{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Intro","Sample Budget","Input suppliers_and_other info"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":0,"comments":1,"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":24,"n_cols":2,"rows_kept":24,"cut":false,"hidden":false,"merged":[[27,1,27,12],[3,1,3,12],[4,1,4,12],[6,1,6,12],[7,1,7,12],[8,1,8,12],[25,1,25,12],[26,1,26,12],[10,1,10,12],[11,1,11,12],[12,1,12,12],[21,1,21,12],[22,1,22,12],[23,1,23,12],[24,1,24,12],[20,1,20,12]]}
[]
[]
[]
[null,"Sample Budget for Small-Scale Commercial Tomato Operations in East Tennessee"]
[null,"Version 1.1"]
[]
[null,"Margarita Velandia"]
[null,"Professor"]
[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,"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":"Sample Budget","index":1,"n_rows":563,"n_cols":7,"rows_kept":563,"cut":false,"hidden":false,"merged":[[504,3,504,6],[506,3,506,6],[507,3,507,6],[508,3,508,6],[509,3,509,6],[500,1,500,7],[502,3,502,6],[503,3,503,6],[0,1,0,7],[67,2,67,6],[2,3,2,6],[3,3,3,6],[4,3,4,6],[6,3,6,6],[7,3,7,6],[8,3,8,6],[9,3,9,6],[66,2,66,6],[64,2,64,6]]}
[null,"2022 SAMPLE Budget for Small-Scale Commercial Tomato Operations "]
[]
[null,null,"Tomato Variety:","Round red tomatoes (empire, celebrity)"]
[null,null,"Production practice:","Open field production + irrigated"]
[null,null,"No. of farmers markets attended:",1]
[null,null,"No. of products sold at farmers markets",3]
[null,null,"Operation Size:","100 ft row "]
[null,null,"Space between plants:","24 inches"]
[null,null,"Space between rows:","6 feet"]
[null,null,"Location","East Tennessee"]
[]
[null,null,null,"UNIT","QUANTITY","$/UNIT","TOTAL"]
[null,null,"GROSS RETURNS"]
[null,null,"Tomatoes","lbs",{"$f":"E$17*'Input suppliers_and_other info'!C$159","v":450},2,{"$f":"+F14*E14","v":900}]
[]
[null,null,"VARIABLE COST"]
[null,null,"Tomato plants-hybrid1","plant",50,{"$f":"+AVERAGE('Input suppliers_and_other info'!$E$5:$E$6)","v":0.26200000000000001},{"$f":"+F17*E17","v":13.100000000000001}]
[null,null,"Fertilizer2"]
[null,null,"Plant starter (20-20-20)","lb",5.5,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$11:E$13)","v":1.5612000000000001},{"$f":"+F19*E19","v":8.5866000000000007}]
[null,null,"Calcium nitrate","lb",3.9,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$25:E$30)","v":0.49903333333333338},{"$f":"+F20*E20","v":1.9462300000000001}]
[null,null,"Potassium nitrate ","lb",8.1,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$17, 'Input suppliers_and_other info'!E$19)","v":0.7},{"$f":"+F21*E21","v":5.669999999999999}]
[null,null,"Soil test3","test",1,{"$f":"+'Input suppliers_and_other info'!E$34","v":15},{"$f":"+F22*E22","v":15}]
[null,null,"Fungicides4"]
[null,null,"Chlorothalonil 6SC","ml",22.8,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$52:E$54)","v":1.3242248153814697E-2},{"$f":"+F24*E24","v":0.30192325790697511}]
[null,null,"Inspire Super","ml",24.42,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$39:E$43)","v":7.7357992073976228E-2},{"$f":"+F25*E25","v":1.8890821664464996}]
[null,null,"Fontelis","ml",24.42,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$46:E$48)","v":6.9361514751210926E-2},{"$f":"+F26*E26","v":1.693808190224571}]
[null,null,"Mancozeb","lb",0.06,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$58:E$60)","v":18.510707643934889},{"$f":"+F27*E27","v":1.1106424586360932}]
