Maja Kalabasa

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 4

Computer 55,000

· Aircon 18,000
· Printer 6,000
· White Board 1000
· Calculators 2000
82000

FINANCIAL PLAN

A.Total Project Cost


MAJA KALABASA
Total Project Cost
Category EQUITY TOTAL
A. Fixed Capital Cost
1. Machinery and Equipment 82,000
(Administration)
· Computers 55,000 20,000
· Aircon 18,000 15,000
· Printer 6,000 3,000
· White Board 1,000 1000
· Calculators 2,000 1000

(Production)
· Mixing Bowls and spatula 1,500 1500
· Refrigirator 30,000 30000
· Strainers 600 600
· Gas Stove 2,500 1000
· Knives 1,000 1000
· Chopping Board 800 800
· Measuring cup and spoons 800 800
· Molding tray 2,000 2000
· Sealer 3,000 3000
· Aircon 20,000 15000
· Weighing Scale 1,000 500
· Boiler 700 700

Furniture and Fixtures 72,000


(Administration)
· Chairs 12,000 12000
· Tables 20,000 20000
· Filing Cabinets 15,000 15000

(Production)
· Stainless Tables 15,000 15000
· Chairs 5,000 5000

Total Initial Fixed Capital Cost 303, 100


96900
67000

163900

You might also like