285714288},3,{"$f":"IF(E164>0,VLOOKUP(E164,EquipCost,15)*C164,0)","v":1.7364285714285717},null,null,{"$f":"SUM(F164:H164)+D164","v":3.1650000000000005}]
["Vicon Spreader",null,{"$f":"+C164","v":0.14285714285714288},null,6,{"$f":"IF(E165>0,VLOOKUP(E165,EquipCost,15)*C165,0)","v":0.44789115646258509},{"$f":"+VABait5","v":5.5},null,{"$f":"SUM(F165:H165)+D165","v":5.9478911564625854}]
["Wildlife Control",2,1,{"$f":"B166*LaborNoSkill","v":20},1,{"$f":"IF(E166>0,VLOOKUP(E166,EquipCost,15)*C166,0)","v":16.9848},{"$f":"+VAWild*VATree","v":24.891428571428573},null,{"$f":"SUM(F166:H166)+D166","v":61.87622857142857}]
["Fertilizer"]
["40 hp tractor",{"$f":"+VAFertTime5","v":0.14285714285714288},{"$f":"+B168","v":0.14285714285714288},{"$f":"B168*LaborNoSkill","v":1.4285714285714288},3,{"$f":"IF(E168>0,VLOOKUP(E168,EquipCost,15)*C168,0)","v":1.7364285714285717},{"$f":"+VAFert5","v":14.973750000000003},null,{"$f":"SUM(F168:H168)+D168","v":18.138750000000002}]
["Vicon Spreader",null,{"$f":"+C168","v":0.14285714285714288},null,6,{"$f":"IF(E169>0,VLOOKUP(E169,EquipCost,15)*C169,0)","v":0.44789115646258509},null,null,{"$f":"SUM(F169:H169)+D169","v":0.44789115646258509}]
["Lime (1 tons)",null,null,null,null,null,{"$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":5},17,{"$f":"IF(E173>0,VLOOKUP(E173,EquipCost,15)*C173,0)","v":88},null,null,93]
["Real Estate Tax",null,null,{"$f":"B174*LaborNoSkill","v":0},null,{"$f":"IF(E174>0,VLOOKUP(E174,EquipCost,15)*C174,0)","v":0},null,{"$f":"+RETax","v":35},35]
["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":30.471428571428575},{"$f":"SUM(C149:C176)","v":67.071428571428584},{"$f":"SUM(D149:D176)","v":333.4285714285715},null,{"$f":"SUM(F149:F176)","v":374.39670544217682},{"$f":"SUM(G149:G176)","v":1089.9634725357143},{"$f":"SUM(H149:H176)","v":125},{"$f":"SUM(I149:I176)","v":1922.7887494064628}]
["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":40},1,{"$f":"IF(E181>0,VLOOKUP(E181,EquipCost,15)*C181,0)","v":33.9696},{"$f":"+VATrainMat6","v":6},null,{"$f":"SUM(F181:H181)+D181","v":79.9696}]
["Pruning",{"$f":"+VAPrune6","v":31.114285714285717},{"$f":"+B182","v":31.114285714285717},{"$f":"B182*LaborNoSkill","v":311.14285714285717},18,{"$f":"IF(E182>0,VLOOKUP(E182,EquipCost,15)*C182,0)","v":141.44554285714287},null,null,{"$f":"SUM(F182:H182)+D182","v":452.58840000000004}]
["Brush Removal",2,{"$f":"+B183","v":2},{"$f":"B183*LaborSkill","v":30},3,{"$f":"IF(E183>0,VLOOKUP(E183,EquipCost,15)*C183,0)","v":24.31},null,null,{"$f":"SUM(F183:H183)+D183","v":54.31}]
["Tree replacement",0.5,{"$f":"B184","v":0.5},{"$f":"B184*LaborNoSkill","v":5},1,{"$f":"IF(E184>0,VLOOKUP(E184,EquipCost,15)*C184,0)","v":8.4923999999999999},{"$f":"+VATree*TreeCost*0.01","v":52.894285714285715},null,{"$f":"SUM(F184:H184)+D184","v":66.386685714285719}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+VAHerbTime","v":1.142857142857143},{"$f":"+B186","v":1.142857142857143},{"$f":"B186*LaborSkill","v":17.142857142857146},3,{"$f":"IF(E186>0,VLOOKUP(E186,EquipCost,15)*C186,0)","v":13.891428571428573},null,null,{"$f":"SUM(F186:H186)+D186","v":31.034285714285719}]
["Weed sprayer",null,{"$f":"+C186","v":1.142857142857143},null,5,{"$f":"IF(E187>0,VLOOKUP(E187,EquipCost,15)*C187,0)","v":5.0647619047619052},{"$f":"+VAHerb6","v":15.809531249999999},null,{"$f":"SUM(F187:H187)+D187","v":20.874293154761904}]
["Spray Program"]
["80 hp tractor",{"$f":"+VASprayTime4","v":3.6},{"$f":"+B189","v":3.6},{"$f":"B189*LaborSkill","v":54},2,{"$f":"IF(E189>0,VLOOKUP(E189,EquipCost,15)*C189,0)","v":85.356000000000009},{"$f":"+VASprayMat6","v":930.89447699999994},null,{"$f":"SUM(F189:H189)+D189","v":1070.250477}]
["Airblast spr.",null,{"$f":"+C189","v":3.6},null,4,{"$f":"IF(E190>0,VLOOKUP(E190,EquipCost,15)*C190,0)","v":40.950000000000003},null,null,{"$f":"SUM(F190:H190)+D190","v":40.950000000000003}]
["Hand Pheromone",1,null,{"$f":"B191*LaborNoSkill","v":10},null,null,null,null,{"$f":"SUM(F191:H191)+D191","v":10}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime6","v":1.0714285714285714},{"$f":"+B193","v":1.0714285714285714},{"$f":"B193*LaborNoSkill","v":10.714285714285714},3,{"$f":"IF(E193>0,VLOOKUP(E193,EquipCost,15)*C193,0)","v":13.023214285714285},null,null,{"$f":"SUM(F193:H193)+D193","v":23.737499999999997}]
["Mower",null,{"$f":"+C193","v":1.0714285714285714},null,7,{"$f":"IF(E194>0,VLOOKUP(E194,EquipCost,15)*C194,0)","v":4.9923469387755102},null,null,{"$f":"SUM(F194:H194)+D194","v":4.9923469387755102}]
["Mouse control"]
["40 hp tractor",{"$f":"+VABaitTIme6","v":0.14285714285714288},{"$f":"+B196","v":0.14285714285714288},{"$f":"B196*LaborNoSkill","v":1.4285714285714288},3,{"$f":"IF(E196>0,VLOOKUP(E196,EquipCost,15)*C196,0)","v":1.7364285714285717},null,null,{"$f":"SUM(F196:H196)+D196","v":3.1650000000000005}]
["Vicon Spreader",null,{"$f":"+C196","v":0.14285714285714288},null,6,{"$f":"IF(E197>0,VLOOKUP(E197,EquipCost,15)*C197,0)","v":0.44789115646258509},{"$f":"+VABait6","v":5.5},null,{"$f":"SUM(F197:H197)+D197","v":5.9478911564625854}]
["Wildlife Control",2,1,{"$f":"B198*LaborNoSkill","v":20},1,{"$f":"IF(E198>0,VLOOKUP(E198,EquipCost,15)*C198,0)","v":16.9848},{"$f":"+VAWild*VATree","v":24.891428571428573},null,{"$f":"SUM(F198:H198)+D198","v":61.87622857142857}]
["Fertilizer"]
["40 hp tractor",{"$f":"+VAFertTime6","v":0.14285714285714288},{"$f":"+B200","v":0.14285714285714288},{"$f":"B200*LaborNoSkill","v":1.4285714285714288},3,{"$f":"IF(E200>0,VLOOKUP(E200,EquipCost,15)*C200,0)","v":1.7364285714285717},{"$f":"+VAFert6","v":18.571339285714288},null,{"$f":"SUM(F200:H200)+D200","v":21.736339285714287}]
["Vicon Spreader",null,{"$f":"+C200","v":0.14285714285714288},null,6,{"$f":"IF(E201>0,VLOOKUP(E201,EquipCost,15)*C201,0)","v":0.44789115646258509},null,null,{"$f":"SUM(F201:H201)+D201","v":0.44789115646258509}]
["Lime",null,null,null,null,null,{"$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":5},17,{"$f":"IF(E205>0,VLOOKUP(E205,EquipCost,15)*C205,0)","v":88},null,null,93]
["Real Estate Tax",null,null,{"$f":"B206*LaborNoSkill","v":0},null,{"$f":"IF(E206>0,VLOOKUP(E206,EquipCost,15)*C206,0)","v":0},null,{"$f":"+RETax","v":35},35]
["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":47.214285714285722},{"$f":"SUM(C180:C208)","v":88.814285714285731},{"$f":"SUM(D180:D208)","v":505.85714285714295},null,{"$f":"SUM(F180:F208)","v":480.84873401360539},{"$f":"SUM(G180:G208)","v":1089.5610618214284},{"$f":"SUM(H180:H208)","v":125},{"$f":"SUM(I180:I208)","v":2201.2669386921771}]
["Vertical Axe"]
[null,null,null,null,null,null,null,null,"Total Costs"]
["Year 0,  Site Preparation Cost.",null,null,null,null,null,null,null,{"$f":"+year0","v":794}]
[{"$f":"+A8","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+VAYear1","v":9556.8114017865119}]
[{"$f":"+A56","v":"Year 2, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+VAYear2","v":1521.8303373591841}]
[{"$f":"+A86","v":"Year 3, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+VAYear3","v":1636.9179013278913}]
[{"$f":"+A116","v":"Year 4, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+VAYear4","v":1943.7798494064627}]
[{"$f":"+A147","v":"Year 5, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+VAYear5","v":1922.7887494064628}]
[{"$f":"+A178","v":"Year 6, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+VAYear6","v":2201.2669386921771}]

{"sheet":"CL Profit","index":9,"n_rows":114,"n_cols":10,"rows_kept":114,"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,{"$f":"+'Factors & Yield'!B36","v":0},{"$f":"+B5*42*CLPrice","v":0},{"$f":"+year0","v":794},{"$f":"+B5*42*LaborPicking","v":0},{"$f":"+(+D5+E5)*0.5*IntOper+LandCost*IntLand","v":383.82},{"$f":"SUM(D5:F5)","v":1177.82},{"$f":"+C5-G5","v":-1177.82},{"$f":"+H5","v":-1177.82}]
[{"$f":"+A5+1","v":1},{"$f":"+'Factors & Yield'!B37","v":0},0,{"$f":"+CLYear1","v":2384.8489982111923},{"$f":"+B6*42*LaborPicking","v":0},{"$f":"+(+D6+E6)*0.5*IntOper+LandCost*IntLand","v":431.54546994633574},{"$f":"SUM(D6:F6)","v":2816.3944681575281},{"$f":"+C6-G6","v":-2816.3944681575281},{"$f":"+H6+I5","v":-3994.2144681575282}]
[{"$f":"+A6+1","v":2},{"$f":"+'Factors & Yield'!B38","v":0},0,{"$f":"+CLYear2","v":460.53408480827329},0,373.8160225442482,834.35010735252149,{"$f":"+C7-G7","v":-834.35010735252149},-4828.5645755100495]
[{"$f":"+A7+1","v":3},{"$f":"+'Factors & Yield'!B39","v":0},0,{"$f":"+CLYear3","v":949.25880062885142},0,388.47776401886551,1337.7365646477169,-1337.7365646477169,-6166.301140157766]
[4,{"$f":"+'Factors & Yield'!B40","v":100},840,{"$f":"+CLYear4","v":1254.1779948788512},203.79438386123681,403.73917136220263,1861.7115501022906,-1021.7115501022906,-7188.0126902600568]
[5,{"$f":"+'Factors & Yield'!B41","v":150},1260,{"$f":"+CLYear5","v":1849.6759090038513},305.6915757918552,424.66102454387118,2580.0285093395773,-1320.0285093395773,-8508.0411995996346]
[6,{"$f":"+'Factors & Yield'!B42","v":300},2520,{"$f":"+CLYear6","v":1952.0441933788513},611.3831515837104,436.90282034887684,3000.3301653114386,-480.33016531143858,-8988.3713649110723]
[7,{"$f":"+'Factors & Yield'!B43","v":400},3360,{"$f":"+CLYear7","v":2153.4387621288515},815.17753544494724,449.05848892721394,3417.6747865010129,-57.674786501012932,-9046.0461514120852]
[8,{"$f":"+'Factors & Yield'!B44","v":500},4200,{"$f":"+CLYear8","v":2179.9631558788515},1018.9719193061841,455.96805225555107,3654.9031274405866,545.09687255941344,-8500.9492788526713]
[9,{"$f":"+'Factors & Yield'!B45","v":650},5460,{"$f":"+CLYear8","v":2179.9631558788515},1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,-7010.7147293588687]
[10,{"$f":"+'Factors & Yield'!B46","v":650},5460,2179.9631558788515,1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,-5520.480179865066]
[11,{"$f":"+'Factors & Yield'!B47","v":650},5460,2179.9631558788515,1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,-4030.2456303712634]
[12,{"$f":"+'Factors & Yield'!B48","v":650},5460,2179.9631558788515,1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,-2540.0110808774607]
[13,{"$f":"+'Factors & Yield'!B49","v":650},5460,2179.9631558788515,1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,-1049.776531383658]
[14,{"$f":"+'Factors & Yield'!B50","v":650},5460,2179.9631558788515,1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,440.45801811014462]
[15,{"$f":"+'Factors & Yield'!B51","v":650},5460,2179.9631558788515,1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,1930.6925676039473]
[16,{"$f":"+'Factors & Yield'!B52","v":650},5460,2179.9631558788515,1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,3420.9271170977499]
[17,{"$f":"+'Factors & Yield'!B53","v":650},5460,2179.9631558788515,1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,4911.1616665915526]
[18,{"$f":"+'Factors & Yield'!B54","v":650},5460,2179.9631558788515,1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,6401.3962160853553]
[19,{"$f":"+'Factors & Yield'!B55","v":650},5460,2179.9631558788515,1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,7891.6307655791579]
[20,{"$f":"+'Factors & Yield'!B56","v":650},5460,2179.9631558788515,1324.6634950980392,465.13879952930671,3969.7654505061973,1490.2345494938027,9381.8653150729606]
[]
[null,{"$f":"SUM(B5:B26)","v":9250},{"$f":"SUM(C5:C26)","v":77700},40137.499769463808,18850.980507164404,9329.6544082988476,68318.134684927019,9381.8653150729606,{"$f":"+I25","v":9381.8653150729606}]
[]
["Sales Price /lb.",null,null,{"$f":"+CLPrice","v":0.2},null,"Unskilled Labor Cost",null,null,null,{"$f":"+LaborNoSkill","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$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,{"$f":"+CLYear8","v":2179.9631558788515},{"$f":"+F13","v":455.96805225555107},{"$f":"+B61*42*LaborPicking","v":407.58876772247362},{"$f":"SUM(C61:E61)","v":3043.519975856876},{"$f":"+F61/B61","v":15.21759987928438},{"$f":"+G61/42","v":0.3623238066496281}]
[null,{"$f":"+B61+100","v":300},{"$f":"+CLYear8","v":2179.9631558788515},{"$f":"+D61","v":455.96805225555107},{"$f":"+B62*42*LaborPicking","v":611.3831515837104},{"$f":"SUM(C62:E62)","v":3247.3143597181129},{"$f":"+F62/B62","v":10.824381199060376},{"$f":"+G62/42","v":0.25772336188238992}]
[null,{"$f":"+B62+100","v":400},2179.9631558788515,{"$f":"+D62","v":455.96805225555107},815.17753544494724,{"$f":"SUM(C63:E63)","v":3451.1087435793497},{"$f":"+F63/B63","v":8.6277718589483747},{"$f":"+G63/42","v":0.20542313949877083}]
[null,500,2179.9631558788515,455.96805225555107,1018.9719193061841,3654.9031274405866,7.3098062548811731,0.17404300606859935]
[null,600,2179.9631558788515,455.96805225555107,1222.7663031674208,3858.6975113018234,6.4311625188363726,0.15312291711515172]
[null,700,2179.9631558788515,455.96805225555107,1426.5606870286576,4062.4918951630598,5.8035598502329426,0.13817999643411769]
[null,800,2179.9631558788515,455.96805225555107,1630.3550708898945,4266.2862790242971,5.3328578487803711,0.12697280592334217]
[null,900,2179.9631558788515,455.96805225555107,1834.1494547511313,4470.0806628855335,4.9667562920950372,0.11825610219273898]
[null,1000,2179.9631558788515,455.96805225555107,2037.9438386123682,4673.8750467467707,4.6738750467467707,0.11128273920825645]
[null,1100,2179.9631558788515,455.96805225555107,2241.7382224736052,4877.669430608008,4.4342449369163708,0.10557726040277074]
[null,1200,2179.9631558788515,455.96805225555107,2445.5326063348416,5081.4638144692435,4.2345531787243695,0.1008226947315326]
[null,{"$f":"+B71+100","v":1300},2179.9631558788515,{"$f":"+D71","v":455.96805225555107},2649.3269901960784,{"$f":"SUM(C72:E72)","v":5285.2581983304808},{"$f":"+F72/B72","v":4.065583229484985},9.6799600702023453E-2]
[null,{"$f":"+B72+100","v":1400},2179.9631558788515,{"$f":"+D72","v":455.96805225555107},2853.1213740573153,{"$f":"SUM(C73:E73)","v":5489.0525821917181},{"$f":"+F73/B73","v":3.9207518444226559},9.3351234391015614E-2]
[null,{"$f":"+B73+100","v":1500},2179.9631558788515,{"$f":"+D73","v":455.96805225555107},3056.9157579185521,{"$f":"SUM(C74:E74)","v":5692.8469660529545},{"$f":"+F74/B74","v":3.7952313107019697},9.0362650254808802E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,100,{"$f":"+G96*E96*A96*I96*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G97*E97*A97*I97*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G98*E98*A98*I98*0.01","v":0}]
[]
[null,null,null,null,null,null,null,null,100,{"$f":"+G100*E100*A100*I100*0.01","v":0}]
[]
[null,null,"Calcium Sprays","EG-615",null,null,null,null,100,{"$f":"+G102*E102*A102*I102*0.01","v":0}]
[]
[null,null,null,null,null,null,null,null,100,{"$f":"+G104*E104*A104*I104*0.01","v":0}]
[]
[1,"Post-Harvest","Boron",null,2,null,null,null,100,{"$f":"+G106*E106*A106*I106*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$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}]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"VA Profit","index":10,"n_rows":114,"n_cols":10,"rows_kept":114,"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,{"$f":"+'Factors & Yield'!C36","v":0},{"$f":"+B5*42*VAPrice","v":0},{"$f":"+year0","v":794},{"$f":"+B5*42*LaborPicking","v":0},{"$f":"+(+D5+E5)*0.5*IntOper+LandCost*IntLand","v":383.82},{"$f":"SUM(D5:F5)","v":1177.82},{"$f":"+C5-G5","v":-1177.82},{"$f":"+H5","v":-1177.82}]
[{"$f":"+A5+1","v":1},{"$f":"+'Factors & Yield'!C37","v":0},0,{"$f":"+VAYear1","v":9556.8114017865119},{"$f":"+B6*42*LaborPicking","v":0},{"$f":"+(+D6+E6)*0.5*IntOper+LandCost*IntLand","v":646.70434205359538},{"$f":"SUM(D6:F6)","v":10203.515743840107},{"$f":"+C6-G6","v":-10203.515743840107},{"$f":"+H6+I5","v":-11381.335743840107}]
[{"$f":"+A6+1","v":2},{"$f":"+'Factors & Yield'!C38","v":0},0,{"$f":"+VAYear2","v":1521.8303373591841},0,405.65491012077553,1927.4852474799595,{"$f":"+C7-G7","v":-1927.4852474799595},-13308.820991320066]
[{"$f":"+A7+1","v":3},{"$f":"+'Factors & Yield'!C39","v":150},1323,{"$f":"+VAYear3","v":1636.9179013278913},305.6915757918552,418.27828431359239,2360.8877614333387,-1037.8877614333387,-14346.708752753406]
[4,{"$f":"+'Factors & Yield'!C40","v":300},2646,{"$f":"+VAYear4","v":1943.7798494064627},611.3831515837104,436.6548900297052,2991.8178910198785,-345.81789101987852,-14692.526643773284]
[5,{"$f":"+'Factors & Yield'!C41","v":600},5292,{"$f":"+VAYear5","v":1922.7887494064628},1222.7663031674208,454.36665157721649,3599.9217041511001,1692.0782958488999,-13000.448347924385]
[6,{"$f":"+'Factors & Yield'!C42","v":800},7056,{"$f":"+VAYear6","v":2201.2669386921771},1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,-10251.019017793918]
[7,{"$f":"+'Factors & Yield'!C43","v":800},7056,{"$f":"+VAYear6","v":2201.2669386921771},1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,-7501.5896876634524]
[8,{"$f":"+'Factors & Yield'!C44","v":800},7056,{"$f":"+VAYear6","v":2201.2669386921771},1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,-4752.1603575329864]
[9,{"$f":"+'Factors & Yield'!C45","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,-2002.7310274025203]
[10,{"$f":"+'Factors & Yield'!C46","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,746.6983027279457]
[11,{"$f":"+'Factors & Yield'!C47","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,3496.1276328584117]
[12,{"$f":"+'Factors & Yield'!C48","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,6245.5569629888778]
[13,{"$f":"+'Factors & Yield'!C49","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,8994.9862931193438]
[14,{"$f":"+'Factors & Yield'!C50","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,11744.41562324981]
[15,{"$f":"+'Factors & Yield'!C51","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,14493.844953380276]
[16,{"$f":"+'Factors & Yield'!C52","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,17243.274283510742]
[17,{"$f":"+'Factors & Yield'!C53","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,19992.703613641206]
[18,{"$f":"+'Factors & Yield'!C54","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,22742.13294377167]
[19,{"$f":"+'Factors & Yield'!C55","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,25491.562273902135]
[20,{"$f":"+'Factors & Yield'!C56","v":800},7056,2201.2669386921771,1630.3550708898945,474.94866028746213,4306.570669869534,2749.429330130466,28240.991604032599]
[]
[null,{"$f":"SUM(B5:B26)","v":13050},{"$f":"SUM(C5:C26)","v":115101},50395.132319669166,26595.167093891407,9869.7089824068171,86860.008395967394,28240.991604032599,{"$f":"+I25","v":28240.991604032599}]
[]
["Sales Price /lb.",null,null,{"$f":"+VAPrice","v":0.21},null,"Unskilled Labor Cost",null,null,null,{"$f":"+LaborNoSkill","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+A1","v":"Potential Profit for Vertical Axe"}]
[]
["Effect of varing yield."]
