{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Intro","General Budget Assumptions","Labor_Fuel_Interest","Yield","Blackberry Prices","Summary Budget","Blackberry Budget Y1","Summary Y1","Blackberry Budget Y2","Summary Y2","Blackberry Budget Y3","Summary Y3","Blackberry Budget Y4","Summary Y4","Blackberry Budget Y5","Summary Y5","Blackberry Budget Y6","Summary Y6","Blackberry Budget Y7","Summary Y7","Blackberry Budget Y8","Summary Y8","Equipment","Chemical & Fertilizer Costs","Plant costs","Grass seed","Soil test","T-Trellis system","Marketing"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":3,"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":53,"n_cols":2,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"Sample Budget for Blackberry Production in Tennessee"]
[null,"Version 1.0"]
[]
[null,"Margarita Velandia, Omar Aza, and Riley Denton"]
[null,"Professor and Research Assistants"]
[null,"Office: (865) 974-7409  email: mvelandia@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 blackberry producers in estimating the cost of production."]
[]
[null,"General Budget Assumptions"]
[null,"1. You can select one of two Integrated Pest Management (IPM) scenarios: \"Conventional Fungicide Program\" and \"None\". The \"None\" IPM strategy scenario will imply no chemicals would be applied for disease management."]
[null,"2. You can also select three scenarios to market your blackberries: 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,"Labor, Fuel, and Interest"]
[null,"In this spreadsheet, you can change assumptions related to operator, hand labor, and fuel cost, as well as the interest rate."]
[]
[null,"Yield"]
[null,"In this spreadsheet, you can change assumptions related to yield in Years 3 to 8."]
[]
[null,"Blackberry Prices"]
[null,"In this spreadsheet, you can change assumptions related to U-Picked and Ready-Picked (e.g., on-farm and Farmers Markets) prices."]
[]
[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,"Blackberry Budget Y1 to Y8"]
[null,"The \"Blackberry Budget YX\" spreadsheets will provide details about costs of production for Year 1 to Year 8. In these spreadsheets, you will be able to change a few operating/durable input costs. The \"Summary YX\" spreadsheets will provide a summary budget for each year. You will be able to print each year's budget \"Summary XY\" using the print button. In these spreadsheets, you will be able to change a few operating/durable input costs. The “Summary Budget” spreadsheet will not reflect user changes because the summary budget cost categories do not match each year’s budget cost categories."]
[]
[null,"Blackberry Budget Year 1"]
[null,"Blackberry Budget Year 2"]
[null,"Blackberry Budget Year 3"]
[null,"Blackberry Budget Year 4"]
[null,"Blackberry Budget Year 5"]
[null,"Blackberry Budget Year 6"]
[null,"Blackberry Budget Year 7"]
[null,"Blackberry Budget Year 8"]
[]
[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":[[1,1,1,2],[7,1,7,2],[8,1,8,2]]}
[]
[null,"    Budget Assumptions"]
[null,"1. Pest Management Strategy                                                                    (select IPM strategy from drop down list)","Conventional Fungicide Program"]
[null,"2. Market outlet                                                                     (select market outlet combination from drop down list)","50%PYO 50%Ready_Picked"]
[null,"3. Space between rows and plants ","3'x12'"]
[null,"4. Varieties","Natchez and Ouachita"]
[]
[null,"1. You can select one of two pest management scenarios: None and Conventional Fungicide Program. The \"None\" scenario assumes there will be no disease control."]
[null,"2. You can select three scenarios to market your blackberries: 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":112,"n_cols":5,"rows_kept":112,"cut":false,"hidden":false,"merged":[[110,1,110,2],[1,1,1,4],[7,1,7,2],[12,1,12,2],[99,1,99,4],[105,1,105,2]]}
[]
[null,"Fuel "]
[null,"Fuel Type","Price/Gallon","FARMER DISCCOUNT","FINAL PRICE/GAL"]
[null,"Diesel",3.4,0.52,{"$f":"C4-D4","v":2.88}]
[null,"Gasoline",null,0,0]
[]
[]
[null,"Labor",null,"Details"]
[null,"Labor Type","Wage/Hour"]
[null,"Operator",17.420000000000002,"2020 Department of Labor "]
[null,"Hand",13.89,"2022 Adverse Effect Wage Rate "]
[]
[null,"Interest "]
[null,"Intermediate-term",0.04]
[null,"Intermediate-term",6.25E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Fuel "]
[null,"Fuel Type","Price/Gallon","FARMER DISCCOUNT","FINAL PRICE/GAL"]
[null,"Diesel",3.4,0.52,{"$f":"C102-D102","v":2.88}]
[null,"Gasoline",null,0,0]
[]
[]
[null,"Labor",null,"Details"]
[null,"Labor Type","Wage/Hour"]
[null,"Operator",17.420000000000002,"2020 Department of Labor "]
[null,"Hand",13.89,"2022 Adverse Effect Wage Rate "]
[]
[null,"Interest "]
[null,"Intermediate-term",0.04]

{"sheet":"Yield","index":3,"n_rows":109,"n_cols":3,"rows_kept":109,"cut":false,"hidden":false,"merged":[[0,0,0,1],[99,0,99,1]]}
["Estimated Yields"]
["Production Year","qt/acre","% of full production"]
[1,0,0]
[2,0,0]
[3,3000,{"$f":"+B$5/B$6","v":0.6}]
[4,5000,{"$f":"+B6/$B$6","v":1}]
[5,5000,{"$f":"+B7/$B$6","v":1}]
[6,5000,{"$f":"+B8/$B$6","v":1}]
[7,5000,{"$f":"+B9/$B$6","v":1}]
[8,5000,{"$f":"+B10/$B$6","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Estimated Yields"]
["Production Year","qt/acre","% of full production"]
[1,0,0]
[2,0,0]
[3,3000,{"$f":"+B$5/B$6","v":0.6}]
[4,5000,{"$f":"+B105/$B$6","v":1}]
[5,5000,{"$f":"+B106/$B$6","v":1}]
[6,5000,{"$f":"+B107/$B$6","v":1}]
[7,5000,{"$f":"+B108/$B$6","v":1}]
[8,5000,{"$f":"+B109/$B$6","v":1}]

{"sheet":"Blackberry Prices","index":4,"n_rows":103,"n_cols":3,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,1,2,2],[0,0,0,2],[99,0,99,2],[101,1,101,2]]}
["Blackberry Prices"]
[null,"U-Pick","Ready-Picked"]
[null,"$/quart"]
["Average prices",4.9950000000000001,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Blackberry Prices"]
[null,"U-Pick","Ready-Picked"]
[null,"$/quart"]
["Average prices",4.9950000000000001,7]

{"sheet":"Summary Budget","index":5,"n_rows":20,"n_cols":19,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Year 1","%","Year 2","%","Year 3","%","Year 4","%","Year 5","%","Year 6","%","Year 7","%","Year 8","%","Total","%"]
["Mark Rows",{"$f":"+'Blackberry Budget Y1'!T$14","v":13.89},{"$f":"+(B3/$B$20)","v":2.3499735943505774E-2},0,{"$f":"+D3/$D$20","v":0},0,{"$f":"+F3/F$20","v":0},0,{"$f":"+H3/H$20","v":0},0,{"$f":"+J3/J$20","v":0},0,{"$f":"+L3/L$20","v":0},0,{"$f":"+N3/N$20","v":0},0,{"$f":"+P3/P$20","v":0},{"$f":"+B3+D3+F3+H3+J3+L3+N3+P3","v":13.89},{"$f":"+R3/R$20","v":2.5285155177215716E-4}]
["Planting",0,0,{"$f":"+'Blackberry Budget Y2'!T$10","v":5473.14},0.46645222633318534,0,{"$f":"+F4/F$20","v":0},0,{"$f":"+H4/H$20","v":0},0,{"$f":"+J4/J$20","v":0},0,0,0,{"$f":"+N4/N$20","v":0},0,0,{"$f":"+B4+D4+F4+H4+J4+L4+N4+P4","v":5473.14},{"$f":"+R4/R$20","v":9.9632249248831128E-2}]
["Tipping/Prune/Remove Canes",0,0,{"$f":"+'Blackberry Budget Y2'!T$46","v":69.45},5.9189253552512306E-3,{"$f":"+'Blackberry Budget Y3'!T$32+'Blackberry Budget Y3'!T$51","v":375.03000000000003},6.695274673927154E-2,{"$f":"+'Blackberry Budget Y4'!T$32+'Blackberry Budget Y4'!T$51","v":375.03000000000003},5.0669615674399135E-2,{"$f":"+'Blackberry Budget Y5'!T$32+'Blackberry Budget Y5'!T$51","v":375.03000000000003},{"$f":"+J5/J$20","v":5.0669615674399135E-2},{"$f":"+'Blackberry Budget Y6'!T$32+'Blackberry Budget Y6'!T$51","v":375.03000000000003},5.0669615674399135E-2,{"$f":"+'Blackberry Budget Y7'!T$32+'Blackberry Budget Y7'!T$51","v":375.03000000000003},{"$f":"+N5/N$20","v":5.0669615674399135E-2},{"$f":"+'Blackberry Budget Y8'!T$32+'Blackberry Budget Y8'!T$51","v":375.03000000000003},5.0669615674399135E-2,2319.63,4.2226209145950246E-2]
["Disk ",{"$f":"'Blackberry Budget Y1'!T$7","v":11.025928},1.8654168216854335E-2,0,0,0,0,0,0,0,{"$f":"+J6/J$20","v":0},0,0,0,{"$f":"+N6/N$20","v":0},0,0,11.025928,2.0071439917408764E-4]
["Subsoiler",{"$f":"+'Blackberry Budget Y1'!T$15","v":8.7873412000000002},1.4866824898883309E-2,0,0,0,0,0,0,0,{"$f":"+J7/J$20","v":0},0,0,0,{"$f":"+N7/N$20","v":0},0,0,8.7873412000000002,1.5996348872364361E-4]
["Fertilizer",{"$f":"+'Blackberry Budget Y1'!T$12","v":345.78108346666659},0.58500821855478724,{"$f":"+'Blackberry Budget Y2'!T$23+'Blackberry Budget Y2'!T$24+'Blackberry Budget Y2'!T$36+'Blackberry Budget Y2'!T$37+'Blackberry Budget Y2'!T$49+'Blackberry Budget Y2'!T$50","v":90.591223733333337},7.720701096018196E-3,{"$f":"+'Blackberry Budget Y3'!T$12+'Blackberry Budget Y3'!T$13+'Blackberry Budget Y3'!T$48+'Blackberry Budget Y3'!T$49","v":88.663500266666674},1.5828773373787346E-2,{"$f":"+'Blackberry Budget Y4'!T$12+'Blackberry Budget Y4'!T$13+'Blackberry Budget Y4'!T$48+'Blackberry Budget Y4'!T$49","v":88.663500266666674},1.1979162954587593E-2,{"$f":"+'Blackberry Budget Y5'!T$12+'Blackberry Budget Y5'!T$13+'Blackberry Budget Y5'!T$48+'Blackberry Budget Y5'!T$49","v":88.663500266666674},{"$f":"+J8/J$20","v":1.1979162954587593E-2},{"$f":"+'Blackberry Budget Y6'!T$12+'Blackberry Budget Y6'!T$13+'Blackberry Budget Y6'!T$48+'Blackberry Budget Y6'!T$49","v":88.663500266666674},1.1979162954587593E-2,{"$f":"+'Blackberry Budget Y7'!T$12+'Blackberry Budget Y7'!T$13+'Blackberry Budget Y7'!T$48+'Blackberry Budget Y7'!T$49","v":88.663500266666674},{"$f":"+N8/N$20","v":1.1979162954587593E-2},{"$f":"+'Blackberry Budget Y8'!T$12+'Blackberry Budget Y8'!T$13+'Blackberry Budget Y8'!T$48+'Blackberry Budget Y8'!T$49","v":88.663500266666674},1.1979162954587593E-2,968.35330880000004,1.7627763628062124E-2]
["Weed Spray",{"$f":"+'Blackberry Budget Y1'!T$11","v":24.724778399999998},4.1830508542958611E-2,{"$f":"+'Blackberry Budget Y2'!T$9","v":12.362389199999999},1.0535933605092004E-3,0,0,0,0,0,{"$f":"+J9/J$20","v":0},0,0,0,{"$f":"+N9/N$20","v":0},0,0,37.087167600000001,6.7512943689662132E-4]
["Disease Management",0,0,{"$f":"+'Blackberry Budget Y2'!T$26+'Blackberry Budget Y2'!T$27+'Blackberry Budget Y2'!T$28+'Blackberry Budget Y2'!T$39+'Blackberry Budget Y2'!T$40+'Blackberry Budget Y2'!T$41+'Blackberry Budget Y2'!T$52+'Blackberry Budget Y2'!T$53+'Blackberry Budget Y2'!T$54+'Blackberry Budget Y2'!T$61+'Blackberry Budget Y2'!T$62+'Blackberry Budget Y2'!T$63","v":257.87484858333335},2.1977566303260813E-2,{"$f":"+'Blackberry Budget Y3'!T$15+'Blackberry Budget Y3'!T$16+'Blackberry Budget Y3'!T$17+'Blackberry Budget Y3'!T$25+'Blackberry Budget Y3'!T$26+'Blackberry Budget Y3'!T$27+'Blackberry Budget Y3'!T$35+'Blackberry Budget Y3'!T$36+'Blackberry Budget Y3'!T$37+'Blackberry Budget Y3'!T$44+'Blackberry Budget Y3'!T$45+'Blackberry Budget Y3'!T$46","v":257.87484858333335},4.603746214336963E-2,{"$f":"+'Blackberry Budget Y4'!T$15+'Blackberry Budget Y4'!T$16+'Blackberry Budget Y4'!T$17+'Blackberry Budget Y4'!T$25+'Blackberry Budget Y4'!T$26+'Blackberry Budget Y4'!T$27+'Blackberry Budget Y4'!T$35+'Blackberry Budget Y4'!T$36+'Blackberry Budget Y4'!T$37+'Blackberry Budget Y4'!T$44+'Blackberry Budget Y4'!T$45+'Blackberry Budget Y4'!T$46","v":257.87484858333335},3.4840997972992477E-2,{"$f":"+'Blackberry Budget Y5'!T$15+'Blackberry Budget Y5'!T$16+'Blackberry Budget Y5'!T$17+'Blackberry Budget Y5'!T$25+'Blackberry Budget Y5'!T$26+'Blackberry Budget Y5'!T$27+'Blackberry Budget Y5'!T$35+'Blackberry Budget Y5'!T$36+'Blackberry Budget Y5'!T$37+'Blackberry Budget Y5'!T$44+'Blackberry Budget Y5'!T$45+'Blackberry Budget Y5'!T$46","v":257.87484858333335},{"$f":"+J10/J$20","v":3.4840997972992477E-2},{"$f":"+'Blackberry Budget Y6'!T$15+'Blackberry Budget Y6'!T$16+'Blackberry Budget Y6'!T$17+'Blackberry Budget Y6'!T$25+'Blackberry Budget Y6'!T$26+'Blackberry Budget Y6'!T$27+'Blackberry Budget Y6'!T$35+'Blackberry Budget Y6'!T$36+'Blackberry Budget Y6'!T$37+'Blackberry Budget Y6'!T$44+'Blackberry Budget Y6'!T$45+'Blackberry Budget Y6'!T$46","v":257.87484858333335},3.4840997972992477E-2,{"$f":"+'Blackberry Budget Y7'!T$15+'Blackberry Budget Y7'!T$16+'Blackberry Budget Y7'!T$17+'Blackberry Budget Y7'!T$25+'Blackberry Budget Y7'!T$26+'Blackberry Budget Y7'!T$27+'Blackberry Budget Y7'!T$35+'Blackberry Budget Y7'!T$36+'Blackberry Budget Y6'!T$37+'Blackberry Budget Y7'!T$44+'Blackberry Budget Y7'!T$45+'Blackberry Budget Y7'!T$46","v":257.87484858333335},{"$f":"+N10/N$20","v":3.4840997972992477E-2},{"$f":"+'Blackberry Budget Y8'!T$15+'Blackberry Budget Y8'!T$16+'Blackberry Budget Y8'!T$17+'Blackberry Budget Y8'!T$25+'Blackberry Budget Y8'!T$26+'Blackberry Budget Y8'!T$27+'Blackberry Budget Y8'!T$35+'Blackberry Budget Y8'!T$36+'Blackberry Budget Y8'!T$37+'Blackberry Budget Y8'!T$44+'Blackberry Budget Y8'!T45+'Blackberry Budget Y8'!T$46","v":257.87484858333335},3.4840997972992477E-2,1805.1239400833338,3.2860215218944666E-2]
["Construct  Trellis",0,0,{"$f":"'Blackberry Budget Y2'!T$12+'Blackberry Budget Y2'!T$13+'Blackberry Budget Y2'!T$14+'Blackberry Budget Y2'!T$15+'Blackberry Budget Y2'!T$16+'Blackberry Budget Y2'!T$17","v":4057.6549333333332},0.34581651069498787,0,0,0,0,0,{"$f":"+J11/J$20","v":0},0,0,0,{"$f":"+N11/N$20","v":0},0,0,4057.6549333333332,7.3864963747248533E-2]
["Hoeing",0,0,{"$f":"+'Blackberry Budget Y2'!T$19+'Blackberry Budget Y2'!T$31+'Blackberry Budget Y2'!T$43+'Blackberry Budget Y2'!T$56+'Blackberry Budget Y2'!T$67","v":902.84999999999991},7.6946029618265993E-2,{"$f":"+'Blackberry Budget Y3'!T$20+'Blackberry Budget Y3'!T$29+'Blackberry Budget Y3'!T$39","v":458.37},8.1831134903554092E-2,{"$f":"+'Blackberry Budget Y4'!T$20+'Blackberry Budget Y4'!T$29+'Blackberry Budget Y4'!T$39","v":458.37},6.1929530268710051E-2,{"$f":"+'Blackberry Budget Y5'!T$20+'Blackberry Budget Y5'!T$29+'Blackberry Budget Y5'!T$39","v":458.37},{"$f":"+J12/J$20","v":6.1929530268710051E-2},{"$f":"+'Blackberry Budget Y6'!T$20+'Blackberry Budget Y6'!T$29+'Blackberry Budget Y6'!T$39","v":458.37},6.1929530268710051E-2,{"$f":"+'Blackberry Budget Y7'!T$20+'Blackberry Budget Y7'!T$29+'Blackberry Budget Y7'!T$39","v":458.37},{"$f":"+N12/N$20","v":6.1929530268710051E-2},{"$f":"+'Blackberry Budget Y8'!T$20+'Blackberry Budget Y8'!T$29+'Blackberry Budget Y8'!T$39","v":458.37},6.1929530268710051E-2,3653.0699999999993,6.6499958116077312E-2]
["Soil Testing",{"$f":"+'Blackberry Budget Y1'!T$9+'Blackberry Budget Y1'!T$10+'Blackberry Budget Y1'!T$8","v":131.06066666666666},0.22173441751234668,0,0,0,0,0,0,0,{"$f":"+J13/J$20","v":0},0,0,0,{"$f":"+N13/N$20","v":0},0,0,131.06066666666666,2.3858094271389557E-3]
["Mowing",0,0,{"$f":"+'Blackberry Budget Y2'!T$8+'Blackberry Budget Y2'!T$21+'Blackberry Budget Y2'!T$33+'Blackberry Budget Y2'!T$45+'Blackberry Budget Y2'!T$58+'Blackberry Budget Y2'!T$65+'Blackberry Budget Y2'!T$70+'Blackberry Budget Y2'!T$73","v":78.561100799999977},6.6954253630175315E-3,{"$f":"+'Blackberry Budget Y3'!T$8+'Blackberry Budget Y3'!T$10+'Blackberry Budget Y3'!T$22+'Blackberry Budget Y3'!T$31+'Blackberry Budget Y3'!T$41+'Blackberry Budget Y3'!T$53+'Blackberry Budget Y3'!T$56+'Blackberry Budget Y3'!T$59","v":78.561100799999977},1.4025228609499989E-2,{"$f":"+'Blackberry Budget Y4'!T$8+'Blackberry Budget Y4'!T$10+'Blackberry Budget Y4'!T$22+'Blackberry Budget Y4'!T$31+'Blackberry Budget Y4'!T$41+'Blackberry Budget Y4'!T$53+'Blackberry Budget Y4'!T$56+'Blackberry Budget Y4'!T$59","v":78.561100799999977},1.0614246285613761E-2,{"$f":"+'Blackberry Budget Y5'!T$8+'Blackberry Budget Y5'!T$10+'Blackberry Budget Y5'!T$22+'Blackberry Budget Y5'!T$31+'Blackberry Budget Y5'!T$41+'Blackberry Budget Y5'!T$53+'Blackberry Budget Y5'!T$56+'Blackberry Budget Y5'!T$59","v":78.561100799999977},{"$f":"+J14/J$20","v":1.0614246285613761E-2},{"$f":"+'Blackberry Budget Y6'!T$8+'Blackberry Budget Y6'!T$10+'Blackberry Budget Y6'!T$22+'Blackberry Budget Y6'!T$31+'Blackberry Budget Y6'!T$41+'Blackberry Budget Y6'!T$53+'Blackberry Budget Y6'!T$56+'Blackberry Budget Y6'!T$59","v":78.561100799999977},1.0614246285613761E-2,{"$f":"+'Blackberry Budget Y7'!T$8+'Blackberry Budget Y7'!T$10+'Blackberry Budget Y7'!T$22+'Blackberry Budget Y7'!T$31+'Blackberry Budget Y7'!T$41+'Blackberry Budget Y7'!T$53+'Blackberry Budget Y7'!T$56+'Blackberry Budget Y7'!T$59","v":78.561100799999977},{"$f":"+N14/N$20","v":1.0614246285613761E-2},{"$f":"+'Blackberry Budget Y8'!T$8+'Blackberry Budget Y8'!T$10+'Blackberry Budget Y8'!T$22+'Blackberry Budget Y8'!T$31+'Blackberry Budget Y8'!T$41+'Blackberry Budget Y8'!T$53+'Blackberry Budget Y8'!T$56+'Blackberry Budget Y8'!T$59","v":78.561100799999977},1.0614246285613761E-2,549.92770559999985,1.0010804443733763E-2]
["Seed Grass",{"$f":"+'Blackberry Budget Y1'!T$17+'Blackberry Budget Y1'!T$18+'Blackberry Budget Y1'!T$19","v":39.147775375999998},6.6231993096593042E-2,0,0,0,0,0,0,0,{"$f":"+J15/J$20","v":0},0,0,0,{"$f":"+N15/N$20","v":0},0,0,39.147775375999998,7.126404429265257E-4]
["Irrigation",0,0,{"$f":"+'Blackberry Budget Y2'!T$29+'Blackberry Budget Y2'!T$34+'Blackberry Budget Y2'!T$47+'Blackberry Budget Y2'!T$59+'Blackberry Budget Y2'!T$68+'Blackberry Budget Y2'!T$71+'Blackberry Budget Y2'!T$74","v":443.59699999999992},3.7805867974274723E-2,{"$f":"+'Blackberry Budget Y3'!T$18+'Blackberry Budget Y3'!T$23+'Blackberry Budget Y3'!T$33+'Blackberry Budget Y3'!T$42+'Blackberry Budget Y3'!T$54+'Blackberry Budget Y3'!T$57+'Blackberry Budget Y3'!T$60","v":443.59699999999992},7.9193764752954782E-2,{"$f":"+'Blackberry Budget Y4'!T$18+'Blackberry Budget Y4'!T$23+'Blackberry Budget Y4'!T$33+'Blackberry Budget Y4'!T$42+'Blackberry Budget Y4'!T$54+'Blackberry Budget Y4'!T$57+'Blackberry Budget Y4'!T$60","v":443.59699999999992},5.9933577325324443E-2,{"$f":"+'Blackberry Budget Y5'!T$18+'Blackberry Budget Y5'!T$23+'Blackberry Budget Y5'!T$33+'Blackberry Budget Y5'!T$42+'Blackberry Budget Y5'!T$54+'Blackberry Budget Y5'!T$57+'Blackberry Budget Y5'!T$60","v":443.59699999999992},{"$f":"+J16/J$20","v":5.9933577325324443E-2},{"$f":"+'Blackberry Budget Y6'!T$18+'Blackberry Budget Y6'!T$23+'Blackberry Budget Y6'!T$33+'Blackberry Budget Y6'!T$42+'Blackberry Budget Y6'!T$54+'Blackberry Budget Y6'!T$57+'Blackberry Budget Y6'!T$60","v":443.59699999999992},5.9933577325324443E-2,{"$f":"+'Blackberry Budget Y7'!T$18+'Blackberry Budget Y7'!T$23+'Blackberry Budget Y7'!T$33+'Blackberry Budget Y7'!T$42+'Blackberry Budget Y7'!T$54+'Blackberry Budget Y7'!T$57+'Blackberry Budget Y7'!T$60","v":443.59699999999992},{"$f":"+N16/N$20","v":5.9933577325324443E-2},{"$f":"+'Blackberry Budget Y8'!T$18+'Blackberry Budget Y8'!T$23+'Blackberry Budget Y8'!T$33+'Blackberry Budget Y8'!T$42+'Blackberry Budget Y8'!T$54+'Blackberry Budget Y8'!T$57+'Blackberry Budget Y8'!T$60","v":443.59699999999992},5.9933577325324443E-2,3105.1789999999992,5.6526229566617348E-2]
["Harvest",0,{"$f":"+(B$17/$B$20)","v":0},0,0,{"$f":"+'Blackberry Budget Y3'!T$65+'Blackberry Budget Y3'!T$66","v":918.20833333333326},0.16392440603566455,{"$f":"+'Blackberry Budget Y4'!T$65+'Blackberry Budget Y4'!T$66","v":1518.7722222222221},0.20519853024278886,{"$f":"+'Blackberry Budget Y5'!T$65+'Blackberry Budget Y5'!T$66","v":1518.7722222222221},{"$f":"+J17/J$20","v":0.20519853024278886},{"$f":"+'Blackberry Budget Y6'!T$65+'Blackberry Budget Y6'!T$66","v":1518.7722222222221},0.20519853024278886,{"$f":"+'Blackberry Budget Y7'!T$65+'Blackberry Budget Y7'!T$66","v":1518.7722222222221},{"$f":"+N17/N$20","v":0.20519853024278886},{"$f":"+'Blackberry Budget Y8'!T$65+'Blackberry Budget Y8'!T$66","v":1518.7722222222221},0.20519853024278886,8512.0694444444434,0.15495248148453139]
["Post-harvest",0,{"$f":"+(B18/$B$20)","v":0},0,0,{"$f":"+'Blackberry Budget Y3'!T$67+'Blackberry Budget Y3'!T$68","v":2935.85},0.52412666057246171,{"$f":"+'Blackberry Budget Y4'!T$67+'Blackberry Budget Y4'!T$68","v":4135.3500000000004},0.55871955624650416,{"$f":"+'Blackberry Budget Y5'!T$67+'Blackberry Budget Y5'!T$68","v":4135.3500000000004},{"$f":"+J18/J$20","v":0.55871955624650416},{"$f":"+'Blackberry Budget Y6'!T$67+'Blackberry Budget Y6'!T$68","v":4135.3500000000004},0.55871955624650416,{"$f":"+'Blackberry Budget Y7'!T$67+'Blackberry Budget Y7'!T$68","v":4135.3500000000004},{"$f":"+N18/N$20","v":0.55871955624650416},{"$f":"+'Blackberry Budget Y8'!T$67+'Blackberry Budget Y8'!T$68","v":4135.3500000000004},0.55871955624650416,23612.6,0.42984035647049945]
["Financial",{"$f":"'Blackberry Budget Y1'!T$21","v":16.652898209666663},{"$f":"+(B19/$B$20)","v":2.817413323407103E-2},{"$f":"+'Blackberry Budget Y2'!T$76","v":347.46738892656231},2.9613153901229233E-2,{"$f":"+'Blackberry Budget Y3'!T$62","v":45.258426551562501},8.0798228694362751E-3,{"$f":"+'Blackberry Budget Y4'!T$62","v":45.258426551562501},6.1147830290795221E-3,{"$f":"+'Blackberry Budget Y5'!T$62","v":45.258426551562501},{"$f":"+J19/J$20","v":6.1147830290795221E-3},{"$f":"+'Blackberry Budget Y6'!T$62","v":45.258426551562501},6.1147830290795221E-3,{"$f":"+'Blackberry Budget Y7'!T$62","v":45.258426551562501},{"$f":"+N19/N$20","v":6.1147830290795221E-3},{"$f":"+'Blackberry Budget Y7'!T$62","v":45.258426551562501},6.1147830290795221E-3,635.67084644560384,1.1571660182871963E-2]
["Total Costs",{"$f":"+SUM(B3:B19)","v":591.07047131899992},{"$f":"+SUM(C3:C19)","v":1},{"$f":"+SUM(D4:D19)","v":11733.548884576561},{"$f":"+SUM(E4:E19)","v":1.0000000000000002},{"$f":"SUM(F3:F19)","v":5601.4132095348959},1,7401.4770984237848,1,7401.4770984237848,1,7401.4770984237848,1,7401.4770984237848,1,7401.4770984237848,1,54933.418057549381,0.99999999999999989]

{"sheet":"Blackberry Budget Y1","index":6,"n_rows":219,"n_cols":29,"rows_kept":219,"cut":false,"hidden":false,"merged":[[201,16,202,16],[201,17,202,17],[201,18,202,18],[201,11,202,11],[201,12,202,12],[201,13,202,13],[201,14,202,14],[201,15,202,15],[199,1,199,19],[200,1,202,1],[200,2,202,2],[200,3,202,3],[200,4,202,4],[200,5,202,5],[200,6,202,6],[200,7,202,7],[200,8,200,11],[200,12,200,13],[200,14,200,15],[200,16,200,18],[200,19,202,19],[201,8,202,8],[201,9,202,9],[201,10,202,10],[3,19,5,19],[3,3,5,3],[2,23,2,28],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[2,1,2,19],[3,1,5,1],[3,2,5,2],[3,4,5,4],[3,5,5,5],[4,8,5,8],[4,17,5,17],[3,14,3,15],[3,16,3,18],[3,6,5,6],[3,7,5,7],[3,8,3,11],[3,12,3,13],[4,9,5,9],[4,10,5,10],[4,18,5,18],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 0"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power Unit Cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost",null,null,null,"Items","unit","Price","Quantity","Amount","Your Farm"]
[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,"Disk Harrow","6ft","MFWD 50hp",4,{"$f":"+Equipment!$I$20","v":0.33},1,"June",{"$f":"+G7*Equipment!$M$20","v":0.2838},{"$f":"+G7*Equipment!$K$20","v":2.4425279999999998},{"$f":"SUM(I7:J7)","v":2.7263279999999996},{"$f":"+G7*Equipment!$P$20","v":1.8810000000000002},{"$f":"+G7*Equipment!$L$20","v":0.2},{"$f":"+G7*Equipment!$O$20","v":0.47},{"$f":"+F7*G7","v":0.33},{"$f":"+Labor_Fuel_Interest!$C$10*O7","v":5.7486000000000006},null,null,null,{"$f":"+K7+L7+M7+N7+P7+S7","v":11.025928},{"$f":"+(K7+M7+P7+S7)","v":8.6749280000000013},null,null,"Fertilizer"]
[null,"Soil Test Hand labor","hour ",null,null,null,1,"June",null,null,null,null,null,null,{"$f":"0.6*G8","v":0.6},{"$f":"+Labor_Fuel_Interest!$C$11*O8","v":8.3339999999999996},null,null,null,8.3339999999999996,{"$f":"+(K8+M8+P8+S8)","v":8.3339999999999996},null,null,"15-15-15","lb.",{"$f":"+R12","v":0.40868333333333329},{"$f":"+Q12","v":800},{"$f":"+Z8*AA8","v":326.9466666666666}]
[null,"Soil test","each",null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF(D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!$D$11","v":15},{"$f":"+Q9*R9","v":15},15,{"$f":"+(K9+M9+P9+S9)","v":15},null,null,"Soil test   ","each",{"$f":"+R9","v":15},{"$f":"+Q9","v":1},{"$f":"+Z9*AA9","v":15}]
[null,"Soil test probe","each",null,{"$f":"+IF(D10=\"MFWD 50hp\", Equipment!$U$5, IF(D10=\"MFWD 50hp\", Equipment!$U$6, IF(D10=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!$D$8","v":107.72666666666667},{"$f":"+Q10*R10","v":107.72666666666667},107.72666666666667,{"$f":"+(K10+M10+P10+S10)","v":107.72666666666667},null,null,"Soil test probe","each",{"$f":"+R10","v":107.72666666666667},{"$f":"+Q10","v":1},{"$f":"+Z10*AA10","v":107.72666666666667}]
[null,"Weed Spray","2 qt","MFWD 50hp",4,{"$f":"+Equipment!I$37","v":9.9000000000000005E-2},1,"June",{"$f":"+G11*Equipment!$M$37","v":8.5140000000000007E-2},{"$f":"+G11*Equipment!$K$37","v":0.73275839999999992},{"$f":"SUM(I11:J11)","v":0.81789839999999991},{"$f":"+G11*Equipment!$P$37","v":0.56430000000000002},{"$f":"+G11*Equipment!$L$37","v":0.1},{"$f":"+G11*Equipment!$O$37","v":0.12},{"$f":"+F11*G11","v":9.9000000000000005E-2},{"$f":"+O11*Labor_Fuel_Interest!$C$10","v":1.7245800000000002},2,{"$f":"+'Chemical & Fertilizer Costs'!$H$6","v":10.699},{"$f":"+Q11*R11","v":21.398},24.724778399999998,null,null,null,"Grass seed","lb.",{"$f":"+R19","v":1.8898999999999999},{"$f":"+Q19","v":10},{"$f":"+Z11*AA11","v":18.899000000000001}]
[null,"Apply Fertilizer (15-15-15)","lb.","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,"June",{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},800,{"$f":"+'Chemical & Fertilizer Costs'!$F$21","v":0.40868333333333329},{"$f":"+Q12*R12","v":326.9466666666666},345.78108346666659,{"$f":"+(K12+M12+P12+S12)","v":338.86498346666662},null,null,"Glyphosate","qt",{"$f":"+R11","v":10.699},2,{"$f":"+Z12*AA12","v":21.398}]
[null,"Mark of Rows",null,null,{"$f":"+IF(D13=\"MFWD 50hp\", Equipment!$U$5, IF(D13=\"MFWD 50hp\", Equipment!$U$6, IF(D13=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"June",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor"]
[null,"Hand labor","hour ",null,{"$f":"+IF(D14=\"MFWD 50hp\", Equipment!$U$5, IF(D14=\"MFWD 50hp\", Equipment!$U$6, IF(D14=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,1,{"$f":"+Labor_Fuel_Interest!$C$11*O14","v":13.89},null,null,null,{"$f":"+K14+L14+M14+N14+P14+S14","v":13.89},13.89,null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O7+O12+O15+O17+O11","v":1.5143599999999999},{"$f":"+Z14*AA14","v":26.3801512}]
[null,"Sub-Soiler","1 shank","MFWD 50hp",{"$f":"+IF(D15=\"MFWD 50hp\", Equipment!$U$5, IF(D15=\"MFWD 50hp\", Equipment!$U$6, IF(D15=\"4*4\", Equipment!$U$7, \" \")))","v":4},{"$f":"+Equipment!$I$38","v":1.0780000000000001},0.25,"June",{"$f":"+G15*Equipment!$M$38","v":0.23177},{"$f":"+G15*Equipment!$K$38","v":1.9947311999999999},{"$f":"+SUM(I15:J15)","v":2.2265012},{"$f":"+G15*Equipment!$P$38","v":1.5361500000000001},{"$f":"+G15*Equipment!$L$38","v":4.2500000000000003E-2},{"$f":"+G15*Equipment!$O$38","v":0.28749999999999998},{"$f":"+F15*G15","v":0.26950000000000002},{"$f":"+Labor_Fuel_Interest!$C$10*O15","v":4.6946900000000005},null,null,null,{"$f":"+K15+L15+M15+N15+P15+S15","v":8.7873412000000002},6.9636912000000004,null,null,"Hand labor"]
[null,"Seed Between Rows",null,null,null,null,null,"June",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O8+O14+O18","v":1.78},{"$f":"+Z16*AA16","v":24.7242}]
[null,"Grain Drill","6ft","MFWD 50hp",4,{"$f":"+Equipment!$I$24","v":0.39285999999999999},1,null,{"$f":"+G17*Equipment!$M$24","v":0.33785959999999998},{"$f":"+G17*Equipment!$K$24","v":2.9077925759999994},{"$f":"SUM(I17:J17)","v":3.2456521759999992},{"$f":"+G17*Equipment!$P$24","v":2.2393019999999999},{"$f":"+G17*Equipment!$L$24","v":1.95},{"$f":"+G17*Equipment!$O$24","v":3.47},{"$f":"+G17*F17","v":0.39285999999999999},{"$f":"+O17*Labor_Fuel_Interest!$C$10","v":6.8436212000000003},null,null,null,{"$f":"+K17+L17+M17+N17+P17+S17","v":17.748575375999998},12.039273376000001,null,null,"Diesel Fuel"]
[null,"Hand Labor","hour",null,null,null,null,null,null,null,null,null,null,null,0.18,{"$f":"+O18*Labor_Fuel_Interest!$C$11","v":2.5002},null,null,null,2.5002,2.5002,null,null,"Tractors","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"+J20/Labor_Fuel_Interest!$E$4","v":3.8919052000000001},{"$f":"+Z18*AA18","v":11.208686975999999}]
[null,"Grass Seed ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+'Grass seed'!$E$9","v":1.8898999999999999},{"$f":"+Q19*R19","v":18.899000000000001},{"$f":"+K19+L19+M19+N19+P19+S19","v":18.899000000000001},18.899000000000001,null,null,"Repair & Maintenance"]
[null,"Total",null,null,null,null,null,null,{"$f":"+SUM(I7:I19)","v":1.3023496000000001},11.208686975999999,12.511036575999999,{"$f":"+SUM(L7:L19)","v":8.6318520000000003},{"$f":"+SUM(M7:M19)","v":3.3475000000000001},{"$f":"+SUM(N7:N19)","v":8.8524999999999991},null,{"$f":"+SUM(P7:P19)","v":51.104351200000004},null,null,{"$f":"+SUM(S7:S19)","v":489.97033333333331},{"$f":"+SUM(T7:T19)","v":574.41757310933315},{"$f":"SUM(U7:U19)","v":532.89274270933322},null,null,"Implements","acre",{"$f":"+M20","v":3.3475000000000001},1,3.3475000000000001]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U20*Labor_Fuel_Interest!$C$15)/2","v":16.652898209666663},null,null,null,"Tractors ","acre",{"$f":"+I20","v":1.3023496000000001},1,1.3023496000000001]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T20:T21)","v":591.07047131899981},null,null,null,"Interest on OP. CAP.","acre",{"$f":"+T21","v":16.652898209666663},1,16.652898209666663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total expenses ",null,null,null,{"$f":"+SUM(AB8:AB22)","v":573.58611931899986},{"$f":"SUM(AC7:AC22)","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","acre",{"$f":"+N20","v":8.8524999999999991},1,{"$f":"+Z26*AA26","v":8.8524999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","acre",{"$f":"+L20","v":8.6318520000000003},1,{"$f":"+Z27*AA27","v":8.6318520000000003}]
[]
[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,{"$f":"+AB26+AB27","v":17.484352000000001},{"$f":"SUM(AC25:AC28)","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,"Total Specified Expenses",null,null,null,{"$f":"+AB23+AB29","v":591.07047131899981},{"$f":"+AC29+AC23","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Blackberry Enterprise Budget Year  1"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power Unit Cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost"]
[null,null,null,null,null,null,null,null,"R & M","Fuel","Direct ","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[]
[null,"Disk Harrow","6ft","MFWD 50hp",4,{"$f":"+Equipment!$I$20","v":0.33},1,"June",{"$f":"+G204*Equipment!$M$20","v":0.2838},{"$f":"+G204*Equipment!$K$20","v":2.4425279999999998},{"$f":"SUM(I204:J204)","v":2.7263279999999996},{"$f":"+G204*Equipment!$P$20","v":1.8810000000000002},{"$f":"+G204*Equipment!$L$20","v":0.2},{"$f":"+G204*Equipment!$O$20","v":0.47},{"$f":"+F204*G204","v":0.33},{"$f":"+Labor_Fuel_Interest!$C$10*O204","v":5.7486000000000006},null,null,null,{"$f":"+K204+L204+M204+N204+P204+S204","v":11.025928}]
[null,"Soil Test Hand labor","hour ",null,null,null,1,"June",null,null,null,null,null,null,{"$f":"0.6*G205","v":0.6},{"$f":"+Labor_Fuel_Interest!$C$11*O205","v":8.3339999999999996},null,null,null,8.3339999999999996]
[null,"Soil test","each",null,{"$f":"+IF(D206=\"MFWD 50hp\", Equipment!$U$5, IF(D206=\"MFWD 50hp\", Equipment!$U$6, IF(D206=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!$D$11","v":15},{"$f":"+Q206*R206","v":15},15]
[null,"Soil test probe","each",null,{"$f":"+IF(D207=\"MFWD 50hp\", Equipment!$U$5, IF(D207=\"MFWD 50hp\", Equipment!$U$6, IF(D207=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!$D$8","v":107.72666666666667},{"$f":"+Q207*R207","v":107.72666666666667},107.72666666666667]
[null,"Weed Spray","2 qt","MFWD 50hp",4,{"$f":"+Equipment!I$37","v":9.9000000000000005E-2},1,"June",{"$f":"+G208*Equipment!$M$37","v":8.5140000000000007E-2},{"$f":"+G208*Equipment!$K$37","v":0.73275839999999992},{"$f":"SUM(I208:J208)","v":0.81789839999999991},{"$f":"+G208*Equipment!$P$37","v":0.56430000000000002},{"$f":"+G208*Equipment!$L$37","v":0.1},{"$f":"+G208*Equipment!$O$37","v":0.12},{"$f":"+F208*G208","v":9.9000000000000005E-2},{"$f":"+O208*Labor_Fuel_Interest!$C$10","v":1.7245800000000002},2,{"$f":"+'Chemical & Fertilizer Costs'!$H$6","v":10.699},{"$f":"+Q208*R208","v":21.398},24.724778399999998]
[null,"Apply Fertilizer (15-15-15)","lb.","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,"June",{"$f":"+G209*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G209*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I209:J209)","v":3.4946567999999996},{"$f":"+G209*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G209*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G209*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F209*G209","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O209","v":7.3686600000000002},800,{"$f":"+'Chemical & Fertilizer Costs'!$F$21","v":0.40868333333333329},{"$f":"+Q209*R209","v":326.9466666666666},345.78108346666659]
[null,"Mark of Rows",null,null,{"$f":"+IF(D210=\"MFWD 50hp\", Equipment!$U$5, IF(D210=\"MFWD 50hp\", Equipment!$U$6, IF(D210=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"June"]
[null,"Hand labor","hour ",null,{"$f":"+IF(D211=\"MFWD 50hp\", Equipment!$U$5, IF(D211=\"MFWD 50hp\", Equipment!$U$6, IF(D211=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,1,{"$f":"+Labor_Fuel_Interest!$C$11*O211","v":13.89},null,null,null,{"$f":"+K211+L211+M211+N211+P211+S211","v":13.89}]
[null,"Sub-Soiler","1 shank","MFWD 50hp",{"$f":"+IF(D212=\"MFWD 50hp\", Equipment!$U$5, IF(D212=\"MFWD 50hp\", Equipment!$U$6, IF(D212=\"4*4\", Equipment!$U$7, \" \")))","v":4},{"$f":"+Equipment!$I$38","v":1.0780000000000001},0.25,"June",{"$f":"+G212*Equipment!$M$38","v":0.23177},{"$f":"+G212*Equipment!$K$38","v":1.9947311999999999},{"$f":"+SUM(I212:J212)","v":2.2265012},{"$f":"+G212*Equipment!$P$38","v":1.5361500000000001},{"$f":"+G212*Equipment!$L$38","v":4.2500000000000003E-2},{"$f":"+G212*Equipment!$O$38","v":0.28749999999999998},{"$f":"+F212*G212","v":0.26950000000000002},{"$f":"+Labor_Fuel_Interest!$C$10*O212","v":4.6946900000000005},null,null,null,{"$f":"+K212+L212+M212+N212+P212+S212","v":8.7873412000000002}]
[null,"Seed Between Rows",null,null,null,null,null,"June"]
[null,"Grain Drill","6ft","MFWD 50hp",4,{"$f":"+Equipment!$I$24","v":0.39285999999999999},1,null,{"$f":"+G214*Equipment!$M$24","v":0.33785959999999998},{"$f":"+G214*Equipment!$K$24","v":2.9077925759999994},{"$f":"SUM(I214:J214)","v":3.2456521759999992},{"$f":"+G214*Equipment!$P$24","v":2.2393019999999999},{"$f":"+G214*Equipment!$L$24","v":1.95},{"$f":"+G214*Equipment!$O$24","v":3.47},{"$f":"+G214*F214","v":0.39285999999999999},{"$f":"+O214*Labor_Fuel_Interest!$C$10","v":6.8436212000000003},null,null,null,{"$f":"+K214+L214+M214+N214+P214+S214","v":17.748575375999998}]
[null,"Hand Labor","hour",null,null,null,null,null,null,null,null,null,null,null,0.18,{"$f":"+O215*Labor_Fuel_Interest!$C$11","v":2.5002},null,null,null,2.5002]
[null,"Grass Seed ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+'Grass seed'!$E$9","v":1.8898999999999999},{"$f":"+Q216*R216","v":18.899000000000001},{"$f":"+K216+L216+M216+N216+P216+S216","v":18.899000000000001}]
[null,"Total",null,null,null,null,null,null,{"$f":"+SUM(I204:I216)","v":1.3023496000000001},11.208686975999999,12.511036575999999,{"$f":"+SUM(L204:L216)","v":8.6318520000000003},{"$f":"+SUM(M204:M216)","v":3.3475000000000001},{"$f":"+SUM(N204:N216)","v":8.8524999999999991},null,{"$f":"+SUM(P204:P216)","v":51.104351200000004},null,null,{"$f":"+SUM(S204:S216)","v":489.97033333333331},{"$f":"+SUM(T204:T216)","v":574.41757310933315}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U217*Labor_Fuel_Interest!$C$15)/2","v":0}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T217:T218)","v":574.41757310933315}]

