Nana Bambi's โ€” Operations
Staff access only
Departments
Marine
Marine & Seafood
Bay to cold chain, local fishermen
๐ŸŒ Public Page ๐Ÿ“‹ Ops & SOPs ๐Ÿ’ฐ Finance & Costs
Regen
Regen. Gardening
Syntropic agroforestry & food forest
๐ŸŒ Public Page ๐Ÿ“‹ Ops & SOPs ๐Ÿ’ฐ Finance & Costs
Nursery
Nursery & Soil
Seedlings, compost & the cycle
๐ŸŒ Public Page ๐Ÿ“‹ Ops & SOPs ๐Ÿ’ฐ Finance & Costs
Panaderia
Panaderia
Local bakery, every morning before sunrise
๐ŸŒ Public Page ๐Ÿ“‹ Ops & SOPs ๐Ÿ’ฐ Finance & Costs
Butcher
Butcher
Grass-fed, pasture-raised, paddock to counter
๐ŸŒ Public Page ๐Ÿ“‹ Ops & SOPs ๐Ÿ’ฐ Finance & Costs
Cafe
Alejandro's Cafe
Take your time, build something that lasts
๐ŸŒ Public Page ๐Ÿ“‹ Ops & SOPs ๐Ÿ’ฐ Finance & Costs
Training
Slow Food & Training
Knowledge learned, taught & shared
๐ŸŒ Public Page ๐Ÿ“‹ Training Ops ๐Ÿ’ฐ Finance & Costs
Operations

Finance

Operational folder for all financial management. Accounting, tax compliance, insurance, and costings. Every peso tracked, every spoke accounted for.

Core rule: No guessing. Every spoke must be individually accountable โ€” cash positive or with a clear path to it. Internal transfers at cost, external sales at margin. Financial records kept current, not backdated.

End of Day โ€” Daily Report

Every spoke completes their section before closing. Write it down. Take a photo. Send to owner. No excuses, no shortcuts. If you can't count it, you can't manage it.

How it works: Each spoke has a simple checklist below. At end of day, the person responsible counts what's listed, writes it in the logbook, takes a photo of the page, sends it. That's it.
Spreadsheet columns (all spokes): Date | Day | Opening Float (โ‚ฑ) | Total Sales (โ‚ฑ) | Cash Sales (โ‚ฑ) | GCash/Online (โ‚ฑ) | Credit/Tab (โ‚ฑ) | Total Expenses (โ‚ฑ) | Closing Float (โ‚ฑ) | Variance (โ‚ฑ) | Stock Used | Staff on Duty | Notes/Issues | Signed Off By

Farm Shop โ€” Daily Close

Live Data: Open Night Audit โ€” Market EOD โ†’
Daily close figures flow from POS teller into Night Audit automatically.
#What to doDone?
1Count cash in register. Write total.
2Count unsold meat โ€” write weight by type (beef/pork/chicken/fish).
3Count unsold eggs โ€” write number of trays.
4Count unsold bread โ€” write number. Leftover bread โ†’ staff or livestock.
5Count unsold vegetables โ€” note what was thrown out (waste).
6Write total sales for the day (from receipts).
7Note anything that ran out or needs ordering.
8Photo the page. Send to owner.

Butcher โ€” Daily Close

Live Data: Open Night Audit โ€” Butcher EOD โ†’
Daily close figures flow from POS teller into Night Audit automatically.
#What to doDone?
1Count meat in chiller โ€” write weight by species (beef/pork/goat/chicken).
2Count meat in freezer โ€” write weight by species.
3Check reefer temperature โ€” write it down.
4Write total kg sold today by species.
5Write total sales (pesos) for the day.
6Note any waste (trim, spoilage, bones used).
7Photo the page. Send to owner.

Poultry โ€” Daily Close

Live Data: Open Night Audit โ€” Poultry EOD โ†’
Daily close figures flow from POS teller into Night Audit automatically.
#What to doDone?
1Count eggs collected today. Write number.
2Count eggs sold. Write number + pesos received.
3Count eggs in stock (unsold). Write number of trays.
4Count dead birds today. Write number + cause if known.
5Write how many bags of feed used today.
6Note any sick birds or problems.
7Photo the page. Send to owner.

Livestock โ€” Daily Close

Live Data: Open Night Audit โ€” Livestock EOD โ†’
Daily close figures flow from POS teller into Night Audit automatically.
#What to doDone?
1All animals accounted for? Head count by species. Write numbers.
2Any births today? Write species + number.
3Any deaths today? Write species + cause if known.
4Any sick animals? Write which animal + symptoms.
5Feed used today โ€” write type + amount.
6Were animals moved to fresh paddock? Write which paddock.
7Photo the page. Send to owner.

Feed & Supply โ€” Daily Close

Live Data: Open Night Audit โ€” Feeds & Supply EOD โ†’
Daily close figures flow from POS teller into Night Audit automatically.
#What to doDone?
1Count feed bags in stock by type. Write numbers.
2Write total bags sold today + pesos received.
3Write total bags used internally (fed to own animals).
4Any milling/cracking services done? Write number + pesos.
5Note anything running low โ€” needs reorder.
6Photo the page. Send to owner.

Deliveries โ€” Daily Close

Live Data: Open Night Audit โ€” Deliveries EOD โ†’
Daily close figures flow from POS teller into Night Audit automatically.
#What to doDone?
1Write number of deliveries made today.
2Write total pesos collected from customers.
3Write fuel used (litres or pesos).
4Any returns or complaints? Write details.
5Ice/packaging used โ€” note how much.
6Photo the page. Send to owner.

Panaderia โ€” Daily Close

Live Data: Open Night Audit โ€” Panaderia EOD โ†’
Daily close figures flow from POS teller into Night Audit automatically.
#What to doDone?
1Write how many pan de sal baked today.
2Write how many sold + pesos received.
3Write how many unsold (โ†’ staff/livestock).
4Write ingredients used today (flour kg, eggs, sugar).
5Note anything running low โ€” needs reorder.
6Photo the page. Send to owner.

