Date post: | 06-Apr-2018 |
Category: |
Documents |
Upload: | marzuki-muhammad-nur |
View: | 227 times |
Download: | 0 times |
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 1/361
Cotton Ginning Cost and Returns Template
Developed for: Ag Marketing Resource Center
Developed by: Phil Kenkel and Rodney Holcomb, Oklahoma State U
This templates is designed to assist you in assessing the feasibility of a typicThe template assumes that the operation purchases forage and hay and then
Input cells are shaded in green.
Each sheet is currently protected allowing you to only input information in thThe template can also be modified and expanded to meet your particular situ
If you choose to modify the template we would advise you to save it under an
To get started go to the "Input Page"
For comments or suggestions contact: Phil Kenkel, [email protected] 405-744-9818John Park, [email protected] 979-845-1751
MENU
INPUTS
UTILITIES
MARKET PROJECTION
LOAN AMORITIZATION
PERSONNEL EXPENSES
EXPENSE PROJECTION
OPERATIONS SUMMARY
DEPRECIATION
EFFICIENCY
EQUIPMENT
RETURN ON INVESTMENT
Cotton Gin
How to Use TTemplate
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 2/361
iversity
l alfalfa dehydration operation.ells alfalfa pellets and/or alfalfa meal.
input cells.tion by turning off the protection.
ther name and retain the original for reference.
ning Costs
is
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 3/361
INPUT CAPITAL STRUCTURE AND UTILITIESEXPENSE INFORMATION Electricity cost per KilowattPercent Financed 50.00%Long Term Interest Rate 7.5% Gas Cost per MCF
Loan Term 10 MCF Gas Needed/baleTotal Plant Property & Equip 5,629,631$ Total Utilities/ YearLoan Amount 2,814,816$ Total Utilities/ bale
Working Capital 1,675,420$
Short Term Interest Rate 6% OTHER
Expense Inflation Rate
TAX INFORMATION Maintenance as % of PP&EProperty Tax as % of PP&E 0.50% Insurance as % of PP&EIncome Tax Rate 60.00% Discount rate for NPV calc
PAYROLL INFORMATION WORKING CAPITAL% of Payroll Tax to Salaries 5.00% WC req. for Seed Purchases% of Retirement Tax to Salaries 15.00% Additional WC as % of Sales
% of Employee INS Tax to Salaries 10.00% Additional WC in DollarsBenefits as % of Salaries 30.00% Additional WC for ContingencyWage Inflation 1.00% Total Working Cap Requirement
Hours of Operation 18
Fee
Transportation Ginning
Module hauling distance 12 Bagging and Ties
Module hauling cost/mile 1.14$ Compression
Gin to warehouse distance 44 Seed Cotton sales
Warehouse trucking cost/mile 0.27$ Module transportationBales/Semi 100 Bales to whs transport
Module Transportation cost/ module 43.95$ FarmerPayment from warehouse
Cotton Seed Sales/tonSales growth
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 4/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 5/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 6/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 7/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 8/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 9/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 10/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 11/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 12/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 13/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 14/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 15/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 16/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 17/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 18/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 19/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 20/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 21/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 22/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 23/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 24/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 25/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 26/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 27/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 28/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 29/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 30/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 31/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 32/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 33/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 34/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 35/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 36/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 37/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 38/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 39/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 40/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 41/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 42/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 43/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 44/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 45/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 46/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 47/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 48/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 49/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 50/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 51/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 52/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 53/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 54/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 55/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 56/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 57/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 58/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 59/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 60/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 61/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 62/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 63/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 64/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 65/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 66/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 67/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 68/361
0.08$
3.00$
25.00 238,574.72$
$4.88
Cost of Goods Sold
1.00% Cotton $/unit
1% Cotton seed purcha 130.00$1% Bags and Ties 5.00$
10% Tarp Expense/modu 25.00$
1,198,959$8%
476,461$ -$1,675,420$
$2.25 ##
$7.50
$8.00
$12.25
$55.00
$3.50$10.00
$140.001%
EXPENSE PROJECTIONS
DEPRECIATION
MENU: Click Below to Move to the Indicated Page
FORWARD TO RESULTSOTHER INPUTS ENTRIES ARE IN
PERSONNEL EXPENSES
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 69/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 70/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 71/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 72/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 73/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 74/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 75/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 76/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 77/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 78/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 79/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 80/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 81/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 82/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 83/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 84/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 85/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 86/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 87/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 88/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 89/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 90/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 91/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 92/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 93/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 94/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 95/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 96/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 97/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 98/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 99/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 100/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 101/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 102/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 103/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 104/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 105/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 106/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 107/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 108/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 109/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 110/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 111/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 112/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 113/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 114/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 115/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 116/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 117/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 