{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Intro","General Budget Assumptions","Labor_Fuel_Interest","Yield","Blueberry prices","Summary Budget","Blueberry Budget Y0","Blueberry Budget Y1 ","Blueberry Budget Y2 ","Blueberry Budget Y3","Blueberry Budget Y4","Blueberry Budget Y5","Blueberry Budget Y6 ","Blueberry Budget Y7","Equipment","Chemical & Fertilizer Costs","Plant Costs ","Grass seed","Soil test","Mulch cost"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro","index":0,"n_rows":45,"n_cols":2,"rows_kept":45,"cut":false,"hidden":false,"merged":[[52,1,52,12],[53,1,53,12],[54,1,54,12]]}
[]
[]
[]
[null,"Sample Budget for Blueberry Production in Tennessee"]
[null,"Version 1.0"]
[]
[null,"Margarita Velandia and Riley Denton"]
[null,"Professor and Research Assistant"]
[null,"Office: (865) 974-7409  emails: mvelandia@utk.edu, rdenton5@vols.utk.edu"]
[]
[null,"Becky Bowling"]
[null,"Extension Specialist"]
[null,"Office: (865) 974-7016     Email: bowling10@utk.edu"]
[]
[]
[null,"This sample budget spreadsheet tool was developed as a decision aid to assist Tennessee blueberry producers in estimating the cost of production."]
[]
[null,"General Budget Assumptions"]
[null,"1. You can select the space between rows and bed centers you want to use. This selection will determine the number of plants per acre. You have to options 6 ft x12 ft, and 6 ft x 10 ft. "]
[null,"2. You can select one of two Integrated Pest Management (IPM) scenarios: Low and Moderate. Each scenario will have different implications for the chemicals you will apply and the frequency of application."]
[null,"3. You can select three scenarios to market your blueberries: 1) 100% Retail (e.g., on-farm or at Farmers Markets); 2) 50% Pick-your_Own (PYO) AND 50% Ready Picked to be marketed on-farm or at Farmers Markets; 3) 75% Pick-your_Own (PYO) AND 25% Ready Picked to be marketed on-farm or at Farmers Markets."]
[]
[null,"Summary Budget"]
[null,"In this spreadsheet, you can see a summary of total costs by year. You will be able to print this summary budget using the print button."]
[]
[null,"Blueberry Budget Y0 to Y7"]
[null,"These spreadsheets will provide a summary budget for each year. You will be able to print each year's budget using the print button. In these spreadsheets, you will be able to change input price and quantity; labor hours and costs; and implement and tractors direct and fixed costs. "]
[]
[null,"Blueberry Budget Year 0"]
[null,"Blueberry Budget Year 1"]
[null,"Blueberry Budget Year 2"]
[null,"Blueberry Budget Year 3"]
[null,"Blueberry Budget Year 4"]
[null,"Blueberry Budget Year 5"]
[null,"Blueberry Budget Year 6"]
[null,"Blueberry Budget Year 7"]
[]
[null,"*User can click on blue italic text to go to budgets."]
[null,"*Spreadsheet cells highlighted in grey can be modified by users to reflect their specific situation."]
[null,"*The print button allows the user to print a one page summary of the budget/scenario."]
[null,"*The Reset Defaults button will allow you to return to default values."]
[]
[null,"Programs in agriculture and natural resources, 4-H youth development, family and consumer sciences, and resource development."]
[null,"University of Tennessee Institute of Agriculture, U.S. Department of Agriculture and country governments cooperating."]
[null,"UT Extension provide equal opportunities in programs and employment."]

{"sheet":"General Budget Assumptions","index":1,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[6,1,6,2],[7,1,7,2],[8,1,8,2],[0,1,0,2]]}
[null,"    Budget Assumptions"]
[null,"Blueberry Species","Rabbiteye"]
[null,"1. Space between rows and plants (select space between rows and plants) ","6'x10'"]
[null,"2.IMP Treatment # 1 (select low or moderate) ","Low"]
[null,"3. Market outlet (select market outlet combination from drop down list)","100% Ready_Picked_Retail"]
[]
[null,"1. You can select the space between rows and bed centers you want to use. This selection will determine the number of plants per acre. You have to options 6 ft x12 ft, and 6 ft x 10 ft. "]
[null,"2. You can select one of two Integrated Pest Management (IPM) scenarios: Low and Moderate. Each scenario will have different implications for the chemicals you will apply and the frequency of application."]
[null,"3. You can select three scenarios to market your blueberries: 1) 100% Retail (e.g., on-farm or at Farmers Markets); 2) 50% Pick-your_Own (PYO) AND 50% Ready Picked to be marketed on-farm or at Farmers Markets; 3) 75% Pick-your_Own (PYO) AND 25% Ready Picked to be marketed on-farm or at Farmers Markets."]

{"sheet":"Labor_Fuel_Interest","index":2,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":true,"merged":[[1,1,1,4],[8,1,8,2]]}
[]
[null,"Fuel "]
[null,"Fuel Type","Price/Gallon","FARMER DISCCOUNT","FINAL PRICE/GAL"]
[null,"Diesel",2.2999999999999998,0,{"$f":"C4-D4","v":2.2999999999999998}]
[null,"Gasoline",2.2000000000000002,0,2.2000000000000002]
[null,"LP Gas",2.64,0,2.64]
[]
[]
[null,"Labor",null,"Details"]
[null,"Labor Type","Wage/Hour"]
[null,"Operator",17.27,"2019 Department of Labor"]
[null,"Hand",12.4,"2020 Adverse Effect Wage Rate"]
[]
[null,"Interest "]
[null,"Short term",5.2499999999999998E-2]
[null,"Intermediate-term",6.25E-2]

{"sheet":"Yield","index":3,"n_rows":19,"n_cols":3,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Estimated yields by year of blueberry production in Tennessee"]
[]
["Production","Pint/acre","% of full production"]
[0,0,0]
[1,0,0]
[2,0,0]
[3,2000,0.17]
[4,6000,0.5]
[5,9960,0.83]
[6,12000,1]
[7,12000,1]
[8,12000,1]
[9,12000,1]
[10,12000,1]
[11,12000,1]
[12,12000,1]
[13,12000,1]
[14,12000,1]
[15,12000,1]

{"sheet":"Blueberry prices","index":4,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":true,"merged":[[2,1,2,2]]}
[]
[null,"U-Pick","Ready-Picked"]
[null,"$/pint"]
["Producer A",2.25,3]
["Producer B",2.25]
["Producer C",3]
["Producer D",2.2000000000000002,3.85]
["Producer E",2.25,4]
["Average prices",{"$f":"+AVERAGE(B4:B8)","v":2.3899999999999997},{"$f":"+AVERAGE(C4:C8)","v":3.6166666666666667},null,null,null,null,{"$f":"+G9*0.75","v":0}]

{"sheet":"Summary Budget","index":5,"n_rows":21,"n_cols":19,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Year 0","%","Year 1","%","Year 2","%","Year 3","%","Year 4","%","Year 5","%","Year 6","%","Year 7","%","Total","%"]
["Planting/Replanting",0,{"$f":"+B3/B$21","v":0},{"$f":"+SUM('Blueberry Budget Y1 '!U$10,'Blueberry Budget Y1 '!U$11,'Blueberry Budget Y1 '!U$12)","v":3625.3919999999998},{"$f":"+D3/D$21","v":0.73402904328840546},{"$f":"+SUM('Blueberry Budget Y2 '!U$10,'Blueberry Budget Y2 '!U$11,'Blueberry Budget Y2 '!U$12)","v":153.09199999999998},{"$f":"+F3/F$21","v":5.2829259785995182E-2},0,{"$f":"+H3/H$21","v":0},0,{"$f":"+J3/J$21","v":0},0,{"$f":"+L3/L$21","v":0},0,{"$f":"+N3/N$21","v":0},0,{"$f":"+P3/P$21","v":0},{"$f":"+SUM(B3,D3,F3,H3,J3,L3,N3,P3)","v":3778.4839999999999},{"$f":"+R3/R$21","v":5.1460356189481013E-2}]
["Remove Fruit Buds and Prune",0,0,{"$f":"+'Blueberry Budget Y1 '!U$13","v":119.4},2.4174783794038167E-2,{"$f":"+SUM('Blueberry Budget Y2 '!U$13)","v":74.400000000000006},2.567408439420768E-2,{"$f":"+SUM('Blueberry Budget Y3'!U$9)","v":297.60000000000002},7.2988045074004582E-2,{"$f":"+SUM('Blueberry Budget Y4'!U$9)","v":446.40000000000003},4.4357385795734589E-2,{"$f":"+SUM('Blueberry Budget Y5'!U$9)","v":744},5.7615959328844203E-2,{"$f":"+SUM('Blueberry Budget Y6 '!U$9)","v":744},4.4637967638076231E-2,{"$f":"+SUM('Blueberry Budget Y7'!U$9)","v":744},4.9422063880405487E-2,{"$f":"+SUM(B4,D4,F4,H4,J4,L4,N4,P4)","v":3169.8},4.317049828698942E-2]
["Front End Loader",{"$f":"+SUM('Blueberry Budget Y0'!U$16)","v":23.430599999999998},3.439285576944492E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.430599999999998,3.1910867473125564E-4]
["Disk ",{"$f":"+SUM('Blueberry Budget Y0'!U$7)","v":20.909660000000002},3.0692467139899608E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.909660000000002,2.8477520386508022E-4]
["Subsoiler",{"$f":"+SUM('Blueberry Budget Y0'!U$15)","v":15.779003999999997},2.3161379083655323E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.779003999999997,2.1489919400353305E-4]
["Construct Beds",{"$f":"+SUM('Blueberry Budget Y0'!U$21,'Blueberry Budget Y0'!U$22,'Blueberry Budget Y0'!U$14)","v":95.460787999999994},1.4012313441915948E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95.460787999999994,1.3001103491793362E-3]
["Fertilizer",{"$f":"SUM('Blueberry Budget Y0'!U$12)","v":193.377985},2.8385193495219428E-2,{"$f":"+SUM('Blueberry Budget Y1 '!U$19,'Blueberry Budget Y1 '!U$20,'Blueberry Budget Y1 '!U$31,'Blueberry Budget Y1 '!U$32,'Blueberry Budget Y1 '!U$42,'Blueberry Budget Y1 '!U$43)","v":163.25881799999999},3.305482937705382E-2,{"$f":"+SUM('Blueberry Budget Y2 '!U$23,'Blueberry Budget Y2 '!U$24,'Blueberry Budget Y2 '!U$35,'Blueberry Budget Y2 '!U$36,'Blueberry Budget Y2 '!U$46,'Blueberry Budget Y2 '!U$47)","v":140.78881799999999},4.8583655848020768E-2,{"$f":"+SUM('Blueberry Budget Y3'!U$15,'Blueberry Budget Y3'!U$16,'Blueberry Budget Y3'!U$27,'Blueberry Budget Y3'!U$28,'Blueberry Budget Y3'!U$38,'Blueberry Budget Y3'!U$39)","v":140.78881799999999},3.4529235867270927E-2,{"$f":"+SUM('Blueberry Budget Y4'!U$19,'Blueberry Budget Y4'!U$20,'Blueberry Budget Y4'!U$31,'Blueberry Budget Y4'!U$32,'Blueberry Budget Y4'!U$42,'Blueberry Budget Y4'!U$43)","v":140.78881799999999},1.3989748915213847E-2,{"$f":"+SUM('Blueberry Budget Y5'!U$15,'Blueberry Budget Y5'!U$16,'Blueberry Budget Y5'!U$27,'Blueberry Budget Y5'!U$28,'Blueberry Budget Y5'!U$38,'Blueberry Budget Y5'!U$39)","v":140.78881799999999},1.0902799478285012E-2,{"$f":"+SUM('Blueberry Budget Y6 '!U$19,'Blueberry Budget Y6 '!U$20,'Blueberry Budget Y6 '!U$31,'Blueberry Budget Y6 '!U$32,'Blueberry Budget Y6 '!U$42,'Blueberry Budget Y6 '!U$43)","v":140.78881799999999},8.4469444915147903E-3,{"$f":"+SUM('Blueberry Budget Y7'!U$15,'Blueberry Budget Y7'!U$16,'Blueberry Budget Y7'!U$27,'Blueberry Budget Y7'!U$28,'Blueberry Budget Y7'!U$38,'Blueberry Budget Y7'!U$39)","v":140.78881799999999},9.3522499419929871E-3,1201.3697109999998,1.6361830099932636E-2]
["Sulfur Application",{"$f":"SUM('Blueberry Budget Y0'!U$11)","v":254.12798499999997},3.7302446950076659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254.12798499999997,3.4610485649310906E-3]
["Fungicides/Insecticides",0,0,{"$f":"+SUM('Blueberry Budget Y1 '!U$22,'Blueberry Budget Y1 '!U$23,'Blueberry Budget Y1 '!U$24,'Blueberry Budget Y1 '!U$25,'Blueberry Budget Y1 '!U$34,'Blueberry Budget Y1 '!U$35,'Blueberry Budget Y1 '!U$36,'Blueberry Budget Y1 '!U$45,'Blueberry Budget Y1 '!U$46,'Blueberry Budget Y1 '!U$47,'Blueberry Budget Y1 '!U$48,'Blueberry Budget Y1 '!U$54,'Blueberry Budget Y1 '!U$55,'Blueberry Budget Y1 '!U$56)","v":214.48708333333332},4.3426958678368342E-2,{"$f":"+SUM('Blueberry Budget Y2 '!U$26,'Blueberry Budget Y2 '!U$27,'Blueberry Budget Y2 '!U$28,'Blueberry Budget Y2 '!U$29,'Blueberry Budget Y2 '!U$38,'Blueberry Budget Y2 '!U$39,'Blueberry Budget Y2 '!U$40,'Blueberry Budget Y2 '!U$49,'Blueberry Budget Y2 '!U$50,'Blueberry Budget Y2 '!U$51,'Blueberry Budget Y2 '!U$52,'Blueberry Budget Y2 '!U$58,'Blueberry Budget Y2 '!U$59,'Blueberry Budget Y2 '!U$60)","v":214.48708333333332},7.401558439472386E-2,{"$f":"+SUM('Blueberry Budget Y3'!U$18,'Blueberry Budget Y3'!U$19,'Blueberry Budget Y3'!U$20,'Blueberry Budget Y3'!U$21,'Blueberry Budget Y3'!U$30,'Blueberry Budget Y3'!U$31,'Blueberry Budget Y3'!U$32,'Blueberry Budget Y3'!U$41,'Blueberry Budget Y3'!U$42,'Blueberry Budget Y3'!U$43,'Blueberry Budget Y3'!U$44,'Blueberry Budget Y3'!U$50,'Blueberry Budget Y3'!U$51,'Blueberry Budget Y3'!U$52)","v":214.48708333333332},5.2604142829721472E-2,{"$f":"+SUM('Blueberry Budget Y4'!U$22,'Blueberry Budget Y4'!U$23,'Blueberry Budget Y4'!U$24,'Blueberry Budget Y4'!U$25,'Blueberry Budget Y4'!U$34,'Blueberry Budget Y4'!U$35,'Blueberry Budget Y4'!U$36,'Blueberry Budget Y4'!U$45,'Blueberry Budget Y4'!U$46,'Blueberry Budget Y4'!U$47,'Blueberry Budget Y4'!U$48,'Blueberry Budget Y4'!U$54,'Blueberry Budget Y4'!U$55,'Blueberry Budget Y4'!U$56)","v":214.48708333333332},2.1312917346815723E-2,{"$f":"SUM('Blueberry Budget Y5'!U$18,'Blueberry Budget Y5'!U$19,'Blueberry Budget Y5'!U$20,'Blueberry Budget Y5'!U$21,'Blueberry Budget Y5'!U$30,'Blueberry Budget Y5'!U$31,'Blueberry Budget Y5'!U$32,'Blueberry Budget Y5'!U$41,'Blueberry Budget Y5'!U$42,'Blueberry Budget Y5'!U$43,'Blueberry Budget Y5'!U$44,'Blueberry Budget Y5'!U$50,'Blueberry Budget Y5'!U$51,'Blueberry Budget Y5'!U$52)","v":214.48708333333332},1.6610052513300739E-2,{"$f":"+SUM('Blueberry Budget Y6 '!U$22,'Blueberry Budget Y6 '!U$23,'Blueberry Budget Y6 '!U$24,'Blueberry Budget Y6 '!U$25,'Blueberry Budget Y6 '!U$34,'Blueberry Budget Y6 '!U$35,'Blueberry Budget Y6 '!U$36,'Blueberry Budget Y6 '!U$45,'Blueberry Budget Y6 '!U$46,'Blueberry Budget Y6 '!U$47,'Blueberry Budget Y6 '!U$48,'Blueberry Budget Y6 '!U$54,'Blueberry Budget Y6 '!U$55,'Blueberry Budget Y6 '!U$56)","v":214.48708333333332},1.2868639092229425E-2,{"$f":"+SUM('Blueberry Budget Y7'!U$18,'Blueberry Budget Y7'!U$19,'Blueberry Budget Y7'!U$20,'Blueberry Budget Y7'!U$21,'Blueberry Budget Y7'!U$30,'Blueberry Budget Y7'!U$31,'Blueberry Budget Y7'!U$32,'Blueberry Budget Y7'!U$41,'Blueberry Budget Y7'!U$42,'Blueberry Budget Y7'!U$43,'Blueberry Budget Y7'!U$44,'Blueberry Budget Y7'!U$50,'Blueberry Budget Y7'!U$51,'Blueberry Budget Y7'!U$52)","v":214.48708333333332},1.4247841846803569E-2,1501.4095833333336,2.0448167028002139E-2]
["Soil Testing",{"$f":"+SUM('Blueberry Budget Y0'!U$8,'Blueberry Budget Y0'!U$9,'Blueberry Budget Y0'!U$10)","v":133.3475},1.9573554815993002E-2,{"$f":"SUM('Blueberry Budget Y1 '!U$7,'Blueberry Budget Y1 '!U$8)","v":22.439999999999998},4.5434015773719964E-3,{"$f":"+SUM('Blueberry Budget Y2 '!U$7,'Blueberry Budget Y2 '!U$8)","v":22.439999999999998},7.7436351318013472E-3,{"$f":"SUM('Blueberry Budget Y3'!U$7,'Blueberry Budget Y3'!U$8)","v":22.439999999999998},5.5035340438866357E-3,{"$f":"+SUM('Blueberry Budget Y4'!U$7,'Blueberry Budget Y4'!U$8)","v":22.439999999999998},2.2297933182264425E-3,{"$f":"SUM('Blueberry Budget Y5'!U$7,'Blueberry Budget Y5'!U$8)","v":22.439999999999998},1.7377716765312684E-3,{"$f":"+SUM('Blueberry Budget Y6 '!U$7,'Blueberry Budget Y6 '!U$8)","v":22.439999999999998},1.3463387013419766E-3,{"$f":"+SUM('Blueberry Budget Y7'!U$7,'Blueberry Budget Y7'!U$8)","v":22.439999999999998},1.4906332170380363E-3,290.42749999999995,3.9554230207724831E-3]
["Mowing",0,0,{"$f":"+SUM('Blueberry Budget Y1 '!U$17,'Blueberry Budget Y1 '!U$29,'Blueberry Budget Y1 '!U$40,'Blueberry Budget Y1 '!U$52,'Blueberry Budget Y1 '!U$60,'Blueberry Budget Y1 '!U$64)","v":80.127708000000013},1.622336697497339E-2,{"$f":"SUM('Blueberry Budget Y2 '!U$21,'Blueberry Budget Y2 '!U$33,'Blueberry Budget Y2 '!U$44,'Blueberry Budget Y2 '!U$56,'Blueberry Budget Y2 '!U$64,'Blueberry Budget Y2 '!U$68)","v":80.127708000000013},2.7650612063258469E-2,{"$f":"+SUM('Blueberry Budget Y3'!U$13,'Blueberry Budget Y3'!U$25,'Blueberry Budget Y3'!U$36,'Blueberry Budget Y3'!U$48,'Blueberry Budget Y3'!U$56,'Blueberry Budget Y3'!U$60)","v":80.127708000000013},1.9651763317139376E-2,{"$f":"SUM('Blueberry Budget Y4'!U$17,'Blueberry Budget Y4'!U$29,'Blueberry Budget Y4'!U$40,'Blueberry Budget Y4'!U$52,'Blueberry Budget Y4'!U$60,'Blueberry Budget Y4'!U$64)","v":80.127708000000013},7.9620422416755571E-3,{"$f":"SUM('Blueberry Budget Y5'!U$13,'Blueberry Budget Y5'!U$25,'Blueberry Budget Y5'!U$36,'Blueberry Budget Y5'!U$48,'Blueberry Budget Y5'!U$56,'Blueberry Budget Y5'!U$60)","v":80.127708000000013},6.2051542543568611E-3,{"$f":"SUM('Blueberry Budget Y6 '!U$17,'Blueberry Budget Y6 '!U$29,'Blueberry Budget Y6 '!U$40,'Blueberry Budget Y6 '!U$52,'Blueberry Budget Y6 '!U$60,'Blueberry Budget Y6 '!U$64)","v":80.127708000000013},4.8074435976037935E-3,{"$f":"+SUM('Blueberry Budget Y7'!U$13,'Blueberry Budget Y7'!U$25,'Blueberry Budget Y7'!U$36,'Blueberry Budget Y7'!U$48,'Blueberry Budget Y7'!U$56,'Blueberry Budget Y7'!U$60)","v":80.127708000000013},5.3226837410839771E-3,560.893956,7.6389903358826169E-3]
["Seed Grass",{"$f":"SUM('Blueberry Budget Y0'!U$24,'Blueberry Budget Y0'!U$25,'Blueberry Budget Y0'!U$26)","v":45.249191859999996},6.6419508221083586E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.249191859999996,6.1626290607602542E-4]
["Irrigation",{"$f":"SUM('Blueberry Budget Y0'!U$27)","v":258},3.7870804795936894E-2,{"$f":"+SUM('Blueberry Budget Y1 '!U$15,'Blueberry Budget Y1 '!U$27,'Blueberry Budget Y1 '!U$38,'Blueberry Budget Y1 '!U$50,'Blueberry Budget Y1 '!U$58,'Blueberry Budget Y1 '!U$62,'Blueberry Budget Y1 '!U$66,'Blueberry Budget Y1 '!U$67)","v":400.6},8.1109031724386008E-2,{"$f":"+SUM('Blueberry Budget Y2 '!U$19,'Blueberry Budget Y2 '!U$31,'Blueberry Budget Y2 '!U$42,'Blueberry Budget Y2 '!U$54,'Blueberry Budget Y2 '!U$62,'Blueberry Budget Y2 '!U$66,'Blueberry Budget Y2 '!U$70,'Blueberry Budget Y2 '!U$71)","v":400.6},0.1382397608645107,{"$f":"+SUM('Blueberry Budget Y3'!U$11,'Blueberry Budget Y3'!U$23,'Blueberry Budget Y3'!U$34,'Blueberry Budget Y3'!U$46,'Blueberry Budget Y3'!U$54,'Blueberry Budget Y3'!U$58,'Blueberry Budget Y3'!U$62,'Blueberry Budget Y3'!U$63)","v":400.6},9.8249364437655362E-2,{"$f":"+SUM('Blueberry Budget Y4'!U$15,'Blueberry Budget Y4'!U$27,'Blueberry Budget Y4'!U$38,'Blueberry Budget Y4'!U$50,'Blueberry Budget Y4'!U$58,'Blueberry Budget Y4'!U$62,'Blueberry Budget Y4'!U$66,'Blueberry Budget Y4'!U$67)","v":400.6},3.9806381607910564E-2,{"$f":"+SUM('Blueberry Budget Y5'!U$11,'Blueberry Budget Y5'!U$23,'Blueberry Budget Y5'!U$34,'Blueberry Budget Y5'!U$46,'Blueberry Budget Y5'!U$54,'Blueberry Budget Y5'!U$58,'Blueberry Budget Y5'!U$62,'Blueberry Budget Y5'!U$63)","v":400.6},3.1022786703138426E-2,{"$f":"+SUM('Blueberry Budget Y6 '!U$15,'Blueberry Budget Y6 '!U$27,'Blueberry Budget Y6 '!U$38,'Blueberry Budget Y6 '!U$50,'Blueberry Budget Y6 '!U$58,'Blueberry Budget Y6 '!U$62,'Blueberry Budget Y6 '!U$66,'Blueberry Budget Y6 '!U$67)","v":400.6},2.4034905693297498E-2,{"$f":"+SUM('Blueberry Budget Y7'!U$11,'Blueberry Budget Y7'!U$23,'Blueberry Budget Y7'!U$34,'Blueberry Budget Y7'!U$46,'Blueberry Budget Y7'!U$54,'Blueberry Budget Y7'!U$58,'Blueberry Budget Y7'!U$62,'Blueberry Budget Y7'!U$63)","v":400.6},2.6610858589368871E-2,3062.2,4.1705060210240077E-2]
["Incorporating Mulch",{"$f":"SUM('Blueberry Budget Y0'!U$18,'Blueberry Budget Y0'!U$19,'Blueberry Budget Y0'!U$20)","v":5551.7572666666656},0.81492060356727691,0,0,{"$f":"+SUM('Blueberry Budget Y2 '!U$17,'Blueberry Budget Y2 '!U$16,'Blueberry Budget Y2 '!U$15)","v":1565.2572666666665},0.54014176294417782,0,0,{"$f":"+SUM('Blueberry Budget Y4'!U$11,'Blueberry Budget Y4'!U$12,'Blueberry Budget Y4'!U$13)","v":1565.2572666666665},0.15553476802668084,0,0,{"$f":"+SUM('Blueberry Budget Y6 '!U$11,'Blueberry Budget Y6 '!U$12,'Blueberry Budget Y6 '!U$13)","v":1565.2572666666665},9.3911160234852575E-2,0,0,10247.529066666666,0.13956430564023206]
["Harvest",0,0,0,0,0,0,{"$f":"+SUM('Blueberry Budget Y3'!U$66)","v":992},0.24329348358001526,{"$f":"SUM('Blueberry Budget Y4'!U$70)","v":2976},0.29571590530489722,{"$f":"+SUM('Blueberry Budget Y5'!U$66)","v":4940.16},0.38256996994352549,{"$f":"+SUM('Blueberry Budget Y6 '!U$70)","v":5952},0.35710374110460985,{"$f":"+SUM('Blueberry Budget Y7'!U$66)","v":5952},0.39537651104324389,20812.16,0.28344732084943836]
["Post-harvest",0,0,0,0,0,0,{"$f":"+SUM('Blueberry Budget Y3'!U$65,'Blueberry Budget Y3'!U$68,'Blueberry Budget Y3'!U$69,'Blueberry Budget Y3'!U$70)","v":1519.9333333333334},0.37277205189118068,{"$f":"SUM('Blueberry Budget Y4'!U$69,'Blueberry Budget Y4'!U$72,'Blueberry Budget Y4'!U$73,'Blueberry Budget Y4'!U$74)","v":3606.6},0.35837667475559215,{"$f":"SUM('Blueberry Budget Y5'!U$65,'Blueberry Budget Y5'!U$68,'Blueberry Budget Y5'!U$69,'Blueberry Budget Y5'!U$70)","v":5672.4000000000005},0.43927522539910735,{"$f":"+SUM('Blueberry Budget Y6 '!U$69,'Blueberry Budget Y6 '!U$72,'Blueberry Budget Y6 '!U$73,'Blueberry Budget Y6 '!U$74)","v":6736.6},0.40417759783691443,{"$f":"+SUM('Blueberry Budget Y7'!U$65,'Blueberry Budget Y7'!U$68,'Blueberry Budget Y7'!U$69,'Blueberry Budget Y7'!U$70)","v":6736.6},0.44749553163540273,24272.133333333331,0.33056978058181757]
["Financial",{"$f":"+'Blueberry Budget Y0'!U$29","v":192.52760554145831},2.8260369640657774E-2,{"$f":"+'Blueberry Budget Y1 '!U$69","v":129.7450186041666},2.6269328082991514E-2,{"$f":"+'Blueberry Budget Y2 '!U$73","v":67.926433187499981},2.3440174438889568E-2,{"$f":"SUM('Blueberry Budget Y3'!U$72)","v":86.454122770833337},2.1203351510857223E-2,{"$f":"'Blueberry Budget Y4'!U$76","v":266.47562222916662},2.6478857482924664E-2,{"$f":"SUM('Blueberry Budget Y5'!U$72)","v":353.54870610416674},2.7379096601697801E-2,{"$f":"+SUM('Blueberry Budget Y6 '!U$76)","v":466.58812222916663},2.7994012769322979E-2,{"$f":"+SUM('Blueberry Budget Y7'!U$72)","v":418.42495610416671},2.7794925953946222E-2,1981.690586770625,2.698926433261541E-2]
["Operator/Unpaid family labor",{"$f":"+'Blueberry Budget Y0'!U$30","v":28.668199999999999},4.208092271515031E-3,{"$f":"+'Blueberry Budget Y1 '!U$70","v":183.58010000000002},3.7169256502411277E-2,{"$f":"+'Blueberry Budget Y2 '!U$74","v":178.74449999999999},6.1681470134414704E-2,{"$f":"+SUM('Blueberry Budget Y3'!U$73)","v":322.94899999999996},7.9205027448268489E-2,{"$f":"SUM('Blueberry Budget Y4'!U$77)","v":344.53649999999999},3.4235525204328196E-2,{"$f":"SUM('Blueberry Budget Y5'!U$73)","v":344.53649999999999},2.6681184101212809E-2,{"$f":"+SUM('Blueberry Budget Y6 '!U$77)","v":344.53649999999999},2.0671248840236627E-2,{"$f":"+SUM('Blueberry Budget Y7'!U$73)","v":344.53649999999999},2.2886700150714149E-2,2092.0877999999998,2.8492798531810037E-2]
["Total Costs",{"$f":"SUM(B3:B20)","v":6812.6357860681237},1,{"$f":"SUM(D3:D20)","v":4939.0307279375002},1,{"$f":"SUM(F3:F20)","v":2897.8638091874996},1,{"$f":"SUM(H3:H20)","v":4077.3800654375},1,{"$f":"SUM(J3:J20)","v":10063.712998229168},1,{"$f":"SUM(L3:L20)","v":12913.088815437501},1,{"$f":"SUM(N3:N20)","v":16667.425498229164},1,{"$f":"SUM(P3:P20)","v":15054.005065437501},1,73425.142765963945,1]