[]
["This chart is based on Year 6, Mature Bearing Year."]
[]
[]
[null,"Yield","Growing","Interest","Harvest","Total","Cost","Cost"]
[null," /Acre","Costs","Costs","Costs","Costs"," /Bushel"," /lb."]
[null,200,{"$f":"+VAYear6","v":2201.2669386921771},{"$f":"+F11","v":474.94866028746213},{"$f":"+B61*42*LaborPicking","v":407.58876772247362},{"$f":"SUM(C61:E61)","v":3083.8043667021129},{"$f":"+F61/B61","v":15.419021833510564},{"$f":"+G61/42","v":0.36711956746453722}]
[null,{"$f":"+B61+100","v":300},{"$f":"+VAYear6","v":2201.2669386921771},{"$f":"+D61","v":474.94866028746213},{"$f":"+B62*42*LaborPicking","v":611.3831515837104},{"$f":"SUM(C62:E62)","v":3287.5987505633498},{"$f":"+F62/B62","v":10.958662501877832},{"$f":"+G62/42","v":0.26092053575899599}]
[null,{"$f":"+B62+100","v":400},2201.2669386921771,{"$f":"+D62","v":474.94866028746213},815.17753544494724,{"$f":"SUM(C63:E63)","v":3491.3931344245866},{"$f":"+F63/B63","v":8.7284828360614668},{"$f":"+G63/42","v":0.2078210199062254}]
[null,500,2201.2669386921771,474.94866028746213,1018.9719193061841,3695.1875182858234,7.3903750365716467,0.17596131039456303]
[null,600,2201.2669386921771,474.94866028746213,1222.7663031674208,3898.9819021470603,6.4983031702451006,0.15472150405345478]
[null,700,2201.2669386921771,474.94866028746213,1426.5606870286576,4102.7762860082967,5.8611089800118528,0.13955021380980601]
[null,800,2201.2669386921771,474.94866028746213,1630.3550708898945,4306.570669869534,5.3832133373369171,0.12817174612706944]
[null,900,2201.2669386921771,474.94866028746213,1834.1494547511313,4510.3650537307703,5.0115167263675229,0.11932182681827436]
[null,1000,2201.2669386921771,474.94866028746213,2037.9438386123682,4714.1594375920076,4.7141594375920075,0.11224189137123827]
[null,1100,2201.2669386921771,474.94866028746213,2241.7382224736052,4917.953821453244,4.4708671104120397,0.10644921691457238]
[null,1200,2201.2669386921771,474.94866028746213,2445.5326063348416,5121.7482053144813,4.2681235044287344,0.10162198820068416]
[null,{"$f":"+B71+100","v":1300},2201.2669386921771,{"$f":"+D71","v":474.94866028746213},2649.3269901960784,{"$f":"SUM(C72:E72)","v":5325.5425891757177},{"$f":"+F72/B72","v":4.0965712224428596},9.7537410058163326E-2]
[null,{"$f":"+B72+100","v":1400},2201.2669386921771,{"$f":"+D72","v":474.94866028746213},2853.1213740573153,{"$f":"SUM(C73:E73)","v":5529.3369730369541},{"$f":"+F73/B73","v":3.9495264093121101},9.403634307885976E-2]
[null,{"$f":"+B73+100","v":1500},2201.2669386921771,{"$f":"+D73","v":474.94866028746213},3056.9157579185521,{"$f":"SUM(C74:E74)","v":5733.1313568981914},{"$f":"+F74/B74","v":3.8220875712654609},9.100208503013002E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"TS Profit","index":11,"n_rows":114,"n_cols":10,"rows_kept":114,"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,{"$f":"+'Factors & Yield'!D36","v":0},{"$f":"+B5*42*TSPrice","v":0},{"$f":"+year0","v":794},{"$f":"+B5*42*LaborPicking","v":0},{"$f":"+(+D5+E5)*0.5*IntOper+LandCost*IntLand","v":383.82},{"$f":"SUM(D5:F5)","v":1177.82},{"$f":"+C5-G5","v":-1177.82},{"$f":"+H5","v":-1177.82}]
[{"$f":"+A5+1","v":1},{"$f":"+'Factors & Yield'!D37","v":0},0,{"$f":"+SSYear1","v":16601.121143805267},{"$f":"+B6*42*LaborPicking","v":0},{"$f":"+(+D6+E6)*0.5*IntOper+LandCost*IntLand","v":858.03363431415801},{"$f":"SUM(D6:F6)","v":17459.154778119424},{"$f":"+C6-G6","v":-17459.154778119424},{"$f":"+H6+I5","v":-18636.974778119424}]
[{"$f":"+A6+1","v":2},{"$f":"+'Factors & Yield'!D38","v":50},462,{"$f":"+TSYear2","v":1849.1462169329366},101.8971919306184,418.53130226590667,2369.5747111294618,{"$f":"+C7-G7","v":-1907.5747111294618},-20544.549489248886]
[{"$f":"+A7+1","v":3},{"$f":"+'Factors & Yield'!D39","v":200},1848,{"$f":"+SSYear3","v":2146.6363195575395},407.58876772247362,436.62675261840036,2990.8518398984133,-1142.8518398984133,-21687.401329147298]
[4,{"$f":"+'Factors & Yield'!D40","v":800},7392,{"$f":"+SSYear4","v":2205.9123351825397},1630.3550708898945,475.08802218217301,4311.3554282546065,3080.6445717453935,-18606.756757401905]
[5,{"$f":"+'Factors & Yield'!D41","v":1000},9240,{"$f":"+SSYear4","v":2205.9123351825397},2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,-14097.92861641066]
[6,{"$f":"+'Factors & Yield'!D42","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,-9589.1004754194146]
[7,{"$f":"+'Factors & Yield'!D43","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,-5080.2723344281694]
[8,{"$f":"+'Factors & Yield'!D44","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,-571.44419343692425]
[9,{"$f":"+'Factors & Yield'!D45","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,3937.3839475543209]
[10,{"$f":"+'Factors & Yield'!D46","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,8446.2120885455661]
[11,{"$f":"+'Factors & Yield'!D47","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,12955.040229536811]
[12,{"$f":"+'Factors & Yield'!D48","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,17463.868370528056]
[13,{"$f":"+'Factors & Yield'!D49","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,21972.696511519302]
[14,{"$f":"+'Factors & Yield'!D50","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,26481.524652510547]
[15,{"$f":"+'Factors & Yield'!D51","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,30990.352793501792]
[16,{"$f":"+'Factors & Yield'!D52","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,35499.180934493037]
[17,{"$f":"+'Factors & Yield'!D53","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,40008.009075484282]
[18,{"$f":"+'Factors & Yield'!D54","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,44516.837216475527]
[19,{"$f":"+'Factors & Yield'!D55","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,49025.665357466773]
[20,{"$f":"+'Factors & Yield'!D56","v":1000},9240,2205.9123351825397,2037.9438386123682,487.31568521384725,4731.1718590087548,4508.8281409912452,53534.493498458018]
[]
[null,{"$f":"SUM(B5:B26)","v":17050},{"$f":"SUM(C5:C26)","v":157542},58891.413378398924,34746.94244834088,10369.150674802195,104007.50650154198,53534.493498458018,{"$f":"+I25","v":53534.493498458018}]
[]
["Sales Price /lb.",null,null,{"$f":"+TSPrice","v":0.22},null,"Unskilled Labor Cost",null,null,null,{"$f":"+LaborNoSkill","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+A1","v":"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,{"$f":"+SSYear4","v":2205.9123351825397},{"$f":"+F9","v":475.08802218217301},{"$f":"+B61*42*LaborPicking","v":407.58876772247362},{"$f":"SUM(C61:E61)","v":3088.5891250871864},{"$f":"+F61/B61","v":15.442945625435932},{"$f":"+G61/42","v":0.3676891815579984}]
[null,{"$f":"+B61+100","v":300},{"$f":"+C61","v":2205.9123351825397},{"$f":"+D61","v":475.08802218217301},{"$f":"+B62*42*LaborPicking","v":611.3831515837104},{"$f":"SUM(C62:E62)","v":3292.3835089484232},{"$f":"+F62/B62","v":10.974611696494744},{"$f":"+G62/42","v":0.26130027848797011}]
[null,{"$f":"+B62+100","v":400},{"$f":"+C62","v":2205.9123351825397},{"$f":"+D62","v":475.08802218217301},815.17753544494724,{"$f":"SUM(C63:E63)","v":3496.1778928096601},{"$f":"+F63/B63","v":8.7404447320241498},{"$f":"+G63/42","v":0.20810582695295596}]
[null,500,2205.9123351825397,475.08802218217301,1018.9719193061841,3699.9722766708969,7.3999445533417942,0.17618915603194749]
[null,600,2205.9123351825397,475.08802218217301,1222.7663031674208,3903.7666605321338,6.5062777675535566,0.15491137541794181]
[null,700,2205.9123351825397,475.08802218217301,1426.5606870286576,4107.5610443933701,5.8679443491333858,0.13971296069365205]
[null,800,2205.9123351825397,475.08802218217301,1630.3550708898945,4311.3554282546074,5.3891942853182595,0.12831414965043475]
[null,900,2205.9123351825397,475.08802218217301,1834.1494547511313,4515.1498121158438,5.0168331245731599,0.11944840772793237]
[null,1000,2205.9123351825397,475.08802218217301,2037.9438386123682,4718.9441959770811,4.7189441959770813,0.1123558141899305]
[null,1100,2205.9123351825397,475.08802218217301,2241.7382224736052,4922.7385798383184,4.4752168907621073,0.10655278311338351]
[null,1200,2205.9123351825397,475.08802218217301,2445.5326063348416,5126.5329636995539,4.2721108030829615,0.10171692388292766]
[null,{"$f":"+B71+100","v":1300},2205.9123351825397,{"$f":"+D71","v":475.08802218217301},2649.3269901960784,{"$f":"SUM(C72:E72)","v":5330.3273475607912},{"$f":"+F72/B72","v":4.1002518058159936},9.7625042995618888E-2]
[null,{"$f":"+B72+100","v":1400},2205.9123351825397,{"$f":"+D72","v":475.08802218217301},2853.1213740573153,{"$f":"SUM(C73:E73)","v":5534.1217314220285},{"$f":"+F73/B73","v":3.9529440938728775},9.4117716520782796E-2]
[null,{"$f":"+B73+100","v":1500},2205.9123351825397,{"$f":"+D73","v":475.08802218217301},3056.9157579185521,{"$f":"SUM(C74:E74)","v":5737.9161152832648},{"$f":"+F74/B74","v":3.8252774101888432},9.1078033575924838E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"FW Profit","index":12,"n_rows":114,"n_cols":10,"rows_kept":114,"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,{"$f":"+'Factors & Yield'!E36","v":0},{"$f":"+B5*42*FWPrice","v":0},{"$f":"+year0","v":794},{"$f":"+B5*42*LaborPicking","v":0},{"$f":"+(+D5+E5)*0.5*IntOper+LandCost*IntLand","v":383.82},{"$f":"SUM(D5:F5)","v":1177.82},{"$f":"+C5-G5","v":-1177.82},{"$f":"+H5","v":-1177.82}]
[{"$f":"+A5+1","v":1},{"$f":"+'Factors & Yield'!E37","v":100},966,{"$f":"+FWYear1","v":15960.118580383232},{"$f":"+B6*42*LaborPicking","v":203.79438386123681},{"$f":"+(+D6+E6)*0.5*IntOper+LandCost*IntLand","v":844.91738892733406},{"$f":"SUM(D6:F6)","v":17008.830353171805},{"$f":"+C6-G6","v":-16042.830353171805},{"$f":"+H6+I5","v":-17220.650353171804}]
[{"$f":"+A6+1","v":2},{"$f":"+'Factors & Yield'!E38","v":400},3864,{"$f":"+FWYear2","v":1707.9595674196426},815.17753544494724,435.69411308593772,2958.8312159505276,{"$f":"+C7-G7","v":905.16878404947238},-16315.481569122332]
[{"$f":"+A7+1","v":3},{"$f":"+'Factors & Yield'!E39","v":800},7728,{"$f":"+FWYear3","v":1886.1653502857139},1630.3550708898945,465.49561263526823,3982.0160338108763,3745.9839661891237,-12569.497602933208]
[4,{"$f":"+'Factors & Yield'!E40","v":1200},11592,{"$f":"+FWYear4","v":1953.6305534107139},2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,-5868.6356574711299]
[5,{"$f":"+'Factors & Yield'!E41","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,832.22628799094855]
[6,{"$f":"+'Factors & Yield'!E42","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,7533.088233453027]
[7,{"$f":"+'Factors & Yield'!E43","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,14233.950178915105]
[8,{"$f":"+'Factors & Yield'!E44","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,20934.812124377182]
[9,{"$f":"+'Factors & Yield'!E45","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,27635.67406983926]
[10,{"$f":"+'Factors & Yield'!E46","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,34336.536015301339]
[11,{"$f":"+'Factors & Yield'!E47","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,41037.397960763417]
[12,{"$f":"+'Factors & Yield'!E48","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,47738.259906225496]
[13,{"$f":"+'Factors & Yield'!E49","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,54439.121851687574]
[14,{"$f":"+'Factors & Yield'!E50","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,61139.983797149653]
[15,{"$f":"+'Factors & Yield'!E51","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,67840.845742611738]
[16,{"$f":"+'Factors & Yield'!E52","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,74541.707688073817]
[17,{"$f":"+'Factors & Yield'!E53","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,81242.569633535895]
[18,{"$f":"+'Factors & Yield'!E54","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,87943.431578997974]
[19,{"$f":"+'Factors & Yield'!E55","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,94644.293524460052]
[20,{"$f":"+'Factors & Yield'!E56","v":1200},11592,1953.6305534107139,2445.5326063348416,491.97489479236663,4891.1380545379216,6700.8619454620784,101345.15546992213]
[]
[null,{"$f":"SUM(B5:B26)","v":21700},{"$f":"SUM(C5:C26)","v":209622},53559.962906070738,44223.381297888373,10493.500326118772,108276.84453007788,101345.15546992213,{"$f":"+I25","v":101345.15546992213}]
[]
["Sales Price /lb.",null,null,{"$f":"+FWPrice","v":0.23},null,"Unskilled Labor Cost",null,null,null,{"$f":"+LaborNoSkill","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+A1","v":"Potential Profit for Fruiting Wall"}]
[]
["Effect of varing yield."]
[]
["This chart is based on Year 6, Mature Bearing Year."]
[]
[]
[null,"Yield","Growing","Interest","Harvest","Total","Cost","Cost"]
[null," /Acre","Costs","Costs","Costs","Costs"," /Bushel"," /lb."]
