| A | B | C | D | E | F | |
|---|---|---|---|---|---|---|
1 | Prime Location - 1500sq.ft commercial premises on the ground floor | |||||
2 | Premises Area in sft | 1500 | ||||
3 | Rental - Monthly @ Rs. 100 psft | 150000 | ||||
4 | S.No. | Investment Description | Value | |||
5 | 1 | Rental Deposit | 1,500,000 | |||
6 | 2 | Interior Works | 1,400,000 | |||
7 | 3 | Air Conditioning - 4 split Acs | 80,000 | |||
8 | 4 | Generator | 100,000 | |||
9 | 5 | Trade License & Statutory Reqs | 650,000 | |||
10 | 6 | Sign Boards | 50,000 | |||
11 | 7 | kitchen setup | 400,000 | |||
12 | 8 | green wall | 40,000 | |||
13 | 9 | book shelf (loaded) | 40,000 | |||
14 | 10 | Billing Machine | 60,000 | |||
15 | 11 | 1 month Working Capital | 400,000 | |||
16 | 12 | Miscellaneous Equipment & Accessories | 200,000 | |||
17 | Total Investment | 4,920,000 | ||||
18 | ||||||
19 | ||||||
20 | ||||||