118/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 119/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 120/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 121/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 122/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 123/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 124/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 125/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 126/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 127/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 128/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 129/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 130/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 131/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 132/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 133/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 134/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 135/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 136/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 137/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 138/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 139/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 140/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 141/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 142/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 143/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 144/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 145/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 146/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 147/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 148/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 149/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 150/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 151/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 152/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 153/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 154/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 155/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 156/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 157/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 158/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 159/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 160/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 161/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 162/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 163/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 164/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 165/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 166/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 167/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 168/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 169/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 170/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 171/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 172/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 173/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 174/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 175/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 176/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 177/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 178/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 179/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 180/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 181/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 182/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 183/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 184/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 185/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 186/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 187/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 188/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 189/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 190/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 191/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 192/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 193/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 194/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 195/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 196/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 197/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 198/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 199/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 200/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 201/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 202/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 203/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 204/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 205/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 206/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 207/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 208/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 209/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 210/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 211/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 212/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 213/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 214/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 215/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 216/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 217/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 218/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 219/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 220/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 221/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 222/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 223/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 224/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 225/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 226/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 227/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 228/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 229/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 230/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 231/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 232/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 233/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 234/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 235/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 236/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 237/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 238/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 239/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 240/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 241/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 242/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 243/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 244/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 245/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 246/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 247/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 248/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 249/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 250/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 251/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 252/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 253/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 254/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 255/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 256/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 257/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 258/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 259/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 260/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 261/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 262/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 263/361
Depreciation
