Reccurent Chicken

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 10

RECURRENT INPUT TABLE

NO. OF FEED
WEEK CHICKEN (KSH) MEDICINE FUEL OTHER
CHICK START 590 CHARCOAL 1125 BOX
AMYLITE 1800 ELECTRICITY 1520 GAZETTE
1 650 2604 LIQUID PARAFFIN 260
CHICK START 260 CHARCOAL 0
AMYLITE 780 ELECTRICITY 9
LIQUID PARAFFIN 260
2 650 4137 KIENYEJI CONCOTION 300
LIQUID PARAFFIN 252 CHARCOAL 750
KIENYEJI CONCOTION 300 ELECTRICITY 8
COSVITA MULTIVITAMIN 500
NEW CASTLE VACCINE 450
3 647 7056 GUMBORO VACCINE 550
VITERMINOLYTE 500 CHARCOAL 250
4 645 9408 ESB 30 750 ELECTRICITY 8
5 643 10192 BRIMERDINE 600 ELECTRICITY 8
6 639 11368 0 ELECTRICITY 3
7 627 12544 FOWL TYPHOID VACCINE 3000 ELECTRICITY 3
8 520 10327 NEW CASTLE VACCINE 550 ELECTRICITY 3
ESB 30 1000 ELECTRICITY 3
9 252 8372 ANTICOX 700
10 232 6440 KIENYEJI CONCOTION 300 ELECTRICITY 3
11 226 7084 0 ELECTRICITY 3
12 157 3864 FOWL POX VACCINE 3000 ELECTRICITY 3
13 140 3220 AMYLITE 300 ELECTRICITY 3
14 140 3220 KIENYEJI CONCOTION 300 ELECTRICITY 3
15 140 3220 ELECTRICITY 3
16 140 3220 DEWORMER 650 ELECTRICITY 3
17 139 4508 ELECTRICITY 3
18 139 4508 ELECTRICITY 3
19 139 4508 ELECTRICITY 3
20
21
SALES PER WEEK
WEEK COST PER TOTAL
TOTAL WEEK NO. SOLD CHICK SOLD
300 1 0
120 2 0
8319 3 0
4 0
5 0
6 0
5746 7 7 350 2450
8 50 330 16500
15 350 5250
100 320 32000
9 50 330 16500
9866 10 10 370 3700
11 16 400 6400
10916 12 0
10800 13 0
11371 14 0
15547 15
10880 16
17
10075 15
6743 19
10087 20
7167
3823 SOLD 248
3523 TOTAL AMOUNT 82800
3873
3873
4511
4511
4511
EXPENSE PER CHICK PROFIT MADE FOR T
EXPENSE PER TOTAL EXPENSE NO. OF CHICKS
WEEK CHICK PER WEEK EACH WEEK WEEK SOLD
1 13 13 1
2 9 22 2
3 15 37 3
4 17 54 4
5 17 71 5
6 18 89 6
7 25 113 7 7
8 21 134 8 50
9 40 174 9 165
10 29 203 10 10
11 45 248 11 -
12 46 294 12
13 27 321 13 16
14 25 346 14
15 28 374 15
16 28 401 16
17 32 434 17
18 32 466 18
19 32 499 19
20 20
PROFIT MADE FOR THOSE SOLD

TOTAL SOLD TOTAL EXPENSE PROFIT

2,450 1,494 956.20


16,500 11,716 4,783.85
53,750 45,260 8,489.97
3,700 3,034 666.32
- - 0.00 TOTAL PROFIT
- 0.00 14,896
6,400 6,735 -335.32
LOSS PER WEEK
NO. OF CHICKS TOTAL LOSS PER
WEEK DEAD WEEK
1 10 1130
2 0 0
3 3 411.266522411128
4 2 308.025743622923
5 2 341.618278615147
6 4 754.416525931389
7 5 1066.99992376192
8 57 13356.4145155013
9 73 20024.1350896103
10 40 12134.7150231214
11 50 17400.0309470433
12 11 4330.15330516481
13 0 0
14 0 0
15 0 0
16 0 0
17 1 533.9035378796
18 0 0
19
20
REMOVED FROM FLOCK BUT NOT SOLD
ABA 10
FIRST FRUIT 4
MUM 3
GIVEN AWAY 17
WEEKLY QUANTITIES
WEEK FOOD(KG) CHARCOAL (NDOO)
1 46.5 4.5
2 73.875 0
3 126 3
4 168 1
5 182 0
6 203 0
7 224 0
8 224.5 0
9 182 0
10 140
11 154
12 84
13 70 TOTAL FOOD 2381.875 NO. OF BAGS 47.6375
14 70
15 70
16 70
17 98
18 98
19 98
20
21
48
IMPLEMENTS TABLE
ITEM QUANTITY AMOUNT
PLASTIC FEEDERS 8 4500
MABATI FEEDERS 10 3800
DRINKERS 5 2200
CHICK FEEDERS 10 5000 TOTAL
15500
INFRASTRUCTURE TABLE
ITEM QYT COST
BUILDING HOUSE
BUILDING CAGES
INSIDE FENCING
OUTSIDE FENCING

You might also like