{"sheet":"Summary Y1","index":7,"n_rows":228,"n_cols":29,"rows_kept":228,"cut":false,"hidden":false,"merged":[[199,23,199,28],[200,23,201,23],[200,24,201,24],[200,25,201,25],[200,26,201,26],[200,27,201,27],[200,28,201,28],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 1"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power Unit Cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost",null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[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,"Disk Harrow","6ft","MFWD 50hp",4,{"$f":"+Equipment!$I$20","v":0.33},1,"June",{"$f":"+G7*Equipment!$M$20","v":0.2838},{"$f":"+G7*Equipment!$K$20","v":2.4425279999999998},{"$f":"SUM(I7:J7)","v":2.7263279999999996},{"$f":"+G7*Equipment!$P$20","v":1.8810000000000002},{"$f":"+G7*Equipment!$L$20","v":0.2},{"$f":"+G7*Equipment!$O$20","v":0.47},{"$f":"+F7*G7","v":0.33},{"$f":"+Labor_Fuel_Interest!$C$10*O7","v":5.7486000000000006},null,null,null,{"$f":"+K7+L7+M7+N7+P7+S7","v":11.025928},{"$f":"+(K7+M7+P7+S7)","v":8.6749280000000013},null,null,"Fertilizer"]
[null,"Soil Test Hand labor","hour ",null,null,null,1,"June",null,null,null,null,null,null,{"$f":"0.6*G8","v":0.6},{"$f":"+Labor_Fuel_Interest!$C$11*O8","v":8.3339999999999996},null,null,null,8.3339999999999996,{"$f":"+(K8+M8+P8+S8)","v":8.3339999999999996},null,null,"15-15-15","lb.",{"$f":"+'Blackberry Budget Y1'!R$12","v":0.40868333333333329},{"$f":"+'Blackberry Budget Y1'!Q$12","v":800},{"$f":"+Z8*AA8","v":326.9466666666666}]
[null,"Soil test","each",null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF(D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!$D$11","v":15},{"$f":"+Q9*R9","v":15},15,{"$f":"+(K9+M9+P9+S9)","v":15},null,null,"Soil test   ","each",{"$f":"+'Blackberry Budget Y1'!R$9","v":15},{"$f":"+'Blackberry Budget Y1'!Q$9","v":1},{"$f":"+Z9*AA9","v":15}]
[null,"Soil test probe","each",null,{"$f":"+IF(D10=\"MFWD 50hp\", Equipment!$U$5, IF(D10=\"MFWD 50hp\", Equipment!$U$6, IF(D10=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+'Soil test'!$D$8","v":107.72666666666667},{"$f":"+Q10*R10","v":107.72666666666667},107.72666666666667,{"$f":"+(K10+M10+P10+S10)","v":107.72666666666667},null,null,"Soil test probe","each",{"$f":"+'Blackberry Budget Y1'!R$10","v":107.72666666666667},{"$f":"+'Blackberry Budget Y1'!Q$10","v":1},{"$f":"+Z10*AA10","v":107.72666666666667}]
[null,"Weed Spray","2 qt","MFWD 50hp",4,{"$f":"+Equipment!I$37","v":9.9000000000000005E-2},1,"June",{"$f":"+G11*Equipment!$M$37","v":8.5140000000000007E-2},{"$f":"+G11*Equipment!$K$37","v":0.73275839999999992},{"$f":"SUM(I11:J11)","v":0.81789839999999991},{"$f":"+G11*Equipment!$P$37","v":0.56430000000000002},{"$f":"+G11*Equipment!$L$37","v":0.1},{"$f":"+G11*Equipment!$O$37","v":0.12},{"$f":"+F11*G11","v":9.9000000000000005E-2},{"$f":"+O11*Labor_Fuel_Interest!$C$10","v":1.7245800000000002},2,{"$f":"+'Chemical & Fertilizer Costs'!$H$6","v":10.699},{"$f":"+Q11*R11","v":21.398},24.724778399999998,null,null,null,"Grass seed","lb.",{"$f":"+'Blackberry Budget Y1'!R$19","v":1.8898999999999999},{"$f":"+'Blackberry Budget Y1'!Q$19","v":10},{"$f":"+Z11*AA11","v":18.899000000000001}]
[null,"Apply Fertilizer (15-15-15)","lb.","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,"June",{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},800,{"$f":"+'Chemical & Fertilizer Costs'!$F$21","v":0.40868333333333329},{"$f":"+Q12*R12","v":326.9466666666666},345.78108346666659,{"$f":"+(K12+M12+P12+S12)","v":338.86498346666662},null,null,"Glyphosate","qt",{"$f":"+'Blackberry Budget Y1'!R$11","v":10.699},{"$f":"+'Blackberry Budget Y1'!Q$11","v":2},{"$f":"+Z12*AA12","v":21.398}]
[null,"Mark of Rows",null,null,{"$f":"+IF(D13=\"MFWD 50hp\", Equipment!$U$5, IF(D13=\"MFWD 50hp\", Equipment!$U$6, IF(D13=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"June",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor"]
[null,"Hand labor","hour ",null,{"$f":"+IF(D14=\"MFWD 50hp\", Equipment!$U$5, IF(D14=\"MFWD 50hp\", Equipment!$U$6, IF(D14=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,1,{"$f":"+Labor_Fuel_Interest!$C$11*O14","v":13.89},null,null,null,{"$f":"+K14+L14+M14+N14+P14+S14","v":13.89},13.89,null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y1'!O$7+'Blackberry Budget Y1'!O$12+'Blackberry Budget Y1'!O$15+'Blackberry Budget Y1'!O$17+'Blackberry Budget Y1'!O$11","v":1.5143599999999999},{"$f":"+Z14*AA14","v":26.3801512}]
[null,"Sub-Soiler","1 shank","MFWD 50hp",{"$f":"+IF(D15=\"MFWD 50hp\", Equipment!$U$5, IF(D15=\"MFWD 50hp\", Equipment!$U$6, IF(D15=\"4*4\", Equipment!$U$7, \" \")))","v":4},{"$f":"+Equipment!$I$38","v":1.0780000000000001},0.25,"June",{"$f":"+G15*Equipment!$M$38","v":0.23177},{"$f":"+G15*Equipment!$K$38","v":1.9947311999999999},{"$f":"+SUM(I15:J15)","v":2.2265012},{"$f":"+G15*Equipment!$P$38","v":1.5361500000000001},{"$f":"+G15*Equipment!$L$38","v":4.2500000000000003E-2},{"$f":"+G15*Equipment!$O$38","v":0.28749999999999998},{"$f":"+F15*G15","v":0.26950000000000002},{"$f":"+Labor_Fuel_Interest!$C$10*O15","v":4.6946900000000005},null,null,null,{"$f":"+K15+L15+M15+N15+P15+S15","v":8.7873412000000002},6.9636912000000004,null,null,"Hand labor"]
[null,"Seed Between Rows",null,null,null,null,null,"June",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y1'!O$8+'Blackberry Budget Y1'!O$14+'Blackberry Budget Y1'!O$18","v":1.78},{"$f":"+Z16*AA16","v":24.7242}]
[null,"Grain Drill","6ft","MFWD 50hp",4,{"$f":"+Equipment!$I$24","v":0.39285999999999999},1,null,{"$f":"+G17*Equipment!$M$24","v":0.33785959999999998},{"$f":"+G17*Equipment!$K$24","v":2.9077925759999994},{"$f":"SUM(I17:J17)","v":3.2456521759999992},{"$f":"+G17*Equipment!$P$24","v":2.2393019999999999},{"$f":"+G17*Equipment!$L$24","v":1.95},{"$f":"+G17*Equipment!$O$24","v":3.47},{"$f":"+G17*F17","v":0.39285999999999999},{"$f":"+O17*Labor_Fuel_Interest!$C$10","v":6.8436212000000003},null,null,null,{"$f":"+K17+L17+M17+N17+P17+S17","v":17.748575375999998},12.039273376000001,null,null,"Diesel Fuel"]
[null,"Hand Labor","hour",null,null,null,null,null,null,null,null,null,null,null,0.18,{"$f":"+O18*Labor_Fuel_Interest!$C$11","v":2.5002},null,null,null,2.5002,2.5002,null,null,"Tractors","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"+'Blackberry Budget Y1'!J$20/Labor_Fuel_Interest!$E$4","v":3.8919052000000001},{"$f":"+Z18*AA18","v":11.208686975999999}]
[null,"Grass Seed ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+'Grass seed'!$E$9","v":1.8898999999999999},{"$f":"+Q19*R19","v":18.899000000000001},{"$f":"+K19+L19+M19+N19+P19+S19","v":18.899000000000001},18.899000000000001,null,null,"Repair & Maintenance"]
[null,"Total",null,null,null,null,null,null,{"$f":"+SUM(I7:I19)","v":1.3023496000000001},11.208686975999999,12.511036575999999,{"$f":"+SUM(L7:L19)","v":8.6318520000000003},3.3475000000000001,{"$f":"+SUM(N7:N19)","v":8.8524999999999991},null,{"$f":"+SUM(P7:P19)","v":51.104351200000004},null,null,{"$f":"+SUM(S7:S19)","v":489.97033333333331},{"$f":"+SUM(T7:T19)","v":574.41757310933315},{"$f":"SUM(U7:U19)","v":532.89274270933322},null,null,"Implements","acre",{"$f":"+'Blackberry Budget Y1'!M$20","v":3.3475000000000001},1,{"$f":"+Z20*AA20","v":3.3475000000000001}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U20*Labor_Fuel_Interest!$C$15)/2","v":16.652898209666663},null,null,null,"Tractors ","acre",{"$f":"+'Blackberry Budget Y1'!I$20","v":1.3023496000000001},1,1.3023496000000001]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T20:T21)","v":591.07047131899981},null,null,null,"Interest on OP. CAP.","acre",{"$f":"+'Blackberry Budget Y1'!T$21","v":16.652898209666663},1,16.652898209666663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Expenses ",null,null,null,{"$f":"+SUM(AB8:AB22)","v":573.58611931899986},{"$f":"SUM(AC7:AC22)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements","acre",{"$f":"+'Blackberry Budget Y1'!N$20","v":8.8524999999999991},1,{"$f":"+Z26*AA26","v":8.8524999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y1'!L$20","v":8.6318520000000003},1,{"$f":"+Z27*AA27","v":8.6318520000000003}]
[]
[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,{"$f":"+AB26+AB27","v":17.484352000000001},{"$f":"SUM(AC25:AC28)","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,"Total Specified Expenses",null,null,null,{"$f":"+AB23+AB29","v":591.07047131899981},{"$f":"+AC29+AC23","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,"Summary 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","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,"15-15-15","lb.",{"$f":"+'Blackberry Budget Y1'!R$12","v":0.40868333333333329},{"$f":"+'Blackberry Budget Y1'!Q$12","v":800},{"$f":"+Z205*AA205","v":326.9466666666666}]
[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   ","each",{"$f":"+'Blackberry Budget Y1'!R$9","v":15},{"$f":"+'Blackberry Budget Y1'!Q$9","v":1},{"$f":"+Z206*AA206","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,"Soil test probe","each",{"$f":"+'Blackberry Budget Y1'!R$10","v":107.72666666666667},{"$f":"+'Blackberry Budget Y1'!Q$10","v":1},{"$f":"+Z207*AA207","v":107.72666666666667}]
[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","lb.",{"$f":"+'Blackberry Budget Y1'!R$19","v":1.8898999999999999},{"$f":"+'Blackberry Budget Y1'!Q$19","v":10},{"$f":"+Z208*AA208","v":18.899000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate","qt",{"$f":"+'Blackberry Budget Y1'!R$11","v":10.699},{"$f":"+'Blackberry Budget Y1'!Q$11","v":2},{"$f":"+Z209*AA209","v":21.398}]
[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","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y1'!O$7+'Blackberry Budget Y1'!O$12+'Blackberry Budget Y1'!O$15+'Blackberry Budget Y1'!O$17+'Blackberry Budget Y1'!O$11","v":1.5143599999999999},{"$f":"+Z211*AA211","v":26.3801512}]
[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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y1'!O$8+'Blackberry Budget Y1'!O$14+'Blackberry Budget Y1'!O$18","v":1.78},{"$f":"+Z213*AA213","v":24.7242}]
[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","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"+'Blackberry Budget Y1'!J$20/Labor_Fuel_Interest!$E$4","v":3.8919052000000001},{"$f":"+Z215*AA215","v":11.208686975999999}]
[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","acre",{"$f":"+'Blackberry Budget Y1'!M$20","v":3.3475000000000001},1,{"$f":"+Z217*AA217","v":3.3475000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors ","acre",{"$f":"+'Blackberry Budget Y1'!I$20","v":1.3023496000000001},1,1.3023496000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on OP. CAP.","acre",{"$f":"+'Blackberry Budget Y1'!T$21","v":16.652898209666663},1,16.652898209666663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Expenses ",null,null,null,{"$f":"+SUM(AB205:AB219)","v":573.58611931899986},{"$f":"SUM(AC204:AC219)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implements","acre",{"$f":"+'Blackberry Budget Y1'!N$20","v":8.8524999999999991},1,{"$f":"+Z223*AA223","v":8.8524999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y1'!L$20","v":8.6318520000000003},1,{"$f":"+Z224*AA224","v":8.6318520000000003}]
[]
[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,{"$f":"+AB223+AB224","v":17.484352000000001},{"$f":"SUM(AC222:AC225)","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,"Total Specified Expenses",null,null,null,{"$f":"+AB220+AB226","v":591.07047131899981},{"$f":"+AC226+AC220","v":0}]

{"sheet":"Blackberry Budget Y2","index":8,"n_rows":274,"n_cols":29,"rows_kept":274,"cut":false,"hidden":false,"merged":[[201,16,202,16],[201,17,202,17],[201,18,202,18],[201,11,202,11],[201,12,202,12],[201,13,202,13],[201,14,202,14],[201,15,202,15],[199,1,199,19],[200,1,202,1],[200,2,202,2],[200,3,202,3],[200,4,202,4],[200,5,202,5],[200,6,202,6],[200,7,202,7],[200,8,200,11],[200,12,200,13],[200,14,200,15],[200,16,200,18],[200,19,202,19],[201,8,202,8],[201,9,202,9],[201,10,202,10],[3,27,4,27],[3,19,5,19],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,4,5,4],[3,5,5,5],[4,11,5,11],[4,12,5,12],[4,13,5,13],[3,12,3,13],[3,8,3,11],[4,8,5,8],[4,9,5,9],[2,23,2,28],[2,1,2,19],[3,14,3,15],[4,14,5,14],[4,15,5,15],[3,16,3,18],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,10,5,10],[3,28,4,28],[3,6,5,6],[3,7,5,7],[3,1,5,1],[3,2,5,2],[3,3,5,3]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 1"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost",null,null,null,"Items","unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blackberry plants","each",{"$f":"+R$10","v":4.1100000000000003},{"$f":"+Q$10","v":1210},{"$f":"+Z7*AA7","v":4973.1000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Fertilizer"]
[null,"Weed Spray","qt","MFWD 50hp",4,{"$f":"+Equipment!$I$37","v":9.9000000000000005E-2},0.5,"Mar",{"$f":"+G9*Equipment!$M$37","v":4.2570000000000004E-2},{"$f":"+G9*Equipment!$K$37","v":0.36637919999999996},{"$f":"SUM(I9:J9)","v":0.40894919999999996},{"$f":"+G9*Equipment!$P$37","v":0.28215000000000001},{"$f":"+G9*Equipment!$L$37","v":0.05},{"$f":"+G9*Equipment!$O$37","v":0.06},{"$f":"+F9*G9","v":4.9500000000000002E-2},{"$f":"+O9*Labor_Fuel_Interest!$C$10","v":0.86229000000000011},1,{"$f":"+'Chemical & Fertilizer Costs'!$H$6","v":10.699},{"$f":"+Q9*R9","v":10.699},{"$f":"+K9+L9+M9+N9+P9+S9","v":12.362389199999999},{"$f":"+(K9+M9+P9+S9)","v":12.020239199999999},null,null,"Urea","lb.",{"$f":"+R$24","v":0.39226666666666671},{"$f":"+Q$24+Q$37+Q$50","v":86.9},{"$f":"+Z9*AA9","v":34.087973333333338}]
[null,"Transplanting Blackberry Plants","each",null,{"$f":"+IF(D10=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D10=\"MFWD 50hp\", Equipment!$U$6, IF(D10=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,36,{"$f":"+O10*Labor_Fuel_Interest!C$11","v":500.04},1210,{"$f":"'Plant costs'!H$15","v":4.1100000000000003},{"$f":"+Q10*R10","v":4973.1000000000004},{"$f":"+S10+P10+N10+M10+L10+K10","v":5473.14},{"$f":"+(K10+M10+P10+S10)","v":5473.14},null,null,"Chemicals ",null,null,null," "]
[null,"Construct  Trellis",null,null,{"$f":"+IF(D11=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D11=\"MFWD 50hp\", Equipment!$U$6, IF(D11=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate ","qt",{"$f":"+R$9","v":10.699},{"$f":"+Q$9","v":1},{"$f":"+Z11*AA11","v":10.699}]
[null,"Auger post holes",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$5","v":2},0.5,null,{"$f":"+G12*Equipment!$M$5","v":0.86},{"$f":"+G12*Equipment!$K$5","v":7.4015999999999993},{"$f":"+SUM(I12:J12)","v":8.2615999999999996},{"$f":"+G12*Equipment!$P$5","v":5.7},{"$f":"+G12*Equipment!$L$5","v":0},{"$f":"+G12*Equipment!$O$5","v":0.34},6,{"$f":"+O12*Labor_Fuel_Interest!$C$10","v":104.52000000000001},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":118.82160000000002},{"$f":"+(K12+M12+P12+S12)","v":112.78160000000001},null,null,"Pristine","oz",{"$f":"+R$27","v":0.80937499999999996},{"$f":"+Q$27","v":21},{"$f":"+Z12*AA12","v":16.996874999999999}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"+O13*Labor_Fuel_Interest!$C$11","v":541.71},null,null,null,{"$f":"+S13+P13+N13+M13+L13+K13","v":541.71},541.71,null,null,"Captane","lb.",{"$f":"+R$28","v":6.7360000000000007},{"$f":"+Q$28+Q$41+Q$54+Q$63","v":10},67.360000000000014]
[null,"Wood post 2.5\" x 8'","each",null,{"$f":"+IF(D14=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D14=\"MFWD 50hp\", Equipment!$U$6, IF(D14=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'T-Trellis system'!D10","v":118},{"$f":"'T-Trellis system'!$E$10","v":19.643333333333331},{"$f":"+Q14*R14","v":2317.913333333333},{"$f":"+S14+P14+N14+M14+L14+K14","v":2317.913333333333},2317.913333333333,null,null,"Quilt Xcel","fl oz",{"$f":"+R$40","v":1.2452604166666665},{"$f":"+Q$40+Q$62","v":35},43.584114583333331]
[null,"Crossarms","each",null,{"$f":"+IF(D15=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D15=\"MFWD 50hp\", Equipment!$U$6, IF(D15=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,59,{"$f":"'T-Trellis system'!E12","v":8.19},{"$f":"+Q15*R15","v":483.21},{"$f":"+S15+P15+N15+M15+L15+K15","v":483.21},483.21,null,null,"Luna Tranquility","fl oz",{"$f":"+R$53","v":3.2498437500000001},{"$f":"+Q$53","v":20},64.996875000000003]
[null,"Wire-Blackberry","8700 ft roll",null,{"$f":"+IF(D16=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D16=\"MFWD 50hp\", Equipment!$U$6, IF(D16=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'T-Trellis system'!D13","v":2},{"$f":"'T-Trellis system'!E13","v":153.99},307.98,307.98,307.98,null,null,"Operator labor "]
[null,"Trellis hardware","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,1,288.02,288.02,288.02,288.02,null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$8+O$9+O$12+O$21+O$23+O$26+O$33+O$36+O$39+O$45+O$49+O$52+O$58+O$61+O$65+O$70+O$73","v":10.096499999999997},{"$f":"+Z17*AA17","v":175.88102999999998}]
[null,"Hoeing",null,null,null,null,1,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Hand labor"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O19*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S19+P19+N19+M19+L19+K19","v":180.57},180.57,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$10+O$13+O$19+O$31+O$43+O$46+O$56+O$67","v":145},{"$f":"+Z19*AA19","v":2014.0500000000002}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D20=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D20=\"MFWD 50hp\", Equipment!$U$6, IF(D20=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G21*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I21:J21)","v":2.3628175999999996},{"$f":"+G21*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G21*Equipment!$L$25","v":0.215},{"$f":"+G21*Equipment!$O$25","v":0.63},{"$f":"+F21*G21","v":0.28599999999999998},{"$f":"+O21*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S21+P21+N21+M21+L21+K21","v":9.8201375999999989},{"$f":"+(K21+M21+P21+S21)","v":7.5599375999999996},null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$29+O$34+O$47+O$59+O$68+O$71+O$74","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"++M$29+M$34+M$47+M$59+M$68+M$71+M$74","v":247.8},1,{"$f":"+Z22*AA22","v":247.8}]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,"Apr",{"$f":"+G23*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G23*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I23:J23)","v":3.4946567999999996},{"$f":"+G23*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G23*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G23*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F23*G23","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O23","v":7.3686600000000002},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":18.8344168},11.918316799999999,null,null,"Diesel Fuel"]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,43.5,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R24*Q24","v":17.063600000000001},{"$f":"+S24+P24+N24+M24+L24+K24","v":17.063600000000001},17.063600000000001,null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"(J$8+J$9+J$12+J$21+J$23+J$26+J$33+J$36+J$39+J$45+J$49+J$52+J$58+J$61+J$65+J$70+J$73)/Z24","v":13.098004999999999},{"$f":"+Z24*AA24","v":37.722254399999997}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Construct  Trellis"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$26*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$26*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I26:J26))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$26*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$26*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$26*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F26*G26)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O26*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", K26+L26+M26+N26+P26+S26, 0)","v":16.234245999999999},{"$f":"+(K26+M26+P26+S26)","v":8.1809960000000004},null,null,"Wood post 2.5\" x 8' ","each",{"$f":"+R$14","v":19.643333333333331},{"$f":"+Q$14","v":118},{"$f":"+Z26*AA26","v":2317.913333333333}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R27*Q27","v":16.996874999999999},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.996874999999999},16.996874999999999,null,null,"Crossarms","each",{"$f":"+R$15","v":8.19},{"$f":"+Q$15","v":59},{"$f":"+Z27*AA27","v":483.21}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R28*Q28","v":16.840000000000003},{"$f":"+S28+P28+N28+M28+L28+K28","v":16.840000000000003},16.840000000000003,null,null,"Wire-Blackberry","8700 ft roll",{"$f":"+R$16","v":153.99},{"$f":"+Q$16","v":2},{"$f":"+Z28*AA28","v":307.98}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O29*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":63.370999999999995},36.271000000000001,null,null,"Trellis hardware","acre",{"$f":"+T$17","v":288.02},1,{"$f":"+Z29*AA29","v":288.02}]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Repair & Maintenance"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O31*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":180.57},180.57,null,null,"Implements ","acre",{"$f":"+M$75-(M$29+M$34+M$47+M$59+M$68+M$71+M$74)","v":25.075000000000045},1,{"$f":"+Z31*AA31","v":25.075000000000045}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D32=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D32=\"MFWD 50hp\", Equipment!$U$6, IF(D32=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K32+M32+P32+S32)","v":0},null,null,"Tractors  ","acre",{"$f":"+I$75","v":4.3829900000000013},1,{"$f":"+Z32*AA32","v":4.3829900000000013}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G33*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I33:J33)","v":2.3628175999999996},{"$f":"+G33*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G33*Equipment!$L$25","v":0.215},{"$f":"+G33*Equipment!$O$25","v":0.63},{"$f":"+F33*G33","v":0.28599999999999998},{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":9.8201375999999989},{"$f":"+(K33+M33+P33+S33)","v":7.5599375999999996},null,null,"Interest on OP. CAP.","acre",{"$f":"+T$76","v":347.46738892656231},1,{"$f":"+Z33*AA33","v":347.46738892656231}]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O34*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S34+P34+N34+M34+L34+K34","v":63.370999999999995},36.271000000000001,null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB33)","v":11466.423834576563},{"$f":"+SUM(AC7:AC33)","v":0}]
[null,"Apply fertilizer",null,null,null,null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",{"$f":"+IF(D36=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D36=\"MFWD 50hp\", Equipment!$U$6, IF(D36=\"4*4\", Equipment!$U$7, \" \")))","v":4},{"$f":"Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+$G$36*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G36*Equipment!$K$27","v":3.1308767999999998},{"$f":"+SUM(I36:J36)","v":3.4946567999999996},{"$f":"+G36*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G36*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G36*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F36*G36","v":0.42299999999999999},{"$f":"+O36*Labor_Fuel_Interest!$C$10","v":7.3686600000000002},null,null,null,{"$f":"+S36+P36+N36+M36+L36+K36","v":18.8344168},11.918316799999999,null,null,"Fixed Expenses"]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,21.7,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R37*Q37","v":8.5121866666666666},{"$f":"+S37+P37+N37+M37+L37+K37","v":8.5121866666666666},8.5121866666666666,null,null,"Implements","acre",{"$f":"+N$75-(N$29+N$34+N$47+N$59+N$68+N$71+N$74)","v":48.374999999999972},1,{"$f":"+Z37*AA37","v":48.374999999999972}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K38+M38+P38+S38)","v":0},null,null,"Tractors","acre",{"$f":"+L$75","v":29.050049999999999},1,{"$f":"+Z38*AA38","v":29.050049999999999}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$39*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$39*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I39:J39))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$39*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$39*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$39*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F39*G39)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O39*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K39+L39+M39+N39+P39+S39,0)","v":16.234245999999999},{"$f":"+(K39+M39+P39+S39)","v":8.1809960000000004},null,null,"Irrigation set-up","acre",{"$f":"+N$29+N$34+N$47+N$59+N$68+N$71+N$74","v":189.7},1,{"$f":"+Z39*AA39","v":189.7}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$44, 0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R40*Q40","v":21.792057291666666},{"$f":"+S40+P40+N40+M40+L40+K40","v":21.792057291666666},{"$f":"+(K40+M40+P40+S40)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R41*Q41","v":16.840000000000003},{"$f":"+S41+P41+N41+M41+L41+K41","v":16.840000000000003},16.840000000000003,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB37:AB40)","v":267.12504999999999},{"$f":"+SUM(AC37:AC40)","v":0}]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O43*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S43+P43+N43+M43+L43+K43","v":180.57},180.57,null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB34+AB41)","v":11733.548884576563},{"$f":"+SUM(AC34+AC41)","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D44=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D44=\"MFWD 50hp\", Equipment!$U$6, IF(D44=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G45*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I45:J45)","v":2.3628175999999996},{"$f":"+G45*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G45*Equipment!$L$25","v":0.215},{"$f":"+G45*Equipment!$O$25","v":0.63},{"$f":"+F45*G45","v":0.28599999999999998},{"$f":"+O45*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S45+P45+N45+M45+L45+K45","v":9.8201375999999989},{"$f":"+(K45+M45+P45+S45)","v":7.5599375999999996}]
[null,"Tipping Blackberries","hour",null,null,null,1,"Jun",null,null,null,null,null,null,5,{"$f":"+O46*Labor_Fuel_Interest!$C$11","v":69.45},null,null,null,{"$f":"+S46+P46+N46+M46+L46+K46","v":69.45},69.45]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O47*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S47+P47+N47+M47+L47+K47","v":63.370999999999995},36.271000000000001]
[null,"Apply fertilizer",null,null,null,null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K48+M48+P48+S48)","v":0}]
[null,"Side dresser","1R 3ft","MFWD 50hp",{"$f":"+IF(D49=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D49=\"MFWD 50hp\", Equipment!$U$6, IF(D49=\"4*4\", Equipment!$U$7, \" \")))","v":4},{"$f":"Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+$G$36*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G49*Equipment!$K$27","v":3.1308767999999998},{"$f":"+SUM(I49:J49)","v":3.4946567999999996},{"$f":"+G49*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G49*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G49*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F49*G49","v":0.42299999999999999},{"$f":"+O49*Labor_Fuel_Interest!$C$10","v":7.3686600000000002},null,null,null,{"$f":"+S49+P49+N49+M49+L49+K49","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,21.7,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R50*Q50","v":8.5121866666666666},{"$f":"+S50+P50+N50+M50+L50+K50","v":8.5121866666666666},8.5121866666666666]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$52*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$52*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I52:J52))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$52*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$52*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,G52*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,F52*G52)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,O52*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", K52+L52+M52+N52+P52+S52, 0)","v":16.234245999999999},{"$f":"+(K52+M52+P52+S52)","v":8.1809960000000004}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$37, 0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R53*Q53","v":64.996875000000003},{"$f":"+S53+P53+N53+M53+L53+K53","v":64.996875000000003},{"$f":"+(K53+M53+P53+S53)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$34, 0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R54*Q54","v":16.840000000000003},{"$f":"+S54+P54+N54+M54+L54+K54","v":16.840000000000003},16.840000000000003]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O56*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":180.57},180.57]
[null,"Mow between Rows",null,null,{"$f":"+IF(D57=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D57=\"MFWD 50hp\", Equipment!$U$6, IF(D57=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K57+M57+P57+S57)","v":0}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G58*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I58:J58)","v":2.3628175999999996},{"$f":"+G58*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G58*Equipment!$L$25","v":0.215},{"$f":"+G58*Equipment!$O$25","v":0.63},{"$f":"+F58*G58","v":0.28599999999999998},{"$f":"+O58*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S58+P58+N58+M58+L58+K58","v":9.8201375999999989},{"$f":"+(K58+M58+P58+S58)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":63.370999999999995},36.271000000000001]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$61*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$61*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I61:J61))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$61*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$61*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$61*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F61*G61)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O61*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", K61+L61+M61+N61+P61+S61, 0)","v":16.234245999999999},{"$f":"+(K61+M61+P61+S61)","v":8.1809960000000004}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R62*Q62","v":21.792057291666666},{"$f":"+S62+P62+N62+M62+L62+K62","v":21.792057291666666},{"$f":"+(K62+M62+P62+S62)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$34, 0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R63*Q63","v":16.840000000000003},{"$f":"+S63+P63+N63+M63+L63+K63","v":16.840000000000003},16.840000000000003]
[null,"Mow between Rows",null,null,{"$f":"+IF(D64=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D64=\"MFWD 50hp\", Equipment!$U$6, IF(D64=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G65*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I65:J65)","v":2.3628175999999996},{"$f":"+G65*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G65*Equipment!$L$25","v":0.215},{"$f":"+G65*Equipment!$O$25","v":0.63},{"$f":"+F65*G65","v":0.28599999999999998},{"$f":"+O65*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":9.8201375999999989},{"$f":"+(K65+M65+P65+S65)","v":7.5599375999999996}]
[null,"Hoeing",null,null,null,null,1,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O67*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":180.57},180.57]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O68*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,63.370999999999995,{"$f":"+(K68+M68+P68+S68)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D69=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D69=\"MFWD 50hp\", Equipment!$U$6, IF(D69=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G70*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I70:J70)","v":2.3628175999999996},{"$f":"+G70*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G70*Equipment!$L$25","v":0.215},{"$f":"+G70*Equipment!$O$25","v":0.63},{"$f":"+F70*G70","v":0.28599999999999998},{"$f":"+O70*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S70+P70+N70+M70+L70+K70","v":9.8201375999999989},{"$f":"+(K70+M70+P70+S70)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O71*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S71+P71+N71+M71+L71+K71","v":63.370999999999995},{"$f":"+(K71+M71+P71+S71)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D72=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D72=\"MFWD 50hp\", Equipment!$U$6, IF(D72=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K72+M72+P72+S72)","v":0}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G73*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I73:J73)","v":2.3628175999999996},{"$f":"+G73*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G73*Equipment!$L$25","v":0.215},{"$f":"+G73*Equipment!$O$25","v":0.63},{"$f":"+F73*G73","v":0.28599999999999998},{"$f":"+O73*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S73+P73+N73+M73+L73+K73","v":9.8201375999999989},{"$f":"+(K73+M73+P73+S73)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O74*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S74+P74+N74+M74+L74+K74","v":63.370999999999995},{"$f":"+(K74+M74+P74+S74)","v":36.271000000000001}]
[null,"Total ",null,null,null,null,null,null,{"$f":"+SUM(I7:I74)","v":4.3829900000000013},37.722254399999997,42.105244399999989,29.050049999999999,272.87500000000006,238.07499999999996,155.44650000000007,2196.0280300000004,null,null,{"$f":"+SUM(S7:S74)","v":8607.9481712500019},{"$f":"+SUM(T7:T74)","v":11386.081495649994},{"$f":"SUM(U7:U74)","v":11118.956445649994}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U75*Labor_Fuel_Interest!$C$15)/2","v":347.46738892656231}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T75:T76)","v":11733.548884576558}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Blackberry Enterprise Budget Year 2"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost"]
[null,null,null,null,null,null,null,null,"R&M","Fuel","Direct","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[]
[null,"Mow between Rows",null,null,{"$f":"+IF(D204=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D204=\"MFWD 50hp\", Equipment!$U$6, IF(D204=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G205*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I205:J205)","v":2.3628175999999996},{"$f":"+G205*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G205*Equipment!$L$25","v":0.215},{"$f":"+G205*Equipment!$O$25","v":0.63},{"$f":"+F205*G205","v":0.28599999999999998},{"$f":"+O205*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S205+P205+N205+M205+L205+K205","v":9.8201375999999989},{"$f":"+(K205+M205+P205+S205)","v":7.5599375999999996}]
[null,"Weed Spray","qt","MFWD 50hp",4,{"$f":"+Equipment!$I$37","v":9.9000000000000005E-2},0.5,"Mar",{"$f":"+G206*Equipment!$M$37","v":4.2570000000000004E-2},{"$f":"+G206*Equipment!$K$37","v":0.36637919999999996},{"$f":"SUM(I206:J206)","v":0.40894919999999996},{"$f":"+G206*Equipment!$P$37","v":0.28215000000000001},{"$f":"+G206*Equipment!$L$37","v":0.05},{"$f":"+G206*Equipment!$O$37","v":0.06},{"$f":"+F206*G206","v":4.9500000000000002E-2},{"$f":"+O206*Labor_Fuel_Interest!$C$10","v":0.86229000000000011},1,{"$f":"+'Chemical & Fertilizer Costs'!$H$6","v":10.699},{"$f":"+Q206*R206","v":10.699},{"$f":"+K206+L206+M206+N206+P206+S206","v":12.362389199999999},{"$f":"+(K206+M206+P206+S206)","v":12.020239199999999}]
[null,"Transplanting Blackberry Plants","each",null,{"$f":"+IF(D207=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D207=\"MFWD 50hp\", Equipment!$U$6, IF(D207=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,36,{"$f":"+O207*Labor_Fuel_Interest!C$11","v":500.04},1210,{"$f":"'Plant costs'!H$15","v":4.1100000000000003},{"$f":"+Q207*R207","v":4973.1000000000004},{"$f":"+S207+P207+N207+M207+L207+K207","v":5473.14},{"$f":"+(K207+M207+P207+S207)","v":5473.14}]
[null,"Construct  Trellis",null,null,{"$f":"+IF(D208=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D208=\"MFWD 50hp\", Equipment!$U$6, IF(D208=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar"]
[null,"Auger post holes",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$5","v":2},0.5,null,{"$f":"+G209*Equipment!$M$5","v":0.86},{"$f":"+G209*Equipment!$K$5","v":7.4015999999999993},{"$f":"+SUM(I209:J209)","v":8.2615999999999996},{"$f":"+G209*Equipment!$P$5","v":5.7},{"$f":"+G209*Equipment!$L$5","v":0},{"$f":"+G209*Equipment!$O$5","v":0.34},6,{"$f":"+O209*Labor_Fuel_Interest!$C$10","v":104.52000000000001},null,null,null,{"$f":"+S209+P209+N209+M209+L209+K209","v":118.82160000000002},{"$f":"+(K209+M209+P209+S209)","v":112.78160000000001}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"+O210*Labor_Fuel_Interest!$C$11","v":541.71},null,null,null,{"$f":"+S210+P210+N210+M210+L210+K210","v":541.71},541.71]
[null,"Wood post 2.5\" x 8'","each",null,{"$f":"+IF(D211=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D211=\"MFWD 50hp\", Equipment!$U$6, IF(D211=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'T-Trellis system'!D207","v":0},{"$f":"'T-Trellis system'!$E$10","v":19.643333333333331},{"$f":"+Q211*R211","v":0},{"$f":"+S211+P211+N211+M211+L211+K211","v":0},0]
[null,"Crossarms","each",null,{"$f":"+IF(D212=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D212=\"MFWD 50hp\", Equipment!$U$6, IF(D212=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,59,{"$f":"'T-Trellis system'!E209","v":0},{"$f":"+Q212*R212","v":0},{"$f":"+S212+P212+N212+M212+L212+K212","v":0},0]
[null,"Wire-Blackberry","8700 ft roll",null,{"$f":"+IF(D213=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D213=\"MFWD 50hp\", Equipment!$U$6, IF(D213=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'T-Trellis system'!D210","v":0},{"$f":"'T-Trellis system'!E210","v":0},0,0,0]
[null,"Trellis hardware","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,1,288.02,288.02,288.02,288.02]
[null,"Hoeing",null,null,null,null,1,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O216*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S216+P216+N216+M216+L216+K216","v":180.57},180.57]
[null,"Mow between Rows",null,null,{"$f":"+IF(D217=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D217=\"MFWD 50hp\", Equipment!$U$6, IF(D217=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G218*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I218:J218)","v":2.3628175999999996},{"$f":"+G218*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G218*Equipment!$L$25","v":0.215},{"$f":"+G218*Equipment!$O$25","v":0.63},{"$f":"+F218*G218","v":0.28599999999999998},{"$f":"+O218*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S218+P218+N218+M218+L218+K218","v":9.8201375999999989},{"$f":"+(K218+M218+P218+S218)","v":7.5599375999999996}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,"Apr",{"$f":"+G220*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G220*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I220:J220)","v":3.4946567999999996},{"$f":"+G220*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G220*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G220*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F220*G220","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O220","v":7.3686600000000002},null,null,null,{"$f":"+S220+P220+N220+M220+L220+K220","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,43.5,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R221*Q221","v":17.063600000000001},{"$f":"+S221+P221+N221+M221+L221+K221","v":17.063600000000001},17.063600000000001]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$26*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$26*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I223:J223))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$26*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$26*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$26*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F223*G223)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O223*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", K223+L223+M223+N223+P223+S223, 0)","v":16.234245999999999},{"$f":"+(K223+M223+P223+S223)","v":8.1809960000000004}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R224*Q224","v":16.996874999999999},{"$f":"+S224+P224+N224+M224+L224+K224","v":16.996874999999999},16.996874999999999]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R225*Q225","v":16.840000000000003},{"$f":"+S225+P225+N225+M225+L225+K225","v":16.840000000000003},16.840000000000003]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O226*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S226+P226+N226+M226+L226+K226","v":63.370999999999995},36.271000000000001]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O228*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S228+P228+N228+M228+L228+K228","v":180.57},180.57]
[null,"Mow between Rows",null,null,{"$f":"+IF(D229=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D229=\"MFWD 50hp\", Equipment!$U$6, IF(D229=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G230*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I230:J230)","v":2.3628175999999996},{"$f":"+G230*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G230*Equipment!$L$25","v":0.215},{"$f":"+G230*Equipment!$O$25","v":0.63},{"$f":"+F230*G230","v":0.28599999999999998},{"$f":"+O230*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S230+P230+N230+M230+L230+K230","v":9.8201375999999989},{"$f":"+(K230+M230+P230+S230)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O231*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S231+P231+N231+M231+L231+K231","v":63.370999999999995},36.271000000000001]
[null,"Apply fertilizer",null,null,null,null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",{"$f":"+IF(D233=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D233=\"MFWD 50hp\", Equipment!$U$6, IF(D233=\"4*4\", Equipment!$U$7, \" \")))","v":4},{"$f":"Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+$G$36*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G233*Equipment!$K$27","v":3.1308767999999998},{"$f":"+SUM(I233:J233)","v":3.4946567999999996},{"$f":"+G233*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G233*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G233*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F233*G233","v":0.42299999999999999},{"$f":"+O233*Labor_Fuel_Interest!$C$10","v":7.3686600000000002},null,null,null,{"$f":"+S233+P233+N233+M233+L233+K233","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,21.7,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R234*Q234","v":8.5121866666666666},{"$f":"+S234+P234+N234+M234+L234+K234","v":8.5121866666666666},8.5121866666666666]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$39*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$39*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I236:J236))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$39*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$39*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$39*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F236*G236)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O236*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K236+L236+M236+N236+P236+S236,0)","v":16.234245999999999},{"$f":"+(K236+M236+P236+S236)","v":8.1809960000000004}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$44, 0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R237*Q237","v":21.792057291666666},{"$f":"+S237+P237+N237+M237+L237+K237","v":21.792057291666666},{"$f":"+(K237+M237+P237+S237)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R238*Q238","v":16.840000000000003},{"$f":"+S238+P238+N238+M238+L238+K238","v":16.840000000000003},16.840000000000003]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O240*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S240+P240+N240+M240+L240+K240","v":180.57},180.57]
[null,"Mow between Rows",null,null,{"$f":"+IF(D241=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D241=\"MFWD 50hp\", Equipment!$U$6, IF(D241=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G242*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I242:J242)","v":2.3628175999999996},{"$f":"+G242*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G242*Equipment!$L$25","v":0.215},{"$f":"+G242*Equipment!$O$25","v":0.63},{"$f":"+F242*G242","v":0.28599999999999998},{"$f":"+O242*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S242+P242+N242+M242+L242+K242","v":9.8201375999999989},{"$f":"+(K242+M242+P242+S242)","v":7.5599375999999996}]
[null,"Tipping Blackberries","hour",null,null,null,1,"Jun",null,null,null,null,null,null,5,{"$f":"+O243*Labor_Fuel_Interest!$C$11","v":69.45},null,null,null,{"$f":"+S243+P243+N243+M243+L243+K243","v":69.45},69.45]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O244*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S244+P244+N244+M244+L244+K244","v":63.370999999999995},36.271000000000001]
[null,"Apply fertilizer",null,null,null,null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",{"$f":"+IF(D246=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D246=\"MFWD 50hp\", Equipment!$U$6, IF(D246=\"4*4\", Equipment!$U$7, \" \")))","v":4},{"$f":"Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+$G$36*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G246*Equipment!$K$27","v":3.1308767999999998},{"$f":"+SUM(I246:J246)","v":3.4946567999999996},{"$f":"+G246*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G246*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G246*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F246*G246","v":0.42299999999999999},{"$f":"+O246*Labor_Fuel_Interest!$C$10","v":7.3686600000000002},null,null,null,{"$f":"+S246+P246+N246+M246+L246+K246","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,21.7,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R247*Q247","v":8.5121866666666666},{"$f":"+S247+P247+N247+M247+L247+K247","v":8.5121866666666666},8.5121866666666666]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$52*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$52*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I249:J249))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$52*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$52*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,G249*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,F249*G249)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,O249*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", K249+L249+M249+N249+P249+S249, 0)","v":16.234245999999999},{"$f":"+(K249+M249+P249+S249)","v":8.1809960000000004}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$37, 0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R250*Q250","v":64.996875000000003},{"$f":"+S250+P250+N250+M250+L250+K250","v":64.996875000000003},{"$f":"+(K250+M250+P250+S250)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$34, 0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R251*Q251","v":16.840000000000003},{"$f":"+S251+P251+N251+M251+L251+K251","v":16.840000000000003},16.840000000000003]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O253*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S253+P253+N253+M253+L253+K253","v":180.57},180.57]
[null,"Mow between Rows",null,null,{"$f":"+IF(D254=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D254=\"MFWD 50hp\", Equipment!$U$6, IF(D254=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G255*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I255:J255)","v":2.3628175999999996},{"$f":"+G255*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G255*Equipment!$L$25","v":0.215},{"$f":"+G255*Equipment!$O$25","v":0.63},{"$f":"+F255*G255","v":0.28599999999999998},{"$f":"+O255*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S255+P255+N255+M255+L255+K255","v":9.8201375999999989},{"$f":"+(K255+M255+P255+S255)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O256*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S256+P256+N256+M256+L256+K256","v":63.370999999999995},36.271000000000001]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$61*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$61*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I258:J258))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$61*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$61*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$61*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F258*G258)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O258*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", K258+L258+M258+N258+P258+S258, 0)","v":16.234245999999999},{"$f":"+(K258+M258+P258+S258)","v":8.1809960000000004}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R259*Q259","v":21.792057291666666},{"$f":"+S259+P259+N259+M259+L259+K259","v":21.792057291666666},{"$f":"+(K259+M259+P259+S259)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$34, 0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R260*Q260","v":16.840000000000003},{"$f":"+S260+P260+N260+M260+L260+K260","v":16.840000000000003},16.840000000000003]
[null,"Mow between Rows",null,null,{"$f":"+IF(D261=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D261=\"MFWD 50hp\", Equipment!$U$6, IF(D261=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G262*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I262:J262)","v":2.3628175999999996},{"$f":"+G262*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G262*Equipment!$L$25","v":0.215},{"$f":"+G262*Equipment!$O$25","v":0.63},{"$f":"+F262*G262","v":0.28599999999999998},{"$f":"+O262*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S262+P262+N262+M262+L262+K262","v":9.8201375999999989},{"$f":"+(K262+M262+P262+S262)","v":7.5599375999999996}]
[null,"Hoeing",null,null,null,null,1,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O264*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S264+P264+N264+M264+L264+K264","v":180.57},180.57]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O265*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,63.370999999999995,36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D266=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D266=\"MFWD 50hp\", Equipment!$U$6, IF(D266=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G267*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I267:J267)","v":2.3628175999999996},{"$f":"+G267*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G267*Equipment!$L$25","v":0.215},{"$f":"+G267*Equipment!$O$25","v":0.63},{"$f":"+F267*G267","v":0.28599999999999998},{"$f":"+O267*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S267+P267+N267+M267+L267+K267","v":9.8201375999999989},{"$f":"+(K267+M267+P267+S267)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O268*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S268+P268+N268+M268+L268+K268","v":63.370999999999995},{"$f":"+(K268+M268+P268+S268)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D269=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y2'!D269=\"MFWD 50hp\", Equipment!$U$6, IF(D269=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G270*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I270:J270)","v":2.3628175999999996},{"$f":"+G270*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G270*Equipment!$L$25","v":0.215},{"$f":"+G270*Equipment!$O$25","v":0.63},{"$f":"+F270*G270","v":0.28599999999999998},{"$f":"+O270*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S270+P270+N270+M270+L270+K270","v":9.8201375999999989},{"$f":"+(K270+M270+P270+S270)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O271*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S271+P271+N271+M271+L271+K271","v":63.370999999999995},{"$f":"+(K271+M271+P271+S271)","v":36.271000000000001}]
[null,"Total ",null,null,null,null,null,null,{"$f":"+SUM(I204:I271)","v":4.3829900000000013},37.722254399999997,42.105244399999989,29.050049999999999,272.87500000000006,238.07499999999996,155.44650000000007,2196.0280300000004,null,null,{"$f":"+SUM(S204:S271)","v":5498.8448379166666},{"$f":"+SUM(T204:T271)","v":8276.9781623166655},{"$f":"SUM(U204:U271)","v":8009.8531123166649}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U272*Labor_Fuel_Interest!$C$15)/2","v":250.30790975989578}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T272:T273)","v":8527.286072076562}]