{"sheet":"Blueberry Budget Y0","index":6,"n_rows":234,"n_cols":30,"rows_kept":234,"cut":false,"hidden":false,"merged":[[222,23,222,24],[225,23,225,24],[231,23,231,24],[233,23,233,24],[199,23,200,29],[201,23,202,24],[201,25,202,25],[201,26,202,26],[201,27,202,27],[201,28,202,28],[201,29,202,29],[203,23,203,24],[204,23,204,24],[207,23,207,24],[210,23,210,24],[208,23,208,24],[217,23,217,24],[218,23,218,24],[219,23,219,24],[220,23,220,24],[213,23,213,24],[214,23,214,24],[215,23,215,24],[216,23,216,24],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,13,5,13],[4,14,5,14],[4,15,5,15],[6,3,6,4],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,13,3,14],[4,10,5,10],[28,23,28,24],[4,11,5,11],[16,3,16,4],[17,3,17,4],[25,3,25,4],[27,3,27,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[3,20,5,20],[4,16,5,16],[4,17,5,17],[3,15,3,16],[3,17,3,19],[9,3,9,4],[6,23,6,24],[2,23,3,29],[4,23,5,24],[4,25,5,25],[4,26,5,26],[14,3,14,4],[7,3,7,4],[8,3,8,4],[12,3,12,4],[15,3,15,4],[13,3,13,4],[10,3,10,4],[11,3,11,4],[4,12,5,12],[10,23,10,24],[11,23,11,24],[13,23,13,24],[1,1,2,20],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[4,9,5,9],[4,18,5,18],[4,19,5,19],[7,23,7,24],[212,23,212,24],[229,23,229,24],[234,23,234,24],[223,23,223,24],[226,23,226,24],[227,23,227,24],[228,23,228,24],[15,23,15,24],[16,23,16,24],[30,23,30,24],[31,23,31,24],[32,23,32,24],[36,23,36,24],[34,23,34,24],[17,23,17,24],[18,23,18,24],[19,23,19,24],[20,23,20,24],[29,23,29,24],[21,23,21,24],[22,23,22,24],[23,23,23,24],[25,23,25,24],[26,23,26,24]]}
[]
[null,"Blueberry Enterprise Budget Year  0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 0"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size",null,"#","Perf Rate","Times Over","Month","Power Unit Cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Costs"]
[null,null,null,null,null,null,null,null,null,"R & M","Fuel","Direct ","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost",null,null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,"Disk Harrow","6ft","MFWD 50hp",null,4,{"$f":"+Equipment!I$19","v":0.33},2,"June",{"$f":"(Equipment!M$19)*H7","v":0.56100000000000005},{"$f":"Equipment!$K$19*H7","v":3.9012599999999997},{"$f":"J7+K7","v":4.4622599999999997},{"$f":"+H7*Equipment!P$19","v":3.7092000000000001},{"$f":"+H7*Equipment!L$19","v":0.4},{"$f":"+H7*Equipment!O$19","v":0.94},{"$f":"G7*H7","v":0.66},{"$f":"P7*Labor_Fuel_Interest!$C$11","v":11.398200000000001},null,null,null,{"$f":"T7+Q7+O7+N7+M7+L7","v":20.909660000000002},{"$f":"(L7+N7+Q7+T7)/H7","v":8.130230000000001},null,"Direct Expenses"]
[null,"Hand Labor","hour",null,null,null,null,2,"June",null,null,null,null,null,null,0.6,{"$f":"P8*Labor_Fuel_Interest!$C$12","v":7.4399999999999995},null,null,null,{"$f":"T8+Q8+O8+N8+M8+L8","v":7.4399999999999995},{"$f":"(L8+N8+Q8+T8)/H8","v":3.7199999999999998},null,"Fertilizer"]
[null,"Soil Test","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"+'Soil test'!D$12","v":15},{"$f":"S9*R9","v":30},30,{"$f":"(L9+N9+Q9+T9)/H8","v":15},null,"10-10-10",null,"lb",{"$f":"+S$12","v":0.21656250000000002},{"$f":"+R$12","v":800},{"$f":"+AB$9*AA$9","v":173.25000000000003}]
[null,"Soil Test Probe","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!D$9","v":95.907499999999999},95.907499999999999,95.907499999999999,{"$f":"(L10+N10+Q10+T10)/H8","v":47.953749999999999},null,"Sulfur",null,"lb",{"$f":"+S$11","v":0.36},{"$f":"+R$11","v":650},{"$f":"+AA$10*AB$10","v":234}]
[null,"Apply elementar sulfur","lb","MFWD 50hp",null,4,{"$f":"Equipment!I$22","v":0.23499999999999999},1,"June",{"$f":"+H11*Equipment!M$22","v":0.19974999999999998},{"$f":"+H11*Equipment!K$22","v":1.3890849999999999},{"$f":"+J11+K11","v":1.588835},{"$f":"+H11*Equipment!P$22","v":1.3207},{"$f":"+H11*Equipment!L$22","v":2.67},{"$f":"+H11*Equipment!O$22","v":10.49},{"$f":"+G11*H11","v":0.23499999999999999},{"$f":"+P11*Labor_Fuel_Interest!$C$11","v":4.0584499999999997},650,{"$f":"+'Chemical & Fertilizer Costs'!F$23","v":0.36},{"$f":"+R11*S11","v":234},254.12798499999997,{"$f":"(L11+N11+Q11+T11)/H11","v":242.317285},null,"Soil Test",null,"each",{"$f":"S$9","v":15},{"$f":"R$9","v":2},{"$f":"AB$11*AA$11","v":30}]
[null,"Apply Fertilizer (10-10-10)","lb","MFWD 50hp",null,4,{"$f":"Equipment!I$22","v":0.23499999999999999},1,"June",{"$f":"+H12*Equipment!M$22","v":0.19974999999999998},{"$f":"+H12*Equipment!K$22","v":1.3890849999999999},{"$f":"+J12+K12","v":1.588835},{"$f":"+H12*Equipment!P$22","v":1.3207},{"$f":"+H12*Equipment!L$22","v":2.67},{"$f":"+H12*Equipment!O$22","v":10.49},{"$f":"+G12*H12","v":0.23499999999999999},{"$f":"+P12*Labor_Fuel_Interest!$C$11","v":4.0584499999999997},800,{"$f":"+'Chemical & Fertilizer Costs'!F$22","v":0.21656250000000002},{"$f":"+S12*R12","v":173.25000000000003},193.377985,{"$f":"(L12+N12+Q12+T12)/H12","v":181.56728500000003},null,"Soil Test Probe",null,"each",{"$f":"S$10","v":95.907499999999999},{"$f":"R$10","v":1},{"$f":"AB$12*AA$12","v":95.907499999999999}]
[null,"Mark of Rows",null,null,null,null,null,1,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed Control"]
[null,"Hand Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,0.16,{"$f":"P14*Labor_Fuel_Interest!$C$12","v":1.9840000000000002},null,null,null,{"$f":"T14+Q14+O14+N14+M14+L14","v":1.9840000000000002},{"$f":"(L14+N14+Q14+T14)/H13","v":1.9840000000000002},null,"Mulch",null,"cu yd",{"$f":"S$20","v":19.833333333333332},{"$f":"R$20","v":269},{"$f":"AB$14*AA$14","v":5335.1666666666661}]
[null,"Sub - Soiler","2 shank","MFWD 50hp",null,4,{"$f":"+Equipment!I$43","v":0.40400000000000003},1,"June",{"$f":"+Equipment!M$43*H15","v":0.34340000000000004},{"$f":"+Equipment!K$43*H15","v":2.3880439999999998},{"$f":"J15+K15","v":2.7314439999999998},{"$f":"+Equipment!P$43*H15","v":2.2704800000000001},{"$f":"+Equipment!L$43*H15","v":1.1299999999999999},{"$f":"+Equipment!O$43*H15","v":2.67},{"$f":"+G15*H15","v":0.40400000000000003},{"$f":"P15*Labor_Fuel_Interest!$C$11","v":6.9770799999999999},null,null,null,{"$f":"T15+Q15+O15+N15+M15+L15","v":15.779003999999997},{"$f":"(L15+N15+Q15+T15)/H15","v":10.838524},null,"Grass seed",null,"lb",{"$f":"+S$26","v":2.5948500000000001},{"$f":"+R$26","v":10},{"$f":"+AA$15*AB$15","v":25.948500000000003}]
[null,"Front End Loader",".5 yd","MFWD 50hp",null,4,{"$f":"+Equipment!I$23","v":0.6},1,"June",{"$f":"+H16*Equipment!M$23","v":0.51},{"$f":"+H16*Equipment!K$23","v":3.5465999999999998},{"$f":"J16+K16","v":4.0565999999999995},{"$f":"+H16*Equipment!P$23","v":3.3719999999999999},{"$f":"+H16*Equipment!L$23","v":1.04},{"$f":"H16*Equipment!O$23","v":4.5999999999999996},{"$f":"G16*H16","v":0.6},{"$f":"P16*Labor_Fuel_Interest!$C$11","v":10.362},null,null,null,{"$f":"T16+Q16+O16+N16+M16+L16","v":23.430599999999998},{"$f":"(L16+N16+Q16+T16)/H16","v":15.458600000000001},null,"Operator Labor"]
[null,"Incorporate Mulch",null,null,null,null,null,1,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$7+P$11+P$12+P$15+P$16+P$18+P$21+P$22+P$24","v":5.8748599999999991},{"$f":"AB$17*AA$17","v":101.45883219999997}]
[null,"Trailer Utility ","10ft","MFWD 50hp",null,4,{"$f":"+Equipment!I$47","v":0.6},null,null,{"$f":"+H17*Equipment!M$47","v":0.51},{"$f":"+Equipment!K$47*H17","v":3.5465999999999998},{"$f":"J18+K18","v":4.0565999999999995},{"$f":"+Equipment!P$47*H17","v":3.3719999999999999},{"$f":"+Equipment!L$47*H17","v":0.09},{"$f":"+Equipment!O$47*H17","v":0.31},{"$f":"G18*H17","v":0.6},{"$f":"P18*Labor_Fuel_Interest!$C$11","v":10.362},null,null,null,{"$f":"T18+Q18+O18+N18+M18+L18","v":18.1906},{"$f":"(L18+N18+Q18+T18)/H$17","v":14.508599999999999},null,"Hand Labor"]
[null,"Hand Labor","hour",null,null,null,null,null,"June",null,null,null,null,null,null,16,{"$f":"P19*Labor_Fuel_Interest!$C$12","v":198.4},null,null,null,198.4,{"$f":"(L19+N19+Q19+T19)/H$17","v":198.4},null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"+P$8+P$14+P$19+P$25","v":16.940000000000001},{"$f":"AB$19*AA$19","v":210.05600000000001}]
[null,"Mulch ","cu yd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,{"$f":"+'Mulch cost'!D$10","v":19.833333333333332},{"$f":"R20*S20","v":5335.1666666666661},{"$f":"T20+Q20+O20+N20+M20+L20","v":5335.1666666666661},{"$f":"(L20+N20+Q20+T20)/H$17","v":5335.1666666666661},null,"Diesel Fuel"]
[null,"Rotary Tiller","5ft","MFWD 50hp",null,4,{"$f":"+Equipment!I$30","v":0.97},2,"June",{"$f":"+H21*Equipment!M$30","v":1.649},{"$f":"+Equipment!K$30*H21","v":11.467339999999998},{"$f":"J21+K21","v":13.116339999999997},{"$f":"+Equipment!P$30*H21","v":10.902799999999999},{"$f":"+H21*Equipment!L$30","v":3.76},{"$f":"+Equipment!O$30*H21","v":5.72},{"$f":"G21*H21","v":1.94},{"$f":"P21*Labor_Fuel_Interest!$C$11","v":33.503799999999998},null,null,null,67.002939999999995,{"$f":"(L21+N21+Q21+T21)/H21","v":25.190069999999999},null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"K$28/Labor_Fuel_Interest!$E$4","v":15.098390200000001},{"$f":"AA$21*AB$21","v":34.726297459999998}]
[null,"Bd Shaper (Blue B.)","bed 8ftctr","MFWD 50hp",null,4,{"$f":"+Equipment!I$7","v":0.80800000000000005},1,"June",{"$f":"+H22*Equipment!M$7","v":0.68680000000000008},{"$f":"+H22*Equipment!K$7","v":4.7760879999999997},5.4628879999999995,{"$f":"+H22*Equipment!P$7","v":0.68680000000000008},{"$f":"+H22*Equipment!L$7","v":1.66},{"$f":"H22*Equipment!O$7","v":4.71},0.80800000000000005,{"$f":"P22*Labor_Fuel_Interest!$C$11","v":13.95416},null,null,null,26.473848,{"$f":"(L22+N22+Q22+T22)/H22","v":21.077047999999998},null,"Repair & Maintenance"]
[null,"Seed Between Rows",null,null,null,null,null,1,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"N$28","v":15.37},1,{"$f":"AB$23*AA$23","v":15.37}]
[null,"Grain Drill","6ft","MFWD 50hp",null,4,{"$f":"+Equipment!I$24","v":0.39285999999999999},null,"June",{"$f":"+H23*Equipment!M$24","v":0.33393099999999998},{"$f":"+H23*Equipment!K$24","v":2.3221954599999997},{"$f":"+J24+K24","v":2.6561264599999994},{"$f":"+H23*Equipment!P$24","v":2.2078731999999999},{"$f":"+H23*Equipment!L$24","v":1.95},{"$f":"+H23*Equipment!O$24","v":3.47},{"$f":"+G24*H23","v":0.39285999999999999},{"$f":"P24*Labor_Fuel_Interest!$C$11","v":6.7846921999999994},null,null,null,{"$f":"T24+Q24+O24+N24+M24+L24","v":17.068691859999998},{"$f":"(L24+N24+Q24+T24)/H$23","v":11.390818659999999},null,"Tractors",null,"acre",{"$f":"J$28","v":4.9936309999999997},1,{"$f":"AB$24*AA$24","v":4.9936309999999997}]
[null,"Hand Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,0.18,{"$f":"P25*Labor_Fuel_Interest!$C$12","v":2.2319999999999998},null,null,null,{"$f":"T25+Q25+O25+N25+M25+L25","v":2.2319999999999998},{"$f":"(L25+N25+Q25+T25)/H$23","v":2.2319999999999998},null,"Irrigation set-up",null,"acre",{"$f":"+U$27","v":258},1,{"$f":"+AA$25*AB$25","v":258}]
[null,"Grass Seed ","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+'Grass seed'!E$10","v":2.5948500000000001},{"$f":"R26*S26","v":25.948500000000003},25.948500000000003,25.948500000000003,null,"Interest on OP. CAP.",null,"acre",{"$f":"U$29","v":192.52760554145831},1,{"$f":"AB$26*AA$26","v":192.52760554145831}]
[null,"Irrigation set-up","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,{"$f":"SUM(V7:V26)","v":6160.8833773266661},null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$26)","v":6711.4050328681242},{"$f":"SUM(AD7:AD26)","v":0}]
[null,"Totals",null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":4.9936309999999997},34.726297459999998,39.719928459999991,29.162553199999998,15.37,43.400000000000006,22.814859999999999,311.51483220000006,null,null,{"$f":"SUM(T7:T26)","v":5894.2726666666667},{"$f":"SUM(U7:U27)","v":6591.4399805266667}]
[null,"Interest on Operating Captial ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(V$27*Labor_Fuel_Interest!C$16)/2","v":192.52760554145831},null,null,"Fixed Expenses"]
[null,"Operator and Unpaid family labor",null,null,null,null,null,null,null,null,null,null,null,null,null,1.66,{"$f":"+P30*Labor_Fuel_Interest!C$11","v":28.668199999999999},null,null,null,{"$f":"+Q30","v":28.668199999999999},null,null,"Implements",null,"acre",{"$f":"O$28","v":43.400000000000006},1,{"$f":"AB$30*AA$30","v":43.400000000000006}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U28:U30)","v":6812.6357860681246},null,null,"Tractors",null,"acre",{"$f":"M$28","v":29.162553199999998},1,{"$f":"AB$31*AA$31","v":29.162553199999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$30:AC$31)","v":72.562553199999996},{"$f":"SUM(AD30:AD31)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$30","v":1.66},{"$f":"AB$35*AA$35","v":28.668199999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Specified Expenses",null,null,null,null,{"$f":"AC$33+AC$27+AC$35","v":6812.6357860681246},{"$f":"AD33+AD27","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-10-10",null,"lb",{"$f":"+S$12","v":0.21656250000000002},{"$f":"+R$12","v":800},{"$f":"+AB$9*AA$9","v":173.25000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sulfur",null,"lb",{"$f":"+S$11","v":0.36},{"$f":"+R$11","v":650},{"$f":"+AA$10*AB$10","v":234}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Test",null,"each",{"$f":"S$9","v":15},{"$f":"R$9","v":2},{"$f":"AB$11*AA$11","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Test Probe",null,"each",{"$f":"S$10","v":95.907499999999999},{"$f":"R$10","v":1},{"$f":"AB$12*AA$12","v":95.907499999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed Control"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mulch",null,"cu yd",{"$f":"S$20","v":19.833333333333332},{"$f":"R$20","v":269},{"$f":"AB$14*AA$14","v":5335.1666666666661}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grass seed",null,"lb",{"$f":"+S$26","v":2.5948500000000001},{"$f":"+R$26","v":10},{"$f":"+AA$15*AB$15","v":25.948500000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$7+P$11+P$12+P$15+P$16+P$18+P$21+P$22+P$24","v":5.8748599999999991},{"$f":"AB$17*AA$17","v":101.45883219999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hand Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"+P$8+P$14+P$19+P$25","v":16.940000000000001},{"$f":"AB$19*AA$19","v":210.05600000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"K$28/Labor_Fuel_Interest!$E$4","v":15.098390200000001},{"$f":"AA$21*AB$21","v":34.726297459999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair & Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"N$28","v":15.37},1,{"$f":"AB$23*AA$23","v":15.37}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$28","v":4.9936309999999997},1,{"$f":"AB$24*AA$24","v":4.9936309999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation set-up",null,"acre",{"$f":"+U$27","v":258},1,{"$f":"+AA$25*AB$25","v":258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"U$29","v":192.52760554145831},1,{"$f":"AB$26*AA$26","v":192.52760554145831}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$26)","v":6711.4050328681242},{"$f":"SUM(AD204:AD223)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"O$28","v":43.400000000000006},1,{"$f":"AB$30*AA$30","v":43.400000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$28","v":29.162553199999998},1,{"$f":"AB$31*AA$31","v":29.162553199999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$30:AC$31)","v":72.562553199999996},{"$f":"SUM(AD227:AD228)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$30","v":1.66},{"$f":"AB$35*AA$35","v":28.668199999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Specified Expenses",null,null,null,null,{"$f":"AC$33+AC$27+AC$35","v":6812.6357860681246},{"$f":"AD230+AD224","v":0}]

{"sheet":"Blueberry Budget Y1 ","index":7,"n_rows":242,"n_cols":30,"rows_kept":242,"cut":false,"hidden":false,"merged":[[13,23,13,24],[14,23,14,24],[61,3,61,4],[63,3,63,4],[64,3,64,4],[65,3,65,4],[25,3,25,4],[26,3,26,4],[36,3,36,4],[37,3,37,4],[49,3,49,4],[56,3,56,4],[57,3,57,4],[59,3,59,4],[60,3,60,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[33,23,33,24],[17,23,17,24],[20,23,20,24],[21,23,21,24],[22,23,22,24],[23,23,23,24],[18,23,18,24],[19,23,19,24],[43,23,43,24],[32,23,32,24],[35,23,35,24],[36,23,36,24],[37,23,37,24],[24,23,24,24],[25,23,25,24],[26,23,26,24],[27,23,27,24],[28,23,28,24],[29,23,29,24],[30,23,30,24],[38,23,38,24],[39,23,39,24],[31,23,31,24],[41,23,41,24],[1,1,2,20],[1,23,2,29],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,29,4,29],[5,23,5,24],[3,6,5,6],[4,9,5,9],[3,26,4,26],[3,27,4,27],[3,28,4,28],[4,10,5,10],[4,11,5,11],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,13,3,14],[3,15,3,16],[3,17,3,19],[3,25,4,25],[4,12,5,12],[4,13,5,13],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[4,18,5,18],[4,19,5,19],[7,23,7,24],[8,23,8,24],[11,23,11,24],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[3,20,5,20],[3,23,4,24],[10,3,10,4],[11,3,11,4],[66,3,66,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[41,3,41,4],[48,3,48,4],[51,3,51,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[34,3,34,4],[35,3,35,4],[39,3,39,4],[40,3,40,4],[24,3,24,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[199,23,200,29],[201,23,202,24],[201,25,202,25],[201,26,202,26],[201,27,202,27],[201,28,202,28],[201,29,202,29],[203,23,203,24],[67,3,67,4],[206,23,206,24],[209,23,209,24],[211,23,211,24],[212,23,212,24],[215,23,215,24],[216,23,216,24],[217,23,217,24],[218,23,218,24],[205,23,205,24],[219,23,219,24],[220,23,220,24],[221,23,221,24],[222,23,222,24],[223,23,223,24],[224,23,224,24],[225,23,225,24],[226,23,226,24],[227,23,227,24],[239,23,239,24],[241,23,241,24],[228,23,228,24],[229,23,229,24],[230,23,230,24],[231,23,231,24],[233,23,233,24],[234,23,234,24],[235,23,235,24],[236,23,236,24],[237,23,237,24]]}
[]
[null,"Blueberry Enterprise Budget Year 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 1"]
[]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size",null,"#","Perf Rate","Times Over","Month","Power Unit Cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Costs",null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[null,null,null,null,null,null,null,null,null,"R & M","Fuel","Direct ","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,"Soil Test Hand Labor","hour",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+H7*0.6","v":0.6},{"$f":"P7*Labor_Fuel_Interest!$C$12","v":7.4399999999999995},null,null,null,{"$f":"T7+Q7+O7+N7+M7+L7","v":7.4399999999999995},{"$f":"+(L7+N7+Q7+T7)/H7","v":7.4399999999999995},null,"Blueberry plants",null,"each",{"$f":"+S$12","v":4.5},{"$f":"+R$12","v":726},{"$f":"+AA$7*AB$7","v":3267}]
[null,"Soil Test","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!D$12","v":15},{"$f":"S8*R8","v":15},15,{"$f":"+(L8+N8+Q8+T8)/H7","v":15},null,"Fertilizer"]
[null,"Planting",null,null,null,null,null,1,"March ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonium Sulfate",null,"lb",{"$f":"+S$20","v":0.37450000000000006},{"$f":"+SUM(R$20,R$32,R$43)","v":120},{"$f":"+AA$9*AB$9","v":44.940000000000005}]
[null,"Trailer BB Plants","10ft","MFWD 50hp",null,4,{"$f":"+Equipment!I$45","v":2},null,null,{"$f":"(Equipment!$M$45)*H9","v":1.7},{"$f":"(Equipment!$K$45*H9)","v":11.821999999999999},{"$f":"J10+K10","v":13.521999999999998},{"$f":"(Equipment!$P$45*H9)","v":11.24},{"$f":"+H9*Equipment!L$45","v":0.31},{"$f":"+H9*Equipment!O$45","v":1.18},{"$f":"G10*H9","v":2},{"$f":"P10*Labor_Fuel_Interest!$C$11","v":34.54},null,null,null,{"$f":"T10+Q10+O10+N10+M10+L10","v":60.792000000000002},{"$f":"+(L10+N10+Q10+T10)/H$9","v":48.372},null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$10*AB$10","v":15}]
[null,"Hand Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"P11*Labor_Fuel_Interest!$C$12","v":297.60000000000002},null,null,null,{"$f":"T11+Q11+O11+N11+M11+L11","v":297.60000000000002},{"$f":"+(L11+N11+Q11+T11)/H$9","v":297.60000000000002},null,"Weed control"]
[null,"Blueberry Plts ","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"6'x12'\",605, 726)","v":726},{"$f":"+'Plant Costs '!H$18","v":4.5},{"$f":"S12*R12","v":3267},3267,{"$f":"+(L12+N12+Q12+T12)/H$9","v":3267},null,"Chemicals"]
[null,"Pruner (Hand) and remove fruit buds ","each",null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"+P13*Labor_Fuel_Interest!C$12","v":74.400000000000006},1,45,{"$f":"S13*R13","v":45},119.4,{"$f":"+(L13+N13+Q13+T13)/H$9","v":119.4},null,"Serenade ASO",null,"qt",{"$f":"+S$25","v":9.9537499999999994},{"$f":"+SUM(R$25,R$48)","v":6},{"$f":"+AA$13*AB$13","v":59.722499999999997}]
[null,"Irrigate & Check ",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entrust SC",null,"oz",{"$f":"+S$23","v":14.136458333333332},{"$f":"+SUM(R$23,R$46)","v":10},{"$f":"AB$14*AA$14","v":141.36458333333331}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H14","v":1},{"$f":"P15*Labor_Fuel_Interest!$C$12","v":12.4},null,null,null,{"$f":"T15+Q15+O15+N15+M15+L15","v":12.4},{"$f":"+(L15+N15+Q15+T15)/H$14","v":6.2},null,"Pristine",null,"oz",{"$f":"+S$24","v":3.1793541666666671},{"$f":"+SUM(R$24,R$47)","v":0},{"$f":"AB$15*AA$15","v":0}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch 62.5 WG",null,"oz",{"$f":"+S$35","v":5.5446428571428568},{"$f":"+SUM(R$35,R$55)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H16*Equipment!M$29","v":0.43940000000000007},{"$f":"+H16*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J17,K17)","v":2.4373180000000003},{"$f":"+H16*Equipment!P$29","v":2.9000400000000002},{"$f":"+H16*Equipment!L$29","v":1.28},{"$f":"+H16*Equipment!O$29","v":0.9},{"$f":"G17*H16","v":0.33800000000000002},{"$f":"P17*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T17+Q17+O17+N17+M17+L17","v":13.354618000000002},{"$f":"+(L17+N17+Q17+T17)/H$16","v":4.7772890000000006},null,"Assail 30 SG",null,"oz",{"$f":"+S$36","v":4.4660156249999998},{"$f":"+SUM(R$36,R$56)","v":0},{"$f":"+AA$17*AB$17","v":0}]
[null,"Fertilizing",null,null,null,null,null,1,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pruner",null,"each",{"$f":"S$13","v":45},{"$f":"R$13","v":1},{"$f":"AB$18*AA$18","v":45}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H18*Equipment!M$32","v":1.0998000000000001},{"$f":"+H18*Equipment!K$32","v":5.0007059999999992},{"$f":"J19+K19","v":6.1005059999999993},{"$f":"+H18*Equipment!P$32","v":7.25868},{"$f":"+H18*Equipment!L$32","v":2.33},{"$f":"+H18*Equipment!O$32","v":9.14},{"$f":"G19*H18","v":0.84599999999999997},{"$f":"P19*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T19+Q19+O19+N19+M19+L19","v":39.439605999999998},{"$f":"+(L19+N19+Q19+T19)/H$18","v":23.040925999999999},null,"Operator Labor"]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R20*S20","v":14.980000000000002},{"$f":"T20+Q20+O20+N20+M20+L20","v":14.980000000000002},{"$f":"+(L20+N20+Q20+T20)/H$18","v":14.980000000000002},null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$10,P$17,P$19,P$22,P$29,P$31,P$34,P$40,P$42,P$45,P$52,P$54,P$60,P$64)","v":7.0660000000000007},{"$f":"AB$20*AA$20","v":122.02982000000002}]
[null,"Spray # 1",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hand Labor"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H21*Equipment!M$38","v":0.24},{"$f":"+H21*Equipment!K$38","v":0.33},{"$f":"J22+K22","v":0.57000000000000006},{"$f":"+H21*Equipment!P$38","v":1.6225000000000001},{"$f":"+H21*Equipment!L$38","v":0.02},{"$f":"+H21*Equipment!O$38","v":0.17},{"$f":"G22*H21","v":0.25},{"$f":"P22*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T22+Q22+O22+N22+M22+L22","v":6.6999999999999993},{"$f":"+(L22+N22+Q22+T22)/H$21","v":4.9074999999999998},null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$11,P$13)","v":30.6},{"$f":"AB$22*AA$22","v":379.44000000000005}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R23*S23","v":70.682291666666657},{"$f":"T23+Q23+O23+N23+M23+L23","v":70.682291666666657},{"$f":"+(L23+N23+Q23+T23)/H$21","v":70.682291666666657},null,"Irrigation Labor"]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L24+N24+Q24+T24)/H$21","v":0},null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$15,P$27,P$38,P$50,P$58,P$62,P$66)","v":11.5},{"$f":"AB$24*AA$24","v":142.6}]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R25*S25","v":29.861249999999998},29.861249999999998,{"$f":"+(L25+N25+Q25+T25)/H$21","v":29.861249999999998},null,"Diesel Fuel"]
[null,"Irrigate & Check ",null,null,null,null,null,3,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$10,K$17,K$19,K$29,K$31,K$40,K$42,K$52,K$60,K$64)/AA$26","v":16.874619999999997},{"$f":"AA$26*AB$26","v":38.81162599999999}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H26","v":1.5},{"$f":"P27*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T27+Q27+O27+N27+M27+L27","v":18.600000000000001},{"$f":"+(L27+N27+Q27+T27)/H$26","v":6.2},null,"Gasoline"]
[null,"Mow Between Rows",null,null,null,null,null,2,"May ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$22,K$34,K$45,K$54)/AA$28","v":0.3},{"$f":"AB$28*AA$28","v":0.66}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H28*Equipment!M$29","v":0.43940000000000007},{"$f":"+H28*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J29,K29)","v":2.4373180000000003},{"$f":"+H28*Equipment!P$29","v":2.9000400000000002},{"$f":"+H28*Equipment!L$29","v":1.28},{"$f":"+H28*Equipment!O$29","v":0.9},{"$f":"G29*H28","v":0.33800000000000002},{"$f":"P29*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T29+Q29+O29+N29+M29+L29","v":13.354618000000002},{"$f":"+(L29+N29+Q29+T29)/H$28","v":4.7772890000000006},null,"Repair & Maintenance"]
[null,"Fertilizing",null,null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"+N$68","v":15.019999999999998},1,{"$f":"AB$30*AA$30","v":15.019999999999998}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H30*Equipment!M$32","v":1.0998000000000001},{"$f":"+H30*Equipment!K$32","v":5.0007059999999992},{"$f":"J31+K31","v":6.1005059999999993},{"$f":"+H30*Equipment!P$32","v":7.25868},{"$f":"+H30*Equipment!L$32","v":2.33},{"$f":"+H30*Equipment!O$32","v":9.14},{"$f":"G31*H30","v":0.84599999999999997},{"$f":"P31*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T31+Q31+O31+N31+M31+L31","v":39.439605999999998},{"$f":"+(L31+N31+Q31+T31)/H$30","v":23.040925999999999},null,"Tractors",null,"acre",{"$f":"J$68","v":8.1158000000000019},1,{"$f":"AB$31*AA$31","v":8.1158000000000019}]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R32*S32","v":14.980000000000002},{"$f":"T32+Q32+O32+N32+M32+L32","v":14.980000000000002},{"$f":"+(L32+N32+Q32+T32)/H$30","v":14.980000000000002},null,"Irrigation Setup",null,"acre",{"$f":"U$67","v":258},1,{"$f":"AB$32*AA$32","v":258}]
[null,"Spray # 2",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$69","v":129.7450186041666},1,{"$f":"AB$33*AA$33","v":129.7450186041666}]
[null,"Sprayer - Utility","4ft ","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H33*Equipment!M$38","v":0},{"$f":"+H33*Equipment!K$38","v":0},{"$f":"J34+K34","v":0},{"$f":"+H33*Equipment!P$38","v":0},{"$f":"+H33*Equipment!L$38","v":0},{"$f":"+H33*Equipment!O$38","v":0},{"$f":"G34*H33","v":0},{"$f":"P34*Labor_Fuel_Interest!C11","v":0},null,null,null,{"$f":"T34+Q34+O34+N34+M34+L34","v":0},{"$f":"+(L34+N34+Q34+T34)/1","v":0},null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$33)","v":4667.4493479375005},{"$f":"+SUM(AD6:AD33)","v":0}]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R35*S35","v":0},0,{"$f":"+(L35+N35+Q35+T35)/1","v":0}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L36+N36+Q36+T36)/1","v":0},null,"Fixed Expenses"]
[null,"Irrigate & Check ",null,null,null,null,null,4,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"O$68","v":34.339999999999996},1,{"$f":"AB$37*AA$37","v":34.339999999999996}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H37","v":2},{"$f":"P38*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T38+Q38+O38+N38+M38+L38","v":24.8},{"$f":"+(L38+N38+Q38+T38)/H$37","v":6.2},null,"Tractors",null,"acre",{"$f":"M$68","v":53.661279999999991},1,{"$f":"AB$38*AA$38","v":53.661279999999991}]
[null,"Mow Between Rows",null,null,null,null,null,2,"June"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H39*Equipment!M$29","v":0.43940000000000007},{"$f":"+H39*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J40,K40)","v":2.4373180000000003},{"$f":"+H39*Equipment!P$29","v":2.9000400000000002},{"$f":"+H39*Equipment!L$29","v":1.28},{"$f":"+H39*Equipment!O$29","v":0.9},{"$f":"G40*H39","v":0.33800000000000002},{"$f":"P40*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T40+Q40+O40+N40+M40+L40","v":13.354618000000002},{"$f":"+(L40+N40+Q40+T40)/H$39","v":4.7772890000000006},null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$37:AC$38)","v":88.00127999999998},{"$f":"+SUM(AD37:AD38)","v":0}]
[null,"Fertilizing",null,null,null,null,null,1,"June"]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H41*Equipment!M$32","v":1.0998000000000001},{"$f":"+H41*Equipment!K$32","v":5.0007059999999992},{"$f":"J42+K42","v":6.1005059999999993},{"$f":"+H41*Equipment!P$32","v":7.25868},{"$f":"+H41*Equipment!L$32","v":2.33},{"$f":"+H41*Equipment!O$32","v":9.14},{"$f":"G42*H41","v":0.84599999999999997},{"$f":"P42*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T42+Q42+O42+N42+M42+L42","v":39.439605999999998},{"$f":"+(L42+N42+Q42+T42)/H$41","v":23.040925999999999},null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$70","v":10.63},{"$f":"AB$42*AA$42","v":183.58010000000002}]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R43*S43","v":14.980000000000002},{"$f":"T43+Q43+O43+N43+M43+L43","v":14.980000000000002},{"$f":"+(L43+N43+Q43+T43)/H$41","v":14.980000000000002}]
[null,"Spray # 3",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$34+AC$40+AC$42","v":4939.0307279375011},{"$f":"+SUM(AD34,AD40)","v":0}]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H44","v":0.24},{"$f":"H44*Equipment!K$38","v":0.33},{"$f":"J45+K45","v":0.57000000000000006},{"$f":"+H44*Equipment!P$38","v":1.6225000000000001},{"$f":"+H44*Equipment!L$38","v":0.02},{"$f":"+H44*Equipment!O$38","v":0.17},{"$f":"G45*H44","v":0.25},{"$f":"P45*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T45+Q45+O45+N45+M45+L45","v":6.6999999999999993},{"$f":"+(L45+N45+Q45+T45)/H$44","v":4.9074999999999998}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R46*S46","v":70.682291666666657},{"$f":"T46+Q46+O46+N46+M46+L46","v":70.682291666666657},{"$f":"+(L46+N46+Q46+T46)/H$44","v":70.682291666666657}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,0]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R48*S48","v":29.861249999999998},29.861249999999998,29.861249999999998]
[null,"Irrigate & Check ",null,null,null,null,null,4,"July"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H49*0.5","v":2},{"$f":"P50*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T50+Q50+O50+N50+M50+L50","v":24.8},{"$f":"+(L50+N50+Q50+T50)/H$49","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"July"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H51*Equipment!M$29","v":0.43940000000000007},{"$f":"+H51*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J52,K52)","v":2.4373180000000003},{"$f":"+H51*Equipment!P$29","v":2.9000400000000002},{"$f":"+H51*Equipment!L$29","v":1.28},{"$f":"+H51*Equipment!O$29","v":0.9},{"$f":"G52*H51","v":0.33800000000000002},{"$f":"P52*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T52+Q52+O52+N52+M52+L52","v":13.354618000000002},{"$f":"+(L52+N52+Q52+T52)/H$51","v":4.7772890000000006}]
[null,"Spray # 4",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"July"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H53","v":0},{"$f":"H53*Equipment!K$38","v":0},{"$f":"J54+K54","v":0},{"$f":"+H53*Equipment!P$38","v":0},{"$f":"+H53*Equipment!L$38","v":0},{"$f":"+H53*Equipment!O$38","v":0},{"$f":"G54*H53","v":0},{"$f":"P54*Labor_Fuel_Interest!$C$11","v":0},null,null,null,{"$f":"T54+Q54+O54+N54+M54+L54","v":0},{"$f":"+(L54+N54+Q54+T54)/1","v":0}]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R55*S55","v":0},{"$f":"T55+Q55+O55+N55+M55+L55","v":0},{"$f":"+(L55+N55+Q55+T55)/1","v":0}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L56+N56+Q56+T56)/1","v":0}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H57*0.5","v":2},{"$f":"P58*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T58+Q58+O58+N58+M58+L58","v":24.8},{"$f":"+(L58+N58+Q58+T58)/H$57","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Aug"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H59*Equipment!M$29","v":0.43940000000000007},{"$f":"+H59*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J60,K60)","v":2.4373180000000003},{"$f":"+H59*Equipment!P$29","v":2.9000400000000002},{"$f":"+H59*Equipment!L$29","v":1.28},{"$f":"+H59*Equipment!O$29","v":0.9},{"$f":"G60*H59","v":0.33800000000000002},{"$f":"P60*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T60+Q60+O60+N60+M60+L60","v":13.354618000000002},{"$f":"+(L60+N60+Q60+T60)/H$59","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Sept"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H61*0.5","v":1.5},{"$f":"P62*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T62+Q62+O62+N62+M62+L62","v":18.600000000000001},{"$f":"+(L62+N62+Q62+T62)/H$61","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Sept"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H63*Equipment!M$29","v":0.43940000000000007},{"$f":"+H63*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J64,K64)","v":2.4373180000000003},{"$f":"+H63*Equipment!P$29","v":2.9000400000000002},{"$f":"+H63*Equipment!L$29","v":1.28},{"$f":"+H63*Equipment!O$29","v":0.9},{"$f":"G64*H63","v":0.33800000000000002},{"$f":"P64*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T64+Q64+O64+N64+M64+L64","v":13.354618000000002},{"$f":"+(L64+N64+Q64+T64)/H$63","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Oct"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H65*0.5","v":1.5},{"$f":"P66*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T66+Q66+O66+N66+M66+L66","v":18.600000000000001},{"$f":"+(L66+N66+Q66+T66)/H$65","v":6.2}]
[null,"Irrigation Setup","acre",null,null,null,null,null,"Jan",null,null,null,null,null,null,null,null,null,null,null,258,{"$f":"SUM(V7:V66)","v":4151.8405953333313}]
[null,"Totals",null,null,null,null,null,null,null,{"$f":"SUM(J7:J67)","v":8.1158000000000019},39.471625999999986,47.587425999999994,53.661279999999991,15.019999999999998,34.339999999999996,49.165999999999997,{"$f":"SUM(Q9:Q67)","v":636.62982},null,null,{"$f":"SUM(T7:T67)","v":3573.0270833333329},{"$f":"SUM(U7:U67)","v":4625.705609333334}]
[null,"Interest on Operating Captial ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(V$67*Labor_Fuel_Interest!C$16)/2","v":129.7450186041666}]
[null,"Operator and Unpaid family labor",null,null,null,null,null,null,null,null,null,null,null,null,null,10.63,{"$f":"+P70*Labor_Fuel_Interest!C$11","v":183.58010000000002},null,null,null,{"$f":"+Q70","v":183.58010000000002}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U68:U70)","v":4939.0307279375011}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 1"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blueberry plants",null,"each",{"$f":"+S$12","v":4.5},{"$f":"+R$12","v":726},{"$f":"+AA$7*AB$7","v":3267}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonium Sulfate",null,"lb",{"$f":"+S$20","v":0.37450000000000006},{"$f":"+SUM(R$20,R$32,R$43)","v":120},{"$f":"+AA$9*AB$9","v":44.940000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$10*AB$10","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemicals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serenade ASO",null,"qt",{"$f":"+S$25","v":9.9537499999999994},{"$f":"+SUM(R$25,R$48)","v":6},{"$f":"+AA$13*AB$13","v":59.722499999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entrust SC",null,"oz",{"$f":"+S$23","v":14.136458333333332},{"$f":"+SUM(R$23,R$46)","v":10},{"$f":"AB$14*AA$14","v":141.36458333333331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pristine",null,"oz",{"$f":"+S$24","v":3.1793541666666671},{"$f":"+SUM(R$24,R$47)","v":0},{"$f":"AB$15*AA$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch 62.5 WG",null,"oz",{"$f":"+S$35","v":5.5446428571428568},{"$f":"+SUM(R$35,R$55)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assail 30 SG",null,"oz",{"$f":"+S$36","v":4.4660156249999998},{"$f":"+SUM(R$36,R$56)","v":0},{"$f":"+AA$17*AB$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pruner",null,"each",{"$f":"S$13","v":45},{"$f":"R$13","v":1},{"$f":"AB$18*AA$18","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$10,P$17,P$19,P$22,P$29,P$31,P$34,P$40,P$42,P$45,P$52,P$54,P$60,P$64)","v":7.0660000000000007},{"$f":"AB$20*AA$20","v":122.02982000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hand Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$11,P$13)","v":30.6},{"$f":"AB$22*AA$22","v":379.44000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$15,P$27,P$38,P$50,P$58,P$62,P$66)","v":11.5},{"$f":"AB$24*AA$24","v":142.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$10,K$17,K$19,K$29,K$31,K$40,K$42,K$52,K$60,K$64)/AA$26","v":16.874619999999997},{"$f":"AA$26*AB$26","v":38.81162599999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$22,K$34,K$45,K$54)/AA$28","v":0.3},{"$f":"AB$28*AA$28","v":0.66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair & Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"+N$68","v":15.019999999999998},1,{"$f":"AB$30*AA$30","v":15.019999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$68","v":8.1158000000000019},1,{"$f":"AB$31*AA$31","v":8.1158000000000019}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Setup",null,"acre",{"$f":"U$67","v":258},1,{"$f":"AB$32*AA$32","v":258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$69","v":129.7450186041666},1,{"$f":"AB$33*AA$33","v":129.7450186041666}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$33)","v":4667.4493479375005},{"$f":"+SUM(AD204:AD231)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"O$68","v":34.339999999999996},1,{"$f":"AB$37*AA$37","v":34.339999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$68","v":53.661279999999991},1,{"$f":"AB$38*AA$38","v":53.661279999999991}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$37:AC$38)","v":88.00127999999998},{"$f":"+SUM(AD235:AD236)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$70","v":10.63},{"$f":"AB$42*AA$42","v":183.58010000000002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$34+AC$40+AC$42","v":4939.0307279375011},{"$f":"+SUM(AD232,AD238)","v":0}]