[null,null,"Copper","lb",0.1,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$63:E$65)","v":2.8458333333333332},0.28458333333333335]
[null,null,"Herbicide5"]
[null,null,"Metribuzin","oz",0.11,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$104:E$107)","v":0.92437499999999995},{"$f":"+F30*E30","v":0.10168125}]
[null,null,"Poast","pt",0.03,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$112:E$116)","v":14.6046},{"$f":"+E31*F31","v":0.43813799999999997}]
[null,null,"Insecticide5"]
[null,null,"Dipel DF","oz",0.42,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$71:E$77)","v":1.1000892857142859},{"$f":"+F33*E33","v":0.46203750000000005}]
[null,null,"Radiant SC","ml",3.24,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$89:E$92)","v":0.29006886044705604},{"$f":"+E34*F34","v":0.93982310784846168}]
[null,null,"Admire Pro","ml",3.54,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$96:E$99)","v":7.1989903072481723E-2},{"$f":"+F35*E35","v":0.2548442568765853}]
[null,null,"Plastic mulch6","sq ft",400,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$120:E$123)","v":1.1165833333333333E-2},{"$f":"+F36*E36","v":4.466333333333333}]
[null,null,"Stakes7","stake",25,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$127:E$131)","v":1.0465257142857143},{"$f":"+F37*E37","v":26.163142857142859}]
[null,null,"Twine/string7","box",1,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$136:E$138)","v":8.0266666666666655},{"$f":"+F38*E38","v":8.0266666666666655}]
[null,null,"Irrigation supplies8"]
[null,null,"Drip tape","linear ft",100,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$142:E$144)","v":0.25},{"$f":"+F40*E40","v":25}]
[null,null,"Hired labor9"]
[null,null,"Transplanting, bed preparation (lay plastic and drip)","hours",8,13.89,{"$f":"+F42*E42","v":111.12}]
[null,null,"Pruning and Training","hour",10,13.89,{"$f":"+F43*E43","v":138.9}]
[null,null,"Harvesting","hour",9,13.89,{"$f":"+F44*E44","v":125.01}]
[null,null,"Other10"]
[null,null,"Machinery (maintenance and repairs)","100-ft row"]
[null,null,"Cash rent","100-ft row",1,2.6,{"$f":"+E47*F47","v":2.6}]
[]
[null,null,"TOTAL VARIABLE COST",null,null,null,{"$f":"SUM(G17:G47)","v":493.0655363784154}]
[null,null,"INTEREST ON VARIABLE COST11","%",{"$f":"+$G$49*0.5","v":246.5327681892077},4.3499999999999997E-2,{"$f":"+E50*F50","v":10.724175416230533}]
[]
[null,null,"MARKETING COSTS"]
[null,null,"Annual fee  ((1/No. of products sold) of total annual fee)12",null,null,null,{"$f":"+AVERAGE('Input suppliers_and_other info'!C$169:C$176)*1/$D$6","v":8.3333333333333339}]
[null,null,"Booth fee ((1/No. of products sold) of total booth fee cost)12","day",20,{"$f":"+AVERAGE('Input suppliers_and_other info'!D$171:D$174,'Input suppliers_and_other info'!D$169)","v":20.6},{"$f":"+F54*E54*$D$5/$D$6","v":137.33333333333334}]
[null,null,"Hired labor ((1/No. of products sold) of total hired labor)13","hour",80,13.89,{"$f":"+F55*E55*$D$5/$D$6","v":370.40000000000003}]
[null,null,"Crates14","crate",15,{"$f":"+AVERAGE('Input suppliers_and_other info'!F$149:F$151)","v":14.966666666666667},{"$f":"+E56*F56/$D$6","v":74.833333333333329}]
[null,null,"Gas/Fuel (driving to market, (1/No. of products sold) of total cost)15","100-ft row",1,null,{"$f":"80*3.6*1/$D$6","v":96}]
[null,null,"Other marketing costs16"]
[null,null,"TOTAL MARKETING COSTS",null,null,null,{"$f":"SUM(G53:G57)","v":686.90000000000009}]
