COMPANY PROFILE

WHO WE ARE
Fiestar Events is a full-service event management company that specializes in
birthdays, weddings, corporate events, seminars and conferences, team buildings and private
events.

It started in the early 1990’s as Zenry Sounds Incorporated, an event sound provider
which was owned by Mr. and Mrs. Antonio Dela Vega. The company was then turned over to
their five children namely; Josephine, Gizelle, Arvin, Jonnel and Kristine. Zenry’s Sounds
Inc. dominated all the events in Nueva Ecija which led the Dela Vega siblings to expand the
service of their company through organizing meaningful and unforgettable events thus; Zenry
Sounds Inc. became Fiestar Events in 2005.

Fiestar Events inspired to cater all events with pride as our own branding of a modern
fiesta in all Filipino occasions, with affordable but quality range of prices in organizing
different events. We have already succeeded in big events such as the Hot Air Balloon
Festival in Pampanga and the Lantern Festival in one of the most prestigious state universities
in the Philippines, Central Luzon State University. Now, Fiestar Events has grown to
proposed project higher level to penetrate Visayas and Mindanao.

As the name of our company connotes, it suggests a vibe of festivity and celebrations.
This is what we desire to impart to our beneficiaries and clientele. We strive to be the most
reliable and creative event management company in the country. We make sure you get the
best of service at the most cost-effective rate.

OUR MISSION
Fiestar Events is committed to deliver the most creative and festive moments and
cherished memories through our excellent and personalized services like no other without
compromising the company’s ideals and integrity.

OUR VISION
Fiestar Events as a leading event organizing company in the country, provides
excellent quality service and generates the most creative, innovative and festive ideas. We
work hard to be also well-known not only locally but internationally as we bring the culture
of our country with a modern touch where creativity and festivity collides.
OUR VALUES
S-Safety, Quality, and Environmental Performance and Commitment.

T-Technically leading solutions and teamwork.

A-Aim for continual improvement and exceeding our customers’ expectations.

R-Respect for our customer, employees, shareholders suppliers and the public.

OUR GOALS
1. To be one of the most well-known names in the industry of event planning.

2. To produce top quality event services.

3. To provide excellent and personalized service.

4. To expand our business and to be able to establish branches in other areas.

5. To cater events not only in our locality, but also in neighboring localities.
 PROFESSIONAL SERVICES
OFFERED
We handle all details involved with the event process so you can focus on what’s important
to you.
Our services include:
We specialize in: Pre-Event Planning
 Corporate events & meeting  Budget creation & management
planning  •Detailed critical path and timelines
created specifically for your event
 Conferences, symposiums &
 Branding creation and custom
destination meetings
marketing strategy
 Fundraisers & formal dinner gala’s  Social media planning
 Long Service Awards & staff  Creation of sponsorship packages
recognition events specific to your event
 Silent & live auctions  Venue booking and contract
 Christmas parties & themed events negotiation
 Ground breakings & building
openings Event Management, Design & Marketing
 Online registration set up and
 Media & PR events
management
 Private events & celebrations  Speaker and sponsor management
 Floor plan layout and décor planning
 Menu creation specific to your event
 Execution of every detail of your
event!
 Extensive list of local professionals to
help make your event extra special:
Entertainers, photographers,
musicians, graphic designers &
marketing experts, caterers, audio
visual specialists, florists, rental
companies and more.

Onsite Management & Post Event

 Volunteer management
 Onsite set up and day-of
management
 Detailed timelines, showflows
& MC scripts
 Friendly and trusting staff
 Stage management
 Tear down and clean-up of
your event
 Post event summary and
follow up
PROPOSAL LETTER
TO CLIENT
 PROPOSAL LETTER TO CLIENT

16 June, 2020

HON. PACIFICO B. MONTA

Municipal Mayor
Talugtug, Nueva Ecija

Dear Sir,

Greetings!

Fiestar Events is pleased to put forth our proposal to manage and organize the LGU’s
Christmas Concert on the 18th of December, 2020. We believe that we are in the position to
deliver the service aligned with the expectations of our clients and create the occasion as an
event to remember.

Our team enjoyed meeting with you last week and as discussed, we have attached here our
proposal that outlines the details and management plan for the event for your kind perusal.
The proposal covers the project and timeline, scope of work, responsibilities and
professional fees. A detailed follow-up proposal that underlines the details of the event
tentative, costing, and other related matters will follow should we come in agreeable terms
during our next meeting.

