Budget Group : LCA Organic vs Conventional Orange Crops |
Document Status : approved |
Description : These operating budgets use life cycle analysis to compare conventional and organic orange production |
Label : A10 |
Budget Type : 117 |
Date : 07/16/2014 |
Last Changed : 7/16/2014 12:00:00 AM |
Budget :Conventional Orange Budget, Brazil |
Label 1
|
Label 2
|
Last Modif.
|
Init. Value
|
Salv. Value
|
Interest Rates
|
Nom. Rate |
Real Rate |
A100C |
none |
7/16/2014 12:00:00 AM |
0.0000 |
0.0000 |
|
0.0300 |
0.0100 |
Description
This conventional orange production includes life cycle analysis. |
Time Period : 2012 Conventional Orange Cro |
Ending Date
|
Common Ref.?
|
Discount?
|
Enterprise Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2012 |
True |
True |
1 |
hectare |
0 |
0 |
Time Period
|
2012 Conventional Orange Crop |
Last Changed
|
7/16/2014 12:00:00 AM |
Description
This conventional orange production includes life cycle analysis. |
Label
|
A1001C2012 |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Revenues |
Outcome : 2012 Conventional Orange Crop Outcome |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2012 |
A1001C2012 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This outcome uses life cycle analysis for conventional orange production. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2012 Orange, Conventional LCA Label : A1001C |
1 |
1 |
each |
20 |
tons (metric) |
100.0000 |
2,000.00 |
|
Description
This orange crop is grown using conventional practices. |
Interest |
27.78 |
|
7/16/2012 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
2,027.78 |
|
Revenue Interest - Outcome |
27.78 |
27.78 |
Total Revenue - Outcome |
2,027.78 |
2,027.78 |
Total Incentive-Adjusted Revenues - Outcome |
2,027.78 |
2,027.78 |
|
Totals
|
Annual Totals
|
Total Revenue -Time Period |
2,027.78 |
2,027.78 |
Total Incentive Ben -Time Period |
2,027.78 |
2,027.78 |
Costs |
Operation : 2012 Conventional Orange Crop Operation |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2012 |
A1001C2012 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation uses life cycle analysis for conventional orange production. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2012 Fertilizer, Orange, Conventional Label : A1001C |
07/16/2012 |
1 |
False |
111 |
kg/hectare active ingredient |
1.7500 |
194.25 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
tons (metric) |
175.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
196.95 |
|
Description
This input includes a unit life cycle analysis of conventional fertilizer in orange production. |
Operating Cost Interest |
2.70 |
2.70 |
Total Operating Costs - Operation |
196.95 |
196.95 |
Allocated Overhead Cost Interest |
0.00 |
0.00 |
Total Allocated Overhead Costs - Operation |
0.00 |
0.00 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
196.95 |
196.95 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
196.95 |
196.95 |
Net Operating Profits -Time Period |
1,830.83 |
1,830.83 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Profits -Time Period |
1,830.83 |
1,830.83 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
0.00 |
0.00 |
Net Profits -Time Period |
1,830.83 |
1,830.83 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
196.95 |
196.95 |
Net Incentive Profits -Time Period |
1,830.83 |
1,830.83 |
Time Period : 2013 Conventional Orange Crop |
Ending Date
|
Common Ref.?
|
Discount?
|
Enterprise Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2013 |
True |
True |
1 |
hectare |
0 |
0 |
Time Period
|
2013 Conventional Orange Crop |
Last Changed
|
7/16/2014 12:00:00 AM |
Description
This conventional orange production includes life cycle analysis. |
Label
|
A1001C2013 |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Revenues |
Outcome : 2013 Conventional Orange Crop Outcome |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2013 |
A1001C2013 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This outcome uses life cycle analysis for conventional orange production. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2013 Orange, Conventional LCA Label : A1001C |
1 |
1 |
each |
19 |
tons (metric) |
110.0000 |
2,090.00 |
|
Description
This orange crop is grown using conventional practices. |
Interest |
-20.97 |
|
7/16/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
2,069.03 |
|
Revenue Interest - Outcome |
-20.97 |
-20.97 |
Total Revenue - Outcome |
2,069.03 |
2,069.03 |
Total Incentive-Adjusted Revenues - Outcome |
2,069.03 |
2,069.03 |
|
Totals
|
Annual Totals
|
Total Revenue -Time Period |
2,069.03 |
2,069.03 |
Total Incentive Ben -Time Period |
2,069.03 |
2,069.03 |
Costs |
Operation : 2013 Conventional Orange Crop Operation |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2013 |
A1001C2013 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation uses life cycle analysis for conventional orange production. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2013 Fertilizer, Orange, Conventional Label : A1001C |
07/16/2013 |
1 |
False |
115 |
kg/hectare active ingredient |
1.6500 |
189.75 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
tons (metric) |
165.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
187.85 |
|
Description
This input includes a unit life cycle analysis of conventional fertilizer in orange production. |
Operating Cost Interest |
-1.90 |
-1.90 |
Total Operating Costs - Operation |
187.85 |
187.85 |
Allocated Overhead Cost Interest |
0.00 |
0.00 |
Total Allocated Overhead Costs - Operation |
0.00 |
0.00 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
187.85 |
187.85 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
187.85 |
187.85 |
Net Operating Profits -Time Period |
1,881.18 |
1,881.18 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Profits -Time Period |
1,881.18 |
1,881.18 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
0.00 |
0.00 |
Net Profits -Time Period |
1,881.18 |
1,881.19 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
187.85 |
187.85 |
Net Incentive Profits -Time Period |
1,881.18 |
1,881.19 |
Time Period : 2014 Conventional Orange Crop |
Ending Date
|
Common Ref.?