[]
[null,null,"TOTAL VARIABLE AND MARKETING COST",null,null,null,{"$f":"+G49+G50+G59","v":1190.689711794646}]
[]
[null,null,"RETURN ABOVE VARIABLE AND MARKETING COST",null,null,null,{"$f":"+G14-G61","v":-290.68971179464597}]
[]
[null,null,"Price information of produce sold at various farmers markets across Tennessee can be found at: "]
[null,null," https://www.uky.edu/ccd/pricereports/TNFM "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2022 SAMPLE Budget for Small-Scale Commercial Tomato Operations "]
[]
[null,null,"Tomato Variety:","Round red tomatoes (empire, celebrity)"]
[null,null,"Production practice:","Open field production + irrigated"]
[null,null,"No. of farmers markets attended:",1]
[null,null,"No. of products sold at farmers markets",3]
[null,null,"Operation Size:","100 ft row "]
[null,null,"Space between plants:","24 inches"]
[null,null,"Space between rows:","6 feet"]
[null,null,"Location","East Tennessee"]
[]
[null,null,null,"UNIT","QUANTITY","$/UNIT","TOTAL"]
[null,null,"GROSS RETURNS"]
[null,null,"Tomatoes*","lbs",{"$f":"E$17*'Input suppliers_and_other info'!C$159","v":450},2,{"$f":"+F514*E514","v":900}]
[]
[null,null,"VARIABLE COST"]
[null,null,"Tomato plants-hybrid1","plant",50,{"$f":"+AVERAGE('Input suppliers_and_other info'!$E$5:$E$6)","v":0.26200000000000001}]
[null,null,"Fertilizer2"]
[null,null,"Plant starter (20-20-20)","lb",5.5,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$11:E$13)","v":1.5612000000000001}]
[null,null,"Calcium nitrate","lb",3.9,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$25:E$30)","v":0.49903333333333338}]
[null,null,"Potassium nitrate ","lb",8.1,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$17, 'Input suppliers_and_other info'!E$19)","v":0.7}]
[null,null,"Soil test3","test",1,{"$f":"+'Input suppliers_and_other info'!E$34","v":15}]
[null,null,"Fungicides4"]
[null,null,"Chlorothalonil 6SC","ml",22.8,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$52:E$54)","v":1.3242248153814697E-2}]
[null,null,"Inspire Super","ml",24.42,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$39:E$43)","v":7.7357992073976228E-2}]
[null,null,"Fontelis","ml",24.42,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$46:E$48)","v":6.9361514751210926E-2}]
[null,null,"Mancozeb","lb",0.06,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$58:E$60)","v":18.510707643934889}]
[null,null,"Copper","lb",0.1,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$63:E$65)","v":2.8458333333333332}]
[null,null,"Herbicide5"]
[null,null,"Metribuzin","oz",0.11,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$104:E$107)","v":0.92437499999999995},0.19231874999999998]
[null,null,"Poast","pt",0.03,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$112:E$116)","v":14.6046},0.37492499999999995]
[null,null,"Insecticide5"]
[null,null,"Dipel DF","oz",0.42,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$71:E$77)","v":1.1000892857142859},0.85819999999999974]
[null,null,"Radiant SC","ml",3.24,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$89:E$92)","v":0.29006886044705604},1.1983720612749864]
[null,null,"Admire Pro","ml",3.54,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$96:E$99)","v":7.1989903072481723E-2},4.4900924702774112E-2]
[null,null,"Plastic mulch6","sq ft",400,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$120:E$123)","v":1.1165833333333333E-2},9.0116499999999995]