{"sheet":"Summary Y2","index":9,"n_rows":240,"n_cols":29,"rows_kept":240,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,23,199,28],[200,23,201,23],[200,24,201,24],[200,25,201,25],[200,26,201,26],[200,27,201,27],[200,28,201,28]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 2"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"total cost",null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blackberry plants","each",{"$f":"+'Blackberry Budget Y2'!R$10","v":4.1100000000000003},{"$f":"+'Blackberry Budget Y2'!Q$10","v":1210},{"$f":"+Z7*AA7","v":4973.1000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Fertilizer"]
[null,"Weed Spray","qt","MFWD 50hp",4,{"$f":"+Equipment!$I$37","v":9.9000000000000005E-2},0.5,"Mar",{"$f":"+G9*Equipment!$M$37","v":4.2570000000000004E-2},{"$f":"+G9*Equipment!$K$37","v":0.36637919999999996},{"$f":"SUM(I9:J9)","v":0.40894919999999996},{"$f":"+G9*Equipment!$P$37","v":0.28215000000000001},{"$f":"+G9*Equipment!$L$37","v":0.05},{"$f":"+G9*Equipment!$O$37","v":0.06},{"$f":"+F9*G9","v":4.9500000000000002E-2},{"$f":"+O9*Labor_Fuel_Interest!$C$10","v":0.86229000000000011},1,{"$f":"+'Chemical & Fertilizer Costs'!$H$6","v":10.699},{"$f":"+Q9*R9","v":10.699},{"$f":"+K9+L9+M9+N9+P9+S9","v":12.362389199999999},{"$f":"+(K9+M9+P9+S9)","v":12.020239199999999},null,null,"Urea","lb.",{"$f":"+'Blackberry Budget Y2'!R$24","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y2'!Q$24+'Blackberry Budget Y2'!Q$37+'Blackberry Budget Y2'!Q$50","v":86.9},{"$f":"+Z9*AA9","v":34.087973333333338}]
[null,"Blackberry Plants","each",null,{"$f":"+IF(D10=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D10=\"MFWD 50hp\", Equipment!$U$6, IF(D10=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,36,{"$f":"+O10*Labor_Fuel_Interest!C11","v":500.04},1210,{"$f":"+IF('General Budget Assumptions'!$C$3=\"Ouachita\",'Plant costs'!H14, 'Plant costs'!H9)","v":4.1100000000000003},{"$f":"+Q10*R10","v":4973.1000000000004},{"$f":"+S10+P10+N10+M10+L10+K10","v":5473.14},{"$f":"+(K10+M10+P10+S10)","v":5473.14},null,null,"Chemicals ",null,null,null," "]
[null,"Construct  Trellis",null,null,{"$f":"+IF(D11=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D11=\"MFWD 50hp\", Equipment!$U$6, IF(D11=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate ","qt",{"$f":"+'Blackberry Budget Y2'!R$9","v":10.699},{"$f":"+'Blackberry Budget Y2'!Q$9","v":1},{"$f":"+Z11*AA11","v":10.699}]
[null,"Auger post holes",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$5","v":2},0.5,null,{"$f":"+G12*Equipment!$M$5","v":0.86},{"$f":"+G12*Equipment!$K$5","v":7.4015999999999993},{"$f":"+SUM(I12:J12)","v":8.2615999999999996},{"$f":"+G12*Equipment!$P$5","v":5.7},{"$f":"+G12*Equipment!$L$5","v":0},{"$f":"+G12*Equipment!$O$5","v":0.34},6,{"$f":"+O12*Labor_Fuel_Interest!$C$10","v":104.52000000000001},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":118.82160000000002},{"$f":"+(K12+M12+P12+S12)","v":112.78160000000001},null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y2'!R$27","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y2'!Q$27","v":21},{"$f":"+Z12*AA12","v":16.996874999999999}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"+O13*Labor_Fuel_Interest!$C$11","v":541.71},null,null,null,{"$f":"+S13+P13+N13+M13+L13+K13","v":541.71},541.71,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y2'!R$28","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y2'!Q$28+'Blackberry Budget Y2'!Q$41+'Blackberry Budget Y2'!Q$54+'Blackberry Budget Y2'!Q$63","v":10},67.360000000000014]
[null,"Wood post 2.5\" x 8'","each",null,{"$f":"+IF(D14=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D14=\"MFWD 50hp\", Equipment!$U$6, IF(D14=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'T-Trellis system'!D10","v":118},{"$f":"'T-Trellis system'!$E$10","v":19.643333333333331},{"$f":"+Q14*R14","v":2317.913333333333},{"$f":"+S14+P14+N14+M14+L14+K14","v":2317.913333333333},2317.913333333333,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y2'!R$40","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y2'!Q$40+'Blackberry Budget Y2'!Q$62","v":35},43.584114583333331]
[null,"Crossarms","each",null,{"$f":"+IF(D15=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D15=\"MFWD 50hp\", Equipment!$U$6, IF(D15=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,59,{"$f":"'T-Trellis system'!E12","v":8.19},{"$f":"+Q15*R15","v":483.21},{"$f":"+S15+P15+N15+M15+L15+K15","v":483.21},483.21,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y2'!R$53","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y2'!Q$53","v":20},64.996875000000003]
[null,"Wire-Blackberry","8700 ft roll",null,{"$f":"+IF(D16=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D16=\"MFWD 50hp\", Equipment!$U$6, IF(D16=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'T-Trellis system'!D13","v":2},{"$f":"'T-Trellis system'!E13","v":153.99},307.98,307.98,307.98,null,null,"Operator labor "]
[null,"Trellis hardware","acre",null,null,null,null,null,null,null,null,null,null,null,null,null,1,288.02,288.02,288.02,288.02,null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y2'!O$8+'Blackberry Budget Y2'!O$9+'Blackberry Budget Y2'!O$12+'Blackberry Budget Y2'!O$21+'Blackberry Budget Y2'!O$23+'Blackberry Budget Y2'!O$26+'Blackberry Budget Y2'!O$33+'Blackberry Budget Y2'!O$36+'Blackberry Budget Y2'!O$39+'Blackberry Budget Y2'!O$45+'Blackberry Budget Y2'!O$49+'Blackberry Budget Y2'!O$52+'Blackberry Budget Y2'!O$58+'Blackberry Budget Y2'!O$61+'Blackberry Budget Y2'!O$65+'Blackberry Budget Y2'!O$70+'Blackberry Budget Y2'!O$73","v":10.096499999999997},{"$f":"+Z17*AA17","v":175.88102999999998}]
[null,"Hoeing",null,null,null,null,1,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Hand labor"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O19*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S19+P19+N19+M19+L19+K19","v":180.57},180.57,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y2'!O$10+'Blackberry Budget Y2'!O$13+'Blackberry Budget Y2'!O$19+'Blackberry Budget Y2'!O$31+'Blackberry Budget Y2'!O$43+'Blackberry Budget Y2'!O$46+'Blackberry Budget Y2'!O$56+'Blackberry Budget Y2'!O$67","v":145},{"$f":"+Z19*AA19","v":2014.0500000000002}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D20=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D20=\"MFWD 50hp\", Equipment!$U$6, IF(D20=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G21*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I21:J21)","v":2.3628175999999996},{"$f":"+G21*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G21*Equipment!$L$25","v":0.215},{"$f":"+G21*Equipment!$O$25","v":0.63},{"$f":"+F21*G21","v":0.28599999999999998},{"$f":"+O21*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S21+P21+N21+M21+L21+K21","v":9.8201375999999989},{"$f":"+(K21+M21+P21+S21)","v":7.5599375999999996},null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y2'!O$29+'Blackberry Budget Y2'!O$34+'Blackberry Budget Y2'!O$47+'Blackberry Budget Y2'!O$59+'Blackberry Budget Y2'!O$68+'Blackberry Budget Y2'!O$71+'Blackberry Budget Y2'!O$74","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"++'Blackberry Budget Y2'!M$29+'Blackberry Budget Y2'!M$34+'Blackberry Budget Y2'!M$47+'Blackberry Budget Y2'!M$59+'Blackberry Budget Y2'!M$68+'Blackberry Budget Y2'!M$71+'Blackberry Budget Y2'!M$74","v":247.8},1,{"$f":"+Z22*AA22","v":247.8}]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,"Apr",{"$f":"+G23*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G23*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I23:J23)","v":3.4946567999999996},{"$f":"+G23*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G23*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G23*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F23*G23","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O23","v":7.3686600000000002},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":18.8344168},11.918316799999999,null,null,"Diesel Fuel"]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,43.5,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R24*Q24","v":17.063600000000001},{"$f":"+S24+P24+N24+M24+L24+K24","v":17.063600000000001},17.063600000000001,null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y2'!J$8+'Blackberry Budget Y2'!J$9+'Blackberry Budget Y2'!J$12+'Blackberry Budget Y2'!J$21+'Blackberry Budget Y2'!J$23+'Blackberry Budget Y2'!J$26+'Blackberry Budget Y2'!J$33+'Blackberry Budget Y2'!J$36+'Blackberry Budget Y2'!J$39+'Blackberry Budget Y2'!J$45+'Blackberry Budget Y2'!J$49+'Blackberry Budget Y2'!J$52+'Blackberry Budget Y2'!J$58+'Blackberry Budget Y2'!J$61+'Blackberry Budget Y2'!J$65+'Blackberry Budget Y2'!J$70+'Blackberry Budget Y2'!J$73)/'Blackberry Budget Y2'!Z$24","v":13.098004999999999},{"$f":"+Z24*AA24","v":37.722254399999997}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Construct  Trellis"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},1,"Apr",{"$f":"+G26*Equipment!$M$35","v":0.2107},{"$f":"+G26*Equipment!$K$35","v":1.8133919999999999},{"$f":"SUM(I26:J26)","v":2.024092},{"$f":"+G26*Equipment!$P$35","v":1.3965000000000001},{"$f":"+G26*Equipment!$L$35","v":10.07},{"$f":"+G26*Equipment!$O$35","v":14.71},{"$f":"+F26*G26","v":0.245},{"$f":"+O26*Labor_Fuel_Interest!$C$10","v":4.2679},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", K26+L26+M26+N26+P26+S26, 0)","v":32.468491999999998},{"$f":"+(K26+M26+P26+S26)","v":16.361992000000001},null,null,"Wood post 2.5\" x 8' ","each",{"$f":"+'Blackberry Budget Y2'!R$14","v":19.643333333333331},{"$f":"+'Blackberry Budget Y2'!Q$14","v":118},{"$f":"+Z26*AA26","v":2317.913333333333}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R27*Q27","v":16.996874999999999},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.996874999999999},16.996874999999999,null,null,"Crossarms","each",{"$f":"+'Blackberry Budget Y2'!R$15","v":8.19},{"$f":"+'Blackberry Budget Y2'!Q$15","v":59},{"$f":"+Z27*AA27","v":483.21}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R28*Q28","v":16.840000000000003},{"$f":"+S28+P28+N28+M28+L28+K28","v":16.840000000000003},16.840000000000003,null,null,"Wire-Blackberry","8700 ft roll",{"$f":"+'Blackberry Budget Y2'!R$16","v":153.99},{"$f":"+'Blackberry Budget Y2'!Q$16","v":2},{"$f":"+Z28*AA28","v":307.98}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O29*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":63.370999999999995},36.271000000000001,null,null,"Trellis hardware","acre",{"$f":"+'Blackberry Budget Y2'!T$17","v":288.02},1,{"$f":"+Z29*AA29","v":288.02}]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Repair & Maintenance"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O31*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":180.57},180.57,null,null,"Implements ","acre",{"$f":"+'Blackberry Budget Y2'!M$75-('Blackberry Budget Y2'!M$29+'Blackberry Budget Y2'!M$34+'Blackberry Budget Y2'!M$47+'Blackberry Budget Y2'!M$59+'Blackberry Budget Y2'!M$68+'Blackberry Budget Y2'!M$71+'Blackberry Budget Y2'!M$74)","v":25.075000000000045},1,{"$f":"+Z31*AA31","v":25.075000000000045}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D32=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D32=\"MFWD 50hp\", Equipment!$U$6, IF(D32=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y2'!I$75","v":4.3829900000000013},1,{"$f":"+Z32*AA32","v":4.3829900000000013}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G33*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I33:J33)","v":2.3628175999999996},{"$f":"+G33*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G33*Equipment!$L$25","v":0.215},{"$f":"+G33*Equipment!$O$25","v":0.63},{"$f":"+F33*G33","v":0.28599999999999998},{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":9.8201375999999989},{"$f":"+(K33+M33+P33+S33)","v":7.5599375999999996},null,null,"Interest on OP. CAP.","acre",{"$f":"+'Blackberry Budget Y2'!T$76","v":347.46738892656231},1,{"$f":"+Z33*AA33","v":347.46738892656231}]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O34*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S34+P34+N34+M34+L34+K34","v":63.370999999999995},36.271000000000001,null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB33)","v":11466.423834576563},{"$f":"+SUM(AC7:AC33)","v":0}]
[null,"Apply fertilizer",null,null,null,null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",{"$f":"+IF(D36=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D36=\"MFWD 50hp\", Equipment!$U$6, IF(D36=\"4*4\", Equipment!$U$7, \" \")))","v":4},{"$f":"Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+$G$36*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G36*Equipment!$K$27","v":3.1308767999999998},{"$f":"+SUM(I36:J36)","v":3.4946567999999996},{"$f":"+G36*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G36*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G36*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F36*G36","v":0.42299999999999999},{"$f":"+O36*Labor_Fuel_Interest!$C$10","v":7.3686600000000002},null,null,null,{"$f":"+S36+P36+N36+M36+L36+K36","v":18.8344168},11.918316799999999,null,null,"Fixed Expenses"]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,21.7,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R37*Q37","v":8.5121866666666666},{"$f":"+S37+P37+N37+M37+L37+K37","v":8.5121866666666666},8.5121866666666666,null,null,"Implements","acre",{"$f":"+'Blackberry Budget Y2'!N$75-('Blackberry Budget Y2'!N$29+'Blackberry Budget Y2'!N$34+'Blackberry Budget Y2'!N$47+'Blackberry Budget Y2'!N$59+'Blackberry Budget Y2'!N$68+'Blackberry Budget Y2'!N$71+'Blackberry Budget Y2'!N$74)","v":48.374999999999972},1,{"$f":"+Z37*AA37","v":48.374999999999972}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y2'!L$75","v":29.050049999999999},1,{"$f":"+Z38*AA38","v":29.050049999999999}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+G39*Equipment!$M$35","v":0.10535},{"$f":"+G39*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I39:J39)","v":1.012046},{"$f":"+G39*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G39*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G39*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F39*G39","v":0.1225},{"$f":"+O39*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K39+L39+M39+N39+P39+S39,0)","v":16.234245999999999},{"$f":"+(K39+M39+P39+S39)","v":8.1809960000000004},null,null,"Irrigation set-up","acre",{"$f":"+'Blackberry Budget Y2'!N$29+'Blackberry Budget Y2'!N$34+'Blackberry Budget Y2'!N$47+'Blackberry Budget Y2'!N$59+'Blackberry Budget Y2'!N$68+'Blackberry Budget Y2'!N$71+'Blackberry Budget Y2'!N$74","v":189.7},1,{"$f":"+Z39*AA39","v":189.7}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$44, 0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R40*Q40","v":21.792057291666666},{"$f":"+S40+P40+N40+M40+L40+K40","v":21.792057291666666},{"$f":"+(K40+M40+P40+S40)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R41*Q41","v":16.840000000000003},{"$f":"+S41+P41+N41+M41+L41+K41","v":16.840000000000003},16.840000000000003,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB37:AB40)","v":267.12504999999999},{"$f":"+SUM(AC37:AC40)","v":0}]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O43*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S43+P43+N43+M43+L43+K43","v":180.57},180.57,null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB34+AB41)","v":11733.548884576563},{"$f":"+SUM(AC34+AC41)","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D44=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D44=\"MFWD 50hp\", Equipment!$U$6, IF(D44=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G45*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I45:J45)","v":2.3628175999999996},{"$f":"+G45*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G45*Equipment!$L$25","v":0.215},{"$f":"+G45*Equipment!$O$25","v":0.63},{"$f":"+F45*G45","v":0.28599999999999998},{"$f":"+O45*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S45+P45+N45+M45+L45+K45","v":9.8201375999999989},{"$f":"+(K45+M45+P45+S45)","v":7.5599375999999996}]
[null,"Tipping Blackberries","hour",null,null,null,1,"Jun",null,null,null,null,null,null,5,{"$f":"+O46*Labor_Fuel_Interest!$C$11","v":69.45},null,null,null,{"$f":"+S46+P46+N46+M46+L46+K46","v":69.45},69.45]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O47*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S47+P47+N47+M47+L47+K47","v":63.370999999999995},36.271000000000001]
[null,"Apply fertilizer",null,null,null,null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",{"$f":"+IF(D49=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D49=\"MFWD 50hp\", Equipment!$U$6, IF(D49=\"4*4\", Equipment!$U$7, \" \")))","v":4},{"$f":"Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+$G$36*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G49*Equipment!$K$27","v":3.1308767999999998},{"$f":"+SUM(I49:J49)","v":3.4946567999999996},{"$f":"+G49*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G49*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G49*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F49*G49","v":0.42299999999999999},{"$f":"+O49*Labor_Fuel_Interest!$C$10","v":7.3686600000000002},null,null,null,{"$f":"+S49+P49+N49+M49+L49+K49","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,21.7,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R50*Q50","v":8.5121866666666666},{"$f":"+S50+P50+N50+M50+L50+K50","v":8.5121866666666666},8.5121866666666666]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+G52*Equipment!$M$35","v":0.10535},{"$f":"+G52*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I52:J52)","v":1.012046},{"$f":"+G52*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G52*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G52*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F52*G52","v":0.1225},{"$f":"+O52*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", K52+L52+M52+N52+P52+S52, 0)","v":16.234245999999999},{"$f":"+(K52+M52+P52+S52)","v":8.1809960000000004}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$37, 0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R53*Q53","v":64.996875000000003},{"$f":"+S53+P53+N53+M53+L53+K53","v":64.996875000000003},{"$f":"+(K53+M53+P53+S53)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$34, 0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R54*Q54","v":16.840000000000003},{"$f":"+S54+P54+N54+M54+L54+K54","v":16.840000000000003},16.840000000000003]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O56*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":180.57},180.57]
[null,"Mow between Rows",null,null,{"$f":"+IF(D57=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D57=\"MFWD 50hp\", Equipment!$U$6, IF(D57=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G58*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I58:J58)","v":2.3628175999999996},{"$f":"+G58*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G58*Equipment!$L$25","v":0.215},{"$f":"+G58*Equipment!$O$25","v":0.63},{"$f":"+F58*G58","v":0.28599999999999998},{"$f":"+O58*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S58+P58+N58+M58+L58+K58","v":9.8201375999999989},{"$f":"+(K58+M58+P58+S58)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":63.370999999999995},36.271000000000001]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+G61*Equipment!$M$35","v":0.10535},{"$f":"+G61*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I61:J61)","v":1.012046},{"$f":"+G61*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G61*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G61*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F61*G61","v":0.1225},{"$f":"+O61*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", K61+L61+M61+N61+P61+S61, 0)","v":16.234245999999999},{"$f":"+(K61+M61+P61+S61)","v":8.1809960000000004}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R62*Q62","v":21.792057291666666},{"$f":"+S62+P62+N62+M62+L62+K62","v":21.792057291666666},{"$f":"+(K62+M62+P62+S62)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$34, 0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R63*Q63","v":16.840000000000003},{"$f":"+S63+P63+N63+M63+L63+K63","v":16.840000000000003},16.840000000000003]
[null,"Mow between Rows",null,null,{"$f":"+IF(D64=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D64=\"MFWD 50hp\", Equipment!$U$6, IF(D64=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G65*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I65:J65)","v":2.3628175999999996},{"$f":"+G65*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G65*Equipment!$L$25","v":0.215},{"$f":"+G65*Equipment!$O$25","v":0.63},{"$f":"+F65*G65","v":0.28599999999999998},{"$f":"+O65*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":9.8201375999999989},{"$f":"+(K65+M65+P65+S65)","v":7.5599375999999996}]
[null,"Hoeing",null,null,null,null,1,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O67*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":180.57},180.57]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O68*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,63.370999999999995,36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D69=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D69=\"MFWD 50hp\", Equipment!$U$6, IF(D69=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G70*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I70:J70)","v":2.3628175999999996},{"$f":"+G70*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G70*Equipment!$L$25","v":0.215},{"$f":"+G70*Equipment!$O$25","v":0.63},{"$f":"+F70*G70","v":0.28599999999999998},{"$f":"+O70*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S70+P70+N70+M70+L70+K70","v":9.8201375999999989},{"$f":"+(K70+M70+P70+S70)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O71*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S71+P71+N71+M71+L71+K71","v":63.370999999999995},{"$f":"+(K71+M71+P71+S71)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D72=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y2'!D72=\"MFWD 50hp\", Equipment!$U$6, IF(D72=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G73*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I73:J73)","v":2.3628175999999996},{"$f":"+G73*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G73*Equipment!$L$25","v":0.215},{"$f":"+G73*Equipment!$O$25","v":0.63},{"$f":"+F73*G73","v":0.28599999999999998},{"$f":"+O73*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S73+P73+N73+M73+L73+K73","v":9.8201375999999989},{"$f":"+(K73+M73+P73+S73)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O74*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S74+P74+N74+M74+L74+K74","v":63.370999999999995},{"$f":"+(K74+M74+P74+S74)","v":36.271000000000001}]
[null,"Total ",null,null,null,null,null,null,{"$f":"+SUM(I7:I74)","v":4.4883400000000009},38.628950399999994,43.117290399999987,29.748299999999997,277.91000000000003,245.42999999999998,155.56900000000005,2198.1619800000003,null,null,{"$f":"+SUM(S7:S74)","v":8607.9481712500019},{"$f":"+SUM(T7:T74)","v":11402.315741649994},{"$f":"SUM(U7:U74)","v":11127.137441649995}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U75*Labor_Fuel_Interest!$C$15)/2","v":347.72304505156234}]
[null,"Total Specified Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T75:T76)","v":11750.038786701556}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary 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","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,"Blackberry plants","each",{"$f":"+'Blackberry Budget Y2'!R$10","v":4.1100000000000003},{"$f":"+'Blackberry Budget Y2'!Q$10","v":1210},{"$f":"+Z204*AA204","v":4973.1000000000004}]
[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,"Urea","lb.",{"$f":"+'Blackberry Budget Y2'!R$24","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y2'!Q$24+'Blackberry Budget Y2'!Q$37+'Blackberry Budget Y2'!Q$50","v":86.9},{"$f":"+Z206*AA206","v":34.087973333333338}]
[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,null,null,null,"Glyphosate ","qt",{"$f":"+'Blackberry Budget Y2'!R$9","v":10.699},{"$f":"+'Blackberry Budget Y2'!Q$9","v":1},{"$f":"+Z208*AA208","v":10.699}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y2'!R$27","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y2'!Q$27","v":21},{"$f":"+Z209*AA209","v":16.996874999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y2'!R$28","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y2'!Q$28+'Blackberry Budget Y2'!Q$41+'Blackberry Budget Y2'!Q$54+'Blackberry Budget Y2'!Q$63","v":10},67.360000000000014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y2'!R$40","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y2'!Q$40+'Blackberry Budget Y2'!Q$62","v":35},43.584114583333331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y2'!R$53","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y2'!Q$53","v":20},64.996875000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator labor "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y2'!O$8+'Blackberry Budget Y2'!O$9+'Blackberry Budget Y2'!O$12+'Blackberry Budget Y2'!O$21+'Blackberry Budget Y2'!O$23+'Blackberry Budget Y2'!O$26+'Blackberry Budget Y2'!O$33+'Blackberry Budget Y2'!O$36+'Blackberry Budget Y2'!O$39+'Blackberry Budget Y2'!O$45+'Blackberry Budget Y2'!O$49+'Blackberry Budget Y2'!O$52+'Blackberry Budget Y2'!O$58+'Blackberry Budget Y2'!O$61+'Blackberry Budget Y2'!O$65+'Blackberry Budget Y2'!O$70+'Blackberry Budget Y2'!O$73","v":10.096499999999997},{"$f":"+Z214*AA214","v":175.88102999999998}]
[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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y2'!O$10+'Blackberry Budget Y2'!O$13+'Blackberry Budget Y2'!O$19+'Blackberry Budget Y2'!O$31+'Blackberry Budget Y2'!O$43+'Blackberry Budget Y2'!O$46+'Blackberry Budget Y2'!O$56+'Blackberry Budget Y2'!O$67","v":145},{"$f":"+Z216*AA216","v":2014.0500000000002}]
[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,{"$f":"+Z217*AA217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y2'!O$29+'Blackberry Budget Y2'!O$34+'Blackberry Budget Y2'!O$47+'Blackberry Budget Y2'!O$59+'Blackberry Budget Y2'!O$68+'Blackberry Budget Y2'!O$71+'Blackberry Budget Y2'!O$74","v":0.35},{"$f":"+Z218*AA218","v":6.0970000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation variable cost","acre",{"$f":"++'Blackberry Budget Y2'!M$29+'Blackberry Budget Y2'!M$34+'Blackberry Budget Y2'!M$47+'Blackberry Budget Y2'!M$59+'Blackberry Budget Y2'!M$68+'Blackberry Budget Y2'!M$71+'Blackberry Budget Y2'!M$74","v":247.8},1,{"$f":"+Z219*AA219","v":247.8}]
[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  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y2'!J$8+'Blackberry Budget Y2'!J$9+'Blackberry Budget Y2'!J$12+'Blackberry Budget Y2'!J$21+'Blackberry Budget Y2'!J$23+'Blackberry Budget Y2'!J$26+'Blackberry Budget Y2'!J$33+'Blackberry Budget Y2'!J$36+'Blackberry Budget Y2'!J$39+'Blackberry Budget Y2'!J$45+'Blackberry Budget Y2'!J$49+'Blackberry Budget Y2'!J$52+'Blackberry Budget Y2'!J$58+'Blackberry Budget Y2'!J$61+'Blackberry Budget Y2'!J$65+'Blackberry Budget Y2'!J$70+'Blackberry Budget Y2'!J$73)/'Blackberry Budget Y2'!Z$24","v":13.098004999999999},{"$f":"+Z221*AA221","v":37.722254399999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construct  Trellis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood post 2.5\" x 8' ","each",{"$f":"+'Blackberry Budget Y2'!R$14","v":19.643333333333331},{"$f":"+'Blackberry Budget Y2'!Q$14","v":118},{"$f":"+Z223*AA223","v":2317.913333333333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crossarms","each",{"$f":"+'Blackberry Budget Y2'!R$15","v":8.19},{"$f":"+'Blackberry Budget Y2'!Q$15","v":59},{"$f":"+Z224*AA224","v":483.21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wire-Blackberry","8700 ft roll",{"$f":"+'Blackberry Budget Y2'!R$16","v":153.99},{"$f":"+'Blackberry Budget Y2'!Q$16","v":2},{"$f":"+Z225*AA225","v":307.98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trellis hardware","acre",{"$f":"+'Blackberry Budget Y2'!T$17","v":288.02},1,{"$f":"+Z226*AA226","v":288.02}]
[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 ","acre",{"$f":"+'Blackberry Budget Y2'!M$75-('Blackberry Budget Y2'!M$29+'Blackberry Budget Y2'!M$34+'Blackberry Budget Y2'!M$47+'Blackberry Budget Y2'!M$59+'Blackberry Budget Y2'!M$68+'Blackberry Budget Y2'!M$71+'Blackberry Budget Y2'!M$74)","v":25.075000000000045},1,{"$f":"+Z228*AA228","v":25.075000000000045}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y2'!I$75","v":4.3829900000000013},1,{"$f":"+Z229*AA229","v":4.3829900000000013}]
[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.","acre",{"$f":"+'Blackberry Budget Y2'!T$76","v":347.46738892656231},1,{"$f":"+Z230*AA230","v":347.46738892656231}]
[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,{"$f":"+SUM(AB204:AB230)","v":11466.423834576563},{"$f":"+SUM(AC204:AC230)","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","acre",{"$f":"+'Blackberry Budget Y2'!N$75-('Blackberry Budget Y2'!N$29+'Blackberry Budget Y2'!N$34+'Blackberry Budget Y2'!N$47+'Blackberry Budget Y2'!N$59+'Blackberry Budget Y2'!N$68+'Blackberry Budget Y2'!N$71+'Blackberry Budget Y2'!N$74)","v":48.374999999999972},1,{"$f":"+Z234*AA234","v":48.374999999999972}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y2'!L$75","v":29.050049999999999},1,{"$f":"+Z235*AA235","v":29.050049999999999}]
[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","acre",{"$f":"+'Blackberry Budget Y2'!N$29+'Blackberry Budget Y2'!N$34+'Blackberry Budget Y2'!N$47+'Blackberry Budget Y2'!N$59+'Blackberry Budget Y2'!N$68+'Blackberry Budget Y2'!N$71+'Blackberry Budget Y2'!N$74","v":189.7},1,{"$f":"+Z236*AA236","v":189.7}]
[]
[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,{"$f":"+SUM(AB234:AB237)","v":267.12504999999999},{"$f":"+SUM(AC234:AC237)","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,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB231+AB238)","v":11733.548884576563},{"$f":"+SUM(AC231+AC238)","v":0}]

