FINANCIAL ASSUMPTIONS

General Assumption
Business will start their operations on January 1, 2025
All amounts are in Philippine Peso
Business will operate 8 hours a day, 5 days a week.

Assets
Business will not assume for Accounts Receivable
Fixed assets will be depreciated using straight-line method.
Business will not acquire additional fixed asset for the next 5 years.
Supplies Inventory at the end of the year will be used up at the end of the year

Liabilities
All purchases will be paid in cash to reduce payables.
Business will only incur tax and government related liabilities.
Income tax will bein accordance to the TRAIN law.
The business will be VAT registered.

Equity
The owners will invest a total of Php 1,300,000.00
The owners will withdraw 10% of the net income at the year end.

Revenue/ Sales
Due to the limitations of data, number of customers will be derived from the maximum normal capacity of the business.
Revenue will increase % annually.
All revenues will be paid on cash basis.
The quantity of the sales is based on the 50% of the target market size (Supply and Demand Analysis)

Expenses
Expenses will increase 5% annually.
Salaries will increase 3% annually.
Product cost will include:
Depreciation of Service Furniture, Fixtures, and Equipment
Direct Labor
f the business.
Initial Capital and Expenses
(Amounts in Philippine Peso)

Source of Fund Amount

Partner 1 1,300,000.00
Partner 2 1,300,000.00
Partner 3 1,300,000.00
Partner 4 1,300,000.00
Partner 5 1,300,000.00
Total Capital Investment ₱6,500,000.00

PROJECTED COST FOR THE 1st QUARTER

Particulars Note Amount
Pre-Operating Cost
Permits and Licenses 7 9,080.00
Fixed Assets
Store Property and Furnitures 11 2,549.50
Production Furniture, Fixtures and Equipments 11 1,688.25
Expenses
Direct Material Cost 2 6,067,699.00
Salaries Expense 3 216,150.00
Employee Benefits 4 24,871.00
Supplies Expense 5 1,809.00
Utilities Expense 6 9,189.00
Advertising and Marketing Expenses 8 3,150.00
Rent Expenses 9 30,600.00
Total Project Cost
Contingency Fund
INITIAL CAPITAL REQUIREMENT
Totals
9,080.00

4,237.75

6,353,468.00

6,366,785.75
133,214.25
₱6,500,000.00
NOTES TO THE FINANCIAL STATEMENTS

Note 1 - Sales
2025 2026
Quantity 408,393 411,293
Price 179 181
TOTAL ₱73,102,347.00 ₱74,357,571.08

Note 2 - Cost of Goods Sold

2025 2026
Quantity 408,393 411,293
Direct Materials Cost Per Unit 59.43 60.02
Total Direct Material Cost ₱24,270,795.99 ₱24,687,544.41

Prime Costs
Materials Cost 24,270,795.99 24,687,544.41
Direct Labor 513,480.00 528,884.40

Production Overhead
Depreciation Expense 575.71 575.71
Utilities Expense 36,756.00 38,593.80
Rent Expense 122,400.00 128,520.00
Total Cost of Goods Sold ₱24,944,007.70 ₱25,384,118.32

Note 3 - Salaries Expense

2025 2026
General and Administrative
Store Manager and Cashier (2) 351,120.00 361,653.60
Direct Labor
Production Staff (3) 513,480.00 528,884.40
 Total Salaries ₱864,600.00 ₱890,538.00

Note 4 - Employees Benefits

13th Month Pay 2025 2026
General and Administrative
Store Manager and Cashier (2) 29,260.00 30,137.80
Direct Labor
Production Staff (3) 42,790.00 44,073.70
Total 13th Month pay ₱72,050.00 ₱74,211.50

SSS Contribution 2025 2026

General and Administrative
Store Manager 49,156.80 50,631.50
Direct Labor
Production Staff 71,887.20 74,043.82
Total SSS Contribution ₱121,044.00 ₱124,675.32

PhilHealth Contribution 2025 2026

General and Administrative
Store Manager 14,044.80 14,466.14
Direct Labor
Production Staff 20,539.20 21,155.38
Total PhilHealth Contribution ₱34,584.00 ₱35,621.52