Cafe โ€” Daily Close

Live Data: Open Night Audit โ€” Cafe EOD โ†’
Daily close figures flow from POS teller into Night Audit automatically.
#What to doDone?
1Count cash. Write total.
2Write total sales for the day (from receipts).
3Write number of customers served.
4Note food waste โ€” what was thrown out and why.
5Note anything that ran out or needs ordering.
6Kitchen clean? Equipment off? Gas closed?
7Photo the page. Send to owner.

Marine & Seafood โ€” Daily Close

Live Data: Open Night Audit โ€” Marine & Seafood EOD โ†’
Daily close figures flow from POS teller into Night Audit automatically.
#What to doDone?
1Write what fish received today โ€” species + kg + price paid.
2Write what sold โ€” species + kg + pesos received.
3Count fish still in stock โ€” write kg by type.
4Check reefer temperature โ€” write it down.
5Any fish rejected or thrown out? Write kg + reason.
6Photo the page. Send to owner.

Garden & Nursery โ€” Daily Close

Live Data: Open Night Audit โ€” Garden & Nursery EOD โ†’
Daily close figures flow from POS teller into Night Audit automatically.
#What to doDone?
1Write what was harvested today โ€” crop + kg.
2Where did it go? (shop / cafe / delivery / family)
3What was planted or transplanted today?
4Seedlings sold from nursery? Write number + pesos.
5Any pest problems or crop damage? Note what.
6Watering done? Compost turned?
7Photo the page. Send to owner.

Logbook Rules

Every spoke gets a physical logbook. One page per day. Date at the top. Complete the checklist. Sign your name. Photo the page. Send to owner by end of day. If nothing happened, write "No activity" โ€” never leave a blank day.

Key Documents

DocumentFormatDownload
Financial StrategyPDF⬇ Download
Nana Bambi's Costing 2026XLSX⬇ Download
Insurance ResearchPDF⬇ Download
Vendor Kubo CostingXLSX⬇ Download
Farm Tracker (Full)XLSX⬇ Download
Farm Gate AppWeb App↗ Open Farm Gate
Farm Gate PriceboardWeb App↗ Open Priceboard
Farm Gate BookingWeb App↗ Open Booking
Livestock Purchasing AppWeb App↗ Open Livestock Purchasing
Cash & Bank MasterWeb App↗ Open Cash & Bank
Monthly P&LWeb App↗ Open Monthly P&L
GCash Transaction HistoryWeb App↗ Open GCash History
Backup ManagerWeb App↗ Open Backup Manager

Finance Sections

Select a tab below to open that section. All finance sub-categories in one place.

Accounting

Overview

Daily cash tracking, revenue by spoke, expenses by category, bank reconciliation. Simple system โ€” cash book, daily reconciliation, monthly summary. No complex software until scale demands it. Every spoke reports its own income and costs; this page consolidates.

SOPs

  • Daily: cash count, receipts matched, sales log completed per spoke
  • Weekly: bank deposit, petty cash reconciliation, expense receipts filed
  • Monthly: income vs expense summary, spoke-level P&L, bank statement reconciliation
  • Quarterly: financial review, budget vs actual, adjustment planning
  • Annual: full accounts, tax preparation, strategy review

Revenue Streams — Updated March 2026

Stream / SpokeDescriptionModel / TypeInternal TransferExternal SaleNotes / TBC
Farm Shop / MarketMeat, eggs, veg, bread, refill, nursery retailWalk-in retailCost + 10%Full marginHub walk-in baseline
DeliveriesSubscription boxes + one-off orders + delivery feeDirect to customerN/AFull + feeTwo-way circuit, GCash only
Feeds & SupplyFeed sales, milled product, farmer trade/redistributionWholesale + retailCost15–25% marginWholesale data TBC first month
ButcherMeat retail, bulk cuts, value-add (sausages, etc.)Retail + wholesaleCostFull marginOne butcher at hub only
PoultryEggs, broilers, breeding stock (Raff & Grace bridge)Retail + wholesaleCostFull marginPre-start bridge during title
PanaderiaBread, pastry, pies, pizza (made-to-order)Retail + circuit wholesaleCostFull marginPOS items: pan de sal, ensaymada, pies, etc.
Alejandro's CafeF&B (post-Month 9 open)Food serviceCostFull marginShell day 1, fit-out Month 3–9
NurserySeedlings, soil mix, propagationRetailCostFull marginStarter terracing capex
Marine & SeafoodFresh/dried fish, ulangRetail + deliveriesCostFull marginCold chain dependent
Satellite ContainersEach 20ft reefer as sub-spoke (corridor points)Sub-spoke retailCostFull marginOwn EOD report, revenue tracking separate
Circuit Commercial AccountsBulk to shops, hotels, functions (Sipocot/Daet/Tagkawayan)WholesaleCost + 10–15%MarginSeparate line from hub walk-in
Model 1 — Direct Farm GateCash/GCash direct from farm (POS farm gate)Farm gateN/AFull marginGCash integration, stock codes DEPT-CAT-SEQ
Model 2 — Contract GrowingFarmer supply agreements (raw produce in, processed out)ContractNegotiatedMarginStaff explanation + farmer steps TBC

Yr1 Target Tie-In

  • Corridor population: 350,000–500,000
  • Zero organised local competition
  • 5% capture Yr1 = ₱50–55M revenue (realistic base case)
  • 30% long-term target = scale implication (add when satellites live)
Revenue Rules Reminder
• Internal transfers at cost (or cost + small %) to keep value in ecosystem.
• External sales at full margin.
• All sales via POS from day 1 (Loyverse) — invoice to registered entity.
• GCash / bank transfer only (no driver cash handling).
• Satellite + circuit lines separate for EOD / P&L visibility.

