Estimate Monthly Expense

Rent Expenses   35000

Petrol Expenses 12 Liters/Day 97920
Guards 2*20000 40000
2 Drivers 2*25000 50000
2 Ragman 2*18000 36000
2 Ragman (Expert) 2*30000 60000
FB and Insta marketing   30000
Application and Web Maintenance   40000
Cost of buying scrap (Note 1)   504850
Miscellaneous   50000
Total Monthly Expense   943,770
Revenue Model of Mr. Scrapper

Cost
Web and App Development 2000*279 558000
Loader 350000*2 700000
Hydraulic Press 3000*279 837000
Total Cost   2,095,000

Income Statement
Monthly Revenue (Note 2) 1167900 12 14014800
Monthly Expenses 943770 12 11325240
Total Cost 2095000   2095000
Total Profit     594,560
 Note 1
Details Product Quantity Price
Steel 70 80 5600
Iron 200 90 18000
Plastic bottles 500 16 8000
Paper 450 9 4050
Battery 300 450 135000
Motherboard 600 160 96000
CPU 200 210 42000
Brass 90 180 16200
Copper 200 900 180000
Total     504,850

Note 2
Details Product Quantity Price
Steel 70 130 9100
Iron 200 150 30000
Plastic bottles 500 30 15000
Paper 450 14 6300
Battery 300 700 210000
Motherboard 600 300 180000
CPU 200 350 70000
Brass 90 220 19800
Copper 200 1700 340000
Total     880,200