Professional Documents
Culture Documents
Annual
Divided by Units Produced Each Day DL HRS per Unit
PRODUCTION
AQUARIUM 180 4
Manufacturing Overhead
Materials
Materials
AQUARIUM Units of Measure
GMELINA Pc
FIBER GLASS Pc
TOP GLASS Pc
WATERPROOF LED STPc
RUBBER MAT Pc
WINDOW SEALING FOPc
TOTAL
TOTAL DIRECT MATERIALS COST PER
UNIT
1 389.00 121,368.00
1 389.00 121,368.00
4 1,556.00 485,472.00
2 800.00 249,600.00
3,134.00 977,808.00
720 977808
acturing Overhead
Materials
Qty Used After
Normal Spoilage
Qty Allowance (4%) Allowance Unit Price
100 4.00000 104.00000 1607.1428571
100 4.00000 104.00000 714.28571429
50 2.00000 52.00000 1160.7142857
20 1.00000 21.00000 353.57142857
10 1.00000 11.00000 35.714285714
40 2.00000 42.00000 169.64285714
Allowance (4%) TOTAL ALLOWANCE
GMELINA 180 720
FIBER GLASS 180 720
TOP GLASS 180 360
WATERPROOF LED STRIP 180 180
RUBBER MAT 180 180
WINDOW SEALING FOAM 180 360
Total cost
Before
Allowances
167,142.86
74,285.71
60,357.14
7,425.00
392.86
7,125.00
316,728.57
PRE-OPERATING EXPENSES
OFFICE FURNITURE AND EQUIPMENT
Power Generator 2
Computer Set 1
Bundy Clock 1
Printer with cartridge 1
Projector 1
Aircon 1
PRODUCTION EQUIPMENT
DELIVERY EQUIPMENT
Leasehold Improvement
DIRECT MATERIALS
GMELINA 1,800.00 Pc
FIBER GLASS 800.00 Pc
TOP GLASS 1,300.00 Pc
WATERPROOF LED STRIP 396.00 Pc
RUBBER MAT 40.00 Pc
WINDOW SEALING FOAM 190.00 Pc
TOTAL
OTHER MATERIALS
UNDER GRAVEL FILTER 650 Pc
AIR PUMP 700 Pc
WOOD GLUE 1298.21 Gallon
GLASS GLUE 1365.75 Gallon
WOOD VARNISH 506 Gallon
AQUARIUM DECORATION 980 Pc
PEBBLE ROCKS 50 Pack (1kg)
AQUARIUM MARBLES 50 Pack
PLASTIC PLANTS 75 Pc
SAND PAPER 117.15 Ream (10pcs)
THINNER 71.43 Pc
WOOD TREATMENT 317.5 Pc
SCREW NAILS 14 Per Kilo
TOTAL
Grand Total
OFFICE SUPPLIES
TOTAL
PRE-OPERATING
Garbage Can Pc 2
Garbage Bag Pack 2
Mop with spinner Pc 2
Broom with Dustpan Pc 2
Wet floor sign Pc 2
Pale Pc 2
Toilet Brush Pc 2
Toilet Pump Pc 2
Toilet Tissue Pack (24pcs) 1
Sponge Pc 2
Brush Pc 2
All Purpose Liquid Detergent Pc 5
Hand Liquid Soap Pc 2
TOTAL
PRE OPERATING
Fire Extinguisher Pc 2
Fire Exit Sign Pc 2
Padlock with Key Pc 2
First Aid Kit Box Pc 1
First Aid Kit Set Pc 2
Safety Glasses Pc 6
Face Mask Pc 6
Safety Shoes Pc 5
Safety Gloves Pc 6
TOTAL
TOTAL (Janitorial and Safety Supplies)
UNIFORM
YEAR 1/PRE-OPERATING
ADVERTISING
PRE - OPERATING
Total
Office Chair 2
Metal Filling Cabinet 1
Emergency Light 2
LED Wall Clock 2
7.00
Power Drill 1
Wood Jigsaw 1
Tape Measure 1
Square Measure 1
Level Measure 1
Repairing Tool Set 1
Paint Brush 3
RATING EXPENSES
RNITURE AND EQUIPMENT
UCTION EQUIPMENT
IVERY EQUIPMENT
Total Acquisition Net of Vat
Acquisition Cost Input Vat
Cost Purchases
125,000.00 125,000.00 111,607.14 13,392.86
125,000.00 125,000.00 111,607.14 13,392.86
ehold Improvement
Total Acquisition Net of Vat
BUILDING COST Input Vat
Cost Purchases
10,000.00 10,000.00 10,000.00 -
10,000.00 10,000.00 10,000.00 -
ER MATERIALS SUPPLIES
NET OF VAT PER UNIT BEGINNING INVENTORY
COST QTY AMT
1,607.14 8 12,857.14
714.29 8 5,714.29
1,160.71 8 9,285.71
353.57 8 2,828.57
35.71 8 285.71
169.64 8 1,357.14
32,328.57
580.36 8 4,642.86
625.00 8 5,000.00
1,159.12 8 9,272.93
1,219.42 8 9,755.36
451.79 8 3,614.29
875.00 8 7,000.00
44.64 8 357.14
44.64 8 357.14
66.96 8 535.71
104.60 8 836.79
63.78 8 510.21
283.48 8 2,267.86
12.50 8 100.00
44,250.29
76,578.86
20,476.93
13
TING
NET OF VAT
VATABLE PRICE
PRICE PER TOTAL COST
PER UNIT
UNIT
299.00 266.96 533.93
25.00 22.32 44.64
499.00 445.54 891.07
1,175.00 1,049.11 2,098.21
350.00 312.50 625.00
40.00 35.71 71.43
125.00 111.61 223.21
95.00 84.82 169.64
800.00 714.29 714.29
15.00 13.39 26.79
35.00 31.25 62.50
249.00 222.32 1,111.61
235.00 209.82 419.64
6,991.96
YEAR 1
NET OF VAT PRICE PER TOTAL
UNIT AMOUNT(net)
0.45 111.61
116.07 580.36
1,785.71 1,785.71
2.68 133.93
2,611.61
CAPITAL EXPENDITURE
Office Equipment and Furnitures 244,681.25
Production Equipment 19,410.13
Delivery equipment 111,607.14
Leasehold Improvements 10,000.00
TOTAL 385,698.52
PRE-OPERATING MANAGEMENT
Permits and Licenses 22,093.00
TOTAL 22,093.00
INITIAL WORKING CAPITAL
Cash 696,653.18
Raw Materials Direct, Inventory 32,328.57
Other Material Supplies 44,250.29
Office Supplies 20,476.93
Prepaid Rent and Security Deposit 40,000.00
Creditable Input VAT 67,357.03
TOTAL 901,065.99
PRE-OPERATING EXPENDITURE
Janitor and Safety Supplies 31,277.68
Uniform 8,303.57
Advertising 2,611.61
Other Equipment and Furniture 46,361.38
TOTAL 91,142.49
TOTAL INITIAL COST OF THE PROJECT 1,400,000.00
ad expense
OFFICE EQPT
MATERIALS
INV.
J&S SUPPLIES
AQUATIQUE
Balance Sheet
Pre-operating Period (Php)
Assets
Current Assets
Cash 696,653.18
Office Supplies 20,476.93
Raw Materials Direct, Inventory 32,328.57
Other Material Supplies 44,250.29
Creditable Input Vat 67,357.03
Security Deposit and Prepaid Rent 40,000.00
Preoperating Expenditure (see pre-op income statement 113,235.49
Total Current Assets 1,014,301.48
Non Current Assets
Property, Plant and Equipment
Office Equipment 244,681.25
Production Equipment 19,410.13
Selling and Delivery Equipment 111,607.14 375,698.52
Leasehold Improvements 10,000.00
Total Non Current Assets 385,698.52
Total Assets 1,400,000.00
-
`
AQUATIQUE
Statement of Cash Flow
Pre-operating Period (Php)
-
-
AQUATIQUE
Statement of Financial Position
ed December 31 Year1, Year2, Year3, Year4, Year5)
Year 2 Year 3 Year 4 Year 5
- - - -
- - - -
Schedule
4
4
5
6
9
9.1
10
10
2
AQUATIQUE
Statement of Financial Position
For the year ended December 31 Year 1, Year 2, Year 3, Year 4,
ASSET Year 1 Year 2
CURRENT ASSETS
Cash 1,348,431.26 2,037,065.48
Raw Materials, Inventory
Raw Materials, Direct 32,328.57 20,618.57
Other Material Supplies 44,250.29 2,970.21
Finished Goods Invty. 29,405.60 34,434.37
Office Supplies 20,404.69 25,619.97
TOTAL CURRENT ASSET: 1,474,820.40 2,120,708.61
NON CURRENT ASSETS
PROPERTY, PLANT AND EQUIPMENT, NET: 349,887.73 314,076.94
Security
Security
Deposit
Deposit 20,000.00 20,000.00
TOTAL NONCURRENT ASSET: 369,887.73 334,076.94
TOTAL ASSETS 1,844,708.13 2,454,785.55
LIABILITIES
CURRENT LIABILITIES
SALARIES PAYABLE 62,234.03 63,118.01
SSS/PHIC/HDMF EE&ER CONTRIBUTION PAYABLE 23,399.33 18,095.48
INCOME TAX PAYABLE (133,141.43) (23,744.10)
VAT PAYABLE (1,248.86) 18,168.48
TOTAL LIABILITIES (48,756.93) 75,637.87
PARTNERS EQUITY
TOTAL EQUITY 1,893,465.06 2,379,147.68
TOTAL LIABILITIES and EQUITY: 1,844,708.13 2,454,785.55
- -
- -
QUE
inancial Position
Year 1, Year 2, Year 3, Year 4, Year 5)
Year 3 Year 4 Year 5 Schedule NOTES
- - -
- - -
nce in Cash Flow
CHANGES IN EQUITY
AQUATIQUE
Income Statement
For the year ended Year1, Year2, Year3, Year4, Year5)
SCHEDULE 1
Year 1 Year 2
VATABLE Sales 2,670,000.00 2,970,000.00
Output VAT from Sales 286,071.43 318,214.29
NET SALES 2,383,928.57 2,651,785.71
TOTAL 2,383,928.57 2,651,785.71
Less: COGS 2,892,824.83 1,716,689.78
GROSS PROFIT/INCOME (508,896.25) 935,095.93
Less: Operating Expenses
Salaries Expense 411,514.08 411,514.08
Employee's Benefits 639,105.42 663,609.54
SSS/PHIC/HDMF Contributions Employer's Share 25,023.76 16,184.56
Safety Supplies 21,964.29 29,535.71
Uniform Supplies 8,303.57 8,469.64
Other Office Equipment and Furniture 40,301.34 -
Advertisement Expenses 2,611.61 2,663.84
Depreciation Expense-Office Equipt&F&F 25,809.41 25,809.41
Depreciation Expense-Delivery Equipment 6,696.43 6,696.43
Repairs and Maintenance 10,000.00 10,000.00
Retainer's Fee - -
Office Supplies expense 39,909.35 49,038.13
Permits and Licenses 16,765.00 9,765.00
CSR Expenses 3,650.00 3,650.00
Communication Expense 10,714.29 10,714.29
Delivery-Gas Expense 3,954.27 4,033.35
1,266,322.80 1,251,683.98
OPERATING INCOME (1,775,219.05) (316,588.05)
Add: OTHER INCOME
Less: Delivery Charges Expenses -
NOTE: negative income figure appears on a company's income statement, also known as a profit and loss statement. The inc
expenses. When the expenses exceed the revenues, the company has a negative income. The company may receive revenu
interest. A business usually has to pay out various expenses, such as cost of inventory, administrative expe
TIQUE
tatement
Year2, Year3, Year4, Year5)
DULE 1
Year 3 Year 4 Year 5 Schedule
3,335,400.00 3,641,400.00 4,074,336.00
357,364.29 390,150.00 436,536.00
2,978,035.71 3,251,250.00 3,637,800.00 1.1
2,978,035.71 3,251,250.00 3,637,800.00
3,091,313.45 3,312,216.22 3,600,967.52 1.2
(113,277.73) (60,966.22) 36,832.48
s a profit and loss statement. The income statement shows the company's revenues and
e. The company may receive revenues from sales of goods and services, dividends and
ost of inventory, administrative expenses, taxes and interest on loans.