Pending Revenue Updates

  • Add satellite container revenue tracking (each as sub-spoke with EOD)
  • Circuit commercial as separate line from hub retail
  • Model 1 & Model 2 revenue split (direct vs contract growing)
  • Feeds wholesale margin confirm (first month data)
  • Yr1 ₱50–55M at 5% capture — tie to ground-floor revenue engine first

Expense Categories

  • Direct labour / COGS (wages tied to product โ€” butcher, baker, driver, poultry hand)
  • Indirect labour / OpEx (management, admin, security, general farm hands)
  • Feed & livestock inputs
  • Seeds, seedlings, soil amendments
  • Fuel & transport
  • Utilities (power, water, communications)
  • Maintenance & repairs
  • Construction (CAPEX โ€” tracked separately)
  • Insurance premiums
  • Permits, licences, compliance
  • Professional services (accountant, legal)

Internal Transfer Pricing

All internal transfers between spokes are at cost price. External sales at market margin. This prevents cross-subsidy confusion and makes each spoke individually accountable.

Live Spreadsheets

SheetPurposeLink
Cash & Bank MasterDaily cash reconciliation across all spokes โ€” bank deposits, varianceOpen Cash & Bank Master โ†’
Monthly P&LRevenue vs costs per spoke, monthly rollupOpen Monthly P&L โ†’
Transaction HistoryFull audit trail โ€” filters, pagination, spoke/grade breakdown, CSV exportOpen Transaction History โ†’
Night AuditDaily reconciliation โ€” float, cash, GCash match, EFT match, bankingOpen Night Audit โ†’
GCash AgentBills payment centre โ€” cash-in/out, remittance, e-load, agent float reconOpen GCash Agent โ†’

Farm Gate POS Setup & Protocol

Day 1 system for all farm gate sales. No exceptions, no workarounds.

Core Setup
  • Loyverse POS from day 1 — all sales invoiced to registered entity (Aileen Mulkerrins)
  • GCash QR per spoke — business account. One QR at hub gate, one per satellite, one per circuit truck
  • No cash to drivers/handlers — GCash or bank transfer only. Flag any attempt immediately
  • Item codes: DEPT-CAT-SEQ — every product coded by department, category, sequence number
  • Stock type — raw agricultural produce = VAT-exempt; processed/butchered/cooked = 12% VAT
Item Code Format — DEPT-CAT-SEQ
CodeItemSpokePrice (₱)Tax
FARM-VEG-001Kangkong bunchMarket20EXEMPT
FARM-VEG-002Sitaw bundleMarket25EXEMPT
FARM-VEG-003Pechay bunchMarket20EXEMPT
FARM-EGG-001Fresh eggs (dozen)Poultry80EXEMPT
FARM-EGG-002Fresh eggs (tray of 30)Poultry180EXEMPT
LIV-GOAT-001Goat meat per kgLivestock380EXEMPT
LIV-BEEF-001Beef cuts per kgButcher450VAT 12%
PAN-BREAD-001Pan de sal (5 pcs)Panaderia10VAT 12%
PAN-BREAD-002EnsaymadaPanaderia15VAT 12%
PAN-PIZZA-001Pizza slicePanaderia100VAT 12%
FEED-MILL-001Milled feed 50kg bagFeeds1,200EXEMPT
FEED-GRAIN-001Corn whole 50kgFeeds950EXEMPT
NUR-SEED-001Kangkong seedlings (tray)Nursery35EXEMPT
MAR-FISH-001Fresh tilapia per kgMarine160EXEMPT
MAR-FISH-002Dried dilis per packMarine45VAT 12%
CAFE-BEV-001Brewed coffeeCafe45VAT 12%
Naming rule: DEPT = spoke abbreviation (FARM/LIV/PAN/FEED/NUR/MAR/CAFE). CAT = product category (VEG/EGG/MEAT/BREAD/FISH/BEV). SEQ = 3-digit sequence (001, 002...). All items entered into Loyverse with this code as SKU. Expand list from panaderia Section 6.6 + feeds wholesale prices on arrival.
GCash Integration
  • Business GCash QR printed & laminated at every sale point (hub gate, satellites, trucks)
  • Customer scans QR → pays → driver/teller confirms payment screenshot before release
  • Daily reconcile in Loyverse — match GCash transaction IDs to POS entries
  • GCash balance transferred to business bank account weekly
  • Credit option: 15–20% bonus value for farmers selling at gate — tracked via loyalty card in Loyverse
Daily Flow — Farm Gate
  1. Open POS terminal, verify float (if cash accepted at hub counter only)
  2. Scan/enter items as farmer delivers or customer buys
  3. Customer pays GCash (scan QR, confirm screenshot) or credit (loyalty card swipe)
  4. Log sale in EOD spreadsheet + physical logbook
  5. End of day: count physical stock remaining per spoke
  6. Variance check — POS total vs physical count vs GCash receipts
  7. Photo logbook page + sign-off → submit photo to owner/Aileen
EOD Checklist — Farm Gate Specific
#CheckWho
1Count physical stock: veg, eggs, meat, bread, feeds remainingTeller + Spoke Lead
2Record sales breakdown: GCash / Credit / Cash (hub only)Teller
3Record expenses: petty cash (fuel, packaging, ice)Teller
4Note waste / shortages / damage with reasonSpoke Lead
5Variance explanation if POS ≠ physicalTeller + Spoke Lead
6Sign logbook page (pen only, no erasures)Both
7Photo of signed page → submit to ownerTeller
8GCash balance screenshot → submit to ownerTeller
Satellite Container EOD

Each 20ft reefer deployed to a barangay/corridor point operates as a sub-spoke with its own EOD report. Same checklist as above, plus:

  • Temperature log photo (reefer temp logger display)
  • Stock received from hub truck — carbon copy signed by driver + satellite operator
  • Returns/unsold logged separately — goes back on next hub run
  • Revenue tracked as separate line in Monthly P&L (not merged with hub walk-in)
⚠ Pending setup (on arrival Sep 2026):
• Register Loyverse account + link GCash business
• Print QR codes (hub gate + each satellite + each truck)
• Enter full item database into Loyverse (351 items from POS system + farm gate additions above)
• Loyalty card system setup for farmer credit (15–20% bonus tracking)
• Train tellers on POS + EOD logbook protocol (1 day minimum)

Records

Cash book, bank statements, receipts filed by month, spoke P&L reports, annual accounts, EOD logbook photos (digital archive), GCash reconciliation reports.

