Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 11

ByPro Maize 200 Trace Min Mix Feed DORB 570 Lactozyme Soya 175 Sodabicarb Salt 20 Rape

seed meal0 Calcite 23 Urea 10 DCP 2 Molasses 0 Total 1000

750 1500 2000

Maize Jowar B.Rice Wheat W.Bran Cumbu B.Wheat R.Polish DORB SFOC DOGN Soya Salt Rape seed meal Calcite Urea Bonemeal DCP Molasses Coconut cake Tillcake Coton seed cake DORBb DORBc

50 50 35 0 0 30 0 0 450 140 0 35 20 55 23 12 0 0 100 0 0 0

C.Protein RDP 19.02 13.307 TDN 59.725 C.Fibre 12.485 Calcium 1.0096 A.Phosphorus 0.7993 Chloride 3.8665 Sodium 1.3195 Potassium 15 Manganese 71.71 Zinc 52.115 Selenium 0.141 Iron 119.62 Copper 15.97 Cobalt 0.2676 Iodine 0.2045 AFT 4.18 Commission 0 Sale Price 315 Total 1000

UDP 5.7134

Sodium sulphate Calcium sulphate Cost/kg 4.4298 Cost/bag 265.79

1711.2 1639.2

ADDITIVES Qty in Gms Cost/ton Trace Min Mix 500 12.5 Lactozyme 0 0 Sodabicarb 1000 15 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 TOTAL 27.5

4429.8

19020

12485

4180

59725 1009.6

799.3

3866.5

1319.5

15000

OVERHEADS GUNNYBAG LABOUR TRANSPORT EGG LOSS DDCOM BROCOM

0 0 0 0 0 0

SALARIES ELECTRICITY TELEPHONE VEHICLE MAINT

TOTAL

71710

52115

141 119620

15970

267.6

204.5 185.55

13307

OFFICE CONTINGENCIES SALARIES ELECTRICITY TELEPHONE VEHICLE MAINT OTHERS LAB EXPENSES MILLRENT

Cattle Maize Feed Jowar DORB Salt Calcite Urea Molasses Tillcake Total

50 Trace Min Mix 50 Lactozyme 450 20 23 12 100 0 705

500 0

TON/MONTH 1800 TOTAL 0

Maize Jowar B.Rice Wheat W.Bran Cumbu B.Wheat R.Polish DORB SFOC DOGN Soya Salt Rape seed meal Calcite Urea Bonemeal DCP Molasses Coconut cake Tillcake Coton seed cake DORBb DORBc

15 25 30 0 0 25 0 0 615 55 0 0 25 50 25 15 0 0 120 0 0 0

C.Protein RDP 17.54 12.991 TDN 57.575 C.Fibre 12.265 Calcium 1.0815 A.Phosphorus 0.8716 Chloride 4.4465 Sodium 1.505 Potassium 16.709 Manganese 89.07 Zinc 48.805 Selenium 0.0695 Iron 144.67 Copper 16.93 Cobalt 0.3238 Iodine 0.1625 AFT 1.41 Commission 0 Sale Price 315 Total 1000

UDP 4.5495

Sodium sulphate Calcium sulphate Cost/kg 3.8358 Cost/bag 230.15

2139.1 2049.1

ADDITIVES Qty in Gms Cost/ton Trace Min Mix 500 12.5 Lactozyme 0 0 Sodabicarb 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 TOTAL 12.5

3835.8

17540

12265

1410

57575 1081.5

871.6

4446.5

1505

16709

OVERHEADS GUNNYBAG LABOUR TRANSPORT EGG LOSS DDCOM BROCOM

0 0 0 0 0 0

SALARIES ELECTRICITY TELEPHONE VEHICLE MAINT

TOTAL

89070

48805

69.5 144665

16930

323.8

162.5

176.2

12991

OFFICE CONTINGENCIES SALARIES ELECTRICITY TELEPHONE VEHICLE MAINT OTHERS LAB EXPENSES MILLRENT

Cattle Maize Feed Jowar DORB Salt Calcite Urea Molasses Tillcake Total

15 Trace Min Mix 25 Lactozyme 615 25 25 15 120 0 840

500 0

TON/MONTH 1800 TOTAL 0

You might also like