ࡱ> )( \pWally Seccombe Ba==j[; 8X@"1Arial1Arial1Arial1Arial1Arial1QTahoma1QTahoma1Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) "$"#,##0 "$"#,##0.00                + ) , *  "   "    " " "  "    " ` 3 CSAs^" Tourne-Sol*Sheet3+Sheet4,Sheet5-Sheet6.Sheet7"bZ  3 A@@  .' Don Weins Other Inc CSA Inc Total IncExpNet IncReinvestAcres Caitlin HallYear# Yrs1streroot family farm Ali English Whole CircleFarm CSAFarmer3rd$/Share Reid Allaway Tourne-Sol Net/Gross5th Pay/Gross Reinv/Net TotSalaries Sal/GrossVar ExpFix ExpTotl ExpSalaries Gross Inc Exp/GrossPay 1Inc/AcresharesThree CSA farmsfarmers* A^G dcc  4  dMbP?_*+%Mhp LaserJet 1010 Series Driver<4X DHTXSSDDMhp LaserJet 1012-dd"dX??U}  }  } }  } I}  } m }  $ } I} } I} m} } m} $ }  } $ } m      %      & $          #     "         ~  @ @i@i@@ @$@ " @@  D D  @@@"@  DD~ @@"?  DD "ffffff?  DD "ffffff?  DD "?  DD    ~ \@  $?4@@@T@ # .@ % ً ~  @"x@ D D ~ p@"p@ DD~ @p@"ogk?? DD "eΙK? DD "eΙK?  DD "+j?  DD   ~ \@ $@y@r@ @0@ # ,A % ً~  @" ,@ D D ~  @"P@ D D ~ @"v@ DD"@ DD"o̭? DD "Vd? DD "=J?  DD ":Y󼶼?  DD    ~ \@ 0 @ g@!@`@@@JA@ " E]t@ D D ~ @@" @  D D ~ `H@" m@  D D " 0@  D D " )9Z? D D " G?? D D " WOT 2?  D D "  ?  D D  H &0~    lT(  ~  <2DXPP? i  ]4@2DK c D}ɪe 6<7Wally Seccombe: Combines summer and winter CSA shares <_6~~  <2DXPP? i X ]4@2D K E2 sLIklF E<FWally Seccombe: Averages per share income from summer and winter CSA <_'E~~  <`3DXPP? 5 i ]4@`3D K DRFuQrtb 1<2Wally Seccombe: Grant Income of $20,589 included.<_1~~  <3DXPP?  i  ]4@3D K *\MBٺ ;<<Wally Seccombe: Combines income from summer and winter CSA <_; ~~  <DXPP?iE]4@DK $مL j<kWally Seccombe: Farmers' own labour not treated as an expense in this model. It is paid out of net income.<_j~~  <fDXPP? |i]4@fD&K pˠ(J^  ;<<Wally Seccombe: Used for commercial crops in a given year. <_;$  Wally Seccombe  Wally Seccombe Wally Seccombe Wally Seccombe Wally Seccombe  Wally Seccombe >@A   7   #(  dMbP?_*+%" ??ciU} $            !    "   ~ T@03@'@@M@# @ %ً"@@ DD" ?\ DD"  ? DD~   @  fffff<@ D ~  @"? D D ~ X@@`@@@#@ %"e@ DD" ؁= ? DD" Q0? DD~  @@  @ D ~  ʹ@"mm? D D ~ \@  JA@ @# @@  % " @  D D " )9Z? D D " Ɍ6J? D D ~ `H@ m@ D ~ 0@"  ? D D  ,=.=.   (  ~  <lDXPP?`i ]4@lDp&K /eW@s3c 4<5Wally Seccombe: Does not include farmers' salaries. <_4Wally Seccombe >@  7  +  dMbP?_*+%" ??e U>@7  ,  dMbP?_*+%"??e U>@7  -  dMbP?_*+%"??e U>@7  .  dMbP?_*+%"??e U>@7  /  dMbP?_*+%"??e U>@7 Oh+'0@H`x Wally SeccombeWally SeccombeMicrosoft Excel@Ksl@ l՜.+,0, PX  ( Everdale Environmental Learning Centre' 3 CSAs Tourne-SolSheet3Sheet4Sheet5Sheet6Sheet7  Worksheets !"#$%&'Root Entry FWorkbook/SummaryInformation(DocumentSummaryInformation8