Table 7A. Income and Cash Operating Summary; Fall Lettuce, 2001
COUNTY: Yuma
CROP:
Lettuce, Iceberg
AREA:
Yuma Valley North
FARM: Yuma Vegetables
ACRES:
1.0
YIELD:
823.0 Ct / Acre
Item
INCOME ->
Lettuce
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Wheat, Winter
Unit
Quantity
Crtn
823.00
Price/
Unit
$5.26
CASH LAND PREPARATION AND GROWING EXPENSES (including sales tax)
Paid Labor (including benefits)
Tractor/Self Propelled
Irrigation
Other/ Contract
Chemicals and Custom Applications
Fertilizer
Insecticide
Herbicide
Other Chemicals
36
Farm Machinery and Vehicles
Diesel Fuel
Gasoline
Repairs and Maintenance
Irrigation Water (excluding labor)
Water Assessment (See Note Below) **
Other Purchased Inputs &
Seed/Transplants
Other Services and Rentals
TOTAL CASH LAND PREPARATION AND GROWING EXPENSES
CASH HARVEST AND POST HARVEST EXPENSES
Custom Harvest/Post Harvest
TOTAL HARVEST AND POST HARVEST EXPENSE
OPERATING OVERHEAD -> PICKUP USE
OPERATING INTEREST AT 10.0%
TOTAL CASH OPERATING EXPENSES
RETURNS OVER CASH OPERATING EXPENSES
Notes: The above figures do not include ownership costs, see table B for detailed cost allocation.
** A water assessment charge of $31.00 per Acre is included as an ownership cost in Table B.
Budgeted
/Acre
$4,328.98
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
8/13/01
Total
/Acre
Your Farm
Budget
$4,328.98
____________
90.78
____________
____________
____________
____________
587.48
____________
____________
____________
____________
____________
69.77
____________
____________
____________
____________
30.73
35.09
24.96
170.14
290.38
74.12
52.85
18.33
14.03
37.41
0.00
284.50
____________
____________
____________
1032.53
____________
2047.20
2047.20
13.17
194.61
____________
____________
____________
____________
$3,287.51
$1,041.47
____________
____________
95.40
189.10
Table 7B. Allocations of Ownership Costs; Fall Lettuce, 2001
COUNTY: Yuma
CROP:
Lettuce, Iceberg
AREA:
Yuma Valley North
FARM: Yuma Vegetables
WATER SOURCE:
Yuma County Water
ACRES:
1.0
IRRIGATION SYSTEM: Flood Furrow
YIELD:
823.0 Ct / Acre PREVIOUS CROP:
Wheat, Winter
Item
TOTAL INCOME at
$5.26 / Ct
TOTAL OPERATING EXPENSES
RETURN OVER CASH OPERATING EXPENSES
CASH OVERHEAD EXPENSES
Taxes, Housing and Insurance, Farm Machinery
General and Office Overhead (5.0%of Total Operating Exp.)
General Farm Maintenance
(3.0% of Total Operating Exp.)
