Startup cost

Decorating
Interior and exterior sign
Installation of fixtures and equip
Telephone ins
Rent deposit
Utility company deposits
Licenses and permits
Legal, accounting and other prof. fees
Advertising and promotion
Office supplies
Other supplies
Startup party
Electronic device installation
Security payment for space-1(uttara)
Security payment for space-2(dhanmondi)
Total

2,000000
12,00000
400000
14000
800000
20000
30000
16000
200000
60000
50000
200000
100000
6000000
8000000
19090000

Working capital (for first 1 year)

Item
Advertising
Dues and subscription
Maintenance and repairs
Postage and supplies
rent
Salaries/wages
Taxes
Telephone
Entertainment
Utilities

Total estimated exp.

1500000
120000
200000
200000
2160000
875000
120000
90000
300000
190000

Total

5755000

Equipment cost

Fixtures
computer
Owners'
Equity Investment
Copier
Cash register
Requested
Bank Loan
stereo
Television
Total
Transportation vehicle
Total

1000000
150000
40000
10000
400000
500000
2500000
4600000
Beginning inventory

Product cost:
Merchandise & accessories
Total

15000000
15000000

(dst sob kicu cost n sokolkicuhisabkoredeklam,, ekhane total asset n cost

hoccemiliye 52220000 tk n amader capital cilo 60000000 tk) perfect
balancing hoice

sources
Sources of capital

Uses of capital

Capital Equipment
Beginning Inventory

12000000

Start-Up Costs

5090000

Working Capital

6920000

total

Sources of capital