UC ANR Small Farms Network

Okra - Table 1

Table 1. COSTS PER ACRE TO PRODUCE OKRAE
Coachella Valley - 1996

  • Labor Rate:
    • $6.70/hr. machine labor
    • $6.70/hr. non-machine labor
  • Interest Rate: 11.61%
  • Yield per Acre: 800 Boxes
 
 Cash and Labor Costs per Acre 
OperationOperation Time (Hrs/A)Labor CostFuel, Lube & RepairsMaterial CostCustom/RentTotal CostYour Cost
Preplant: 
Chop Prior Crop Residue0.3023005 
Disc 2X1.4011120024 
Plow1.2010100020 
Leveling - Land plane (2x)0.90780015 
Apply & Incorporate Herbicide1.4011155031 
Custom Manure Application0.000007575 
Disc & Float1.00890017 
List0.6055009 
Irrigation - Furrow1.9228012040 
Shape Beds0.5044008 
Seed Okra1.60241430067 
TOTAL PREPLANT COSTS10.82111804775313 
 
Cultural: 
Irrigation - Furrow7.68670400107 
Thin Stand0.000003030 
Cultivate Beds1.00860014 
Side dress CAN-170.504325032 
Irrigate & UN 321.9213027040 
Hoe Weeds0.000003030 
Apply Ladybird Beetles0.101020021 
TOTAL CULTURAL COSTS11.2092911260274 
 
Harvest: 
Pick & Pack Okra0.5040042144218 
Ship to LA Market0.00000800800 
LA Broker Commission0.0000016001600 
TOTAL HARVEST COSTS0.5040066146618 
 
Postharvest: 
Chop Okra Stalks1.00880016 
TOTAL POST-HARVEST COSTS1.00880016 
 
Interest on operating capital @ 11.61% 36 
TOTAL OPERATING COSTS/ACRE 2159815967497256 
TOTAL OPERATING COSTS/BOX     9.07 
 
CASH OVERHEAD: 
Land Rent 133 
Office Expense 30 
Liability Insurance 25