[null,200,{"$f":"+FWYear4","v":1953.6305534107139},{"$f":"+F9","v":491.97489479236663},{"$f":"+B61*42*LaborPicking","v":407.58876772247362},{"$f":"SUM(C61:E61)","v":2853.1942159255541},{"$f":"+F61/B61","v":14.26597107962777},{"$f":"+G61/42","v":0.33966597808637544}]
[null,{"$f":"+B61+100","v":300},{"$f":"+C61","v":1953.6305534107139},{"$f":"+D61","v":491.97489479236663},{"$f":"+B62*42*LaborPicking","v":611.3831515837104},{"$f":"SUM(C62:E62)","v":3056.9885997867909},{"$f":"+F62/B62","v":10.189961999289302},{"$f":"+G62/42","v":0.24261814284022148}]
[null,{"$f":"+B62+100","v":400},{"$f":"+C62","v":1953.6305534107139},491.97489479236663,815.17753544494724,{"$f":"SUM(C63:E63)","v":3260.7829836480278},{"$f":"+F63/B63","v":8.1519574591200694},{"$f":"+G63/42","v":0.19409422521714451}]
[null,500,1953.6305534107139,491.97489479236663,1018.9719193061841,3464.5773675092646,6.9291547350185292,0.1649798746432983]
[null,600,1953.6305534107139,491.97489479236663,1222.7663031674208,3668.3717513705014,6.1139529189508357,0.14557030759406753]
[null,700,1953.6305534107139,491.97489479236663,1426.5606870286576,3872.1661352317378,5.5316659074739114,0.13170633113033123]
[null,800,1953.6305534107139,491.97489479236663,1630.3550708898945,4075.9605190929751,5.0949506488662193,0.12130834878252902]
[null,900,1953.6305534107139,491.97489479236663,1834.1494547511313,4279.7549029542115,4.7552832255046793,0.11322102917868285]
[null,1000,1953.6305534107139,491.97489479236663,2037.9438386123682,4483.5492868154488,4.4835492868154487,0.10675117349560592]
[null,1100,1953.6305534107139,491.97489479236663,2241.7382224736052,4687.3436706766861,4.2612215187969875,0.10145765520945209]
[null,1200,1953.6305534107139,491.97489479236663,2445.5326063348416,4891.1380545379216,4.0759483787816011,9.7046389970990507E-2]
[null,{"$f":"+B71+100","v":1300},1953.6305534107139,{"$f":"+D71","v":491.97489479236663},2649.3269901960784,{"$f":"SUM(C72:E72)","v":5094.9324383991589},{"$f":"+F72/B72","v":3.9191787987685838},9.3313780923061515E-2]
[null,{"$f":"+B72+100","v":1400},1953.6305534107139,{"$f":"+D72","v":491.97489479236663},2853.1213740573153,{"$f":"SUM(C73:E73)","v":5298.7268222603961},{"$f":"+F73/B73","v":3.7848048730431403},9.0114401739122385E-2]
[null,{"$f":"+B73+100","v":1500},1953.6305534107139,{"$f":"+D73","v":491.97489479236663},3056.9157579185521,{"$f":"SUM(C74:E74)","v":5502.5212061216325},{"$f":"+F74/B74","v":3.6683474707477548},8.734160644637512E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Central Leader","index":13,"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":7.5},2,{"$f":"IF(E11>0,VLOOKUP(E11,EquipCost,15)*C11,0)","v":11.855},null,null,{"$f":"SUM(F11:H11)+D11","v":19.355}]
["Plow",null,{"$f":"B11","v":0.5},null,8,{"$f":"IF(E12>0,VLOOKUP(E12,EquipCost,15)*C12,0)","v":2.2238888888888888},null,null,{"$f":"SUM(F12:H12)+D12","v":2.2238888888888888}]
["80hp tractor",0.3,{"$f":"B13","v":0.3},{"$f":"B13*LaborSkill","v":4.5},2,{"$f":"IF(E13>0,VLOOKUP(E13,EquipCost,15)*C13,0)","v":7.1130000000000004},null,null,{"$f":"SUM(F13:H13)+D13","v":11.613}]
["Disc",null,{"$f":"B13","v":0.3},null,9,{"$f":"IF(E14>0,VLOOKUP(E14,EquipCost,15)*C14,0)","v":1.6300000000000001},null,null,{"$f":"SUM(F14:H14)+D14","v":1.6300000000000001}]
["Pick stone & roots",3,{"$f":"B15","v":3},{"$f":"B15*LaborNoSkill","v":30},15,{"$f":"IF(E15>0,VLOOKUP(E15,EquipCost,15)*C15,0)","v":30.131249999999998},null,null,{"$f":"SUM(F15:H15)+D15","v":60.131249999999994}]
["Planting Trees"]
["Layout",0.5,{"$f":"B17","v":0.5},{"$f":"B17*LaborSkill","v":7.5},1,{"$f":"IF(E17>0,VLOOKUP(E17,EquipCost,15)*C17,0)","v":8.4923999999999999},null,null,{"$f":"SUM(F17:H17)+D17","v":15.9924}]
["Marking",0.5,0.5,{"$f":"B18*LaborSkill","v":7.5},1,{"$f":"IF(E18>0,VLOOKUP(E18,EquipCost,15)*C18,0)","v":8.4923999999999999},null,null,15.9924]
["Purchase trees",null,null,null,null,null,{"$f":"CLTree*TreeCost","v":1542.75},null,1542.75]
["Custom Plant @ .30 /tree",null,null,null,null,null,null,{"$f":"VATree*CustomPlant","v":217.8},217.8]
["Watering Trees",2,{"$f":"+B21","v":2},{"$f":"B21*LaborNoSkill","v":20},13,{"$f":"IF(E21>0,VLOOKUP(E21,EquipCost,15)*C21,0)","v":16.547999999999998},null,null,36.548000000000002]
["40 hp tractor",null,{"$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,{"$f":"B23*LaborNoSkill","v":50},1,{"$f":"IF(E23>0,VLOOKUP(E23,EquipCost,15)*C23,0)","v":33.9696},{"$f":"+CLTrainMat1","v":10},null,93.9696]
["Pruning",{"$f":"+CLPrune1","v":0.30250000000000005},{"$f":"+B24","v":0.30250000000000005},{"$f":"B24*LaborNoSkill","v":3.0250000000000004},18,{"$f":"IF(E24>0,VLOOKUP(E24,EquipCost,15)*C24,0)","v":1.3751650000000002},null,null,4.4001650000000003]
["Nematode Control",null,null,null,null,null,null,null,0]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B27","v":0.8},{"$f":"B27*LaborSkill","v":12},3,{"$f":"IF(E27>0,VLOOKUP(E27,EquipCost,15)*C27,0)","v":9.7240000000000002},null,null,{"$f":"SUM(F27:H27)+D27","v":21.724}]
["Weed sprayer",null,{"$f":"+C27","v":0.8},null,5,{"$f":"IF(E28>0,VLOOKUP(E28,EquipCost,15)*C28,0)","v":3.5453333333333337},{"$f":"+CLHerb1","v":2.3680000000000003},null,{"$f":"SUM(F28:H28)+D28","v":5.913333333333334}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTime1","v":0.18},{"$f":"+B30","v":0.18},{"$f":"B30*LaborSkill","v":2.6999999999999997},2,{"$f":"IF(E30>0,VLOOKUP(E30,EquipCost,15)*C30,0)","v":4.2678000000000003},{"$f":"+CLSprayMat1","v":58.180904812499996},null,{"$f":"SUM(F30:H30)+D30","v":65.1487048125}]
["Airblast spr.",null,{"$f":"+C30","v":0.18},null,4,{"$f":"IF(E31>0,VLOOKUP(E31,EquipCost,15)*C31,0)","v":2.0474999999999999},null,null,{"$f":"SUM(F31:H31)+D31","v":2.0474999999999999}]
["Fertilize",null,null,null,null,null,null,null,{"$f":"SUM(F32:H32)+D32","v":0}]
["40 hp tractor",{"$f":"+CLFertTime1","v":0.1},{"$f":"+B33","v":0.1},{"$f":"B33*LaborNoSkill","v":1},3,{"$f":"IF(E33>0,VLOOKUP(E33,EquipCost,15)*C33,0)","v":1.2155},{"$f":"+CLFert1","v":1.1343749999999999},null,{"$f":"SUM(F33:H33)+D33","v":3.3498749999999999}]
["Vicon Spreader",null,0.2,null,6,{"$f":"IF(E34>0,VLOOKUP(E34,EquipCost,15)*C34,0)","v":0.62704761904761908},null,null,{"$f":"SUM(F34:H34)+D34","v":0.62704761904761908}]
["Sod Establishment"]
["40 hp tractor",0.3,{"$f":"0.3*3","v":0.89999999999999991},{"$f":"B36*LaborSkill","v":4.5},3,{"$f":"IF(E36>0,VLOOKUP(E36,EquipCost,15)*C36,0)","v":10.939499999999999},null,null,{"$f":"SUM(F36:H36)+D36","v":15.439499999999999}]
["Spreader",null,{"$f":"+B36","v":0.3},null,6,{"$f":"IF(E37>0,VLOOKUP(E37,EquipCost,15)*C37,0)","v":0.94057142857142861},11,null,{"$f":"SUM(F37:H37)+D37","v":11.940571428571429}]
["Cultipack",0.3,{"$f":"B38","v":0.3},{"$f":"B38*LaborNoSkill","v":3},12,{"$f":"IF(E38>0,VLOOKUP(E38,EquipCost,15)*C38,0)","v":2.1159999999999997},null,null,{"$f":"SUM(F38:H38)+D38","v":5.1159999999999997}]
["Drag",0.3,{"$f":"B39","v":0.3},{"$f":"B39*LaborNoSkill","v":3},12,{"$f":"IF(E39>0,VLOOKUP(E39,EquipCost,15)*C39,0)","v":2.1159999999999997},null,null,{"$f":"SUM(F39:H39)+D39","v":5.1159999999999997}]
["Mowing"]
["40 hp tractor",{"$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":1.1764705882352942},3,{"$f":"IF(E44>0,VLOOKUP(E44,EquipCost,15)*C44,0)","v":1.43},null,null,{"$f":"SUM(F44:H44)+D44","v":2.6064705882352941}]
["Vicon Spreader",null,{"$f":"+B44","v":0.11764705882352941},null,6,{"$f":"IF(E45>0,VLOOKUP(E45,EquipCost,15)*C45,0)","v":0.36885154061624653},{"$f":"+CLBait1","v":5.5},null,{"$f":"SUM(F45:H45)+D45","v":5.8688515406162463}]
["Mouse guards ",5,null,{"$f":"+B46*LaborNoSkill","v":50},null,null,{"$f":"+'Factors & Yield'!C14*CLTree","v":45.375},null,{"$f":"SUM(F46:G46)+D46","v":95.375}]
["Wildlife Control",0.3,{"$f":"B47","v":0.3},{"$f":"B47*LaborNoSkill","v":3},1,{"$f":"IF(E47>0,VLOOKUP(E47,EquipCost,15)*C47,0)","v":5.09544},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F47:H47)+D47","v":17.170439999999999}]
["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,{"$f":"+RETax","v":35},{"$f":"SUM(F50:H50)+D50","v":35}]
["Management",2,null,{"$f":"B51*LaborSkill","v":30},null,{"$f":"IF(E51>0,VLOOKUP(E51,EquipCost,15)*C51,0)","v":0},null,{"$f":"+other","v":40},{"$f":"SUM(F51:H51)+D51","v":70}]
[]
["Total",{"$f":"SUM(B9:B52)","v":21.500147058823533},{"$f":"SUM(C9:C52)","v":14.497794117647061},{"$f":"SUM(D9:D52)","v":240.4014705882353},null,{"$f":"SUM(F9:F52)","v":166.26424781045753},{"$f":"SUM(G9:G52)","v":1685.3832798125002},{"$f":"SUM(H9:H52)","v":292.8},{"$f":"SUM(I9:I52)","v":2384.8489982111923}]
["Year 2, Non-bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain2","v":5},2,{"$f":"B57*LaborNoSkill","v":50},1,{"$f":"IF(E57>0,VLOOKUP(E57,EquipCost,15)*C57,0)","v":33.9696},{"$f":"+CLTrainMat2","v":10},null,{"$f":"SUM(F57:H57)+D57","v":93.9696}]
["Pruning",{"$f":"+CLPrune2","v":0.30250000000000005},{"$f":"+B58","v":0.30250000000000005},{"$f":"B58*LaborNoSkill","v":3.0250000000000004},18,{"$f":"IF(E58>0,VLOOKUP(E58,EquipCost,15)*C58,0)","v":1.3751650000000002},null,null,{"$f":"SUM(F58:H58)+D58","v":4.4001650000000003}]
["Brush Removal",0,{"$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":3.0249999999999972},1,{"$f":"IF(E60>0,VLOOKUP(E60,EquipCost,15)*C60,0)","v":5.1379019999999951},{"$f":"+CLTree*TreeCost*0.01","v":15.4275},null,{"$f":"SUM(F60:H60)+D60","v":23.590401999999994}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B62","v":0.8},{"$f":"B62*LaborSkill","v":12},3,{"$f":"IF(E62>0,VLOOKUP(E62,EquipCost,15)*C62,0)","v":9.7240000000000002},null,null,{"$f":"SUM(F62:H62)+D62","v":21.724}]
["Weed sprayer",null,{"$f":"+C62","v":0.8},null,5,{"$f":"IF(E63>0,VLOOKUP(E63,EquipCost,15)*C63,0)","v":3.5453333333333337},{"$f":"+CLHerb2","v":2.3680000000000003},null,{"$f":"SUM(F63:H63)+D63","v":5.913333333333334}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTime2","v":0.36},{"$f":"+B65","v":0.36},{"$f":"B65*LaborSkill","v":5.3999999999999995},2,{"$f":"IF(E65>0,VLOOKUP(E65,EquipCost,15)*C65,0)","v":8.5356000000000005},{"$f":"+CLSprayMat2","v":116.36180962499999},null,{"$f":"SUM(F65:H65)+D65","v":130.297409625}]
["Airblast spr.",null,{"$f":"+C65","v":0.36},null,4,{"$f":"IF(E66>0,VLOOKUP(E66,EquipCost,15)*C66,0)","v":4.0949999999999998},null,null,{"$f":"SUM(F66:H66)+D66","v":4.0949999999999998}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime2","v":0.1},0.3,{"$f":"+B68*LaborNoSkill","v":1},3,{"$f":"IF(E68>0,VLOOKUP(E68,EquipCost,15)*C68,0)","v":3.6464999999999996},{"$f":"+CLFert2","v":2.2687499999999998},null,{"$f":"SUM(F68:H68)+D68","v":6.9152499999999995}]
["Vicon Spreader",null,{"$f":"+C68","v":0.3},null,6,{"$f":"IF(E69>0,VLOOKUP(E69,EquipCost,15)*C69,0)","v":0.94057142857142861},null,null,{"$f":"SUM(F69:H69)+D69","v":0.94057142857142861}]
["Mowing"]
["40 hp tractor",{"$f":"+VAMowTime2","v":0.7142857142857143},{"$f":"B71","v":0.7142857142857143},{"$f":"+B71*LaborNoSkill","v":7.1428571428571432},3,{"$f":"IF(E71>0,VLOOKUP(E71,EquipCost,15)*C71,0)","v":8.6821428571428569},null,null,{"$f":"SUM(F71:H71)+D71","v":15.824999999999999}]
["Mower",null,{"$f":"B71","v":0.7142857142857143},null,7,{"$f":"IF(E72>0,VLOOKUP(E72,EquipCost,15)*C72,0)","v":3.3282312925170072},null,null,{"$f":"SUM(F72:H72)+D72","v":3.3282312925170072}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTime3","v":0.11764705882352941},{"$f":"+B74","v":0.11764705882352941},{"$f":"B74*LaborNoSkill","v":1.1764705882352942},3,{"$f":"IF(E74>0,VLOOKUP(E74,EquipCost,15)*C74,0)","v":1.43},null,null,{"$f":"SUM(F74:H74)+D74","v":2.6064705882352941}]
["Vicon Spreader",null,{"$f":"+C74","v":0.11764705882352941},null,6,{"$f":"IF(E75>0,VLOOKUP(E75,EquipCost,15)*C75,0)","v":0.36885154061624653},{"$f":"+CLBait3","v":5.5},null,5.8688515406162463]
["Wildlife Control",2,1,{"$f":"B76*LaborNoSkill","v":20},1,{"$f":"IF(E76>0,VLOOKUP(E76,EquipCost,15)*C76,0)","v":16.9848},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,46.059800000000003]
["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":35},{"$f":"SUM(F80:H80)+D80","v":35}]
["Management",2,null,{"$f":"B81*LaborNoSkill","v":20},null,{"$f":"IF(E81>0,VLOOKUP(E81,EquipCost,15)*C81,0)","v":0},null,{"$f":"+other","v":40},{"$f":"SUM(F81:H81)+D81","v":60}]
[]
["Total",{"$f":"SUM(B61:B82)","v":6.0919327731092441},{"$f":"SUM(C61:C82)","v":5.5838655462184859},{"$f":"SUM(D61:D82)","v":66.719327731092434},null,{"$f":"SUM(F61:F82)","v":61.281030452180879},{"$f":"SUM(G61:G82)","v":135.57355962499997},{"$f":"SUM(H61:H82)","v":75},{"$f":"SUM(I56:I82)","v":460.53408480827329}]
["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":150},1,{"$f":"IF(E87>0,VLOOKUP(E87,EquipCost,15)*C87,0)","v":33.9696},{"$f":"+CLTrainMat3","v":10},null,{"$f":"SUM(F87:H87)+D87","v":193.96960000000001}]
["Pruning",{"$f":"+CLPrune4","v":0.30250000000000005},{"$f":"+B88","v":0.30250000000000005},{"$f":"B88*LaborNoSkill","v":3.0250000000000004},18,{"$f":"IF(E88>0,VLOOKUP(E88,EquipCost,15)*C88,0)","v":1.3751650000000002},null,null,{"$f":"SUM(F88:H88)+D88","v":4.4001650000000003}]
["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":5},1,{"$f":"IF(E90>0,VLOOKUP(E90,EquipCost,15)*C90,0)","v":8.4923999999999999},{"$f":"+CLTree*TreeCost*0.01","v":15.4275},null,{"$f":"SUM(F90:H90)+D90","v":28.919899999999998}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B92","v":0.8},{"$f":"B92*LaborSkill","v":12},3,{"$f":"IF(E92>0,VLOOKUP(E92,EquipCost,15)*C92,0)","v":9.7240000000000002},null,null,{"$f":"SUM(F92:H92)+D92","v":21.724}]
["Weed sprayer",null,{"$f":"+C92","v":0.8},null,5,{"$f":"IF(E93>0,VLOOKUP(E93,EquipCost,15)*C93,0)","v":3.5453333333333337},{"$f":"+CLHerb3","v":3.5520000000000005},null,{"$f":"SUM(F93:H93)+D93","v":7.0973333333333342}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTime3","v":1.44},{"$f":"+B95","v":1.44},{"$f":"B95*LaborSkill","v":21.599999999999998},2,{"$f":"IF(E95>0,VLOOKUP(E95,EquipCost,15)*C95,0)","v":34.142400000000002},{"$f":"+CLSprayMat3","v":465.44723849999997},null,{"$f":"SUM(F95:H95)+D95","v":521.1896385}]
