养猪场成本计算(20060116)

Pleasekeepyellowcellsuntouched.请不要改动黄色部分的数字，这些地方为公式。BoarCost公猪成本InitialPurchasingCost￥3,000公猪购买价格￥3,000DailyFeedIntake(kg)2.5平均日采食量(kg)2.5FeedPrice(rmb/kg)1.30￥饲料价格(元/kg)1.30￥TotalFeedCost(rmb)1,186.25￥年饲料成本(元)1,186.25￥OtherCost(20%ofTotalCost)296.56￥其它成本(占总成本20%)296.56￥No.Boar:No.Sow20母猪与公猪比例20BreedingLiveSpan(Year)3公猪使用时间(年)3CullingWeight(kg)200淘汰体重(kg)200CullingBoarPrice(rmb/kg)4.00¥淘汰公猪销售价格(元/kg)4.00¥ReturnfromCullingBoar(rmb)800.00¥淘汰公猪收入(元)800.00¥CostShare/Sow/year84.14¥成本分摊/母猪/年84.14¥GiltDevelopmentCost后备母猪成本InitialCost(BreedingHerdShares)132.45¥仔猪成本(分摊种猪成本)132.45¥FeedEfficiency-Bornto120kg(kg)2.9饲料效率—出生至120kg(kg)2.9FeedPrice-Bornto120kg(rmb/kg)1.45¥饲料价格—出生至120kg(元/kg)1.45¥FeedCost(rmb)504.60¥饲料成本(元)504.60¥OtherCost(30%ofTotalCost)216.26¥其它成本(占总成本30%)216.26¥TotalCostofGilt(rmb)853.31¥后备母猪总成本(元)853.30¥BreedingLiveSpan(year)3.5繁殖寿命(年)3.5CullingSowWeight(kg)150淘汰母猪体重(kg)150CullingSowPrice(rmb/kg)4.00¥淘汰母猪售价(元/kg)4.00¥ReturnfromCullingSow(rmb)600.00¥淘汰母猪收入(元)600.00¥CostShare/Sow/Year72.37¥成本分摊/母猪/年72.37¥BreedingSowCost繁殖母猪成本Lactation(Day)28哺乳期(天)28WeaningtoRe-BreedingInterval(Days)10断奶至成功配种间隔(天)10FarrowingTimes/Year2.4产仔窝数/年2.4DailyFeedIntake-Gestation(kg)2.7妊娠期平均日采食量(kg)2.7GestationFeedPrice(rmb/kg)1.30¥妊娠饲料价格(元/kg)1.30¥DailyFeedIntake-FarrowingtoRe-Breeding(kg)6哺乳期平均日采食量(kg)6LactationFeedCost(rmb/kg)1.50¥哺乳期饲料价格(元/kg)1.50¥TotalFeedCost/Sow/Year1,770.46¥总饲料成本/头/年1,770.46¥OtherCost(30%ofTotalCost)758.77¥其它成本(总成本30%)758.77¥TotalCost/Sow/Year2,685.75¥总成本/头母猪/年2,685.75¥FeedCost1,770.46¥总饲料成本1,770.46¥OtherCost915.28¥其它总成本915.28¥LitterSize10窝产仔数10SurvivalRate(%)85%出生成活率(%)85%Pigs/Sow/Year20出生仔猪数/头母猪/年20Cost/BornAlivePiglet-Feed87.31¥每头出生活仔的饲料成本87.31¥Cost/BornAlivePiglet-Mamagement45.14¥每头出生活仔的其它成本45.14¥BabyPig乳猪FeedIntake(Birth-15kg)13采食量(出生-15kg)13FeedPrice(rmb/kg)2.80¥饲料价格(元/kg)2.80¥FeedCost(rmb)49.50¥饲料成本(元)49.50¥OtherCost(30%ofTotalCost)22.37¥其它成本(乳猪阶段总成本30%)22.37¥TotalCost(rmb/pig)71.87¥总成本(元/头)71.87¥SellingPrice(rmb/kg)12.00¥销售价格(元/kg)12.00¥Profit(rmb/pig)20.82¥利润(元/头)20.82¥StarterPig仔猪FeedIntake(15-30kg)32采食量(15-30kg)32FeedPrice(rmb/kg)1.70¥饲料价格(元/kg)1.70¥FeedCost(rmb)71.86¥饲料成本(元)71.86¥OtherCost(25%ofTotalCost)24.90¥其它成本(仔猪阶段总成本25%)24.90¥TotalCost(rmb/pig)96.77¥总成本(元/头)96.77¥SeelingPrice(rmb/kg)9.50¥销售价格(元/kg)9.50¥Profit(rmb/pig)29.06¥利润(元/头)29.06¥Grower/FinisherPig生长育肥猪FeedIntake(30-100kg)225采食量(30-100kg)225FeedPrice(rmb/kg)1.40￥饲料价格(元/kg)1.40￥FeedCost(rmb)371.75￥饲料成本(元)371.75￥OtherCost(20%ofFeedCost)108.09￥其它成本(生长育肥猪阶段总成本20%)108.09￥TotalCost(rmb/pig)479.84￥总成本(元/头)479.84￥SellingPrice(rmb/kg)7.60￥销售价格(元/头)7.60￥Profit(rmb/pig)24.22￥利润(元/头)24.22￥GroundTotalCost788.47￥商品猪生产的总成本/头788.47￥TaxandInspectionFee/Hog(rmb)12.00￥税收及检疫费/头(元)12.00￥HogValueChain-farm猪肉生产链利润分配状况PorckPrice(rmb/kg)12.00￥猪肉销售价格(元/kg)12.00￥Butcher'sProfit(rmb/Hog)51.20￥屠宰利润(元/头)51.20￥PorkRetailProfit(rmb/Hog)76.80￥零售商利润(元/头)76.80￥原料价格元/吨#2018#2218#2418#2516#2618#2608#2718#2818玉米麦麸小麦葫豆菜粕统糠4900470043004200410039003700400014001400120012002600800配料产品代号浓缩料玉米麦麸小麦菜粕葫豆成本价#2018配方10.50.53150#2218配方10.250.650.12225#2516（25%）配方10.250.60.152100#2516（20%）配方10.20.650.151960#2516（15%）配方10.150.70.151820#2418（20%）配方10.20.650.151980#2418（15%）配方10.150.70.151835#2608配方10.10.540.20.060.11662#2608配方20.10.60.080.070.070.081704#2608配方30.10.50.110.150.060.081676#2618配方10.150.70.151805#2718配方10.20.550.251860#2818配方10.250.630.122050普瑞纳配方成本计算表推荐配方