Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Alternatives
Strawberry
­­
Double
Crop
Yield
Cartons
Per
Acre
­­
Strawberry
Cartons
Per
Acre
­­
Cucurbits
IFAS
Average
2,156
564
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
627.75
Fumigant
847.00
Crop
Protection
Materials
1,830.68
Transplants/
Seeds
1,776.30
Stakes
Plastic
String
Plastic
Mulch/
Irrigation
Tubing
639.99
Frost
Protection
Machinery:
Irrigation
394.56
Non­
irrigation
486.40
Plastic
Mulch/
Drip
Tape
Disposal
75.00
Scounting
55.00
Labor
Costs:
Tractor
Drivers
329.44
Direct
Labor
513.90
Miscellaneous
307.50
Interest
539.40
Fixed
Costs:
Land
Cost
1,000.00
Supervision
268.67
Overhead
2,560.93
Total
Pre­
Harvest
Production
Costs:
12,252.52
$
4.50
$
­
$
#
DIV/
0!

Harvesting
7,267.60
$
2.67
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
7,736.08
$
2.84
$
#
DIV/
0!
Farming
Costs:

DCTM_
ARP.
xls
August
3,
2003
Farm
ID
#
_______________

TOTAL
COST:
27,256.20
$
10.02
$
­
$
#
DIV/
0!

DCTM_
ARP.
xls
August
3,
2003