Finished
Ending
Product Goods Production Sales (unit)
INVTY
Beginning
Finished
Ending
Product Goods Production Sales (unit)
INVTY
Beginning
AQUARIUM 2 200 198 4
TOTAL 2 200 198 4
Finished
Ending
Goods Production Sales (unit)
INVTY
Beginning
AQUARIUM 4 220 218 6
TOTAL 4 220 218 6
Finished
Ending
Goods Production Sales (unit)
INVTY
Beginning
Finished
Ending
Goods Production Sales (unit)
INVTY
Beginning
AQUARIUM 8 260 258 10
TOTAL 8 260 258 10
FP
SALES
SC
- 2,617,098.64
- 2,617,098.64
YEAR 2
14,702.80 1,716,689.78
14,702.8 1,716,689.78
YEAR 3
8,608.59 3,091,313.45
8,608.6 3,091,313.45
YEAR 4
14,284.48 3,312,216.22
14,284.5 3,312,216.22
YEAR 5
13,907.37 3,600,967.52
13,907.4 3,600,967.52
Cost of Sales Beginning Inv. Cost of Sales from COGM Mark up on Cost
- 2,617,098.64 -8.91%
- 2,617,098.64 (0.09)
Cost of Sales Beginning Inv. Cost of Sales from COGM Mark up on Cost
Cost of Sales Beginning Inv. Cost of Sales from COGM Mark up on Cost
Cost of Sales Beginning Inv. Cost of Sales from COGM Mark up on Cost
Cost of Sales Beginning Inv. Cost of Sales from COGM Mark up on Cost
3,337,768.28 3,629,296.92
3,337,768.28 3,629,296.92
85,706.89 111,258.94
3,423,475.17 3,740,555.86
111,258.94 139,588.34 5
- -
3,312,216.22 3,600,967.52
10800
12600
39022.8
YEAR 2 YEAR 3
AQUATIQUE
STATEMENT OF CHANGES IN EQUITY
For the year ended Year1, Year2, Year3, Year4, Year5)
SCHEDULE 2
1st Year Operation 0.25 0.25
Maureen Jamaica C. Wynzen Adam E.
Rich Samson
Partner's Capital Beginning 350,000.00 350,000.00
Profit (Loss) (310,663.33) (310,663.33)
Partner's Withdrawals 434,029.60 434,029.60
Partner's Ending Capital 473,366.26 473,366.26
Wynzen Adam E.
Maureen Jamaica C. Samson
Rich
Partner's Capital Beginning 724,483.22 724,483.22
Profit (Loss) (252,351.95) (252,351.95)
Partner's Withdrawals 358,509.36 358,509.36
Partner's Ending Capital 830,640.63 830,640.63
5th Year of Operation 0.25 0.25
0.25 0.25
0.25 0.25
Partnership Capital
Aldrian A. Marzan Edwad Erwin Tabirara
594,786.92 594,786.92 2,379,147.68
(263,549.83) (263,549.83) (1,054,199.32)
393,246.13 393,246.13 1,572,984.51
724,483.22 724,483.22 2,897,932.86
0.25 0.25
Partnership Capital
Aldrian A. Marzan Edwad Erwin Tabirara
724,483.22 724,483.22 2,897,932.86
(252,351.95) (252,351.95) (1,009,407.79)
358,509.36 358,509.36 1,434,037.45
830,640.63 830,640.63 3,322,562.52
0.25 0.25
350.00
Pro
For the year ended Decemb
S
Pre OP
Cash flow from Operating Activities
Payment For Raw Materials Supplies (76,578.86)
Payment for Raw Materials, Direct (32,328.57)
Payment for Other Material Supplies (44,250.29)
Payment For Employee's Salary
Payment for Employee's Benefits
Payment for EE's and ER's Contribution for HDMF/PHIC/SSS
Payment for Machineries Repairs and Maintenance
Payment for Rent, Prepaid Rent and Security Deposit (40,000.00)
Payment for Utilities
Electricity
Water
Telecommunication
Payment for Janitorial Supplies/Safety Supplies (31,277.68)
Payment for Office Supplies (20,476.93)
Payment for Licenses and Permits (22,093.00)
Payment for Uniform (8,303.57)
Payment for Company's CSR(Miscellaneous)
Payment for Advertisement (2,611.61)
Payment for Delivery and Production Gas Expenses
Payment for Income Tax
Payment for VAT
Payment for Other Office Equipt and Furniture (46,361.38)
Payment for Input VAT on Goods other than Capital Goods (22,273.20)
Cash Inflow from Operation
Cash Inflow from VATABLE Sales
Net Cash Used/Provided by Operating Activities (272,564.48)
Cash Outflow from Investing Activities
Purchase of Production Equipment (19,410.13)
Purchase of Office Equipment and Furniture (244,681.25)
Construction Cost of Leasehold Improvements (10,000.00)
Purchase of Delivery/Selling Equipment (111,607.14)
Payment for Input VAT on Capital Goods (45,083.82)
Net Cash Used by Investing Activities (430,782.34)
Cash Inflow from Financing Activities
Cash Contribution by Partner’s 1,400,000.00
Cash Withdrawal by Partners -
Net Cash Used by Financing Activities 1,400,000.00
Increase (Decrease) in Cash 696,653.18
Beginning Cash Balance -
Ending Cash Balance 696,653.18
AQUATIQUE
Projected Cash Flow
For the year ended December 31 Year1, Year2, Year3, Year4, Year5)
SCHEDULE 3
Year 1-Add'l Year 1 Year 2 Year 3
- (19,410.13) - -
- (244,681.25) -
- (10,000.00)
- (111,607.14)
- (45,083.82) -
- (430,782.34) - -
- 1,400,000.00 -
1,736,118.40 1,736,118.40 707,294.26 1,572,984.51
1,736,118.40 3,136,118.40 707,294.26 1,572,984.51
181,189.83 877,843.01 (37,226.01) (82,788.66)
696,653.18 - 877,843.01 840,616.99
877,843.01 877,843.01 840,616.99 757,828.34
F.P
OPEX
Year 4 Year 5
SCHEDULE
(2,086,119.95) (2,312,488.55) 4
(648,910.04) (719,323.79) 4
(1,437,209.91) (1,593,164.77) 4
(1,649,536.94) (1,729,170.75) 9
(748,111.69) (432,689.08) 9.4
(312,789.70) (326,001.02) 9.1
(10,000.00) (10,000.00) 8
(120,000.00) (120,000.00) 8
(102,354.69) (104,401.78) 11
(16,874.90) (16,994.00) 11
(10,714.29) (10,714.29) 11
(66,467.12) (82,845.29) 12
(45,371.72) (44,783.46) 6
(9,765.00) (9,765.00) 13
(9,996.20) (10,196.12) 14
(3,650.00) (3,650.00) 8
(2,771.18) (2,826.31) 15
(4,196.30) (4,280.23) 16
437,402.43 345,133.35 10
(110,545.93) (126,924.41) 10
7.1
(278,855.42) (308,190.70)
3,251,250.00 3,637,800.00 1.1
390,150.00 436,536.00 1
(1,509,513.11) (1,236,646.16)
- - 7
- - 7
7
7
- -
- - 2
1,434,037.45 1,174,813.86 2
1,434,037.45 1,174,813.86 95% OF NET CASH PROVIDED BY OPERATING
(75,475.66) (61,832.31)
757,828.34 682,352.68
682,352.68 620,520.37
COGS
Uniform
Licences and Permits
#REF!
Janitorial Supplies
Safety Supplies
Minor Equipment and Furniture-Admin
Leasehold Improvement
Pre OP
COGS OPEX
#REF! #REF!
(19,787)
(21,964)
niture-Admin (46,361)
#REF!
re OP #REF!
TOTAL
#REF!