Should you have further inquiries regarding with the abovementioned matter, please do not
hesitate to contact the underneath. You may reach us thru our provided numbers and email
attached for further rounds of discussion.

Thank you and we are hoping for your positive response.

Respectfully yours,

KRISTINE ANNE V. FRONDA

Event Manaer
Fiestar Events
 LETTER
TO SUPPLIER
 LETTER TO SUPPLIER
1 July, 2020

MS. AMELIA D. QUIZON

Owner, Music Matrix Lights and Sounds Co.
Guimba, Nueva Ecija

Madam:

Greetings! We would like to inform you that your lighting and sound company has been
chosen to supply for our LGU’s Christmas Concert scheduled on December 18, 2020. In this
regard, please provide us a quotation of the following things that we will need:

LIGHTS SYSTEM/LIGHTING EQUIPMENT Dot Pitch - P6mm

16 units LED Par PC Desktop with Complete Accessories
1 unit Follow Spot LED Video Processor
4 units Light Tower Power Cable for LED
1 unit Avolite Dimmer Console DVD Player
1 lot Power Cables and Connectors Switchers/Splitters
Seamless Display Switcher
SOUNDS SYSTEM 1 lot Power Cables and Connectors
1 unit Digital Mixing Console Platform: 4 Feet or 6 Feet
4 units 3-way Speaker System
4 units Subwoofer BAND EQUIPMENT
4 units Stage Monitor 1 set Drum Microphones
2 units Wireless Microphones 1 set Pearl Drum
1 lot Wired Microphones 1 unit Bass Amplifier
5 units Boom Microphones 2 units Guitar Amplifier
1 unit CD Player 1 unit Keyboard Amplifier
1 lot Power Cables and Connectors 1 lot Power Cables and Connectors

LED WALL EQUIPMENT

Height: 9 Feet
Width: 12 Feet
Slim Type

Please submit your quotation on or before June 29, 2020.

We are looking forward to a great partnership with you in this upcoming event. If you have
any concerns or clarifications, feel free to contact us.

Thank You!

Respectfully yours,

KRISTINE ANNE FRONDA

Event Manager

CONTRACT TO
CLIENT
 CONTRACT TO CLIENT

This contract services entrees into by and between, #29 Pag-Asa St. Brgy. Nangabulan,
Talugtug, Nueva Ecija, (02) 415 2272 / 0945-142-4489, fiestarevents@gmail.com and Hon.
Pacifico B. Monta, Talugtug, Nueva Ecija,(02) 264 4489, lgutalugtug@yahoo.com

WITNESSETH:

This contract is made effective as of June 25, 2019 by and between Fiestar Events and Hon.
Pacifico B. Monta. The contract services as an agreement of distribution of services and
compensation in the planning of LGU’s Christmas Concert, which will be held on December
18, 2020.

PAYMENT

1. Fiestar Events is responsible for full-planning and executing the events. This includes
planning, making appropriate reservation, organizing, handling on logistic and
executing.
1.1 As an event company, the clients agrees to pay the total amount of P600,000 to us.
A non-refundable deposit of 50% P300,000 will be made as an initial deposits and a
due on the date that this contract goes into effect.
1.2 The remaining balance of P300,000 shall be due no later than (7) days prior to the
date of the event. If the balance is not received within the period of time, an interest
of 20% of the remaining balance shall be charged for every week the balance is past
due.

DATE AND CHARGES AND CANCELLATION

If there is a change on the date of the event, we will make the best effort possible to
accommodate the new date. The client makes sure to notify us 1 month before the
event. The clients understand that the last minute changes can affect the quality of the
event and these changes are not necessarily the fault of the event company.

2.1 In the cancellation of the event, the client should notify the event company no later
than 2 months prior to the planned date. Should the event cancelled after that deadline,
we may collect 70% of the amount.