{"sheet":"Blueberry Budget Y2 ","index":8,"n_rows":242,"n_cols":30,"rows_kept":242,"cut":false,"hidden":false,"merged":[[241,23,241,24],[228,23,228,24],[229,23,229,24],[230,23,230,24],[231,23,231,24],[233,23,233,24],[234,23,234,24],[235,23,235,24],[236,23,236,24],[237,23,237,24],[220,23,220,24],[221,23,221,24],[222,23,222,24],[223,23,223,24],[224,23,224,24],[225,23,225,24],[226,23,226,24],[227,23,227,24],[239,23,239,24],[206,23,206,24],[209,23,209,24],[210,23,210,24],[212,23,212,24],[213,23,213,24],[216,23,216,24],[217,23,217,24],[218,23,218,24],[219,23,219,24],[205,23,205,24],[199,23,200,29],[201,23,202,24],[201,25,202,25],[201,26,202,26],[201,27,202,27],[201,28,202,28],[201,29,202,29],[203,23,203,24],[71,3,71,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[64,3,64,4],[65,3,65,4],[67,3,67,4],[68,3,68,4],[69,3,69,4],[70,3,70,4],[57,3,57,4],[58,3,58,4],[59,3,59,4],[60,3,60,4],[61,3,61,4],[63,3,63,4],[52,3,52,4],[53,3,53,4],[55,3,55,4],[56,3,56,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[38,23,38,24],[43,3,43,4],[39,23,39,24],[44,3,44,4],[45,3,45,4],[43,23,43,24],[39,3,39,4],[40,3,40,4],[41,23,41,24],[37,23,37,24],[41,3,41,4],[35,3,35,4],[32,23,32,24],[36,3,36,4],[33,23,33,24],[37,3,37,4],[38,3,38,4],[35,23,35,24],[32,3,32,4],[33,3,33,4],[36,23,36,24],[29,23,29,24],[34,3,34,4],[30,23,30,24],[29,3,29,4],[25,23,25,24],[30,3,30,4],[26,23,26,24],[31,3,31,4],[27,23,27,24],[26,3,26,4],[27,3,27,4],[31,23,31,24],[28,3,28,4],[24,23,24,24],[23,3,23,4],[20,23,20,24],[24,3,24,4],[21,23,21,24],[25,3,25,4],[22,23,22,24],[20,3,20,4],[28,23,28,24],[21,3,21,4],[23,23,23,24],[18,23,18,24],[22,3,22,4],[19,23,19,24],[12,3,12,4],[14,23,14,24],[17,3,17,4],[15,23,15,24],[18,3,18,4],[19,3,19,4],[10,3,10,4],[12,23,12,24],[11,3,11,4],[4,19,5,19],[5,23,5,24],[6,3,6,4],[7,3,7,4],[7,23,7,24],[11,23,11,24],[3,23,4,24],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[3,13,3,14],[3,15,3,16],[3,17,3,19],[3,20,5,20],[3,25,4,25],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[8,3,8,4],[8,23,8,24],[9,3,9,4],[1,1,2,20],[1,23,2,29],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[4,9,5,9],[4,10,5,10]]}
[]
[null,"Blueberry Enterprise Budget Year 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 2"]
[]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size",null,"#","Perf Rate","Times Over","Month","Power Unit Cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Costs",null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[null,null,null,null,null,null,null,null,null,"R & M","Fuel","Direct ","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,"Soil Test Hand Labor","hour",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+H7*0.6","v":0.6},{"$f":"P7*Labor_Fuel_Interest!$C$12","v":7.4399999999999995},null,null,null,{"$f":"T7+Q7+O7+N7+M7+L7","v":7.4399999999999995},{"$f":"+(L7+N7+Q7+T7)/H7","v":7.4399999999999995},null,"Blueberry plants",null,"each",{"$f":"+S$12","v":4.5},{"$f":"+R$12","v":15},{"$f":"+AA$7*AB$7","v":67.5}]
[null,"Soil Test","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!D$12","v":15},{"$f":"S8*R8","v":15},15,{"$f":"+(L8+N8+Q8+T8)/H7","v":15},null,"Fertilizer"]
[null,"Replanting",null,null,null,null,null,1,"March ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonium Sulfate",null,"lb",{"$f":"+S$24","v":0.37450000000000006},{"$f":"+SUM(R$24,R$36,R$47)","v":60},{"$f":"+AA$9*AB$9","v":22.470000000000002}]
[null,"Trailer BB Plants","10ft","MFWD 50hp",null,4,{"$f":"+Equipment!I45","v":2},null,null,{"$f":"(Equipment!$M$45)*H9","v":1.7},{"$f":"(Equipment!$K$45*H9)","v":11.821999999999999},{"$f":"J10+K10","v":13.521999999999998},{"$f":"(Equipment!$P$45*H9)","v":11.24},{"$f":"+H9*Equipment!$L$45","v":0.31},{"$f":"+H9*Equipment!O$45","v":1.18},{"$f":"G10*H9","v":2},{"$f":"P10*Labor_Fuel_Interest!$C$11","v":34.54},null,null,null,{"$f":"T10+Q10+O10+N10+M10+L10","v":60.792000000000002},{"$f":"+(L10+N10+Q10+T10)/H$9","v":48.372},null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$10*AB$10","v":15}]
[null,"Hand Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"P11*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T11+Q11+O11+N11+M11+L11","v":24.8},{"$f":"+(L11+N11+Q11+T11)/H$9","v":24.8},null,"Weed control"]
[null,"Blueberry Plts ","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"+'Plant Costs '!H18","v":4.5},{"$f":"S12*R12","v":67.5},67.5,67.5,null,"Mulch ",null,"cu yd",{"$f":"+S$17","v":19.833333333333332},{"$f":"+R$17","v":68},{"$f":"+AA$12*AB$12","v":1348.6666666666665}]
[null,"Pruner (Hand) and remove fruit buds ","each",null,null,null,null,1,"March ",null,null,null,null,null,null,6,{"$f":"+P13*Labor_Fuel_Interest!C$12","v":74.400000000000006},null,null,null,74.400000000000006,{"$f":"+(L13+N13+Q13+T13)/H$13","v":74.400000000000006},null,"Chemicals"]
[null,"Incorporate Mulch",null,null,null,null,null,1,"March ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serenade ASO",null,"qt",{"$f":"+S$29","v":9.9537499999999994},{"$f":"+SUM(R$29,R$52)","v":6},{"$f":"+AA$14*AB$14","v":59.722499999999997}]
[null,"Trailer Utility ","10ft","MFWD 50hp",null,4,{"$f":"+Equipment!I$47","v":0.6},null,null,{"$f":"+H14*Equipment!M$47","v":0.51},{"$f":"+Equipment!K$47*H14","v":3.5465999999999998},{"$f":"J15+K15","v":4.0565999999999995},{"$f":"+Equipment!P$47*H14","v":3.3719999999999999},{"$f":"+Equipment!L$47*H14","v":0.09},{"$f":"+Equipment!O$47*H14","v":0.31},{"$f":"G15*H14","v":0.6},{"$f":"P15*Labor_Fuel_Interest!$C$11","v":10.362},null,null,null,{"$f":"T15+Q15+O15+N15+M15+L15","v":18.1906},{"$f":"+(L15+N15+Q15+T15)/H$14","v":14.508599999999999},null,"Entrust SC",null,"oz",{"$f":"+S$27","v":14.136458333333332},{"$f":"+SUM(R$27,R$50)","v":10},{"$f":"AB$15*AA$15","v":141.36458333333331}]
[null,"Hand Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"P16*Labor_Fuel_Interest!$C$12","v":198.4},null,null,null,{"$f":"T16+Q16+O16+N16+M16+L16","v":198.4},{"$f":"+(L16+N16+Q16+T16)/H$14","v":198.4},null,"Pristine",null,"oz",{"$f":"+S$28","v":3.1793541666666671},{"$f":"+SUM(R$28,R$51)","v":0},{"$f":"AB$16*AA$16","v":0}]
[null,"Mulch ","cu yd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,{"$f":"+'Mulch cost'!D$10","v":19.833333333333332},{"$f":"R17*S17","v":1348.6666666666665},{"$f":"T17+Q17+O17+N17+M17+L17","v":1348.6666666666665},1348.6666666666665,null,"Switch 62.5 WG",null,"oz",{"$f":"+S$39","v":5.5446428571428568},{"$f":"+SUM(R$39,R$59)","v":0},{"$f":"+AA$17*AB$17","v":0}]
[null,"Irrigate & Check ",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assail 30 SG",null,"oz",{"$f":"+S$40","v":4.4660156249999998},{"$f":"+SUM(R$40,R$60)","v":0},{"$f":"+AA$18*AB$18","v":0}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H18","v":1},{"$f":"P19*Labor_Fuel_Interest!$C$12","v":12.4},null,null,null,{"$f":"T19+Q19+O19+N19+M19+L19","v":12.4},{"$f":"+(L19+N19+Q19+T19)/H$18","v":6.2},null,"Operator Labor"]
[null,"Mow Between Rows",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$10,P$21,P$23,P$26,P$33,P$35,P$38,P$44,P$46,P$49,P$56,P$58,P$64,P$68,P$15)","v":7.6660000000000004},{"$f":"AB$20*AA$20","v":132.39182}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H20*Equipment!M$29","v":0.43940000000000007},{"$f":"+H20*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J21,K21)","v":2.4373180000000003},{"$f":"+H20*Equipment!P$29","v":2.9000400000000002},{"$f":"+H20*Equipment!L$29","v":1.28},{"$f":"+H20*Equipment!O$29","v":0.9},{"$f":"G21*H20","v":0.33800000000000002},{"$f":"P21*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T21+Q21+O21+N21+M21+L21","v":13.354618000000002},{"$f":"+(L21+N21+Q21+T21)/H$20","v":4.7772890000000006},null,"Hand Labor"]
[null,"Fertilizing",null,null,null,null,null,1,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$11,P$13,P$16)","v":24.6},{"$f":"AB$22*AA$22","v":305.04000000000002}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H22*Equipment!M$32","v":1.0998000000000001},{"$f":"+H22*Equipment!K$32","v":5.0007059999999992},{"$f":"J23+K23","v":6.1005059999999993},{"$f":"+H22*Equipment!P$32","v":7.25868},{"$f":"+H22*Equipment!L$32","v":2.33},{"$f":"+H22*Equipment!O$32","v":9.14},{"$f":"G23*H22","v":0.84599999999999997},{"$f":"P23*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T23+Q23+O23+N23+M23+L23","v":39.439605999999998},{"$f":"+(L23+N23+Q23+T23)/H$22","v":23.040925999999999},null,"Irrigation Labor"]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R24*S24","v":7.4900000000000011},{"$f":"T24+Q24+O24+N24+M24+L24","v":7.4900000000000011},{"$f":"+(L24+N24+Q24+T24)/H$22","v":7.4900000000000011},null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$19,P$31,P$42,P$54,P$62,P$66,P$70)","v":11.5},{"$f":"AB$24*AA$24","v":142.6}]
[null,"Spray # 1",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Fuel"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H25*Equipment!M$38","v":0.24},{"$f":"+H25*Equipment!K$38","v":0.33},{"$f":"J26+K26","v":0.57000000000000006},{"$f":"+H25*Equipment!P$38","v":1.6225000000000001},{"$f":"+H25*Equipment!L$38","v":0.02},{"$f":"+H25*Equipment!O$38","v":0.17},{"$f":"G26*H25","v":0.25},{"$f":"P26*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T26+Q26+O26+N26+M26+L26","v":6.6999999999999993},{"$f":"+(L26+N26+Q26+T26)/H$25","v":4.9074999999999998},null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$10,K$21,K$23,K$33,K$35,K$44,K$46,K$56,K$64,K$68,K$15)/AA26","v":18.416619999999995},{"$f":"AA$26*AB$26","v":42.358225999999988}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R27*S27","v":70.682291666666657},{"$f":"T27+Q27+O27+N27+M27+L27","v":70.682291666666657},{"$f":"+(L27+N27+Q27+T27)/H$25","v":70.682291666666657},null,"Gasoline"]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L28+N28+Q28+T28)/H$25","v":0},null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$26,K$38,K$49,K$58)/AA28","v":0.3},{"$f":"AB$28*AA$28","v":0.66}]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R29*S29","v":29.861249999999998},29.861249999999998,{"$f":"+(L29+N29+Q29+T29)/H$25","v":29.861249999999998},null,"Repair & Maintenance"]
[null,"Irrigate & Check ",null,null,null,null,null,3,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"+N$72","v":15.109999999999998},1,{"$f":"AB$30*AA$30","v":15.109999999999998}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H30","v":1.5},{"$f":"P31*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T31+Q31+O31+N31+M31+L31","v":18.600000000000001},{"$f":"+(L31+N31+Q31+T31)/H$30","v":6.2},null,"Tractors",null,"acre",{"$f":"J$72","v":8.6258000000000017},1,{"$f":"AB$31*AA$31","v":8.6258000000000017}]
[null,"Mow Between Rows",null,null,null,null,null,2,"May ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Setup",null,"acre",{"$f":"U$71","v":258},1,{"$f":"AB$32*AA$32","v":258}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I29","v":0.16900000000000001},null,null,{"$f":"+H32*Equipment!M$29","v":0.43940000000000007},{"$f":"+H32*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J33,K33)","v":2.4373180000000003},{"$f":"+H32*Equipment!P$29","v":2.9000400000000002},{"$f":"+H32*Equipment!L$29","v":1.28},{"$f":"+H32*Equipment!O$29","v":0.9},{"$f":"G33*H32","v":0.33800000000000002},{"$f":"P33*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T33+Q33+O33+N33+M33+L33","v":13.354618000000002},{"$f":"+(L33+N33+Q33+T33)/H$32","v":4.7772890000000006},null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$73","v":67.926433187499981},1,{"$f":"AB$33*AA$33","v":67.926433187499981}]
[null,"Fertilizing",null,null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$33)","v":2627.4360291874996},{"$f":"+SUM(AD6:AD33)","v":0}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H34*Equipment!M$32","v":1.0998000000000001},{"$f":"+H34*Equipment!K$32","v":5.0007059999999992},{"$f":"J35+K35","v":6.1005059999999993},{"$f":"+H34*Equipment!P$32","v":7.25868},{"$f":"+H34*Equipment!L$32","v":2.33},{"$f":"+H34*Equipment!O$32","v":9.14},{"$f":"G35*H34","v":0.84599999999999997},{"$f":"P35*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T35+Q35+O35+N35+M35+L35","v":39.439605999999998},{"$f":"+(L35+N35+Q35+T35)/H$34","v":23.040925999999999}]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R36*S36","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L36+N36+Q36+T36)/H$34","v":7.4900000000000011},null,"Fixed Expenses"]
[null,"Spray # 2",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"O$72","v":34.65},1,{"$f":"AB$37*AA$37","v":34.65}]
[null,"Sprayer - Utility","4ft ","4*4",null,11,{"$f":"+Equipment!I38","v":0.25},null,null,{"$f":"+H37*Equipment!M38","v":0},{"$f":"+H37*Equipment!K38","v":0},{"$f":"J38+K38","v":0},{"$f":"+H37*Equipment!P38","v":0},{"$f":"+H37*Equipment!L38","v":0},{"$f":"+H37*Equipment!O38","v":0},{"$f":"G38*H37","v":0},{"$f":"P38*Labor_Fuel_Interest!C11","v":0},null,null,null,{"$f":"T38+Q38+O38+N38+M38+L38","v":0},{"$f":"+(L38+N38+Q38+T38)/1","v":0},null,"Tractors",null,"acre",{"$f":"M$72","v":57.033279999999984},1,{"$f":"AB$38*AA$38","v":57.033279999999984}]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R39*S39","v":0},0,{"$f":"+(L39+N39+Q39+T39)/1","v":0}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L40+N40+Q40+T40)/1","v":0},null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$37:AC$38)","v":91.683279999999982},{"$f":"+SUM(AD37:AD38)","v":0}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"June"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H41","v":2},{"$f":"P42*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T42+Q42+O42+N42+M42+L42","v":24.8},{"$f":"+(L42+N42+Q42+T42)/H$41","v":6.2},null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$74","v":10.35},{"$f":"AB$42*AA$42","v":178.74449999999999}]
[null,"Mow Between Rows",null,null,null,null,null,2,"June"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H43*Equipment!M$29","v":0.43940000000000007},{"$f":"+H43*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J44,K44)","v":2.4373180000000003},{"$f":"+H43*Equipment!P$29","v":2.9000400000000002},{"$f":"+H43*Equipment!L$29","v":1.28},{"$f":"+H43*Equipment!O$29","v":0.9},{"$f":"G44*H43","v":0.33800000000000002},{"$f":"P44*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T44+Q44+O44+N44+M44+L44","v":13.354618000000002},{"$f":"+(L44+N44+Q44+T44)/H$43","v":4.7772890000000006},null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$34+AC$40+AC$42","v":2897.8638091874996},{"$f":"+SUM(AD34,AD40)","v":0}]
[null,"Fertilizing",null,null,null,null,null,1,"June"]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H45*Equipment!M$32","v":1.0998000000000001},{"$f":"+H45*Equipment!K$32","v":5.0007059999999992},{"$f":"J46+K46","v":6.1005059999999993},{"$f":"+H45*Equipment!P$32","v":7.25868},{"$f":"+H45*Equipment!L$32","v":2.33},{"$f":"+H45*Equipment!O$32","v":9.14},{"$f":"G46*H45","v":0.84599999999999997},{"$f":"P46*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T46+Q46+O46+N46+M46+L46","v":39.439605999999998},{"$f":"+(L46+N46+Q46+T46)/H$34","v":23.040925999999999}]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R47*S47","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L47+N47+Q47+T47)/H$34","v":7.4900000000000011}]
[null,"Spray # 3",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"June"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H48","v":0.24},{"$f":"H48*Equipment!K$38","v":0.33},{"$f":"J49+K49","v":0.57000000000000006},{"$f":"+H48*Equipment!P$38","v":1.6225000000000001},{"$f":"+H48*Equipment!L$38","v":0.02},{"$f":"+H48*Equipment!O$38","v":0.17},{"$f":"G49*H48","v":0.25},{"$f":"P49*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T49+Q49+O49+N49+M49+L49","v":6.6999999999999993},{"$f":"+(L49+N49+Q49+T49)/H$48","v":4.9074999999999998}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R50*S50","v":70.682291666666657},{"$f":"T50+Q50+O50+N50+M50+L50","v":70.682291666666657},{"$f":"+(L50+N50+Q50+T50)/H$48","v":70.682291666666657}]
[null,"Pristine ","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L51+N51+Q51+T51)/H$48","v":0}]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R52*S52","v":29.861249999999998},29.861249999999998,{"$f":"+(L52+N52+Q52+T52)/H$48","v":29.861249999999998}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"July"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H53*0.5","v":2},{"$f":"P54*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T54+Q54+O54+N54+M54+L54","v":24.8},{"$f":"+(L54+N54+Q54+T54)/H$53","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"July"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H55*Equipment!M$29","v":0.43940000000000007},{"$f":"+H55*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J56,K56)","v":2.4373180000000003},{"$f":"+H55*Equipment!P$29","v":2.9000400000000002},{"$f":"+H55*Equipment!L$29","v":1.28},{"$f":"+H55*Equipment!O$29","v":0.9},{"$f":"G56*H55","v":0.33800000000000002},{"$f":"P56*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T56+Q56+O56+N56+M56+L56","v":13.354618000000002},{"$f":"+(L56+N56+Q56+T56)/H$55","v":4.7772890000000006}]
[null,"Spray # 4",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"July",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H57","v":0},{"$f":"H57*Equipment!K$38","v":0},{"$f":"J58+K58","v":0},{"$f":"+H57*Equipment!P$38","v":0},{"$f":"+H57*Equipment!L$38","v":0},{"$f":"+H57*Equipment!O$38","v":0},{"$f":"G58*H57","v":0},{"$f":"P58*Labor_Fuel_Interest!$C$11","v":0},null,null,null,{"$f":"T58+Q58+O58+N58+M58+L58","v":0},{"$f":"+(L58+N58+Q58+T58)/1","v":0}]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R59*S59","v":0},{"$f":"T59+Q59+O59+N59+M59+L59","v":0},{"$f":"+(L59+N59+Q59+T59)/1","v":0}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L60+N60+Q60+T60)/1","v":0}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"Aug"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H61*0.5","v":2},{"$f":"P62*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T62+Q62+O62+N62+M62+L62","v":24.8},{"$f":"+(L62+N62+Q62+T62)/H$61","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Aug"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H63*Equipment!M$29","v":0.43940000000000007},{"$f":"+H63*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J64,K64)","v":2.4373180000000003},{"$f":"+H63*Equipment!P$29","v":2.9000400000000002},{"$f":"+H63*Equipment!L$29","v":1.28},{"$f":"+H63*Equipment!O$29","v":0.9},{"$f":"G64*H63","v":0.33800000000000002},{"$f":"P64*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T64+Q64+O64+N64+M64+L64","v":13.354618000000002},{"$f":"+(L64+N64+Q64+T64)/H$63","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Sept"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H65*0.5","v":1.5},{"$f":"P66*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T66+Q66+O66+N66+M66+L66","v":18.600000000000001},{"$f":"+(L66+N66+Q66+T66)/H$65","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Sept"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H67*Equipment!M$29","v":0.43940000000000007},{"$f":"+H67*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J68,K68)","v":2.4373180000000003},{"$f":"+H67*Equipment!P$29","v":2.9000400000000002},{"$f":"+H67*Equipment!L$29","v":1.28},{"$f":"+H67*Equipment!O$29","v":0.9},{"$f":"G68*H67","v":0.33800000000000002},{"$f":"P68*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T68+Q68+O68+N68+M68+L68","v":13.354618000000002},{"$f":"+(L68+N68+Q68+T68)/H$67","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Oct"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H69*0.5","v":1.5},{"$f":"P70*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T70+Q70+O70+N70+M70+L70","v":18.600000000000001},{"$f":"+(L70+N70+Q70+T70)/H$69","v":6.2}]
[null,"Irrigation Setup","acre",null,null,null,null,null,"Jan",null,null,null,null,null,null,null,null,null,null,null,258,{"$f":"SUM(V7:V70)","v":2173.6458619999994}]
[null,"Totals",null,null,null,null,null,null,null,{"$f":"SUM(J7:J71)","v":8.6258000000000017},43.018225999999991,51.644025999999997,57.033279999999984,15.109999999999998,34.65,43.765999999999998,580.03182000000004,null,null,{"$f":"SUM(T7:T71)","v":1654.7237499999999},{"$f":"SUM(U7:U71)","v":2651.1928759999987}]
[null,"Interest on Operating Captial ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(V$71*Labor_Fuel_Interest!C$16)/2","v":67.926433187499981}]
[null,"Operator and Unpaid family labor",null,null,null,null,null,null,null,null,null,null,null,null,null,10.35,{"$f":"+P74*Labor_Fuel_Interest!C$11","v":178.74449999999999},null,null,null,{"$f":"+Q74","v":178.74449999999999}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U72:U74)","v":2897.8638091874986}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 2"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blueberry plants",null,"each",{"$f":"+S$12","v":4.5},{"$f":"+R$12","v":15},{"$f":"+AA$7*AB$7","v":67.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonium Sulfate",null,"lb",{"$f":"+S$24","v":0.37450000000000006},{"$f":"+SUM(R$24,R$36,R$47)","v":60},{"$f":"+AA$9*AB$9","v":22.470000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$10*AB$10","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mulch ",null,"cu yd",{"$f":"+S$17","v":19.833333333333332},{"$f":"+R$17","v":68},{"$f":"+AA$12*AB$12","v":1348.6666666666665}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemicals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serenade ASO",null,"qt",{"$f":"+S$29","v":9.9537499999999994},{"$f":"+SUM(R$29,R$52)","v":6},{"$f":"+AA$14*AB$14","v":59.722499999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entrust SC",null,"oz",{"$f":"+S$27","v":14.136458333333332},{"$f":"+SUM(R$27,R$50)","v":10},{"$f":"AB$15*AA$15","v":141.36458333333331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pristine",null,"oz",{"$f":"+S$28","v":3.1793541666666671},{"$f":"+SUM(R$28,R$51)","v":0},{"$f":"AB$16*AA$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch 62.5 WG",null,"oz",{"$f":"+S$39","v":5.5446428571428568},{"$f":"+SUM(R$39,R$59)","v":0},{"$f":"+AA$17*AB$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assail 30 SG",null,"oz",{"$f":"+S$40","v":4.4660156249999998},{"$f":"+SUM(R$40,R$60)","v":0},{"$f":"+AA$18*AB$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$10,P$21,P$23,P$26,P$33,P$35,P$38,P$44,P$46,P$49,P$56,P$58,P$64,P$68,P$15)","v":7.6660000000000004},{"$f":"AB$20*AA$20","v":132.39182}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hand Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$11,P$13,P$16)","v":24.6},{"$f":"AB$22*AA$22","v":305.04000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$19,P$31,P$42,P$54,P$62,P$66,P$70)","v":11.5},{"$f":"AB$24*AA$24","v":142.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$10,K$21,K$23,K$33,K$35,K$44,K$46,K$56,K$64,K$68,K$15)/AA224","v":18.416619999999995},{"$f":"AA$26*AB$26","v":42.358225999999988}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$26,K$38,K$49,K$58)/AA226","v":0.3},{"$f":"AB$28*AA$28","v":0.66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair & Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"+N$72","v":15.109999999999998},1,{"$f":"AB$30*AA$30","v":15.109999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$72","v":8.6258000000000017},1,{"$f":"AB$31*AA$31","v":8.6258000000000017}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Setup",null,"acre",{"$f":"U$71","v":258},1,{"$f":"AB$32*AA$32","v":258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$73","v":67.926433187499981},1,{"$f":"AB$33*AA$33","v":67.926433187499981}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$33)","v":2627.4360291874996},{"$f":"+SUM(AD204:AD231)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"O$72","v":34.65},1,{"$f":"AB$37*AA$37","v":34.65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$72","v":57.033279999999984},1,{"$f":"AB$38*AA$38","v":57.033279999999984}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$37:AC$38)","v":91.683279999999982},{"$f":"+SUM(AD235:AD236)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$74","v":10.35},{"$f":"AB$42*AA$42","v":178.74449999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$34+AC$40+AC$42","v":2897.8638091874996},{"$f":"+SUM(AD232,AD238)","v":0}]

