Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Tomatoes
­­
Ruskin
Palmetto
­­
Fall
­­
Double
Crop
Yield
Cartons
Per
Acre
­­
Tomato
Cartons
Per
Acre
­­
Cucurbits
IFAS
Average
1,350
600
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
701.21
Fumigant
573.75
Crop
Protection
Materials
1,343.91
Transplants/
Seeds
332.30
Stakes
32.00
Plastic
String
120.00
Plastic
Mulch/
Irrigation
Tubing
294.00
Frost
Protection
Machinery:
Irrigation
403.53
Non­
irrigation
701.99
Plastic
Mulch/
Drip
Tape
Disposal
198.42
Scounting
35.00
Labor
Costs:
Tractor
Drivers
411.79
Direct
Labor
410.17
Miscellaneous
30.00
Interest
330.98
Fixed
Costs:
Land
Cost
300.00
Supervision
1,208.97
Overhead
1,511.64
Total
Pre­
Harvest
Production
Costs:
8,939.66
$
4.58
$
­
$
#
DIV/
0!

Harvesting
2,119.50
$
1.09
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
5,145.00
$
2.64
$
#
DIV/
0!

TOTAL
COST:
16,204.16
$
8.31
$
­
$
#
DIV/
0!
Farming
Costs:

DCTM_
ARP.
xls
August
3,
2003