PRICE WITH
ITEM
VAT
DIRECT MATERIALS
GMELINA 1,800.00
TOTAL
OTHER MATERIALS
PEBBLE ROCKS 50
AQUARIUM MARBLES 50
PLASTIC PLANTS 75
THINNER 71.43
SCREW NAILS 14
TOTAL
Grand Total
MAT
SCH
YE
Pc 1,607.14 8
Pc 714.29 8
Pc 1,160.71 8
Pc 353.57 8
Pc 35.71 8
Pc 169.64 8
Pc 580.36 8
Pc 625.00 8
Gallon 1,159.12 8
Gallon 1,219.42 8
Gallon 451.79 8
Pc 875.00 8
Pc 66.96 8
Pc 63.78 8
Pc 283.48 8
YEAR 1
32,328.57 755,680.4
44,250.29 1,034,350.43
76,578.86 1,790,030.79
WATER 0 -
***Included in Utilities Expense
MATERIALS USED BEFORE MATERIALS USED AFTER
ALLOWANCES 4%
ALLOWANCES ALLOWANCES
900 - 945 - 45
ALLOWANCES 4% ENDING INVENTORY
11,250.00 8 12,857.14
5,000.00 8 5,714.29
8,125.00 8 9,285.71
2,475.00 8 2,828.57
1,187.50 8 1,357.14
28,287.50 32,328.57
4,062.50 8 4,642.86
4,375.00 8 5,000.00
8,113.81 8 9,272.93
8,535.94 8 9,755.36
3,162.50 8 3,614.29
6,125.00 8 7,000.00
312.50 8 357.14
312.50 8 357.14
468.75 8 535.71
732.19 8 836.79
446.44 8 510.21
1,984.38 8 2,267.86
87.50 8 100.00
38,719.00 44,250.29
67,006.50 76,578.86
-
CE WITH COGS? 1
ITEM PRICE WITH VAT
DIRECT MATERIALS
GMELINA 1,836.00
TOTAL
TOTAL
GRAND TOTAL
YEAR 2
BEGINNING INVENTORY PURCHASES
NET OF VAT
UNITS OF
PER UNIT
MEASURE
COST
QTY AMT QTY
20,214.29
2,878.07
23,092.36 607,147
5 WATER -
***Included in Utilities Expense
YEAR 2
MATERIALS USED BEFORE MATERIALS USED AFTER
PURCHASES
ALLOWANCES ALLOWANCES
530,928.21 515,060.00
76,219.73 74,163.21
607,147.95 589,223.21 606,65
- 1000 - 1,050.00
MATERIALS USED AFTER
ALLOWANCES 3% & 1% ENDING INVENTORY
ALLOWANCES
- 50.00 -
- 1.02 MULTIPLIER
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
YEAR 3
BEGINNING INVENTORY
NET OF VAT
PRICE UNITS OF
ITEM PER UNIT
WITH VAT MEASURE
COST
QTY AMT
DIRECT MATERIALS
DIRECT MATERIALS
GMELINA 1,910.17 Pc
Total
OTHER MATERIAL SUPPLIES
THINNER 76.69 Pc
0 - -
0 - -
Total
Grand Total
YEAR 4
MATERIALS USED B
BEGINNING INVENTORY PURCHASES
ALLOWANCES
NET OF VAT
PER UNIT
COST
QTY AMT QTY AMT QTY
21,031.00 648,910.04
- - - - - 0
- - - - - 0
46,579.64 1,437,209.91
67,610.64 2086119.95 2
MATERIALS USED BEFORE MATERIALS USED AFTER
ALLOWANCES 1%
ALLOWANCES ALLOWANCES
- - - 0 -
- - - 0 -
QTY AMT
0
8.00 13,644.07
8.00 6,064.07
8.00 303.21
8.00 1,440.21
21,451.57
8.00 4,985.00
8.00 5,368.50
8.00 9,956.29
8.00 10,474.21
8.00 3,880.57
8.00 7,515.86
8.00 383.43
8.00 383.43
8.00 575.21
8.00 898.50
8.00 547.79
8.00 2,434.93
8.00 107.36
- -
- - 1.02 INFLATION
47,511.07
68,962.64
PRICE WITH UNITS OF
ITEM
VAT MEASURE
DIRECT MATERIALS
GMELINA 1,948.37 Pc
TOTAL
OTHER MATERIAL SUPPLIES
THINNER 78.22 Pc
0 - -
0 - -
TOTAL
GRAND TOTAL
YEAR 5
21,451.57
- - - -
- - - -
47,511.07
68,962.64 2,312,488.55
YEAR 5
719,323.79 710,689.57
- 0 - 0
- 0 - 0
1,593,164.77 1,574,041.57
718,894.79 8,205.21
- 0 - -
- 0 - -
1,592,214.55 18,172.98
AMT
13,916.93
6,185.36
309.29
1,469.00
21,880.57
5,084.71
5,475.86
10,155.43
10,683.71
3,958.21
7,666.14
391.07
391.07
586.71
916.50
558.71
2,483.64
109.50
70,341.86
-
-
-
-
Schedule of Finished Goods Inventory
SCHEDULE 5
YEAR 1 YEAR 4
COST OF COST OF
TOTAL
ENDING UNITS ENDING
COST
INVENTORY INVENTORY
AQUARIUM 14,702.801 2 29,405.60 13,907.368
29,405.60
YEAR 2 YEAR 5
COST OF COST OF
ENDING TOTAL ENDING
INVENTORY UNITS COST INVENTORY
AQUARIUM 8,608.593 4 34,434.37 13,958.834
34,434.37
YEAR 3
COST OF
TOTAL
ENDING UNITS Note: Ending Invty is composed of 1
COST
INVENTORY yearly Supply/Production
AQUARIUM 14,284.482 6 85,706.89
85,706.89
ory
YEAR 4
8 111,258.94
111,258.94
YEAR 5
VATABLE
Quantity Units of NET OF VAT
PRICE PER
(Preop) Measure PRICE
UNIT
TOTAL
SCHEDULE OF OFFICE SUPPLIES PURCHASES
SCHEDULE 6
YEAR 1
NET OF
TOTAL TOTAL Units of
Add'l Purchases VAT PRICE
AMT PURCHASES Measure
PER UNIT
107.63 2 7 Pc 21.53
445.54 1 2 Pc 445.54
531.25 2 3 Pc 531.25
151.79 2 7 Pc 30.36
171.43 2 4 Pc 85.71
177.68 1 2 Pc 177.68
258.93 5 10 Pc 51.79
80.36 5 10 Pc 16.07
22.77 15 17 Pc 11.38
231.25 15 16 Pc 231.25
289.06 5 10 Pc 57.81
66.96 1 21 Pc 3.35
49.11 0 20 Pc 2.46
66.96 2 22 Pc 3.35
1,294.64 1 6 Pc 258.93
192.86 1 2 Pc 192.86
58.71 2 3 Pc 58.71
47.99 2 3 Pc 47.99
107.14 4 5 Pc 107.14
45.31 0 1 Pc 45.31
134.82 0 1 Pc 134.82
892.63 0 1 Pc 892.63
109.42 2 7 Pc 21.88
723.21 3 8 Pc 144.64
85.94 4 9 Pc 17.19
206.25 5 6 Pc 206.25
446.34 7 17 Pc 44.63
500.00 8 9 Pc 500.00
70.98 9 11 Pc 35.49
982.59 10 12 Pc 491.29
1,070.54 11 13 Pc 535.27
178.57 12 13 Pc 178.57
20,476.93
Beginning Balance
60,314.04
- Beginning Balance
TOTAL
VATABLE NET OF VAT
AMOUNT Units of
Quantity PRICE PER PRICE PER
(NET OF Measure
UNIT UNIT
VAT)
- 0 Pc 3.91 3.49
- 1 Pc 2.87 2.56
- 1 Pc 52.81 47.15
- 2 Pc 157.10 140.27
- 1 Pc 1,040.15 928.71
54,253.42
20,404.69 Beginning Balance
NET OF
TOTAL VATABLE
Units of VAT
AMOUNT (NET Quantity PRICE PER
Measure PRICE
OF VAT) UNIT
PER UNIT
- 0 Pc 3.99 3.56
46,228.96
25,619.97 Beginning Balance
- 0 Pc 4.07 3.63
- 1 Pc 2.99 2.67
- 1 Pc 4.07 3.63
- 1 Pc 233.80 208.75
- 1 Pc 54.95 49.06
- 2 Pc 163.44 145.93
- 1 Pc 1,082.17 966.22
45,371.72
10,339.93 Beginning Balance
1,600.50
1,739.57
309.27
275.46
193.29
38.66
163.06
964.52
1,725.13
230.00
371.14
384.64
579.64
56.05
173.93
38.66
69.04
926.36
773.21
1,159.64
209.62
4,005.00
625.80
2.67
3.63
1,681.66
95.93
208.75
190.66
155.87
579.91
49.06
291.86
966.22
11.11
36.30
359.92
57.00
855.36
346.61
259.13
3,317.57
264.94
4,074.82
4,883.41
1,777.29
7,701.57
44,783.46
10,099.05
54,882.51
10,268.38
44,614.13
Depreciation Schedule
SCHEDULE 7
Property Plant and Equipment (CAPITALIZED)
OFFICE FURNITURE
AND EQUIPMENT COST DEPRECIATION
FURNITURE 71,316.07 8,023.06
OFFICE EQUIPMENT 173,365.18 17,786.35
TOTAL 244,681.25 25,809.41
PRODUCTION
EQUIPMENT 19,410.13 2,304.95
TOTAL 19,410.13 2,304.95
YEAR 1
GRAND TOTAL 264,091.38 28,114.36
TOTAL
DEPRECIATION 35,810.79
OFFICE FURNITURE
AND EQUIPMENT
COST DEPRECIATION
FURNITURE 71,316.07 8,023.06
OFFICE EQUIPMENT 173,365.18 17,786.35
TOTAL 244,681.25 25,809.41
YEAR 1-5
PRODUCTION
EQUIPMENT 19,410.13 2,304.95
YEAR 1-5 TOTAL 19,410.13 2,304.95
GRAND TOTAL 264,091.38 28,114.36
TOTAL
DEPRECIATION 35,810.79
1.02 MULTIPLIER
note: 2% INFLATION RATE
10% Residual Value
VATABLE PRICE
FURNITURE Number of Units TOTAL
per unit
VATABLE PRICE
OFFICE EQUIPMENT Number of Units TOTAL
per unit
Power Generator 2 42,740.00 85,480.00
Computer Set 1 39,995.00 39,995.00
Bundy Clock 1 6,000.00 6,000.00
Printer with cartridge 1 13,195.00 13,195.00
Projector 1 17,500.00 17,500.00
Aircon 1 31,999.00 31,999.00
151,429.00 194,169.00
-
-
BUILDING
Leasehold Improvement Number of Units Total Acquisition Cost
COST
- - - - 10 -
TOTAL DEPRECIATION 2,304.95
Total Acquisition CoWithout Vat/Net Of Vat PurchInput Vat Cost Net of VAT/ CResidual Value Useful Life
39,995.00 35,709.82 4,285.18 35,709.82 3,570.98 8
3,999.00 3,570.54 428.46 - - 8
1,000.00 892.86 107.14 - - 8
6,000.00 5,357.14 642.86 - - 8
13,195.00 11,781.25 1,413.75 - - 8
350.00 312.50 37.50 - - 8
17,500.00 15,625.00 1,875.00 - 8
31,999.00 28,570.54 3,428.46 - 8
2,500.00 2,232.14 267.86 - 8
- - - - - 8
Total Acquisition CoWithout Vat/Net Of Vat PurchInput Vat Cost Net of VAT/ CResidual Value Useful Life
17,890.00 15973.2 1916.8 159,732.14 15,973.21 10
85,480.00 76321.4 9158.6 152,642.86 15,264.29 10
TOTAL
FOH
332,417.09 Admin
Selling
OPEX
COGS
Depreciation
- FINANCIAL POSITION
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Depreciation
4,463.73
-
-
-
-
-
4,463.73
Depreciation