Pag-IBIG Contribution 2025 2026

General and Administrative
General Manager 7,022.40 7,233.07
Direct Labor
Production Staff 10,269.60 10,577.69
Total Pag-IBIG Contribution ₱17,292.00 ₱17,810.76
 Employee Benefits 2025 2026
General and Administrative
13th Month Pay 29,260.00 30,137.80
SSS Contribution 49,156.80 50,631.50
PhilHealth Contribution 14,044.80 14,466.14
Pag-IBIG Contribution 7,022.40 7,233.07
Total Employee Benefits ₱99,484.00 ₱102,468.52

Direct Labor
13th Month Pay 42,790.00 44,073.70
SSS Contribution 71,887.20 74,043.82
PhilHealth Contribution 20,539.20 21,155.38
Pag-IBIG Contribution 10,269.60 10,577.69
Total Employee Benefits ₱145,486.00 ₱149,850.58

Note 5 - Supplies
No. of Units Unit Price
Office Supplies
Scissors 2 30
Ink 4 116.5
Record Book 1 60
Trash Can 2 70
Broom and Dustpan 1 120
Trash Bag 3 30
Mop 1 150
Light Bulb 10 60
Sticker Paper 2 34
Ballpen 5 5
Total Office Supply

Sanitary and Cleaning Supplies

 Cleaning Cloth 10 20
Apron 5 30
Hairnet 2 40
Sponge 2 5
Mask 2 25
Dishwashing Soap 1 25
Gloves 1 25
Alcohol 1 79
Total Sanitary and Cleaning Supplies
Total Supplies Expense

Note 6 - Utilities Expense

Cost per Month 2025
Utilities
Water Bill 457 5,484.00
Electricity Bill 1,367 16,404.00
Internet Bill 1,239 14,868.00
Total Utilities Expense ₱36,756.00

Note 7 -Permits and Licenses

2025 2026
Barangay Permit 500.00 500.00
Mayor's Permit 1,000.00 1,000.00
SEC Registration 6,750.00
BIR Registration 530.00 530.00
Sanitary Permit 300.00 300.00
Total Permits and Licenses ₱9,080.00 ₱2,330.00

Note 8 - Advertising and Marketing Expenses

 2025 2026
Tarpaulin 1500 1575
Social Media Promotions 1500 1575
Flyers 150 157.5
Total Advertising and Marketing Expenses ₱3,150.00 ₱3,307.50

Note 9 - Rent Expense

Monthly Cost 2025

Total Annual Rent 10,200.00 122,400.00

Note 10 - Property, Furnitures, and Equipment

Quantity Cost per Unit

Store Property and Furniture
Office Desk 1 899
Cash box 1 200
Monoblock 5 100
Stand Fan 1 600
Tablet 1 7999
Total
Production Furniture, Fixtures and Equipments
Container 6 35
Wire Whisk 3 25
Food processor 1 479
Heat Presser 1 250
Weighing Scale 1 120
Exhaust Fan 1 360
Table 1 1500
Cabinet 1 1500
 Wall Cabinet 1 1500
Shelf Rock 1 759
Total
Total

Note 11 - Depreciation

Depreciation Expense 2025 2026

General and Administrative
Store Property and Furnitures 1,384.01 1,384.01
Production
Production Furniture, Fixtures and Equipm 575.71 575.71
Total Depreciation Expense ₱1,959.72 ₱1,959.72

Accumulated Depreciation 2025 2026

Property, Furnitures and Equipments 1,959.72 3,919.45
Total Accumulated Depreciation ₱1,959.72 ₱3,919.45

Note 12 - VAT Payable

Particulars 2025 2026

Gross Sales 73,102,347.00 74,357,571.08
VAT Rate 12% 12%
Value Added Tax ₱8,772,281.64 ₱8,922,908.53
Input VAT 1,315,842.25 1,338,436.28
VAT Due ₱10,088,123.89 ₱10,261,344.81
Unpaid Quarter 1/4 1/4
VAT Payable ₱2,522,030.97 ₱2,565,336.20
Note 13 - Government Contributions Payable

Government Contributions 2025 2026

SSS Contribution 71,887.20 74,043.82
PhilHealth Contribution 20,539.20 21,155.38
Pag-IBIG Contribution 10,269.60 10,577.69
Total 102,696.00 105,776.88
Unpaid Month 1/12 1/12
Government Contributions Payable ₱8,558.00 ₱8,814.74

Note 14 - Income Tax Payable

2025 2026
Income Tax 8,898,443.66 9,046,675.38
Unpaid Quarter 1/4 1/4
₱2,224,610.92 ₱2,261,668.85