Total Cash Overhead Expenses
Total Cash Operating and Overhead Cost
RETURNS OVER CASH OPER. AND OVER. EXPENSES
CAPITAL ALLOCATIONS (100% Equity)
Capital Replacement, Machinery and Vehicles
Interest on Equity, Machinery and Vehicles
-- CASH COST BASIS ($/ACRE) -Income and Costs
Net Returns
$4,328.98
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
8/13/01
-- TOTAL COST BASIS ($/ACRE) -Income and Costs
Net Returns
$4,328.98
$3,287.51
$3,287.51
$1,041.47
7.60
164.38
98.63
$1,041.47
7.60
164.38
98.63
270.60
270.60
3,558.11
3,558.11
$770.87
$770.87
34.88
12.91
Total Capital Allocations
47.79
RETURNS TO LAND, CAPITAL, MANAGEMENT AND RISK -------------------------------->
$770.87
RETURNS TO LAND, MANAGEMENT AND RISK --------------------------------------------------------------------------------------------->
37
Land Cost / Rent or Lease
Water Assessment **
550.00
31.00
550.00
31.00
Total Land Costs
581.00
581.00
RETURNS TO CAPITAL, MANAGEMENT AND RISK ---------------------------------------->
$189.87
RETURNS TO MANAGEMENT AND RISK ----------------------------------------------------------------------------------------------------->
Management Services (8% of Total Operation Expenses)
TOTAL OWNERSHIP COST
BREAK-EVEN PRICE TO COVER OPERATING COST ( PER Lb )
BREAK-EVEN PRICE TO COVER OWNERSHIP COST
BREAK-EVEN PRICE TO COVER TOTAL COST
$142.08
263.00
851.60
1,162.39
TOTAL COST
$4,139.11
$4,449.90
RETURNS TO CAPITAL, MANAGEMENT AND RISK ---------------------------------------->
$189.87
RETURNS TO RISK (PROFITS) ----------------------------------------------------------------------------------------------------------------->
Item
$723.08
-- CASH COST BASIS ($/ACRE) -Income and Costs
Net Returns
$3.99
$1.03
$5.03
($120.92)
-- TOTAL COST BASIS ($/ACRE) -Income and Costs
Net Returns
$3.99
$1.41
$5.41
Table 7C. Variable Operating Costs; Fall Lettuce, 2001
COUNTY: Yuma
CROP:
Lettuce, Iceberg
AREA:
Yuma Valley North
38
No.
First
Month Operation
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
Jul
Jul
Jul
Jul
Jul
Jul
Jul
Aug
Aug
Sep
Sep
Sep
Sep
Sep
Sep
Sep
Sep
Sep
Sep
Sep
Sep
Oct
Oct
Oct
Oct
Oct
Nov
Nov
Nov
Nov
Nov
Dec
Dec
Dec
Jan
FARM: Yuma Vegetables
ACRES:
1.0
YIELD:
823.0 Ct / Acre