961.87
334.71
576.61
133.93
887.78
-
-
-
-
-
2894.904017857
Depreciation
14,375.89
13,737.86
28113.75
35,472.38
2,894.90
4,463.73
13,737.86
SCHEDULE 7.2
YEAR 1
Office Equipt. And Furnitures 244,681.25 244,681.25
Less:Accumulated Depreciation 25,809.41 218,871.84 51,618.82
Delivery equipment 111,607.14 111,607.14
Less:Accumulated Depreciation 6,696.43 104,910.71 13,392.86
Leasehold Improvements 10,000.00 10,000.00
Less: Accumulated Amortization 1,000.00 9,000.00 2,000.00
Production Equipment 19,410.13 19,410.13
Less:Accumulated Depreciation 2,304.95 17,105.17 4,609.90
PROPERTY, PLANT AND EQUIPMENT, NET: 349,887.73
SCHEDULE 7.2
YEAR 2 YEAR 3 YEAR 4
244,681.25 244,681.25 244,681.25
193,062.43 77,428.23 167,253.02 103,237.63 141,443.62 129,047.04
111,607.14 111,607.14 111,607.14
98,214.29 20,089.29 91,517.86 26,785.71 84,821.43 33,482.14
10,000.00 10,000.00 10,000.00
8,000.00 3,000.00 7,000.00 4,000.00 6,000.00 5,000.00
19,410.13 19,410.13 19,410.13
14,800.22 6,914.86 12,495.27 9,219.81 10,190.32 11,524.76
314,076.94 278,266.15 242,455.36
YEAR 5
115,634.21
78,125.00
5,000.00
7,885.36
206,644.57
RENT EXPENSE
SCHEDULE 8
TELECOMMUNICATION
MONTHLY Year 1 Year 2 Year 3 Year 4
892.86 10,714.29 10,714.29 10,714.29 10,714.29
*EXCLUSIVE OF INPUT VAT
YEAR 5
20.00
12.00
8.00
40.00
2,000.00
150.00
500.00
1000.00
3,650.00
Year 5
10,714.29
AQUATIQUE
Operating Expenses
For the year Ended December 31 Year 1, Year 2, Year 3, Year 4, Year 5
SCHEDULE 1.3
Selling and General Admin Expenses: Year 1 Year 2
Salaries Expense 411,514.08 411,514.08
Employee's Benefits 639,105.42 663,609.54
SSS/PHIC/HDMF Contributions Employer's Share 25,023.76 16,184.56
Safety Supplies 21,964.29 29,535.71
Uniform Supplies 8,303.57 8,469.64
Other Office Equipment and Furniture 40,301.34 -
Advertisement Expenses 2,611.61 2,663.84
Depreciation Expense-Office Equipt&F&F 25,809.41 25,809.41
Depreciation Expense-Delivery Equipment 6,696.43 6,696.43
Repairs and Maintenance 10,000.00 10,000.00
Office Supplies expense 39,909.35 49,038.13
Permits and Licenses 16,765.00 9,765.00
CSR Expenses 3,650.00 3,650.00
Communication Expense 10,714.29 10,714.29
Delivery-Gas Expense 3,954.27 4,033.35
TOTAL OPERATING EXPENSES 1,266,322.80 1,251,683.98
QUE
xpenses
ar 2, Year 3, Year 4, Year 5
LE 1.3
Year 3 Year 4 Year 5 Schedule
452,665.44 452,670.44 475,325.00 9
729,970.49 729,970.49 400,034.92 9.4
27,632.57 27,632.57 28,736.25 9.3
38,606.27 41,560.00 57,440.00 12
8,871.27 9,996.20 10,196.12 14
- - - 7.1
2,717.12 2,771.18 2,826.31 15
25,809.41 25,809.41 25,809.41 7
6,696.43 6,696.43 6,696.43 7
10,000.00 10,000.00 10,000.00 8
61,509.00 45,612.60 44,614.13 6
9,765.00 9,765.00 9,765.00 13
3,650.00 3,650.00 3,650.00 8
10,714.29 10,714.29 10,714.29 8
4,114.02 4,196.30 4,280.23 16
1,392,721.30 1,381,044.91 1,090,088.08
Number of
Employee Daily Rate Salary
Employee
Number of
Employee Daily Rate Salary
Employee
Number of
Employee Daily Rate Salary
Employee
Managing Director OPEX-ADMIN 590.41 15,400.00 1
Supervisors OPEX-ADMIN 548.24 14,300.00 3
Cashier / Inventory Clerk DIRECT LABOR 427.90 11,161.06 1
Sales Staff DIRECT LABOR 427.90 11,161.06 1
Production Staff DIRECT LABOR 427.90 11,161.06 4
Security Guards DIRECT LABOR 440.00 11,476.67 2
Total 74,659.85 13
Note: 10% for Manager 10% for Other Employees
Number of
Employee Daily Rate Salary
Employee
Number of
Employee Daily Rate Salary
Employee
Regular Pay
salary after O.T
Monthly Salary Yearly Salary attributable to O.T
allowances
Allowances
Regular Pay
salary after O.T
Monthly Salary Yearly Salary attributable to O.T
allowances
Allowances
15,400.00 184,800.00 184,800.00
14,300.00 514,800.00 514,800.00
11,161.06 133,932.72 133,932.72
11,161.06 133,932.72 133,932.72
11,161.06 535,730.88 535,730.88
11,476.67 275,440.08 275,440.08
74,659.85 1,778,636.40 - 1,778,636.40
Regular Pay
salary after O.T
Monthly Salary Yearly Salary attributable to O.T
allowances
Allowances
Regular Pay
salary after O.T
Monthly Salary Yearly Salary attributable to O.T
allowances
Allowances
Year 2
Year 3
Year 4
Year 5
Year 2
Year 3
Year 4
Year 5
2,011.20 152,284.2
7,598.85 412,399.2
1,352.78 110,695.1
1,297.58 110,906.7
8,317.22 425,222.5
2,821.71 219,875.2
257,392.7 23,399.33 1,431,382.8 1,431,382.8
SSS/PHIC/HDMF
Net cash paid for
EE&ER NET CASH PAID TO Net Cash Paid with
COntribuionsPlus
CONTRIBUTION EMPLOYEES Last Year Payable
Last Year Payable
PAYABLE
1,458.75 154,401.9
5,941.50 418,752.4
800.33 112,812.8
744.98 113,025.0
6,107.42 433,693.4
3,042.51 219,028.8
222,449.7 18,095.5 1,451,714.2 1,513,948.2
SSS/PHIC/HDMF
Net cash paid for
EE&ER NET CASH PAID TO Net Cash Paid with
COntribuionsPlus
CONTRIBUTION EMPLOYEES Last Year Payable
Last Year Payable
PAYABLE
2,215.45 167,527.4
8,417.85 453,493.0
1,491.23 121,779.2
1,435.88 121,991.4
9,205.87 467,633.8
3,299.53 248,358.9
304,819.4 26,065.8 1,580,783.6 1,643,901.6
SSS/PHIC/HDMF
Net cash paid for
EE&ER NET CASH PAID TO Net Cash Paid with
COntribuionsPlus
CONTRIBUTION EMPLOYEES Last Year Payable
Last Year Payable
PAYABLE
2,215.45 167,527.4
8,417.85 453,494.0
1,491.23 121,781.2
1,435.88 121,994.4
9,205.87 467,637.8
3,299.53 248,372.5
312,789.7 26,065.81 1,580,807.2 1,649,536.9
SSS/PHIC/HDMF
Net cash paid for
EE&ER NET CASH PAID TO Net Cash Paid with
COntribuionsPlus
CONTRIBUTION EMPLOYEES Last Year Payable
Last Year Payable
PAYABLE
2,291.98 176,048.5
8,760.86 476,507.5
1,561.80 127,909.0
1,506.60 128,121.6
9,672.60 491,088.5
3,473.00 260,765.6
326,001.0 27,266.84 1,660,440.7 1,729,170.7
Salaries Payable
6,621.05
17,930.40
4,812.83
4,822.03
18,487.93
9,559.79
62,234.03
Salaries Payable
6,713.13
18,206.63
4,904.90
4,914.13
18,856.23
9,522.99
63,118.0
Salaries Payable
7,283.80
19,717.09
5,294.75
5,303.97
20,331.90
10,798.21
68,729.7
Salaries Payable
7,283.80
19,717.09
5,294.75
5,303.97
20,331.90
10,798.54
68,730.1
Salaries Payable
7,654.28
20,717.67
5,561.18
5,570.38
21,351.50
11,337.38
72,192.4
Employee Total Contributions EE
Combined
Total Contibrutions ER Contributions ER Payable
Contributions
YEAR 2
Combined
Total Contibrutions ER Contributions ER Payable
Contributions
Year 3
Combined
Total Contibrutions ER Contributions ER Payable
Contributions
Year 4
Combined
Total Contibrutions ER Contributions ER Payable
Contributions
Year 5
Combined
Total Contibrutions ER Contributions ER Payable
Contributions
### ###
280,792.01 280,792.01 -
FP
CASH FLOW
Year 2
PHIL
PAGIBIG
Year 2 HEALTH SSS (Yearly)
(Yearly)
(Yearly)
Managing Director 1 1,200.00 2,310.00 3,375.00
Supervisors 3 3,600.00 19,305.00 8,136.00
Cashier / Inventory Clerk 1 1,200.00 1,674.16 1,165.20
Sales Staff 1 1,200.00 1,674.16 943.80
Production Staff 4 4,800.00 26,786.55 2,892.00
Security Guards 2 2,400.00 6,696.64 5,865.60
Total 14,400.00 58,446.50 22,377.60
Year 3
PHIL
PAGIBIG
Year 3 HEALTH SSS (Yearly)
(Yearly)
(Yearly)
Managing Director 1 1,200.00 2,541.00 6,247.80
Supervisors 3 3,600.00 21,235.50 16,754.40
Cashier / Inventory Clerk 1 1,200.00 1,841.57 3,817.20
Sales Staff 1 1,200.00 1,841.57 3,595.80
Production Staff 4 4,800.00 29,465.20 13,500.00
Security Guards 2 2,400.00 7,574.60 6,308.40
Total 14,400.00 64,499.45 50,223.60
YEAR 4
PHIL
PAGIBIG
YEAR 4 HEALTH SSS (Yearly)
(Yearly)
(Yearly)
Managing Director 1 1,200.00 2,541.00 6,247.80
Supervisors 3 3,600.00 21,235.50 16,754.40
Cashier / Inventory Clerk 1 1,200.00 1,841.57 3,817.20
