{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Sheet1","index":0,"n_rows":52,"n_cols":13,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[" ","AVOCADO GROVE PRODUCTION REPORT APPROX 1200 TREES"]
["YEAR","BINS","APPROX POUNDS","FRUIT INCOME","PICKING","AVOCADO BOARDS","LEAF & SOIL","WATER","FERTILIZER","ROAD REPAIRS",null,"PROFIT/LOSS","Avg Price/LB"]
[2008,186,167400,160204,26800,8347,null,21267,2905,null,null,{"$f":"SUM(D4-E4-F4-G4-H4-I4-K4)","v":100885},0.96]
[2009,49,44100,47480,5655,2298,null,37431,2254,null,null,-158,1.08]
[2010,140,126700,107125,15440,5153,null,30492,3991,null,null,52049,0.85]
[2011,81,72900,106720,9899,3380,null,43692,4778,null,null,44971,1.46]
[2012,142,127800,115004,21411,4571,null,46070,8381,null,null,34571,0.9]
[2013,203,182700,131390,29723,6761,null,47054,5800,null,null,42052,0.72]
[2014,45,40500,47975,7486,2166,null,50803,0,null,null,-12480,1.18]
[2015,37,33320,33012,4450,1411,null,45203,4621,null,null,-22673,0.99]
[2016,90,80100,126404,15134,4372,null,48062,5620,1000,null,{"$f":"SUM(D12-E12-F12-G12-H12-I12-J12-K12)","v":52216},1.58]
[2017,49,42607,68036,7808,2484,null,38575,6850,null,null,12319,1.6]
[2018,84,75493,80566,14534,3716,null,48851,4230,null,null,9235,1.07]
[2019,109,98470,189836,21027,6699,40,45592,5025,null,null,111453,1.93]
[2020,100,92758,71623,19449,3805,151,51204,7586,null,null,-10572,0.77]
[2021,84,75465,88221,17285,3464,131,53609,8956,null,null,4776,1.17]
[2022,19,17152,27940,3945,907,154,61250,null,null,null,-38316,1.63]
["2023*",85,77514,76021,17000,3067,172,40480,7799,null,null,{"$f":"SUM(D19-E19-F19-G19-H19-I19-J19-K19)","v":7503},0.98]
[2024,34,31687,35682,7921,1607,193,54410,7791,null,null,{"$f":"SUM(D20-E20-F20-G20-H20-I20-J20-K20)","v":-36240},1.1299999999999999]
[2025,130,{"$nulls":5},33724,2877]
[]
[]
["AVERAGE",{"$f":"SUM(B4:B23)/12","v":138.91666666666666},{"$f":"SUM(C4:C23)/12","v":115555.5},{"$f":"SUM(D4:D23)/12","v":126103.25},{"$f":"SUM(E4:E23)/12","v":20413.916666666668},{"$f":"SUM(F4:F23)/12","v":5350.666666666667},null,{"$f":"SUM(H4:H23)/12","v":66480.75},{"$f":"SUM(I4:I23)/12","v":7455.333333333333},null,null,{"$f":"SUM(L4:L23)/12","v":29299.25},{"$f":"SUM(M4:M23)/12","v":1.6666666666666663}]
[]
["TOTALS",{"$f":"SUM(B4:B25)","v":1805.9166666666667},{"$f":"SUM(C4:C23)","v":1386666},{"$f":"SUM(D4:D23)","v":1513239},{"$f":"SUM(E4:E23)","v":244967},{"$f":"SUM(F4:F23)","v":64208},null,{"$f":"SUM(H4:H23)","v":797769},{"$f":"SUM(I4:I23)","v":89464},null,null,{"$f":"SUM(L4:L23)","v":351591}]
[]
["ANNUAL NOTES:"]
["2008-18 Leaf & Soil Analysis was performed. Could not find statements for those years."]
["2009 Production was down after fires in October 2007. 1/3 of grove was stumped for regrowth in April 2008."]
["2010-More trees stumped for regrowth, thus a smaller crop for 2011."]
["2014-2018 Grove was negected due to other family priorities, subsequently affecting production from 2014-2018."]
["2019 Crop Size for Industry as well as Internationally, resulting in record pricing and returns."]
["2020 Prices plummeted to Covid-19 affecting demand."]
["2021 Avocado prices rebounded from Covid-19 Shut down (40% of market). Pruning trials in effect. Trees recovering from 2020 late summer heat storm. Aggressive pruning trial performed."]
["2022 VOLUME IS DOWN INDUSTRY WIDE. Most suspect harsh Heat @ end of 2020 damaged trees for 2021 Flowering cycle. "]
["*2023 Crop was probably closer to 140 bins, but due to low pricing we held Harvest til July, thus allowing fruit to drop while pricing and fruit size were down."]
["2024 Crop was adversely effected from holding 2023 crop too long. Trees were stressed during flowering and could not maintain two crops at once (2023-2024)"]
["2025 Crop is proving to be a big crop. We have harvested 130 bins as of 7/23. Finishing size pick Friday 7/25. Approximately 30-40 more bins remain on trees to size up.Total bins for 2025 could reach 175."]
[]
["OWNER NOTES:"]
["Labor costs vary depending on owner/management style. I used to do most of the labor. Currently I have a helper that I pay $20/hr. Management companies are available as well as Neighbors Grove manager."]
["Avocado Grove was planted in 1976. With proper pruning techniques, these Avocado trees will continue to produce for decades."]
["After 20 years of owning the Grove, I am selling because I find myself focusing less and less on the Grove, and more time on other business ventures. I would also like to move closer to family in the Midwest."]
["Current water comes from Rainbow Municipal Water District. No wells on Grove. Other groves in area have wells. "]
["POSSIBLE RENTAL INCOME FROM RESIDENCE COULD BE $25,000-30,000. ADDITIONAL RENTALS COUD BE ADDED WITH RVS ON PAD OR THROUGHOUT GROVE"]
[]
["STATE OF GROVE:"]
["Current state of the grove is very healthy. Continual pruning of trees to under 15' would create more productive trees that will get better use from irrigation and fertilizer uptake."]
["Shorter trees will also have stronger root systems and canopies that creates higher yield as well as being less labor intensive to harvest. "]
[]
["If future owners' continue to prune trees with aggressive fertilizing, grove is trending toward much larger yields like the 2012-2013 crops. Grove could conceivably see 15-20,000 pounds per acre."]