COSTING FOR SUPERSIZE

LABOR PACKAGING LABOR

FRESH FROZEN FROZEN FRESH FROZEN
LIVE 90.41 90.41 90.41
TRUCKING 2.00 2.00 2.00
DRESSING 7.70 7.70 7.70
CHILLING 0.14 0.14 0.14
SIZING -
NECKLESSING -
MARINATION -
PACKING 0.35 1.08 1.43 1.43
DISPATCH-HANDLING 0.15 0.15 0.15
FREIGHT TO COLD STORAGE 0.90 - 0.90
BLASTING 1.49 2.40 - 3.89
HANDLING 0.36 - 0.36
STORAGE 0.07 - 0.07
FREIGHT TO DP 0.90 - 0.90
ICE CONSUMPTION-FURTHER PR 0.63 0.63 0.63
NMIC 3.00 3.00 3.00
104.38 1.08 1.49 4.63 105.46 111.58
 blasting FRESH
FRESH CHILLED Y 1.03 1.03
nopi tape 0.05 0.05
printed sack 0.41

1.49 1.08
COSTING FOR SUPERSIZE-PEPPER
LABOR MARINADE PACKAGING LABOR
PEPPER SWEET FRESH FROZEN FROZEN
LIVE 100.63
TRUCKING 2.00
DRESSING 7.70
CHILLING 0.14
SIZING 0.10
NECKLESSING 0.50
MARINATION 3.50 12.78
PACKING 0.35 0.38
DISPATCH-HANDLING 0.15
FREIGHT TO COLD STORAGE 0.90
BLASTING 0.83 2.40
HANDLING 0.36
STORAGE 0.07
FREIGHT TO DP 0.90
ICE CONSUMPTION-FURTHER PR 0.63
NMIC
115.70 12.78 - 0.38 0.83 4.63

FDC 111.60
TOTAL COST
FRESH FROZEN
100.63 100.63
2.00
7.70
0.14 0.14
0.10 0.10
0.50 0.50
16.28 16.28 blasting marination
0.73 0.73 7x14 0.37
0.15 0.15 nopi tape 0.05
- 0.90 printed sack 0.41
- 3.23 colored cellophane 0.33
- 0.36 nopi tape 0.05
- 0.07
- 0.90 0.83 0.38
0.63 0.63

