ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
CAPITAL ITEMS
2
DETAILSHAVE ALREADY (£)NEED TO BUY (£)TOTAL
3
Computer Equipment - Marius [6]2700£2,700
4
Computer Equipment - Angela [6]2600£2,600
5
Computer Equipment - Michal [6]3000£3,000
6
Computer Equipment - Peter [6]2200£2,200
7
£0
8
TOTALS£10500£0£10500
9
10
REVENUE EXPENSES
11
DETAILSEXTRA INFOTOTAL
12
Software[1]Creative Cloud (2D, 3D), Google Docs, Maya£4,287
13
Website[2]Hostinger£201
14
£0
15
£0
16
£0
17
TOTAL£4488
18
19
OTHER COSTS
20
DETAILSEXTRA INFOTOTAL
21
Office Rent[3]Work from home£0
22
Stationary[4]£0
23
Legal Expenses[5]Accounting, Business Registration£67
24
£0
25
£0
26
TOTAL£67
27
28
TOTAL START UP COSTS (C8 + D18 + D28)£4554
29
30
31
32
References
33
[1]
Creative Cloud 2D and 3D apps monthy £310.62
https://www.adobe.com/uk/creativecloud/business-plans.html
Google Docs Business Standard (Includes Business email) monthly £40
https://workspace.google.com/intl/en_uk/pricing.html
Unity: Free until there is a revenue or funding of over $200k (£165k) last 12 months:
Unity Pro, 4 seats: Yearly – 7,508€ excl VAT (£6,559.26, £7871.11 with VAT) /
Monthly – 680€ excl VAT (£594.07, £712.88 with VAT)
https://unity.com/pricing
Blender: free
Maya: Monthly – 1 license £246 / 2 licenses £492;
Yearly – 1 license £1,968 / 2 licenses £3,936
https://www.autodesk.co.uk/products/maya/
34
[2] Hostinger – business web hosting 48 months – £201.02
(17/11/2013 -Then 8.99/month as of 17/02/2028, first year free + 3 free months; free SSL) https://www.hostinger.co.uk/
35
[3] Office considered - The Mall £1600/mo https://www.freeofficefinder.com/uk/london/ealing/the-mall-92492
36
[4] Chairs, Desks, Miscelaneous - £920 (Initially, now not needed as it is work from home setting and we have the equipment necessary)
37
[5] Registration - £12 https://www.gov.uk/limited-company-formation/register-your-company
Accounting - Limited Companies From £54.50 per month https://www.theaccountancy.co.uk/
38
[6] Using own Equipment
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100