Sales Staff 1 1,200.00 1,841.57 3,595.80
Production Staff 4 4,800.00 29,465.20 13,500.00
Security Guards 2 2,400.00 7,574.60 6,308.40
Total 14,400.00 64,499.45 50,223.60
Year 5
PHIL
PAGIBIG
Year 5 HEALTH SSS (Yearly)
(Yearly)
(Yearly)
Managing Director 1 1,200.00 2,668.05 6,469.20
Supervisors 3 3,600.00 22,297.28 17,418.60
Cashier / Inventory Clerk 1 1,200.00 1,933.80 4,038.00
Sales Staff 1 1,200.00 1,933.80 3,817.20
Production Staff 4 4,800.00 30,940.80 14,383.20
Security Guards 2 2,400.00 7,953.00 6,750.00
Total 14,400.00 67,726.73 52,876.20
y's and Employee Contribution
HEDULE 9.2
Year 1
Withholding
Withholding Total PAID
Tax(Semi- Payable
Tax (Yearly) Contributions EE (11 months)
Monthly)
- - 9,094.80 8,336.90 757.90
- - 37,670.40 34,531.20 3,139.20
- - 6,249.16 5,728.40 520.76
- - 6,028.36 5,526.00 502.36
- - 43,317.75 39,707.94 3,609.81
- - 14,079.04 12,905.78 1,173.25
- - 116,439.50 106,736.21 9,703.29
Year 2
Withholding
Withholding Total PAID
Tax(Semi- Payable
Tax (Yearly) Contributions EE (11 months)
Monthly)
- - 6,885.00 6,311.25 573.75
- - 31,041.00 28,454.25 2,586.75
- - 4,039.36 3,702.75 336.61
- - 3,817.96 3,499.80 318.16
- - 34,478.55 31,605.34 2,873.21
- - 14,962.24 13,715.38 1,246.85
- - 95,224.10 87,288.76 7,935.34
Year 3
Withholding
Withholding Total PAID
Tax(Semi- Payable
Tax (Yearly) Contributions EE (11 months)
Monthly)
- - 9,988.80 9,156.40 832.40
- - 41,589.90 38,124.08 3,465.83
- - 6,858.77 6,287.21 571.56
- - 6,637.37 6,084.26 553.11
- - 47,765.20 43,784.77 3,980.43
- - 16,283.00 14,926.09 1,356.92
- - 129,123.05 118,362.80 10,760.25
YEAR 4
Withholding
Withholding Total PAID
Tax(Semi- Payable
Tax (Yearly) Contributions EE (11 months)
Monthly)
- - 9,988.80 9,156.40 832.40
- - 41,589.90 38,124.08 3,465.83
- - 6,858.77 6,287.21 571.56
- - 6,637.37 6,084.26 553.11
- - 47,765.20 43,784.77 3,980.43
- - 16,283.00 14,926.09 1,356.92
- - 129,123.05 118,362.80 10,760.25
Year 5
Withholding
Withholding Total PAID
Tax(Semi- Payable
Tax (Yearly) Contributions EE (11 months)
Monthly)
- - 10,337.25 9,475.81 861.44
- - 43,315.88 39,706.22 3,609.66
- - 7,171.80 6,574.15 597.65
- - 6,951.00 6,371.75 579.25
- - 50,124.00 45,947.00 4,177.00
- - 17,103.00 15,677.75 1,425.25
- - 135,002.93 123,752.68 11,250.24
TOTAL HDMF
PAGIBIG (MONTHLY) per
Year CONTRIBUTION
EE
(Yearly)
Total 14,400.00
TOTAL HDMF
PAGIBIG (MONTHLY) per
Year CONTRIBUTION
EE
(Yearly)
Total 14,400.00
Total 14,400.00
SCHEDULE OF SALARIES EMPLOYER CONTRIBUTION
SCHEDULE 9.3
Year 1
Year 2
Year 3-4
Year 5
PHILHEALTH PHIL HEALTH
SSS (MONTHLY) per EE
MONTHLY per EE (Yearly)
222.34 2,668.05 1,078.20
619.37 22,297.28 967.70
161.15 1,933.80 673.00
161.15 1,933.80 636.20
644.60 30,940.80 599.30
331.38 7,953.00 562.50
TOTAL SSS
SSS EC
CONTRIBUTION Total Contibrutions ER Classification of Expense
(Yearly)
(Yearly)
TOTAL SSS
SSS EC
CONTRIBUTION Total Contibrutions ER Classification of Expense
(Yearly)
(Yearly)
SSS EC
SSS (Yearly) Total Contibrutions ER
(Yearly)
Classification of Expense
12,495.60 360.00 16,596.60
1,972.10
33,508.80 1,080.00 59,424.30
7,634.40 360.00 11,035.97
7,191.60 360.00 10,593.17
2,323.70
27,000.00 1,440.00 62,705.20
12,616.80 720.00 23,311.40
100,447.20 4,320.00 183,666.65 4,295.80
SSS EC
SSS (Yearly) Total Contibrutions ER
(Yearly) Classification of Expense
12,938.40 360.00 17,166.45
2,045.90
34,837.20 1,080.00 61,814.48
8,076.00 360.00 11,569.80
7,634.40 360.00 11,128.20
2,471.00
28,766.40 1,440.00 65,947.20
13,500.00 720.00 24,573.00
150,656.46 13,696.04
PAID (11
ER PAYABLE (1 month)
months)
9,735.00 885.00
36,902.25 3,354.75
5,100.85 463.71
4,694.95 426.81
35,576.34 3,234.21
19,752.18 1,795.65
111,761.56 10,160.14
PAID (11
months) ER PAYABLE
MONTHLY
15,213.55 1,383.05
54,472.28 4,952.03
10,116.31 919.66
9,710.41 882.76
57,479.77 5,225.43
21,368.79 1,942.62
168,361.10 15,305.55
176,182.53 16,016.59
No. Of Salary per
Employee Salary per day Monthly
Employees hour
No. Of
Employee Salary Per
Employees
Hour Salary Per day Monthly
Managing Director 1 73.80 590.41 15,400.00
Supervisors 3 68.53 548.24 14,300.00
Cashier / Inventory Clerk 1 53.49 427.90 11,161.06
Sales Staff 1 53.49 427.90 11,161.06
Production Staff 4 53.49 427.90 11,161.06
Security Guards 2 55.00 440.00 11,476.67
Total
No. Of Salary per
Employee Salary per day Monthly
Employees hour
2nd Year
5th Year
Legal Holiday Special Holiday
Annualy
Pay (7 days) (3 days)
Meal Benefits
Service Incentive Leave C D
50php per day
2,683.70 -
1,035.14
7,476.00 -
1,945.00 -
1,945.00 -
1,567.00
7,780.00 -
4,000.00 -
25,829.70 -
Meal Benefits
Service Incentive Leave C D
50php per day
2,683.70 -
9,203.18
7,476.00 -
1,945.00 -
1,945.00 -
16,492.00
7,780.00 -
4,000.00 -
25,829.70 -
4th year
Meal Benefits
Service Incentive Leave C 50php per day D
2,952.07 -
10,123.50
8,223.60 -
2,139.50 -
2,139.50 -
8,558.00 18,141.20 -
4,400.00 -
28,412.67 - -
Year
Meal Benefits
Service Incentive Leave C D
50php per day
3,099.67 -
8,634.78 -
7,592.62
2,246.48 -
2,246.48 -
8,985.90 -
4,620.00 13,605.90 -
29,833.30 - -
13 Month Payment D TOTAL
14,000.00
1,035.14
39,000.00
ADMIN EXPENSES
10,146.42
10,146.42 639,105.42
1,567.00
40,585.68
COGS -
20,292.84
134,171.36 639,105.42
14,000.00
9,203.18
39,000.00
ADMIN EXPENSES
10,146.42
10,146.42 663,609.54
16,492.00
40,585.68
COGS 16,492.00
20,292.84
134,171.36 680,101.54
TOTAL
13 Month Payment D
15,400.00
10,123.50
42,900.00
ADMIN EXPENSES
11,161.06
11,161.06 729,970.49
44,644.24 18,141.20
COGS 18,141.20
22,953.34
148,219.70 748,111.69
13 Month Payment D TOTAL
16,170.00
7,592.62
45,045.00
ADMIN EXPENSES
11,720.00
11,720.00 400,034.92
13,605.90
46,880.00
COGS 32,654.16
24,100.00
155,635.00 432,689.08
SCHEDULE OF OVERTIME PAYMENT
Schedule 5.3
Year 1
HOURS w/Allowance
COGS
RS w/Allowance Overtime
TOTAL Number of Allotted Overtime
Regular Pay OPEX
HRS Employee Overtime Premium
CASH FLOW
8 2 972.50 778.00 194.50
2 972.50 778.00 194.50
- - - -
-
- - - -
- - - -
FINANCIAL
POSITION
CASHFLOW
SCHEDULE OF Utilities Consumptions
SCHEDULE 11
APPLIANCES CONSUMPTION
Electric Consumption
INPUT VAT
11,574.13
11,805.62
12,041.73
12,282.56
12,528.21
Year 5
TOTAL UTILITIES
6,074.01
EXPENSES
-
104,401.78
10920
-
1.02 MULTIPLIER
NOTE: 1.02% YEARLY INFLA
38 0.00568 30 26 168.36
38 0.00379 30 26 112.34
38 0.01892 10 26 186.93
TOTAL 467.62
Yearly 5611.4448
Year 1-5
Unit/gallon Price per Gallon Amount
Daily 1 35 35
Monthly 26 35 910
Yearly 312 35 10920
PRE OPERATING
Fire Extinguisher Pc 2 2,200.00 1,964.29
Fire Exit Sign Pc 2 1,000.00 892.86
Padlock with Key Pc 2 400.00 357.14
First Aid Kit Box Pc 1 600.00 535.71
First Aid Kit Set Pc 2 1,000.00 892.86
Safety Glasses Pc 6 160.00 142.86
Face Mask Pc 6 120.00 107.14
Safety Shoes Pc 5 3,000.00 2,678.57
Safety Gloves Pc 6 120.00 107.14
TOTAL
NET OF
VAT
Total Cost ITEM Unit QTY
PRICE
PER UNIT
SAFETY SUPPLIES
5,892.86 Fire Extinguisher Pc 4 2,043.64
2,678.57 Fire Exit Sign Pc 4 928.93
1,071.43 Padlock with Key Pc 4 371.57
2,142.86 First Aid Kit Box Pc 5 557.36
2,678.57 First Aid Kit Set Pc 4 928.93
714.29 Safety Glasses Pc 6 148.63
750.00 Face Mask Pc 8 111.47
13,392.86 Safety Shoes Pc 6 2,786.79
214.29 Safety Gloves Pc 2 111.47
29,535.71 TOTAL
TOTAL (Janitorial and Safety
Supplies)
53,308.09 1.02
NOTE: 1.02% YEARLY INFLATION RATE
ES JANITORIAL SUPPLIES
YEAR 4
NET OF VAT
Total Cost ITEM Unit QTY PRICE PER
UNIT
SAFETY SUPPLIES
