Farm
ID
#
_______________

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

Fertilizer
291.11
Fumigant
630.63
Crop
Protection
Materials
682.76
Transplants/
Seeds
750.00
Stakes
64.00
Plastic
String
27.50
Plastic
Mulch/
Irrigation
Tubing
337.67
Frost
Protection
Machinery:
Irrigation
146.09
Non­
irrigation
409.64
Plastic
Mulch/
Drip
Tape
Disposal
140.96
Scounting
27.50
Labor
Costs:
Tractor
Drivers
254.53
Direct
Labor
200.88
Miscellaneous
150.00
Interest
166.16
Fixed
Costs:
Land
Cost
350.00
Supervision
845.50
Overhead
1,056.87
Total
Pre­
Harvest
Production
Costs:
6,531.80
$
6.53
$
­
$
#
DIV/
0!

Harvesting
1,477.50
$
1.48
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
1,967.50
$
1.97
$
#
DIV/
0!

TOTAL
COST:
9,976.80
$
9.98
$
­
$
#
DIV/
0!
Farming
Costs:

DCTM_
ARP.
xls
August
3,
2003
