Ayam Laku

Ayam Laku Enterprise Business Startup Costs
FUNDING Estimated Actual Over/(Under)

Investor Funding {42}
Owner 1 10,000 9,600 (400)

Owner 2 5,000 5,500 500
Other
Total Investment 15,000 15,100 100
Loans
Bank Loan 1
Bank Loan 2
Non Bank Loan 1
Total Loans - - -
Other Funding
Grant 1
Other
Total Other Funding - - -
Total FUNDING 15,000 15,100 100
COSTS Estimated Actual Under/(Over)

Fixed Costs
Advertising for Opening
Basic Website
Brand Development
Building Down Payment
Building Improvements/Remodeling
Business Cards/Stationery
Business Entity
Business Licenses/Permits
Computer Hardware/Software
Decorating
Franchise Start Up Fees
Internet Setup Deposit
Lease Security Deposit
Legal/Professional Fees
Machines & Equipment
Office Furniture/Fixtures
Operating Cash (Working Capital)
Point of Sale Hardware/Software
Prepaid Insurance
Public Utilities Deposits
Reserve for Contingencies
Security System Installation
Setup, installation and consulting fees
Signage
Starting Inventory
Telephone
Tools & Supplies
Travel
Truck & Vehicle
Other 1 (specify)
Other 2 (specify)
Total Fixed Costs - - -
Average Monthly Costs

Advertising (print, broadcast and Internet)
Business Insurance
Business Vehicle Insurance
Employee Salaries and Commissions
Equipment Lease Payments
Inventory, raw materials, parts
Franchise Fee
Health Insurance
Internet Connection
Loan and Credit Card Interest & Principal
Legal/Accounting Fees
Merchant Account Fees
Miscellaneous Expenses
Mortgage Payments
Lease Payment
Owner Salary
Payroll taxes or Self-employment tax
Postage/Shipping Costs
Security System Monthly Payment
Supplies
Telephone 63 65 (2)
Travel
Public Utilities
Website Hosting/Maintenance 24 15 9
Other 1 (specify)
Other 2 (specify)
Total Average Monthly Costs 87 80 7
x Number of Months 6
Total Monthly Costs 522 480 42
Total COSTS 522 480 42
SURPLUS/(DEFICIT) 14,478 14,620 142

Ayam Laku Enterprise Restaurant Startup Costs
FUNDING Estimated Actual Over/(Under)
Investor Funding {42}
Izzat 5,000 - (5,000)

Firdaus 5,000 - (5,000)
Other
Total Investment 10,000 - (10,000)
Loans
Bank Loan 1
Bank Loan 2
Non Bank Loan 1
Total Loans - - -
Other Funding
Grant 1
Other
Total Other Funding - - -
Total FUNDING 10,000 - (10,000)
COSTS Estimated Actual Under/(Over)

Fixed Costs
Advertising for Opening
Basic Website
Brand Development
Building Down Payment
Building Improvements/Remodeling
Business Cards/Stationery
Business Entity
Business Licenses/Permits
Commercial Cooking Equipment
Compliance Permits (Health, Safety, etc)
Computer Hardware/Software
Cutlery
Decorating
Dishes/Glasses
Dishwasher
Employee Uniforms
Fixture Installation
Fixtures/Counters
Franchise Start Up Fees
Freezers/Refrigerators
Internet Setup Deposit
Kitchen Supplies & Equipment
Lease Security Deposit
Legal/Professional Fees
Linens
Machines & Equipment
Menu Development
Office Furniture
Operating Cash (Working Capital)
Point of Sale Hardware/Software
Potential Market Surveys
Prepaid Insurance
Public Utilities Deposits
Reserve for Contingencies
Salaries for Employee Trainers/Trainees
Security System Installation
Setup, installation and consulting fees
Signage
Starting Inventory
Tables/Chairs
Telephone
Tools & Supplies
Travel
Travel to secure suppliers/distributors
Truck & Vehicle
Ventilation Equipment
Other 1 (specify)
Other 2 (specify)
Total Fixed Costs - - -
Average Monthly Costs

Advertising (print, broadcast and Internet)
Business Insurance
Business Vehicle Insurance
Cleaning Services
Employee Salaries and Commissions
Equipment Lease Payments
Inventory, raw materials, parts
Franchise Fee
Health Insurance
Internet Connection
Loan and Credit Card Interest & Principal
Legal/Accounting Fees
Merchant Account Fees
Miscellaneous Expenses
Mortgage Payments
Lease Payment
Owner Salary
Payroll taxes or Self-employment tax
Postage/Shipping Costs
Security System Monthly Payment
Supplies
Telephone - - -
Travel
Public Utilities
Website Hosting/Maintenance - - -
Other 1 (specify)
Other 2 (specify)
Total Average Monthly Costs - - -
x Number of Months 6
Total Monthly Costs - - -
Total COSTS - - -
SURPLUS/(DEFICIT) 10,000 - (10,000)

Business Startup Costs
By Vertex42.com
https://www.vertex42.com/ExcelTemplates/business-startup-costs.html
© 2011-2019 Vertex42 LLC
This spreadsheet, including all worksheets and associated content is a

copyrighted work under the United States and other copyright laws.
Do not submit copies or modifications of this template to any website or

online template gallery.
Please review the following license agreement to learn how you may or
may not use this template. Thank you.
License Agreement
https://www.vertex42.com/licensing/EULA_privateuse.html
Do not delete this worksheet

Ayam Laku

Uploaded by

Copyright:

Available Formats

Ayam Laku

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Ayam Laku

Uploaded by

Copyright:

Available Formats

Ayam Laku Enterprise Business Startup Costs

FUNDING Estimated Actual Over/(Under)

Owner 1 10,000 9,600 (400)

Total FUNDING 15,000 15,100 100

COSTS Estimated Actual Under/(Over)

Average Monthly Costs

Total COSTS 522 480 42

SURPLUS/(DEFICIT) 14,478 14,620 142

Izzat 5,000 - (5,000)

Total FUNDING 10,000 - (10,000)

COSTS Estimated Actual Under/(Over)

Average Monthly Costs

SURPLUS/(DEFICIT) 10,000 - (10,000)

© 2011-2019 Vertex42 LLC

This spreadsheet, including all worksheets and associated content is a

Do not submit copies or modifications of this template to any website or

Do not delete this worksheet

You might also like