["Airblast spr.",null,{"$f":"+C95","v":1.44},null,4,{"$f":"IF(E96>0,VLOOKUP(E96,EquipCost,15)*C96,0)","v":16.38},null,null,{"$f":"SUM(F96:H96)+D96","v":16.38}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime3","v":0.1},{"$f":"+B98","v":0.1},{"$f":"B98*LaborNoSkill","v":1},3,{"$f":"IF(E98>0,VLOOKUP(E98,EquipCost,15)*C98,0)","v":1.2155},{"$f":"+CLFert3","v":3.4031249999999997},null,{"$f":"SUM(F98:H98)+D98","v":5.6186249999999998}]
["Vicon Spreader",null,{"$f":"+C98","v":0.1},null,6,{"$f":"IF(E99>0,VLOOKUP(E99,EquipCost,15)*C99,0)","v":0.31352380952380954},null,null,{"$f":"SUM(F99:H99)+D99","v":0.31352380952380954}]
["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":7.5},3,{"$f":"IF(E102>0,VLOOKUP(E102,EquipCost,15)*C102,0)","v":9.1162499999999991},null,null,{"$f":"SUM(F102:H102)+D102","v":16.616250000000001}]
["Mower",null,{"$f":"+C102","v":0.75},null,7,{"$f":"IF(E103>0,VLOOKUP(E103,EquipCost,15)*C103,0)","v":3.4946428571428574},null,null,{"$f":"SUM(F103:H103)+D103","v":3.4946428571428574}]
["Mouse control",null,"Sevin 80S"]
["40 hp tractor",{"$f":"+CLBaitTime3","v":0.11764705882352941},{"$f":"+B105","v":0.11764705882352941},{"$f":"B105*LaborNoSkill","v":1.1764705882352942},3,{"$f":"IF(E105>0,VLOOKUP(E105,EquipCost,15)*C105,0)","v":1.43},null,null,{"$f":"SUM(F105:H105)+D105","v":2.6064705882352941}]
["Vicon Spreader",null,{"$f":"+C105","v":0.11764705882352941},null,6,{"$f":"IF(E106>0,VLOOKUP(E106,EquipCost,15)*C106,0)","v":0.36885154061624653},{"$f":"+CLBait3","v":5.5},null,5.8688515406162463]
["Wildlife Control",2,1,{"$f":"B107*LaborNoSkill","v":20},1,{"$f":"IF(E107>0,VLOOKUP(E107,EquipCost,15)*C107,0)","v":16.9848},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,46.059800000000003]
["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,{"$f":"+RETax","v":35},35]
["Management",null,null,{"$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",{"$f":"SUM(B91:B113)","v":5.2076470588235297},{"$f":"SUM(C91:C113)","v":7.4152941176470577},{"$f":"SUM(D91:D113)","v":63.276470588235291},null,{"$f":"SUM(F91:F113)","v":96.715301540616281},{"$f":"SUM(G91:G113)","v":486.97736349999997},{"$f":"SUM(H91:H113)","v":75},{"$f":"SUM(I86:I113)","v":949.25880062885142}]
["Year 4, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain4","v":15},2,{"$f":"B118*LaborNoSkill","v":150},1,{"$f":"IF(E118>0,VLOOKUP(E118,EquipCost,15)*C118,0)","v":33.9696},{"$f":"+CLTrainMat4","v":10},null,{"$f":"SUM(F118:H118)+D118","v":193.96960000000001}]
["Pruning",{"$f":"+CLPrune4","v":0.30250000000000005},{"$f":"+B119","v":0.30250000000000005},{"$f":"B119*LaborNoSkill","v":3.0250000000000004},18,{"$f":"IF(E119>0,VLOOKUP(E119,EquipCost,15)*C119,0)","v":1.3751650000000002},null,null,{"$f":"SUM(F119:H119)+D119","v":4.4001650000000003}]
["Brush Removal",0,{"$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},{"$f":"B121*LaborNoSkill","v":5},1,{"$f":"IF(E121>0,VLOOKUP(E121,EquipCost,15)*C121,0)","v":8.4923999999999999},{"$f":"+CLTree*TreeCost*0.01","v":15.4275},null,{"$f":"SUM(F121:H121)+D121","v":28.919899999999998}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B123","v":0.8},{"$f":"B123*LaborSkill","v":12},3,{"$f":"IF(E123>0,VLOOKUP(E123,EquipCost,15)*C123,0)","v":9.7240000000000002},null,null,{"$f":"SUM(F123:H123)+D123","v":21.724}]
["Weed sprayer",null,{"$f":"+C123","v":0.8},null,5,{"$f":"IF(E124>0,VLOOKUP(E124,EquipCost,15)*C124,0)","v":3.5453333333333337},{"$f":"+CLHerb4","v":3.5520000000000005},null,{"$f":"SUM(F124:H124)+D124","v":7.0973333333333342}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTime4","v":2.16},{"$f":"+B126","v":2.16},{"$f":"B126*LaborSkill","v":32.400000000000006},2,{"$f":"IF(E126>0,VLOOKUP(E126,EquipCost,15)*C126,0)","v":51.213600000000007},{"$f":"+CLSprayMat4","v":698.17085774999987},null,{"$f":"SUM(F126:H126)+D126","v":781.78445774999989}]
["Airblast spr.",null,{"$f":"+C126","v":2.16},null,4,{"$f":"IF(E127>0,VLOOKUP(E127,EquipCost,15)*C127,0)","v":24.57},null,null,{"$f":"SUM(F127:H127)+D127","v":24.57}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime4","v":0.75},{"$f":"+B129","v":0.75},{"$f":"B129*LaborNoSkill","v":7.5},3,{"$f":"IF(E129>0,VLOOKUP(E129,EquipCost,15)*C129,0)","v":9.1162499999999991},null,null,{"$f":"SUM(F129:H129)+D129","v":16.616250000000001}]
["Mower",null,{"$f":"+C129","v":0.75},null,7,{"$f":"IF(E130>0,VLOOKUP(E130,EquipCost,15)*C130,0)","v":3.4946428571428574},null,null,{"$f":"SUM(F130:H130)+D130","v":3.4946428571428574}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTIme4","v":0.11764705882352941},{"$f":"+B132","v":0.11764705882352941},{"$f":"B132*LaborNoSkill","v":1.1764705882352942},3,{"$f":"IF(E132>0,VLOOKUP(E132,EquipCost,15)*C132,0)","v":1.43},null,null,{"$f":"SUM(F132:H132)+D132","v":2.6064705882352941}]
["Vicon Spreader",null,{"$f":"+C132","v":0.11764705882352941},null,6,{"$f":"IF(E133>0,VLOOKUP(E133,EquipCost,15)*C133,0)","v":0.36885154061624653},{"$f":"+CLBait4","v":5.5},null,{"$f":"SUM(F133:H133)+D133","v":5.8688515406162463}]
["Wildlife Control",2,1,{"$f":"B134*LaborNoSkill","v":20},1,{"$f":"IF(E134>0,VLOOKUP(E134,EquipCost,15)*C134,0)","v":16.9848},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F134:H134)+D134","v":46.059800000000003}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime4","v":0.1},{"$f":"+B136","v":0.1},{"$f":"B136*LaborNoSkill","v":1},3,{"$f":"IF(E136>0,VLOOKUP(E136,EquipCost,15)*C136,0)","v":1.2155},{"$f":"+CLFert4","v":4.5374999999999996},null,{"$f":"SUM(F136:H136)+D136","v":6.7530000000000001}]
["Vicon Spreader",null,{"$f":"+C136","v":0.1},null,6,{"$f":"IF(E137>0,VLOOKUP(E137,EquipCost,15)*C137,0)","v":0.31352380952380954},null,null,{"$f":"SUM(F137:H137)+D137","v":0.31352380952380954}]
["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,{"$f":"+RETax","v":35},35]
["Management",null,null,{"$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",{"$f":"SUM(B117:B144)","v":21.73014705882353},{"$f":"SUM(C117:C144)","v":11.657794117647057},{"$f":"SUM(D117:D144)","v":232.10147058823532},null,{"$f":"SUM(F117:F144)","v":165.81366654061625},{"$f":"SUM(G117:G144)","v":781.26285774999997},{"$f":"SUM(H117:H144)","v":75},{"$f":"SUM(I117:I144)","v":1254.1779948788512}]
["Year 5, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain5","v":10},2,{"$f":"B149*LaborNoSkill","v":100},1,{"$f":"IF(E149>0,VLOOKUP(E149,EquipCost,15)*C149,0)","v":33.9696},{"$f":"+CLTrainMat5","v":10},null,{"$f":"SUM(F149:H149)+D149","v":143.96960000000001}]
["Pruning",{"$f":"+CLPrune5","v":6.05},{"$f":"+B150","v":6.05},{"$f":"B150*LaborNoSkill","v":60.5},18,{"$f":"IF(E150>0,VLOOKUP(E150,EquipCost,15)*C150,0)","v":27.503299999999999},null,null,{"$f":"SUM(F150:H150)+D150","v":88.003299999999996}]
["Brush Removal",0.5,{"$f":"+B151","v":0.5},{"$f":"B151*LaborSkill","v":7.5},3,{"$f":"IF(E151>0,VLOOKUP(E151,EquipCost,15)*C151,0)","v":6.0774999999999997},null,null,{"$f":"SUM(F151:H151)+D151","v":13.577500000000001}]
["Tree replacement",0.5,{"$f":"B152","v":0.5},{"$f":"B152*LaborNoSkill","v":5},1,{"$f":"IF(E152>0,VLOOKUP(E152,EquipCost,15)*C152,0)","v":8.4923999999999999},{"$f":"+CLTree*TreeCost*0.01","v":15.4275},null,{"$f":"SUM(F152:H152)+D152","v":28.919899999999998}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B154","v":0.8},{"$f":"B154*LaborSkill","v":12},3,{"$f":"IF(E154>0,VLOOKUP(E154,EquipCost,15)*C154,0)","v":9.7240000000000002},null,null,{"$f":"SUM(F154:H154)+D154","v":21.724}]
["Weed sprayer",null,{"$f":"+C154","v":0.8},null,5,{"$f":"IF(E155>0,VLOOKUP(E155,EquipCost,15)*C155,0)","v":3.5453333333333337},{"$f":"+CLHerb5","v":11.066671874999999},null,{"$f":"SUM(F155:H155)+D155","v":14.612005208333333}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTIme","v":3.6},{"$f":"+B157","v":3.6},{"$f":"B157*LaborSkill","v":54},2,{"$f":"IF(E157>0,VLOOKUP(E157,EquipCost,15)*C157,0)","v":85.356000000000009},{"$f":"+CLSprayMat5","v":1163.6180962499998},null,{"$f":"SUM(F157:H157)+D157","v":1302.9740962499998}]
["Airblast spr.",null,{"$f":"+C157","v":3.6},null,4,{"$f":"IF(E158>0,VLOOKUP(E158,EquipCost,15)*C158,0)","v":40.950000000000003},null,null,{"$f":"SUM(F158:H158)+D158","v":40.950000000000003}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime5","v":0.75},{"$f":"+B160","v":0.75},{"$f":"B160*LaborNoSkill","v":7.5},3,{"$f":"IF(E160>0,VLOOKUP(E160,EquipCost,15)*C160,0)","v":9.1162499999999991},null,null,{"$f":"SUM(F160:H160)+D160","v":16.616250000000001}]
["Mower",null,{"$f":"+C160","v":0.75},null,7,{"$f":"IF(E161>0,VLOOKUP(E161,EquipCost,15)*C161,0)","v":3.4946428571428574},null,null,{"$f":"SUM(F161:H161)+D161","v":3.4946428571428574}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTime5","v":0.11764705882352941},{"$f":"+B163","v":0.11764705882352941},{"$f":"B163*LaborNoSkill","v":1.1764705882352942},3,{"$f":"IF(E163>0,VLOOKUP(E163,EquipCost,15)*C163,0)","v":1.43},null,null,{"$f":"SUM(F163:H163)+D163","v":2.6064705882352941}]
["Vicon Spreader",null,{"$f":"+C163","v":0.11764705882352941},null,6,{"$f":"IF(E164>0,VLOOKUP(E164,EquipCost,15)*C164,0)","v":0.36885154061624653},{"$f":"+CLBait5","v":5.5},null,{"$f":"SUM(F164:H164)+D164","v":5.8688515406162463}]
["Wildlife Control",2,1,{"$f":"B165*LaborNoSkill","v":20},1,{"$f":"IF(E165>0,VLOOKUP(E165,EquipCost,15)*C165,0)","v":16.9848},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F165:H165)+D165","v":46.059800000000003}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime5","v":0.1},{"$f":"+B167","v":0.1},{"$f":"B167*LaborNoSkill","v":1},3,{"$f":"IF(E167>0,VLOOKUP(E167,EquipCost,15)*C167,0)","v":1.2155},{"$f":"+CLFert5","v":7.77046875},null,{"$f":"SUM(F167:H167)+D167","v":9.9859687499999996}]
["Vicon Spreader",null,{"$f":"+C167","v":0.1},null,6,{"$f":"IF(E168>0,VLOOKUP(E168,EquipCost,15)*C168,0)","v":0.31352380952380954},null,null,{"$f":"SUM(F168:H168)+D168","v":0.31352380952380954}]
["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,{"$f":"+RETax","v":35},35]
["Management",null,null,{"$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",{"$f":"SUM(B148:B175)","v":24.417647058823533},{"$f":"SUM(C148:C175)","v":20.785294117647062},{"$f":"SUM(D148:D175)","v":268.6764705882353},null,{"$f":"SUM(F148:F175)","v":248.54170154061626},{"$f":"SUM(G148:G175)","v":1257.4577368749997},{"$f":"SUM(H148:H175)","v":75},{"$f":"SUM(I148:I175)","v":1849.6759090038513}]
["Year 6, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain6","v":5},2,{"$f":"B180*LaborNoSkill","v":50},1,{"$f":"IF(E180>0,VLOOKUP(E180,EquipCost,15)*C180,0)","v":33.9696},{"$f":"+CLTrainMat6","v":5},null,{"$f":"SUM(F180:H180)+D180","v":88.9696}]
["Pruning",{"$f":"+CLPrune6","v":12.1},{"$f":"+B181","v":12.1},{"$f":"B181*LaborNoSkill","v":121},18,{"$f":"IF(E181>0,VLOOKUP(E181,EquipCost,15)*C181,0)","v":55.006599999999999},null,null,{"$f":"SUM(F181:H181)+D181","v":176.00659999999999}]
["Brush Removal",1,{"$f":"+B182","v":1},{"$f":"B182*LaborSkill","v":15},3,{"$f":"IF(E182>0,VLOOKUP(E182,EquipCost,15)*C182,0)","v":12.154999999999999},null,null,{"$f":"SUM(F182:H182)+D182","v":27.155000000000001}]
["Tree replacement",0.5,{"$f":"B183","v":0.5},{"$f":"B183*LaborNoSkill","v":5},1,{"$f":"IF(E183>0,VLOOKUP(E183,EquipCost,15)*C183,0)","v":8.4923999999999999},{"$f":"+CLTree*TreeCost*0.01","v":15.4275},null,{"$f":"SUM(F183:H183)+D183","v":28.919899999999998}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B185","v":0.8},{"$f":"B185*LaborSkill","v":12},3,{"$f":"IF(E185>0,VLOOKUP(E185,EquipCost,15)*C185,0)","v":9.7240000000000002},null,null,{"$f":"SUM(F185:H185)+D185","v":21.724}]
["Weed sprayer",null,{"$f":"+C185","v":0.8},null,5,{"$f":"IF(E186>0,VLOOKUP(E186,EquipCost,15)*C186,0)","v":3.5453333333333337},{"$f":"+CLHerb6","v":14.7555625},null,{"$f":"SUM(F186:H186)+D186","v":18.300895833333335}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTIme","v":3.6},{"$f":"+B188","v":3.6},{"$f":"B188*LaborSkill","v":54},2,{"$f":"IF(E188>0,VLOOKUP(E188,EquipCost,15)*C188,0)","v":85.356000000000009},{"$f":"+CLSprayMat6","v":1163.6180962499998},null,{"$f":"SUM(F188:H188)+D188","v":1302.9740962499998}]
["Airblast spr.",null,{"$f":"+C188","v":3.6},null,4,{"$f":"IF(E189>0,VLOOKUP(E189,EquipCost,15)*C189,0)","v":40.950000000000003},null,null,{"$f":"SUM(F189:H189)+D189","v":40.950000000000003}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime6","v":0.75},{"$f":"+B191","v":0.75},{"$f":"B191*LaborNoSkill","v":7.5},3,{"$f":"IF(E191>0,VLOOKUP(E191,EquipCost,15)*C191,0)","v":9.1162499999999991},null,null,{"$f":"SUM(F191:H191)+D191","v":16.616250000000001}]
["Mower",null,{"$f":"+C191","v":0.75},null,7,{"$f":"IF(E192>0,VLOOKUP(E192,EquipCost,15)*C192,0)","v":3.4946428571428574},null,null,{"$f":"SUM(F192:H192)+D192","v":3.4946428571428574}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTime6","v":0.11764705882352941},{"$f":"+B194","v":0.11764705882352941},{"$f":"B194*LaborNoSkill","v":1.1764705882352942},3,{"$f":"IF(E194>0,VLOOKUP(E194,EquipCost,15)*C194,0)","v":1.43},null,null,{"$f":"SUM(F194:H194)+D194","v":2.6064705882352941}]
["Vicon Spreader",null,{"$f":"+C194","v":0.11764705882352941},null,6,{"$f":"IF(E195>0,VLOOKUP(E195,EquipCost,15)*C195,0)","v":0.36885154061624653},{"$f":"+CLBait6","v":5.5},null,{"$f":"SUM(F195:H195)+D195","v":5.8688515406162463}]
