{"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":28,"n_cols":2,"rows_kept":28,"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]]}
[]
[]
[]
[null,"Sample Budget for Small-Scale Commercial Tomato Operations in East Tennessee"]
[null,"Version 1.0"]
[]
[null,"Margarita Velandia"]
[null,"Associate Professor"]
[null,"Office: (865) 974-7409     Email: mvelandia@utk.edu"]
[]
[null,"Becky Bowling"]
[null,"Extension Specialist"]
[null,"Office: (865) 974-1895     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":[[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],[64,2,65,6],[66,2,66,6],[504,3,504,6],[506,3,506,6],[507,3,507,6],[508,3,508,6],[509,3,509,6]]}
[null,"2015 SAMPLE TOMATO BUDGET FOR SMALL FARMS IN EAST TENNESSEE"]
[]
[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:","1,000 square feet"]
[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":"E17*'Input suppliers_and_other info'!C$153","v":700},2,{"$f":"+F14*E14","v":1400}]
[]
[null,null,"VARIABLE COST"]
[null,null,"Tomato plants-hybrid1","plant",100,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$5,'Input suppliers_and_other info'!E$6,'Input suppliers_and_other info'!E$7,'Input suppliers_and_other info'!E$8,'Input suppliers_and_other info'!E$11,'Input suppliers_and_other info'!E$13,'Input suppliers_and_other info'!E$14)","v":0.66579308390022673},{"$f":"+F17*E17","v":66.579308390022675}]
[null,null,"Fertilizer2"]
[null,null,"Plant starter (20-20-20)","lb",9.1999999999999993,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$20:E$24)","v":1.1555200000000001},{"$f":"+F19*E19","v":10.630784}]
[null,null,"Calcium nitrate","lb",6.5,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$36:E$40)","v":0.39992},{"$f":"+F20*E20","v":2.5994799999999998}]
[null,null,"Potassium nitrate ","lb",13.5,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$28:E$32)","v":0.79903999999999997},{"$f":"+F21*E21","v":10.787039999999999}]
[null,null,"Soil test3","test",1,{"$f":"+'Input suppliers_and_other info'!E$44","v":7},{"$f":"+F22*E22","v":7}]
[null,null,"Fungicides4"]
[null,null,"Chlorothalonil 6SC","ml",43.3,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$57:E$58)","v":8.7445178335535008E-3},{"$f":"+F24*E24","v":0.37863762219286656}]
[null,null,"Inspire Super","ml",32.5,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$49:E$50)","v":5.6671070013210041E-2},{"$f":"+F25*E25","v":1.8418097754293263}]
[null,null,"Fontelis","ml",32.5,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$53:E$54)","v":6.2192866578599737E-2},{"$f":"+F26*E26","v":2.0212681638044914}]
[null,null,"Mancozeb","lb",0.18,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$61:E$61)","v":5.8250000000000002},{"$f":"+F27*E27","v":1.0485}]
[null,null,"Copper","lb",0.11,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$64:E$64)","v":7.95},0.87450000000000006]
[null,null,"Herbicide5"]
[null,null,"Metribuzin","oz",0.18,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$102:E$103)","v":1.0684374999999999},{"$f":"+F30*E30","v":0.19231874999999998}]
[null,null,"Poast","pt",0.03,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$108)","v":12.497499999999999},{"$f":"+E31*F31","v":0.37492499999999995}]
[null,null,"Insecticide5"]
[null,null,"Dipel DF","oz",0.7,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$69:E$76)","v":1.2259999999999998},{"$f":"+F33*E33","v":0.85819999999999974}]
[null,null,"Radiant SC","ml",5.4,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$87:E$88)","v":0.22192075208796042},{"$f":"+E34*F34","v":1.1983720612749864}]
[null,null,"Montana 2F","ml",2,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$94:E$95)","v":2.2450462351387056E-2},{"$f":"+F35*E35","v":4.4900924702774112E-2}]
