TITLE OF PROJECT
:
PIGGERY (HOG FATTENING)
LOCATION
:
Tigbi, Tiwi, Albay
TOTAL PROJECT COST
:
P 67,775!!
PROPOSE" A#O$NT OF LOAN
:
P %!,!!!!!
SO$RCE OF F$N"
:
Li&'li* A++i+a-.'
TER#
:
C-i-/i-g
P0'1a0'* by: NI#FA C 2$IJANO P01-'- RECO##EN"E" APPRO3AL:
LEONILA " CORAL"E #/- Ag0i./l/0al O44i.'0 APPRO3E":
JAI#E C 3ILLAN$E3A #/-i.i1al #ay0 N' Ta' Ta' H' Pay:
CERTIFIE" CORRECT:
RO#$LO C CLARINO #/-i.i1al A../-a-
PROJECT PROPOSAL
I GENERAL INFOR#ATION A P0'. Til' 8 L.aiC P01-'- "P01+'* 8/*g'
8a.ya0* Swi-' Rai+i-g P0'. Tigbi, Tiwi, Albay JAI#E 3ILLAN$E3A P5!,!!!!!
I9 INTRO"$CTION Swi-' ba.ya0* 0ai+'0 +ai+4i'+ ab/ 7! 4 ' ./-0y;+ 10 1'0 .a1ia .-+/1i- Ti+ i+ ' 10i' 0'a+- wy ' "'1a0'- 4 Ag0i./l/0' a-* ' L.al G&'0-'- $-i+ a&' '<'-*'* 'i0 +/110 +' 4a0'0+ w a&' .i'* '+'l&'+ i- i+ '-*'a&0 R'ali=i-g ' -''* +/110 ' I-*/+0y, ' G&'0-'- a* la/-.'* +'&'0al 10g0a+ -ai-wi*' 0/g ' .1'0ai- 4 ' l.al G&'0-'- a-* '0 .-.'0-'* Ag'-.i'+ A-g ' 10i0iy 10g0a+ w'0': Swi-' T'.-lgy T0a-+4'0, Swi-' $1g0a*i-g a-* Swi-' "i+1'0+al T'+' 10g0a+ a&' b''- .-i-//+ /-*'0ai-g 10*/.' 1+ii&' 0'+/l+ 10ia0ily i-.0'a+' +/+ai- 10*/.i- 4 ' I-*/+0y RATIONALE T'0' i+ - */b a ba.ya0* +wi-' 0ai+i-g i+ ' + 11/la0 a-* 1'0a1+ -' 4 ' + '-'010i+i-g li&'li* 10'. -wa*ay+ Fi&' 4a0'0+ w a&' i-ial -wl'*g' 4 ' '.-lgy a&' *a0'* &'-/0'* i- i+ b/+i-'++ P0'&i/+ i-'0&i'w+ 0/g i-40al .-&'0+ai-+, wi +' lwly 4a0'0+ 0'&'al+ ' + i4 - all w'0' b'-'4i'* i- -' way 0 a-'0 by ' 10'. T' -' + b'-'4i'* w'0' +' w w'0' abl' ai-ai- w 0 0' 'a*+ 4 +w+ a a0' 10*/.i&' O-' ba+i+ 40 i+ a++/1i- '0 a- ' a'0ial i-g+ y/;ll -i.' a0/-* ' /+'l* i+ 'i0 .a1abiliy 4i-a-.' ' '*/.ai- 4 'i0 .il*0'- '&'- /1 ' '0ia0y l'&'l A &'0y gla0i-g +i/ai- i+ a '1ly''+ 4 ' g&'0-'- w a&' 'a0-'* ' 0'+/0.' 4 '+' 4a0'0+ a0' a&i-g 0' *i44i./li'+ i- 4i-a-.i-g ' '*/.ai- 4 'i0 .il*0'- >0+' i+ a '0+ a&' '&'- 4ail'* &'0.' ' *i44i./li'+ a-* 'i0 .il*0'- w/l* '- +/44'0 ' .-+'?/'-.'+ T/+ i+ 10'. 101+al i+ a*' 'l1 ' #/-i.i1al E1ly''+ 4 Tiwi, Albay a+ ' ai- b'-'4a.0 &'0.' 'i0 4i-a-.ial *i44i./li'+ a+ w'll a+ /1li4 'i0 li&i-g .-*ii-+ 40 ' w'l4a0' 4 'i0 4aili'+
PROJECT CO#PONENT Hg Fa'-i-g
9
Pigl'+ a a0' l'4 /-+l* a4'0 w'a-i-g will b' 4a'-'* $-il 'y aai- ab/ @! ilg0a+ b*yw'ig a-* '+l* a 10'&aili-g a0' 10i.'