6,673,832.75 6,785,006.54
₱2,224,610.92
6,673,832.75 9,009,617.45
2027 2028 2029
414,213 417,154 420,116
183 184 186
₱75,634,423.95 ₱76,933,066.61 ₱78,254,123.44

2027 2028 2029

414,213 417,154 420,116
60.62 61.23 61.84
₱25,111,473.83 ₱25,542,637.70 ₱25,981,243.33

25,111,473.83 25,542,637.70 25,981,243.33

544,750.93 561,093.46 577,926.26

575.71 575.71 575.71

40,523.49 42,549.66 44,677.15
134,946.00 141,693.30 148,777.97
₱25,832,269.96 ₱26,288,549.84 ₱26,753,200.42

2027 2028 2029

372,503.21 383,678.30 395,188.65

544,750.93 561,093.46 577,926.26

 ₱917,254.14 ₱944,771.76 ₱973,114.92

2027 2028 2029

31,041.93 31,973.19 32,932.39

45,395.91 46,757.79 48,160.52

₱76,437.85 ₱78,730.98 ₱81,092.91

2027 2028 2029

52,150.45 53,714.96 55,326.41

76,265.13 78,553.08 80,909.68

₱128,415.58 ₱132,268.05 ₱136,236.09

2027 2028 2029

14,900.13 15,347.13 15,807.55

21,790.04 22,443.74 23,117.05

₱36,690.17 ₱37,790.87 ₱38,924.60

2027 2028 2029

7,450.06 7,673.57 7,903.77

10,895.02 11,221.87 11,558.53

₱18,345.08 ₱18,895.44 ₱19,462.30
 2027 2028 2029

31,041.93 31,973.19 32,932.39

52,150.45 53,714.96 55,326.41
14,900.13 15,347.13 15,807.55
7,450.06 7,673.57 7,903.77
₱105,542.58 ₱108,708.85 ₱111,970.12

45,395.91 46,757.79 48,160.52

76,265.13 78,553.08 80,909.68
21,790.04 22,443.74 23,117.05
10,895.02 11,221.87 11,558.53
₱154,346.10 ₱158,976.48 ₱163,745.77

Frequency of Buying per year 2025 2026 2027

1 60.00 63.00 66.15

2 932.00 978.60 1,027.53
1 60.00 63.00 66.15
1 140.00 147.00 154.35
1 120.00 126.00 132.30
6 540.00 567.00 595.35
1 150.00 157.50 165.38
1 600.00 630.00 661.50
12 816.00 856.80 899.64
12 300.00 315.00 330.75
₱3,718.00 ₱3,903.90 ₱4,099.10
 1 200.00 210.00 220.50
1 150.00 157.50 165.38
12 960.00 1,008.00 1,058.40
6 60.00 63.00 66.15
12 600.00 630.00 661.50
12 300.00 315.00 330.75
12 300.00 315.00 330.75
12 948.00 995.40 1,045.17
₱3,518.00 ₱3,693.90 ₱3,878.60
₱7,236.00 7,597.80 7,977.69

2026 2027 2028 2029

5,758.20 6,046.11 6,348.42 6,665.84

17,224.20 18,085.41 18,989.68 19,939.16
15,611.40 16,391.97 17,211.57 18,072.15
₱38,593.80 ₱40,523.49 ₱42,549.66 ₱44,677.15

2027 2028 2029

500.00 500.00 500.00
1,000.00 1,000.00 1,000.00

530.00 530.00 530.00

300.00 300.00 300.00
₱2,330.00 ₱2,330.00 ₱2,330.00
 2027 2028 2029
1653.75 1736.4375 1823.259375
1653.75 1736.4375 1823.259375
165.375 173.64375 182.3259375
₱3,472.88 ₱3,646.52 ₱3,828.84

2026 2027 2028 2029

128,520.00 134,946.00 141,693.30 148,777.97

Total Cost Useful Life Salvage Value Depreciation Expense

899.00 7 44.95 122.01

200.00 7 10.00 27.14
500.00 5 25.00 95.00
600.00 15 30.00 38.00
7,999.00 15 399.95 506.60
₱10,198.00 ₱509.90 ₱1,384.01