[null,null,"Plastic mulch6","sq ft",800,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$115:E$119)","v":1.12645625E-2},{"$f":"+F36*E36","v":9.0116499999999995}]
[null,null,"Stakes7","stake",48,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$123:E$125)","v":0.70000000000000007},{"$f":"+F37*E37","v":33.6}]
[null,null,"Twine/string7","box",1,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$130:E$132)","v":7.43},{"$f":"+F38*E38","v":7.43}]
[null,null,"Irrigation supplies8"]
[null,null,"Drip tape","linear ft",200,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$136:E$138)","v":6.8783333333333349E-2},{"$f":"+F40*E40","v":13.756666666666669}]
[null,null,"Hired labor9"]
[null,null,"Transplanting, bed preparation (lay plastic and drip)","hours",8,10,{"$f":"+F42*E42","v":80}]
[null,null,"Pruning and Training","hour",10,10,{"$f":"+F43*E43","v":100}]
[null,null,"Harvesting","hour",9,10,{"$f":"+F44*E44","v":90}]
[null,null,"Other10"]
[null,null,"Machinery (maintenance and repairs)","1000 sq ft",1,2,{"$f":"+E46*F46","v":2}]
[null,null,"Cash rent","1000 sq ft",1,3.8,{"$f":"+E47*F47","v":3.8}]
[]
[null,null,"TOTAL VARIABLE COST",null,null,null,{"$f":"SUM(G17:G47)","v":446.02836135409382}]
[null,null,"INTEREST ON VARIABLE COST11","%",{"$f":"+G49","v":446.02836135409382},0.06,{"$f":"+E50*F50","v":26.761701681245629}]
[]
[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$163:C$178)*1/$D$6","v":10}]
[null,null,"Booth fee ((1/No. of products sold) of total booth fee cost)12","day",20,{"$f":"+AVERAGE('Input suppliers_and_other info'!D$165:D$178,'Input suppliers_and_other info'!D$163)","v":10.95},{"$f":"+F54*E54*1/$D$6","v":73}]
[null,null,"Hired labor ((1/No. of products sold) of total hired labor)13","hour",80,10,{"$f":"+F55*E55*1/$D$6","v":266.66666666666669}]
[null,null,"Crates14","crate",30,{"$f":"+AVERAGE('Input suppliers_and_other info'!F$143:F$145)","v":8.5366666666666671},{"$f":"+E56*F56","v":256.10000000000002}]
[null,null,"Gas/Fuel (driving to market, (1/No. of products sold) of total cost)15","1000 sq ft",1,null,{"$f":"80*2.15*1/$D$6","v":57.333333333333336}]
[null,null,"Other marketing costs16"]
[null,null,"TOTAL MARKETING COSTS",null,null,null,{"$f":"SUM(G53:G58)","v":663.1}]
[]
[null,null,"TOTAL VARIABLE AND MARKETING COST",null,null,null,{"$f":"+G49+G50+G59","v":1135.8900630353396}]
[]
[null,null,"RETURN ABOVE VARIABLE AND MARKETING COST",null,null,null,{"$f":"+G14-G61","v":264.10993696466039}]
[]
[null,null,"Prices cannot go below $1 or above $3.50 per lb. This assumption is made base on observed average prices received by East Tennessee farmers at farmers’ markets according to the 2014 Tennessee farmers’ markets price reports available at"]
[]
[null,null,"www.uky.edu/Ag/CCD/TNfarmersmarket.html"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2015 SAMPLE TOMATO BUDGET FOR SMALL FARMS IN EAST TENNESSEE"]
[]
[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:","1,000 square feet"]
[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":"E517*'Input suppliers_and_other info'!C$153","v":700},2,1400]
[]
[null,null,"VARIABLE COST"]
[null,null,"Tomato plants-hybrid1","plant",100,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$5,'Input suppliers_and_other info'!E$6,'Input suppliers_and_other info'!E$7,'Input suppliers_and_other info'!E$8,'Input suppliers_and_other info'!E$11,'Input suppliers_and_other info'!E$13,'Input suppliers_and_other info'!E$14)","v":0.66579308390022673},66.579308390022675]
[null,null,"Fertilizer2"]
[null,null,"Plant starter (20-20-20)","lb",9.1999999999999993,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$20:E$24)","v":1.1555200000000001},10.630784]
