Computation of Demand

Machineries and Equipments Quantity Price Total

Bundy Clock 1 1080 1080
Wifi 1 2299 2299
Desktop Computer 1 5440 5440
Printer 1 9295 9295
Television 1 7999 7999
Speakers 1 1598 1598
White Board 0
Conference Table 3500 0
Study Table 0
Chairs 0
Sofa 5998 0
Frying Pan 2000 0
Refrigerator 12,999 0
Microwave Oven 2998 0
Coffee Maker (HANABISHI HCM 20S) 1048 0
Coffee Maker (HANABISHI HCM 25XB) 998 0
Blender 2,198 0
Water Dispenser 2410 0
Air Conditioner (LG HS-09ISS) 2 14997.5 29995
Air Conditioner (TCL TAC 09CSA/KEI) 2 26498 52996
CCTV Package 1 6441 6441
Painting Decoration 0
Plants 0
Item Supplier Price per Unit Annual Consumption

Fries
French Fries
Cheese, Sour cream, BBQ powder
Iodized Salt
UFC Banana Ketchup
Golden Fiesta Cooking Oil

Nachos
Nachos chips
Ground pork
Cheese Whiz

Sandwich
Eggs
Chicken breast
Ham
Best Foods Mayo
Quick Melt Cheese
Lettuce
Tomatoes
Bread crumbs
Flour
Butter
Freshly Baked Bread
UFC Banana Ketchup

Nuts

Chocolates

Coffee
Nescafe Black Coffee
Coffee Mate Coffee Creamer
Muscovado Sugar

Smoothie
Mango
Banana
Strawberry
Apple
Avocado
Nestle Fresh Milk
Vanilla Extract
White Sugar
Ice Tubes
Chocolate Drink
Chuckie Chocolate Milk Drink
Ice Tubes
Annual Cost
Taxes and Licenses
Business Tax
Mayor's permit
Sanitary Permit
Environment Permit
Health Card
Medical Fee
Business Plate
Barangay Clearance
Fire Inspection Fee
Community Tax
DTI Registration
BIR Registration
Documentary Stamp -
Certificati of Registration
Documentary Stamp - Lease Ag

Advertising Cost

Transportation Cost

Rent Deposit

Project Feasibility Study

Other Pre-operating Costs

Office Supplies
Record Book - 300 pages 7x11
General Ledger
General Journal
Cash Receipts Journal
Cash Disbursement Journal
Petty cash book
official Receipt -
Check Voucher
Petty cash Voucher
Worksheet
Time Card
Mini Envelope
whiteboard marker
folder
ballpen
pencil
Eraser
sharpener
scissors
fastene
stapler
stable wire (box)
Stapler
Staple wire
scotch tape
Tape dispenser
Ruler
Paper Clip
Puncher
Calculator
LED Lights
Light Bulb
Wall Clock
Battery
Padlock
Metal Cash Box
Fire Extinguisher

MEDICAL Supplies
Cotton Balls
Alcohol
Betadine - 60 ml
Band-Aid
Paracetamol

Cleaning Supplies
Tissue Paper
Hand Soap
Broom
Dust Pan
Trash Bin
Thrash Bags - 10 roll
Floor Mop
Rags
Pail
Dipper
Doormat
Toilet Brush
Toilet Pumpu
All Purpose Liquid Cleaner
Utilities
Water
Electricity
Communication
Internet

Salaries Expenses
Pantry Chef
Receptionist
Maintenance

Professional Fees
Retainer accountant
Auditor