---- Hours * ---Machine Labor
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Wheat, Winter
---- Operating Costs ($/ACRE *) Per Operation ---Fuel/Rps.
Labor Cust/Serv. Materials
Total
Rip
0.450
0.500
7.23
Disk
0.150
0.167
2.85
Laser Level
0.450
0.500
6.88
Make Borders
0.023
0.025
0.13
Preirrigate
0.667
Soil Fertility
Dust Control
0.009
0.010
0.16
Apply Fert/Ground
0.075
0.083
0.47
Apply Herbicide/Ground
0.150
0.167
2.56
List
0.180
0.200
2.02
Shape Beds
0.180
0.200
2.19
Plant
0.450
0.500
7.36
Set Sprinklers
0.158
0.350
0.91
Apply Insecticide/Air
Irrigate/Sec Sys
0.091
Field Scouting
Apply Insect./Ground
0.015
0.017
0.09
Apply Insect./Ground
0.015
0.017
0.09
Irrigate/Run Fertilizer
0.599
Remove Sprinklers
0.158
0.350
0.91
Make Ditches
0.022
0.025
0.32
Irrigate/Run Fertilizer
0.200
Thinning
Cultivate
0.225
0.250
2.82
Apply Fungicide/Ground
0.015
0.017
0.09
Apply Insect./Ground
0.015
0.017
0.09
Bird Control
Apply Insecticide/Air
Irrigate/Run Fertilizer
0.200
Hand Weeding
Apply Insect./Ground
0.015
0.017
0.09
Knock Borders
0.022
0.025
0.12
Knock Ditches
0.022
0.025
0.32
Harvest, Load & Haul 853
Disk Residue 853 Ct
0.150
0.167
2.85
Pickup Use 50 Mi/Acre
1.667
13.17
Operating Interest at 10.0
TOTAL CASH OPERATING EXPENSES (includes all times over):
4.39
1.47
4.39
0.22
5.12
3.00
0.16
0.73
1.47
1.75
1.75
4.39
2.88
62.01
74.12
77.97
95.40
4.75
27.93
0.70
0.15
0.15
4.59
2.88
0.22
1.53
10.00
4.75
30.29
54.69
8.01
16.02
75.00
2.19
0.15
0.15
16.02
52.13
17.83
6.10
4.75
1.53
30.29
20.02
75.00
0.15
0.22
0.22
18.92
2047.20
1.47
11.62
4.31
11.27
0.35
5.12
3.00
0.32
63.21
78.14
3.78
81.91
107.14
3.79
32.68
0.70
10.00
35.28
54.93
12.60
3.79
0.54
17.55
75.00
21.04
52.37
18.06
6.10
35.04
21.56
75.00
19.15
0.34
0.54
2047.20
4.31
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
8/13/01
Times
1.0
2.0
1.0
1.0
1.0
1.0
160.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
10.0
3.0
1.0
1.0
1.0
1.0
3.0
4.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
194.61
*NOTES: Machine and labor hours and operating cost are for one time over the designated acreage. The "Tot. Cash Expense" column
and the "TOTAL CASH OPERATING EXPENSES" row include all operations, all times over. Classes are defined below.
