Sheet1info@grewalenterprise.comAsish9831017993

mailto:info@grewalenterprise.comExpenseOps Head30000proposed3 Desktop (one time)45Ops 17500Broadband Connection (Monthly)2000Ops 27500Landline ( Monthly)Investors Salary30000Coloured Printer ( One time)8000Website (One Time)15000SalesMiscellaneous stationeries ( Monthly)1000Sales10000Membership fee for AssociationsCII15000MRSIFICCIFixed CostVariable - 1 monthVariable - 2nd monthVariable - 3rd monthPC30000Operation6000Operation6000Operation6000Website12000Braoadband2500Braoadband2500Braoadband2500Membership20000Landline2000Landline2000Landline2000Printer8000Misc1000Misc1000Misc100070,000Operation Head7000Operation Head7000Operation Head700018500185001850055500Variable - 4th monthVariable - 5th monthVariable - 6th monthOperation15000Operation15000Operation15000Braoadband2500Braoadband2500Braoadband2500Landline2000Landline2000Landline2000Misc1000Misc1000Misc1000Operation Head25000Operation Head25000Operation Head25000sales Head12500sales Head12500Sales Head12500580005800058000174000Variable - 7th monthVariable - 8th monthVariable - 9th monthOperation15000Operation15000Operation15000Braoadband2500Braoadband2500Braoadband2500Landline2000Landline2000Landline2000Misc1000Misc1000Misc1000Operation Head25000Operation Head25000Operation Head25000Sales8000Sales8000Sales 8000sales Head12500sales Head12500Sales Head12500660006600066000198000

Total Investment - 9 months427500Total Investment - 12 months625500Director Salary (MD)30,000360000Total Investment - 12 months985500Total Investment (Variable + Fixed)1,055,500

Delivery DeadlineOperationsResearch ReportNewsLetterCustom ResearchAssociation - Free & Visibility1st Q3024NANA2nd Q1524NANA3rd Q1024224 Q102435Total659657Estimated Inflow1st QNA602nd Q50,0003rd Q100,00020,0004 Q150,00080,000Total300,000280,000310,0001st QNA690,0002nd QTie up with Aggregator - 15, Tie up with Association3rd QCold Calling - 15/day4 QGeneration of Custom Work - 5

Sheet3Training50000Syndicated Report250000Tie Up with Aggregator250000Custom Research100000Association20000