{"sheet":"Blackberry Budget Y3","index":10,"n_rows":267,"n_cols":29,"rows_kept":267,"cut":false,"hidden":false,"merged":[[201,16,202,16],[201,17,202,17],[201,18,202,18],[201,11,202,11],[201,12,202,12],[201,13,202,13],[201,14,202,14],[201,15,202,15],[199,1,199,19],[200,1,202,1],[200,2,202,2],[200,3,202,3],[200,4,202,4],[200,5,202,5],[200,6,202,6],[200,7,202,7],[200,8,200,11],[200,12,200,13],[200,14,200,15],[200,16,200,18],[200,19,202,19],[201,8,202,8],[201,9,202,9],[201,10,202,10],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 2"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost",null,null,null,"Items","unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb.",{"$f":"+R$13","v":0.39226666666666671},{"$f":"+Q$13+Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+R$16","v":0.80937499999999996},{"$f":"+Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb.",{"$f":"+R$17","v":6.7360000000000007},{"$f":"+Q$17+Q$27+Q$37+Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+R$26","v":1.2452604166666665},{"$f":"+Q$26+Q$45","v":35},43.584114583333331]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+R$36","v":3.2498437500000001},{"$f":"+Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I15:J15))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F15*G15)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O15*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K15+L15+M15+N15+P15+S15,0)","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$8+O$10+O$12+O$15+O$22+O$25+O$31+O$35+O$41+O$44+O$53+O$56+O$59+O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$65","v":50},{"$f":"+Z17*AA17","v":694.5}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$20+O$29+O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$18+O$23+O$33+O$42+O$54+O$57+O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$32+O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+M$18+M$23+M$33+M$42+M$54+M$57+M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I25:J25))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F25*G25)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O25*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K25+L25+M25+N25+P25+S25,0)","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$44, 0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"(J$8+J$10+J$12+J$15+J$22+J$25+J$31+J$35+J$41+J$44+J$53+J$56+J$59+J$48)/Z26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+M$61-(M$18+M$23+M$33+M$42+M$54+M$57+M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+R$66","v":0.14913888888888888},{"$f":"+Q$66","v":1500},{"$f":"+Z31*AA31","v":223.70833333333331}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+T$68","v":1799.25},1,{"$f":"+Z33*AA33","v":1799.25}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I35:J35))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F35*G35)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O35*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K35+L35+M35+N35+P35+S35,0)","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":4247.5864095348961},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+N$61+N$67-(N$18+N$23+N$33+N$42+N$54+N$57+N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+N$18+N$23+N$33+N$42+N$54+N$57+N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I44:J44))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F44*G44)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O44*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K44+L44+M44+N44+P44+S44,0)","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":5601.4132095348959},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",100, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(100*0.5),(100*0.25)))","v":50},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":694.5},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":694.5}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$5, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$5*0.5),(Yield!B$5*0.25)))","v":1500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":223.70833333333331},{"$f":"+S66+P66+N66+M66+L66+K66","v":223.70833333333331}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$5*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$5*'Blackberry Prices'!C$4)+(0.5*Yield!B$5*'Blackberry Prices'!B$4)), ((0.75*Yield!B$5*'Blackberry Prices'!B$4)+(0.25*Yield!B$5*'Blackberry Prices'!C$4))))*0.1","v":1799.25},{"$f":"+Q68*R68","v":1799.25},{"$f":"+S68+P68+N68+M68+L68+K68","v":1799.25}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":3854.0583333333334}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":5601.4132095348959}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Blackberry Enterprise Budget Year 3"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost"]
[null,null,null,null,null,null,null,null,"R&M","Fuel","Direct","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[]
[null,"Mow between Rows",null,null,{"$f":"+IF(D204=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D204=\"MFWD 50hp\", Equipment!$U$6, IF(D204=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G205*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I205:J205)","v":2.3628175999999996},{"$f":"+G205*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G205*Equipment!$L$25","v":0.215},{"$f":"+G205*Equipment!$O$25","v":0.63},{"$f":"+F205*G205","v":0.28599999999999998},{"$f":"+O205*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S205+P205+N205+M205+L205+K205","v":9.8201375999999989},{"$f":"+(K205+M205+P205+S205)","v":7.5599375999999996}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D206=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D206=\"MFWD 50hp\", Equipment!$U$6, IF(D206=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K206+M206+P206+S206)","v":0}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G207*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I207:J207)","v":2.3628175999999996},{"$f":"+G207*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G207*Equipment!$L$25","v":0.215},{"$f":"+G207*Equipment!$O$25","v":0.63},{"$f":"+F207*G207","v":0.28599999999999998},{"$f":"+O207*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S207+P207+N207+M207+L207+K207","v":9.8201375999999989},{"$f":"+(K207+M207+P207+S207)","v":7.5599375999999996}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G209*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G209*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I209:J209)","v":3.4946567999999996},{"$f":"+G209*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G209*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G209*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F209*G209","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O209","v":7.3686600000000002},null,null,null,{"$f":"+S209+P209+N209+M209+L209+K209","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R210*Q210","v":25.497333333333337},{"$f":"+S210+P210+N210+M210+L210+K210","v":25.497333333333337},25.497333333333337]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I212:J212))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F212*G212)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O212*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K212+L212+M212+N212+P212+S212,0)","v":16.234245999999999},{"$f":"+(K212+M212+P212+S212)","v":8.1809960000000004}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R213*Q213","v":16.996874999999999},{"$f":"+S213+P213+N213+M213+L213+K213","v":16.996874999999999},16.996874999999999]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R214*Q214","v":16.840000000000003},{"$f":"+S214+P214+N214+M214+L214+K214","v":16.840000000000003},16.840000000000003]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O215*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S215+P215+N215+M215+L215+K215","v":63.370999999999995},36.271000000000001]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O217*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S217+P217+N217+M217+L217+K217","v":138.9},138.9]
[null,"Mow between Rows",null,null,{"$f":"+IF(D218=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D218=\"MFWD 50hp\", Equipment!$U$6, IF(D218=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G219*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I219:J219)","v":2.3628175999999996},{"$f":"+G219*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G219*Equipment!$L$25","v":0.215},{"$f":"+G219*Equipment!$O$25","v":0.63},{"$f":"+F219*G219","v":0.28599999999999998},{"$f":"+O219*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S219+P219+N219+M219+L219+K219","v":9.8201375999999989},{"$f":"+(K219+M219+P219+S219)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O220*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S220+P220+N220+M220+L220+K220","v":63.370999999999995},36.271000000000001]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I222:J222))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F222*G222)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O222*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K222+L222+M222+N222+P222+S222,0)","v":16.234245999999999},{"$f":"+(K222+M222+P222+S222)","v":8.1809960000000004}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\", 'Chemical & Fertilizer Costs'!F$44, 0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R223*Q223","v":21.792057291666666},{"$f":"+S223+P223+N223+M223+L223+K223","v":21.792057291666666},{"$f":"+(K223+M223+P223+S223)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R224*Q224","v":16.840000000000003},{"$f":"+S224+P224+N224+M224+L224+K224","v":16.840000000000003},16.840000000000003]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O226*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S226+P226+N226+M226+L226+K226","v":138.9},138.9]
[null,"Mow between Rows",null,null,{"$f":"+IF(D227=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D227=\"MFWD 50hp\", Equipment!$U$6, IF(D227=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G228*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I228:J228)","v":2.3628175999999996},{"$f":"+G228*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G228*Equipment!$L$25","v":0.215},{"$f":"+G228*Equipment!$O$25","v":0.63},{"$f":"+F228*G228","v":0.28599999999999998},{"$f":"+O228*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S228+P228+N228+M228+L228+K228","v":9.8201375999999989},{"$f":"+(K228+M228+P228+S228)","v":7.5599375999999996}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O229*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S229+P229+N229+M229+L229+K229","v":97.23},97.23]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O230*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S230+P230+N230+M230+L230+K230","v":63.370999999999995},36.271000000000001]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I232:J232))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F232*G232)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O232*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K232+L232+M232+N232+P232+S232,0)","v":16.234245999999999},{"$f":"+(K232+M232+P232+S232)","v":8.1809960000000004}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R233*Q233","v":64.996875000000003},{"$f":"+S233+P233+N233+M233+L233+K233","v":64.996875000000003},{"$f":"+(K233+M233+P233+S233)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R234*Q234","v":16.840000000000003},{"$f":"+S234+P234+N234+M234+L234+K234","v":16.840000000000003},16.840000000000003]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O236*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S236+P236+N236+M236+L236+K236","v":180.57},180.57]
[null,"Mow between Rows",null,null,{"$f":"+IF(D237=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D237=\"MFWD 50hp\", Equipment!$U$6, IF(D237=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G238*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I238:J238)","v":2.3628175999999996},{"$f":"+G238*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G238*Equipment!$L$25","v":0.215},{"$f":"+G238*Equipment!$O$25","v":0.63},{"$f":"+F238*G238","v":0.28599999999999998},{"$f":"+O238*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S238+P238+N238+M238+L238+K238","v":9.8201375999999989},{"$f":"+(K238+M238+P238+S238)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O239*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S239+P239+N239+M239+L239+K239","v":63.370999999999995},36.271000000000001]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I241:J241))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F241*G241)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O241*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K241+L241+M241+N241+P241+S241,0)","v":16.234245999999999},{"$f":"+(K241+M241+P241+S241)","v":8.1809960000000004}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R242*Q242","v":21.792057291666666},{"$f":"+S242+P242+N242+M242+L242+K242","v":21.792057291666666},{"$f":"+(K242+M242+P242+S242)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R243*Q243","v":16.840000000000003},{"$f":"+S243+P243+N243+M243+L243+K243","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G245*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G245*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I245:J245)","v":3.4946567999999996},{"$f":"+G245*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G245*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G245*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F245*G245","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O245","v":7.3686600000000002},null,null,null,{"$f":"+S245+P245+N245+M245+L245+K245","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R246*Q246","v":25.497333333333337},{"$f":"+S246+P246+N246+M246+L246+K246","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O248*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S248+P248+N248+M248+L248+K248","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D249=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D249=\"MFWD 50hp\", Equipment!$U$6, IF(D249=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G250*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I250:J250)","v":2.3628175999999996},{"$f":"+G250*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G250*Equipment!$L$25","v":0.215},{"$f":"+G250*Equipment!$O$25","v":0.63},{"$f":"+F250*G250","v":0.28599999999999998},{"$f":"+O250*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S250+P250+N250+M250+L250+K250","v":9.8201375999999989},{"$f":"+(K250+M250+P250+S250)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O251*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S251+P251+N251+M251+L251+K251","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D252=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D252=\"MFWD 50hp\", Equipment!$U$6, IF(D252=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G253*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I253:J253)","v":2.3628175999999996},{"$f":"+G253*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G253*Equipment!$L$25","v":0.215},{"$f":"+G253*Equipment!$O$25","v":0.63},{"$f":"+F253*G253","v":0.28599999999999998},{"$f":"+O253*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S253+P253+N253+M253+L253+K253","v":9.8201375999999989},{"$f":"+(K253+M253+P253+S253)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O254*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S254+P254+N254+M254+L254+K254","v":63.370999999999995},{"$f":"+(K254+M254+P254+S254)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D255=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y3'!D255=\"MFWD 50hp\", Equipment!$U$6, IF(D255=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G256*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I256:J256)","v":2.3628175999999996},{"$f":"+G256*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G256*Equipment!$L$25","v":0.215},{"$f":"+G256*Equipment!$O$25","v":0.63},{"$f":"+F256*G256","v":0.28599999999999998},{"$f":"+O256*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S256+P256+N256+M256+L256+K256","v":9.8201375999999989},{"$f":"+(K256+M256+P256+S256)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O257*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S257+P257+N257+M257+L257+K257","v":63.370999999999995},{"$f":"+(K257+M257+P257+S257)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I204:I257)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S204:S257)","v":243.93253125000001},{"$f":"+SUM(T204:T257)","v":1702.0964496500001},{"$f":"SUM(U204:U257)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U258*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T258:T259)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",100, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(100*0.5),(100*0.25)))","v":50},{"$f":"+O262*Labor_Fuel_Interest!C$11","v":694.5},null,null,null,{"$f":"+S262+P262+N262+M262+L262+K262","v":694.5}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$5, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$5*0.5),(Yield!B$5*0.25)))","v":1500},{"$f":"+Marketing!B203","v":0},{"$f":"+Q263*R263","v":0},{"$f":"+S263+P263+N263+M263+L263+K263","v":0}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S264+P264+N264+M264+L264+K264","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$5*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$5*'Blackberry Prices'!C$4)+(0.5*Yield!B$5*'Blackberry Prices'!B$4)), ((0.75*Yield!B$5*'Blackberry Prices'!B$4)+(0.25*Yield!B$5*'Blackberry Prices'!C$4))))*0.1","v":1799.25},{"$f":"+Q265*R265","v":1799.25},{"$f":"+S265+P265+N265+M265+L265+K265","v":1799.25}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T262:T265)","v":3630.35}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":5601.4132095348959}]

{"sheet":"Summary Y3","index":11,"n_rows":241,"n_cols":29,"rows_kept":241,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,23,199,28],[200,23,201,23],[200,24,201,24],[200,25,201,25],[200,26,201,26],[200,27,201,27],[200,28,201,28]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 3"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"total cost",null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y3'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb",{"$f":"+'Blackberry Budget Y3'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y3'!Q$13+'Blackberry Budget Y3'!Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y3'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y3'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y3'!Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb",{"$f":"+'Blackberry Budget Y3'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y3'!Q$17+'Blackberry Budget Y3'!Q$27+'Blackberry Budget Y3'!Q$37+'Blackberry Budget Y3'!Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y3'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y3'!Q$26+'Blackberry Budget Y3'!Q$45","v":35},43.584114583333331]
[null,"Urea","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y3'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y3'!Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+G15*Equipment!$M$35","v":0.10535},{"$f":"+G15*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I15:J15)","v":1.012046},{"$f":"+G15*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G15*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G15*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F15*G15","v":0.1225},{"$f":"+O15*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K15+L15+M15+N15+P15+S15","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y3'!O$8+'Blackberry Budget Y3'!O$10+'Blackberry Budget Y3'!O$12+'Blackberry Budget Y3'!O$15+'Blackberry Budget Y3'!O$22+'Blackberry Budget Y3'!O$25+'Blackberry Budget Y3'!O$31+'Blackberry Budget Y3'!O$35+'Blackberry Budget Y3'!O$41+'Blackberry Budget Y3'!O$44+'Blackberry Budget Y3'!O$53+'Blackberry Budget Y3'!O$56+'Blackberry Budget Y3'!O$59+'Blackberry Budget Y3'!O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$41","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y3'!O$65","v":50},{"$f":"+Z17*AA17","v":694.5}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y3'!O$20+'Blackberry Budget Y3'!O$29+'Blackberry Budget Y3'!O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y3'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y3'!O$18+'Blackberry Budget Y3'!O$23+'Blackberry Budget Y3'!O$33+'Blackberry Budget Y3'!O$42+'Blackberry Budget Y3'!O$54+'Blackberry Budget Y3'!O$57+'Blackberry Budget Y3'!O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y3'!O$32+'Blackberry Budget Y3'!O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y3'!M$18+'Blackberry Budget Y3'!M$23+'Blackberry Budget Y3'!M$33+'Blackberry Budget Y3'!M$42+'Blackberry Budget Y3'!M$54+'Blackberry Budget Y3'!M$57+'Blackberry Budget Y3'!M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+G25*Equipment!$M$35","v":0.10535},{"$f":"+G25*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I25:J25)","v":1.012046},{"$f":"+G25*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G25*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G25*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F25*G25","v":0.1225},{"$f":"+O25*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K25+L25+M25+N25+P25+S25","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y3'!J$8+'Blackberry Budget Y3'!J$10+'Blackberry Budget Y3'!J$12+'Blackberry Budget Y3'!J$15+'Blackberry Budget Y3'!J$22+'Blackberry Budget Y3'!J$25+'Blackberry Budget Y3'!J$31+'Blackberry Budget Y3'!J$35+'Blackberry Budget Y3'!J$41+'Blackberry Budget Y3'!J$44+'Blackberry Budget Y3'!J$53+'Blackberry Budget Y3'!J$56+'Blackberry Budget Y3'!J$59+'Blackberry Budget Y3'!J$48)/'Blackberry Budget Y3'!Z$26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+'Blackberry Budget Y3'!M$61-('Blackberry Budget Y3'!M$18+'Blackberry Budget Y3'!M$23+'Blackberry Budget Y3'!M$33+'Blackberry Budget Y3'!M$42+'Blackberry Budget Y3'!M$54+'Blackberry Budget Y3'!M$57+'Blackberry Budget Y3'!M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y3'!I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y3'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+'Blackberry Budget Y3'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y3'!Q$66","v":1500},{"$f":"+Z31*AA31","v":223.70833333333331}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y3'!M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+'Blackberry Budget Y3'!T$68","v":1799.25},1,{"$f":"+Z33*AA33","v":1799.25}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+'Blackberry Budget Y3'!T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+G35*Equipment!$M$35","v":0.10535},{"$f":"+G35*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I35:J35)","v":1.012046},{"$f":"+G35*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G35*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G35*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F35*G35","v":0.1225},{"$f":"+O35*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K35+L35+M35+N35+P35+S35","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":4247.5864095348961},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$37","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+'Blackberry Budget Y3'!N$61+'Blackberry Budget Y3'!N$67-('Blackberry Budget Y3'!N$18+'Blackberry Budget Y3'!N$23+'Blackberry Budget Y3'!N$33+'Blackberry Budget Y3'!N$42+'Blackberry Budget Y3'!N$54+'Blackberry Budget Y3'!N$57+'Blackberry Budget Y3'!N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y3'!L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y3'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+'Blackberry Budget Y3'!N$18+'Blackberry Budget Y3'!N$23+'Blackberry Budget Y3'!N$33+'Blackberry Budget Y3'!N$42+'Blackberry Budget Y3'!N$54+'Blackberry Budget Y3'!N$57+'Blackberry Budget Y3'!N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+G44*Equipment!$M$35","v":0.10535},{"$f":"+G44*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I44:J44)","v":1.012046},{"$f":"+G44*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G44*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G44*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F44*G44","v":0.1225},{"$f":"+O44*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K44+L44+M44+N44+P44+S44","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":5601.4132095348959},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y3'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y3'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y3'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",100, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(100*0.5),(100*0.25)))","v":50},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":694.5},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":694.5}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$5, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$5*0.5),(Yield!B$5*0.25)))","v":1500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":223.70833333333331},{"$f":"+S66+P66+N66+M66+L66+K66","v":223.70833333333331}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$5*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$5*'Blackberry Prices'!C$4)+(0.5*Yield!B$5*'Blackberry Prices'!B$4)), ((0.75*Yield!B$5*'Blackberry Prices'!B$4)+(0.25*Yield!B$5*'Blackberry Prices'!C$4))))*0.1","v":1799.25},{"$f":"+Q68*R68","v":1799.25},{"$f":"+S68+P68+N68+M68+L68+K68","v":1799.25}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":3854.0583333333334}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":5601.4132095348959}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary Budget Year 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urea","lb",{"$f":"+'Blackberry Budget Y3'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y3'!Q$13+'Blackberry Budget Y3'!Q$49","v":130},{"$f":"+Z205*AA205","v":50.994666666666674}]
[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,null,null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y3'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y3'!Q$16","v":21},{"$f":"+Z207*AA207","v":16.996874999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Captane","lb",{"$f":"+'Blackberry Budget Y3'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y3'!Q$17+'Blackberry Budget Y3'!Q$27+'Blackberry Budget Y3'!Q$37+'Blackberry Budget Y3'!Q$46","v":10},67.360000000000014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y3'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y3'!Q$26+'Blackberry Budget Y3'!Q$45","v":35},43.584114583333331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y3'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y3'!Q$36","v":20},64.996875000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator labor "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y3'!O$8+'Blackberry Budget Y3'!O$10+'Blackberry Budget Y3'!O$12+'Blackberry Budget Y3'!O$15+'Blackberry Budget Y3'!O$22+'Blackberry Budget Y3'!O$25+'Blackberry Budget Y3'!O$31+'Blackberry Budget Y3'!O$35+'Blackberry Budget Y3'!O$41+'Blackberry Budget Y3'!O$44+'Blackberry Budget Y3'!O$53+'Blackberry Budget Y3'!O$56+'Blackberry Budget Y3'!O$59+'Blackberry Budget Y3'!O$48","v":3.6240000000000001},{"$f":"+Z212*AA212","v":63.130080000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y3'!O$65","v":50},{"$f":"+Z214*AA214","v":694.5}]
[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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y3'!O$20+'Blackberry Budget Y3'!O$29+'Blackberry Budget Y3'!O$39","v":33},{"$f":"+Z216*AA216","v":458.37}]
[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,{"$f":"+Z217*AA217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y3'!O$18+'Blackberry Budget Y3'!O$23+'Blackberry Budget Y3'!O$33+'Blackberry Budget Y3'!O$42+'Blackberry Budget Y3'!O$54+'Blackberry Budget Y3'!O$57+'Blackberry Budget Y3'!O$60","v":0.35},{"$f":"+Z218*AA218","v":6.0970000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pruning/Cane removal 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y3'!O$32+'Blackberry Budget Y3'!O$51","v":27},{"$f":"+Z220*AA220","v":375.03000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y3'!M$18+'Blackberry Budget Y3'!M$23+'Blackberry Budget Y3'!M$33+'Blackberry Budget Y3'!M$42+'Blackberry Budget Y3'!M$54+'Blackberry Budget Y3'!M$57+'Blackberry Budget Y3'!M$60","v":247.8},1,{"$f":"+Z221*AA221","v":247.8}]
[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  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y3'!J$8+'Blackberry Budget Y3'!J$10+'Blackberry Budget Y3'!J$12+'Blackberry Budget Y3'!J$15+'Blackberry Budget Y3'!J$22+'Blackberry Budget Y3'!J$25+'Blackberry Budget Y3'!J$31+'Blackberry Budget Y3'!J$35+'Blackberry Budget Y3'!J$41+'Blackberry Budget Y3'!J$44+'Blackberry Budget Y3'!J$53+'Blackberry Budget Y3'!J$56+'Blackberry Budget Y3'!J$59+'Blackberry Budget Y3'!J$48)/'Blackberry Budget Y3'!Z$26","v":9.313679999999998},{"$f":"+Z223*AA223","v":26.823398399999991}]
[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 ","acre",{"$f":"+'Blackberry Budget Y3'!M$61-('Blackberry Budget Y3'!M$18+'Blackberry Budget Y3'!M$23+'Blackberry Budget Y3'!M$33+'Blackberry Budget Y3'!M$42+'Blackberry Budget Y3'!M$54+'Blackberry Budget Y3'!M$57+'Blackberry Budget Y3'!M$60)","v":23.970000000000027},1,{"$f":"+Z225*AA225","v":23.970000000000027}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y3'!I$61","v":3.1166400000000003},1,{"$f":"+Z226*AA226","v":3.1166400000000003}]
[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 (qt)","each",{"$f":"+'Blackberry Budget Y3'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y3'!Q$66","v":1500},{"$f":"+Z228*AA228","v":223.70833333333331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y3'!M$67","v":36.6},1,{"$f":"+Z229*AA229","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)","acre",{"$f":"+'Blackberry Budget Y3'!T$68","v":1799.25},1,{"$f":"+Z230*AA230","v":1799.25}]
[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.","acre",{"$f":"+'Blackberry Budget Y3'!T$62","v":45.258426551562501},1,{"$f":"+Z231*AA231","v":45.258426551562501}]
[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,{"$f":"+SUM(AB204:AB231)","v":4247.5864095348961},{"$f":"+SUM(AC204:AC231)","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","acre",{"$f":"+'Blackberry Budget Y3'!N$61+'Blackberry Budget Y3'!N$67-('Blackberry Budget Y3'!N$18+'Blackberry Budget Y3'!N$23+'Blackberry Budget Y3'!N$33+'Blackberry Budget Y3'!N$42+'Blackberry Budget Y3'!N$54+'Blackberry Budget Y3'!N$57+'Blackberry Budget Y3'!N$60)","v":1143.47},1,{"$f":"+Z235*AA235","v":1143.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y3'!L$61","v":20.656799999999997},1,{"$f":"+Z236*AA236","v":20.656799999999997}]
[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","acre",{"$f":"+'Blackberry Budget Y3'!N$18+'Blackberry Budget Y3'!N$23+'Blackberry Budget Y3'!N$33+'Blackberry Budget Y3'!N$42+'Blackberry Budget Y3'!N$54+'Blackberry Budget Y3'!N$57+'Blackberry Budget Y3'!N$60","v":189.7},1,{"$f":"+Z237*AA237","v":189.7}]
[]
[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,{"$f":"+SUM(AB235:AB238)","v":1353.8268},{"$f":"+SUM(AC235:AC238)","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,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB232+AB239)","v":5601.4132095348959},{"$f":"+SUM(AC232+AC239)","v":0}]

{"sheet":"Blackberry Budget Y4","index":12,"n_rows":267,"n_cols":29,"rows_kept":267,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,1,199,19],[200,1,202,1],[200,2,202,2],[200,3,202,3],[200,4,202,4],[200,5,202,5],[200,6,202,6],[200,7,202,7],[200,8,200,11],[200,12,200,13],[200,14,200,15],[200,16,200,18],[200,19,202,19],[201,8,202,8],[201,9,202,9],[201,10,202,10],[201,16,202,16],[201,17,202,17],[201,18,202,18],[201,11,202,11],[201,12,202,12],[201,13,202,13],[201,14,202,14],[201,15,202,15]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 3"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost",null,null,null,"Items","unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb.",{"$f":"+R$13","v":0.39226666666666671},{"$f":"+Q$13+Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+R$16","v":0.80937499999999996},{"$f":"+Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb.",{"$f":"+R$17","v":6.7360000000000007},{"$f":"+Q$17+Q$27+Q$37+Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+R$26","v":1.2452604166666665},{"$f":"+Q$26+Q$45","v":35},43.584114583333331]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+R$36","v":3.2498437500000001},{"$f":"+Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I15:J15))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F15*G15)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O15*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K15+L15+M15+N15+P15+S15,0)","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$8+O$10+O$12+O$15+O$22+O$25+O$31+O$35+O$41+O$44+O$53+O$56+O$59+O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$65","v":82.5},{"$f":"+Z17*AA17","v":1145.925}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$20+O$29+O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$18+O$23+O$33+O$42+O$54+O$57+O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$32+O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+M$18+M$23+M$33+M$42+M$54+M$57+M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I25:J25))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F25*G25)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O25*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K25+L25+M25+N25+P25+S25,0)","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"(J$8+J$10+J$12+J$15+J$22+J$25+J$31+J$35+J$41+J$44+J$53+J$56+J$59+J$48)/Z26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+M$61-(M$18+M$23+M$33+M$42+M$54+M$57+M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+R$66","v":0.14913888888888888},{"$f":"+Q$66","v":2500},{"$f":"+Z31*AA31","v":372.84722222222217}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+T$68","v":2998.75},1,{"$f":"+Z33*AA33","v":2998.75}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I35:J35))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F35*G35)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O35*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K35+L35+M35+N35+P35+S35,0)","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":6047.650298423785},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+N$61+N$67-(N$18+N$23+N$33+N$42+N$54+N$57+N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+N$18+N$23+N$33+N$42+N$54+N$57+N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I44:J44))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F44*G44)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O44*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K44+L44+M44+N44+P44+S44,0)","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":7401.4770984237848},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":372.84722222222217},{"$f":"+S66+P66+N66+M66+L66+K66","v":372.84722222222217}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q68*R68","v":2998.75},{"$f":"+S68+P68+N68+M68+L68+K68","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":5654.1222222222223}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Blackberry Enterprise Budget Year 4"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost"]
[null,null,null,null,null,null,null,null,"R&M","Fuel","Direct","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[]
[null,"Mow between Rows",null,null,{"$f":"+IF(D204=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D204=\"MFWD 50hp\", Equipment!$U$6, IF(D204=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G205*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I205:J205)","v":2.3628175999999996},{"$f":"+G205*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G205*Equipment!$L$25","v":0.215},{"$f":"+G205*Equipment!$O$25","v":0.63},{"$f":"+F205*G205","v":0.28599999999999998},{"$f":"+O205*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S205+P205+N205+M205+L205+K205","v":9.8201375999999989},{"$f":"+(K205+M205+P205+S205)","v":7.5599375999999996}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D206=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D206=\"MFWD 50hp\", Equipment!$U$6, IF(D206=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K206+M206+P206+S206)","v":0}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G207*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I207:J207)","v":2.3628175999999996},{"$f":"+G207*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G207*Equipment!$L$25","v":0.215},{"$f":"+G207*Equipment!$O$25","v":0.63},{"$f":"+F207*G207","v":0.28599999999999998},{"$f":"+O207*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S207+P207+N207+M207+L207+K207","v":9.8201375999999989},{"$f":"+(K207+M207+P207+S207)","v":7.5599375999999996}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G209*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G209*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I209:J209)","v":3.4946567999999996},{"$f":"+G209*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G209*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G209*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F209*G209","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O209","v":7.3686600000000002},null,null,null,{"$f":"+S209+P209+N209+M209+L209+K209","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R210*Q210","v":25.497333333333337},{"$f":"+S210+P210+N210+M210+L210+K210","v":25.497333333333337},25.497333333333337]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I212:J212))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F212*G212)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O212*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K212+L212+M212+N212+P212+S212,0)","v":16.234245999999999},{"$f":"+(K212+M212+P212+S212)","v":8.1809960000000004}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R213*Q213","v":16.996874999999999},{"$f":"+S213+P213+N213+M213+L213+K213","v":16.996874999999999},16.996874999999999]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R214*Q214","v":16.840000000000003},{"$f":"+S214+P214+N214+M214+L214+K214","v":16.840000000000003},16.840000000000003]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O215*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S215+P215+N215+M215+L215+K215","v":63.370999999999995},36.271000000000001]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O217*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S217+P217+N217+M217+L217+K217","v":138.9},138.9]
[null,"Mow between Rows",null,null,{"$f":"+IF(D218=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D218=\"MFWD 50hp\", Equipment!$U$6, IF(D218=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G219*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I219:J219)","v":2.3628175999999996},{"$f":"+G219*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G219*Equipment!$L$25","v":0.215},{"$f":"+G219*Equipment!$O$25","v":0.63},{"$f":"+F219*G219","v":0.28599999999999998},{"$f":"+O219*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S219+P219+N219+M219+L219+K219","v":9.8201375999999989},{"$f":"+(K219+M219+P219+S219)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O220*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S220+P220+N220+M220+L220+K220","v":63.370999999999995},36.271000000000001]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I222:J222))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F222*G222)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O222*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K222+L222+M222+N222+P222+S222,0)","v":16.234245999999999},{"$f":"+(K222+M222+P222+S222)","v":8.1809960000000004}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R223*Q223","v":21.792057291666666},{"$f":"+S223+P223+N223+M223+L223+K223","v":21.792057291666666},{"$f":"+(K223+M223+P223+S223)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R224*Q224","v":16.840000000000003},{"$f":"+S224+P224+N224+M224+L224+K224","v":16.840000000000003},16.840000000000003]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O226*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S226+P226+N226+M226+L226+K226","v":138.9},138.9]
[null,"Mow between Rows",null,null,{"$f":"+IF(D227=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D227=\"MFWD 50hp\", Equipment!$U$6, IF(D227=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G228*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I228:J228)","v":2.3628175999999996},{"$f":"+G228*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G228*Equipment!$L$25","v":0.215},{"$f":"+G228*Equipment!$O$25","v":0.63},{"$f":"+F228*G228","v":0.28599999999999998},{"$f":"+O228*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S228+P228+N228+M228+L228+K228","v":9.8201375999999989},{"$f":"+(K228+M228+P228+S228)","v":7.5599375999999996}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O229*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S229+P229+N229+M229+L229+K229","v":97.23},97.23]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O230*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S230+P230+N230+M230+L230+K230","v":63.370999999999995},36.271000000000001]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I232:J232))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F232*G232)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O232*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K232+L232+M232+N232+P232+S232,0)","v":16.234245999999999},{"$f":"+(K232+M232+P232+S232)","v":8.1809960000000004}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R233*Q233","v":64.996875000000003},{"$f":"+S233+P233+N233+M233+L233+K233","v":64.996875000000003},{"$f":"+(K233+M233+P233+S233)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R234*Q234","v":16.840000000000003},{"$f":"+S234+P234+N234+M234+L234+K234","v":16.840000000000003},16.840000000000003]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O236*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S236+P236+N236+M236+L236+K236","v":180.57},180.57]
[null,"Mow between Rows",null,null,{"$f":"+IF(D237=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D237=\"MFWD 50hp\", Equipment!$U$6, IF(D237=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G238*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I238:J238)","v":2.3628175999999996},{"$f":"+G238*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G238*Equipment!$L$25","v":0.215},{"$f":"+G238*Equipment!$O$25","v":0.63},{"$f":"+F238*G238","v":0.28599999999999998},{"$f":"+O238*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S238+P238+N238+M238+L238+K238","v":9.8201375999999989},{"$f":"+(K238+M238+P238+S238)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O239*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S239+P239+N239+M239+L239+K239","v":63.370999999999995},36.271000000000001]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I241:J241))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F241*G241)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O241*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K241+L241+M241+N241+P241+S241,0)","v":16.234245999999999},{"$f":"+(K241+M241+P241+S241)","v":8.1809960000000004}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R242*Q242","v":21.792057291666666},{"$f":"+S242+P242+N242+M242+L242+K242","v":21.792057291666666},{"$f":"+(K242+M242+P242+S242)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R243*Q243","v":16.840000000000003},{"$f":"+S243+P243+N243+M243+L243+K243","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G245*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G245*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I245:J245)","v":3.4946567999999996},{"$f":"+G245*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G245*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G245*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F245*G245","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O245","v":7.3686600000000002},null,null,null,{"$f":"+S245+P245+N245+M245+L245+K245","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R246*Q246","v":25.497333333333337},{"$f":"+S246+P246+N246+M246+L246+K246","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O248*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S248+P248+N248+M248+L248+K248","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D249=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D249=\"MFWD 50hp\", Equipment!$U$6, IF(D249=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G250*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I250:J250)","v":2.3628175999999996},{"$f":"+G250*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G250*Equipment!$L$25","v":0.215},{"$f":"+G250*Equipment!$O$25","v":0.63},{"$f":"+F250*G250","v":0.28599999999999998},{"$f":"+O250*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S250+P250+N250+M250+L250+K250","v":9.8201375999999989},{"$f":"+(K250+M250+P250+S250)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O251*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S251+P251+N251+M251+L251+K251","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D252=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D252=\"MFWD 50hp\", Equipment!$U$6, IF(D252=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G253*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I253:J253)","v":2.3628175999999996},{"$f":"+G253*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G253*Equipment!$L$25","v":0.215},{"$f":"+G253*Equipment!$O$25","v":0.63},{"$f":"+F253*G253","v":0.28599999999999998},{"$f":"+O253*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S253+P253+N253+M253+L253+K253","v":9.8201375999999989},{"$f":"+(K253+M253+P253+S253)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O254*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S254+P254+N254+M254+L254+K254","v":63.370999999999995},{"$f":"+(K254+M254+P254+S254)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D255=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y4'!D255=\"MFWD 50hp\", Equipment!$U$6, IF(D255=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G256*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I256:J256)","v":2.3628175999999996},{"$f":"+G256*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G256*Equipment!$L$25","v":0.215},{"$f":"+G256*Equipment!$O$25","v":0.63},{"$f":"+F256*G256","v":0.28599999999999998},{"$f":"+O256*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S256+P256+N256+M256+L256+K256","v":9.8201375999999989},{"$f":"+(K256+M256+P256+S256)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O257*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S257+P257+N257+M257+L257+K257","v":63.370999999999995},{"$f":"+(K257+M257+P257+S257)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I204:I257)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S204:S257)","v":243.93253125000001},{"$f":"+SUM(T204:T257)","v":1702.0964496500001},{"$f":"SUM(U204:U257)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U258*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T258:T259)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O262*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S262+P262+N262+M262+L262+K262","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B203","v":0},{"$f":"+Q263*R263","v":0},{"$f":"+S263+P263+N263+M263+L263+K263","v":0}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S264+P264+N264+M264+L264+K264","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q265*R265","v":2998.75},{"$f":"+S265+P265+N265+M265+L265+K265","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T262:T265)","v":5281.2749999999996}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]