8,174.57 Fire Extinguisher Pc 4 2,200.00
3,715.71 Fire Exit Sign Pc 4 1,000.00
1,486.29 Padlock with Key Pc 4 400.00
2,786.79 First Aid Kit Box Pc 5 600.00
3,715.71 First Aid Kit Set Pc 4 1,000.00
891.75 Safety Glasses Pc 6 160.00
891.79 Face Mask Pc 8 120.00
16,720.71 Safety Shoes Pc 6 3,000.00
222.95 Safety Gloves Pc 2 120.00
38,606.27 TOTAL
TOTAL (Janitorial and Safety
Supplies)
64,868.03 1.02
NOTE: 1.02% YEARLY INFLATION RATE
S JANITORIAL SUPPLIES
YEAR 5
NET OF
Total Cost ITEM Unit QTY VAT PRICE
PER UNIT
SAFETY SUPPLIES
8,800.00 Fire Extinguisher Pc 4 2,200.00
4,000.00 Fire Exit Sign Pc 20 1,000.00
1,600.00 Padlock with Key Pc 12 400.00
3,000.00 First Aid Kit Box Pc 5 600.00
4,000.00 First Aid Kit Set Pc 1 1,000.00
960.00 Safety Glasses Pc 4 160.00
960.00 Face Mask Pc 8 120.00
18,000.00 Safety Shoes Pc 6 3,000.00
240.00 Safety Gloves Pc 2 120.00
41,560.00 TOTAL
TOTAL (Janitorial and Safety
Supplies)
66,467.12 1.02
NOTE: 1.02% YEARLY INFLATION RATE
INITIAL COST
IES
Total Cost
1,155.89
96.64
1,929.04
5,677.95
2,029.55
270.63
966.43
826.39
7,731.70
159.50
405.86
1,203.21
2,952.51
25,405.29
S
8,800.00
20,000.00
4,800.00
3,000.00
1,000.00
640.00
960.00
18,000.00
240.00
57,440.00
82,845.29
SCHEDULE OF LICENSES AND PERMITS EXPEN
SCHEDULE 13
Expenses PRE-OPERATING YEAR 1
Mayor's Permit PHP 4,500.00 PHP 4,500.00
Barangay Clearance PHP 150.00 PHP 150.00
Sec Registration Fee PHP 2,828.00 PHP 500.00
DTI Registration Fee PHP 515.00 PHP 515.00
BIR Registration PHP 500.00 PHP 500.00
OTHER FEES
Cedula PHP 100.00 PHP 100.00
Garbage Fee PHP 3,000.00
Vehicle Registration Fee PHP 3,500.00 PHP 3,500.00
Documentary Stamp Tax PHP 7,000.00 PHP 7,000.00
Add: Business Tax 66,750.00
YEAR 2
VATABLE NET OF VAT
Quantity Unit PRICE PER PRICE PER Total Cost
UNIT UNIT
Polo Shirt 6 Pc 204.00 182.14 1,092.86
Brown Pants 7 Pc 357.00 318.75 2,231.25
Rubber Shoes 6 Pair 408.00 364.29 2,185.71
T-Shirt 5 Pc 204.00 182.14 910.71
Brown Pants 5 Pc 357.00 318.75 1,593.75
Company ID 10 Pc 51.00 45.54 455.36
TOTAL 8,469.64
YEAR 3
VATABLE NET OF VAT
Quantity Unit PRICE PER PRICE PER Total Cost
UNIT UNIT
Polo Shirt 6 Pc 208.08 185.79 1,114.71
Brown Pants 7 Pc 364.14 325.13 2,275.88
Rubber Shoes 6 Pair 416.16 371.57 2,229.43
T-Shirt 5 Pc 416.16 371.57 1,857.86
Brown Pants 5 Pc 208.08 185.79 928.93
Company ID 10 Pc 52.02 46.45 464.46
TOTAL 8,871.27
YEAR 4
VATABLE NET OF VAT
Quantity Unit PRICE PER PRICE PER Total Cost
UNIT UNIT
Polo Shirt 6 Pc 212.24 189.50 1,137.01
Brown Pants 7 Pc 371.42 331.63 2,321.39
Rubber Shoes 6 Pair 424.48 379.00 2,274.02
T-Shirt 5 Pc 424.48 379.00 1,895.01
Brown Pants 5 Pc 424.48 379.00 1,895.01
Company ID 10 Pc 53.06 47.38 473.75
TOTAL 9,996.20
YEAR 5
VATABLE NET OF VAT
Quantity Unit PRICE PER PRICE PER Total Cost
UNIT UNIT
Polo Shirt 6 Pc 216.49 193.29 1,159.75
Brown Pants 7 Pc 378.85 338.26 2,367.82
Rubber Shoes 6 Pair 432.97 386.58 2,319.50
T-Shirt 5 Pc 432.97 386.58 1,932.91
Brown Pants 5 Pc 432.97 386.58 1,932.91
Company ID 10 Pc 54.12 48.32 483.23
TOTAL 10,196.12
Note: 2% Inflation Rate
1.02
ADVERTISING EXPENSE
SCHEDULE 15
PRE - OPERATING YEAR 1
QTY VATABLE PRICE NET OF VAT TOTAL
(PIECE) PER UNIT PRICE PER UNIT AMOUNT(net)
Flyers 250 0.50 0.45 111.61
Tarpaulin 5 130.00 116.07 580.36
Signage 1 2,000.00 1,785.71 1,785.71
Business Card 50 3.00 2.68 133.93
Total 2,611.61
YEAR 3
VATABLE NET OF VAT
QTY TOTAL
PRICE PER PRICE PER
(PIECE) AMOUNT(net)
UNIT UNIT
Flyers 250 0.52 0.46 116.12
Tarpaulin 5 135.25 120.76 603.80
Signage 1 2,080.80 1,857.86 1,857.86
Business Card 50 3.12 2.79 139.34
2,717.12
YEAR 4
VATABLE NET OF VAT
QTY TOTAL
PRICE PER PRICE PER
(PIECE) AMOUNT(net)
UNIT UNIT
Flyers 250 0.53 0.47 118.30
Tarpaulin 5 137.96 123.18 615.89
Signage 1 2,122.42 1,895.02 1,895.02
Business Card 50 3.18 2.84 141.96
2,771.18
YEAR 5
VATABLE NET OF VAT
QTY TOTAL
PRICE PER PRICE PER
(PIECE) AMOUNT(net)
UNIT UNIT
Flyers 250 0.54 0.48 120.54
Tarpaulin 5 140.72 125.64 628.21
Signage 1 2,164.87 1,932.92 1,932.92
Business Card 50 3.24 2.89 144.64
2,826.31
initial cost
YEAR 2
YEAR 3
YEAR 4
YEAR 5
Delivery Gas Expenses
SCHEDULE 16
For the year 1 - 5
1 Liter/12.5 Kilometer
Expected Delivery
Whole Year Kilometer 2 Ways TOTAL
Delivery of Products 90 1.2 2 216
Delivery of Materials 24 0.65 2 31.2
Total Kilometers 252.4
257.6
Year 1 Year 2 Year 3 Year 4 Year 5
3,954.27 4,033.35 4,114.02 4,196.30 4,280.23
NOTE: 1.02% YEARLY INFLATION RATE
1.02 Multiplier
P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
6.066667 0 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp P40.00/L.
Weekly 1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo
242.6667 40 6.066667 242.6667 40 6.066667 242.6667
Diesel Exp P40.00/L. Diesel Exp P40.00/L. Diesel Exp
Rate Weekly
Liters
1L./3 kilo Rate Weekly
Liters
1L./3 kilo Rate Liters
40 6.066667 242.6667 40 6.066667 242.6667 40 6.066667
Diesel Exp
Weekly
242.6667
Financial Ratios
YEAR 1 YEAR 2 YEAR 3
NET WORKING CAPITAL
Current Assets 1,474,820.40 2,120,708.61 2,590,038.22
Less: Current Liabilities (48,756.93) 75,637.87 (9,628.50)
Net Working Capital 1,523,577.33 2,045,070.74 2,599,666.71
QUICK ASSET RATIO
Quick Assets 1,442,491.83 2,100,090.04 2,569,007.22
Divided by: Current Liabilities (48,756.93) 75,637.87 (9,628.50)
Quick Asset Ratio (29.59) 27.77 (266.81)
CURRENT RATIO
Current Assets 1,474,820.40 2,120,708.61 2,590,038.22
Divided by: Current Liabilities (48,756.93) 75,637.87 (9,628.50)
Current Ratio (30.25) 28.04 (269.00)
DEBT RATIO
Total Liabilities (48,756.93) 75,637.87 (9,628.50)
Divide by: Total Assets 1,844,708.13 2,454,785.55 2,888,304.37
Debt Ratio (0.03) 0.03 (0.00)
GROSS PROFIT MARGIN
Gross Profit (508,896.25) 935,095.93 (113,277.73)
Divided by: Net Sales 2,383,928.57 2,651,785.71 2,978,035.71
Gross Profit Margin (0.21) 0.35 (0.04)
RETURN ON SALES
Net Income (1,242,653.34) (221,611.64) (1,054,199.32)
Divided by: Net Sales 2,383,928.57 2,651,785.71 2,978,035.71
Return on Sales (0.52) (0.08) (0.35)
ASSETS TURNOVER
Net Sales 2,383,928.57 2,651,785.71 2,978,035.71
Divide by: Average Total Assets 1,844,708.13 2,149,746.84 2,671,544.96
Assets Turnover 1.29 1.23 1.11
EQUITY RATIO
Partners' Equity 1,893,465.06 2,379,147.68 2,897,932.86
Divide by: Total Assets 1,844,708.13 2,454,785.55 2,888,304.37
Equity Ratio 1.03 0.97 1.00
RETURN ON ASSETS
Net Income (1,242,653.34) (221,611.64) (1,054,199.32)
Divide by: Total Assets 1,844,708.13 2,454,785.55 2,888,304.37
Return on Assets (0.67) (0.09) (0.36)
NOTE: A negative number means the company has more cash than debts. ... A Net Financial Debt to Total Assets Ratio in exce
YEAR 4 YEAR 5
3,056,026.74 3,564,613.38
(4,080.43) 31,160.49
3,060,107.16 3,533,452.89
3,034,575.17 3,542,732.80
(4,080.43) 31,160.49
(743.69) 113.69
3,056,026.74 3,564,613.38
(4,080.43) 31,160.49
(748.95) 114.40
(4,080.43) 31,160.49
3,318,482.10 3,791,257.95
(0.00) 0.01
(60,966.22) 36,832.48
3,251,250.00 3,637,800.00
(0.02) 0.01
(1,009,407.79) (737,278.92)
3,251,250.00 3,637,800.00
(0.31) (0.20)
3,251,250.00 3,637,800.00
3,103,393.23 3,554,870.02
1.05 1.02
3,322,562.52 3,760,097.46
3,318,482.10 3,791,257.95
1.00 0.99
(1,009,407.79) (737,278.92)
3,318,482.10 3,791,257.95
(0.30) (0.19)
o Total Assets Ratio in excess of 50% would be a warning sign of too much leverage. A negative ratio is outstanding and would indicate the
ding and would indicate the company had more cash than debt.