HON. PACIFICO B. MONTA KRISTINE ANNE V. FRONDA

Client Event Manager

Date: _______________ Date: _______________

Witnesses:

1. ________________________ 2. ________________________
CONTRACT TO
SUPPLIER
 CONTRACT TO SUPPLIER

The parties to this contract are Kristine Anne Fronda (hereafter referred to as “host”) and
Music Matrix Lights and Sounds Co. (hereafter referred to as “supplier”)

Whereas, Fiestar Events is hosting an event known as “ LGU’s Christmas Concert” to

occur at the Municipal Auditorium, Talugtug, Nueva Ecija on December 18, 2020
beginning at 7:00 PM and has the right to license concessions to vend at and during the
event and,
Whereas, Fiestar Events paid suppliers desires to vend sounds and lighting services at
and during the above mentioned Event, and has issued the Host a sum of P80,000 for a
license to vend at the Event.
The Host and Supplier parties both agree to the following terms:
1. Supplier will be given access to the place that is agreed upon by both parties no less than
3 hours before the Event start to set up the supplier's station and anything else that is needed
and customary to vend at that specific location.
2. Supplier's staff will be properly dressed and their appearance will be clean and neat and
they shall conduct themselves in an orderly fashion.
3. Supplier will have access to the location for up to 3 hours following the Event has
concluded at 10:00 PM to dismantle and remove all items brought to the Event by Vendor.
Vendor shall leave the location free from trash and in similar condition that it was in before
the Vendor was there.
4. A deduction of five percent (5%) of the total contract price would be imposed for every hour
of extension of the delivery and installation.
5. Supplier agrees to hold the Host free from any damages or claims that may develop in
connection with participating in the above mentioned Event.
I. Item Specifications
LIGHTS SYSTEM/LIGHTING EQUIPMENT Width: 12 Feet
16 units LED Par Slim Type
1 unit Follow Spot Dot Pitch - P6mm
4 units Light Tower PC Desktop with Complete Accessories
1 unit Avolite Dimmer Console LED Video Processor
1 lot Power Cables and Connectors Power Cable for LED
DVD Player
SOUNDS SYSTEM Switchers/Splitters
1 unit Digital Mixing Console Seamless Display Switcher
4 units 3-way Speaker System 1 lot Power Cables and Connectors
4 units Subwoofer Platform: 4 Feet or 6 Feet
4 units Stage Monitor
2 units Wireless Microphones BAND EQUIPMENT
1 lot Wired Microphones 1 set Drum Microphones
5 units Boom Microphones 1 set Pearl Drum
1 unit CD Player 1 unit Bass Amplifier
1 lot Power Cables and Connectors 2 units Guitar Amplifier
1 unit Keyboard Amplifier
LED WALL EQUIPMENT 1 lot Power Cables and Connectors
Height: 9 Feet
II. Schedule of Delivery and Installation
The schedule of delivery and installation should be as follows:
EQUIPMENT DATE AND TIME
LED WALL 15 December 2020, 5:00 PM
LIGHTS SYSTEM 15 December 2020, 5:00 PM
SOUNDS SYSTEM 16 December 2020, 8:00 AM
BAND EQUIPMENT 16 December 2020, 8:00 AM

In agreement to the above mentioned terms a representative of the Event and Vendor
sign below:

KRISTINE ANNE V. FRONDA MS. MILETTE D. QUIZON

Event Manager Supplier

Date: _______________ Date: _______________

EVENT BRIEF
 EVENT BRIEF

Kristine Anne V. Fronda

EVENT COORDINATOR Owner/Lead Planner,
Prestige Events
Hon. Pacifico B. Monta
CLIENT Municipal Mayor
Talugtug, Nueva Ecija
NAME OF EVENT LGU’s Christmas Concert

OBJECTIVE To uplift the spirit of LGU workers and still feel the Christmas vibe
amidst of the pandemic.

DAY/DATE Friday / 18 December 2020

TIME: 7:00 PM – 9:00 PM

BUDGET
P600,000.00
ALLOCATION

NO. OF GUESTS 150 pax

GUESTS/PARTICIPANTS LGU Talugtug Employees

VENUE AND LOCATION: Municipal Auditorium, Talugtug, Nueva Ecija

It will be distributed one month before the event due to dress code
INVITATION
and table seating arrangement.
It will be secured from 2nd West Barangay Council. It contains
PERMIT
request of traffic enforcement and security guards.
Entrance, Exit, Dressing Room, Parking Area, IATF Protocol
DIRECTIONAL SIGNAGE
(wearing face mask, footbath, checking of temperature, alcohol)

PARKING SERVICES In front of the venue

Assigned seating
SET-UP
(please refer to floor plan and table seating arrangement of guests)
EVENT TIMELINE
 EVENT TIMELINE

