Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Alternatives
Tomatoes
­­
Ruskin
Palmetto
­­
Fall
­­
Single
Crop
Yield
Cartons
Per
Acre
IFAS
Average
1,269
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
417.27
Fumigant
847.00
Crop
Protection
Materials
1,061.03
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
669.75
Plastic
Mulch/
Drip
Tape
Disposal
198.42
Scounting
35.00
Labor
Costs:
Tractor
Drivers
365.94
Direct
Labor
314.77
Miscellaneous
20.00
Interest
217.99
Fixed
Costs:
Land
Cost
300.00
Supervision
940.30
Overhead
1,175.38
Total
Pre­
Harvest
Production
Costs:
7,463.49
$
5.88
$
­
$
#
DIV/
0!

Harvesting
977.13
$
0.77
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
3,223.26
$
2.54
$
#
DIV/
0!

TOTAL
COST:
11,663.88
$
9.19
$
­
$
#
DIV/
0!
Farming
Costs:

DCTM_
ARP.
xls
August
3,
2003