[null,null,"Calcium nitrate","lb",6.5,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$36:E$40)","v":0.39992},2.5994799999999998]
[null,null,"Potassium nitrate ","lb",13.5,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$28:E$32)","v":0.79903999999999997},10.787039999999999]
[null,null,"Soil test3","test",1,{"$f":"+'Input suppliers_and_other info'!E$44","v":7},7]
[null,null,"Fungicides4"]
[null,null,"Chlorothalonil 6SC","ml",43.3,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$57:E$58)","v":8.7445178335535008E-3},1.1805099075297225]
[null,null,"Inspire Super","ml",32.5,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$49:E$50)","v":5.6671070013210041E-2},1.8474768824306473]
[null,null,"Fontelis","ml",32.5,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$53:E$54)","v":6.2192866578599737E-2},2.0274874504623517]
[null,null,"Mancozeb","lb",0.18,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$61:E$61)","v":5.8250000000000002}]
[null,null,"Copper","lb",0.11,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$64:E$64)","v":7.95}]
[null,null,"Herbicide5"]
[null,null,"Metribuzin","oz",0.18,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$102:E$103)","v":1.0684374999999999},0.19231874999999998]
[null,null,"Poast","pt",0.03,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$108)","v":12.497499999999999},0.37492499999999995]
[null,null,"Insecticide5"]
[null,null,"Dipel DF","oz",0.7,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$69:E$76)","v":1.2259999999999998},0.85819999999999974]
[null,null,"Radiant SC","ml",5.4,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$87:E$88)","v":0.22192075208796042},1.1983720612749864]
[null,null,"Montana 2F","ml",2,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$94:E$95)","v":2.2450462351387056E-2},4.4900924702774112E-2]
[null,null,"Plastic mulch6","sq ft",800,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$115:E$119)","v":1.12645625E-2},9.0116499999999995]
[null,null,"Stakes7","stake",48,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$123:E$125)","v":0.70000000000000007},33.6]
[null,null,"Twine/string7","box",1,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$130:E$132)","v":7.43},7.43]
[null,null,"Irrigation supplies8"]
[null,null,"Drip tape","linear ft",200,{"$f":"+AVERAGE('Input suppliers_and_other info'!E$136:E$138)","v":6.8783333333333349E-2},13.756666666666669]
[null,null,"Hired labor9"]
[null,null,"Transplanting, bed preparation                                                      (lay plastic and drip)","hours",8,10,80]
[null,null,"Pruning and Training","hour",10,10,100]
[null,null,"Harvesting","hour",9,10,90]
[null,null,"Other10"]
[null,null,"Machinery (maintenance and repairs)","1000 sq ft",1,2,12]
[null,null,"Cash rent","1000 sq ft",1,3.8,6]
[]
[null,null,"TOTAL VARIABLE COST",null,null,null,469.11912003308981]
[null,null,"INTEREST ON VARIABLE COST (6%)11","%",469.11912003308981,0.06,28.147147201985387]
[]
[null,null,"MARKETING COSTS"]
[null,null,"Annual fee12",null,null,null,{"$f":"+AVERAGE('Input suppliers_and_other info'!C$163:C$178)*1/$D$6","v":10}]
[null,null,"Booth fee12","day",20,{"$f":"+AVERAGE('Input suppliers_and_other info'!D$165:D$178,'Input suppliers_and_other info'!D$163)","v":10.95},73]
[null,null,"Hired labor13","hour",80,10,266.66666666666669]
[null,null,"Crates14","crate",30,{"$f":"+AVERAGE('Input suppliers_and_other info'!F$143:F$145)","v":8.5366666666666671},256.10000000000002]
[null,null,"Gas/Fuel (driving to market)15","1000 sq ft",1,null,{"$f":"80*2.15*1/$D$6","v":57.333333333333336}]
