Profit and Cost Budget for Sheep Raising

The budget premise refers to the profit and cost analysis of raising sheep in the absence of epidemic situation, natural disaster, policy and price fluctuation.

The first year of breeding

1. Cost budget

Site construction: 4 meters * 7 meters about 20 semi-enclosed sheep farms totaling 560 square meters.

Construction cost: 200,300yuan per square meter, cost about 11.2 ~ 168000.

Venue cost: 10,000 yuan.

The cost of young sheep: 500lambs, 200yuan * 500sheep = 100000 yuan. (note: 100 rams and 400 ewes. )

Hardware cost: about 50,000 yuan for feeder, truck, etc.

Other costs: 10,000 yuan for residential housing.

The cost of the vaccine: an average of 4 yuan per mouse totaling about 2000.

2. Labor cost

Two people, 1200 yuan per person, about 25000.

3. The cost of supplementary feed per night

It's about 20,000 a year.

4. Veterinary cost

20,000 yuan a year.

5. Total

The total investment is about 372000 ~ 428000 yuan, with an estimated starting capital of 450000 yuan.

At this time, adult sheep sell 500 * 70 jin * 7 yuan / jin = 245000 yuan (70 jin, 7 yuan / jin), the grass is about 50, 000, the recovery fund is about 300000, the lamb value is 200 yuan * 800 = 160000, half male and female.

The second year of culture

1. Cost budget

Venue cost: 10,000 yuan.

2. Vaccine: an average of 4 yuan per animal, about 2000.

3. Labor: 2 people, 1200 yuan per person, about 25000.

4. The cost of supplementary feed per night is about 20,000 per year.

5. Veterinary cost: 10,000 yuan per year.

6. Total

The estimated cost is 70,000.

The adult sheep are sold at this time * 70 jin * 7 yuan / jin = 392000 yuan (70 jin, 7 yuan / jin), the grass is about 30, 000, the recovery fund is about 420000, the lamb value is 200 million 800 = 160000, half male and female, now the total return capital is 300000 + 420000, the investment is 450000 + 70, 000, and the profit is 200000 yuan. it will make a profit of 350000 yuan every year without changing the scale of 800 adult sheep.