Investment Group : Food Nutrition, Stock Budgets |
Document Status : underrevision |
Description : Sample data used to test food nutrient analyzers. |
Label : SR100 |
Investment Type : 38 |
Date : 12/31/2009 12:00:00 AM |
Last Changed : 12/31/2009 12:00:00 AM |
Investment :Food Supply Stock Budget |
Label 1
|
Label 2
|
Last Modif.
|
Init. Value
|
Salv. Value
|
Interest Rates
|
Nom. Rate |
Real Rate |
SR100 |
none |
12/31/2013 12:00:00 AM |
0.0000 |
0.0000 |
|
0.0300 |
0.0100 |
Description
Sample data used to test food nutrient analyzers. |
Time Period : 2011 Food Stock |
Ending Date
|
Common Ref.?
|
Discount?
|
Practice Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2011 |
True |
True |
1 |
each |
0 |
0 |
Time Period
|
2011 Food Stock |
Last Changed
|
6/12/2014 12:00:00 AM |
Description
Sample data used to test food nutrient analyzers. |
Label
|
none |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Benefits |
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 Benefit |
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 Benefit |
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 Benefit |
0.20 |
|
Benefit Interest - Outcome |
0.00 |
0.00 |
Total Benefit - Outcome |
0.29 |
0.29 |
Total Incentive-Adjusted Benefits - Outcome |
0.29 |
0.29 |
|
Totals
|
Annual Totals
|
Total Benefit -Time Period |
0.29 |
0.29 |
Total Incentive Ben -Time Period |
0.29 |
0.29 |
Costs |
Component : 2011 Food Subsistence BM SRO1 |
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 food nutrition calculations and analysis. |
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 |
0 |
0.25 cup |
0.1900 |
0.00 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
1 |
2 cups |
1.5000 |
1.50 |
|
Incentive |
0.0000 |
0 |
|
|
|
1.51 |
|
Description
Barley, pearled, raw |
Input : 2011 POTATO,FLESH and SKN,RAW Label : 11352 |
09/01/2011 |
1 |
False |
0 |
1 potato, large (3in to 4-1-4in dia) |
0.1400 |
0.00 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
1 |
25 potatoes |
3.5000 |
3.50 |
|
Incentive |
0.0000 |
0 |
|
|
|
3.53 |
|
Description
Potato, flesh and skin, raw |
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 |
0.05 |
0.05 |
Total Capital Costs - Component |
5.05 |
5.05 |
Total Incentive-Adjusted Costs - Component |
5.05 |
5.05 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
0.00 |
0.00 |
Net Operating Returns -Time Period |
0.29 |
0.29 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Returns -Time Period |
0.29 |
0.29 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
5.05 |
5.05 |
Net Returns -Time Period |
-4.76 |
-4.76 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
5.05 |
5.05 |
Net Incentive Returns -Time Period |
-4.76 |
-4.76 |
Time Period : 2012 Food Stock |
Ending Date
|
Common Ref.?
|
Discount?
|
Practice Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2012 |
False |
True |
1 |
none |
0 |
0 |
Time Period
|
2012 Food Stock |
Last Changed
|
6/12/2014 12:00:00 AM |
Description
Sample data used to test food nutrient analyzers. |
Label
|
none |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Benefits |
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 Benefit |
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 Benefit |
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 Benefit |
0.44 |
|
Benefit Interest - Outcome |
-0.01 |
-0.01 |
Total Benefit - Outcome |
0.52 |
0.52 |
Total Incentive-Adjusted Benefits - Outcome |
0.52 |
0.52 |
|
Totals
|
Annual Totals
|
Total Benefit -Time Period |
0.52 |
0.52 |
Total Incentive Ben -Time Period |
0.52 |
0.52 |
Costs |
Component : 2012 Food Subsistence BM SRO1 |
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 food nutrition calculations and analysis. |
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 |
0 |
0.3 cup |
0.2500 |
0.00 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
1 |
2 cups |
1.6500 |
1.65 |
|
Incentive |
0.0000 |
0 |
|
|
|
1.63 |
|
Description
Barley, pearled, raw |
Input : 2012 POTATO,FLESH and SKN,RAW Label : 11352 |
09/01/2012 |
1 |
False |
0 |
1.5 potato, large (3in to 4-1-4in dia) |
0.2300 |
0.00 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
1 |
25 potatoes |
3.8000 |
3.80 |
|
Incentive |
0.0000 |
0 |
|
|
|
3.76 |
|
Description
Potato, flesh and skin, raw |
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 |
-0.05 |
-0.05 |
Total Capital Costs - Component |
5.40 |
5.40 |
Total Incentive-Adjusted Costs - Component |
5.40 |
5.40 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
0.00 |
0.00 |
Net Operating Returns -Time Period |
0.52 |
0.52 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Returns -Time Period |
0.52 |
0.52 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
5.40 |
5.40 |
Net Returns -Time Period |
-4.88 |
-4.87 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
5.40 |
5.40 |
Net Incentive Returns -Time Period |
-4.88 |
-4.87 |
Time Period : 2013 Food Stock |
Ending Date
|
Common Ref.?