Sheet4List of Aggregatorsprane@emis.com

mailto:prane@emis.comTopics on Market ResearchAutomotive & Transport - All India ResearchMarket Insights; India: Source Market Report$900Reverse Logistics Market in India 2015$950Pick and Carry (PNC) Crane Market in India 2015-2019$2500Logistics Services Market in India 2015$1850Container Logistics (CFS & ICD) Market in India 2015$950Freight Forwarding Market in India 2015$1850Earthmoving & Construction Equipment Industry in India a snapshot$250Used Cars Market in India 2014-2018$2000Tire Industry in India 2014$950Shipping and Port Market in India 2014$950Logistics and Transportation Market in India 2014-2018$2500Rail Transport Market in India 2014$1850Third Party Logistics Market in India 2014$950Electric Vehicle Market in India 2014$1850Project Logistics Market in India 2014$950Auto Ancillary Market in India 2014$1850The Future of Car Rental in India to 2018: Market Profile$500The Future of Hotels in India to 2018: Market Profile$500The Future of Airlines in India to 2018: Market Profile$500The Future of Travel Intermediaries in India to 2018: Market Profile$500Aircraft Part Market in India to 2018 - Market Size, Trends, and Forecasts$622Online Travel Market in India 2014$950Restaurant Market in India 2014$950Hotel Industry in India 2014$950India Car Rental: Market Update$395India Hotels: Market Update$395Travel and Tourism in India to 2018$1950Third Party Logistics (3PL) Market in India 2014-2018$2500Snapshot: Auto Ancillary Industry in India$200Snapshot: Automotive Industry in India$200Database of Motor Vehicle Part Producers in India - Company Names, Financial Performance, Key Executives, and Contact Details$1337Motor Vehicle Part Market in India to 2017 - Market Size, Trends, and Forecasts, and Market Players$1878Motor Vehicle Part Market in India to 2017 - Market Size, Trends, and Forecasts$662The Future of Airlines in India to 2017: Market Profile$500The Future of Travel Intermediaries in India to 2017: Market Profile$500The Future of Car Rental in India to 2017: Market Profile$500The Future of Hotels in India to 2017: Market Profile$500Travel Intermediaries in India to 2017: Market Databook$500Car Rental in India to 2017: Market Databook$500Hotels in India to 2017: Market Databook$500Airlines in India to 2017: Market Databook$500Travel and Tourism in India to 2017$1950Tire Market in India 2012-2016$2500Commercial Vehicle Market in India 2012-2016Automotive Engineering Services Market in India 2012-2016$2000Auto Ancillary Market in India 2013$1600Database of Automotive Part and Accessory Stores in India$253Database of New Car Dealers in India$253Database of Used Car Dealers in India$133Database of Automobile Dealers in India$253Tubeless Tire Market in India 2012-2016$2000Reverse Logistics Market in India 2012$795Third Party Logistics Market in India 2012$795Aircraft Part Market in India$654Courier Market in India 2012$795Motor Vehicle Body Market in India$654Freight Forwarding Market in India 2012$795Project Logistics Market in India 2012$795Cold Chains Market in India 2012$795Container Logistics (CFS & ICD) Market in India 2012$795Rail Transport Market in India 2012$795Automotive Steering System Market in India 2011-2015$1500Low-cost Car Market in India 2011-2015$1500Tire Market in India 2011-2015$1500MRO Market in India 2012$795Domestic Aviation Market in India 2011$795Shipping and Port Industry India 2011$795Car Accessories Market in India 2011$795Energy Meters Market in India 2011$1595Luxury Car Market in India 2011$795Project Logistics Market in India 2011$795Electric Vehicle Market in India 2010$400Restaurant Market in India 2010Radio Cabs Market in India 2009Consumer Goods - India ResearchAir Conditioner Market in India to 2019 - Market Size, Development, and Forecasts$549Baby Care Market in India 2015-2019Body Care Market in India: Market Profile to 2018Bath & Shower Products Market in India: Market Profile to 2018Hair Colorants Market in India: Market Profile to 2018Hand Care Market in India: Market Profile to 2018Men's Disposable Razors & Blades Market in India: Market Profile to 2018Depilatories Market in India: Market Profile to 2018Nail Make-Up Market in India: Market Profile to 2018Soap Market in India: Market Profile to 2018Conditioner Market in India: Market Profile to 2018Anti-Perspirants & Deodorants Market in India: Market Profile to 2018Post-shave Cosmetics - Men's Market in India: Market Profile to 2018Facial Care Market in India: Market Profile to 2018Aftershaves & Colognes Market in India: Market Profile to 2018Lip Make-Up Market in India: Market Profile to 2018Toothbrushes & Replacement Heads Market in India: Market Profile to 2018Toothpaste Market in India: Market Profile to 2018Mouthwash Market in India: Market Profile to 2018Shampoo Market in India: Market Profile to 2018Face Make-Up Market in India: Market Profile to 2018Styling Agents Market in India: Market Profile to 2018Eye Make-Up Market in India: Market Profile to 2018Unisex Fragrances (Fragrances) Market in India: Market Profile to 2018Set-Top Box Market in India 2015Ski Equipment Market in India to 2019 - Market Size, Trends, and ForecastsFishing and Hunting Equipment Market in India to 2019 - Market Size, Trends, and ForecastsGolf Equipment Market in India to 2019 - Market Size, Trends, and ForecastsSports Good Market in India to 2019 - Market Size, Trends, and ForecastsTennis Equipment Market in India to 2019 - Market Size, Trends, and ForecastsFemale Fragrances Market in India: Market Profile to 2018Tampons Market in India: Market Profile to 2018Women's Disposable Razors & Blades Market in India: Market Profile to 2018Male Fragrances Market in India: Market Profile to 2018Sanitary Pads Market in India: Market Profile to 2018Internal Cleansers & Sprays Market in India: Market Profile to 2018Professional Salon Care Market in India 2014-2018Razor and Razor Blade Market in India to 2019 - Market Size, Trends, and ForecastsValue-added Hair Oils Market in India 2015-2019The Future of the Suncare Market in India to 2018Jewelry Market in India 2015-2019Battery Market in India 2015-2019Lead-Acid Battery Market in India 2014India Video Surveillance Camera Market, CY 3Q' 2014The Future of the Skincare Market in India to 2018The Future of the Oral Hygiene Market in India to 2018Air Conditioning Market in India 2014-2018The Future of the Personal Hygiene Market in India to 2018Consumer and Market Insights: Skincare Market in IndiaFootwear Market in India 2014The Future of the Haircare Market in India to 2018The Future of the Make-Up Market in India to 2018The Future of the Fragrances Market in India to 2018Home Care Market in India 2014Domestic Appliance Market in Hungary to 2018 - Market Size, Trends, and ForecastsDomestic Kitchen Appliance Market in Hungary to 2018 - Market Size, Trends, and ForecastsElectric Shaver and Hair Care Equipment Market in Hungary to 2018 - Market Size, Trends, and ForecastsDomestic Laundry Appliance Market in Hungary to 2018 - Market Size, Trends, and ForecastsDomestic Heating Appliance Market in Hungary to 2018 - Market Size, Trends, and ForecastsWater Heater Market in Hungary to 2018 - Market Size, Trends, and ForecastsThe Future of the Feminine Hygiene Market in India to 2018Consumer Trends Analysis: Understanding Consumer Trends and Drivers of Behavior in the Indian Make-up MarketModular Kitchen Market in India 2014-2018India Smart Wearable Market, Half-yearly TrackerConsumer Trends Analysis: Understanding Consumer Trends and Drivers of Behavior in the Indian Fragrances Market

