Melanie Thao BHR

Busniss Name: Seys Doodle Korner

Industry: Graphic Design, Illustration, & Custom Dolls
Seys Doodle Korner would happily illustrate your story in the style you desire.
On the side, we remake figures and redesign them to you liking. Weather it be a Monster High Doll,
Barbie Dolls, or a Nendoroid, we are happy to work with you! We would also love to inform you
that we are more than happy to design unique logos, busniss cards, and stickers for your businesss.
My Ideal Work
I would like to try to work at least 25 per week for 48 weeks.
I gave myslef a month off just in case there is a family issue to handle,
family reunions, or if I'm dying.
Ideally, I'd like to try my best to atleast 30k per year...

Main Goal
Do what I want and be my own boss( have side job as a back up)
Logo: Enable a stable finincial lifestyle for my parents.

Weeks Worked Hours per Week Hours Per year

48 25 1200

no. Item Name Cost Type Price Monthly Yearly

1 Rent Fixed $1,052 $250.00 $3,000
2 Electricity Bill Fixed $120.00 $25.00 $300.00
3 Phone BIll Fixed $190.00 $60.00 $720.00
4 Water Bill Fixed $90.00 $20.00 $240.00
5 Business Liscence Fixed $150.00 $12.50 $150.00/year
Canon Pixma Printer Pro9000 Mark II Inkjet Photo $699.05/7yrs
6 Fixed $699.05 $8.32
Printer [$99.86]
7 Canon CLI-8 Multipack Ink Tanks Fixed $127.00 $10.58 $127.00/year
8 Adobe Software- Creative Cloud Variable $52.99 $52.99/month $599.80/year
Paper
Canon Matte Photo Paper(8.1"x11")[12.49]
9 Fixed $68.27 $5.70 $68.24/year
Strathmore Bright White Card Stock(8.5"x11")[14.99]
Espon Premiun Presentation Paper(13"x19")[40.79]
$1.649.99/10years
Laptop | Alienware 17 | $1,649.99 $13.83
10 Fixed [$165.99]
11 Mr. Super Clear UV Flat Spray Variable $20.45 $1.70 $20.45/year
Water Color Pencils Faber Casteil $54.00/2yrs
12 Variable $54.00 $0.19
[$27.00]
Watercolor Pencil Singles
$7.92/.5years
13 [Blk, BrntOch, BrntSie, CldGry, IndRd, DyBr, White, Variable $7.92 $1.32
[$15.84]
WrmGry]
Models
$359.40/2yrs
14 Body Kun Child[5.47] Variable $359.40 $14.98
[$179.70]
Monster High Doll Lot[250.00]
$5.88/.5years
Sew on Snap Fasteners Variable $5.88 $0.98
15 [$11.76]
16 Nylon Hair [2.99] Fixed $41.90 $3.50 $41.90/year
$14.99/3yrs
Drill Chuck Fixed $14.99 $0.42
17 [$5.00]
18 Apoxie Sulpt Variable $22.95 $1.91 $22.95/year
Dr. Ph Martin's Radiant Concentrated $199.99/5yrs
19 Fixed $199.99 $3.33
Water color set[a+b+c+d] [$40.00]
 $57.00/4yrs
Paasche Model H Single Action Airbrush[set] $57.00 $1.90
20 Fixed [$14.25]
$139.94/4yrs
Iwata Ninja Jet Studio Compressor $139.94 $2.92
21 Fixed [$35.00] no. Links
$419.99/8yrs
Circut Maker + Essentials Bundle $419.99 $4.38
22 Fixed [$52.50] 6 https://www.amazon.com/Canon-Pro9000-Inkjet-Printer-3295B002/dp/B001R4BTIA/ref=sr_1_1?keyword
$10.49/.5year
Sticker Paper $10.49 $1.75
23 Variable [$20.98] 7 https://www.amazon.com/Canon-CLI-8-8-Color-Multipack-Tanks/dp/B000IBPD0S/ref=pd_bxgy_229_img_
$38.50/4yrs
Kuretake Gansai Tambi Watercolor[set] Fixed $38.50 $0.80
24 [$9.63] 8 https://www.adobe.com/creativecloud/pricing-info.html?gclid=Cj0KCQiAh9njBRCYARIsALJhQkGmRoLq1
$2,106.00/8yrs
Copics[a,b,c,d,e] $2,106.00 $21.94
25 Variable [$263.25] 9a https://www.officedepot.com/a/products/516128/Canon-Matte-Photo-Paper-8-12/
$11.90/3yrs
Copics Nib Refills[medium round, medium broad] $11.90 $0.33
26 Variable [$3.97] 9b https://www.officedepot.com/a/products/211476/JAM-Paper-Cover-Card-Stock-8/
$335.80/3yrs
Copics Ink Refill $335.80 $9.32
27 Fixed [$111.83] 9c https://www.officedepot.com/a/products/508031/Epson-Premium-Presentation-Paper-13-x/?cm_mmc=PL
$39.00/2yrs
28 Acrylics $39.00 $1.63
Fixed [$19.50] 10 https://www.dell.com/en-us/shop/cty/pdp/spd/alienware-17-r5/dkcwcflg011?mkwid=sX85XEJuk&pcrid=25
$66.95/2years
Brushes $66.95 $2.79
29 Fixed [$33.48] 11 https://www.amazon.com/Mr-Super-Clear-Flat-Spray/dp/B002DTL7ZS/ref=sr_1_1?crid=1LMJ0S9K5Q2E
30 Esty fee listings Fixed 0.20 per list $2.00 $24.00/year 12 https://www.amazon.com/studio-watercolor-pencils-Faber-castell/dp/B000WTP0C2/ref=sr_1_24?crid=J60
31 Salary Fixed - $2,400.00 $28,800.00/year 13 https://www.dickblick.com/products/faber-castell-goldfaber-aqua-watercolor-pencils-and-sets/
32 Printing sevice [23.00 for 30 prints] variable $230.00 $230.00 $2760.00/year 14a https://item.taobao.com/item.htm?id=549285570351
- Total - - $24,767.00 $38,583.10 14b https://www.ebay.com/itm/HUGE-LOT-OF-50-MONSTER-HIGH-DOLLS-Clothing-Shoes-Accessories-Sh
16 https://www.etsy.com/shop/TheDollPlanetHair/items?section_id=19177558
17 https://www.harborfreight.com/1-2-half-inch-mt2-mini-lathe-drill-chuck-42340.html
18 https://www.amazon.com/Apoxie-Sculpt-Natural-modeling-compound/dp/B000V58DS0/ref=sr_1_1_sspa?
Hours Worked
Total of Yearly Costs Budgetedly Hourly Rate Total
per Year 19 https://www.dickblick.com/products/dr-ph-martins-radiant-concentrated-watercolor-sets/
$38,583.10 1200 $32.15 20 https://www.dickblick.com/products/paasche-model-h-single-action-airbrush/
21 https://www.dickblick.com/products/iwata-ninja-jet-studio-compressor/
22 https://shop.cricut.com/en_us/machines/cricut-maker/cricut-makerr-essentials-bundle-blue.html
23 https://shop.cricut.com/en_us/printable-sticker-paper.html
24 https://www.dickblick.com/products/kuretake-gansai-tambi-watercolor-sets/
25 https://www.dickblick.com/products/copic-sketch-marker-sets/
26 https://www.dickblick.com/products/copic-replacement-nibs/
27
28
29
30