Table 3. MONTHLY CASH COSTS PER ACRE TO PRODUCE OKRA
Coachella Valley - 1995/1996
| 1994 | 1995 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DEC 94-NOV 95 | D | Ja | F | Mr | Ap | My | Jn | Jl | Au | S | O | N | Sum |
| Preplant: | |||||||||||||
| Chop Prior Crop Residue | 5 | 5 | |||||||||||
| Disc 2X | 24 | 24 | |||||||||||
| Plow | 20 | 20 | |||||||||||
| Leveling - Land Plane (2x) | 15 | 15 | |||||||||||
| Apply & Incorporate Herbicide | 31 | 31 | |||||||||||
| Custom Manure Application | 75 | 75 | |||||||||||
| Disc & Float | 17 | 17 | |||||||||||
| List | 9 | 9 | |||||||||||
| Irrigation Furrow | 40 | 40 | |||||||||||
| Shape Beds | 8 | 8 | |||||||||||
| Seed Okra | 67 | 67 | |||||||||||
| TOTAL PREPLANT COSTS | 64 | 173 | 76 | 313 | |||||||||
| Cultural: | |||||||||||||
| Irrigation Furrow | 40 | 25 | 21 | 21 | 107 | ||||||||
| Thin Stand | 30 | 30 | |||||||||||
| Cultivate Beds | 7 | 7 | 14 | ||||||||||
| Side Dress CAN-17 |
32 | 32 | |||||||||||
| Irrigate & UN 32 | 40 | 40 | |||||||||||
| Hoe Weed | 30 | 30 | |||||||||||
| Apply Ladybird Beetles | 21 | 21 | |||||||||||
| TOTAL CULTURAL COSTS | 109 | 72 | 72 | 21 | 274 | ||||||||
| Harvest: | |||||||||||||
| Hand Pick & Pack Peppers | 1374 | 1370 | 1474 | 4218 | |||||||||
| Ship to LA Market | 266 | 266 | 268 | 800 | |||||||||
| LA Broker Commission | 532 | 532 | 536 | 1600 | |||||||||
| TOTAL HARVEST COSTS | 2172 | 2168 | 2278 | 6618 | |||||||||
| Postharvest: | |||||||||||||
| Chop Okra Stalks | 16 | 16 | |||||||||||
| TOTAL POST-HARVEST COSTS | 16 | 16 | |||||||||||
| Interest on oper. capital | 1 | 2 | 3 | 4 | 26 | 36 | |||||||
| TOTAL OPERATING COST/ACRE | 65 | 175 | 79 | 113 | 2270 | 2239 | 2299 | 16 | 7256 | ||||
| TOTAL OPERATING COST/BOX | 0.08 | 0.22 | 0.10 | 0.14 | 2.84 | 2.80 | 2.87 | 0.02 | 9.07 | ||||
| Overhead: | |||||||||||||
| Land Rent | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 133 | ||||
| Office Expense | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 30 | ||||
| Liability Insurance | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 25 | ||||
| Sanitation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Property Taxes | 2 | 2 | 4 | ||||||||||
| Property Insurance | 1 | 1 | 3 | ||||||||||
| Investment Repairs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
| TOTAL CASH OVERHEAD COST | 24 | 27 | 24 | 24 | 24 | 24 | 24 | 27 | 0 | 0 | 0 | 0 | 200 |
| TOTAL CASH COSTS/ACRE | 89 | 203 | 102 | 137 | 2294 | 2263 | 44 | 0 | 0 | 0 | 0 | 0 | 7456 |
| TOTAL CASH COSTS/BOX | 0.11 | 0.25 | 0.13 | 0.17 | 2.87 | 2.83 | 2.9 | 0.05 | 0 | 0 | 0 | 0 | 9.32 |