["Wildlife Control",2,1,{"$f":"B196*LaborNoSkill","v":20},1,{"$f":"IF(E196>0,VLOOKUP(E196,EquipCost,15)*C196,0)","v":16.9848},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F196:H196)+D196","v":46.059800000000003}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime6","v":0.1},{"$f":"+B198","v":0.1},{"$f":"B198*LaborNoSkill","v":1},3,{"$f":"IF(E198>0,VLOOKUP(E198,EquipCost,15)*C198,0)","v":1.2155},{"$f":"+CLFert6","v":9.8690625000000001},null,{"$f":"SUM(F198:H198)+D198","v":12.084562500000001}]
["Vicon Spreader",null,{"$f":"+C198","v":0.1},null,6,{"$f":"IF(E199>0,VLOOKUP(E199,EquipCost,15)*C199,0)","v":0.31352380952380954},null,null,0.31352380952380954]
["Lime",null,null,null,null,null,{"$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,{"$f":"+RETax","v":35},35]
["Management",null,null,{"$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",{"$f":"SUM(B179:B206)","v":25.967647058823534},{"$f":"SUM(C179:C206)","v":27.335294117647063},{"$f":"SUM(D179:D206)","v":286.6764705882353},null,{"$f":"SUM(F179:F206)","v":282.12250154061627},{"$f":"SUM(G179:G206)","v":1258.2452212499998},{"$f":"SUM(H179:H206)","v":125},{"$f":"SUM(I179:I206)","v":1952.0441933788513}]
["Year 7, Early Cropping Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain7","v":5},2,{"$f":"B211*LaborNoSkill","v":50},1,{"$f":"IF(E211>0,VLOOKUP(E211,EquipCost,15)*C211,0)","v":33.9696},{"$f":"+CLTrainMat7","v":0},null,{"$f":"SUM(F211:H211)+D211","v":83.9696}]
["Pruning",{"$f":"+CLPrune7","v":24.2},{"$f":"+B212","v":24.2},{"$f":"B212*LaborNoSkill","v":242},18,{"$f":"IF(E212>0,VLOOKUP(E212,EquipCost,15)*C212,0)","v":110.0132},null,null,{"$f":"SUM(F212:H212)+D212","v":352.01319999999998}]
["Brush Removal",2,{"$f":"+B213","v":2},{"$f":"B213*LaborSkill","v":30},3,{"$f":"IF(E213>0,VLOOKUP(E213,EquipCost,15)*C213,0)","v":24.31},null,null,{"$f":"SUM(F213:H213)+D213","v":54.31}]
["Tree replacement",0.5,{"$f":"B214","v":0.5},{"$f":"B214*LaborNoSkill","v":5},1,{"$f":"IF(E214>0,VLOOKUP(E214,EquipCost,15)*C214,0)","v":8.4923999999999999},{"$f":"+CLTree*TreeCost*0.01","v":15.4275},null,{"$f":"SUM(F214:H214)+D214","v":28.919899999999998}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B216","v":0.8},{"$f":"B216*LaborSkill","v":12},3,{"$f":"IF(E216>0,VLOOKUP(E216,EquipCost,15)*C216,0)","v":9.7240000000000002},null,null,{"$f":"SUM(F216:H216)+D216","v":21.724}]
["Weed sprayer",null,{"$f":"+C216","v":0.8},null,5,{"$f":"IF(E217>0,VLOOKUP(E217,EquipCost,15)*C217,0)","v":3.5453333333333337},{"$f":"+CLHerb7","v":14.7555625},null,{"$f":"SUM(F217:H217)+D217","v":18.300895833333335}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTIme","v":3.6},{"$f":"+B219","v":3.6},{"$f":"B219*LaborSkill","v":54},2,{"$f":"IF(E219>0,VLOOKUP(E219,EquipCost,15)*C219,0)","v":85.356000000000009},{"$f":"+CLSprayMat7","v":1163.6180962499998},null,{"$f":"SUM(F219:H219)+D219","v":1302.9740962499998}]
["Airblast spr.",null,{"$f":"+C219","v":3.6},null,4,{"$f":"IF(E220>0,VLOOKUP(E220,EquipCost,15)*C220,0)","v":40.950000000000003},null,null,{"$f":"SUM(F220:H220)+D220","v":40.950000000000003}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime6","v":0.75},{"$f":"+B222","v":0.75},{"$f":"B222*LaborNoSkill","v":7.5},3,{"$f":"IF(E222>0,VLOOKUP(E222,EquipCost,15)*C222,0)","v":9.1162499999999991},null,null,{"$f":"SUM(F222:H222)+D222","v":16.616250000000001}]
["Mower",null,{"$f":"+C222","v":0.75},null,7,{"$f":"IF(E223>0,VLOOKUP(E223,EquipCost,15)*C223,0)","v":3.4946428571428574},null,null,{"$f":"SUM(F223:H223)+D223","v":3.4946428571428574}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTime7","v":0.11764705882352941},{"$f":"+B225","v":0.11764705882352941},{"$f":"B225*LaborNoSkill","v":1.1764705882352942},3,{"$f":"IF(E225>0,VLOOKUP(E225,EquipCost,15)*C225,0)","v":1.43},null,null,{"$f":"SUM(F225:H225)+D225","v":2.6064705882352941}]
["Vicon Spreader",null,{"$f":"+C225","v":0.11764705882352941},null,6,{"$f":"IF(E226>0,VLOOKUP(E226,EquipCost,15)*C226,0)","v":0.36885154061624653},{"$f":"+CLBait7","v":5.5},null,{"$f":"SUM(F226:H226)+D226","v":5.8688515406162463}]
["Wildlife Control",2,1,{"$f":"B227*LaborNoSkill","v":20},1,{"$f":"IF(E227>0,VLOOKUP(E227,EquipCost,15)*C227,0)","v":16.9848},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F227:H227)+D227","v":46.059800000000003}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime7","v":0.1},{"$f":"+B229","v":0.1},{"$f":"B229*LaborNoSkill","v":1},3,{"$f":"IF(E229>0,VLOOKUP(E229,EquipCost,15)*C229,0)","v":1.2155},{"$f":"+CLFert7","v":13.10203125},null,{"$f":"SUM(F229:H229)+D229","v":15.31753125}]
["Vicon Spreader",null,{"$f":"+C229","v":0.1},null,6,{"$f":"IF(E230>0,VLOOKUP(E230,EquipCost,15)*C230,0)","v":0.31352380952380954},null,null,0.31352380952380954]
["Lime",null,null,null,null,null,{"$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,{"$f":"+RETax","v":35},35]
["Management",null,null,{"$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",{"$f":"SUM(B210:B237)","v":39.067647058823532},{"$f":"SUM(C210:C237)","v":40.435294117647061},{"$f":"SUM(D210:D237)","v":422.6764705882353},null,{"$f":"SUM(F210:F237)","v":349.28410154061623},{"$f":"SUM(G210:G237)","v":1256.4781899999998},{"$f":"SUM(H210:H237)","v":125},{"$f":"SUM(I210:I237)","v":2153.4387621288515}]
["Year 8, Full Bearing Year"]
["Activity","Labor Hours","Eq. Hours","Labor Cost","Eq. Code","Eq. Cost","Material Cost","Other Cost","Total Cost"]
[]
["Training",{"$f":"+CLTrain8","v":0},2,{"$f":"B242*LaborNoSkill","v":0},1,{"$f":"IF(E242>0,VLOOKUP(E242,EquipCost,15)*C242,0)","v":33.9696},{"$f":"+CLTrainMat8","v":0},null,{"$f":"SUM(F242:H242)+D242","v":33.9696}]
["Pruning",{"$f":"+CLPrune8","v":30.25},{"$f":"+B243","v":30.25},{"$f":"B243*LaborNoSkill","v":302.5},18,{"$f":"IF(E243>0,VLOOKUP(E243,EquipCost,15)*C243,0)","v":137.51650000000001},null,null,{"$f":"SUM(F243:H243)+D243","v":440.01650000000001}]
["Brush Removal",{"$f":"0.75*2","v":1.5},{"$f":"+B244","v":1.5},{"$f":"B244*LaborSkill","v":22.5},3,{"$f":"IF(E244>0,VLOOKUP(E244,EquipCost,15)*C244,0)","v":18.232499999999998},null,null,{"$f":"SUM(F244:H244)+D244","v":40.732500000000002}]
["Tree replacement",0.5,{"$f":"B245","v":0.5},{"$f":"B245*LaborNoSkill","v":5},1,{"$f":"IF(E245>0,VLOOKUP(E245,EquipCost,15)*C245,0)","v":8.4923999999999999},{"$f":"+CLTree*TreeCost*0.01","v":15.4275},null,{"$f":"SUM(F245:H245)+D245","v":28.919899999999998}]
["Herbicide Program"]
["40 hp tractor",{"$f":"+CLHerbTime","v":0.8},{"$f":"+B247","v":0.8},{"$f":"B247*LaborSkill","v":12},3,{"$f":"IF(E247>0,VLOOKUP(E247,EquipCost,15)*C247,0)","v":9.7240000000000002},null,null,{"$f":"SUM(F247:H247)+D247","v":21.724}]
["Weed sprayer",null,{"$f":"+C247","v":0.8},{"$f":"B248*LaborNoSkill","v":0},5,{"$f":"IF(E248>0,VLOOKUP(E248,EquipCost,15)*C248,0)","v":3.5453333333333337},{"$f":"+CLHerb8","v":14.7555625},null,{"$f":"SUM(F248:H248)+D248","v":18.300895833333335}]
["Spray Program"]
["80 hp tractor",{"$f":"+CLSprayTIme","v":3.6},{"$f":"+B250","v":3.6},{"$f":"B250*LaborSkill","v":54},2,{"$f":"IF(E250>0,VLOOKUP(E250,EquipCost,15)*C250,0)","v":85.356000000000009},{"$f":"+TotSpCost","v":1163.6180962499998},null,{"$f":"SUM(F250:H250)+D250","v":1302.9740962499998}]
["Airblast spr.",null,{"$f":"+C250","v":3.6},null,4,{"$f":"IF(E251>0,VLOOKUP(E251,EquipCost,15)*C251,0)","v":40.950000000000003},null,null,{"$f":"SUM(F251:H251)+D251","v":40.950000000000003}]
["Hand Pheromone",1,null,{"$f":"B252*LaborNoSkill","v":10},null,null,null,null,{"$f":"SUM(F252:H252)+D252","v":10}]
["Mowing"]
["40 hp tractor",{"$f":"+CLMowTime8","v":0.75},{"$f":"+B254","v":0.75},{"$f":"B254*LaborNoSkill","v":7.5},3,{"$f":"IF(E254>0,VLOOKUP(E254,EquipCost,15)*C254,0)","v":9.1162499999999991},null,null,{"$f":"SUM(F254:H254)+D254","v":16.616250000000001}]
["Mower",null,{"$f":"+C254","v":0.75},{"$f":"B255*LaborNoSkill","v":0},7,{"$f":"IF(E255>0,VLOOKUP(E255,EquipCost,15)*C255,0)","v":3.4946428571428574},null,null,{"$f":"SUM(F255:H255)+D255","v":3.4946428571428574}]
["Mouse control"]
["40 hp tractor",{"$f":"+CLBaitTIme8","v":0.11764705882352941},{"$f":"+B257","v":0.11764705882352941},{"$f":"B257*LaborNoSkill","v":1.1764705882352942},3,{"$f":"IF(E257>0,VLOOKUP(E257,EquipCost,15)*C257,0)","v":1.43},null,null,{"$f":"SUM(F257:H257)+D257","v":2.6064705882352941}]
["Vicon Spreader",null,{"$f":"+C257","v":0.11764705882352941},{"$f":"B258*LaborNoSkill","v":0},6,{"$f":"IF(E258>0,VLOOKUP(E258,EquipCost,15)*C258,0)","v":0.36885154061624653},{"$f":"+CLBait8","v":5.5},null,{"$f":"SUM(F258:H258)+D258","v":5.8688515406162463}]
["Wildlife Control",2,1,{"$f":"B259*LaborNoSkill","v":20},1,{"$f":"IF(E259>0,VLOOKUP(E259,EquipCost,15)*C259,0)","v":16.9848},{"$f":"+CLWild*CLTree","v":9.0750000000000011},null,{"$f":"SUM(F259:H259)+D259","v":46.059800000000003}]
["Fertilizer"]
["40 hp tractor",{"$f":"+CLFertTime8","v":0.1},{"$f":"+B261","v":0.1},{"$f":"B261*LaborNoSkill","v":1},3,{"$f":"IF(E261>0,VLOOKUP(E261,EquipCost,15)*C261,0)","v":1.2155},{"$f":"+CLFert8","v":15.200624999999999},null,{"$f":"SUM(F261:H261)+D261","v":17.416124999999997}]
["Vicon Spreader",null,{"$f":"+C261","v":0.1},{"$f":"B262*LaborNoSkill","v":0},6,{"$f":"IF(E262>0,VLOOKUP(E262,EquipCost,15)*C262,0)","v":0.31352380952380954},null,null,{"$f":"SUM(F262:H262)+D262","v":0.31352380952380954}]
["Lime",null,null,null,null,null,{"$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":35},35]
["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":40.617647058823529},{"$f":"SUM(C241:C269)","v":45.985294117647058},{"$f":"SUM(D241:D269)","v":435.6764705882353},null,{"$f":"SUM(F241:F269)","v":370.70990154061627},{"$f":"SUM(G241:G269)","v":1258.5767837499998},{"$f":"SUM(H241:H269)","v":115},{"$f":"SUM(I241:I269)","v":2179.9631558788515}]
["Central Leader"]
[null,null,null,null,null,null,null,null,"Total Costs"]
["Year 0,  Site Preparation Cost.",null,null,null,null,null,null,null,{"$f":"+year0","v":794}]
[{"$f":"+A7","v":"Year 1, Planting Year."},null,null,null,null,null,null,null,{"$f":"+CLYear1","v":2384.8489982111923}]
[{"$f":"+A54","v":"Year 2, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+CLYear2","v":460.53408480827329}]
[{"$f":"+A84","v":"Year 3, Non-bearing Year"},null,null,null,null,null,null,null,{"$f":"+CLYear3","v":949.25880062885142}]
[{"$f":"+A115","v":"Year 4, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+CLYear4","v":1254.1779948788512}]
[{"$f":"+A146","v":"Year 5, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+CLYear5","v":1849.6759090038513}]
[{"$f":"+A177","v":"Year 6, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+CLYear6","v":1952.0441933788513}]
[{"$f":"+A208","v":"Year 7, Early Cropping Year"},null,null,null,null,null,null,null,{"$f":"+CLYear7","v":2153.4387621288515}]
[{"$f":"+A239","v":"Year 8, Full Bearing Year"},null,null,null,null,null,null,null,{"$f":"+CLYear8","v":2179.9631558788515}]

{"sheet":"SprayPrice","index":14,"n_rows":175,"n_cols":18,"rows_kept":175,"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",null,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]

{"sheet":"Spray Costs","index":15,"n_rows":84,"n_cols":13,"rows_kept":84,"cut":false,"hidden":false,"merged":[[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,{"$f":"TSTRV","v":70},"Fruiting Wall",null,{"$f":"+FWTRV","v":65}]
["Year","Program Applied",null,null,{"$f":"+B4","v":"Program Applied"},null,null,{"$f":"+E4","v":"Program Applied"},null,null,{"$f":"+H4","v":"Program Applied"}]
[null,"Descrip.","% of Full Program","Cost /Acre",{"$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":"+H5","v":"Descrip."},{"$f":"+I5","v":"% of Full Program"},{"$f":"+J5","v":"Cost /Acre"}]
[1,"Planting Year",5,{"$f":"+TotSpCost*'Spray Costs'!C6*0.01*CLTRV*0.01","v":58.180904812499996},"Planting Year",5,{"$f":"+TotSpCost*'Spray Costs'!F6*0.01*VATRV*0.01","v":46.544723850000004},"Planting Year",5,{"$f":"+TotSpCost*'Spray Costs'!I6*0.01*TSTRV*0.01","v":40.726633368750001},"Planting Year",10,{"$f":"+TotSpCost*'Spray Costs'!L6*0.01*FWTRV*0.01","v":75.635176256250006}]
[2,"Non-Bearing",10,{"$f":"+TotSpCost*'Spray Costs'!C7*0.01*CLTRV*0.01","v":116.36180962499999},"Non-Bearing",20,{"$f":"+TotSpCost*'Spray Costs'!F7*0.01*VATRV*0.01","v":186.17889540000002},"Early Cropping",60,{"$f":"+TotSpCost*'Spray Costs'!I7*0.01*TSTRV*0.01","v":488.7196004249999},"Full",100,{"$f":"+TotSpCost*'Spray Costs'!L7*0.01*FWTRV*0.01","v":756.35176256249986}]
[3,"Early Cropping",40,{"$f":"+TotSpCost*'Spray Costs'!C8*0.01*CLTRV*0.01","v":465.44723849999997},"Early Cropping",80,{"$f":"+TotSpCost*'Spray Costs'!F8*0.01*VATRV*0.01","v":744.71558160000006},"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!I8*0.01*TSTRV*0.01","v":814.53266737499985},"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!L8*0.01*FWTRV*0.01","v":756.35176256249986}]
[4,"Early Cropping",60,{"$f":"+TotSpCost*'Spray Costs'!C9*0.01*CLTRV*0.01","v":698.17085774999987},"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!F9*0.01*VATRV*0.01","v":930.89447699999994},"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!I9*0.01*TSTRV*0.01","v":814.53266737499985},"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!L9*0.01*FWTRV*0.01","v":756.35176256249986}]
[5,"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!C10*0.01*CLTRV*0.01","v":1163.6180962499998},"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!F10*0.01*VATRV*0.01","v":930.89447699999994}]
[6,{"$f":"+B10","v":"Full Program"},100,{"$f":"+TotSpCost*'Spray Costs'!C11*0.01*CLTRV*0.01","v":1163.6180962499998},{"$f":"+E10","v":"Full Program"},100,{"$f":"+TotSpCost*'Spray Costs'!F11*0.01*VATRV*0.01","v":930.89447699999994}]
[7,"Full Program",100,{"$f":"+TotSpCost*'Spray Costs'!C12*0.01*CLTRV*0.01","v":1163.6180962499998}]
[8,{"$f":"+B12","v":"Full Program"},100,{"$f":"+TotSpCost*'Spray Costs'!C13*0.01*CLTRV*0.01","v":1163.6180962499998}]
["Spray Time to treat 1 acre for 1 season."]