210.00 20 10.50 9.98

75.00 10 3.75 7.13
479.00 8 23.95 56.88
250.00 8 12.50 29.69
120.00 15 6.00 7.60
360.00 15 18.00 22.80
1,500.00 7 75.00 203.57
1,500.00 15 75.00 95.00
 1,500.00 15 75.00 95.00
759.00 15 37.95 48.07
₱6,753.00 ₱337.65 ₱575.71
₱16,951.00 ₱847.55 ₱1,959.72

2027 2028 2029

1,384.01 1,384.01 1,384.01

575.71 575.71 575.71

₱1,959.72 ₱1,959.72 ₱1,959.72

2027 2028 2029

5,879.17 7,838.90 9,798.62
₱5,879.17 ₱7,838.90 ₱9,798.62

2027 2028 2029

75,634,423.95 76,933,066.61 78,254,123.44
12% 12% 12%
₱9,076,130.87 ₱9,231,967.99 ₱9,390,494.81
1,361,419.63 1,384,795.20 1,408,574.22
₱10,437,550.51 ₱10,616,763.19 ₱10,799,069.03
1/4 1/4 1/4
₱2,609,387.63 ₱2,654,190.80 ₱2,699,767.26
2027 2028 2029
76,265.13 78,553.08 80,909.68
21,790.04 22,443.74 23,117.05
10,895.02 11,221.87 11,558.53
108,950.19 112,218.69 115,585.25
1/12 1/12 1/12
₱9,079.18 ₱9,351.56 ₱9,632.10

2027 2028 2029

9,195,867.12 9,347,373.06 9,501,255.47
1/4 1/4 1/4
₱2,298,966.78 ₱2,336,843.26 ₱2,375,313.87

6,896,900.34 7,010,529.79 7,125,941.60

₱2,261,668.85 ₱2,298,966.78 ₱2,336,843.26
9,158,569.18 9,309,496.57 9,462,784.87
2028 2029

69.46 72.93
1,078.91 1,132.85
69.46 72.93
162.07 170.17
138.92 145.86
625.12 656.37
173.64 182.33
694.58 729.30
944.62 991.85
347.29 364.65
₱4,304.05 ₱4,519.25
 231.53 243.10
173.64 182.33
1,111.32 1,166.89
69.46 72.93
694.58 729.30
347.29 364.65
347.29 364.65
1,097.43 1,152.30
₱4,072.52 ₱4,276.15
8,376.57 8,795.40
 SPILLFIX Company
Projected Statement of Financial Performance
For the Years Ended December 31, 2025 -2029

Note 2025 2026

Sales 1 73,102,347.00 74,357,571.08
Value-Added Tax Due 12 2,522,030.97 2,565,336.20
Net Sales ₱70,580,316.03 ₱71,792,234.87
Cost of Goods Sold 2 24,944,007.70 25,384,118.32
Gross Profit ₱45,636,308.33 ₱46,408,116.55
General and Administrative Expenses
Salaries Expense 3 864,600.00 890,538.00
Employee Benefits 4 99,484.00 102,468.52
Supplies Expense 5 7,236.00 7,597.80
Utilities Expense 6 36,756.00 38,593.80
Permits and Licenses 7 9,080.00 2,330.00
Advertising and Marketing Expenses 8 3,150.00 3,307.50
Rent Expense 9 122,400.00 128,520.00
Depreciation 11 1,384.01 1,384.01
Total Operating Expense 1,144,090.01 1,174,739.63
Net Income Before Tax ₱44,492,218.31 ₱45,233,376.92
Income Tax 20% 8,898,443.66 9,046,675.38
Net Income After Tax ₱35,593,774.65 ₱36,186,701.54
l Performance
1, 2025 -2029

2027 2028 2029

75,634,423.95 76,933,066.61 78,254,123.44
2,609,387.63 2,654,190.80 2,699,767.26
₱73,025,036.33 ₱74,278,875.81 ₱75,554,356.18
25,832,269.96 26,288,549.84 26,753,200.42
₱47,192,766.36 ₱47,990,325.97 ₱48,801,155.76

917,254.14 944,771.76 973,114.92

105,542.58 108,708.85 111,970.12
7,977.69 8,376.57 8,795.40
40,523.49 42,549.66 44,677.15
2,330.00 2,330.00 2,330.00
3,472.88 3,646.52 3,828.84
134,946.00 141,693.30 148,777.97
1,384.01 1,384.01 1,384.01
1,213,430.78 1,253,460.69 1,294,878.41
₱45,979,335.58 ₱46,736,865.29 ₱47,506,277.35
9,195,867.12 9,347,373.06 9,501,255.47
₱36,783,468.46 ₱37,389,492.23 ₱38,005,021.88
 SPILLFIX Company
Projected Cash Flow Statement
For the Years Ended December 31, 2025 -2029

