Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Eggplant
­­
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
474.92
Fumigant
560.00
Crop
Protection
Materials
715.85
Transplants/
Seeds
250.00
Stakes
37.50
Plastic
String
35.20
Plastic
Mulch/
Irrigation
Tubing
378.33
Frost
Protection
Machinery:
Irrigation
182.24
Non­
irrigation
323.58
Plastic
Mulch/
Drip
Tape
Disposal
206.91
Scounting
20.00
Labor
Costs:
Tractor
Drivers
208.59
Direct
Labor
602.22
Miscellaneous
125.00
Interest
149.86
Fixed
Costs:
Land
Cost
400.00
Supervision
904.07
Overhead
1,130.11
Total
Pre­
Harvest
Production
Costs:
6,704.38
$
4.79
$
­
$
#
DIV/
0!

Harvesting
1,638.00
$
1.17
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
1,890.00
$
1.35
$
#
DIV/
0!

TOTAL
COST:
10,232.38
$
7.31
$
­
$
#
DIV/
0!
Farming
Costs:

DCTM_
ARP.
xls
August
3,
2003