|
Discount?
|
Enterprise Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2014 |
True |
True |
1 |
hectare |
0 |
0 |
Time Period
|
2014 Conventional Orange Crop |
Last Changed
|
7/16/2014 12:00:00 AM |
Description
This conventional orange production includes life cycle analysis. |
Label
|
A1001C2014 |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Revenues |
Outcome : 2014 Conventional Orange Crop Outcome |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2014 |
A1001C2014 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This outcome uses life cycle analysis for conventional orange production. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2014 Orange, Conventional LCA Label : A1001C |
1 |
1 |
each |
225 |
tons (metric) |
105.0000 |
23,625.00 |
|
Description
This orange crop is grown using conventional practices. |
Interest |
-471.65 |
|
7/16/2014 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
23,153.35 |
|
Revenue Interest - Outcome |
-471.65 |
-471.65 |
Total Revenue - Outcome |
23,153.35 |
23,153.35 |
Total Incentive-Adjusted Revenues - Outcome |
23,153.35 |
23,153.35 |
|
Totals
|
Annual Totals
|
Total Revenue -Time Period |
23,153.35 |
23,153.35 |
Total Incentive Ben -Time Period |
23,153.35 |
23,153.35 |
Costs |
Operation : 2014 Conventional Orange Crop Operation |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2014 |
A1001C2014 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation uses life cycle analysis for conventional orange production. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2014 Fertilizer, Orange, Conventional Label : A1001C |
07/16/2014 |
1 |
False |
117 |
kg/hectare active ingredient |
1.5000 |
175.50 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
tons (metric) |
150.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
172.00 |
|
Description
This input includes a unit life cycle analysis of conventional fertilizer in orange production. |
Operating Cost Interest |
-3.50 |
-3.50 |
Total Operating Costs - Operation |
172.00 |
172.00 |
Allocated Overhead Cost Interest |
0.00 |
0.00 |
Total Allocated Overhead Costs - Operation |
0.00 |
0.00 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
172.00 |
172.00 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
172.00 |
172.00 |
Net Operating Profits -Time Period |
22,981.35 |
22,981.35 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Profits -Time Period |
22,981.35 |
22,981.35 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
0.00 |
0.00 |
Net Profits -Time Period |
22,981.35 |
22,981.35 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
172.00 |
172.00 |
Net Incentive Profits -Time Period |
22,981.35 |
22,981.35 |
Budget Totals and Nets
|
Totals
|
Annual Totals
|
Total Revenue -Budget |
27,250.16 |
27,250.16 |
Total Operating Costs -Budget |
556.79 |
556.79 |
Net Operating Profits -Budget |
26,693.37 |
26,693.37 |
Total Allocated Overhead Costs -Budget |
0.00 |
0.00 |
Net Operating and Overhead Profits -Budget |
26,693.37 |
26,693.37 |
Total Capital Expenditure Costs -Budget |
0.00 |
0.00 |
Net Profits -Budget |
26,693.37 |
26,693.37 |
Equivalent Annual Annuity -Budget |
9076.34 |
Total Incentive Ben -Budget |
27,250.16 |
27,250.16 |
Total Incentive Costs -Budget |
556.79 |
556.79 |
Net Incentive Profits -Budget |
26,693.37 |
26,693.37 |
Budget :Organic Orange Budget, Brazil |
Label 1
|
Label 2
|
Last Modif.
