Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Pepper
­­
Double
Crop
Yield
Cartons
Per
Acre
­­
Pepper
Cartons
Per
Acre
­­
Cucurbits
IFAS
Average
1,000
600
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
575.11
Fumigant
630.63
Crop
Protection
Materials
1,046.64
Transplants/
Seeds
826.30
Stakes
64.00
Plastic
String
27.50
Plastic
Mulch/
Irrigation
Tubing
337.67
Frost
Protection
Machinery:
Irrigation
350.98
Non­
irrigation
478.88
Plastic
Mulch/
Drip
Tape
Disposal
140.96
Scounting
27.50
Labor
Costs:
Tractor
Drivers
300.28
Direct
Labor
219.28
Miscellaneous
180.00
Interest
219.28
Fixed
Costs:
Land
Cost
350.00
Supervision
1,114.17
Overhead
1,392.71
Total
Pre­
Harvest
Production
Costs:
8,281.89
$
5.18
$
­
$
#
DIV/
0!

Harvesting
2,557.50
$
1.60
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
3,683.50
$
2.30
$
#
DIV/
0!
Farming
Costs:

dwcgi­
15181­
1081177513­
295334000.
xls
August
3,
2003
Farm
ID
#
_______________

TOTAL
COST:
14,522.89
$
9.08
$
­
$
#
DIV/
0!

dwcgi­
15181­
1081177513­
295334000.
xls
August
3,
2003