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 264/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 265/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 266/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 267/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 268/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 269/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 270/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 271/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 272/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 273/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 274/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 275/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 276/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 277/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 278/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 279/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 280/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 281/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 282/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 283/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 284/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 285/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 286/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 287/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 288/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 289/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 290/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 291/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 292/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 293/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 294/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 295/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 296/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 297/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 298/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 299/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 300/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 301/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 302/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 303/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 304/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 305/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 306/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 307/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 308/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 309/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 310/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 311/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 312/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 313/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 314/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 315/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 316/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 317/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 318/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 319/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 320/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 321/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 322/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 323/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 324/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 325/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 326/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 327/361
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 328/361
Return On Investment
Quality Percent 0%
Discount Rate 0.00%
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 329/361
MENU There are no inputs on this page
BACK TO INPUTS
FORWARD TO RESULTS
Bale Needs Natural Gas
Tons of seed cotton delivered 18,446 Water removed/ton 100.00Moisture Content of seed cotton 0.13 BTU's/lb. water 1500Moisture target-bale 0.08 BTU's needed/ton 150000Dry matter/ton seed cotton 1,740 BTU's needed 2,766,827,755Dry matter/ton ginning cotton 1,840.00 MCF Gas needed 2766.827755Water removed per ton seed cot 100 Gas Cost/MCF 3.00$Water removed per bale ginned co 0.04 Gas Cost/ Year $8,300
Gas Cost/Bale $0.06
Other UtilitiesCost per year and bale Water Cost/Year 3,000$Electricity Cost/ Year 224,874.24$ Water Cost/ Bale 0.06$Electricity Cost/ bale 4.60$ Telphone Cost/Year $2,400
Water Cost/ Year 3,000.00$ Telephone Cost/Bale 0.05$Water Cost/ bale 0.06$Natural Gas Cost/ Year 8,300.48$Natural Gas Cost/bale 0.06$
Telephone Cost/ Year 2,400.00$Telephone Cost/ bale 0.05$
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 330/361
Electricity
Horse Power Req./Hour 3,925.00 Horse Power use per year 3,768,000.00Electricity Cost/KW 0.08$KW/HP 0.746
Electricity Cost/ Year 224,874
Electricity Cost/ Year $17,990Electricity Cost/ Bale $4.60
Variable Costs TransportationModule Hauling 42,323$Transportation to Warehouse 5,806.67$
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 331/361
MENU There are no inputs on this page
BACK TO INPUTS
FORWARD TO RESULTS
This sheet calculates loan amortization and interest. There are no inputs on this sheet.
Total Investment $5,629,631Long Term Interest Rate 7.50%
Percent Financed 50.00%
Loan Amount $2,814,816
Loan Term 10
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Beginning Balance $2,814,816 $2,615,848 $2,401,957 $2,172,025 $1,924,848 $1,659,132Interest Rate 7.50% 7.50% 7.50% 7.50% 7.50% 7.50%
Interest $211,111 $196,189 $180,147 $162,902 $144,364 $124,435
Annual Payment $410,079 $410,079 $410,079 $410,079 $410,079 $410,079
Principal $198,968 $213,890 $229,932 $247,177 $265,715 $285,644
Ending Balance $2,615,848 $2,401,957 $2,172,025 $1,924,848 $1,659,132 $1,373,488
Working Capital $1,675,420Short Term Interest Rate 6.00%
Interest Amount $100,525
Total Interest Expense $311,636 $296,714 $280,672 $263,427 $244,889 $224,960
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 332/361
Year 7 Year 8 Year 9 Year 10$1,373,488 $1,066,421 $736,324 $381,469
7.50% 7.50% 7.50% 7.50%$103,012 $79,982 $55,224 $28,610
$410,079 $410,079 $410,079 $410,079$307,067 $330,097 $354,855 $381,469
$1,066,421 $736,324 $381,469 $0
$203,537 $180,507 $155,749 $129,135
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 333/361
MENU There are no inputs on this page 1
BACK TO INPUTS 36,354 48,878
FORWARD TO RESULTS start with number of bales- use inflation rate
Total Bales 48,878 48,878 48,878Total tons of Seed Cotton 39,684 39,684 39,684
Total Modules 3,094 3,094 3,094Total Tons of Cotton Seed 18,446 18,446 18,446
Year 1 Year 2 Year 3Ginning Fees $1,785,782.20 $1,785,782.20 $1,785,782.20Bagging and Ties fees $/bale $366,582.86 $366,582.86 $366,582.86Compression fee $391,021.71 $391,021.71 $391,021.71Seed cotton sales $2,582,372.57 $2,582,372.57 $2,582,372.57Module transportation fees $170,158.90 $170,158.90 $170,158.90
Warehouse paymbner-bales transporation $171,072.00 $171,072.00 $171,072.00Farmer payments-bale transportation $488,777.14 $488,777.14 $488,777.14Total Gross Margin $5,955,767.39 $5,955,767.39 $5,955,767.39
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 334/361
0
48,878 48,878 48,878 48,878 48,878 48,87839,684 39,684 39,684 39,684 39,684 39,684
3,094 3,094 3,094 3,094 3,094 3,09418,446 18,446 18,446 18,446 18,446 18,446
Year 4 Year 5 Year 6 Year 7 Year 8 Year 9$1,785,782.20 $1,785,782.20 $1,785,782.20 $1,785,782.20 $1,785,782.20 $1,785,782.20
$366,582.86 $366,582.86 $366,582.86 $366,582.86 $366,582.86 $366,582.86$391,021.71 $391,021.71 $391,021.71 $391,021.71 $391,021.71 $391,021.71
$2,582,372.57 $2,582,372.57 $2,582,372.57 $2,582,372.57 $2,582,372.57 $2,582,372.57$170,158.90 $170,158.90 $170,158.90 $170,158.90 $170,158.90 $170,158.90
$171,072.00 $171,072.00 $171,072.00 $171,072.00 $171,072.00 $171,072.00$488,777.14 $488,777.14 $488,777.14 $488,777.14 $488,777.14 $488,777.14
$5,955,767.39 $5,955,767.39 $5,955,767.39 $5,955,767.39 $5,955,767.39 $5,955,767.39
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 335/361
48,87839,684
3,09418,446
Year 10$1,785,782.20
$366,582.86$391,021.71
$2,582,372.57$170,158.90
$171,072.00$488,777.14
$5,955,767.39
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 336/361
This sheet allows you to input salaries and overtime assumptions for various positions.
Benefit calculations are based on the percentage you entered on the "Input" sheet.
There are 45 total employees including all shifts that are seasonal and 5 permanent employees.
Occupation Total # of Employees Salary Tot Salary Benefits Overtime%
Manager 1 $60,000 $60,000 $18,000 4%Assistant Manager 2 $40,000 $80,000 $24,000 3%Maintenance Foreman 2 $30,000 $60,000 $18,000 1%
Total Personnel 5 $130,000 $200,000 $60,000
Cost
Occupation Total # of Employees Wage Tot Salary Benefits All ShiftsGinner 1 $12 $21,600 $6,480 20 Ginner Helper 1 $12 $21,600 $6,480 20 Press Operator 3 $10 $54,000 $16,200 20 Module Feeders 2 $10 $36,000 $10,800 20 Lift Truck Operators 2 $10 $36,000 $10,800 20 Cleaners $0 $0 -
$0 $0 - $0 $0 -
Total Cost 10 $54.00 $169,200 $50,760.00
Occupation Total # of Employees Salary Tot Salary Benefits All Shifts
Seed & Bale Movement 1 10.00$ $9,000 $2,700 101 10.00$ $9,000 $2,700 10
$0 $0 10Total Cost 2 20.00$ 18,000$ $5,400.00
7 other Operating 12 hours shiftsOccupation Total # of Employees Salary Tot Salary Benefits All Shifts
Seed Truck Driver 1 10.00$ $9,000 $2,700 10Bale Truck Driver 1 10.00$ $9,000 $2,700 10Burr Truck Driver 2 10.00$ $18,000 $5,400 10Mechanic 1 10.00$ $9,000 $2,700 10
Superintendent 1 10.00$ $9,000 $2,700 10
Scale Clerk 1 10.00$ $9,000 $2,700 10Total 7 60.00$ 63,000$ $18,900.00
MENU
BACK TO INPUTS
FORWARD TO RESULTS
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 337/361
Total Expense $613,160.00
Overtime Total
$2,400 $80,400$2,400 $106,400
$600 $78,600
$5,400 $265,400
Overtime% Overtime A.M. Hours Overtime% Overtime P.M. Hours Overtime% Overtime0% $0 10 0% $0 10 $00% $4,320 10 0% $0 10 2% $4,3200% $0 10 0% $0 10 $00% $7,200 10 2% $7,200 10 $00% $10,800 10 3% $10,800 10 $00% $0 0% $0 $00% $0 0% $0 $00% $0 0% $0 $0
22,320.00$ ######## 4,320.00$
Overtime% Overtime Total
2% $180.00 $11,7002% $180.00 $11,700
$0.00 $0$360.00 23,400.00$
Overtime% Overtime Total2% $180.00 $11,880
$0.00 $11,700$0.00 $23,400$0.00 $11,700
$0.00 $11,700
$0.00 $11,700$180.00 82,080.00$
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 338/361
Total$28,080$32,400$70,200$54,000$57,600
$0$0$0
$242,280
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 339/361
The only inputs on this page are for "supplies and Miscelaneous expen
in year 0 and 1
This Sheet summarizes expenses. The only input is for "supplies and miscellaneous" expenses.