|
Init. Value
|
Salv. Value
|
Interest Rates
|
Nom. Rate |
Real Rate |
A100C |
none |
7/16/2014 12:00:00 AM |
0.0000 |
0.0000 |
|
0.0300 |
0.0100 |
Description
This organic orange production includes life cycle analysis. |
Time Period : 2012 Organic Orange Crop |
Ending Date
|
Common Ref.?
|
Discount?
|
Enterprise Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2012 |
True |
True |
1 |
hectare |
0 |
0 |
Time Period
|
2012 Organic Orange Crop |
Last Changed
|
7/16/2014 12:00:00 AM |
Description
This organic orange production includes life cycle analysis. |
Label
|
A1001C2012 |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Revenues |
Outcome : 2012 Organic Orange Crop Outcome |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2012 |
A1001C2012 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This outcome uses life cycle analysis for organic orange production. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2012 Orange, Organic LCA Label : A1001) |
1 |
1 |
each |
18 |
tons (metric) |
125.0000 |
2,250.00 |
|
Description
This orange crop is grown using organic practices. |
Interest |
31.25 |
|
7/16/2012 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
2,281.25 |
|
Revenue Interest - Outcome |
31.25 |
31.25 |
Total Revenue - Outcome |
2,281.25 |
2,281.25 |
Total Incentive-Adjusted Revenues - Outcome |
2,281.25 |
2,281.25 |
|
Totals
|
Annual Totals
|
Total Revenue -Time Period |
2,281.25 |
2,281.25 |
Total Incentive Ben -Time Period |
2,281.25 |
2,281.25 |
Costs |
Operation : 2012 Organic Orange Crop Operation |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2012 |
A1001C2012 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation uses life cycle analysis for organic orange production. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2012 Fertilizer, Orange, Organic Label : A1001O |
07/16/2012 |
1 |
False |
87 |
kg/hectare active ingredient |
25.0000 |
2,175.00 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
tons (metric) |
250.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
2,205.21 |
|
Description
This input includes a unit life cycle analysis of organic fertilizer in orange production. |
Operating Cost Interest |
30.21 |
30.21 |
Total Operating Costs - Operation |
2,205.21 |
2,205.21 |
Allocated Overhead Cost Interest |
0.00 |
0.00 |
Total Allocated Overhead Costs - Operation |
0.00 |
0.00 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
2,205.21 |
2,205.21 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
2,205.21 |
2,205.21 |
Net Operating Profits -Time Period |
76.04 |
76.04 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Profits -Time Period |
76.04 |
76.04 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
0.00 |
0.00 |
Net Profits -Time Period |
76.04 |
76.04 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
2,205.21 |
2,205.21 |
Net Incentive Profits -Time Period |
76.04 |
76.04 |
Time Period : 2013 Organic Orange Crop |
Ending Date
|
Common Ref.?
|
Discount?
|
Enterprise Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2013 |
True |
True |
1 |
hectare |
0 |
0 |
Time Period
|
2013 Organic Orange Crop |
Last Changed
|
7/16/2014 12:00:00 AM |
Description
This organic orange production includes life cycle analysis. |
Label
|
A1001C2013 |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Revenues |
Outcome : 2013 Organic Orange Crop Outcome |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2013 |
A1001C2013 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This outcome uses life cycle analysis for organic orange production. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2013 Orange, Organic LCA Label : A1001) |
1 |
1 |
each |
16 |
tons (metric) |
150.0000 |
2,400.00 |
|
Description
This orange crop is grown using organic practices. |
Interest |
-24.08 |
|
7/16/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
2,375.92 |
|
Revenue Interest - Outcome |
-24.08 |
-24.08 |
Total Revenue - Outcome |
2,375.92 |
2,375.92 |
Total Incentive-Adjusted Revenues - Outcome |
2,375.92 |
2,375.92 |
|
Totals
|
Annual Totals
|
Total Revenue -Time Period |
2,375.92 |
2,375.92 |
Total Incentive Ben -Time Period |
2,375.92 |
2,375.92 |
Costs |
Operation : 2013 Organic Orange Crop Operation |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2013 |
A1001C2013 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation uses life cycle analysis for organic orange production. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2013 Fertilizer, Orange, Organic Label : A1001O |
07/16/2013 |
1 |
False |
93 |
kg/hectare active ingredient |
1.7500 |
162.75 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
tons (metric) |
175.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
161.12 |
|
Description
This input includes a unit life cycle analysis of organic fertilizer in orange production. |
Operating Cost Interest |
-1.63 |
-1.63 |
Total Operating Costs - Operation |
161.12 |
161.12 |
Allocated Overhead Cost Interest |
0.00 |
0.00 |
Total Allocated Overhead Costs - Operation |
0.00 |
0.00 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
161.12 |
161.12 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
161.12 |
161.12 |
Net Operating Profits -Time Period |
2,214.80 |
2,214.80 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Profits -Time Period |
2,214.80 |
2,214.80 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
0.00 |
0.00 |
Net Profits -Time Period |
2,214.80 |
2,214.81 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
161.12 |
161.12 |
Net Incentive Profits -Time Period |
2,214.80 |
2,214.81 |
Time Period : 2014 Organic Orange Crop |
Ending Date
|
Common Ref.?
