Initial Investment C0

Items Quantity Price per unit (VND) Total cost (VND)

1. Purchase of tools (furniture, tools,etc) Signs 1 2,000,000 2,000,000
A set of 4 chairs and a table for customers 1 3,000,000 3,000,000
Chair 6 470,000 2,820,000
Computer desk 6 1,000,000 6,000,000
Cabinet 2 1,500,000 3,000,000
Staff's uniform 10 200,000 2,000,000
Carpet 1 150,000 150,000
A4 paper 3 100,000 300,000
Printing Pink 2 500,000 1,000,000
Office supplies 2,000,000 2,000,000
Clock 1 300,000 300,000
Card 500 200 100,000
22,670,000

2. Purchase of equipment
Air conditioner 3 10,000,000 30,000,000
Water purifier 1 3,500,000 3,500,000
Fridge 1 6,000,000 6,000,000
Computer 6 9,500,000 57,000,000
Telephone 2 300,000 600,000
Printer 2 3,000,000 6,000,000
Fan 3 320,000 960,000
104,060,000

3. Rental deposit (15mi*6months) 90,000,000

4. Business establishment fee Business register fee 250,000

Business license 700,000
Digital signature 2,500,000
Open bank account 1,000,000
Business-license tax 2,500,000
Website design 2,000,000
The intial tax return 1,500,000
10,450,000
5. Mending Electric equipment maintainance 5,000,000
Repair wall and ceiling 10,000,000
Water system 2,500,000
Lighting system 2,500,000
20,000,000
6. Other possible cost 5,000,000

Estimated Total Initial Investment 252,180,000