TOTAL ID Cost Per Calf

Travelling to Doli ShaheedMandi 30100 1 32245

* From Ismbd 2400 2 32245
* From Dina (karamat) 700 3 32245
* Jhang to Dina (In the way) 2000 4 32245
* Cattle travelling Truck Fare 25000 5 32245
Exp on Experts (2) 6 35000
* Car 3500 13000 7 32245
* Paid to 2 experts 6000 8 32245
* Lunch (5 Pers) 3500 9 32245
Stocking Payment (Roping) 1100 10 32245
Feed from Lahore 42020 11 32245
* 7 Bags Glutton 30 % 11830 12 32245
* 2 Bags Soyabeen 9200 13 32245
* 1 Bag Metha Soda 1690 15 32245
* 1 Bag Fat 3500 16 32245
* 1 Bag DCP 4050 17 32245
* 1 Bag Mineral 3550 19 32245
* 1 Drum Sheera 8200 20 32245
Feed from Dina 23 27000
* 32 Bags Choker @ Rs 550 17500 24 32245
* Atta 6 Mun @ Rs 800 5000 Live 706900
* Salt White and Black 1000 Meat
Bhusa 1st 30 mun 20500 Total
Bhosa Tpt to Farm 1000
Medicine 2800
Bhussa 2nd Purchase 24000
Bhussa tpt 1200
TOTAL EXP on 11 Aug (22 Calf) 166370
Exp each Calf 7562.273

Price of Calves (22) 706900

Actual Price 6 35000
Actual Price 23 27000
Price 20 Calves 644900
Avg Price 20 Calves 32245
Exp per Calf Total Cost ID Wt 4 Aug Price @ 435 Result/meat
7562 39807 1 140 30450 -9357
7562 39807 2 150 32625 -7182
7562 39807 3 142 30885 -8922
7562 39807 4 155 33712.5 -6094.5
7562 39807 5 132 28710 -11097
7562 42562 6 166 36105 -6457
7562 39807 7 180 39150 -657
7562 39807 8 146 31755 -8052
7562 39807 9 155 33712.5 -6094.5
7562 39807 10 159 34582.5 -5224.5
7562 39807 11 152 33060 -6747
7562 39807 12 148 32190 -7617
7562 39807 13 136 29580 -10227
7562 39807 15 136 29580 -10227
7562 39807 16 161 35017.5 -4789.5
7562 39807 17 165 35887.5 -3919.5
7562 39807 19 139 30232.5 -9574.5
7562 39807 20 142 30885 -8922
7562 34562 23 147 31972.5 -2589.5
7562 39807 24 130 28275 -11532
873264 Live 3258 Result -164649
Meat 1629
Total 708615
Sold Price Result
30450 -9357
32625 -7182
30885 -8922
33712.5 -6094.5
28710 -11097
40000 -2562
39150 -657
31755 -8052
33712.5 -6094.5
34582.5 -5224.5
33060 -6747
32190 -7617
29580 -10227
29580 -10227
35017.5 -4789.5
35887.5 -3919.5
30232.5 -9574.5
30885 -8922
35000 438
28275 -11532
-157726.5
 Purchase
Chitri with 2 kids (M&F) From Arshad Nasir cousin 19000
Male son of Chitri sold for
1 White F of Chitri
2 Brown F d/o White
3 Brown F d/o Chitri
Chitra Male s/o Chitri Sold to Nasir
4 Blacko F Goat Purchased Butt Gagger 13000
5 Black M S/O Blacko
Black F S/O Blacko Died ist night
6 White Tidal Purchas Matloob Padrali 15000
7 Brown Bakrota SO W Tidal Born on 21 Sep
8 White head Bakroti SO W TiBorn on 21 Sep 0
From Nasir, Mother already
9 Kalaji Bakroti 6000
sold
10 Shera colour with horns Karamat purchased it vill 17000
Purchased Qamer good
11 Shera colour Bakroti 8000
height
Jatal Blue white Karamat purchased it vill 6000
12 White Tedi with Black F 10000
13 Black Tedi white mother 2500
14 Tedi Chambi 8000
15 Tedi Black 8000
16 White Black ear Dot Mona Mandi dina 28 Aug 11500
17 Mona White Red Duba Mandi dina 28 Aug 12500
18 Red White horns Mandi dina 28 Aug 13000
19 Chumba Mandi dina 28 Aug 13500
20 Red White horns Mandi dina 28 Aug 14000
21 Sheri Moni Goat imran from skinder 11000
22 Sheri Bakroti Skinder 16-Sep 6000
Brown Bakrota Nasir Ch 22 Sep Paid 8000
23 Light Brown Karamat Bakra 15000
24 BlackJatal Karamat Bakra 13000
25 White head big - haji from Mandi dina 12 Oct 13500
26 light brown puth Mandi dina 12 Oct 9000
27 Kalaiji having patch Mandi dina 12 Oct 9100
28 Brown Moni Mandi dina 12 Oct 12000
29 B1 - Kalaji (Horizantal HorneAsim - 4 Nov 14000
B1A - Kalaji Bakrota 13-Dec 0
B1B - Kalaji Bakroti 13 dec and died on 16 dec 0
30 B2 - black white spots on eaAsim - 4 Nov 14000
B2A - Light Brown Patches Bakroti
B2B - Brown Bakrota
31 B3 - Golden Big one Asim - 4 Nov 14000
B3A - Black white Bakroti
32 Black big ears Asim - 4 Nov 14000
33 light brown Puth Asim - 4 Nov 14000
34 Moni with back hairs Asim - 4 Nov 14000
35 Blackwhite head Asim - 4 Nov 14000
36 Asim - 4 Nov 14000
37 Asim - 4 Nov 14000
38 Asim - 4 Nov 14000
413600
Sold Total Value Expected Value
3000 16000
8500 7500
0 12000
0 5000
0 8000
10200 -2700
13000 13000
0 3000
0 0
15000 14000
4000
0 0 0 0

