Sunteți pe pagina 1din 44

July 19, 2019

ABC FARM CORPORATION


Laguna

To : President

Cc: DV BOER INTERNATIONAL CORPORATION


c/o Ms. Joy N. Arevalo, CPA, MBA

Dear Sir and Madam:

Last June 28 to 29, 2019, we visited your farm and conducted an audit in relation to your plan to submit an
acquisition proposal to DV BOER INTERNATIONAL CORP. The audit was done in the presence of your
administrative manager, Mr. Juan Dela Cruz and operations manager, Mr. Peter Vinincula.

Below is a summary of our findings:

a.) Your summary of income and expenses monthly were properly presented and it helped us better in
compiling your cash disbursements with regards to your operating activities.
b.) Your buildings are properly planned, with important spacing requirements, and aligned with high
standards of goat breeding. They are properly maintained with appropriate ventilations and
protection against adverse weather environment.
c.) Your biological assets are very healthy and in good condition.
d.) Teamwork is evident given the proper maintenance of the farm.

e.) Location is very strategic for tourism business with its beautiful panoramic view of Laguna. It is
highly accessible given the newly completed construction of San Juanito bridge, and it is nearby
Philippine army camp.

Our approach:

a) It was noted that during the initial operation of the farm, some of the buildings were constructed
simultaneously to maximize efficiency and to manage cost. Hence, cash disbursements related to
the construction of buildings and structures were appropriated in a general construction category
(i.e., costs were not specifically identified per type of building). In this regard, to establish the
reasonable balances of your property, plant and equipment, we conducted a physical inventory of
your assets with the help of your Admin. Manager. From this, we conservatively estimated the value
of each property. As soon as we finished the list, we compared the data to the uncategorized cash
disbursements as basis to our adjustments related to the construction and/or purchases of assets.
b) Given the unique nature of the business, we used a LIQUIDATION approach for your company
valuation. We reflected all your paiwi cash collection against cash disbursements. We think that this
approach is more appropriate especially if your records are presented on a cash basis accounting.
c) We also presented intangible assets such as goodwill and potential income from future business
related activities in our report as one of the basis for the negotiation.

Attached is the report containing details of our summary and schedules.

Sincerely yours,

Rogelio G. Panelo Jr., CPA, CTT, MBA


Panelo Accounting and Management Advisory Services

Abc Farm
LIQUIDATION SUMMARY OF PAIWI COLLECTION - CASH BASIS
As of June 30, 2019

Particulars Schedule Amount


Cashout from Operating Activities (A)
Organization Cost 2 P 660,966.00
Cost of Services 3 13,136,714.78
Operating Expenses 3 12,597,958.47
Total P 26,395,639.25
Cashout from Investing Activities (B)
Property, Plant and Equipment
Land P 0.00
Land Improvements 4 897,500.00
Building 4 6,180,000.00
Farm Tools and Equipment 4 303,533.75
Office Tools and Equipment 4 141,289.75
Kitchen Tools and Equipment 4 32,000.00
Furniture and Fixtures 4 128,420.00
Transportation Vehicles 4 525,000.00
Accreditation Fee 3 500,000.00
Biological Assets (at Current Fair Value) 5 3,394,650.00
Investment in Microfinance (As of May 31, 2019 only) 7 1,401,683.14
Total P 13,504,076.64
Cashout from Financing Activities (Ç)
LT Liability Payments P 0.00
Stock Issuance 0.00
Total P 0.00
Total Cashout (A+B+C) P 39,899,715.89
Add: Cash balances and Uncollected/Unrealized Income
(D)
Cash in Bank (June 30, 2019) P 4,357,307.04
FV Gain on Initial Recognition of BA (Kids) 6 920,500.00
Interest Income from Microfinance 7 262,571.06
Total 5,540,378.10
Total Cash Value of the Corporation (A+B+C+D) P 45,440,093.99
Less: Total Paiwi Collection (up to last paiwi partner) (E) 1 P 45,422,412.00
Cash Overage / (Shortage) 17,681.99
Add:
Goodwill (trademark/brand) 8 1,000,000.00
Potential income from other activities 8 7,433,000.00
Total Add-in Value P 8,433,000.00
Total Negotiable Price 8,450,681.99

Schedule 1 : Paiwi Collection


Paiwi
Package No. of Packages Total paiwi
Full Name Amount Batch Date Availed package
Allan Rey Espiritu Lim 290,250.00 September ‘17 1 290,250.00
Bryan Dancil Lao 290,250.00 September ‘17 1 290,250.00
Eliza Caillan Lucido 580,500.00 September ‘17 2 580,500.00
Jan Kringle German Santos 290,250.00 September ‘17 1 290,250.00
Marion Domingo Tangonan 290,250.00 September ‘17 1 290,250.00
Rosita Vigare 580,500.00 September ‘17 2 580,500.00
Seve Barnett Oliveros 580,501.00 September ‘17 2 580,501.00
Arrex Salido Badua 290,250.00 October ‘17 1 290,250.00
Christy Marie Osana Diego 290,250.00 October ‘17 1 290,250.00
Clarodille Abrazado Tangonan 290,250.00 October ‘17 1 290,250.00
Myleene Dalloran De Leon 580,500.00 October ‘17 2 580,500.00
Rosita Vigare 290,250.00 October ‘17 1 290,250.00
RYAN VILLANUEVA SANCHEZ 290,250.00 October ‘17 1 290,250.00
Seve Barnett 290,250.00 October ‘17 1 290,250.00
Venus Vigare 290,250.00 October ‘17 1 290,250.00
Wayne Tumaliuan 290,250.00 October ‘17 1 290,250.00
Christopher P. Monterola 290,250.00 November ‘17 1 290,250.00
Clarodille Abrazado Tangonan 290,250.00 November ‘17 1 290,250.00
Emerson Mercado Ramiscal 290,250.00 November ‘17 1 290,250.00
Emma Oclaray Samson 290,250.00 November ‘17 1 290,250.00
Erika Fille T. Legara 290,250.00 November ‘17 1 290,250.00
Ernelson Pascual Quilling 290,250.00 November ‘17 1 290,250.00
Glory Domingo 290,250.00 November ‘17 1 290,250.00
Honey Macapagal Castro 290,250.50 November ‘17 1 290,250.50
Seve Barnett Oliveros 290,250.50 November ‘17 1 290,250.50
Sharon Tabajonda De Leon 290,250.00 November ‘17 1 290,250.00
Annabel Bandol Pascual 290,250.00 December ‘17 1 290,250.00
Borris Garcia Mabulay 290,250.00 December ‘17 1 290,250.00
Christopher P. Monterola 290,250.00 December ‘17 1 290,250.00
Crislen Pico Saguirre 290,250.00 December ‘17 1 290,250.00
Eddie Cabuslay Antonio 290,250.00 December ‘17 1 290,250.00
Erika Fille T. Legara 290,250.00 December ‘17 1 290,250.00
Ernelson Pascual Quilling 290,250.00 December ‘17 1 290,250.00
Rogelio Estabillo Viduya 290,250.00 December ‘17 1 290,250.00
Ryan Saguisi Andres 290,250.00 December ‘17 1 290,250.00
Anelyn Ramos Lopez 290,250.00 January ‘18 1 290,250.00
Christopher Allan Jao 290,250.00 January ‘18 1 290,250.00
Christopher P. Monterola 290,250.00 January ‘18 1 290,250.00
Erika Fille T. Legara 290,250.00 January ‘18 1 290,250.00
Geralfredo Culangan Andal 290,250.00 January ‘18 1 290,250.00
Marie Angeli Peña Uy 290,250.00 January ‘18 1 290,250.00
Nancy Teng Gaw 290,250.00 January ‘18 1 290,250.00
Ryan Saguisi Andres 290,250.00 January ‘18 1 290,250.00
Veronica Pena Fiscaro 290,250.00 January ‘18 1 290,250.00
CHERRY MAE CAABAY
CAYACAP 320,000.00 February ‘18 1 320,000.00
Darex Pineda Guanzon 320,000.00 February ‘18 1 320,000.00
Diego Chavez Abello Jr. 640,000.00 February ‘18 2 640,000.00
MICHAELA ROSARIO LOPEZ 290,250.00 February ‘18 1 290,250.00
Sharon Tabajonda De Leon 320,000.00 February '19 2 320,000.00
Elaine Joy D. Patajo 320,000.00 March '18 1 320,000.00
Rosita Vigare 640,000.00 March '18 2 640,000.00
Ernelson Pascual Quilling 320,000.00 May ‘18 1 320,000.00
Hilario Lorenzo 320,000.00 May ‘18 1 320,000.00
Jeffrey D. Garces 1,280,000.00 May ‘18 4 1,280,000.00
Sharon Tabajonda De Leon 320,000.00 May ‘18 1 320,000.00
Sharon Tabajonda De Leon 1,600,000.00 May '19 5 1,600,000.00
Rowelle Tabajonda 640,000.00 June ‘18 2 640,000.00
Judymar Agregado Bareng 320,000.00 July ‘18 1 320,000.00
Bencito Gabral Quintos 320,000.00 August '18 1 320,000.00
Jordan Chan Tan 640,000.00 August '18 2 640,000.00
DVB Microfinance 1,280,000.00 August '18 4 1,280,000.00
Celika Lynne Nierves Dizon 320,000.00 September '18 1 320,000.00
DVB Microfinance 2,240,000.00 September '18 7 2,240,000.00
MARIFEL LAPUENTE PEDRO 320,000.00 September '18 1 320,000.00
Winsher Paredes Benadero 320,000.00 September '18 1 320,000.00
Xenia Paguirigan 320,000.00 September '18 1 320,000.00
febe que villanueva 320,000.00 October ‘18 1 320,000.00
FERNANDO NITO FERNANDEZ 320,000.00 October ‘18 1 320,000.00
kathleen mae castillo agbayani 320,000.00 October ‘18 1 320,000.00
Melandro Jetajobe Aloquin 320,000.00 October ‘18 1 320,000.00
Michael Andry Barasi Maramag 320,000.00 October ‘18 1 320,000.00
Roviner Cruz Geronimo 320,000.00 October ‘18 1 320,000.00
Tito G Grefalda Jr 320,000.00 October ‘18 1 320,000.00
aimee abadillla alan 320,000.00 November ‘18 1 320,000.00
aldren carreon dairo 320,000.00 November ‘18 1 320,000.00
Carlo Pineda Monterola 960,000.00 November ‘18 3 960,000.00
Christopher Pineda Monterola 960,000.00 November ‘18 3 960,000.00
Erika T Legara 960,000.00 November ‘18 3 960,000.00
James Mesias Licudine 320,000.00 November ‘18 1 320,000.00
JOCELYN QUIMBO GIMPAYAN 320,000.00 November ‘18 1 320,000.00
Mark Joseph Baldomar Oria 320,000.00 November ‘18 1 320,000.00
Myleene Dalloran De Leon 320,000.00 November ‘18 1 320,000.00
Raelan Mario Andam Andres 320,000.00 November ‘18 1 320,000.00
Arsenia Capiendo Mendoza 320,000.00 December ‘18 1 320,000.00
Benjz Gerard Magtibay Sevilla 320,000.00 December ‘18 1 320,000.00
Carlo Pineda Monterola 320,000.00 December ‘18 1 320,000.00
Carlo Pineda Monterola 640,000.00 December ‘18 2 640,000.00
Carmen Shiela Balandra Pielago 320,000.00 December ‘18 1 320,000.00
Darelle Barasi Dyquiangco 640,000.00 December ‘18 2 640,000.00
Denilyn Macaraeg Ambasa 320,000.00 December ‘18 1 320,000.00
diomelyn casas olajay 320,000.00 December ‘18 1 320,000.00
EDDIE CABUSLAY ANTONIO 320,000.00 December ‘18 1 320,000.00
Glenn Marqueda Amper 320,000.00 December ‘18 1 320,000.00
Jan Kringle German Santos 320,000.00 December ‘18 1 320,000.00
Jazpher Padrilanan Mangubat 640,000.00 December ‘18 2 640,000.00
Krisette Anne de Chavez de
Chavez 320,000.00 December ‘18 1 320,000.00
Marla Isla Capinpin 320,000.00 December ‘18 1 320,000.00
Michael Andry Barasi Maramag 320,160.00 December ‘18 1 320,160.00
MITCHEL BALUBAL SORIANO 320,000.00 December ‘18 1 320,000.00
Noel Mariano Canlas 320,000.00 December ‘18 1 320,000.00
Richard Marc Palogan Galutera 320,000.00 December ‘18 1 320,000.00
Rovylyn Abarquez Mogol 320,000.00 December ‘18 1 320,000.00
SORAINIE SANTOS NUNEZ 320,000.00 December ‘18 1 320,000.00
villa ardelainne dandoy balisi 320,000.00 December ‘18 1 320,000.00
Sharon Tabajonda De Leon 640,000.00 March '19 4 640,000.00
Cherry Mae Cayacap 160,000.00 March '19 1 160,000.00
Mary Ann Racimo Fajardo 160,000.00 April '19 1 160,000.00
Dwight emerson galvez matias 160,000.00 April '19 1 160,000.00
Felix/Maria Celia Agustin 320,000.00 April '18 1 320,000.00
Ric S. De Jesus 320,000.00 April '18 1 320,000.00
Jennifer Guarin 320,000.00 June '19 1 320,000.00
Giscard Calimag Allam 320,000.00 July '19 1 320,000.00
Veronica Pena Fiscaro 320,000.00 July '19 1 320,000.00
Marlon Torres Sarsosa 320,000.00 July '19 1 320,000.00
Total 45,422,412.00 45,422,412.00

