SALES (in kilograms)

Year 1 *presummed to have no changes in price per product*

Products price January Monthly Sales Price Feb Monthly Sales
Pork ₱ 300.00 408 ₱ 122,400.00 ₱ 300.00 408 ₱ 122,400.00
Dinuguan ₱ 120.00 40 ₱ 4,800.00 ₱ 120.00 40 ₱ 4,800.00
Maskara ₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00
Pig Legs ₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00
Pig Head ₱ 150.00 8 ₱ 1,200.00 ₱ 150.00 8 ₱ 1,200.00
Pig Liver ₱ 220.00 8 ₱ 1,760.00 ₱ 220.00 8 ₱ 1,760.00
Chicken (whole) ₱ 180.00 92 ₱ 16,560.00 ₱ 180.00 92 ₱ 16,560.00
Chicken Feet ₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00
Chicken Liver ₱ 220.00 20 ₱ 4,400.00 ₱ 220.00 20 ₱ 4,400.00
Chicken Intestine ₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00
Chicken Gizzard ₱ 160.00 20 ₱ 3,200.00 ₱ 160.00 20 ₱ 3,200.00
Chicken Drumstick ₱ 210.00 28 ₱ 5,880.00 ₱ 210.00 28 ₱ 5,880.00
Chicken Breast ₱ 210.00 40 ₱ 8,400.00 ₱ 210.00 40 ₱ 8,400.00
₱ 187,080.00 ₱ 187,080.00

Year 2 *provide changes in price per kilo

Products Price January Price Feb
Pork ₱ 300.00 408kl sold ₱ 290.00 408kl sold
Dinuguan ₱ 120.00 40kl ₱ 110.00 40kl
Maskara ₱ 220.00 32kl ₱ 200.00 32kl
Pig Legs ₱ 220.00 32 legs ₱ 200.00 32 legs
Pig Head ₱ 150.00 8 heads ₱ 150.00 8 heads
Pig Liver ₱ 220.00 8kls ₱ 200.00 8kls
Chicken (whole) ₱ 180.00 92kl sold ₱ 180.00 92kl sold
Chicken Feet ₱ 110.00 20kl ₱ 120.00 20kl
Chicken Liver ₱ 220.00 20kl ₱ 230.00 20kl
Chicken Intestine ₱ 110.00 20kl ₱ 120.00 20kl
Chicken Gizzard ₱ 160.00 20kl ₱ 170.00 20kl
Chicken Drumstick ₱ 210.00 28kl ₱ 220.00 28kl
Chicken Breast ₱ 210.00 40kl ₱ 220.00 40kl

Year 3 *provide changes in price per kilo

Products Price January Price Feb
Pork ₱ 320.00 408kl sold ₱ 320.00 408kl sold
Dinuguan ₱ 110.00 40kl ₱ 110.00 40kl
Maskara ₱ 240.00 32kl ₱ 240.00 32kl
Pig Legs ₱ 240.00 32 legs ₱ 240.00 32 legs
Pig Head ₱ 160.00 8 heads ₱ 160.00 8 heads
Pig Liver ₱ 240.00 8kls ₱ 240.00 8kls
Chicken (whole) ₱ 190.00 92kl sold ₱ 190.00 92kl sold
Chicken Feet ₱ 125.00 20kl ₱ 125.00 18kl
Chicken Liver ₱ 235.00 20kl ₱ 235.00 15kl
Chicken Intestine ₱ 125.00 20kl ₱ 125.00 13kl
Chicken Gizzard ₱ 175.00 20kl ₱ 175.00 18kl
Chicken Drumstick ₱ 225.00 28kl ₱ 225.00 25kl
 Chicken Breast ₱ 225.00 40kl ₱ 225.00 35kl

Year 4 *provide changes in price per kilo

Products Price January Price Feb
Pork ₱ 320.00 408kl sold ₱ 320.00 408kl sold
Dinuguan ₱ 110.00 40kl ₱ 110.00 40kl
Maskara ₱ 240.00 32kl ₱ 240.00 32kl
Pig Legs ₱ 240.00 32 legs ₱ 240.00 32 legs
Pig Head ₱ 160.00 8 heads ₱ 160.00 8 heads
Pig Liver ₱ 240.00 8kls ₱ 240.00 8kls
Chicken (whole) ₱ 190.00 92kl sold ₱ 190.00 92kl sold
Chicken Feet ₱ 125.00 20kl ₱ 125.00 20kl
Chicken Liver ₱ 235.00 20kl ₱ 235.00 20kl
Chicken Intestine ₱ 125.00 20kl ₱ 125.00 20kl
Chicken Gizzard ₱ 175.00 20kl ₱ 175.00 20kl
Chicken Drumstick ₱ 225.00 28kl ₱ 225.00 28kl
Chicken Breast ₱ 225.00 40kl ₱ 225.00 40kl

