Study, Dairies Cows farm

 
 
   Farm info
   
   Herd of dairies cows
   
   Statistic plan
   
   Fodders info
   
   Price of fodders
   
   Illness info
   
   Large events
   
   Conclusion
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Zouein farm

 

3 - Statistic plan, the progress of the Farm -  February 1997 - September 1998


 
 Les points de ce plan:
  • The progress of the dairies cows herd and  events.
  • The progress of the milk,  production and  price - wholesale and retail.
  • The price of the fodder.
  • The values of the veterinary medicine
  • The workers in the farm, number and salary.
  • The expenses.
  • The other incomes / milk was ridding
    • milk was ridding , because of the cows illness or the making problems of the milk.
    • Other incomes
    The statistic plan :
 

Date

Herd

H C Cl
events

 milk - production & price

..........

prod Kg price LPD
fodder LPD veterinay LBP

workers

no salary
expenses LPD incomes/
to rid
February 1997
6 3 3
death of 2 calfs
retail  : 447 415000
w.sale : 1782 1336500
Total   : 2229 1751500
1240000 217000
1 300000
- -
March 1997
4 3 1
-
retail  : 580 522000
w.sale : 1836 1285800
Total   : 2416 1807900
696500 -
1 300000
88220 -
April 1997
5 4 1
purchase of  cow
retail  : 492 495000
w.sale : 1843 1105800
Total   : 2295 1600800
821000 -
1 300000
21700 -
May   1997
6 4 2
birth of  calf
retail  : 570 591000
w.sale : 1854 1112400
Total   : 2444 1703400
765500 123000
1 310000
72750 20 Kg of milk was ridding
June  1997
7 5 2
purchase of  cow
retail  : 617 521500
w.sale : 2575 1545000
Total   : 3192 2066500
690000 -
1 320000
690000 67 Kg of milk was ridding
July   1997
7 4 3
procrea-tion and death of this cow
retail  : 806 632000
w.sale : 2573 1801100
Total   : 3278 2433100
1321000 110500
1 315000
188250 -
August   1997
7 4 3
-
retail  : 739 952000
w.sale : 1877 1313900
Total   : 2616 2265900
1016000 125000
1 375000
187500 40 Kg of milk was ridding
September 1997
7 4 3
-
retail  : 764 1087800
w.sale : 1570 810800
Total   : 2334 1898699
850200 120000
1 375000
90500 10 Kg of milk was ridding
October 1997
8 5 3
purchase of  cow and death of this cow after procrea-tion
retail  : 352 371000
w.sale : 1948 1363600
Total   : 2300 1734600
590000 186000
1 375000
87600 20 Kg of milk was ridding
November 1997
8 5 3
new cow replace the cow death at october
retail  : 388 429500
w.sale : 1999 1353150
Total   : 2389 1782650
720000 -
1 375000
62150 -
December 1997
8 5 3
-
retail  : 289 339000
w.sale : 1738 1129700
Total   : 2025 1468700
590000 131500
1 375000
115000 -
                 
January 1998
9 5 4
birth of  calf
retail  : 389 386000
w.sale : 1844 1198600
Total   : 2233 1584600
720000 47500
1 375000
7000 10 Kg of milk was ridding
February 1998
9 5 4
-
retail  : 410 411500
w.sale    : 1611 1008000
Total   : 2021 1419500
635000 123000
1 3750000
125500 28 Kg of milk was ridding
March 1998
8 5 3
sale of adult  calf
retail  : 474 552000
w.sale : 1312 655000
Total   : 1824 1207000
550000 136500
1 397000
120500

38 Kg of milk was ridding /
Sale big calf =  1113000

April  1998
9 5 4
birth of  calf
retail  : 585 465000
w.sale : 1972 1021000
Total   : 2557 1486000
673000 127500
1 380000
121000 -
Nay    1998
9 5 4
-
retail  : 474 454000
w.sale : 2147 1176900
Total   : 2673 1630900
980000 95500
1 375000
36800 52  Kg of milk was ridding
June  1998
10 5 5
birth of  calf
retail  : 409 415000
w.sale  : 2410 1195800
Total   : 2819 1610800
956300 213860
1 405000
237320 -
 July  1998
10 5 5
-
retail  : 516 504500
w.sale : 2525 1226800
Total   : 3043 1731300
740000 63500
1 390000
165000 sale big envelopes = 75000
August 1998
10 5 5
-
retail  : 584 507500
w.sale : 2521 1256800
Total   : 3105 1764300
700750 29700
1 405000
357500 20  Kg of milk was ridding
September 1998
10 5 5
-
retail  : 650 694000
w.sale    :

2304

1152000
Total   : 2954 1846000
1000000 27000
1 405000
187000 -









Total

10 5 5
 
retail  : 10537 10745300
w.sale : 40241 24048650
Total  : 50778 34793950
16282000 1877060
1 6885000
2968900

305 Kg of milk was ridding /
incomes = 1188000

  • H = herd
  • C = cow
  • Cl = calf
  • w.sale =  wholesale
  • prod = production
  Notes :  
  1. The average price of the US dollar :
     
    • Year 1997,  the average price of the US dollar = 1550 LPD.
    • Year 1998,  the average price of the US dollar = 1530 LPD.
  2. The value to build, the hangar of herd = 4087350 LPD
  3. The price of the dairies cows herd  - 6 cows of the Dutch sort  - 'white and black' =   17300000 LPD.
  4. The sale of the adult calf -'450 kg'  = 1113000 LPD.
  5. The average price of the Kg of milk :
    • 1997
      • The average price of the Kg of milk, retail = 1051 LPD.
      • The average price of the Kg of milk, wholesale = 655 LPD.
    • 1998 
      • The average price of the Kg of milk, retail = 976 LPD.
      • The average price of the Kg of milk, wholesale = 530 LPD.
  6. The milking operation was unwinding twice by day, using the machine (instrument) for the milking  - at 5 o'clock morning and at 5 o'clock evening
    • The type of the machine (instrument) for the milking, it is individual - for the unique cow.
    • The value of the machine (instrument) for the milking = 2325000 LPD. 
  7. The fodder ...
  8. The veterinaries treatments, the first vet of this farm has the proprietor Gerard Simon Zouein specialist on the veterinary treatment.
  9. The workers ...
  10. The expenses :
    • Hangars,  instruments ...
    • Electricity, ventilation ...
    • Pots for the milk
    • Necessaries materials using for the manufacture of the dairies products.
  11. Milk was ridding / Other incomes
    • The dairy cow has inject by the medicine anti inflammation, oblige to throw the milk during the 72 hours after the treatment.
    • Other incomes - the sales of calves or ...
 
     
   

© pure software code