[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":199,"n_cols":9,"rows_kept":199,"cut":false,"hidden":true,"merged":[[180,1,180,2]]}
[null,null,null,"INPUT SUPPLIERS INFORMATION"]
[]
[null,"TOMATO PLANTS"]
[null,"Suppliers","Unit (No. plants)","Price","Price per plant","Minmum order","Phone","Address","Website"]
[null,"Holden Nursery",48,12,{"$f":"+D5/C5","v":0.25},"none","(865) 933-7165","3615 Strong Road Mascot, TN 37806","https://www.facebook.com/pages/Holden-Nursery/444258498995969"]
[null,"Honey Rock Herb Farm",1,2,{"$f":"+D6/C6","v":2},"none","(865) 984-0954","113 Honey Rock Way Louisville, TN","http://www.honeyrockherbfarm.com/index.html"]
[null,"Evans Plant Co.",100,41.95,{"$f":"+D7/C7","v":0.41950000000000004},100,"(229) 382-1337",null,"www.evansvegetableplants.com"]
[null,"Park Seed Wholesale",140,46.95,{"$f":"+D8/C8","v":0.33535714285714285},140,"(800) 845-3366",null,"www.parkwholesale.com"]
[null,"Arrons creek",100,47.95,0.47950000000000004,500,"(434) 374-2174","380 Greenhouse Drive Buffalo Junction, VA 24529","http://www.acfplugs.com/home.htm"]
[null,"Country Gardens",32,12,0.375,320,"(615) 763-6112","Coutry Gardens Agricenter 7858 Moore Road  Memphis, TN 38120                                                                                                Coutry Gardens Arlington 12016 Walker Street Arlington, TN 38002","http://www.countrygardensmemphis.com/"]
[null,"Dixon Farm",18,6,0.33333333333333331,90,"(931) 239-1065","2038 Clarkrange-Monterey Highway Monterey, TN   38574"]
[null,"Evans Produce",48,18,0.375,480,"(615) 308-5861"," ","http://www.evans4produce.com/"]
[null,"Clear Springs Farm",18,20,1.1111111111111112,90,"(865) 622-0380","8411 Thompson School Rd. Corryton TN 37721","http://clearspringsfarm.org/"]
[null,"Wolf River Valley Growers",40,8.4499999999999993,{"$f":"+D14/C14","v":0.21124999999999999},60,"(931) 879-5426","170 Greenhouse Lane Pall Mall, TN 38577","http://wolfriver.net/"]
[null,"Pope's Plant Farm, Inc",40,8,{"$f":"+D15/C15","v":0.2},400,"(865) 856-8099","6814 Hwy 411 South Greenback, TN 37742                                                                                                                                                                    736 Alcoa Trail Maryvile, TN 37804","http://popesplantfarm.com/"]
[]
[null,"FERTILIZERS"]
[null,"Plant Starter (20-20-20)"]
[null,"Suppliers","Unit (lb)","Price","Price per lb","Minmum order (lb)","Phone","Address","Website"]
[null,"Jackson’s Seed and Farm Supply",25,28,{"$f":"+D20/C20","v":1.1200000000000001},25,"816) 424-3084","13015 SE Bigham Rd Easton Missouri","https://www.facebook.com/pages/Jackson-Seed-Farm-Supply/112252972170652 "]
[null,"Grainger Farmers Co-op",25,28.99,{"$f":"+D21/C21","v":1.1596},25,"(865) 828-5226","8570 Rutledge Pike Rutledge, TN 37861","http://ourcoop.com/ourcoop08/locator/storeDetail.aspx?storeID=37"]
[null,"Mize Green House and Garden supply",25,27.95,{"$f":"+D22/C22","v":1.1179999999999999},25,"(800) 321-8161","625 Wesinpar Rd Johnson City, TN 37604","http://www.mizeonline.com/"]
[null,"Deerfield Supplies",25,32.5,{"$f":"+D23/C23","v":1.3},25,"(270) 265-2425","2825 Stringtown Road Elkton, KY 42220","https://www.facebook.com/pages/Deerfield-Supplies/159304630770116"]
[null,"Griffin Greenhouse",25,27,{"$f":"+D24/C24","v":1.08},25,"(800) 888-0054","7141 Old Rutledge Pike Knoxville, TN 37924","www.griffins.com "]
[]
[null,"Potassium Nitrate"]
[null,"Suppliers","Unit (lb)","Price","Price per lb","Minmum order (lb)","Phone","Address","Website"]
[null,"Grainger Farmers Co-op",50,34.69,{"$f":"+D28/C28","v":0.69379999999999997},50,"(865) 828-5226","8570 Rutledge Pike Rutledge, TN 37861","http://ourcoop.com/ourcoop08/locator/storeDetail.aspx?storeID=37"]