[null,null,"Stakes7","stake",25,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$127:E$131)","v":1.0465257142857143},33.6]
[null,null,"Twine/string7","box",1,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$136:E$138)","v":8.0266666666666655},7.43]
[null,null,"Irrigation supplies8"]
[null,null,"Drip tape","linear ft",100,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$142:E$144)","v":0.25},13.756666666666669]
[null,null,"Hired labor9"]
[null,null,"Transplanting, bed preparation                                                      (lay plastic and drip)","hours",8,13.89,80]
[null,null,"Pruning and Training","hour",10,13.89,100]
[null,null,"Harvesting","hour",9,13.89,90]
[null,null,"Other10"]
[null,null,"Machinery (maintenance and repairs)","1000 sq ft",null,null,12]
[null,null,"Cash rent","1000 sq ft",1,2.6,6]
[]
[null,null,"TOTAL VARIABLE COST",null,null,null,469.11912003308981]
[null,null,"INTEREST ON VARIABLE COST (6%)11","%",469.11912003308981,4.3499999999999997E-2,28.147147201985387]
[]
[null,null,"MARKETING COSTS"]
[null,null,"Annual fee12",null,null,null,{"$f":"+AVERAGE('Input suppliers_and_other info'!C$169:C$176)*1/$D$6","v":8.3333333333333339}]
[null,null,"Booth fee12","day",20,{"$f":"+AVERAGE('Input suppliers_and_other info'!D$171:D$174,'Input suppliers_and_other info'!D$169)","v":20.6}]
[null,null,"Hired labor13","hour",80,13.89]
[null,null,"Crates14","crate",15,{"$f":"+AVERAGE('Input suppliers_and_other info'!F$149:F$151)","v":14.966666666666667}]
[null,null,"Gas/Fuel (driving to market)15","1000 sq ft",1,null,{"$f":"80*3.6*1/$D$6","v":96}]
[null,null,"Other marketing costs16"]
[null,null,"TOTAL MARKETING COSTS",null,null,null,675.67]
[]
[null,null,"TOTAL VARIABLE AND MARKETING COST",null,null,null,1172.9362672350751]
[]
[null,null,"RETURN ABOVE VARIABLE AND MARKETING COST",null,null,null,227.06373276492491]

{"sheet":"Input suppliers_and_other info","index":2,"n_rows":197,"n_cols":9,"rows_kept":197,"cut":false,"hidden":true,"merged":[[178,1,178,2]]}
[null,null,null,"INPUT SUPPLIERS INFORMATION"]
[]
[null,"TOMATO PLANTS"]
[null,"Suppliers","Unit (No. plants)","Price","Price per plant","Minmum order","Phone","Address","Website"]
[null,"Evans Plant Co.",300,90,{"$f":"+D5/C5","v":0.3},300,null,null,"www.evansvegetableplants.com"]
[null,"Arrons creek",280,{"$f":"0.224*C6","v":62.72},{"$f":"+D6/C6","v":0.224},280,null,null,"http://www.acfplugs.com/home.htm"]
[]
[null,"FERTILIZERS"]
[null,"Plant Starter (20-20-20)"]
[null,"Suppliers","Unit (lb)","Price","Price per lb","Minmum order (lb)","Phone","Address","Website"]
[null,"Ag Central Farmer Coop Maryville ",25,46.59,{"$f":"+D11/C11","v":1.8636000000000001},25]
[null,"Jefferson County Co-op 20-20-20",25,36.5,{"$f":"D12/C12","v":1.46},25]
[null,"Grainger County Co-op 20-20-20",25,34,{"$f":"D13/C13","v":1.36},25]
[]
[null,"Potassium Nitrate"]
[null,"Suppliers","Unit (lb)","Price","Price per lb","Minmum order (lb)","Phone","Address","Website"]
[null,"Jefferson County Co-op",50,37.5,{"$f":"D17/C17","v":0.75},50]
[null,"Grainger County Co-op",50,53,{"$f":"D18/C18","v":1.06},25]
[null,"Ag Central Farmer Coop Maryville ",50,32.5,{"$f":"+D19/C19","v":0.65},50]
[]
[]
[]
[null,"Calcium Nitrate"]
[null,"Suppliers","Unit (lb)","Price","Price per lb","Minmum order (lb)","Phone","Address","Website"]
[null,"Ag Central Farmer Coop Maryville ",50,21.25,{"$f":"+D25/C25","v":0.42499999999999999},50]
