Start-up Requirements

USD RATE Rp 14,690

Start-up Expenses
Fixed Costs IDR USD
Registration + Vitual Office Rp 19,500,000 $ 1,327
LKPM Report Rp 8,700,000 $ 592
PKP & E Invoice Rp 4,300,000 $ 293
NIK API + Process Rp 14,600,000 $ 994
Deposit Rent Rp 22,500,000 $ 1,532
Company Tax Rp 4,500,000 $ 306
KITAS Process for 2 yrs Rp 50,000,000 $ 3,404
Notary Rp 20,000,000 $ 1,362
Micleanous Rp 10,000,000 $ 681
Total Fixed Costs $ 154,100,000 $ 10,490
Average Monthly Costs
Rent Office Rp 7,500,000 $ 511
Service Charge Rp 1,500,000 $ 102
Electricity Rp 2,000,000 $ 136
Accomodation Rp 40,000,000 $ 2,723
Total Average Monthly Costs Rp 51,000,000 $ 3,472
x Number of Months: 12 12
Total Monthly Costs Rp 612,000,000 $ 41,662
Total Startup Expenses Rp 766,100,000 $ 52,153

Start-up Assets
Owner Funding
Capital open company Rp 525,000,000 $ 35,740
Other $ -
Total Owner Funding Rp 525,000,000 $ 35,740
Other
Oil Trading Fund Rp 10,000,000,000 $ 680,756
Grant 2 Rp - $ -
Other
Total Other Funding Rp 10,000,000,000 $ 680,756
Total Start-up Assets Rp 10,525,000,000 Rp716,496