8i9Ga+ Ta-
9
A+ a 10a.i.al 'a-+ 4 i-ii=i-g ai0 1ll/i- a-* wi+' $ili=ai- 4 a-ial wa+' a bi ga+ a- will b' E+abli+B.-+0/.'* w'- ' 10'. i+ al0'a*y i- 4/ll +wi-g
PROJECT ASS$#PTIONS 9 9 9 9 9 9 9
All 4i&' b0''*'0 +w+ will b' 10*/.i&' /1 ' '-* 4 ' i0* y'a0 Ea. b0''*'0 +w will 10*/.' a- a&'0ag' 4 -i-' () 1igl'+ 1'0 4/00wi-g Tw 4/00wi-g 1'0 y'a0 ./l* b' aai-'* 40 ' +'.-* y'a0 -wa0*+ N l'++ a- 7! 4 ' w'a-'* 1igl'+ a0' +l* 1'0 4/00wi-g #0aliy 0a' will - +ig-i4i.a-ly a44'. ' a&'0ag' 10*/.i- 0a' a+ 10'.'* $-+l* 1igl'+ a a0' 4a'-'* will w'ig - l'++ a- @! ilg0a+ D -+ a4'0 w'a-i-g I-.0'a+' i- 10i.'+ 4 4''*+, *0/g+ a-* bilgi'+ will b' i-ial a-* will - +ig-i4i.a-ly a44'. 10'.'* i-.' 4 ' 10'.
FINANCIAL STATE#ENT YEAR I
FIE" EPENSES
A H/+i-g
5 80''*'0 F/00wi-g 1'- a*' /1 4 .-.0'' wall+ a-* Fl0i-g wi lig a'0ial+ 40 4i-g 9 9
.1a0'- 4a'-i-g 1'- a*' /1 4 .-.0'' wall+ a-* Fl0i-g a-* lig a'0ial+ 40 04i-g
9 9 8 Fa0 I1l''-+ 9>a'0 +', 1la+i. 1ail+ +&'l, */+ 1a-+, a-* +10ay'0
P 7,5!!!!
7,5!!!! ,!!!!!
OPERATING EPENSES A 80''*'0 S. 8 F''*+
9 5 'a*+ b0''*'0 gi4+ a P,5!!!!B'a* 9 Sa0'0 #a+ (% bag+ P!!!!Bbag, 5! g Bbag ) 9 G0w'0 #a+ (D bag+ P5!!!Bbag, 5! gBbag) 9 80''*'0 #a+ (%! bag+ P!!!!Bbag,5!gBbag) 9 La.ai-g #a+(7 bag+ P!!!!Bbag, 5!gBbag) 9 P0'9+a0'0 #a+ ( @ bag+ P@!!!!Bbag, 5g Bbag
C 80''*i-g F'' 9 8a0 +'0&i.'+ 40 4i&' gil+ P6!!!!B+'0&i.' " 3''0i-a0y "0/g+ a-* 8ilgi'+ ( 3a..i-'+, a-i9bii.+,3iai-+ A-* i-'0al S/11l''-) E El'.0i.iy a-* >a'0 .-+/1i- .+ F T0a-+10ai- '<1'-+'+ (0a-+10 4 +.+ a-* 4''*+) G C-i-g'-.i'+ (5 4 10'. .+)
9 P 7,5!!!! 9 9 9 9 9 P
,7!!!! %,5!!!! 7,!!!!! 5,%!!!! 6,D!!!! @,D!!!!
9
%,!!!!!
9 9 9 9 P
,!!!!! D,@!!!! %,!!!!! D,7!!! @,!!!
FINANCIAL STATE#ENT YEAR II
OPERATING EPENSES: A F''*+
9 6 bag+ 10'9+a0'0 a+ 9 D bag+ +a0'0 a+ 9 @! bag+ g0w'0 a+ 9 6@ bag+ g0w'0 a+ 9 6! bag+ b0''*'0 a+ 9 %D bag+ la.ai-g a+ 8 80''*i-g F'' 9 T'- i'+ b 8a0 S'0&i.'+ C3''0i-a0y "0/g+ a-* 8ilgi'+ " T0a-+10ai- E<1'-+'+ E El'.0i.iy a-* >a'0 C-+/1i- C+ F C-i-g'-.i'+ Tal O1'0ai-g E<1'-+'+
P 6,7!!! ,D@!!! %@,!!!!! %!,D!!! 7,!!!!! 5,@!!!