Year 5 *provide changes in price per kilo

Products Price January Price Feb
Pork ₱ 250.00 408kl sold ₱ 250.00 408kl sold
Dinuguan ₱ 80.00 40kl ₱ 80.00 40kl
Maskara ₱ 190.00 32kl ₱ 190.00 32kl
Pig Legs ₱ 190.00 32 legs ₱ 190.00 32 legs
Pig Head ₱ 110.00 8 heads ₱ 110.00 8 heads
Pig Liver ₱ 190.00 8kls ₱ 190.00 8kls
Chicken (whole) ₱ 190.00 92kl sold ₱ 190.00 92kl sold
Chicken Feet ₱ 120.00 15kl ₱ 120.00 15kl
Chicken Liver ₱ 230.00 20kl ₱ 230.00 20kl
Chicken Intestine ₱ 120.00 15kl ₱ 120.00 15kl
Chicken Gizzard ₱ 170.00 15kl ₱ 170.00 15kl
Chicken Drumstick ₱ 220.00 20kl ₱ 220.00 20kl
Chicken Breast ₱ 220.00 20kl ₱ 220.00 20kl
Price March Monthly Sales Price April Monthly Sales Price May Monthly Sales
₱ 300.00 408 ₱ 122,400.00 ₱ 300.00 408 ₱ 122,400.00 ₱ 300.00 408 ₱ 122,400.00
₱ 120.00 40 ₱ 4,800.00 ₱ 120.00 40 ₱ 4,800.00 ₱ 120.00 40 ₱ 4,800.00
₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00
₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00
₱ 150.00 8 ₱ 1,200.00 ₱ 150.00 8 ₱ 1,200.00 ₱ 150.00 8 ₱ 1,200.00
₱ 220.00 8 ₱ 1,760.00 ₱ 220.00 8 ₱ 1,760.00 ₱ 220.00 8 ₱ 1,760.00
₱ 180.00 92 ₱ 16,560.00 ₱ 180.00 92 ₱ 16,560.00 ₱ 180.00 92 ₱ 16,560.00
₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00
₱ 220.00 20 ₱ 4,400.00 ₱ 220.00 20 ₱ 4,400.00 ₱ 220.00 20 ₱ 4,400.00
₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00
₱ 160.00 20 ₱ 3,200.00 ₱ 160.00 20 ₱ 3,200.00 ₱ 160.00 20 ₱ 3,200.00
₱ 210.00 28 ₱ 5,880.00 ₱ 210.00 28 ₱ 5,880.00 ₱ 210.00 28 ₱ 5,880.00
₱ 210.00 40 ₱ 8,400.00 ₱ 210.00 40 ₱ 8,400.00 ₱ 210.00 40 ₱ 8,400.00
₱ 187,080.00 ₱ 187,080.00 ₱ 187,080.00

Price March Price April Price May

₱ 290.00 408kl sold ₱ 290.00 408kl sold ₱ 290.00 408kl sold
₱ 110.00 40kl ₱ 110.00 40kl ₱ 110.00 40kl
₱ 200.00 32kl ₱ 200.00 32kl ₱ 200.00 32kl
₱ 200.00 32 legs ₱ 200.00 32 legs ₱ 200.00 32 legs
₱ 150.00 8 heads ₱ 150.00 8 heads ₱ 150.00 8 heads
₱ 200.00 8kls ₱ 200.00 8kls ₱ 200.00 8kls
₱ 180.00 92kl sold ₱ 180.00 92kl sold ₱ 180.00 92kl sold
₱ 120.00 20kl ₱ 120.00 20kl ₱ 120.00 20kl
₱ 230.00 20kl ₱ 230.00 20kl ₱ 230.00 20kl
₱ 120.00 20kl ₱ 120.00 20kl ₱ 120.00 20kl
₱ 170.00 20kl ₱ 170.00 20kl ₱ 170.00 20kl
₱ 220.00 28kl ₱ 220.00 28kl ₱ 220.00 28kl
₱ 220.00 40kl ₱ 220.00 40kl ₱ 220.00 40kl

Price March Price April Price May

₱ 320.00 408kl sold ₱ 320.00 408kl sold ₱ 320.00 408kl sold
₱ 110.00 40kl ₱ 110.00 40kl ₱ 110.00 40kl
₱ 240.00 32kl ₱ 240.00 32kl ₱ 240.00 32kl
₱ 240.00 32 legs ₱ 240.00 32 legs ₱ 240.00 32 legs
₱ 160.00 8 heads ₱ 160.00 8 heads ₱ 160.00 8 heads
₱ 240.00 8kls ₱ 240.00 8kls ₱ 240.00 8kls
₱ 190.00 92kl sold ₱ 190.00 92kl sold ₱ 190.00 92kl sold
₱ 125.00 18kl ₱ 125.00 20kl ₱ 125.00 20kl
₱ 235.00 15kl ₱ 235.00 20kl ₱ 235.00 20kl
₱ 125.00 13kl ₱ 125.00 20kl ₱ 125.00 20kl
₱ 175.00 18kl ₱ 175.00 20kl ₱ 175.00 20kl
₱ 225.00 25kl ₱ 225.00 28kl ₱ 225.00 28kl
₱ 225.00 35kl ₱ 225.00 40kl ₱ 225.00 40kl

Price March Price April Price May

₱ 320.00 408kl sold ₱ 290.00 408kl sold ₱ 310.00 408kl sold
₱ 110.00 40kl ₱ 100.00 40kl ₱ 110.00 40kl
₱ 240.00 32kl ₱ 200.00 32kl ₱ 240.00 32kl
₱ 240.00 32 legs ₱ 240.00 32 legs ₱ 240.00 32 legs
₱ 160.00 8 heads ₱ 140.00 8 heads ₱ 160.00 8 heads
₱ 240.00 8kls ₱ 240.00 8kls ₱ 240.00 8kls
₱ 190.00 92kl sold ₱ 190.00 92kl sold ₱ 190.00 92kl sold
₱ 125.00 20kl ₱ 125.00 20kl ₱ 125.00 20kl
₱ 235.00 20kl ₱ 235.00 20kl ₱ 235.00 17kl
₱ 125.00 20kl ₱ 125.00 20kl ₱ 125.00 14kl
₱ 175.00 20kl ₱ 175.00 20kl ₱ 175.00 20kl
₱ 225.00 28kl ₱ 225.00 25kl ₱ 225.00 20kl
₱ 225.00 40kl ₱ 225.00 40kl ₱ 225.00 40kl

