Recurring Expenses No People People

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 4

Single Branch recurring expenses minimum - 150000-= 100 people- upto 75

RECURRING EXPENSES No people People people


150 300 450
Gross Margin 1500
Gross Margin 225000 450000 675000

Office Rent 10000 15000 20000


Stationary 5000 10000 15000
Marketing expenses 10000 15000 20000
Miscellaneous expenses 5000 15000 15000
Sales Manager 50000 50000 50000
operation manager 25000 25000
Asst Ops mgr 20000
Ops Mgr Fuel 5000 5000
Ops Mgr Mobile 500 500
Asst mgr ops Fuel 3000
Asst. Mgr Ops Mobile 500
Accountant 20000 20000
Accountant 20000
HR & Admin Manager 30000
Office Executive 1 15000 15000 15000
Office Boy/Peon 1 5000 5000 5000
Housekeeping 1 5000 5000
Training Officer 1 20000 20000
Training Officer 1 20000
Training Oficer (fuel) 1 3000 3000
Training Officer(mobile) 1 500 500
Training Oficer (fuel) 1 3000 3000
Training Officer(mobile) 1 500 500
Supervisor 2 20000 20000 20000
Supervisor( fuel) 2 6000 6000 6000
Supervisor(mobile 2 1000 1000 1000
Supervisor 2 20000 20000
Supervisor( fuel) 2 6000 6000
Supervisor(mobile 2 1000 1000
Supervisor 2 20000
fuel expenses 2 6000
Mobile expenses 2 1000
Supervisor 2
fuel expenses 2
Mobile expenses 2
Supervisor 2
fuel expenses 2
Mobile expenses 2
CORP Savings 0 0 0
Net expenses 127000 261500 397000
net saving- 98000 188500 278000
Total 225000 450000 675000
m - 150000-= 100 people- upto 750 people
Gross profit margin 2000
600 750 Minimum profit margin 1500
At par profit margin 1000
900000 1125000 Months payment

25000 30000
20000 25000
25000 30000
15000 15000
50000 50000
25000 25000
20000 20000
5000 5000
500 500
3000 3000
500 500
20000 20000
20000 20000
30000 30000
15000 15000
5000 7500
5000 7500
20000 20000
20000 20000
3000 4000
500 500
3000 4000
500 500
20000 20000
6000 6000
1000 1000
20000 20000
6000 6000
1000 1000
20000 20000
6000 6000
1000 1000
20000 20000
6000 6000
1000 1000
20000
6000
1000
0 0
439000 488000
461000 637000
900000 1125000

You might also like