Breakdown

	A	B	C	D	E	G	H	I	J
1
2	Breakdown	Person	Budget	Total (PHP)	USD (55php/Near)	Booth logistics/merchs
3	Fireside chat panelist honorarium	4	5000	20000	364	Merch	# of items	Cost per piece (php)	Total budget
4	Transporation & allowance	6	3000	18000	327	Shirt	17	300	5100
5	Ticket price	3	850	2550	46	Totebags	15	100	1500
6	Booth logistics/merchs			23245	423	Stickers every 10 items	2000	35	7000
7	Total				1160	Mini print a5	70	30	2100
8						Mini print a4	30	60	1800
9						print a3	15	200	3000
10
11						Packaging	Pack/pcs	Cost (PHP)	Budget (PHP)
12						Plastic pack 100 pcs per pack	10 pack	80	800
13						business card	100 pcs	6	600
14						Envelope for mystery pack 100 pcs per pack	2	100	200
15						Plastic sleeve A5 100 pcs per pack	1	85	85
16						plastic sleeve A4 50pcs per pack	1	60	60
17						Roulette		1000	1000
18						Total			23245
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100