Labor Year 0 Year 1 Year 2 Year 3Administrative and OverheadSalaries $80,400 $81,204 $82,016 $82,836Benefits $106,400 $107,464 $108,539 $109,624Overtime $78,600 $79,386 $80,180 $80,982
Total Fixed Labor $265,400 $268,054 $270,735 $273,442
Ginning LaborSalaries $169,200 $170,892 $172,601 $174,327Benefits $50,760.00 $51,268 $51,780 $52,298Overtime $22,320 $22,543 $22,769 $22,996Total Ginning Labor $242,280 $244,703 $247,150 $249,621
Seed and Bale MovementSalaries 18,000$ $18,180 $18,362 $18,545Benefits $5,400 $5,454 $5,509 $5,564Overtime $360 $364 $367 $371Drivers
Salaries 63,000$ $63,630 $64,266 $64,909Benefits $18,900 $19,089 $19,280 $19,473
Overtime $180 $182 $184 $185Total Logistics Labor 105,840$ 106,898$ 107,967$ 109,047$
Total Variable Labor 348,120$ 351,601$ 355,117$ 358,668$
Total Labor $613,520 $619,655 $625,852 $632,110
Production ExpensesGinningBags and Ties 244,388.57$ 244,388.57$ 244,388.57$
CompressionSeed Cotton Purchase 2,397,917.39$ 2,397,917.39$ 2,397,917.39$Module Transportation 135,972.43$ 135,972.43$ 135,972.43$Tarp Expense $77,345 $77,345 $77,345Gin to Warehouse trucking $11,613 $11,613 $11,613
Total Production Expenses 2,867,236.69$ 2,867,236.69$ 2,867,236.69$
UtilitiesElectricity 224,874.24$ $227,123 $229,394
Natural Gas 8,300.48$ $8,383 $8,467Water 3,000.00$ $3,030 $3,060
Telephone 2,400.00$ $2,424 $2,448Total Utilities 238,574.72$ 240,960.47$ 243,370.08$
Total Variable Expenses $613,520 $3,725,467 $3,734,049 $3,742,717
MENU
BACK TO INPUTS
FORWARD TO RESULTS
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 340/361
FixedMaintenance 55,296$ $55,849 $56,408
Insurance 55,296$ $55,849 $56,408
Property Tax 56,296$ $56,859 $57,428
Depreciation $599,982 $986,043 $701,459
Interest $311,636 $296,714 $280,672
Total Fixed 1,078,508$ 1,451,315$ 1,152,375$
Other Expenses
Supplies $0 $0 $0
Miscellaneous $0 $0 $0
Total Other Expenses $0 $0 $0
Total Expenses $4,803,974 $5,185,363 $4,895,092
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 341/361
e"
Year 4 Year 5 Year 6 Year 7 Year 8 Year 9
$83,665 $84,501 $85,346 $86,200 $87,062 $87,932$110,720 $111,827 $112,946 $114,075 $115,216 $116,368$81,791 $82,609 $83,435 $84,270 $85,113 $85,964
$276,176 $278,938 $281,727 $284,545 $287,390 $290,264
$176,070 $177,831 $179,609 $181,405 $183,219 $185,052$52,821 $53,349 $53,883 $54,422 $54,966 $55,515$23,226 $23,459 $23,693 $23,930 $24,169 $24,411
$252,118 $254,639 $257,185 $259,757 $262,355 $264,978
$18,731 $18,918 $19,107 $19,298 $19,491 $19,686$5,619 $5,675 $5,732 $5,790 $5,847 $5,906
$375 $378 $382 $386 $390 $394
$65,558 $66,214 $66,876 $67,545 $68,220 $68,902$19,667 $19,864 $20,063 $20,263 $20,466 $20,671
$187 $189 $191 $193 $195 $197110,138$ 111,239$ 112,351$ 113,475$ 114,610$ 115,756$
362,255$ 365,878$ 369,536$ 373,232$ 376,964$ 380,734$
$638,431 $644,816 $651,264 $657,776 $664,354 $670,998
244,388.57$ 244,388.57$ 244,388.57$ 244,388.57$ 244,388.57$ 244,388.57$
2,397,917.39$ 2,397,917.39$ 2,397,917.39$ 2,397,917.39$ 2,397,917.39$ 2,397,917.39$135,972.43$ 135,972.43$ 135,972.43$ 135,972.43$ 135,972.43$ 135,972.43$
$77,345 $77,345 $77,345 $77,345 $77,345 $77,345$11,613 $11,613 $11,613 $11,613 $11,613 $11,613
2,867,236.69$ 2,867,236.69$ 2,867,236.69$ 2,867,236.69$ 2,867,236.69$ 2,867,236.69$
$231,688 $234,005 $236,345 $238,709 $241,096 $243,507
$8,552 $8,638 $8,724 $8,811 $8,899 $8,988$3,091 $3,122 $3,153 $3,185 $3,216 $3,249$2,473 $2,497 $2,522 $2,548 $2,573 $2,599
245,803.78$ 248,261.81$ 250,744.43$ 253,251.88$ 255,784.39$ 258,342.24$
$3,751,472 $3,760,314 $3,769,245 $3,778,265 $3,787,375 $3,796,577
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 342/361
$56,972 $57,542 $58,117 $58,698 $59,285 $59,878
$56,972 $57,542 $58,117 $58,698 $59,285 $59,878
$58,002 $58,582 $59,168 $59,760 $60,357 $60,961
