猪场生产的财务分析系统

1、,Pork Production Financial Analysis System猪肉生产的财务分析系统,RATION COST CALCULATION WORKSHEET饲料成本计算表,VERSION 1.0b,Latest Update最后更新,September 8, 1999,RATION FORMULATIONS饲料配方,Ingredients:原料,Cost per ton吨价,Starter仔猪 #1,Starter仔猪 #2,Pre-grower生长猪前,Grower生长猪 #1,Grower生长猪 #2,Grower生长猪 #3,Finisher大猪 #1,Finisher

2、大猪 #2,Finisher大猪 #3,Dry Sow干奶猪,Lactation Sow泌乳猪,Corn input price, per tonne 玉米价格/每吨,$122.00 ,0.00%,18.75%,19.80%,20.48%,25.93%,28.55%,42.28%,57.88%,82.88%,74.90%,36.40%,Calculated wheat cost per tonne: 小麦的计算价格，每吨,$137.00 ,53.70%,50.00%,50.00%,50.00%,50.00%,50.00%,35.00%,20.00%,0.00%,0.00%,30.00%,Hul

3、less Barley脱壳大麦,$0.00 ,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,Additional feed grain # 1其它谷物#1号,$0.00 ,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,Spray dried whey喷干乳清,$930.00 ,10.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,Soybean

4、Meal豆粕,$275.00 ,20.00%,20.00%,26.00%,25.00%,20.00%,17.50%,10.00%,0.00%,0.00%,10.00%,22.00%,Canola Meal or other protein ingredient菜籽粕或其它蛋白原料,$173.25 ,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,10.00%,20.00%,15.00%,10.00%,5.00%,Peas and/or pea-canola blend豆类或菜粕混合物,$0.00 ,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,

5、0.00%,0.00%,0.00%,0.00%,0.00%,Additional protein ingredient # 1其它蛋白原料#1号,$0.00 ,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,Special select menhaden fish meal特选曼哈顿鱼粉,$1,250.00 ,7.00%,2.50%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,AP 920 Spray dried plasma喷干血浆粉,$6,12

6、0.00 ,2.50%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,Spay dried whole blood喷干血粉,$2,000.00 ,1.50%,2.50%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,L-Lysine HCl 赖氨酸,$2,250.00 ,0.00%,0.30%,0.35%,0.25%,0.30%,0.25%,0.15%,0.10%,0.10%,0.00%,0.00%,L-Threonine苏氨酸,$5,300.00 ,0.10

7、%,0.25%,0.25%,0.20%,0.20%,0.15%,0.08%,0.03%,0.03%,0.00%,0.00%,DL-Methionine蛋氨酸,$4,600.00 ,0.05%,0.10%,0.10%,0.08%,0.08%,0.05%,0.00%,0.00%,0.00%,0.00%,0.00%,Multi-use vitamin/mineral premix维生/矿物预混料,$550.00 ,2.50%,3.00%,2.50%,3.00%,2.50%,2.50%,2.00%,1.50%,1.50%,4.00%,4.00%,Mono/dical phosphate磷钙,$463.

8、00 ,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,Salt盐,$100.00 ,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,Canola oil菜油,$960.00 ,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,Fat/oil油脂,$525.00 ,2.50%,2.50%,1.00%,1.00%,1.00%,1.00%,0.50%,

9、0.50%,0.50%,1.00%,2.50%,Choline chloride,$1,600.00 ,0.05%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.10%,0.10%,Medication #1, Nursery pigs per kg. of medication product1号保育猪加药料/公斤,$14.00 ,0.10%,0.10%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,Medication #2 per kg. of medication pro

10、duct2号加药料价格/公斤,$12.00 ,0.00%,0.00%,0.25%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,0.00%,Medication #3 per kg. of medication product3号加药料价格/公斤,$12.00 ,0.00%,0.00%,0.00%,0.05%,0.05%,0.05%,0.05%,0.05%,0.05%,0.00%,0.00%,100.00%,100.00%,100.25%,100.05%,100.05%,100.05%,100.05%,100.05%,100.05%,100.00%,100

11、.00%,Starter仔猪 #1,Starter仔猪 #2,Pre-grower生长猪前,Grower生长猪 #1,Grower生长猪 #2,Grower生长猪 #3,Finisher大猪 #1,Finisher大猪 #2,Finisher大猪 #3,Dry Sow干奶猪,Lactation Sow泌乳猪,Calculated ration ingredient cost:原料的计算成本($/吨),$541.34 ,$295.85 ,$238.88 ,$209.65 ,$200.93 ,$192.33 ,$171.33 ,$153.11 ,$147.55 ,$165.05 ,$191.40 ,Feed manufacturing costs per ton 饲料加工成本,$10.00 ,$10.00 ,$10.00 ,$10.00