[1,"Planting Year",5,{"$f":"+CLTime*C15*0.01*TotSprTrips","v":0.18},"Planting Year",5,{"$f":"+VATime*F15*0.01*TotSprTrips","v":0.18},"Planting Year",5,{"$f":"+SSTime*I15*0.01*TotSprTrips","v":0.22500000000000001},"Planting Year",5,{"$f":"+FWTime*L15*0.01*TotSprTrips","v":0.25714285714285712}]
[2,"Non-Bearing",10,0.36,"Non-Bearing",20,0.72,"Early Cropping",60,{"$f":"+SSTime*I16*0.01*TotSprTrips","v":2.6999999999999997},"Early Cropping",60,{"$f":"+FWTime*L16*0.01*TotSprTrips","v":3.0857142857142859}]
[3,"Early Cropping",40,1.44,"Early Cropping",80,2.88,"Full Program",100,{"$f":"+SSTime*I17*0.01*TotSprTrips","v":4.5},"Full Program",100,{"$f":"+FWTime*L17*0.01*TotSprTrips","v":5.1428571428571423}]
[4,"Early Cropping",60,2.16,"Full Program",100,3.6,"Full Program",100,{"$f":"+SSTime*I18*0.01*TotSprTrips","v":4.5},"Full Program",100,{"$f":"+FWTime*L18*0.01*TotSprTrips","v":5.1428571428571423}]
[5,"Full Program",100,3.6,"Full Program",100,3.6]
[6,{"$f":"+B19","v":"Full Program"},100,3.6,{"$f":"+E19","v":"Full Program"},100,3.6]
[7,"Full Program",100,3.6]
[8,{"$f":"+B21","v":"Full Program"},100,3.6]
["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},2,10,{"$f":"+E25/F25","v":0.2}]
["Vertical Axe",null,{"$f":"+VARowSpace","v":14},{"$f":"+C25/C26*100","v":142.85714285714286},2,10,{"$f":"+E26/F26","v":0.2}]
["Tall Spindle",null,{"$f":"+SSRowSpace","v":12},{"$f":"+C25/C27*100","v":166.66666666666669},2,8,0.25]
["Fruiting Wall",null,{"$f":"+FWRowSpace","v":10},{"$f":"+C25/C28*100","v":200},2,7,{"$f":"+E28/F28","v":0.2857142857142857}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Herbicide","index":16,"n_rows":111,"n_cols":13,"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,"Fruiting Wall"]
[null,null,"Herbicide Strip",null,null,{"$f":"+C3","v":"Herbicide Strip"},null,null,{"$f":"+F3","v":"Herbicide Strip"},null,null,{"$f":"+I3","v":"Herbicide Strip"}]
["Year","Width","Program","Cost",{"$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":"+H4","v":"Width"},{"$f":"+I4","v":"Program"},{"$f":"+J4","v":"Cost"}]
[1,4,"Soft",{"$f":"+B5/CLRowSpace*SoftHerb","v":2.3680000000000003},4,"Soft",{"$f":"+E5/VARowSpace*SoftHerb","v":3.382857142857143},4,"Soft",{"$f":"+H5/VARowSpace*StandHerb","v":10.539687499999999},3.5,"Soft",{"$f":"+K5/FWRowSpace*SoftHerb","v":4.1440000000000001}]
[2,4,{"$f":"+C5","v":"Soft"},{"$f":"+B6/CLRowSpace*SoftHerb","v":2.3680000000000003},4,{"$f":"+F5","v":"Soft"},{"$f":"+E6/VARowSpace*SoftHerb","v":3.382857142857143},4,{"$f":"+I5","v":"Soft"},{"$f":"+H6/SSRowSpace*SoftHerb","v":3.9466666666666672},3.5,{"$f":"+L5","v":"Soft"},{"$f":"+K6/FWRowSpace*SoftHerb","v":4.1440000000000001}]
[3,6,{"$f":"+C6","v":"Soft"},{"$f":"+B7/CLRowSpace*SoftHerb","v":3.5520000000000005},4,{"$f":"+F6","v":"Soft"},{"$f":"+E7/VARowSpace*SoftHerb","v":3.382857142857143},6,{"$f":"+I6","v":"Soft"},{"$f":"+H7/SSRowSpace*SoftHerb","v":5.9200000000000008},4.5,"Standard",{"$f":"+K7/FWRowSpace*StandHerb","v":16.600007812499999}]
[4,6,{"$f":"+C7","v":"Soft"},{"$f":"+B8/CLRowSpace*SoftHerb","v":3.5520000000000005},6,"Standard",{"$f":"+E8/VARowSpace*StandHerb","v":15.809531249999999},6,"Standard",{"$f":"+H8/SSRowSpace*StandHerb","v":18.444453124999999},4.5,"Standard",{"$f":"+K8/FWRowSpace*StandHerb","v":16.600007812499999}]
[5,6,"Standard",{"$f":"+B9/CLRowSpace*StandHerb","v":11.066671874999999},6,"Standard",{"$f":"+E9/VARowSpace*StandHerb","v":15.809531249999999}]
[6,8,{"$f":"+C9","v":"Standard"},{"$f":"+B10/CLRowSpace*StandHerb","v":14.7555625},6,{"$f":"+F9","v":"Standard"},{"$f":"+E10/VARowSpace*StandHerb","v":15.809531249999999}]
[7,8,{"$f":"+C10","v":"Standard"},{"$f":"+B11/CLRowSpace*StandHerb","v":14.7555625}]
[8,8,{"$f":"+C11","v":"Standard"},{"$f":"+B12/CLRowSpace*StandHerb","v":14.7555625}]
["Hours to apply"]
["2 Trips",null,null,0.8,null,null,{"$f":"+CLHerbTime*VARow/CLRow","v":1.142857142857143},null,null,{"$f":"+CLHerbTime*SSRow/CLRow","v":1.3333333333333335},null,null,{"$f":"+CLHerbTime*FWRow/CLRow","v":1.6}]
[]
["Soft Early Years Program"]
["Trips","#","Material",null,"Rate Used",null,"Price",null,null,"Total Cost/Acre"]
[2,68,{"$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,{"$f":"+G21/4*E21","v":1.22}]
[]
["Total material cost per treated acre",null,null,null,null,null,null,null,null,{"$f":"SUM(J18:J22)","v":11.840000000000002}]
[]
["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}]
[]
[{"$f":"+A23","v":"Total material cost per treated acre"},null,null,null,null,null,null,null,null,{"$f":"SUM(J27:J37)","v":36.888906249999998}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Descrip","index":17,"n_rows":114,"n_cols":4,"rows_kept":114,"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",{"$f":"+SSTree","v":1210},{"$f":"TSTrSp&\" x \"&SSRowSpace","v":"3 x 12"}]
[]
["Fruiting Wall","High",{"$f":"+FWTree","v":1089},{"$f":"FWTrSp&\" x \"&FWRowSpace","v":"4 x 10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TRV Calculations"]
["Row","Tree","Heigth","Width"]
[20,12,16,12]
[14,5,12,6]
[12,3,10,5]
[10,2,9,4]
[]
[{"$f":"+C34*D34","v":192},{"$f":"43560/A34","v":2178},{"$f":"+A39*B39","v":418176}]
[{"$f":"+C35*D35","v":72},{"$f":"43560/A35","v":3111.4285714285716},{"$f":"+A40*B40","v":224022.85714285716},{"$f":"+C40/C39","v":0.53571428571428581}]
[{"$f":"+C36*D36","v":50},{"$f":"43560/A36","v":3630},{"$f":"+A41*B41","v":181500},{"$f":"+C41/C39","v":0.43402777777777779}]
[{"$f":"+C37*D37","v":36},{"$f":"43560/A37","v":4356},{"$f":"+A42*B42","v":156816},{"$f":"+C42/C39","v":0.375}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Irrigation","index":18,"n_rows":114,"n_cols":10,"rows_kept":114,"cut":false,"hidden":false,"merged":[[40,0,40,9],[22,0,22,9],[0,0,0,9],[4,0,4,9],[1,1,1,2],[1,4,1,5],[1,7,1,8]]}
["Drip Irrigation System"]
[null,"Central Leader",null,null,"Vertical Axe",null,null,"Tall Spindle"]
["Cost/acre",0,null,null,{"$f":"+VAIrr","v":1108.3712},null,null,{"$f":"+SSIrr","v":1180.9712}]
["Cost/tree",{"$f":"+CLIrr/CLTree","v":0},null,null,{"$f":"+E3/VATree","v":1.7811291092745638},null,null,{"$f":"+H3/SSTree","v":0.97600925619834711}]
["Vertical Axe System"]
[]
["Item","Item",null,null,null,"Quanity",null,"Cost",null,"Total Cost"]
["Ram tubing",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+'Factors & Yield'!C22","v":500},"row length",{"$f":"+B8*D8","v":3111.4285714285716},"feet",0.14000000000000001," /foot",{"$f":"+F8*H8","v":435.60000000000008}]
[]
["Main 3\"",100," /acre",null,null,{"$f":"+B10","v":100},"feet",0.65,null,{"$f":"+B10*H10","v":65}]
[]
["Sub main 2\"",{"$f":"+VARow*VARowSpace","v":87.12}," /acre",null,null,{"$f":"+B12","v":87.12},"feet",0.3,null,{"$f":"+B12*H12","v":26.135999999999999}]
[]
["Custom trenching",{"$f":"+B10+B12","v":187.12}," /acre",null,null,{"$f":"+B14","v":187.12},"feet",0.75,null,{"$f":"+B14*H14","v":140.34}]
[]
["Fittings & misc.",0.2," of sub main and main and trenching",null,null,null,null,null,null,{"$f":"+SUM(J10:J14)*B16","v":46.295200000000001}]
[]
["Well",15000,"new 6\" well",null,40,"acres covered",null,null,null,{"$f":"+B18/E18","v":375}]
[]
["Controller",200,"per 10 acres",null,null,null,null,null,null,{"$f":"+B20/10","v":20}]
[]
["Total Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(J8:J20)","v":1108.3712}]
["Tall Spindle System"]
["Item","Item",null,null,null,"Quanity",null,"Cost",null,"Total Cost"]
["Ram tubing",{"$f":"+SSRow","v":7.2600000000000007},"rows",{"$f":"+'Factors & Yield'!C22","v":500},"row length",{"$f":"+B25*D25","v":3630.0000000000005},"feet",0.14000000000000001," /foot",{"$f":"+F25*H25","v":508.2000000000001}]
[]
["Main 3\"",100," /acre",null,null,{"$f":"+B27","v":100},"feet",0.65,null,{"$f":"+B27*H27","v":65}]
[]
["Sub main 2\"",{"$f":"+VARow*VARowSpace","v":87.12}," /acre",null,null,{"$f":"+B29","v":87.12},"feet",0.3,null,{"$f":"+B29*H29","v":26.135999999999999}]
[]
["Custom trenching",{"$f":"+B27+B29","v":187.12}," /acre",null,null,{"$f":"+B31","v":187.12},"feet",0.75,null,{"$f":"+B31*H31","v":140.34}]
[]
["Fittings & misc.",0.2," of sub main and main and trenching",null,null,null,null,null,null,{"$f":"+SUM(J27:J31)*B33","v":46.295200000000001}]
[]
["Well",15000,"new 6\" well",null,40,"acres covered",null,null,null,{"$f":"+B35/E35","v":375}]
[]
["Controller",200,"per 10 acres",null,null,null,null,null,null,{"$f":"+B37/10","v":20}]
[]
["Total Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(J25:J37)","v":1180.9712}]
[]
["Fruiting Wall System"]
["Item","Item",null,null,null,"Quanity",null,"Cost",null,"Total Cost"]
["Ram tubing",{"$f":"+FWRow","v":8.7119999999999997},"rows",{"$f":"+'Factors & Yield'!C22","v":500},"row length",{"$f":"+B43*D43","v":4356},"feet",0.14000000000000001," /foot",{"$f":"+F43*H43","v":609.84}]
[]
["Main 3\"",100," /acre",null,null,{"$f":"+B45","v":100},"feet",0.65,null,{"$f":"+B45*H45","v":65}]
[]
["Sub main 2\"",{"$f":"+VARow*VARowSpace","v":87.12}," /acre",null,null,{"$f":"+B47","v":87.12},"feet",0.3,null,{"$f":"+B47*H47","v":26.135999999999999}]
[]
["Custom trenching",{"$f":"+B45+B47","v":187.12}," /acre",null,null,{"$f":"+B49","v":187.12},"feet",0.75,null,{"$f":"+B49*H49","v":140.34}]
[]
["Fittings & misc.",0.2," of sub main and main and trenching",null,null,null,null,null,null,{"$f":"+SUM(J45:J49)*B51","v":46.295200000000001}]
[]
["Well",15000,"new 6\" well",null,40,"acres covered",null,null,null,{"$f":"+B53/E53","v":375}]
[]
["Controller",200,"per 10 acres",null,null,null,null,null,null,{"$f":"+B55/10","v":20}]
[]
["Total Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(J43:J55)","v":1282.6112000000001}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Fertilizer","index":19,"n_rows":114,"n_cols":14,"rows_kept":114,"cut":false,"hidden":false,"merged":[[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,200]
[null,"Potash",null,null,185]
[]
[]
[null,null,null,"Central Leader",null,null,"Vertical Axe",null,null,"Tall Spindle",null,null,"Fruiting Wall"]
[null,null,null,"Rate ","Total",null,{"$f":"+D8","v":"Rate "},{"$f":"+E8","v":"Total"},null,{"$f":"+G8","v":"Rate "},{"$f":"+H8","v":"Total"},null,{"$f":"+J8","v":"Rate "},{"$f":"+K8","v":"Total"}]
["Year","Material","oz/tree"," #/acre","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"},{"$f":"+I9","v":"oz/tree"},{"$f":"+J9","v":" #/acre"},{"$f":"+K9","v":"Cost/acre"}]
[1,"Urea",1,{"$f":"+C10/16*CLTree","v":11.34375},{"$f":"+D10/2000*UreaTon+D11/2000*KTon","v":1.1343749999999999},1,{"$f":"+F10/16*VATree","v":38.892857142857146},{"$f":"+G10/2000*UreaTon+G11/2000*KTon","v":3.8892857142857147},1,{"$f":"+I10/16*SSTree","v":75.625},{"$f":"+J10/2000*UreaTon+J11/2000*KTon","v":7.5625},1,{"$f":"+L10/16*FWTree","v":68.0625},{"$f":"+M10/2000*UreaTon+M11/2000*KTon","v":6.8062499999999995}]
[null,"Potash",0,{"$f":"+C11/16*CLTree","v":0},null,0,{"$f":"+F11/16*VATree","v":0},null,0,{"$f":"+I11/16*SSTree","v":0},null,0,0]
[2,"Urea",2,22.6875,{"$f":"+D12/2000*UreaTon+D13/2000*KTon","v":2.2687499999999998},1.5,{"$f":"+F12/16*VATree","v":58.339285714285722},{"$f":"+G12/2000*UreaTon+G13/2000*KTon","v":5.8339285714285722},1,{"$f":"+I12/16*SSTree","v":75.625},{"$f":"+J12/2000*UreaTon+J13/2000*KTon","v":7.5625},1,68.0625,{"$f":"+M12/2000*UreaTon+M13/2000*KTon","v":6.8062499999999995}]
[null,"Potash",0,0,null,0,0,null,0,0,null,0,0]
[3,"Urea",3,34.03125,{"$f":"+D14/2000*UreaTon+D15/2000*KTon","v":3.4031249999999997},2,77.785714285714292,{"$f":"+G14/2000*UreaTon+G15/2000*KTon","v":7.7785714285714294},1.1000000000000001,83.1875,{"$f":"+J14/2000*UreaTon+J15/2000*KTon","v":15.314062499999999},1.1000000000000001,74.868750000000006,{"$f":"+M14/2000*UreaTon+M15/2000*KTon","v":10.634765625000002}]
[null,"Potash",0,0,null,0,0,null,1,75.625,null,0.5,34.03125]
[4,"Urea",4,45.375,{"$f":"+D16/2000*UreaTon+D17/2000*KTon","v":4.5374999999999996},2,77.785714285714292,{"$f":"+G16/2000*UreaTon+G17/2000*KTon","v":14.973750000000003},1.2,90.75,{"$f":"+J16/2000*UreaTon+J17/2000*KTon","v":23.065624999999997},1.2,81.674999999999997,{"$f":"+M16/2000*UreaTon+M17/2000*KTon","v":11.944968750000001}]
[null,"Potash",0,0,null,2,77.785714285714292,null,2,151.25,null,0.6,40.837499999999999]
[5,"Urea",5,56.71875,{"$f":"+D18/2000*UreaTon+D19/2000*KTon","v":7.77046875},2,77.785714285714292,{"$f":"+G18/2000*UreaTon+G19/2000*KTon","v":14.973750000000003}]
[null,"Potash",2,22.6875,null,2,77.785714285714292]
[6,"Urea",5,56.71875,{"$f":"+D20/2000*UreaTon+D21/2000*KTon","v":9.8690625000000001},2,77.785714285714292,{"$f":"+G20/2000*UreaTon+G21/2000*KTon","v":18.571339285714288}]
[null,"Potash",4,45.375,null,3,116.67857142857144]
[7,"Urea",6,68.0625,{"$f":"+D22/2000*UreaTon+D23/2000*KTon","v":13.10203125}]
[null,"Potash",6,68.0625]
[8,"Urea",6,68.0625,{"$f":"+D24/2000*UreaTon+D25/2000*KTon","v":15.200624999999999}]
[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,"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"}]
[null,"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,{"$f":"+SSFertTime","v":0.16666666666666669},1,1,{"$f":"+FWFertTime","v":0.2}]
[2,1,1,0.1,1,1,{"$f":"+VAFertTime1","v":0.14285714285714288},1,1,{"$f":"+SSFertTime1","v":0.16666666666666669},1,1,{"$f":"+M34","v":0.2}]
[3,1,1,0.1,1,1,{"$f":"+VAFertTime1","v":0.14285714285714288},1,1,{"$f":"+SSFertTime1","v":0.16666666666666669},1,1,{"$f":"+M35","v":0.2}]
[4,1,1,0.1,1,1,{"$f":"+VAFertTime1","v":0.14285714285714288},1,1,{"$f":"+SSFertTime1","v":0.16666666666666669},1,1,0.2]
[5,1,1,0.1,1,1,{"$f":"+VAFertTime1","v":0.14285714285714288}]
[6,1,1,0.1,1,1,{"$f":"+VAFertTime1","v":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,{"$f":"+E46/F46","v":0.1}]
["Vertical Axe",null,{"$f":"+VARowSpace","v":14},{"$f":"+C46/C47*100","v":142.85714285714286},null,null,{"$f":"+G46*D47*0.01","v":0.14285714285714288},"175 acre","20 hours",{"$f":"200/20","v":10}]
["Tall Spindle",null,{"$f":"+SSRowSpace","v":12},{"$f":"+C46/C48*100","v":166.66666666666669},null,null,{"$f":"+G46*D48*0.01","v":0.16666666666666669}]
["Fruiting Wall",null,{"$f":"+FWRowSpace","v":10},{"$f":"+C46/C49*100","v":200},null,null,{"$f":"+G46*D49*0.01","v":0.2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,100,{"$f":"+G96*E96*A96*I96*0.01","v":0}]
[1,null,null,null,5,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}]
[]
[null,null,null,null,null,null,null,null,100,{"$f":"+G100*E100*A100*I100*0.01","v":0}]
[]
[null,null,"Calcium Sprays","EG-615",null,null,null,null,100,{"$f":"+G102*E102*A102*I102*0.01","v":0}]
[]
[null,null,null,null,null,null,null,null,100,{"$f":"+G104*E104*A104*I104*0.01","v":0}]
[]
[1,"Post-Harvest","Boron",null,2,null,null,null,100,{"$f":"+G106*E106*A106*I106*0.01","v":0}]
[1,null,null,null,5,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}]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Wildlife","index":20,"n_rows":116,"n_cols":13,"rows_kept":116,"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,"Tall Spindle"]
[null,null,"  Mouse Control",null,null,{"$f":"+C3","v":"  Mouse Control"},null,null,{"$f":"+F3","v":"  Mouse Control"},null,null,{"$f":"+I3","v":"  Mouse Control"}]
["Year","Time","Percent","Cost",{"$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"}]
[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"},{"$f":"+J5","v":" /Acre"}]
[1,{"$f":"1/8.5","v":0.11764705882352941},100,{"$f":"+C6*BaitCost*0.01","v":5.5},{"$f":"VAFertTime","v":0.14285714285714288},100,{"$f":"+F6*BaitCost*0.01","v":5.5},{"$f":"SSFertTime","v":0.16666666666666669},100,{"$f":"+I6*BaitCost*0.01","v":5.5},{"$f":"FWFertTime","v":0.2},100,{"$f":"+L6*BaitCost*0.01","v":5.5}]
[2,{"$f":"1/8.5","v":0.11764705882352941},100,5.5,{"$f":"+VABaitTime1","v":0.14285714285714288},100,5.5,{"$f":"+SSBaitTIme1","v":0.16666666666666669},100,{"$f":"+I7*BaitCost*0.01","v":5.5},{"$f":"+K6","v":0.2},100,{"$f":"+L7*BaitCost*0.01","v":5.5}]
