Budget Group : Food Nutrition, Stock Budgets |
Document Status : notreviewed |
Description : Sample data used to test food nutrient calculations and analysis. |
Label : SR01 |
Budget Type : 50 |
Date : 6/12/2014 12:00:00 AM |
Last Changed : 6/12/2014 12:00:00 AM |
Budget :Food Nutrition Subsistence Stocks SR01 |
Label 1
|
Label 2
|
Last Modif.
|
Init. Value
|
Salv. Value
|
Interest Rates
|
Nom. Rate |
Real Rate |
SR01 |
none |
6/12/2014 12:00:00 AM |
0.0000 |
0.0000 |
|
0.0300 |
0.0100 |
Description
Sample nutrient stock budgets. |
Time Period : 2011 Food Nutrient Stocks |
Ending Date
|
Common Ref.?
|
Discount?
|
Enterprise Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2011 |
True |
True |
1 |
each |
0 |
0 |
Time Period
|
2011 Food Nutrient Stocks |
Last Changed
|
6/12/2014 12:00:00 AM |
Description
Sample food stock budgets for testing food nutrient analyzers. |
Label
|
SR01 |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Revenues |
Outcome : 2011 Food Produced SR01 |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2011 |
SR01 |
1 |
each |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample data used to test calculations and analyses. |
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 : 2011 BARLEY, PEARLED, RAW Label : 11351 |
1 |
1 |
each |
1 |
1 cup |
0.0900 |
0.09 |
|
Description
Sample USDA ARS data used to test outputs and outcomes. |
Interest |
0.00 |
|
6/11/2011 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
0.09 |
|
Output : 2011 POTATO, FLESH and SKN, RAW Label : 11352 |
1 |
1 |
each |
1 |
1 potato, large (3in to 4-1-4in dia) |
0.2000 |
0.20 |
|
Description
1 large 3 to 4 inch diameter potato |
Interest |
0.00 |
|
6/11/2011 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
0.20 |
|
Revenue Interest - Outcome |
0.00 |
0.00 |
Total Revenue - Outcome |
0.29 |
0.29 |
Total Incentive-Adjusted Revenues - Outcome |
0.29 |
0.29 |
|
Totals
|
Annual Totals
|
Total Revenue -Time Period |
0.29 |
0.29 |
Total Incentive Ben -Time Period |
0.29 |
0.29 |
Costs |
Operation : 2011 Subsistence Meal BM SR01 |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2011 |
SR01 |
1 |
each |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample data sets. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2011 BARLEY,PEARLED,RAW Label : 20005 |
09/01/2011 |
1 |
False |
1 |
0.25 cup |
0.1900 |
0.19 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
2 cups |
1.5000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
0.19 |
|
Description
Barley, pearled, raw |
Input : 2011 POTATO,FLESH and SKN,RAW Label : 11352 |
09/01/2011 |
1 |
False |
1 |
1 potato, large (3in to 4-1-4in dia) |
0.1400 |
0.14 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
25 potatoes |
3.5000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
0.14 |
|
Description
Potato, flesh and skin, raw |
Operating Cost Interest |
0.00 |
0.00 |
Total Operating Costs - Operation |
0.33 |
0.33 |
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 |
0.33 |
0.33 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
0.33 |
0.33 |
Net Operating Profits -Time Period |
-0.04 |
-0.04 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Profits -Time Period |
-0.04 |
-0.04 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
0.00 |
0.00 |
Net Profits -Time Period |
-0.04 |
-0.04 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
0.33 |
0.33 |
Net Incentive Profits -Time Period |
-0.04 |
-0.04 |
Time Period : 2012 Food Nutrient Stocks |
Ending Date
|
Common Ref.?
|
Discount?
