OVI COMMERCE

ACADEMY
 INDEX
Sr.No Particulars Page No

1 Personal Information & Firm Profile 1

2 Loan Proposal 2

3 Total Expenses 2

4 Total Income 3
I Anand Subhanrao Mangute. I reside at 15/1, Prajin Patil Park, Shingnapur, Tal – Karveer, Dist

– Kolhapur 416010. I completed my graduation in B.com from Shivaji University, Kolhapur. I

completed my post-graduation in MBA (Finance & Marketing) from Shivaji University,

Kolhapur. I have 11 Years’ experience in account department and also have 7 years experience

of teaching Tally Accounting Software & Account Subject. Now I am teaching at Bhogawati

College, Kuruali, Bhogawati, Kolhapur. Now I want to start my own Tally Accounting Software

Course near Gokul Hotel, Kolhapur.

My class name is Ovi Commerce Academy near Gokul Hotel, Kolhapur.

A) I require loan for my class Rs.10,00,000/- (Ten Lakhs Only) as per details follows –

1) Rs.5,00,000 /- Term Loan

Sr No. Particulars Amount

1 Computer, Laptop & accessories from Tirupati Data Forms, 4,27,241/-
Kolhapur
2 Study Chairs from Kumthekar Furniture, Kolhapur
Total

2) Rs.5,00,000/- OD

Sr No. Particulars Amount

1 Salary per month for 2 staff Rs.22,000/- 2,64,000/-
2 Rent per month Rs.13,000/- 1,56,000/-
3 Electricity per month Rs.4,000/- 48,000/-
4 Marketing Exps 40,000/-
5 Office Exps + Printing & Stationery Exps 36,000/-
Total 5,44,000/-
 B) Total Income –

Full Tally Prime Course - Yearly Plan

Tuesday To Saturday
8 Student Per Batch Fees Rs.15000/-
Sr.No
Particulars Batch Time Period Total Revenue
.
Jan -
1 Full Tally Prime Course 7 - 8.30 120000
Jun
2 Full Tally Prime Course 7 - 8.30 Jul - Dec 120000
A Jan -
Full Tally Prime Course 8.30 - 10 120000
3 Jun
4 Full Tally Prime Course 8.30 - 10 Jul - Dec 120000
Total 480000
Sr.No
Particulars Batch Time Period Total Revenue
.
Jan -
Full Tally Prime Course 10 - 11.30 120000
5 Jun
6 Full Tally Prime Course 10 - 11.30 Jul - Dec 120000
B Jan -
Full Tally Prime Course 120000
7 11.30 - 1 Jun
8 Full Tally Prime Course 11.30 - 1 Jul - Dec 120000
Total 480000
Sr.No
Particulars Batch Time Period Total Revenue
.
Jan -
Full Tally Prime Course 4 - 5.30 120000
9 Jun
10 Full Tally Prime Course 4 - 5.30 Jul - Dec 120000
C Jan -
Full Tally Prime Course 5.30 - 7 120000
11 Jun
12 Full Tally Prime Course 5.30 - 7 Jul - Dec 120000
Total 480000
Total – 96
 Students
Grand Total (A+B+C) 1440000

Taxation Crash Course - Yearly Plan

Only Sunday Batch
6 Student Per Batch Fees Rs.10000/-
Sr.No Batch
Particulars Period Total Revenue
. Time
Jan -
1 Taxation Crash Course 10 - 1 60000
Mar
2 Taxation Crash Course 10 - 1 Ap - Jun 60000
Jul -
D Taxation Crash Course 10 - 1 60000
3 Sept
Oct -
Taxation Crash Course 10 - 1 60000
4 Dec
Total 240000
Sr.No Batch
Particulars Period Total Revenue
. Time
Jan -
Taxation Crash Course 4-7 60000
5 Mar
6 Taxation Crash Course 4-7 Ap - Jun 60000
Jul -
E Taxation Crash Course 4-7 60000
7 Sept
Oct -
Taxation Crash Course 4-7 60000
8 Dec
Total 240000
 Total – 128
Students
Grand Total (D+E) 480000

Taxation Crash Course - Yearly Plan

Only Monday Batch
6 Student Per Batch Fees Rs.10000/-
Sr.No Batch Total
Particulars Period
. Time Revenue
Jan -
1 Taxation Crash Course 10 - 1 60000
Mar
2 Taxation Crash Course 10 - 1 Ap - Jun 60000
Jul -
F Taxation Crash Course 10 - 1 60000
3 Sept
Oct -
Taxation Crash Course 10 - 1 60000
4 Dec
Total 240000
Sr.No Batch Total
Particulars Period
. Time Revenue
Jan -
Taxation Crash Course 4-7 60000
5 Mar
6 Taxation Crash Course 4-7 Ap - Jun 60000
Jul -
G Taxation Crash Course 4-7 60000
7 Sept
Oct -
Taxation Crash Course 4-7 60000
8 Dec
Total 240000
 Total – 128 Students
Grand Total (F+G) 4,80,000
Grand Total (A+G) 24,00,000/-