#### Go to GreenTreks Home

Note: Going home clears all of these panels.

#### Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Get
LCA Organic vs Conventional Orange Crops

#### Operating Budget NPV Calculator

Introduction
This tool calculates net present value totals for operating and capital budget uris. The discounted totals include operating, allocated overhead, capital, and incentive-adjusted totals. Annual totals reflect the cost for operations or components that have an effective life different than 1 period.

Calculation View Description
v216A

Version: 1.7.0

#### Relations

Use In Childs?
Overwrite Childs?

#### Step 3 of 3. Save

Method 1. Do you wish to save step 2's calculations? These calculations are viewed by opening this particular calculator addin.

#### Step 1

• Step 1. Real and Nominal Rates: The nominal rate includes inflation while the real rate does not. In the USA, DevTreks recommends using Office of Management and Budget rates for the same year as the date of the input.

#### Step 2

• Step 2. Use Same Calculator Pack In Descendants?: True to insert or update this same calculator in children.
• Step 3. Overwrite Descendants?: True to insert or update all of the attributes of this same calculator in all children. False only updates children attributes that are controlled by the developer of this calculator (i.e. version, stylehsheet name, relatedcalculatorstype ...)
• Step 2. What If Tag Name: Instructional videos explaining the use of what-if scenario calculations should be viewed before changing or using this parameter.
• Step 2. Related Calculators Type: When the Use Same Calculator Pack in Descendant is true, uses this value to determine which descendant calculator to update. Inserts a new descendant when no descendant has this same name. Updates the descendant that has this same name.
• Step 2. Alternative Type: This property is used to analyze differences between Alternatives.
• Step 2. Target Type: This property is used to analyze progress being achieved with budget goals.
• Step 2. Calculated Results: Please refer to the references below.

#### References

• Hallam, Eidman, Morehart and Klonsky (editors) Commodity Cost and Returns Estimation Handbook, Staff General Research Papers, Iowa State University, Department of Economics, 1999

Current view of document
LCA Organic vs Conventional Orange Crops
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
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
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
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
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
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
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
These operating budgets use life cycle analysis to compare conventional and organic orange production