Contract Signing to Client June 25, 2020

Planning and Preparations June 28 – November 29, 2020

Selection of Suppliers July 3 – July 31, 2020

First meeting with Suppliers August 1 – August 15, 2020

Contract signing to Suppliers August 20-25, 2020

Final meeting with Suppliers

August 30, 2020
(Payment)
First meeting with Working
September 1, 2020
Committees
Final meeting with the Client
September 9, 2020
(Payment for remaining 50%)
Second meeting with Working
September 10, 2020
Committees

BUDGET PROPOSAL
Special Permits September 15, 2020

Meeting with the Artists and

September 20, 2019
management

Band Rehearsals with Artists October 1 – November 29, 2019

Dress Rehearsal December 5, 2019

Final Rehearsal December 12, 2020

Final meeting with Working
December 14, 2019
Committees
December 15 5:00 P.M (Supplier)
Ingress
December 18 5:00 A.M (Venue)
December 18 11:00 P.M – December 19
Egress 2:00AM (Supplier)
December 18 11:00 P.M (Venue)

Post meeting with the Client January 29, 2020

Post meeting with Working

January 30, 2020
Committees
 BUDGET PROPOSAL
Event : LGU’s Christmas Concert
Client : Hon. Pacifico B. Monta / LGU Talugtug
Budget : P600,000.00
Attendees : 150 pax
Day/date/time : Friday, December 18, 2020, 7:00 PM to 9:00 PM
SERVICES AMOUNT
Concert Venue Sponsored -
Catering Services
 Food: 150 pax (supplier, staff and VIPs)
 Chairs P53,000.00
 Catering equipment (Plates, silverware, glassware, serving
platters, etc.)
 Food Server
Entertainment

 Hosts (MYX VJ Ai Dela Cruz and MOR DJ Jhaiho

P280,000.00
 Band (Aegis and 6 Cyclemind)
 Singers / Artists (Noven Belleza, Janine Berdin and Moira
Dela Torre)
Video/ Photography
 Photographer
P11,400.00
 Videographer

 5-7 minutes high light videos

Lights & Sounds
 Lights System/Lighting Equipment
 Sounds System P80,000.00
 Led Wall Equipment
 Band Equipment

Other Items
 Iwata Air Cooler
 Printing Materials
 Bond paper
 Ballpoint Pens
P20,000.00
 Marker

 Cartolina Paper
 Signages
TOTAL EXPENSES P444,400.00
CF 15% P66,660.00
P511,060.00
PF 20% P88,880.00
 GRAND TOTAL P599,940.00

WORKING
COMMITTEE
 WORKING COMMITTEE
STAFF AREA REQUIREMENTS FUNCTION
He/she communicates remotely with technical
Schedule / crew and calls all cues for lighting and sound
Stage Manager
FOH Sequence Guide effects, as well as coordinating the run crew
for any scene changes that may be called for.

He coordinates the set design, lighting and set

construction, and handling any technical
Schedule /
Technical Director FOH details needed during performances.
Sequence Guide
Scheduling meetings set building and put-in
are the main tasks.

List of Suppliers and Managing food and beverage for the staff and
Staff 1 BOH
Production Staff crew.

Checklist of
Securing entertainment, speakers, papers,
Staff 2 FOH/BOH Equipment and
etc.
Materials

Entrance of
Staff 3 List of attendees Security/ Traffic Enforcer
the venue

FOH, BOH, Help the event to maintain a high level of

Event Marshalls Inside the Whistle customer care and provide practical
event assistance both inside and outside the venue.
SEQUENCE GUIDE
 EVENT SEQUENCE GUIDE
18 December 2020 (Friday)
(Updated as of 12 December 2020, 10:30PM)
ON-STAGE ACTIVITIES
Host: MYX VJ AI Dela Cruz and MOR DJ Jhaiho
TIME ACTIVITY NOTES
6:00 PM Open Gates
6 :00 PM – 7:00 PM Video loop (Sponsors, plugs, VTRs, etc.)
7:00 PM – 7:10 PM Intro Host
- Opening spiels
- Host’s banter with audience
- Prayer

7:10 PM – 7:15 PM Opening Remarks

-Hon. Pacifico B. Monta
7:15 PM – 8:00 PM Intro first performer 5 performers
LGU Talented Employees (per department)
Host to Banter after performance

8:00 PM – 8:15 PM Host to intro the bands 1 performer

PROD: Star Music Artist
- Aegis (to sing 2 songs)
- Banter with the artists

8:15 PM – 8:20 PM Host to intro the artist 1 performer

PROD: Star Music Artist
- Noven Belleza (to sing 1 song)
- Banter with the artists

