POULTRY PROJECT ACTUAL SALES TD-JAN-FEB 2020

Number of Chicks Ordered 150

Cost per chick 0.53
Projected Mortality @10% rate 10
Projected Birds to Maturity 140
Projected Selling Price/bird 5.00

INCOME
Sales 678.00

Cost of Sales
Total Cost of Chicks 79.50 14.97
Broiler Starter Feed 43.81 8.25
Broiler Grower Feed 81.69 15.38
Broiler Finisher Feed 181.88 34.25 57.88

386.88

Gross Profit 291.12

G.P (%) 42.9

Expenses
Stress Pack 2.14 0.40
PPE - -
Disinfectants & Vaccines 22.06 4.15
Transportation 10.00 1.88
Bedding 5.00 0.94
Cages Hire 30.00 0.06
Wages 75.00 14.12

Total Expenses 144.20

Net Profit 146.92