Price per student:

Price per SEC member:

Expected Accumulated Gross Profit:
Less disbursement:
Payment to the hotel (100 heads):
Hotel Power Charge:
Expected Net Profit:
Expected Expenses:
1.
Posters
4 Poster Size for Invitation
2 Poster for Promotions
2.
Backdrop Letters (Arts and Signs )
3.
Decorations
Pcs
--pcs Balloons
4 meters Yellow Foil
4.
Giveaways
100 pcs Bagtags
5.
Photobooth (3 hrs)
6.
Gift Certificates
1pc 500php worth (Bench)
5pcs 100php worth (Krispy Kreme)
5pcs 100php worth (Starbucks)
7.
Awards (Sash)
8.
Certificates
9.
Prizes for Games
3 packs of chocolates
TOTAL OF EXPECTED EXPENSES:
EXCESS:

P 900 x 75
P 500 x 11

P 67 500
P 5 500
P 73 000
P 60 000
P 1 500
P 11 500

P 50
P 50

P 200
P 100
P 1 000
P 410

P 350
P 15
P 20

P 50
P 180

P 2 000
P 4 500
P 1 500

P 150
P 1 000
P 540
P 11 400
P 100