Price March Price April Price May

₱ 250.00 408kl sold ₱ 250.00 408kl sold ₱ 250.00 408kl sold
₱ 80.00 40kl ₱ 80.00 40kl ₱ 80.00 40kl
₱ 190.00 32kl ₱ 190.00 32kl ₱ 190.00 32kl
₱ 190.00 32 legs ₱ 190.00 32 legs ₱ 190.00 32 legs
₱ 110.00 8 heads ₱ 110.00 8 heads ₱ 110.00 8 heads
₱ 190.00 8kls ₱ 190.00 8kls ₱ 190.00 8kls
₱ 190.00 92kl sold ₱ 190.00 92kl sold ₱ 190.00 92kl sold
₱ 120.00 15kl ₱ 120.00 15kl ₱ 120.00 20kl
₱ 230.00 20kl ₱ 230.00 20kl ₱ 230.00 15kl
₱ 120.00 15kl ₱ 120.00 15kl ₱ 120.00 10kl
₱ 170.00 15kl ₱ 170.00 15kl ₱ 170.00 15kl
₱ 220.00 20kl ₱ 220.00 20kl ₱ 220.00 28kl
₱ 220.00 20kl ₱ 220.00 20kl ₱ 220.00 30kl
Price June Monthly Sales Price July Monthly Sales Price August Monthly Sales
₱ 300.00 408 ₱ 122,400.00 ₱ 300.00 408 ₱ 122,400.00 ₱ 300.00 408 ₱ 122,400.00
₱ 120.00 40 ₱ 4,800.00 ₱ 120.00 40 ₱ 4,800.00 ₱ 120.00 40 ₱ 4,800.00
₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00
₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00
₱ 150.00 8 ₱ 1,200.00 ₱ 150.00 8 ₱ 1,200.00 ₱ 150.00 8 ₱ 1,200.00
₱ 220.00 8 ₱ 1,760.00 ₱ 220.00 8 ₱ 1,760.00 ₱ 220.00 8 ₱ 1,760.00
₱ 180.00 92 ₱ 16,560.00 ₱ 180.00 92 ₱ 16,560.00 ₱ 180.00 92 ₱ 16,560.00
₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00
₱ 220.00 20 ₱ 4,400.00 ₱ 220.00 20 ₱ 4,400.00 ₱ 220.00 20 ₱ 4,400.00
₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00
₱ 160.00 20 ₱ 3,200.00 ₱ 160.00 20 ₱ 3,200.00 ₱ 160.00 20 ₱ 3,200.00
₱ 210.00 28 ₱ 5,880.00 ₱ 210.00 28 ₱ 5,880.00 ₱ 210.00 28 ₱ 5,880.00
₱ 210.00 40 ₱ 8,400.00 ₱ 210.00 40 ₱ 8,400.00 ₱ 210.00 40 ₱ 8,400.00
₱ 187,080.00 ₱ 187,080.00 ₱ 187,080.00

Price June Price July Price August

₱ 290.00 408kl sold ₱ 290.00 408kl sold ₱ 290.00 408kl sold
₱ 110.00 40kl ₱ 110.00 40kl ₱ 110.00 40kl
₱ 200.00 32kl ₱ 200.00 32kl ₱ 200.00 32kl
₱ 200.00 32 legs ₱ 200.00 32 legs ₱ 200.00 32 legs
₱ 150.00 8 heads ₱ 150.00 8 heads ₱ 150.00 8 heads
₱ 200.00 8kls ₱ 200.00 8kls ₱ 200.00 8kls
₱ 180.00 92kl sold ₱ 180.00 92kl sold ₱ 180.00 87kl sold
₱ 120.00 20kl ₱ 120.00 17kl ₱ 120.00 15kl
₱ 230.00 20kl ₱ 230.00 15kl ₱ 230.00 15kl
₱ 120.00 20kl ₱ 120.00 15kl ₱ 120.00 15kl
₱ 170.00 20kl ₱ 170.00 17kl ₱ 170.00 17kl
₱ 220.00 28kl ₱ 220.00 28kl ₱ 220.00 25kl
₱ 220.00 40kl ₱ 220.00 40kl ₱ 220.00 35kl

Price June Price July Price August

₱ 320.00 408kl sold ₱ 320.00 408kl sold ₱ 320.00 408kl sold
₱ 110.00 40kl ₱ 110.00 40kl ₱ 110.00 40kl
₱ 240.00 32kl ₱ 240.00 32kl ₱ 240.00 32kl
₱ 240.00 32 legs ₱ 240.00 32 legs ₱ 240.00 32 legs
₱ 160.00 8 heads ₱ 160.00 8 heads ₱ 160.00 8 heads
₱ 240.00 8kls ₱ 240.00 8kls ₱ 240.00 8kls
₱ 190.00 92kl sold ₱ 190.00 92kl sold ₱ 190.00 92kl sold
₱ 125.00 20kl ₱ 125.00 20kl ₱ 125.00 17kl
₱ 235.00 20kl ₱ 235.00 20kl ₱ 235.00 15kl
₱ 125.00 20kl ₱ 125.00 20kl ₱ 125.00 20kl
₱ 175.00 20kl ₱ 175.00 18kl ₱ 175.00 20kl
₱ 225.00 28kl ₱ 225.00 25kl ₱ 225.00 28kl
₱ 225.00 40kl ₱ 225.00 40kl ₱ 225.00 40kl

Price June Price July Price August

₱ 300.00 400kl sold ₱ 300.00 408kl sold ₱ 300.00 408kl sold
₱ 110.00 40kl ₱ 110.00 40kl ₱ 110.00 40kl
₱ 220.00 32kl ₱ 220.00 32kl ₱ 220.00 32kl
₱ 220.00 32 legs ₱ 220.00 32 legs ₱ 220.00 32 legs
₱ 160.00 8 heads ₱ 160.00 8 heads ₱ 160.00 8 heads
₱ 240.00 8kls ₱ 240.00 8kls ₱ 240.00 8kls
₱ 190.00 90kl sold ₱ 190.00 92kl sold ₱ 190.00 92kl sold
₱ 125.00 20kl ₱ 125.00 20kl ₱ 125.00 20kl
₱ 235.00 20kl ₱ 235.00 20kl ₱ 235.00 20kl
₱ 125.00 18kl ₱ 125.00 20kl ₱ 125.00 20kl
₱ 175.00 20kl ₱ 175.00 20kl ₱ 175.00 20kl
₱ 225.00 27kl ₱ 225.00 28kl ₱ 225.00 28kl
₱ 225.00 37kl ₱ 225.00 40kl ₱ 225.00 40kl

