养猪场成本计算(20060116)
Please keep yellow cells untouched.请不要改动黄色部分的数字，这些地方为公式。
Boar Cost公猪成本
Initial Purchasing Cost￥3,000公猪购买价格￥3,000 Daily Feed Intake (kg) 2.5平均日采食量 (kg) 2.5
Breeding Live Span (Year)3公猪使用时间 (年)3 Culling Weight (kg)200淘汰体重 (kg)200
Culling Sow Weight (kg)150淘汰母猪体重 (kg)150
Breeding Sow Cost繁殖母猪成本
Lactation (Day)28哺乳期 (天)28
Gestation Feed Price (rmb/kg) 1.30
￥妊娠饲料价格 (元/kg) 1.30
￥
Daily Feed Intake-Farrowing to Re-Breeding (kg)6哺乳期平均日采食量 (kg)6
Total Cost/Sow/Year2,685.75
￥总成本/头母猪/年2,685.75
￥
Feed Cost1,770.46
￥总饲料成本1,770.46
￥
Other Cost915.28
￥其它总成本915.28
￥
Litter Size10窝产仔数10
Cost/Born Alive Piglet-Feed87.31
￥每头出生活仔的饲料成本87.31
￥
Cost/Born Alive Piglet-Mamagement45.14
￥每头出生活仔的其它成本45.14
￥
Baby Pig乳猪
Feed Intake (Birth-15 kg)13采食量 (出生-15 kg)13 Feed Price (rmb/kg) 2.80
￥饲料价格 (元/kg) 2.80
￥
Feed Cost (rmb)49.50
￥饲料成本 (元)49.50
￥
Other Cost (30% of Total Cost)22.37
￥其它成本 (乳猪阶段总成本30%)22.37
￥
Total Cost (rmb/pig)71.87
￥总成本 (元/头)71.87
￥
Selling Price (rmb/kg)12.00
￥销售价格 (元/kg)12.00
￥
Profit (rmb/pig)20.82
￥利润 (元/头)20.82
￥
Starter Pig仔猪
Feed Intake (15-30 kg)32采食量 (15-30 kg)32 Feed Price (rmb/kg) 1.70
￥饲料价格 (元/kg) 1.70
￥
Feed Cost (rmb)71.86
￥饲料成本 (元)71.86
￥
Other Cost (25% of Total Cost)24.90
￥其它成本 (仔猪阶段总成本25%)24.90
￥
Total Cost (rmb/pig)96.77
￥总成本 (元/头)96.77
￥
Seeling Price (rmb/kg)9.50
￥销售价格 (元/kg)9.50
￥
Profit (rmb/pig)29.06
￥利润 (元/头)29.06
￥
Grower/Finisher Pig生长育肥猪
Feed Intake (30-100 kg)225采食量 (30-100 kg)225 Feed Price (rmb/kg) 1.40
￥饲料价格 (元/kg) 1.40
￥
Feed Cost (rmb)371.75
￥饲料成本 (元)371.75
￥
Other Cost (20% of Feed Cost)108.09
￥其它成本 (生长育肥猪阶段总成本20%)108.09
￥
Total Cost (rmb/pig)479.84
￥总成本 (元/头)479.84
￥
Selling Price (rmb/kg)7.60
￥销售价格 (元/头)7.60
￥
Profit (rmb/pig)24.22
￥利润 (元/头)24.22
￥
Ground Total Cost788.47
￥商品猪生产的总成本/头788.47
￥
Tax and Inspection Fee/Hog (rmb)12.00
￥税收及检疫费/头 (元)12.00
￥
Porck Price (rmb/kg)12.00
￥猪肉销售价格 (元/kg)12.00
￥Hog Value Chain-farm猪肉生产链利润分配状况
Butcher's Profit (rmb/Hog)
51.20￥ 屠宰利润 (元/头)51.20￥ Pork Retail Profit (rmb/Hog)76.80￥ 零售商利润 (元/头)76.80￥