BREEDER-BRED
LITTER
Litter
Planned to Produce Show and/or Working Quality Dogs
|
Item |
0 -1 Years |
1-2 Years |
2-3 Years |
3-4 Years |
|
Totals |
|
Comments |
|
Original Purchase Price of Dog |
£400.00 |
|
|
|
|
£400.00 |
|
|
|
Registration Transfer |
£9.00 |
|
|
|
|
£9.00 |
|
|
|
Vaccinations - DHLPP |
£50.20 |
|
|
|
|
£50.20 |
|
|
|
Intra-trac
and Health Check |
£25.00 |
£25.00 |
£25.00 |
£25.00 |
|
£100.00 |
|
|
|
Worming - 4 times per year @ £9 each |
£36.00 |
£36.00 |
£36.00 |
£36.00 |
|
£144.00 |
|
|
|
Microchip |
£26.00 |
|
|
|
|
£26.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Testing |
|
|
|
|
|
|
|
|
|
Eye Testing |
£25.50 |
£25.50 |
£25.50 |
£25.50 |
|
£102.00 |
|
|
|
vonWillibrand's Disease |
£80.00 |
|
|
|
|
£80.00 |
|
|
|
Thyroid |
£35.00 |
|
|
|
|
£35.00 |
|
|
|
Dobbler's Echocardiogram (Annual) |
£152.00 |
|
|
|
|
£152.00 |
|
|
|
Auscultation |
£10.00 |
|
|
|
|
£10.00 |
|
|
|
Hips |
|
|
|
£87.50 |
|
£87.50 |
|
|
|
BVA Fee to Score Hips |
|
|
|
£23.40 |
|
£23.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Kennel Expenses |
|
|
|
|
|
|
|
|
|
Affix Registration |
£45.00 |
|
|
|
|
£45.00 |
|
|
|
Affix Maintenance |
|
£12.00 |
£12.00 |
£12.00 |
|
£36.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Show Expenses to
'Prove' Stock
|
£210.00 |
£420.00 |
£420.00 |
£210.00 |
|
£1,260.00 |
|
Averaged at £70 per show; Three shows
each for puppy (0-1 Years) and breeding (3-4 Years) years; Six shows per year
for remaining years. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Breeding Expenses |
|
|
|
|
|
|
|
|
|
Stud Fee |
|
|
|
£400.00 |
|
£400.00 |
|
|
|
Petrol to Take Bitch To/From Stud |
|
|
|
£150.00 |
|
£150.00 |
|
Two trips 300 miles each to take and
pick up bitch |
|
Health Check for Bitch |
|
|
|
£20.00 |
|
£20.00 |
|
|
|
Scan |
|
|
|
£41.00 |
|
£41.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Items for Whelping |
|
|
|
|
|
|
|
|
|
Heating Pad |
|
|
|
£35.34 |
|
£35.34 |
|
* |
|
Vet Bedding |
|
|
|
£60.00 |
|
£60.00 |
|
* |
|
Books on Whelping |
|
|
|
£20.00 |
|
£20.00 |
|
* |
|
Whelping Box |
|
|
|
£50.00 |
|
£50.00 |
|
* |
|
Exercise Pen to Extend Puppy Pen |
|
|
|
£100.00 |
|
£100.00 |
|
* |
|
Outdoor Kennel Shed & Kennel |
|
|
|
£600.00 |
|
£600.00 |
|
* |
|
Heating Lamp |
|
|
|
£49.95 |
|
£49.95 |
|
* |
|
Towels |
|
|
|
£40.00 |
|
£40.00 |
|
|
|
Whelping Kit |
|
|
|
£29.95 |
|
£29.95 |
|
Includes: Veterinary thermometer, cord clamp and
ties, lubricating Gel, Disposable Gloves, Sterilising solution, feeding
bottle and teats, bitch milk substitute, scissors and puppy record cards |
|
Indoor Thermometer |
|
|
|
£2.95 |
|
£2.95 |
|
* |
|
Veternarian Thermometer |
|
|
|
£4.95 |
|
£4.95 |
|
* |
|
Mucus Extractor |
|
|
|
£2.50 |
|
£2.50 |
|
* |
|
|
|
|
|
|
|
|
|
|
|
Whelping Expenses |
|
|
|
|
|
|
|
|
|
Extra Food for Bitch in Whelp & Nursing |
|
|
|
£60.00 |
|
£60.00 |
|
|
|
Time off Work Whelping & Puppy
Care |
|
|
|
£900.00 |
|
£900.00 |
|
3 Weeks @ Average of £300/week |
|
