Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Tomatoes
­­
North
Florida
Yield
Cartons
Per
Acre
IFAS
Average
1,500
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
73.00
Fumigant
540.00
Crop
Protection
Materials
190.34
Transplants/
Seeds
144.00
Stakes
262.50
Plastic
String
10.00
Plastic
Mulch/
Irrigation
Tubing
455.00
Frost
Protection
Machinery:
Irrigation
85.00
Non­
irrigation
230.00
Plastic
Mulch/
Drip
Tape
Disposal
75.00
Scounting
Labor
Costs:
Tractor
Drivers
245.00
Direct
Labor
700.00
Miscellaneous
Interest
139.74
Fixed
Costs:
Land
Cost
70.00
Supervision
Overhead
293.46
Total
Pre­
Harvest
Production
Costs:
3,513.04
$
2.34
$
­
$
#
DIV/
0!

Harvesting
3,099.50
$
2.07
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
3,798.00
$
2.53
$
#
DIV/
0!

TOTAL
COST:
10,410.54
$
6.94
$
­
$
#
DIV/
0!
Farming
Costs:

dwcgi­
15181­
1081176586­
11660000.
xls
August
3,
2003
