Operating Expenses for 1 months

	No.	Price		Total
Salaries
Manager	2	2000	RM	4000
Secretary	1	1000	RM	1000
Officer	4	1200	RM	4800
Trainer	5		RM	7000
Security	1	700	RM	700
Total			RM	17500
Telecommunication
Telephone			RM	70
Fax			RM	70
Total			RM	140
Utilities
Electrical supply			RM	300
Water supply			RM	50
Internet			RM	100
Total			RM	450
Distribution Promotion
Newspapers			RM	2500
Flyers			RM	100
Radio			RM	2000
Magazine			RM	500
Banner			RM	1500
Total			RM	6600
Loan payment
Officed			RM	1500
Bank			RM	1000
Total			RM	2500
Inventory
Stationary			RM	250
Total			RM	250
Maintananced
Personal Computer			RM	500
Projector			RM	200
Total			RM	700
Summary
Salaries			RM	17500
Telecommunication			RM	140
Distribution Promotion			RM	6600
Loan payment			RM	2500
Inventory			RM	250
Maintananced			RM	700
Utilities			RM	450
Total			RM	28140
Total operating expenses for 1 month			RM	28140
Total operating expenses for 6 month			RM	168840
Total start up expenses			RM	142460
Total operating expenses for 6 month			RM	168840
TOTAL			RM	311300