Emergency Vet Call to Assist Whelp |
|
|
|
£90.00 |
|
£90.00 |
|
|
|
C-Section |
|
|
|
£402.51 |
|
£402.51 |
|
|
|
Emergency Care of Puppies |
|
|
|
|
|
£0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Puppy Expenses - Litter of 7 |
|
|
|
|
|
|
|
|
|
ID Collars for Puppies (Box of 500) |
|
|
|
£22.50 |
|
£22.50 |
|
Box of Easy Mark ID Collars -- changed
as necessary |
|
Eyes (24.10 for 5 + £5 ea thereafter) |
|
|
|
£34.10 |
|
£34.10 |
|
|
|
Worming |
|
|
|
£20.00 |
|
£20.00 |
|
Twice (every 4 weeks) at £10 for 7
puppies |
|
Vaccinations |
|
|
|
£128.00 |
|
£128.00 |
|
£64 at 5 weeks & £64 at 8 weeks |
|
Food |
|
|
|
£300.00 |
|
£300.00 |
|
|
|
Kennel Club Litter Registration |
|
|
|
£70.00 |
|
£70.00 |
|
|
|
Register Litter with Breed Club |
|
|
|
£15.00 |
|
£15.00 |
|
|
|
Tattooing |
|
|
|
£50.00 |
|
£50.00 |
|
ID of puppies at £15 for the litter;
£5 per puppy |
|
Island Puppy Feeder |
|
|
|
£15.00 |
|
£15.00 |
|
|
|
Toys |
|
|
|
£50.00 |
|
£50.00 |
|
|
|
Puppy Sitter (6 weeks @ £100 week) |
|
|
|
£600.00 |
|
£600.00 |
|
|
|
Puppy Insurance |
|
|
|
|
|
£0.00 |
|
|
|
Puppy Socialization Classes |
|
|
|
£32.00 |
|
£32.00 |
|
Assuming 2 puppies remain until 12
weeks of age, £4 per class session @ 4 weeks |
|
Puppy Collars for Socializing |
|
|
|
£6.00 |
|
£6.00 |
|
Assuming 2 puppies remain until 12
weeks of age |
|
Petrol Costs for Training Classes |
|
|
|
£16.50 |
|
£16.50 |
|
Classes 15 miles from house; 120 miles
for 4 weeks |
|
|
|
|
|
|
|
|
|
|
|
Miscellaneous Expenditures |
|
|
|
|
|
|
|
|
|
Disinfectant, Paper Towels |
|
|
|
£30.00 |
|
£30.00 |
|
|
|
Contribution to Breed Rescue |
|
|
|
£140.00 |
|
£140.00 |
|
5% of Gross Puppy Profits (5% of £400
per puppy) |
|
Advertising in Dog Publication |
|
|
|
£50.00 |
|
£50.00 |
|
|
|
Stationary |
|
|
|
£15.00 |
|
£15.00 |
|
Puppy Packs and Correspondence with
Buyers ** |
|
Breed Club Membership |
£20.00 |
£20.00 |
£20.00 |
£20.00 |
|
£80.00 |
|
Most breeders belong to breed clubs to
keep abreast of developments in the breed |
|
Surplus Electrical Costs |
|
|
|
£65.00 |
|
£65.00 |
|
Washing/drying of bedding; heating |
|
Return Phone Calls to Purchasers |
|
|
|
£30.00 |
|
£30.00 |
|
|
|
Visitor Costs |
|
|
|
£20.00 |
|
£20.00 |
|
Tea & biscuits to puppy viewers/socializers/purchasers |
|
|
|
|
|
|
|
|
|
|
|
TOTALS |
£1,123.70 |
£538.50 |
£538.50 |
£5,207.65 |
|
£7,408.35 |
|
|
|
|
|
|
|
|
|
|
|
* These are costs which could be
amortized over subsequent litters |
|
|
|
|
|
|
|
|
|
** Puppy Packs -- include information
on the breed and puppies, one week of food, part of vet bedding, & a toy |
PROPOSED: Litter of seven puppies to be sold at £400
each, producing £2,800 income.
Concerned with bettering the breed, this breeder has done all possible
tests, as well as spending a great deal of time socializing and caring for the
litter (costs in time off work and hiring puppy sitter for additional
help).
INCOME: £2,800.00
EXPENSES: - 7,408.35
(£4,608.35) LOSS
Copyright 2001 Sierra
Return
Home