Price June Price July Price August

₱ 240.00 408kl sold ₱ 240.00 408kl sold ₱ 250.00 408kl sold
₱ 80.00 40kl ₱ 80.00 40kl ₱ 80.00 40kl
₱ 190.00 32kl ₱ 190.00 32kl ₱ 190.00 32kl
₱ 190.00 32 legs ₱ 190.00 32 legs ₱ 190.00 32 legs
₱ 110.00 8 heads ₱ 110.00 8 heads ₱ 110.00 8 heads
₱ 190.00 8kls ₱ 190.00 8kls ₱ 190.00 8kls
₱ 190.00 92kl sold ₱ 190.00 92kl sold ₱ 190.00 92kl sold
₱ 120.00 20kl ₱ 120.00 20kl ₱ 120.00 20kl
₱ 230.00 15kl ₱ 230.00 20kl ₱ 230.00 18kl
₱ 120.00 10kl ₱ 120.00 20kl ₱ 120.00 15kl
₱ 170.00 15kl ₱ 170.00 20kl ₱ 170.00 20kl
₱ 220.00 28kl ₱ 220.00 28kl ₱ 220.00 25kl
₱ 220.00 30kl ₱ 220.00 40kl ₱ 220.00 435kl
Price Sep Monthly Sales Price October Monthly Sales Price NovemberMonthly Sales
₱ 300.00 408 ₱ 122,400.00 ₱ 300.00 408 ₱ 122,400.00 ₱ 300.00 408 ₱ 122,400.00
₱ 120.00 40 ₱ 4,800.00 ₱ 120.00 40 ₱ 4,800.00 ₱ 120.00 40 ₱ 4,800.00
₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00
₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00 ₱ 220.00 32 ₱ 7,040.00
₱ 150.00 8 ₱ 1,200.00 ₱ 150.00 8 ₱ 1,200.00 ₱ 150.00 8 ₱ 1,200.00
₱ 220.00 8 ₱ 1,760.00 ₱ 220.00 8 ₱ 1,760.00 ₱ 220.00 8 ₱ 1,760.00
₱ 180.00 92 ₱ 16,560.00 ₱ 180.00 92 ₱ 16,560.00 ₱ 180.00 92 ₱ 16,560.00
₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00
₱ 220.00 20 ₱ 4,400.00 ₱ 220.00 20 ₱ 4,400.00 ₱ 220.00 20 ₱ 4,400.00
₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00 ₱ 110.00 20 ₱ 2,200.00
₱ 160.00 20 ₱ 3,200.00 ₱ 160.00 20 ₱ 3,200.00 ₱ 160.00 20 ₱ 3,200.00
₱ 210.00 28 ₱ 5,880.00 ₱ 210.00 28 ₱ 5,880.00 ₱ 210.00 28 ₱ 5,880.00
₱ 210.00 40 ₱ 8,400.00 ₱ 210.00 40 ₱ 8,400.00 ₱ 210.00 40 ₱ 8,400.00
₱ 187,080.00 ₱ 187,080.00 ₱ 187,080.00

Price Sep Price October Price November

₱ 300.00 408kl sold ₱ 300.00 408kl sold ₱ 300.00 408kl sold
₱ 120.00 40kl ₱ 120.00 40kl ₱ 120.00 40kl
₱ 220.00 32kl ₱ 220.00 32kl ₱ 220.00 32kl
₱ 220.00 32 legs ₱ 220.00 32 legs ₱ 220.00 32 legs
₱ 150.00 8 heads ₱ 150.00 8 heads ₱ 150.00 8 heads
₱ 220.00 8kls ₱ 220.00 8kls ₱ 220.00 8kls
₱ 180.00 92kl sold ₱ 180.00 87kl sold ₱ 180.00 92kl sold
₱ 120.00 19kl ₱ 120.00 20kl ₱ 120.00 20kl
₱ 230.00 15kl ₱ 230.00 20kl ₱ 230.00 20kl
₱ 120.00 20kl ₱ 120.00 20kl ₱ 120.00 20kl
₱ 170.00 20kl ₱ 170.00 20kl ₱ 170.00 20kl
₱ 220.00 28kl ₱ 220.00 28kl ₱ 220.00 28kl
₱ 220.00 40kl ₱ 220.00 43kl ₱ 220.00 40kl

Price Sep Price October Price November

₱ 310.00 408kl sold ₱ 320.00 408kl sold ₱ 320.00 408kl sold
₱ 110.00 40kl ₱ 110.00 40kl ₱ 110.00 40kl
₱ 230.00 32kl ₱ 240.00 32kl ₱ 240.00 32kl
₱ 230.00 32 legs ₱ 240.00 32 legs ₱ 240.00 32 legs
₱ 150.00 8 heads ₱ 160.00 8 heads ₱ 160.00 8 heads
₱ 230.00 8kls ₱ 240.00 8kls ₱ 240.00 8kls
₱ 190.00 92kl sold ₱ 190.00 92kl sold ₱ 190.00 92kl sold
₱ 125.00 20kl ₱ 125.00 20kl ₱ 125.00 20kl
₱ 235.00 20kl ₱ 235.00 20kl ₱ 235.00 20kl
₱ 125.00 20kl ₱ 125.00 20kl ₱ 125.00 20kl
₱ 175.00 20kl ₱ 175.00 20kl ₱ 175.00 20kl
₱ 225.00 28kl ₱ 225.00 28kl ₱ 225.00 28kl
₱ 225.00 40kl ₱ 225.00 40kl ₱ 225.00 40kl

Price Sep Price October Price November

₱ 320.00 408kl sold ₱ 320.00 408kl sold ₱ 310.00 408kl sold
₱ 110.00 40kl ₱ 110.00 40kl ₱ 100.00 40kl
₱ 240.00 32kl ₱ 240.00 32kl ₱ 220.00 32kl
₱ 240.00 32 legs ₱ 240.00 32 legs ₱ 240.00 32 legs
₱ 160.00 8 heads ₱ 160.00 8 heads ₱ 160.00 8 heads
₱ 240.00 8kls ₱ 240.00 8kls ₱ 230.00 8kls
₱ 190.00 92kl sold ₱ 190.00 92kl sold ₱ 190.00 92kl sold
₱ 125.00 20kl ₱ 125.00 20kl ₱ 125.00 20kl
₱ 235.00 20kl ₱ 235.00 20kl ₱ 235.00 20kl
₱ 125.00 20kl ₱ 125.00 20kl ₱ 125.00 20kl
₱ 175.00 20kl ₱ 175.00 20kl ₱ 175.00 20kl
₱ 225.00 28kl ₱ 225.00 28kl ₱ 225.00 28kl
₱ 225.00 40kl ₱ 225.00 40kl ₱ 225.00 40kl