[null,"Jackson’s Seed and Farm Supply",50,33.75,{"$f":"+D29/C29","v":0.67500000000000004},25,"816) 424-3084","13015 SE Bigham Rd Easton Missouri","https://www.facebook.com/pages/Jackson-Seed-Farm-Supply/112252972170652 "]
[null,"Mize Green House and Garden supply",50,39.32,{"$f":"+D30/C30","v":0.78639999999999999},50,"(800) 321-8161","625 Wesinpar Rd Johnson City, TN 37604","http://www.mizeonline.com/"]
[null,"Deerfield Supplies",50,36,{"$f":"+D31/C31","v":0.72},50,"(270) 265-2425","2825 Stringtown Road Elkton, KY 42220","https://www.facebook.com/pages/Deerfield-Supplies/159304630770116"]
[null,"Griffin Greenhouse",50,56,{"$f":"+D32/C32","v":1.1200000000000001},50,"(800) 888-0054","7141 Old Rutledge Pike Knoxville, TN 37924","www.griffins.com "]
[]
[null,"Calcium Nitrate"]
[null,"Suppliers","Unit (lb)","Price","Price per lb","Minmum order (lb)","Phone","Address","Website"]
[null,"Grainger Farmers Co-op",50,15.39,{"$f":"+D36/C36","v":0.30780000000000002},50,"(865) 828-5226","8570 Rutledge Pike Rutledge, TN 37861","http://ourcoop.com/ourcoop08/locator/storeDetail.aspx?storeID=37"]
[null,"Jackson’s Seed and Farm Supply",50,17.75,{"$f":"+D37/C37","v":0.35499999999999998},25,"816) 424-3084","13015 SE Bigham Rd Easton Missouri","https://www.facebook.com/pages/Jackson-Seed-Farm-Supply/112252972170652 "]
[null,"Mize Green House and Garden supply",50,22.34,{"$f":"+D38/C38","v":0.44679999999999997},50,"(800) 321-8161","625 Wesinpar Rd Johnson City, TN 37604","http://www.mizeonline.com/"]
[null,"Deerfield Supplies",50,18.5,{"$f":"+D39/C39","v":0.37},50,"(270) 265-2425","2825 Stringtown Road Elkton, KY 42220","https://www.facebook.com/pages/Deerfield-Supplies/159304630770116"]
[null,"Griffin Greenhouse",50,26,{"$f":"+D40/C40","v":0.52},50,"(800) 888-0054","7141 Old Rutledge Pike Knoxville, TN 37924","www.griffins.com "]
[]
[null,"SOIL TEST"]
[null,"Suppliers","Unit (basic test)","Price","Price per test","Minimum order","Phone","Address","Website"]
[null,"Soil, Plant and Pest Center",1,7,{"$f":"+D44/C44","v":7},"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,"Grainger Farmers Co-op",1,220,{"$f":"+D49/$C$188","v":5.8124174372523117E-2},"(865) 828-5226","8570 Rutledge Pike Rutledge, TN 37861","http://ourcoop.com/ourcoop08/locator/storeDetail.aspx?storeID=37"]
[null,"Jackson’s Seed and Farm Supply",1,209,{"$f":"+D50/$C$188","v":5.5217965653896965E-2},"816) 424-3084","13015 SE Bigham Rd Easton Missouri","https://www.facebook.com/pages/Jackson-Seed-Farm-Supply/112252972170652 "]
[null,"Fontelis"]
[null,"Suppliers","Unit (gal)","Price","Price per ml"]
[null,"Grainger Farmers Co-op",2.5,595,{"$f":"+D53/($C$188*2.5)","v":6.2879788639365913E-2}]
[null,"Jackson’s Seed and Farm Supply",2.5,582,{"$f":"+D54/($C$188*2.5)","v":6.1505944517833554E-2},"816) 424-3084","13015 SE Bigham Rd Easton Missouri","https://www.facebook.com/pages/Jackson-Seed-Farm-Supply/112252972170652 "]
[null,"Chlorothalonil 6SC",null,null,null,null,{"$f":"+E55*F55","v":0}]
[null,"Suppliers","Unit (gal)","Price","Price per ml","Phone","Address","Website"]
[null,"Grainger Farmers Co-op",2.5,62.99,{"$f":"+D57/($C$188*2.5)","v":6.6568031704095114E-3},"(865) 828-5226","8570 Rutledge Pike Rutledge, TN 37861","http://ourcoop.com/ourcoop08/locator/storeDetail.aspx?storeID=37"]
[null,"Jackson’s Seed and Farm Supply",2.5,102.5,{"$f":"+D58/($C$188*2.5)","v":1.0832232496697489E-2},"816) 424-3084","13015 SE Bigham Rd Easton Missouri","https://www.facebook.com/pages/Jackson-Seed-Farm-Supply/112252972170652 "]
[null,"Mancozeb"]
[null,"Suppliers","Unit (6 lbs)","Price","Price per lb","Phone","Address","Website"]