|
Enterprise Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2012 |
False |
True |
1 |
none |
0 |
0 |
Time Period
|
2012 Food Nutrient Stocks |
Last Changed
|
6/12/2014 12:00:00 AM |
Description
Sample food stock budgets for testing food nutrient analyzers. |
Label
|
SR01 |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Revenues |
Outcome : 2012 Food Produced SR01 |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2012 |
SR01 |
1 |
each |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample data used to test calculations and analyses. |
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 BARLEY, PEARLED, RAW Label : 11352 |
1 |
1 |
each |
1 |
1.25 cup |
0.0900 |
0.09 |
|
Description
Sample USDA ARS data used to test outputs and outcomes. |
Interest |
0.00 |
|
6/11/2012 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
0.09 |
|
Output : 2012 POTATO, FLESH and SKN, RAW Label : 11351 |
1 |
1 |
each |
1 |
2 potato, large (3in to 4-1-4in dia) |
0.4400 |
0.44 |
|
Description
1 large 3 to 4 inch diameter potato |
Interest |
0.00 |
|
6/11/2012 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
0.44 |
|
Revenue Interest - Outcome |
-0.01 |
-0.01 |
Total Revenue - Outcome |
0.52 |
0.52 |
Total Incentive-Adjusted Revenues - Outcome |
0.52 |
0.52 |
|
Totals
|
Annual Totals
|
Total Revenue -Time Period |
0.52 |
0.52 |
Total Incentive Ben -Time Period |
0.52 |
0.52 |
Costs |
Operation : 2012 Subsistence Meal BM SR01 |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2012 |
SR01 |
1 |
each |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample data sets. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2012 BARLEY,PEARLED,RAW Label : 20005 |
09/01/2012 |
1 |
False |
1 |
0.3 cup |
0.2500 |
0.25 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
2 cups |
1.6500 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
0.25 |
|
Description
Barley, pearled, raw |
Input : 2012 POTATO,FLESH and SKN,RAW Label : 11352 |
09/01/2012 |
1 |
False |
1 |
1.5 potato, large (3in to 4-1-4in dia) |
0.2300 |
0.23 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
25 potatoes |
3.8000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
0.23 |
|
Description
Potato, flesh and skin, raw |
Operating Cost Interest |
0.00 |
0.00 |
Total Operating Costs - Operation |
0.48 |
0.48 |
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 |
0.48 |
0.48 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
0.48 |
0.48 |
Net Operating Profits -Time Period |
0.04 |
0.04 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Profits -Time Period |
0.04 |
0.04 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
0.00 |
0.00 |
Net Profits -Time Period |
0.04 |
0.05 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
0.48 |
0.48 |
Net Incentive Profits -Time Period |
0.04 |
0.05 |
Time Period : 2013 Food Nutrient Stocks |
Ending Date
|
Common Ref.?
|
Discount?
|
Enterprise Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2013 |
False |
True |
1 |
none |
0 |
0 |
Time Period
|
2013 Food Nutrient Stocks |
Last Changed
|
6/12/2014 12:00:00 AM |
Description
Sample food stock budgets for testing food nutrient analyzers. |
Label
|
SR01 |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Revenues |
Outcome : 2013 Food Produced SR01 |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2013 |
SR01 |
1 |
each |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample data used to test calculations and analyses. |
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 BARLEY, PEARLED, RAW Label : 11351 |
1 |
1 |
each |
1 |
1.3 cup |
0.1300 |
0.13 |
|
Description
Sample USDA ARS data used to test outputs and outcomes. |
Interest |
0.00 |
|
6/11/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
0.13 |
|
Output : 2013 POTATO, FLESH and SKN, RAW Label : 11352 |
1 |
1 |
each |
1 |
2 potato, large (3in to 4-1-4in dia) |
0.4800 |
0.48 |
|
Description
1 large 3 to 4 inch diameter potato |
Interest |
-0.01 |
|
6/11/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
0.47 |
|
Revenue Interest - Outcome |
-0.01 |
-0.01 |
Total Revenue - Outcome |
0.60 |
0.60 |
Total Incentive-Adjusted Revenues - Outcome |
0.60 |
0.60 |
|
Totals
|
Annual Totals
|
Total Revenue -Time Period |
0.60 |
0.60 |
Total Incentive Ben -Time Period |
0.60 |
0.60 |
Costs |
Operation : 2013 Subsistence Meal BM SR01 |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2013 |
SR01 |
1 |
each |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample data sets. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2013 BARLEY,PEARLED,RAW Label : 20005 |
09/01/2013 |
1 |
False |
1 |
0.3 cup |
0.2600 |
0.26 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
2 cups |
1.7500 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
0.25 |
|
Description
Barley, pearled, raw |
Input : 2013 POTATO,FLESH and SKN,RAW Label : 11352 |
09/01/2013 |
1 |
False |
1 |
2 potato, large (3in to 4-1-4in dia) |
0.3200 |
0.32 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
0 |
25 potatoes |
4.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
0.31 |
|
Description
Potato, flesh and skin, raw |
Operating Cost Interest |
-0.01 |
-0.01 |
Total Operating Costs - Operation |
0.57 |
0.57 |
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 |
0.57 |
0.57 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
0.57 |
0.57 |
Net Operating Profits -Time Period |
0.03 |
0.03 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Profits -Time Period |
0.03 |
0.03 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
0.00 |
0.00 |
Net Profits -Time Period |
0.03 |
0.03 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
0.57 |
0.57 |
Net Incentive Profits -Time Period |
0.03 |
0.03 |
Budget Totals and Nets
|
Totals
|
Annual Totals
|
Total Revenue -Budget |
1.42 |
1.42 |
Total Operating Costs -Budget |
1.38 |
1.38 |
Net Operating Profits -Budget |
0.04 |
0.04 |
Total Allocated Overhead Costs -Budget |
0.00 |
0.00 |
Net Operating and Overhead Profits -Budget |
0.04 |
0.04 |
Total Capital Expenditure Costs -Budget |
0.00 |
0.00 |
Net Profits -Budget |
0.04 |
0.04 |
Equivalent Annual Annuity -Budget |
0.01 |
Total Incentive Ben -Budget |
1.42 |
1.42 |
Total Incentive Costs -Budget |
1.38 |
1.38 |
Net Incentive Profits -Budget |
0.04 |
0.04 |