Price Sep Price October Price November

₱ 250.00 408kl sold ₱ 250.00 408kl sold ₱ 250.00 408kl sold
₱ 80.00 40kl ₱ 80.00 40kl ₱ 80.00 40kl
₱ 190.00 32kl ₱ 190.00 32kl ₱ 190.00 32kl
₱ 190.00 32 legs ₱ 190.00 32 legs ₱ 190.00 32 legs
₱ 110.00 8 heads ₱ 110.00 8 heads ₱ 110.00 8 heads
₱ 190.00 8kls ₱ 190.00 8kls ₱ 190.00 8kls
₱ 190.00 92kl sold ₱ 190.00 92kl sold ₱ 190.00 92kl sold
₱ 120.00 15kl ₱ 120.00 20kl ₱ 120.00 20kl
₱ 230.00 18kl ₱ 230.00 20kl ₱ 230.00 20kl
₱ 120.00 15kl ₱ 120.00 20kl ₱ 120.00 20kl
₱ 170.00 20kl ₱ 170.00 20kl ₱ 170.00 20kl
₱ 220.00 25kl ₱ 220.00 28kl ₱ 220.00 28kl
₱ 220.00 435kl ₱ 220.00 40kl ₱ 220.00 35kl
Price December Monthly Sales
₱ 300.00 408 ₱ 122,400.00 ₱ 1,468,800.00
₱ 120.00 40 ₱ 4,800.00 ₱ 57,600.00
₱ 220.00 32 ₱ 7,040.00 ₱ 84,480.00
₱ 220.00 32 ₱ 7,040.00 ₱ 84,480.00
₱ 150.00 8 ₱ 1,200.00 ₱ 14,400.00
₱ 220.00 8 ₱ 1,760.00 ₱ 21,120.00
₱ 180.00 92 ₱ 16,560.00 ₱ 198,720.00
₱ 110.00 20 ₱ 2,200.00 ₱ 26,400.00
₱ 220.00 20 ₱ 4,400.00 ₱ 52,800.00
₱ 110.00 20 ₱ 2,200.00 ₱ 26,400.00
₱ 160.00 20 ₱ 3,200.00 ₱ 38,400.00
₱ 210.00 28 ₱ 5,880.00 ₱ 70,560.00
₱ 210.00 40 ₱ 8,400.00 ₱ 100,800.00
₱ 187,080.00 ₱ 2,244,960.00

Price December
₱ 300.00 408kl sold
₱ 120.00 40kl
₱ 220.00 32kl
₱ 220.00 32 legs
₱ 150.00 8 heads
₱ 220.00 8kls
₱ 180.00 92kl sold
₱ 120.00 20kl
₱ 230.00 20kl
₱ 120.00 20kl
₱ 170.00 20kl
₱ 220.00 28kl
₱ 220.00 40kl

Price December
₱ 320.00 408kl sold
₱ 110.00 40kl
₱ 240.00 32kl
₱ 240.00 32 legs
₱ 160.00 8 heads
₱ 240.00 8kls
₱ 190.00 92kl sold
₱ 125.00 20kl
₱ 235.00 20kl
₱ 125.00 20kl
₱ 175.00 20kl
₱ 225.00 28kl
₱ 225.00 40kl

Price December
₱ 320.00 408kl sold
₱ 110.00 40kl
₱ 240.00 32kl
₱ 240.00 32 legs
₱ 160.00 8 heads
₱ 240.00 8kls
₱ 190.00 92kl sold
₱ 125.00 20kl
₱ 235.00 20kl
₱ 125.00 20kl
₱ 175.00 20kl
₱ 225.00 28kl
₱ 225.00 40kl

Price December
₱ 250.00 408kl sold
₱ 80.00 40kl
₱ 190.00 32kl
₱ 190.00 32 legs
₱ 110.00 8 heads
₱ 190.00 8kls
₱ 190.00 90kl sold
₱ 120.00 15kl
₱ 230.00 15kl
₱ 120.00 20kl
₱ 170.00 18kl
₱ 220.00 28kl
₱ 220.00 35kl
PURCHASES of live pigs(in kilos), Chicken and Frozen Products *asummed to have no changes in price, pls indicate if oth
Year 1 Products Price January Price February
Live Pig 140 8pigs 145 8pigs
Chicken (whole) 160 92 14,720.00 160 92 14,720.00
Chicken Feet 100 20 2,000.00 100 20 2,000.00
Chicken Liver 200 20 4,000.00 200 20 4,000.00
Chicken Intestine 100 20 2,000.00 100 20 2,000.00
Chicken Gizzard 140 20 2,800.00 140 20 2,800.00
Chicken Drumstick 200 28 5,600.00 200 28 5,600.00
Chicken Breast 200 40 8,000.00 200 40 8,000.00

*indicate the price change for year 2

Year 2 Products Price January Price February
Live Pig 150 8pigs 150 8pigs
Chicken (whole) 170 92kl 160 92kl
Chicken Feet 100 20kl 100 20kl
Chicken Liver 200 20kl 200 20kl
Chicken Intestine 100 20kl 100 20kl
Chicken Gizzard 140 20kl 140 20kl
Chicken Drumstick 200 28kl 200 28kl
Chicken Breast 200 40kl 200 40kl

Year 3 Products Price January Price February

Live Pig 160 8pigs 160 8pigs
Chicken (whole) 170 92kl 170 92kl
Chicken Feet 105 20kl 105 20kl
Chicken Liver 205 20kl 205 20kl
Chicken Intestine 105 20kl 105 20kl
Chicken Gizzard 145 20kl 145 20kl
Chicken Drumstick 205 28kl 205 28kl
Chicken Breast 210 40kl 210 40kl

