Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Tomatoes
­­
Palm
Beach
­­
Double
Crop
Yield
Cartons
Per
Acre
­­
Tomato
Cartons
Per
Acre
­­
Cucurbits
IFAS
Average
1,400
600
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
551.30
Fumigant
560.00
Crop
Protection
Materials
847.78
Transplants/
Seeds
406.60
Stakes
105.00
Plastic
String
110.00
Plastic
Mulch/
Irrigation
Tubing
632.43
Frost
Protection
Machinery:
Irrigation
346.77
Non­
irrigation
380.16
Plastic
Mulch/
Drip
Tape
Disposal
222.41
Scounting
39.00
Labor
Costs:
Tractor
Drivers
191.01
Direct
Labor
531.06
Miscellaneous
180.00
Interest
316.20
Fixed
Costs:
Land
Cost
400.00
Supervision
946.17
Overhead
1,465.01
Total
Pre­
Harvest
Production
Costs:
8,230.90
$
4.12
$
­
$
#
DIV/
0!

Harvesting
2,382.00
$
1.19
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
5,692.00
$
2.85
$
#
DIV/
0!

TOTAL
COST:
16,304.90
$
8.15
$
­
$
#
DIV/
0!
Farming
Costs:

DCTM_
ARP.
xls
August
3,
2003