{"sheet":"Summary Y4","index":13,"n_rows":241,"n_cols":29,"rows_kept":241,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,23,199,28],[200,23,201,23],[200,24,201,24],[200,25,201,25],[200,26,201,26],[200,27,201,27],[200,28,201,28]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 4"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"total cost",null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y4'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb.",{"$f":"+'Blackberry Budget Y4'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y4'!Q$13+'Blackberry Budget Y4'!Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y4'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y4'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y4'!Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y4'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y4'!Q$17+'Blackberry Budget Y4'!Q$27+'Blackberry Budget Y4'!Q$37+'Blackberry Budget Y4'!Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y4'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y4'!Q$26+'Blackberry Budget Y4'!Q$45","v":35},43.584114583333331]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y4'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y4'!Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+G15*Equipment!$M$35","v":0.10535},{"$f":"+G15*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I15:J15)","v":1.012046},{"$f":"+G15*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G15*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G15*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F15*G15","v":0.1225},{"$f":"+O15*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K15+L15+M15+N15+P15+S15","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$8+'Blackberry Budget Y4'!O$10+'Blackberry Budget Y4'!O$12+'Blackberry Budget Y4'!O$15+'Blackberry Budget Y4'!O$22+'Blackberry Budget Y4'!O$25+'Blackberry Budget Y4'!O$31+'Blackberry Budget Y4'!O$35+'Blackberry Budget Y4'!O$41+'Blackberry Budget Y4'!O$44+'Blackberry Budget Y4'!O$53+'Blackberry Budget Y4'!O$56+'Blackberry Budget Y4'!O$59+'Blackberry Budget Y4'!O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$41","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$65","v":82.5},{"$f":"+Z17*AA17","v":1145.925}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$20+'Blackberry Budget Y4'!O$29+'Blackberry Budget Y4'!O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y4'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$18+'Blackberry Budget Y4'!O$23+'Blackberry Budget Y4'!O$33+'Blackberry Budget Y4'!O$42+'Blackberry Budget Y4'!O$54+'Blackberry Budget Y4'!O$57+'Blackberry Budget Y4'!O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$32+'Blackberry Budget Y4'!O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+G25*Equipment!$M$35","v":0.10535},{"$f":"+G25*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I25:J25)","v":1.012046},{"$f":"+G25*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G25*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G25*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F25*G25","v":0.1225},{"$f":"+O25*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K25+L25+M25+N25+P25+S25","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y4'!J$8+'Blackberry Budget Y4'!J$10+'Blackberry Budget Y4'!J$12+'Blackberry Budget Y4'!J$15+'Blackberry Budget Y4'!J$22+'Blackberry Budget Y4'!J$25+'Blackberry Budget Y4'!J$31+'Blackberry Budget Y4'!J$35+'Blackberry Budget Y4'!J$41+'Blackberry Budget Y4'!J$44+'Blackberry Budget Y4'!J$53+'Blackberry Budget Y4'!J$56+'Blackberry Budget Y4'!J$59+'Blackberry Budget Y4'!J$48)/'Blackberry Budget Y4'!Z$26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+'Blackberry Budget Y4'!M$61-('Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y4'!I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y4'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+'Blackberry Budget Y4'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y4'!Q$66","v":2500},{"$f":"+Z31*AA31","v":372.84722222222217}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y4'!M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+'Blackberry Budget Y4'!T$68","v":2998.75},1,{"$f":"+Z33*AA33","v":2998.75}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+'Blackberry Budget Y4'!T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+G35*Equipment!$M$35","v":0.10535},{"$f":"+G35*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I35:J35)","v":1.012046},{"$f":"+G35*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G35*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G35*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F35*G35","v":0.1225},{"$f":"+O35*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K35+L35+M35+N35+P35+S35","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":6047.650298423785},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$37","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+'Blackberry Budget Y4'!N$61+'Blackberry Budget Y4'!N$67-('Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y4'!L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y4'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+'Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+G44*Equipment!$M$35","v":0.10535},{"$f":"+G44*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I44:J44)","v":1.012046},{"$f":"+G44*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G44*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G44*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F44*G44","v":0.1225},{"$f":"+O44*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K44+L44+M44+N44+P44+S44","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":7401.4770984237848},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y4'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y4'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y4'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":372.84722222222217},{"$f":"+S66+P66+N66+M66+L66+K66","v":372.84722222222217}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q68*R68","v":2998.75},{"$f":"+S68+P68+N68+M68+L68+K68","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":5654.1222222222223}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary Budget Year 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urea","lb.",{"$f":"+'Blackberry Budget Y4'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y4'!Q$13+'Blackberry Budget Y4'!Q$49","v":130},{"$f":"+Z205*AA205","v":50.994666666666674}]
[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,null,null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y4'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y4'!Q$16","v":21},{"$f":"+Z207*AA207","v":16.996874999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y4'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y4'!Q$17+'Blackberry Budget Y4'!Q$27+'Blackberry Budget Y4'!Q$37+'Blackberry Budget Y4'!Q$46","v":10},67.360000000000014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y4'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y4'!Q$26+'Blackberry Budget Y4'!Q$45","v":35},43.584114583333331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y4'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y4'!Q$36","v":20},64.996875000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator labor "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$8+'Blackberry Budget Y4'!O$10+'Blackberry Budget Y4'!O$12+'Blackberry Budget Y4'!O$15+'Blackberry Budget Y4'!O$22+'Blackberry Budget Y4'!O$25+'Blackberry Budget Y4'!O$31+'Blackberry Budget Y4'!O$35+'Blackberry Budget Y4'!O$41+'Blackberry Budget Y4'!O$44+'Blackberry Budget Y4'!O$53+'Blackberry Budget Y4'!O$56+'Blackberry Budget Y4'!O$59+'Blackberry Budget Y4'!O$48","v":3.6240000000000001},{"$f":"+Z212*AA212","v":63.130080000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$65","v":82.5},{"$f":"+Z214*AA214","v":1145.925}]
[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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$20+'Blackberry Budget Y4'!O$29+'Blackberry Budget Y4'!O$39","v":33},{"$f":"+Z216*AA216","v":458.37}]
[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,{"$f":"+Z217*AA217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$18+'Blackberry Budget Y4'!O$23+'Blackberry Budget Y4'!O$33+'Blackberry Budget Y4'!O$42+'Blackberry Budget Y4'!O$54+'Blackberry Budget Y4'!O$57+'Blackberry Budget Y4'!O$60","v":0.35},{"$f":"+Z218*AA218","v":6.0970000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pruning/Cane removal 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$32+'Blackberry Budget Y4'!O$51","v":27},{"$f":"+Z220*AA220","v":375.03000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60","v":247.8},1,{"$f":"+Z221*AA221","v":247.8}]
[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  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y4'!J$8+'Blackberry Budget Y4'!J$10+'Blackberry Budget Y4'!J$12+'Blackberry Budget Y4'!J$15+'Blackberry Budget Y4'!J$22+'Blackberry Budget Y4'!J$25+'Blackberry Budget Y4'!J$31+'Blackberry Budget Y4'!J$35+'Blackberry Budget Y4'!J$41+'Blackberry Budget Y4'!J$44+'Blackberry Budget Y4'!J$53+'Blackberry Budget Y4'!J$56+'Blackberry Budget Y4'!J$59+'Blackberry Budget Y4'!J$48)/'Blackberry Budget Y4'!Z$26","v":9.313679999999998},{"$f":"+Z223*AA223","v":26.823398399999991}]
[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 ","acre",{"$f":"+'Blackberry Budget Y4'!M$61-('Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60)","v":23.970000000000027},1,{"$f":"+Z225*AA225","v":23.970000000000027}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y4'!I$61","v":3.1166400000000003},1,{"$f":"+Z226*AA226","v":3.1166400000000003}]
[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 (qt)","each",{"$f":"+'Blackberry Budget Y4'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y4'!Q$66","v":2500},{"$f":"+Z228*AA228","v":372.84722222222217}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y4'!M$67","v":36.6},1,{"$f":"+Z229*AA229","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)","acre",{"$f":"+'Blackberry Budget Y4'!T$68","v":2998.75},1,{"$f":"+Z230*AA230","v":2998.75}]
[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.","acre",{"$f":"+'Blackberry Budget Y4'!T$62","v":45.258426551562501},1,{"$f":"+Z231*AA231","v":45.258426551562501}]
[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,{"$f":"+SUM(AB204:AB231)","v":6047.650298423785},{"$f":"+SUM(AC204:AC231)","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","acre",{"$f":"+'Blackberry Budget Y4'!N$61+'Blackberry Budget Y4'!N$67-('Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60)","v":1143.47},1,{"$f":"+Z235*AA235","v":1143.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y4'!L$61","v":20.656799999999997},1,{"$f":"+Z236*AA236","v":20.656799999999997}]
[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","acre",{"$f":"+'Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60","v":189.7},1,{"$f":"+Z237*AA237","v":189.7}]
[]
[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,{"$f":"+SUM(AB235:AB238)","v":1353.8268},{"$f":"+SUM(AC235:AC238)","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,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB232+AB239)","v":7401.4770984237848},{"$f":"+SUM(AC232+AC239)","v":0}]

{"sheet":"Blackberry Budget Y5","index":14,"n_rows":267,"n_cols":29,"rows_kept":267,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,1,199,19],[200,1,202,1],[200,2,202,2],[200,3,202,3],[200,4,202,4],[200,5,202,5],[200,6,202,6],[200,7,202,7],[200,8,200,11],[200,12,200,13],[200,14,200,15],[200,16,200,18],[200,19,202,19],[201,8,202,8],[201,9,202,9],[201,10,202,10],[201,16,202,16],[201,17,202,17],[201,18,202,18],[201,11,202,11],[201,12,202,12],[201,13,202,13],[201,14,202,14],[201,15,202,15]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 3"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost",null,null,null,"Items","unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb.",{"$f":"+R$13","v":0.39226666666666671},{"$f":"+Q$13+Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+R$16","v":0.80937499999999996},{"$f":"+Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb.",{"$f":"+R$17","v":6.7360000000000007},{"$f":"+Q$17+Q$27+Q$37+Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+R$26","v":1.2452604166666665},{"$f":"+Q$26+Q$45","v":35},43.584114583333331]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+R$36","v":3.2498437500000001},{"$f":"+Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,G15*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"none\",0,SUM(I15:J15))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,G15*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,G15*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,G15*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,F15*G15)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,O15*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K15+L15+M15+N15+P15+S15,0)","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$8+O$10+O$12+O$15+O$22+O$25+O$31+O$35+O$41+O$44+O$53+O$56+O$59+O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$65","v":82.5},{"$f":"+Z17*AA17","v":1145.925}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$20+O$29+O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$18+O$23+O$33+O$42+O$54+O$57+O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$32+O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+M$18+M$23+M$33+M$42+M$54+M$57+M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I25:J25))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F25*G25)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O25*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K25+L25+M25+N25+P25+S25,0)","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"(J$8+J$10+J$12+J$15+J$22+J$25+J$31+J$35+J$41+J$44+J$53+J$56+J$59+J$48)/Z26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+M$61-(M$18+M$23+M$33+M$42+M$54+M$57+M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+R$66","v":0.14913888888888888},{"$f":"+Q$66","v":2500},{"$f":"+Z31*AA31","v":372.84722222222217}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+T$68","v":2998.75},1,{"$f":"+Z33*AA33","v":2998.75}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I35:J35))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F35*G35)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O35*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K35+L35+M35+N35+P35+S35,0)","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":6047.650298423785},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+N$61+N$67-(N$18+N$23+N$33+N$42+N$54+N$57+N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+N$18+N$23+N$33+N$42+N$54+N$57+N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I44:J44))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F44*G44)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O44*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K44+L44+M44+N44+P44+S44,0)","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":7401.4770984237848},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":372.84722222222217},{"$f":"+S66+P66+N66+M66+L66+K66","v":372.84722222222217}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q68*R68","v":2998.75},{"$f":"+S68+P68+N68+M68+L68+K68","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":5654.1222222222223}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Blackberry Enterprise Budget Year 5"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost"]
[null,null,null,null,null,null,null,null,"R&M","Fuel","Direct","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[]
[null,"Mow between Rows",null,null,{"$f":"+IF(D204=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D204=\"MFWD 50hp\", Equipment!$U$6, IF(D204=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G205*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I205:J205)","v":2.3628175999999996},{"$f":"+G205*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G205*Equipment!$L$25","v":0.215},{"$f":"+G205*Equipment!$O$25","v":0.63},{"$f":"+F205*G205","v":0.28599999999999998},{"$f":"+O205*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S205+P205+N205+M205+L205+K205","v":9.8201375999999989}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D206=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D206=\"MFWD 50hp\", Equipment!$U$6, IF(D206=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G207*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I207:J207)","v":2.3628175999999996},{"$f":"+G207*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G207*Equipment!$L$25","v":0.215},{"$f":"+G207*Equipment!$O$25","v":0.63},{"$f":"+F207*G207","v":0.28599999999999998},{"$f":"+O207*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S207+P207+N207+M207+L207+K207","v":9.8201375999999989}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr"]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G209*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G209*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I209:J209)","v":3.4946567999999996},{"$f":"+G209*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G209*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G209*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F209*G209","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O209","v":7.3686600000000002},null,null,null,{"$f":"+S209+P209+N209+M209+L209+K209","v":18.8344168}]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R210*Q210","v":25.497333333333337},{"$f":"+S210+P210+N210+M210+L210+K210","v":25.497333333333337}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,G212*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"none\",0,SUM(I212:J212))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,G212*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,G212*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,G212*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,F212*G212)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"none\",0,O212*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K212+L212+M212+N212+P212+S212,0)","v":16.234245999999999}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R213*Q213","v":16.996874999999999},{"$f":"+S213+P213+N213+M213+L213+K213","v":16.996874999999999}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R214*Q214","v":16.840000000000003},{"$f":"+S214+P214+N214+M214+L214+K214","v":16.840000000000003}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O215*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S215+P215+N215+M215+L215+K215","v":63.370999999999995}]
[null,"Hoeing",null,null,null,null,1,"May"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O217*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S217+P217+N217+M217+L217+K217","v":138.9}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D218=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D218=\"MFWD 50hp\", Equipment!$U$6, IF(D218=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G219*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I219:J219)","v":2.3628175999999996},{"$f":"+G219*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G219*Equipment!$L$25","v":0.215},{"$f":"+G219*Equipment!$O$25","v":0.63},{"$f":"+F219*G219","v":0.28599999999999998},{"$f":"+O219*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S219+P219+N219+M219+L219+K219","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O220*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S220+P220+N220+M220+L220+K220","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I222:J222))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F222*G222)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O222*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K222+L222+M222+N222+P222+S222,0)","v":16.234245999999999}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R223*Q223","v":21.792057291666666},{"$f":"+S223+P223+N223+M223+L223+K223","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R224*Q224","v":16.840000000000003},{"$f":"+S224+P224+N224+M224+L224+K224","v":16.840000000000003}]
[null,"Hoeing",null,null,null,null,1,"Jun"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O226*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S226+P226+N226+M226+L226+K226","v":138.9}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D227=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D227=\"MFWD 50hp\", Equipment!$U$6, IF(D227=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G228*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I228:J228)","v":2.3628175999999996},{"$f":"+G228*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G228*Equipment!$L$25","v":0.215},{"$f":"+G228*Equipment!$O$25","v":0.63},{"$f":"+F228*G228","v":0.28599999999999998},{"$f":"+O228*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S228+P228+N228+M228+L228+K228","v":9.8201375999999989}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O229*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S229+P229+N229+M229+L229+K229","v":97.23}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O230*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S230+P230+N230+M230+L230+K230","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I232:J232))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F232*G232)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O232*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K232+L232+M232+N232+P232+S232,0)","v":16.234245999999999}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R233*Q233","v":64.996875000000003},{"$f":"+S233+P233+N233+M233+L233+K233","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R234*Q234","v":16.840000000000003},{"$f":"+S234+P234+N234+M234+L234+K234","v":16.840000000000003}]
[null,"Hoeing",null,null,null,null,1,"Jul"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O236*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S236+P236+N236+M236+L236+K236","v":180.57}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D237=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D237=\"MFWD 50hp\", Equipment!$U$6, IF(D237=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G238*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I238:J238)","v":2.3628175999999996},{"$f":"+G238*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G238*Equipment!$L$25","v":0.215},{"$f":"+G238*Equipment!$O$25","v":0.63},{"$f":"+F238*G238","v":0.28599999999999998},{"$f":"+O238*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S238+P238+N238+M238+L238+K238","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O239*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S239+P239+N239+M239+L239+K239","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I241:J241))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F241*G241)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O241*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K241+L241+M241+N241+P241+S241,0)","v":16.234245999999999}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R242*Q242","v":21.792057291666666},{"$f":"+S242+P242+N242+M242+L242+K242","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R243*Q243","v":16.840000000000003},{"$f":"+S243+P243+N243+M243+L243+K243","v":16.840000000000003}]
[null,"Apply fertilizer",null,null,null,null,null,"Jul"]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G245*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G245*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I245:J245)","v":3.4946567999999996},{"$f":"+G245*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G245*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G245*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F245*G245","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O245","v":7.3686600000000002},null,null,null,{"$f":"+S245+P245+N245+M245+L245+K245","v":18.8344168}]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R246*Q246","v":25.497333333333337},{"$f":"+S246+P246+N246+M246+L246+K246","v":25.497333333333337}]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O248*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S248+P248+N248+M248+L248+K248","v":277.8}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D249=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D249=\"MFWD 50hp\", Equipment!$U$6, IF(D249=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G250*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I250:J250)","v":2.3628175999999996},{"$f":"+G250*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G250*Equipment!$L$25","v":0.215},{"$f":"+G250*Equipment!$O$25","v":0.63},{"$f":"+F250*G250","v":0.28599999999999998},{"$f":"+O250*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S250+P250+N250+M250+L250+K250","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O251*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S251+P251+N251+M251+L251+K251","v":63.370999999999995}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D252=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D252=\"MFWD 50hp\", Equipment!$U$6, IF(D252=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G253*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I253:J253)","v":2.3628175999999996},{"$f":"+G253*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G253*Equipment!$L$25","v":0.215},{"$f":"+G253*Equipment!$O$25","v":0.63},{"$f":"+F253*G253","v":0.28599999999999998},{"$f":"+O253*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S253+P253+N253+M253+L253+K253","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O254*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S254+P254+N254+M254+L254+K254","v":63.370999999999995}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D255=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y5'!D255=\"MFWD 50hp\", Equipment!$U$6, IF(D255=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G256*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I256:J256)","v":2.3628175999999996},{"$f":"+G256*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G256*Equipment!$L$25","v":0.215},{"$f":"+G256*Equipment!$O$25","v":0.63},{"$f":"+F256*G256","v":0.28599999999999998},{"$f":"+O256*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S256+P256+N256+M256+L256+K256","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O257*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S257+P257+N257+M257+L257+K257","v":63.370999999999995}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I204:I257)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S204:S257)","v":243.93253125000001},{"$f":"+SUM(T204:T257)","v":1702.0964496500001}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U258*Labor_Fuel_Interest!$C$15)/2","v":0}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T258:T259)","v":1702.0964496500001}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O262*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S262+P262+N262+M262+L262+K262","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B203","v":0},{"$f":"+Q263*R263","v":0},{"$f":"+S263+P263+N263+M263+L263+K263","v":0}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S264+P264+N264+M264+L264+K264","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q265*R265","v":2998.75},{"$f":"+S265+P265+N265+M265+L265+K265","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T262:T265)","v":5281.2749999999996}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]

{"sheet":"Summary Y5","index":15,"n_rows":241,"n_cols":29,"rows_kept":241,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,23,199,28],[200,23,201,23],[200,24,201,24],[200,25,201,25],[200,26,201,26],[200,27,201,27],[200,28,201,28]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 5"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"total cost",null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y5'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb.",{"$f":"+'Blackberry Budget Y4'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y4'!Q$13+'Blackberry Budget Y4'!Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y5'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y4'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y4'!Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y4'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y4'!Q$17+'Blackberry Budget Y4'!Q$27+'Blackberry Budget Y4'!Q$37+'Blackberry Budget Y4'!Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y4'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y4'!Q$26+'Blackberry Budget Y4'!Q$45","v":35},43.584114583333331]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y4'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y4'!Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+G15*Equipment!$M$35","v":0.10535},{"$f":"+G15*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I15:J15)","v":1.012046},{"$f":"+G15*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G15*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G15*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F15*G15","v":0.1225},{"$f":"+O15*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K15+L15+M15+N15+P15+S15","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$8+'Blackberry Budget Y4'!O$10+'Blackberry Budget Y4'!O$12+'Blackberry Budget Y4'!O$15+'Blackberry Budget Y4'!O$22+'Blackberry Budget Y4'!O$25+'Blackberry Budget Y4'!O$31+'Blackberry Budget Y4'!O$35+'Blackberry Budget Y4'!O$41+'Blackberry Budget Y4'!O$44+'Blackberry Budget Y4'!O$53+'Blackberry Budget Y4'!O$56+'Blackberry Budget Y4'!O$59+'Blackberry Budget Y4'!O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$41","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$65","v":82.5},{"$f":"+Z17*AA17","v":1145.925}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$20+'Blackberry Budget Y4'!O$29+'Blackberry Budget Y4'!O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y5'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$18+'Blackberry Budget Y4'!O$23+'Blackberry Budget Y4'!O$33+'Blackberry Budget Y4'!O$42+'Blackberry Budget Y4'!O$54+'Blackberry Budget Y4'!O$57+'Blackberry Budget Y4'!O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$32+'Blackberry Budget Y4'!O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+G25*Equipment!$M$35","v":0.10535},{"$f":"+G25*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I25:J25)","v":1.012046},{"$f":"+G25*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G25*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G25*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F25*G25","v":0.1225},{"$f":"+O25*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K25+L25+M25+N25+P25+S25","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y4'!J$8+'Blackberry Budget Y4'!J$10+'Blackberry Budget Y4'!J$12+'Blackberry Budget Y4'!J$15+'Blackberry Budget Y4'!J$22+'Blackberry Budget Y4'!J$25+'Blackberry Budget Y4'!J$31+'Blackberry Budget Y4'!J$35+'Blackberry Budget Y4'!J$41+'Blackberry Budget Y4'!J$44+'Blackberry Budget Y4'!J$53+'Blackberry Budget Y4'!J$56+'Blackberry Budget Y4'!J$59+'Blackberry Budget Y4'!J$48)/'Blackberry Budget Y4'!Z$26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+'Blackberry Budget Y4'!M$61-('Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y4'!I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y5'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+'Blackberry Budget Y4'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y4'!Q$66","v":2500},{"$f":"+Z31*AA31","v":372.84722222222217}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y4'!M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+'Blackberry Budget Y4'!T$68","v":2998.75},1,{"$f":"+Z33*AA33","v":2998.75}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+'Blackberry Budget Y4'!T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+G35*Equipment!$M$35","v":0.10535},{"$f":"+G35*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I35:J35)","v":1.012046},{"$f":"+G35*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G35*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G35*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F35*G35","v":0.1225},{"$f":"+O35*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K35+L35+M35+N35+P35+S35","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":6047.650298423785},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$37","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+'Blackberry Budget Y4'!N$61+'Blackberry Budget Y4'!N$67-('Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y4'!L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y5'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+'Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+G44*Equipment!$M$35","v":0.10535},{"$f":"+G44*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I44:J44)","v":1.012046},{"$f":"+G44*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G44*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G44*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F44*G44","v":0.1225},{"$f":"+O44*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K44+L44+M44+N44+P44+S44","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":7401.4770984237848},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y5'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y5'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y5'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":372.84722222222217},{"$f":"+S66+P66+N66+M66+L66+K66","v":372.84722222222217}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q68*R68","v":2998.75},{"$f":"+S68+P68+N68+M68+L68+K68","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":5654.1222222222223}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary Budget Year 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urea","lb.",{"$f":"+'Blackberry Budget Y4'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y4'!Q$13+'Blackberry Budget Y4'!Q$49","v":130},{"$f":"+Z205*AA205","v":50.994666666666674}]
[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,null,null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y4'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y4'!Q$16","v":21},{"$f":"+Z207*AA207","v":16.996874999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y4'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y4'!Q$17+'Blackberry Budget Y4'!Q$27+'Blackberry Budget Y4'!Q$37+'Blackberry Budget Y4'!Q$46","v":10},67.360000000000014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y4'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y4'!Q$26+'Blackberry Budget Y4'!Q$45","v":35},43.584114583333331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y4'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y4'!Q$36","v":20},64.996875000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator labor "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$8+'Blackberry Budget Y4'!O$10+'Blackberry Budget Y4'!O$12+'Blackberry Budget Y4'!O$15+'Blackberry Budget Y4'!O$22+'Blackberry Budget Y4'!O$25+'Blackberry Budget Y4'!O$31+'Blackberry Budget Y4'!O$35+'Blackberry Budget Y4'!O$41+'Blackberry Budget Y4'!O$44+'Blackberry Budget Y4'!O$53+'Blackberry Budget Y4'!O$56+'Blackberry Budget Y4'!O$59+'Blackberry Budget Y4'!O$48","v":3.6240000000000001},{"$f":"+Z212*AA212","v":63.130080000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$65","v":82.5},{"$f":"+Z214*AA214","v":1145.925}]
[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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$20+'Blackberry Budget Y4'!O$29+'Blackberry Budget Y4'!O$39","v":33},{"$f":"+Z216*AA216","v":458.37}]
[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,{"$f":"+Z217*AA217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$18+'Blackberry Budget Y4'!O$23+'Blackberry Budget Y4'!O$33+'Blackberry Budget Y4'!O$42+'Blackberry Budget Y4'!O$54+'Blackberry Budget Y4'!O$57+'Blackberry Budget Y4'!O$60","v":0.35},{"$f":"+Z218*AA218","v":6.0970000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pruning/Cane removal 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$32+'Blackberry Budget Y4'!O$51","v":27},{"$f":"+Z220*AA220","v":375.03000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60","v":247.8},1,{"$f":"+Z221*AA221","v":247.8}]
[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  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y4'!J$8+'Blackberry Budget Y4'!J$10+'Blackberry Budget Y4'!J$12+'Blackberry Budget Y4'!J$15+'Blackberry Budget Y4'!J$22+'Blackberry Budget Y4'!J$25+'Blackberry Budget Y4'!J$31+'Blackberry Budget Y4'!J$35+'Blackberry Budget Y4'!J$41+'Blackberry Budget Y4'!J$44+'Blackberry Budget Y4'!J$53+'Blackberry Budget Y4'!J$56+'Blackberry Budget Y4'!J$59+'Blackberry Budget Y4'!J$48)/'Blackberry Budget Y4'!Z$26","v":9.313679999999998},{"$f":"+Z223*AA223","v":26.823398399999991}]
[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 ","acre",{"$f":"+'Blackberry Budget Y4'!M$61-('Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60)","v":23.970000000000027},1,{"$f":"+Z225*AA225","v":23.970000000000027}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y4'!I$61","v":3.1166400000000003},1,{"$f":"+Z226*AA226","v":3.1166400000000003}]
[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 (qt)","each",{"$f":"+'Blackberry Budget Y4'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y4'!Q$66","v":2500},{"$f":"+Z228*AA228","v":372.84722222222217}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y4'!M$67","v":36.6},1,{"$f":"+Z229*AA229","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)","acre",{"$f":"+'Blackberry Budget Y4'!T$68","v":2998.75},1,{"$f":"+Z230*AA230","v":2998.75}]
[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.","acre",{"$f":"+'Blackberry Budget Y4'!T$62","v":45.258426551562501},1,{"$f":"+Z231*AA231","v":45.258426551562501}]
[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,{"$f":"+SUM(AB204:AB231)","v":6047.650298423785},{"$f":"+SUM(AC204:AC231)","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","acre",{"$f":"+'Blackberry Budget Y4'!N$61+'Blackberry Budget Y4'!N$67-('Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60)","v":1143.47},1,{"$f":"+Z235*AA235","v":1143.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y4'!L$61","v":20.656799999999997},1,{"$f":"+Z236*AA236","v":20.656799999999997}]
[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","acre",{"$f":"+'Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60","v":189.7},1,{"$f":"+Z237*AA237","v":189.7}]
[]
[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,{"$f":"+SUM(AB235:AB238)","v":1353.8268},{"$f":"+SUM(AC235:AC238)","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,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB232+AB239)","v":7401.4770984237848},{"$f":"+SUM(AC232+AC239)","v":0}]

{"sheet":"Blackberry Budget Y6","index":16,"n_rows":267,"n_cols":29,"rows_kept":267,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,1,199,19],[200,1,202,1],[200,2,202,2],[200,3,202,3],[200,4,202,4],[200,5,202,5],[200,6,202,6],[200,7,202,7],[200,8,200,11],[200,12,200,13],[200,14,200,15],[200,16,200,18],[200,19,202,19],[201,8,202,8],[201,9,202,9],[201,10,202,10],[201,16,202,16],[201,17,202,17],[201,18,202,18],[201,11,202,11],[201,12,202,12],[201,13,202,13],[201,14,202,14],[201,15,202,15]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 3"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost",null,null,null,"Items","unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb.",{"$f":"+R$13","v":0.39226666666666671},{"$f":"+Q$13+Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+R$16","v":0.80937499999999996},{"$f":"+Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb.",{"$f":"+R$17","v":6.7360000000000007},{"$f":"+Q$17+Q$27+Q$37+Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+R$26","v":1.2452604166666665},{"$f":"+Q$26+Q$45","v":35},43.584114583333331]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+R$36","v":3.2498437500000001},{"$f":"+Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I15:J15))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F15*G15)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O15*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K15+L15+M15+N15+P15+S15,0)","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$8+O$10+O$12+O$15+O$22+O$25+O$31+O$35+O$41+O$44+O$53+O$56+O$59+O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$65","v":82.5},{"$f":"+Z17*AA17","v":1145.925}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$20+O$29+O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$18+O$23+O$33+O$42+O$54+O$57+O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$32+O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+M$18+M$23+M$33+M$42+M$54+M$57+M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I25:J25))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F25*G25)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O25*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K25+L25+M25+N25+P25+S25,0)","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"(J$8+J$10+J$12+J$15+J$22+J$25+J$31+J$35+J$41+J$44+J$53+J$56+J$59+J$48)/Z26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+M$61-(M$18+M$23+M$33+M$42+M$54+M$57+M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+R$66","v":0.14913888888888888},{"$f":"+Q$66","v":2500},{"$f":"+Z31*AA31","v":372.84722222222217}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+T$68","v":2998.75},1,{"$f":"+Z33*AA33","v":2998.75}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I35:J35))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F35*G35)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O35*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K35+L35+M35+N35+P35+S35,0)","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":6047.650298423785},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+N$61+N$67-(N$18+N$23+N$33+N$42+N$54+N$57+N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+N$18+N$23+N$33+N$42+N$54+N$57+N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I44:J44))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F44*G44)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O44*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K44+L44+M44+N44+P44+S44,0)","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":7401.4770984237848},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":372.84722222222217},{"$f":"+S66+P66+N66+M66+L66+K66","v":372.84722222222217}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q68*R68","v":2998.75},{"$f":"+S68+P68+N68+M68+L68+K68","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":5654.1222222222223}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Blackberry Enterprise Budget Year 6"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost"]
[null,null,null,null,null,null,null,null,"R&M","Fuel","Direct","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[]
[null,"Mow between Rows",null,null,{"$f":"+IF(D204=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D204=\"MFWD 50hp\", Equipment!$U$6, IF(D204=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G205*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I205:J205)","v":2.3628175999999996},{"$f":"+G205*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G205*Equipment!$L$25","v":0.215},{"$f":"+G205*Equipment!$O$25","v":0.63},{"$f":"+F205*G205","v":0.28599999999999998},{"$f":"+O205*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S205+P205+N205+M205+L205+K205","v":9.8201375999999989}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D206=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D206=\"MFWD 50hp\", Equipment!$U$6, IF(D206=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G207*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I207:J207)","v":2.3628175999999996},{"$f":"+G207*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G207*Equipment!$L$25","v":0.215},{"$f":"+G207*Equipment!$O$25","v":0.63},{"$f":"+F207*G207","v":0.28599999999999998},{"$f":"+O207*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S207+P207+N207+M207+L207+K207","v":9.8201375999999989}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr"]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G209*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G209*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I209:J209)","v":3.4946567999999996},{"$f":"+G209*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G209*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G209*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F209*G209","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O209","v":7.3686600000000002},null,null,null,{"$f":"+S209+P209+N209+M209+L209+K209","v":18.8344168}]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R210*Q210","v":25.497333333333337},{"$f":"+S210+P210+N210+M210+L210+K210","v":25.497333333333337}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I212:J212))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F212*G212)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O212*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K212+L212+M212+N212+P212+S212,0)","v":16.234245999999999}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R213*Q213","v":16.996874999999999},{"$f":"+S213+P213+N213+M213+L213+K213","v":16.996874999999999}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R214*Q214","v":16.840000000000003},{"$f":"+S214+P214+N214+M214+L214+K214","v":16.840000000000003}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O215*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S215+P215+N215+M215+L215+K215","v":63.370999999999995}]
[null,"Hoeing",null,null,null,null,1,"May"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O217*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S217+P217+N217+M217+L217+K217","v":138.9}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D218=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D218=\"MFWD 50hp\", Equipment!$U$6, IF(D218=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G219*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I219:J219)","v":2.3628175999999996},{"$f":"+G219*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G219*Equipment!$L$25","v":0.215},{"$f":"+G219*Equipment!$O$25","v":0.63},{"$f":"+F219*G219","v":0.28599999999999998},{"$f":"+O219*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S219+P219+N219+M219+L219+K219","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O220*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S220+P220+N220+M220+L220+K220","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I222:J222))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F222*G222)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O222*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K222+L222+M222+N222+P222+S222,0)","v":16.234245999999999}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R223*Q223","v":21.792057291666666},{"$f":"+S223+P223+N223+M223+L223+K223","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R224*Q224","v":16.840000000000003},{"$f":"+S224+P224+N224+M224+L224+K224","v":16.840000000000003}]
[null,"Hoeing",null,null,null,null,1,"Jun"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O226*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S226+P226+N226+M226+L226+K226","v":138.9}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D227=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D227=\"MFWD 50hp\", Equipment!$U$6, IF(D227=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G228*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I228:J228)","v":2.3628175999999996},{"$f":"+G228*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G228*Equipment!$L$25","v":0.215},{"$f":"+G228*Equipment!$O$25","v":0.63},{"$f":"+F228*G228","v":0.28599999999999998},{"$f":"+O228*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S228+P228+N228+M228+L228+K228","v":9.8201375999999989}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O229*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S229+P229+N229+M229+L229+K229","v":97.23}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O230*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S230+P230+N230+M230+L230+K230","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I232:J232))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F232*G232)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O232*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K232+L232+M232+N232+P232+S232,0)","v":16.234245999999999}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R233*Q233","v":64.996875000000003},{"$f":"+S233+P233+N233+M233+L233+K233","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R234*Q234","v":16.840000000000003},{"$f":"+S234+P234+N234+M234+L234+K234","v":16.840000000000003}]
[null,"Hoeing",null,null,null,null,1,"Jul"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O236*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S236+P236+N236+M236+L236+K236","v":180.57}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D237=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D237=\"MFWD 50hp\", Equipment!$U$6, IF(D237=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G238*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I238:J238)","v":2.3628175999999996},{"$f":"+G238*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G238*Equipment!$L$25","v":0.215},{"$f":"+G238*Equipment!$O$25","v":0.63},{"$f":"+F238*G238","v":0.28599999999999998},{"$f":"+O238*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S238+P238+N238+M238+L238+K238","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O239*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S239+P239+N239+M239+L239+K239","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I241:J241))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F241*G241)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O241*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K241+L241+M241+N241+P241+S241,0)","v":16.234245999999999}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R242*Q242","v":21.792057291666666},{"$f":"+S242+P242+N242+M242+L242+K242","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R243*Q243","v":16.840000000000003},{"$f":"+S243+P243+N243+M243+L243+K243","v":16.840000000000003}]
[null,"Apply fertilizer",null,null,null,null,null,"Jul"]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G245*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G245*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I245:J245)","v":3.4946567999999996},{"$f":"+G245*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G245*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G245*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F245*G245","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O245","v":7.3686600000000002},null,null,null,{"$f":"+S245+P245+N245+M245+L245+K245","v":18.8344168}]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R246*Q246","v":25.497333333333337},{"$f":"+S246+P246+N246+M246+L246+K246","v":25.497333333333337}]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O248*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S248+P248+N248+M248+L248+K248","v":277.8}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D249=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D249=\"MFWD 50hp\", Equipment!$U$6, IF(D249=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G250*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I250:J250)","v":2.3628175999999996},{"$f":"+G250*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G250*Equipment!$L$25","v":0.215},{"$f":"+G250*Equipment!$O$25","v":0.63},{"$f":"+F250*G250","v":0.28599999999999998},{"$f":"+O250*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S250+P250+N250+M250+L250+K250","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O251*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S251+P251+N251+M251+L251+K251","v":63.370999999999995}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D252=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D252=\"MFWD 50hp\", Equipment!$U$6, IF(D252=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G253*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I253:J253)","v":2.3628175999999996},{"$f":"+G253*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G253*Equipment!$L$25","v":0.215},{"$f":"+G253*Equipment!$O$25","v":0.63},{"$f":"+F253*G253","v":0.28599999999999998},{"$f":"+O253*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S253+P253+N253+M253+L253+K253","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O254*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S254+P254+N254+M254+L254+K254","v":63.370999999999995}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D255=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y6'!D255=\"MFWD 50hp\", Equipment!$U$6, IF(D255=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G256*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I256:J256)","v":2.3628175999999996},{"$f":"+G256*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G256*Equipment!$L$25","v":0.215},{"$f":"+G256*Equipment!$O$25","v":0.63},{"$f":"+F256*G256","v":0.28599999999999998},{"$f":"+O256*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S256+P256+N256+M256+L256+K256","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O257*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S257+P257+N257+M257+L257+K257","v":63.370999999999995}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I204:I257)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S204:S257)","v":243.93253125000001},{"$f":"+SUM(T204:T257)","v":1702.0964496500001}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U258*Labor_Fuel_Interest!$C$15)/2","v":0}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T258:T259)","v":1702.0964496500001}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O262*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S262+P262+N262+M262+L262+K262","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B203","v":0},{"$f":"+Q263*R263","v":0},{"$f":"+S263+P263+N263+M263+L263+K263","v":0}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S264+P264+N264+M264+L264+K264","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q265*R265","v":2998.75},{"$f":"+S265+P265+N265+M265+L265+K265","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T262:T265)","v":5281.2749999999996}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]

