Professional Documents
Culture Documents
2014
P 337,142.00
80,000.00
82,858.00
100,000.00
P 600,000.00
P 345,714.00
88,000.00
66,286.00
100,000.00
P600,000.00
-0-
-0-
P 100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
P 600,000.00
P 100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
P 600,000.00
Assets
Cash
Pigs
Pig Pen (Net)
Land
Total Assets
Liabilities and Equity
Liabilities
Partner's Equity
Lee, Capital
Go, Capital
Mabborang, Capital
Prospero, Capital
Allauigan, Capital
Dela Cruz, Capital
Total Partner's Equity
2015
344,686.00
105,600.00
49,714.00
100,000.00
P600,000.00
-0-
P 100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
P 600,000.00
Friend's Piggery
Statement of Cash Flows
For the Year Ended December, 31, 2013
Cash Inflows
Cash Sales
Cash Contributions from Partners
Total Cash Inflows
P 513, 600.00
500,000
P 1,013, 600.00
P 1,013, 600.00
P80,000.00
215,340.00
99,430.00
15,000.00
20,000.00
36,000.00
30,000.00
30,000.00
20,000
P 545, 770.00
Cash outflows
Cost of Pigs
Cost of Feeds
Construction of Pig Pen
Consultant's Fee
Vitamins and Medicines
Electric Bill
Registration Fee
Water Bill
Miscellaneous Fee
Profit Distribution to Partners
Net Cash Inflow
P130, 688.00
P130, 688.00
P 337,142.00
Particulars
Balance 1/1/13
Share in Net Income
Particulars
Profit Distribution
Balance Dec. 31
Lee
P100,000.00
21,781.33
P121,781.33
Go
P100,000.00
21,781.33
P121,781.33
(P21,781.33)
P 100,000.00
(P21,781.33)
P 100,000.00
Friend's Piggery
Statement of Changes in Equity
December, 31, 2013
Mabborang
P100,000.00
21,781.33
P121,781.33
Prospero
P100,000.00
21,781.33
P121,781.33
Allauigan
P100,000.00
21,781.33
P121,781.33
(P21,781.33)
P 100,000.00
(P21,781.33)
P 100,000.00
(P21,781.33)
P 100,000.00
Dela Cruz
P100,000.00
21,781.33
P121,781.33
TOTAL
(P21,781.33)
P 100,000.00
P 130,688.00
Friend's Piggery
Statement of Cash Flows
For the Year Ended December, 31, 2014
Cash Inflows
P611,640.00
Cash Sales
Cost of Feeds
Consultant's Fee
Vitamins and Medicines
Electric Bill
Water Bill
Miscellaneous Fee
Profit Distribution to Partners
Net Cash Inflow
Add: Cash, December 31,2013
215,340.00
15,000.00
20,000.00
36,000.00
30,000.00
20,000
P266,728.00
14
P611,640.00
336,340.00
P266,728.00
P 8,572.00
337,142.00
P345,714.00
Friend's Piggery
Statement of Changes
December, 31, 20
Particulars
Balance 1/1/13
Share in Net Income
Lee
P100,000.00
44,454.67
P144,454.67
Go
P100,000.00
44,454.67
P144,454.67
Profit Distribution
Balance Dec. 31
-44,454.67
P 100,000.00
-44,454.67
P 100,000.00
Friend's Piggery
Statement of Changes in Equity
December, 31, 2014
Mabborang
P100,000.00
44,454.67
P144,454.67
Prospero
P100,000.00
44,454.67
P144,454.67
Allauigan
P100,000.00
44,454.67
P144,454.67
-44,454.67
P 100,000.00
-44,454.67
P 100,000.00
-44,454.67
P 100,000.00
Dela Cruz
P100,000.00
44,454.67
P144,454.67
TOTAL
-44,454.67
P 100,000.00
P266,728.02
Friend's Piggery
Statement of Cash Flows
For the Year Ended December, 31, 2015
Cash Inflows
P808,776.00
Cash Sales
Cost of Feeds
Consultant's Fee
Vitamins and Medicines
Electric Bill
Water Bill
Miscellaneous Fee
215,340.00
15,000.00
20,000.00
36,000.00
30,000.00
20,000
473,464.00
15
P808,776.00
336,340.00
473,464.00
(1,028.00)
345,714.00
P344,686.00
Friend's Piggery
Statement of Changes
December, 31, 20
Particulars
Balance 1/1/14
Share in Net Income
Lee
P100,000.00
78,910.67
P178,910.67
Go
P100,000.00
78,910.67
P178,910.67
Profit Distribution
Balance Dec. 31
-78,910.00
P 100,000.00
-78,910.00
P 100,000.00
Friend's Piggery
Statement of Changes in Equity
December, 31, 2015
Mabborang
P100,000.00
78,910.67
P178,910.67
Prospero
P100,000.00
78,910.67
P178,910.67
Allauigan
P100,000.00
78,910.67
P178,910.67
-78,910.00
P 100,000.00
-78,910.00
P 100,000.00
-78,910.00
P 100,000.00
Dela Cruz
P100,000.00
78,910.67
P178,910.67
TOTAL
-78,910.00
P 100,000.00
P473,460.00
Friend's Piggery
Income Statement
For the Year Ended December 31, 2013
Revenue
Sales
P513,600.00
Total
Expenses
Cost of Feeds
