Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Tomatoes
­­
Dade
County
­­
Single
Crop
Yield
Cartons
Per
Acre
IFAS
Average
1,400
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
333.50
Fumigant
675.00
Crop
Protection
Materials
750.84
Transplants/
Seeds
201.70
Stakes
128.00
Plastic
String
82.50
Plastic
Mulch/
Irrigation
Tubing
294.00
Frost
Protection
100.00
Machinery:
Irrigation
328.64
Non­
irrigation
269.68
Plastic
Mulch/
Drip
Tape
Disposal
75.00
Scounting
35.00
Labor
Costs:
Tractor
Drivers
130.00
Direct
Labor
508.08
Miscellaneous
15.00
Interest
213.31
Fixed
Costs:
Land
Cost
420.00
Supervision
869.39
Overhead
1,086.73
Total
Pre­
Harvest
Production
Costs:
6,516.37
$
4.65
$
­
$
#
DIV/
0!

Harvesting
1,190.00
$
0.85
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
3,556.00
$
2.54
$
#
DIV/
0!

TOTAL
COST:
11,262.37
$
8.04
$
­
$
#
DIV/
0!
Farming
Costs:

dwcgi­
15181­
1081175928­
811180000.
xls
August
3,
2003
