Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Tomatoes
­­
Southwest
­­
Single
Crop
Yield
Cartons
Per
Acre
IFAS
Average
1,400
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
350.25
Fumigant
530.00
Crop
Protection
Materials
827.19
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
333.68
Plastic
Mulch/
Drip
Tape
Disposal
280.24
Scounting
35.00
Labor
Costs:
Tractor
Drivers
193.55
Direct
Labor
472.75
Miscellaneous
145.00
Interest
252.90
Fixed
Costs:
Land
Cost
450.00
Supervision
1,039.55
Overhead
1,299.42
Total
Pre­
Harvest
Production
Costs:
7,789.60
$
5.56
$
­
$
#
DIV/
0!

Harvesting
1,078.00
$
0.77
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
3,976.00
$
2.84
$
#
DIV/
0!

TOTAL
COST:
12,843.60
$
9.17
$
­
$
#
DIV/
0!
Farming
Costs:

DCTM_
ARP.
xls
August
3,
2003
