PDFDOCUMENT

Revenue and expense projection
7E – T3 Suntrust Parkview Condominium, Natividad – Almeda St. Brgy. 659 –

A, Ermita, Manila City
PROFITS & LOSS STATEMENT

For the period 1 March 2020 to 31 May 2020
Income
Interior Design Conceptualization PHP 50 000
Scale Modeling PHP 40 000
Technical Working Drawings PHP 80 000
Materials and Color Consultation PHP 60 500
Interior Cost Estimate and Budget Allocation PHP 55 000
Furniture Layout and Space Planning PHP 40 000
TOTAL INCOME PHP 325 500.00
Expenses
Accounting PHP 2 500.00
Advertising PHP 7 500.00
Assets – Small PHP 200.00
Bank Changes PHP 962.40.00
Electricity PHP 8 590.00
Hire of Equipment PHP 4 000.00
Rent PHP 2 179.50
Office supplies PHP 962.11
Repairs & Maintenance PHP 1 080.00
Stationary PHP 1 000.00
Subscriptions PHP 2 530.00
Internet PHP 1 890.00
Training/ Seminar PHP 2 200.00
Wages & On costs PHP 45 000.00
Postage & Printing PHP 1 000.00
TOTAL EXPENSES PHP 81 594.01
PROFIT/LOSS 325 500.00

81 594.01_
TOTAL 270905.99_
Start-up capital
START-UP COSTS Cost (PHP)

Registrations
Business Name Reservation at SEC PHP 120.00
SEC Registration Fee PHP 2,530.00
Stock Transfer Book PHP 500.00
BIR Documentary Stamps PHP 1,500.00
BIR Annual Registration Fee PHP 500.00

Documentary Stamp PHP 75.00
Books of Account PHP 200.00
Cost of Printing Official Receipts PHP 4,275.00
Accountant Fee PHP 2,000.00
Building maintenance PHP 2,179.50
Utility connections & bonds (Electricity, Water) PHP 7,580.00
Internet connection w/ Phone connection PHP 1,825.00
Computer software PHP 33,510.57
Training PHP 5,000.00
Wages PHP 158,000.00
Printing PHP 10,000.00
Stationery & office supplies PHP 25,000.00
Marketing & advertising PHP 20,000.00
Total start-up costs PHP 274,795.07
EQUIPMENT COST Cost (PHP)

Plant & equipment
Computer equipment PHP 50,000.00
Autocad Software PHP 20,543.25
Microsoft Office Software PHP 18,999.00
Sketch Up Software PHP 6,268.32
Security system PHP 15,189.00
Office equipment
Office Chair PHP 4,000.00
Desk PHP 4,139.00
File Drawer PHP 8,200.00
Printer PHP 13,995.00
Total equipment costs PHP 141,333.57
SUPORTING
DOCUMENT
RESUME OF OWNER
MICHAEL SHAINE MUNSAYAC

7E – T3 Suntrust Parkview Condominium, Natividad – Almeda St. Brgy. 659 – A, Ermita, Manila City
EMAIL: [email protected] CELL: 123-456-7894 PROFOLIO: MDstudio.com
EDUCATION
School of Architecture, Industrial Design and Built Environment of Mapua University.

 Bachelor science of Interior Design
 Member of Philippines Institute of Interior Designers in 2020
VOLUNTEERS & LEADERSHIP EXPERIENCE
 Event Intern Oversaw event planning for Ethan Allen, a community service design organization
within the Interior.
 Participate in various and planning activities for habitat for humanity a nonprofit construction
agency.
PROFESSIONAL EXPERIENCE
FOUNDER and PRINCIPAL DESIGNER
A young firm serving more than 50 clients by providing Interior Design Conceptualization, Furniture
Layout and Space Planning, Interior Cost Estimate and Budget Allocation, Materials and Color
Consultation, Technical Working Drawings and Scale Modeling.
 Developing the department from start & handling recruitment, systems policies & produces.
 Conceptualized, communicated, and implemented a plan to control wages and benefits cots.
 Scheduled short -term rotating layoff, shot work weeks, and other unique strategies to avoid
permanent layoff.
Letter of Agreement
Recipient’s Name: __________________________________ Date ______
Company name: _____________________________________________________
Address____________________________________________________________
__________________________________________________________________
Description of project area: _____________________________________________
Scope of services: ____________________________________________________
Method of compensation: ______________________________________________
Purchasing of goods: _________________________________________________
Signatures _______________________________
Recipient Signature __________________________

BUSINESS CARD
FRONT
7E – T3 Suntrust Parkview Condominium,

Natividad – Almeda St. Brgy. 659 – A, Ermita,
Manila City
123 465 7894
[email protected]
MSDstudio.com
BACK
MOCK-UPS OF PROMOTIONAL MATERIAL

PDFDOCUMENT

Uploaded by

Copyright:

Available Formats

PDFDOCUMENT

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

PDFDOCUMENT

Uploaded by

Copyright:

Available Formats

Revenue and expense projection

7E – T3 Suntrust Parkview Condominium, Natividad – Almeda St. Brgy. 659 –

PROFITS & LOSS STATEMENT

PROFIT/LOSS 325 500.00

START-UP COSTS Cost (PHP)

SEC Registration Fee PHP 2,530.00

Stock Transfer Book PHP 500.00

BIR Documentary Stamps PHP 1,500.00

BIR Annual Registration Fee PHP 500.00

EQUIPMENT COST Cost (PHP)

MICHAEL SHAINE MUNSAYAC

School of Architecture, Industrial Design and Built Environment of Mapua University.

VOLUNTEERS & LEADERSHIP EXPERIENCE

FOUNDER and PRINCIPAL DESIGNER

Recipient’s Name: __________________________________ Date ______

Company name: _____________________________________________________

Description of project area: _____________________________________________

Scope of services: ____________________________________________________

Method of compensation: ______________________________________________

Purchasing of goods: _________________________________________________

Recipient Signature __________________________

7E – T3 Suntrust Parkview Condominium,

123 465 7894

You might also like

Recipient’s Name: ____________________________ Date