|
Discount?
|
Practice Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2013 |
False |
True |
1 |
none |
0 |
0 |
Time Period
|
2013 Food Stock |
Last Changed
|
6/12/2014 12:00:00 AM |
Description
Sample data used to test food nutrient analyzers. |
Label
|
none |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Benefits |
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 Benefit |
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 Benefit |
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 Benefit |
0.47 |
|
Benefit Interest - Outcome |
-0.01 |
-0.01 |
Total Benefit - Outcome |
0.60 |
0.60 |
Total Incentive-Adjusted Benefits - Outcome |
0.60 |
0.60 |
|
Totals
|
Annual Totals
|
Total Benefit -Time Period |
0.60 |
0.60 |
Total Incentive Ben -Time Period |
0.60 |
0.60 |
Costs |
Component : 2013 Food Subsistence BM SRO1 |
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 food nutrition calculations and analysis. |
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 |
0 |
0.3 cup |
0.2600 |
0.00 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
1 |
2 cups |
1.7500 |
1.75 |
|
Incentive |
0.0000 |
0 |
|
|
|
1.72 |
|
Description
Barley, pearled, raw |
Input : 2013 POTATO,FLESH and SKN,RAW Label : 11352 |
09/01/2013 |
1 |
False |
0 |
2 potato, large (3in to 4-1-4in dia) |
0.3200 |
0.00 |
|
Allocated OH |
0 |
none |
0.0000 |
0.00 |
|
Capital |
1 |
25 potatoes |
4.0000 |
4.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
3.92 |
|
Description
Potato, flesh and skin, raw |
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 |
-0.11 |
-0.11 |
Total Capital Costs - Component |
5.64 |
5.64 |
Total Incentive-Adjusted Costs - Component |
5.64 |
5.64 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
0.00 |
0.00 |
Net Operating Returns -Time Period |
0.60 |
0.60 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
0.00 |
0.00 |
Net Operating and Overhead Returns -Time Period |
0.60 |
0.60 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
5.64 |
5.64 |
Net Returns -Time Period |
-5.04 |
-5.04 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
5.64 |
5.64 |
Net Incentive Returns -Time Period |
-5.04 |
-5.04 |
Investment Totals and Nets
|
Totals
|
Annual Totals
|
Total Benefit -Investment |
1.42 |
1.42 |
Total Operating Costs -Investment |
0.00 |
0.00 |
Net Operating Returns -Investment |
1.42 |
1.42 |
Total Allocated Overhead Costs -Investment |
0.00 |
0.00 |
Net Operating and Overhead Returns -Investment |
1.42 |
1.42 |
Total Capital Expenditure Costs -Investment |
16.08 |
16.08 |
Net Returns -Investment |
-14.66 |
-14.66 |
Equivalent Annual Annuity -Investment |
-4.99 |
Total Incentive Ben -Investment |
1.42 |
1.42 |
Total Incentive Costs -Investment |
16.08 |
16.08 |
Net Incentive Returns -Investment |
-14.66 |
-14.66 |