Sei sulla pagina 1di 4

Estimated Monthly Expenses

Item
Salary of Partners
All Other Salaries and Wages
Rent
Advertising
Delivery Expense/Transportation
Supplies
Telephone, Fax, Internet Service
Other Utilities
Insurance
Taxes Including Employment Insurance
Interest
Maintenance
Legal and Other Professional Fees
Miscellaneous

Total Cash Requirements for Monthly R

Start-up Costs You Only Have to Pay


Once
Capital Costs

Soft Costs

Total Estimated Cash Required to Star

You Will Have a Shortfall of Cash. This Should Somewhat Overestimate Your Overa
Cushion In Case Sales Don't Materialize As Rapidly As You Expected.

Assumption Sheet Arcadia

Column 1

Column 2

Number of Months of
Your Estimate of Monthly Expenses Cash Required to Cover
Based on Sales of $_________ Per
Expenses*
Year

PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR

60,000.00
12,000.00
15,000.00
90,000.00
12,000.00
5,000.00
8,000.00
2,000.00
12,000.00
3,000.00
5,000.00
2,000.00

3
1
1
3
0
0
0
0
0
0
1
0
0
0

Column 3
Cash Required To Start Business
(Column 1 X Column 2)*

PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR

180,000.00
12,000.00
15,000.00
270,000.00
12,000.00
-

Cash Requirements for Monthly Recurring Expenses: (A) PKR

489,000.00

Cash Required to Start


Business
Fixtures and Equipment
Decorating and Remodelling
Installation of Fixtures and Equipment
Starting Inventory

$280,000
$28,000
$12,000
$800,000

Deposits with Public Utilities


Legal and Other Professional Fees
Licenses and Permits
Advertising and Promotion for Opening

$0
$25,000
$40,000
$90,000

Accounts Receivable
Cash
Miscellaneous

$9,000
$80,000
$3,000

Total One-Time Cash Requirements: (B)

$1,367,000

imated Cash Required to Start Business: (A) + (B)

$1,856,000
Somewhat Overestimate Your Overall Cash Requirements and Provide You With a Safety
pidly As You Expected.

Potrebbero piacerti anche