Item | No. | Price | | Total price |
Source of Capital | ||||
Owners | 8 | 5500 | RM | 44000 |
Bank loan | | | RM | 125000 |
Total | | | RM | 169000 |
| | | | |
| | | | |
Business Registration | ||||
Business licence | | | RM | 75 |
Permit | | | RM | 230 |
Signboard permit | | | RM | 55 |
Total | | | RM | 360 |
| | | | |
| | | | |
Starting Inventory | ||||
Registration | | | | |
Table | 1 | 250 | RM | 250 |
Chair | 1 | 80 | RM | 80 |
Personal Computer | 1 | 1500 | RM | 1500 |
Printer | 1 | 150 | RM | 150 |
Stationary | | 50 | RM | 50 |
| ||||
Class | | | | |
Table (Student) | 4 | 300 | RM | 1200 |
Chair (Student) | 40 | 75 | RM | 3000 |
Table (Tutor) | 4 | 190 | RM | 760 |
Chair (Tutor) | 4 | 75 | RM | 300 |
Projector | 4 | 750 | RM | 3000 |
White board | 4 | 225 | RM | 900 |
Stationary | | 150 | RM | 150 |
Personal Computer | 44 | 1500 | RM | 66000 |
| | | | |
| | | | |
Office | ||||
Table | 5 | 200 | RM | 1000 |
Chair | 5 | 80 | RM | 400 |
Personal Computer | 5 | 1500 | RM | 7500 |
Fax/Printer | 1 | 300 | RM | 300 |
Rack | 5 | 200 | RM | 1000 |
Stationary | 2 | 100 | RM | 200 |
| | | | |
Meeting Room | ||||
Chair | 10 | 100 | | 1000 |
Table | 1 | 350 | | 350 |
| | | | |
| | | | |
Executive Room | ||||
Table | 8 | 80 | | 640 |
Chair | 2 | 150 | | 300 |
| | | | |
| | | | |
Signboard and banner | | | | 350 |
Software | | | | 2000 |
| | | | |
Summary | ||||
Furniture | | | RM | 10280 |
Personal Computer | | | RM | 75000 |
Fax/Printer | | | RM | 450 |
Stationary | | | RM | 400 |
Signboard and banner | | | RM | 350 |
Projector | | | RM | 3000 |
Software | | | RM | 50000 |
Total | | | RM | 139480 |
| | | | |
| | | | |
Payment of properties | ||||
Building | ||||
Office (deposit) | 3 bln | 1500 | RM | 4500 |
Total | | | RM | 4500 |
| | | | |
| | | | |
Utilities Set up fees | ||||
Telephone | | | RM | 150 |
Internet | | | RM | 100 |
Total | | | RM | 250 |
| | | | |
| | | | |
Advertising and Promotion Expenses | ||||
Newspapers | | | RM | 1500 |
Flyers | | | RM | 250 |
Radio | | | RM | 1450 |
Magazine | | | RM | 500 |
Banner | | | RM | 450 |
Bussiness Card | | | RM | 350 |
Others | | | RM | 150 |
Total | | | RM | 4650 |
| | | | |
Contingency Fund | | | RM | 1000 |
| | | | |
Summary | ||||
Source of Capital | | | RM | 169000 |
Business Registration | | | RM | 360 |
Starting Inventory | | | RM | 139480 |
Payment of properties | | | RM | 4500 |
Utilities Set up fees | | | RM | 250 |
Advertising and Promotion Expenses | | | RM | 4650 |
Contingency Fund | | | RM | 1000 |
TOTAL | RM | 150240 |