Investment Group : LCA Organic vs Conventional Orange Crop Investments |
Document Status : approved |
Description : These capital budgets use life cycle analysis to compare conventional and organic orange production. |
Label : A10 |
Investment Type : 0 |
Date : 7/16/2014 12:00:00 AM |
Last Changed : 7/16/2014 12:00:00 AM |
Investment :Conventional Orange Budget |
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 Crop |
Ending Date
|
Common Ref.?
|
Discount?
|
Practice 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
|
A1001C |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Benefits |
Outcome : 2012 Conventional Orange Crop Outcome |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2012 |
A1001C |
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 Benefit |
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 Benefit |
2,027.78 |
|
Benefit Interest - Outcome |
27.78 |
27.78 |
Total Benefit - Outcome |
2,027.78 |
2,027.78 |
Total Incentive-Adjusted Benefits - Outcome |
2,027.78 |
2,027.78 |
|
Totals
|
Annual Totals
|
Total Benefit -Time Period |
2,027.78 |
2,027.78 |
Total Incentive Ben -Time Period |
2,027.78 |
2,027.78 |
Costs |
Component : 2012 Conventional Orange Crop Component |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2012 |
A1001C |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This component 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 |
0 |
kg/hectare active ingredient |
1.7500 |
0.00 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0.11 |
tons (metric) |
175.0000 |
19.25 |
|
Incentive |
0.0000 |
0 |
|
|
|
19.52 |
|
Description
This input includes a unit life cycle analysis of conventional fertilizer in orange production. |
Operating Cost Interest |
0.00 |
0.00 |
Total Operating Costs - Component |
0.00 |
0.00 |
Allocated Overhead Cost Interest |
0.00 |
0.00 |
Total Allocated Overhead Costs - Component |
0.00 |
0.00 |
Capital Cost Interest |
0.27 |
0.27 |
Total Capital Costs - Component |
19.52 |
19.52 |
Total Incentive-Adjusted Costs - Component |
19.52 |
19.52 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
0.00 |
0.00 |
Net Operating Returns -Time Period |
2,027.78 |
2,027.78 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Returns -Time Period |
2,027.78 |
2,027.78 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
19.52 |
19.52 |
Net Returns -Time Period |
2,008.26 |
2,008.26 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
19.52 |
19.52 |
Net Incentive Returns -Time Period |
2,008.26 |
2,008.26 |
Time Period : 2013 Conventional Orange Crop |
Ending Date
|
Common Ref.?
|
Discount?
|
Practice 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
|
A1001C |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Benefits |
Outcome : 2013 Conventional Orange Crop Outcome |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2013 |
A1001C |
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 Benefit |
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 Benefit |
2,069.03 |
|
Benefit Interest - Outcome |
-20.97 |
-20.97 |
Total Benefit - Outcome |
2,069.03 |
2,069.03 |
Total Incentive-Adjusted Benefits - Outcome |
2,069.03 |
2,069.03 |
|
Totals
|
Annual Totals
|
Total Benefit -Time Period |
2,069.03 |
2,069.03 |
Total Incentive Ben -Time Period |
2,069.03 |
2,069.03 |
Costs |
Component : 2013 Conventional Orange Crop Component |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2013 |
A1001C |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This component 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 |
0 |
kg/hectare active ingredient |
1.6500 |
0.00 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0.12 |
tons (metric) |
165.0000 |
19.80 |
|
Incentive |
0.0000 |
0 |
|
|
|
19.60 |
|
Description
This input includes a unit life cycle analysis of conventional fertilizer in orange production. |
Operating Cost Interest |
0.00 |
0.00 |
Total Operating Costs - Component |
0.00 |
0.00 |
Allocated Overhead Cost Interest |
0.00 |
0.00 |
Total Allocated Overhead Costs - Component |
0.00 |
0.00 |
Capital Cost Interest |
-0.20 |
-0.20 |
Total Capital Costs - Component |
19.60 |
19.60 |
Total Incentive-Adjusted Costs - Component |
19.60 |
19.60 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
0.00 |
0.00 |
Net Operating Returns -Time Period |
2,069.03 |
2,069.03 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Returns -Time Period |
2,069.03 |
2,069.03 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
19.60 |
19.60 |
Net Returns -Time Period |
2,049.43 |
2,049.43 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
19.60 |
19.60 |
Net Incentive Returns -Time Period |
2,049.43 |
2,049.43 |
Time Period : 2014 Conventional Orange Crop |
Ending Date
|
Common Ref.?
|
Discount?
|
Practice 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
|
A1001C |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Benefits |
Outcome : 2014 Conventional Orange Crop Outcome |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2014 |
A1001C |
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 Benefit |
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 Benefit |
23,153.35 |
|
Benefit Interest - Outcome |
-471.65 |
-471.65 |
Total Benefit - Outcome |
23,153.35 |
23,153.35 |
Total Incentive-Adjusted Benefits - Outcome |
23,153.35 |
23,153.35 |
|
Totals
|
Annual Totals
|
Total Benefit -Time Period |
23,153.35 |
23,153.35 |
Total Incentive Ben -Time Period |
23,153.35 |
23,153.35 |
Costs |
Component : 2014 Conventional Orange Crop Component |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2014 |
A1001C |
1 |
hectare |
1 |
0.0000 |
0.0000 |
0 |
Description
This component 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 |
0 |
kg/hectare active ingredient |
1.5000 |
0.00 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0.125 |
tons (metric) |
150.0000 |
18.75 |
|
Incentive |
0.0000 |
0 |
|
|
|
18.38 |
|
Description
This input includes a unit life cycle analysis of conventional fertilizer in orange production. |
Operating Cost Interest |
0.00 |
0.00 |
Total Operating Costs - Component |
0.00 |
0.00 |
Allocated Overhead Cost Interest |
0.00 |
0.00 |
Total Allocated Overhead Costs - Component |
0.00 |
0.00 |
Capital Cost Interest |
-0.37 |
-0.37 |
Total Capital Costs - Component |
18.38 |
18.38 |
Total Incentive-Adjusted Costs - Component |
18.38 |
18.38 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
0.00 |
0.00 |
Net Operating Returns -Time Period |
23,153.35 |
23,153.35 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Returns -Time Period |
23,153.35 |
23,153.35 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
18.38 |
18.38 |
Net Returns -Time Period |
23,134.97 |
23,134.97 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
18.38 |
18.38 |
Net Incentive Returns -Time Period |
23,134.97 |
23,134.97 |
Investment Totals and Nets
|
Totals
|
Annual Totals
|
Total Benefit -Investment |
27,250.16 |
27,250.16 |
Total Operating Costs -Investment |
0.00 |
0.00 |
Net Operating Returns -Investment |
27,250.16 |
27,250.16 |
Total Allocated Overhead Costs -Investment |
0.00 |
0.00 |
Net Operating and Overhead Returns -Investment |
27,250.16 |
27,250.16 |
Total Capital Expenditure Costs -Investment |
57.49 |
57.49 |
Net Returns -Investment |
27,192.67 |
27,192.67 |
Equivalent Annual Annuity -Investment |
9246.11 |
Total Incentive Ben -Investment |
27,250.16 |
27,250.16 |
Total Incentive Costs -Investment |
57.49 |
57.49 |
Net Incentive Returns -Investment |
27,192.67 |
27,192.67 |