[null,"Keystone PestSolutions LLC",1,34.950000000000003,{"$f":"+D61/6","v":5.8250000000000002},"(877)835-8321","205 Day Break Rd Bonners Ferry, ID 83805","http://www.keystonepestsolutions.com/index.php?main_page=product_info&products_id=144&gclid=CM-FwLf5y8UCFdgMgQodx5UAMQ"]
[null,"Copper"]
[null,"Suppliers","Unit (20 lbs)","Price","Price per lb","Phone","Address","Website"]
[null,"Keystone PestSolutions LLC",1,159,{"$f":"+D64/20","v":7.95},"(877)835-8321","205 Day Break Rd Bonners Ferry, ID 83805","http://www.johnnyseeds.com/p-7915-champ-wg-copper-fungicide-20-lb.aspx?utm_source=froogle&utm_medium=CSE&utm_campaign=MerchantAdv&zmam=80483139&zmas=1&zmac=1&zmap=9778.0&gclid=CN2B2OOGzMUCFc4dgQodMqUA9A#"]
[]
[null,"Insecticides"]
[null,"Dipel DF"]
[null,"Suppliers","Unit (oz)","Price","Price per oz","Minmum order (oz)","Phone","Address","Website"]
[null,"Keystone Pest Solutions",16,20.95,{"$f":"D69/C69","v":1.309375},16,8778358321,null,"http://www.keystonepestsolutions.com/dipel-biological-insecticide-1-pound-omri-certified-organic-267.html"]
[null,"Crop King",16,18.3,1.14375,16,3303024203,null,"https://www.cropking.com/catalog/fungicide-insecticide/dipel-df-1-pound-bag-dry"]
[null,"Griffins Greenhouse",16,16.29,1.0181249999999999,16,8008880054,null,"http://www.griffins.com/pdf/email/5-13-GGSPro.pdf"]
[null,"Johnnys Seeds",16,26.95,1.684375,16,8775646697,null,"http://www.johnnyseeds.com/p-5989-dipel-df-1-lb.aspx?utm_source=froogle&utm_medium=CSE&utm_campaign=MerchantAdv&zmam=80483139&zmas=1&zmac=1&zmap=9713.0&gclid=CKHP8YmOhsQCFeFj7AodBigAoA"]
[null,"Bloomington Wholesale Garden Supply",16,12.5,0.78125,16,8003161306,null,"http://www.bwgs.com/Item/Details/12026"]
[null,"Growers Solution",16,19.989999999999998,1.2493749999999999,16,8669283390,null,"http://www.growerssolution.com/PROD/dipel-pro-54-percent-df-1-pound-bacillus-thuringiensis-omri-approved/70-1450"]
[null,"Agriculture Solutions",80,94.99,1.1873749999999998,16,8187247657,null,"http://www.agriculturesolutions.com/products/natural-pest-control/insecticides-and-oils/dipel-pro-df-bio-insecticide-5-lb-detail"]
[null,"Do My Own Pest Control",16,22.95,1.434375,16,8665817378,null,"http://www.domyownpestcontrol.com/dipel-pro-df-biological-insecticide-p-2361.html"]
[]
[null,"Avaunt"]
[null,"Suppliers","Unit (oz)","Price","Price per oz","Minmum order (oz)","Phone","Address","Website"]
[null,"Kestone Pest Solutions LLC",18,139.94999999999999,{"$f":"+D80/C80","v":7.7749999999999995},18,"(877)835-8321",null,"http://www.keystonepestsolutions.com/avaunt-insecticide-18-ounces-518.html"]
[null,"Mississippi State University Estimate 2013",1,7.39,{"$f":"+D81/C81","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,"Kestone Pest Solutions LLC","1 qt",229.95,{"$f":"+D87/C196","v":0.2429862101759391},"1 qt","(877)835-8321",null,"http://www.keystonepestsolutions.com/radiant-sc-insecticide-1-quart-new-improved-spintor-spinosad-370.html"]
[null,"Mississippi State University Estimate 2013","1 oz",5.94,{"$f":"+D88/C199","v":0.20085529399998173},"1 oz",null,null,"http://www.agecon.msstate.edu/whatwedo/budgets/docs/MSUVEG13.pdf"]
[]
[]
[]
[null,"Montana 2F"]
[null,"Suppliers","Unit (gal)","Price","Price per ml","Minmum order (gal)","Phone","Address","Website"]
[null,"Kestone Pest Solutions LLC",1,74.95,{"$f":"+D94/$C$188","v":1.9801849405548216E-2},1,"(877)835-8321",null,"http://www.keystonepestsolutions.com/montana-2f-insecticide-1-gal-same-ai-as-admire-pro-nuprid-2f-246.html"]
[null,"Tampa Agricultural Products",1,95,{"$f":"+D95/$C$188","v":2.5099075297225892E-2},1,"1-800-373-5008",null,"http://www.tampaagriculturalproducts.com/insecticides/montana-2-imidacloprid/"]