Tax

Overview

Philippine tax compliance for agricultural enterprise. BIR registration, income tax, percentage tax or VAT (depending on revenue threshold), withholding tax on employees. Potential future: separate tax entity for feed business division.

Key Obligations

ObligationFrequencyNotes
BIR RegistrationOnce (+ annual renewal)Business registration, TIN, books of accounts
Income TaxQuarterly + AnnualQuarterly returns (1701Q), annual return (1701)
Percentage Tax / VATQuarterly3% percentage tax if below VAT threshold; 12% VAT above
Withholding TaxMonthlyOn employee compensation
SSS / PhilHealth / Pag-IBIGMonthlyMandatory employee contributions
Barangay / Municipal permitsAnnualBusiness permit, sanitary permit, fire clearance

SOPs

  • All official receipts / invoices issued using BIR-registered receipts
  • Books of accounts maintained: journal, ledger, cash receipts, cash disbursements
  • Quarterly returns filed on time โ€” no late filing
  • Employee payroll records complete with deductions documented
  • Retain all records for 10 years (BIR requirement)

Agricultural Exemptions & BMBE

Some agricultural income may qualify for tax exemptions or incentives under Philippine law. Consult accountant for: agricultural income exemptions, CARP-related benefits.

BMBE (Barangay Micro Business Enterprise): If total assets are under โ‚ฑ3M, BMBE registration provides income tax exemption and exemption from minimum wage law coverage. This significantly reduces payroll tax burden in early stages. Confirm eligibility with accountant โ€” this affects how you structure payroll for minimum wage workers. See also: Payroll tab.

Records

BIR certificates, filed returns (copies), official receipt booklets, books of accounts, employee contribution records.

Costings

Overview

Master costing for the entire operation. CAPEX (construction, infrastructure, equipment) tracked separately from OPEX (daily running costs). Each spoke must know its cost base. See Costing 2026 spreadsheet for the full breakdown.

Live Pricing Tool: Open Farm Gate App ↗ โ€” Today's buy prices (cash vs credit), stock levels across satellite stores, movement log

Costing by Spoke

SpokeKey Cost Drivers
LivestockFeed, fencing, vet, herder wages
PoultryChicks, feed, netting, Raff/Grace wages
Feed & SupplyBulk grain purchase, equipment, Napier lease
Farm ShopContainer build (CAPEX), staff, utilities
ButcherEquipment, cold chain power, staff
PanaderiaFlour/ingredients, oven fuel, staff
CafeKitchen fit-out (CAPEX), ingredients, staff
DeliveriesVehicle, fuel, driver wages, ice/packaging
Regen GardeningSeeds, tools, irrigation, compost inputs
Marine & SeafoodFish purchase, ice, cold chain
NurserySeeds, trays, shade house, potting media

Vendor Account Sheets

One Google Sheet per major vendor โ€” tracks orders, deliveries, payments, and running balance.

#VendorPurposeLink
1Vendor 1 โ€” [Name TBC]Orders, deliveries, payments, balancePending โ€” vendor not yet assigned
2Vendor 2 โ€” [Name TBC]Orders, deliveries, payments, balancePending โ€” vendor not yet assigned
3Vendor 3 โ€” [Name TBC]Orders, deliveries, payments, balancePending โ€” vendor not yet assigned
4Vendor 4 โ€” [Name TBC]Orders, deliveries, payments, balancePending โ€” vendor not yet assigned
5Vendor 5 โ€” [Name TBC]Orders, deliveries, payments, balancePending โ€” vendor not yet assigned

Vendor Kubo Costing

Detailed build costing for the vendor kubo (stall/booth) structures. See Vendor Kubo Costing spreadsheet.

Financial Strategy

Long-term financial plan covering startup capital, phased investment, revenue projections, and break-even targets. See Financial Strategy document.

SOPs

  • Costing spreadsheet updated monthly โ€” actual vs projected
  • Every purchase over โ‚ฑ5,000 requires quote comparison
  • CAPEX approvals: owner sign-off required before spend
  • No untracked spending โ€” every peso accounted for

Records

Master costing spreadsheet, supplier quotes, purchase orders, CAPEX approval log, financial strategy documents.

CAPEX โ€” Construction

Full construction details: Open Construction Ops Page โ†’

Overview

All capital builds โ€” container conversions, structures, fencing, land improvements, infrastructure. One-off spends that create lasting assets. Tracked separately from daily running costs so you can see true build cost vs operational cost.

Stage 1 Build — Live · Work · Start (REAL figures — ₱4,963,997 total)

ItemDescriptionCost (PHP)Cost (AUD)Status
4× Reefer Hi-Cube Containers + RefrigerationCold storage operational day 1 — insulated shells + remote refrigeration units₱860,000~$20,476Stage 1
Reduced Slab (~140m²)Rampart/reefer footprint only. Starter bars left for Stage 2 extension₱245,000~$5,833Stage 1
Earth Rampart + Access Ramp1:10 grade, 29m×4m. Insulation + ramp + 90,000L water storage + trellis garden₱466,400~$11,105Stage 1
Water System3×30,000L gravity tanks on rampart, wells, pumps, filtration — full system₱418,000~$9,952Stage 1
Electrical & PowerSolar + batteries + diesel generator backup. Full system, above flood line₱627,000~$14,929Stage 1
DrainagePerimeter channels, catch pits — full from day 1₱107,000~$2,548Stage 1
Manager's Residence + Small Kitchen117m² on poles. 3 bed/2 bath. Company asset — depreciable 20 years₱1,470,597~$35,014Stage 1
2× 40ft Dry Containers — Logistics HubTemp operations hub. Redeploys to farm machinery/stables at Stage 2₱160,000~$3,810Stage 1
2× 40ft Dry Containers — Fly CampWorker/crew accommodation. Redeploys to farm at Stage 2₱220,000~$5,238Stage 1
Hoop House 20m × 10mOperational cover. Redeploys to farm storage at Stage 2₱185,000~$4,405Stage 1
Perimeter Fencing + SecurityFull hub boundary — site secured before materials arrive₱120,000~$2,857Stage 1
Access Track — LimestoneAll-weather vehicle access. Becomes Stage 2 driveway sub-base₱85,000~$2,024Stage 1
STAGE 1 TOTAL₱4,963,997~$118,190