{"sheet":"Blueberry Budget Y3","index":9,"n_rows":244,"n_cols":30,"rows_kept":244,"cut":false,"hidden":false,"merged":[[233,23,233,24],[235,23,235,24],[236,23,236,24],[237,23,237,24],[238,23,238,24],[239,23,239,24],[241,23,241,24],[243,23,243,24],[220,23,220,24],[221,23,221,24],[222,23,222,24],[223,23,223,24],[224,23,224,24],[225,23,225,24],[226,23,226,24],[231,23,231,24],[232,23,232,24],[208,23,208,24],[210,23,210,24],[211,23,211,24],[214,23,214,24],[215,23,215,24],[216,23,216,24],[217,23,217,24],[218,23,218,24],[219,23,219,24],[204,23,204,24],[199,23,200,29],[201,23,202,24],[201,25,202,25],[201,26,202,26],[201,27,202,27],[201,28,202,28],[201,29,202,29],[203,23,203,24],[1,1,2,20],[1,23,2,29],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[3,13,3,14],[3,15,3,16],[3,17,3,19],[3,20,5,20],[9,3,9,4],[16,23,16,24],[10,3,10,4],[17,23,17,24],[11,3,11,4],[18,23,18,24],[18,3,18,4],[3,23,4,24],[3,25,4,25],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[8,3,8,4],[12,23,12,24],[13,23,13,24],[10,23,10,24],[4,19,5,19],[5,23,5,24],[6,3,6,4],[7,3,7,4],[6,23,6,24],[12,3,12,4],[16,3,16,4],[24,23,24,24],[19,3,19,4],[25,23,25,24],[20,3,20,4],[26,23,26,24],[26,3,26,4],[33,23,33,24],[22,23,22,24],[17,3,17,4],[23,23,23,24],[24,3,24,4],[25,3,25,4],[19,23,19,24],[20,23,20,24],[21,23,21,24],[27,23,27,24],[21,3,21,4],[22,3,22,4],[23,3,23,4],[45,23,45,24],[33,3,33,4],[35,3,35,4],[28,3,28,4],[29,3,29,4],[40,23,40,24],[30,3,30,4],[41,23,41,24],[43,3,43,4],[39,3,39,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[31,3,31,4],[32,3,32,4],[37,23,37,24],[38,23,38,24],[39,23,39,24],[43,23,43,24],[28,23,28,24],[34,23,34,24],[35,23,35,24],[13,3,13,4],[14,3,14,4],[15,3,15,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[62,3,62,4],[70,3,70,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[59,3,59,4],[60,3,60,4],[61,3,61,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[44,3,44,4],[45,3,45,4],[47,3,47,4],[27,3,27,4]]}
[]
[null,"Blueberry Enterprise Budget Year 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 3"]
[]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size",null,"#","Perf Rate","Times Over","Month","Power Unit Cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Costs",null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[null,null,null,null,null,null,null,null,null,"R & M","Fuel","Direct ","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,"Soil Test Hand Labor","hour",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+H7*0.6","v":0.6},{"$f":"P7*Labor_Fuel_Interest!$C$12","v":7.4399999999999995},null,null,null,{"$f":"T7+Q7+O7+N7+M7+L7","v":7.4399999999999995},{"$f":"+(L7+N7+Q7+T7)/H7","v":7.4399999999999995},null,"Fertilizer"]
[null,"Soil Test","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!D$12","v":15},{"$f":"S8*R8","v":15},15,{"$f":"+(L8+N8+Q8+T8)/H7","v":15},null,"Ammonium Sulfate",null,"lb",{"$f":"+S$16","v":0.37450000000000006},{"$f":"+R$28+R$16+R$39","v":60},{"$f":"+AA$8*AB$8","v":22.470000000000002}]
[null,"Pruner (Hand)","each",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"6'x12'\",20,24)","v":24},{"$f":"+P9*Labor_Fuel_Interest!C$12","v":297.60000000000002},null,null,null,{"$f":"T9+Q9+O9+N9+M9+L9","v":297.60000000000002},{"$f":"+(L9+N9+Q9+T9)/H9","v":297.60000000000002},null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$9*AB$9","v":15}]
[null,"Irrigate & Check ",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H10","v":1},{"$f":"P11*Labor_Fuel_Interest!$C$12","v":12.4},null,null,null,{"$f":"T11+Q11+O11+N11+M11+L11","v":12.4},{"$f":"+(L11+N11+Q11+T11)/H$10","v":6.2},null,"Chemicals"]
[null,"Mow Between Rows",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serenade ASO",null,"qt",{"$f":"+S$21","v":9.9537499999999994},{"$f":"+SUM(R$21,R$44)","v":6},{"$f":"+AA$12*AB$12","v":59.722499999999997}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H12*Equipment!M$29","v":0.43940000000000007},{"$f":"+H12*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J13,K13)","v":2.4373180000000003},{"$f":"+H12*Equipment!P$29","v":2.9000400000000002},{"$f":"+H12*Equipment!L$29","v":1.28},{"$f":"+H12*Equipment!O$29","v":0.9},{"$f":"G13*H12","v":0.33800000000000002},{"$f":"P13*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T13+Q13+O13+N13+M13+L13","v":13.354618000000002},{"$f":"+(L13+N13+Q13+T13)/H$12","v":4.7772890000000006},null,"Entrust SC",null,"oz",{"$f":"+S$19","v":14.136458333333332},{"$f":"+SUM(R$19,R$42)","v":10},{"$f":"AB$13*AA$13","v":141.36458333333331}]
[null,"Fertilizing",null,null,null,null,null,1,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pristine",null,"oz",{"$f":"+S$20","v":3.1793541666666671},{"$f":"+SUM(R$20,R$43)","v":0},{"$f":"AB$14*AA$14","v":0}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H14*Equipment!M$32","v":1.0998000000000001},{"$f":"+H14*Equipment!K$32","v":5.0007059999999992},{"$f":"J15+K15","v":6.1005059999999993},{"$f":"+H14*Equipment!P$32","v":7.25868},{"$f":"+H14*Equipment!L$32","v":2.33},{"$f":"+H14*Equipment!O$32","v":9.14},{"$f":"G15*H14","v":0.84599999999999997},{"$f":"P15*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T15+Q15+O15+N15+M15+L15","v":39.439605999999998},{"$f":"+(L15+N15+Q15+T15)/H$26","v":23.040925999999999},null,"Switch 62.5 WG",null,"oz",{"$f":"+S$31","v":5.5446428571428568},{"$f":"+SUM(R$31,R$51)","v":0},{"$f":"+AA$15*AB$15","v":0}]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R16*S16","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L16+N16+Q16+T16)/H$26","v":7.4900000000000011},null,"Assail 30 SG",null,"oz",{"$f":"+S$32","v":4.4660156249999998},{"$f":"+SUM(R$32,R$52)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,"Spray # 1",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H17*Equipment!M$38","v":0.24},{"$f":"+H17*Equipment!K$38","v":0.33},{"$f":"J18+K18","v":0.57000000000000006},{"$f":"+H17*Equipment!P$38","v":1.6225000000000001},{"$f":"+H17*Equipment!L$38","v":0.02},{"$f":"+H17*Equipment!O$38","v":0.17},{"$f":"G18*H17","v":0.25},{"$f":"P18*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T18+Q18+O18+N18+M18+L18","v":6.6999999999999993},{"$f":"+(L18+N18+Q18+T18)/H$17","v":4.9074999999999998},null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$13,P$18,P$25,P$27,P$30,P$36,P$41,P$48,P$50,P$56,P$60,P$15,P$38)","v":5.0660000000000007},{"$f":"AB$18*AA$18","v":87.489820000000009}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R19*S19","v":70.682291666666657},{"$f":"T19+Q19+O19+N19+M19+L19","v":70.682291666666657},{"$f":"+(L19+N19+Q19+T19)/H$17","v":70.682291666666657},null,"Hand Labor"]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L20+N20+Q20+T20)/H$17","v":0},null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$9,P$66)","v":104.6},{"$f":"AB$20*AA$20","v":1297.04}]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R21*S21","v":29.861249999999998},29.861249999999998,{"$f":"+(L21+N21+Q21+T21)/H$17","v":29.861249999999998},null,"Irrigation Labor"]
[null,"Irrigate & Check ",null,null,null,null,null,3,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$11,P$23,P$34,P$46,P$54,P$58,P$62)","v":11.5},{"$f":"AB$22*AA$22","v":142.6}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H22","v":1.5},{"$f":"P23*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T23+Q23+O23+N23+M23+L23","v":18.600000000000001},{"$f":"+(L23+N23+Q23+T23)/H$22","v":6.2},null,"Diesel Fuel"]
[null,"Mow Between Rows",null,null,null,null,null,2,"May ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$13,K$25,K$27,K$36,K$48,K$56,K$60,K$15,K$38)/AA$24","v":11.734620000000001},{"$f":"AA$24*AB$24","v":26.989626000000001}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H24*Equipment!M$29","v":0.43940000000000007},{"$f":"+H24*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J25,K25)","v":2.4373180000000003},{"$f":"+H24*Equipment!P$29","v":2.9000400000000002},{"$f":"+H24*Equipment!L$29","v":1.28},{"$f":"+H24*Equipment!O$29","v":0.9},{"$f":"G25*H24","v":0.33800000000000002},{"$f":"P25*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T25+Q25+O25+N25+M25+L25","v":13.354618000000002},{"$f":"+(L25+N25+Q25+T25)/H$24","v":4.7772890000000006},null,"Gasoline"]
[null,"Fertilizing",null,null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$18,K$30,K$41,K$50)/AA$26","v":0.3},{"$f":"AB$26*AA$26","v":0.66}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H26*Equipment!M$32","v":1.0998000000000001},{"$f":"+H26*Equipment!K$32","v":5.0007059999999992},{"$f":"J27+K27","v":6.1005059999999993},{"$f":"+H26*Equipment!P$32","v":7.25868},{"$f":"+H26*Equipment!L$32","v":2.33},{"$f":"+H26*Equipment!O$32","v":9.14},{"$f":"G27*H26","v":0.84599999999999997},{"$f":"P27*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T27+Q27+O27+N27+M27+L27","v":39.439605999999998},{"$f":"+(L27+N27+Q27+T27)/H$26","v":23.040925999999999},null,"Repair & Maintenance"]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R28*S28","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L28+N28+Q28+T28)/H$26","v":7.4900000000000011},null,"Implements",null,"acre",{"$f":"+N$71","v":14.709999999999997},1,{"$f":"AB$28*AA$28","v":14.709999999999997}]
[null,"Spray # 2",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$71","v":6.4158000000000008},1,{"$f":"AB$29*AA$29","v":6.4158000000000008}]
[null,"Sprayer - Utility","4ft ","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H29*Equipment!M$38","v":0},{"$f":"+H29*Equipment!K$38","v":0},{"$f":"J30+K30","v":0},{"$f":"+H29*Equipment!P$38","v":0},{"$f":"+H29*Equipment!L$38","v":0},{"$f":"+H29*Equipment!O$38","v":0},{"$f":"G30*H29","v":0},{"$f":"P30*Labor_Fuel_Interest!C11","v":0},null,null,null,{"$f":"T30+Q30+O30+N30+M30+L30","v":0},{"$f":"+(L30+N30+Q30+T30)/1","v":0},null,"Post-harvest Expenses"]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R31*S31","v":0},0,{"$f":"+(L31+N31+Q31+T31)/1","v":0},null,"Plastic clamshell containers",null,"each",{"$f":"+S$65","v":0.16},{"$f":"+R$65","v":2000},{"$f":"+AB$31*AA$31","v":320}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L32+N32+Q32+T32)/1","v":0},null,"Electricity",null,"days",{"$f":"+R$69","v":30},{"$f":"+S$69","v":1.22},{"$f":"+AA$32*AB$32","v":36.6}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketing (10% of gross revenue)",null,"acre",{"$f":"+S$70","v":723.33333333333337},1,{"$f":"+AA$33*AB$33","v":723.33333333333337}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H33","v":2},{"$f":"P34*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T34+Q34+O34+N34+M34+L34","v":24.8},{"$f":"+(L34+N34+Q34+T34)/H$33","v":6.2},null,"Irrigation Setup",null,"acre",{"$f":"U$63","v":258},1,{"$f":"AB$34*AA$34","v":258}]
[null,"Mow Between Rows",null,null,null,null,null,2,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$72","v":86.454122770833337},1,{"$f":"AB$35*AA$35","v":86.454122770833337}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H35*Equipment!M$29","v":0.43940000000000007},{"$f":"+H35*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J36,K36)","v":2.4373180000000003},{"$f":"+H35*Equipment!P$29","v":2.9000400000000002},{"$f":"+H35*Equipment!L$29","v":1.28},{"$f":"+H35*Equipment!O$29","v":0.9},{"$f":"G36*H35","v":0.33800000000000002},{"$f":"P36*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T36+Q36+O36+N36+M36+L36","v":13.354618000000002},{"$f":"+(L36+N36+Q36+T36)/H$35","v":4.7772890000000006},null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$35)","v":3238.8497854375},{"$f":"+SUM(AD6:AD35)","v":0}]
[null,"Fertilizing",null,null,null,null,null,1,"June"]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H37*Equipment!M$32","v":1.0998000000000001},{"$f":"+H37*Equipment!K$32","v":5.0007059999999992},{"$f":"J38+K38","v":6.1005059999999993},{"$f":"+H37*Equipment!P$32","v":7.25868},{"$f":"+H37*Equipment!L$32","v":2.33},{"$f":"+H37*Equipment!O$32","v":9.14},{"$f":"G38*H37","v":0.84599999999999997},{"$f":"P38*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T38+Q38+O38+N38+M38+L38","v":39.439605999999998},{"$f":"+(L38+N38+Q38+T38)/H$26","v":23.040925999999999},null,"Fixed Expenses"]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R39*S39","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L39+N39+Q39+T39)/H$26","v":7.4900000000000011},null,"Implements/Refrigerator",null,"acre",{"$f":"O$71+T$68","v":473.15999999999997},1,{"$f":"AB$39*AA$39","v":473.15999999999997}]
[null,"Spray # 3",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$71","v":42.421279999999996},1,{"$f":"AB$40*AA$40","v":42.421279999999996}]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H40","v":0.24},{"$f":"H40*Equipment!K$38","v":0.33},{"$f":"J41+K41","v":0.57000000000000006},{"$f":"+H40*Equipment!P$38","v":1.6225000000000001},{"$f":"+H40*Equipment!L$38","v":0.02},{"$f":"+H40*Equipment!O$38","v":0.17},{"$f":"G41*H40","v":0.25},{"$f":"P41*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T41+Q41+O41+N41+M41+L41","v":6.6999999999999993},{"$f":"+(L41+N41+Q41+T41)/H$40","v":4.9074999999999998}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R42*S42","v":70.682291666666657},{"$f":"T42+Q42+O42+N42+M42+L42","v":70.682291666666657},{"$f":"+(L42+N42+Q42+T42)/H$40","v":70.682291666666657},null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$39:AC$40)","v":515.58127999999999},{"$f":"+SUM(AD39:AD40)","v":0}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L43+N43+Q43+T43)/H$40","v":0}]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R44*S44","v":29.861249999999998},29.861249999999998,{"$f":"+(L44+N44+Q44+T44)/H$40","v":29.861249999999998},null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$73","v":18.7},{"$f":"AB$44*AA$44","v":322.94899999999996}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"July"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H45*0.5","v":2},{"$f":"P46*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T46+Q46+O46+N46+M46+L46","v":24.8},{"$f":"+(L46+N46+Q46+T46)/H$45","v":6.2},null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$36+AC$42+AC$44","v":4077.3800654375},{"$f":"+SUM(AD36,AD42)","v":0}]
[null,"Mow Between Rows",null,null,null,null,null,2,"July"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H47*Equipment!M$29","v":0.43940000000000007},{"$f":"+H47*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J48,K48)","v":2.4373180000000003},{"$f":"+H47*Equipment!P$29","v":2.9000400000000002},{"$f":"+H47*Equipment!L$29","v":1.28},{"$f":"+H47*Equipment!O$29","v":0.9},{"$f":"G48*H47","v":0.33800000000000002},{"$f":"P48*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T48+Q48+O48+N48+M48+L48","v":13.354618000000002},{"$f":"+(L48+N48+Q48+T48)/H$47","v":4.7772890000000006}]
[null,"Spray # 4",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"July"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H49","v":0},{"$f":"H49*Equipment!K$38","v":0},{"$f":"J50+K50","v":0},{"$f":"+H49*Equipment!P$38","v":0},{"$f":"+H49*Equipment!L$38","v":0},{"$f":"+H49*Equipment!O$38","v":0},{"$f":"G50*H49","v":0},{"$f":"P50*Labor_Fuel_Interest!$C$11","v":0},null,null,null,{"$f":"T50+Q50+O50+N50+M50+L50","v":0},{"$f":"+(L50+N50+Q50+T50)/1","v":0}]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R51*S51","v":0},{"$f":"T51+Q51+O51+N51+M51+L51","v":0},{"$f":"+(L51+N51+Q51+T51)/1","v":0}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L52+N52+Q52+T52)/1","v":0}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"Aug"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H53*0.5","v":2},{"$f":"P54*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T54+Q54+O54+N54+M54+L54","v":24.8},{"$f":"+(L54+N54+Q54+T54)/H$53","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Aug"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H55*Equipment!M$29","v":0.43940000000000007},{"$f":"+H55*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J56,K56)","v":2.4373180000000003},{"$f":"+H55*Equipment!P$29","v":2.9000400000000002},{"$f":"+H55*Equipment!L$29","v":1.28},{"$f":"+H55*Equipment!O$29","v":0.9},{"$f":"G56*H55","v":0.33800000000000002},{"$f":"P56*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T56+Q56+O56+N56+M56+L56","v":13.354618000000002},{"$f":"+(L56+N56+Q56+T56)/H$55","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Sept"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H57*0.5","v":1.5},{"$f":"P58*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T58+Q58+O58+N58+M58+L58","v":18.600000000000001},{"$f":"+(L58+N58+Q58+T58)/H$57","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Sept",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H59*Equipment!M$29","v":0.43940000000000007},{"$f":"+H59*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J60,K60)","v":2.4373180000000003},{"$f":"+H59*Equipment!P$29","v":2.9000400000000002},{"$f":"+H59*Equipment!L$29","v":1.28},{"$f":"+H59*Equipment!O$29","v":0.9},{"$f":"G60*H59","v":0.33800000000000002},{"$f":"P60*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T60+Q60+O60+N60+M60+L60","v":13.354618000000002},{"$f":"+(L60+N60+Q60+T60)/H$59","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Oct"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H61*0.5","v":1.5},{"$f":"P62*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T62+Q62+O62+N62+M62+L62","v":18.600000000000001},{"$f":"+(L62+N62+Q62+T62)/H$61","v":6.2}]
[null,"Irrigation Setup","acre",null,null,null,null,null,"Jan",null,null,null,null,null,null,null,null,null,null,null,258]
[null,"Harvest and Post-harvest Costs"]
[null,"Plastic clamshell containers","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",Yield!B$7, IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\",(Yield!B$7*0.5),(Yield!B$7*0.25)))","v":2000},0.16,{"$f":"+R65*S65","v":320},{"$f":"T65+Q65+O65+N65+M65+L65","v":320},{"$f":"+(L65+N65+Q65+T65)/1","v":320}]
[null,"Harvest (labor for picking)","hours",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",80, IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\",(80*0.5),(80*0.25)))","v":80},{"$f":"P66*Labor_Fuel_Interest!$C$12","v":992},null,null,null,{"$f":"T66+Q66+O66+N66+M66+L66","v":992},{"$f":"+(L66+N66+Q66+T66)/1","v":992}]
[null,"Refrigeration"]
[null,"Refrigerator fix cost","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,440,{"$f":"+R68*S68","v":440},{"$f":"T68+Q68+O68+N68+M68+L68","v":440}]
[null,"Electricity","days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,1.22,{"$f":"+R69*S69","v":36.6},{"$f":"T69+Q69+O69+N69+M69+L69","v":36.6},{"$f":"+(L69+N69+Q69+T69)/1","v":36.6}]
[null,"Marketing (10% of gross revenue)","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",(Yield!B$7*'Blueberry prices'!C$9),IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$7*'Blueberry prices'!B$9)+(0.5*Yield!B$7*'Blueberry prices'!C$9)), ((0.75*Yield!B$7*'Blueberry prices'!B$9)+(0.25*Yield!B$7*'Blueberry prices'!C$9))))*0.1","v":723.33333333333337},{"$f":"+R70*S70","v":723.33333333333337},{"$f":"T70+Q70+O70+N70+M70+L70","v":723.33333333333337},{"$f":"+(L70+N70+Q70+T70)/1","v":723.33333333333337}]
[null,"Totals",null,null,null,null,null,null,null,{"$f":"SUM(J7:J70)","v":6.4158000000000008},27.649625999999991,34.065426000000002,42.421279999999996,14.709999999999997,33.159999999999997,121.166,1527.1298200000001,null,null,{"$f":"SUM(T7:T70)","v":1758.4904166666665},{"$f":"SUM(U7:U70)","v":3667.9769426666667},{"$f":"SUM(V7:V70)","v":2766.5319286666668}]
[null,"Interest on Operating Captial ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(V71*Labor_Fuel_Interest!C$16)/2","v":86.454122770833337}]
[null,"Operator and Unpaid family labor",null,null,null,null,null,null,null,null,null,null,null,null,null,18.7,{"$f":"+P73*Labor_Fuel_Interest!C$11","v":322.94899999999996},null,null,null,{"$f":"+Q73","v":322.94899999999996}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U71:U73)","v":4077.3800654375}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 3"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonium Sulfate",null,"lb",{"$f":"+S$16","v":0.37450000000000006},{"$f":"+R$28+R$16+R$39","v":60},{"$f":"+AA$8*AB$8","v":22.470000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$9*AB$9","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemicals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serenade ASO",null,"qt",{"$f":"+S$21","v":9.9537499999999994},{"$f":"+SUM(R$21,R$44)","v":6},{"$f":"+AA$12*AB$12","v":59.722499999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entrust SC",null,"oz",{"$f":"+S$19","v":14.136458333333332},{"$f":"+SUM(R$19,R$42)","v":10},{"$f":"AB$13*AA$13","v":141.36458333333331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pristine",null,"oz",{"$f":"+S$20","v":3.1793541666666671},{"$f":"+SUM(R$20,R$43)","v":0},{"$f":"AB$14*AA$14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch 62.5 WG",null,"oz",{"$f":"+S$31","v":5.5446428571428568},{"$f":"+SUM(R$31,R$51)","v":0},{"$f":"+AA$15*AB$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assail 30 SG",null,"oz",{"$f":"+S$32","v":4.4660156249999998},{"$f":"+SUM(R$32,R$52)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$13,P$18,P$25,P$27,P$30,P$36,P$41,P$48,P$50,P$56,P$60,P$15,P$38)","v":5.0660000000000007},{"$f":"AB$18*AA$18","v":87.489820000000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hand Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$9,P$66)","v":104.6},{"$f":"AB$20*AA$20","v":1297.04}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$11,P$23,P$34,P$46,P$54,P$58,P$62)","v":11.5},{"$f":"AB$22*AA$22","v":142.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$13,K$25,K$27,K$36,K$48,K$56,K$60,K$15,K$38)/AA$24","v":11.734620000000001},{"$f":"AA$24*AB$24","v":26.989626000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$18,K$30,K$41,K$50)/AA$26","v":0.3},{"$f":"AB$26*AA$26","v":0.66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair & Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"+N$71","v":14.709999999999997},1,{"$f":"AB$28*AA$28","v":14.709999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$71","v":6.4158000000000008},1,{"$f":"AB$29*AA$29","v":6.4158000000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-harvest Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastic clamshell containers",null,"each",{"$f":"+S$65","v":0.16},{"$f":"+R$65","v":2000},{"$f":"+AB$31*AA$31","v":320}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"days",{"$f":"+R$69","v":30},{"$f":"+S$69","v":1.22},{"$f":"+AA$32*AB$32","v":36.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketing (10% of gross revenue)",null,"acre",{"$f":"+S$70","v":723.33333333333337},1,{"$f":"+AA$33*AB$33","v":723.33333333333337}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Setup",null,"acre",{"$f":"U$63","v":258},1,{"$f":"AB$34*AA$34","v":258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$72","v":86.454122770833337},1,{"$f":"AB$35*AA$35","v":86.454122770833337}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$35)","v":3238.8497854375},{"$f":"+SUM(AD204:AD233)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements/Refrigerator",null,"acre",{"$f":"O$71+T$68","v":473.15999999999997},1,{"$f":"AB$39*AA$39","v":473.15999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$71","v":42.421279999999996},1,{"$f":"AB$40*AA$40","v":42.421279999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$39:AC$40)","v":515.58127999999999},{"$f":"+SUM(AD237:AD238)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$73","v":18.7},{"$f":"AB$44*AA$44","v":322.94899999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$36+AC$42+AC$44","v":4077.3800654375},{"$f":"+SUM(AD234,AD240)","v":0}]

