Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Alternatives
Tomatoes
­­
Southwest
­­
Single
Crop
Yield
Cartons
Per
Acre
IFAS
Average
1,326
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
350.25
Fumigant
847.00
Crop
Protection
Materials
908.19
Transplants/
Seeds
336.00
Stakes
67.50
Plastic
String
37.50
Plastic
Mulch/
Irrigation
Tubing
524.40
Frost
Protection
Machinery:
Irrigation
614.67
Non­
irrigation
370.68
Plastic
Mulch/
Drip
Tape
Disposal
280.24
Scounting
35.00
Labor
Costs:
Tractor
Drivers
193.55
Direct
Labor
489.75
Miscellaneous
165.00
Interest
252.90
Fixed
Costs:
Land
Cost
450.00
Supervision
1,039.55
Overhead
1,299.42
Total
Pre­
Harvest
Production
Costs:
8,261.60
$
6.23
$
­
$
#
DIV/
0!

Harvesting
1,013.32
$
0.76
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
3,737.44
$
2.82
$
#
DIV/
0!

TOTAL
COST:
13,012.36
$
9.81
$
­
$
#
DIV/
0!
Farming
Costs:

DCTM_
ARP.
xls
August
3,
2003