Schedule 2: Organization Cost

DATE PARTICULARS DETAILS AMOUNT


06/14/1 Pump well and electricity installation Purchase of pipes and other materials, with receipt 16,050.00
7
06/15/1 Pump well and electricity installation Purchase of GI pipe, coupling, etc 2,485.00
7
06/15/1 Pump well and electricity installation Food and water hauling 2,000.00
7
06/17/1 Pump well and electricity installation Purchase of cement 230.00
7
06/17/1 Pump well and electricity installation Purchase of gasoline, chain saw 400.00
7
06/17/1 Pump well and electricity installation Purchase of bulb wire/labor 3,500.00
7
06/18/1 Pump well and electricity installation Labor costs, pump well operations 15,500.00
7
06/18/1 Pump well and electricity installation Meals, construction of pimple 1,500.00
7
06/21/1 Pump well and electricity installation Purchase of materials e.g., pipe 15,045.00
7
06/21/1 Pump well and electricity installation Labor costs, welding, pump well 1,600.00
7
06/24/1 Pump well and electricity installation Purchase of gravel wire 4,500.00
7
06/25/1 Pump well and electricity installation Purchase of transformer, electricity installation 59,000.00
7
06/26/1 Pump well and electricity installation Labor costs (gave money direct to Michael) 1,500.00
7
06/26/1 Pump well and electricity installation Purchase of materials, wire etc, c/o Michael 9,520.00
7
06/26/1 Pump well and electricity installation Labor costs, installation of electricity 2,000.00
7
06/28/1 Pump well and electricity installation Purchase of gravel, electricity installation 8,500.00
7
06/28/1 Pump well and electricity installation Labor costs, Insu 500.00
7
07/02/1 Pump well and electricity installation Construction materials, electricity (tistis ahoy) 2,000.00
7
07/04/1 Pump well and electricity installation Purchase of materials, welding pipe 700.00
7
07/05/1 Pump well and electricity installation Fees for building plan 3,000.00
7
07/05/1 Pump well and electricity installation Hauling services, forma galva to pasto elf 1,500.00
7
07/05/1 Pump well and electricity installation Purchase of wood (tistis kahoy) 1,000.00
7
07/06/1 Pump well and electricity installation Purchase of materials, cement/gas posting 1,000.00
7
07/08/1 Pump well and electricity installation Labor costs, tabas 7+2k 7,000.00
7
07/10/1 Pump well and electricity installation Purchase of materials, wire (Receipt # 2411) 49,000.00
7
07/12/1 Pump well and electricity installation Fees, permit for fire station 2,500.00
7
07/13/1 Pump well and electricity installation Purchase tubo 2,050.00
7
07/13/1 Pump well and electricity installation Purchase of materials, tubo 2,300.00
7
07/15/1 Pump well and electricity installation Labor costs, tabs 10,000.00
7
07/15/1 Pump well and electricity installation Purchase of wood post, electricity, ISELCO 5,000.00
7
07/15/1 Pump well and electricity installation Labor costs, Michael (foreman) 500.00
7
07/15/1 Pump well and electricity installation Labor cost, tabas 2,000.00
7
07/17/1 Pump well and electricity installation Labor costs, post electricity 750.00
7
07/17/1 Pump well and electricity installation Purchase of street light and umbrella switch 1,000.00
7
07/20/1 Pump well and electricity installation Labor costs, installation of Kubo Lights 2,500.00
7
07/26/1 Pump well and electricity installation Labor costs, tabas 5,000.00
7
07/26/1 Pump well and electricity installation Labor costs, tabs 2,000.00
7
07/26/1 Pump well and electricity installation Labor costs, making of patta 1,500.00
7
07/26/1 Pump well and electricity installation Purchase of materials, light bulb for nipa hut 300.00
7
07/30/1 Pump well and electricity installation Purchase of transformer, cutout 59,000.00
7
08/05/1 Pump well and electricity installation Building plan, inspector fees 3,500.00
7
08/05/1 Pump well and electricity installation Construction materials, hauling wood, bunday 1,500.00
7
08/07/1 Pump well and electricity installation Labor costs, 6 posting installation 750.00
7
08/07/1 Pump well and electricity installation Purchase materials, wood 3600 board ft 26,000.00
7
08/07/1 Pump well and electricity installation purchase of materials, wood, 2598 bldg ft 18,186.00
7
08/10/1 Pump well and electricity installation Purchase of construction materials 49,000.00
7
08/12/1 Pump well and electricity installation Purchase of materials 2,050.00
7
08/15/1 Pump well and electricity installation Purchase of materials 2,300.00
7
08/17/1 Pump well and electricity installation Purchase of wood post from Iselco 5,000.00
7
08/17/1 Pump well and electricity installation Installation of drop wire food 32,000.00
7
08/17/1 Pump well and electricity installation Snacks, during electricity installation 100.00
7
Jun-17 Business permits SEC includes processing fee through Ms J Villamin 45,000.00
Jun-17 Business permits BIR 50,500.00
Jun-17 Business permits Receipt printing 2,500.00
Jun-17 Business permits Baranggay 200.00
Jun-17 Business permits Municipal 1,800.00
Jun-17 Business permits Building permit 3,000.00
Jun-17 Business permits Processing fees 20,000.00
Jun-17 Business permits Fire 2,500.00
Jun-17 Business permits ISELCO 2,050.00
05/17/1 Land clearing operations Contract cleaning 5,000.00
7
05/27/1 Land clearing operations Contract cleaning 5,000.00
7
06/04/1 Land clearing operations Contract cleaning 8,000.00
7
06/10/1 Land clearing operations Contract cleaning 5,000.00
7
06/17/1 Land clearing operations Contract cleaning 5,000.00
7
06/17/1 Land clearing operations Spraying operations, 2 gallons P. Plus 2,500.00
7
06/17/1 Land clearing operations Chain saw/repair/labor 1,000.00
7
06/17/1 Land clearing operations Purchase of gasoline for small chain saw 200.00
7
06/17/1 Land clearing operations Labor costs, land clearing 1,500.00
7
06/18/1 Land clearing operations Cleaning operations 3,000.00
7
06/18/1 Land clearing operations Cleaning of Abat 10,800.00
7
06/18/1 Land clearing operations Clearing operations, ragup 11,400.00
7
06/20/1 Land clearing operations Labor costs, 6 persons, location clearing 1,200.00
7
07/20/1 Land clearing operations Labor costs, 4 hours cleaning, 7k/hr 28,000.00
7
TOTAL 660,966.00
Schedule 3 : Monthly Income Statement

INCOME STATEMENT
July 2017 Aug 2017 Sep 2017 Oct. 2017 Nov. 2017 Dec. 2017 2017
ACCOUNTS
PAIWI COLLECTION 2,104,312.5 2,322,000.0 3,270,187.0 2,231,749.0 9,928,248.5
0 0 0 0 0
Less: Cost of Service
Royalty Fee 97,959.38 158,630.25 100,000.00 356,589.63
Sales Discount/Commission 17,415.00 95,075.00 52,245.00 164,735.00
Paiwi Payout 0.00
Total Cost of Service 0.00 0.00 0.00 115,374.38 253,705.25 152,245.00 521,324.63
Gross Profit 0.00 0.00 2,104,312.5 2,206,625.6 3,016,481.7 2,079,504.0 9,406,923.8
0 2 5 0 7

OPERATING EXPENSES
Accomodation and 1,500.00 1,725.00 75,000.00 78,225.00
Assistance
Advertising & Promotions 20,729.17 729.17 21,458.34
Bank Charges 0.00
Director's Allowance 100,000.00 100,000.00 100,000.00 200,000.00 500,000.00
Donations & Contribution 15,000.00 15,000.00
Dues & Subscription 0.00
Employee Medical Expense 0.00
Employee Medicine Supplies 0.00
Employees Benefits 1,000.00 5,940.00 6,940.00
Employees Uniforms 2,200.00 7,470.00 9,670.00
Employer share- philhealth 0.00
Employer share- sss 0.00
Farms Materials and Supplies 53,650.00 10,470.00 42,000.00 60,940.00 3,591.00 170,651.00
Foods and Meals Allow. 3,000.00 3,600.00 3,000.00 5,000.00 15,670.00 13,667.00 43,937.00
Fuel and Oil 0.00
House keeping Supplies Exp 0.00
Insurance Expense 0.00
Interest Expense 0.00
Legal Fees 0.00
Meeting & Conference 2,641.38 2,641.38
Miscellaneous Expense 3,000.00 3,000.00 6,000.00
Permits and Licenses 0.00
Photocopying & notary 1,500.00 1,500.00 3,000.00
Postage (LBC, Palawan) 0.00
Power and Light 17,000.00 17,000.00
Professional fee 6,500.00 6,500.00
R&D - Necropsy 0.00
Rent Expense 30,000.00 30,000.00 30,000.00 130,000.00 220,000.00
Repair and Maintenance 7,889.25 500.00 28,900.00 37,289.25
Representation and Ent. 7,000.00 9,641.38 7,500.00 35,000.00 59,141.38
Salaries and wages 6,400.00 30,400.00 146,000.00 165,850.00 127,950.00 144,420.00 621,020.00
Security Services 0.00
Supplies - Feeds-Goats 0.00
Supplies - Medicines-Goats 0.00
Supplies - Office 2,633.00 6,600.00 9,233.00
Taxes and Licenses 6,500.00 9,000.00 56,140.00 71,640.00
Telephone 4,600.19 1,000.00 1,000.00 1,000.00 1,000.00 8,600.19
Training & Development 0.00
Transportation and Traveling 2,400.00 2,400.00 6,000.00 8,000.00 22,200.00 16,738.00 57,738.00
Water expense 4,350.00 33,580.00 37,930.00
13th Month Pay 0.00
TOTAL OPERATING 101,300.00 94,050.19 374,369.17 379,884.18 385,685.00 668,326.00 2,003,614.5
EXPENSES 4
NET INCOME - -94,050.19 1,729,943.3 1,826,741.4 2,630,796.7 1,411,178.0 7,403,309.3
101,300.00 3 4 5 0 3
Schedule 3 : Monthly Income
Statement