Stage 1 CAPEX Breakdown (Spoke-Level) — March 2026 Real-Site Anchor

Total Stage 1 Anchor: ₱4,963,997 (real site figure from /ops/construction — pending full contractor package post-title)

Spoke / ItemDescriptionEstimated Range (PHP)Priority / Notes
Feeds & SupplyLoading area, milling foundation, tractor/forklift pad₱300,000 – 600,000HIGH — core revenue engine day 1
Cool Rooms / ChillersInsulated install + refrigeration (critical for cold chain)₱800,000 – 1,800,000CRITICAL — no cold chain = no satellite viability
Container Logistics (4× 20ft Reefers)Reefer mods, genset/power, redeploy prep₱860,000HIGH — sub-spoke EOD tracking
Manager's Residence ShellBasic build (depreciation 20yr, FBT model)₱1,470,000Medium — company asset, tax-deduct running costs
Panaderia Container ConversionDeck oven space, wood dome base, fit-out shell₱500,000 – 900,000HIGH — pending wood dome 3 mason quotes
Nursery / Soil PrepTerracing starter, propagation trays, irrigation₱200,000 – 400,000Medium — bridge to regen gardening
Basic Slab / ServicesHub slab portion, power/water hookups₱833,997 (remainder)CRITICAL — no slab = no pour
Sub-Total Spoke Breakdown₱4,963,997Matches real site figure anchor
⚠ Warnings / TBC
• All ranges = 2026 Bicol high-side estimates + experience calc.
• Full contractor quotes required post-Pugod title (slab, panels, ovens, reefers).
• Add actuals as quotes land (wood dome ₱X, deck ovens ₱Y, sandwich panels ₱Z/sqm).
• Update gap/surplus in master plan once confirmed.
⚠ AUD calculated at ₱42 = $1. Stage 1 figures are sourced from the construction page and represent Aido's grounded estimate from experience + site input. Full locked contractor quotes required on arrival September 2026. Full construction detail →

Stage 2 / 3 Additional Build (estimates — NOT in Stage 1, no crossover)

ItemDescriptionCost (PHP)Cost (AUD)Status
2× Additional Reefer Containers (upper floor spine)Top floor spine — 20ft + 40ft rear bar. Full build needs 6 total₱370,000~$8,810Stage 2
Slab Extension (~137m² remaining)Completes full ~277m² ground floor footprint₱220,954~$5,261Stage 2
Driveway + Car Park6×28m sealed driveway + 22-space limestone car park₱503,600~$11,990Stage 2
Building Structure — CHB + Light SteelGround floor CHB 150mm walls + upper floor light steel frame₱1,684,308~$40,103Stage 2
Roof — Torch-On Membrane + Nipa Overlay5-layer system. Full hub roof₱1,693,528~$40,322Stage 2
Stairs + Dumbwaiter (Food Lift)External stairs + commercial food lift (butcher → kitchen)₱250,000~$5,952Stage 2
Cold Chain — 4 Rooms + Remote Refrigeration2× cool room (2–4°C) + 2× freezer (−18°C) buried in rampart₱685,000~$16,310Stage 2
Fire + Security + Drainage (full)Hydrants, CCTV, kitchen suppression, perimeter expansion₱438,000~$10,429Stage 2
Glazing + UPVC Doors + Bifolds + RailingsAll UPVC + toughened glass. Bifolds on wings, French doors front₱1,544,000~$36,762Stage 3
Kitchen Fit-Out (Production + Show Kitchen)Production kitchen + show kitchen, charcoal char grill, display cabinets₱947,760~$22,566Stage 3
Restaurant Fit-Out (~220m² dining + balcony)Tiled floors, bar, 80 covers, aquarium herb centrepiece₱1,364,050~$32,477Stage 3
Butcher Fit-OutFully tiled, all equipment, display counters, hygiene fit-out₱554,300~$13,198Stage 3
STAGE 2/3 TOTAL₱10,255,500~$244,179
FULL BUILD TOTAL (all stages)₱13,369,497~$318,321
Full build costing v3 — 16 sections. View full build detail →

SOPs

  • All builds require written scope, budget, and owner sign-off before starting
  • Materials purchased with receipts โ€” no undocumented spending
  • Progress photos taken weekly minimum
  • Final cost vs budget comparison documented on completion
  • Asset added to asset register with build cost and date

Records

Build budgets, material receipts, contractor agreements, progress photos, completion reports, asset register entries.

CAPEX โ€” Equipment

Overview

Major equipment and vehicle purchases. Items with a useful life beyond 12 months and cost above โ‚ฑ10,000. Tracked as capital assets, not daily expenses.

