You are on page 1of 1

ROI workings Amount Rs. Amount Rs.

Value Plan per Year 24,00,000 1,20,00,000


Hub Margin on Invoice @ 10% 2,40,000 12,00,000
Total 2,40,000 12,00,000
INVESTMENT Amount Amount
branch Advance 50,000 3,00,000
Inventory 3,00,000 15,00,000
Rack & Furniture 50,000 3,00,000
Initial Investment 4,00,000 20,00,000
Shop & Godown Rent @ 5000 Per Month 60,000 3,00,000
Staff salery @ 7000 Per Month 84,000 4,20,000
Mobile & EB Bill & others 24,000 1,20,000
Misc (auditor fees, Tea, Snacks etc.,) 12,000 60,000
Fixed Exp Total 1,80,000 9,00,000
Total Expenses 1,80,000 9,00,000
Net Earning 60,000 3,00,000
Initial Investment 4,00,000 20,00,000
ROI 15% 15%

You might also like