$387,757 $387,429 $362,974 $191,632 $45,401 $45,401
$263,427 $244,889 $224,960 $203,537 $180,507 $155,749
823,130$ 805,983$ 763,336$ 572,325$ 404,836$ 381,868$
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$4,574,602 $4,566,297 $4,532,581 $4,350,590 $4,192,211 $4,178,444
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 343/361
Year 10
$88,812$117,532$86,823
$293,167
$186,902$56,071$24,655
$267,628
$19,883$5,965
$398
$69,591$20,877
$199116,913$
384,541$
$677,708
244,388.57$
2,397,917.39$135,972.43$
$77,345$11,613
2,867,236.69$
$245,942
$9,078$3,281$2,625
260,925.66$
$3,805,870
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 344/361
$60,477
$60,477
$61,570
$45,401
$129,135
357,061$
$0
$0
$0
$4,162,931
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 345/361
MENU
BACK TO INPUTFORWARD TO RESULTS
This sheet shows the cost per bale. There are no inputs on this page
Margin/bale 1 2 3 4 5 6Ginning Fees $36.54 $36.54 $36.54 $36.54 $36.54 $36.54Bagging and Ties fees $/bale $7.50 $7.50 $7.50 $7.50 $7.50 $7.50Compression fee $8.00 $8.00 $8.00 $8.00 $8.00 $8.00Seed cotton sales $52.83 $52.83 $52.83 $52.83 $52.83 $52.83less Seed Cotton Purchases (49.06)$ (49.06)$ (49.06)$ (49.06)$ (49.06)$ (49.06)$Module transportation fees $3.48 $3.48 $3.48 $3.48 $3.48 $3.48Warehouse paymbner-bales transporati $3.50 $3.50 $3.50 $3.50 $3.50 $3.50Farmer payments-bale transportation $10.00 $10.00 $10.00 $10.00 $10.00 $10.00
Total Grosss Margin $72.79 $72.79 $72.79 $72.79 $72.79 $72.79
Production Expenses
Bags and Ties 5.00$ 5.00$ 5.00$ 5.00$ 5.00$ 5.00$Module Transportation 2.78$ 2.78$ 2.78$ 2.78$ 2.78$ 2.78$
Total Production Expenses 7.78$ 7.78$ 7.78$ 7.78$ 7.78$ 7.78$
Personnel Expense 1 2 3 4 5 6Fixed Labor $5.43 $5.48 $5.54 $5.59 $5.65 $5.71Ginning Labor $4.96 $5.01 $5.06 $5.11 $5.16 $5.21Logistics Labor 2.17$ 2.19$ 2.21$ 2.23$ 2.25$ 2.28$
Total Variable Labor 7.12$ 7.19$ 7.27$ 7.34$ 7.41$ 7.49$Total Labor 12.55$ 12.68$ 12.80$ 12.93$ 13.06$ 13.19$
Total Variable Expenses 20.33$ 20.46$ 20.59$ 20.71$ 20.84$ 20.97$
Fixed ExpenseElectricity 4.60$ 4.65$ 4.69$ 4.74$ 4.79$ 4.84$Natural Gas 0.17$ 0.17$ 0.17$ 0.17$ 0.18$ 0.18$Water 0.06$ 0.06$ 0.06$ 0.06$ 0.06$ 0.06$Telephone 0.05$ 0.05$ 0.05$ 0.05$ 0.05$ 0.05$
Total Utilities $4.88 $4.93 $4.98 $5.03 $5.08 $5.13Maintainence 1.13$ 1.14$ 1.15$ 1.17$ 1.18$ 1.19$Insurance 1.13$ 1.14$ 1.15$ 1.17$ 1.18$ 1.19$Property Tax 1.15$ 1.16$ 1.17$ 1.19$ 1.20$ 1.21$Depreciation 12.28$ 20.17$ 14.35$ 7.93$ 7.93$ 7.43$Interest 6.38$ 6.07$ 5.74$ 5.39$ 5.01$ 4.60$
Total Fixed Expense 31.83$ 39.55$ 33.54$ 26.90$ 26.65$ 25.88$
Total Expense per Bale 52.16$ 60.01$ 54.12$ 47.61$ 47.49$ 46.85$
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 346/361
7 8 9 10$36.54 $36.54 $36.54 $36.54$7.50 $7.50 $7.50 $7.50$8.00 $8.00 $8.00 $8.00
$52.83 $52.83 $52.83 $52.83(49.06)$ (49.06)$ (49.06)$ (49.06)$$3.48 $3.48 $3.48 $3.48$3.50 $3.50 $3.50 $3.50
$10.00 $10.00 $10.00 $10.00
$72.79 $72.79 $72.79 $72.79
5.00$ 5.00$ 5.00$ 5.00$2.78$ 2.78$ 2.78$ 2.78$
7.78$ 7.78$ 7.78$ 7.78$
7 8 9 10$5.76 $5.82 $5.88 $5.94$5.26 $5.31 $5.37 $5.422.30$ 2.32$ 2.34$ 2.37$
7.56$ 7.64$ 7.71$ 7.79$13.32$ 13.46$ 13.59$ 13.73$
21.11$ 21.24$ 21.37$ 21.51$
4.88$ 4.93$ 4.98$ 5.03$0.18$ 0.18$ 0.18$ 0.19$0.07$ 0.07$ 0.07$ 0.07$0.05$ 0.05$ 0.05$ 0.05$
$5.18 $5.23 $5.29 $5.341.20$ 1.21$ 1.23$ 1.24$1.20$ 1.21$ 1.23$ 1.24$1.22$ 1.23$ 1.25$ 1.26$3.92$ 0.93$ 0.93$ 0.93$4.16$ 3.69$ 3.19$ 2.64$
22.07$ 18.75$ 18.38$ 17.98$
43.18$ 39.99$ 39.76$ 39.49$
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 347/361
This sheet summaries income, expenses and net profit. There are no inputs on this sheet
Gross Sales
Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
Gross Margin $0 5,955,767.39$ 5,955,767.39$ 5,955,767.39$ 5,955,767.39$ 5,955,767.39$
Total $0 $5,955,767 $5,955,767 $5,955,767 $5,955,767 $5,955,767