119.15 134.31
COSTING FOR SUPERSIZE
LABOR MARINADE PACKAGING LABOR
PEPPER SWEET FRESH FROZEN FROZEN
LIVE 100.63
TRUCKING 2.00
DRESSING 7.70
CHILLING 0.14
SIZING 0.10
NECKLESSING 0.50
MARINATION 3.50 15.65
PACKING 0.35 0.38
DISPATCH-HANDLING 0.15
FREIGHT TO COLD STORAGE 0.90
BLASTING 0.83 2.40
HANDLING 0.36
STORAGE 0.07
FREIGHT TO DP 0.90
ICE CONSUMPTION-FURTHER PR 0.63
NMIC
115.70 - 15.65 0.38 0.83 4.63
TOTAL COST
FRESH FROZEN
100.63 100.63
2.00
7.70
0.14 0.14
0.10 0.10
0.50 0.50
19.15 19.15 blasting marination
0.73 0.73 7x14 0.37
0.15 0.15 nopi tape 0.05
- 0.90 printed sack 0.41
- 3.23 colored cellophane 0.33
- 0.36 nopi tape 0.05
- 0.07
- 0.90 0.83 0.38
0.63 0.63
- -
122.02 137.18
COSTING FOR AFRICAN LARGO
LABOR MARINADE PACKAGING LABOR
INASAL AFRICAN FRESH FROZEN FROZEN
LIVE 100.63
TRUCKING 2.00
DRESSING 7.70
CHILLING 0.14
SIZING 0.10
NECKLESSING 0.50
MARINATION 3.50 25.22
PACKING 0.35 0.38
DISPATCH-HANDLING 0.15
FREIGHT TO COLD STORAGE 0.90
BLASTING 0.83 2.40
HANDLING 0.36
STORAGE 0.07
FREIGHT TO DP 0.90
ICE CONSUMPTION-FURTHER PR 0.63
NMIC 0.50
116.20 - 25.22 0.38 0.83 4.63
TOTAL COST
FRESH FROZEN
100.63 100.63
2.00
7.70
0.14 0.14
0.10 0.10
0.50 0.50
28.72 28.72 blasting marination
0.73 0.73 7x14 0.37
0.15 0.15 nopi tape 0.05
- 0.90 printed sack 0.41
- 3.23 colored cellophane 0.33
- 0.36 nopi tape 0.05
- 0.07
- 0.90 0.83 0.38
0.63 0.63
0.50
131.59 147.25
COSTING FOR SUPERSIZE
LABOR MARINADE PACKAGING LABOR
INASAL AFRICAN FRESH FROZEN FROZEN
LIVE 100.63
TRUCKING 2.00
DRESSING 7.70
CHILLING 0.14
SIZING 0.10
NECKLESSING 0.50
MARINATION 3.50 25.25
PACKING 0.35 0.38
DISPATCH-HANDLING 0.15
FREIGHT TO COLD STORAGE 0.90
BLASTING 0.83 2.40
HANDLING 0.36
STORAGE 0.07
FREIGHT TO DP 0.90
ICE CONSUMPTION-FURTHER PR 0.63
NMIC 0.50
116.20 25.25 - 0.38 0.83 4.63
TOTAL COST
FRESH FROZEN
100.63 100.63
2.00
7.70
0.14 0.14
0.10 0.10
0.50 0.50
28.75 28.75 blasting marination
0.73 0.73 7x14 0.37
0.15 0.15 nopi tape 0.05
- 0.90 printed sack 0.41
- 3.23 colored cellophane 0.33
- 0.36 nopi tape 0.05
- 0.07
- 0.90 0.83 0.38
0.63 0.63
0.50
131.62 147.28
 Dressed Chicken Marinated
Labor Packaging Total Labor Packaging
DISPATCH-HANDLING (from DP) 0.15 0.15 0.15
FREIGHT TO COLD STORAGE 0.90 0.90 0.90
BLASTING 3.89 3.89 3.89
HANDLING (storage) 0.36 0.36 0.36
STORAGE 0.07 0.07 0.07
nopi tape - 0.05
printed sack 0.41 0.41 0.41
7x14 0.37
colored cellophane 0.33

Total 5.37 0.41 5.78 5.37 1.16

Marinated
Total
0.15
0.90
3.89
0.36
0.07
0.05
0.41
0.37
0.33

6.53
COSTING FOR SUPERSIZE FRESH DRESSED CHICK
JAN FEB MAR APR MAY
BROILER COST 66.66 66.95 66.2 65.85 65.54
LIVE LIVE 89.99 90.38 89.37 88.90 88.48
TRUCKING TRUCKING 2.00 2.00 2.00 2.00 2.00
DRESSING DRESSING 7.70 7.70 7.70 7.70 7.70
CHILLING CHILLING 0.14 0.14 0.14 0.14 0.14
SIZING SIZING
NECKLESSING NECKLESSING
MARINATION MARINATION
PACKING PACKING 1.43 1.43 1.43 1.43 1.43
DISPATCH-HANDLING DISPATCH-HANDLING 0.15 0.15 0.15 0.15 0.15
FREIGHT TO COLD STORAGE FREIGHT TO COLD STORAGE
BLASTING BLASTING
HANDLING HANDLING
STORAGE STORAGE
FREIGHT TO DP FREIGHT TO DP
ICE CONSUMPTION-FURTHER PRICE CONSUMPTION-FUR 0.63 0.63 0.63 0.63 0.63
NMIC NMIC 3.00 3.00 3.00 3.00 3.00
105.04 105.43 104.42 103.95 103.53
FRESH DRESSED CHICKEN-BRANDED
JUN JUL AUG SEP OCT NOV DEC JAN FEB
66.01 66.58 65.81 66.02 65.77 66.21 66.37 66.66 66.95
89.11 89.88 88.84 89.13 88.79 89.38 89.60 89.99 90.38
2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70
0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

