You are on page 1of 3

SET UP COST

ITEM COST
WEBSITE Rs 200000
 Designing
 Hosting & Domain Name
Registration
 Charges of payment gateway

PC (QTY 5) Rs 26000X5= Rs130000

Legal & Other consulting Charges Rs 50000

Furniture & Interiors Rs 250000

Training of Employees (IT) Rs 10000

Delivery Vans (QTY 2) Rs 600000

Working Capital & contingences Rs 3760000

TOTAL Rs 5000000
EXPECTED MONTHLY EXPENDITURE

ITEM JAN FEB MARCH

Product Purchase Rs 100000 Rs 200000 Rs 300000

DSL Internet Rs 6800 Rs 6800 Rs 6800

RENT Rs 39000 + 7000 + Rs 55000 Rs 55000


 Main office 9000 = RS 55000
(Janakpuri)
 2 Centres
(Pritampura,
North Delhi
7& Mayur
Vihar , East
Delhi)

SALARY OF Rs 128000 Rs 128000 Rs 128000


EMPLOYEES

ADVERTISING Rs 50000 Rs 50000 Rs 50000

STATIONARY & Rs 1000 Rs 1000 Rs 1000


PRINTING

Telephone Rs 6000 Rs 6000 Rs 6000


(Variable)

Electricity Rs 18000 Rs 18000 Rs 18000


( Variable)

Fuel Expense Rs 24000 Rs 24000 Rs 24000


( variable)
TOTAL
EXPECTED Rs 388800 Rs 488800 Rs 588800
EXPENDTURE

You might also like