8:20 PM – 8:25 PM Host to intro the artist 1 performer

PROD: Star Music Artist
- 6 cyclemind (to sing 1 song)

8:25 PM – 8:30 PM Host to intro the artist 1 performer

PROD: Star Music Artist
- Janine Berdin (to sing 1 song)
- Banter with the artists

8:30 PM – 8:40 PM PROD: Star Music Artist 2 performers

- Janine Berdin and Aegis (to sing 2 songs)

8:40 PM- 8:50 PM PROD: Star Music Artist 2 performers

- Noven and 6 cyclemind (to sing 2 songs)
8:50 PM – 9:00 PM PROD: Star Music Artist
- Moira Dela Torre (to sing 2 songs)
- Banter with the artists
9:00 PM – 9:10 PM PROD: Star Music Artist 3 performers
- Noven, Janine and Aegis (to sing 1 song)
9:10 PM –9:30 PM Host to ask at least 3 audience to perform
onstage in exchange for a meet and greet and
photo op with the artists backstage

9:30 PM – PROD: ALL STAR 4 performers

9:45 PM - Noven, Janine, and Moira (to sing 2 song
medleys)
- Aegis to sing 1 song
9:45 PM – - Host to wrap-up the show
10:00 PM - Artists to promote their albums and TV
shows
- Backstage meet and greet with the artists
 ALLOTTED IN
TIME FLOW REQUIREMENTS
TIME CHARGE
6:00 PM –  Open Gates
7:00 PM  Video loop
(Sponsors, plugs,
VTRs, etc.) 1 Hr Staff 1 List of Attendees
 Artists’ Arrival
(Standby on
Dressing Rooms)

7:00 PM – Intro Host

7:10 PM - Opening spiels Wireless Microphone
10 mins. Host
- Host’s banter Program/Sequence Guide
with audience

7:10 PM – Opening Remarks Hon. Pacifico B.

5 mins Microphone
7:15 PM -Hon. Pacifico B. Monta Monta

7:15 PM –  Host to Intro LGU

DETAILED
8:00 PM Talented
Employees (per LGU Employee Lights and Sounds
45 mins.
department) Performers System
 Host to Banter after
performance
8:00 PM –
8:15 PM
PROGRAM FLOW



Host to introduce
the bands
Production
Number : Aegis (to 15 mins.
Host
Artist/Performer
Lights and Sounds
System
sing 2 songs)
 Banter with the
artists
8:15 PM –  Host to introduce
8:20 PM the artist
 Noven Belleza (to Host Lights and Sounds
5 mins.
sing 1 song) Artist/Performer System
 Banter with the
artists
8:20 PM –  Production
8:25 PM Number : 6 Lights and Sounds
5 mins. Artist/Performer
cyclemind (to sing 1 System
song)
8:25 PM –  Host to introduce
8:30 PM the artist
 Janine Berdin (to Host Lights and Sounds
5 mins.
sing 1 song) Artist/Performer System
 Banter with the
artists

8:30 PM –  Production 10 mins Artist/Performer Lights and Sounds

8:40 PM Number : Janine
Berdin and Aegis System
(to sing 2 songs)
8:40 PM-  Production
8:50 PM Number : Noven Lights and Sounds
10 mins. Artist/Performer
and 6 cyclemind System
(to sing 2 songs)
8:50 PM –  Host to introduce
9:05 PM the artist
 Production
Number : Moira Lights and Sounds
15 mins. Artist/Performer
Dela Torre (to sing System
3 songs)
 Banter with the
artists
9:05 PM –  Production
9:10 PM Number : Noven, Lights and Sounds
5 mins. Artist/Performer
Janine and Aegis System
(to sing 1 song)
9:10 PM –  Host to ask at least
9:30 PM 3 audience to
perform onstage in
exchange for a Host
meet and greet and 20 mins. Wireless Microphone
photo op with the Audience
artists backstage

 Artists’ Break time

9:30 PM –  Production
9:45 PM Number : ALL
STAR
- Noven, Janine, Lights and Sounds
and Moira (to 15 mins. Artist/Performer
System
sing 2 song
medleys)
- Aegis to sing 1
song
9:45 PM –  Host to wrap-up the
10:00 PM show
 Artists to promote
their albums and Host
15 mins Wireless Microphone
TV shows Artist / Performer
 Backstage meet
and greet with the
artists
LIST OF SUPPLIERS
FLOOR PLAN
AND ALTERNATIVES
 LIST OF SUPPLIERS
Company Names Services