A water assessment charge of $31.00 per Acre is included as an ownership cost in Table B.
Tot. Cash
Expenses
11.62
8.63
11.27
0.35
5.12
3.00
50.76
63.21
78.14
3.78
81.91
107.14
3.79
32.68
6.98
30.00
35.28
54.93
12.60
3.79
1.62
70.21
75.00
21.04
52.37
18.06
6.10
35.04
21.56
75.00
38.31
0.34
0.54
2047.20
4.31
13.17
194.61
3287.51
Class
L
L
L
G
G
G
G
G
G
L
L
L
G
G
G
G
G
G
G
G
G
G
G
G
G
G
G
G
G
G
G
G
G
H
L
T
Table 7C. Variable Operating Costs; Fall Lettuce, 2001
COUNTY: Yuma
CROP:
Lettuce, Iceberg
AREA:
Yuma Valley North
FARM: Yuma Vegetables
ACRES:
1.0
YIELD:
823.0 Ct / Acre
OPERATING COST SUMMARY BY CLASS
Land Preparation (L)
228.66
Growing (G)
803.87
Harvest (H)
2,047.20
Post Harvest (P)
0.00
Marketing (M)
0.00
Operating Overhead (O)
207.78
Total (T)
$3,287.51
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Wheat, Winter
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
8/13/01
SENSITIVITY OF THE NET REVENUES OVER TOTAL CASH EXPENSES ($/ACRE)
Prices ->
- 25%
- 10%
Budgeted
+ 10%
+ 25%
Yields
$3.95
$4.73
$5.26
$5.79
$6.58 Break-even Price
- 25%
- 10%
Budgeted
+ 10%
+ 25%
617.3
740.7
823.0
905.3
1,028.8
Break-even Yield
-198.00
-18.07
101.89
221.84
401.77
289.01
566.35
751.23
936.12
1,213.45
613.69
955.95
1,184.13
1,412.31
1,754.58
938.36
1,345.56
1,617.03
1,888.50
2,295.70
1,425.37
1,929.97
2,266.38
2,602.78
3,107.38
753.10
488.60
395.90
332.77
268.54
4.27
3.97
3.82
3.70
3.55
39
Table 7D. Resource and Cash Flow Requirements; Fall Lettuce, 2001
COUNTY: Yuma
CROP:
Lettuce, Iceberg
AREA:
Yuma Valley North
Month *
Number
Irrigations
JUL C
1.0
AUG C
SEP C
5.0
OCT C
7.0
NOV C
2.0
DEC C
2.0
JAN N
Pickup Use 50 Mi/Acre
Operating Interest at 10.0
Water Assessment
Total
%
17.0
FARM: Yuma Vegetables
ACRES:
1.0
YIELD:
823.0 Ct / Acre
Water
Applied
(inches)
Total
Labor (Hrs)
12.0
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Wheat, Winter
-------------------------------------- Operating Costs ($/ACRE *) -------------------------------------Purchased
Fuel, Oil
Other
Water
and Repairs
Labor
Chemicals
Purchases
Services
Total
2.13
0.55
2.56
2.74
0.74
0.79
0.17
5.5
11.5
6.0
6.0
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
8/13/01
21.55
7.87
17.50
9.07
5.24
5.69
2.85
13.17
18.60
6.87
23.26
23.91
8.12
8.55
1.47
3.00
136.13
190.89
110.01
85.26
50.96
95.40
194.61
43.15
150.87
346.80
227.99
194.47
1088.80
1027.65
13.17
194.61
2445.41
74.38
3287.51
100.00
19.75
85.00
95.85
1023.60
1023.60
**
41.0
9.68
40
TOTAL RESOURCE REQUIREMENTS (per Acre)
Total N
263.3
Total P
202.5
Total Labor
9.7
Total Water
41.0
82.67
2.51
Border Disk, 6' Disk
Fertilizer Injector, 4 Row
Lister, 5 Bottom
Pickup Truck, 1/2 Ton
Section Harrow, 3 Section
Tractor, 60 PTO HP
Tractor, 100 PTO HP
Truck, 5 Ton w/1000 Gal
MATERIALS REQUIREMENT (per Acre)
00-45-00, Treble Super.
450.00
Cypermethrin
12.00
Methomyl
10.00
Pronamide
2.00
Thiodicarb
2.00
20-00-00, Amm. Nitrate,
Head Lettuce Sd
Permethrin
Spinosad
Vinclozolin
LABOR REQUIREMENT (per Acre)
Irrigators
4.58 Hr
573.25
17.44
95.40
2.90
TOTAL ENERGY REQUIREMENTS (per Acre)
Diesel Fuel
20.7 Gal
Unleaded Gas
15.1 Gal
All Direct Energy
4.8 M BTU
EQUIPMENT REQUIREMENTS (per Acre)
Bed Shaper, 6 Rw
0.18 Hr
Fertilizer Broadcaster,
0.08 Hr
Laser, Complete System
0.45 Hr
Offset Disk, 18'
0.60 Hr
Saddle Tk Sprayer, 2 Tk 8
0.33 Hr
Sprinkler Trailer
0.32 Hr
Tractor, 80 PTO HP,
0.22 Hr
Tractor, 235 Eng HP, Art.
0.90 Hr
Lb
Oz
Pt
Lb
Pt
90.78
2.76
Tractor
0.04
0.22
0.18
1.67
0.15
0.41
0.96
1.44
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Drag Scraper, 14'
High Clearance Sprayer,
Motor Grader, 12'
