Initial Costs

S.N. Particular Cost Description Cases

a. Room
1 Room Rent 35,000 Everymonth

2 Greeting for Owner 35,000 Non refundable, In Japanese culture, this one is as thanks to the There are rooms that does not require Greeting Money
room owner for providing room.

3 Deposit for maintenance 35,000 Refundable at the time of canceal.The maintenance of room will be The room condition should be same at the time of
deducted from this deposit. Remaining may return or if lots of leaving the room.
damage, may need to add also.

4 Room Agent Fee 35,000 Service charge of room agent for searching , documanting for the
room

5 Fire Insurance 20,000 in case there will be fire in the room

6 Defect Insurance 15,000 In case of other damages that occurs in the room

7 others 5,000

8 Gas Deposit 10,000 Refundable at the time of leaving room. There won't be deduction for it

Total a 190,000
b. Utility Costs
1 Gas 5,000 Approximately Can be reduced by minimum use
2 Electricity 5,000 Approximately Can be reduced by minimum use
3 Water 5,000 Approximately Can be reduced by minimum use
c. Communication costs
Phone For Iphone 7, monthly 6,000 for unlimited internet It varies, depending upon the type of phone, the
minimum cost for simple phone is 20,000 at first
d. Food costs
1 Lunch 60,000 1,000 Once a time for 60 days ( 2 month) Can be reduced, if the meal is prepared by ownself
2 Dinner 60,000 1,000 Once a time for 60 days ( 2 month) Can be reduced, if the meal is prepared by ownself
Total 325,000 Japanese Yen
308,750 In Nepali Rupees
Approximate monthly saving line

S.N. Particular Per hour Total Hour Total Description Remarks

Income
1 salary 1,300 160 208,000

2 Overtime 1625 0 0 Depends upon your hardwork

3 Transport From Office. Room to Office

Total 208,000

Deduction

4 Health Insurance 10,369 Approximate, depending upon your income

Non Refundable

5 Provident Fund 18,173 Approximate, depending upon your income

About 60% refundable at return

6 Employment Insurance 8,320 Approximate, depending upon your income

Non Refundable

7 Income Tax 6,240 Approximate, depending upon your income

Non Refundable
Deduction 43,102

Expenses
8 Room Rent 35,000 Approximate, depending upon your use

9 Utility Costs (Electricity, Gas, Water) 15,000 Approximate, depending upon your use

Monthly Expenses 50,000 Excluding Food

Total Saving 114,898

Monthly saving
Initial Food
Monthly 1st 2nd 3rd 4th 5th 6th 7th 8th 9th 10th 11th 12th Total
Cost 385,000 60,000 60,000 60,000 60,000 60,000 60,000 60,000 60,000 60,000 60,000 60,000 1,045,000
Income 0 0 114,898 114,898 114,898 114,898 114,898 114,898 114,898 114,898 114,898 114,898 1,148,982
balance -385,000 -60,000 54,898 54,898 54,898 54,898 54,898 54,898 54,898 54,898 54,898 54,898 103,982

500,000
400,000
300,000
Cost
200,000 Income
100,000
0
1st 2nd 3rd 4th 5th 6th 7th 8th 9th 10th 11th 12th

Break Even Point

Monthly Added 1st 2nd 3rd 4th 5th 6th 7th 8th 9th 10th 11th 12th Total
Cost 385,000 445,000 505,000 565,000 625,000 685,000 745,000 805,000 865,000 925,000 985,000 1,045,000 1,045,000
Income 0 0 114,898 229,796 344,695 459,593 574,491 689,389 804,288 919,186 1,034,084 1,148,982 1,148,982
Balance -385,000 -445,000 -390,102 -335,204 -280,305 -225,407 -170,509 -115,611 -60,712 -5,814 49,084 103,982 103,982

1,400,000
1,200,000
1,000,000
800,000
Cost
600,000 Income
400,000
200,000
0
1st 2nd 3rd 4th 5th 6th 7th 8th 9th 10th 11th 12th
1,000,000
800,000
Cost
600,000 Income
400,000
200,000
0
1st 2nd 3rd 4th 5th 6th 7th 8th 9th 10th 11th 12th

The initial cost will be recovered on 6th month.