P%!,5D!! %,!!!!! %,!!!!! ,5!!!! ,!!!!! 7,!!!!! P 148,454.00
YEAR III OPERATING EPENSES A F''*+ ! i-.0'a+' 40 y'a0 II 8 80''*i-g F'' C 3''0i-a0y "0/g+ a-* 8ilgi'+ " T0a-+10ai- E<1'-+'+ E El'.0i.iy a-* >a'0 C-+/1i- .+ F C-i-g'-.i'+ Tal O1'0ai-g E<1'-+'+
PDD,!5!!! D,!!!!! D,!!!!! %,!!!!! ,!!!!! @,!!!!! P65,!5!!!
III "ESCRIPTION OF THE PROJECT : a. Objectives G'-'0al
S1'.i4i.
9
9 9 9
T a&' a- '-'010i+i-g b/+i-'++ a will a/g'- ' T' '1ly'';+ i-.' a will b'-'4i all ' 'b'0+ 4 ' /+'l* T ai-ai- 5 'a* 4 1igl'+ 1'0 +''+'0 T 10*/.' D5 'a*+ 4 1igl'+ 1'0 +''+'0 T wi+'ly /ili=' i*l' 4aily lab0
8 Brief Description of the Project T' 10'. will b' 4./+'* ai-ly - b0''*i-g 4 ?/aliy +w+ 10*/.' 1igl'+ Pigl'+ a ./l* b' +l* '0 ba.ya0* 0ai+'0+ '-gag'* i- g 4a'-i-g 0 a-'0 R'la'* b/+i-'++ C Brief Description of project site T' 10'. will b' '+abli+'* i- a- i*l' l wi a- a0'a 4 ab/ !! +? a*a.'- T ' 0'+i*'-ial /+' a-* 4/lly +'./0'* by a 1'0i''0 4'-.' a-* +' 40/i 0''+ +/00/-*i-g ' a0'a wi. .a- 10&i*' g* a+1'0' 40 ' a-ial+ " Project Management T' 4aily 'b'0+ a-* i'*ia' 'b'0+ 4 ' /+'l* will a-*l' ' #a-ag''- a-* 1'0ai- 4 ' 10'. E Project Buget F/-*i-g +/0.' 4 ' 10'. will b' *'0i&'* 40 a la- .i-g 40 ' Li&'li* A++i+a-.' F/-* 4 ' #/-i.i1aliy 4 Tiwi, Albay
FINANCIAL STATE#ENT YEAR I3
OPERATING EPENSES A. F''*+
9 5 i-.0'a+' 40 y'a0 III 9 5 bag+ 4i-i+'0 b' /+'* b'40' ./lli-g 5 .w+ P5%5Bbag
8 80''*i-g F'' C 3''0i-a0y "0/g+ a-* 8ilgi'+ " T0a-+10ai- E<1'-+'+ C El'.0i.iy a-* >a+' C-+/1i- C+ " C-i-g'-.i'+ TOTAL OPERATING EPENSES
P5, 55! ,665 P5, @6675 5,!!!!! D,5!!!! %,5!!!! ,5!!!! @,!!!!! P77,%6@75
INCO#E STATE#ENT INCO#E ON SALES: Y'a0 I 9 Sal' 4 % 'a*+ w'a-'* 1igl'+ P,!!!!B* 9 Sal' 4 7D 1.+ E1y 4''* +a.+ P@!!B1. Tal I-.' - Sal'+
P %7,!!!! 5!! P %7,7!!
Y'a0 II 9 Sal' 4 6 'a*+ w'a-'* 1igl'+ P,!!!!B* 9 Sal' 4 @ 'a*+ 4a'-'* g+ PD,!!!!!B* 9 Sal' 4 66 1.+ '1y 4''* +a.+ Tal I-.' - Sal'+
P 7D,D!!!! ,!!!!! ,@!! P@@,5@!!
Y'a0 III Sal' 4 57 'a*+ w'a-'* 1igl'+ 9 Sal' 4 @ 'a*+ 4a'-'* g+ PD,!!!!B* 9 Sal' 4 6 1.+ E1y 4''* +a.+ Tal I-.' - Sal'+
P 6@,D!!!! 77,6!!!! ,@!! P @@,@!!
Y'a0 I3 Sal' 4 6 'a*+ w'a-'* 1igl'+ P,%!!!!B* 9 Sal' 4 @ 'a*+ 4a'-'* g+ PD,%!!!!B* 9 Sal' 4 5 'a*+ ./ll'* +w P6,!!!!!B* 9 Sal' 4 7 1.+ E1y 4''* +a.+ Tal I-.' - Sal'+
P @!,6!!!! !,D!!!! %!,!!!!! ,@!! P!"",1!8.00