Year 4
Products Price January Price February
Live Pig 165 8pigs 170 8pigs
Chicken (whole) 170 92kl 160 92kl
Chicken Feet 105 20kl 105 20kl
Chicken Liver 205 20kl 205 20kl
Chicken Intestine 105 20kl 105 20kl
Chicken Gizzard 145 20kl 145 20kl
Chicken Drumstick 205 28kl 205 28kl
Chicken Breast 210 40kl 210 40kl

Year 5
Products Price January Price February
Live Pig 135 8pigs 135 8pigs
Chicken (whole) 180 92kl 180 92kl
Chicken Feet 105 20kl 110 20kl
Chicken Liver 205 20kl 210 20kl
Chicken Intestine 105 20kl 110 20kl
Chicken Gizzard 145 20kl 150 20kl
Chicken Drumstick 205 28kl 210 28kl
Chicken Breast 210 40kl 220 40kl
es in price, pls indicate if otherwise
Price March Price April Price May
145 8pigs 145 8pigs 145 8pigs
160 92 14,720.00 160 92 14,720.00 160 92 14,720.00
100 20 2,000.00 100 20 2,000.00 100 20 2,000.00
200 20 4,000.00 200 20 4,000.00 200 20 4,000.00
100 20 2,000.00 100 20 2,000.00 100 20 2,000.00
140 20 2,800.00 140 20 2,800.00 140 20 2,800.00
200 28 5,600.00 200 28 5,600.00 200 28 5,600.00
200 40 8,000.00 200 40 8,000.00 200 40 8,000.00

Price March Price April Price May

150 8pigs 150 8pigs 145 8pigs
160 92kl 160 92kl 160 92kl
100 20kl 100 20kl 100 20kl
200 20kl 200 20kl 200 20kl
100 20kl 100 20kl 100 20kl
140 20kl 140 20kl 140 20kl
200 28kl 200 28kl 200 28kl
200 40kl 200 40kl 200 40kl

Price March Price April Price May

160 8pigs 160 8pigs 160 8pigs
170 92kl 170 92kl 170 92kl
105 20kl 105 20kl 105 20kl
205 20kl 205 20kl 205 20kl
105 20kl 105 20kl 105 20kl
145 20kl 145 20kl 145 20kl
205 28kl 205 28kl 205 28kl
210 40kl 210 40kl 210 40kl

Price March Price April Price May

160 8pigs 160 8pigs 155 8pigs
160 92kl 160 92kl 160 92kl
105 20kl 105 20kl 105 20kl
205 20kl 205 20kl 205 20kl
105 20kl 105 20kl 105 20kl
145 20kl 145 20kl 145 20kl
205 28kl 205 28kl 205 28kl
210 40kl 210 40kl 210 40kl

Price March Price April Price May

135 8pigs 135 8pigs 135 8pigs
180 92kl 180 92kl 180 92kl
110 20kl 110 20kl 110 20kl
210 20kl 210 20kl 210 20kl
110 20kl 110 20kl 110 20kl
150 20kl 150 20kl 150 20kl
210 28kl 210 28kl 210 28kl
220 40kl 220 40kl 220 40kl
Price June Price July Price August
145 8pigs 145 8pigs 145 8pigs
160 92 14,720.00 160 92 14,720.00 160 92 14,720.00
100 20 2,000.00 100 20 2,000.00 100 20 2,000.00
200 20 4,000.00 200 20 4,000.00 200 20 4,000.00
100 20 2,000.00 100 20 2,000.00 100 20 2,000.00
140 20 2,800.00 140 20 2,800.00 140 20 2,800.00
200 28 5,600.00 200 28 5,600.00 200 28 5,600.00
200 40 8,000.00 200 40 8,000.00 200 40 8,000.00

Price June Price July Price August

145 8pigs 140 8pigs 140 8pigs
160 92kl 160 92kl 160 92kl
100 20kl 100 20kl 100 20kl
200 20kl 200 20kl 200 20kl
100 20kl 100 20kl 100 20kl
140 20kl 140 20kl 140 20kl
200 28kl 200 28kl 200 28kl
200 40kl 200 40kl 200 40kl

Price June Price July Price August

160 8pigs 165 8pigs 165 8pigs
170 92kl 170 92kl 170 92kl
105 20kl 105 20kl 105 20kl
205 20kl 205 20kl 205 20kl
105 20kl 105 20kl 105 20kl
145 20kl 145 20kl 145 20kl
205 28kl 205 28kl 205 28kl
210 40kl 210 40kl 210 40kl

Price June Price July Price August

155 8pigs 160 8pigs 160 8pigs
160 92kl 160 92kl 160 92kl
105 20kl 105 20kl 105 20kl
205 20kl 205 20kl 205 20kl
105 20kl 105 20kl 105 20kl
145 20kl 145 20kl 145 20kl
205 28kl 205 28kl 205 28kl
210 40kl 210 40kl 210 40kl

Price June Price July Price August

135 8pigs 130 8pigs 130 8pigs
180 92kl 180 92kl 180 92kl
110 20kl 110 20kl 110 20kl
210 20kl 210 20kl 210 20kl
110 20kl 110 20kl 110 20kl
150 20kl 150 20kl 150 20kl
210 28kl 210 28kl 210 28kl
220 40kl 220 40kl 220 40kl
Price September Price October Price November
160 8pigs 160 8pigs 160 8pigs
160 92 14,720.00 160 92 14,720.00 160 92 14,720.00
100 20 2,000.00 100 20 2,000.00 100 20 2,000.00
200 20 4,000.00 200 20 4,000.00 200 20 4,000.00
100 20 2,000.00 100 20 2,000.00 100 20 2,000.00
140 20 2,800.00 140 20 2,800.00 140 20 2,800.00
200 28 5,600.00 200 28 5,600.00 200 28 5,600.00
200 40 8,000.00 200 40 8,000.00 200 40 8,000.00