[]
[]
[]
[null,"Herbicides"]
[null,"Metribuzin"]
[null,"Suppliers","Unit (lb)","Price","Price per oz","Minmum order (gal)","Phone","Address","Website"]
[null,"Chemical Outfitters",5,85,{"$f":"+D102/($C$192*$C$102)","v":1.0625},1,null,null,"http://www.chemicaloutfitters.com/gloryherbicidemetribuzin5lb.aspx"]
[null,"Keystones Pest Solutions",5,85.95,{"$f":"+D103/($C$192*$C$102)","v":1.0743750000000001},null,null,null,"http://www.keystonepestsolutions.com/tricor-75df-herbicide-metribuzin-75-5-pounds-replaces-sencor-75df-or-glory-331.html"]
[]
[]
[null,"Poast"]
[null,"Suppliers","Unit (ga)","Price","Price per pt","Minmum order (gal)","Phone","Address","Website"]
[null,"Keystones Pest Solutions",2.5,249.95,{"$f":"+D108/($C$108*8)","v":12.497499999999999},2.5,null,null,"https://www.keystonepestsolutions.com/poast-herbicide-2-5-gallons-183.html"]
[]
[]
[]
[]
[null,"BLACK PLASTIC"]
[null,"Suppliers","Unit (roll 4000 feet by 4 feet)","Price","Price per square foot","Minimum order ","Phone","Address","Website"]
[null,"Grainger Farmers Co-op",1,124.99,{"$f":"+D115/16000","v":7.8118749999999994E-3},"4 x 4000","(865) 828-5226","8570 Rutledge Pike Rutledge, TN 37861","http://ourcoop.com/ourcoop08/locator/storeDetail.aspx?storeID=37"]
[null,"TN Farm Suppy",1,169.95,{"$f":"+D116/16000","v":1.0621874999999999E-2},"4 x 50 - price vary by roll size","(931) 528-3390","2212 Isaacs pass Cookeville, TN 38501","http://tnfarmsupply.com/PROD/black-plastic-mulch-1-mil-embossed/SRMBlack"]
[null,"Johnny's Seeds",1,264,1.6500000000000001E-2,"4 x 600 - price vary by role size","(877) 564-6697",null,"http://www.johnnyseeds.com/p-9198-black-mulch-4-x-4000-embossed.aspx"]
[null,"Growers Solution",1,169.95,1.0621874999999999E-2,"4 x 600 - price vary by role size","(866) 928-3390","1211 Boyd Farris Rd, Cookeville, TN 38506","http://www.growerssolution.com/PROD/black-plastic-mulch-1-mil-embossed/SRMBlack"]
[null,"Irrigation Mart",1,{"$f":"+(181.6+162.95)/2","v":172.27499999999998},1.0767187499999999E-2,"4 x 2400 - price vary by role size","(318) 255-1832","200 South Service Road East Ruston, LA 71270-3442 ","http://www.irrigation-mart.com/default.aspx?page=item+detail&itemcode=M4840100BEN&catlist=100"]
[]
[null,"STAKES"]
[null,"Suppliers","Unit (stakes)","Price","Price per stake","Minimum order ","Phone","Address","Website"]
[null,"Irrigation Mart",25,16.5,{"$f":"+D123/C123","v":0.66},25,"(318) 255-1832","200 South Service Road East Ruston, LA 71270-3442 ","http://www.irrigation-mart.com/default.aspx?page=item+detail&itemcode=M4840100BEN&catlist=100"]
[null,"Tractor Supply",1,0.99,{"$f":"+D124/C124","v":0.99},1,"(877) 718-6750","5401 Virginia Way Brentwood, TN 37027","http://www.tractorsupply.com/en/store/hickory-oak-gardening-stake-48-in"]
[null,"Jackson’s Seed and Farm Supply",1,0.45,{"$f":"+D125/C125","v":0.45},1,"816) 424-3084","13015 SE Bigham Rd Easton Missouri","https://www.facebook.com/pages/Jackson-Seed-Farm-Supply/112252972170652 "]
[]
[]
[null,"TWINE/STRING"]
[null,"Suppliers","Unit (box/tube)","Price","Price per box/tube",null,"Phone","Address","Website"]
[null,"Grainger Farmers Co-op",1,6.99,{"$f":"+D130/C130","v":6.99},null,"(865) 828-5226","8570 Rutledge Pike Rutledge, TN 37861","http://ourcoop.com/ourcoop08/locator/storeDetail.aspx?storeID=37"]
[null,"Jackson’s Seed and Farm Supply",1,7,{"$f":"+D131/C131","v":7},null,"816) 424-3084","13015 SE Bigham Rd Easton Missouri","https://www.facebook.com/pages/Jackson-Seed-Farm-Supply/112252972170652 "]
[null,"Irrigation Mart",1,8.3000000000000007,{"$f":"+D132/C132","v":8.3000000000000007},null,"(318) 255-1832","200 South Service Road East Ruston, LA 71270-3442 ","http://www.irrigation-mart.com/default.aspx?page=item+detail&itemcode=M4840100BEN&catlist=100"]
