Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Tomatoes
­­
Ruskin
Palmetto
­­
Fall
­­
Single
Crop
Yield
Cartons
Per
Acre
IFAS
Average
1,350
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
417.21
Fumigant
573.75
Crop
Protection
Materials
980.03
Transplants/
Seeds
256.00
Stakes
32.00
Plastic
String
120.00
Plastic
Mulch/
Irrigation
Tubing
294.00
Frost
Protection
Machinery:
Irrigation
198.64
Non­
irrigation
632.75
Plastic
Mulch/
Drip
Tape
Disposal
198.42
Scounting
35.00
Labor
Costs:
Tractor
Drivers
365.94
Direct
Labor
297.77
Miscellaneous
Interest
217.99
Fixed
Costs:
Land
Cost
300.00
Supervision
940.30
Overhead
1,175.38
Total
Pre­
Harvest
Production
Costs:
7,035.18
$
5.21
$
­
$
#
DIV/
0!

Harvesting
1,039.50
$
0.77
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
3,429.00
$
2.54
$
#
DIV/
0!

TOTAL
COST:
11,503.68
$
8.52
$
­
$
#
DIV/
0!
Farming
Costs:

dwcgi­
15181­
1081177380­
946657000.
xls
August
3,
2003