Equipment Register

CategoryItemCost (PHP)Cost (AUD)Notes
Delivery Fleet2–3 Reefer Trucks (cold chain delivery vehicles)₱4,000,000~$95,238ESTIMATE. Isuzu/Mitsubishi Naga. Delivery vehicles only — not on-site storage
Satellite Stores20ft Reefer Containers (field deployment, 2–3 units)₱600,000~$14,286ESTIMATE. Deployed to barangays/corridor points for cold storage
Light Commercial FleetUtes, vans, PUV (after Isuzu NPS first purchase)₱2,000,000~$47,619ESTIMATE. Gencars Naga, Pili. 4×4 policy on light commercial
PanaderiaDeck ovens, mixers, proofing trays₱800,000~$19,048ESTIMATE. 3 mason quotes for wood-fired dome — separate to oven fit-out
Feeds & SupplyFeed mill/cracker, platform scales, bulk bins, loading ramp₱600,000~$14,286ESTIMATE. Jim to spec on arrival
Market & FishDisplay counters, ice boxes, wet section, scales₱400,000~$9,524ESTIMATE
Cool Rooms (on-site)2–3 insulated fixed cold rooms + temp loggers₱1,800,000~$42,857ESTIMATE. CRITICAL — protects all perishables at hub
Office / GCash / POSLoyverse POS tablets + printer, network, GCash QR, loyalty cards₱150,000~$3,571ESTIMATE. Cashless from day 1
NurseryRaised beds, seedling trays, shade nets, tools₱1,000,000~$23,810ESTIMATE. Horticulturist to spec on arrival
Playground + CourtUndercover roof, half-court, playground, toddler area, lighting₱2,850,000~$67,857ESTIMATE. Community space — see full breakdown in construction
TOTAL EQUIPMENT₱14,200,000~$338,095All estimates — replace with real quotes
⚠ All equipment figures are estimates. First purchase on arrival: Isuzu NPS 75/175 4×4 (Gencars Naga, Pili). Fleet asset register FL-001 through FL-010 to be maintained with depreciation schedule and fuel log. Every asset entered into register same day invoice is paid.

SOPs

  • Equipment over โ‚ฑ10,000 requires owner approval before purchase
  • All equipment tagged with asset number, date, cost
  • Maintenance schedule created for each piece of equipment
  • Replacement planning: expected lifespan noted, budget for replacement
  • Equipment disposal or sale documented with reason

Records

Asset register (item, date, cost, location, condition), purchase receipts, warranty documents, maintenance logs.

OPEX โ€” Maintenance

Full maintenance details: Open Maintenance Ops Page โ†’

Overview

Ongoing repair and upkeep costs โ€” the recurring spending that keeps everything running. Fencing repairs, equipment servicing, plumbing, electrical, structure maintenance. Not new builds (CAPEX) โ€” just keeping what you have in working order.

Maintenance Cost Categories

CategoryTypical ItemsFrequency
FencingWire replacement, post repair, gate hingesMonthly
EquipmentOil, belts, blades, filter replacementPer schedule
VehiclesFuel, tyres, oil change, registrationOngoing
PlumbingPipe repair, tap replacement, tank cleaningAs needed
ElectricalWiring repair, bulb replacement, breaker issuesAs needed
StructuresRoof patches, door repair, paint, rust treatmentQuarterly
Cold ChainCompressor service, gasket replacement, thermostat calibrationQuarterly

SOPs

  • Monthly maintenance walk-through โ€” all structures, equipment, fencing inspected
  • Repair requests logged with date, item, urgency, and cost estimate
  • Emergency repairs actioned immediately โ€” documented within 24 hours
  • Preventive maintenance calendar followed โ€” don't wait for breakdown
  • All maintenance receipts filed monthly

Records

Maintenance request log, repair receipts, equipment service records, monthly walk-through reports.

OPEX โ€” Operations

Full operational costs detail: Open OPEX Operations Page โ†’

Overview

Daily and monthly running costs that keep the farm operating. Everything that isn't a capital build or a one-off equipment purchase. This is the money that flows out every day โ€” feed, wages, fuel, utilities, consumables. The goal: know your burn rate per spoke, per week.

OPEX by Category

CategoryIncludesTracking
Direct Labour (COGS)Wages tied to product/service โ€” butcher, baker, driver, poultry handPayroll tab โ†’ spoke COGS
Indirect Labour (OpEx)Management, admin, security, general farm handsPayroll tab โ†’ general OpEx
Feed & InputsAnimal feed, seeds, fertiliser, soil amendmentsFeed & Garden spoke logs
Fuel & TransportPetrol, diesel, LPG, delivery costsDelivery spoke log
UtilitiesElectricity, water, internet, phone loadMonthly bills
ConsumablesPackaging, ice, cleaning supplies, office suppliesSpoke logs
Raw MaterialsFlour, sugar, cooking oil, fish purchase, bulk goodsSpoke purchase logs
Professional FeesAccountant, vet, consultant, legalThis page
Rent & LeaseNapier land lease, equipment hireContract register

Monthly OPEX Target by Spoke

SpokeKey Monthly CostsTarget (₱/month)Target (AUD/month)
LivestockFeed, herder wages, vet₱35,000~$833
PoultryFeed, chick replacement, Raff/Grace wages₱30,000~$714
Feed & SupplyBulk grain, Napier lease, milling costs, fuel₱45,000~$1,071
Market / Farm ShopStaff, utilities, packaging, stock buy-in₱75,000~$1,786
ButcherPower (cold chain), staff, packaging, carcass buy-in₱45,000~$1,071
PanaderiaFlour, ingredients, oven fuel, staff₱60,000~$1,429
Cafe (when open)Ingredients, staff, utilities₱50,000~$1,190
DeliveriesFuel, driver wages, ice, packaging, maintenance₱60,000~$1,429
Garden & NurserySeeds, tools, irrigation, compost, horticulturist wage₱30,000~$714
Marine & SeafoodFish purchase, ice, cold chain power₱40,000~$952
Slow Food & TrainingTrainer wages, ingredients, materials₱20,000~$476
TOTAL MONTHLY OPEX₱490,000~$11,667
TOTAL ANNUAL OPEX₱5,880,000~$140,000
⚠ All OPEX figures are estimates based on 2026 Bicol provincial rates. Cafe OPEX applies from Month 9+ when Alejandro's opens. Update each spoke monthly as real figures come in — actual vs target tracked in spoke P&L. Annual payroll (₱1,113,000/month HIGH × 12 = ₱13,356,000) is tracked separately in the Payroll tab.