[]
[null,"DRIP LINE"]
[null,"Suppliers","Unit (roll)","Price","Price per foot",null,"Phone","Address","Website"]
[null,"Sunlight Supply Inc","1 x 1000 ft",63.99,{"$f":"+D136/1000","v":6.3990000000000005E-2},null,"(865) 984-0280","3308 Old Knoxville HWY Maryville, TN 37804","https://www.sunlightsupply.com/shop/bycategory/pumps-and-irrigation-supplies/hydro-flow-poly-tubing"]
[null,"Irrigation Mart","1 x 1000 ft",67.41,{"$f":"+D137/1000","v":6.7409999999999998E-2},null,"(318) 255-1832","200 South Service Road East Ruston, LA 71270-3442 ","http://www.irrigation-mart.com/default.aspx?page=item+detail&itemcode=M4840100BEN&catlist=100"]
[null,"Growers Solution","1 x 1000 ft",74.95,{"$f":"+D138/1000","v":7.4950000000000003E-2},null,"(866) 928-3390","1211 Boyd Farris Rd, Cookeville, TN 38506","http://www.growerssolution.com/page/GS/PROD/driptape15mil4000"]
[]
[]
[]
[null,"Company","Type","Min. Quantity","Total Price","Per Unit Price","Web Link","Phone"]
[null,"Sustainable Transport Packaging","Plastic Collapsible",1,10.66,10.66,"http://www.sustainabletransportpackaging.com/vented-collapsible-hand-held-containers/24x16x5-collapsible-hand-held-container",7273912300]
[null,"Alibaba","Plastic",100,600,6,"http://www.alibaba.com/product-detail/Grid-surface-PE-plastic-oval-baskets_60101535296.html","None listed"]
[null,"Dubois Agrinovation","Plastic",1,8.9499999999999993,8.9499999999999993,"http://www.duboisag.com/en/produce-lugs.html",18004639999]
[]
[]
[]
[null,null,null,"OTHER INFORMATION"]
[]
[null,"Tomato Marketable Yield per Plant"]
[null,"Unit","Quantity","Source"]
[null,"lb",7,"http://vegetables.tennessee.edu/Tomato/tomato2011_1.html"]
[]
[null,"Tomato prices at Farmers markets"]
[null,"Price scenario","$/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",30,10,null,"http://marketsquarefarmersmarket.org/"]
[null,"East Tennessee Farmers Association for                                                Retail Marketing - Farmers market",20,"4% of gross sales",25,"http://www.easttnfarmmarkets.org/"]
[null,"Dixie Lee Farmers Markets",20,12.5,null,"http://www.dixieleefarmersmarket.com/"]
[null,"New Harvest Park Farmers Market",null,10,null,"http://www.knoxcounty.org/farmersmarket/"]
[null,"Maryville Farmers Market",20,20,null,"http://www.maryvillefarmersmarket.org/"]
[null,"Bradley County Farmers Market",25,null,null,"http://www.bradleyco.net/farmersmarket.aspx"]
[null,"UT Farmers Market",25,5,null,"http://www.easttnfarmmarkets.org/"]
[null,"Greenville Farmers Market",75,null,null,"http://www.greenevillefarmersmarket.com/vendor-agreement-submit-on-line.html"]
[null,"Chatoonaga Market",50,null,null,"http://chattanoogamarket.com/2015/02/13/become-a-vendor-2/"]
[null,"Lookout Farmers Markets",10,10,null,"http://www.lookoutfarmersmarket.com/index.html"]
[null,"Main Street Farmers Market",50,15,null,"http://mainstfarmersmarket.com/"]
[null,"Dandrige Farmers Market",25,7,null,"http://www.mainstreetdandridge.com/"]
[null,"Johnson County Farmers Market",null,null,null,"http://www.johnsoncountyfm.org/"]
[null,"Monroe County Farmers Markets",10,10,null,"https://sites.google.com/site/mcfarmmarket/"]
[null,"Gatlinburg Farmers Market",40,null,null,"http://www.gatlinburgfarmersmarket.com/"]
[null,"Kingsport Farmers Market",20,10,null,"http://kingsporttn.gov/kingsport-farmers-market"]
[]
[]
[null,"CONVERSION TABLES"]
[]
[null,"ACRE","SQUARE FEET"]
[null,1,43560]
[null,{"$f":"+C185/C184","v":2.2956841138659319E-2},1000]
[]
[null,"GALLON","MILLILITER"]
[null,1,3785]
[null,{"$f":"+C189/C188","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]