Municipal Auditorium Venue

Belladonna Restaurant and Catering Catering

Digital Alley Photo and Video
Photography and Videography
Production
Music Matrix Lights and Sounds Co. Light and Sounds

Star Music Host, Band, Singers/Artists

Maxwell Enterprises Corp. Other Items

LIST OF ALTERNATIVE SUPPLIERS

Company Names Services

Delicate Dishes Catering Services Catering

Foodwise Catering Services Catering

Orange Lights and Sound Co. Lights and Sounds

Xtatic Lights and Sounds Lights and Sounds

EventX Photography and Videography Photography and Videography

Creative Eye Prodctions Photography and Videography

Rafinel Enterprises Other Items

DETAILED BUDGET
 DETAILED BUDGET

Event : LGU’s Christmas Concert

Client : Hon. Pacifico B. Monta / LGU Talugtug
Budget : P600,000.00
Attendees : 150 pax
Day/date/time : Friday, December 18, 2020, 7:00 PM to 9:00 PM
SUPPLIER/
SERVICES PARTICULARS AMOUNT TOTAL
LOCATION
Municipal Sponsored
Venue - -
Auditorium
 Food: 150 pax (supplier, P45,000.00
Belldona Catering staff and VIPs)
Restaurant Services
and Catering 150pax * 300
4 dish meals, dessert, P2,500.00
and drinks P2,500.00
 Chairs
 Catering equipment P3,000.00
(plates, silverware,
glassware, serving
platters, etc.) P53,000.00
 4 Food Server

 Host (2)
Star Music Entertainment P15,000.
- VJ Ai 00
- MOR DJ Jhaiho P15,000.
 Band 00
- Aegis
P25,000.
- 6 Cyclemind
00
 Singers / Artists
P25,000.
- Noven Belleza 00
- Janine Berdin
- Moira Dela Torre P50,000.
P280,000.00
00
P50,000.
00
P100,00
0.00
 Photographer P5,000.00
Digital Video/
 Alley Photography  Videographer P5,000.00
Photo  5-7 minutes high light P1,400.00
and videos
Video P11,400.00
Producti
on

 LIGHTS P10,000.00
Music Matrix Lights & SYSTEM/LIGHTING
Lights and Sounds EQUIPMENT
Sounds Co. -16 units LED Par
-1 unit Follow Spot
-4 units Light Tower
-1 unit Avolite Dimmer
Console
-1 lot Power Cables and
Connectors

 SOUNDS SYSTEM
-1 unit Digital Mixing P15,000.00
Console
-4 units 3-way Speaker
System
-4 units Subwoofer
-4 units Stage Monitor
-2 units Wireless
Microphones
-1 lot Wired Microphones
-5 units Boom
Microphones
-1 unit CD Player
-1 lot Power Cables and
Connectors

 LED WALL EQUIPMENT

-Height: 9 Feet P35,000.00
-Width: 12 Feet
-Slim Type
-Dot Pitch - P6mm
-PC Desktop with
Complete Accessories
-LED Video Processor
-Power Cable for LED P80,000.00
-DVD Player
-Switchers/Splitters
-Seamless Display
Switcher
-1 lot Power Cables and
Connectors
 -Platform: 4 Ft or 6 Ft

 BAND EQUIPMENT
-1 set Drum Microphones
-1 set Pearl Drum P20,000.00
-1 unit Bass Amplifier
-2 units Guitar Amplifier
-1 unit Keyboard Amplifier
-1 lot Power Cables and
Connectors

Maxwell Other Items  Iwata Air Cooler P15,000.

Enterprises 00
Corp. - 10 pcs. X P1,500
 Printing Materials P3,000.0
 Bond paper 0
P500.00
- 100 pcs. X P30
 Ballpoint Pens
P300.00
- 10 pcs. X P30
 Marker P300.00

- 200 pcs. X P2 P500.00 P20,000.00

 Cartolina Paper
- 100pcs x 30 P400.00
 Signages

TOTAL
P444,400.00
EXPENSES

CF 15% P66,660.00

P511,060.00

PF 20% P88,880.00

GRAND
P599,940.00
TOTAL
RISK MANAGEMENT