2025 2026
OPERATING ACTIVITIES
Net Income Before Tax 44,492,218.31 45,233,376.92
Depreciation Expense 1,959.72 1,959.72
Unpaid VAT 2,522,030.97 2,565,336.20
Payment of VAT Payable - (2,522,030.97)
Unpaid Government Contributions 8,558.00 8,814.74
Payment of Government Contributions - (8,558.00)
Payment of Income Tax Payable (6,673,832.75) (9,009,617.45)
Net Cash Flow from Operating Activities ₱40,350,934.26 ₱36,269,281.16

INVESTING ACTIVITIES
Purchase of Noncurrent Asset
Property, Furniture and Equipments (16,951.00) -
Net Cash Flow from Investing Activities -₱16,951.00 -

FINANCING ACTIVITIES
Initial Investment
Partner 1, Capital 1,300,000.00 -
Partner 2, Capital 1,300,000.00 -
Partner 3, Capital 1,300,000.00 -
Partner 4, Capital 1,300,000.00 -
Partner 5. Capital 1,300,000.00 -
Partner's Withdrawal
Partner 1, Drawing (711,875.49) (723,734.03)
Partner 2, Drawing (711,875.49) (723,734.03)
 Partner 3, Drawing (711,875.49) (723,734.03)
Partner 4, Drawing (711,875.49) (723,734.03)
Partner 5. Drawing (711,875.49) (723,734.03)
Net Cash Flow from Financing Activities ₱2,940,622.53 -₱3,618,670.15
NET CASH FLOW ₱43,274,605.80 ₱32,650,611.01
Beginning Cash Balance - ₱43,274,605.80
ENDING CASH BALANCE ₱43,274,605.80 ₱75,925,216.81
any -1
Statement
er 31, 2025 -2029

2027 2028 2029

45,979,335.58 46,736,865.29 47,506,277.35

1,959.72 1,959.72 1,959.72
2,609,387.63 2,654,190.80 2,699,767.26
(2,565,336.20) (2,609,387.63) (2,654,190.80)
9,079.18 9,351.56 9,632.10
(8,814.74) (9,079.18) (9,351.56)
(9,158,569.18) (9,309,496.57) (9,462,784.87)
₱36,867,041.99 ₱37,474,403.99 ₱38,091,309.22

- - -
- - -

- - -
- - -
- - -
- - -
- - -

(735,669.37) (747,789.84) (760,100.44)

(735,669.37) (747,789.84) (760,100.44)
 (735,669.37) (747,789.84) (760,100.44)
(735,669.37) (747,789.84) (760,100.44)
(735,669.37) (747,789.84) (760,100.44)
-₱3,678,346.85 -₱3,738,949.22 -₱3,800,502.19
₱33,188,695.14 ₱33,735,454.76 ₱34,290,807.03
₱75,925,216.81 ₱109,113,911.95 ₱142,849,366.71
₱109,113,911.95 ₱142,849,366.71 ₱177,140,173.74
 SPILLFIX Company
Projected Statement of Changes in Equity
For the Years Ended December 31, 2025 -2029

2025 2026
Partner 1, Capital
Beginning Balance 1,300,000.00 7,706,879.44
Net Income 35,593,774.65 36,186,701.54
Withdrawals (711,875.49) (723,734.03)
Ending Balance ₱7,706,879.44 ₱14,220,485.71

Partner 2, Capital
Beginning Balance 1,300,000.00 7,706,879.44
Net Income 35,593,774.65 36,186,701.54
Withdrawals (711,875.49) (723,734.03)
Ending Balance ₱7,706,879.44 ₱14,220,485.71

Partner 3, Capital
Beginning Balance 1,300,000.00 7,706,879.44
Net Income 35,593,774.65 36,186,701.54
Withdrawals (711,875.49) (723,734.03)
Ending Balance ₱7,706,879.44 ₱14,220,485.71

Partner 4, Capital
Beginning Balance 1,300,000.00 7,706,879.44
Net Income 35,593,774.65 36,186,701.54
Withdrawals (711,875.49) (723,734.03)
Ending Balance ₱7,706,879.44 ₱14,220,485.71