Planter, Stanhay, 4 Row
Sled Cultivator, 4Rw
Tractor, 70 PTO HP,
Tractor, 175 PTO HP,
V-Ripper, 7 Shnk
135.00
150.00
2.00
12.00
2.00
Ga
Th
Pt
Oz
Lb
Benefin
Imidacloprid
Permethrin
Spreader-activator
Water, District
3.50 Hr
*NOTE: P = Previous Year C = Current Year N = Next Year
** A water assessment charge of $31.00 per Acre is included as an ownership cost in Table B.
Truck Driver
0.45
0.09
0.09
0.45
0.22
0.02
0.45
0.45
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
2.00
16.00
2.00
6.40
41.00
Pt
Oz
Oz
Oz
AI
1.60 Hr
Table 7E. Schedule of Operations; Fall Lettuce, 2001
COUNTY: Yuma
CROP:
Lettuce, Iceberg
AREA:
Yuma Valley North
First
No. Month Times
41
1
2
3
3
4
5
6
7
8
9
9
9
10
11
11
12
13
13
14
14
15
16
17
18
18
19
19
20
20
21
22
22
23
24
24
25
26
26
27
28
Jul
Jul
Jul
Jul
Jul
Jul
Jul
Aug
Aug
FARM: Yuma Vegetables
ACRES:
1.0
YIELD:
823.0 Ct / Acre
Operation
1.0 Rip
2.0 Disk
1.0 Laser Level
1.0
1.0
1.0
160.0
1.0
1.0
Make Borders
Preirrigate
Soil Fertility
Dust Control
Apply Fert/Ground
Apply Herbicide/Ground
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Wheat, Winter
Equipment/ Custom Oper
HP Self-Prop./ Implement
175 V-Ripper, 7 Shnk
175 Offset Disk, 18'
175 Drag Scraper, 14'
Laser, Complete System
60 Border Disk, 6' Disk
Sep
Sep
1.0 List
1.0 Shape Beds
Sep
Sep
1.0 Plant
1.0 Set Sprinklers
Sep
1.0 Apply Insecticide/Air
CST Air Spray, 5 Gal Mix
10.0
3.0
1.0
1.0
Irrigate/Sec Sys
Field Scouting
Apply Insect./Ground
Apply Insect./Ground
---------- Material Use and Cost ---------Service Cost
Name
Appl. Rate $ / Unit
$ / Unit
2.00
6.00
2.00
CST Scout For Insects
CST Air Spray, 5 Gal Mix
High Clearance Sprayer, 18
5.00
5.00 Imidacloprid
2.00 Head Lettuce Sd
5.70
Methomyl
Permethrin
Water, District
Sep
1.0 Irrigate/Run Fertilizer
Sep
1.0 Remove Sprinklers
60 Sprinkler Trailer
Sep
Oct
3.0 Make Ditches
4.0 Irrigate/Run Fertilizer
Motor Grader, 12'
40.00
Oct
Oct
1.0 Thinning
1.0 Cultivate
Water, District
20-00-00, Amm. Nitrate,
Oct
Oct
Nov
Nov
1.0 Bird Control
1.0 Apply Insecticide/Air
CST Bird Control
CST Air Spray, 5 Gal Mix
12.00 AI
Tractor
Irrigators
0.00 AF
3.00 Ac
100.00
12.00 00-45-00, Treble
6.00 Benefin
Pronamide
60.00 Spinosad
60.00 Methomyl
Permethrin
Water, District
20-00-00, Amm. Nitrate,
5.70
CST Thinning
80 Sled Cultivator, 4Rw
Fertilizer Injector, 4 Row
1.0 Apply Fungicide/Ground High Clearance Sprayer, 18
1.0 Apply Insect./Ground
High Clearance Sprayer, 18
Labor
Type
Tractor
Tractor
Tractor
40.00
Water, District
CST Soil Analysis (Surface)
Truck, 5 Ton w/1000 Gal Tank
60 Fertilizer Broadcaster,
100 Saddle Tk Sprayer, 2 Tk 8
Offset Disk, 18'
Section Harrow, 3 Section
100 Lister, 5 Bottom
100 Bed Shaper, 6 Rw
Saddle Tk Sprayer, 2 Tk 8 Row
100 Planter, Stanhay, 4 Row
60 Sprinkler Trailer
Sep
Sep
Sep
Sep
Job Rate
Acres/Hr
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
8/13/01
Truck
Tractor
Tractor
450.00 Lb 260.00 Tn
2.00 Pt
8.69 Ga
2.00 Lb 26.27 Lb
Tractor
Tractor
16.00 Oz 588.40 Ga
150.00 Th
0.60 Th
4.00 Pt 48.94 Ga
2.00 Oz 120.50 Ga
1.10 AI
0.00 AF
6.00
