>>GROSS MARGIN ANALYSIS OF SHEEP FEEDLOTTING

Contoh Pengiraan.
Sumber:http://agrolink.moa.my/jph/ihk/investor%27s%20guide/economics%20of%20sheep2.htm

GROSS MARGIN ANALYSIS OF SHEEP FEEDLOTTING (August 2001)

--------------------------------------------------------------------------------

Rearing Period = 90 days
Mortility rate = 10 %
Breed = Crosses (male)

Items Units Price/ Unit Quantity RM /head

Revenue
Sales of feedlot sheeps kgs 6.80 25.92 176.26

Total revenue 176.26

Variable cost 1
PKC kgs 0.29 94.55 27.42
Salt kgs 0.22 0.87 0.19
Tricalcium phosphate kgs 0.42 0.87 0.37
Lime kgs 0.11 1.05 0.12
Sodium molydate kgs 0.09 15.81 1.42
Male lamb kgs 5.00 15.70 78.50
Total variable cost 1 108.01

Gross Margin1 68.24

Variable cost 2
Medications 1.53
Small tools 1.30
Wages 3.40
Bank Interest 5.00
Marketing Expenditure 1.80
Miscellaneous 2.00
Total Variable cost 2 15.03

Gross Margin 2 53.21

Family labour hours/head/90 days
Feeding 6.75
Housing sanitation 2.53
Health treatment & inspection 2.53
Others activities 1.13
Total 12.94

Gross margin / hour 4.11

--------------------------------------------------------------------------------