Acres Planted Per Year

Planting Year 2013 2014 2015 2016 2017 2018 2019 2020
2013 300 300 300 300 300 300 300 300
2014 700 700 700 700 700 700 700
2015 1000 1000 1000 1000 1000 1000
2016 1000 1000 1000 1000 1000
2017 1000 1000 1000 1000
Sum of Planted Area 300 1000 2000 3000 4000 4000 4000 4000

Costs per Acre by Tree Age

Age of the trees Year1 Year2 Year3 Year4 Year5 Year6 Year7 Year8
Yield 0 5 10 15 20 25 30 35
Nursery $200 $0 $0 $0 $0 $0 $0 $0
Fertilisers $25 $50 $75 $100 $125 $150 $175 $200
Maintenance $100 $125 $125 $125 $125 $150 $150 $150
Harvesting $300 $450 $650 $800 $900 $950 $1,000

Totals
Total 2013 2014 2015 2016 2017 2018 2019 2020
Production 0 1500 6500 16500 31500 51500 71500 91500
Nursery 60000 140000 200000 200000 200000 0 0 0
Fertilisers 7500 32500 82500 157500 257500 357500 457500 557500
Maintenance 30000 107500 225000 350000 475000 507500 525000 550000
Harvesting 0 90000 345000 810000 1445000 2230000 2815000 3315000
Total costs $99,700 $384,133 $901,533 $1,616,333 $2,520,333 $3,249,500 $3,916,000 $4,052,800

Formula for cell B20 =SUM(IFERROR(LOOKUP("Year"&MMULT(N($B$3:B$7>0),TRANSPOSE(COLUMN($B$3:B$7)^0)), $B$11:$I$11, $B12:$I12),0)*

(enter with Ctrl + Shift + Enter)
Copy to the right and down
 Yield Values Production 2013 2014 2015 2016 B3:E7>0 N(B3:E7>0)
* 15 = 4500 300 300 300 300 1 1 1 1 1
* 10 = 7000 700 700 700 0 1 1 1 0
* 5 = 5000 1000 1000 0 0 1 1 0
* 0 = 0 1000 0 0 0 1 0
* 0 = 0 0 0 0 0 0

SUM 16500

, $B$11:$I$11, $B12:$I12),0)*B$3:B$7)
N(B3:E7>0) Result of MMULT
1 1 1 4
1 1 1 3
0 1 1 2
0 0 1 1
0 0 0 0