1.43 1.43 1.43 1.43 1.43 1.43 1.43 1.43 1.43

0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
0.90 0.90
3.89 3.89
0.36 0.36
0.07 0.07
0.90 0.90
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63
3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00
104.16 104.93 103.89 104.18 103.84 104.43 104.65 111.16 111.55
 FROZEN DRESSED CHICKEN-BRANDED
MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
66.2 65.85 65.54 66.01 66.58 65.81 66.02 65.77 66.21 66.37
89.37 88.90 88.48 89.11 89.88 88.84 89.13 88.79 89.38 89.60
2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70
0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

1.43 1.43 1.43 1.43 1.43 1.43 1.43 1.43 1.43 1.43
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90
3.89 3.89 3.89 3.89 3.89 3.89 3.89 3.89 3.89 3.89
0.36 0.36 0.36 0.36 0.36 0.36 0.36 0.36 0.36 0.36
0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07
0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63
3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00
110.54 110.06 109.65 110.28 111.05 110.01 110.29 109.96 110.55 110.77
 FRESH DRESSED CHICKEN-UNBRANDED
JAN FEB MAR APR MAY JUN JUL AUG SEP
66.66 66.95 66.2 65.85 65.54 66.01 66.58 65.81 66.02
89.99 90.38 89.37 88.90 88.48 89.11 89.88 88.84 89.13
2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70
0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.35

0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15

0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63

3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00
103.96 104.35 103.34 102.87 102.45 103.08 103.85 102.81 103.10
D FROZEN DRESSED CHICKEN-UNBRAND
OCT NOV DEC JAN FEB MAR APR MAY JUN
65.77 66.21 66.37 66.66 66.95 66.2 65.85 65.54 66.01
88.79 89.38 89.60 89.99 90.38 89.37 88.90 88.48 89.11
2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70
0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.35

0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
0.90 0.90 0.90 0.90 0.90 0.90
3.89 3.89 3.89 3.89 3.89 3.89
0.36 0.36 0.36 0.36 0.36 0.36
0.07 0.07 0.07 0.07 0.07 0.07
0.90 0.90 0.90 0.90 0.90 0.90
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63
3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00
102.76 103.35 103.57 110.08 110.47 109.46 108.98 108.56 109.20
RESSED CHICKEN-UNBRANDED FRESH D
JUL AUG SEP OCT NOV DEC JAN FEB MAR
66.58 65.81 66.02 65.77 66.21 66.37 66.66 66.95 66.2
89.88 88.84 89.13 88.79 89.38 89.60 86.66 87.04 86.06
2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70
0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.35 0.35 0.35 0.35 0.35 0.35

0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
0.90 0.90 0.90 0.90 0.90 0.90
3.89 3.89 3.89 3.89 3.89 3.89
0.36 0.36 0.36 0.36 0.36 0.36
0.07 0.07 0.07 0.07 0.07 0.07
0.90 0.90 0.90 0.90 0.90 0.90
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63
3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00
109.97 108.93 109.21 108.88 109.47 109.69 100.28 100.65 99.68

66.66 66.95 66.2

 FRESH DRESSED CHICKEN-NO PACKAGING
APR MAY JUN JUL AUG SEP OCT NOV DEC
65.85 65.54 66.01 66.58 65.81 66.02 65.77 66.21 66.37
85.60 85.20 85.81 86.55 85.55 85.83 85.50 86.07 86.28
2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70 7.70
0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15

0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63

3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00
99.22 98.82 99.43 100.17 99.17 99.44 99.12 99.69 99.90

65.85 65.54 66.01 66.58 65.81 66.02 65.77 66.21 66.37

COSTING FOR SUPERSIZE-PEPPER
LABOR MARINADE PACKAGING LABOR
PEPPER SWEET FRESH FROZEN FROZEN
LIVE 100.63
TRUCKING 2.00
DRESSING 7.70
CHILLING 0.14
SIZING 0.10
NECKLESSING 0.50
MARINATION 3.50 12.78
PACKING 0.35 0.38
DISPATCH-HANDLING 0.15
FREIGHT TO COLD STORAGE 0.90
BLASTING 0.83 2.40
HANDLING 0.36
STORAGE 0.07
FREIGHT TO DP 0.90
ICE CONSUMPTION-FURTHER PR 0.63
NMIC
115.70 12.78 - 0.38 0.83 4.63