[null,"Jefferson County Co-op",50,25,{"$f":"+D26/C26","v":0.5},25]
[null,"Grainger County Co-op",50,26,0.52,50]
[null,"Irrigation Mart",50,23.96,0.47920000000000001,50]
[null,"Nolts Produce Supplies",50,24.5,0.49,50]
[null,"Ag Care",50,29,0.57999999999999996]
[]
[null,"SOIL TEST"]
[null,"Suppliers","Unit (basic test)","Price","Price per test","Minimum order","Phone","Address","Website"]
[null,"Soil, Plant and Pest Center",1,15,{"$f":"+D34/C34","v":15},"1 test","(615) 832-5850","5201 Marchant Drive Nashville, TN 37211","https://ag.tennessee.edu/spp/Pages/soiltesting.aspx"]
[]
[null,"FUNGICIDES"]
[null,"Inspire Super"]
[null,"Suppliers","Unit (gal)","Price","Price per ml","Phone","Address","Website"]
[null,"Kestone Pest Soultion","gal",309.95,{"$f":"+D39/C$186","v":8.1889035667106994E-2}]
[null,"Ag Care products","1 gal",287,{"$f":"+D40/C$186","v":7.5825627476882429E-2}]
[null,"Martin's produce supplies","1 gal",267.05,{"$f":"+D41/C$186","v":7.0554821664465001E-2}]
[null,"Jefferson County Co-op",1,300,{"$f":"+D42/C$186","v":7.9260237780713338E-2}]
[null,"Grainger County Co-op",1,300,{"$f":"+D43/C$186","v":7.9260237780713338E-2}]
[null,"Fontelis"]
[null,"Suppliers","Unit (gal)","Price","Price per ml"]
[null,"Jefferson County Co-op",2.5,675,{"$f":"+D46/($C$186*2.5)","v":7.1334214002642005E-2}]
[null,"Grainger County Co-op",2.5,650,{"$f":"+D47/($C$186*2.5)","v":6.8692206076618231E-2}]
[null,"Ag Care",2.5,644,{"$f":"+D48/($C$186*2.5)","v":6.8058124174372528E-2}]
[]
[null,"Chlorothalonil 6SC",null,null,null,null,{"$f":"+E50*F50","v":0}]
[null,"Suppliers","Unit (gal)","Price","Price per ml","Phone","Address","Website"]
[null,"Keystone pest solution",2.5,144.94999999999999,{"$f":"+D52/9463.53","v":1.5316694721737025E-2}]
[null,"Ag Care",2.5,91,{"$f":"+D53/9463.53","v":9.6158621571443212E-3},null,null,"https://www.agcareproducts.com/products/chlorothalonil-2-5?_pos=2&_sid=892894780&_ss=r"]
[null,"Jefferson County Co-op",2.5,139.99,{"$f":"+D54/($C$186*2.5)","v":1.4794187582562748E-2},"(865) 828-5226","8570 Rutledge Pike Rutledge, TN 37861","http://ourcoop.com/ourcoop08/locator/storeDetail.aspx?storeID=37"]
[]
[null,"Mancozeb"]
[null,"Suppliers","Unit (pt)","Price","Price per lb","Phone","Address","Website"]
[null,"Maryville","pt",17.989999999999998,{"$f":"+D58/1.04318","v":17.245345961387294}]
[null,"Keystone Pest solution","pt",20.95,{"$f":"+D59/1.04318","v":20.08282367376675}]
[null,"Knoxville coop","pt",18.989999999999998,{"$f":"+D60/1.04318","v":18.203953296650624}]
[null,"Copper"]
[null,"Suppliers","Unit (4 lbs)","Price","Price per lb","Phone","Address","Website"]
[null,"Maryville",4,11.95,{"$f":"+D63/C63","v":2.9874999999999998}]
[null,"Knox",5,13.5,{"$f":"+D64/C64","v":2.7}]
[null,"Ag care",1,2.85,{"$f":"+D65/C65","v":2.85}]
[]
[]
[null,"Insecticides"]
[null,"Dipel DF"]
[null,"Suppliers","Unit (oz)","Price","Price per oz","Minmum order (oz)","Phone","Address","Website"]
[null,"Knox",1,19.59,{"$f":"D71/16","v":1.224375},16]
[null,"Martin's Produce supplies",1,14.33,{"$f":"D72/16","v":0.895625},16]
[null,"Keystone pest solutions",1,20.95,1.309375,16]
[null,"Ag Care",1,15.75,0.984375,16]
[null,"Militello Farm Supply Inc",5,84.95,{"$f":"D75/(16*5)","v":1.0618750000000001},16]
[null,"Jefferson County Co-op","1lb",18.600000000000001,{"$f":"+D76/16","v":1.1625000000000001}]
[null,"Grainger County Co-op",1,17,{"$f":"+D77/16","v":1.0625}]