INCOME STATEMENT
Jan 2018 Feb 2018 Mar 2018 Ápr 2018 May 2018 June 2018
ACCOUNTS
PAIWI COLLECTION 3,469,938.0 720,313.00 1,090,250.0 1,032,563.0 2,000,000.0 1,280,000.0
0 0 0 0 0
Less: Cost of Service
Royalty Fee 173,497.00 36,016.00 54,512.00 51,628.15 100,000.00 64,000.00
Sales Discount/Commission 17,415.00 54,922.00 0.00 9,000.00 9,600.00 19,200.00
Paiwi Payout
Total Cost of Service 190,912.00 90,938.00 54,512.00 60,628.15 109,600.00 83,200.00
Gross Profit 3,279,026.0 629,375.00 1,035,738.0 971,934.85 1,890,400.0 1,196,800.0
0 0 0 0
OPERATING EXPENSES
Accomodation and 0.00 1,920.00 0.00 0.00 0.00 0.00
Assistance
Advertising & Promotions 729.00 729.00 729.00 729.00 16,785.00 16,360.00
Bank Charges
Director's Allowance 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
Donations & Contribution 500.00 0.00 0.00 0.00 0.00
Dues & Subscription 0.00 0.00 300.00 0.00
Employee Medical Expense 0.00 0.00 0.00 160.00 300.00 1,150.00
Employee Medicine Supplies 0.00 0.00 680.00 336.00 1,800.00 180.00
Employees Benefits 0.00 0.00 10,000.00 22,000.00 0.00
Employees Uniforms 0.00 2,790.00 3,335.00 0.00 3,500.00 0.00
Employer share- philhealth 0.00 0.00 0.00 0.00 0.00 0.00
Employer share- sss 0.00 0.00 0.00 0.00 0.00 0.00
Farms Materials and 8,509.50 11,373.00 19,778.75 13,027.00 24,139.00 0.00
Supplies
Foods and Meals Allow. 12,695.00 14,867.60 29,200.00 25,820.00 31,599.00 46,800.00
Fuel and Oil
House keeping Supplies Exp 0.00 2,200.00 2,222.75 295.00 1,000.00 0.00
Insurance Expense 0.00 0.00 0.00 0.00 0.00 0.00
Interest Expense 0.00 0.00 0.00 0.00 0.00 0.00
Legal Fees
Meeting & Conference 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expense 10,100.00 0.00 900.00 13,635.00 900.00 20,000.00
Permits and Licenses
Photocopying & notary 1,350.00 750.00 1,376.00 500.00 1,050.00 750.00
Postage (LBC, Palawan) 7,665.00
Power and Light 3,600.00 4,912.06 2,440.84 0.00 8,773.91 4,046.26
Professional fee 0.00 0.00 0.00 0.00
R&D - Necropsy
Rent Expense 30,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00
Repair and Maintenance 37,500.00 650.00 0.00 4,780.00 2,708.00 1,005.31
Representation and Ent. 200.00 5,000.00 2,500.00 30,964.85 7,000.00 0.00
Salaries and wages 164,800.00 189,530.00 192,277.70 176,011.00 189,000.00 173,919.00
Security Services 0.00 0.00 0.00 0.00 0.00 0.00
Supplies - Feeds-Goats 0.00 3,510.00 0.00 5,500.00 66,370.00 73,915.00
Supplies - Medicines-Goats 4,987.00 1,790.00 2,110.00 88,002.00 4,701.00
Supplies - Office 1,160.00 2,907.00 3,735.00 936.00 0.00 36.75
Taxes and Licenses 8,300.00 4,637.00 0.00 0.00 0.00 0.00
Telephone 1,000.00 1,000.00 1,050.00 1,000.00 1,000.00 1,000.00
Training & Development 0.00 26,808.00 5,254.00 32,708.00 1,500.00 22,200.00
Transportation and Traveling 7,140.00 15,383.15 7,632.00 11,050.00 15,520.00 13,570.00
Water expense 0.00 0.00 0.00 0.00 0.00
13th Month Pay
TOTAL OPERATING 387,083.50 422,118.81 394,901.04 449,561.85 603,246.91 499,633.32
EXPENSES
NET INCOME 2,891,942.5 207,256.19 640,836.96 522,373.00 1,287,153.0 697,166.68
0 9
Schedule 3 : Monthly Income
Statement

INCOME STATEMENT WHOLE


July 2018 Aug 2018 Sep 2018 Oct. 2018 Nov. 2018 Dec. 2018
ACCOUNTS YEAR 2018
PAIWI COLLECTION 2,000,000.00 2,640,000.00 2,720,000.00 4,080,000.00 5,786,000.00 2,894,750.00 29,713,814.0
0
Less: Cost of Service 0.00
Royalty Fee 100,000.00 132,000.00 136,000.00 136,000.00 204,000.00 268,000.00 1,455,653.15
Sales Discount/Commission 79,200.00 28,800.00 86,400.00 86,400.00 48,000.00 438,937.00
Paiwi Payout 900,000.00 900,000.00 900,000.00 900,000.00 810,000.00 4,410,000.00
Total Cost of Service 100,000.00 1,111,200.00 1,064,800.00 1,122,400.00 1,190,400.00 1,126,000.00 6,304,590.15
Gross Profit 1,900,000.00 1,528,800.00 1,655,200.00 2,957,600.00 4,595,600.00 1,768,750.00 23,409,223.8
5

OPERATING EXPENSES
Accomodation and Assistance 0.00 0.00 0.00 1,920.00
Advertising & Promotions 1,500.00 1,500.00 0.00 38,500.00 77,561.00
Bank Charges
Director's Allowance 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 200,000.00 1,300,000.00
Donations & Contribution 0.00 0.00 0.00 500.00
Dues & Subscription 300.00 92,400.00 300.00 11,495.00 14,350.00 10,000.00 129,145.00
Employee Medical Expense 650.00 3,765.15 0.00 12,000.00 18,025.15
Employee Medicine Supplies 1,200.00 2,941.00 0.00 2,480.00 1,200.00 1,850.00 12,667.00
Employees Benefits 6,000.00 6,000.00 0.00 31,000.00 75,000.00
Employees Uniforms 0.00 0.00 760.00 7,200.00 17,585.00
Employer share- philhealth 0.00 0.00 0.00 24,479.00 24,479.00
Employer share- sss 0.00 0.00 0.00 40,563.00 40,563.00
Farms Materials and Supplies 10,090.00 13,582.14 20,966.00 18,658.00 21,216.00 26,185.00 187,524.39
Foods and Meals Allow. 33,100.00 31,216.00 22,200.00 41,095.00 40,034.00 31,220.00 359,846.60
Fuel and Oil
House keeping Supplies Exp 0.00 400.00 200.00 260.00 250.00 6,827.75
Insurance Expense 0.00 0.00 0.00 0.00
Interest Expense 0.00 0.00 0.00 0.00
Legal Fees
Meeting & Conference 0.00 0.00 0.00 5,000.00 7,978.00 5,000.00 17,978.00
Miscellaneous Expense 0.00 5,000.00 0.00 422.00 1,090.50 3,500.00 55,547.50
Permits and Licenses 0.00
Photocopying & notary 150.00 600.00 0.00 540.00 3,250.00 1,350.00 11,666.00
Postage (LBC, Palawan) 120.00 422.00 890.00 9,097.00
Power and Light 2,699.67 3,325.39 9,207.00 3,642.00 3,970.30 2,630.00 49,247.43
Professional fee 6,000.00 6,000.00 6,000.00 6,000.00 24,000.00
R&D - Necropsy
Rent Expense 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 24,000.00 254,000.00
Repair and Maintenance 19,760.00 4,480.00 3,846.00 67,411.00 19,075.00 24,960.00 186,175.31
Representation and Ent. 1,800.00 5,000.00 1,250.00 2,520.00 2,424.00 57,338.25 115,997.10
Salaries and wages 171,283.00 186,577.00 172,612.00 187,761.00 194,306.72 208,500.00 2,206,577.42
Security Services 0.00 0.00 0.00 0.00
Supplies - Feeds-Goats 1,460.00 32,745.00 49,695.00 77,200.00 31,000.00 79,450.00 420,845.00
Supplies - Medicines-Goats 5,734.00 30,830.00 6,698.00 240,663.00 13,544.00 20,065.00 419,124.00
Supplies - Office 675.75 0.00 0.00 28,933.55 7,999.08 3,151.00 49,534.13
Taxes and Licenses 0.00 0.00 0.00 12,937.00
Telephone 1,000.00 1,000.00 1,300.00 1,000.00 1,000.00 1,000.00 12,350.00
Training & Development 0.00 25,800.00 0.00 3,500.00 5,700.00 123,470.00
Transportation and Traveling 12,100.00 14,146.55 31,740.00 25,250.00 38,289.00 37,540.00 229,360.70
Water expense 0.00 0.00 0.00 0.00
13th Month Pay 0.00 100,301.00 100,301.00
TOTAL OPERATING 389,622.42 581,308.23 446,774.00 840,070.55 588,608.60 946,922.25 6,549,851.48
EXPENSES
NET INCOME 1,510,377.58 947,491.77 1,208,426.00 2,117,529.45 4,006,991.40 821,827.75 16,859,372.3
7
Schedule 3 : Monthly Income
Statement