FDC 111.60
TOTAL COST
FRESH FROZEN
100.63 100.63 FDC COST
2.00 TRUCKING
7.70 DRESSING
0.14 0.14 CHILLING
0.10 0.10 SIZING
0.50 0.50 NECKLESSING
16.28 16.28 blasting marination MARINATION
0.73 0.73 7x14 0.37 PACKING
0.15 0.15 nopi tape 0.05 DISPATCH-HANDLING
- 0.90 printed sack 0.41 FREIGHT TO COLD STORAGE
- 3.23 colored cellophane 0.33 BLASTING
- 0.36 nopi tape 0.05 HANDLING
- 0.07 STORAGE
- 0.90 0.83 0.38 FREIGHT TO DP
0.63 0.63 ICE CONSUMPTION-FURTHER PRO
NMIC
119.15 134.31
 PEPPER SUPERSIZE
JAN FEB MAR APR MAY JUN JUL AUG SEP
110.30 110.72 109.65 109.15 108.70 109.37 110.19 109.09 109.39

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14
0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10
0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
16.28 16.28 16.28 16.28 16.28 16.28 16.28 16.28 16.28 16.28
0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63

128.83 129.24 128.17 127.67 127.23 127.90 128.71 127.61 127.91

 PEPPER BIGTIME
OCT NOV DEC JAN FEB MAR APR MAY JUN
109.03 109.66 109.89 90.25 90.59 89.71 89.30 88.94 89.49

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10
0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
16.28 16.28 16.28 16.28 16.28 16.28 16.28 16.28 16.28
0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63

127.56 128.19 128.41 108.77 109.11 108.24 107.83 107.46 108.01

PEPPER BIGTIME
JUL AUG SEP OCT NOV DEC JAN FEB MAR
90.15 89.25 89.50 89.21 89.72 89.91 80.22 80.52 79.74

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10
0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
16.28 16.28 16.28 16.28 16.28 16.28 16.28 16.28 16.28
0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63

108.68 107.78 108.02 107.73 108.25 108.43 98.75 99.05 98.27

 PEPPER REGULAR
APR MAY JUN JUL AUG SEP OCT NOV DEC
79.38 79.06 79.54 80.14 79.34 79.56 79.30 79.75 79.92

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10
0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
16.28 16.28 16.28 16.28 16.28 16.28 16.28 16.28 16.28
0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63

97.90 97.58 98.07 98.66 97.86 98.08 97.82 98.28 98.44

COSTING FOR SUPERSIZE-PEPPER
LABOR MARINADE PACKAGING LABOR
PEPPER SWEET FRESH FROZEN FROZEN
LIVE 100.63
TRUCKING 2.00
DRESSING 7.70
CHILLING 0.14
SIZING 0.10
NECKLESSING 0.50
MARINATION 3.50 12.78
PACKING 0.35 0.38
DISPATCH-HANDLING 0.15
FREIGHT TO COLD STORAGE 0.90
BLASTING 0.83 2.40
HANDLING 0.36
STORAGE 0.07
FREIGHT TO DP 0.90
ICE CONSUMPTION-FURTHER PR 0.63
NMIC
115.70 12.78 - 0.38 0.83 4.63

FDC 111.60
TOTAL COST
FRESH FROZEN
100.63 100.63 FDC COST
2.00 TRUCKING
7.70 DRESSING
0.14 0.14 CHILLING
0.10 0.10 SIZING
0.50 0.50 NECKLESSING
19.15 16.28 blasting marination MARINATION
0.73 0.73 7x14 0.37 PACKING
0.15 0.15 nopi tape 0.05 DISPATCH-HANDLING
- 0.90 printed sack 0.41 FREIGHT TO COLD STORAGE
- 3.23 colored cellophane 0.33 BLASTING
- 0.36 nopi tape 0.05 HANDLING
- 0.07 STORAGE
- 0.90 0.83 0.38 FREIGHT TO DP
0.63 0.63 ICE CONSUMPTION-FURTHER PRO
NMIC
122.02 134.31
 SWEET SUPERSIZE
JAN FEB MAR APR MAY JUN JUL AUG SEP
110.30 110.72 109.65 109.15 108.70 109.37 110.19 109.09 109.39