{"sheet":"Summary Y6","index":17,"n_rows":241,"n_cols":29,"rows_kept":241,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,23,199,28],[200,23,201,23],[200,24,201,24],[200,25,201,25],[200,26,201,26],[200,27,201,27],[200,28,201,28]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 6"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"total cost",null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y6'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb.",{"$f":"+'Blackberry Budget Y4'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y4'!Q$13+'Blackberry Budget Y4'!Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y6'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y4'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y4'!Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y4'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y4'!Q$17+'Blackberry Budget Y4'!Q$27+'Blackberry Budget Y4'!Q$37+'Blackberry Budget Y4'!Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y4'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y4'!Q$26+'Blackberry Budget Y4'!Q$45","v":35},43.584114583333331]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y4'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y4'!Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+G15*Equipment!$M$35","v":0.10535},{"$f":"+G15*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I15:J15)","v":1.012046},{"$f":"+G15*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G15*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G15*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F15*G15","v":0.1225},{"$f":"+O15*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K15+L15+M15+N15+P15+S15","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$8+'Blackberry Budget Y4'!O$10+'Blackberry Budget Y4'!O$12+'Blackberry Budget Y4'!O$15+'Blackberry Budget Y4'!O$22+'Blackberry Budget Y4'!O$25+'Blackberry Budget Y4'!O$31+'Blackberry Budget Y4'!O$35+'Blackberry Budget Y4'!O$41+'Blackberry Budget Y4'!O$44+'Blackberry Budget Y4'!O$53+'Blackberry Budget Y4'!O$56+'Blackberry Budget Y4'!O$59+'Blackberry Budget Y4'!O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$41","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$65","v":82.5},{"$f":"+Z17*AA17","v":1145.925}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$20+'Blackberry Budget Y4'!O$29+'Blackberry Budget Y4'!O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y6'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$18+'Blackberry Budget Y4'!O$23+'Blackberry Budget Y4'!O$33+'Blackberry Budget Y4'!O$42+'Blackberry Budget Y4'!O$54+'Blackberry Budget Y4'!O$57+'Blackberry Budget Y4'!O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$32+'Blackberry Budget Y4'!O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+G25*Equipment!$M$35","v":0.10535},{"$f":"+G25*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I25:J25)","v":1.012046},{"$f":"+G25*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G25*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G25*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F25*G25","v":0.1225},{"$f":"+O25*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K25+L25+M25+N25+P25+S25","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y4'!J$8+'Blackberry Budget Y4'!J$10+'Blackberry Budget Y4'!J$12+'Blackberry Budget Y4'!J$15+'Blackberry Budget Y4'!J$22+'Blackberry Budget Y4'!J$25+'Blackberry Budget Y4'!J$31+'Blackberry Budget Y4'!J$35+'Blackberry Budget Y4'!J$41+'Blackberry Budget Y4'!J$44+'Blackberry Budget Y4'!J$53+'Blackberry Budget Y4'!J$56+'Blackberry Budget Y4'!J$59+'Blackberry Budget Y4'!J$48)/'Blackberry Budget Y4'!Z$26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+'Blackberry Budget Y4'!M$61-('Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y4'!I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y6'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+'Blackberry Budget Y4'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y4'!Q$66","v":2500},{"$f":"+Z31*AA31","v":372.84722222222217}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y4'!M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+'Blackberry Budget Y4'!T$68","v":2998.75},1,{"$f":"+Z33*AA33","v":2998.75}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+'Blackberry Budget Y4'!T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+G35*Equipment!$M$35","v":0.10535},{"$f":"+G35*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I35:J35)","v":1.012046},{"$f":"+G35*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G35*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G35*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F35*G35","v":0.1225},{"$f":"+O35*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K35+L35+M35+N35+P35+S35","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":6047.650298423785},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$37","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+'Blackberry Budget Y4'!N$61+'Blackberry Budget Y4'!N$67-('Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y4'!L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y6'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+'Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+G44*Equipment!$M$35","v":0.10535},{"$f":"+G44*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I44:J44)","v":1.012046},{"$f":"+G44*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G44*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G44*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F44*G44","v":0.1225},{"$f":"+O44*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K44+L44+M44+N44+P44+S44","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":7401.4770984237848},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y6'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y6'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y6'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":372.84722222222217},{"$f":"+S66+P66+N66+M66+L66+K66","v":372.84722222222217}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q68*R68","v":2998.75},{"$f":"+S68+P68+N68+M68+L68+K68","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":5654.1222222222223}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary Budget Year 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urea","lb.",{"$f":"+'Blackberry Budget Y4'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y4'!Q$13+'Blackberry Budget Y4'!Q$49","v":130},{"$f":"+Z205*AA205","v":50.994666666666674}]
[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,null,null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y4'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y4'!Q$16","v":21},{"$f":"+Z207*AA207","v":16.996874999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y4'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y4'!Q$17+'Blackberry Budget Y4'!Q$27+'Blackberry Budget Y4'!Q$37+'Blackberry Budget Y4'!Q$46","v":10},67.360000000000014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y4'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y4'!Q$26+'Blackberry Budget Y4'!Q$45","v":35},43.584114583333331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y4'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y4'!Q$36","v":20},64.996875000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator labor "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$8+'Blackberry Budget Y4'!O$10+'Blackberry Budget Y4'!O$12+'Blackberry Budget Y4'!O$15+'Blackberry Budget Y4'!O$22+'Blackberry Budget Y4'!O$25+'Blackberry Budget Y4'!O$31+'Blackberry Budget Y4'!O$35+'Blackberry Budget Y4'!O$41+'Blackberry Budget Y4'!O$44+'Blackberry Budget Y4'!O$53+'Blackberry Budget Y4'!O$56+'Blackberry Budget Y4'!O$59+'Blackberry Budget Y4'!O$48","v":3.6240000000000001},{"$f":"+Z212*AA212","v":63.130080000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$65","v":82.5},{"$f":"+Z214*AA214","v":1145.925}]
[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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$20+'Blackberry Budget Y4'!O$29+'Blackberry Budget Y4'!O$39","v":33},{"$f":"+Z216*AA216","v":458.37}]
[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,{"$f":"+Z217*AA217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$18+'Blackberry Budget Y4'!O$23+'Blackberry Budget Y4'!O$33+'Blackberry Budget Y4'!O$42+'Blackberry Budget Y4'!O$54+'Blackberry Budget Y4'!O$57+'Blackberry Budget Y4'!O$60","v":0.35},{"$f":"+Z218*AA218","v":6.0970000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pruning/Cane removal 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$32+'Blackberry Budget Y4'!O$51","v":27},{"$f":"+Z220*AA220","v":375.03000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60","v":247.8},1,{"$f":"+Z221*AA221","v":247.8}]
[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  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y4'!J$8+'Blackberry Budget Y4'!J$10+'Blackberry Budget Y4'!J$12+'Blackberry Budget Y4'!J$15+'Blackberry Budget Y4'!J$22+'Blackberry Budget Y4'!J$25+'Blackberry Budget Y4'!J$31+'Blackberry Budget Y4'!J$35+'Blackberry Budget Y4'!J$41+'Blackberry Budget Y4'!J$44+'Blackberry Budget Y4'!J$53+'Blackberry Budget Y4'!J$56+'Blackberry Budget Y4'!J$59+'Blackberry Budget Y4'!J$48)/'Blackberry Budget Y4'!Z$26","v":9.313679999999998},{"$f":"+Z223*AA223","v":26.823398399999991}]
[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 ","acre",{"$f":"+'Blackberry Budget Y4'!M$61-('Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60)","v":23.970000000000027},1,{"$f":"+Z225*AA225","v":23.970000000000027}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y4'!I$61","v":3.1166400000000003},1,{"$f":"+Z226*AA226","v":3.1166400000000003}]
[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 (qt)","each",{"$f":"+'Blackberry Budget Y4'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y4'!Q$66","v":2500},{"$f":"+Z228*AA228","v":372.84722222222217}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y4'!M$67","v":36.6},1,{"$f":"+Z229*AA229","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)","acre",{"$f":"+'Blackberry Budget Y4'!T$68","v":2998.75},1,{"$f":"+Z230*AA230","v":2998.75}]
[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.","acre",{"$f":"+'Blackberry Budget Y4'!T$62","v":45.258426551562501},1,{"$f":"+Z231*AA231","v":45.258426551562501}]
[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,{"$f":"+SUM(AB204:AB231)","v":6047.650298423785},{"$f":"+SUM(AC204:AC231)","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","acre",{"$f":"+'Blackberry Budget Y4'!N$61+'Blackberry Budget Y4'!N$67-('Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60)","v":1143.47},1,{"$f":"+Z235*AA235","v":1143.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y4'!L$61","v":20.656799999999997},1,{"$f":"+Z236*AA236","v":20.656799999999997}]
[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","acre",{"$f":"+'Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60","v":189.7},1,{"$f":"+Z237*AA237","v":189.7}]
[]
[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,{"$f":"+SUM(AB235:AB238)","v":1353.8268},{"$f":"+SUM(AC235:AC238)","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,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB232+AB239)","v":7401.4770984237848},{"$f":"+SUM(AC232+AC239)","v":0}]

{"sheet":"Blackberry Budget Y7","index":18,"n_rows":267,"n_cols":29,"rows_kept":267,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,1,199,19],[200,1,202,1],[200,2,202,2],[200,3,202,3],[200,4,202,4],[200,5,202,5],[200,6,202,6],[200,7,202,7],[200,8,200,11],[200,12,200,13],[200,14,200,15],[200,16,200,18],[200,19,202,19],[201,8,202,8],[201,9,202,9],[201,10,202,10],[201,16,202,16],[201,17,202,17],[201,18,202,18],[201,11,202,11],[201,12,202,12],[201,13,202,13],[201,14,202,14],[201,15,202,15]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 3"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost",null,null,null,"Items","unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb.",{"$f":"+R$13","v":0.39226666666666671},{"$f":"+Q$13+Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+R$16","v":0.80937499999999996},{"$f":"+Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb.",{"$f":"+R$17","v":6.7360000000000007},{"$f":"+Q$17+Q$27+Q$37+Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+R$26","v":1.2452604166666665},{"$f":"+Q$26+Q$45","v":35},43.584114583333331]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+R$36","v":3.2498437500000001},{"$f":"+Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I15:J15))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F15*G15)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O15*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K15+L15+M15+N15+P15+S15,0)","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$8+O$10+O$12+O$15+O$22+O$25+O$31+O$35+O$41+O$44+O$53+O$56+O$59+O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$65","v":82.5},{"$f":"+Z17*AA17","v":1145.925}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$20+O$29+O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$18+O$23+O$33+O$42+O$54+O$57+O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$32+O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+M$18+M$23+M$33+M$42+M$54+M$57+M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I25:J25))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F25*G25)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O25*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K25+L25+M25+N25+P25+S25,0)","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"(J$8+J$10+J$12+J$15+J$22+J$25+J$31+J$35+J$41+J$44+J$53+J$56+J$59+J$48)/Z26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+M$61-(M$18+M$23+M$33+M$42+M$54+M$57+M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+R$66","v":0.14913888888888888},{"$f":"+Q$66","v":2500},{"$f":"+Z31*AA31","v":372.84722222222217}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+T$68","v":2998.75},1,{"$f":"+Z33*AA33","v":2998.75}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I35:J35))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F35*G35)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O35*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K35+L35+M35+N35+P35+S35,0)","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":6047.650298423785},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+N$61+N$67-(N$18+N$23+N$33+N$42+N$54+N$57+N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+N$18+N$23+N$33+N$42+N$54+N$57+N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I44:J44))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F44*G44)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O44*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K44+L44+M44+N44+P44+S44,0)","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":7401.4770984237848},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":372.84722222222217},{"$f":"+S66+P66+N66+M66+L66+K66","v":372.84722222222217}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q68*R68","v":2998.75},{"$f":"+S68+P68+N68+M68+L68+K68","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":5654.1222222222223}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Blackberry Enterprise Budget Year 7"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost"]
[null,null,null,null,null,null,null,null,"R&M","Fuel","Direct","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[]
[null,"Mow between Rows",null,null,{"$f":"+IF(D204=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D204=\"MFWD 50hp\", Equipment!$U$6, IF(D204=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G205*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I205:J205)","v":2.3628175999999996},{"$f":"+G205*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G205*Equipment!$L$25","v":0.215},{"$f":"+G205*Equipment!$O$25","v":0.63},{"$f":"+F205*G205","v":0.28599999999999998},{"$f":"+O205*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S205+P205+N205+M205+L205+K205","v":9.8201375999999989}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D206=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D206=\"MFWD 50hp\", Equipment!$U$6, IF(D206=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G207*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I207:J207)","v":2.3628175999999996},{"$f":"+G207*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G207*Equipment!$L$25","v":0.215},{"$f":"+G207*Equipment!$O$25","v":0.63},{"$f":"+F207*G207","v":0.28599999999999998},{"$f":"+O207*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S207+P207+N207+M207+L207+K207","v":9.8201375999999989}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr"]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G209*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G209*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I209:J209)","v":3.4946567999999996},{"$f":"+G209*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G209*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G209*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F209*G209","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O209","v":7.3686600000000002},null,null,null,{"$f":"+S209+P209+N209+M209+L209+K209","v":18.8344168}]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R210*Q210","v":25.497333333333337},{"$f":"+S210+P210+N210+M210+L210+K210","v":25.497333333333337}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I212:J212))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F212*G212)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O212*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K212+L212+M212+N212+P212+S212,0)","v":16.234245999999999}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R213*Q213","v":16.996874999999999},{"$f":"+S213+P213+N213+M213+L213+K213","v":16.996874999999999}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R214*Q214","v":16.840000000000003},{"$f":"+S214+P214+N214+M214+L214+K214","v":16.840000000000003}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O215*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S215+P215+N215+M215+L215+K215","v":63.370999999999995}]
[null,"Hoeing",null,null,null,null,1,"May"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O217*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S217+P217+N217+M217+L217+K217","v":138.9}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D218=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D218=\"MFWD 50hp\", Equipment!$U$6, IF(D218=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G219*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I219:J219)","v":2.3628175999999996},{"$f":"+G219*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G219*Equipment!$L$25","v":0.215},{"$f":"+G219*Equipment!$O$25","v":0.63},{"$f":"+F219*G219","v":0.28599999999999998},{"$f":"+O219*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S219+P219+N219+M219+L219+K219","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O220*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S220+P220+N220+M220+L220+K220","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I222:J222))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F222*G222)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O222*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K222+L222+M222+N222+P222+S222,0)","v":16.234245999999999}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R223*Q223","v":21.792057291666666},{"$f":"+S223+P223+N223+M223+L223+K223","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R224*Q224","v":16.840000000000003},{"$f":"+S224+P224+N224+M224+L224+K224","v":16.840000000000003}]
[null,"Hoeing",null,null,null,null,1,"Jun"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O226*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S226+P226+N226+M226+L226+K226","v":138.9}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D227=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D227=\"MFWD 50hp\", Equipment!$U$6, IF(D227=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G228*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I228:J228)","v":2.3628175999999996},{"$f":"+G228*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G228*Equipment!$L$25","v":0.215},{"$f":"+G228*Equipment!$O$25","v":0.63},{"$f":"+F228*G228","v":0.28599999999999998},{"$f":"+O228*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S228+P228+N228+M228+L228+K228","v":9.8201375999999989}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O229*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S229+P229+N229+M229+L229+K229","v":97.23}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O230*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S230+P230+N230+M230+L230+K230","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I232:J232))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F232*G232)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O232*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K232+L232+M232+N232+P232+S232,0)","v":16.234245999999999}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R233*Q233","v":64.996875000000003},{"$f":"+S233+P233+N233+M233+L233+K233","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R234*Q234","v":16.840000000000003},{"$f":"+S234+P234+N234+M234+L234+K234","v":16.840000000000003}]
[null,"Hoeing",null,null,null,null,1,"Jul"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O236*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S236+P236+N236+M236+L236+K236","v":180.57}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D237=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D237=\"MFWD 50hp\", Equipment!$U$6, IF(D237=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G238*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I238:J238)","v":2.3628175999999996},{"$f":"+G238*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G238*Equipment!$L$25","v":0.215},{"$f":"+G238*Equipment!$O$25","v":0.63},{"$f":"+F238*G238","v":0.28599999999999998},{"$f":"+O238*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S238+P238+N238+M238+L238+K238","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O239*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S239+P239+N239+M239+L239+K239","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I241:J241))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F241*G241)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O241*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K241+L241+M241+N241+P241+S241,0)","v":16.234245999999999}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R242*Q242","v":21.792057291666666},{"$f":"+S242+P242+N242+M242+L242+K242","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R243*Q243","v":16.840000000000003},{"$f":"+S243+P243+N243+M243+L243+K243","v":16.840000000000003}]
[null,"Apply fertilizer",null,null,null,null,null,"Jul"]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G245*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G245*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I245:J245)","v":3.4946567999999996},{"$f":"+G245*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G245*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G245*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F245*G245","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O245","v":7.3686600000000002},null,null,null,{"$f":"+S245+P245+N245+M245+L245+K245","v":18.8344168}]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R246*Q246","v":25.497333333333337},{"$f":"+S246+P246+N246+M246+L246+K246","v":25.497333333333337}]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O248*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S248+P248+N248+M248+L248+K248","v":277.8}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D249=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D249=\"MFWD 50hp\", Equipment!$U$6, IF(D249=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G250*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I250:J250)","v":2.3628175999999996},{"$f":"+G250*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G250*Equipment!$L$25","v":0.215},{"$f":"+G250*Equipment!$O$25","v":0.63},{"$f":"+F250*G250","v":0.28599999999999998},{"$f":"+O250*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S250+P250+N250+M250+L250+K250","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O251*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S251+P251+N251+M251+L251+K251","v":63.370999999999995}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D252=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D252=\"MFWD 50hp\", Equipment!$U$6, IF(D252=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G253*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I253:J253)","v":2.3628175999999996},{"$f":"+G253*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G253*Equipment!$L$25","v":0.215},{"$f":"+G253*Equipment!$O$25","v":0.63},{"$f":"+F253*G253","v":0.28599999999999998},{"$f":"+O253*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S253+P253+N253+M253+L253+K253","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O254*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S254+P254+N254+M254+L254+K254","v":63.370999999999995}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D255=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y7'!D255=\"MFWD 50hp\", Equipment!$U$6, IF(D255=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G256*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I256:J256)","v":2.3628175999999996},{"$f":"+G256*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G256*Equipment!$L$25","v":0.215},{"$f":"+G256*Equipment!$O$25","v":0.63},{"$f":"+F256*G256","v":0.28599999999999998},{"$f":"+O256*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S256+P256+N256+M256+L256+K256","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O257*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S257+P257+N257+M257+L257+K257","v":63.370999999999995}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I204:I257)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S204:S257)","v":243.93253125000001},{"$f":"+SUM(T204:T257)","v":1702.0964496500001}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U258*Labor_Fuel_Interest!$C$15)/2","v":0}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T258:T259)","v":1702.0964496500001}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O262*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S262+P262+N262+M262+L262+K262","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B203","v":0},{"$f":"+Q263*R263","v":0},{"$f":"+S263+P263+N263+M263+L263+K263","v":0}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S264+P264+N264+M264+L264+K264","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q265*R265","v":2998.75},{"$f":"+S265+P265+N265+M265+L265+K265","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T262:T265)","v":5281.2749999999996}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]

{"sheet":"Summary Y7","index":19,"n_rows":241,"n_cols":29,"rows_kept":241,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,23,199,28],[200,23,201,23],[200,24,201,24],[200,25,201,25],[200,26,201,26],[200,27,201,27],[200,28,201,28]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 7"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"total cost",null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y7'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb.",{"$f":"+'Blackberry Budget Y4'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y4'!Q$13+'Blackberry Budget Y4'!Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y7'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y4'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y4'!Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y4'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y4'!Q$17+'Blackberry Budget Y4'!Q$27+'Blackberry Budget Y4'!Q$37+'Blackberry Budget Y4'!Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y4'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y4'!Q$26+'Blackberry Budget Y4'!Q$45","v":35},43.584114583333331]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y4'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y4'!Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+G15*Equipment!$M$35","v":0.10535},{"$f":"+G15*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I15:J15)","v":1.012046},{"$f":"+G15*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G15*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G15*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F15*G15","v":0.1225},{"$f":"+O15*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K15+L15+M15+N15+P15+S15","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$8+'Blackberry Budget Y4'!O$10+'Blackberry Budget Y4'!O$12+'Blackberry Budget Y4'!O$15+'Blackberry Budget Y4'!O$22+'Blackberry Budget Y4'!O$25+'Blackberry Budget Y4'!O$31+'Blackberry Budget Y4'!O$35+'Blackberry Budget Y4'!O$41+'Blackberry Budget Y4'!O$44+'Blackberry Budget Y4'!O$53+'Blackberry Budget Y4'!O$56+'Blackberry Budget Y4'!O$59+'Blackberry Budget Y4'!O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$41","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$65","v":82.5},{"$f":"+Z17*AA17","v":1145.925}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$20+'Blackberry Budget Y4'!O$29+'Blackberry Budget Y4'!O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y7'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$18+'Blackberry Budget Y4'!O$23+'Blackberry Budget Y4'!O$33+'Blackberry Budget Y4'!O$42+'Blackberry Budget Y4'!O$54+'Blackberry Budget Y4'!O$57+'Blackberry Budget Y4'!O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$32+'Blackberry Budget Y4'!O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+G25*Equipment!$M$35","v":0.10535},{"$f":"+G25*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I25:J25)","v":1.012046},{"$f":"+G25*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G25*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G25*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F25*G25","v":0.1225},{"$f":"+O25*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K25+L25+M25+N25+P25+S25","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y4'!J$8+'Blackberry Budget Y4'!J$10+'Blackberry Budget Y4'!J$12+'Blackberry Budget Y4'!J$15+'Blackberry Budget Y4'!J$22+'Blackberry Budget Y4'!J$25+'Blackberry Budget Y4'!J$31+'Blackberry Budget Y4'!J$35+'Blackberry Budget Y4'!J$41+'Blackberry Budget Y4'!J$44+'Blackberry Budget Y4'!J$53+'Blackberry Budget Y4'!J$56+'Blackberry Budget Y4'!J$59+'Blackberry Budget Y4'!J$48)/'Blackberry Budget Y4'!Z$26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+'Blackberry Budget Y4'!M$61-('Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y4'!I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y7'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+'Blackberry Budget Y4'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y4'!Q$66","v":2500},{"$f":"+Z31*AA31","v":372.84722222222217}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y4'!M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+'Blackberry Budget Y4'!T$68","v":2998.75},1,{"$f":"+Z33*AA33","v":2998.75}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+'Blackberry Budget Y4'!T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+G35*Equipment!$M$35","v":0.10535},{"$f":"+G35*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I35:J35)","v":1.012046},{"$f":"+G35*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G35*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G35*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F35*G35","v":0.1225},{"$f":"+O35*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K35+L35+M35+N35+P35+S35","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":6047.650298423785},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$37","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+'Blackberry Budget Y4'!N$61+'Blackberry Budget Y4'!N$67-('Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y4'!L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y7'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+'Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+G44*Equipment!$M$35","v":0.10535},{"$f":"+G44*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I44:J44)","v":1.012046},{"$f":"+G44*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G44*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G44*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F44*G44","v":0.1225},{"$f":"+O44*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K44+L44+M44+N44+P44+S44","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":7401.4770984237848},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y7'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y7'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y7'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":372.84722222222217},{"$f":"+S66+P66+N66+M66+L66+K66","v":372.84722222222217}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q68*R68","v":2998.75},{"$f":"+S68+P68+N68+M68+L68+K68","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":5654.1222222222223}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary Budget Year 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urea","lb.",{"$f":"+'Blackberry Budget Y4'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y4'!Q$13+'Blackberry Budget Y4'!Q$49","v":130},{"$f":"+Z205*AA205","v":50.994666666666674}]
[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,null,null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y4'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y4'!Q$16","v":21},{"$f":"+Z207*AA207","v":16.996874999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y4'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y4'!Q$17+'Blackberry Budget Y4'!Q$27+'Blackberry Budget Y4'!Q$37+'Blackberry Budget Y4'!Q$46","v":10},67.360000000000014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y4'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y4'!Q$26+'Blackberry Budget Y4'!Q$45","v":35},43.584114583333331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y4'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y4'!Q$36","v":20},64.996875000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator labor "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$8+'Blackberry Budget Y4'!O$10+'Blackberry Budget Y4'!O$12+'Blackberry Budget Y4'!O$15+'Blackberry Budget Y4'!O$22+'Blackberry Budget Y4'!O$25+'Blackberry Budget Y4'!O$31+'Blackberry Budget Y4'!O$35+'Blackberry Budget Y4'!O$41+'Blackberry Budget Y4'!O$44+'Blackberry Budget Y4'!O$53+'Blackberry Budget Y4'!O$56+'Blackberry Budget Y4'!O$59+'Blackberry Budget Y4'!O$48","v":3.6240000000000001},{"$f":"+Z212*AA212","v":63.130080000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$65","v":82.5},{"$f":"+Z214*AA214","v":1145.925}]
[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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$20+'Blackberry Budget Y4'!O$29+'Blackberry Budget Y4'!O$39","v":33},{"$f":"+Z216*AA216","v":458.37}]
[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,{"$f":"+Z217*AA217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$18+'Blackberry Budget Y4'!O$23+'Blackberry Budget Y4'!O$33+'Blackberry Budget Y4'!O$42+'Blackberry Budget Y4'!O$54+'Blackberry Budget Y4'!O$57+'Blackberry Budget Y4'!O$60","v":0.35},{"$f":"+Z218*AA218","v":6.0970000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pruning/Cane removal 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$32+'Blackberry Budget Y4'!O$51","v":27},{"$f":"+Z220*AA220","v":375.03000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60","v":247.8},1,{"$f":"+Z221*AA221","v":247.8}]
[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  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y4'!J$8+'Blackberry Budget Y4'!J$10+'Blackberry Budget Y4'!J$12+'Blackberry Budget Y4'!J$15+'Blackberry Budget Y4'!J$22+'Blackberry Budget Y4'!J$25+'Blackberry Budget Y4'!J$31+'Blackberry Budget Y4'!J$35+'Blackberry Budget Y4'!J$41+'Blackberry Budget Y4'!J$44+'Blackberry Budget Y4'!J$53+'Blackberry Budget Y4'!J$56+'Blackberry Budget Y4'!J$59+'Blackberry Budget Y4'!J$48)/'Blackberry Budget Y4'!Z$26","v":9.313679999999998},{"$f":"+Z223*AA223","v":26.823398399999991}]
[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 ","acre",{"$f":"+'Blackberry Budget Y4'!M$61-('Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60)","v":23.970000000000027},1,{"$f":"+Z225*AA225","v":23.970000000000027}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y4'!I$61","v":3.1166400000000003},1,{"$f":"+Z226*AA226","v":3.1166400000000003}]
[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 (qt)","each",{"$f":"+'Blackberry Budget Y4'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y4'!Q$66","v":2500},{"$f":"+Z228*AA228","v":372.84722222222217}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y4'!M$67","v":36.6},1,{"$f":"+Z229*AA229","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)","acre",{"$f":"+'Blackberry Budget Y4'!T$68","v":2998.75},1,{"$f":"+Z230*AA230","v":2998.75}]
[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.","acre",{"$f":"+'Blackberry Budget Y4'!T$62","v":45.258426551562501},1,{"$f":"+Z231*AA231","v":45.258426551562501}]
[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,{"$f":"+SUM(AB204:AB231)","v":6047.650298423785},{"$f":"+SUM(AC204:AC231)","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","acre",{"$f":"+'Blackberry Budget Y4'!N$61+'Blackberry Budget Y4'!N$67-('Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60)","v":1143.47},1,{"$f":"+Z235*AA235","v":1143.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y4'!L$61","v":20.656799999999997},1,{"$f":"+Z236*AA236","v":20.656799999999997}]
[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","acre",{"$f":"+'Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60","v":189.7},1,{"$f":"+Z237*AA237","v":189.7}]
[]
[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,{"$f":"+SUM(AB235:AB238)","v":1353.8268},{"$f":"+SUM(AC235:AC238)","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,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB232+AB239)","v":7401.4770984237848},{"$f":"+SUM(AC232+AC239)","v":0}]

{"sheet":"Blackberry Budget Y8","index":20,"n_rows":267,"n_cols":29,"rows_kept":267,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,1,199,19],[200,1,202,1],[200,2,202,2],[200,3,202,3],[200,4,202,4],[200,5,202,5],[200,6,202,6],[200,7,202,7],[200,8,200,11],[200,12,200,13],[200,14,200,15],[200,16,200,18],[200,19,202,19],[201,8,202,8],[201,9,202,9],[201,10,202,10],[201,16,202,16],[201,17,202,17],[201,18,202,18],[201,11,202,11],[201,12,202,12],[201,13,202,13],[201,14,202,14],[201,15,202,15]]}
[]
[]
[null,"Blackberry Enterprise Budget Year 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary Budget Year 3"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost",null,null,null,"Items","unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb.",{"$f":"+R$13","v":0.39226666666666671},{"$f":"+Q$13+Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+R$16","v":0.80937499999999996},{"$f":"+Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb.",{"$f":"+R$17","v":6.7360000000000007},{"$f":"+Q$17+Q$27+Q$37+Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+R$26","v":1.2452604166666665},{"$f":"+Q$26+Q$45","v":35},43.584114583333331]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+R$36","v":3.2498437500000001},{"$f":"+Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I15:J15))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F15*G15)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O15*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K15+L15+M15+N15+P15+S15,0)","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$8+O$10+O$12+O$15+O$22+O$25+O$31+O$35+O$41+O$44+O$53+O$56+O$59+O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$65","v":82.5},{"$f":"+Z17*AA17","v":1145.925}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$20+O$29+O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+O$18+O$23+O$33+O$42+O$54+O$57+O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+O$32+O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+M$18+M$23+M$33+M$42+M$54+M$57+M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I25:J25))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F25*G25)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O25*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K25+L25+M25+N25+P25+S25,0)","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"(J$8+J$10+J$12+J$15+J$22+J$25+J$31+J$35+J$41+J$44+J$53+J$56+J$59+J$48)/Z26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+M$61-(M$18+M$23+M$33+M$42+M$54+M$57+M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+R$66","v":0.14913888888888888},{"$f":"+Q$66","v":2500},{"$f":"+Z31*AA31","v":372.84722222222217}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+T$68","v":2998.75},1,{"$f":"+Z33*AA33","v":2998.75}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I35:J35))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F35*G35)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O35*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K35+L35+M35+N35+P35+S35,0)","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":6047.650298423785},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+N$61+N$67-(N$18+N$23+N$33+N$42+N$54+N$57+N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+N$18+N$23+N$33+N$42+N$54+N$57+N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I44:J44))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F44*G44)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O44*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K44+L44+M44+N44+P44+S44,0)","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":7401.4770984237848},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":372.84722222222217},{"$f":"+S66+P66+N66+M66+L66+K66","v":372.84722222222217}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q68*R68","v":2998.75},{"$f":"+S68+P68+N68+M68+L68+K68","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":5654.1222222222223}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Blackberry Enterprise Budget Year 8"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"Total Cost"]
[null,null,null,null,null,null,null,null,"R&M","Fuel","Direct","Fixed","Direct","Fixed","Hours","Cost","Amount","Price","Cost"]
[]
[null,"Mow between Rows",null,null,{"$f":"+IF(D204=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D204=\"MFWD 50hp\", Equipment!$U$6, IF(D204=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G205*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I205:J205)","v":2.3628175999999996},{"$f":"+G205*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G205*Equipment!$L$25","v":0.215},{"$f":"+G205*Equipment!$O$25","v":0.63},{"$f":"+F205*G205","v":0.28599999999999998},{"$f":"+O205*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S205+P205+N205+M205+L205+K205","v":9.8201375999999989}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D206=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D206=\"MFWD 50hp\", Equipment!$U$6, IF(D206=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G207*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I207:J207)","v":2.3628175999999996},{"$f":"+G207*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G207*Equipment!$L$25","v":0.215},{"$f":"+G207*Equipment!$O$25","v":0.63},{"$f":"+F207*G207","v":0.28599999999999998},{"$f":"+O207*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S207+P207+N207+M207+L207+K207","v":9.8201375999999989}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr"]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G209*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G209*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I209:J209)","v":3.4946567999999996},{"$f":"+G209*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G209*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G209*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F209*G209","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O209","v":7.3686600000000002},null,null,null,{"$f":"+S209+P209+N209+M209+L209+K209","v":18.8344168}]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R210*Q210","v":25.497333333333337},{"$f":"+S210+P210+N210+M210+L210+K210","v":25.497333333333337}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I212:J212))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$15*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F212*G212)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O212*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K212+L212+M212+N212+P212+S212,0)","v":16.234245999999999}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$41,0)","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R213*Q213","v":16.996874999999999},{"$f":"+S213+P213+N213+M213+L213+K213","v":16.996874999999999}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R214*Q214","v":16.840000000000003},{"$f":"+S214+P214+N214+M214+L214+K214","v":16.840000000000003}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O215*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S215+P215+N215+M215+L215+K215","v":63.370999999999995}]
[null,"Hoeing",null,null,null,null,1,"May"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O217*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S217+P217+N217+M217+L217+K217","v":138.9}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D218=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D218=\"MFWD 50hp\", Equipment!$U$6, IF(D218=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G219*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I219:J219)","v":2.3628175999999996},{"$f":"+G219*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G219*Equipment!$L$25","v":0.215},{"$f":"+G219*Equipment!$O$25","v":0.63},{"$f":"+F219*G219","v":0.28599999999999998},{"$f":"+O219*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S219+P219+N219+M219+L219+K219","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O220*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S220+P220+N220+M220+L220+K220","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I222:J222))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$25*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F222*G222)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O222*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K222+L222+M222+N222+P222+S222,0)","v":16.234245999999999}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R223*Q223","v":21.792057291666666},{"$f":"+S223+P223+N223+M223+L223+K223","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R224*Q224","v":16.840000000000003},{"$f":"+S224+P224+N224+M224+L224+K224","v":16.840000000000003}]
[null,"Hoeing",null,null,null,null,1,"Jun"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O226*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S226+P226+N226+M226+L226+K226","v":138.9}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D227=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D227=\"MFWD 50hp\", Equipment!$U$6, IF(D227=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G228*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I228:J228)","v":2.3628175999999996},{"$f":"+G228*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G228*Equipment!$L$25","v":0.215},{"$f":"+G228*Equipment!$O$25","v":0.63},{"$f":"+F228*G228","v":0.28599999999999998},{"$f":"+O228*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S228+P228+N228+M228+L228+K228","v":9.8201375999999989}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O229*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S229+P229+N229+M229+L229+K229","v":97.23}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O230*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S230+P230+N230+M230+L230+K230","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I232:J232))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$35*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F232*G232)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O232*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K232+L232+M232+N232+P232+S232,0)","v":16.234245999999999}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$37,0)","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R233*Q233","v":64.996875000000003},{"$f":"+S233+P233+N233+M233+L233+K233","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R234*Q234","v":16.840000000000003},{"$f":"+S234+P234+N234+M234+L234+K234","v":16.840000000000003}]
[null,"Hoeing",null,null,null,null,1,"Jul"]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O236*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S236+P236+N236+M236+L236+K236","v":180.57}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D237=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D237=\"MFWD 50hp\", Equipment!$U$6, IF(D237=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G238*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I238:J238)","v":2.3628175999999996},{"$f":"+G238*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G238*Equipment!$L$25","v":0.215},{"$f":"+G238*Equipment!$O$25","v":0.63},{"$f":"+F238*G238","v":0.28599999999999998},{"$f":"+O238*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S238+P238+N238+M238+L238+K238","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O239*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S239+P239+N239+M239+L239+K239","v":63.370999999999995}]
[null,"Disease management"]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$M$35)","v":0.10535},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$K$35)","v":0.90669599999999995},{"$f":"IF('General Budget Assumptions'!$C$3=\"None\",0,SUM(I241:J241))","v":1.012046},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$P$35)","v":0.69825000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$L$35)","v":5.0350000000000001},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,G$44*Equipment!$O$35)","v":7.3550000000000004},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,F241*G241)","v":0.1225},{"$f":"+IF('General Budget Assumptions'!$C$3=\"None\",0,O241*Labor_Fuel_Interest!$C$10)","v":2.13395},null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",K241+L241+M241+N241+P241+S241,0)","v":16.234245999999999}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$44,0)","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R242*Q242","v":21.792057291666666},{"$f":"+S242+P242+N242+M242+L242+K242","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$3=\"Conventional Fungicide Program\",'Chemical & Fertilizer Costs'!F$34,0)","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R243*Q243","v":16.840000000000003},{"$f":"+S243+P243+N243+M243+L243+K243","v":16.840000000000003}]
[null,"Apply fertilizer",null,null,null,null,null,"Jul"]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G245*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G245*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I245:J245)","v":3.4946567999999996},{"$f":"+G245*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G245*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G245*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F245*G245","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O245","v":7.3686600000000002},null,null,null,{"$f":"+S245+P245+N245+M245+L245+K245","v":18.8344168}]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R246*Q246","v":25.497333333333337},{"$f":"+S246+P246+N246+M246+L246+K246","v":25.497333333333337}]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O248*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S248+P248+N248+M248+L248+K248","v":277.8}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D249=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D249=\"MFWD 50hp\", Equipment!$U$6, IF(D249=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G250*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I250:J250)","v":2.3628175999999996},{"$f":"+G250*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G250*Equipment!$L$25","v":0.215},{"$f":"+G250*Equipment!$O$25","v":0.63},{"$f":"+F250*G250","v":0.28599999999999998},{"$f":"+O250*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S250+P250+N250+M250+L250+K250","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O251*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S251+P251+N251+M251+L251+K251","v":63.370999999999995}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D252=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D252=\"MFWD 50hp\", Equipment!$U$6, IF(D252=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G253*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I253:J253)","v":2.3628175999999996},{"$f":"+G253*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G253*Equipment!$L$25","v":0.215},{"$f":"+G253*Equipment!$O$25","v":0.63},{"$f":"+F253*G253","v":0.28599999999999998},{"$f":"+O253*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S253+P253+N253+M253+L253+K253","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O254*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S254+P254+N254+M254+L254+K254","v":63.370999999999995}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D255=\"MFWD 50hp\", Equipment!$U$5, IF('Blackberry Budget Y8'!D255=\"MFWD 50hp\", Equipment!$U$6, IF(D255=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G256*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I256:J256)","v":2.3628175999999996},{"$f":"+G256*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G256*Equipment!$L$25","v":0.215},{"$f":"+G256*Equipment!$O$25","v":0.63},{"$f":"+F256*G256","v":0.28599999999999998},{"$f":"+O256*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S256+P256+N256+M256+L256+K256","v":9.8201375999999989}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O257*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S257+P257+N257+M257+L257+K257","v":63.370999999999995}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I204:I257)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S204:S257)","v":243.93253125000001},{"$f":"+SUM(T204:T257)","v":1702.0964496500001}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U258*Labor_Fuel_Interest!$C$15)/2","v":0}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T258:T259)","v":1702.0964496500001}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O262*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S262+P262+N262+M262+L262+K262","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B203","v":0},{"$f":"+Q263*R263","v":0},{"$f":"+S263+P263+N263+M263+L263+K263","v":0}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S264+P264+N264+M264+L264+K264","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q265*R265","v":2998.75},{"$f":"+S265+P265+N265+M265+L265+K265","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T262:T265)","v":5281.2749999999996}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]