[]
[]
[null,"Avaunt"]
[null,"Suppliers","Unit (oz)","Price","Price per oz","Minmum order (oz)","Phone","Address","Website"]
[null,"Kestone Pest Solutions LLC",18,139.94999999999999,{"$f":"+D82/C82","v":7.7749999999999995},18,"(877)835-8321",null,"http://www.keystonepestsolutions.com/avaunt-insecticide-18-ounces-518.html"]
[null,"Mississippi State University Estimate 2013",1,7.39,{"$f":"+D83/C83","v":7.39},null,null,null,"http://www.agecon.msstate.edu/whatwedo/budgets/docs/MSUVEG13.pdf"]
[]
[]
[]
[null,"Radiant SC"]
[null,"Suppliers","Unit ","Price","Price per ml","Minmum order ","Phone","Address","Website"]
[null,"Keyston Pest solutions","qt",289.95,{"$f":"+D89/946.353","v":0.30638672884219736}]
[null,"Martin's produce solution","qt",258.33,{"$f":"+D90/946.353","v":0.27297424956649369}]
[null,"Knoxville ","gal",1099,{"$f":"+D91/3785.41","v":0.29032522236692987}]
[null,"Grainger County Co-op","qt",275,{"$f":"+D92/946.353","v":0.29058924101260314}]
[]
[null,"Admire Pro"]
[null,"Suppliers","Unit (fl oz)","Price","Price per ml","Minmum order (gal)","Phone","Address","Website"]
[null,"Jefferson County Co-op",140,250,{"$f":"+D96/4140.29415625","v":6.0382183140927644E-2},1,"(877)835-8321",null,"http://www.keystonepestsolutions.com/montana-2f-insecticide-1-gal-same-ai-as-admire-pro-nuprid-2f-246.html"]
[null,"Grainger County Co-op",32,50,{"$f":"+D97/946.35295","v":5.2834410248311689E-2},1,"1-800-373-5008",null,"http://www.tampaagriculturalproducts.com/insecticides/montana-2-imidacloprid/"]
[null,"Keystone Pest solution","140 oz",244.95,{"$f":"+D98/4140.29415625","v":5.9162463041480901E-2}]
[null,"Knoxville","16 oz",54.69,{"$f":"+D99/473.176475","v":0.11558055585920665}]
[]
[null,"Herbicides"]
[null,"Metribuzin"]
[null,"Suppliers","Unit (lb)","Price","Price per oz","Minmum order (gal)","Phone","Address","Website"]
[null,"Ag Care",5,67,{"$f":"+D104/(16*C104)","v":0.83750000000000002}]
[null,"Keyston Pest Solution",5,89.85,{"$f":"+D105/(16*C105)","v":1.1231249999999999}]
[null,"Jefferson County Co-op",5,65,{"$f":"+D106/(16*C106)","v":0.8125}]
[]
[]
[]
[null,"Poast"]
[null,"Suppliers","Unit (ga)","Price","Price per pt","Minmum order (gal)","Phone","Address","Website"]
[null,"Knoxvville ",2.5,257.5,{"$f":"+D112/($C$112*8)","v":12.875},2.5,null,null,"https://www.keystonepestsolutions.com/poast-herbicide-2-5-gallons-183.html"]
[null,"Maryville ",2.5,311.39999999999998,{"$f":"+D113/($C$112*8)","v":15.569999999999999}]
[null,"Martin's Produce supplies",2.5,248.61,12.4305]
[null,"Keyston pest soluion",2.5,327.95,16.397500000000001]
[null,"Grainger County Co-op",2.5,315,15.75]
[]
[null,"BLACK PLASTIC"]
[null,"Suppliers","Unit (roll 4000 feet by 4 feet)","Price","Price per square foot","Minimum order ","Phone","Address","Website"]
[null,"Berry Hill Irrigation",1,154,{"$f":"+D120/16000","v":9.6249999999999999E-3}]
[null,"Grainger County Co-op",1,200,{"$f":"+D121/16000","v":1.2500000000000001E-2}]
[null,"Irrigation Mart",1,181.96,1.1372500000000001E-2]
[]
[]
[null,"STAKES"]
[null,"Suppliers","Unit (stakes)","Price","Price per stake","Minimum order ","Phone","Address","Website"]
[null,"Nolts produce supplies",1400,{"$f":"1400*0.87","v":1218},{"$f":"+D127/C127","v":0.87}]
[null,"Ag Care",1,1.25,{"$f":"+D128/C128","v":1.25}]
[null,"Morgan County Seeds",1400,940,{"$f":"+D129/C129","v":0.67142857142857137}]
