PAGE NO. 1 49000100 Happy Acres Farms Y/E 12-31, Pd. 1-01 THRU 4-30 CB # 1 2 3 4 5
09/23
L I V E S T O C K P R O D U C T I O N
THIS REPORT IS BASED ON UNAUDITED INFORMATION
6510 JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC TOTAL
HOGS WEANING PIG PROD
10 Litters Farrowed- - - 11 9 14 18 - - - - - - - - 52
20 Live Pigs Born- - - - 78 100 150 200 - - - - - - - - 528
30 Live Pigs Born/Litter 7.1 11.1 10.7 11.1 - - - - - - - - 10.2
40 Stillborn - - - - - - 3 1 2 3 - - - - - - - - 9
50 Stillborn / Litter- - 0.3 0.1 0.1 0.2 - - - - - - - - 0.2
60 Tot Pigs Born/Litter- 7.4 11.2 10.9 11.3 - - - - - - - - 10.3
70 Pigs Died - - - - - - 5 2 2 6 - - - - - - - - 15
80 Pigs Died / Litter- - 0.5 0.2 0.1 0.3 - - - - - - - - 0.3
90 Birth Weight / Litter 25.3 33.3 35.7 38.9 - - - - - - - - 34.2
100 Birth Weight / Pig- - 3.6 3.0 3.3 3.5 - - - - - - - - 3.4
110 Litters Weaned- - - - 8 8 13 17 - - - - - - - - 46
120 Pigs Weaned - - - - - 68 98 146 210 - - - - - - - - 522
130 Pigs Weaned / Litter- 8.5 12.3 11.2 12.4 - - - - - - - - 11.3
140 Pigs Weaned / Crate - 3.1 4.5 6.6 9.5 - - - - - - - - 23.7
150 Pigs Weaned / Sow - - 0.9 1.3 1.9 2.8 - - - - - - - - 6.9
160 Weaning Weight/Litter 127.5 196.0 219.0 160.6 - - - - - - - - 177.5
170 Weaning Weight/Pig- - 15.0 16.0 19.5 13.0 - - - - - - - - 15.6
180 Littrs Farrowed/Crate .5 .4 .6 .8 - - - - - - - - 2.4
190 Littr Farrowed/Sow/Yr .1 .1 .2 .2 - - - - - - - - 0.7
200 Preweaning Death loss 6.4 2.0 1.3 3.0 - - - - - - - - 2.8
======================================================= PROFIT ANALYSIS ========================================================
310 Income- - - - - - - $ 14011 11526 9970 9962 - - - - - - - - 45469
320 Purchases (610-612) $ - - - - - - - - - - - - 0
330 Marketing - - - - - $ 349 231 254 221 - - - - - - - - 1055
340 Breeding/Veterinary $ - - 150 59 - - - - - - - - 209
350 Bedding and Misc. - $ 192 180 379 123 - - - - - - - - 874
400 FEED PURCHASED
410 Hay - - - - - - - $ - - - - - - - - - - - - 0
420 Silage- - - - - - $ - - - - - - - - - - - - 0
430 Protein Supplement$ 1266 2072 1661 1147 - - - - - - - - 6146
440 Complete Feed - - $ - 12 12 17 - - - - - - - - 41
450 Misc. Feeds - - - $ 176 148 178 79 - - - - - - - - 581
460 Feed Grains - - - $ - - - - - - - - - - - - 0
470 Other Grains- - - $ - - - - - - - - - - - - 0
500 FEED FROM INVENTORY
510 Hay - - - - - - - $ - - - - - - - - - - - - 0
520 Silage- - - - - - $ - - - - - - - - - - - - 0
530 Protein Supplement$ 2200 2850 1126 900 - - - - - - - - 7076
540 Complete Feed - - $ 568 - - - - - - - - - - - 568
550 Misc. Feeds - - - $ - - 350 - - - - - - - - - 350
560 Feed Grains - - - $ 3500 4685 2850 2275 - - - - - - - - 13310
570 Other Grains- - - $ - 1000 - 250 - - - - - - - - 1250
610 Other Direct Expense$ - - 25 - - - - - - - - - 25
620 Overhead 65.866% 1818 1818 1818 1818 - - - - - - - - 7272
630 Est.Operating Profit$ 3942 -1470 1167 3073 - - - - - - - - 6712
640 Family Living 65.866% 1211 1211 1211 1211 - - - - - - - - 4844
650 Est.Profit(-Loss) $ 2731 -2681 -44 1862 - - - - - - - - 1868
Printed by Ultra Farm for Windows