2019 1ST
INCOME STATEMENT ACCOUNTS Jan 2019 Feb 2019 Mar 2019 Ápril 2019 May 2019 June 2019
HALF
PAIWI COLLECTION 2,000,000.00 810,500.00 334,750.00 800,000.00 880,000.00 5,465,250.00
640,000.00
Less: Cost of Service 0.00
Royalty Fee 144,000.00 100,000.00 40,000.00 16,000.00 40,000.00 384,000.00
44,000.00
Sales Discount/Commission 48,000.00 9,600.00 9,600.00 76,800.00
9,600.00
Paiwi Payout 450,000.00 270,000.00 180,000.00 1,980,000.00 1,530,000.00 5,850,000.00
1,440,000.00
Total Cost of Service 642,000.00 370,000.00 229,600.00 2,005,600.00 1,570,000.00 6,310,800.00
1,493,600.00
Gross Profit 1,358,000.00 440,500.00 105,150.00 - -690,000.00 -845,550.00
1,205,600.00
-853,600.00
0.00
OPERATING EXPENSES 0.00
Accomodation and Assistance 6,936.00
6,936.00
Advertising & Promotions 1,800.00 1,800.00
Bank Charges 8,184.00 8,874.00
690.00
Director's Allowance 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 600,000.00
100,000.00
Donations & Contribution 300.00 300.00
Dues & Subscription 10,200.00 11,208.00 8,500.00 29,908.00
Employee Medical Expense 195.00 8,905.00 472.00 12,202.00
2,630.00
Employee Medicine Supplies 0.00
Employees Benefits 0.00
Employees Uniforms 420.00 20,800.00 3,885.00 25,105.00
Employer share- philhealth 5,390.00 7,865.00 8,065.00 8,140.00 8,443.00 46,070.50
8,167.50
Employer share- sss 22,820.00 26,335.00 26,445.00 25,840.00 29,350.00 158,226.20
27,436.20
Farms Materials and Supplies 18,970.00 3,731.00 11,102.00 3,751.00 4,858.00 56,142.00
13,730.00
Foods and Meals Allow. 38,615.00 44,613.00 31,493.00 41,830.00 37,120.00 224,651.00
30,980.00
Fuel and Oil 14,600.00 23,750.00
9,150.00
House keeping Supplies Exp 250.00 500.00 846.00 2,619.00 4,510.00
295.00
Insurance Expense 0.00
Interest Expense 0.00
Legal Fees 8,667.00
8,667.00
Meeting & Conference 5,750.00 4,780.00 7,821.00 2,470.00 4,835.00 33,636.00
7,980.00
Miscellaneous Expense -11,250.00 3,000.00 1,330.00 4,490.00 3,390.00 960.00
Permits and Licenses 0.00
Photocopying & notary 500.00 500.00 500.00 500.00 2,500.00
500.00
Postage (LBC, Palawan) 500.00 695.00
195.00
Power and Light 26,003.00 9,858.00 24,000.00 68,605.83
8,744.83
Professional fee 6,000.00 6,000.00 6,000.00 15,000.00 43,000.00
10,000.00
R&D - Necropsy 25,000.00
25,000.00
Rent Expense 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 120,000.00
20,000.00
Repair and Maintenance 34,261.00 45,691.00 280.00 23,552.00 18,137.00 133,366.00
11,445.00
Representation and Ent. 2,086.00 2,693.00 2,512.65 11,284.00 6,856.00 26,745.65
1,314.00
Salaries and wages 212,638.00 203,100.00 218,706.47 215,676.24 225,190.00 1,297,396.77
222,086.06
Security Services 0.00
Supplies - Feeds-Goats 109,020.00 95,859.00 77,570.00 162,320.00 505,019.00
60,250.00
Supplies - Medicines-Goats 25,984.00 166,732.00 125,165.00 27,700.00 18,015.00 379,911.00
16,315.00
Supplies - Office 2,663.00 500.00 126.00 705.00 4,422.00 9,260.50
844.50
Taxes and Licenses 10,500.00 7,000.00 17,500.00
Telephone 2,300.00 2,300.00 2,300.00 2,300.00 1,400.00 12,000.00
1,400.00
Training & Development 3,426.00 1,000.00 4,300.00 4,000.00 36,500.00 54,226.00
5,000.00
Transportation and Traveling 19,876.00 21,415.00 15,920.00 21,580.00 18,738.00 107,529.00
10,000.00
Water expense 0.00
13th Month Pay 0.00
TOTAL OPERATING EXPENSES 640,114.00 804,027.00 694,795.12 688,942.24 606,858.00 4,044,492.45
609,756.09
NET INCOME 717,886.00 -363,527.00 -589,645.12 - - - -
1,894,542.24 1,296,858.00 1,463,356.09 4,890,042.45
Schedule 4 : Property, Plant and Equipment
Purchased
Qty Category Name of equipment when? Purchase value
1 Building Goat House 1 - XL 2/1/2018 750,000.00
1 Building Goat House 2 - XL 2/1/2018 750,000.00
1 Building Goat House 3 - XL 8/1/2018 750,000.00
1 Building Goat House 4 - XL 5/1/2018 1,300,000.00
1 Building Public Toilet 2018 200,000.00
1 Building Kubo 1 2018 85,000.00
1 Building Kubo 2 2018 75,000.00
1 Building Kubo 3 2018 20,000.00
1 Building Quarantine 1 2018 200,000.00
1 Building Quarantine 2 2018 200,000.00
1 Building Pavillion 2018 500,000.00
1 Building Staff house 1 2018 375,000.00
1 Building Staff house 2 2018 375,000.00
1 Building Kitchen 2018 50,000.00
1 Building Vermiculture area 2019 50,000.00
1 Building Hospital 2018 300,000.00
1 Building Necropsy and warehouse 2018 100,000.00
1 Building Medicine's room 2018 100,000.00
Total 6,180,000.00
1 Farm Tools and Equipment Transformer 7/25/2017 59,000.00
1 Farm Tools and Equipment Grass Cutter 10/10/2017 8,500.00
1 Farm Tools and Equipment Welding Machine 10/19/2017 7,000.00
1 Farm Tools and Equipment Kingjet Knapsack sprayer 1/8/2018 1,639.75
1 Farm Tools and Equipment Kariton 6/8/2018 8,000.00
1 Farm Tools and Equipment Battery (6sm DPLM) 3/8/2019 3,300.00
1 Farm Tools and Equipment Digital Timbangan 3/8/2019 3,000.00
1 Farm Tools and Equipment Chopper (blue) 2018 65,000.00
1 Farm Tools and Equipment Chopper (yellow) 2018 70,000.00
5 Farm Tools and Equipment Emergency Light 2018 5,000.00
3 Farm Tools and Equipment Emergency Light 2019 2,794.00
5 Farm Tools and Equipment Fire Extinguishers 07/10/18 12,500.00
1 Farm Tools and Equipment Generator 2018 30,000.00
1 Farm Tools and Equipment Weighing Scale 2018 3,200.00
72 Farm Tools and Equipment Small Basins 2018 10,800.00
15 Farm Tools and Equipment Big Basins 2018 3,750.00
6 Farm Tools and Equipment Cabinets 2018 9,600.00
3 Farm Tools and Equipment Room Thermometer 2018 450.00
Total 303,533.75
1 Furniture and Fixtures Long Table 2018 8,000.00
1 Furniture and Fixtures Monoblock table 2018 3,500.00
1 Furniture and Fixtures Long Chair 2018 2,500.00
1 Furniture and Fixtures Long Chair - Kitchen 2018 2,500.00
8 Furniture and Fixtures Double Decks 2018 56,000.00
6 Furniture and Fixtures Storage Boxes 2018 3,000.00
8 Furniture and Fixtures Cushions 2018 20,000.00
3 Furniture and Fixtures Bunk bed 2018 15,820.00
2 Furniture and Fixtures Office Table 2018 6,500.00
1 Furniture and Fixtures Electric Fan 2018 7,800.00
1 Furniture and Fixtures Wall Cabinet 2018 2,500.00
1 Furniture and Fixtures monoblock chair 2018 300.00
Total 128,420.00
1 Kitchen Tools and Equipment Fujidenzo Freezer 4/2/2018 13,500.00
1 Kitchen Tools and Equipment Kitchen Utensils 2018 5,000.00
1 Kitchen Tools and Equipment Rice Cooker 2018 1,500.00
2 Kitchen Tools and Equipment LPG Tanks 2018 1,500.00
1 Kitchen Tools and Equipment Gas Stove 2018 1,500.00
1 Kitchen Tools and Equipment Single Stove Burner 2018 1,500.00
1 Kitchen Tools and Equipment Refrigerator 2018 7,500.00
Total 32,000.00
1 Land Improvement Water System 2018 130,000.00
1 Land Improvement Electricity Installation 2017 157,665.00
1 Land Improvement Grazing Area 2018 5,000.00
3 Land Improvement Carabao sled/patuke (Agri Camp) 2019 15,000.00
2 Land Improvement Horticulture area 2019 40,000.00
1 Land Improvement Gate 2018 11,000.00
1 Land Improvement Fencing 2018 141,835.00
1 Land Improvement Chicken Pen 2018 10,000.00
1 Land Improvement Concrete Road 2019 312,000.00
1 Land Improvement Landscaping 2019 75,000.00
Total 897,500.00
1 Office Tools and Equipment Vacuum Cleaner 1/8/2018 5,499.75
1 Office Tools and Equipment Cellphone 10/9/2018 6,990.00
1 Office Tools and Equipment Hwawei Tablet 10/9/2018 3,500.00
1 Office Tools and Equipment Videoke Machine 12/19/2018 26,000.00
1 Office Tools and Equipment Acer Laptop 2018 23,000.00
1 Office Tools and Equipment Brother Printer 2018 12,000.00
1 Office Tools and Equipment Lenovo Laptop 2018 21,500.00
1 Office Tools and Equipment Lenovo Laptop 05/18/19 22,400.00
1 Office Tools and Equipment Projector 2018 9,800.00
2 Office Tools and Equipment Retractable Tents 2018 5,600.00
1 Office Tools and Equipment Portable Speaker 2018 5,000.00
Total 141,289.75
1 Transportation Vehicle ELF 9/9/2017 355,000.00
1 Transportation Vehicle Hyundai Porter 10/15/2018 170,000.00
Total 525,000.00

Schedule 5 - Biological Assets


Livestoc Date of BUILDING Fairmarket
CODE STATUS
k Purchase NUMBER Value

Goat RV 24 GH 1/PEN 1 HEALTHY


4,800.00
Goat MEK 10 GH 1/PEN 1 HEALTHY
4,800.00
Goat CPM 12 GH 1/PEN 1 HEALTHY
4,800.00
Goat ETL 07 GH 1/PEN 1 HEALTHY
4,800.00
Goat VV 07 GH 1/PEN 1 HEALTHY
4,800.00
Goat WAM 17 GH 1/PEN 1 HEALTHY
4,800.00
Goat CPM 10 GH 1/PEN 1 HEALTHY
4,800.00
Goat DAJ 21 GH 1/PEN 1 HEALTHY
4,800.00
Goat JKS 24 GH 1/PEN 1 HEALTHY
4,800.00
Goat BGM 09 GH 1/PEN 1 HEALTHY
4,800.00
Goat EEC 04 GH 1/PEN 1 HEALTHY
4,800.00
Goat CPM 28 GH 1/PEN 1 HEALTHY
4,800.00
Goat DPG 02 GH 1/PEN 1 HEALTHY
4,800.00
Goat MEK 16 GH 1/PEN 1 HEALTHY
4,800.00
Goat DAJ 18 GH 1/PEN 1 HEALTHY
4,800.00
Goat VV 09 GH 1/PEN 1 HEALTHY
4,800.00
Goat RV 03 GH 1/PEN 1 HEALTHY
4,800.00
Goat RV 06 GH 1/PEN 1 HEALTHY
4,800.00
Goat ALL 21 GH 1/PEN 1 HEALTHY
4,800.00
Goat HMC 23 GH 1/PEN 1 HEALTHY
4,800.00
Goat BGM 02 GH 1/PEN 1 HEALTHY
4,800.00
Goat WAM 24 GH 1/PEN 1 HEALTHY
4,800.00
Goat ECA 01 GH 1/PEN 1 HEALTHY
4,800.00
Goat ECL 07 GH 1/PEN 1 HEALTHY
4,800.00
Goat RB 06 GH 1/PEN 1 HEALTHY
4,800.00
Goat MEQ 27 GH 1/PEN 1 HEALTHY
4,800.00
Goat RV 30 GH 1/PEN 1 HEALTHY
4,800.00
Goat DPG 18 GH 1/PEN 1 HEALTHY
4,800.00
Goat DAJ 12 GH 1/PEN 1 HEALTHY
4,800.00
Goat RV 40 GH 1/PEN 1 HEALTHY
4,800.00
Goat RBS 08 GH 1/PEN 1 HEALTHY
4,800.00
Goat DPG 04 GH 1/PEN 1 HEALTHY
4,800.00
Goat HMC 07 GH 1/PEN 1 HEALTHY
4,800.00
Goat CMD 04 GH 1/PEN 1 HEALTHY
4,800.00
Goat EEC 12 GH 1/PEN 1 HEALTHY
4,800.00
Goat DAJ 25 GH 1/PEN 1 HEALTHY
4,800.00
Goat CPM 17 GH 1/PEN 1 HEALTHY
4,800.00
Goat CCC 11 GH 1/PEN 1 HEALTHY
4,800.00
Goat MD 23 GH 1/PEN 1 HEALTHY
4,800.00
Goat RB 12 GH 1/PEN 1 HEALTHY
4,800.00
Goat EEC 14 GH 1/PEN 1 HEALTHY
4,800.00
Goat RB 24 GH 1/PEN 1 HEALTHY
4,800.00
Goat RX 14 GH 1/PEN 1 HEALTHY
4,800.00
Goat LAO 21 GH 1/PEN 2 HEALTHY
4,800.00
Goat ALL 24 GH 1/PEN 2 HEALTHY
4,800.00
Goat MEQ 15 GH 1/PEN 2 HEALTHY
4,800.00
Goat CMD 10 GH 1/PEN 2 HEALTHY
4,800.00
Goat JKS 25 GH 1/PEN 2 HEALTHY
4,800.00