Price September Price October Price November

160 8pigs 160 8pigs 160 8pigs
160 92kl 160 92kl 160 92kl
100 20kl 100 20kl 100 20kl
200 20kl 200 20kl 200 20kl
100 20kl 100 20kl 100 20kl
140 20kl 140 20kl 140 20kl
200 28kl 200 28kl 200 28kl
200 40kl 200 40kl 200 40kl

Price September Price October Price November

170 8pigs 170 8pigs 170 8pigs
170 92kl 170 92kl 170 92kl
105 20kl 105 20kl 105 20kl
205 20kl 205 20kl 205 20kl
105 20kl 105 20kl 105 20kl
145 20kl 145 20kl 145 20kl
205 28kl 205 28kl 205 28kl
210 40kl 210 40kl 210 40kl

Price September Price October Price November

150 8pigs 150 8pigs 140 8pigs
160 92kl 160 92kl 160 92kl
105 20kl 105 20kl 105 20kl
205 20kl 205 20kl 205 20kl
105 20kl 105 20kl 105 20kl
145 20kl 145 20kl 145 20kl
205 28kl 205 28kl 205 28kl
210 40kl 210 40kl 210 40kl

Price September Price October Price November

130 8pigs 130 8pigs 130 8pigs
180 92kl 180 92kl 180 92kl
110 20kl 110 20kl 110 20kl
210 20kl 210 20kl 210 20kl
110 20kl 110 20kl 110 20kl
150 20kl 150 20kl 150 20kl
210 28kl 210 28kl 210 28kl
220 40kl 220 40kl 220 40kl
Price December
160 8pigs
160 92 14,720.00
100 20 2,000.00
200 20 4,000.00
100 20 2,000.00
140 20 2,800.00
200 28 5,600.00
200 40 8,000.00

Price December
160 8pigs
160 92kl
100 20kl
200 20kl
100 20kl
140 20kl
200 28kl
200 40kl

Price December
170 8pigs
170 92kl
105 20kl
205 20kl
105 20kl
145 20kl
205 28kl
210 40kl

Price December
140 8pigs
160 92kl
105 20kl
205 20kl
105 20kl
145 20kl
205 28kl
210 40kl

Price December
130 8pigs
180 92kl
110 20kl
210 20kl
110 20kl
150 20kl
210 28kl
220 40kl
Products Price January kg Price February kg
Live Pig 140 8pigs 85 95,200.00 145 8pigs 85 98,600.00

Pork
Dinuguan
Maskara
Pig Legs
Pig Head
Pig Liver
Price March kg Price April kg Price May
145 8pigs 85 98,600.00 145 8pigs 85 98,600.00 145 8pigs
kg Price June kg Price July kg
85 98,600.00 145 8pigs 85 98,600.00 145 8pigs 85 98,600.00
Price August kg Price Septemberkg Price October
145 8pigs 85 98,600.00 160 8pigs 85 108,800.00 160 8pigs
kg Price Novemberkg Price December kg
85 108,800.00 160 8pigs 85 108,800.00 160 8pigs 85
108,800.00 1,220,600.00
*increase in wages at 5% annually
Year 1 Employee # of days worked in a week Daily Rate Monthly Salary Annual
Butcher 7 450.00 12,600.00 151,200.00

Year 2 Butcher 7 495.00 13,860.00 166,320.00

Year 3 Butcher 7 544.50 15,246.00 182,952.00

Year 4 Butcher 7 598.95 16,770.60 201,247.20

Year 5 Butcher 7 658.85 18,447.66 221,371.92

*increase in wages at 5% annually
Year 1 Employee # of days worked in a week Daily Rate Monthly Salary Annual
Staff 7 250.00 7,000.00 84,000.00

Year 2 Staff 7 275.00 7,700.00 92,400.00

Year 3 Staff 7 302.50 8,470.00 101,640.00

Year 4 Staff 7 332.75 9,317.00 111,804.00

Year 5 Staff 7 366.03 10,248.70 122,984.40

Supplies at 5% increase in cost annualy due to inflation

OFFICE SUPPLIES SCHEDULE (ANNUAL) Year 1 Year 2

ITEM QTY UNIT COST TOTAL COST
Record Bo 2 ₱ 55.00 ₱ 110.00 110.00 115.50
Ballpen 5 ₱ 15.00 ₱ 75.00 75.00 78.75
Calculator 1 ₱ 200.00 ₱ 200.00 200.00 210.00
Pencil 2 ₱ 12.00 ₱ 24.00 24.00 25.20
Sharpener 1 ₱ 15.00 ₱ 15.00 15.00 15.75
Eraser 1 ₱ 15.00 ₱ 15.00 15.00 15.75
Total ₱ 439.00 439.00 460.95

MEAT SHOP SUPPLIES Year 1 Year 2

ITEM QTY SUPPLIER UNIT COST TOTAL COST
Butchers K 1 Unitop ₱ 299.00 ₱ 299.00 ₱ 299.00 ₱ 313.95
Stainless S 1 Unitop ₱ 130.00 ₱ 130.00 ₱ 130.00 ₱ 136.50
Sangkalan 1 Unitop ₱ 250.00 ₱ 250.00 ₱ 250.00 ₱ 262.50
Apron 2 Novo ₱ 35.00 ₱ 70.00 ₱ 70.00 ₱ 73.50
Disposable 1 CN Marketing ₱ 50.00 ₱ 50.00 ₱ 50.00 ₱ 52.50
Tray 3 Unitop ₱ 78.00 ₱ 234.00 ₱ 234.00 ₱ 245.70
Transparent 3 CN Marketing ₱ 125.00 ₱ 375.00 ₱ 375.00 ₱ 393.75
Water Gall 1 Unitop ₱ 195.00 ₱ 195.00 ₱ 195.00 ₱ 204.75
Plastic Tiny 10 CN Marketing ₱ 25.00 ₱ 250.00 ₱ 250.00 ₱ 262.50
Ziplock 50 CN Marketing ₱ 9.00 ₱ 450.00 ₱ 450.00 ₱ 472.50
Total ₱ 2,303.00 ₱ 2,303.00 ₱ 2,418.15

