Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Tomatoes
­­
Palm
Beach
­­
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
267.30
Fumigant
560.00
Crop
Protection
Materials
483.90
Transplants/
Seeds
330.00
Stakes
105.00
Plastic
String
110.00
Plastic
Mulch/
Irrigation
Tubing
632.43
Frost
Protection
Machinery:
Irrigation
341.88
Non­
irrigation
310.92
Plastic
Mulch/
Drip
Tape
Disposal
222.41
Scounting
39.00
Labor
Costs:
Tractor
Drivers
145.16
Direct
Labor
418.66
Miscellaneous
150.00
Interest
263.08
Fixed
Costs:
Land
Cost
400.00
Supervision
677.50
Overhead
1,129.17
Total
Pre­
Harvest
Production
Costs:
6,586.41
$
4.70
$
­
$
#
DIV/
0!

Harvesting
1,302.00
$
0.93
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
3,976.00
$
2.84
$
#
DIV/
0!

TOTAL
COST:
11,864.41
$
8.47
$
­
$
#
DIV/
0!
Farming
Costs:

dwcgi­
15181­
1081177064­
494232000.
xls
August
3,
2003