Goat ECC 03 GH 1/PEN 2 HEALTHY


4,800.00
Goat DPG 22 GH 1/PEN 2 HEALTHY
4,800.00
Goat RB 18 GH 1/PEN 2 HEALTHY
4,800.00
Goat MEQ 34 GH 1/PEN 2 HEALTHY
4,800.00
Goat ETL 05 GH 1/PEN 2 HEALTHY
4,800.00
Goat VV 11 GH 1/PEN 2 HEALTHY
4,800.00
Goat RV 22 GH 1/PEN 2 HEALTHY
4,800.00
Goat WAM 08 GH 1/PEN 2 HEALTHY
4,800.00
Goat MD 03 GH 1/PEN 2 HEALTHY
4,800.00
Goat RV 04 GH 1/PEN 2 HEALTHY
4,800.00
Goat CLT 09 GH 1/PEN 2 HEALTHY
4,800.00
Goat MEQ 02 GH 1/PEN 2 HEALTHY
4,800.00
Goat RV 10 GH 1/PEN 2 HEALTHY
4,800.00
Goat RV 19 GH 1/PEN 2 HEALTHY
4,800.00
Goat JKS 01 GH 1/PEN 2 HEALTHY
4,800.00
Goat VV 04 GH 1/PEN 2 HEALTHY
4,800.00
Goat WAM 15 GH 1/PEN 2 HEALTHY
4,800.00
Goat CCC 14 GH 1/PEN 2 HEALTHY
4,800.00
Goat CPM 15 GH 1/PEN 2 HEALTHY
4,800.00
Goat EEC 50 GH 1/PEN 2 HEALTHY
4,800.00
Goat EEC 58 GH 1/PEN 2 HEALTHY
4,800.00
Goat RB 17 GH 1/PEN 2 HEALTHY
4,800.00
Goat JKS 12 GH 1/PEN 2 HEALTHY
4,800.00
Goat RV 24 GH 1/PEN 2 HEALTHY
4,800.00
Goat JKS 11 GH 1/PEN 2 HEALTHY
4,800.00
Goat CPM 05 GH 1/PEN 2 HEALTHY
4,800.00
Goat DAJ 07 GH 1/PEN 2 HEALTHY
4,800.00
Goat MD 09 GH 1/PEN 2 HEALTHY
4,800.00
Goat MEQ 06 GH 1/PEN 2 HEALTHY
4,800.00
Goat RB 29 GH 1/PEN 2 HEALTHY
4,800.00
Goat MEK 27 GH 1/PEN 2 HEALTHY
4,800.00
Goat WAM 30 GH 1/PEN 2 HEALTHY
4,800.00
Goat REV 05 GH 1/PEN 2 HEALTHY
4,800.00
Goat VV 30 GH 1/PEN 2 HEALTHY
4,800.00
Goat WAM 18 GH 1/PEN 2 HEALTHY
4,800.00
Goat CMD 07 GH 1/PEN 2 HEALTHY
4,800.00
Goat MEK 20 GH 1/PEN 2 HEALTHY
4,800.00
Goat MEQ 14 GH 1/PEN 2 HEALTHY
4,800.00
Goat RX 05 GH 1/PEN 2 HEALTHY
4,800.00
Goat RV 27 GH 1/PEN 2 HEALTHY
4,800.00
Goat RBS 02 GH 1/PEN 2 HEALTHY
4,800.00
Goat EEC 31 GH 1/PEN 2 HEALTHY
4,800.00
Goat CPM 22 GH 1/PEN 2 HEALTHY
4,800.00
Goat JKS 03 GH 1/PEN 2 HEALTHY
4,800.00
Goat RV 15 GH 1/PEN 2 HEALTHY
4,800.00
Goat LAO 10 GH 1/PEN 2 HEALTHY
4,800.00
Goat JKS 28 GH 1/PEN 2 HEALTHY
4,800.00
Goat MEK 08 GH 1/PEN 2 HEALTHY
4,800.00
Goat CLT 10 GH 1/PEN 2 HEALTHY
4,800.00
Goat ETL 11 GH 1/PEN 2 HEALTHY
4,800.00
Goat RSA 01 GH 1/PEN 2 HEALTHY
4,800.00
Goat LAO 29 GH 1/PEN 2 HEALTHY
4,800.00
Goat MET GH 1/PEN 2 HEALTHY
4,800.00
Goat MEQ 01 GH 1/PEN 2 HEALTHY
4,800.00
Goat JKS 15 GH 1/PEN 3 HEALTHY
4,800.00
Goat RX 21 GH 1/PEN 3 HEALTHY
4,800.00
Goat EEC 28 GH 1/PEN 3 HEALTHY
4,800.00
Goat VV 26 GH 1/PEN 3 HEALTHY
4,800.00
Goat MD 21 GH 1/PEN 3 HEALTHY
4,800.00

Goat VV 22 GH 1/PEN 3 HEALTHY


4,800.00
Goat ALL 13 GH 1/PEN 3 HEALTHY
4,800.00
Goat RB 21 GH 1/PEN 3 HEALTHY
4,800.00
Goat MD 25 GH 1/PEN 3 HEALTHY
4,800.00
Goat ALL 25 GH 1/PEN 3 HEALTHY
4,800.00
Goat RX 04 GH 1/PEN 3 HEALTHY
4,800.00
Goat EEC 16 GH 1/PEN 3 HEALTHY
4,800.00
Goat ETL 33 GH 1/PEN 3 HEALTHY
4,800.00
Goat MET 02 GH 1/PEN 3 HEALTHY
4,800.00
Goat EEC 17 GH 1/PEN 3 HEALTHY
4,800.00
Goat RV 29 GH 1/PEN 3 HEALTHY
4,800.00
Goat HMC 04 GH 1/PEN 3 HEALTHY
4,800.00
Goat ARL 17 GH 1/PEN 3 HEALTHY
4,800.00
Goat EEC 07 GH 1/PEN 3 HEALTHY
4,800.00
Goat RX 29 GH 1/PEN 3 HEALTHY
4,800.00
Goat ECL 04 GH 1/PEN 3 HEALTHY
4,800.00
Goat RX 30 GH 1/PEN 3 HEALTHY
4,800.00
Goat ECL 01 GH 1/PEN 3 HEALTHY
4,800.00
Goat CLT 04 GH 1/PEN 3 HEALTHY
4,800.00
Goat RB 04 GH 1/PEN 3 HEALTHY
4,800.00
Goat EMR 06 GH 1/PEN 3 HEALTHY
4,800.00
Goat EEC 21 GH 1/PEN 3 HEALTHY
4,800.00
Goat RX 28 GH 1/PEN 3 HEALTHY
4,800.00
Goat EEC 29 GH 1/PEN 3 HEALTHY
4,800.00
Goat EEC 18 GH 1/PEN 3 HEALTHY
4,800.00
Goat RX 03 GH 1/PEN 3 HEALTHY
4,800.00
Goat ARC 04 GH 1/PEN 3 HEALTHY
4,800.00
Goat MD 02 GH 1/PEN 3 HEALTHY
4,800.00
Goat ETL 17 GH 1/PEN 3 HEALTHY
4,800.00
Goat ETL 16 GH 1/PEN 3 HEALTHY
4,800.00
Goat WAM 14 GH 1/PEN 3 HEALTHY
4,800.00
Goat LET GH 1/PEN 3 HEALTHY
4,800.00
Goat LAO 06 GH 1/PEN 3 HEALTHY
4,800.00
Goat JD 06 GH 1/PEN 3 HEALTHY
4,800.00
Goat ARL 15 GH 1/PEN 3 HEALTHY
4,800.00
Goat RB 09 GH 1/PEN 3 HEALTHY
4,800.00
Goat EEC 08 GH 1/PEN 3 HEALTHY
4,800.00
Goat BGM 17 GH 1/PEN 3 HEALTHY
4,800.00
Goat EOS 01 GH 1/PEN 3 HEALTHY
4,800.00
Goat BGM 08 GH 1/PEN 3 HEALTHY
4,800.00
Goat RV 01 GH 1/PEN 3 HEALTHY
4,800.00
Goat RX 08 GH 1/PEN 3 HEALTHY
4,800.00
Goat JKS 18 GH 1/PEN 3 HEALTHY
4,800.00
Goat VV 29 GH 1/PEN 3 HEALTHY
4,800.00
Goat MET 09 GH 1/PEN 3 HEALTHY
4,800.00
Goat DPG 10 GH 1/PEN 3 HEALTHY
4,800.00
Goat ETL 60 GH 1/PEN 3 HEALTHY
4,800.00
Goat ETL 09 GH 1/PEN 3 HEALTHY
4,800.00
Goat ECA 10 GH 1/PEN 3 HEALTHY
4,800.00
Goat CPM 23 GH 1/PEN 3 HEALTHY
4,800.00
Goat JKS 27 GH 1/PEN 3 HEALTHY
4,800.00
Goat HMC 03 GH 1/PEN 3 HEALTHY
4,800.00
Goat ARL 01 GH 1/PEN 3 HEALTHY
4,800.00
Goat MEQ 24 GH 1/PEN 3 HEALTHY
4,800.00
Goat ARL 27 GH 1/PEN 3 HEALTHY
4,800.00
Goat MEQ 25 GH 1/PEN 3 HEALTHY
4,800.00
Goat RBS 10 GH 1/PEN 3 HEALTHY
4,800.00
Goat WAM 29 GH 1/PEN 3 HEALTHY
4,800.00
Goat ARL 30 GH 1/PEN 3 HEALTHY
4,800.00

Goat ECL 10 GH 1/PEN 3 HEALTHY


4,800.00
Goat LAO 04 GH 1/PEN 3 HEALTHY
4,800.00
Goat JKS 28 GH 1/PEN 3 HEALTHY
4,800.00
Goat ARL 03 GH 1/PEN 3 HEALTHY
4,800.00
Goat DPG 28 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat JKS 21 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat ARL 04 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat JKS 08 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat RV 07 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat WAM 21 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat LAO 30 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat ETL 14 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat JKS 02 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat RYE 08 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat WAM 23 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat RYE 02 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat WAM 22 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat CLT 03 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat MD 19 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat BGM 11 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat RV 09 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat JG 03 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat EMR 03 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat CAJ 01 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat RX 22 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat RYE 03 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat VV 28 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat ARL 24 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat MEQ 07 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat RV 17 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat WAM 02 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat ARL 18 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat WAM 06 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat EEC 07 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat VV 21 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat CMD 12 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat ARL 23 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat CCC 13 GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat LET GH 1/PEN 4 A. I. BATCH 2
6,000.00
Goat MD 26 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat MD 28 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat MD 29 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat RX 35 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat WAM 11 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat MD 01 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat ECL 03 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat RX 01 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat WAM 12 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat MEQ 19 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat REV 07 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat RV 28 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat EOS 05 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat ARL 19 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat RX 26 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat MET 16 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat RV 13 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat MD 11 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat JKS 04 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat JKS 07 GH 1/ PEN 5 A. I. BATCH 1
6,000.00