[3,0.11764705882352941,100,5.5,{"$f":"+VABaitTime1","v":0.14285714285714288},100,5.5,{"$f":"+SSBaitTIme1","v":0.16666666666666669},100,{"$f":"+I8*BaitCost*0.01","v":5.5},{"$f":"+K7","v":0.2},100,{"$f":"+L8*BaitCost*0.01","v":5.5}]
[4,0.11764705882352941,100,5.5,{"$f":"+VABaitTime1","v":0.14285714285714288},100,5.5,{"$f":"+SSBaitTIme1","v":0.16666666666666669},{"$f":"+I8","v":100},{"$f":"+I9*BaitCost*0.01","v":5.5},0.2,{"$f":"+L8","v":100},{"$f":"+L9*BaitCost*0.01","v":5.5}]
[5,0.11764705882352941,{"$f":"+C9","v":100},5.5,{"$f":"+VABaitTime1","v":0.14285714285714288},{"$f":"+F9","v":100},5.5]
[6,0.11764705882352941,{"$f":"+C10","v":100},5.5,{"$f":"+VABaitTime1","v":0.14285714285714288},{"$f":"+F10","v":100},5.5]
[7,0.11764705882352941,{"$f":"+C11","v":100},5.5]
[8,0.11764705882352941,{"$f":"+C12","v":100},5.5]
[]
[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,"$/#","Rate/Acre","Cost/Acre","Need to add labor for app and paint"]
[null,"Mouse Bait",null,null,"50#",0.55000000000000004,10,{"$f":"+G18*F18","v":5.5}]
[null,"Tree Gards",null,null,1200,0.25,{"$f":"SSTree","v":1210},{"$f":"+F19*G19","v":302.5}]
[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,"Fruiting Wall",null,0.02]
[]
["Deer Fence"]
["Deer Fence Installed",null,3.2,"per foot"]
[null,null,40,"acres"]
[null,null,5280,"total feet"]
[null,null,{"$f":"+C30*C32","v":16896},"total cost",null,null,{"$f":"+C33/C31","v":422.4},"per acre",15,{"$f":"+G33/I33","v":28.16}]
[null,null,3,"% of acreage"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Trellis","index":21,"n_rows":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":false,"merged":[[42,0,42,8],[1,2,1,3],[1,4,1,5],[0,0,0,9],[24,0,24,8],[6,0,6,9],[7,0,7,8]]}
["Support System"]
[null,null,"Cost/acre",null,"Cost/tree"]
["Central Leader",null,null,0,null,{"$f":"+D3/CLTree","v":0}]
["Vertical Axe",null,null,{"$f":"+J24","v":1633.7827183673471},null,{"$f":"+D4/VATree","v":2.6254543224452318}]
["Tall Spindle",null,null,{"$f":"+J41","v":2104.1523714285718},null,{"$f":"+D5/SSTree","v":1.7389689020070842}]
["Fruiting Wall",null,null,{"$f":"+J59","v":2907.5087085714281},null,{"$f":"+D6/FWTree","v":2.6698886212777118}]
["Trellis System"]
["Vertical Axe System",null,null,null,null,null,null,null,null,"Rows /acre"]
["Item","Quanity",null,"Rows",null,"Quanity",null,"Price",null,{"$f":"+D10","v":6.2228571428571433}]
["5\" tops, 12' CCA posts",{"$f":"+'Factors & Yield'!C22/35+1","v":15.285714285714286},"per row",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+B10*D10","v":95.12081632653063},"posts",12.5,"each",{"$f":"+F10*H10","v":1189.0102040816328}]
[null,null,"every 35'"]
["Screw Achors",2,"per row",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+B12*D12","v":12.445714285714287},"achors",8.6,"each",{"$f":"+H12*B12","v":17.2}]
[]
["#12 high tensil wire",3,"per row",{"$f":"+'Factors & Yield'!C22","v":500},"row length",{"$f":"+D14*B14*D12","v":9334.2857142857156},"feet /acre",{"$f":"104/4000","v":2.5999999999999999E-2}," /foot",{"$f":"+F14*H14","v":242.69142857142859}]
[]
["Wire vise anchors",3,"per row",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+B16*D16","v":18.668571428571429},"each",2.0699999999999998,"each",{"$f":"+F16*H16","v":38.643942857142854}]
[]
["Gripples",2,"per row",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+B18*D18","v":12.445714285714287},"each",1.25,"each",{"$f":"+F18*H18","v":15.557142857142859}]
[]
["Crimps",{"$f":"+B14*3","v":9},"per row",{"$f":"+VARow","v":6.2228571428571433},"rows",{"$f":"+B20*D20","v":56.005714285714291},"each",0.1,"each",{"$f":"+F20*H20","v":5.6005714285714294}]
[]
["Tree ties",{"$f":"+B14","v":3},"per tree",{"$f":"+VATree","v":622.28571428571433},"trees /acre",{"$f":"+B22*D22","v":1866.8571428571431},{"$f":"+G20","v":"each"},6.7000000000000004E-2," /foot",{"$f":"+F22*H22","v":125.07942857142859}]
[]
["Total cost per acre",null,null,null,null,null,null,null,null,{"$f":"SUM(J10:J23)","v":1633.7827183673471}]
["Tall Spindle System",null,null,null,null,null,null,null,null,"Rows /acre"]
["Item","Item",null,"Rows",null,"Quanity",null,"Price",null,{"$f":"+D27","v":7.2600000000000007}]
["5\" tops, 12' CCA posts",{"$f":"+'Factors & Yield'!D22/35+1","v":15.285714285714286},"per row",{"$f":"+SSRow","v":7.2600000000000007},"rows",{"$f":"+B27*D27","v":110.97428571428573},"posts",13.4,"each",{"$f":"+F27*H27","v":1487.0554285714288}]
[null,null,"every 35'"]
["Screw Achors",2,"per row",{"$f":"+SSRow","v":7.2600000000000007},"rows",{"$f":"+B29*D29","v":14.520000000000001},"achors",11.35,"each",{"$f":"+H29*B29","v":22.7}]
[]
["#12 high tensil wire",4,"per row",{"$f":"+'Factors & Yield'!B22","v":500},"row length",{"$f":"+D31*B31*D29","v":14520.000000000002},"feet /acre",2.2499999999999999E-2," /foot",{"$f":"+F31*H31","v":326.70000000000005}]
[]
["Wire vise anchors",5,"per row",{"$f":"+SSRow","v":7.2600000000000007},"rows",{"$f":"+B33*D33","v":36.300000000000004},"each",2.0699999999999998,"each",{"$f":"+F33*H33","v":75.141000000000005}]
[]
["Gripples",2,"per row",{"$f":"+SSRow","v":7.2600000000000007},"rows",{"$f":"+B35*D35","v":14.520000000000001},"each",1.57,"each",{"$f":"+F35*H35","v":22.796400000000002}]
["Galagers"]
["Crimps",{"$f":"+B31*3","v":12},"per row",{"$f":"+SSRow","v":7.2600000000000007},"rows",{"$f":"+B37*D37","v":87.12},"each",0.12,"each",{"$f":"+F37*H37","v":10.4544}]
["Wire Clips"]
["Tree ties",{"$f":"+B31","v":4},"per tree",{"$f":"+VATree","v":622.28571428571433},"trees /acre",{"$f":"+B39*D39","v":2489.1428571428573},{"$f":"+G37","v":"each"},6.4000000000000001E-2," /foot",{"$f":"+F39*H39","v":159.30514285714287}]
[]
["Total cost per acre",null,null,null,null,null,null,null,null,{"$f":"SUM(J27:J39)","v":2104.1523714285718}]
[]
["Fruiting Wall System",null,null,null,null,null,null,null,null,"Rows /acre"]
["Item","Item",null,"Rows",null,"Quanity",null,"Price",null,{"$f":"+D45","v":8.7119999999999997}]
["5\" tops, 12' CCA posts",{"$f":"+'Factors & Yield'!E22/30+1","v":17.666666666666668},"per row",{"$f":"+FWRow","v":8.7119999999999997},"rows",{"$f":"+B45*D45","v":153.91200000000001},"posts",13.4,"each",{"$f":"+F45*H45","v":2062.4208000000003}]
[null,null,"every 30'"]
["Screw Achors",2,"per row",{"$f":"+FWRow","v":8.7119999999999997},"rows",{"$f":"+B47*D47","v":17.423999999999999},"achors",11.35,"each",{"$f":"+H47*B47","v":22.7}]
[]
["#12 high tensil wire",5,"per row",{"$f":"+'Factors & Yield'!C22","v":500},"row length",{"$f":"+D49*B49*D47","v":21780},"feet /acre",2.2499999999999999E-2," /foot",{"$f":"+F49*H49","v":490.04999999999995}]
[]
["Wire vise anchors",5,"per row",{"$f":"+FWRow","v":8.7119999999999997},"rows",{"$f":"+B51*D51","v":43.56},"each",2.0699999999999998,"each",{"$f":"+F51*H51","v":90.169200000000004}]
[]
["Gripples",2,"per row",{"$f":"+FWRow","v":8.7119999999999997},"rows",{"$f":"+B53*D53","v":17.423999999999999},"each",1.57,"each",{"$f":"+F53*H53","v":27.35568}]
["Galagers"]
["Crimps",{"$f":"+B49*3","v":15},"per row",{"$f":"+FWRow","v":8.7119999999999997},"rows",{"$f":"+B55*D55","v":130.68},"each",0.12,"each",{"$f":"+F55*H55","v":15.6816}]
["Wire Clips"]
["Tree ties",{"$f":"+B49","v":5},"per tree",{"$f":"+VATree","v":622.28571428571433},"trees /acre",{"$f":"+B57*D57","v":3111.4285714285716},{"$f":"+G55","v":"each"},6.4000000000000001E-2," /foot",{"$f":"+F57*H57","v":199.13142857142859}]
[]
["Total cost per acre",null,null,null,null,null,null,null,null,{"$f":"SUM(J45:J57)","v":2907.5087085714281}]

{"sheet":"Training","index":22,"n_rows":114,"n_cols":9,"rows_kept":114,"cut":false,"hidden":false,"merged":[[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,"Fruiting Wall"]
["Year","Hours","Material",{"$f":"+B5","v":"Hours"},"Material","Hours","Material",{"$f":"+F5","v":"Hours"},{"$f":"+G5","v":"Material"}]
[null," /Acre","Cost"," /Acre","Cost"," /Acre","Cost"," /Acre","Cost"]
[1,5,10,30,20,150,80,100,80]
[2,5,10,80,60,20,10,20,10]
[3,8,10,60,40,15,10,15,10]
[4,15,10,20,20,5,4,5,4]
[5,10,10,10,10]
[6,5,5,4,6]
[7,5,0]
[8,0]
[]
[]
["Pruning Time and Equipment"]
["The time it takes to prune trees per acre per season with unskilled labor."]
[]
["Equipment used is a Brownie hydralic pruners or a pnuematic pruners."]
[]
[null,"Central Leader",null,"Vertical Axe",null,"Tall Spindle",null,"Fruiting Wall"]
["Year","Minutes","Hours",{"$f":"+B23","v":"Minutes"},"Hours","Minutes","Hours",{"$f":"+F23","v":"Minutes"},{"$f":"+G23","v":"Hours"}]
[null," /Tree"," /Acre"," /Tree"," /Acre"," /Tree"," /Acre"," /Tree"," /Acre"]
[1,0.1,{"$f":"+B25*CLTree/60","v":0.30250000000000005},0.1,{"$f":"+D25*VATree/60","v":1.0371428571428571},0.1,{"$f":"+F25*SSTree/60","v":2.0166666666666666},0.1,{"$f":"+H25*SSTree/60","v":2.0166666666666666}]
[2,0.1,0.30250000000000005,0.1,1.0371428571428571,0.1,{"$f":"+F26*SSTree/60","v":2.0166666666666666},0.1,{"$f":"+H26*SSTree/60","v":2.0166666666666666}]
[3,0.1,0.30250000000000005,0.2,2.0742857142857143,0.5,{"$f":"+F27*SSTree/60","v":10.083333333333334},0.4,{"$f":"+H27*SSTree/60","v":8.0666666666666664}]
[4,0.1,0.30250000000000005,0.5,5.1857142857142859,1.5,{"$f":"+F28*SSTree/60","v":30.25},0.8,{"$f":"+H28*SSTree/60","v":16.133333333333333}]
[5,2,6.05,1,10.371428571428572]
[6,4,12.1,3,31.114285714285717]
[7,8,24.2]
[8,10,30.25]
[]
["2 men /hour / tie trees"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Mowing","index":23,"n_rows":114,"n_cols":9,"rows_kept":114,"cut":false,"hidden":false,"merged":[[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,"Fruiting Wall"]
["Year","# of time","Hours",{"$f":"+B5","v":"# of time"},"Hours","# of time","Hours",{"$f":"+F5","v":"# of time"},{"$f":"+G5","v":"Hours"}]
[null,"mowed"," /Acre","mowed"," /Acre","mowed"," /Acre","mowed"," /Acre"]
[1,0,{"$f":"+B7*CLMowTime","v":0},0,{"$f":"+D7*VAMowTime","v":0},0,{"$f":"+F7*SSMowTime","v":0},0,{"$f":"+H7*FWMowTime","v":0}]
[2,2,{"$f":"+B8*CLMowTime","v":0.5},2,0.7142857142857143,2,{"$f":"+F8*SSMowTime","v":0.83333333333333348},2,{"$f":"+H8*FWMowTime","v":1}]
[3,3,0.75,3,1.0714285714285714,3,{"$f":"+F9*SSMowTime","v":1.2500000000000002},3,{"$f":"+H9*FWMowTime","v":1.5}]
[4,{"$f":"+B9","v":3},0.75,{"$f":"+D9","v":3},1.0714285714285714,{"$f":"+F9","v":3},{"$f":"+F10*SSMowTime","v":1.2500000000000002},{"$f":"+H9","v":3},{"$f":"+H10*FWMowTime","v":1.5}]
[5,{"$f":"+B10","v":3},0.75,{"$f":"+D10","v":3},1.0714285714285714]
[6,{"$f":"+B11","v":3},0.75,{"$f":"+D11","v":3},1.0714285714285714]
[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,{"$f":"+SSRowSpace","v":12},{"$f":"+C19/C21*100","v":166.66666666666669},null,null,{"$f":"+G19*D21*0.01","v":0.41666666666666674}]
["Fruiting wall",null,10,{"$f":"+C19/C22*100","v":200},null,null,{"$f":"+G19*D22*0.01","v":0.5}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Sheet1","index":24,"n_rows":114,"n_cols":15,"rows_kept":114,"cut":false,"hidden":false,"merged":[[1,2,1,4],[1,5,1,7]]}
[]
[null,"Costs Comparisons","$ / Acre",null,null,"Percent of Total"]
[null,"Practice","Central Leader","Vertical Axe","Tall Spindle",{"$f":"+C3","v":"Central Leader"},{"$f":"+D3","v":"Vertical Axe"},"Tall Spindle",null,null,null,null,"Total Cl","Tatal VA","Total TS"]
[null,"Training",30.504000000000001,72.504000000000005,79.504000000000005,{"$f":"+C4/M4*100","v":1.6347266881028939},{"$f":"+D4/N4*100","v":3.7821596244131457},4.4341327384272171,null,null,null,null,1866,1917,1793]
[null,"Pruning/ Brush",{"$f":"386+41","v":427},{"$f":"397+54","v":451},{"$f":"386+54","v":440},{"$f":"+C5/M5*100","v":22.883172561629152},{"$f":"+D5/N5*100","v":23.526343244653102},{"$f":"+E5/O5*100","v":24.539877300613497},null,null,null,null,1866,1917,1793]
[null,"Tree replacement",25.738500000000002,58.797428571428576,102.876,1.3793408360128618,3.0671585065951268,5.7376464026770773,null,null,null,null,1866,1917,1793]
[null,"Herbicide Program",37.130114583333338,48.08504657738095,55.256909895833346,1.98982393265452,2.5083488042452244,3.0818131564881956,null,null,null,null,1866,1917,1793]
[null,"Spray Program",1127.2665833333335,937.11846666666668,746.97034999999994,60.410856555912837,48.884635715527736,41.660365309537084,null,null,null,null,1866,1917,1793]
[null,"Hand Pheromone",9,9,9,0.48231511254019299,0.46948356807511737,0.50195203569436697,null,null,null,null,1866,1917,1793]
[null,"Mowing",19.360892857142858,27.65841836734694,32.268154761904768,1.0375612463634971,1.4427969936018228,1.7996739967598867,null,null,null,null,1866,1917,1793]
[null,"Mouse control",8.3576750700280105,8.3576750700280105,8.3576750700280105,0.44789255466388056,0.43597679029880076,0.46612800167473561,null,null,null,null,1866,1917,1793]
[null,"Wildlife Control",42.326999999999998,58.143428571428572,69.551999999999992,2.2683279742765272,3.0330427006483345,3.8790853318460674,null,null,null,null,1866,1917,1793]
[null,"Fertilizer",17.629648809523804,21.000363095238093,24.738398809523805,0.94478289440106134,1.0954805996472663,1.3797210713621755,null,null,null,null,1866,1917,1793]
[null,"Lime",35,35,35,1.8756698821007505,1.8257694314032342,1.9520356943669825,null,null,null,null,1866,1917,1793]
[null,"Scouting",15,15,15,0.8038585209003215,0.78247261345852892,0.83658672615727836,null,null,null,null,1866,1917,1793]
[null,"Bees",25,35,35,1.339764201500536,1.8257694314032342,1.9520356943669825,null,null,null,null,1866,1917,1793]
[null,"Trickle Irrigation",0,92.5,99,0,4.8252477829942615,5.5214723926380369,null,null,null,null,1866,1917,1793]
[null,"Real Estate Tax",35,35,35,1.8756698821007505,1.8257694314032342,1.9520356943669825,null,null,null,null,1866,1917,1793]
[null,"Management",12.5,12.5,12.5,0.66988210075026799,0.65206051121544073,0.69715560513106523,null,null,null,null,1866,1917,1793]
[null,null,0,0,0,0,0,0,null,null,null,null,1866,1917,1793]
[null,"Total",1866.1134146533618,1916.5575126338035,1793.3999885372898,100.00607795569998,99.976917716943319,100.02230834006079,null,null,null,null,1866,1917,1793]
[]
[]
[]
[null,"Included"]
[null,null,null,null,"CL","VA","TS"]
[null,"Practice","Trellis",null,0,{"$f":"+Trellis!J24","v":1633.7827183673471},{"$f":"+Trellis!J41","v":2104.1523714285718}]
[null,"Training"]
[null,"Pruning/ Brush","Price Rate",null,15," /Bin"]
[null,"Tree replacement","Un-skilled",null,{"$f":"+LaborNoSkill","v":10}," /Hour"]
[null,"Herbicide Program","Skilled",null,{"$f":"+LaborSkill","v":15}," /Hour"]
[null,"Spray Program"]
[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]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Harvest","index":25,"n_rows":114,"n_cols":8,"rows_kept":114,"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},{"$f":"+BushelHour*ManHours","v":6500},20,{"$f":"+F6/20","v":1},{"$f":"+E6*G6","v":6500}]
[]
[null,"Seasonal Weeks Used","People /Camp","Workers /Camp","Weeks Picking","Manhours /Season","Camp Cost /Man Hour","Camp Cost /Bushel"]
[]
[null,{"$f":"6*4","v":24},20,12,13,{"$f":"+WeekUse*40*CampWorker","v":6240},{"$f":"+D48/+F10","v":0.42045447074293224},{"$f":"+G10/BushelHour","v":3.3636357659434582E-2}]
[]
["Harvest Cost Summary",null,null,null,null," Cost",{"$f":"+F12","v":" Cost"},{"$f":"+G12","v":" Cost"}]
[null,null,null,null,null," /Bin"," /Bushel"," /lb"]
[]
["Housing Cost",null,null,null,null,{"$f":"+H48","v":2.1863632478632478},{"$f":"+F15/20","v":0.10931816239316239},{"$f":"+F15/850","v":2.572192056309703E-3}]
["Harvest Worker Pay Costs",null,null,null,null,{"$f":"+H72","v":30.395238247863247},1.5197619123931623,3.5759103821015582E-2]
["Potable Toilets",null,null,null,null,{"$f":"+H52","v":6.25E-2},3.1250000000000002E-3,7.3529411764705876E-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,{"$f":"SUM(F15:F21)","v":41.244101495726497},{"$f":"SUM(G15:G21)","v":2.0622050747863248},{"$f":"SUM(H15:H21)","v":4.8522472347913528E-2}]
[]
["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 $.033 per pound."]
