Farm
ID
#
_______________

Methyl
Bromide
Critical
Use
Exemption
Enterprise
Budget
Work
Sheets
Methyl
Bromide
Strawberry
­­
Double
Crop
Yield
Cartons
Per
Acre
­­
Strawberry
Cartons
Per
Acre
­­
Cucurbits
IFAS
Average
2,800
600
Farm
Information
Cost
Information
IFAS
Farm
Information
Acre
Carton
Acre
Carton
Pre­
Harvest
Production
Costs:

Fertilizer
627.00
Fumigant
684.00
Crop
Protection
Materials
1,463.10
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
496.90
Miscellaneous
287.50
Interest
539.40
Fixed
Costs:
Land
Cost
1,000.00
Supervision
268.67
Overhead
2,560.93
Total
Pre­
Harvest
Production
Costs:
11,684.19
$
3.44
$
­
$
#
DIV/
0!

Harvesting
6,400.00
$
1.88
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
9,668.00
$
2.84
$
#
DIV/
0!
Farming
Costs:

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

TOTAL
COST:
27,752.19
$
8.16
$
­
$
#
DIV/
0!

DCTM_
ARP.
xls
August
3,
2003