{"sheet":"Blueberry Budget Y4","index":10,"n_rows":245,"n_cols":30,"rows_kept":245,"cut":false,"hidden":false,"merged":[[234,23,234,24],[236,23,236,24],[237,23,237,24],[238,23,238,24],[239,23,239,24],[240,23,240,24],[242,23,242,24],[244,23,244,24],[221,23,221,24],[222,23,222,24],[223,23,223,24],[224,23,224,24],[225,23,225,24],[226,23,226,24],[227,23,227,24],[232,23,232,24],[233,23,233,24],[209,23,209,24],[211,23,211,24],[212,23,212,24],[215,23,215,24],[216,23,216,24],[217,23,217,24],[218,23,218,24],[219,23,219,24],[220,23,220,24],[204,23,204,24],[199,23,200,29],[201,23,202,24],[201,25,202,25],[201,26,202,26],[201,27,202,27],[201,28,202,28],[201,29,202,29],[203,23,203,24],[65,3,65,4],[66,3,66,4],[74,3,74,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[57,3,57,4],[59,3,59,4],[60,3,60,4],[61,3,61,4],[63,3,63,4],[64,3,64,4],[52,3,52,4],[53,3,53,4],[44,3,44,4],[16,3,16,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[48,3,48,4],[49,3,49,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[33,3,33,4],[40,23,40,24],[34,23,34,24],[34,3,34,4],[41,23,41,24],[51,3,51,4],[42,23,42,24],[36,23,36,24],[45,3,45,4],[46,3,46,4],[38,23,38,24],[47,3,47,4],[39,23,39,24],[35,3,35,4],[46,23,46,24],[44,23,44,24],[36,3,36,4],[37,3,37,4],[39,3,39,4],[43,3,43,4],[29,3,29,4],[23,23,23,24],[30,3,30,4],[24,23,24,24],[31,3,31,4],[25,23,25,24],[26,3,26,4],[29,23,29,24],[35,23,35,24],[32,3,32,4],[27,3,27,4],[22,23,22,24],[28,3,28,4],[23,3,23,4],[18,23,18,24],[24,3,24,4],[19,23,19,24],[25,3,25,4],[20,23,20,24],[18,3,18,4],[19,3,19,4],[26,23,26,24],[27,23,27,24],[28,23,28,24],[3,26,4,26],[3,27,4,27],[3,28,4,28],[14,23,14,24],[20,3,20,4],[21,3,21,4],[22,3,22,4],[17,23,17,24],[8,3,8,4],[13,3,13,4],[11,23,11,24],[14,3,14,4],[15,3,15,4],[13,23,13,24],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[5,23,5,24],[6,3,6,4],[6,23,6,24],[7,3,7,4],[17,3,17,4],[21,23,21,24],[1,1,2,20],[1,23,2,29],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,29,4,29],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[3,13,3,14],[3,15,3,16],[3,17,3,19],[3,20,5,20],[3,23,4,24],[3,25,4,25],[4,15,5,15]]}
[]
[null,"Blueberry Enterprise Budget Year 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Budget Year 4"]
[]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size",null,"#","Perf Rate","Times Over","Month","Power Unit Cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Costs",null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[null,null,null,null,null,null,null,null,null,"R & M","Fuel","Direct ","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,"Soil Test Hand Labor","hour",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+H7*0.6","v":0.6},{"$f":"P7*Labor_Fuel_Interest!$C$12","v":7.4399999999999995},null,null,null,{"$f":"T7+Q7+O7+N7+M7+L7","v":7.4399999999999995},{"$f":"+(L7+N7+Q7+T7)/H7","v":7.4399999999999995},null,"Fertilizer"]
[null,"Soil Test","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!D12","v":15},{"$f":"S8*R8","v":15},15,{"$f":"+(L8+N8+Q8+T8)/H7","v":15},null,"Ammonium Sulfate",null,"lb",{"$f":"+S$20","v":0.37450000000000006},{"$f":"+R$32+R$20+R$43","v":60},{"$f":"+AA$8*AB$8","v":22.470000000000002}]
[null,"Pruner (Hand)","each",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"6'x12'\",30,36)","v":36},{"$f":"+P9*Labor_Fuel_Interest!C$12","v":446.40000000000003},null,null,null,446.40000000000003,{"$f":"+(L9+N9+Q9+T9)/H9","v":446.40000000000003},null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$9*AB$9","v":15}]
[null,"Incorporate Mulch",null,null,null,null,null,1,"March ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,"Trailer Utility ","10ft","MFWD 50hp",null,4,{"$f":"+Equipment!I$47","v":0.6},null,null,{"$f":"+H10*Equipment!M$47","v":0.51},{"$f":"+Equipment!K$47*H10","v":3.5465999999999998},{"$f":"J11+K11","v":4.0565999999999995},{"$f":"+Equipment!P$47*H10","v":3.3719999999999999},{"$f":"+Equipment!L$47*H10","v":0.09},{"$f":"+Equipment!O$47*H10","v":0.31},{"$f":"G11*H10","v":0.6},{"$f":"P11*Labor_Fuel_Interest!$C$11","v":10.362},null,null,null,{"$f":"T11+Q11+O11+N11+M11+L11","v":18.1906},{"$f":"+(L11+N11+Q11+T11)/H$10","v":14.508599999999999},null,"Mulch",null,"cu yd",{"$f":"+S$13","v":19.833333333333332},{"$f":"+R$13","v":68},{"$f":"+AB$11*AA$11","v":1348.6666666666665}]
[null,"Hand Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"P12*Labor_Fuel_Interest!$C$12","v":198.4},null,null,null,198.4,{"$f":"+(L12+N12+Q12+T12)/H$10","v":198.4},null,"Chemicals"]
[null,"Mulch ","cu yd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,{"$f":"+'Mulch cost'!D$10","v":19.833333333333332},{"$f":"R13*S13","v":1348.6666666666665},{"$f":"T13+Q13+O13+N13+M13+L13","v":1348.6666666666665},{"$f":"+(L13+N13+Q13+T13)/H$10","v":1348.6666666666665},null,"Serenade ASO",null,"qt",{"$f":"+S$25","v":9.9537499999999994},{"$f":"+SUM(R$25,R$48)","v":6},{"$f":"+AA$13*AB$13","v":59.722499999999997}]
[null,"Irrigate & Check ",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entrust SC",null,"oz",{"$f":"+S$23","v":14.136458333333332},{"$f":"+SUM(R$23,R$46)","v":10},{"$f":"AB$14*AA$14","v":141.36458333333331}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H14","v":1},{"$f":"P15*Labor_Fuel_Interest!$C$12","v":12.4},null,null,null,{"$f":"T15+Q15+O15+N15+M15+L15","v":12.4},{"$f":"+(L15+N15+Q15+T15)/H$14","v":6.2},null,"Pristine",null,"oz",{"$f":"+S$24","v":3.1793541666666671},{"$f":"+SUM(R$24,R$47)","v":0},{"$f":"AB$15*AA$15","v":0}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch 62.5 WG",null,"oz",{"$f":"+S$35","v":5.5446428571428568},{"$f":"+SUM(R$35,R$55)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I29","v":0.16900000000000001},null,null,{"$f":"+H16*Equipment!M29","v":0.43940000000000007},{"$f":"+H16*Equipment!K29","v":1.9979180000000001},{"$f":"SUM(J17,K17)","v":2.4373180000000003},{"$f":"+H16*Equipment!P29","v":2.9000400000000002},{"$f":"+H16*Equipment!L29","v":1.28},{"$f":"+H16*Equipment!O29","v":0.9},{"$f":"G17*H16","v":0.33800000000000002},{"$f":"P17*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T17+Q17+O17+N17+M17+L17","v":13.354618000000002},{"$f":"+(L17+N17+Q17+T17)/H$16","v":4.7772890000000006},null,"Assail 30 SG",null,"oz",{"$f":"+S$36","v":4.4660156249999998},{"$f":"+SUM(R$36,R$56)","v":0},{"$f":"+AA$17*AB$17","v":0}]
[null,"Fertilizing",null,null,null,null,null,1,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H18*Equipment!M$32","v":1.0998000000000001},{"$f":"+H18*Equipment!K$32","v":5.0007059999999992},{"$f":"J19+K19","v":6.1005059999999993},{"$f":"+H18*Equipment!P$32","v":7.25868},{"$f":"+H18*Equipment!L$32","v":2.33},{"$f":"+H18*Equipment!O$32","v":9.14},{"$f":"G19*H18","v":0.84599999999999997},{"$f":"P19*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T19+Q19+O19+N19+M19+L19","v":39.439605999999998},{"$f":"+(L19+N19+Q19+T19)/H$26","v":7.680308666666666},null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$17,P$22,P$29,P$31,P$34,P$40,P$45,P$52,P$54,P$60,P$64,P$11,P$19,P$42)","v":5.6660000000000004},{"$f":"AB$19*AA$19","v":97.851820000000004}]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R20*S20","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L20+N20+Q20+T20)/H$26","v":2.496666666666667},null,"Hand Labor"]
[null,"Spray # 1",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$9,P$70,P$12)","v":292.60000000000002},{"$f":"AB$21*AA$21","v":3628.2400000000002}]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H21*Equipment!M$38","v":0.24},{"$f":"+H21*Equipment!K$38","v":0.33},{"$f":"J22+K22","v":0.57000000000000006},{"$f":"+H21*Equipment!P$38","v":1.6225000000000001},{"$f":"+H21*Equipment!L$38","v":0.02},{"$f":"+H21*Equipment!O$38","v":0.17},{"$f":"G22*H21","v":0.25},{"$f":"P22*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T22+Q22+O22+N22+M22+L22","v":6.6999999999999993},{"$f":"+(L22+N22+Q22+T22)/H$21","v":4.9074999999999998},null,"Irrigation Labor"]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R23*S23","v":70.682291666666657},{"$f":"T23+Q23+O23+N23+M23+L23","v":70.682291666666657},{"$f":"+(L23+N23+Q23+T23)/H$21","v":70.682291666666657},null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$15,P$27,P$38,P$50,P$58,P$62,P$66)","v":11.5},{"$f":"AB$23*AA$23","v":142.6}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L24+N24+Q24+T24)/H$21","v":0},null,"Diesel Fuel"]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R25*S25","v":29.861249999999998},29.861249999999998,{"$f":"+(L25+N25+Q25+T25)/H$21","v":29.861249999999998},null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$17,K$29,K$31,K$40,K$52,K$60,K$64,K$11,K$19,K$42)/AA$25","v":13.276620000000001},{"$f":"AA$25*AB$25","v":30.536225999999999}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H26","v":1.5},{"$f":"P27*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T27+Q27+O27+N27+M27+L27","v":18.600000000000001},{"$f":"+(L27+N27+Q27+T27)/H$26","v":6.2},null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$22,K$34,K$45,K$54)/AA$27","v":0.3},{"$f":"AB$27*AA$27","v":0.66}]
[null,"Mow Between Rows",null,null,null,null,null,2,"May ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair & Maintenance"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H28*Equipment!M$29","v":0.43940000000000007},{"$f":"+H28*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J29,K29)","v":2.4373180000000003},{"$f":"+H28*Equipment!P$29","v":2.9000400000000002},{"$f":"+H28*Equipment!L$29","v":1.28},{"$f":"+H28*Equipment!O$29","v":0.9},{"$f":"G29*H28","v":0.33800000000000002},{"$f":"P29*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T29+Q29+O29+N29+M29+L29","v":13.354618000000002},{"$f":"+(L29+N29+Q29+T29)/H$28","v":4.7772890000000006},null,"Implements",null,"acre",{"$f":"+N$75","v":14.799999999999997},1,{"$f":"AB$29*AA$29","v":14.799999999999997}]
[null,"Fertilizing",null,null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$75","v":6.9258000000000006},1,{"$f":"AB$30*AA$30","v":6.9258000000000006}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H30*Equipment!M$32","v":1.0998000000000001},{"$f":"+H30*Equipment!K$32","v":5.0007059999999992},{"$f":"J31+K31","v":6.1005059999999993},{"$f":"+H30*Equipment!P$32","v":7.25868},{"$f":"+H30*Equipment!L$32","v":2.33},{"$f":"+H30*Equipment!O$32","v":9.14},{"$f":"G31*H30","v":0.84599999999999997},{"$f":"P31*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T31+Q31+O31+N31+M31+L31","v":39.439605999999998},{"$f":"+(L31+N31+Q31+T31)/H$30","v":23.040925999999999},null,"Post-harvest Expenses"]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R32*S32","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L32+N32+Q32+T32)/H$30","v":7.4900000000000011},null,"Plastic clamshell containers",null,"each",{"$f":"+S$69","v":0.16},{"$f":"+R$69","v":6000},{"$f":"+AB$32*AA$32","v":960}]
[null,"Spray # 2",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"days",{"$f":"+R$73","v":30},{"$f":"+S$73","v":1.22},{"$f":"+AA$33*AB$33","v":36.6}]
[null,"Sprayer - Utility","4ft ","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H33*Equipment!M$38","v":0},{"$f":"+H33*Equipment!K$38","v":0},{"$f":"J34+K34","v":0},{"$f":"+H33*Equipment!P$38","v":0},{"$f":"+H33*Equipment!L$38","v":0},{"$f":"+H33*Equipment!O$38","v":0},{"$f":"G34*H33","v":0},{"$f":"P34*Labor_Fuel_Interest!C11","v":0},null,null,null,{"$f":"T34+Q34+O34+N34+M34+L34","v":0},{"$f":"+(L34+N34+Q34+T34)/1","v":0},null,"Marketing (10% of gross revenue)",null,"acre",{"$f":"+S$74","v":2170},1,{"$f":"+AA$34*AB$34","v":2170}]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R35*S35","v":0},0,{"$f":"+(L35+N35+Q35+T35)/1","v":0},null,"Irrigation Setup",null,"acre",{"$f":"U$67","v":258},1,{"$f":"AB$35*AA$35","v":258}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L36+N36+Q36+T36)/1","v":0},null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$76","v":266.47562222916662},1,{"$f":"AB$36*AA$36","v":266.47562222916662}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$36)","v":9199.9132182291687},{"$f":"+SUM(AD6:AD36)","v":0}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H37","v":2},{"$f":"P38*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T38+Q38+O38+N38+M38+L38","v":24.8},{"$f":"+(L38+N38+Q38+T38)/H$37","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H39*Equipment!M$29","v":0.43940000000000007},{"$f":"+H39*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J40,K40)","v":2.4373180000000003},{"$f":"+H39*Equipment!P$29","v":2.9000400000000002},{"$f":"+H39*Equipment!L$29","v":1.28},{"$f":"+H39*Equipment!O$29","v":0.9},{"$f":"G40*H39","v":0.33800000000000002},{"$f":"P40*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T40+Q40+O40+N40+M40+L40","v":13.354618000000002},{"$f":"+(L40+N40+Q40+T40)/H$39","v":4.7772890000000006},null,"Implements/Refrigerator",null,"acre",{"$f":"O$75+T$72","v":473.47},1,{"$f":"AB$40*AA$40","v":473.47}]
[null,"Fertilizing",null,null,null,null,null,1,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$75","v":45.793279999999996},1,{"$f":"AB$41*AA$41","v":45.793279999999996}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H41*Equipment!M$32","v":1.0998000000000001},{"$f":"+H41*Equipment!K$32","v":5.0007059999999992},{"$f":"J42+K42","v":6.1005059999999993},{"$f":"+H41*Equipment!P$32","v":7.25868},{"$f":"+H41*Equipment!L$32","v":2.33},{"$f":"+H41*Equipment!O$32","v":9.14},{"$f":"G42*H41","v":0.84599999999999997},{"$f":"P42*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T42+Q42+O42+N42+M42+L42","v":39.439605999999998},{"$f":"+(L42+N42+Q42+T42)/H$30","v":23.040925999999999}]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R43*S43","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L43+N43+Q43+T43)/H$30","v":7.4900000000000011},null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$40:AC$41)","v":519.26328000000001},{"$f":"+SUM(AD40:AD41)","v":0}]
[null,"Spray # 3",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"June"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H44","v":0.24},{"$f":"H44*Equipment!K$38","v":0.33},{"$f":"J45+K45","v":0.57000000000000006},{"$f":"+H44*Equipment!P$38","v":1.6225000000000001},{"$f":"+H44*Equipment!L$38","v":0.02},{"$f":"+H44*Equipment!O$38","v":0.17},{"$f":"G45*H44","v":0.25},{"$f":"P45*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T45+Q45+O45+N45+M45+L45","v":6.6999999999999993},{"$f":"+(L45+N45+Q45+T45)/H$44","v":4.9074999999999998},null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$77","v":19.95},{"$f":"AB$45*AA$45","v":344.53649999999999}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R46*S46","v":70.682291666666657},{"$f":"T46+Q46+O46+N46+M46+L46","v":70.682291666666657},{"$f":"+(L46+N46+Q46+T46)/H$44","v":70.682291666666657}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L47+N47+Q47+T47)/H$44","v":0},null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$37+AC$43+AC$45","v":10063.712998229168},{"$f":"+SUM(AD37,AD43)","v":0}]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R48*S48","v":29.861249999999998},29.861249999999998,{"$f":"+(L48+N48+Q48+T48)/H$44","v":29.861249999999998}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"July"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H49*0.5","v":2},{"$f":"P50*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T50+Q50+O50+N50+M50+L50","v":24.8},{"$f":"+(L50+N50+Q50+T50)/H$49","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"July"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H51*Equipment!M$29","v":0.43940000000000007},{"$f":"+H51*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J52,K52)","v":2.4373180000000003},{"$f":"+H51*Equipment!P$29","v":2.9000400000000002},{"$f":"+H51*Equipment!L$29","v":1.28},{"$f":"+H51*Equipment!O$29","v":0.9},{"$f":"G52*H51","v":0.33800000000000002},{"$f":"P52*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T52+Q52+O52+N52+M52+L52","v":13.354618000000002},{"$f":"+(L52+N52+Q52+T52)/H$51","v":4.7772890000000006}]
[null,"Spray # 4",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"July"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H53","v":0},{"$f":"H53*Equipment!K$38","v":0},{"$f":"J54+K54","v":0},{"$f":"+H53*Equipment!P$38","v":0},{"$f":"+H53*Equipment!L$38","v":0},{"$f":"+H53*Equipment!O$38","v":0},{"$f":"G54*H53","v":0},{"$f":"P54*Labor_Fuel_Interest!$C$11","v":0},null,null,null,{"$f":"T54+Q54+O54+N54+M54+L54","v":0},{"$f":"+(L54+N54+Q54+T54)/1","v":0}]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R55*S55","v":0},{"$f":"T55+Q55+O55+N55+M55+L55","v":0},{"$f":"+(L55+N55+Q55+T55)/1","v":0}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L56+N56+Q56+T56)/1","v":0}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"Aug"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H57*0.5","v":2},{"$f":"P58*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T58+Q58+O58+N58+M58+L58","v":24.8},{"$f":"+(L58+N58+Q58+T58)/H$57","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Aug"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H59*Equipment!M$29","v":0.43940000000000007},{"$f":"+H59*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J60,K60)","v":2.4373180000000003},{"$f":"+H59*Equipment!P$29","v":2.9000400000000002},{"$f":"+H59*Equipment!L$29","v":1.28},{"$f":"+H59*Equipment!O$29","v":0.9},{"$f":"G60*H59","v":0.33800000000000002},{"$f":"P60*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T60+Q60+O60+N60+M60+L60","v":13.354618000000002},{"$f":"+(L60+N60+Q60+T60)/H$59","v":4.7772890000000006},null,null,"-"]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Sept"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H61*0.5","v":1.5},{"$f":"P62*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T62+Q62+O62+N62+M62+L62","v":18.600000000000001},{"$f":"+(L62+N62+Q62+T62)/H$61","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Sept"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H63*Equipment!M$29","v":0.43940000000000007},{"$f":"+H63*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J64,K64)","v":2.4373180000000003},{"$f":"+H63*Equipment!P$29","v":2.9000400000000002},{"$f":"+H63*Equipment!L$29","v":1.28},{"$f":"+H63*Equipment!O$29","v":0.9},{"$f":"G64*H63","v":0.33800000000000002},{"$f":"P64*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T64+Q64+O64+N64+M64+L64","v":13.354618000000002},{"$f":"+(L64+N64+Q64+T64)/H$63","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Oct"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H65*0.5","v":1.5},{"$f":"P66*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T66+Q66+O66+N66+M66+L66","v":18.600000000000001},{"$f":"+(L66+N66+Q66+T66)/H$65","v":6.2}]
[null,"Irrigation Setup","acre",null,null,null,null,null,"Jan",null,null,null,null,null,null,null,null,null,null,null,258]
[null,"Harvest and Post-harvest Costs"]
[null,"Plastic clamshell containers","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",Yield!B$8, IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\",(Yield!B$8*0.5),(Yield!B$8*0.25)))","v":6000},0.16,{"$f":"+R69*S69","v":960},{"$f":"T69+Q69+O69+N69+M69+L69","v":960},{"$f":"+(L69+N69+Q69+T69)/1","v":960}]
[null,"Harvest (labor for picking)","hours",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",240, IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\",(240*0.5),(240*0.25)))","v":240},{"$f":"P70*Labor_Fuel_Interest!$C$12","v":2976},null,null,null,{"$f":"T70+Q70+O70+N70+M70+L70","v":2976},{"$f":"+(L70+N70+Q70+T70)/1","v":2976}]
[null,"Refrigeration"]
[null,"Refrigerator fix cost","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,440,{"$f":"+R72*S72","v":440},{"$f":"T72+Q72+O72+N72+M72+L72","v":440}]
[null,"Electricity","days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,1.22,{"$f":"+R73*S73","v":36.6},{"$f":"T73+Q73+O73+N73+M73+L73","v":36.6},{"$f":"+(L73+N73+Q73+T73)/1","v":36.6}]
[null,"Marketing (10% of gross revenue)","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",(Yield!B$8*'Blueberry prices'!C$9),IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$8*'Blueberry prices'!B$9)+(0.5*Yield!B$8*'Blueberry prices'!C$9)), ((0.75*Yield!B$8*'Blueberry prices'!B$9)+(0.25*Yield!B$8*'Blueberry prices'!C$9))))*0.1","v":2170},{"$f":"+R74*S74","v":2170},{"$f":"T74+Q74+O74+N74+M74+L74","v":2170},{"$f":"+(L74+N74+Q74+T74)/1","v":2170}]
[null,"Totals",null,null,null,null,null,null,null,{"$f":"SUM(J7:J74)","v":6.9258000000000006},31.196225999999989,38.122025999999998,45.793279999999996,14.799999999999997,33.47,309.76599999999996,3868.69182,null,null,{"$f":"SUM(T7:T74)","v":5193.8237499999996},{"$f":"SUM(U7:U74)","v":9452.700875999999},{"$f":"SUM(V7:V74)","v":8527.2199113333318}]
[null,"Interest on Operating Captial ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(V75*Labor_Fuel_Interest!C$16)/2","v":266.47562222916662}]
[null,"Operator and Unpaid family labor",null,null,null,null,null,null,null,null,null,null,null,null,null,19.95,{"$f":"+P77*Labor_Fuel_Interest!C$11","v":344.53649999999999},null,null,null,{"$f":"+Q77","v":344.53649999999999}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U75:U77)","v":10063.712998229166}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Budget Year 4"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonium Sulfate",null,"lb",{"$f":"+S$20","v":0.37450000000000006},{"$f":"+R$32+R$20+R$43","v":60},{"$f":"+AA$8*AB$8","v":22.470000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$9*AB$9","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mulch",null,"cu yd",{"$f":"+S$13","v":19.833333333333332},{"$f":"+R$13","v":68},{"$f":"+AB$11*AA$11","v":1348.6666666666665}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemicals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serenade ASO",null,"qt",{"$f":"+S$25","v":9.9537499999999994},{"$f":"+SUM(R$25,R$48)","v":6},{"$f":"+AA$13*AB$13","v":59.722499999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entrust SC",null,"oz",{"$f":"+S$23","v":14.136458333333332},{"$f":"+SUM(R$23,R$46)","v":10},{"$f":"AB$14*AA$14","v":141.36458333333331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pristine",null,"oz",{"$f":"+S$24","v":3.1793541666666671},{"$f":"+SUM(R$24,R$47)","v":0},{"$f":"AB$15*AA$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch 62.5 WG",null,"oz",{"$f":"+S$35","v":5.5446428571428568},{"$f":"+SUM(R$35,R$55)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assail 30 SG",null,"oz",{"$f":"+S$36","v":4.4660156249999998},{"$f":"+SUM(R$36,R$56)","v":0},{"$f":"+AA$17*AB$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$17,P$22,P$29,P$31,P$34,P$40,P$45,P$52,P$54,P$60,P$64,P$11,P$19,P$42)","v":5.6660000000000004},{"$f":"AB$19*AA$19","v":97.851820000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hand Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$9,P$70,P$12)","v":292.60000000000002},{"$f":"AB$21*AA$21","v":3628.2400000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$15,P$27,P$38,P$50,P$58,P$62,P$66)","v":11.5},{"$f":"AB$23*AA$23","v":142.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$17,K$29,K$31,K$40,K$52,K$60,K$64,K$11,K$19,K$42)/AA$25","v":13.276620000000001},{"$f":"AA$25*AB$25","v":30.536225999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$22,K$34,K$45,K$54)/AA$27","v":0.3},{"$f":"AB$27*AA$27","v":0.66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair & Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"+N$75","v":14.799999999999997},1,{"$f":"AB$29*AA$29","v":14.799999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$75","v":6.9258000000000006},1,{"$f":"AB$30*AA$30","v":6.9258000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-harvest Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastic clamshell containers",null,"each",{"$f":"+S$69","v":0.16},{"$f":"+R$69","v":6000},{"$f":"+AB$32*AA$32","v":960}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"days",{"$f":"+R$73","v":30},{"$f":"+S$73","v":1.22},{"$f":"+AA$33*AB$33","v":36.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketing (10% of gross revenue)",null,"acre",{"$f":"+S$74","v":2170},1,{"$f":"+AA$34*AB$34","v":2170}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Setup",null,"acre",{"$f":"U$67","v":258},1,{"$f":"AB$35*AA$35","v":258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$76","v":266.47562222916662},1,{"$f":"AB$36*AA$36","v":266.47562222916662}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$36)","v":9199.9132182291687},{"$f":"+SUM(AD204:AD234)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements/Refrigerator",null,"acre",{"$f":"O$75+T$72","v":473.47},1,{"$f":"AB$40*AA$40","v":473.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$75","v":45.793279999999996},1,{"$f":"AB$41*AA$41","v":45.793279999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$40:AC$41)","v":519.26328000000001},{"$f":"+SUM(AD238:AD239)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$77","v":19.95},{"$f":"AB$45*AA$45","v":344.53649999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$37+AC$43+AC$45","v":10063.712998229168},{"$f":"+SUM(AD235,AD241)","v":0}]

{"sheet":"Blueberry Budget Y5","index":11,"n_rows":244,"n_cols":30,"rows_kept":244,"cut":false,"hidden":false,"merged":[[233,23,233,24],[235,23,235,24],[236,23,236,24],[237,23,237,24],[238,23,238,24],[239,23,239,24],[241,23,241,24],[243,23,243,24],[220,23,220,24],[221,23,221,24],[222,23,222,24],[223,23,223,24],[224,23,224,24],[225,23,225,24],[226,23,226,24],[231,23,231,24],[232,23,232,24],[208,23,208,24],[210,23,210,24],[211,23,211,24],[214,23,214,24],[215,23,215,24],[216,23,216,24],[217,23,217,24],[218,23,218,24],[219,23,219,24],[204,23,204,24],[199,23,200,29],[201,23,202,24],[201,25,202,25],[201,26,202,26],[201,27,202,27],[201,28,202,28],[201,29,202,29],[203,23,203,24],[3,25,4,25],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[8,3,8,4],[9,3,9,4],[10,23,10,24],[1,1,2,20],[1,23,2,29],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[4,9,5,9],[4,10,5,10],[10,3,10,4],[11,3,11,4],[12,23,12,24],[4,19,5,19],[5,23,5,24],[6,3,6,4],[6,23,6,24],[7,3,7,4],[3,23,4,24],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[3,13,3,14],[3,15,3,16],[3,17,3,19],[3,20,5,20],[16,3,16,4],[17,23,17,24],[17,3,17,4],[18,23,18,24],[18,3,18,4],[19,23,19,24],[12,3,12,4],[13,23,13,24],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,23,16,24],[22,3,22,4],[22,23,22,24],[23,3,23,4],[23,23,23,24],[24,3,24,4],[24,23,24,24],[19,3,19,4],[20,23,20,24],[20,3,20,4],[21,23,21,24],[21,3,21,4],[28,3,28,4],[28,23,28,24],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[25,3,25,4],[25,23,25,24],[26,3,26,4],[26,23,26,24],[27,3,27,4],[27,23,27,24],[33,23,33,24],[37,3,37,4],[38,23,38,24],[38,3,38,4],[39,23,39,24],[39,3,39,4],[33,3,33,4],[34,23,34,24],[35,23,35,24],[35,3,35,4],[36,3,36,4],[37,23,37,24],[44,3,44,4],[45,3,45,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[40,3,40,4],[40,23,40,24],[41,3,41,4],[41,23,41,24],[42,3,42,4],[43,3,43,4],[45,23,45,24],[43,23,43,24],[59,3,59,4],[60,3,60,4],[61,3,61,4],[62,3,62,4],[70,3,70,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[55,3,55,4],[56,3,56,4],[57,3,57,4]]}
[]
[null,"Blueberry Enterprise Budget Year 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Budget Year 5"]
[]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size",null,"#","Perf Rate","Times Over","Month","Power Unit Cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Costs",null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[null,null,null,null,null,null,null,null,null,"R & M","Fuel","Direct ","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,"Soil Test Hand Labor","hour",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+H7*0.6","v":0.6},{"$f":"P7*Labor_Fuel_Interest!$C$12","v":7.4399999999999995},null,null,null,{"$f":"T7+Q7+O7+N7+M7+L7","v":7.4399999999999995},{"$f":"+(L7+N7+Q7+T7)/H7","v":7.4399999999999995},null,"Fertilizer"]
[null,"Soil Test","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!D$12","v":15},{"$f":"S8*R8","v":15},15,{"$f":"+(L8+N8+Q8+T8)/H7","v":15},null,"Ammonium Sulfate",null,"lb",{"$f":"+S$16","v":0.37450000000000006},{"$f":"+R$28+R$16+R$39","v":60},{"$f":"+AA$8*AB$8","v":22.470000000000002}]
[null,"Pruner (Hand)","each",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"6'x12'\",50,60)","v":60},{"$f":"+P9*Labor_Fuel_Interest!C$12","v":744},null,null,null,744,{"$f":"+(L9+N9+Q9+T9)/H9","v":744},null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$9*AB$9","v":15}]
[null,"Irrigate & Check ",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H10","v":1},{"$f":"P11*Labor_Fuel_Interest!$C$12","v":12.4},null,null,null,{"$f":"T11+Q11+O11+N11+M11+L11","v":12.4},{"$f":"+(L11+N11+Q11+T11)/H$10","v":6.2},null,"Chemicals"]
[null,"Mow Between Rows",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serenade ASO",null,"qt",{"$f":"+S$21","v":9.9537499999999994},{"$f":"+SUM(R$21,R$44)","v":6},{"$f":"+AA$12*AB$12","v":59.722499999999997}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H12*Equipment!M$29","v":0.43940000000000007},{"$f":"+H12*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J13,K13)","v":2.4373180000000003},{"$f":"+H12*Equipment!P$29","v":2.9000400000000002},{"$f":"+H12*Equipment!L$29","v":1.28},{"$f":"+H12*Equipment!O$29","v":0.9},{"$f":"G13*H12","v":0.33800000000000002},{"$f":"P13*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T13+Q13+O13+N13+M13+L13","v":13.354618000000002},{"$f":"+(L13+N13+Q13+T13)/H$12","v":4.7772890000000006},null,"Entrust SC",null,"oz",{"$f":"+S$19","v":14.136458333333332},{"$f":"+SUM(R$19,R$42)","v":10},{"$f":"AB$13*AA$13","v":141.36458333333331}]
[null,"Fertilizing",null,null,null,null,null,1,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pristine",null,"oz",{"$f":"+S$20","v":3.1793541666666671},{"$f":"+SUM(R$20,R$43)","v":0},{"$f":"AB$14*AA$14","v":0}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H14*Equipment!M$32","v":1.0998000000000001},{"$f":"+H14*Equipment!K$32","v":5.0007059999999992},{"$f":"J15+K15","v":6.1005059999999993},{"$f":"+H14*Equipment!P$32","v":7.25868},{"$f":"+H14*Equipment!L$32","v":2.33},{"$f":"+H14*Equipment!O$32","v":9.14},{"$f":"G15*H14","v":0.84599999999999997},{"$f":"P15*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T15+Q15+O15+N15+M15+L15","v":39.439605999999998},{"$f":"+(L15+N15+Q15+T15)/H$26","v":23.040925999999999},null,"Switch 62.5 WG",null,"oz",{"$f":"+S$31","v":5.5446428571428568},{"$f":"+SUM(R$31,R$51)","v":0},{"$f":"+AA$15*AB$15","v":0}]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R16*S16","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L16+N16+Q16+T16)/H$26","v":7.4900000000000011},null,"Assail 30 SG",null,"oz",{"$f":"+S$32","v":4.4660156249999998},{"$f":"+SUM(R$32,R$52)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,"Spray # 1",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H17*Equipment!M$38","v":0.24},{"$f":"+H17*Equipment!K$38","v":0.33},{"$f":"J18+K18","v":0.57000000000000006},{"$f":"+H17*Equipment!P$38","v":1.6225000000000001},{"$f":"+H17*Equipment!L$38","v":0.02},{"$f":"+H17*Equipment!O$38","v":0.17},{"$f":"G18*H17","v":0.25},{"$f":"P18*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T18+Q18+O18+N18+M18+L18","v":6.6999999999999993},{"$f":"+(L18+N18+Q18+T18)/H$17","v":4.9074999999999998},null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$13,P$18,P$25,P$27,P$30,P$36,P$41,P$48,P$50,P$56,P$60,P$15,P$38)","v":5.0660000000000007},{"$f":"AB$18*AA$18","v":87.489820000000009}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R19*S19","v":70.682291666666657},{"$f":"T19+Q19+O19+N19+M19+L19","v":70.682291666666657},{"$f":"+(L19+N19+Q19+T19)/H$17","v":70.682291666666657},null,"Hand Labor"]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L20+N20+Q20+T20)/H$17","v":0},null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$9,P$66)","v":459},{"$f":"AB$20*AA$20","v":5691.6}]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R21*S21","v":29.861249999999998},29.861249999999998,{"$f":"+(L21+N21+Q21+T21)/H$17","v":29.861249999999998},null,"Irrigation Labor"]
[null,"Irrigate & Check ",null,null,null,null,null,3,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$11,P$23,P$34,P$46,P$54,P$58,P$62)","v":11.5},{"$f":"AB$22*AA$22","v":142.6}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H22","v":1.5},{"$f":"P23*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T23+Q23+O23+N23+M23+L23","v":18.600000000000001},{"$f":"+(L23+N23+Q23+T23)/H$22","v":6.2},null,"Diesel Fuel"]
[null,"Mow Between Rows",null,null,null,null,null,2,"May ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$13,K$25,K$27,K$36,K$48,K$56,K$60,K$15,K$38)/AA$24","v":11.734620000000001},{"$f":"AA$24*AB$24","v":26.989626000000001}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H24*Equipment!M$29","v":0.43940000000000007},{"$f":"+H24*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J25,K25)","v":2.4373180000000003},{"$f":"+H24*Equipment!P$29","v":2.9000400000000002},{"$f":"+H24*Equipment!L$29","v":1.28},{"$f":"+H24*Equipment!O$29","v":0.9},{"$f":"G25*H24","v":0.33800000000000002},{"$f":"P25*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T25+Q25+O25+N25+M25+L25","v":13.354618000000002},{"$f":"+(L25+N25+Q25+T25)/H$24","v":4.7772890000000006},null,"Gasoline"]
[null,"Fertilizing",null,null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$18,K$30,K$41,K$50)/AA$26","v":0.3},{"$f":"AB$26*AA$26","v":0.66}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H26*Equipment!M$32","v":1.0998000000000001},{"$f":"+H26*Equipment!K$32","v":5.0007059999999992},{"$f":"J27+K27","v":6.1005059999999993},{"$f":"+H26*Equipment!P$32","v":7.25868},{"$f":"+H26*Equipment!L$32","v":2.33},{"$f":"+H26*Equipment!O$32","v":9.14},{"$f":"G27*H26","v":0.84599999999999997},{"$f":"P27*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T27+Q27+O27+N27+M27+L27","v":39.439605999999998},{"$f":"+(L27+N27+Q27+T27)/H$26","v":23.040925999999999},null,"Repair & Maintenance"]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R28*S28","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L28+N28+Q28+T28)/H$26","v":7.4900000000000011},null,"Implements",null,"acre",{"$f":"+N$71","v":14.709999999999997},1,{"$f":"AB$28*AA$28","v":14.709999999999997}]
[null,"Spray # 2",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$71","v":6.4158000000000008},1,{"$f":"AB$29*AA$29","v":6.4158000000000008}]
[null,"Sprayer - Utility","4ft ","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H29*Equipment!M$38","v":0},{"$f":"+H29*Equipment!K$38","v":0},{"$f":"J30+K30","v":0},{"$f":"+H29*Equipment!P$38","v":0},{"$f":"+H29*Equipment!L$38","v":0},{"$f":"+H29*Equipment!O$38","v":0},{"$f":"G30*H29","v":0},{"$f":"P30*Labor_Fuel_Interest!C11","v":0},null,null,null,{"$f":"T30+Q30+O30+N30+M30+L30","v":0},{"$f":"+(L30+N30+Q30+T30)/1","v":0},null,"Post-harvest Expenses"]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R31*S31","v":0},0,{"$f":"+(L31+N31+Q31+T31)/1","v":0},null,"Plastic clamshell containers",null,"each",{"$f":"+S$65","v":0.16},{"$f":"+R$65","v":9960},{"$f":"+AB$31*AA$31","v":1593.6000000000001}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L32+N32+Q32+T32)/1","v":0},null,"Electricity",null,"days",{"$f":"+R$69","v":30},{"$f":"+S$69","v":1.22},{"$f":"+AA$32*AB$32","v":36.6}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketing (10% of gross revenue)",null,"acre",{"$f":"+S$70","v":3602.2000000000003},1,{"$f":"+AA$33*AB$33","v":3602.2000000000003}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H33","v":2},{"$f":"P34*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T34+Q34+O34+N34+M34+L34","v":24.8},{"$f":"+(L34+N34+Q34+T34)/H$33","v":6.2},null,"Irrigation Setup",null,"acre",{"$f":"U$63","v":258},1,{"$f":"AB$34*AA$34","v":258}]
[null,"Mow Between Rows",null,null,null,null,null,2,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$72","v":353.54870610416674},1,{"$f":"AB$35*AA$35","v":353.54870610416674}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H35*Equipment!M$29","v":0.43940000000000007},{"$f":"+H35*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J36,K36)","v":2.4373180000000003},{"$f":"+H35*Equipment!P$29","v":2.9000400000000002},{"$f":"+H35*Equipment!L$29","v":1.28},{"$f":"+H35*Equipment!O$29","v":0.9},{"$f":"G36*H35","v":0.33800000000000002},{"$f":"P36*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T36+Q36+O36+N36+M36+L36","v":13.354618000000002},{"$f":"+(L36+N36+Q36+T36)/H$35","v":4.7772890000000006},null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$35)","v":12052.971035437502},{"$f":"+SUM(AD6:AD35)","v":0}]
[null,"Fertilizing",null,null,null,null,null,1,"June"]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H37*Equipment!M$32","v":1.0998000000000001},{"$f":"+H37*Equipment!K$32","v":5.0007059999999992},{"$f":"J38+K38","v":6.1005059999999993},{"$f":"+H37*Equipment!P$32","v":7.25868},{"$f":"+H37*Equipment!L$32","v":2.33},{"$f":"+H37*Equipment!O$32","v":9.14},{"$f":"G38*H37","v":0.84599999999999997},{"$f":"P38*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T38+Q38+O38+N38+M38+L38","v":39.439605999999998},{"$f":"+(L38+N38+Q38+T38)/H$26","v":23.040925999999999},null,"Fixed Expenses"]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R39*S39","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L39+N39+Q39+T39)/H$26","v":7.4900000000000011},null,"Implements/Refrigerator",null,"acre",{"$f":"O$71+T$68","v":473.15999999999997},1,{"$f":"AB$39*AA$39","v":473.15999999999997}]
[null,"Spray # 3",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$71","v":42.421279999999996},1,{"$f":"AB$40*AA$40","v":42.421279999999996}]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H40","v":0.24},{"$f":"H40*Equipment!K$38","v":0.33},{"$f":"J41+K41","v":0.57000000000000006},{"$f":"+H40*Equipment!P$38","v":1.6225000000000001},{"$f":"+H40*Equipment!L$38","v":0.02},{"$f":"+H40*Equipment!O$38","v":0.17},{"$f":"G41*H40","v":0.25},{"$f":"P41*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T41+Q41+O41+N41+M41+L41","v":6.6999999999999993},{"$f":"+(L41+N41+Q41+T41)/H$40","v":4.9074999999999998}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R42*S42","v":70.682291666666657},{"$f":"T42+Q42+O42+N42+M42+L42","v":70.682291666666657},{"$f":"+(L42+N42+Q42+T42)/H$40","v":70.682291666666657},null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$39:AC$40)","v":515.58127999999999},{"$f":"+SUM(AD39:AD40)","v":0}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L43+N43+Q43+T43)/H$40","v":0}]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R44*S44","v":29.861249999999998},29.861249999999998,{"$f":"+(L44+N44+Q44+T44)/H$40","v":29.861249999999998},null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$73","v":19.95},{"$f":"AB$44*AA$44","v":344.53649999999999}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"July"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H45*0.5","v":2},{"$f":"P46*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T46+Q46+O46+N46+M46+L46","v":24.8},{"$f":"+(L46+N46+Q46+T46)/H$45","v":6.2},null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$36+AC$42+AC$44","v":12913.088815437502},{"$f":"+SUM(AD36,AD42)","v":0}]
[null,"Mow Between Rows",null,null,null,null,null,2,"July"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H47*Equipment!M$29","v":0.43940000000000007},{"$f":"+H47*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J48,K48)","v":2.4373180000000003},{"$f":"+H47*Equipment!P$29","v":2.9000400000000002},{"$f":"+H47*Equipment!L$29","v":1.28},{"$f":"+H47*Equipment!O$29","v":0.9},{"$f":"G48*H47","v":0.33800000000000002},{"$f":"P48*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T48+Q48+O48+N48+M48+L48","v":13.354618000000002},{"$f":"+(L48+N48+Q48+T48)/H$47","v":4.7772890000000006}]
[null,"Spray # 4",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"July"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H49","v":0},{"$f":"H49*Equipment!K$38","v":0},{"$f":"J50+K50","v":0},{"$f":"+H49*Equipment!P$38","v":0},{"$f":"+H49*Equipment!L$38","v":0},{"$f":"+H49*Equipment!O$38","v":0},{"$f":"G50*H49","v":0},{"$f":"P50*Labor_Fuel_Interest!$C$11","v":0},null,null,null,{"$f":"T50+Q50+O50+N50+M50+L50","v":0},{"$f":"+(L50+N50+Q50+T50)/1","v":0}]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R51*S51","v":0},{"$f":"T51+Q51+O51+N51+M51+L51","v":0},{"$f":"+(L51+N51+Q51+T51)/1","v":0}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L52+N52+Q52+T52)/1","v":0}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"Aug"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H53*0.5","v":2},{"$f":"P54*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T54+Q54+O54+N54+M54+L54","v":24.8},{"$f":"+(L54+N54+Q54+T54)/H$53","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Aug"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H55*Equipment!M$29","v":0.43940000000000007},{"$f":"+H55*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J56,K56)","v":2.4373180000000003},{"$f":"+H55*Equipment!P$29","v":2.9000400000000002},{"$f":"+H55*Equipment!L$29","v":1.28},{"$f":"+H55*Equipment!O$29","v":0.9},{"$f":"G56*H55","v":0.33800000000000002},{"$f":"P56*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T56+Q56+O56+N56+M56+L56","v":13.354618000000002},{"$f":"+(L56+N56+Q56+T56)/H$55","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Sept"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H57*0.5","v":1.5},{"$f":"P58*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T58+Q58+O58+N58+M58+L58","v":18.600000000000001},{"$f":"+(L58+N58+Q58+T58)/H$57","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Sept",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H59*Equipment!M$29","v":0.43940000000000007},{"$f":"+H59*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J60,K60)","v":2.4373180000000003},{"$f":"+H59*Equipment!P$29","v":2.9000400000000002},{"$f":"+H59*Equipment!L$29","v":1.28},{"$f":"+H59*Equipment!O$29","v":0.9},{"$f":"G60*H59","v":0.33800000000000002},{"$f":"P60*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T60+Q60+O60+N60+M60+L60","v":13.354618000000002},{"$f":"+(L60+N60+Q60+T60)/H$59","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Oct"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H61*0.5","v":1.5},{"$f":"P62*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T62+Q62+O62+N62+M62+L62","v":18.600000000000001},{"$f":"+(L62+N62+Q62+T62)/H$61","v":6.2}]
[null,"Irrigation Setup","acre",null,null,null,null,null,"Jan",null,null,null,null,null,null,null,null,null,null,null,258]
[null,"Harvest and Post-harvest Costs"]
[null,"Plastic clamshell containers","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",Yield!B$9, IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\",(Yield!B$9*0.5),(Yield!B$9*0.25)))","v":9960},0.16,{"$f":"+R65*S65","v":1593.6000000000001},{"$f":"T65+Q65+O65+N65+M65+L65","v":1593.6000000000001},{"$f":"+(L65+N65+Q65+T65)/1","v":1593.6000000000001}]
[null,"Harvest (labor for picking)","hours",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",398.4, IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\",(398.4*0.5),(398.4*0.25)))","v":398.4},{"$f":"P66*Labor_Fuel_Interest!$C$12","v":4940.16},null,null,null,{"$f":"T66+Q66+O66+N66+M66+L66","v":4940.16},{"$f":"+(L66+N66+Q66+T66)/1","v":4940.16}]
[null,"Refrigeration"]
[null,"Refrigerator fix cost","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,440,{"$f":"+R68*S68","v":440},{"$f":"T68+Q68+O68+N68+M68+L68","v":440}]
[null,"Electricity","days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,1.22,{"$f":"+R69*S69","v":36.6},{"$f":"T69+Q69+O69+N69+M69+L69","v":36.6},{"$f":"+(L69+N69+Q69+T69)/1","v":36.6}]
[null,"Marketing (10% of gross revenue)","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",(Yield!B$9*'Blueberry prices'!C$9),IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$9*'Blueberry prices'!B$9)+(0.5*Yield!B$9*'Blueberry prices'!C$9)), ((0.75*Yield!B$9*'Blueberry prices'!B$9)+(0.25*Yield!B$9*'Blueberry prices'!C$9))))*0.1","v":3602.2000000000003},{"$f":"+R70*S70","v":3602.2000000000003},{"$f":"T70+Q70+O70+N70+M70+L70","v":3602.2000000000003},{"$f":"+(L70+N70+Q70+T70)/1","v":3602.2000000000003}]
[null,"Totals",null,null,null,null,null,null,null,{"$f":"SUM(J7:J70)","v":6.4158000000000008},27.649625999999991,34.065426000000002,42.421279999999996,14.709999999999997,33.159999999999997,475.56599999999992,5921.6898199999996,null,null,{"$f":"SUM(T7:T70)","v":5910.9570833333337},{"$f":"SUM(U7:U70)","v":12215.003609333335},{"$f":"SUM(V7:V70)","v":11313.558595333336}]
[null,"Interest on Operating Captial ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(V71*Labor_Fuel_Interest!C$16)/2","v":353.54870610416674}]
[null,"Operator and Unpaid family labor",null,null,null,null,null,null,null,null,null,null,null,null,null,19.95,{"$f":"+P73*Labor_Fuel_Interest!C$11","v":344.53649999999999},null,null,null,{"$f":"+Q73","v":344.53649999999999}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U71:U73)","v":12913.088815437501}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Budget Year 5"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonium Sulfate",null,"lb",{"$f":"+S$16","v":0.37450000000000006},{"$f":"+R$28+R$16+R$39","v":60},{"$f":"+AA$8*AB$8","v":22.470000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$9*AB$9","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemicals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serenade ASO",null,"qt",{"$f":"+S$21","v":9.9537499999999994},{"$f":"+SUM(R$21,R$44)","v":6},{"$f":"+AA$12*AB$12","v":59.722499999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entrust SC",null,"oz",{"$f":"+S$19","v":14.136458333333332},{"$f":"+SUM(R$19,R$42)","v":10},{"$f":"AB$13*AA$13","v":141.36458333333331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pristine",null,"oz",{"$f":"+S$20","v":3.1793541666666671},{"$f":"+SUM(R$20,R$43)","v":0},{"$f":"AB$14*AA$14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch 62.5 WG",null,"oz",{"$f":"+S$31","v":5.5446428571428568},{"$f":"+SUM(R$31,R$51)","v":0},{"$f":"+AA$15*AB$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assail 30 SG",null,"oz",{"$f":"+S$32","v":4.4660156249999998},{"$f":"+SUM(R$32,R$52)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$13,P$18,P$25,P$27,P$30,P$36,P$41,P$48,P$50,P$56,P$60,P$15,P$38)","v":5.0660000000000007},{"$f":"AB$18*AA$18","v":87.489820000000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hand Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$9,P$66)","v":459},{"$f":"AB$20*AA$20","v":5691.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$11,P$23,P$34,P$46,P$54,P$58,P$62)","v":11.5},{"$f":"AB$22*AA$22","v":142.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$13,K$25,K$27,K$36,K$48,K$56,K$60,K$15,K$38)/AA$24","v":11.734620000000001},{"$f":"AA$24*AB$24","v":26.989626000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$18,K$30,K$41,K$50)/AA$26","v":0.3},{"$f":"AB$26*AA$26","v":0.66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair & Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"+N$71","v":14.709999999999997},1,{"$f":"AB$28*AA$28","v":14.709999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$71","v":6.4158000000000008},1,{"$f":"AB$29*AA$29","v":6.4158000000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-harvest Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastic clamshell containers",null,"each",{"$f":"+S$65","v":0.16},{"$f":"+R$65","v":9960},{"$f":"+AB$31*AA$31","v":1593.6000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"days",{"$f":"+R$69","v":30},{"$f":"+S$69","v":1.22},{"$f":"+AA$32*AB$32","v":36.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketing (10% of gross revenue)",null,"acre",{"$f":"+S$70","v":3602.2000000000003},1,{"$f":"+AA$33*AB$33","v":3602.2000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Setup",null,"acre",{"$f":"U$63","v":258},1,{"$f":"AB$34*AA$34","v":258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$72","v":353.54870610416674},1,{"$f":"AB$35*AA$35","v":353.54870610416674}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$35)","v":12052.971035437502},{"$f":"+SUM(AD204:AD233)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements/Refrigerator",null,"acre",{"$f":"O$71+T$68","v":473.15999999999997},1,{"$f":"AB$39*AA$39","v":473.15999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$71","v":42.421279999999996},1,{"$f":"AB$40*AA$40","v":42.421279999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$39:AC$40)","v":515.58127999999999},{"$f":"+SUM(AD237:AD238)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$73","v":19.95},{"$f":"AB$44*AA$44","v":344.53649999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$36+AC$42+AC$44","v":12913.088815437502},{"$f":"+SUM(AD234,AD240)","v":0}]