SOPs

  • Every operational expense requires a receipt โ€” no exceptions
  • Petty cash fund per spoke โ€” replenished weekly with receipts submitted
  • Monthly OPEX review: actual vs target, spoke by spoke
  • Any single expense over โ‚ฑ5,000 requires owner pre-approval
  • Utility bills reviewed monthly โ€” investigate any spikes

Records

Daily expense receipts, petty cash logs, utility bills, spoke-level OPEX summaries, monthly review notes.

Insurance

Overview

Risk protection for the farm, staff, livestock, and infrastructure. Research phase โ€” identifying the right policies for a diversified agricultural operation in Bicol (typhoon belt). See Insurance Research document for full analysis.

Coverage Areas

TypeCoversStatus
Property / FireContainers, equipment, structures, stockResearch
LivestockCattle, goats, poultry โ€” death, disease, theftResearch
Crop / WeatherTyphoon, flood, drought damage to cropsResearch
Public LiabilityCustomer/visitor injury, property damageResearch
Workers' CompensationEmployee injury on-siteResearch
VehicleDelivery vehicles, farm equipmentResearch
Business InterruptionLoss of income after insured eventFuture

PCIC (Philippine Crop Insurance Corporation)

Government crop and livestock insurance program. Low premiums, government-subsidised. Investigate eligibility for: rice/corn crop insurance, livestock insurance (cattle, goats, poultry), fisheries insurance. Registration through local DA office.

SOPs

  • Annual insurance review โ€” coverage vs actual asset values
  • Incident documentation: photos, reports, witness statements โ€” within 24 hours
  • Claims filed promptly with supporting documentation
  • Policy documents stored securely (physical + digital copies)
  • Premium payment schedule tracked โ€” no lapses

Records

Policy documents, premium receipts, claims history, asset register (for valuation), incident reports.

Banking & Credit

Overview

Bank accounts, digital payments, credit facilities, and cash management. Multiple payment channels needed: cash (primary), GCash (growing), bank transfer (bulk orders). Separate business accounts from personal โ€” clean books from day one.

Accounts

AccountPurposeStatus
Business SavingsMain operating account โ€” deposits, supplier payments, payrollTo open
Business CurrentCheque account for larger payments, supplier settlementsFuture
GCash BusinessDigital payments from customers, online ordersSetup
Maya / PayMayaAlternative digital payment channelResearch
Emergency FundSeparate savings โ€” 3 months OPEX reserve targetBuilding

Credit & Lending

TypePurposeNotes
Landbank / DBP Agri LoanGovernment agricultural lending โ€” lower interestInvestigate eligibility
Cooperative CreditLocal cooperative lending for membersIf membership active
Supplier CreditTrade terms with major vendors (net 15/30)Negotiate as volume grows
MicrofinanceShort-term working capital if neededLast resort โ€” high interest

SOPs

  • Business and personal accounts strictly separated โ€” no mixing
  • All sales deposited within 48 hours โ€” no cash sitting longer
  • Bank reconciliation weekly โ€” statements matched to cash book
  • GCash balance checked daily โ€” transferred to bank weekly
  • No borrowing without written plan for repayment + owner approval
  • Emergency fund: minimum โ‚ฑ50,000 maintained at all times

Records

Bank statements, deposit slips, GCash transaction history, loan agreements, credit terms with suppliers.

Payroll

Staff details: Open HR Ops Page โ†’

Overview

Wages, benefits, deductions, and compliance for all farm staff. Philippine labour law applies โ€” minimum wage, mandatory contributions, 13th month pay. Simple payroll system: attendance tracked, wages calculated biweekly or monthly, deductions applied, net pay disbursed.

Wages as OpEx โ€” The Split That Matters

All wages are operating expenditure (OpEx) โ€” they hit the P&L as expenses and reduce taxable income. But where they sit on the P&L matters for understanding which spokes are actually profitable.

TypeWhat It MeansWhere It SitsExamples
Direct Wages (COGS)Staff whose work is tied directly to a product or service soldCost of Goods Sold โ€” above the gross profit lineButcher processing meat, poultry hand collecting eggs, baker making bread, cafe cook, delivery driver
Indirect Wages (OpEx)Staff not tied to a specific saleable outputOperating Expenses โ€” below the gross profit lineAdmin, management, security, general farm labour, maintenance crew
Why this matters for the 12-spoke model: Keeping wages per department lets you see which spokes are actually profitable. A cafe that takes โ‚ฑ40k/week but has โ‚ฑ35k in wages and food costs is a very different beast to one that takes โ‚ฑ40k with โ‚ฑ18k in costs. If you don't split direct vs indirect, you can't see true gross margin per spoke.

Direct Wages by Spoke (COGS)

SpokeDirect Labour RolesMonthly Est. (โ‚ฑ)
Butcher1 butcher + 1 apprentice₱40,000 – 70,000
PoultryPaing (Raff) + 2 local hands + Grace (eggs)₱60,000 – 90,000
Livestock1 herder (₱15–20k) + vet (₱500–800/head)₱40,000 – 80,000
Panaderia2 bakers + 3–4 counter/prep/seller₱90,000 – 168,000
CafeCook, barista, server — Month 9+ when Alejandro's opens₱50,000 – 80,000
Market / Farm Shop2–3 counter + 1 buyer/collector + 1 fish buyer/driver₱60,000 – 125,000
Deliveries2 drivers/truck × 2–3 trucks + fuel ₱25–35k/mo₱72,000 – 150,000
Feed & SupplyJim (boss) + 2–3 loaders/drivers/teller — margin 15–25%₱70,000 – 110,000
Marine & SeafoodFish handler, cold chain staff (shared with market)₱20,000 – 40,000
Garden & Nursery1 horticulturist + 2–3 hands₱55,000 – 110,000