{"sheet":"Summary Y8","index":21,"n_rows":241,"n_cols":29,"rows_kept":241,"cut":false,"hidden":false,"merged":[[2,1,2,19],[2,23,2,28],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,13,5,13],[3,12,3,13],[3,14,3,15],[3,16,3,18],[3,19,5,19],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,18,5,18],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,23,4,23],[3,24,4,24],[199,23,199,28],[200,23,201,23],[200,24,201,24],[200,25,201,25],[200,26,201,26],[200,27,201,27],[200,28,201,28]]}
[]
[]
[null,"Blackberry 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,"Summary Budget Year 8"]
[null,"Operation / Operating Input","Size/ Unit","Power Unit Size","#","Perf Rate","Times Over","Month","Power unit cost",null,null,null,"Equipment Cost",null,"Alloc Labor",null,"Operating / Durable Input",null,null,"total cost",null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[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,"Mow between Rows",null,null,{"$f":"+IF(D7=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y8'!D7=\"MFWD 50hp\", Equipment!$U$6, IF(D7=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G8*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I8:J8)","v":2.3628175999999996},{"$f":"+G8*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G8*Equipment!$L$25","v":0.215},{"$f":"+G8*Equipment!$O$25","v":0.63},{"$f":"+F8*G8","v":0.28599999999999998},{"$f":"+O8*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S8+P8+N8+M8+L8+K8","v":9.8201375999999989},{"$f":"+(K8+M8+P8+S8)","v":7.5599375999999996},null,null,"Urea","lb.",{"$f":"+'Blackberry Budget Y4'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y4'!Q$13+'Blackberry Budget Y4'!Q$49","v":130},{"$f":"+Z8*AA8","v":50.994666666666674}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D9=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y8'!D9=\"MFWD 50hp\", Equipment!$U$6, IF(D9=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(K9+M9+P9+S9)","v":0},null,null,"Chemicals ",null,null,null," "]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G10*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I10:J10)","v":2.3628175999999996},{"$f":"+G10*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G10*Equipment!$L$25","v":0.215},{"$f":"+G10*Equipment!$O$25","v":0.63},{"$f":"+F10*G10","v":0.28599999999999998},{"$f":"+O10*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S10+P10+N10+M10+L10+K10","v":9.8201375999999989},{"$f":"+(K10+M10+P10+S10)","v":7.5599375999999996},null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y4'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y4'!Q$16","v":21},{"$f":"+Z10*AA10","v":16.996874999999999}]
[null,"Apply fertilizer",null,null,null,null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y4'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y4'!Q$17+'Blackberry Budget Y4'!Q$27+'Blackberry Budget Y4'!Q$37+'Blackberry Budget Y4'!Q$46","v":10},67.360000000000014]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G12*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G12*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I12:J12)","v":3.4946567999999996},{"$f":"+G12*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G12*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G12*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F12*G12","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O12","v":7.3686600000000002},null,null,null,{"$f":"+S12+P12+N12+M12+L12+K12","v":18.8344168},11.918316799999999,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y4'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y4'!Q$26+'Blackberry Budget Y4'!Q$45","v":35},43.584114583333331]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R13*Q13","v":25.497333333333337},{"$f":"+S13+P13+N13+M13+L13+K13","v":25.497333333333337},25.497333333333337,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y4'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y4'!Q$36","v":20},64.996875000000003]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Operator labor "]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Apr",{"$f":"+G15*Equipment!$M$35","v":0.10535},{"$f":"+G15*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I15:J15)","v":1.012046},{"$f":"+G15*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G15*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G15*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F15*G15","v":0.1225},{"$f":"+O15*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K15+L15+M15+N15+P15+S15","v":16.234245999999999},{"$f":"+(K15+M15+P15+S15)","v":8.1809960000000004},null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$8+'Blackberry Budget Y4'!O$10+'Blackberry Budget Y4'!O$12+'Blackberry Budget Y4'!O$15+'Blackberry Budget Y4'!O$22+'Blackberry Budget Y4'!O$25+'Blackberry Budget Y4'!O$31+'Blackberry Budget Y4'!O$35+'Blackberry Budget Y4'!O$41+'Blackberry Budget Y4'!O$44+'Blackberry Budget Y4'!O$53+'Blackberry Budget Y4'!O$56+'Blackberry Budget Y4'!O$59+'Blackberry Budget Y4'!O$48","v":3.6240000000000001},{"$f":"+Z15*AA15","v":63.130080000000007}]
[null,"Pristine","oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$41","v":21},{"$f":"+'Chemical & Fertilizer Costs'!H$10","v":0.80937499999999996},{"$f":"+R16*Q16","v":16.996874999999999},{"$f":"+S16+P16+N16+M16+L16+K16","v":16.996874999999999},16.996874999999999,null,null,"Harvest labor"]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R17*Q17","v":16.840000000000003},{"$f":"+S17+P17+N17+M17+L17+K17","v":16.840000000000003},16.840000000000003,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$65","v":82.5},{"$f":"+Z17*AA17","v":1145.925}]
[null,"Irrigation ",null,null,null,null,null,"Apr",null,null,null,null,35.4,27.1,0.05,{"$f":"+O18*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S18+P18+N18+M18+L18+K18","v":63.370999999999995},36.271000000000001,null,null,"Hand labor"]
[null,"Hoeing",null,null,null,null,1,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$20+'Blackberry Budget Y4'!O$29+'Blackberry Budget Y4'!O$39","v":33},{"$f":"+Z19*AA19","v":458.37}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O20*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S20+P20+N20+M20+L20+K20","v":138.9},138.9,null,null,"Irrigation labor",null,null,null,{"$f":"+Z20*AA20","v":0}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D21=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y8'!D21=\"MFWD 50hp\", Equipment!$U$6, IF(D21=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$18+'Blackberry Budget Y4'!O$23+'Blackberry Budget Y4'!O$33+'Blackberry Budget Y4'!O$42+'Blackberry Budget Y4'!O$54+'Blackberry Budget Y4'!O$57+'Blackberry Budget Y4'!O$60","v":0.35},{"$f":"+Z21*AA21","v":6.0970000000000004}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G22*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I22:J22)","v":2.3628175999999996},{"$f":"+G22*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G22*Equipment!$L$25","v":0.215},{"$f":"+G22*Equipment!$O$25","v":0.63},{"$f":"+F22*G22","v":0.28599999999999998},{"$f":"+O22*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S22+P22+N22+M22+L22+K22","v":9.8201375999999989},{"$f":"+(K22+M22+P22+S22)","v":7.5599375999999996},null,null,"Pruning/Cane removal Labor"]
[null,"Irrigation ",null,null,null,null,null,"May",null,null,null,null,35.4,27.1,0.05,{"$f":"+O23*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S23+P23+N23+M23+L23+K23","v":63.370999999999995},36.271000000000001,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$32+'Blackberry Budget Y4'!O$51","v":27},{"$f":"+Z23*AA23","v":375.03000000000003}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60","v":247.8},1,{"$f":"+Z24*AA24","v":247.8}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"May",{"$f":"+G25*Equipment!$M$35","v":0.10535},{"$f":"+G25*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I25:J25)","v":1.012046},{"$f":"+G25*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G25*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G25*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F25*G25","v":0.1225},{"$f":"+O25*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K25+L25+M25+N25+P25+S25","v":16.234245999999999},{"$f":"+(K25+M25+P25+S25)","v":8.1809960000000004},null,null,"Diesel Fuel"]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R26*Q26","v":21.792057291666666},{"$f":"+S26+P26+N26+M26+L26+K26","v":21.792057291666666},{"$f":"+(K26+M26+P26+S26)","v":21.792057291666666},null,null,"Tractors  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y4'!J$8+'Blackberry Budget Y4'!J$10+'Blackberry Budget Y4'!J$12+'Blackberry Budget Y4'!J$15+'Blackberry Budget Y4'!J$22+'Blackberry Budget Y4'!J$25+'Blackberry Budget Y4'!J$31+'Blackberry Budget Y4'!J$35+'Blackberry Budget Y4'!J$41+'Blackberry Budget Y4'!J$44+'Blackberry Budget Y4'!J$53+'Blackberry Budget Y4'!J$56+'Blackberry Budget Y4'!J$59+'Blackberry Budget Y4'!J$48)/'Blackberry Budget Y4'!Z$26","v":9.313679999999998},{"$f":"+Z26*AA26","v":26.823398399999991}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R27*Q27","v":16.840000000000003},{"$f":"+S27+P27+N27+M27+L27+K27","v":16.840000000000003},16.840000000000003,null,null,"Repair & Maintenance"]
[null,"Hoeing",null,null,null,null,1,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements ","acre",{"$f":"+'Blackberry Budget Y4'!M$61-('Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60)","v":23.970000000000027},1,{"$f":"+Z28*AA28","v":23.970000000000027}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"+O29*Labor_Fuel_Interest!$C$11","v":138.9},null,null,null,{"$f":"+S29+P29+N29+M29+L29+K29","v":138.9},138.9,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y4'!I$61","v":3.1166400000000003},1,{"$f":"+Z29*AA29","v":3.1166400000000003}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D30=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y8'!D30=\"MFWD 50hp\", Equipment!$U$6, IF(D30=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jun",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Post-harvest Expenses"]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G31*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I31:J31)","v":2.3628175999999996},{"$f":"+G31*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G31*Equipment!$L$25","v":0.215},{"$f":"+G31*Equipment!$O$25","v":0.63},{"$f":"+F31*G31","v":0.28599999999999998},{"$f":"+O31*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S31+P31+N31+M31+L31+K31","v":9.8201375999999989},{"$f":"+(K31+M31+P31+S31)","v":7.5599375999999996},null,null,"Plastic clamshell containers (qt)","each",{"$f":"+'Blackberry Budget Y4'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y4'!Q$66","v":2500},{"$f":"+Z31*AA31","v":372.84722222222217}]
[null,"Topping Blackberries/Pruning","hour",null,null,null,1,"Jun",null,null,null,null,null,null,7,{"$f":"+O32*Labor_Fuel_Interest!$C$11","v":97.23},null,null,null,{"$f":"+S32+P32+N32+M32+L32+K32","v":97.23},97.23,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y4'!M$67","v":36.6},1,{"$f":"+Z32*AA32","v":36.6}]
[null,"Irrigation ",null,null,null,null,null,"Jun",null,null,null,null,35.4,27.1,0.05,{"$f":"+O33*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S33+P33+N33+M33+L33+K33","v":63.370999999999995},36.271000000000001,null,null,"Marketing (10% of gross revenue)","acre",{"$f":"+'Blackberry Budget Y4'!T$68","v":2998.75},1,{"$f":"+Z33*AA33","v":2998.75}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Interest on OP. CAP.","acre",{"$f":"+'Blackberry Budget Y4'!T$62","v":45.258426551562501},1,{"$f":"+Z34*AA34","v":45.258426551562501}]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jun",{"$f":"+G35*Equipment!$M$35","v":0.10535},{"$f":"+G35*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I35:J35)","v":1.012046},{"$f":"+G35*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G35*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G35*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F35*G35","v":0.1225},{"$f":"+O35*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K35+L35+M35+N35+P35+S35","v":16.234245999999999},{"$f":"+(K35+M35+P35+S35)","v":8.1809960000000004},null,null,"Total Direct Expenses",null,null,null,{"$f":"+SUM(AB7:AB34)","v":6047.650298423785},{"$f":"+SUM(AC7:AC34)","v":0}]
[null,"Luna Tranquility","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$37","v":20},{"$f":"'Chemical & Fertilizer Costs'!H$8","v":3.2498437500000001},{"$f":"+R36*Q36","v":64.996875000000003},{"$f":"+S36+P36+N36+M36+L36+K36","v":64.996875000000003},{"$f":"+(K36+M36+P36+S36)","v":64.996875000000003}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R37*Q37","v":16.840000000000003},{"$f":"+S37+P37+N37+M37+L37+K37","v":16.840000000000003},16.840000000000003,null,null,"Fixed Expenses"]
[null,"Hoeing",null,null,null,null,1,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Implements/Refrigerator","acre",{"$f":"+'Blackberry Budget Y4'!N$61+'Blackberry Budget Y4'!N$67-('Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60)","v":1143.47},1,{"$f":"+Z38*AA38","v":1143.47}]
[null,"hand labor","hour",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+O39*Labor_Fuel_Interest!$C$11","v":180.57},null,null,null,{"$f":"+S39+P39+N39+M39+L39+K39","v":180.57},180.57,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y4'!L$61","v":20.656799999999997},1,{"$f":"+Z39*AA39","v":20.656799999999997}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D40=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y8'!D40=\"MFWD 50hp\", Equipment!$U$6, IF(D40=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Irrigation set-up","acre",{"$f":"+'Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60","v":189.7},1,{"$f":"+Z40*AA40","v":189.7}]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G41*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I41:J41)","v":2.3628175999999996},{"$f":"+G41*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G41*Equipment!$L$25","v":0.215},{"$f":"+G41*Equipment!$O$25","v":0.63},{"$f":"+F41*G41","v":0.28599999999999998},{"$f":"+O41*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S41+P41+N41+M41+L41+K41","v":9.8201375999999989},{"$f":"+(K41+M41+P41+S41)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Jul",null,null,null,null,35.4,27.1,0.05,{"$f":"+O42*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S42+P42+N42+M42+L42+K42","v":63.370999999999995},36.271000000000001,null,null,"Total Fixed Expenses",null,null,null,{"$f":"+SUM(AB38:AB41)","v":1353.8268},{"$f":"+SUM(AC38:AC41)","v":0}]
[null,"Disease management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sprayer (Air Blast)",null,"MFWD 50hp",4,{"$f":"+Equipment!$I$35","v":0.245},0.5,"Jul",{"$f":"+G44*Equipment!$M$35","v":0.10535},{"$f":"+G44*Equipment!$K$35","v":0.90669599999999995},{"$f":"SUM(I44:J44)","v":1.012046},{"$f":"+G44*Equipment!$P$35","v":0.69825000000000004},{"$f":"+G44*Equipment!$L$35","v":5.0350000000000001},{"$f":"+G44*Equipment!$O$35","v":7.3550000000000004},{"$f":"+F44*G44","v":0.1225},{"$f":"+O44*Labor_Fuel_Interest!$C$10","v":2.13395},null,null,null,{"$f":"+K44+L44+M44+N44+P44+S44","v":16.234245999999999},{"$f":"+(K44+M44+P44+S44)","v":8.1809960000000004},null,null,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB35+AB42)","v":7401.4770984237848},{"$f":"+SUM(AC35+AC42)","v":0}]
[null,"Quilt Xcel","fl oz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$44","v":17.5},{"$f":"'Chemical & Fertilizer Costs'!H$7","v":1.2452604166666665},{"$f":"+R45*Q45","v":21.792057291666666},{"$f":"+S45+P45+N45+M45+L45+K45","v":21.792057291666666},{"$f":"+(K45+M45+P45+S45)","v":21.792057291666666}]
[null,"Captan ","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Chemical & Fertilizer Costs'!F$34","v":2.5},{"$f":"+'Chemical & Fertilizer Costs'!H$9","v":6.7360000000000007},{"$f":"R46*Q46","v":16.840000000000003},{"$f":"+S46+P46+N46+M46+L46+K46","v":16.840000000000003},16.840000000000003]
[null,"Apply fertilizer",null,null,null,null,null,"Jul",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Side dresser","1R 3ft","MFWD 50hp",4,{"$f":"+Equipment!$I$27","v":0.84599999999999997},0.5,null,{"$f":"+G48*Equipment!$M$27","v":0.36377999999999999},{"$f":"+G48*Equipment!$K$27","v":3.1308767999999998},{"$f":"SUM(I48:J48)","v":3.4946567999999996},{"$f":"+G48*Equipment!$P$27","v":2.4110999999999998},{"$f":"+G48*Equipment!$L$27","v":1.0549999999999999},{"$f":"+G48*Equipment!$O$27","v":4.5049999999999999},{"$f":"+F48*G48","v":0.42299999999999999},{"$f":"+Labor_Fuel_Interest!$C$10*O48","v":7.3686600000000002},null,null,null,{"$f":"+S48+P48+N48+M48+L48+K48","v":18.8344168},11.918316799999999]
[null,"Urea","lb.",null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+'Chemical & Fertilizer Costs'!$F$25","v":0.39226666666666671},{"$f":"+R49*Q49","v":25.497333333333337},{"$f":"+S49+P49+N49+M49+L49+K49","v":25.497333333333337},25.497333333333337]
[null,"Cane Removal"]
[null,"hand labor",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"+O51*Labor_Fuel_Interest!$C$11","v":277.8},null,null,null,{"$f":"+S51+P51+N51+M51+L51+K51","v":277.8},277.8]
[null,"Mow between Rows",null,null,{"$f":"+IF(D52=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y8'!D52=\"MFWD 50hp\", Equipment!$U$6, IF(D52=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G53*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I53:J53)","v":2.3628175999999996},{"$f":"+G53*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G53*Equipment!$L$25","v":0.215},{"$f":"+G53*Equipment!$O$25","v":0.63},{"$f":"+F53*G53","v":0.28599999999999998},{"$f":"+O53*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S53+P53+N53+M53+L53+K53","v":9.8201375999999989},{"$f":"+(K53+M53+P53+S53)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Aug",null,null,null,null,35.4,27.1,0.05,{"$f":"+O54*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S54+P54+N54+M54+L54+K54","v":63.370999999999995},36.271000000000001]
[null,"Mow between Rows",null,null,{"$f":"+IF(D55=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y8'!D55=\"MFWD 50hp\", Equipment!$U$6, IF(D55=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G56*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I56:J56)","v":2.3628175999999996},{"$f":"+G56*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G56*Equipment!$L$25","v":0.215},{"$f":"+G56*Equipment!$O$25","v":0.63},{"$f":"+F56*G56","v":0.28599999999999998},{"$f":"+O56*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S56+P56+N56+M56+L56+K56","v":9.8201375999999989},{"$f":"+(K56+M56+P56+S56)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Sep",null,null,null,null,35.4,27.1,0.05,{"$f":"+O57*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S57+P57+N57+M57+L57+K57","v":63.370999999999995},{"$f":"+(K57+M57+P57+S57)","v":36.271000000000001}]
[null,"Mow between Rows",null,null,{"$f":"+IF(D58=\"MFWD 50hp\", Equipment!$U$5, IF('Summary Y8'!D58=\"MFWD 50hp\", Equipment!$U$6, IF(D58=\"4*4\", Equipment!$U$7, \" \")))","v":" "},null,null,"Oct",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rotary cutter ","6 ft","MFWD 50hp",4,{"$f":"+Equipment!$I$25","v":0.57199999999999995},0.5,null,{"$f":"+$G$8*Equipment!$M$25","v":0.24595999999999998},{"$f":"+G59*Equipment!$K$25","v":2.1168575999999995},{"$f":"+SUM(I59:J59)","v":2.3628175999999996},{"$f":"+G59*Equipment!$P$25","v":1.6301999999999999},{"$f":"+G59*Equipment!$L$25","v":0.215},{"$f":"+G59*Equipment!$O$25","v":0.63},{"$f":"+F59*G59","v":0.28599999999999998},{"$f":"+O59*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},null,null,null,{"$f":"+S59+P59+N59+M59+L59+K59","v":9.8201375999999989},{"$f":"+(K59+M59+P59+S59)","v":7.5599375999999996}]
[null,"Irrigation ",null,null,null,null,null,"Oct",null,null,null,null,35.4,27.1,0.05,{"$f":"+O60*Labor_Fuel_Interest!$C$10","v":0.87100000000000011},null,null,null,{"$f":"+S60+P60+N60+M60+L60+K60","v":63.370999999999995},{"$f":"+(K60+M60+P60+S60)","v":36.271000000000001}]
[null,"Pre-harvest costs",null,null,null,null,null,null,{"$f":"+SUM(I7:I60)","v":3.1166400000000003},26.823398399999995,29.940038399999999,20.656799999999997,271.77000000000004,233.16999999999996,63.974000000000004,902.62707999999998,null,null,{"$f":"+SUM(S7:S60)","v":243.93253125000001},{"$f":"+SUM(T7:T60)","v":1702.0964496500001},{"$f":"SUM(U7:U60)","v":1448.26964965}]
[null,"Interest on Operating Capital ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(U61*Labor_Fuel_Interest!$C$15)/2","v":45.258426551562501}]
[null,"Pre-harvest cost + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(T61:T62)","v":1747.3548762015625}]
[null,"HARVESTING"]
[null,"Picking",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",165, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(165*0.5),(165*0.25)))","v":82.5},{"$f":"+O65*Labor_Fuel_Interest!C$11","v":1145.925},null,null,null,{"$f":"+S65+P65+N65+M65+L65+K65","v":1145.925}]
[null,"Plastic clamshell containers (qt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",Yield!B$6, IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\",(Yield!B$6*0.5),(Yield!B$6*0.25)))","v":2500},{"$f":"+Marketing!B6","v":0.14913888888888888},{"$f":"+Q66*R66","v":372.84722222222217},{"$f":"+S66+P66+N66+M66+L66+K66","v":372.84722222222217}]
[null,"Refrigeration",null,null,null,null,null,null,null,null,null,null,{"$f":"30*1.22","v":36.6},1100,null,null,null,null,null,{"$f":"+S67+P67+N67+M67+L67+K67","v":1136.5999999999999}]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF('General Budget Assumptions'!C$4=\"100% Ready_Picked_Retail\",(Yield!B$6*'Blackberry Prices'!C$4),IF('General Budget Assumptions'!C$4=\"50%PYO 50%Ready_Picked\", ((0.5*Yield!B$6*'Blackberry Prices'!C$4)+(0.5*Yield!B$6*'Blackberry Prices'!B$4)), ((0.75*Yield!B$6*'Blackberry Prices'!B$4)+(0.25*Yield!B$6*'Blackberry Prices'!C$4))))*0.1","v":2998.75},{"$f":"+Q68*R68","v":2998.75},{"$f":"+S68+P68+N68+M68+L68+K68","v":2998.75}]
[null,"Harvest totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65:T68)","v":5654.1222222222223}]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T$63+T$69","v":7401.4770984237848}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary Budget Year 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Items","Unit","Price","Quantity","Amount","Your Farm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urea","lb.",{"$f":"+'Blackberry Budget Y4'!R$13","v":0.39226666666666671},{"$f":"+'Blackberry Budget Y4'!Q$13+'Blackberry Budget Y4'!Q$49","v":130},{"$f":"+Z205*AA205","v":50.994666666666674}]
[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,null,null,null,"Pristine","oz",{"$f":"+'Blackberry Budget Y4'!R$16","v":0.80937499999999996},{"$f":"+'Blackberry Budget Y4'!Q$16","v":21},{"$f":"+Z207*AA207","v":16.996874999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Captane","lb.",{"$f":"+'Blackberry Budget Y4'!R$17","v":6.7360000000000007},{"$f":"+'Blackberry Budget Y4'!Q$17+'Blackberry Budget Y4'!Q$27+'Blackberry Budget Y4'!Q$37+'Blackberry Budget Y4'!Q$46","v":10},67.360000000000014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quilt Xcel","fl oz",{"$f":"+'Blackberry Budget Y4'!R$26","v":1.2452604166666665},{"$f":"+'Blackberry Budget Y4'!Q$26+'Blackberry Budget Y4'!Q$45","v":35},43.584114583333331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luna Tranquility","fl oz",{"$f":"+'Blackberry Budget Y4'!R$36","v":3.2498437500000001},{"$f":"+'Blackberry Budget Y4'!Q$36","v":20},64.996875000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator labor "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$8+'Blackberry Budget Y4'!O$10+'Blackberry Budget Y4'!O$12+'Blackberry Budget Y4'!O$15+'Blackberry Budget Y4'!O$22+'Blackberry Budget Y4'!O$25+'Blackberry Budget Y4'!O$31+'Blackberry Budget Y4'!O$35+'Blackberry Budget Y4'!O$41+'Blackberry Budget Y4'!O$44+'Blackberry Budget Y4'!O$53+'Blackberry Budget Y4'!O$56+'Blackberry Budget Y4'!O$59+'Blackberry Budget Y4'!O$48","v":3.6240000000000001},{"$f":"+Z212*AA212","v":63.130080000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$65","v":82.5},{"$f":"+Z214*AA214","v":1145.925}]
[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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$20+'Blackberry Budget Y4'!O$29+'Blackberry Budget Y4'!O$39","v":33},{"$f":"+Z216*AA216","v":458.37}]
[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,{"$f":"+Z217*AA217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special labor","hour",{"$f":"+Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+'Blackberry Budget Y4'!O$18+'Blackberry Budget Y4'!O$23+'Blackberry Budget Y4'!O$33+'Blackberry Budget Y4'!O$42+'Blackberry Budget Y4'!O$54+'Blackberry Budget Y4'!O$57+'Blackberry Budget Y4'!O$60","v":0.35},{"$f":"+Z218*AA218","v":6.0970000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pruning/Cane removal 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","hour",{"$f":"+Labor_Fuel_Interest!$C$11","v":13.89},{"$f":"+'Blackberry Budget Y4'!O$32+'Blackberry Budget Y4'!O$51","v":27},{"$f":"+Z220*AA220","v":375.03000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation variable cost","acre",{"$f":"+'Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60","v":247.8},1,{"$f":"+Z221*AA221","v":247.8}]
[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  ","gal",{"$f":"+Labor_Fuel_Interest!$E$4","v":2.88},{"$f":"('Blackberry Budget Y4'!J$8+'Blackberry Budget Y4'!J$10+'Blackberry Budget Y4'!J$12+'Blackberry Budget Y4'!J$15+'Blackberry Budget Y4'!J$22+'Blackberry Budget Y4'!J$25+'Blackberry Budget Y4'!J$31+'Blackberry Budget Y4'!J$35+'Blackberry Budget Y4'!J$41+'Blackberry Budget Y4'!J$44+'Blackberry Budget Y4'!J$53+'Blackberry Budget Y4'!J$56+'Blackberry Budget Y4'!J$59+'Blackberry Budget Y4'!J$48)/'Blackberry Budget Y4'!Z$26","v":9.313679999999998},{"$f":"+Z223*AA223","v":26.823398399999991}]
[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 ","acre",{"$f":"+'Blackberry Budget Y4'!M$61-('Blackberry Budget Y4'!M$18+'Blackberry Budget Y4'!M$23+'Blackberry Budget Y4'!M$33+'Blackberry Budget Y4'!M$42+'Blackberry Budget Y4'!M$54+'Blackberry Budget Y4'!M$57+'Blackberry Budget Y4'!M$60)","v":23.970000000000027},1,{"$f":"+Z225*AA225","v":23.970000000000027}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors  ","acre",{"$f":"+'Blackberry Budget Y4'!I$61","v":3.1166400000000003},1,{"$f":"+Z226*AA226","v":3.1166400000000003}]
[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 (qt)","each",{"$f":"+'Blackberry Budget Y4'!R$66","v":0.14913888888888888},{"$f":"+'Blackberry Budget Y4'!Q$66","v":2500},{"$f":"+Z228*AA228","v":372.84722222222217}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","acre",{"$f":"+'Blackberry Budget Y4'!M$67","v":36.6},1,{"$f":"+Z229*AA229","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)","acre",{"$f":"+'Blackberry Budget Y4'!T$68","v":2998.75},1,{"$f":"+Z230*AA230","v":2998.75}]
[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.","acre",{"$f":"+'Blackberry Budget Y4'!T$62","v":45.258426551562501},1,{"$f":"+Z231*AA231","v":45.258426551562501}]
[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,{"$f":"+SUM(AB204:AB231)","v":6047.650298423785},{"$f":"+SUM(AC204:AC231)","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","acre",{"$f":"+'Blackberry Budget Y4'!N$61+'Blackberry Budget Y4'!N$67-('Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60)","v":1143.47},1,{"$f":"+Z235*AA235","v":1143.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractors","acre",{"$f":"+'Blackberry Budget Y4'!L$61","v":20.656799999999997},1,{"$f":"+Z236*AA236","v":20.656799999999997}]
[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","acre",{"$f":"+'Blackberry Budget Y4'!N$18+'Blackberry Budget Y4'!N$23+'Blackberry Budget Y4'!N$33+'Blackberry Budget Y4'!N$42+'Blackberry Budget Y4'!N$54+'Blackberry Budget Y4'!N$57+'Blackberry Budget Y4'!N$60","v":189.7},1,{"$f":"+Z237*AA237","v":189.7}]
[]
[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,{"$f":"+SUM(AB235:AB238)","v":1353.8268},{"$f":"+SUM(AC235:AC238)","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,"Total Specified Expenses",null,null,null,{"$f":"+SUM(AB232+AB239)","v":7401.4770984237848},{"$f":"+SUM(AC232+AC239)","v":0}]