{"sheet":"Blueberry Budget Y6 ","index":12,"n_rows":245,"n_cols":30,"rows_kept":245,"cut":false,"hidden":false,"merged":[[234,23,234,24],[236,23,236,24],[237,23,237,24],[238,23,238,24],[239,23,239,24],[240,23,240,24],[242,23,242,24],[244,23,244,24],[221,23,221,24],[222,23,222,24],[223,23,223,24],[224,23,224,24],[225,23,225,24],[226,23,226,24],[227,23,227,24],[232,23,232,24],[233,23,233,24],[209,23,209,24],[211,23,211,24],[212,23,212,24],[215,23,215,24],[216,23,216,24],[217,23,217,24],[218,23,218,24],[219,23,219,24],[220,23,220,24],[204,23,204,24],[199,23,200,29],[201,23,202,24],[201,25,202,25],[201,26,202,26],[201,27,202,27],[201,28,202,28],[201,29,202,29],[203,23,203,24],[1,1,2,20],[1,23,2,29],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[3,13,3,14],[3,15,3,16],[3,17,3,19],[3,20,5,20],[12,3,12,4],[13,23,13,24],[4,19,5,19],[5,23,5,24],[6,3,6,4],[6,23,6,24],[7,3,7,4],[3,23,4,24],[3,25,4,25],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,23,11,24],[11,3,11,4],[17,3,17,4],[18,23,18,24],[18,3,18,4],[19,23,19,24],[19,3,19,4],[20,23,20,24],[13,3,13,4],[14,23,14,24],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,23,17,24],[23,3,23,4],[23,23,23,24],[24,3,24,4],[24,23,24,24],[25,3,25,4],[25,23,25,24],[20,3,20,4],[21,23,21,24],[21,3,21,4],[22,23,22,24],[22,3,22,4],[29,3,29,4],[29,23,29,24],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[26,3,26,4],[26,23,26,24],[27,3,27,4],[27,23,27,24],[28,3,28,4],[28,23,28,24],[34,23,34,24],[39,23,39,24],[39,3,39,4],[40,23,40,24],[40,3,40,4],[41,3,41,4],[41,23,41,24],[34,3,34,4],[35,23,35,24],[35,3,35,4],[36,23,36,24],[36,3,36,4],[37,3,37,4],[38,23,38,24],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[51,3,51,4],[52,3,52,4],[42,3,42,4],[42,23,42,24],[43,3,43,4],[44,3,44,4],[46,23,46,24],[45,3,45,4],[44,23,44,24],[74,3,74,4],[60,3,60,4],[61,3,61,4],[63,3,63,4],[64,3,64,4],[65,3,65,4],[66,3,66,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[59,3,59,4]]}
[]
[null,"Blueberry Enterprise Budget Year 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 6"]
[]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size",null,"#","Perf Rate","Times Over","Month","Power Unit Cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Costs",null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[null,null,null,null,null,null,null,null,null,"R & M","Fuel","Direct ","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,"Soil Test Hand Labor","hour",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+H7*0.6","v":0.6},{"$f":"P7*Labor_Fuel_Interest!$C$12","v":7.4399999999999995},null,null,null,{"$f":"T7+Q7+O7+N7+M7+L7","v":7.4399999999999995},{"$f":"+(L7+N7+Q7+T7)/H7","v":7.4399999999999995},null,"Fertilizer"]
[null,"Soil Test","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!D12","v":15},{"$f":"S8*R8","v":15},15,{"$f":"+(L8+N8+Q8+T8)/H7","v":15},null,"Ammonium Sulfate",null,"lb",{"$f":"+S$20","v":0.37450000000000006},{"$f":"+R$32+R$20+R$43","v":60},{"$f":"+AA$8*AB$8","v":22.470000000000002}]
[null,"Pruner (Hand)","each",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"6'x12'\",50,60)","v":60},{"$f":"+P9*Labor_Fuel_Interest!C$12","v":744},null,null,null,744,{"$f":"+(L9+N9+Q9+T9)/H9","v":744},null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$9*AB$9","v":15}]
[null,"Incorporate Mulch",null,null,null,null,null,1,"March ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,"Trailer Utility ","10ft","MFWD 50hp",null,4,{"$f":"+Equipment!I$47","v":0.6},null,null,{"$f":"+H10*Equipment!M$47","v":0.51},{"$f":"+Equipment!K$47*H10","v":3.5465999999999998},{"$f":"J11+K11","v":4.0565999999999995},{"$f":"+Equipment!P$47*H10","v":3.3719999999999999},{"$f":"+Equipment!L$47*H10","v":0.09},{"$f":"+Equipment!O$47*H10","v":0.31},{"$f":"G11*H10","v":0.6},{"$f":"P11*Labor_Fuel_Interest!$C$11","v":10.362},null,null,null,{"$f":"T11+Q11+O11+N11+M11+L11","v":18.1906},{"$f":"+(L11+N11+Q11+T11)/H$10","v":14.508599999999999},null,"Mulch",null,"cu yd",{"$f":"+S$13","v":19.833333333333332},{"$f":"+R$13","v":68},{"$f":"+AB$11*AA$11","v":1348.6666666666665}]
[null,"Hand Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"P12*Labor_Fuel_Interest!$C$12","v":198.4},null,null,null,198.4,{"$f":"+(L12+N12+Q12+T12)/H$10","v":198.4},null,"Chemicals"]
[null,"Mulch ","cu yd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,{"$f":"+'Mulch cost'!D$10","v":19.833333333333332},{"$f":"R13*S13","v":1348.6666666666665},{"$f":"T13+Q13+O13+N13+M13+L13","v":1348.6666666666665},{"$f":"+(L13+N13+Q13+T13)/H$10","v":1348.6666666666665},null,"Serenade ASO",null,"qt",{"$f":"+S$25","v":9.9537499999999994},{"$f":"+SUM(R$25,R$48)","v":6},{"$f":"+AA$13*AB$13","v":59.722499999999997}]
[null,"Irrigate & Check ",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entrust SC",null,"oz",{"$f":"+S$23","v":14.136458333333332},{"$f":"+SUM(R$23,R$46)","v":10},{"$f":"AB$14*AA$14","v":141.36458333333331}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H14","v":1},{"$f":"P15*Labor_Fuel_Interest!$C$12","v":12.4},null,null,null,{"$f":"T15+Q15+O15+N15+M15+L15","v":12.4},{"$f":"+(L15+N15+Q15+T15)/H$14","v":6.2},null,"Pristine",null,"oz",{"$f":"+S$24","v":3.1793541666666671},{"$f":"+SUM(R$24,R$47)","v":0},{"$f":"AB$15*AA$15","v":0}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch 62.5 WG",null,"oz",{"$f":"+S$35","v":5.5446428571428568},{"$f":"+SUM(R$35,R$55)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I29","v":0.16900000000000001},null,null,{"$f":"+H16*Equipment!M29","v":0.43940000000000007},{"$f":"+H16*Equipment!K29","v":1.9979180000000001},{"$f":"SUM(J17,K17)","v":2.4373180000000003},{"$f":"+H16*Equipment!P29","v":2.9000400000000002},{"$f":"+H16*Equipment!L29","v":1.28},{"$f":"+H16*Equipment!O29","v":0.9},{"$f":"G17*H16","v":0.33800000000000002},{"$f":"P17*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T17+Q17+O17+N17+M17+L17","v":13.354618000000002},{"$f":"+(L17+N17+Q17+T17)/H$16","v":4.7772890000000006},null,"Assail 30 SG",null,"oz",{"$f":"+S$36","v":4.4660156249999998},{"$f":"+SUM(R$36,R$56)","v":0},{"$f":"+AA$17*AB$17","v":0}]
[null,"Fertilizing",null,null,null,null,null,1,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H18*Equipment!M$32","v":1.0998000000000001},{"$f":"+H18*Equipment!K$32","v":5.0007059999999992},{"$f":"J19+K19","v":6.1005059999999993},{"$f":"+H18*Equipment!P$32","v":7.25868},{"$f":"+H18*Equipment!L$32","v":2.33},{"$f":"+H18*Equipment!O$32","v":9.14},{"$f":"G19*H18","v":0.84599999999999997},{"$f":"P19*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T19+Q19+O19+N19+M19+L19","v":39.439605999999998},{"$f":"+(L19+N19+Q19+T19)/H$26","v":7.680308666666666},null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$17,P$22,P$29,P$31,P$34,P$40,P$45,P$52,P$54,P$60,P$64,P$11,P$19,P$42)","v":5.6660000000000004},{"$f":"AB$19*AA$19","v":97.851820000000004}]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R20*S20","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L20+N20+Q20+T20)/H$26","v":2.496666666666667},null,"Hand Labor"]
[null,"Spray # 1",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$9,P$70,P$12)","v":556.6},{"$f":"AB$21*AA$21","v":6901.84}]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H21*Equipment!M$38","v":0.24},{"$f":"+H21*Equipment!K$38","v":0.33},{"$f":"J22+K22","v":0.57000000000000006},{"$f":"+H21*Equipment!P$38","v":1.6225000000000001},{"$f":"+H21*Equipment!L$38","v":0.02},{"$f":"+H21*Equipment!O$38","v":0.17},{"$f":"G22*H21","v":0.25},{"$f":"P22*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T22+Q22+O22+N22+M22+L22","v":6.6999999999999993},{"$f":"+(L22+N22+Q22+T22)/H$21","v":4.9074999999999998},null,"Irrigation Labor"]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R23*S23","v":70.682291666666657},{"$f":"T23+Q23+O23+N23+M23+L23","v":70.682291666666657},{"$f":"+(L23+N23+Q23+T23)/H$21","v":70.682291666666657},null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$15,P$27,P$38,P$50,P$58,P$62,P$66)","v":11.5},{"$f":"AB$23*AA$23","v":142.6}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L24+N24+Q24+T24)/H$21","v":0},null,"Diesel Fuel"]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R25*S25","v":29.861249999999998},29.861249999999998,{"$f":"+(L25+N25+Q25+T25)/H$21","v":29.861249999999998},null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$17,K$29,K$31,K$40,K$52,K$60,K$64,K$11,K$19,K$42)/AA$25","v":13.276620000000001},{"$f":"AA$25*AB$25","v":30.536225999999999}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H26","v":1.5},{"$f":"P27*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T27+Q27+O27+N27+M27+L27","v":18.600000000000001},{"$f":"+(L27+N27+Q27+T27)/H$26","v":6.2},null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$22,K$34,K$45,K$54)/AA$27","v":0.3},{"$f":"AB$27*AA$27","v":0.66}]
[null,"Mow Between Rows",null,null,null,null,null,2,"May ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair & Maintenance"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H28*Equipment!M$29","v":0.43940000000000007},{"$f":"+H28*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J29,K29)","v":2.4373180000000003},{"$f":"+H28*Equipment!P$29","v":2.9000400000000002},{"$f":"+H28*Equipment!L$29","v":1.28},{"$f":"+H28*Equipment!O$29","v":0.9},{"$f":"G29*H28","v":0.33800000000000002},{"$f":"P29*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T29+Q29+O29+N29+M29+L29","v":13.354618000000002},{"$f":"+(L29+N29+Q29+T29)/H$28","v":4.7772890000000006},null,"Implements",null,"acre",{"$f":"+N$75","v":14.799999999999997},1,{"$f":"AB$29*AA$29","v":14.799999999999997}]
[null,"Fertilizing",null,null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$75","v":6.9258000000000006},1,{"$f":"AB$30*AA$30","v":6.9258000000000006}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H30*Equipment!M$32","v":1.0998000000000001},{"$f":"+H30*Equipment!K$32","v":5.0007059999999992},{"$f":"J31+K31","v":6.1005059999999993},{"$f":"+H30*Equipment!P$32","v":7.25868},{"$f":"+H30*Equipment!L$32","v":2.33},{"$f":"+H30*Equipment!O$32","v":9.14},{"$f":"G31*H30","v":0.84599999999999997},{"$f":"P31*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T31+Q31+O31+N31+M31+L31","v":39.439605999999998},{"$f":"+(L31+N31+Q31+T31)/H$30","v":23.040925999999999},null,"Post-harvest Expenses"]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R32*S32","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L32+N32+Q32+T32)/H$30","v":7.4900000000000011},null,"Plastic clamshell containers",null,"each",{"$f":"+S$69","v":0.16},{"$f":"+R$69","v":12000},{"$f":"+AB$32*AA$32","v":1920}]
[null,"Spray # 2",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"days",{"$f":"+R$73","v":30},{"$f":"+S$73","v":1.22},{"$f":"+AA$33*AB$33","v":36.6}]
[null,"Sprayer - Utility","4ft ","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H33*Equipment!M$38","v":0},{"$f":"+H33*Equipment!K$38","v":0},{"$f":"J34+K34","v":0},{"$f":"+H33*Equipment!P$38","v":0},{"$f":"+H33*Equipment!L$38","v":0},{"$f":"+H33*Equipment!O$38","v":0},{"$f":"G34*H33","v":0},{"$f":"P34*Labor_Fuel_Interest!C11","v":0},null,null,null,{"$f":"T34+Q34+O34+N34+M34+L34","v":0},{"$f":"+(L34+N34+Q34+T34)/1","v":0},null,"Marketing (10% of gross revenue)",null,"acre",{"$f":"+S$74","v":4340},1,{"$f":"+AA$34*AB$34","v":4340}]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R35*S35","v":0},0,{"$f":"+(L35+N35+Q35+T35)/1","v":0},null,"Irrigation Setup",null,"acre",{"$f":"U$67","v":258},1,{"$f":"AB$35*AA$35","v":258}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L36+N36+Q36+T36)/1","v":0},null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$76","v":466.58812222916663},1,{"$f":"AB$36*AA$36","v":466.58812222916663}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$36)","v":15803.625718229168},{"$f":"+SUM(AD6:AD36)","v":0}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H37","v":2},{"$f":"P38*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T38+Q38+O38+N38+M38+L38","v":24.8},{"$f":"+(L38+N38+Q38+T38)/H$37","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H39*Equipment!M$29","v":0.43940000000000007},{"$f":"+H39*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J40,K40)","v":2.4373180000000003},{"$f":"+H39*Equipment!P$29","v":2.9000400000000002},{"$f":"+H39*Equipment!L$29","v":1.28},{"$f":"+H39*Equipment!O$29","v":0.9},{"$f":"G40*H39","v":0.33800000000000002},{"$f":"P40*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T40+Q40+O40+N40+M40+L40","v":13.354618000000002},{"$f":"+(L40+N40+Q40+T40)/H$39","v":4.7772890000000006},null,"Implements/Refrigerator",null,"acre",{"$f":"O$75+T$72","v":473.47},1,{"$f":"AB$40*AA$40","v":473.47}]
[null,"Fertilizing",null,null,null,null,null,1,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$75","v":45.793279999999996},1,{"$f":"AB$41*AA$41","v":45.793279999999996}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H41*Equipment!M$32","v":1.0998000000000001},{"$f":"+H41*Equipment!K$32","v":5.0007059999999992},{"$f":"J42+K42","v":6.1005059999999993},{"$f":"+H41*Equipment!P$32","v":7.25868},{"$f":"+H41*Equipment!L$32","v":2.33},{"$f":"+H41*Equipment!O$32","v":9.14},{"$f":"G42*H41","v":0.84599999999999997},{"$f":"P42*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T42+Q42+O42+N42+M42+L42","v":39.439605999999998},{"$f":"+(L42+N42+Q42+T42)/H$30","v":23.040925999999999}]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R43*S43","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L43+N43+Q43+T43)/H$30","v":7.4900000000000011},null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$40:AC$41)","v":519.26328000000001},{"$f":"+SUM(AD40:AD41)","v":0}]
[null,"Spray # 3",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"June"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H44","v":0.24},{"$f":"H44*Equipment!K$38","v":0.33},{"$f":"J45+K45","v":0.57000000000000006},{"$f":"+H44*Equipment!P$38","v":1.6225000000000001},{"$f":"+H44*Equipment!L$38","v":0.02},{"$f":"+H44*Equipment!O$38","v":0.17},{"$f":"G45*H44","v":0.25},{"$f":"P45*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T45+Q45+O45+N45+M45+L45","v":6.6999999999999993},{"$f":"+(L45+N45+Q45+T45)/H$44","v":4.9074999999999998},null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$77","v":19.95},{"$f":"AB$45*AA$45","v":344.53649999999999}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R46*S46","v":70.682291666666657},{"$f":"T46+Q46+O46+N46+M46+L46","v":70.682291666666657},{"$f":"+(L46+N46+Q46+T46)/H$44","v":70.682291666666657}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L47+N47+Q47+T47)/H$44","v":0},null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$37+AC$43+AC$45","v":16667.425498229168},{"$f":"+SUM(AD37,AD43)","v":0}]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R48*S48","v":29.861249999999998},29.861249999999998,{"$f":"+(L48+N48+Q48+T48)/H$44","v":29.861249999999998}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"July"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H49*0.5","v":2},{"$f":"P50*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T50+Q50+O50+N50+M50+L50","v":24.8},{"$f":"+(L50+N50+Q50+T50)/H$49","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"July"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H51*Equipment!M$29","v":0.43940000000000007},{"$f":"+H51*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J52,K52)","v":2.4373180000000003},{"$f":"+H51*Equipment!P$29","v":2.9000400000000002},{"$f":"+H51*Equipment!L$29","v":1.28},{"$f":"+H51*Equipment!O$29","v":0.9},{"$f":"G52*H51","v":0.33800000000000002},{"$f":"P52*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T52+Q52+O52+N52+M52+L52","v":13.354618000000002},{"$f":"+(L52+N52+Q52+T52)/H$51","v":4.7772890000000006}]
[null,"Spray # 4",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"July"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H53","v":0},{"$f":"H53*Equipment!K$38","v":0},{"$f":"J54+K54","v":0},{"$f":"+H53*Equipment!P$38","v":0},{"$f":"+H53*Equipment!L$38","v":0},{"$f":"+H53*Equipment!O$38","v":0},{"$f":"G54*H53","v":0},{"$f":"P54*Labor_Fuel_Interest!$C$11","v":0},null,null,null,{"$f":"T54+Q54+O54+N54+M54+L54","v":0},{"$f":"+(L54+N54+Q54+T54)/1","v":0}]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R55*S55","v":0},{"$f":"T55+Q55+O55+N55+M55+L55","v":0},{"$f":"+(L55+N55+Q55+T55)/1","v":0}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L56+N56+Q56+T56)/1","v":0}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"Aug"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H57*0.5","v":2},{"$f":"P58*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T58+Q58+O58+N58+M58+L58","v":24.8},{"$f":"+(L58+N58+Q58+T58)/H$57","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Aug"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H59*Equipment!M$29","v":0.43940000000000007},{"$f":"+H59*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J60,K60)","v":2.4373180000000003},{"$f":"+H59*Equipment!P$29","v":2.9000400000000002},{"$f":"+H59*Equipment!L$29","v":1.28},{"$f":"+H59*Equipment!O$29","v":0.9},{"$f":"G60*H59","v":0.33800000000000002},{"$f":"P60*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T60+Q60+O60+N60+M60+L60","v":13.354618000000002},{"$f":"+(L60+N60+Q60+T60)/H$59","v":4.7772890000000006},null,null,"-"]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Sept"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H61*0.5","v":1.5},{"$f":"P62*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T62+Q62+O62+N62+M62+L62","v":18.600000000000001},{"$f":"+(L62+N62+Q62+T62)/H$61","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Sept"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H63*Equipment!M$29","v":0.43940000000000007},{"$f":"+H63*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J64,K64)","v":2.4373180000000003},{"$f":"+H63*Equipment!P$29","v":2.9000400000000002},{"$f":"+H63*Equipment!L$29","v":1.28},{"$f":"+H63*Equipment!O$29","v":0.9},{"$f":"G64*H63","v":0.33800000000000002},{"$f":"P64*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T64+Q64+O64+N64+M64+L64","v":13.354618000000002},{"$f":"+(L64+N64+Q64+T64)/H$63","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Oct"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H65*0.5","v":1.5},{"$f":"P66*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T66+Q66+O66+N66+M66+L66","v":18.600000000000001},{"$f":"+(L66+N66+Q66+T66)/H$65","v":6.2}]
[null,"Irrigation Setup","acre",null,null,null,null,null,"Jan",null,null,null,null,null,null,null,null,null,null,null,258]
[null,"Harvest and Post-harvest Costs"]
[null,"Plastic clamshell containers","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",Yield!B$10, IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\",(Yield!B$10*0.5),(Yield!B$10*0.25)))","v":12000},0.16,{"$f":"+R69*S69","v":1920},{"$f":"T69+Q69+O69+N69+M69+L69","v":1920},{"$f":"+(L69+N69+Q69+T69)/1","v":1920}]
[null,"Harvest (labor for picking)","hours",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",480, IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\",(480*0.5),(480*0.25)))","v":480},{"$f":"P70*Labor_Fuel_Interest!$C$12","v":5952},null,null,null,{"$f":"T70+Q70+O70+N70+M70+L70","v":5952},{"$f":"+(L70+N70+Q70+T70)/1","v":5952}]
[null,"Refrigeration"]
[null,"Refrigerator fix cost","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,440,{"$f":"+R72*S72","v":440},{"$f":"T72+Q72+O72+N72+M72+L72","v":440}]
[null,"Electricity","days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,1.22,{"$f":"+R73*S73","v":36.6},{"$f":"T73+Q73+O73+N73+M73+L73","v":36.6},{"$f":"+(L73+N73+Q73+T73)/1","v":36.6}]
[null,"Marketing (10% of gross revenue)","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",(Yield!B$10*'Blueberry prices'!C$9),IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$10*'Blueberry prices'!B$9)+(0.5*Yield!B$10*'Blueberry prices'!C$9)), ((0.75*Yield!B$10*'Blueberry prices'!B$9)+(0.25*Yield!B$10*'Blueberry prices'!C$9))))*0.1","v":4340},{"$f":"+R74*S74","v":4340},{"$f":"T74+Q74+O74+N74+M74+L74","v":4340},{"$f":"+(L74+N74+Q74+T74)/1","v":4340}]
[null,"Totals",null,null,null,null,null,null,null,{"$f":"SUM(J7:J74)","v":6.9258000000000006},31.196225999999989,38.122025999999998,45.793279999999996,14.799999999999997,33.47,573.76599999999996,7142.2918200000004,null,null,{"$f":"SUM(T7:T74)","v":8323.8237499999996},{"$f":"SUM(U7:U74)","v":15856.300875999998},{"$f":"SUM(V7:V74)","v":14930.819911333332}]
[null,"Interest on Operating Captial ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(V75*Labor_Fuel_Interest!C$16)/2","v":466.58812222916663}]
[null,"Operator and Unpaid family labor",null,null,null,null,null,null,null,null,null,null,null,null,null,19.95,{"$f":"+P77*Labor_Fuel_Interest!C$11","v":344.53649999999999},null,null,null,{"$f":"+Q77","v":344.53649999999999}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U75:U77)","v":16667.425498229164}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 6"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonium Sulfate",null,"lb",{"$f":"+S$20","v":0.37450000000000006},{"$f":"+R$32+R$20+R$43","v":60},{"$f":"+AA$8*AB$8","v":22.470000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$9*AB$9","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mulch",null,"cu yd",{"$f":"+S$13","v":19.833333333333332},{"$f":"+R$13","v":68},{"$f":"+AB$11*AA$11","v":1348.6666666666665}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemicals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serenade ASO",null,"qt",{"$f":"+S$25","v":9.9537499999999994},{"$f":"+SUM(R$25,R$48)","v":6},{"$f":"+AA$13*AB$13","v":59.722499999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entrust SC",null,"oz",{"$f":"+S$23","v":14.136458333333332},{"$f":"+SUM(R$23,R$46)","v":10},{"$f":"AB$14*AA$14","v":141.36458333333331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pristine",null,"oz",{"$f":"+S$24","v":3.1793541666666671},{"$f":"+SUM(R$24,R$47)","v":0},{"$f":"AB$15*AA$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch 62.5 WG",null,"oz",{"$f":"+S$35","v":5.5446428571428568},{"$f":"+SUM(R$35,R$55)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assail 30 SG",null,"oz",{"$f":"+S$36","v":4.4660156249999998},{"$f":"+SUM(R$36,R$56)","v":0},{"$f":"+AA$17*AB$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$17,P$22,P$29,P$31,P$34,P$40,P$45,P$52,P$54,P$60,P$64,P$11,P$19,P$42)","v":5.6660000000000004},{"$f":"AB$19*AA$19","v":97.851820000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hand Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$9,P$70,P$12)","v":556.6},{"$f":"AB$21*AA$21","v":6901.84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$15,P$27,P$38,P$50,P$58,P$62,P$66)","v":11.5},{"$f":"AB$23*AA$23","v":142.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$17,K$29,K$31,K$40,K$52,K$60,K$64,K$11,K$19,K$42)/AA$25","v":13.276620000000001},{"$f":"AA$25*AB$25","v":30.536225999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$22,K$34,K$45,K$54)/AA$27","v":0.3},{"$f":"AB$27*AA$27","v":0.66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair & Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"+N$75","v":14.799999999999997},1,{"$f":"AB$29*AA$29","v":14.799999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$75","v":6.9258000000000006},1,{"$f":"AB$30*AA$30","v":6.9258000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-harvest Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastic clamshell containers",null,"each",{"$f":"+S$69","v":0.16},{"$f":"+R$69","v":12000},{"$f":"+AB$32*AA$32","v":1920}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"days",{"$f":"+R$73","v":30},{"$f":"+S$73","v":1.22},{"$f":"+AA$33*AB$33","v":36.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketing (10% of gross revenue)",null,"acre",{"$f":"+S$74","v":4340},1,{"$f":"+AA$34*AB$34","v":4340}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Setup",null,"acre",{"$f":"U$67","v":258},1,{"$f":"AB$35*AA$35","v":258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$76","v":466.58812222916663},1,{"$f":"AB$36*AA$36","v":466.58812222916663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$36)","v":15803.625718229168},{"$f":"+SUM(AD204:AD234)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements/Refrigerator",null,"acre",{"$f":"O$75+T$72","v":473.47},1,{"$f":"AB$40*AA$40","v":473.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$75","v":45.793279999999996},1,{"$f":"AB$41*AA$41","v":45.793279999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$40:AC$41)","v":519.26328000000001},{"$f":"+SUM(AD238:AD239)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$77","v":19.95},{"$f":"AB$45*AA$45","v":344.53649999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$37+AC$43+AC$45","v":16667.425498229168},{"$f":"+SUM(AD235,AD241)","v":0}]

