facory quantity x price $ kg total inc

grain store management 1 x 40000 ₹ 30,000

wheat Cleaning 5 x 15000 ₹ 50,000
wheat chakki 1 x 30000 ₹ 30,000 40000 ₹ 1,800,000 20 rs
chakki 5 x 25000 ₹ 125,000 9000 ₹ 540,000 25 rs
packing 3 x 10000 ₹ 30,000
taking order 4 x 8000 ₹ 32,000
executing order 2 x 15000 ₹ 30,000
dispatch 2 x 25k & 10k ₹ 35,000
delivery 2 x 25k & 10k ₹ 35,000
electricity ₹ 200,000
cleaner 2 x 10000 ₹ 20,000
Petrol ₹ 50,000

office sales & designing 2 x 25k - 20k ₹ 45,000

marketing 1 x 25000 ₹ 25,000
accouting 1 x 20000 ₹ 20,000
admin 1 x 20000 ₹ 20,000
office cleaner 1 x 10000 ₹ 10,000
reception 1 x 15000 ₹ 15,000
CA ₹ 5,000
Health insurance ₹ 7,000
Labour law ₹ 3,500
Wifi ₹ 2,000
Rent ₹ 200,000
food ₹ 50,000
Interest ₹ 100,000
Depriciation ₹ 70,000
 ₹ 1,239,500

800000 40000 20
225000 9000 25

aaranging packed material and attaching address stickers (ready to dispatch)

 ₹ 9,697,000
office premises
Laptops (15) ₹ 525,000
Keyboard and mouse ₹ 20,000
AC ₹ 500,000
Camera system x 20 ₹ 60,000
electric scooty (2) ₹ 90,000
Bull pen ₹ 500,000
Canteen ₹ 500,000
office partition glass ₹ 500,000
Stationary ₹ 20,000
Software ₹ 350,000
Interconnected telephones ₹ 50,000
Attenance software ₹ 10,000
Office sims ₹ 20,000
chakki ₹ 2,100,000
Deposit ₹ 600,000
Tiles ₹ 500,000
FSSAI ₹ 20,000
Food Lisence ₹ 20,000
Logo ₹ 10,000
Website ₹ 25,000
Camera box ₹ 12,000
Server ₹ 200,000
Safety items ₹ 300,000
Sealing Machine ₹ 40,000
Delivery Bags ₹ 5,000
Misscelaneous ₹ 200,000
grains ₹ 2,250,000
1 ₹ 100,000
5 ₹ 50,000
10 ₹ 20,000
0.5 ₹ 100,000
 Particulars $ $ $ $ $
Families 250 500 1000 1500 2500
Comsumtion 1 5 5 5 5 5
Comsumtion 2 10 10 10 10 10
Comsumtion 3 15 15 15 15 15
Comsumtion 4 20 20 20 20 20

Out put of atta 1 1250 2500 5000 7500 12500

Out put of atta 2 2500 5000 10000 15000 25000
Out put of atta 3 3750 7500 15000 22500 37500
Out put of atta 4 5000 10000 20000 30000 50000

GP $ (F1) ₹ 25,000 ₹ 50,000 ₹ 100,000 ₹ 150,000 ₹ 250,000

GP $ (F2) ₹ 50,000 ₹ 100,000 ₹ 200,000 ₹ 300,000 ₹ 500,000
GP $ (F3) ₹ 75,000 ₹ 150,000 ₹ 300,000 ₹ 450,000 ₹ 750,000
GP $ (F4) ₹ 100,000 ₹ 200,000 ₹ 400,000 ₹ 600,000 ₹ 1,000,000

Net Profit -₹ 1,214,500 -₹ 1,189,500 -₹ 1,139,500 -₹ 1,089,500 -₹ 989,500

Net Profit -₹ 1,189,500 -₹ 1,139,500 -₹ 1,039,500 -₹ 939,500 -₹ 739,500
Net Profit -₹ 1,164,500 -₹ 1,089,500 -₹ 939,500 -₹ 789,500 -₹ 489,500
Net Profit -₹ 1,139,500 -₹ 1,039,500 -₹ 839,500 -₹ 639,500 -₹ 239,500
 $ $ $ $ $ $ $
5000 7000 9000 10000 12000 15000 20000
5 5 5 5 5 5 5
10 10 10 10 10 10 10
15 15 15 15 15 15 15
20 20 20 20 20 20 20

25000 35000 45000 50000 60000 75000 100000

50000 70000 90000 100000 120000 150000 200000
75000 105000 135000 150000 180000 225000 300000
100000 140000 180000 200000 240000 300000 400000

₹ 500,000 ₹ 700,000 ₹ 900,000 ₹ 1,000,000 ₹ 1,200,000 ₹ 1,500,000 ₹ 2,000,000

₹ 1,000,000 ₹ 1,400,000 ₹ 1,800,000 ₹ 2,000,000 ₹ 2,400,000 ₹ 3,000,000 ₹ 4,000,000
₹ 1,500,000 ₹ 2,100,000 ₹ 2,700,000 ₹ 3,000,000 ₹ 3,600,000 ₹ 4,500,000 ₹ 6,000,000
₹ 2,000,000 ₹ 2,800,000 ₹ 3,600,000 ₹ 4,000,000 ₹ 4,800,000 ₹ 6,000,000 ₹ 8,000,000

-₹ 739,500 -₹ 539,500 -₹ 339,500 -₹ 239,500 -₹ 39,500 ₹ 260,500 ₹ 760,500

-₹ 239,500 ₹ 160,500 ₹ 560,500 ₹ 760,500 ₹ 1,160,500 ₹ 1,760,500 ₹ 2,760,500
₹ 260,500 ₹ 860,500 ₹ 1,460,500 ₹ 1,760,500 ₹ 2,360,500 ₹ 3,260,500 ₹ 4,760,500
₹ 760,500 ₹ 1,560,500 ₹ 2,360,500 ₹ 2,760,500 ₹ 3,560,500 ₹ 4,760,500 ₹ 6,760,500
 $ $
22000 25000
5 5
10 10
15 15
20 20

110000 125000
220000 250000
330000 375000
440000 500000

₹ 2,200,000 ₹ 2,500,000
₹ 4,400,000 ₹ 5,000,000
₹ 6,600,000 ₹ 7,500,000
₹ 8,800,000 ₹ 10,000,000

₹ 960,500 ₹ 1,260,500
₹ 3,160,500 ₹ 3,760,500
₹ 5,360,500 ₹ 6,260,500
₹ 7,560,500 ₹ 10,000,000