Republic Promotions, Inc.

Profit and Loss Statement

Angelina's Bakeshop

Project: Billboard
Size: 40 ft x 20 ft
Location: Iznart St., Iloilo
Duration: June 1-30, 2018

Per Month
Selling Price 56,000.00
less: VAT 6,000.00
Net Sales 50,000.00

Cost of Sales
Monthly Rental 15,000.00
Labor Installation
Electric Bill 118.59
Material Expenses (1 pc. Bulb)
Fare
Meals
Total Cost 15,118.59

Other Expenses:
Admin Cost (10% of SP) 5,600.00

Profit/Loss 29,281.41

Gross Margin Percentage 58.56%

 Republic Promotions, Inc.
Profit and Loss Statement
Profriends

Project: Billboard
Size: 40 ft x 20 ft
Location: Iznart St., Iloilo
Duration: June 1-30,2018

Per Month
Selling Price 84,672.00
less: VAT 9,072.00
Net Sales 75,600.00

Cost of Sales
Monthly Rental 15,000.00
Labor Installation
Electric Bill 118.59
Material Expenses
Fare
Meals
Total Cost 15,118.59

Other Expenses:
Admin Cost (10% of SP) 8,467.20

Profit/Loss 52,014.21

Gross Margin Percentage 68.80%

 Republic Promotions, Inc.
Profit and Loss Statement
San Miguel Brewery Incorporated

Project: Billboard
Size: 36 ft x 12 ft
Location: Estancia Iloilo
Duration: April 1-30, 2019

Per Month
Selling Price 24,200.00
less: VAT 2,592.86
Net Sales 21,607.14

Cost of Sales
Monthly Rental 666.66
Labor Installation/Dismantle
Electric Bill
Material Expenses/newspaper 10.00
Fare 365.00
Meals 150.00
Total Cost 1,191.66

Other Expenses:
Admin Cost (10% of SP) 2,420.00

Profit/Loss 17,995.48

Gross Margin Percentage 83.28%

 Republic Promotions, Inc.
Profit and Loss Statement
San Miguel Brewery Incorporated

Project: Billboard
Size: 40 ft x 20 ft
Location: San Jose Antique
Duration: March 1-31, 2018

Per Month
Selling Price 41,661.08
less: VAT 4,463.69
Net Sales 37,197.39

Cost of Sales
Monthly Rental 10,000.00
Labor Installation
Electric Bill
Material Expenses
Fare
Meals
Total Cost 10,000.00

Other Expenses:
Admin Cost (10% of SP) 4,166.11

Profit/Loss 23,031.28

Gross Margin Percentage 61.92%

 Republic Promotions, Inc.
Profit and Loss Statement
San Miguel Brewery Incorporated

Project: Billboard
Size: 40 ft x 30 ft
Location: Sta. Barbara (Outgoing Iloilo Airport)
Duration: March 1-31, 2018

Per Month
Selling Price 52,608.61
less: VAT 5,636.64
Net Sales 46,971.97

Cost of Sales
Monthly Rental 4,200.00
Labor Installation
Electric Bill
Material Expenses
Fare
Meals
Total Cost 4,200.00

Other Expenses:
Admin Cost (10% of SP) 5,260.86

Profit/Loss 37,511.11

Gross Margin Percentage 79.86%

 Republic Promotions, Inc.
Profit and Loss Statement
San Miguel Brewery Incorporated

Client: San Miguel Brewery Incorporated

Project: Billboard
Size: 40 ft x 30 ft
Location: Cabatuan (Entering Iloilo Airport)
Duration: March 1-31, 2018

Per Month
Selling Price 52,608.61
less: VAT 5,636.64
Net Sales 46,971.97

Cost of Sales
Monthly Rental 4,000.00
Labor Installation
Electric Bill
Material Expenses
Fare
Meals
Total Cost 4,000.00

Other Expenses:
Admin Cost (10% of SP) 5,260.86

Profit/Loss 37,711.11

Gross Margin Percentage 80.28%

 Republic Promotions, Inc.
Profit and Loss Statement
San Miguel Brewery Incorporated

Client: San Miguel Brewery Incorporated

Project: Billboard
Size: 40 ft x 20 ft
Location: Roxas City
Duration: March 1-31, 2018

Per Month
Selling Price 41,661.08
less: VAT 4,463.69
Net Sales 37,197.39

Cost of Sales
Monthly Rental 9,271.50
Labor Installation 4,500.00
Electric Bill
Material Expenses 600.00
Fare 2,180.00
Meals 900.00
Total Cost 16,551.50

Other Expenses:
Admin Cost (10% of SP) 4,166.11

Profit/Loss 16,479.78

Gross Margin Percentage 44.30%

 Republic Promotions, Inc.
Profit and Loss Statement
Boracay Seascape Inc.

Project: Billboard
Size: 36 ft x 12 ft
Location: Jetty Port Caticlan
Duration: March 1-31, 2018

Per Month
Selling Price 34,720.00
less: VAT 3,720.00
Net Sales 31,000.00

Cost of Sales
Monthly Rental 708.33
Labor Installation
Electric Bill
Material Expenses
Fare
Meals
Total Cost 708.33

Other Expenses:
Admin Cost (10% of SP) 3,472.00

Profit/Loss 26,819.67

Gross Margin Percentage 86.52%

 Republic Promotions, Inc.
Profit and Loss Statement
Rolor Bluesky Corp.

Project: Billboard
Size: 43 ft x 40 ft
Location: Muelle Loney
Duration: March 1-31, 2018

Per Month
Selling Price 96,320.00
less: VAT 10,320.00
Net Sales 86,000.00

Cost of Sales
Monthly Rental 30,000.00
Labor Installation 5,160.00
Electric Bill 118.59
Material Expenses 700.00
Fare
Meals
Total Cost 35,978.59

Other Expenses:
Admin Cost (10% of SP) 9,632.00

Profit/Loss 40,389.41

Gross Margin Percentage 46.96%