Farm
ID
#
_______________

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

Fertilizer
343.75
Fumigant
684.00
Crop
Protection
Materials
1,386.80
Transplants/
Seeds
1,700.00
Stakes
Plastic
String
Plastic
Mulch/
Irrigation
Tubing
639.99
Frost
Protection
Machinery:
Irrigation
189.67
Non­
irrigation
417.16
Plastic
Mulch/
Drip
Tape
Disposal
75.00
Scounting
55.00
Labor
Costs:
Tractor
Drivers
283.59
Direct
Labor
384.50
Miscellaneous
257.50
Interest
486.28
Fixed
Costs:
Land
Cost
1,000.00
Supervision
Overhead
2,225.09
Total
Pre­
Harvest
Production
Costs:
10,128.33
$
3.62
$
­
$
#
DIV/
0!

Harvesting
5,320.00
$
1.90
$
#
DIV/
0!

Packing,
Selling
&
Related
Overhead
7,952.00
$
2.84
$
#
DIV/
0!

TOTAL
COST:
23,400.33
$
8.36
$
­
$
#
DIV/
0!
Farming
Costs:

DCTM_
ARP.
xls
August
3,
2003
