Scribd Logo
Upload

Welcome to Scribd!

  • 1 views

    Broiler Cycle Costing - Elite Farm

    Uploaded by

    spacegeek145

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Broiler Cycle Costing - Elite Farm

    Uploaded by

    spacegeek145
    1 views4 pages

    Original Title

    Broiler Cycle Costing- Elite Farm

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    1 views4 pages

    Broiler Cycle Costing - Elite Farm

    Uploaded by

    spacegeek145

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 4

    Broiler cycle costing- Elite farm

    Avg weight 1.97 kg


    FCR 1.92
    cropped weight 8990.82 kg
    Feed consumed 17275 kg
    Opening stock 5100 birds
    Number cropped 4575 birds
    Mortality 525
    Mortality % 10%

    Cost unit Quantity Price Total


    DOCs 5000 450.00 2,250,000.00
    Feed cost 17275 368.69 6,369,125.00
    Drugs and vaccines 139.46 697,300.00
    Consumables (charcoal&Shavings) 82,000.00
    Labour 4 30,000.00 120,000.00
    Supervisors 2 60,000.00 120,000.00
    Security 2 25,000.00 50,000.00
    Logistics 130,000.00
    Fuel 65,000.00
    Rent 200,000.00
    Insurance
    Admin
    Others
    10,083,425.00

    Total weight cropped


    Cost price

    cropped selling price


    8,990.82 1,050.00
    Capital
    Profit/loss

    **Note
    Arkelio Foods will cover the loss incured in this cycle.
    Cost of feeding breakdown
    Item Quantity Unit Price
    Super starter (olam special) 3,000.00 376.00 1,128,000.00
    Grower (Olam special) 7,500.00 374.00 2,805,000.00
    Finisher (Olam special) 4,500.00 372.00 1,674,000.00
    Finisher (hendrix pellets) 2,275.00 335.00 762,125.00
    17,275.00 368.69 6,369,125.00

    Medication Qty Price Total


    Gumboro vaccine 2.00 15,000.00 30,000.00
    Lasota vaccine 2.00 10,500.00 21,000.00
    Enrofloxacine 2ltr 2.00 17,000.00 34,000.00
    Centre-dicox 1ltr 2.00 13,500.00 27,000.00
    Tylosin 20% 50.00 2,000.00 100,000.00
    Tylosin pure 5.00 66,000.00 330,000.00
    Oxytet 3.00 27,000.00 81,000.00
    kepcox 3.00 14,500.00 43,500.00
    Vitamins 5.00 5,280.00 26,400.00
    Milk 4.00 1,100.00 4,400.00
    697,300.00

    Charcoal 52,000.00
    shaven 30,000.00
    8,990.82 kg Fuel 65,000.00
    1,121.52 Logistics 130,000.00

    Left-over feeds Qty (bags) unit value


    Amount Finisher (hendrix pellets) 109.00 8,625.00 940,125.00
    9,440,361.00 Starter (hendrix pellets) 120.00 8,875.00 1,065,000.00
    10,205,000.00 2,005,125.00
    - 764,639.00

    he loss incured in this cycle.


    Price per bag No of bags
    9,400.00 120.00
    9,350.00 300.00
    9,300.00 180.00
    8,375.00 91.00
    691.00
    Elite farm- Epe set up expenses till date

    S/n Item Unit Qty Amount


    1 Land clearing 45,000.00 1 45,000.00
    2 Washing 20,500.00 1 20,500.00
    3 Disinfectant V-ox 25L 130,000.00 1 130,000.00
    4 Farm house Rent 20,000.00 12 240,000.00
    5 Adult feeder 6,000.00 220 1,320,000.00
    6 Adult drinker 10L 3,500.00 150 525,000.00
    7 Herbicides (force up) 4,200.00 2 8,400.00
    8 Herbicides (Paraforce) 3,000.00 1 3,000.00
    TOTAL 2,291,900.00

    Upfront payment 2,000,000.00


    balance 291,900.00
    **Note
    Elite farms to balance Arkelio Foods N291,900

    You might also like