Expenses
Variable $613,520 $3,725,467 $3,734,049 $3,742,717 $3,751,472 $3,760,314
Fixed $0 $1,078,508 $1,451,315 $1,152,375 $823,130 $805,983
Other $0 $0 $0 $0 $0 $0
Total Expenses $613,520 $4,803,974 $5,185,363 $4,895,092 $4,574,602 $4,566,297
Before Tax Profit ($613,520) $1,151,793 $770,404 $1,060,676 $1,381,166 $1,389,470
Tax ######## 691,076$ 462,242$ 636,405$ 828,699$ 833,682$
After Tax Profit ($245,408) $460,717 $308,162 $424,270 $552,466 $555,788
Estimate of Cash Flows
Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
After Tax Profits ######## 460,717$ 308,162$ 424,270$ 552,466$ 555,788$
Depreciation -$ 599,982$ 986,043$ 701,459$ 387,757$ 387,429$
Principle -$ 198,968$ 213,890$ 229,932$ 247,177$ 265,715$Cash Flow ######## 861,732$ 1,080,314$ 895,797$ 693,046$ 677,502$
(does not consider increase or decrease in working capital loan)
MENU
BACK TO INPUTS
FORWARD TO RESULTS
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 348/361
Year 6 Year 7 Year 8 Year 9 Year 10
5,955,767.39$ 5,955,767.39$ 5,955,767.39$ 5,955,767.39$ 5,955,767.39$
$5,955,767 $5,955,767 $5,955,767 $5,955,767 $5,955,767
$3,769,245 $3,778,265 $3,787,375 $3,796,577 $3,805,870
$763,336 $572,325 $404,836 $381,868 $357,061
$0 $0 $0 $0 $0
$4,532,581 $4,350,590 $4,192,211 $4,178,444 $4,162,931
$1,423,187 $1,605,178 $1,763,556 $1,777,323 $1,792,837
853,912$ 963,107$ 1,058,134$ 1,066,394$ 1,075,702$
$569,275 $642,071 $705,423 $710,929 $717,135
Year 6 Year 7 Year 8 Year 9 Year 10
569,275$ 642,071$ 705,423$ 710,929$ 717,135$
362,974$ 191,632$ 45,401$ 45,401$ 45,401$
285,644$ 307,067$ 330,097$ 354,855$ 381,469$646,604$ 526,636$ 420,726$ 401,476$ 381,067$
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 349/361
MENU
BACK TO INPUTS
FORWARD TO RESULTS
This sheet calculates depreciation. You enter descriptions and values for buildings, equipment and
DepreciationBuildings 39 year Straight LineSpecial Purpose Buildings 10 year Straight LineEquipment and Heavy Rollin 7 Yr MACRS with half year conventionLight Trucks and Vehicles 5 Yr MACRS with half year convention
BuildingsDescription Value Salvage
#1 Buildings 1,520,653.00$ 50,000.00$#2 Site Improvement 300,000.00$#3 -$#4 -$#5 -$
Total Buildings 1,820,653.00$ 50,000.00$
Equipment and Heavy Rolling StockDescription Value
#1 Ginning Equipment 3,178,714.00$#2#3 Installation 80,000.00$
#4 Miscellaneous 20,000.00$#5 -$Total Equip and Heavy Rolling Stock 3,278,714.00$
Total Plant Property and Equipment 5,529,631.00$
Land 100,000.00$
Total Land, Plant Property and Equipment 5,629,631.00$
Annual Total Depreciation
Year 1 2 3 4Buildings $45,401 $45,401 $45,401 $45,401Special Purpose Buildings $0 $0 $0 $0Equipment and Heavy Rolling S $468,528 $802,957 $573,447 $292,789Light Truck and Vehicles $86,053 $137,684 $82,611 $49,566
Total Depreciation $599,982 $986,043 $701,459 $387,757
Buildings 39 year Straight LineSpecial Purpose Buildings 10 year with percentage from tableEquipment and Heavy Rollin 7 year with percentage from tableLight Trucks and Vehicles 5 year with percentage from table
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 350/361
BuildingsCost $1,820,653Life 39Salvage 50,000.00$
Period 39Depreciation per year for 39 ye $45,401
Special Purpose BuildingsCost $0Life 10
Year Depreciation Rate1 $0 10%2 $0 14%3 $0 14%
4 $0 14%5 $0 14%6 $0 14%7 $0 14%8 $0 14%9 $0 14%
10 $0 14%
Equipment and Heavy Rolling StockYear Depreciation Rate
1 $468,528 14.29%2 $802,957 24.49%3 $573,447 17.49%
4 $409,511 12.49%5 $292,789 8.93%6 $292,461 8.92%7 $292,789 8.93%8 $146,231 4.46%
Light Trucks and VehiclesYear Depreciation Rate
1 $86,053 20.00%2 $137,684 32.00%3 $82,611 19.20%4 $49,566 11.52%
5 $49,566 11.52%6 $24,783 5.76%
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 351/361
other property.