Consultant's Fee
Vitamins and Medicines
Miscellaneous
Water Bill
Electrical Bill
Registration Fee
Depreciation
P 215, 340.00
15,000.00
20,000.00
20,000.00
30,000.00
36,000.00
30,000.00
16,572.00
Friend's Piggery
Income Statement
ar Ended December 31, 2013
P 513,600.00
P382,912.00
P130,688.00
Friend's Piggery
Income Statement
For the Year Ended December 31, 2014
Revenue
Sales
Unrealized Gain-Change in Market Value of Biological Assets
Total
Expenses
Cost of Feeds
Consultant's Fee
Vitamins and Medicines
Miscellaneous
Water Bill
Electrical Bill
Depreciation
Net Income
P 215, 340.00
15,000.00
20,000.00
20,000.00
30,000.00
36,000.00
16,572.00
14
P611,640.00
8,000.00
P619,640.00
352,912.00
P 266,728.00
Friend's Piggery
Income Statement
For the Year Ended December 31, 2015
Revenue
Sales
Unrealized Gain-Change in Market Value of Biological Assets
Total
Expenses
Cost of Feeds
Consultant's Fee
Vitamins and Medicines
Miscellaneous
Water Bill
Electrical Bill
Depreciation
Net Income
P 215, 340.00
15,000.00
20,000.00
20,000.00
30,000.00
36,000.00
16,572.00
2015
P 808,776.00
17,600.00
P826,376.00
352,912.00
P 473,464.00
MATERIALS
Cement
Steel bars 8mm
Steel bars 10mm
Galvanized Iron
Hollow Blocks
Screensand
Pure Sand
Nails
Electrical Wire
Bulb
Junction Box
Mainswitch
Tumbler Switch
Fuse
246
26
16
16
200
4
2
3
3
2
3
1
1
1
pcs
pcs
bars
sheets
pcs
load
load
mix
packs
pcs
pcs
pcs
pcs
pcs
WATER SUPPLY
PVC Elbows
PVC Pipes, 3mx1"
Faucet
LABOR
Foreman
Mason
10
25
1
per day
pcs
pcs
pcs
days work
1
3
20.00
60.00
3
1
20,000.00
20,000.00
Miscellaneous
TOTAL
Purchase of Pig
Inahin
Boar
Electric Bill
Registration Fee
Water Bill
12 months
Costs of Maintenance
Feeds
Feeds for 4 Pigs
Feeds for 3 inahin
40
9
9
1,500.00
1290
1,420.00
30
30
30
1,520.00
1,465.00
1,380.00
50.00
130.00
150.00
350.00
10.00
3,000.00
2,500.00
200.00
500.00
150.00
1,500.00
500.00
1,000.00
150.00
12,300.00
3,380.00
2,400.00
5,600.00
2,000.00
12,000.00
5,000.00
600.00
1,500.00
300.00
4,500.00
500.00
1,000.00
150.00
25.00
150.00
200.00
250.00
3,750.00
###
51,230.00
10,000.00
24,000.00
10,000.00
60,000.00
20,000.00
36,000.00
30,000.00
30,000.00
48,200.00
80,000.00
60,000.00
11610
12,780.00
60,000.00
11,610.00
12,780.00
7,500.00
7,500.00
15,000.00
15,000.00
45,600.00
43,950.00
41,400.00
###
###
###
12,500.00
10,000.00
###
###
202,980.00
153450
P535,770.00
SCHEDULE OF SALES
FIRST YEAR
Sales
Belly
Spare ribs
Porkchop
maskara
laman loob
pata
samsam
lomo
boneless
tarapilla
liver
30
30
30
30
30
30
30
30
30
30
30
heads
heads
heads
heads
heads
heads
heads
heads
heads
heads
heads
x 30
x 15
x 10
x
x
x
x
x
x
x
5
4
10
10
7
8
5
180.00
150.00
150.00
150.00
150.00
130.00
150.00
180.00
160.00
150.00
160.00
SALES
162,000.00
67,500.00
45,000.00
4,500.00
22,500.00
19,500.00
45,000.00
54,000.00
33,600.00
36,000.00
24,000.00
513,600.00
194,400.00
81,000.00
54,000.00
5,400.00
27,000.00
18,720.00
54,000.00
64,800.00
40,320.00
43,200.00
28,800.00
611,640.00
SCHEDULE OF SALES
SECOND YEAR
Sales
Belly
Spare ribs
Porkchop
maskara
laman loob
pata
samsam
lomo
boneless
tarapilla
liver
30
30
30
30
30
30
30
30
30
30
30
heads
heads
heads
heads
heads
heads
heads
heads
heads
heads
heads
x 30
x 15
x 10
x
x
x
x
x
x
x
5
4
10
10
7
8
5
216.00
180.00
180.00
180.00
180.00
156.00
180.00
216.00
192.00
180.00
192.00
SCHEDULE OF SALES
THIRD YEAR
Sales
Belly
30 heads x 30
252.00
226,800.00
Spare ribs
Porkchop
maskara
laman loob
pata
samsam
lomo
boneless
tarapilla
liver
30
30
30
30
30
30
30
30
30
30
heads
heads
heads
heads
heads
heads
heads
heads
heads
heads
x 15
x 10
x
x
x
x
x
x
x
5
4
10
10
7
8
5
252.00
252.00
252.00
252.00
218.40
252.00
302.40
268.80
252.00
268.80
113,400.00
75,600.00
5,400.00
37,800.00
26,208.00
75,600.00
90,720.00
56,448.00
60,480.00
40,320.00
808,776.00
cos
0.285714
0.142857
0.095238
0.009524
0.047619
0.038095
0.095238
0.095238
0.066667
0.07619
0.047619
1
61,525.71
30,762.86
20,508.57
2,050.86
10,254.29
8,203.43
20,508.57
20,508.57
14,356.00
16,406.86
10,254.29
215,340.00