{"sheet":"Blueberry Budget Y7","index":13,"n_rows":244,"n_cols":30,"rows_kept":244,"cut":false,"hidden":false,"merged":[[233,23,233,24],[235,23,235,24],[236,23,236,24],[237,23,237,24],[238,23,238,24],[239,23,239,24],[241,23,241,24],[243,23,243,24],[220,23,220,24],[221,23,221,24],[222,23,222,24],[223,23,223,24],[224,23,224,24],[225,23,225,24],[226,23,226,24],[231,23,231,24],[232,23,232,24],[208,23,208,24],[210,23,210,24],[211,23,211,24],[214,23,214,24],[215,23,215,24],[216,23,216,24],[217,23,217,24],[218,23,218,24],[219,23,219,24],[204,23,204,24],[199,23,200,29],[201,23,202,24],[201,25,202,25],[201,26,202,26],[201,27,202,27],[201,28,202,28],[201,29,202,29],[203,23,203,24],[3,25,4,25],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[8,3,8,4],[9,3,9,4],[10,23,10,24],[1,1,2,20],[1,23,2,29],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[4,9,5,9],[4,10,5,10],[10,3,10,4],[11,3,11,4],[12,23,12,24],[4,19,5,19],[5,23,5,24],[6,3,6,4],[6,23,6,24],[7,3,7,4],[3,23,4,24],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[3,13,3,14],[3,15,3,16],[3,17,3,19],[3,20,5,20],[16,3,16,4],[17,23,17,24],[17,3,17,4],[18,23,18,24],[18,3,18,4],[19,23,19,24],[12,3,12,4],[13,23,13,24],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,23,16,24],[22,3,22,4],[22,23,22,24],[23,3,23,4],[23,23,23,24],[24,3,24,4],[24,23,24,24],[19,3,19,4],[20,23,20,24],[20,3,20,4],[21,23,21,24],[21,3,21,4],[28,3,28,4],[28,23,28,24],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[25,3,25,4],[25,23,25,24],[26,3,26,4],[26,23,26,24],[27,3,27,4],[27,23,27,24],[33,23,33,24],[37,3,37,4],[38,23,38,24],[38,3,38,4],[39,23,39,24],[39,3,39,4],[33,3,33,4],[34,23,34,24],[35,23,35,24],[35,3,35,4],[36,3,36,4],[37,23,37,24],[44,3,44,4],[45,3,45,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[40,3,40,4],[40,23,40,24],[41,3,41,4],[41,23,41,24],[42,3,42,4],[43,3,43,4],[45,23,45,24],[43,23,43,24],[59,3,59,4],[60,3,60,4],[61,3,61,4],[62,3,62,4],[70,3,70,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[55,3,55,4],[56,3,56,4],[57,3,57,4]]}
[]
[null,"Blueberry Enterprise Budget Year 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 7"]
[]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size",null,"#","Perf Rate","Times Over","Month","Power Unit Cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Costs",null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[null,null,null,null,null,null,null,null,null,"R & M","Fuel","Direct ","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,"Soil Test Hand Labor","hour",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+H7*0.6","v":0.6},{"$f":"P7*Labor_Fuel_Interest!$C$12","v":7.4399999999999995},null,null,null,{"$f":"T7+Q7+O7+N7+M7+L7","v":7.4399999999999995},{"$f":"+(L7+N7+Q7+T7)/H7","v":7.4399999999999995},null,"Fertilizer"]
[null,"Soil Test","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!D$12","v":15},{"$f":"S8*R8","v":15},15,{"$f":"+(L8+N8+Q8+T8)/H7","v":15},null,"Ammonium Sulfate",null,"lb",{"$f":"+S$16","v":0.37450000000000006},{"$f":"+R$28+R$16+R$39","v":60},{"$f":"+AA$8*AB$8","v":22.470000000000002}]
[null,"Pruner (Hand)","each",null,null,null,null,1,"March ",null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"6'x12'\",50,60)","v":60},{"$f":"+P9*Labor_Fuel_Interest!C$12","v":744},null,null,null,744,{"$f":"+(L9+N9+Q9+T9)/H9","v":744},null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$9*AB$9","v":15}]
[null,"Irrigate & Check ",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H10","v":1},{"$f":"P11*Labor_Fuel_Interest!$C$12","v":12.4},null,null,null,{"$f":"T11+Q11+O11+N11+M11+L11","v":12.4},{"$f":"+(L11+N11+Q11+T11)/H$10","v":6.2},null,"Chemicals"]
[null,"Mow Between Rows",null,null,null,null,null,2,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serenade ASO",null,"qt",{"$f":"+S$21","v":9.9537499999999994},{"$f":"+SUM(R$21,R$44)","v":6},{"$f":"+AA$12*AB$12","v":59.722499999999997}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H12*Equipment!M$29","v":0.43940000000000007},{"$f":"+H12*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J13,K13)","v":2.4373180000000003},{"$f":"+H12*Equipment!P$29","v":2.9000400000000002},{"$f":"+H12*Equipment!L$29","v":1.28},{"$f":"+H12*Equipment!O$29","v":0.9},{"$f":"G13*H12","v":0.33800000000000002},{"$f":"P13*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T13+Q13+O13+N13+M13+L13","v":13.354618000000002},{"$f":"+(L13+N13+Q13+T13)/H$12","v":4.7772890000000006},null,"Entrust SC",null,"oz",{"$f":"+S$19","v":14.136458333333332},{"$f":"+SUM(R$19,R$42)","v":10},{"$f":"AB$13*AA$13","v":141.36458333333331}]
[null,"Fertilizing",null,null,null,null,null,1,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pristine",null,"oz",{"$f":"+S$20","v":3.1793541666666671},{"$f":"+SUM(R$20,R$43)","v":0},{"$f":"AB$14*AA$14","v":0}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H14*Equipment!M$32","v":1.0998000000000001},{"$f":"+H14*Equipment!K$32","v":5.0007059999999992},{"$f":"J15+K15","v":6.1005059999999993},{"$f":"+H14*Equipment!P$32","v":7.25868},{"$f":"+H14*Equipment!L$32","v":2.33},{"$f":"+H14*Equipment!O$32","v":9.14},{"$f":"G15*H14","v":0.84599999999999997},{"$f":"P15*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T15+Q15+O15+N15+M15+L15","v":39.439605999999998},{"$f":"+(L15+N15+Q15+T15)/H$26","v":23.040925999999999},null,"Switch 62.5 WG",null,"oz",{"$f":"+S$31","v":5.5446428571428568},{"$f":"+SUM(R$31,R$51)","v":0},{"$f":"+AA$15*AB$15","v":0}]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R16*S16","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L16+N16+Q16+T16)/H$26","v":7.4900000000000011},null,"Assail 30 SG",null,"oz",{"$f":"+S$32","v":4.4660156249999998},{"$f":"+SUM(R$32,R$52)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,"Spray # 1",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H17*Equipment!M$38","v":0.24},{"$f":"+H17*Equipment!K$38","v":0.33},{"$f":"J18+K18","v":0.57000000000000006},{"$f":"+H17*Equipment!P$38","v":1.6225000000000001},{"$f":"+H17*Equipment!L$38","v":0.02},{"$f":"+H17*Equipment!O$38","v":0.17},{"$f":"G18*H17","v":0.25},{"$f":"P18*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T18+Q18+O18+N18+M18+L18","v":6.6999999999999993},{"$f":"+(L18+N18+Q18+T18)/H$17","v":4.9074999999999998},null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$13,P$18,P$25,P$27,P$30,P$36,P$41,P$48,P$50,P$56,P$60,P$15,P$38)","v":5.0660000000000007},{"$f":"AB$18*AA$18","v":87.489820000000009}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R19*S19","v":70.682291666666657},{"$f":"T19+Q19+O19+N19+M19+L19","v":70.682291666666657},{"$f":"+(L19+N19+Q19+T19)/H$17","v":70.682291666666657},null,"Hand Labor"]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L20+N20+Q20+T20)/H$17","v":0},null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$9,P$66)","v":540.6},{"$f":"AB$20*AA$20","v":6703.4400000000005}]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R21*S21","v":29.861249999999998},29.861249999999998,{"$f":"+(L21+N21+Q21+T21)/H$17","v":29.861249999999998},null,"Irrigation Labor"]
[null,"Irrigate & Check ",null,null,null,null,null,3,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$11,P$23,P$34,P$46,P$54,P$58,P$62)","v":11.5},{"$f":"AB$22*AA$22","v":142.6}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H22","v":1.5},{"$f":"P23*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T23+Q23+O23+N23+M23+L23","v":18.600000000000001},{"$f":"+(L23+N23+Q23+T23)/H$22","v":6.2},null,"Diesel Fuel"]
[null,"Mow Between Rows",null,null,null,null,null,2,"May ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$13,K$25,K$27,K$36,K$48,K$56,K$60,K$15,K$38)/AA$24","v":11.734620000000001},{"$f":"AA$24*AB$24","v":26.989626000000001}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H24*Equipment!M$29","v":0.43940000000000007},{"$f":"+H24*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J25,K25)","v":2.4373180000000003},{"$f":"+H24*Equipment!P$29","v":2.9000400000000002},{"$f":"+H24*Equipment!L$29","v":1.28},{"$f":"+H24*Equipment!O$29","v":0.9},{"$f":"G25*H24","v":0.33800000000000002},{"$f":"P25*Labor_Fuel_Interest!$C$11","v":5.8372600000000006},null,null,null,{"$f":"T25+Q25+O25+N25+M25+L25","v":13.354618000000002},{"$f":"+(L25+N25+Q25+T25)/H$24","v":4.7772890000000006},null,"Gasoline"]
[null,"Fertilizing",null,null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$18,K$30,K$41,K$50)/AA$26","v":0.3},{"$f":"AB$26*AA$26","v":0.66}]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H26*Equipment!M$32","v":1.0998000000000001},{"$f":"+H26*Equipment!K$32","v":5.0007059999999992},{"$f":"J27+K27","v":6.1005059999999993},{"$f":"+H26*Equipment!P$32","v":7.25868},{"$f":"+H26*Equipment!L$32","v":2.33},{"$f":"+H26*Equipment!O$32","v":9.14},{"$f":"G27*H26","v":0.84599999999999997},{"$f":"P27*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T27+Q27+O27+N27+M27+L27","v":39.439605999999998},{"$f":"+(L27+N27+Q27+T27)/H$26","v":23.040925999999999},null,"Repair & Maintenance"]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R28*S28","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L28+N28+Q28+T28)/H$26","v":7.4900000000000011},null,"Implements",null,"acre",{"$f":"+N$71","v":14.709999999999997},1,{"$f":"AB$28*AA$28","v":14.709999999999997}]
[null,"Spray # 2",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$71","v":6.4158000000000008},1,{"$f":"AB$29*AA$29","v":6.4158000000000008}]
[null,"Sprayer - Utility","4ft ","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"+H29*Equipment!M$38","v":0},{"$f":"+H29*Equipment!K$38","v":0},{"$f":"J30+K30","v":0},{"$f":"+H29*Equipment!P$38","v":0},{"$f":"+H29*Equipment!L$38","v":0},{"$f":"+H29*Equipment!O$38","v":0},{"$f":"G30*H29","v":0},{"$f":"P30*Labor_Fuel_Interest!C11","v":0},null,null,null,{"$f":"T30+Q30+O30+N30+M30+L30","v":0},{"$f":"+(L30+N30+Q30+T30)/1","v":0},null,"Post-harvest Expenses"]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R31*S31","v":0},0,{"$f":"+(L31+N31+Q31+T31)/1","v":0},null,"Plastic clamshell containers",null,"each",{"$f":"+S$65","v":0.16},{"$f":"+R$65","v":12000},{"$f":"+AB$31*AA$31","v":1920}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L32+N32+Q32+T32)/1","v":0},null,"Electricity",null,"days",{"$f":"+R$69","v":30},{"$f":"+S$69","v":1.22},{"$f":"+AA$32*AB$32","v":36.6}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketing (10% of gross revenue)",null,"acre",{"$f":"+S$70","v":4340},1,{"$f":"+AA$33*AB$33","v":4340}]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*H33","v":2},{"$f":"P34*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T34+Q34+O34+N34+M34+L34","v":24.8},{"$f":"+(L34+N34+Q34+T34)/H$33","v":6.2},null,"Irrigation Setup",null,"acre",{"$f":"U$63","v":258},1,{"$f":"AB$34*AA$34","v":258}]
[null,"Mow Between Rows",null,null,null,null,null,2,"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$72","v":418.42495610416671},1,{"$f":"AB$35*AA$35","v":418.42495610416671}]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H35*Equipment!M$29","v":0.43940000000000007},{"$f":"+H35*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J36,K36)","v":2.4373180000000003},{"$f":"+H35*Equipment!P$29","v":2.9000400000000002},{"$f":"+H35*Equipment!L$29","v":1.28},{"$f":"+H35*Equipment!O$29","v":0.9},{"$f":"G36*H35","v":0.33800000000000002},{"$f":"P36*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T36+Q36+O36+N36+M36+L36","v":13.354618000000002},{"$f":"+(L36+N36+Q36+T36)/H$35","v":4.7772890000000006},null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$35)","v":14193.8872854375},{"$f":"+SUM(AD6:AD35)","v":0}]
[null,"Fertilizing",null,null,null,null,null,1,"June"]
[null,"Side Dresser","1R 3ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$32","v":0.84599999999999997},null,null,{"$f":"+H37*Equipment!M$32","v":1.0998000000000001},{"$f":"+H37*Equipment!K$32","v":5.0007059999999992},{"$f":"J38+K38","v":6.1005059999999993},{"$f":"+H37*Equipment!P$32","v":7.25868},{"$f":"+H37*Equipment!L$32","v":2.33},{"$f":"+H37*Equipment!O$32","v":9.14},{"$f":"G38*H37","v":0.84599999999999997},{"$f":"P38*Labor_Fuel_Interest!$C$11","v":14.61042},null,null,null,{"$f":"T38+Q38+O38+N38+M38+L38","v":39.439605999999998},{"$f":"+(L38+N38+Q38+T38)/H$26","v":23.040925999999999},null,"Fixed Expenses"]
[null,"Ammonium sulfate","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+'Chemical & Fertilizer Costs'!F$24","v":0.37450000000000006},{"$f":"R39*S39","v":7.4900000000000011},7.4900000000000011,{"$f":"+(L39+N39+Q39+T39)/H$26","v":7.4900000000000011},null,"Implements/Refrigerator",null,"acre",{"$f":"O$71+T$68","v":473.15999999999997},1,{"$f":"AB$39*AA$39","v":473.15999999999997}]
[null,"Spray # 3",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"moderate\",2,1)","v":1},"June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$71","v":42.421279999999996},1,{"$f":"AB$40*AA$40","v":42.421279999999996}]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H40","v":0.24},{"$f":"H40*Equipment!K$38","v":0.33},{"$f":"J41+K41","v":0.57000000000000006},{"$f":"+H40*Equipment!P$38","v":1.6225000000000001},{"$f":"+H40*Equipment!L$38","v":0.02},{"$f":"+H40*Equipment!O$38","v":0.17},{"$f":"G41*H40","v":0.25},{"$f":"P41*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},null,null,null,{"$f":"T41+Q41+O41+N41+M41+L41","v":6.6999999999999993},{"$f":"+(L41+N41+Q41+T41)/H$40","v":4.9074999999999998}]
[null,"Entrust SC","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$36","v":5},{"$f":"+'Chemical & Fertilizer Costs'!H$7","v":14.136458333333332},{"$f":"R42*S42","v":70.682291666666657},{"$f":"T42+Q42+O42+N42+M42+L42","v":70.682291666666657},{"$f":"+(L42+N42+Q42+T42)/H$40","v":70.682291666666657},null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$39:AC$40)","v":515.58127999999999},{"$f":"+SUM(AD39:AD40)","v":0}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",,'Chemical & Fertilizer Costs'!$F$40)","v":0},{"$f":"'Chemical & Fertilizer Costs'!$H$8","v":3.1793541666666671},0,0,{"$f":"+(L43+N43+Q43+T43)/H$40","v":0}]
[null,"Serenade ASO","qt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Low\",'Chemical & Fertilizer Costs'!$F$31,)","v":3},{"$f":"'Chemical & Fertilizer Costs'!H$6","v":9.9537499999999994},{"$f":"R44*S44","v":29.861249999999998},29.861249999999998,{"$f":"+(L44+N44+Q44+T44)/H$40","v":29.861249999999998},null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$73","v":19.95},{"$f":"AB$44*AA$44","v":344.53649999999999}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"July"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H45*0.5","v":2},{"$f":"P46*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T46+Q46+O46+N46+M46+L46","v":24.8},{"$f":"+(L46+N46+Q46+T46)/H$45","v":6.2},null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$36+AC$42+AC$44","v":15054.005065437501},{"$f":"+SUM(AD36,AD42)","v":0}]
[null,"Mow Between Rows",null,null,null,null,null,2,"July"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H47*Equipment!M$29","v":0.43940000000000007},{"$f":"+H47*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J48,K48)","v":2.4373180000000003},{"$f":"+H47*Equipment!P$29","v":2.9000400000000002},{"$f":"+H47*Equipment!L$29","v":1.28},{"$f":"+H47*Equipment!O$29","v":0.9},{"$f":"G48*H47","v":0.33800000000000002},{"$f":"P48*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T48+Q48+O48+N48+M48+L48","v":13.354618000000002},{"$f":"+(L48+N48+Q48+T48)/H$47","v":4.7772890000000006}]
[null,"Spray # 4",null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",1,)","v":0},"July"]
[null,"Sprayer - Utility","4ft","4*4",null,11,{"$f":"+Equipment!I$38","v":0.25},null,null,{"$f":"(Equipment!M$38)*H49","v":0},{"$f":"H49*Equipment!K$38","v":0},{"$f":"J50+K50","v":0},{"$f":"+H49*Equipment!P$38","v":0},{"$f":"+H49*Equipment!L$38","v":0},{"$f":"+H49*Equipment!O$38","v":0},{"$f":"G50*H49","v":0},{"$f":"P50*Labor_Fuel_Interest!$C$11","v":0},null,null,null,{"$f":"T50+Q50+O50+N50+M50+L50","v":0},{"$f":"+(L50+N50+Q50+T50)/1","v":0}]
[null,"Switch 62.5","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$45,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$9","v":5.5446428571428568},{"$f":"R51*S51","v":0},{"$f":"T51+Q51+O51+N51+M51+L51","v":0},{"$f":"+(L51+N51+Q51+T51)/1","v":0}]
[null,"Assail 30 SG","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!$C$4=\"Moderate\",'Chemical & Fertilizer Costs'!F$50,)","v":0},{"$f":"'Chemical & Fertilizer Costs'!H$10","v":4.4660156249999998},0,0,{"$f":"+(L52+N52+Q52+T52)/1","v":0}]
[null,"Irrigate & Check ",null,null,null,null,null,4,"Aug"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H53*0.5","v":2},{"$f":"P54*Labor_Fuel_Interest!$C$12","v":24.8},null,null,null,{"$f":"T54+Q54+O54+N54+M54+L54","v":24.8},{"$f":"+(L54+N54+Q54+T54)/H$53","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Aug"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H55*Equipment!M$29","v":0.43940000000000007},{"$f":"+H55*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J56,K56)","v":2.4373180000000003},{"$f":"+H55*Equipment!P$29","v":2.9000400000000002},{"$f":"+H55*Equipment!L$29","v":1.28},{"$f":"+H55*Equipment!O$29","v":0.9},{"$f":"G56*H55","v":0.33800000000000002},{"$f":"P56*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T56+Q56+O56+N56+M56+L56","v":13.354618000000002},{"$f":"+(L56+N56+Q56+T56)/H$55","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Sept"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H57*0.5","v":1.5},{"$f":"P58*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T58+Q58+O58+N58+M58+L58","v":18.600000000000001},{"$f":"+(L58+N58+Q58+T58)/H$57","v":6.2}]
[null,"Mow Between Rows",null,null,null,null,null,2,"Sept",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Rotary Cutter","7ft","MFWD 50hp",null,8,{"$f":"+Equipment!I$29","v":0.16900000000000001},null,null,{"$f":"+H59*Equipment!M$29","v":0.43940000000000007},{"$f":"+H59*Equipment!K$29","v":1.9979180000000001},{"$f":"SUM(J60,K60)","v":2.4373180000000003},{"$f":"+H59*Equipment!P$29","v":2.9000400000000002},{"$f":"+H59*Equipment!L$29","v":1.28},{"$f":"+H59*Equipment!O$29","v":0.9},{"$f":"G60*H59","v":0.33800000000000002},{"$f":"P60*Labor_Fuel_Interest!C$11","v":5.8372600000000006},null,null,null,{"$f":"T60+Q60+O60+N60+M60+L60","v":13.354618000000002},{"$f":"+(L60+N60+Q60+T60)/H$59","v":4.7772890000000006}]
[null,"Irrigate & Check ",null,null,null,null,null,3,"Oct"]
[null,"Irrigation Labor","hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H61*0.5","v":1.5},{"$f":"P62*Labor_Fuel_Interest!$C$12","v":18.600000000000001},null,null,null,{"$f":"T62+Q62+O62+N62+M62+L62","v":18.600000000000001},{"$f":"+(L62+N62+Q62+T62)/H$61","v":6.2}]
[null,"Irrigation Setup","acre",null,null,null,null,null,"Jan",null,null,null,null,null,null,null,null,null,null,null,258]
[null,"Harvest and Post-harvest Costs"]
[null,"Plastic clamshell containers","each",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",Yield!B$11, IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\",(Yield!B$11*0.5),(Yield!B$11*0.25)))","v":12000},0.16,{"$f":"+R65*S65","v":1920},{"$f":"T65+Q65+O65+N65+M65+L65","v":1920},{"$f":"+(L65+N65+Q65+T65)/1","v":1920}]
[null,"Harvest (labor for picking)","hours",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",480, IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\",(480*0.5),(480*0.25)))","v":480},{"$f":"P66*Labor_Fuel_Interest!$C$12","v":5952},null,null,null,{"$f":"T66+Q66+O66+N66+M66+L66","v":5952},{"$f":"+(L66+N66+Q66+T66)/1","v":5952}]
[null,"Refrigeration"]
[null,"Refrigerator fix cost","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,440,{"$f":"+R68*S68","v":440},{"$f":"T68+Q68+O68+N68+M68+L68","v":440}]
[null,"Electricity","days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,1.22,{"$f":"+R69*S69","v":36.6},{"$f":"T69+Q69+O69+N69+M69+L69","v":36.6},{"$f":"+(L69+N69+Q69+T69)/1","v":36.6}]
[null,"Marketing (10% of gross revenue)","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+IF('General Budget Assumptions'!C$5=\"100% Ready_Picked_Retail\",(Yield!B$11*'Blueberry prices'!C$9),IF('General Budget Assumptions'!C$5=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$11*'Blueberry prices'!B$9)+(0.5*Yield!B$11*'Blueberry prices'!C$9)), ((0.75*Yield!B$11*'Blueberry prices'!B$9)+(0.25*Yield!B$11*'Blueberry prices'!C$9))))*0.1","v":4340},{"$f":"+R70*S70","v":4340},{"$f":"T70+Q70+O70+N70+M70+L70","v":4340},{"$f":"+(L70+N70+Q70+T70)/1","v":4340}]
[null,"Totals",null,null,null,null,null,null,null,{"$f":"SUM(J7:J70)","v":6.4158000000000008},27.649625999999991,34.065426000000002,42.421279999999996,14.709999999999997,33.159999999999997,557.16599999999994,6933.5298199999997,null,null,{"$f":"SUM(T7:T70)","v":6975.1570833333335},{"$f":"SUM(U7:U70)","v":14291.043609333334},{"$f":"SUM(V7:V70)","v":13389.598595333335}]
[null,"Interest on Operating Captial ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(V71*Labor_Fuel_Interest!C$16)/2","v":418.42495610416671}]
[null,"Operator and Unpaid family labor",null,null,null,null,null,null,null,null,null,null,null,null,null,19.95,{"$f":"+P73*Labor_Fuel_Interest!C$11","v":344.53649999999999},null,null,null,{"$f":"+Q73","v":344.53649999999999}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U71:U73)","v":15054.005065437501}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Year 7"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items",null,"Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonium Sulfate",null,"lb",{"$f":"+S$16","v":0.37450000000000006},{"$f":"+R$28+R$16+R$39","v":60},{"$f":"+AA$8*AB$8","v":22.470000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Test",null,"each",{"$f":"+S$8","v":15},{"$f":"+R$8","v":1},{"$f":"+AA$9*AB$9","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weed control"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemicals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serenade ASO",null,"qt",{"$f":"+S$21","v":9.9537499999999994},{"$f":"+SUM(R$21,R$44)","v":6},{"$f":"+AA$12*AB$12","v":59.722499999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entrust SC",null,"oz",{"$f":"+S$19","v":14.136458333333332},{"$f":"+SUM(R$19,R$42)","v":10},{"$f":"AB$13*AA$13","v":141.36458333333331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pristine",null,"oz",{"$f":"+S$20","v":3.1793541666666671},{"$f":"+SUM(R$20,R$43)","v":0},{"$f":"AB$14*AA$14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch 62.5 WG",null,"oz",{"$f":"+S$31","v":5.5446428571428568},{"$f":"+SUM(R$31,R$51)","v":0},{"$f":"+AA$15*AB$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assail 30 SG",null,"oz",{"$f":"+S$32","v":4.4660156249999998},{"$f":"+SUM(R$32,R$52)","v":0},{"$f":"+AA$16*AB$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors/Utility vehicles",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+SUM(P$13,P$18,P$25,P$27,P$30,P$36,P$41,P$48,P$50,P$56,P$60,P$15,P$38)","v":5.0660000000000007},{"$f":"AB$18*AA$18","v":87.489820000000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hand Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$12","v":12.4},{"$f":"SUM(P$7,P$9,P$66)","v":540.6},{"$f":"AB$20*AA$20","v":6703.4400000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Labor",null,"hour",{"$f":"Labor_Fuel_Interest!C$12","v":12.4},{"$f":"+SUM(P$11,P$23,P$34,P$46,P$54,P$58,P$62)","v":11.5},{"$f":"AB$22*AA$22","v":142.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"gal",{"$f":"Labor_Fuel_Interest!$E$4","v":2.2999999999999998},{"$f":"+SUM(K$13,K$25,K$27,K$36,K$48,K$56,K$60,K$15,K$38)/AA$24","v":11.734620000000001},{"$f":"AA$24*AB$24","v":26.989626000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility vehicles",null,"gal",{"$f":"Labor_Fuel_Interest!$E$5","v":2.2000000000000002},{"$f":"+SUM(K$18,K$30,K$41,K$50)/AA$26","v":0.3},{"$f":"AB$26*AA$26","v":0.66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair & Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements",null,"acre",{"$f":"+N$71","v":14.709999999999997},1,{"$f":"AB$28*AA$28","v":14.709999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"J$71","v":6.4158000000000008},1,{"$f":"AB$29*AA$29","v":6.4158000000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-harvest Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastic clamshell containers",null,"each",{"$f":"+S$65","v":0.16},{"$f":"+R$65","v":12000},{"$f":"+AB$31*AA$31","v":1920}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"days",{"$f":"+R$69","v":30},{"$f":"+S$69","v":1.22},{"$f":"+AA$32*AB$32","v":36.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketing (10% of gross revenue)",null,"acre",{"$f":"+S$70","v":4340},1,{"$f":"+AA$33*AB$33","v":4340}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation Setup",null,"acre",{"$f":"U$63","v":258},1,{"$f":"AB$34*AA$34","v":258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.",null,"acre",{"$f":"+U$72","v":418.42495610416671},1,{"$f":"AB$35*AA$35","v":418.42495610416671}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Expenses",null,null,null,null,{"$f":"SUM(AC$7:AC$35)","v":14193.8872854375},{"$f":"+SUM(AD204:AD233)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements/Refrigerator",null,"acre",{"$f":"O$71+T$68","v":473.15999999999997},1,{"$f":"AB$39*AA$39","v":473.15999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors",null,"acre",{"$f":"M$71","v":42.421279999999996},1,{"$f":"AB$40*AA$40","v":42.421279999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Expenses",null,null,null,null,{"$f":"SUM(AC$39:AC$40)","v":515.58127999999999},{"$f":"+SUM(AD237:AD238)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator and Unpaid family labor",null,"hour",{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"+P$73","v":19.95},{"$f":"AB$44*AA$44","v":344.53649999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Specified Expenses",null,null,null,null,{"$f":"+AC$36+AC$42+AC$44","v":15054.005065437501},{"$f":"+SUM(AD234,AD240)","v":0}]