Special Purpose BuildingsDescription Value
#1 -$#2 -$#3 -$#4 -$#5 -$
Total Special Purpose Building -$
Light Trucks and VehiclesDescription Value
#1 Forklifts 80,264.00$#2 Trucks and trailers 350,000.00$#3 -$
#4 -$#5 -$Total Light Trucks and Vehicles 430,264.00$
5 6 7 8 9 10$45,401 $45,401 $45,401 $45,401 $45,401 $45,401
$0 $0 $0 $0 $0 $0$292,461 $292,789 $146,231 $0$49,566 $24,783
$387,429 $362,974 $191,632 $45,401 $45,401 $45,401
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 352/361
0.0613
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 353/361
Menu
Back to Inputs input cells are in light green
Forward to Results
This sheet allows you to compare the relationship between input and output.
Module weight 25000Bale weight-lbs/bale 480
Picker Strip/Extr Stripper AverageHarvest Compostion 30% 30% 40%
Lint/seed cotton 35% 32% 24%Cotton seed /bale 55% 50% 38%
Trash 10% 18% 38%Lbs. seed cotton/bale 1,371 1,500 2,000 1,624
Lbs. Cotton Seed/Bale 754 750 760 755 Efficiency relative to Picker 100% 91% 69%
Bales/Ton Cotton Seed 0.69 0.75 1.00 0.81 Bales/module 18.23 16.67 12.50 15.80Average bales/ module 15.80
Total Modules 3094 110.64Total Tons of Cotton Seed 60201 0.636363636Rated hourly capacity 60.00 1272Percent downtime 11%Actual capacity w downtime 53.33Gin capacity actual/rated 88.89%Actual capacity by type 88.89% 81.27% 60.95%Effective daily capacity 960 878 658
Average daily capacity 815
Bales/Hours 6Ginning/Days 2Transportation cost /# bales 38.60$Capacity.
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 354/361
OPERATIONAL SUMMARY
Season Length (days) 60 Rated Capacity (bph) 60 Hours Ginned Daily 18 Daily Downtime Hours 2 Max. Seasonal Capacity (bales) 48,878 Hiring Period-Ginning Crew 90
bph=bales per hour
815
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 355/361
Menu
Back to Inputs
Forward to Results
Back to Utilities
This sheet list the equipment used along with the quantity, horsepower and dollars.
Quantity Equipment Horsepower Dollars In Use
15 Green boll and rock trap 175 25,000.00$ 11 Air-line Cleaner 25 25,000.00$ 11 Feed Control 25 25,000.00$ 11 Tower Drier 25 50,000.00$ 11 Cylinder Cleaner 25 25,000.00$ 11 Stick Machine 25 25,000.00$ 1
1 Extractor Feeder 25 25,000.00$ 18 Gin Stand 75 50,000.00$ 12 Lint Cleaner 25 50,000.00$ 11 Press 25 300,000.00$ 11 Unloader 25 25,000.00$ 11 Module Trucks 100,000.00$ 11 Distributor 25 25,000.00$ 11 Overflow system 25 25,000.00$ 11 Cotton seed storage 25 100,000.00$ 1
1 Mote Fan 100 25,000.00$ 11 Mote Cleaner 25 25,000.00$ 11 Mote Trash Fan 100 25,000.00$ 11 Battery Condenser and Baling System 25 250,000.00$ 11 Master Trash Fan 100 25,000.00$ 11 Bale Storage 25,000.00$ 11 Cyclone robber system 25 25,000.00$ 1
1Total 925 1,275,000.00$ 1
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 356/361
Horsepower in use Total Dollars
2625 375,000.00$25 25,000.00$25 25,000.00$25 50,000.00$25 25,000.00$25 25,000.00$
25 25,000.00$600 400,000.00$50 100,000.00$25 300,000.00$25 25,000.00$0 100,000.00$
25 25,000.00$25 25,000.00$25 100,000.00$
100 25,000.00$25 25,000.00$
100 25,000.00$25 250,000.00$
100 25,000.00$0 25,000.00$
25 25,000.00$
03925 2,025,000.00$
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 357/361
MENU
BACK TO INPUTS
BACK TO INTRODUCTION 0
This sheet summaries the feasibility of the project. It provides net present value, benefit cost r
The only input is the discount rate. Page down to enter the B44results of your sensitivity analy