{"sheet":"Equipment","index":22,"n_rows":42,"n_cols":31,"rows_kept":42,"cut":false,"hidden":true,"merged":[[8,1,8,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[20,1,20,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[14,1,14,2],[27,1,27,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[26,1,26,2],[24,1,24,2],[25,1,25,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[38,1,38,2],[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],[37,1,37,2],[36,1,36,2]]}
[]
[]
[]
[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,"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$10","v":34.840000000000003},{"$f":"IF(E5=\"MFWD 50hp\",I5*$AA$5, IF(E5=\"MFWD 75hp\", I5*$AA$6, I5*Equipment!$AA$7))","v":14.803199999999999},0,{"$f":"IF(E5=\"MFWD 50hp\",I5*$AB$5, IF(E5=\"MFWD 75hp\", I5*$AB$6, I5*Equipment!$AB$7))","v":1.72},{"$f":"SUM(J5,K5,M5,L5)","v":51.363199999999999},0.68,{"$f":"IF(E5=\"MFWD 50hp\",I5*$AD$5, IF(E5=\"MFWD 75hp\", I5*$AD$6, I5*Equipment!$AD$7))","v":11.4},{"$f":"+SUM(N5:P5)","v":63.443199999999997},{"$f":"SUM(O5:P5)","v":12.08},"Tractor (40-59hp) RB","MFWD 50hp",4,27500,600,8,2.57,{"$f":"Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+Y5*Labor_Fuel_Interest!$E$4","v":7.4015999999999993},0.86,{"$f":"SUM(Z5:AB5)","v":25.6816},5.7,{"$f":"+SUM(AC5:AD5)","v":31.381599999999999}]
[null,"Auger",null,"24\"","MFWD 50hp",1877,80,20,2,{"$f":"+I6*Labor_Fuel_Interest!$C$10","v":34.840000000000003},{"$f":"IF(E6=\"MFWD 50hp\",I6*$AA$5, IF(E6=\"MFWD 75hp\", I6*$AA$6, I6*Equipment!$AA$7))","v":14.803199999999999},1.99,{"$f":"IF(E6=\"MFWD 50hp\",I6*$AB$5, IF(E6=\"MFWD 75hp\", I6*$AB$6, I6*Equipment!$AB$7))","v":1.72},{"$f":"SUM(J6,K6,M6)","v":51.363199999999999},4.13,{"$f":"IF(E6=\"MFWD 50hp\",I6*$AD$5, IF(E6=\"MFWD 75hp\", I6*$AD$6, I6*Equipment!$AD$7))","v":11.4},{"$f":"+SUM(N6:P6)","v":66.893200000000007},{"$f":"SUM(O6:P6)","v":15.530000000000001},"Tractor (60-89hp) RB","MFWD 75hp",8,42000,600,8,3.86,{"$f":"Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+Y6*Labor_Fuel_Interest!$E$4","v":11.1168},1.31,{"$f":"SUM(Z6:AB6)","v":29.846799999999998},8.7100000000000009,{"$f":"+SUM(AC6:AD6)","v":38.556799999999996}]
[null,"Bd Shaper (BLue B.)",null,"Bed 8' ctr","MFWD 50hp",2740,40,16,0.80800000000000005,{"$f":"+I7*Labor_Fuel_Interest!$C$10","v":14.075360000000002},{"$f":"IF(E7=\"MFWD 50hp\",I7*$AA$5, IF(E7=\"MFWD 75hp\", I7*$AA$6, I7*Equipment!$AA$7))","v":5.9804927999999995},1.66,{"$f":"IF(E7=\"MFWD 50hp\",I7*$AB$5, IF(E7=\"MFWD 75hp\", I7*$AB$6, I7*Equipment!$AB$7))","v":0.69488000000000005},20.750732800000002,4.71,{"$f":"IF(E7=\"MFWD 50hp\",I7*$AD$5, IF(E7=\"MFWD 75hp\", I7*$AD$6, I7*Equipment!$AD$7))","v":4.6056000000000008},30.066332800000005,9.3155999999999999,"Utility Vehicle","4*4",11,12485,200,13,0.6,{"$f":"Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"+Y7*Labor_Fuel_Interest!$E$5","v":0},0.96,{"$f":"SUM(Z7:AB7)","v":18.380000000000003},6.49,24.870000000000005]
[null,"Blade-Scraper",null,"6-7'","MFWD 50hp",1583,200,20,2.5,{"$f":"+I8*Labor_Fuel_Interest!$C$10","v":43.550000000000004},{"$f":"IF(E8=\"MFWD 50hp\",I8*$AA$5, IF(E8=\"MFWD 75hp\", I8*$AA$6, I8*Equipment!$AA$7))","v":18.503999999999998},1.87,{"$f":"IF(E8=\"MFWD 50hp\",I8*$AB$5, IF(E8=\"MFWD 75hp\", I8*$AB$6, I8*Equipment!$AB$7))","v":2.15},64.204000000000008,1.71,{"$f":"IF(E8=\"MFWD 50hp\",I8*$AD$5, IF(E8=\"MFWD 75hp\", I8*$AD$6, I8*Equipment!$AD$7))","v":14.25},80.164000000000001,15.96,"Riding Mower","42\" cut",12,2799,12,10,2,12.33,3.77,4.95,{"$f":"SUM(Z8:AB8)","v":21.05},19.3,{"$f":"+SUM(AC8:AD8)","v":40.35}]
[null,"Brush Blade",null,"7ft","MFWD 50hp",1250,50,30,0.5,{"$f":"+I9*Labor_Fuel_Interest!$C$10","v":8.7100000000000009},{"$f":"IF(E9=\"MFWD 50hp\",I9*$AA$5, IF(E9=\"MFWD 75hp\", I9*$AA$6, I9*Equipment!$AA$7))","v":3.7007999999999996},0,{"$f":"IF(E9=\"MFWD 50hp\",I9*$AB$5, IF(E9=\"MFWD 75hp\", I9*$AB$6, I9*Equipment!$AB$7))","v":0.43},12.8408,0.94,{"$f":"IF(E9=\"MFWD 50hp\",I9*$AD$5, IF(E9=\"MFWD 75hp\", I9*$AD$6, I9*Equipment!$AD$7))","v":2.85},16.630800000000001,3.79]
[null,"BS, L, T, Fung S Berry",null,"6ft ctr","MFWD 75hp",6290,54,16,1.0780000000000001,{"$f":"+I10*Labor_Fuel_Interest!$C$10","v":18.778760000000002},{"$f":"IF(E10=\"MFWD 50hp\",I10*$AA$5, IF(E10=\"MFWD 75hp\", I10*$AA$6, I10*Equipment!$AA$7))","v":11.983910400000001},3.76,{"$f":"IF(E10=\"MFWD 50hp\",I10*$AB$5, IF(E10=\"MFWD 75hp\", I10*$AB$6, I10*Equipment!$AB$7))","v":1.4121800000000002},32.174850400000004,12.06,{"$f":"IF(E10=\"MFWD 50hp\",I10*$AD$5, IF(E10=\"MFWD 75hp\", I10*$AD$6, I10*Equipment!$AD$7))","v":9.3893800000000009},53.624230400000009,21.449380000000001]
[null,"Chain Harrow",null,"6ft","4*4",430,100,1,0.34300000000000003,{"$f":"+I11*Labor_Fuel_Interest!$C$10","v":5.9750600000000009},{"$f":"IF(E11=\"MFWD 50hp\",I11*$AA$5, IF(E11=\"MFWD 75hp\", I11*$AA$6, I11*Equipment!$AA$7))","v":0},0.01,{"$f":"IF(E11=\"MFWD 50hp\",I11*$AB$5, IF(E11=\"MFWD 75hp\", I11*$AB$6, I11*Equipment!$AB$7))","v":0.32928000000000002},6.3043400000000007,1.55,{"$f":"IF(E11=\"MFWD 50hp\",I11*$AD$5, IF(E11=\"MFWD 75hp\", I11*$AD$6, I11*Equipment!$AD$7))","v":2.2260700000000004},10.080410000000001,3.7760700000000007]
[null,"Chisel Plow",null,"8ft","MFWD 75hp",7463,150,12,0.22,{"$f":"+I12*Labor_Fuel_Interest!$C$10","v":3.8324000000000003},{"$f":"IF(E12=\"MFWD 50hp\",I12*$AA$5, IF(E12=\"MFWD 75hp\", I12*$AA$6, I12*Equipment!$AA$7))","v":2.4456959999999999},0.59,{"$f":"IF(E12=\"MFWD 50hp\",I12*$AB$5, IF(E12=\"MFWD 75hp\", I12*$AB$6, I12*Equipment!$AB$7))","v":0.28820000000000001},6.5662959999999995,1.1499999999999999,{"$f":"IF(E12=\"MFWD 50hp\",I12*$AD$5, IF(E12=\"MFWD 75hp\", I12*$AD$6, I12*Equipment!$AD$7))","v":1.9162000000000001},9.6324959999999997,3.0662000000000003]
[null,"Chisel Plow",null,"5ft","MFWD 50hp",2800,150,12,0.22,{"$f":"+I13*Labor_Fuel_Interest!$C$10","v":3.8324000000000003},{"$f":"IF(E13=\"MFWD 50hp\",I13*$AA$5, IF(E13=\"MFWD 75hp\", I13*$AA$6, I13*Equipment!$AA$7))","v":1.6283519999999998},0.22,{"$f":"IF(E13=\"MFWD 50hp\",I13*$AB$5, IF(E13=\"MFWD 75hp\", I13*$AB$6, I13*Equipment!$AB$7))","v":0.18920000000000001},5.6499519999999999,0.43,{"$f":"IF(E13=\"MFWD 50hp\",I13*$AD$5, IF(E13=\"MFWD 75hp\", I13*$AD$6, I13*Equipment!$AD$7))","v":1.254},7.333952,1.6839999999999999]
[null,"Culitipacker",null,"12ft","MFWD 75hp",5583,3000,12,0.124,{"$f":"+I14*Labor_Fuel_Interest!$C$10","v":2.1600800000000002},{"$f":"IF(E14=\"MFWD 50hp\",I14*$AA$5, IF(E14=\"MFWD 75hp\", I14*$AA$6, I14*Equipment!$AA$7))","v":1.3784832},0.16,{"$f":"IF(E14=\"MFWD 50hp\",I14*$AB$5, IF(E14=\"MFWD 75hp\", I14*$AB$6, I14*Equipment!$AB$7))","v":0.16244},{"$f":"SUM(J14,K14,M14)","v":3.7010032000000006},0.25,{"$f":"IF(E14=\"MFWD 50hp\",I14*$AD$5, IF(E14=\"MFWD 75hp\", I14*$AD$6, I14*Equipment!$AD$7))","v":1.0800400000000001},{"$f":"+SUM(N14:P14)","v":5.0310432000000009},1.3300400000000001]
[null,"Cultivate ",null,"2-row","MFWD 50hp",3500,59,27,0.312,{"$f":"+I15*Labor_Fuel_Interest!$C$10","v":5.4350400000000008},{"$f":"IF(E15=\"MFWD 50hp\",I15*$AA$5, IF(E15=\"MFWD 75hp\", I15*$AA$6, I15*Equipment!$AA$7))","v":2.3092991999999999},0.32,{"$f":"IF(E15=\"MFWD 50hp\",I15*$AB$5, IF(E15=\"MFWD 75hp\", I15*$AB$6, I15*Equipment!$AB$7))","v":0.26832},{"$f":"SUM(J15,K15,M15)","v":8.0126591999999999},1.69,{"$f":"IF(E15=\"MFWD 50hp\",I15*$AD$5, IF(E15=\"MFWD 75hp\", I15*$AD$6, I15*Equipment!$AD$7))","v":1.7784},{"$f":"+SUM(N15:P15)","v":11.481059199999999},3.4683999999999999]
[null,"Cultivate ",null,"2-row","MFWD 75hp",4160,59,27,0.312,{"$f":"+I16*Labor_Fuel_Interest!$C$10","v":5.4350400000000008},{"$f":"IF(E16=\"MFWD 50hp\",I16*$AA$5, IF(E16=\"MFWD 75hp\", I16*$AA$6, I16*Equipment!$AA$7))","v":3.4684415999999998},0.32,{"$f":"IF(E16=\"MFWD 50hp\",I16*$AB$5, IF(E16=\"MFWD 75hp\", I16*$AB$6, I16*Equipment!$AB$7))","v":0.40872000000000003},9.3122016000000016,1.69,{"$f":"IF(E16=\"MFWD 50hp\",I16*$AD$5, IF(E16=\"MFWD 75hp\", I16*$AD$6, I16*Equipment!$AD$7))","v":2.7175200000000004},13.719721600000002,4.4075199999999999]
[null,"Cyclone Spin",null,"825lb","MFWD 75hp",899,50,8,8.4000000000000005E-2,{"$f":"+I17*Labor_Fuel_Interest!$C$10","v":1.4632800000000001},{"$f":"IF(E17=\"MFWD 50hp\",I17*$AA$5, IF(E17=\"MFWD 75hp\", I17*$AA$6, I17*Equipment!$AA$7))","v":0.93381120000000006},0.05,{"$f":"IF(E17=\"MFWD 50hp\",I17*$AB$5, IF(E17=\"MFWD 75hp\", I17*$AB$6, I17*Equipment!$AB$7))","v":0.11004000000000001},2.5071312000000003,0.22,{"$f":"IF(E17=\"MFWD 50hp\",I17*$AD$5, IF(E17=\"MFWD 75hp\", I17*$AD$6, I17*Equipment!$AD$7))","v":0.73164000000000007},3.4587712000000006,0.95164000000000004]
[null,"Disk Bed (Hipper)",null,"1-row","MFWD 50hp",3167,160,10,0.75,{"$f":"+I18*Labor_Fuel_Interest!$C$10","v":13.065000000000001},{"$f":"IF(E18=\"MFWD 50hp\",I18*$AA$5, IF(E18=\"MFWD 75hp\", I18*$AA$6, I18*Equipment!$AA$7))","v":5.5511999999999997},0.44,{"$f":"IF(E18=\"MFWD 50hp\",I18*$AB$5, IF(E18=\"MFWD 75hp\", I18*$AB$6, I18*Equipment!$AB$7))","v":0.64500000000000002},19.261199999999999,1.9,{"$f":"IF(E18=\"MFWD 50hp\",I18*$AD$5, IF(E18=\"MFWD 75hp\", I18*$AD$6, I18*Equipment!$AD$7))","v":4.2750000000000004},25.436199999999999,6.1750000000000007]
[null,"Disk Bed (Hipper)",null,"2-row","MFWD 75hp",3785,160,10,0.28399999999999997,{"$f":"+I19*Labor_Fuel_Interest!$C$10","v":4.9472800000000001},{"$f":"IF(E19=\"MFWD 50hp\",I19*$AA$5, IF(E19=\"MFWD 75hp\", I19*$AA$6, I19*Equipment!$AA$7))","v":3.1571711999999996},0.2,{"$f":"IF(E19=\"MFWD 50hp\",I19*$AB$5, IF(E19=\"MFWD 75hp\", I19*$AB$6, I19*Equipment!$AB$7))","v":0.37203999999999998},8.4764911999999999,0.86,{"$f":"IF(E19=\"MFWD 50hp\",I19*$AD$5, IF(E19=\"MFWD 75hp\", I19*$AD$6, I19*Equipment!$AD$7))","v":2.4736400000000001},11.810131199999999,3.3336399999999999]
[null,"Disk Harrow",null,"6ft","MFWD 50hp",2224,180,10,0.33,{"$f":"+I20*Labor_Fuel_Interest!$C$10","v":5.7486000000000006},{"$f":"IF(E20=\"MFWD 50hp\",I20*$AA$5, IF(E20=\"MFWD 75hp\", I20*$AA$6, I20*Equipment!$AA$7))","v":2.4425279999999998},0.2,{"$f":"IF(E20=\"MFWD 50hp\",I20*$AB$5, IF(E20=\"MFWD 75hp\", I20*$AB$6, I20*Equipment!$AB$7))","v":0.2838},{"$f":"SUM(J20,K20,M20,L20)","v":8.6749279999999995},0.47,{"$f":"IF(E20=\"MFWD 50hp\",I20*$AD$5, IF(E20=\"MFWD 75hp\", I20*$AD$6, I20*Equipment!$AD$7))","v":1.8810000000000002},{"$f":"+SUM(N20:P20)","v":11.025928},2.351]
[null,"Fert Appl (Liquid)",null,"4r-6ft","MFWD 50hp",15003,150,8,1.3089999999999999,{"$f":"+I21*Labor_Fuel_Interest!$C$10","v":22.802780000000002},{"$f":"IF(E21=\"MFWD 50hp\",I21*$AA$5, IF(E21=\"MFWD 75hp\", I21*$AA$6, I21*Equipment!$AA$7))","v":9.6886943999999993},13.09,{"$f":"IF(E21=\"MFWD 50hp\",I21*$AB$5, IF(E21=\"MFWD 75hp\", I21*$AB$6, I21*Equipment!$AB$7))","v":1.12574},33.617214400000002,16.309999999999999,{"$f":"IF(E21=\"MFWD 50hp\",I21*$AD$5, IF(E21=\"MFWD 75hp\", I21*$AD$6, I21*Equipment!$AD$7))","v":7.4612999999999996},57.388514399999998,23.771299999999997]
[null,"Fert Spreader (Pull Type)",null,"10ft","MFWD 50hp",4540,12,10,0.23499999999999999,{"$f":"+I22*Labor_Fuel_Interest!$C$10","v":4.0937000000000001},{"$f":"IF(E22=\"MFWD 50hp\",I22*$AA$5, IF(E22=\"MFWD 75hp\", I22*$AA$6, I22*Equipment!$AA$7))","v":1.7393759999999998},2.67,{"$f":"IF(E22=\"MFWD 50hp\",I22*$AB$5, IF(E22=\"MFWD 75hp\", I22*$AB$6, I22*Equipment!$AB$7))","v":0.20209999999999997},{"$f":"SUM(J22,K22,M22,L22)","v":8.7051759999999998},10.49,{"$f":"IF(E22=\"MFWD 50hp\",I22*$AD$5, IF(E22=\"MFWD 75hp\", I22*$AD$6, I22*Equipment!$AD$7))","v":1.3394999999999999},{"$f":"+SUM(N22:P22)","v":20.534676000000001},11.829499999999999]
[null,"Front End Loader",null,".5yd","MFWD 50hp",5822,100,10,0.6,{"$f":"+I23*Labor_Fuel_Interest!$C$10","v":10.452},{"$f":"IF(E23=\"MFWD 50hp\",I23*$AA$5, IF(E23=\"MFWD 75hp\", I23*$AA$6, I23*Equipment!$AA$7))","v":4.4409599999999996},1.04,{"$f":"IF(E23=\"MFWD 50hp\",I23*$AB$5, IF(E23=\"MFWD 75hp\", I23*$AB$6, I23*Equipment!$AB$7))","v":0.51600000000000001},15.408959999999999,4.5999999999999996,{"$f":"IF(E23=\"MFWD 50hp\",I23*$AD$5, IF(E23=\"MFWD 75hp\", I23*$AD$6, I23*Equipment!$AD$7))","v":3.42},23.428959999999996,8.02]
[null,"Grain drill",null,"6 ft","MFWD 50hp",{"$f":"+(10500+11129)/2","v":10814.5},150,10,0.39285999999999999,{"$f":"+I24*Labor_Fuel_Interest!$C$10","v":6.8436212000000003},{"$f":"IF(E24=\"MFWD 50hp\",I24*$AA$5, IF(E24=\"MFWD 75hp\", I24*$AA$6, I24*Equipment!$AA$7))","v":2.9077925759999994},1.95,{"$f":"IF(E24=\"MFWD 50hp\",I24*$AB$5, IF(E24=\"MFWD 75hp\", I24*$AB$6, I24*Equipment!$AB$7))","v":0.33785959999999998},{"$f":"SUM(J24,K24,M24,L24)","v":12.039273375999999},3.47,{"$f":"IF(E24=\"MFWD 50hp\",I24*$AD$5, IF(E24=\"MFWD 75hp\", I24*$AD$6, I24*Equipment!$AD$7))","v":2.2393019999999999},{"$f":"+SUM(N24:P24)","v":17.748575375999998},5.7093020000000001]
[null,"Rotary Cutter",null,"6ft","MFWD 50hp",3484,185,10,0.57199999999999995,{"$f":"I25*Labor_Fuel_Interest!$C$10","v":9.9642400000000002},{"$f":"IF(E25=\"MFWD 50hp\",I25*$AA$5, IF(E25=\"MFWD 75hp\", I25*$AA$6, I25*Equipment!$AA$7))","v":4.2337151999999989},0.43,{"$f":"IF(E25=\"MFWD 50hp\",I25*$AB$5, IF(E25=\"MFWD 75hp\", I25*$AB$6, I25*Equipment!$AB$7))","v":0.49191999999999997},{"$f":"SUM(J25,K25,M25,L25)","v":15.119875199999999},1.26,{"$f":"IF(E25=\"MFWD 50hp\",I25*$AD$5, IF(E25=\"MFWD 75hp\", I25*$AD$6, I25*Equipment!$AD$7))","v":3.2603999999999997},{"$f":"+SUM(N25:P25)","v":19.640275200000001},4.5203999999999995]
[null,"Rotary Cutter",null,"7ft","MFWD 50hp",{"$f":"+(4166.7+4824.99)/2","v":4495.8449999999993},185,10,0.16900000000000001,{"$f":"I26*Labor_Fuel_Interest!$C$10","v":2.9439800000000007},{"$f":"IF(E26=\"MFWD 50hp\",I26*$AA$5, IF(E26=\"MFWD 75hp\", I26*$AA$6, I26*Equipment!$AA$7))","v":1.2508703999999999},0.16,{"$f":"IF(E26=\"MFWD 50hp\",I26*$AB$5, IF(E26=\"MFWD 75hp\", I26*$AB$6, I26*Equipment!$AB$7))","v":0.14534},{"$f":"SUM(J26,K26,M26,L26)","v":4.500190400000001},0.48,{"$f":"IF(E26=\"MFWD 50hp\",I26*$AD$5, IF(E26=\"MFWD 75hp\", I26*$AD$6, I26*Equipment!$AD$7))","v":0.96330000000000005},{"$f":"+SUM(N26:P26)","v":5.9434904000000017},1.4433]
[null,"Side Dresser",null,"1r 3ft","MFWD 50hp",3500,42,10,0.84599999999999997,{"$f":"I27*Labor_Fuel_Interest!$C$10","v":14.73732},{"$f":"IF(E27=\"MFWD 50hp\",I27*$AA$5, IF(E27=\"MFWD 75hp\", I27*$AA$6, I27*Equipment!$AA$7))","v":6.2617535999999996},2.11,{"$f":"IF(E27=\"MFWD 50hp\",I27*$AB$5, IF(E27=\"MFWD 75hp\", I27*$AB$6, I27*Equipment!$AB$7))","v":0.72755999999999998},{"$f":"SUM(J27,K27,M27,L27)","v":23.836633599999999},9.01,{"$f":"IF(E27=\"MFWD 50hp\",I27*$AD$5, IF(E27=\"MFWD 75hp\", I27*$AD$6, I27*Equipment!$AD$7))","v":4.8221999999999996},{"$f":"+SUM(N27:P27)","v":37.668833599999999},13.8322]
[null,"Spray (Broadcast)",null,"27'","MFWD 50hp",5022,200,8,6.2E-2,{"$f":"I28*Labor_Fuel_Interest!$C$10","v":1.0800400000000001},{"$f":"IF(E28=\"MFWD 50hp\",I28*$AA$5, IF(E28=\"MFWD 75hp\", I28*$AA$6, I28*Equipment!$AA$7))","v":0.45889919999999995},0.14000000000000001,{"$f":"IF(E28=\"MFWD 50hp\",I28*$AB$5, IF(E28=\"MFWD 75hp\", I28*$AB$6, I28*Equipment!$AB$7))","v":5.3319999999999999E-2},{"$f":"SUM(J28,K28,M28)","v":1.5922592000000002},0.19,{"$f":"IF(E28=\"MFWD 50hp\",I28*$AD$5, IF(E28=\"MFWD 75hp\", I28*$AD$6, I28*Equipment!$AD$7))","v":0.35339999999999999},{"$f":"+SUM(N28:P28)","v":2.1356592000000001},0.54339999999999999]
[null,"Sprayer (Band)",null,"12'","MFWD 50hp",597,200,5,0.35199999999999998,{"$f":"I29*Labor_Fuel_Interest!$C$10","v":6.1318400000000004},{"$f":"IF(E29=\"MFWD 50hp\",I29*$AA$5, IF(E29=\"MFWD 75hp\", I29*$AA$6, I29*Equipment!$AA$7))","v":2.6053631999999998},0.04,{"$f":"IF(E29=\"MFWD 50hp\",I29*$AB$5, IF(E29=\"MFWD 75hp\", I29*$AB$6, I29*Equipment!$AB$7))","v":0.30271999999999999},9.0399232000000005,0.24,{"$f":"IF(E29=\"MFWD 50hp\",I29*$AD$5, IF(E29=\"MFWD 75hp\", I29*$AD$6, I29*Equipment!$AD$7))","v":2.0063999999999997},11.2863232,2.2463999999999995]
[null,"Sprayer (BC & Wand)",null,"12ft","4*4",597,200,5,0.5,{"$f":"I30*Labor_Fuel_Interest!$C$10","v":8.7100000000000009},{"$f":"IF(E30=\"MFWD 50hp\",I30*$AA$5, IF(E30=\"MFWD 75hp\", I30*$AA$6, I30*Equipment!$AA$7))","v":0},0.05,{"$f":"IF(E30=\"MFWD 50hp\",I30*$AB$5, IF(E30=\"MFWD 75hp\", I30*$AB$6, I30*Equipment!$AB$7))","v":0.48},9.1900000000000013,0.34,{"$f":"IF(E30=\"MFWD 50hp\",I30*$AD$5, IF(E30=\"MFWD 75hp\", I30*$AD$6, I30*Equipment!$AD$7))","v":3.2450000000000001},12.775000000000002,3.585]
[null,"Sprayer (BC & Wand)",null,"4ft","4*4",597,200,5,0.25,{"$f":"I31*Labor_Fuel_Interest!$C$10","v":4.3550000000000004},0.4,0.02,{"$f":"IF(E31=\"MFWD 50hp\",I31*$AB$5, IF(E31=\"MFWD 75hp\", I31*$AB$6, I31*Equipment!$AB$7))","v":0.24},4.995000000000001,0.17,{"$f":"IF(E31=\"MFWD 50hp\",I31*$AD$5, IF(E31=\"MFWD 75hp\", I31*$AD$6, I31*Equipment!$AD$7))","v":1.6225000000000001},6.7875000000000014,1.7925]
[null,"Sprayer (Broadcast)",null,"12ft","4*4",597,200,5,0.5,{"$f":"I32*Labor_Fuel_Interest!$C$10","v":8.7100000000000009},{"$f":"IF(E32=\"MFWD 50hp\",I32*$AA$5, IF(E32=\"MFWD 75hp\", I32*$AA$6, I32*Equipment!$AA$7))","v":0},0.05,{"$f":"IF(E32=\"MFWD 50hp\",I32*$AB$5, IF(E32=\"MFWD 75hp\", I32*$AB$6, I32*Equipment!$AB$7))","v":0.48},9.1900000000000013,0.34,{"$f":"IF(E32=\"MFWD 50hp\",I32*$AD$5, IF(E32=\"MFWD 75hp\", I32*$AD$6, I32*Equipment!$AD$7))","v":3.2450000000000001},12.775000000000002,3.585]
[null,"Sprayer - Utility",null,"4ft","4*4",597,200,5,0.25,{"$f":"I33*Labor_Fuel_Interest!$C$10","v":4.3550000000000004},{"$f":"IF(E33=\"MFWD 50hp\",I33*$AA$5, IF(E33=\"MFWD 75hp\", I33*$AA$6, I33*Equipment!$AA$7))","v":0},0.02,{"$f":"IF(E33=\"MFWD 50hp\",I33*$AB$5, IF(E33=\"MFWD 75hp\", I33*$AB$6, I33*Equipment!$AB$7))","v":0.24},{"$f":"SUM(J33,K33,M33,L33)","v":4.6150000000000002},0.17,{"$f":"IF(E33=\"MFWD 50hp\",I33*$AD$5, IF(E33=\"MFWD 75hp\", I33*$AD$6, I33*Equipment!$AD$7))","v":1.6225000000000001},{"$f":"+SUM(N33:P33)","v":6.4075000000000006},1.7925]
[null,"Sprayer A-B Orchard",null,"16' 300gal","MFWD 50hp",14636,200,16,0.28599999999999998,{"$f":"I34*Labor_Fuel_Interest!$C$10","v":4.9821200000000001},{"$f":"IF(E34=\"MFWD 50hp\",I34*$AA$5, IF(E34=\"MFWD 75hp\", I34*$AA$6, I34*Equipment!$AA$7))","v":2.1168575999999995},1.04,{"$f":"IF(E34=\"MFWD 50hp\",I34*$AB$5, IF(E34=\"MFWD 75hp\", I34*$AB$6, I34*Equipment!$AB$7))","v":0.24595999999999998},7.3449375999999997,2.04,{"$f":"IF(E34=\"MFWD 50hp\",I34*$AD$5, IF(E34=\"MFWD 75hp\", I34*$AD$6, I34*Equipment!$AD$7))","v":1.6301999999999999},11.015137600000001,3.6701999999999999]
[null,"Sprayer Air Blast",null,"16' 100gal","MFWD 50hp",9848,12,16,0.245,{"$f":"I35*Labor_Fuel_Interest!$C$10","v":4.2679},{"$f":"IF(E35=\"MFWD 50hp\",I35*$AA$5, IF(E35=\"MFWD 75hp\", I35*$AA$6, I35*Equipment!$AA$7))","v":1.8133919999999999},10.07,{"$f":"IF(E35=\"MFWD 50hp\",I35*$AB$5, IF(E35=\"MFWD 75hp\", I35*$AB$6, I35*Equipment!$AB$7))","v":0.2107},{"$f":"SUM(J35,K35,M35,L35)","v":16.361992000000001},14.71,{"$f":"IF(E35=\"MFWD 50hp\",I35*$AD$5, IF(E35=\"MFWD 75hp\", I35*$AD$6, I35*Equipment!$AD$7))","v":1.3965000000000001},{"$f":"+SUM(N35:P35)","v":32.468492000000005},16.1065]
[null,"Sprayer - Pull Type",null,"12ft","4*4",640,1,1,0.5,{"$f":"I36*Labor_Fuel_Interest!$C$10","v":8.7100000000000009},{"$f":"IF(E36=\"MFWD 50hp\",I36*$AA$5, IF(E36=\"MFWD 75hp\", I36*$AA$6, I36*Equipment!$AA$7))","v":0},3.2,{"$f":"IF(E36=\"MFWD 50hp\",I36*$AB$5, IF(E36=\"MFWD 75hp\", I36*$AB$6, I36*Equipment!$AB$7))","v":0.48},{"$f":"SUM(J36,K36,M36,L36)","v":12.39},337.6,{"$f":"IF(E36=\"MFWD 50hp\",I36*$AD$5, IF(E36=\"MFWD 75hp\", I36*$AD$6, I36*Equipment!$AD$7))","v":3.2450000000000001},{"$f":"+SUM(N36:P36)","v":353.23500000000001},340.84500000000003]
[null,"Sprayer-Boom",null,"12 ft","MFWD 50hp",2290.58,200,8,9.9000000000000005E-2,{"$f":"+I37*Labor_Fuel_Interest!C$10","v":1.7245800000000002},{"$f":"IF(E37=\"MFWD 50hp\",I37*$AA$5, IF(E37=\"MFWD 75hp\", I37*$AA$6, I37*Equipment!$AA$7))","v":0.73275839999999992},0.1,{"$f":"IF(E37=\"MFWD 50hp\",I37*$AB$5, IF(E37=\"MFWD 75hp\", I37*$AB$6, I37*Equipment!$AB$7))","v":8.5140000000000007E-2},{"$f":"SUM(J37,K37,M37,L37)","v":2.6424784000000003},0.12,{"$f":"IF(E37=\"MFWD 50hp\",I37*$AD$5, IF(E37=\"MFWD 75hp\", I37*$AD$6, I37*Equipment!$AD$7))","v":0.56430000000000002},{"$f":"+SUM(N37:P37)","v":3.3267784000000002},0.68430000000000002]
[null,"Sub-Soiler",null,"1 shank","MFWD 50hp",701.98,54,23,1.0780000000000001,{"$f":"I38*Labor_Fuel_Interest!$C$10","v":18.778760000000002},{"$f":"IF(E38=\"MFWD 50hp\",I38*$AA$5, IF(E38=\"MFWD 75hp\", I38*$AA$6, I38*Equipment!$AA$7))","v":7.9789247999999997},0.17,{"$f":"IF(E38=\"MFWD 50hp\",I38*$AB$5, IF(E38=\"MFWD 75hp\", I38*$AB$6, I38*Equipment!$AB$7))","v":0.92708000000000002},{"$f":"SUM(J38,K38,M38,L38)","v":27.854764800000002},1.1499999999999999,{"$f":"IF(E38=\"MFWD 50hp\",I38*$AD$5, IF(E38=\"MFWD 75hp\", I38*$AD$6, I38*Equipment!$AD$7))","v":6.1446000000000005},{"$f":"+SUM(N38:P38)","v":35.149364800000001},7.2946000000000009]
[null,"Trailer BB Plants",null,"10ft","MFWD 50hp",1185,200,15,2,{"$f":"I39*Labor_Fuel_Interest!$C$10","v":34.840000000000003},{"$f":"IF(E39=\"MFWD 50hp\",I39*$AA$5, IF(E39=\"MFWD 75hp\", I39*$AA$6, I39*Equipment!$AA$7))","v":14.803199999999999},0.31,{"$f":"IF(E39=\"MFWD 50hp\",I39*$AB$5, IF(E39=\"MFWD 75hp\", I39*$AB$6, I39*Equipment!$AB$7))","v":1.72},{"$f":"SUM(J39,K39,M39)","v":51.363199999999999},1.18,{"$f":"IF(E39=\"MFWD 50hp\",I39*$AD$5, IF(E39=\"MFWD 75hp\", I39*$AD$6, I39*Equipment!$AD$7))","v":11.4},63.943199999999997,12.58]
[null,"Trailer Fruit 4'*6'",null,"trip","4*4",500,200,15,1,{"$f":"I40*Labor_Fuel_Interest!$C$10","v":17.420000000000002},{"$f":"IF(E40=\"MFWD 50hp\",I40*$AA$5, IF(E40=\"MFWD 75hp\", I40*$AA$6, I40*Equipment!$AA$7))","v":0},0.13,{"$f":"IF(E40=\"MFWD 50hp\",I40*$AB$5, IF(E40=\"MFWD 75hp\", I40*$AB$6, I40*Equipment!$AB$7))","v":0.96},18.380000000000003,0.25,{"$f":"IF(E40=\"MFWD 50hp\",I40*$AD$5, IF(E40=\"MFWD 75hp\", I40*$AD$6, I40*Equipment!$AD$7))","v":6.49},25.120000000000005,6.74]
[null,"Trailer Utility",null,"10ft","MFWD 50hp",1185,200,15,0.6,{"$f":"I41*Labor_Fuel_Interest!$C$10","v":10.452},{"$f":"IF(E41=\"MFWD 50hp\",I41*$AA$5, IF(E41=\"MFWD 75hp\", I41*$AA$6, I41*Equipment!$AA$7))","v":4.4409599999999996},0.09,{"$f":"IF(E41=\"MFWD 50hp\",I41*$AB$5, IF(E41=\"MFWD 75hp\", I41*$AB$6, I41*Equipment!$AB$7))","v":0.51600000000000001},15.408959999999999,0.31,{"$f":"IF(E41=\"MFWD 50hp\",I41*$AD$5, IF(E41=\"MFWD 75hp\", I41*$AD$6, I41*Equipment!$AD$7))","v":3.42},19.138959999999997,3.73]
[null,"Trailer Utility Limb",null,"10ft","MFWD 50hp",1095,200,15,4,{"$f":"I42*Labor_Fuel_Interest!$C$10","v":69.680000000000007},{"$f":"IF(E42=\"MFWD 50hp\",I42*$AA$5, IF(E42=\"MFWD 75hp\", I42*$AA$6, I42*Equipment!$AA$7))","v":29.606399999999997},0.57999999999999996,{"$f":"IF(E42=\"MFWD 50hp\",I42*$AB$5, IF(E42=\"MFWD 75hp\", I42*$AB$6, I42*Equipment!$AB$7))","v":3.44},{"$f":"SUM(J42,K42,M42,L42)","v":103.3064},2.19,{"$f":"IF(E42=\"MFWD 50hp\",I42*$AD$5, IF(E42=\"MFWD 75hp\", I42*$AD$6, I42*Equipment!$AD$7))","v":22.8},{"$f":"+SUM(N42:P42)","v":128.29640000000001},24.990000000000002]

{"sheet":"Chemical & Fertilizer Costs","index":23,"n_rows":61,"n_cols":12,"rows_kept":61,"cut":false,"hidden":true,"merged":[[35,1,35,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[53,1,54,4],[51,1,51,2],[36,1,36,2],[45,1,45,2],[46,1,46,2],[43,11,43,16],[40,1,40,2],[41,1,41,2],[43,1,43,2],[44,1,44,2],[40,11,40,16],[51,11,51,16],[47,1,47,2],[47,11,47,16],[49,1,49,2],[49,11,49,16],[50,1,50,2],[50,11,50,16],[48,1,48,2],[48,11,48,16],[36,11,36,16],[41,11,41,16],[42,1,42,2],[42,11,42,16],[37,1,37,2],[38,1,38,2],[38,11,38,16],[39,1,39,2],[39,11,39,16],[33,1,33,2],[33,11,33,16],[34,1,34,2],[34,11,34,16],[32,1,32,2],[32,11,32,16],[9,1,9,2],[14,1,15,4],[16,1,16,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[8,1,8,2],[3,1,3,8],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2]]}
[]
[]
[]
[null,"Chemical Costs"]
[null,"Type",null,"Average Price","Purchase Unit","Conversion","Conversion purchase unit","Average Price per application unit","Label/application Rate Range "]
[null,"Glyphosate",null,{"$f":"+AVERAGE(E57,E60)","v":106.99},"2.5  gal.","1 gal = 4 qt",10,{"$f":"D6/G6","v":10.699},"2 quarts"]
[null,"Quilt Xcel",null,{"$f":"AVERAGE(K45:K47)","v":159.39333333333332},"1 gal","1 gal = 128 fl oz",128,{"$f":"+D7/G7","v":1.2452604166666665},"14 - 21 fl oz/acre"]
[null,"Luna Tranquility",null,{"$f":"+AVERAGE(K38:K40)","v":415.98},"1 gal","1 gal = 128 fl oz",128,{"$f":"D8/G8","v":3.2498437500000001},"13.6 - 27 fl oz/acre "]
[null,"Captan  80 WDG",null,{"$f":"AVERAGE((K35/5),(K36/6.25))","v":6.7360000000000007},"lb",null,null,{"$f":"+D9","v":6.7360000000000007},"2.5 lb per acre"]
[null,"Pristine",null,{"$f":"AVERAGE(K42:K43)","v":388.5},"480 oz",null,480,{"$f":"D10/G10","v":0.80937499999999996},"18.5-23 oz/acre"]
[]
[]
[]
[]
[null,"Fertilizer Costs"]
[]
[null,"Type ",null,"Unit","Cost","$/lb"]
[null,"All purpose 15 - 15 - 15",null,"50lb Bag",18,{"$f":"+E18/50","v":0.36}]
[null,"All purpose 15 - 15 - 15",null,"50lb Bag",18.25,{"$f":"+E19/40","v":0.45624999999999999}]
[null,"All purpose 15 - 15 - 15",null,"40lb Bag",20.49,{"$f":"+E20/50","v":0.40979999999999994}]
[null,"Average price (15-15-15)",null,"50lb Bag",12.75,{"$f":"+AVERAGE(F18:F20)","v":0.40868333333333329}]
[null,"Urea",null,"50lb Bag",18.25,{"$f":"+E22/50","v":0.36499999999999999}]
[null,"Urea",null,"50lb Bag",23.5,{"$f":"+E23/50","v":0.47},"https://www.farmstore.com/product/wilco-46-0-0-urea-fertilizer-50-lb/"]
[null,"Urea",null,"50lb Bag",17.09,{"$f":"+E24/50","v":0.34179999999999999},"https://www.farmstore.com/product/wilco-33-0-0-urea-sulfate-fertilizer-50-lb/"]
[null,"Average price (Urea)",null,"50lb Bag",{"$f":"+AVERAGE(E22:E24)","v":19.613333333333333},{"$f":"+AVERAGE(F22:F24)","v":0.39226666666666671},"https://shop.grangecoop.com/products/rogue-fertilizer--46-0-0-0--urea-50-lb-65740.html#.YSu-3o5Kjcs"]
[]
[]
[]
[]
[]
[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,"Captan",null,"5 lb","2.5 lb/acre",2.5,"2.5 lb/acre",null,null,1]
[null,"Input Supplier A",null,"5 lb",null,null,null,null,null,null,33]
[null,"Input Supplier B",null,"6.25 lb",null,null,null,null,null,null,42.95]
[null,"Luna Tranquility",null,"gal","13.6 - 27 fl oz/acre ",20,"27 fl oz/acre",null,null,1]
[null,"Input Supplier A",null,null,null,null,null,null,null,null,{"$f":"1039.95/2.5","v":415.98},"https://www.keystonepestsolutions.com/luna-tranquility-2-5-gallons-499"]
[null,"Input Supplier B"]
[null,"Input Supplier D"]
[null,"Pristine",null,"480 oz","18.5-23 oz/acre",21,"23 oz/acre","50 gal/acre","3.4 g/L",1]
[null,"Input Supplier A",null,null,null,null,null,null,null,null,427]
[null,"Input Supplier B",null,null,null,null,null,null,null,null,350]
[null,"Quilt Xcel",null,"fl oz","14 - 21 fl oz/acre",17.5,"21 fl oz/acre",null,null,1]
[null,"Input Supplier A",null,"1 gal",null,null,null,null,null,null,{"$f":"399.95/2.5","v":159.97999999999999},"https://www.keystonepestsolutions.com/quilt-xcel-fungicide-2-5-gallon-948"]
[null,"Input Supplier B",null,"1 gal",null,null,null,null,null,null,144.19999999999999,"https://commoditag.com/fungicides/quilt-xcel-fungicide/5/"]
[null,"Input Supplier C",null,"1 gal",null,null,null,null,null,null,174,"http://www.agchemicalsolutions.com/pesticides"]
[null,"Assail 30SG",null,"4 lbs","4.5-5.3 oz/acre",{"$f":"(4.5+5.3)/2","v":4.9000000000000004},"5.3 oz/acre","50 gal/acre",".8 g/L",1]
[null,"Input Supplier A",null,null,null,null,null,null,null,null,325]
[null,"Input Supplier B",null,null,null,null,null,null,null,null,280]
[null,"Input Supplier C",null,null,null,null,null,null,null,null,291]
[null,"Input Supplier D",null,null,null,null,null,null,null,null,247.3]
[]
[null,"Herbicide costs"]
[]
[null,"Type ",null,"Unit","Cost","$/quart"]
[null,"Round Up Pro Concentrate",null,"2.5 gal",103.99,{"$f":"+E57/10","v":10.398999999999999}]
[null,"RM43 Glyphosate Plus Weed Prevent ","RM43 Glyphosate Plus Weed Prevent ","32 oz",29.99,{"$f":"+E58","v":29.99}]
[null,"RM43 Glyphosate Plus Weed Prevent ","RM43 Glyphosate Plus Weed Prevent ","64 oz",59.99,{"$f":"E59/2","v":29.995000000000001}]
[null,"Glyphosate (Cornerstone) w/surfactant","Glyphosate (Cornerstone) w/surfactant","2.5 gal",109.99,{"$f":"+E60/10","v":10.998999999999999}]
[null,"Average price ( Glyphosate)",null,null,null,{"$f":"+AVERAGE(F57,F60)","v":10.698999999999998}]

{"sheet":"Plant costs","index":24,"n_rows":15,"n_cols":9,"rows_kept":15,"cut":false,"hidden":true,"merged":[[15,1,15,2],[11,1,11,2],[12,8,12,13],[13,1,13,2],[13,8,13,13],[14,1,14,2],[9,8,9,13],[10,8,10,13],[11,8,11,13],[6,1,6,2],[6,8,6,13],[8,1,8,2],[7,8,7,13],[8,8,8,13],[5,1,5,2],[5,8,5,13],[1,1,2,13],[3,1,3,2],[3,8,3,13],[4,1,4,2],[4,8,4,13]]}
[]
[null,"Plant Costs"]
[]
[null,"Variety",null,"Unit","Type","Size","Amount","Price","Notes"]
[null,"Natchez",null,"each","Natchez",null,1]
[null,"Nursery A",null,null,null,null,null,3.47,"2 year old plant (price when you buy 100 plants)"]
[null,"Nursery B",null,null,null,null,null,4.75]
[]
[null,"Average (Natchez)",null,null,null,null,null,{"$f":"+AVERAGE(H6:H8)","v":4.1100000000000003}]
[null,"Ouachita",null,"each","Ouachita",null,1]
[null,"Nursery A",null,null,null,null,null,3.47]
[null,"Nursery B",null,null,null,null,1,4.75]
[]
[null,"Average(Ouachita)",null,null,null,null,null,{"$f":"+AVERAGE(H11:H12)","v":4.1100000000000003}]
[null,"Average blackberry plants",null,null,null,null,null,{"$f":"+(H9+H14)/2","v":4.1100000000000003}]

{"sheet":"Grass seed","index":25,"n_rows":9,"n_cols":6,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,"Grass seed","Unit","Price","website"]
[null,null,"Source A","lb",{"$f":"129.99/50","v":2.5998000000000001},"https://www.acehardware.com/departments/lawn-and-garden/lawn-care/grass-seeds/7500796?store=17491&gclid=CjwKCAiA0KmPBhBqEiwAJqKK45EgQfwVBRicXjo_COdiaHyObdcWRsuJcx5tcAcwCZ44i5xmr02kThoCrV8QAvD_BwE&gclsrc=aw.ds "]
[null,null,"Source B","lb",{"$f":"89.99/50","v":1.7997999999999998},"https://www.tractorsupply.com/tsc/product/groundwork-ultra-premium-tall-fescue-50-lb-6805115?cid=Shopping-Google-Product6805115&gclid=CjwKCAiA0KmPBhBqEiwAJqKK44HqPfYEl4gv3x3UYS59qMlK5uc2R7ruHOhazYZ1XiEVVlxCBQTk2RoCVVEQAvD_BwE "]
[null,null,"Source C","lb",{"$f":"99/50","v":1.98},"https://www.tractorsupply.com/tsc/product/dlf-kentucky-31-tall-fescue-50-lb-1291826?cid=Shopping-Google-Product1291826&gclid=CjwKCAiA0KmPBhBqEiwAJqKK43_RHrHOe5E463f0Wg2BFfnjoUeNUifNhNyKV8vHLEPWk_--pTeASxoC_f0QAvD_BwE"]
[null,null,"Average",null,{"$f":"+AVERAGE(E7:E8)","v":1.8898999999999999}]

{"sheet":"Soil test","index":26,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Soil test probe","Unit","Price","website","Source"]
[null,"Input supplier A (Classic Footstep Soil Probe)",1,117,"https://www.certifiedmtp.com/ams-40in-plated-one-piece-step-probe/?gclid=EAIaIQobChMIgpb10YnG6wIVmOSzCh0qpgfoEAQYAiABEgKMCvD_BwE ","https://www.soilsamplers.com/collections/soil-probes/products/classic-footstep-soil-probe"]
[null,"Input supplier B",1,121.99,"https://www.forestry-suppliers.com/product_pages/products.php?mi=70091&itemnum=77636&redir=Y ","https://gemplers.com/products/jmc-36l-soil-sampler-with-foot-step?currency=USD&variant=21170057150553&utm_medium=cpc&utm_source=google&utm_campaign=Google%20Shopping&utm_content=https://gemplers.com/products/jmc-36l-soil-sampler-with-foot-step%3Fcurrency%3DUSD%26variant%3D21170057150553%26utm_medium%3Dcpc%26utm_source%3Dgoogle%26utm_campaign%3DGoogle%2520Shopping&utm_term=shopify_US_2042832126041_21170057150553&gclid=EAIaIQobChMI3NrK7tiT8wIVB4nICh1HWArOEAQYASABEgKFxfD_BwE"]
[null,"Input supplier C",1,84.19,"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 ","https://www.amleo.com/soil-sampler-with-step-36in-probe/p/36FSS?mkwid=|dc&pcrid=510045705290&pkw=&pmt=&plc=&kc=&prd=36FSS&utm_source=google&utm_term=&utm_campaign=&utm_medium=cpc&slid=&prd=36FSS&pgrid=118765786044&ptaid=pla-1157660378823&gclid=EAIaIQobChMIzfC1utmT8wIVgozICh3-1g2HEAQYBCABEgKAtPD_BwE"]
[null,"Average",1,{"$f":"+AVERAGE(D5:D7)","v":107.72666666666667},"https://www.zoro.com/soil-probes/c/8061/ "]
[]
[null,"Soil test","Unit","Price"]
[null,"UT Soil lab",1,15,"website","https://soillab.tennessee.edu/wp-content/uploads/sites/129/2020/06/Lawn-and-garden-soil-sheet-2020.pdf"]
[null,null,null,null,"https://soillab.tennessee.edu/"]

{"sheet":"T-Trellis system","index":27,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":true,"merged":[[3,1,3,5]]}
[]
[]
[]
[null,"T-Trellis with Wood Posts"]
[null,"Item ","size/unit","rate per acre","price","cost"]
[null,"Wood Post 2.5\" x 7","each"]
[null,"Input supplier A",null,118,18.989999999999998,{"$f":"+D7*E7","v":2240.8199999999997}]
[null,"Input supplier B",null,118,21.99,{"$f":"+D8*E8","v":2594.8199999999997}]
[null,"Input supplier C",null,118,17.95,{"$f":"+D9*E9","v":2118.1},"outlier "]
[null,"Average",null,{"$f":"+AVERAGE(D7:D9)","v":118},{"$f":"+AVERAGE(E7:E9)","v":19.643333333333331},{"$f":"+D10*E10","v":2317.913333333333}]
[]
[null,"Cross-arm posts","each",100,8.19,{"$f":"+D12*E12","v":819}]
[null,"Wire - Blackberry (8700)","roll",2,153.99,307.98]
[null,"wire, in-line strainers","coil",0.3,74,22.2]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,200,9.5]
[null,null,null,null,null,null,null,null,null,117,{"$f":"+J21*K20","v":1111.5}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K21/J20","v":5.5575000000000001}]

{"sheet":"Marketing","index":28,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[]
["Clamshells","$/clamshell"]
["https://www.glacierv.com/SPD/item-no-446--quart-vented-clam-hinge-berry-container--one-pounder--500-pack--620000-946234259.jsp",{"$f":"73/500","v":0.14599999999999999}]
["https://shop.kevidko.com/1-lb-clear-berry-produce-clamshell-slot-vented-button-lock-480-case/?gclid=EAIaIQobChMI1urkgYj98wIVA4SGCh2MXQTQEAQYEiABEgKkKfD_BwE ",{"$f":"68/480","v":0.14166666666666666}]
["https://www.webstaurantstore.com/1-qt-vented-clamshell-produce-berry-container-case/434H7561.html",{"$f":"51.12/320","v":0.15975}]
["Average price",{"$f":"+AVERAGE(B3:B5)","v":0.14913888888888888}]