Partner 5, Capital
Beginning Balance 1,300,000.00 7,706,879.44
Net Income 35,593,774.65 36,186,701.54
Withdrawals (711,875.49) (723,734.03)
Ending Balance ₱7,706,879.44 ₱14,220,485.71
X Company -1
nt of Changes in Equity
December 31, 2025 -2029

2027 2028 2029

14,220,485.71 20,841,510.04 27,571,618.64

36,783,468.46 37,389,492.23 38,005,021.88
(735,669.37) (747,789.84) (760,100.44)
₱20,841,510.04 ₱27,571,618.64 ₱34,412,522.58

14,220,485.71 20,841,510.04 27,571,618.64

36,783,468.46 37,389,492.23 38,005,021.88
(735,669.37) (747,789.84) (760,100.44)
₱20,841,510.04 ₱27,571,618.64 ₱34,412,522.58

14,220,485.71 20,841,510.04 27,571,618.64

36,783,468.46 37,389,492.23 38,005,021.88
(735,669.37) (747,789.84) (760,100.44)
₱20,841,510.04 ₱27,571,618.64 ₱34,412,522.58

14,220,485.71 20,841,510.04 27,571,618.64

36,783,468.46 37,389,492.23 38,005,021.88
(735,669.37) (747,789.84) (760,100.44)
₱20,841,510.04 ₱27,571,618.64 ₱34,412,522.58
 14,220,485.71 20,841,510.04 27,571,618.64
36,783,468.46 37,389,492.23 38,005,021.88
(735,669.37) (747,789.84) (760,100.44)
₱20,841,510.04 ₱27,571,618.64 ₱34,412,522.58
 SPILLFIX Company
Projected Statement of Financial Position
For the Years Ended December 31, 2025 -2029

Note 2025 2026

ASSETS
Current Assets
Cash SCF 43,274,605.80 75,925,216.81
Total Current Asset ₱43,274,605.80 ₱75,925,216.81
Noncurrent Asset
Property, Furnitures and Equipments 10 16,951.00 16,951.00
Accumulated Depreciation 11 (1,959.72) (3,919.45)
Total Noncurrent Asset ₱14,991.28 ₱13,031.55

TOTAL ASSETS ₱43,289,597.07 ₱75,938,248.36

LIABILITIES AND PARTNER'S EQUITY

Liabilities
VAT Payable 12 2,522,030.97 2,565,336.20
Government Contribution Payable 13 8,558.00 8,814.74
Income Tax Payable 14 2,224,610.92 2,261,668.85
Total Liabilities ₱4,755,199.89 ₱4,835,819.79
Partner's Equity
Partner 1, Capital SCE 7,706,879.44 14,220,485.71
Partner 2, Capital SCE 7,706,879.44 14,220,485.71
Partner 3, Capital SCE 7,706,879.44 14,220,485.71
Partner 4, Capital SCE 7,706,879.44 14,220,485.71
Partner 5. Capital SCE 7,706,879.44 14,220,485.71
Total Partner's Equity 38,534,397.19 71,102,428.57
TOTAL LIABILITIES AND PARTNER'S EQUITY 43,289,597.07 75,938,248.36

₱0.00 ₱0.00
ny
ncial Position -1
31, 2025 -2029

2027 2028 2029

109,113,911.95 142,849,366.71 177,140,173.74

₱109,113,911.95 ₱142,849,366.71 ₱177,140,173.74

16,951.00 16,951.00 16,951.00

(5,879.17) (7,838.90) (9,798.62)
₱11,071.83 ₱9,112.10 ₱7,152.38

₱109,124,983.77 ₱142,858,478.81 ₱177,147,326.12

2,609,387.63 2,654,190.80 2,699,767.26

9,079.18 9,351.56 9,632.10
2,298,966.78 2,336,843.26 2,375,313.87
₱4,917,433.59 ₱5,000,385.62 ₱5,084,713.23

20,841,510.04 27,571,618.64 34,412,522.58

20,841,510.04 27,571,618.64 34,412,522.58
20,841,510.04 27,571,618.64 34,412,522.58
20,841,510.04 27,571,618.64 34,412,522.58
20,841,510.04 27,571,618.64 34,412,522.58
104,207,550.19 137,858,093.19 172,062,612.89
109,124,983.77 142,858,478.81 177,147,326.12

₱0.00 ₱0.00 ₱0.00