Gross Profit
# of Cornish 1188 $ 28,512.00
# of Red Rangers 120 $ 3,120.00
Total Birds: 1308
$/lb Cornish $ 6.00
$/lb Ranger $ 6.50 Profits:
Gross: $ 31,632.00
Average Weight 4 Net: $ 8,339.98
COGS Per Bird Total
Feed $ 9,663.62
Chickes Cornish $ 1.20 $ 1,569.60
Chicks Rangers $ 1.30 $ 156.00
Processing $ 5.00 $ 6,540.00
Transport/Storage $ 0.50 $ 654.00
Labor $ 3.60 $ 4,708.80
Total: $ 11.60 $ 23,292.02
Cap Ex:
None $ -
Cornish Cross
Batch # Birds # of Tractors Birds/Tractor
1 88 4 22
2 88 4 22
3 88 4 22
4 176 8 22
5 110 5 22
6 110 5 22
7 132 6 22
8 110 5 22
9 110 5 22
10 176 8 22
Total Birds: 1188
Red Rangers
Batch Birds # of Tractors Birds/Tractor
1 60 2 30
2 60 2 30
Total Birds: 120
Age/WKs Weight/LBS Feed/WK, LBs Consume to Date Feed/Gain
1 0.34 0.3 0.3 0.88
2 0.85 0.62 0.92 1.08
3 1.54 1.02 1.94 1.26
4 2.38 1.44 3.38 1.42
5 3.34 1.9 5.28 1.58
6 4.37 2.32 7.6 1.74
7 5.4 2.73 10.33 1.91
8 6.42 3.1 13.43 2.09
Rotations
Week 1 2 3 4 5 6 7 8 9 10 Processing = $ 5.00
15 m
16 m
ril
Ap
17 m
18 m m
19 m m
20 m m m
ay
21 p m m
M
22 p m m m Process $=
23 p m m m Process 1 $ 440.00
24 p m m m
ne
25 p m m m Process 2 $ 440.00
Ju
26 p m m m
27 p m m m Process 3 $ 740.00
28 p m m m
29 p m m m Process 4 $ 880.00
ly
Ju
30 p m m m
31 p m m m Process 5 $ 550.00
32 p m m m
33 p m m m Process 6 $ 550.00
st
gu
34 p m m m
Au
35 p m m m Process 7 $ 660.00
36 p m m
37 p m m Process 8 $ 550.00
r
be
38 p m
em
pt
39 p m Process 9 $ 850.00
Se
40 p
41 p Process 10 $ 880.00
42
r
be
to
43 Total: $ 6,540.00
Oc
44
Feed in LBs Cornish Cross Feed $/LB:
Week 1 2 3 4 5 6 7 8 9 10 Total: Total $:
15 26 26.4 $ 13.20
16 55 54.56 $ 27.28
ril
Ap
17 90 89.76 $ 44.88
18 127 26 153.12 $ 76.56
19 167 55 221.76 $ 110.88
20 204 90 26 320.32 $ 160.16
ay
21 240 127 55 421.52 $ 210.76
M
22 273 167 90 53 582.56 $ 291.28
23 273 204 127 109 712.8 $ 356.40
24 240 167 180 33 619.96 $ 309.98
ne
Ju
25 273 204 253 68 798.6 $ 399.30
26 240 334 112 33 719.84 $ 359.92
27 273 408 158 68 907.72 $ 453.86
28 480 209 112 40 841.28 $ 420.64
29 546 255 158 82 1041.04 $ 520.52
ly
Ju
30 300 209 135 33 676.94 $ 338.47
31 341 255 190 68 854.48 $ 427.24
32 300 251 112 33 696.3 $ 348.15
33 341 306 158 68 873.84 $ 436.92
st
gu
34 360 209 112 53 734.36 $ 367.18
Au
35 409 255 158 109 931.92 $ 465.96
36 300 209 180 688.82 $ 344.41
37 341 255 253 849.64 $ 424.82
r
be
38 300 334 634.7 $ 317.35
em
pt
39 341 408 749.32 $ 374.66
Se
40 480 480.48 $ 240.24
41 546 545.6 $ 272.80
42
r
be
to
43 Total: $ 8,113.82
Oc
44
Feed in LBs Red Rangers
Week 1 2 Total: Total $:
15 0 $ -
16 18 18 $ 9.00
ril
$ 18.60
Ap
17 37 37.2
18 61 61.2 $ 30.60
19 86 86.4 $ 43.20
20 114 114 $ 57.00
ay
21 139 139.2 $ 69.60
M
22 164 163.8 $ 81.90
23 186 186 $ 93.00
24 186 186 $ 93.00
ne
25 186 186 $ 93.00
Ju
26 186 186 $ 93.00
27 186 186 $ 93.00
28 18 18 $ 9.00
29 37 37.2 $ 18.60
ly
Ju
30 61 61.2 $ 30.60
31 86 86.4 $ 43.20
32 114 114 $ 57.00
33 139 139.2 $ 69.60
st
gu
34 164 163.8 $ 81.90
Au
35 186 186 $ 93.00
36 186 186 $ 93.00
r
be
em
pt
Se
37 186 186 $ 93.00
38 186 186 $ 93.00
39 186 186 93
40
41
42
r
be
to
Oc
Total:
Yearly By Quarter 20
Q1 Q2
January February March April May
Feed: $ 220.12 $ 1,024.78
Labor: $ 672.69 $ 672.69
Processing:
Chicks: $ 1,725.60
Transport: $ 93.43 $ 93.43
Total: $ - $ 1,725.60 $ - $ 986.23 $ 1,790.89
Gross Profit:
Net: $ - $ (1,725.60) $ - $ (986.23) $ (1,790.89)
$ 0.50
$ 161.92
$ 773.08
$ 1,425.60
$ 1,425.60
$ 2,160.73
$ 1,618.21
$ 1,701.48
$ 272.80
$ 58.20
$ 251.70
$ 372.00
$ 194.40
$ 301.50
$ 372.00
$ 372.00
$ 1,549.80
Yearly By Quarter 2015
Q2 Q3 Q4
June July August September October November December
$ 1,797.60 $ 2,355.13 $ 1,919.71 $ 2,073.48 $ 272.80
$ 672.69 $ 672.69 $ 672.69 $ 672.69 $ 672.69
$ 880.00 $ 2,170.00 $ 1,210.00 $ 1,400.00 $ 880.00
$ 93.43 $ 93.43 $ 93.43 $ 93.43 $ 93.43
$ 3,443.71 $ 5,291.24 $ 3,895.82 $ 4,239.59 $ 1,918.91
$ 4,224.00 $ 10,536.00 $ 5,808.00 $ 6,840.00 $ 4,224.00
$ 780.29 $ 5,244.76 $ 1,912.18 $ 2,600.41 $ 2,305.09 $ - $ -
