Notes:

1. Do not include calculator in machinery. Treat it as expense.

2. 3% inflation rate.
3. Sales Assumption
a. 3% increase in annual demand starting from year 4
b. Annual increase in selling price for the first 3 years, no price increase in the succeeding
years
i. 10% for Fish Bones
ii. 5% for Fish Tocino
iii. 5% for Fish Tapa
iv. 5% for Ready-to-eat Squid