Goat ME 18 GH 1/ PEN 5 A. I. BATCH 1


6,000.00
Goat ECL 09 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat MD 08 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat JKS 26 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat RX 12 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat JG 03 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat CMD 14 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat RYE 10 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat MD 12 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat RJF 10 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat ECL 27 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat VV 25 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat GD 08 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat MEQ 22 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat RYE 05 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat MET 04 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat MEQ 12 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat RV 08 GH 1/ PEN 5 A. I. BATCH 1
6,000.00
Goat LET GH 1/ PEN 5 A. I. BATCH 1
6,000.00
PURE BLOODED
Goat 262 GH 1/ SMALL PEN
BOER 60,000.00
PURE BLOODED
Goat 143 GH 1/ SMALL PEN
BOER 60,000.00
BOER ISLAND
Goat ABY GH 1/ SMALL PEN
BORN 25,000.00
PURE BLOODED
Goat 158 GH 1/ SMALL PEN
BOER 60,000.00
PURE BLOODED
Goat 105 GH 1/ SMALL PEN
BOER 60,000.00
BOER ISLAND
Goat FAMOUS GH 1/ SMALL PEN
BORN 25,000.00
BOER ISLAND
Goat EMPIRE GH 1/ SMALL PEN
BORN 25,000.00
Goat MET 23 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat VV 01 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat RJF 09 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat MEQ 11 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat MEQ 28 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat RV 23 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat DPG 15 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat VV 14 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat DAJ 01 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat EEC 59 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat ETL 41 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat JG 05 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat RX 07 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat RSA 09 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat JDG 35 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat JDG 33 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat MEQ 18 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat JDG 32 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat EEC 14 GH 1/ SMALL PEN HEALTHY
6,000.00
Goat EEC 06 GH 2/NURSERY HEALTHY
6,000.00
Goat MEK 02 GH 2/NURSERY HEALTHY
6,000.00
Goat RB 26 GH 2/NURSERY HEALTHY
6,000.00
Goat RB 03 GH 2/NURSERY HEALTHY
6,000.00
Goat RJF 06 GH 2/NURSERY HEALTHY
6,000.00
Goat EOS 03 GH 2/NURSERY HEALTHY
6,000.00
Goat ARL 10 GH 2/NURSERY HEALTHY
6,000.00
Goat RSA 10 GH 2/NURSERY HEALTHY
6,000.00
Goat MET 01 GH 2/NURSERY HEALTHY
6,000.00
Goat JDG 02 GH 2/NURSERY HEALTHY
6,000.00
Goat ECL 11 GH 2/NURSERY HEALTHY
6,000.00
Goat CCC 08 GH 2/NURSERY HEALTHY
6,000.00
Goat MD 15 GH 2/NURSERY HEALTHY
6,000.00
Goat EEC 40 GH 2/NURSERY HEALTHY
6,000.00

Goat VV 19 GH 2/NURSERY HEALTHY


6,000.00
Goat ECA 08 GH 2/NURSERY HEALTHY
6,000.00
Goat LAO 20 GH 2/NURSERY HEALTHY
6,000.00
Goat CMD 03 GH 2/NURSERY HEALTHY
6,000.00
Goat RYE 04 GH 2/NURSERY HEALTHY
6,000.00
Goat CAJ 09 GH 2/NURSERY HEALTHY
6,000.00
Goat RYE 09 GH 2/NURSERY HEALTHY
6,000.00
Goat VV 20 GH 2/NURSERY HEALTHY
6,000.00
Goat LAO 20 GH 2/NURSERY HEALTHY
6,000.00
Goat APV 03 GH 2/NURSERY HEALTHY
6,000.00
Goat RSA 08 GH 2/NURSERY HEALTHY
6,000.00
Goat LAO 03 GH 2/NURSERY HEALTHY
6,000.00
Goat RBS 09 GH 2/NURSERY HEALTHY
6,000.00
Goat CLT 06 GH 2/NURSERY HEALTHY
6,000.00
Goat CAJ 03 GH 2/NURSERY HEALTHY
6,000.00
Goat CCC 08 GH 2/NURSERY HEALTHY
6,000.00
Goat ARL 09 GH 2/NURSERY HEALTHY
6,000.00
Goat RB 10 GH 2/NURSERY HEALTHY
6,000.00
Goat MD 13 GH 2/NURSERY HEALTHY
6,000.00
Goat JKS 30 GH 2/NURSERY HEALTHY
6,000.00
Goat VV 16 GH 2/NURSERY HEALTHY
6,000.00
Goat REV 08 GH 2/NURSERY HEALTHY
6,000.00
Goat EEC 08 GH 2/NURSERY HEALTHY
6,000.00
Goat EEC 46 GH 2/NURSERY HEALTHY
6,000.00
Goat DPG 24 GH 2/NURSERY HEALTHY
6,000.00
Goat EOS 06 GH 2/NURSERY HEALTHY
6,000.00
Goat DAJ 04 GH 2/NURSERY HEALTHY
6,000.00
Goat MEQ 15 GH 2/NURSERY HEALTHY
6,000.00
Goat MET 19 GH 2/NURSERY HEALTHY
6,000.00
Goat HMC 22 GH 2/NURSERY HEALTHY
6,000.00
Goat MEQ 31 GH 2/NURSERY HEALTHY
6,000.00
Goat GD 08 GH 2/NURSERY HEALTHY
6,000.00
Goat MEQ 39 GH 2/NURSERY HEALTHY
6,000.00
Goat CPM 16 GH 2/NURSERY HEALTHY
6,000.00
Goat ECL 28 GH 2/ PEN 1 HEALTHY
6,000.00
Goat MET 20 GH 2/ PEN 1 HEALTHY
6,000.00
Goat CCC 02 GH 2/ PEN 1 HEALTHY
6,000.00
Goat JKS 05 GH 2/ PEN 1 HEALTHY
6,000.00
Goat EMR 09 GH 2/ PEN 1 HEALTHY
6,000.00
Goat GD 04 GH 2/ PEN 1 HEALTHY
6,000.00
Goat ETL 03 GH 2/ PEN 1 HEALTHY
6,000.00
Goat MET 12 GH 2/ PEN 1 HEALTHY
6,000.00
Goat VV 05 GH 2/ PEN 1 HEALTHY
6,000.00
Goat RX 23 GH 2/ PEN 1 HEALTHY
6,000.00
Goat EEC 10 GH 2/ PEN 1 HEALTHY
6,000.00
Goat LAO 19 GH 2/ PEN 1 HEALTHY
6,000.00
Goat LAO 18 GH 2/ PEN 1 HEALTHY
6,000.00
Goat RX 17 GH 2/ PEN 1 HEALTHY
6,000.00
Goat JKS 30 GH 2/ PEN 1 HEALTHY
6,000.00
Goat MEQ 21 GH 2/ PEN 1 HEALTHY
6,000.00
Goat VAN 04 GH 2/ PEN 1 HEALTHY
6,000.00
Goat ARL 22 GH 2/ PEN 1 HEALTHY
6,000.00
Goat ETL 27 GH 2/ PEN 1 HEALTHY
6,000.00
Goat RV 36 GH 2/ PEN 1 HEALTHY
6,000.00
Goat WAM 16 GH 2/ PEN 1 HEALTHY
6,000.00
Goat RSA 10 GH 2/ PEN 1 HEALTHY
6,000.00
Goat GD 10 GH 2/ PEN 1 HEALTHY
6,000.00
Goat WAM 27 GH 2/ PEN 1 HEALTHY
6,000.00
Goat ECL 05 GH 2/ PEN 1 HEALTHY
6,000.00

Goat CPM 26 GH 2/ PEN 1 HEALTHY


6,000.00
Goat CLT 33 GH 2/ PEN 1 HEALTHY
6,000.00
Goat MD 18 GH 2/ PEN 1 HEALTHY
6,000.00
Goat EEC 30 GH 2/ PEN 1 HEALTHY
6,000.00
Goat ARL 21 GH 2/ PEN 1 HEALTHY
6,000.00
Goat RB 16 GH 2/ PEN 1 HEALTHY
6,000.00
Goat CPM 06 GH 2/ PEN 1 HEALTHY
6,000.00
Goat RX 18 GH 2/ PEN 1 HEALTHY
6,000.00
Goat MD 05 GH 2/ PEN 1 HEALTHY
6,000.00
Goat MEQ 20 GH 2/ PEN 1 HEALTHY
6,000.00
Goat EMR 02 GH 2/ PEN 1 HEALTHY
6,000.00
Goat RV 05 GH 2/ PEN 1 HEALTHY
6,000.00
Goat LAO 25 GH 2/ PEN 1 HEALTHY
6,000.00
Goat JKS 16 GH 2/ PEN 1 HEALTHY
6,000.00
Goat JKS 21 GH 2/ PEN 1 HEALTHY
6,000.00
Goat ETL 22 GH 2/ PEN 1 HEALTHY
6,000.00
Goat RYE 04 GH 2/ PEN 1 HEALTHY
6,000.00
Goat CLT 38 GH 2/ PEN 1 HEALTHY
6,000.00
Goat MEK 23 GH 2/ PEN 1 HEALTHY
6,000.00
Goat CLT 37 GH 2/ PEN 1 HEALTHY
6,000.00
Goat CPM 24 GH 2/ PEN 1 HEALTHY
6,000.00
Goat RV 11 GH 2/ PEN 1 HEALTHY
6,000.00
Goat MEQ 04 GH 2/ PEN 1 HEALTHY
6,000.00
Goat JG 01 GH 2/ PEN 1 HEALTHY
6,000.00
Goat JG 10 GH 2/ PEN 1 HEALTHY
6,000.00
Goat MEK 28 GH 2/ PEN 3 HEALTHY
6,000.00
Goat VAN 10 GH 2/ PEN 3 HEALTHY
6,000.00
Goat EMR 01 GH 2/ PEN 3 HEALTHY
6,000.00
Goat JKS 19 GH 2/ PEN 3 HEALTHY
6,000.00
Goat ARL 11 GH 2/ PEN 3 HEALTHY
6,000.00
Goat CPM 21 GH 2/ PEN 3 HEALTHY
6,000.00
Goat RB 25 GH 2/ PEN 3 HEALTHY
6,000.00
Goat ARL 02 GH 2/ PEN 3 HEALTHY
6,000.00
Goat VAN 06 GH 2/ PEN 3 HEALTHY
6,000.00
Goat ARL 29 GH 2/ PEN 3 HEALTHY
6,000.00
Goat LAO 09 GH 2/ PEN 3 HEALTHY
6,000.00
Goat EEC 15 GH 2/ PEN 3 HEALTHY
6,000.00
Goat NET GH 2/ PEN 3 HEALTHY
6,000.00
Goat ECA 04 GH 2/ PEN 3 HEALTHY
6,000.00
Goat MET 27 GH 2/ PEN 3 HEALTHY
6,000.00
Goat ETL 02 GH 2/ PEN 3 HEALTHY
6,000.00
Goat CLT 02 GH 2/ PEN 3 HEALTHY
6,000.00
Goat CPM 01 GH 2/ PEN 3 HEALTHY
6,000.00
Goat LAO 01 GH 2/ PEN 3 HEALTHY
6,000.00
Goat JG 09 GH 2/ PEN 3 HEALTHY
6,000.00
Goat EEC 36 GH 2/ PEN 3 HEALTHY
6,000.00
Goat CMD 19 GH 2/ PEN 3 HEALTHY
6,000.00
Goat MET 30 GH 2/ PEN 3 HEALTHY
6,000.00
Goat DAJ 23 GH 2/ PEN 3 HEALTHY
6,000.00
Goat CMD 09 GH 2/ PEN 3 HEALTHY
6,000.00
Goat HMC 17 GH 2/ PEN 3 HEALTHY
6,000.00
Goat EEC 18 GH 3 HEALTHY
6,000.00
Goat EEC 22 GH 3 HEALTHY
6,000.00
Goat CLT 01 GH 3 HEALTHY
6,000.00
Goat ALL 08 GH 3 HEALTHY
6,000.00
Goat DPG 13 GH 3 HEALTHY
6,000.00
Goat APU 05 GH 3 HEALTHY
6,000.00
Goat MET 17 GH 3 HEALTHY
6,000.00
Goat JDG 41 GH 3 HEALTHY
6,000.00