CLEANING SUPPLIES Year 1 Year 2

ITEM QTY UNIT COST TOTAL COST
Trash Bin 1 ₱ 240.00 ₱ 240.00 ₱ 240.00 ₱ 252.00
Mop 1 ₱ 109.00 ₱ 109.00 ₱ 109.00 ₱ 114.45
Brush 1 ₱ 25.00 ₱ 25.00 ₱ 25.00 ₱ 26.25
Pail 1 ₱ 269.00 ₱ 269.00 ₱ 269.00 ₱ 282.45
Dipper 1 ₱ 25.00 ₱ 25.00 ₱ 25.00 ₱ 26.25
Garbage B 1 ₱ 75.00 ₱ 75.00 ₱ 75.00 ₱ 78.75
Dishwashin 1 ₱ 24.00 ₱ 24.00 ₱ 24.00 ₱ 25.20
Towel 2 ₱ 9.00 ₱ 18.00 ₱ 18.00 ₱ 18.90
Sponge 1 ₱ 15.00 ₱ 15.00 ₱ 15.00 ₱ 15.75
Soap 1 ₱ 29.00 ₱ 29.00 ₱ 29.00 ₱ 30.45
Alcohol 1 ₱ 73.00 ₱ 73.00 ₱ 73.00 ₱ 76.65
Total ₱ 902.00 ₱ 902.00 ₱ 947.10
Year 3 Year 4 Year 5

121.28 127.34 133.71

82.69 86.82 91.16
220.50 231.53 243.10
26.46 27.78 29.17
16.54 17.36 18.23
16.54 17.36 18.23
484.00 508.20 533.61

Year 3 Year 4 Year 5

₱ 329.65 ₱ 346.13 ₱ 363.44

₱ 143.33 ₱ 150.49 ₱ 158.02
₱ 275.63 ₱ 289.41 ₱ 303.88
₱ 77.18 ₱ 81.03 ₱ 85.09
₱ 55.13 ₱ 57.88 ₱ 60.78
₱ 257.99 ₱ 270.88 ₱ 284.43
₱ 413.44 ₱ 434.11 ₱ 455.81
₱ 214.99 ₱ 225.74 ₱ 237.02
₱ 275.63 ₱ 289.41 ₱ 303.88
₱ 496.13 ₱ 520.93 ₱ 546.98
₱ 2,539.06 ₱ 2,666.01 ₱ 2,799.31

Year 3 Year 4 Year 5

₱ 264.60 ₱ 277.83 ₱ 291.72

₱ 120.17 ₱ 126.18 ₱ 132.49
₱ 27.56 ₱ 28.94 ₱ 30.39
₱ 296.57 ₱ 311.40 ₱ 326.97
₱ 27.56 ₱ 28.94 ₱ 30.39
₱ 82.69 ₱ 86.82 ₱ 91.16
₱ 26.46 ₱ 27.78 ₱ 29.17
₱ 19.85 ₱ 20.84 ₱ 21.88
₱ 16.54 ₱ 17.36 ₱ 18.23
₱ 31.97 ₱ 33.57 ₱ 35.25
₱ 80.48 ₱ 84.51 ₱ 88.73
₱ 994.46 ₱ 1,044.18 ₱ 1,096.39
 ELECTRICITY
ITEMS QUANTITYWATTS NO. OF H DAYS/WEEMONTHLY ANNUAL RATE
Freezer 1 400 24 7 268.8 3,225.60 13
Meat Grinder 1 230 2 7 12.88 154.56 13
Light Bulbs 2 9 8 7 4.032 48.384 13
Ceiling Fan 2 65 8 7 29.12 349.44 13
Total 314.832 3,777.98
ANNUAL COST
₱ 41,932.80
₱ 2,009.28
₱ 628.99
₱ 4,542.72
₱ 49,113.79
Property, Plant and Equipment Quantity Total Cost Salvage Value Useful LifeYear 1
Meat Grinder 1 ₱ 2,499.00 ₱ 249.90 5 ₱ 449.82
Freezer 1 ₱ 45,542.00 ₱ 4,554.20 5 ₱ 8,197.56
Digital Weighing Scale 1 ₱ 2,990.00 ₱ 299.00 5 ₱ 538.20
Wooden Table 1 ₱ 2,000.00 ₱ 200.00 5 ₱ 360.00
Monobloc Chair 3 1,455.00 145.50 5 ₱ 261.90
Light Bulb 2 78.00 7.80 5 ₱ 14.04
Ceiling Fan 2 338.00 33.80 5 ₱ 60.84
Monobloc Table 1 1,700.00 170.00 5 ₱ 306.00

*10% Salvage Value

Carrying Amount Year 2 Carrying Amount Year 3 Carrying Amount Year 4 Carrying Amount
₱ 2,049.18 449.82 ₱ 1,599.36 449.82 ₱ 1,149.54 449.82 ₱ 699.72
₱ 37,344.44 $8,197.56 ₱ 29,146.88 $8,197.56 ₱ 20,949.32 $8,197.56 ₱ 12,751.76
₱ 2,451.80 $538.20 ₱ 1,913.60 $538.20 ₱ 1,375.40 $538.20 ₱ 837.20
₱ 1,640.00 $360.00 ₱ 1,280.00 $360.00 ₱ 920.00 $360.00 ₱ 560.00
₱ 1,193.10 261.9 ₱ 931.20 261.9 ₱ 669.30 261.9 ₱ 407.40
₱ 63.96 14.04 ₱ 49.92 14.04 ₱ 35.88 14.04 ₱ 21.84
₱ 277.16 60.84 ₱ 216.32 60.84 ₱ 155.48 60.84 ₱ 94.64
₱ 1,394.00 306 ₱ 1,088.00 306 ₱ 782.00 306 ₱ 476.00
Year 5 Carrying Amount
449.82 ₱ 249.90 ₱ -
$8,197.56 ₱ 4,554.20 ₱ -
$538.20 ₱ 299.00 ₱ -
$360.00 ₱ 200.00 ₱ -
261.9 ₱ 145.50 ₱ -
14.04 ₱ 7.80 ₱ -
60.84 ₱ 33.80 ₱ -
306 ₱ 170.00 ₱ -