4.00
2.00
3.00
10.00
Oz 609.67 Ga
Pt 48.94 Ga
Pt 108.50 Ga
AI
0.00 AF
Ga 155.00 Tn
Tractor
Tractor
Irrigators
4.75 Ac
Irrigators
10.00 Ac
4.75 Ac Tractor
Tractor
Irrigators
Tractor
Irrigators
Tractor
Irrigators
3.00 AI
0.00 AF
20.00 Ga 155.00 Tn
75.00 Ac
4.00 20-00-00, Amm. Nitrate,
60.00 Vinclozolin
60.00 Thiodicarb
Cypermethrin
Spinosad
20.00 Ga 155.00 Tn
Tractor
2.00 Lb 24.59 Lb
2.00 Pt 49.04 Ga
2.00 Oz 291.66 Ga
Tractor
Tractor
6.00 Oz 609.67 Ga
6.10 Hr
4.75 Ac
Table 7E. Schedule of Operations; Fall Lettuce, 2001
COUNTY: Yuma
CROP:
Lettuce, Iceberg
AREA:
Yuma Valley North
First
No. Month Times
29
29
30
31
31
31
32
33
34
35
FARM: Yuma Vegetables
ACRES:
1.0
YIELD:
823.0 Ct / Acre
Operation
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Wheat, Winter
Equipment/ Custom Oper
HP Self-Prop./ Implement
Nov
1.0 Irrigate/Run Fertilizer
Nov
Nov
1.0 Hand Weeding
2.0 Apply Insect./Ground
CST Hand Weeding
High Clearance Sprayer, 18
Dec
Dec
Dec
Jan
1.0
1.0
1.0
1.0
70 Border Disk, 6' Disk
Motor Grader, 12'
CST Harv/pack/haul Lettuce
175 Offset Disk, 18'
Pickup Truck, 1/2 Ton
Knock Borders
Knock Ditches
Harvest, Load & Haul
Disk Residue
Pickup use 50 Mi/Ac
Job Rate
Acres/Hr
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
8/13/01
---------- Material Use and Cost ---------Service Cost
Name
Appl. Rate $ / Unit
$ / Unit
Water, District
20-00-00, Amm. Nitrate,
3.00 AI
0.00 AF
25.00 Ga 155.00 Tn
Labor
Type
Irrigators
75.00 Ac
60.00 Methomyl
Cypermethrin
Spreader-activator
40.00
40.00
1.00 Pt 48.94 Ga
5.00 Oz 291.66 Ga
3.20 Oz 13.50 Ga
Tractor
Tractor
Tractor
2.40 Ct
6.00
0.60
*NOTES: Machine times, labor times, and material rates are for one time over the designated acreage.
Tractor
42
Table 7F Operations Calendar; Fall Lettuce, 2001
COUNTY: Yuma
CROP: Lettuce, Iceberg
AREA:
Yuma Valley North
No.
Operation
FARM: Western Arizona Vegetables
WATER SOURCE:
YCWUA
TILLAGE:
Double Crop
ACRES: 1
IRRIGATION SYSTEM:
Flood Furrow
SOIL:
Sandy-Loam
YIELD: 853 Ct/Acre
PREVIOUS CROP:
Wheat, Winter
DATE:
03/25/2001
----------------------------------------Month and Times Operation Performed ----------------------------------------------Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
43
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
Rip
Disk
Laser Level
Make Borders
Preirrigate
Soil Fertility
Dust Control
Apply Fert/Ground
Apply Herbicide/Ground
List
Bed Shaping/Admire
Plant
Set Sprinklers
Apply Insecticide/Air
Irrigate/Sec Sys
Field Scouting
Apply Insect/Ground
Apply Insect/Ground
Irrigate/Run Fertilizer
Remove Sprinklers
Make Ditches
Irrigate/Run Fertilizer
Thinning
Cultivate
Apply Fungicide/Ground
Apply Insect/Ground
Bird Control
Apply Insecticide/Air
Irrigate/Run Fertilizer
Hand Weeding
Apply Insect./Ground
1C
32
Knock Borders
33
Knock Ditches
34
Harvest, Load & Haul
35
Disk Residue
* NOTE: P = Previous Year C = Current Year
1C
2C
1C
1C
1C
1C
10 C
30 C
1C
1C
30 C
30 C
30 C
30 C
1C
1C
1C
1C
5C
1C
1C
5C
1C
1C
1C
1C
1C
1C
1C
1C
1C
1C
1C
1C
1C
1C
2C
1C
1C
1C
1C
1C
1C
1C
.5 C
.5 N
1N
N = Next Year