1. FORM A PRO-FORNA INCOME STATEMENT FUND = LOAN BANK + OWN FUND 1. Development cost = RM 50 M 2. Operation cost = RM 35710 3. 4. Cable car cost (one time buy) = 13 B Money capital = RM 10 M Plan income for 3 years = RM 60 M Expenses for 3 years = 50,093,090 5. 6. TOTAL FUNDS Loan bank = RM 100M / RM 500K monthly Loan bank for cable car = RM 13B / 41,666,666 monthly Operation cost monthly RM 428520 / 12 month + Loan Bank Instalment = RM 42,202,376| 1. FORM A PRO-FORNA INCOME STATEMENT FUND = LOAN BANK + OWN FUND 1. Development cost = RM 50 M 2. Operation cost = RM 35710 3. 4. Cable car cost (one time buy) = 13 B Money capital = RM 10 M Plan income for 3 years = RM 60 M Expenses for 3 years = 50,093,090 5. 6. TOTAL FUNDS Loan bank = RM 100M / RM 500K monthly Loan bank for cable car = RM 13B / 41,666,666 monthly Operation cost monthly RM 428520 / 12 month + Loan Bank Instalment = RM 42,202,376|