{"sheet":"Equipment","index":14,"n_rows":50,"n_cols":32,"rows_kept":50,"cut":false,"hidden":true,"merged":[[5,1,5,2],[4,1,4,2],[1,1,2,16],[1,19,2,31],[3,1,3,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[23,1,23,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[49,1,49,2],[50,1,50,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2]]}
[]
[null,"Machinery ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Unit"]
[]
[null,"Description ",null,"Size","Power Unit","Purchase Price","Annual Use","Useful Life","Perf Rate","Labor","Fuel ","R & M (IMP)","R & M (PU)","Total Direct","Fixed (IMP)","Fixed (PU)","Total Cost",null,null,"Unit Type","Size","#","Purchase Price","Annual Use","Useful Life","Fuel Use (gal)/hr","Labor","Fuel","R & M","Total Direct","Fixed","Total Cost"]
[null,"Auger",null,"18\"","MFWD 50hp",1877,500,20,2,{"$f":"I5*Labor_Fuel_Interest!$C$11","v":34.54},{"$f":"IF(E5=\"MFWD 50hp\",I5*$AB$5,IF(E5=\"MFWD 75hp\",I5*$AB$6,I5*Equipment!$AB$7))","v":11.821999999999999},0,1.7,{"$f":"SUM(J5,K5,M5)","v":48.061999999999998},0.68,11.34,{"$f":"SUM(N5,O5,P5)","v":60.081999999999994},null,null,"Tractor (40-59hp) RB","MFWD 50hp",4,27500,600,8,2.57,{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"Z5*Labor_Fuel_Interest!$E$4","v":5.9109999999999996},0.85,{"$f":"SUM(AC5,AB5,AA5)","v":24.030999999999999},5.62,{"$f":"SUM(AE5,AD5)","v":29.651}]
[null,"Auger",null,"24\"","MFWD 50hp",1877,80,20,2,{"$f":"I6*Labor_Fuel_Interest!$C$11","v":34.54},{"$f":"IF(E6=\"MFWD 50hp\",I6*$AB$5,IF(E6=\"MFWD 75hp\",I6*$AB$6,I6*Equipment!$AB$7))","v":11.821999999999999},1.99,1.7,48.061999999999998,4.13,11.34,63.531999999999996,null,null,"Tractor (60-89hp) RB","MFWD 75hp",8,42000,600,8,3.87,{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"Z6*Labor_Fuel_Interest!$E$4","v":8.9009999999999998},1.3,{"$f":"SUM(AC6,AB6,AA6)","v":27.471},8.58,{"$f":"SUM(AE6,AD6)","v":36.051000000000002}]
[null,"Bd Shaper (BLue B.)",null,"Bed 8' ctr","MFWD 50hp",2740,40,16,0.80800000000000005,{"$f":"I7*Labor_Fuel_Interest!$C$11","v":13.95416},{"$f":"IF(E7=\"MFWD 50hp\",I7*$AB$5,IF(E7=\"MFWD 75hp\",I7*$AB$6,I7*Equipment!$AB$7))","v":4.7760879999999997},1.66,{"$f":"+AC5*I7","v":0.68680000000000008},{"$f":"SUM(J7,K7,L7,M7)","v":21.077048000000001},4.71,{"$f":"+AC5*I7","v":0.68680000000000008},26.473848000000004,null,null,"Utility Vehicle","4*4",11,12485,200,13,0.6,{"$f":"Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"Z7*Labor_Fuel_Interest!$E$5","v":1.32},0.96,{"$f":"SUM(AC7,AB7,AA7)","v":19.55},6.49,{"$f":"SUM(AE7,AD7)","v":26.04}]
[null,"Blade-Scraper",null,"6-7'","MFWD 50hp",1583,200,20,2.5,{"$f":"I8*Labor_Fuel_Interest!$C$11","v":43.174999999999997},{"$f":"IF(E8=\"MFWD 50hp\",I8*$AB$5,IF(E8=\"MFWD 75hp\",I8*$AB$6,I8*Equipment!$AB$7))","v":14.7775},1.87,2.13,60.082500000000003,1.71,14.17,75.962500000000006]
[null,"Brush Blade",null,"7ft","MFWD 50hp",1250,50,30,0.5,{"$f":"I9*Labor_Fuel_Interest!$C$11","v":8.6349999999999998},{"$f":"IF(E9=\"MFWD 50hp\",I9*$AB$5,IF(E9=\"MFWD 75hp\",I9*$AB$6,I9*Equipment!$AB$7))","v":2.9554999999999998},0,0.39,11.980499999999999,0.94,2.62,15.540499999999998]
[null,"BS, L, T, Fung S Berry",null,"6ft ctr","MFWD 75hp",6290,54,16,1.0780000000000001,{"$f":"I10*Labor_Fuel_Interest!$C$11","v":18.617060000000002},{"$f":"IF(E10=\"MFWD 50hp\",I10*$AB$5,IF(E10=\"MFWD 75hp\",I10*$AB$6,I10*Equipment!$AB$7))","v":9.5952780000000004},3.76,1.02,29.232338000000002,12.06,6.8,48.092337999999998]
[null,"Chain Harrow",null,"6ft","4*4",430,100,1,0.34300000000000003,{"$f":"I11*Labor_Fuel_Interest!$C$11","v":5.92361},{"$f":"IF(E11=\"MFWD 50hp\",I11*$AB$5,IF(E11=\"MFWD 75hp\",I11*$AB$6,I11*Equipment!$AB$7))","v":0.45276000000000005},0.01,0.33,6.7063699999999997,1.55,2.23,10.486370000000001]
[null,"Chisel Plow",null,"8ft","MFWD 75hp",7463,150,12,0.22,{"$f":"I12*Labor_Fuel_Interest!$C$11","v":3.7993999999999999},{"$f":"IF(E12=\"MFWD 50hp\",I12*$AB$5,IF(E12=\"MFWD 75hp\",I12*$AB$6,I12*Equipment!$AB$7))","v":1.9582200000000001},0.59,0.2,5.9576200000000004,1.1499999999999999,1.39,8.4976200000000013]
[null,"Chisel Plow",null,"5ft","MFWD 50hp",2800,150,12,0.22,{"$f":"I13*Labor_Fuel_Interest!$C$11","v":3.7993999999999999},{"$f":"IF(E13=\"MFWD 50hp\",I13*$AB$5,IF(E13=\"MFWD 75hp\",I13*$AB$6,I13*Equipment!$AB$7))","v":1.3004199999999999},0.22,0.17,5.2698199999999993,0.43,1.1499999999999999,6.8498199999999994]
[null,"Culitipacker",null,"12ft","MFWD 75hp",5583,3000,12,0.124,{"$f":"I14*Labor_Fuel_Interest!$C$11","v":2.1414800000000001},{"$f":"IF(E14=\"MFWD 50hp\",I14*$AB$5,IF(E14=\"MFWD 75hp\",I14*$AB$6,I14*Equipment!$AB$7))","v":1.1037239999999999},0.16,0.11,3.3552040000000001,0.25,0.78,4.3852039999999999]
[null,"Cultivate ",null,"2-row","MFWD 75hp",4160,59,27,0.312,{"$f":"I15*Labor_Fuel_Interest!$C$11","v":5.3882399999999997},{"$f":"IF(E15=\"MFWD 50hp\",I15*$AB$5,IF(E15=\"MFWD 75hp\",I15*$AB$6,I15*Equipment!$AB$7))","v":2.7771119999999998},0.32,0.28999999999999998,8.4553519999999978,1.69,1.97,12.115351999999998]
[null,"Cyclone Spin",null,"825lb","MFWD 75hp",899,50,8,8.4000000000000005E-2,{"$f":"I16*Labor_Fuel_Interest!$C$11","v":1.45068},{"$f":"IF(E16=\"MFWD 50hp\",I16*$AB$5,IF(E16=\"MFWD 75hp\",I16*$AB$6,I16*Equipment!$AB$7))","v":0.74768400000000002},0.05,7.0000000000000007E-2,2.2683639999999996,0.22,0.53,3.018364]
[null,"Disk Bed (Hipper)",null,"1-row","MFWD 50hp",3167,160,10,0.75,{"$f":"I17*Labor_Fuel_Interest!$C$11","v":12.952500000000001},{"$f":"IF(E17=\"MFWD 50hp\",I17*$AB$5,IF(E17=\"MFWD 75hp\",I17*$AB$6,I17*Equipment!$AB$7))","v":4.4332499999999992},0.44,0.64,18.025750000000002,1.9,4.25,24.175750000000001]
[null,"Disk Bed (Hipper)",null,"2-row","MFWD 75hp",3785,160,10,0.28399999999999997,{"$f":"I18*Labor_Fuel_Interest!$C$11","v":4.904679999999999},{"$f":"IF(E18=\"MFWD 50hp\",I18*$AB$5,IF(E18=\"MFWD 75hp\",I18*$AB$6,I18*Equipment!$AB$7))","v":2.5278839999999998},0.2,0.26,7.6925639999999991,0.86,1.79,10.342563999999999]
[null,"Disk Harrow",null,"6ft","MFWD 50hp",2224,180,10,0.33,{"$f":"I19*Labor_Fuel_Interest!$C$11","v":5.6991000000000005},{"$f":"IF(E19=\"MFWD 50hp\",I19*$AB$5,IF(E19=\"MFWD 75hp\",I19*$AB$6,I19*Equipment!$AB$7))","v":1.9506299999999999},0.2,{"$f":"+AC5*I19","v":0.28050000000000003},{"$f":"SUM(J19,K19,L19,M19)","v":8.130230000000001},0.47,{"$f":"+AE5*I19","v":1.8546},{"$f":"SUM(N19,O19,P19)","v":10.454830000000001}]
[null,"Disk Harrow",null,"10ft","MFWD 75hp",7889,180,10,0.19800000000000001,{"$f":"I20*Labor_Fuel_Interest!$C$11","v":3.4194599999999999},{"$f":"IF(E20=\"MFWD 50hp\",I20*$AB$5,IF(E20=\"MFWD 75hp\",I20*$AB$6,I20*Equipment!$AB$7))","v":1.7623980000000001},0.43,0.18,5.3618579999999998,1.01,1.25,7.6218579999999996]
[null,"Fert Appl (Liquid)",null,"4r-6ft","MFWD 50hp",15003,150,8,1.3089999999999999,{"$f":"I21*Labor_Fuel_Interest!$C$11","v":22.60643},{"$f":"IF(E21=\"MFWD 50hp\",I21*$AB$5,IF(E21=\"MFWD 75hp\",I21*$AB$6,I21*Equipment!$AB$7))","v":7.7374989999999988},13.09,1.03,31.373929,16.309999999999999,6.88,54.563929000000002]
[null,"Fert Spreader (Pull Type)",null,"10ft","MFWD 50hp",4540,12,10,0.23499999999999999,{"$f":"I22*Labor_Fuel_Interest!$C$11","v":4.0584499999999997},{"$f":"IF(E22=\"MFWD 50hp\",I22*$AB$5,IF(E22=\"MFWD 75hp\",I22*$AB$6,I22*Equipment!$AB$7))","v":1.3890849999999999},2.67,{"$f":"+AC5*I22","v":0.19974999999999998},5.6472849999999992,10.49,{"$f":"+AE5*I22","v":1.3207},17.457984999999997]
[null,"Front End Loader",null,".5yd","MFWD 50hp",5822,100,10,0.6,{"$f":"I23*Labor_Fuel_Interest!$C$11","v":10.362},{"$f":"IF(E23=\"MFWD 50hp\",I23*$AB$5,IF(E23=\"MFWD 75hp\",I23*$AB$6,I23*Equipment!$AB$7))","v":3.5465999999999998},1.04,{"$f":"+AC5*I23","v":0.51},{"$f":"SUM(J23,K23,L23,M23)","v":15.458599999999999},4.5999999999999996,{"$f":"+AE5*I23","v":3.3719999999999999},{"$f":"SUM(N23,O23,P23)","v":23.430599999999998}]
[null,"Grain drill",null,"6 ft","MFWD 50hp",{"$f":"+(10500+11129)/2","v":10814.5},150,10,0.39285999999999999,{"$f":"+I24*Labor_Fuel_Interest!C11","v":6.7846921999999994},{"$f":"IF(E24=\"MFWD 50hp\",I24*$AB$5,IF(E24=\"MFWD 75hp\",I24*$AB$6,I24*Equipment!$AB$7))","v":2.3221954599999997},1.95,{"$f":"+AC5*I24","v":0.33393099999999998},{"$f":"SUM(J24,K24,L24,M24)","v":11.390818659999997},3.47,{"$f":"+AE5*I24","v":2.2078731999999999},{"$f":"+SUM(N24,O24,P24)","v":17.068691859999998},"https://www.marketbook.ca/listings/farm-equipment/for-sale/list/category/1122/planting-equipment-grain-drills/manufacturer/land-pride, https://www.auctiontime.com/listings/farm-equipment/auction-results/list/category/1122/planting-equipment-grain-drills"]
[null,"Harvester Pecan",null,"61\"","MFWD 50hp",19632,100,15,0.5,{"$f":"I25*Labor_Fuel_Interest!$C$11","v":8.6349999999999998},{"$f":"IF(E25=\"MFWD 50hp\",I25*$AB$5,IF(E25=\"MFWD 75hp\",I25*$AB$6,I25*Equipment!$AB$7))","v":2.9554999999999998},4.91,0.42,12.010499999999999,10.039999999999999,2.83,24.880499999999998]
[null,"Mulch Lifter",null,"1 row","MFWD 75hp",1900,29,30,0.58899999999999997,{"$f":"I26*Labor_Fuel_Interest!$C$11","v":10.172029999999999},{"$f":"IF(E26=\"MFWD 50hp\",I26*$AB$5,IF(E26=\"MFWD 75hp\",I26*$AB$6,I26*Equipment!$AB$7))","v":5.2426889999999995},0.12,0.55000000000000004,15.964718999999999,2.77,3.71,22.444718999999999]
[null,"Planter/Transplanter",null,"1row","MFWD 75hp",2380,31,19,1.5860000000000001,{"$f":"I27*Labor_Fuel_Interest!$C$11","v":27.390219999999999},{"$f":"IF(E27=\"MFWD 50hp\",I27*$AB$5,IF(E27=\"MFWD 75hp\",I27*$AB$6,I27*Equipment!$AB$7))","v":14.116986000000001},0.12,1.5,43.007205999999996,10.76,10,63.767205999999995]
[null,"Rotary Cutter",null,"6ft","MFWD 50hp",3484,185,10,0.57199999999999995,{"$f":"I28*Labor_Fuel_Interest!$C$11","v":9.8784399999999994},{"$f":"IF(E28=\"MFWD 50hp\",I28*$AB$5,IF(E28=\"MFWD 75hp\",I28*$AB$6,I28*Equipment!$AB$7))","v":3.3810919999999993},1.61,0.45,13.709531999999998,1.26,3.01,17.979531999999999]
[null,"Rotary Cutter",null,"7ft","MFWD 50hp",4690,185,10,0.16900000000000001,{"$f":"I29*Labor_Fuel_Interest!$C$11","v":2.9186300000000003},{"$f":"IF(E29=\"MFWD 50hp\",I29*$AB$5,IF(E29=\"MFWD 75hp\",I29*$AB$6,I29*Equipment!$AB$7))","v":0.99895900000000004},0.64,{"$f":"+I29*AC6","v":0.21970000000000003},{"$f":"SUM(J29,K29,M29)","v":4.1372890000000009},0.45,{"$f":"+I29*AE6","v":1.4500200000000001},{"$f":"SUM(N29,O29,P29)","v":6.0373090000000014}]
[null,"Rotary Tiller",null,"5ft","MFWD 50hp",2130,49,18,0.97,{"$f":"I30*Labor_Fuel_Interest!$C$11","v":16.751899999999999},{"$f":"IF(E30=\"MFWD 50hp\",I30*$AB$5,IF(E30=\"MFWD 75hp\",I30*$AB$6,I30*Equipment!$AB$7))","v":5.7336699999999992},1.88,{"$f":"+I30*AC5","v":0.82450000000000001},{"$f":"SUM(J30,K30,L30,M30)","v":25.190069999999999},2.86,{"$f":"+I30*AE5","v":5.4513999999999996},33.501469999999998]
[null,"Pecan Shaker PTO",null,"up to 38''","MFWD 50hp",9232,50,15,0.5,{"$f":"I31*Labor_Fuel_Interest!$C$11","v":8.6349999999999998},{"$f":"IF(E31=\"MFWD 50hp\",I31*$AB$5,IF(E31=\"MFWD 75hp\",I31*$AB$6,I31*Equipment!$AB$7))","v":2.9554999999999998},3.1,0.42,12.010499999999999,9.52,2.83,24.360499999999995]
[null,"Side Dresser",null,"1r 3ft","MFWD 50hp",3860,42,10,0.84599999999999997,{"$f":"I32*Labor_Fuel_Interest!$C$11","v":14.61042},{"$f":"IF(E32=\"MFWD 50hp\",I32*$AB$5,IF(E32=\"MFWD 75hp\",I32*$AB$6,I32*Equipment!$AB$7))","v":5.0007059999999992},2.33,{"$f":"+I32*AC6","v":1.0998000000000001},{"$f":"SUM(J32,K32,L32,M32)","v":23.040925999999999},9.14,{"$f":"+I32*AE6","v":7.25868},{"$f":"SUM(N32,O32,P32)","v":39.439605999999998}]
[null,"Spray (Broadcast)",null,"27'","MFWD 50hp",5022,200,8,6.2E-2,{"$f":"I33*Labor_Fuel_Interest!$C$11","v":1.07074},{"$f":"IF(E33=\"MFWD 50hp\",I33*$AB$5,IF(E33=\"MFWD 75hp\",I33*$AB$6,I33*Equipment!$AB$7))","v":0.36648199999999997},0.14000000000000001,0.04,1.477222,0.19,0.27,1.937222]
[null,"Sprayer (Band)",null,"12'","MFWD 50hp",597,200,5,0.35199999999999998,{"$f":"I34*Labor_Fuel_Interest!$C$11","v":6.0790399999999991},{"$f":"IF(E34=\"MFWD 50hp\",I34*$AB$5,IF(E34=\"MFWD 75hp\",I34*$AB$6,I34*Equipment!$AB$7))","v":2.0806719999999999},0.04,0.27,8.4297119999999985,0.24,1.85,10.519711999999998]
[null,"Sprayer (BC & Wand)",null,"12ft","4*4",597,200,5,0.5,{"$f":"I35*Labor_Fuel_Interest!$C$11","v":8.6349999999999998},{"$f":"IF(E35=\"MFWD 50hp\",I35*$AB$5,IF(E35=\"MFWD 75hp\",I35*$AB$6,I35*Equipment!$AB$7))","v":0.66},0.05,0.48,9.7750000000000004,0.34,3.24,13.355]
[null,"Sprayer (BC & Wand)",null,"4ft","4*4",597,200,5,0.25,{"$f":"I36*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},{"$f":"IF(E36=\"MFWD 50hp\",I36*$AB$5,IF(E36=\"MFWD 75hp\",I36*$AB$6,I36*Equipment!$AB$7))","v":0.33},0.02,0.24,4.8875000000000002,0.17,1.62,6.6775000000000002]
[null,"Sprayer (Broadcast)",null,"12ft","4*4",597,200,5,0.5,{"$f":"I37*Labor_Fuel_Interest!$C$11","v":8.6349999999999998},{"$f":"IF(E37=\"MFWD 50hp\",I37*$AB$5,IF(E37=\"MFWD 75hp\",I37*$AB$6,I37*Equipment!$AB$7))","v":0.66},0.05,0.48,9.7750000000000004,0.34,3.24,13.355]
[null,"Sprayer - Utility",null,"4ft","4*4",597,200,5,0.25,{"$f":"I38*Labor_Fuel_Interest!$C$11","v":4.3174999999999999},{"$f":"IF(E38=\"MFWD 50hp\",I38*$AB$5,IF(E38=\"MFWD 75hp\",I38*$AB$6,I38*Equipment!$AB$7))","v":0.33},0.02,{"$f":"+I38*AC7","v":0.24},{"$f":"SUM(J38,K38,M38)","v":4.8875000000000002},0.17,{"$f":"+AE7*I38","v":1.6225000000000001},{"$f":"SUM(N38,O38,P38)","v":6.68}]
[null,"Sprayer A-B Orchard",null,"16' 300gal","MFWD 50hp",14636,200,16,0.28599999999999998,{"$f":"I39*Labor_Fuel_Interest!$C$11","v":4.9392199999999997},{"$f":"IF(E39=\"MFWD 50hp\",I39*$AB$5,IF(E39=\"MFWD 75hp\",I39*$AB$6,I39*Equipment!$AB$7))","v":1.6905459999999997},1.04,0.22,6.8497659999999989,2.04,1.5,10.389765999999998]
[null,"Sprayer Air Blast",null,"16' 100gal","MFWD 75hp",7376,12,16,0.245,{"$f":"I40*Labor_Fuel_Interest!$C$11","v":4.2311499999999995},{"$f":"IF(E40=\"MFWD 50hp\",I40*$AB$5,IF(E40=\"MFWD 75hp\",I40*$AB$6,I40*Equipment!$AB$7))","v":2.1807449999999999},7.54,0.23,6.6418949999999999,14.71,1.54,22.891894999999998]
[null,"Sprayer - Pull Type",null,"12ft","4*4",640,1,1,0.5,{"$f":"I41*Labor_Fuel_Interest!$C$11","v":8.6349999999999998},{"$f":"IF(E41=\"MFWD 50hp\",I41*$AB$5,IF(E41=\"MFWD 75hp\",I41*$AB$6,I41*Equipment!$AB$7))","v":0.66},3.2,0.48,9.7750000000000004,337.6,3.24,350.61500000000001]
[null,"Sub-Soiler",null,"1 shank","MFWD 75hp",558,54,23,1.0780000000000001,{"$f":"I42*Labor_Fuel_Interest!$C$11","v":18.617060000000002},{"$f":"IF(E42=\"MFWD 50hp\",I42*$AB$5,IF(E42=\"MFWD 75hp\",I42*$AB$6,I42*Equipment!$AB$7))","v":9.5952780000000004},0.33,1.02,29.232338000000002,0.91,6.8,36.942337999999999]
[null,"Sub-Soiler",null,"2 shank","MFWD 50hp",1870,20,23,0.40400000000000003,{"$f":"I43*AA5","v":6.9770799999999999},{"$f":"IF(E43=\"MFWD 50hp\",I43*$AB$5,IF(E43=\"MFWD 75hp\",I43*$AB$6,I43*Equipment!$AB$7))","v":2.3880439999999998},1.1299999999999999,{"$f":"+I43*AC5","v":0.34340000000000004},{"$f":"SUM(J43,K43,L43,M43)","v":10.838524000000001},2.67,{"$f":"+I43*AE5","v":2.2704800000000001},{"$f":"SUM(N43,O43,P43)","v":15.779004}]
[null,"Take up Reel (Mulch)",null,"1 row","MFWD 75hp",995,42,10,0.58799999999999997,{"$f":"I44*Labor_Fuel_Interest!$C$11","v":10.15476},{"$f":"IF(E44=\"MFWD 50hp\",I44*$AB$5,IF(E44=\"MFWD 75hp\",I44*$AB$6,I44*Equipment!$AB$7))","v":5.2337879999999997},0.41,0.55000000000000004,15.938548000000001,1.79,3.71,21.438548000000001]
[null,"Trailer BB Plants",null,"10ft","MFWD 50hp",1185,200,15,2,{"$f":"I45*Labor_Fuel_Interest!$C$11","v":34.54},{"$f":"IF(E45=\"MFWD 50hp\",I45*$AB$5,IF(E45=\"MFWD 75hp\",I45*$AB$6,I45*Equipment!$AB$7))","v":11.821999999999999},0.31,{"$f":"+I45*AC5","v":1.7},{"$f":"SUM(J45,K45,L45,M45)","v":48.372},1.18,{"$f":"+I45*AE5","v":11.24},60.792000000000002]
[null,"Trailer Fruit 4'*6'",null,"trip","4*4",500,200,15,1,{"$f":"I46*Labor_Fuel_Interest!$C$11","v":17.27},{"$f":"IF(E46=\"MFWD 50hp\",I46*$AB$5,IF(E46=\"MFWD 75hp\",I46*$AB$6,I46*Equipment!$AB$7))","v":1.32},0.13,0.96,19.55,0.25,6.49,26.29]
[null,"Trailer Utility",null,"10ft","MFWD 50hp",1185,200,15,0.6,{"$f":"I47*Labor_Fuel_Interest!$C$11","v":10.362},{"$f":"IF(E47=\"MFWD 50hp\",I47*$AB$5,IF(E47=\"MFWD 75hp\",I47*$AB$6,I47*Equipment!$AB$7))","v":3.5465999999999998},0.09,{"$f":"+I47*AC5","v":0.51},{"$f":"SUM(J47,K47,L47,M47)","v":14.508599999999999},0.31,{"$f":"+I47*AE5","v":3.3719999999999999},18.1906]
[null,"Trailer Utility Limb",null,"10ft","MFWD 75hp",1095,200,15,4,{"$f":"I48*Labor_Fuel_Interest!$C$11","v":69.08},{"$f":"IF(E48=\"MFWD 50hp\",I48*$AB$5,IF(E48=\"MFWD 75hp\",I48*$AB$6,I48*Equipment!$AB$7))","v":35.603999999999999},0.57999999999999996,3.79,108.474,2.19,25.23,135.89400000000001]
[null,"Trailer Water",null,"10ft","MFWD 50hp",1691,150,10,0.6,{"$f":"I49*Labor_Fuel_Interest!$C$11","v":10.362},{"$f":"IF(E49=\"MFWD 50hp\",I49*$AB$5,IF(E49=\"MFWD 75hp\",I49*$AB$6,I49*Equipment!$AB$7))","v":3.5465999999999998},0.27,0.4,14.3086,0.86,2.65,17.8186]
[null,"Wagon (dump) Pecan",null,"12ft","MFWD 50hp",10000,50,15,0.33300000000000002,{"$f":"I50*Labor_Fuel_Interest!$C$11","v":5.7509100000000002},{"$f":"IF(E50=\"MFWD 50hp\",I50*$AB$5,IF(E50=\"MFWD 75hp\",I50*$AB$6,I50*Equipment!$AB$7))","v":1.9683629999999999},3.72,0.28000000000000003,7.9992730000000005,6.8,1.88,16.679272999999998]

{"sheet":"Chemical & Fertilizer Costs","index":15,"n_rows":54,"n_cols":12,"rows_kept":54,"cut":false,"hidden":true,"merged":[[47,11,47,16],[48,11,48,16],[40,11,40,16],[41,11,41,16],[42,11,42,16],[43,11,43,16],[44,11,44,16],[45,11,45,16],[46,11,46,16],[48,1,48,2],[49,1,49,2],[49,11,49,16],[50,11,50,16],[51,11,51,16],[3,1,3,8],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[14,1,15,4],[16,1,16,2],[21,1,21,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[27,1,28,16],[29,1,29,2],[29,11,29,16],[22,1,22,2],[23,1,23,2],[30,1,30,2],[30,11,30,16],[31,1,31,2],[31,11,31,16],[32,11,32,16],[32,1,32,2],[38,1,38,2],[33,11,33,16],[34,11,34,16],[35,11,35,16],[36,11,36,16],[37,11,37,16],[38,11,38,16],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[39,11,39,16],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[52,11,52,16],[53,11,53,16],[46,1,46,2],[47,1,47,2]]}
[]
[]
[]
[null,"Chemical Costs"]
[null,"Type",null,"Average Price","Purchase Unit","Conversion","Application unit amount","Average Price per application unit","Label Rate Range "]
[null,"Serenade ASO",null,{"$f":"AVERAGE(K32:K35)","v":99.537499999999994},"2.5  gal.","1 gal = 4 qt",10,{"$f":"D6/G6","v":9.9537499999999994},"2-4 qt/acre"]
[null,"Entrust SC",null,{"$f":"AVERAGE(K37:K39)","v":452.36666666666662},"1 quart","1 qt = 32oz",32,14.136458333333332,"4-6 floz/acre"]
[null,"Pristine",null,{"$f":"AVERAGE(K41:K44)","v":381.52250000000004},"120 ounce","120 oz = 120 oz",120,3.1793541666666671,"18.5-23 oz/acre"]
[null,"Switch 62.5 WG",null,{"$f":"AVERAGE(K46:K49)","v":155.25},"28 ounce","28 oz = 28 oz",28,5.5446428571428568,"11-14 oz/acre"]
[null,"Assail 30 SG",null,{"$f":"AVERAGE(K51:K54)","v":285.82499999999999},"4 lbs","1 lbs = 16 oz",64,4.4660156249999998,"4.5-5.3 oz/acre"]
[]
[]
[]
[]
[null,"Fertilizer Costs"]
[]
[null,"Type ",null,"Unit","Cost","$/lb"]
[null,"All purpose 10 - 10 - 10",null,"50lb Bag",10,{"$f":"+E18/50","v":0.2}]
[null,"All purpose 10 - 10 - 10",null,"40lb Bag",9.49,{"$f":"+E19/40","v":0.23725000000000002}]
[null,"All purpose 10 - 10 - 10",null,"50lb Bag",9.5,{"$f":"+E20/50","v":0.19}]
[null,"All purpose 10 - 10 - 10",null,"50lb bag",11.95,{"$f":"+E21/50","v":0.23899999999999999}]
[null,"Average price (10-10-10)",null,"50lb Bag",12.75,{"$f":"+AVERAGE(F18:F21)","v":0.21656250000000002}]
[null,"Sulfur",null,"50lb Bag",18,{"$f":"+E23/50","v":0.36}]
[null,"Amonium Sulfate",null,"50lb bag",{"$f":"+(18.95+18.5)/2","v":18.725000000000001},{"$f":"+E24/50","v":0.37450000000000006}]
[]
[]
[]
[null,"Chemical Costs"]
[]
[null,"Insecticide/Fungicide",null,"Unit","Label Rate Range","Application rate (qt/acre)","Rate used (highest labeled rate)","Spray volume","Trail mix rate","Amount","Price","Notes"]
[null,"Serenade ASO",null,"2.5 gallon","2-4 qt/acre",{"$f":"(2+4)/2","v":3},"4 qt/acre","50 gal/acre","20 ml/L",1]
[null,"Input Supplier A",null,null,null,null,null,null,null,null,105]
[null,"Input Supplier B",null,null,null,null,null,null,null,null,100]
[null,"Input Supplier C",null,null,null,null,null,null,null,null,100]
[null,"Input Supplier D",null,null,null,null,null,null,null,null,93.15]
[null,"Entrust SC",null,"1 quart","4-6 fl oz/acre",{"$f":"(4+6)/2","v":5},"6 fl oz/acre","50 gal/acre",".9 ml/L",1]
[null,"Input Supplier A",null,null,null,null,null,null,null,null,445,"Called to check price"]
[null,"Input Supplier B",null,null,null,null,null,null,null,null,475]
[null,"Input Supplier D",null,null,null,null,null,null,null,null,437.1]
[null,"Pristine",null,"120 ounce","18.5-23 oz/acre",{"$f":"(18.5+23)/2","v":20.75},"23 oz/acre","50 gal/acre","3.4 g/L",1]
[null,"Input Supplier A",null,null,null,null,null,null,null,null,408.99]
[null,"Input Supplier B",null,null,null,null,null,null,null,null,350]
[null,"Input Supplier C",null,null,null,null,null,null,null,null,387]
[null,"Input Supplier D",null,null,null,null,null,null,null,null,380.1,"7.5lbs container size"]
[null,"Switch 62.5 WG",null,"28 ounce","11-14 oz/acre",{"$f":"(11+14)/2","v":12.5},"14 oz/acre","50 gal/acre","2.1 g/L",1]
[null,"Input Supplier A",null,null,null,null,null,null,null,null,153]
[null,"Input Supplier B",null,null,null,null,null,null,null,null,146]
[null,"Input Supplier C",null,null,null,null,null,null,null,null,155]
[null,"Input Supplier D",null,null,null,null,null,null,null,null,167]
[null,"Assail 30SG",null,"4 lbs","4.5-5.3 oz/acre",{"$f":"(4.5+5.3)/2","v":4.9000000000000004},"5.3 oz/acre","50 gal/acre",".8 g/L",1]
[null,"Input Supplier A",null,null,null,null,null,null,null,null,325]
[null,"Input Supplier B",null,null,null,null,null,null,null,null,280]
[null,"Input Supplier C",null,null,null,null,null,null,null,null,291]
[null,"Input Supplier D",null,null,null,null,null,null,null,null,247.3]

{"sheet":"Plant Costs ","index":16,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":true,"merged":[[1,1,2,13],[3,1,3,2],[3,8,3,13],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[8,8,8,13],[6,8,6,13],[7,8,7,13],[13,8,13,13],[4,8,4,13],[5,8,5,13],[11,8,11,13],[12,8,12,13],[9,8,9,13],[10,8,10,13],[17,5,17,6],[16,5,16,6],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2]]}
[]
[null,"Plant Costs"]
[]
[null,"Variety",null,"Unit","Type","Size","Amount","Price","Notes"]
[null,"Premier Rabbiteye",null,"each","Rabbiteye",null,1]
[null,"Nursery B",null,null,null,null,null,4.5,"2 year old plant (price when you buy 100 plants)"]
[null,"Nursery A",null,null,null,null,null,3.55,"1 liter container size plants, 12''-18'' branch"]
[null,"Nursery D",null,null,null,null,null,13,"1 gallon container size plants, also availible in 3 gallon containers"]
[null,"Nursery E",null,null,null,null,null,6.85,"1 gallon container size plants, also availible in 3 gallon containers"]
[null,"Nursery F",null,null,null,null,null,6.5,"Plants are 2''-3'' in size Bare root"]
[null,"Titan Rabbiteye",null,"each","Rabbiteye",null,1]
[null,"Nursery F",null,null,null,null,null,6.5,"Plants are 2''-3'' in size Bare root"]
[null,"Ochlockonee Rabbiteye",null,"each","Rabbiteye",null,1]
[null,"Nursery F",null,null,null,null,null,6.5,"Plants are 2''-3'' in size Bare root"]
[]
[]
[null,null,null,null,null,"Type",null,"Two year old plant"]
[null,null,null,null,null,"Rabbiteye",null,{"$f":"AVERAGE(H6)","v":4.5}]

{"sheet":"Grass seed","index":17,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,"Grass seed","Unit","Price","website"]
[null,null,"Source A","lb",2.35,"https://www.uky.edu/ccd/sites/www.uky.edu.ccd/files/2019blueberrybudget_wholesale_retail.pdf"]
[null,null,"Source B","lb",{"$f":"134.99/50","v":2.6998000000000002},"https://www.outsidepride.com/seed/grass-seed/fescue-grass-seed/creeping-red-fescue-grass-seed.html"]
[null,null,"Source C","lb",{"$f":"144.95/50","v":2.8989999999999996},"https://seedbarn.com/products/seedranch-creeping-red-fescue-grass-seed-50-lbs?variant=12532386529380&currency=USD&utm_medium=product_sync&utm_source=google&utm_content=sag_organic&utm_campaign=sag_organic"]
[null,null,"Source D","lb",{"$f":"121.53/50","v":2.4306000000000001},"https://www.idealtruevalue.com/store/p/147994-50-LB-Creeping-Red-Fescue-Grass-Seed-Bulk-Bagged.aspx?feed=Froogle"]
[null,null,"Average",null,{"$f":"+AVERAGE(E6:E9)","v":2.5948500000000001}]

{"sheet":"Soil test","index":18,"n_rows":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Soil test prpbe","Unit","Price","website"]
[null,"Input supplier A",1,88.75,"https://www.certifiedmtp.com/ams-40in-plated-one-piece-step-probe/?gclid=EAIaIQobChMIgpb10YnG6wIVmOSzCh0qpgfoEAQYAiABEgKMCvD_BwE "]
[null,"Input supplier B",1,82.25,"https://www.forestry-suppliers.com/product_pages/products.php?mi=70091&itemnum=77636&redir=Y "]
[null,"Input supplier C",null,102.9,"https://www.grainger.com/product/4KMK3?gclid=EAIaIQobChMIyendv4fG6wIVBO21Ch3xOAd5EAQYECABEgKdwPD_BwE&cm_mmc=PPC:+Google+PLA&ef_id=EAIaIQobChMIyendv4fG6wIVBO21Ch3xOAd5EAQYECABEgKdwPD_BwE:G:s&s_kwcid=AL!2966!3!264955916096!!!g!438976780705!&gucid=N:N:PS:Paid:GGL:CSM-2295:KL09CE:20500731 "]
[null,"Input supplier D",null,109.73,"https://www.zoro.com/soil-probes/c/8061/ "]
[null,"Average",1,{"$f":"+AVERAGE(D5:D8)","v":95.907499999999999}]
[]
[null,"Soil test","Unit","Price","website"]
[null,"UT Soil lab",1,15,"https://soillab.tennessee.edu/"]

{"sheet":"Mulch cost","index":19,"n_rows":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Mulch","Unit","Price","Nursery"]
[null,"Nursery A","cu yard",23,"Living Earth Knoxville"]
[null,"Nursery B","cu yard",24,"Kellems Recycling"]
[null,"Nursery C (sawdust)","cu yard",12.5,"http://ccetompkins.org/resources/mulch-topsoil-manure-sources-2018"]
[null,"Nursery D","cu yard",37.5,"Mulch and More (865) 932-7550"]
[null,"Nursery E","cu yard",39.5,"Southern Nurseries (Website Price) Nashville & Hendersonville, TN"]
[null,"Average (lowest prices, excluding outliers)","cu yard",{"$f":"+AVERAGE(D5:D7)","v":19.833333333333332}]