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14
0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10
0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
19.15 19.15 19.15 19.15 19.15 19.15 19.15 19.15 19.15 19.15
0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63

131.70 132.11 131.04 130.54 130.10 130.77 131.58 130.48 130.78

 SWEET BIGTIME
OCT NOV DEC JAN FEB MAR APR MAY JUN
109.03 109.66 109.89 90.25 90.59 89.71 89.30 88.94 89.49

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10
0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
19.15 19.15 19.15 19.15 19.15 19.15 19.15 19.15 19.15
0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63

130.43 131.06 131.28 111.64 111.98 111.11 110.70 110.33 110.88

SWEET BIGTIME
JUL AUG SEP OCT NOV DEC JAN FEB MAR
90.15 89.25 89.50 89.21 89.72 89.91 80.22 80.52 79.74

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10
0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
19.15 19.15 19.15 19.15 19.15 19.15 19.15 19.15 19.15
0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63

111.55 110.65 110.89 110.60 111.12 111.30 101.62 101.92 101.14

 SWEET REGULAR
APR MAY JUN JUL AUG SEP OCT NOV DEC
79.38 79.06 79.54 80.14 79.34 79.56 79.30 79.75 79.92

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10
0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
19.15 19.15 19.15 19.15 19.15 19.15 19.15 19.15 19.15
0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63

100.77 100.45 100.94 101.53 100.73 100.95 100.69 101.15 101.31

COSTING FOR SUPERSIZE
LABOR MARINADE PACKAGING LABOR
INASAL AFRICAN FRESH FROZEN FROZEN
LIVE 100.63
TRUCKING 2.00
DRESSING 7.70
CHILLING 0.14
SIZING 0.10
NECKLESSING 0.50
MARINATION 3.50 25.25
PACKING 0.35 0.38
DISPATCH-HANDLING 0.15
FREIGHT TO COLD STORAGE 0.90
BLASTING 0.83 2.40
HANDLING 0.36
STORAGE 0.07
FREIGHT TO DP 0.90
ICE CONSUMPTION-FURTHER PR 0.63
NMIC 0.50
116.20 25.25 - 0.38 0.83 4.63
TOTAL COST
FRESH FROZEN
100.63 100.63 FDC COST
2.00 TRUCKING
7.70 DRESSING
0.14 0.14 CHILLING
0.10 0.10 SIZING
0.50 0.50 NECKLESSING
28.75 28.75 blasting marination MARINATION
0.73 0.73 7x14 0.37 PACKING
0.15 0.15 nopi tape 0.05 DISPATCH-HANDLING
- 0.90 printed sack 0.41 FREIGHT TO COLD STORAGE
- 3.23 colored cellophane 0.33 BLASTING
- 0.36 nopi tape 0.05 HANDLING
- 0.07 STORAGE
- 0.90 0.83 0.38 FREIGHT TO DP
0.63 0.63 ICE CONSUMPTION-FURTHER P
0.50 NMIC
131.62 147.28
 INASAL LARGO
JAN FEB MAR APR MAY JUN JUL AUG SEP
100.28 100.65 99.68 99.22 98.82 99.43 100.17 99.17 99.44

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14
0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
28.75 28.75 28.75 28.75 28.75 28.75 28.75 28.75 28.75 28.75
0.727 0.727 0.727 0.727 0.727 0.727 0.727 0.727 0.727 0.727
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
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 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0.628 0.628 0.628 0.628 0.628 0.628 0.628 0.628 0.628 0.628

131.27 131.65 130.67 130.22 129.82 130.43 131.17 130.17 130.44

 INASAL MEDIO
OCT NOV DEC JAN FEB MAR APR MAY JUN
99.12 99.69 99.90 90.25 90.59 89.71 89.30 88.94 89.49

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
28.75 28.75 28.75 28.75 28.75 28.75 28.75 28.75 28.75
0.727 0.727 0.727 0.727 0.727 0.727 0.727 0.727 0.727
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
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 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0.628 0.628 0.628 0.628 0.628 0.628 0.628 0.628 0.628