Aquarium
180
1
2
3
4
5
6
7
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
FIRST YEAR
Materials QTY
DIRECT MATERIALS
GMELINA 100.00
FIBER GLASS 100.00
TOP GLASS 50.00
WATERPROOF LED STRIP 20.00
RUBBER MAT 10.00
WINDOW SEALING FOAM 40.00
CT MATERIALS
Pc 180 18,000.00
Pc 180 18,000.00
Pc 180 9,000.00
Pc 180 3,600.00
Pc 180 1,800.00
Pc 180 7,200.00
MATERIAL SUPPLIES
Pc 180 1,800.00
Pc 180 1,800.00
Gallon 180 900.00
Gallon 180 900.00
Gallon 180 900.00
Pc 180 1,800.00
Pack (1kg) 180 1,800.00
Pack 180 1,800.00
Pc 180 3,600.00
Ream (10pcs) 180 900.00
Pc 180 900.00
Pc 180 900.00
Per Kilo 180 900.00
3,600.00
1,600.00
2,600.00
792.00
80.00
380.00
AL
Aquarium
Direct Materials
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
DIRECT MATERIALS
PRODUCT
GMELINA
FIBER GLASS
TOP GLASS
RUBBER MAT
WINDOW SEALING FOAM
6
7
8
9
10
11
12
ALLOCATION AS TO QUAN
ALLOCATION -
% IN TOTAL
QTY
USAGE
18,000.00 100%
18,000.00 100%
9,000.00 100%
3,600.00 50%
1,800.00 53%
7,200.00 73%
% IN TOTAL
QTY
USAGE
1,800.00 1.00
1,800.00 1.00
900.00 1.00
900.00 1.00
900.00 1.00
1,800.00 1.00
1,800.00 1.00
1,800.00 1.00
3,600.00 1.00
900.00 1.00
900.00 1.00
900.00 1.00
900.00 1.00
ECT MATERIALS
VATABLE PRICE TOTAL DM USED
1,800.00 18,000.00
800.00 18,000.00
1,300.00 9,000.00
396.00 7,200.00
40.00 3,400.00
190.00 9,800.00
O QUANTITY
ALLOCATION
QTY
-
-
-
3,600.00
1,600.00
2,600.00
QTY
-
-
-
-
-
-
-
-
-
-
-
-
-
1
2
3
4
5
6
7
8
9
10
11
12
13
Y
% IN TOTAL USAGE
0%
0%
0%
50%
47%
27%
% IN TOTAL USAGE
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
AIR PUMP
WOOD GLUE
GLASS GLUE
WOOD VARNISH
AQUARIUM DECORATION
PEBBLE ROCKS
AQUARIUM MARBLES
PLASTIC PLANTS
SAND PAPER
THINNER
WOOD TREATMENT
SCREW NAILS
TOTAL USAGE
18,000.00 GMELINA
18,000.00 FIBER GLASS
9,000.00 TOP GLASS
7,200.00 WATERPROOF LED STRIP
3,400.00 RUBBER MAT
9,800.00 WINDOW SEALING FOAM
TOTAL USAGE
ERIAL SUPPLIES
VATABLE PRICE TOTAL IM USED
650 1800
700 1800
1298.21 900
1365.75 900
506 900
980 1800
50 1800
50 1,800.00
75 3600
117.15 900
71.43 900
317.5 900
14 900
ALLOCA
Direct
WALRUS 25
Materials
300,535.71 -
133,571.43 -
6,678.57 -
15,861.61 0.50
- 0.47
23,306.85 0.27
479,954.17
O AMOUNT
ALLOCATION DIRECT MATERIALS
- GMELINA
- FIBER GLASS
- TOP GLASS
15,861.61 WATERPROOF LED STRIP
- RUBBER MAT
8,416.36 WATERPROOF LED STRIP
Aquarium
200
6
7
10
11
12
13
14
15
SECOND YEAR
Materials
DIRECT MATERIALS
GMELINA
FIBER GLASS
TOP GLASS
WATERPROOF LED STRIP
RUBBER MAT
WINDOW SEALING FOAM
-
-
-
-
OTHER MATERIAL SUPPL
UNDER GRAVEL FILTER
AIR PUMP
WOOD GLUE
GLASS GLUE
WOOD VARNISH
AQUARIUM DECORATION
PEBBLE ROCKS
AQUARIUM MARBLES
PLASTIC PLANTS
SAND PAPER
THINNER
WOOD TREATMENT
SCREW NAILS
0
0
QTY Unit of Measure Production
DIRECT MATERIALS
100 Pc 200
100 Pc 200
50 Pc 200
20 Pc 200
10 Pc 200
40 Pc 200
- 200
- 200
- 200
- 200
OTHER MATERIAL SUPPLIES
10 Pc 200
10 Pc 200
5 Gallon 200
5 Gallon 200
5 Gallon 200
10 Pc 200
10 Pack (1kg) 200
10 Pack 200
20 Pc 200
5 Ream (10pcs) 200
5 Pc 200
5 Pc 200
5 Per Kilo 200
0 0 200
0 0 200
Total Material to
be Used
20,000.00
20,000.00
10,000.00
4,000.00
2,000.00
8,000.00
-
-
-
-
2,000.00
2,000.00
1,000.00
1,000.00
1,000.00
2,000.00
2,000.00
2,000.00
4,000.00
1,000.00
1,000.00
1,000.00
1,000.00
-
-
PRODUCT
1 GMELINA
2 FIBER GLASS
3 TOP GLASS
4 WATERPROOF LED STRIP
5 RUBBER MAT
6 WINDOW SEALING FOAM
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
DIRECT MATERIALS
VATABLE PRICE TOTAL DM USED
1,800.00 20,000.00
800.00 20,000.00
1,300.00 10,000.00
396.00 4,000.00
40.00 2,000.00
190 8000
OTHER MATERIAL SUPPLIES
PRODUCT VATABLE PRICE
7 PEBBLE ROCKS 50
8 AQUARIUM MARBLES 50
9 PLASTIC PLANTS 75
10 SAND PAPER 117.15
11 THINNER 71.43
12 WOOD TREATMENT 317.5
13 SCREW NAILS 14
AL SUPPLIES
TOTAL DM USED
2000
2000
1000
1000
1000
2000
2000
2000
4000
1000
1000
1000
1000
TH
Aquarium
220
1
2
3
4
5
6
3
4
5
6
7
8
9
10
11
12
13
14
15
THIRD YEAR
Materials QTY
DIRECT MATERIALS
GMELINA 100.00
FIBER GLASS 100.00
TOP GLASS 50.00
WATERPROOF LED STRIP 20.00
RUBBER MAT 10.00
WINDOW SEALING FOAM 40.00
DIRECT MATERIALS
Pc 220 22,000.00
Pc 220 22,000.00
Pc 220 11,000.00
Pc 220 4,400.00
Pc 220 2,200.00
Pc 220 8,800.00
ER MATERIAL SUPPLIES
Pc 220 2,200.00
Pc 220 2,200.00
Gallon 220 1,100.00
Gallon 220 1,100.00
Gallon 220 1,100.00
Pc 220 2,200.00
Pack (1kg) 220 2,200.00
Pack 220 2,200.00
Pc 220 4,400.00
Ream (10pcs) 220 1,100.00
Pc 220 1,100.00
Pc 220 1,100.00
Per Kilo 220 1,100.00
0 220 -
0 220 -
ALLOCATION AS TO QUAN
Direct Materials Aquarium
Direct Materials QTY
100% 22,000.00
100% 22,000.00
100% 11,000.00
100% 4,400.00
100% 2,200.00
100% 2,200.00
100% 2,200.00
100% 1,100.00
100% 1,100.00
100% 1,100.00
100% 2,200.00
100% 2,200.00
100% 2,200.00
100% 4,400.00
100% 1,100.00
100% 1,100.00
100% 1,100.00
100% 1,100.00
DIRECT MATERIALS
PRODUCT VATABLE PRICE
1 GMELINA 1,800.00
2 FIBER GLASS 800.00
3 TOP GLASS 1,300.00
4 WATERPROOF LED STRIP 396.00
5 RUBBER MAT 40.00
6 WINDOW SEALING FOAM 95.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
TO QUANTITY
ALLOCATION -
% IN TOTAL USAGE QTY
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
MATERIALS
TOTAL DM USED
22,000.00 1
22,000.00 2
11,000.00 3
4,400.00 4
2,200.00 5
2,200.00 6
7
8
9
10
11
12
13
14
15
ALLOCATION
% IN TOTAL USAGE TOTAL USAGE
0% 22,000.00
0% 22,000.00
0% 11,000.00
0% 4,400.00
0% 2,200.00
0% 2,200.00
0% 2,200.00
0% 1,100.00
0% 1,100.00
0% 1,100.00
0% 2,200.00
0% 2,200.00
0% 2,200.00
0% 4,400.00
0% 1,100.00
0% 1,100.00
0% 1,100.00
0% 1,100.00
AL SUPPLIES
TOTAL DM USED
2200
2200
1100
1100
1100
2200
2200
2200
4400
1100
1100
1100
1100
0
0
ALLOCATION AS TO QUANTITY
Direct
Aquarium
Materials
300,535.71 1.00
374,281.71 1.00
166,347.43 1.00
8,318.14 1.00
39,508.29 1.00
- 1.00
888,991.29
TO QUANTITY
ALLOCATION -
300,535.71 -
374,281.71 0%
166,347.43 0%
8,318.14 0%
39,508.29 0%
- 0%
888,991.29
ALLOCATION
-
-
-
-
-
-
-
FOURTH YEAR
Aquarium Materials
1 GMELINA
2 FIBER GLASS
3 TOP GLASS
4 WATERPROOF LED STRIP
5 RUBBER MAT
6 WINDOW SEALING FOAM
100 Pc 240
100 Pc 240
50 Pc 240
20 Pc 240
10 Pc 240
40 Pc 240
240
240
240
240
10 Pc 240
10 Pc 240
5 Gallon 240
5 Gallon 240
5 Gallon 240
10 Pc 240
10 Pack (1kg) 240
10 Pack 240
20 Pc 240
5 Ream (10pcs) 240
5 Pc 240
5 Pc 240
5 Per Kilo 240
0 0 240
0 0 240
ALLOCATION AS T
Total Material to be
