What is the estimated profit if you raise 50 Duhan string ewes and 3 Dubo sheep rams?
Profit from sheep raising = income from sheep sales - the cost of raising sheep
< h1 class= "pgc-h-arrow-right" > first, let's calculate the cost of raising sheep</h1>
The cost of raising sheep mainly consists of these components: capital construction input, breeding sheep input, sheep feed and epidemic prevention input
(1) Capital construction input: including enclosure input, feed depot input, care room input, mechanical equipment investment
1, the pen input: 50 ewes of the pen area of 125 square meters, Du Han string ewes through the annual lambing rate of sheep production can basically reach an average of 4, lamb breeding for 7 months to sell, at least need to prepare 200 commercial sheep turnover sheep coop (this indicator is a little tight), each sheep pen area of 1.5 square meters, at least need to prepare 300 square meters of pen, 3 ram pen area needs 15 square meters. Taken together, the total area of the enclosure is 440 square meters. At present, the cost of the sheep pen of the steel frame structure is about 150 yuan / square meter, and the construction investment is basically 66,000 yuan (440 square meters * 150 yuan / square meter).
2, feed warehouse input: supporting feed warehouse at least 50 square meters, the cost of each square meter is 100 yuan, at least 5000 yuan.
Care room input: two 30 square meters of care room, the cost of each square meter is 200 yuan, at least 6,000 yuan is needed.
3, mechanical equipment input: the need for a pulverizer, a lawn mower, plus supporting installation and water and electricity need about 6,000 yuan.
4. Total capital construction investment: enclosure investment + feed warehouse investment + nursing room investment + mechanical equipment investment = 66000 + 5000 + 6000 + 6000 = 75500 yuan
The service life of the enclosure and equipment is 10 years, calculated according to the average amortization method, the annual amortization cost is 7550 yuan (75500 yuan / 10 years = 7550 yuan)
(2) Breeding sheep input
It takes about 125,000 yuan (50 * 2,500 yuan / piece) to buy 50 Du Han bunches of ewes who have given birth to 1 child, and at least 10,500 yuan (3 * 3500 yuan / one) for 3 Du Bo sheep rams.
Total input of rams: 125,500 yuan.
The service life of this sheep is about 6 years, and the annual amortization cost of breeding sheep is 20833 yuan (125000 yuan / 6 years = 20833 yuan)
(3) Feed input
1. Breeding sheep feed input:
Concentrate input: 42559 yuan = 53 breeding sheep * 2 kg / day * 1.1 yuan / kg * 365 days
Green feed input: if you plant grass and raise sheep, 53 sheep need 2 acres of pasture, and the rental cost of grass planting machine farmland needs 4,000 yuan.
The total feed investment of breeding sheep in one year is 46559 yuan.
2. Commodity sheep feed input:
Commercial sheep probably need to be fed for about 7 months, calculated by 7 months, the first 1 month of the lamb's lactation period, the feed is negligible, and the concentrate input of the 6-month feeding period is 200 * 2 kg / day / only * 180 days * 1.1 yuan / kg = 79200 yuan
Green feed input: at least 10 acres of grass need to be planted, and the total cost needs to be about 20,000 yuan.
The total feed input of commercial sheep in 14 months is 99,200 yuan, equivalent to 85,028 yuan for one year (99,200 yuan / April * December)
The total annual investment of commercial sheep is about 85,028 yuan.
The total amount of one-year breeding sheep feed input and commercial sheep feed input is: 131587 yuan (46559+85028)
(4) Epidemic prevention, water and electricity and other expenses
Each sheep is amortized at $20, for a total of 253 sheep, which cost $5,060 for the whole year.
The total investment of one year = capital construction investment + breeding sheep input + sheep feed + water and electricity epidemic prevention investment = 7550 + 20833 + 131587 + 5060 = 165030 yuan.
<h1 class = "pgc-h-arrow-right" > income from sheep farming for two or one year</h1>
The income from sheep raising is mainly the income from selling commercial sheep, and the sheep manure basically offsets the fertilizer cost of planting grass.
14 months to sell 200 commercial sheep, Du Han string sheep 7 months of ram average weight of 100 catties per single, according to the average price of more than a year of about 14 yuan / catty calculation, the income of 200 sheep is 280,000 yuan (200 * 100 kg / * 14 yuan / kg), equivalent to 12 months of income of 240,000 yuan.
<h1 class="pgc-h-arrow-right" > third, profit analysis</h1>
Under the premise of insisting on raising sheep for 10 years and not looking for someone to raise themselves, the profit achieved by breeding 50 Duhan string ewes and 3 Dubo sheep rams in a year is about: 240000-165030 = 74970 yuan.