130.11 130.69 130.89 121.24 121.58 120.71 120.30 119.93 120.48

INASAL MEDIO
JUL AUG SEP OCT NOV DEC
90.15 89.25 89.50 89.21 89.72 89.91

0.14 0.14 0.14 0.14 0.14 0.14

0.1 0.1 0.1 0.1 0.1 0.1
0.5 0.5 0.5 0.5 0.5 0.5
28.75 28.75 28.75 28.75 28.75 28.75
0.727 0.727 0.727 0.727 0.727 0.727
0.15 0.15 0.15 0.15 0.15 0.15
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 0 0
0.628 0.628 0.628 0.628 0.628 0.628

121.15 120.25 120.49 120.20 120.72 120.90

COSTING FOR SUPERSIZE
LABOR MARINADE PACKAGING LABOR
INASAL AFRICAN FRESH FROZEN FROZEN
LIVE 100.63
TRUCKING 2.00
DRESSING 7.70
CHILLING 0.14
SIZING 0.10
NECKLESSING 0.50
MARINATION 3.50 25.25
PACKING 0.35 0.38
DISPATCH-HANDLING 0.15
FREIGHT TO COLD STORAGE 0.90
BLASTING 0.83 2.40
HANDLING 0.36
STORAGE 0.07
FREIGHT TO DP 0.90
ICE CONSUMPTION-FURTHER PR 0.63
NMIC 0.50
116.20 25.25 - 0.38 0.83 4.63
TOTAL COST
FRESH FROZEN
100.63 100.63 FDC COST
2.00 TRUCKING
7.70 DRESSING
0.14 0.14 CHILLING
0.10 0.10 SIZING
0.50 0.50 NECKLESSING
28.75 28.75 blasting marination MARINATION
0.73 0.73 7x14 0.37 PACKING
0.15 0.15 nopi tape 0.05 DISPATCH-HANDLING
- 0.90 printed sack 0.41 FREIGHT TO COLD STORAGE
- 3.23 colored cellophane 0.33 BLASTING
- 0.36 nopi tape 0.05 HANDLING
- 0.07 STORAGE
- 0.90 0.83 0.38 FREIGHT TO DP
0.63 0.63 ICE CONSUMPTION-FURTHER P
0.50 NMIC
131.62 147.28
 AFRICAN LARGO
JAN FEB MAR APR MAY JUN JUL AUG SEP
100.28 100.65 99.68 99.22 98.82 99.43 100.17 99.17 99.44

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14
0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
28.72 28.75 28.75 28.75 28.75 28.75 28.75 28.75 28.75 28.75
0.727 0.727 0.727 0.727 0.727 0.727 0.727 0.727 0.727 0.727
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
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 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0.628 0.628 0.628 0.628 0.628 0.628 0.628 0.628 0.628 0.628

131.27 131.65 130.67 130.22 129.82 130.43 131.17 130.17 130.44

 AFRICAN MEDIO
OCT NOV DEC JAN FEB MAR APR MAY JUN
99.12 99.69 99.90 90.25 90.59 89.71 89.30 88.94 89.49

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
28.75 28.75 28.75 28.75 28.75 28.75 28.75 28.75 28.75
0.727 0.727 0.727 0.727 0.727 0.727 0.727 0.727 0.727
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
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 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0.628 0.628 0.628 0.628 0.628 0.628 0.628 0.628 0.628

130.11 130.69 130.89 121.24 121.58 120.71 120.30 119.93 120.48

AFRICAN MEDIO
JUL AUG SEP OCT NOV DEC
90.15 89.25 89.50 89.21 89.72 89.91

0.14 0.14 0.14 0.14 0.14 0.14

0.1 0.1 0.1 0.1 0.1 0.1
0.5 0.5 0.5 0.5 0.5 0.5
28.75 28.75 28.75 28.75 28.75 28.75
0.727 0.727 0.727 0.727 0.727 0.727
0.15 0.15 0.15 0.15 0.15 0.15
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 0 0
0.628 0.628 0.628 0.628 0.628 0.628

121.15 120.25 120.49 120.20 120.72 120.90