Used Direct Materials
Direct Materials
24,000.00 100%
24,000.00 100%
12,000.00 100%
4,800.00 100%
2,400.00 100%
9,600.00
-
-
-
-
2,400.00
2,400.00 OTHER Material Supplies
1,200.00 100%
1,200.00 100%
1,200.00 100%
2,400.00 100%
2,400.00 100%
2,400.00 100%
4,800.00 100%
1,200.00 100%
1,200.00 100%
1,200.00 100%
1,200.00 100%
- 100%
- 100%
DIRECT MATERI
1 PRODUCT
2 GMELINA
3 FIBER GLASS
4 TOP GLASS
5 WATERPROOF LED STRIP
6 RUBBER MAT
WINDOW SEALING FOAM
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CATION AS TO QUANTITY
Aquarium ALLOCATION
QTY % IN TOTAL USAGE
24,000.00 1.00
24,000.00 1.00
12,000.00 1.00
4,800.00 1.00
2,400.00 1.00
Aquarium
2,400.00 100%
2,400.00 100%
1,200.00 100%
1,200.00 100%
1,200.00 100%
2,400.00 100%
2,400.00 100%
2,400.00 100%
4,800.00 100%
1,200.00 100%
1,200.00 100%
1,200.00 100%
1,200.00 100%
DIRECT MATERIALS
VATABLE PRICE TOTAL DM USED
1800 24,000.00
800 24,000.00
1300 12,000.00
396 4,800.00
40 2,400.00
95 9600
TITY
- ALLOCATION
TOTAL
QTY % IN TOTAL USAGE
USAGE
- 0% 24,000.00
- 0% 24,000.00
- 0% 12,000.00
- 0% 4,800.00
- 0% 2,400.00
TOTAL
QTY % IN TOTAL USAGE
USAGE
- 0% 2,400.00
- 0% 2,400.00
- 0% 1,200.00
- 0% 1,200.00
- 0% 1,200.00
- 0% 2,400.00
- 0% 2,400.00
- 0% 2,400.00
- 0% 4,800.00
- 0% 1,200.00
- 0% 1,200.00
- 0% 1,200.00
- 0% 1,200.00
MATERIAL SUPPLIES
TOTAL DM USED
2400
2400
1200
1200
1200
2400
2400
2400
4800
1200
1200
1200
1200
0
0
ALLOCATION AS TO QUANTITY
Direct Materials WALRUS 25 WALRUS 50
ALLOCATION
-
-
-
-
-
-
648,489.46
FIFTH YEAR
Aquarium Materials
100 Pc 260
100 Pc 260
50 Pc 260
20 Pc 260
10 Pc 260
40 Pc 260
260
260
260
260
10 Pc 260
10 Pc 260
5 Gallon 260
5 Gallon 260
5 Gallon 260
10 Pc 260
10 Pack (1kg) 260
10 Pack 260
20 Pc 260
5 Ream (10pcs) 260
5 Pc 260
5 Pc 260
5 Per Kilo 260
0 0 260
0 0 260
ALLOCATION AS T
Total Material to be
Used Direct Materials
Direct Materials
26,000.00 100%
26,000.00 100%
13,000.00 100%
5,200.00 100%
2,600.00 100%
10,400.00
-
-
-
-
OTHER Material Supplies
2,600.00 100%
2,600.00 100%
1,300.00 100%
1,300.00 100%
1,300.00 100%
2,600.00 100%
2,600.00 100%
2,600.00 100%
5,200.00 100%
1,300.00 100%
1,300.00 100%
1,300.00 100%
1,300.00 100%
- #DIV/0!
- #DIV/0!
DIRECT MATERIA
PRODUCT
1 GMELINA
2 FIBER GLASS
3 TOP GLASS
4 WATERPROOF LED STRIP
5 RUBBER MAT
6 WINDOW SEALING FOAM
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CATION AS TO QUANTITY
Aquarium ALLOCATION
QTY % IN TOTAL USAGE
26,000.00 100%
26,000.00 100%
13,000.00 100%
5,200.00 100%
2,600.00 100%
Aquarium
DIRECT MATERIALS
VATABLE PRICE TOTAL DM USED
1,800.00 26,000.00
800.00 26,000.00
1,300.00 13,000.00
396.00 5,200.00
40.00 2,600.00
95 10,400.00
TITY
- ALLOCATION
QTY % IN TOTAL USAGE
- 0%
- 0%
- 0%
- 0%
- 0%
TOTAL USAGE
2,600.00 UNDER GRAVEL FILTER
2,600.00 AIR PUMP
1,300.00 WOOD GLUE
1,300.00 GLASS GLUE
1,300.00 WOOD VARNISH
2,600.00 AQUARIUM DECORATION
2,600.00 PEBBLE ROCKS
2,600.00 AQUARIUM MARBLES
5,200.00 PLASTIC PLANTS
1,300.00 SAND PAPER
1,300.00 THINNER
1,300.00 WOOD TREATMENT
1,300.00 SCREW NAILS
- -
- -
L FILTER
CORATION
RBLES
O QUANTITY
WALRUS 50
0% -
0% -
0% -
0% -
0% -
-
718,894.79
Range of Compensation PHILHEALTH Range of Compensation
Low High Monthly CredEE ER Total Low High Monthly Cred
- 8,999.99 8,000.00 100.00 100.00 200.00 - 999.99 -
9,000.00 9,999.99 9,000.00 112.50 112.50 225.00 1,000.00 1,249.99 1,000.00
10,000.00 10,999.99 10,000.00 125.00 125.00 250.00 1,250.00 1,749.99 1,500.00
11,000.00 11,999.99 11,000.00 137.50 137.50 275.00 1,750.00 2,249.99 2,000.00
12,000.00 12,999.99 12,000.00 150.00 150.00 300.00 2,250.00 2,749.99 2,500.00
13,000.00 13,999.99 13,000.00 162.50 162.50 325.00 2,750.00 3,249.99 3,000.00
14,000.00 14,999.99 14,000.00 175.00 175.00 350.00 3,250.00 3,749.99 3,500.00
15,000.00 15,999.99 15,000.00 187.50 187.50 375.00 3,750.00 4,249.99 4,000.00
16,000.00 16,999.99 16,000.00 200.00 200.00 400.00 4,250.00 4,749.99 4,500.00
17,000.00 17,999.99 17,000.00 212.50 212.50 425.00 4,750.00 5,249.99 5,000.00
18,000.00 18,999.99 18,000.00 225.00 225.00 450.00 5,250.00 5,749.99 5,500.00
19,000.00 19,999.99 19,000.00 237.50 237.50 475.00 5,750.00 6,249.99 6,000.00
20,000.00 20,999.99 20,000.00 250.00 250.00 500.00 6,250.00 6,749.99 6,500.00
21,000.00 21,999.99 21,000.00 262.50 262.50 525.00 6,750.00 7,249.99 7,000.00
22,000.00 22,999.99 22,000.00 275.00 275.00 550.00 7,250.00 7,749.99 7,500.00
23,000.00 23,999.99 23,000.00 287.50 287.50 575.00 7,750.00 8,249.99 8,000.00
24,000.00 24,999.99 24,000.00 300.00 300.00 600.00 8,250.00 8,749.99 8,500.00
25,000.00 25,999.99 25,000.00 312.50 312.50 625.00 8,750.00 9,249.99 9,000.00
26,000.00 26,999.99 26,000.00 325.00 325.00 650.00 9,250.00 9,749.99 9,500.00
27,000.00 27,999.99 27,000.00 337.50 337.50 675.00 9,750.00 10,249.99 10,000.00
28,000.00 28,999.99 28,000.00 350.00 350.00 700.00 10,250.00 10,749.99 10,500.00
29,000.00 29,999.99 29,000.00 362.50 362.50 725.00 10,750.00 11,249.99 11,000.00
30,000.00 30,999.99 30,000.00 375.00 375.00 750.00 11,250.00 11,749.99 11,500.00
31,000.00 31,999.99 31,000.00 387.50 387.50 775.00 11,750.00 12,249.99 12,000.00
32,000.00 32,999.99 32,000.00 400.00 400.00 800.00 12,250.00 12,749.99 12,500.00
33,000.00 33,999.99 33,000.00 412.50 412.50 825.00 12,750.00 13,249.99 13,000.00
34,000.00 34,999.99 34,000.00 425.00 425.00 850.00 13,250.00 13,749.99 13,500.00
35,000.00 over 35,000.00 437.50 437.50 875.00 13,750.00 14,249.99 14,000.00
14,250.00 14,749.99 14,500.00
14,750.00 15,249.99 15,000.00
15,250.00 15,749.99 15,500.00
15,750.00 over 16,000.00
SSS
EE ER Total
- - -
36.30 83.70 120.00
54.50 120.50 175.00
72.70 157.30 230.00
90.80 194.20 285.00
109.00 231.00 340.00
127.20 267.80 395.00
145.30 304.70 450.00
163.50 341.50 505.00
181.70 378.30 560.00
199.80 415.20 615.00
218.00 452.00 670.00
236.20 488.80 725.00
254.30 525.70 780.00
272.50 562.50 835.00
290.70 599.30 890.00
308.80 636.20 945.00
327.00 673.00 1,000.00
345.20 709.80 1,055.00
363.30 746.70 1,110.00
381.50 783.50 1,165.00
399.70 820.30 1,220.00
417.80 857.20 1,275.00
436.00 894.00 1,330.00
454.20 930.80 1,385.00
472.30 967.70 1,440.00
490.50 1,004.50 1,495.00
508.70 1,041.30 1,550.00
526.80 1,078.20 1,605.00
545.00 1,135.00 1,680.00
563.20 1,171.80 1,735.00
581.30 1,208.70 1,790.00