Goat ECA 05 GH 3 HEALTHY


6,000.00
Goat RB 13 GH 3 HEALTHY
6,000.00
Goat CCC 17 GH 3 HEALTHY
6,000.00
Goat MET 08 GH 3 HEALTHY
6,000.00
Goat ALL 08 GH 3 HEALTHY
6,000.00
Goat VV 03 GH 3 HEALTHY
6,000.00
Goat MEK 17 GH 3 HEALTHY
6,000.00
Goat ALL 28 GH 3 HEALTHY
6,000.00
Goat WAM 25 GH 3 HEALTHY
6,000.00
Goat DPG 08 GH 3 HEALTHY
6,000.00
Goat ETL 38 GH 3 HEALTHY
6,000.00
Goat HMC 08 GH 3 HEALTHY
6,000.00
Goat DAJ 22 GH 3 HEALTHY
6,000.00
Goat JDG 06 GH 3 HEALTHY
6,000.00
Goat EEC 14 GH 3 HEALTHY
6,000.00
Goat BGM 01 GH 3 HEALTHY
6,000.00
Goat CCC 29 GH 3 HEALTHY
6,000.00
Goat ETL 48 GH 3 HEALTHY
6,000.00
Goat RB 01 GH 3 HEALTHY
6,000.00
Goat ALL 04 GH 3 HEALTHY
6,000.00
Goat CCC 09 GH 3 HEALTHY
6,000.00
Goat HMC 21 GH 3/ PEN A HEALTHY
4,800.00
Goat HMC 06 GH 3/ PEN A HEALTHY
4,800.00
Goat CCC 06 GH 3/ PEN A HEALTHY
4,800.00
Goat CCC 28 GH 3/ PEN A HEALTHY
4,800.00
Goat RB 02 GH 3/ PEN A HEALTHY
6,000.00
Goat MEK 13 GH 3/ PEN A HEALTHY
6,000.00
Goat RV 26 GH 3/ PEN A HEALTHY
4,800.00
Goat RBS 07 GH 3/ PEN A HEALTHY
6,000.00
Goat DPG 11 GH 3/ PEN A HEALTHY
6,000.00
Goat DAJ 10 GH 3/ PEN A HEALTHY
4,800.00
Goat ALL 18 GH 3/ PEN A HEALTHY
4,800.00
Goat CCC 27 GH 3/ PEN A HEALTHY
4,800.00
Goat JKS 04 GH 3/ PEN A HEALTHY
4,800.00
Goat MD 30 GH 3/ PEN A HEALTHY
4,800.00
Goat HMC 05 GH 3/ PEN A HEALTHY
4,800.00
Goat MEK 24 GH 3/ PEN A HEALTHY
4,800.00
Goat RSA 02 GH 3/ PEN A HEALTHY
4,800.00
Goat ETL 52 GH 3/ PEN A HEALTHY
4,800.00
Goat JDG 64 GH 3/ PEN A HEALTHY
4,800.00
Goat RB 30 GH 3/ PEN A HEALTHY
4,800.00
Goat CMD 05 GH 3/ PEN A HEALTHY
4,800.00
Goat CCC 16 GH 3/ PEN A HEALTHY
4,800.00
Goat CCC 03 GH 3/ PEN A HEALTHY
4,800.00
Goat ETL 39 GH 3/ PEN A HEALTHY
4,800.00
Goat RB 15 GH 3/ PEN A HEALTHY
4,800.00
Goat ALL 02 GH 3/ PEN A HEALTHY
4,800.00
Goat HMC 30 GH 3/ PEN A HEALTHY
4,800.00
Goat MEK 26 GH 3/ PEN A HEALTHY
4,800.00
Goat ETL 55 GH 3/ PEN A HEALTHY
4,800.00
Goat CPM 25 GH 3/ PEN A HEALTHY
6,000.00
Goat HMC 29 GH 3/ PEN A HEALTHY
4,800.00
Goat ARL 12 GH 3/ PEN A HEALTHY
4,800.00
Goat ETL 48 GH 3/ PEN A HEALTHY
6,000.00
Goat WAM 26 GH 3/ PEN A HEALTHY
4,800.00
Goat MEK 18 GH 3/ PEN A HEALTHY
4,800.00
Goat DAJ 05 GH 3/ PEN A HEALTHY
6,000.00
Goat LET JDG 63 GH 3/ PEN A HEALTHY
4,800.00
Goat REV 09 GH 3/ PEN A HEALTHY
4,800.00

Goat LET JDG 63 GH 3/ PEN A HEALTHY


4,800.00
Goat HMC 08 GH 3/ PEN A HEALTHY
6,000.00
Goat RJF 02 GH 3/ PEN A HEALTHY
4,800.00
Goat DAJ 30 GH 3/ PEN A HEALTHY
4,800.00
Goat BGM 07 GH 3/ PEN A HEALTHY
6,000.00
Goat CMD 06 GH 3/ PEN A HEALTHY
4,800.00
Goat ECA 02 GH 3/ PEN A HEALTHY
4,800.00
Goat ARL 26 GH 3/ PEN A HEALTHY
4,800.00
Goat RV 38 GH 3/PEN B HEALTHY
4,800.00
Goat MEK 28 GH 3/PEN B HEALTHY
4,800.00
Goat VV 24 GH 3/PEN B HEALTHY
4,800.00
Goat DAJ 02 GH 3/PEN B HEALTHY
4,800.00
Goat DAJ 14 GH 3/PEN B HEALTHY
6,000.00
Goat LAO 08 GH 3/PEN B HEALTHY
4,800.00
Goat HMG 14 GH 3/PEN B HEALTHY
4,800.00
Goat CCC 18 GH 3/PEN B HEALTHY
4,800.00
Goat CLT 07 GH 3/PEN B HEALTHY
4,800.00
Goat EEC 11 GH 3/PEN B HEALTHY
4,800.00
Goat DPG 23 GH 3/PEN B HEALTHY
4,800.00
Goat CCC 25 GH 3/PEN B HEALTHY
4,800.00
Goat CPM 14 GH 3/PEN B HEALTHY
4,800.00
Goat CLT 08 GH 3/PEN B HEALTHY
4,800.00
Goat ECL 22 GH 3/PEN B HEALTHY
4,800.00
Goat RB 23 GH 3/PEN B HEALTHY
4,800.00
Goat EEC 23 GH 3/PEN B HEALTHY
4,800.00
Goat CCC 15 GH 3/PEN B HEALTHY
4,800.00
Goat JPG 043 GH 3/PEN B HEALTHY
4,800.00
Goat ETL 32 GH 3/PEN B HEALTHY
4,800.00
Goat ALL 05 GH 3/PEN B HEALTHY
4,800.00
Goat ECA 06 GH 3/PEN B HEALTHY
4,800.00
Goat ECA 09 GH 3/PEN B HEALTHY
4,800.00
Goat ALL 10 GH 3/PEN B HEALTHY
4,800.00
Goat ALL 29 GH 3/PEN B HEALTHY
4,800.00
Goat MEK 25 GH 3/PEN B HEALTHY
4,800.00
Goat LET JPG 44 GH 3/PEN B HEALTHY
4,800.00
Goat CLT 31 GH 3/PEN B HEALTHY
4,800.00
Goat EEC 57 GH 3/PEN B HEALTHY
4,800.00
Goat ECA 03 GH 3/PEN B HEALTHY
4,800.00
Goat ALL 17 GH 3/PEN B HEALTHY
4,800.00
Goat DPG 30 GH 3/PEN B HEALTHY
4,800.00
Goat CMD 08 GH 3/PEN B HEALTHY
4,800.00
Goat EEC 24 GH 3/PEN B HEALTHY
4,800.00
Goat DPG 19 GH 3/PEN B HEALTHY
4,800.00
Goat EEC 20 GH 3/PEN B HEALTHY
4,800.00
Goat ETL 42 GH 3/PEN B HEALTHY
4,800.00
Goat WAM 25 GH 3/PEN B HEALTHY
6,000.00
Goat BGM 16 GH 3/PEN B HEALTHY
4,800.00
Goat DPG 26 GH 3/PEN B HEALTHY
4,800.00
Goat DAJ 22 GH 3/PEN B HEALTHY
6,000.00
Goat BGM 01 GH 3/ PEN C HEALTHY
6,000.00
Goat DAJ 19 GH 3/ PEN C HEALTHY
6,000.00
Goat MD 24 GH 3/ PEN C HEALTHY
4,800.00
Goat DPG 27 GH 3/ PEN C HEALTHY
4,800.00
Goat RV 10 GH 3/ PEN C HEALTHY
6,000.00
Goat DPG 01 GH 3/ PEN C HEALTHY
4,800.00
Goat REV 04 GH 3/ PEN C HEALTHY
4,800.00
Goat HMC 25 GH 3/ PEN C HEALTHY
4,800.00
Goat EEC 44 GH 3/ PEN C HEALTHY
4,800.00
Goat RV 22 GH 3/ PEN C HEALTHY
4,800.00

Goat MEK 14 GH 3/ PEN C HEALTHY


4,800.00
Goat ALL 04 GH 3/ PEN C HEALTHY
6,000.00
Goat MEK 11 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat ALL 30 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat RB 28 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat ALL 06 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat MEQ 37 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat DPG 07 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat DPG 14 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat RX 24 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat WAM 13 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat DPG 29 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat ETL 29 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat DAJ 26 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat ECL 23 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat DAJ 20 GH 3/ SMALL PEN HEALTHY
6,000.00
Goat RB 22 HOSPITAL W/ COUGH
4,500.00
Goat DPG 06 HOSPITAL W/ COUGH
4,500.00
Goat MEK 06 HOSPITAL W/ COUGH
4,500.00
Goat EEC 05 HOSPITAL W/ COUGH
4,500.00
Goat APU 04 HOSPITAL W/ COUGH
4,500.00
Goat DPG 21 HOSPITAL W/ COUGH
4,500.00
Goat BGM 10 HOSPITAL W/ COUGH
4,500.00
Goat RYE 07 HOSPITAL W/ COUGH
4,500.00
Goat HMC 13 HOSPITAL W/ COUGH
4,500.00
Goat CPM 01 HOSPITAL W/ COUGH
4,500.00
Goat DPG 16 HOSPITAL W/ COUGH
4,500.00
Goat RV 37 HOSPITAL W/ COUGH
4,500.00
Goat JKS 30 HOSPITAL W/ COUGH
4,500.00
Goat RB 27 HOSPITAL W/ COUGH
4,500.00
Goat MEQ 10 HOSPITAL W/ COUGH
4,500.00
WHITE
Goat BUCK HOUSE HEALTHY
ANGLO 30,000.00
Goat RED ANGLO HOSPITAL WEAK
18,000.00
Goat VICTOR BUCK HOUSE HEALTHY
20,000.00
Goat GEORGE BUCK HOUSE HEALTHY
20,000.00