|
Discount?
|
Enterprise Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2014 |
True |
True |
1 |
hectare |
0 |
0 |
Time Period
|
2014 Organic Orange Crop |
Last Changed
|
7/16/2014 12:00:00 AM |
Description
This organic orange production includes life cycle analysis. |
Label
|
A1001C2014 |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Revenues |
Outcome : 2014 Organic Orange Crop Outcome |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2014 |
A1001C2014 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This outcome uses life cycle analysis for organic orange production. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2014 Orange, Organic LCA Label : A1001) |
1 |
1 |
each |
20 |
tons (metric) |
135.0000 |
2,700.00 |
|
Description
This orange crop is grown using organic practices. |
Interest |
-53.90 |
|
7/16/2014 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
2,646.10 |
|
Revenue Interest - Outcome |
-53.90 |
-53.90 |
Total Revenue - Outcome |
2,646.10 |
2,646.10 |
Total Incentive-Adjusted Revenues - Outcome |
2,646.10 |
2,646.10 |
|
Totals
|
Annual Totals
|
Total Revenue -Time Period |
2,646.10 |
2,646.10 |
Total Incentive Ben -Time Period |
2,646.10 |
2,646.10 |
Costs |
Operation : 2014 Organic Orange Crop Operation |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2014 |
A1001C2014 |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation uses life cycle analysis for organic orange production. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2014 Fertilizer, Orange, Organic Label : A1001O |
07/16/2014 |
1 |
False |
82 |
kg/hectare active ingredient |
2.0000 |
164.00 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
tons (metric) |
200.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
160.73 |
|
Description
This input includes a unit life cycle analysis of organic fertilizer in orange production. |
Operating Cost Interest |
-3.27 |
-3.27 |
Total Operating Costs - Operation |
160.73 |
160.73 |
Allocated Overhead Cost Interest |
0.00 |
0.00 |
Total Allocated Overhead Costs - Operation |
0.00 |
0.00 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
160.73 |
160.73 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
160.73 |
160.73 |
Net Operating Profits -Time Period |
2,485.37 |
2,485.37 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Profits -Time Period |
2,485.37 |
2,485.37 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
0.00 |
0.00 |
Net Profits -Time Period |
2,485.37 |
2,485.37 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
160.73 |
160.73 |
Net Incentive Profits -Time Period |
2,485.37 |
2,485.37 |
Budget Totals and Nets
|
Totals
|
Annual Totals
|
Total Revenue -Budget |
7,303.27 |
7,303.27 |
Total Operating Costs -Budget |
2,527.05 |
2,527.05 |
Net Operating Profits -Budget |
4,776.22 |
4,776.22 |
Total Allocated Overhead Costs -Budget |
0.00 |
0.00 |
Net Operating and Overhead Profits -Budget |
4,776.22 |
4,776.22 |
Total Capital Expenditure Costs -Budget |
0.00 |
0.00 |
Net Profits -Budget |
4,776.22 |
4,776.22 |
Equivalent Annual Annuity -Budget |
1624.02 |
Total Incentive Ben -Budget |
7,303.27 |
7,303.27 |
Total Incentive Costs -Budget |
2,527.05 |
2,527.05 |
Net Incentive Profits -Budget |
4,776.22 |
4,776.22 |
Budget Group Totals and Nets
|
Totals
|
Annual Totals
|
Total Revenue - Budget Group |
34,553.43 |
34,553.43 |
Total Operating Costs - Budget Group |
3,083.84 |
3,083.84 |
Total Overhead Costs - Budget Group |
0.00 |
0.00 |
Total Capital Costs - Budget Group |
0.00 |
0.00 |
Net Profits - Budget Group |
31,469.59 |
31,469.59 |
Total Incentives Ben -Budget Group |
34,553.43 |
34,553.43 |
Total Incentive Costs - Budget Group |
3,083.84 |
3,083.84 |
Net Incentive Profits - Budget Group |
31,469.59 |
31,469.59 |