6000 6000

17000 17000

8000 8000

0 3300 0
10000 10000
2500 2500
8000 8000
8000 7000
11500 11500
12500 12500
13000 13000
13500 13500
14000 14000
11000 11000
6000 6000

15000 15000
13000 13000
13500 13500
9000 9000
9100 9100
 12000 12000
14000 14000
0 0 2000
0 0 0 0
14000 14000
2000
2000
14000 14000
2000
14000 14000
14000 14000
14000 14000
14000 14000
14000 14000
14000 14000
14000 14000
380600 418600
 Purchase
Nai Abadi with replacement
1 11-Aug Black long Horns of Gut wala Calf a day 37000
before eid
Matloob nephew of
2 13-Aug One Horn 60,000
Karamat
3 White D/O Matloob Cow
Safder Quide azam Town by
Moni 60000
Ch Nasir
From Mandi- Owner is from
4 31-Aug Sahiwal Cross Malday Mohal. Purchased 80000
through Agent
5 Chitri D/O Sahiwali cross
6 Chocolati Mil Dairy Farm Jhelum 5000
7 Chota Mil Dairy Farm Jhelum 5000
8 Kutta Mil Dairy Farm Jhelum 4000
11-Nov 9 13-Oct Frezian Black whi Qasab Guddi 46000

22-Sep Ch Nasir
Sold Profit Loss Animals P Cost Value

37000 37000 37000

60,000 60,000 50,000

10000

65000 5000 0 0 0

10000 0 0 0

0
5000 0 0
5000 0 0
4000 0 0 0
46000 46000 46000
5000 24000 143000 143,000 143,000
3960
4000
12960
 TOTAL ID Wt 4 Aug No
Travelling to Doli Shaheed Mandi 30100 1 140 1
* From Ismbd 2400 2 150 2
* From Dina (karamat) 700 3 142 3
* Jhang to Dina (In the way) 2000 4 155 4
* Cattle travelling Truck Fare 25000 5 132 5
Exp on Experts (2) 7 146 6
* Car 3500 13000 8 180 7
* Paid to 2 experts 6000 9 155 8
* Lunch (5 Pers) 3500 10 159 9
Stocking Payment (Roping) 1100 11 152 10
Feed from Lahore 42020 12 148 11
* 7 Bags Glutton 30 % 11830 13 136 12
* 2 Bags Soyabeen 9200 15 136 13
* 1 Bag Metha Soda 1690 16 161 14
* 1 Bag Fat 3500 17 165 15
* 1 Bag DCP 4050 19 139 16
* 1 Bag Mineral 3550 20 142 17
* 1 Drum Sheera 8200 21 140 18
Bilty Payment 2900 22 137 19
Tpt by Loader Dina to Farm 650 24 130 20
Feed from Dina Live 2945
* 32 Bags Choker @ Rs 550 17500 Meat 1472.5
* Atta 6 Mun @ Rs 800 5000 Rate 435
* Salt White and Black 1000 Total 640537.5
Tpt by Loader Dina to Farm 800 Loss 157732.5
Bhusa 1st 30 mun 20500
Bhosa Tpt to Farm 1000
Jalabi for Labour 300
Lunch to Wanda Maker (Mirpur) 2500
Medicine 2800
Bhussa 2nd Purchase 24000
Bhussa tpt 1200
Bhusa 3rd Purchase
Week Purchasing 15000
2nd week Purchasing 5000

TOTAL EXP on 24 Aug (20 Calf) 166370

Exp each Calf 8318.5
Price of Calves (22) 706900
Total Exp 166370
Calves Sold 75000
798270
Black Karamt wala 40000
Sold to Asim 40000
798270
Wt 24 Aug 24-Aug 1-Sep 9-Sep
146 out
147 out
185 IN 185 167 170
162 IN 162 162 154
168 IN 168 155 154
155 IN 155 148 160
203 IN 203 196 191
172 OUT Jump
164 OUT Jump
172 IN 172 173 167
172 IN 172 169 176
176 IN 176 170 174
151 out
176 IN 176 175 185
155 out
147 out
147 out
161 IN 161 157 161
146 out
138 out
1730 1672 1692
0
435
0
798270
 Avail
Date Received Exp Balance
5080 5080
23-Dec Milk, eggs abd Turmeric 150 150 4930
24-Dec Sags (Sheds) 600 750 4330
Bhosa (3) Packets 990 1740 3340
26-Dec Bhosa (5) Packets 1650 3390 1690
29-Dec Milk 3.5 Kgs 350 3740 1340
Paid in Cash 4000 5340
30-Dec Generator & MC Repair 500 4240 4840
1-Jan Abdullah (Labour) 500 4740 4340
1-Jan Wheet, Chana 250 4990 4090
3-Jan Cutter Screw & KEY 500 5490 3590
3-Jan Petrol 300 5790 3290
3-Jan Fees of Doctor 200 5990 3090
5-Jan Cash paid in Bara Nasir 3000