Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Tomatoes
­­
Ruskin
Palmetto
­­
Spring
­­
Single
Crop
Yield
Cartons
Per
Acre
IFAS
Average
1,550
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
417.21
Fumigant
573.75
Crop
Protection
Materials
728.90
Transplants/
Seeds
256.00
Stakes
32.00
Plastic
String
120.00
Plastic
Mulch/
Irrigation
Tubing
195.00
Frost
Protection
Machinery:
Irrigation
198.64
Non­
irrigation
524.94
Plastic
Mulch/
Drip
Tape
Disposal
198.42
Scounting
35.00
Labor
Costs:
Tractor
Drivers
305.47
Direct
Labor
357.77
Miscellaneous
Interest
177.35
Fixed
Costs:
Land
Cost
300.00
Supervision
836.62
Overhead
1,045.78
Total
Pre­
Harvest
Production
Costs:
6,302.85
$
4.07
$
­
$
#
DIV/
0!

Harvesting
1,085.00
$
0.70
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
3,937.00
$
2.54
$
#
DIV/
0!

TOTAL
COST:
11,324.85
$
7.31
$
­
$
#
DIV/
0!
Farming
Costs:

DCTM_
ARP.
xls
August
3,
2003