Indirect Wages (OpEx)

RoleCoversMonthly Est. (โ‚ฑ)
Farm Manager / SupervisorOversight across spokes, not tied to one product₱25,000 – 40,000
Admin / Bookkeeper (Grace + Aileen)Accounts, filing, payroll, GCash, POS, credit tracking₱80,000 – 200,000
Security / CaretakerNight watch, property security₱12,000 – 18,000
General Farm LabourClearing, fencing, odd jobs not tied to sales₱30,000 – 50,000
MaintenanceRepairs, upkeep across all structures & cold chain₱20,000 – 30,000

BMBE Registration โ€” Tax Advantage

Flag for accountant: Under BMBE (Barangay Micro Business Enterprise) registration โ€” if total assets are under โ‚ฑ3M โ€” you get tax exemptions including on minimum wage workers. This could significantly reduce payroll tax burden in the early stages. Confirm eligibility with accountant before finalising payroll structure.

Payroll Components

ComponentDetailsFrequency
Basic WageDaily rate ร— days worked, or monthly salaryBiweekly / Monthly
Overtime125% of hourly rate for hours beyond 8/dayPer payroll
Holiday PayRegular holiday: 200%, special holiday: 130%As applicable
13th Month Pay1/12 of total basic salary earned in yearDecember (latest)
SSS ContributionEmployee + employer share (table-based)Monthly remittance
PhilHealthEmployee + employer shareMonthly remittance
Pag-IBIGEmployee + employer share (โ‚ฑ100 each if basic)Monthly remittance
Withholding TaxBased on compensation level โ€” tax tableMonthly remittance

SOPs

  • Attendance logged daily โ€” late arrivals, absences, overtime noted
  • Payroll calculated by 12th and 27th of each month (or biweekly schedule)
  • Pay slips issued to every employee โ€” showing gross, deductions, net
  • Government contributions remitted by 10th of following month
  • 13th month pay computed and paid by December 24
  • Cash wages: employee signs receipt. Bank transfer: keep transaction record
  • Direct wages allocated to spoke COGS โ€” indirect wages to general OpEx
  • Monthly payroll summary split by spoke for P&L accuracy

Records

Attendance records, payroll register (split by spoke), pay slips (signed), SSS/PhilHealth/Pag-IBIG remittance receipts, BIR withholding tax returns, BMBE certificate (if applicable).

Permits & Licences

Master Permit Calendar (62 permits, 5-year): Download XLSX โ€” Full register, urgent pre-trading checklist, 5-year renewal calendar, accountability by person, contacts & legend. Also in Aileen's folder.

Overview

All government permits, licences, and clearances required to operate legally. Philippine LGU, national agency, and industry-specific requirements. Renewal dates tracked โ€” expired permits mean fines or closure. One person responsible for tracking all renewals.

Permit Register

Permit / LicenceIssuing BodyFrequencyStatus
Business PermitMunicipal / City HallAnnual (January)TBC
Barangay ClearanceBarangay HallAnnualTBC
BIR Registration (COR)Bureau of Internal RevenueOnce + annual updateTBC
Sanitary PermitMunicipal Health OfficeAnnualTBC
Fire Safety ClearanceBureau of Fire ProtectionAnnualTBC
FDA-LTO (Food)Food & Drug AdministrationPer product lineResearch
DA RegistrationDept of AgricultureFor feed sales, livestock movementResearch
DENR ClearanceDept of EnvironmentIf near waterway / forestCheck
DTI Business NameDept of Trade & IndustryEvery 5 yearsTBC
Zoning ClearanceMunicipal Planning OfficeOnce (land use)TBC
Vehicle RegistrationLTOAnnualTBC
Driver's LicenceLTOEvery 5 yearsTBC

Renewal Calendar

MonthRenewals Due
JanuaryBusiness permit, barangay clearance, sanitary permit, fire clearance
AprilBIR annual renewal (books of accounts stamp)
As neededVehicle registration (by anniversary), FDA-LTO (by product), DTI (every 5 years)

SOPs

  • Permit renewal process started 30 days before expiry โ€” no last-minute scrambles
  • All permits displayed where required by law (BIR COR visible, business permit posted)
  • Copies of all permits: original in office safe, photocopy in file, digital scan in cloud
  • If inspector visits: cooperate fully, document what was requested, report to owner same day
  • New product lines or activities: check if additional permit needed before launching

Records

Permit originals (safe), copies in file by type, renewal tracker spreadsheet, inspection reports, compliance correspondence.

Financial Calendar

WhenTask
DailyEOB reports, cash count, sales log, receipts filed, GCash balance check
WeeklyBank deposit, petty cash reconciliation, payroll prep, spoke expense receipts collected
BiweeklyPayroll processing, pay slips issued, attendance reviewed
MonthlySpoke P&L (COGS + OpEx split), OPEX review, bank reconciliation, utility bills, SSS/PhilHealth/Pag-IBIG remittance, equipment maintenance check
QuarterlyBIR returns, financial review, insurance check, CAPEX progress review, budget vs actual
AnnuallyFull accounts, tax filing, insurance renewal, permits renewal (January), strategy review, 13th month pay, asset register update, legal review

Key Contacts

RolePurposeStatus
Accountant / BookkeeperMonthly accounts, quarterly returns, annual filingTo be appointed
LawyerContracts, land, permits, disputes, employment lawTo be appointed
BIR Office (Local)Tax registration, compliance, queriesNearest RDO identified
Insurance BrokerPolicy sourcing, claims supportResearch phase
Bank ManagerBusiness account, lending, cash handlingTo be established
SSS / PhilHealth / Pag-IBIGEmployee contribution registration & remittanceSetup when hiring
Municipal Permits OfficeBusiness permit, sanitary, fire, zoningIdentified
DA Provincial OfficeAgricultural registration, PCIC insurance, livestock movementTo visit