3,340,900.00

Carabao Healthy
35,000.00
Chicken Healthy
5,000.00
African night crawlers
6,000.00
Dogs Healthy
6,000.00
Puppies Healthy
1,750.00

53,750.00

TOTAL
3,394,650.00

Schedule 6 - Gain on initial Recognition of Biological Assets (Kids)

MOTHER DOE/Own Tag Gender Location STATUS VALUE


JKS 01 2 Buckling Bldg 1 Healthy
8,000.00
JDG 35 1 Buckling; 1 Doeling Bldg 1 Healthy
8,000.00
MEQ 18 2 Buckling bldg 1 Healthy
8,000.00
DAG 07 1 Buckling; 1 Doeling Bldg 1 Healthy
8,000.00
MEQ 19 1 Buckling; 1 Doeling bldg 1 Healthy
8,000.00
ABBy 4007 2doeling Bldg 1 Healthy
14,000.00
JDG 35 2 Buckling Bldg 1 Healthy
8,000.00
CLT 10 1 Buckling; 1 Doeling Bldg 1 Healthy
8,000.00
VV 14 1buckling Bldg 1 Healthy
4,000.00
ETL 41 1 buckling Bldg 1 Healthy
4,000.00
CMD 15 1 buckling Bldg 1 Healthy
4,000.00
WAM 24 1 doeling Bldg 1 Healthy
4,000.00
CMD 07 1 doeling Bldg 1 Healthy
4,000.00
EEC 14 1 buckling Bldg 1 Healthy
4,000.00
CPM 15 1 buckling Bldg 1 Healthy
4,000.00
262 1 doeling Bldg 1 weak
7,000.00
EEC 06 2 Buckling bldg2 Healthy
8,000.00
MEK 02 1 Buckling; 1 Doeling bldg2 Healthy
8,000.00
RB 26 1 doeling bldg2 Healthy
4,000.00
RB 03 1 buckling bldg2 Healthy
4,000.00
RJF 06 1buckling bldg2 Healthy
4,000.00
EOS 03 1 buckling bldg2 Healthy
4,000.00
ARL 10 1 buckling bldg2 Healthy
4,000.00
RSA 10 1 doeling bldg2 Healthy
4,000.00
MET 01 1 Buckling; 1 Doeling bldg2 Healthy
8,000.00
JDG 02 2 doeling bldg2 Healthy
8,000.00
ECL 11 1 Buckling; 1 Doeling bldg2 Healthy
8,000.00
CCC 08 2 Buckling bldg2 Healthy
8,000.00
MD 15 1 doeling bldg2 Healthy
4,000.00
EEC 40 1 doeling bldg2 Healthy
4,000.00

VV 19 1 buckling bldg2 Healthy


4,000.00
ECA 08 1 buckling bldg2 Healthy
4,000.00
LAO 20 1 doeling bldg2 Healthy
4,000.00
CMD 03 1 doeling bldg2 Healthy
4,000.00
RYE 04 2 doeling bldg2 Healthy
8,000.00
EEC 18 1 buckling bldg3 Healthy
4,000.00
EEC 22 1 Buckling; 1 Doeling bldg3 Healthy
8,000.00
CLT 01 1 buckling bldg3 Healthy
4,000.00
ALL 08 1 buckling bldg3 Healthy
4,000.00
DPG 13 1 doeling bldg3 Healthy
4,000.00
APU 05 1 buckling bldg3 Healthy
4,000.00
MET 17 1 buckling bldg3 Healthy
4,000.00
JDG 41 1 doeling bldg3 Healthy
4,000.00
ECA 05 1 buckling bldg3 Healthy
4,000.00
RB 13 2 doeling bldg3 Healthy
8,000.00
CCC 17 1 buckling bldg3 Healthy
4,000.00
MET 08 1 doeling bldg3 Healthy
4,000.00
ALL 08 1 doeling bldg3 Healthy
4,000.00
VV 03 1 Buckling; 1 Doeling bldg3 Healthy
8,000.00
MEK 17 1 doeling bldg3 Healthy
4,000.00
ALL 28 1 Buckling; 1 Doeling bldg3 Healthy
8,000.00
WAM 25 1 buckling bldg3 Healthy
4,000.00
DPG 08 1 buckling bldg3 Healthy
4,000.00
ETL 38 1 doeling bldg3 Healthy
4,000.00
HMC 08 1 buckling bldg3 Healthy
4,000.00
DAJ 22 1 buckling bldg3 Healthy
4,000.00
JDG 06 1 buckling bldg3 Healthy
4,000.00
EEC 14 1 doeling bldg3 Healthy
4,000.00
BGM 01 2 doeling bldg3 Healthy
8,000.00
CCC 29 1 doeling bldg3 Healthy
4,000.00
ETL 48 1 doeling bldg3 Healthy
4,000.00
RB 01 1 buckling bldg3 Healthy
4,000.00
ALL 04 1 doeling bldg3 Healthy
4,000.00
CCC 09 1 buckling bldg3 Healthy
4,000.00
CLT 06 1 doeling Quarantine Ph. 1 w/ orf
3,500.00
DPG 07 2 Buckling Quarantine Ph. 1 w/ orf
7,000.00
AAL 30 1 buckling Quarantine Ph. 1 w/ orf
3,500.00
MEK 11 2 Buckling Quarantine Ph. 1 w/ orf
7,000.00
ARL 10 1 Buckling; 1 Doeling Quarantine Ph. 1 w/ orf
7,000.00
RYE 27 1 buckling Quarantine Ph. 1 w/ orf
3,500.00
MEQ 03 1 buckling Quarantine Ph. 1 w/ orf
3,500.00
LAO 03 1 doeling Quarantine Ph. 1 w/ orf
3,500.00
RBS 09 1 doeling Quarantine Ph. 1 w/ orf
3,500.00
ARL 20 1 doeling Quarantine Ph. 1 w/ orf
3,500.00
MD 14 1 doeling Quarantine Ph. 1 w/ orf
3,500.00
RB 26 1 buckling Quarantine Ph. 1 w/ orf
3,500.00
ETL 18 1 doeling Quarantine Ph. 1 w/ orf
3,500.00
GEORGIA 1 doeling Quarantine Ph. 1 w/ orf
3,500.00
CMD 09 1 doeling Quarantine Ph. 1 w/ orf
3,500.00
RY 04 1 buckling Quarantine Ph. 1 w/ orf
3,500.00
B 29 1 buckling Quarantine Ph. 1 w/ orf
3,500.00
BK 2008 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK2010 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2011 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2013 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2002 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2015 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2018 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2004 1 buckling Quarantine Ph. 2 Healthy
4,000.00

BK 2019 1 buckling Quarantine Ph. 2 Healthy


4,000.00
BK 2017 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2012 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2005 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2009 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2020 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2003 1 buckling Quarantine Ph. 2 Healthy
4,000.00
BK 2006 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 76 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 33 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 19 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 15 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 32 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 75 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 61 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 29 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 19 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B7 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 39 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 62 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 25 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 22 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B1 1 buckling Quarantine Ph. 2 Healthy
4,000.00
B 13 1 buckling Quarantine Ph. 2 Healthy
4,000.00
No Tags 24 Bucklings Quarantine Ph. 2 Healthy
96,000.00
CHU 1 1 doeling GH 2 Healthy
4,000.00
CHU 2 1 doeling GH 2 Healthy
4,000.00
CHU 3 1 doeling GH 2 Healthy
4,000.00
CHU 4 1 doeling GH 2 Healthy
4,000.00
CHU 5 1 doeling GH 2 Healthy
4,000.00
CPM 31 1 doeling GH 2 Healthy
4,000.00
CPM 32 1 doeling GH 2 Healthy
4,000.00
CPM 33 1 doeling GH 2 Healthy
4,000.00
CPM 34 1 doeling GH 2 Healthy
4,000.00
CPM 35 1 doeling GH 2 Healthy
4,000.00
GB 01 1 doeling GH 2 Healthy
4,000.00
GB 02 1 doeling GH 2 Healthy
4,000.00
GB 03 1 doeling GH 2 Healthy
4,000.00
GB 04 1 doeling GH 2 Healthy
4,000.00
GB 05 1 doeling GH 2 Healthy
4,000.00
MD 31 1 doeling GH 2 Healthy
4,000.00
MD 32 1 doeling GH 2 Healthy
4,000.00
MD 33 1 doeling GH 2 Healthy
4,000.00
MD 34 1 doeling GH 2 Healthy
4,000.00
MD 35 1 doeling GH 2 Healthy
4,000.00
SVT 01 1 doeling GH 2 Healthy
4,000.00
SVT 02 1 doeling GH 2 Healthy
4,000.00
SVT 03 1 doeling GH 2 Healthy
4,000.00
SVT 04 1 doeling GH 2 Healthy
4,000.00
SVT 05 1 doeling GH 2 Healthy
4,000.00
JDG 108 1 doeling GH 2 Healthy
4,000.00
JDG 92 1 doeling GH 2 Healthy
4,000.00
JDG 95 1 doeling GH 2 Healthy
4,000.00
JDG 120 1 doeling GH 2 Healthy
4,000.00
JDG 117 1 doeling GH 2 Healthy
4,000.00
JDG 94 1 doeling GH 2 Healthy
4,000.00
JDG 093 1 doeling GH 2 Healthy
4,000.00
JDG 119 1 doeling GH 2 Healthy
4,000.00
D 39 1 doeling GH 2 Healthy
4,000.00

D 33 1 doeling GH 2 Healthy
4,000.00
D3 1 doeling GH 2 Healthy
4,000.00
D 83 1 doeling GH 2 Healthy
4,000.00
D 10 1 doeling GH 2 Healthy
4,000.00
D 97 1 doeling GH 2 Healthy
4,000.00
D 86 1 doeling GH 2 Healthy
4,000.00
D 80 1 doeling GH 2 Healthy
4,000.00
D 76 1 doeling GH 2 Healthy
4,000.00
D 95 1 doeling GH 2 Healthy
4,000.00
D 96 1 doeling GH 2 Healthy
4,000.00
D 58 1 doeling GH 2 Healthy
4,000.00
D 38 1 doeling GH 2 Healthy
4,000.00
D 79 1 doeling GH 2 Healthy
4,000.00
D 13 1 doeling GH 2 Healthy
4,000.00
D9 1 doeling GH 2 Healthy
4,000.00
D4 1 doeling GH 2 Healthy
4,000.00
D 82 1 doeling GH 2 Healthy
4,000.00
D6 1 doeling GH 2 Healthy
4,000.00
D5 1 doeling GH 2 Healthy
4,000.00
D 41 1 doeling GH 2 Healthy
4,000.00
D2 1 doeling GH 2 Healthy
4,000.00
D 11 1 doeling GH 2 Healthy
4,000.00
D 12 1 doeling GH 2 Healthy
4,000.00
D1 1 doeling GH 2 Healthy
4,000.00
No tags/necklace 8 doelings GH 2 Healthy
32,000.00
BK 2007 1 buckling HOSPITAL w/ orf
3,500.00
B 60 1 buckling HOSPITAL w/ orf
3,500.00
MEQ 10 D 1 doeling HOSPITAL w/ orf
3,500.00
RB 28 B21 1 buckling HOSPITAL w/ orf
3,500.00
JKS B 1 buckling HOSPITAL w/ orf
3,500.00

920,500.00
Schedule 7 : MF Contribution

S-ar putea să vă placă și