[null,"Irrigation Mart",1400,{"$f":"56*11.28","v":631.67999999999995},{"$f":"+D130/C130","v":0.45119999999999999}]
[null,"Knoxville/Maryville 60\" to 72 \")",1,1.99,{"$f":"+D131/C131","v":1.99}]
[]
[]
[null,"TWINE/STRING"]
[null,"Suppliers","Unit (box/tube)","Price","Price per box/tube",null,"Phone","Address","Website"]
[null,"Knox/Marville","3 lb box (6300 ft)",8.99,{"$f":"+D136","v":8.99}]
[null,"Ag Care","3 lb box (6300 ft)",7.59,{"$f":"+D137","v":7.59}]
[null,"Nolts produce supplies","3 lb box (6300 ft)",7.5,7.5]
[]
[null,"DRIP LINE"]
[null,"Suppliers","Unit (roll)","Price","Price per foot",null,"Phone","Address","Website"]
[null,"Rain flo",750,190,{"$f":"+D142/C142","v":0.25333333333333335}]
[null,"Grainger County Co-op",750,185,{"$f":"+D143/C143","v":0.24666666666666667}]
[]
[]
[]
[]
[null,"Company","Type","Min. Quantity","Total Price","Per Unit Price","Web Link","Phone"]
[null,null,null,1,16.02,16.02,"https://www.usplastic.com/catalog/item.aspx?itemid=120977&v1=&v7=&utm_campaign=&utm_source=google&utm_medium=PLA&gclid=EAIaIQobChMIsJfo867W-QIVh9rICh13Rg6mEAQYAyABEgLQ8fD_BwE",7273912300]
[null,null,null,10,147.5,{"$f":"+E150/D150","v":14.75},"https://www.globalindustrial.com/p/lewisbins-stack-n-nest-ventilated-agricultural-container-19-1116l-x-13-18w-x-5-58h-green?infoParam.campaignId=T9F&gclid=EAIaIQobChMI0uLn3a7W-QIVuzizAB3_yAxnEAQYBCABEgIjA_D_BwE","None listed"]
[null,null,null,1,14.13,14.13,"https://www.webstaurantstore.com/orbis-npl654b-stack-n-nest-23-15-16-x-16-x-8-13-16-green-agricultural-vented-crate/4741102569.html",18004639999]
[]
[]
[]
[null,null,null,"OTHER INFORMATION"]
[]
[null,"Tomato Marketable Yield per Plant"]
[null,"Unit","Quantity","Source"]
[null,"lb",9,"https://vegetables.tennessee.edu/tomato-variety-trials/"]
[]
[null,"Tomato prices at Farmers markets"]
[null,"Price scenario","$/lb","Website Farmers Markets Price Reports"]
[null,"low",2,"http://www.uky.edu/Ag/CCD/TNfarmersmarket.html"]
[null,"average",2.5,"http://www.uky.edu/Ag/CCD/TNfarmersmarket.html"]
[null,"high",3,"http://www.uky.edu/Ag/CCD/TNfarmersmarket.html"]
[]
[null,"Farmer Markets Fees"]
[null,null,"Annual Fee","Booth Fees","Inspection Fee","Website"]
[null,"Market Square Farmers' Markets",40,10,null,"http://marketsquarefarmersmarket.org/"]
[null,"East Tennessee Farmers Association for                                                Retail Marketing - Farmers market",30,"5% of gross sales",35,"http://www.easttnfarmmarkets.org/"]
[null,"Dixie Lee Farmers Markets",30,20,null,"http://www.dixieleefarmersmarket.com/"]
[null,"Maryville Farmers Market",20,20,null,"https://www.farmersmarketmaryville.com/"]
[null,"Greenville Farmers Market",15,8,null,"http://www.greenevillefarmersmarket.com/vendor-agreement-submit-on-line.html"]
[null,"Nashville Farmers Markets ",25,45,null,"https://static1.squarespace.com/static/5ade9263620b8564e0cad4ce/t/6202b81ce25ab47a906392f8/1644345373014/2022+NFM+Vendor+Policy+Handbook.pdf"]
[null,"Union Farmers Market",15,"5% of sales after $25",null,"https://www.unioncofarmersmarket.com/vendors/"]
[]
[]
[]
[null,"CONVERSION TABLES"]
[]
[null,"ACRE","SQUARE FEET"]
[null,1,43560]
[null,{"$f":"+C183/C182","v":2.2956841138659319E-2},1000]
[]
[null,"GALLON","MILLILITER"]
[null,1,3785]
[null,{"$f":"+C187/C186","v":2.642007926023778E-4},1]
[]
[null,"LB","OZ"]
[null,1,16]
[]
[]
[null,"QT","MILLILITER"]
[null,1,946.35]
[]
[null,"OZ","MILLILITER"]
[null,1,29.573529687499999]