["Migrant Housing plus",null,null,null,"Cost","Basis","Years Life","Cost/year"]
[]
["Migrant Housing",null,null,null,60000,55000,15,{"$f":"+F29/G29","v":3666.6666666666665}]
["Code","Item","Annual Cost"]
[23,{"$f":"IF(A31>0,VLOOKUP(A31,EquipCost,2),\"\")","v":"Straight Ladder"},{"$f":"IF(A31>0,VLOOKUP(A31,EquipCost,12),\"\")","v":28.799999999999997},null,null,null,null,{"$f":"+C31","v":28.799999999999997}]
[24,{"$f":"IF(A32>0,VLOOKUP(A32,EquipCost,2),\"\")","v":"Step Ladder"},{"$f":"IF(A32>0,VLOOKUP(A32,EquipCost,12),\"\")","v":24},null,null,null,null,{"$f":"+C32","v":24}]
[25,{"$f":"IF(A33>0,VLOOKUP(A33,EquipCost,2),\"\")","v":"Picking Bag"},{"$f":"IF(A33>0,VLOOKUP(A33,EquipCost,12),\"\")","v":13.600000000000001},null,null,null,null,13.600000000000001]
[null,null,null,null,null,null,null,{"$f":"SUM(H29:H33)","v":3733.0666666666666}]
[]
[null,null,null,"Camp","Cost",{"$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":1148.6358974358975},{"$f":"+(D40/CampWorker)/4","v":23.92991452991453},{"$f":"+E40/40","v":0.59824786324786328},{"$f":"+F40*ManHours","v":311.0888888888889},{"$f":"+F40/BushelHour*20","v":0.95719658119658124}]
[]
["Repairs",null,null,750,{"$f":"+(D42/CampWorker)/4","v":15.625},{"$f":"+E42/40","v":0.390625},{"$f":"+F42*ManHours","v":203.125},{"$f":"+F42/BushelHour*20","v":0.625}]
["Heat & cooking",null,null,170,{"$f":"+(D43/CampWorker)/4","v":3.5416666666666665},{"$f":"+E43/40","v":8.8541666666666657E-2},{"$f":"+F43*ManHours","v":46.041666666666664},{"$f":"+F43/BushelHour*20","v":0.14166666666666666}]
["Electric",null,null,300,{"$f":"+(D44/CampWorker)/4","v":6.25},{"$f":"+E44/40","v":0.15625},{"$f":"+F44*ManHours","v":81.25},{"$f":"+F44/BushelHour*20","v":0.25}]
["Central facilities",null,null,200,{"$f":"+(D45/CampWorker)/4","v":4.166666666666667},{"$f":"+E45/40","v":0.10416666666666667},{"$f":"+F45*ManHours","v":54.166666666666671},{"$f":"+F45/BushelHour*20","v":0.16666666666666666}]
["Waste",null,null,55,{"$f":"+(D46/CampWorker)/4","v":1.1458333333333333},{"$f":"+E46/40","v":2.8645833333333332E-2},{"$f":"+F46*ManHours","v":14.895833333333332},{"$f":"+F46/BushelHour*20","v":4.5833333333333337E-2}]
[]
["Total Camp Cost",null,null,{"$f":"SUM(D40:D47)","v":2623.6358974358973},{"$f":"SUM(E40:E47)","v":54.659081196581191},{"$f":"SUM(F40:F47)","v":1.3664770299145299},{"$f":"SUM(G40:G47)","v":710.56805555555559},{"$f":"SUM(H40:H47)","v":2.1863632478632478}]
[]
[]
["Total Camp Cost",null,null,null,null,{"$f":"+F48","v":1.3664770299145299},null,{"$f":"+F51/BushelHour*20","v":2.1863632478632478}]
["Portable Toilets Costs",null,null,75,{"$f":"+(D52/CampWorker)/4","v":1.5625},{"$f":"+E52/40","v":3.90625E-2},{"$f":"+F52*ManHours","v":20.3125},{"$f":"+F52/BushelHour*20","v":6.25E-2}]
[]
["Harvest Supervision",null,null,"per hour per worker",null,1,null,{"$f":"+F54/BushelHour*20","v":1.6}]
[]
["Total Harvest Cost",null,null,null,null,{"$f":"SUM(F51:F55)","v":2.4055395299145301},null,{"$f":"SUM(H51:H55)","v":3.8488632478632478}]
[]
[]
[]
[]
["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":1.5},15,{"$f":"IF(E62>0,VLOOKUP(E62,EquipCost,15)*C62,0)","v":1.004375},null,{"$f":"SUM(F62:G62)+D62","v":2.504375}]
["Hauling Bins to loading pad",0.1,{"$f":"+B63","v":0.1},{"$f":"+C63*LaborSkill","v":1.5},19,{"$f":"IF(E63>0,VLOOKUP(E63,EquipCost,15)*C63,0)","v":0.40416666666666673},null,{"$f":"SUM(F63:G63)+D63","v":1.9041666666666668}]
[{"$f":"IF(E64>0,VLOOKUP(E64,EquipCost,2),\"\")","v":"Lift Tractor"},0.05,{"$f":"+B64","v":0.05},{"$f":"+C64*LaborSkill","v":0.75},20,{"$f":"IF(E64>0,VLOOKUP(E64,EquipCost,15)*C64,0)","v":1.1633333333333333},null,1.9133333333333333]
[]
["Piece Rate",null,null,null,null,null,null,{"$f":"+F6","v":20}]
["Labor Taxes and Costs",null,null,null,null,null,null,{"$f":"0.0765+0.09+0.05+0.008","v":0.22449999999999998}]
[]
[]
[]
[]
["Total Harvest Cost per Bin",null,null,null,null,null,null,{"$f":"SUM(H56:H71)","v":30.395238247863247}]
["Cost /Bu",null,null,null,null,null,null,{"$f":"+H72/20","v":1.5197619123931623}]
[]
["35 workers/ 200 acres"]
["3 portable toilets/ 200 acres"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Year0","index":26,"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"]
[]
["Tiling",null,null,null,null,null,null,400,{"$f":"SUM(F4:H4)+D4","v":400}]
["Bulldoze old trees",null,3.2,null,null,{"$f":"Bulldozer*C5","v":224},null,null,{"$f":"SUM(F5:H5)+D5","v":224}]
["Lime (3 ton)",null,null,null,null,null,{"$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":35},{"$f":"SUM(F7:H7)+D7","v":35}]
["Management",1,null,{"$f":"B8*LaborSkill","v":15},null,null,null,{"$f":"LaborSkill*B8","v":15},{"$f":"SUM(F8:H8)+D8","v":30}]
[]
[]
["Total",{"$f":"SUM(B3:B9)","v":1},{"$f":"SUM(C3:C9)","v":3.2},{"$f":"SUM(D3:D9)","v":15},null,{"$f":"SUM(F3:F9)","v":224},{"$f":"SUM(G3:G9)","v":105},{"$f":"SUM(H3:H9)","v":450},{"$f":"SUM(I3:I9)","v":794}]

{"sheet":"Equipment","index":27,"n_rows":114,"n_cols":15,"rows_kept":114,"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.",{"$f":"+IntRate*100","v":6},"/hr.","/year","main.","costs","cost","use","hour"," /hour"]
[]
[1,"Pick-up",20000,18000,5,{"$f":"D6/E6","v":3600},{"$f":"D6/2*IntRate","v":540},1.7327999999999999,{"$f":"Gas*H6*M6","v":3032.4},720,{"$f":"EqOther*C6","v":600},{"$f":"SUM(F6:G6)+SUM(I6:K6)","v":8492.4},500,{"$f":"L6/M6","v":16.9848},{"$f":"N6","v":16.9848}]
[]
[2,"Tractor 80 hp diesel",50000,28800,10,{"$f":"D8/E8","v":2880},{"$f":"D8/2*IntRate","v":864},3.5,{"$f":"Diesel*H8*M8","v":3850},390,{"$f":"EqOther*C8","v":1500},{"$f":"SUM(F8:G8)+SUM(I8:K8)","v":9484},400,{"$f":"L8/M8","v":23.71},{"$f":"N8","v":23.71}]
[]
[3,"Tractor 40 hp diesel",30000,11000,10,{"$f":"D10/E10","v":1100},{"$f":"D10/2*IntRate","v":330},1.92,{"$f":"Diesel*H10*M10","v":2111.9999999999995},420,{"$f":"EqOther*C10","v":900},{"$f":"SUM(F10:G10)+SUM(I10:K10)","v":4862},400,{"$f":"L10/M10","v":12.154999999999999},{"$f":"N10","v":12.154999999999999}]
[]
[4,"Sprayer, airblast",50000,{"$f":"22000-5000","v":17000},10,{"$f":"D12/E12","v":1700},510,null,null,840,{"$f":"EqOther*C12","v":1500},{"$f":"SUM(F12:G12)+SUM(I12:K12)","v":4550},400,{"$f":"L12/M12","v":11.375},{"$f":"N12","v":11.375}]
[]
[5,"Sprayer, weed",6000,2275,10,{"$f":"D14/E14","v":227.5},68.25,null,null,189,{"$f":"EqOther*C14","v":180},{"$f":"SUM(F14:G14)+SUM(I14:K14)","v":664.75},150,{"$f":"L14/M14","v":4.4316666666666666},{"$f":"N14","v":4.4316666666666666}]
[]
[6,"Fert. Spreader, 3 pt.",2000,1500,7,{"$f":"D16/E16","v":214.28571428571428},45,null,null,151,{"$f":"EqOther*C16","v":60},{"$f":"SUM(F16:G16)+SUM(I16:K16)","v":470.28571428571428},150,{"$f":"L16/M16","v":3.1352380952380954},{"$f":"N16","v":3.1352380952380954}]
[null,"(Vicon)"]
[7,"Mower, Rotary",9000,3800,7,{"$f":"D18/E18","v":542.85714285714289},114,null,null,471,{"$f":"EqOther*C18","v":270},{"$f":"SUM(F18:G18)+SUM(I18:K18)","v":1397.8571428571429},300,{"$f":"L18/M18","v":4.6595238095238098},{"$f":"N18","v":4.6595238095238098}]
[]
[8,"Chisel Plow",1400,770,15,{"$f":"D20/E20","v":51.333333333333336},23.099999999999998,null,null,17,{"$f":"EqOther*C20","v":42},{"$f":"SUM(F20:G20)+SUM(I20:K20)","v":133.43333333333334},30,{"$f":"L20/M20","v":4.4477777777777776},{"$f":"N20","v":4.4477777777777776}]
[]
[9,"Disc",5000,1650,15,{"$f":"D22/E22","v":110},49.5,null,null,98,{"$f":"EqOther*C22","v":150},{"$f":"SUM(F22:G22)+SUM(I22:K22)","v":407.5},75,{"$f":"L22/M22","v":5.4333333333333336},{"$f":"N22","v":5.4333333333333336}]
[null,"Spring tooth "]
[10,"Harrow or Drag",1600,880,15,{"$f":"D24/E24","v":58.666666666666664},26.4,null,null,45,{"$f":"EqOther*C24","v":48},{"$f":"SUM(F24:G24)+SUM(I24:K24)","v":178.06666666666666},75,{"$f":"L24/M24","v":2.374222222222222},{"$f":"N24","v":2.374222222222222}]
[]
[11,"Tree planter",5000,1170,10,{"$f":"D26/E26","v":117},{"$f":"D26/2*IntRate","v":35.1},null,null,15,{"$f":"EqOther*C26","v":150},{"$f":"SUM(F26:G26)+SUM(I26:K26)","v":317.10000000000002},40,{"$f":"L26/M26","v":7.9275000000000002},{"$f":"N26","v":7.9275000000000002}]
[]
[12,"Cultipacker",1200,660,15,{"$f":"D28/E28","v":44},{"$f":"D28/2*IntRate","v":19.8},null,null,6,{"$f":"EqOther*C28","v":36},{"$f":"SUM(F28:G28)+SUM(I28:K28)","v":105.8},15,{"$f":"L28/M28","v":7.0533333333333328},{"$f":"N28","v":7.0533333333333328}]
[]
[13,"Water tank",1500,1260,5,{"$f":"D30/E30","v":252},{"$f":"D30/2*IntRate","v":37.799999999999997},1.6,{"$f":"Gas*H30*M30","v":1120},200,{"$f":"EqOther*C30","v":45},{"$f":"SUM(F30:G30)+SUM(I30:K30)","v":1654.8},200,{"$f":"L30/M30","v":8.2739999999999991},{"$f":"N30","v":8.2739999999999991}]
[null,"Engine to pump water (not used)."]
[14,"Dump truck",2500,2100,5,{"$f":"D32/E32","v":420},{"$f":"D32/2*IntRate","v":63},1.6,{"$f":"Gas*H32*M32","v":840.00000000000011},150,{"$f":"EqOther*C32","v":75},{"$f":"SUM(F32:G32)+SUM(I32:K32)","v":1548},150]
[]
[15,"Truck, Flat bed",15000,4250,5,{"$f":"D34/E34","v":850},{"$f":"D34/2*IntRate","v":127.5},1.6,{"$f":"Gas*H34*M34","v":2240},350,{"$f":"EqOther*C34","v":450},{"$f":"SUM(F34:G34)+SUM(I34:K34)","v":4017.5},400,{"$f":"L34/M34","v":10.043749999999999},{"$f":"N34","v":10.043749999999999}]
[]
[]
[17,"Drip Irrigation",0,{"$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",{"$f":"15600+1600","v":17200},6000,10,{"$f":"D39/E39","v":600},{"$f":"D39/2*IntRate","v":180},0.8,{"$f":"Gas*H39*M39","v":2800.0000000000005},450,{"$f":"EqOther*C39","v":516},{"$f":"SUM(F39:G39)+SUM(I39:K39)","v":4546},1000,{"$f":"L39/M39","v":4.5460000000000003},{"$f":"N39","v":4.5460000000000003}]
[null,"Check fuel"]
[19,"Bin Hauler",5500,4000,20,{"$f":"D41/E41","v":200},{"$f":"D41/2*IntRate","v":120},null,null,null,{"$f":"EqOther*C41","v":165},{"$f":"SUM(F41:G41)+SUM(I41:K41)","v":485},120,{"$f":"L41/M41","v":4.041666666666667},{"$f":"N41","v":4.041666666666667}]
[]
[20,"Lift Tractor",17000,2400,10,{"$f":"D43/E43","v":240},{"$f":"D43/2*IntRate","v":72},{"$f":"+H8","v":3.5},{"$f":"Gas*H43*M43","v":1470},500,{"$f":"EqOther*C43","v":510},{"$f":"SUM(F43:G43)+SUM(I43:K43)","v":2792},120,{"$f":"L43/M43","v":23.266666666666666},{"$f":"N43","v":23.266666666666666}]
[]
[21,"4 Wheeler",6000,3500,5,{"$f":"D45/E45","v":700},{"$f":"D45/2*IntRate","v":105},1,{"$f":"Gas*H45*M45","v":420},200,{"$f":"EqOther*C45","v":180},{"$f":"SUM(F45:G45)+SUM(I45:K45)","v":1605},120,{"$f":"L45/M45","v":13.375},{"$f":"N45","v":13.375}]
[]
[22,"Snow Plow",5000,3000,10,{"$f":"D47/E47","v":300},{"$f":"D47/2*IntRate","v":90},null,null,10,{"$f":"EqOther*C47","v":150},{"$f":"SUM(F47:G47)+SUM(I47:K47)","v":550},120,{"$f":"L47/M47","v":4.583333333333333},{"$f":"N47","v":4.583333333333333}]
[]
[23,"Straight Ladder",180,180,10,{"$f":"D49/E49","v":18},{"$f":"D49/2*IntRate","v":5.3999999999999995},null,null,null,{"$f":"EqOther*C49","v":5.3999999999999995},{"$f":"SUM(F49:G49)+SUM(I49:K49)","v":28.799999999999997}]
[24,"Step Ladder",150,150,10,{"$f":"D50/E50","v":15},{"$f":"D50/2*IntRate","v":4.5},null,null,null,{"$f":"EqOther*C50","v":4.5},{"$f":"SUM(F50:G50)+SUM(I50:K50)","v":24}]
[25,"Picking Bag",85,85,10,{"$f":"D51/E51","v":8.5},{"$f":"D51/2*IntRate","v":2.5499999999999998},null,null,null,{"$f":"EqOther*C51","v":2.5499999999999998},{"$f":"SUM(F51:G51)+SUM(I51:K51)","v":13.600000000000001}]
[]
[26,"Brush Chopper",7500,6000,10,{"$f":"D53/E53","v":600},{"$f":"D53/2*IntRate","v":180},null,null,400,{"$f":"EqOther*C53","v":225},{"$f":"SUM(F53:G53)+SUM(I53:K53)","v":1405},120,{"$f":"L53/M53","v":11.708333333333334},{"$f":"N53","v":11.708333333333334}]
[]
[27,"Brush Sweeper",4000,3000,10,{"$f":"D55/E55","v":300},{"$f":"D55/2*IntRate","v":90},null,null,200,{"$f":"EqOther*C55","v":120},{"$f":"SUM(F55:G55)+SUM(I55:K55)","v":710},120,{"$f":"L55/M55","v":5.916666666666667},{"$f":"N55","v":5.916666666666667}]
[]
["Rent","Bins",7]
[null,"Out Buildings"]
[28,"Equip Barn (40x60)",30000,25000,30,{"$f":"D59/E59","v":833.33333333333337},{"$f":"D59/2*IntRate","v":750},null,null,null,{"$f":"EqOther*C59","v":900},{"$f":"SUM(F59:G59)+SUM(I59:K59)","v":2483.3333333333335},1,{"$f":"L59/M59","v":2483.3333333333335},{"$f":"N59","v":2483.3333333333335}]
[29,"Pesticide Storage",35000,8000,20,{"$f":"D60/E60","v":400},{"$f":"D60/2*IntRate","v":240},null,null,null,{"$f":"EqOther*C60","v":1050},{"$f":"SUM(F60:G60)+SUM(I60:K60)","v":1690},1,{"$f":"L60/M60","v":1690},{"$f":"N60","v":1690}]
[]
[30,"Platforms",40000,20000,20,{"$f":"D62/E62","v":1000},{"$f":"D62/2*IntRate","v":600},null,null,null,{"$f":"EqOther*C62","v":1200},{"$f":"SUM(F62:G62)+SUM(I62:K62)","v":2800},1000,{"$f":"L62/M62","v":2.8},{"$f":"N62","v":2.8}]
[31,"Hedgers",30000,10000,20,500,{"$f":"D63/2*IntRate","v":300},null,null,null,{"$f":"EqOther*C63","v":900},1700,300,5.666666666666667,5.666666666666667]
[32,"Frost Fans and Sprinklers",50000,25000,20,1250,{"$f":"D64/2*IntRate","v":750},null,null,null,{"$f":"EqOther*C64","v":1500},3500,100,35,35]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]

{"sheet":"Meeting Agenda","index":28,"n_rows":114,"n_cols":10,"rows_kept":114,"cut":false,"hidden":false,"merged":[[0,0,0,4]]}
["Update 1997 Costs of Production Study"]
[]
[1,"Welcome"]
[2,"2009 Publication Goals"]
[3,"Define the Farm"]
[4,"Define Systems"]
[null,null,"Central Leader?"]
[null,null,"Vertical Axe"]
[null,null,"Tall Spindle"]
[]
[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,{"$f":"+G96*E96*A96*I96*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G97*E97*A97*I97*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$f":"+G98*E98*A98*I98*0.01","v":0}]
[]
[null,null,null,null,null,null,null,null,100,{"$f":"+G100*E100*A100*I100*0.01","v":0}]
[]
[null,null,"Calcium Sprays","EG-615",null,null,null,null,100,{"$f":"+G102*E102*A102*I102*0.01","v":0}]
[]
[null,null,null,null,null,null,null,null,100,{"$f":"+G104*E104*A104*I104*0.01","v":0}]
[]
[1,"Post-Harvest","Boron",null,2,null,null,null,100,{"$f":"+G106*E106*A106*I106*0.01","v":0}]
[1,null,null,null,5,null,null,null,100,{"$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}]
[]
[]
[]
[]
[]
[null,null,"Sevin 80S"]