MOhemp Squeeze Energy & Feed Pellet
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Still loading...
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Interactive Financial Spreadsheet Change the Income by Changing the Variables Below
2
Notes:
3
Squeeze is 2nd Cutting Weather & Crop Dependent
4
No Irrigation
Cuts Production by 1/2 or 50% use>
2,000 #/ALowMedium High
5
Use This Box To Change the Energy Pellet Price per Ton >
$300.00
< Change This Amount
$ 100-200$ 200-300$ 300-400
6
7
Use This Box To Change the Energy Pellet Ton Production Per Acre >
5
< Change This Amount
2 Tons / Acre
5 Tons / Acre
8+ Tons / Acre
8
9
Use This Box To Change the Feed Pellet Price Per Pound >
$0.07
< Change This Amount
0.07 / lb0.10 / lb$0.14 / lb
10
5 year Total Income
$94,900,000
11
Squeeze 5 Year Total Income
$102,320,000
Energy Pellet News:
12
Squeeze Difference
$7,420,000
276/ton = $.138 / Pound
Added Feb 2017 Pellets: Sweden An average of CHF 367.10 per tonne
13
MOhemp Energy Pellet & Feed Pellet (with squeeze) Only
367.1usd370.06 web link
14
FARM IncomeFeed Pellet / PoundEnergy Pellet / PoundFeed Pellet #/AcreEnergy Pellet #/AcreEnergy Pellet Ton / Acre
MOhemp Numbers
276/ton = $.138 / Pound
15
$0.070.1504,00010,00055 yr feed pellet lbs
5 yr energy pellet lbs
16
308,840,000530000000
17
Year 1AcresFeed Pellet IncomeEnergy Pellet IncomeFeed Pellet TonsEnergy Pellet Tons$21,618,800$5,300,000,000
18
No IrrigationBonue Acres 4 cuts /year1,000$560,0001,000
19
1st Cutting2,000$560,000280
20
squeeze2nd Cutting2,000$280,000140
21
Main Harvest2,000$3,000,00010,000
22
Totals3,000$1,400,000$3,000,0001,42010,000
23
24
Income Grand Totals
$4,400,000
25
Income Per Acre Energy
$1,500Feed Pellet lbsEnergy Pellet lbs
26
Income Per Acre Feed
$7002,840,00020,000,000
27
Combined Income Per Acre
$1,467
28
Year 2AcresFeed Pellet IncomeEnergy Pellet IncomeFeed Pellet TonsEnergy Pellet Tons
29
1st Cutting6,000$1,680,00012,000
30
squeeze2nd Cutting$840,0006,000
31
Main Harvest6,000$9,000,00030,000
32
Totals6,000$2,520,000$9,000,00018,00030,000
33
Income Grand Totals
$11,520,000
34
Income Per Acre Energy
$1,500Feed Pellet lbsEnergy Pellet lbs
35
Income Per Acre Feed
$42036,000,00060,000,000
36
Combined Income Per Acre
$1,920
37
Year 3AcresFeed Pellet IncomeEnergy Pellet IncomeFeed Pellet TonsEnergy Pellet Tons
38
1st Cutting10,000$2,800,00020,000
39
squeeze2nd Cutting$1,400,00010,000
40
Main Harvest10,000$15,000,00050,000
41
Totals10,000$4,200,000$15,000,00030,00050,000
42
Income Grand Totals
$19,200,000
43
Income Per Acre Energy
$1,500Feed Pellet lbsEnergy Pellet lbs
44
Income Per Acre Feed
$42060,000,000100,000,000
45
Combined Income Per Acre
$1,920
46
Year 4AcresFeed Pellet IncomeEnergy Pellet IncomeFeed Pellet TonsEnergy Pellet Tons
47
1st Cutting15,000$4,200,00030,000
48
squeeze2nd Cutting$2,100,00015,000
49
Main Harvest15,000$22,500,00075,000
50
Totals$6,300,000$22,500,00045,00075,000
51
Income Grand Totals
$28,800,000
52
Income Per Acre Energy
$1,500Feed Pellet lbsEnergy Pellet lbs
53
Income Per Acre Feed
$42090,000,000150,000,000
54
Combined Income Per Acre
$1,920
55
Year 5AcresFeed Pellet IncomeEnergy Pellet IncomeFeed Pellet TonsEnergy Pellet Tons
56
1st Cutting20,000$5,600,00040,000
57
squeeze2nd Cutting$2,800,00020,000
58
Main Harvest20,000$30,000,000100,000
59
Totals$8,400,000$30,000,00060,000100,000
60
Income Grand Totals
$38,400,000
61
Income Per Acre Energy
$1,500Feed Pellet lbsEnergy Pellet lbs
62
Income Per Acre Feed
$420120,000,000200,000,000
63
Combined Income Per Acre
$1,920
64
65
5 year Total Income
$94,900,000
66
Squeeze 5 Year Total Income
$102,320,000
67
Squeeze Difference
$7,420,000
68
Notes:
69
Squeeze is 2nd Cutting Weather & Crop Dependent
70
No Irrigation
Cuts Production by 1/2 or 50% use>
20002,000 #/A
71
72
Complete Financials are availableby request
73
feel free to use this interactive spreadsheet to adjust income from Energy and Feed prices: http://bit.ly/MOhempKenyaInteractiveFinancials
74
75
Email Scotty @ scottscontracting@gmail.com for any assistance, clarification or further communications needed
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Squeeze
True Penny Stocks?