Discount Rate 10.00% Scale Down 0.6
Year 0 1 2Gross Margin 5,955,767$ 5,955,767$
Discount Factor 1.000000 0.909091 0.826446
PV of Income 59,557,674$ -$ 5,414,334$ 4,922,122$
Total Expense 5,629,631$ 4,803,974$ 4,803,974$Less Depreciation and Term Interest 811,094$ 1,182,231$
Cash Expenses -$ 5,629,631$ 3,992,881$ 3,621,743$
Discount Factor 1.000000 0.909091 0.826446
PV of Expenses 46,673,305$ 5,629,631$ 3,629,892$ 2,993,176$
Benefits Less Costs -$ (5,629,631)$ 1,962,887$ 2,334,025$
PV Benefits Less PV Costs (5,629,631)$ 1,784,442$ 1,928,946$
Total PV of Income 96,153,286$
Total PV of Expenses 77,402,969$
Net Present Value 18,750,317$
Internal Rate of Return 31.86%
PV Benefit/PV Cost Ratio 1.2422
Payback Period 3
*Payback Period only displayed if less than 10 years
Return on Assets (based on after tax profit) 12.28% 8.21%(after tax profits/PP&E investment)Average Return on Assets 15.04%Return on Equity (after tax profits/equity) 24.55% 16.42%
Average Return on Equity 30.09%
NPV IRR B/C ROAPicker-Strip/Extr-Stripper 18,750,317$ 31.86% 1.2422 15.04%15-30-55 6,954,870$ 15.68% 1.0641 7.27%25-30-45 8,296,243$ 17.67% 1.0743 8.16%
30-30-40 8,966,929$ 18.64% 1.0792 8.60%
35-30-35 9,637,615$ 19.60% 1.0839 9.04%40-30-30 10,308,301$ 20.55% 1.0885 9.49%
48,877.71$ 18,750,317$ 31.86% 1.2422 15.04%
NPV IRR B/C ROABales/ Days of operation40731/50 3,975,120$ 11.02% 1.0406 5.32%
48,877/ 60 8,966,929$ 18.64% 1.0792 8.60%52950/65 11,462,833$ 22.18% 1.0948 10.25%57288/70 13,958,738$ 25.58% 1.1085 11.89%
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 358/361
Breakeven volume is 65% of full 60 day day capacity or 31,771 bales/yearSeed Margin NPV IRR B/C ROA
$10.00 18,750,317$ 31.86% 1.2422 15.04%
20.00$ 8,966,929$ 18.64% 1.0792 8.60%15.00$ 5,667,418$ 13.71% 1.0486 6.42%10.00$ 2,367,906$ 8.35% 1.0198 4.25%
5.00$ (931,605)$ 2.30% 0.9924 2.07%
Interest Rate NPV IRR B/C ROA7.5% 18,750,317.41$ 31.86% 1.2422 15.04%6.5% 9,002,864$ 18.68% 107.95% 8.80%
7.5% 8,966,929$ 18.64% 107.92% 8.60%8.5% 8,931,580$ 18.60% 107.88% 8.40%9.5% 8,896,813$ 18.56% 107.85% 8.19%
1 2 3 4**** 3 4
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 359/361
tio and internal rate of return
sis+B7
3 4 5 6 7 8 95,955,767$ 5,955,767$ 5,955,767$ 5,955,767$ 5,955,767$ 5,955,767$ 5,955,767$0.751315 0.683013 0.620921 0.564474 0.513158 0.466507 0.424098
4,474,656$ 4,067,869$ 3,698,063$ 3,361,875$ 3,056,250$ 2,778,409$ 2,525,827$
5,185,363$ 4,895,092$ 4,574,602$ 4,566,297$ 4,532,581$ 4,350,590$ 4,192,211$881,606$ 550,659$ 531,793$ 487,409$ 294,644$ 125,383$ 100,626$
4,303,757$ 4,344,433$ 4,042,809$ 4,078,889$ 4,237,937$ 4,225,207$ 4,091,585$0.751315 0.683013 0.620921 0.564474 0.513158 0.466507 0.424098
3,233,477$ 2,967,306$ 2,510,266$ 2,302,426$ 2,174,732$ 1,971,090$ 1,735,232$
1,652,010$ 1,611,335$ 1,912,958$ 1,876,879$ 1,717,830$ 1,730,560$ 1,864,182$1,241,179$ 1,100,563$ 1,187,797$ 1,059,449$ 881,519$ 807,319$ 790,595$
11.30% 14.72% 14.81% 15.17% 17.11% 18.80% 18.94%
22.61% 29.44% 29.62% 30.34% 34.22% 37.59% 37.89%
ROE Payback30.09% 314.55% 616.32% 5
17.20% 5
18.09% 518.98% 5
30.09% 3
ROE Payback
10.63% 7
17.20% 520.49% 523.78% 4
8/3/2019 Cotton Ginning Template as Producer Cooperative
http://slidepdf.com/reader/full/cotton-ginning-template-as-producer-cooperative 360/361
ROE Payback30.09% 3
17.20% 512.85% 68.49%
4.14%
ROE Payback30.09% 317.60% 5
17.20% 516.80% 516.39% 5
5 6 7 8 9 105 6 7 8 9 10 1