Total Project Cost Sharing

, Equity Loan Amount Total Project

(23%) (76%) Cost
Fixed Asset
Renovation ₱38,000 ₱50,000
Lot ₱315,000
Equipment 91,200 120,000
Furniture/Fixtures 38,000 50,000
Vehicle 197,600 260,000
Other Asset
Rent Deposits 68,400 90,000
Working Capital
Cash 38,000 50,000
Purchase of Supplies/Merchandise 212,200 280,000
Inventories 15,200 20,000
Utilities 45,600 60,000
Permits & Licenses 7,600 10,000
Buffer Fund 38,000 50,000
Others:
Opening Party 11,400 15,000
Operational Cost (employee 193,800 255,000
salaries)

TOTAL ₱315,000 ₱995,000 ₱1,310,000