Financial Management of PnC Shop

1 

1         1.    Fixed Cost

Fixed Cost	Quantity	Price(RM)
Ofiice Equipment	1	2920
Cash Machine	1	750
Table & Chair	2	100
Car	1	10000
Gondola	3	950
Computer	1	650
Total		15370

1        2.    Cost of Good Sold

Cost of Good Sold	Quantity	Price (unit) (RM)	Price(RM)
Pet foods (Dog): Large packet (20kg)	25	45	1125
Pet foods (Dog): Small packet (1. 5 kg)	25	13	325
Pet foods (Cat): Large packet (20kg)	25	45	1125
Pet foods (Cat): Small packet (1. 5 kg)	25	13	325
Pet shampoo	15	12	180
Pet towels	15	5	75
Pet toys	13	13	169
Grooming tools	-	-	470
Total			3794

1         3.    Expenses

Expenses	Price(RM)
Utilities	300
Owner Sallary	1200
Worker Salary	1000
Rent	1400
Depreciation Car	1000
Depreciation Office Equipment	292
Fuel	120
EPF	462
Business License	60
Total	5834

1         4 .    Total Cost

Cost	Total
Fixed Cost	15370
Cost of Goods Sold	3794
Expenses	5834
Total	24998