Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Tomatoes
­­
Southwest
­­
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
634.50
Fumigant
530.00
Crop
Protection
Materials
1,191.07
Transplants/
Seeds
412.30
Stakes
67.50
Plastic
String
37.50
Plastic
Mulch/
Irrigation
Tubing
524.40
Frost
Protection
Machinery:
Irrigation
819.56
Non­
irrigation
402.92
Plastic
Mulch/
Drip
Tape
Disposal
198.42
Scounting
35.00
Labor
Costs:
Tractor
Drivers
239.40
Direct
Labor
585.15
Miscellaneous
175.00
Interest
306.02
Fixed
Costs:
Land
Cost
450.00
Supervision
1,308.22
Overhead
1,635.26
Total
Pre­
Harvest
Production
Costs:
9,552.22
$
4.78
$
­
$
#
DIV/
0!

Harvesting
2,158.00
$
1.08
$
#
DIV/
0!

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

TOTAL
COST:
17,402.22
$
8.70
$
­
$
#
DIV/
0!
Farming
Costs:

DCTM_
ARP.
xls
August
3,
2003