http://www.researchonindia.com/market-insights-india-source-market-report.htmlhttp://www.researchonindia.com/shipping-and-port-market-in-india-2014.htmlhttp://www.researchonindia.com/ski-equipment-market-in-india-to-2019-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/fishing-and-hunting-equipment-market-in-india-to-2019-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/golf-equipment-market-in-india-to-2019-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/sports-good-market-in-india-to-2019-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/tennis-equipment-market-in-india-to-2019-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/female-fragrances-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/tampons-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/women-s-disposable-razors-blades-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/male-fragrances-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/sanitary-pads-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/logistics-and-transportation-market-in-india-2014-2018.htmlhttp://www.researchonindia.com/internal-cleansers-sprays-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/professional-salon-care-market-in-india-2014-2018.htmlhttp://www.researchonindia.com/razor-and-razor-blade-market-in-india-to-2019-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/value-added-hair-oils-market-in-india-2015-2019.htmlhttp://www.researchonindia.com/the-future-of-the-suncare-market-in-india-to-2018.htmlhttp://www.researchonindia.com/jewelry-market-in-india-2015-2019.htmlhttp://www.researchonindia.com/battery-market-in-india-2015-2019.htmlhttp://www.researchonindia.com/lead-acid-battery-market-in-india-2014.htmlhttp://www.researchonindia.com/india-video-surveillance-camera-market-cy-3q-2014.htmlhttp://www.researchonindia.com/the-future-of-the-skincare-market-in-india-to-2018.htmlhttp://www.researchonindia.com/rail-transport-market-in-india-2014.htmlhttp://www.researchonindia.com/the-future-of-the-oral-hygiene-market-in-india-to-2018.htmlhttp://www.researchonindia.com/air-conditioning-market-in-india-2014-2018.htmlhttp://www.researchonindia.com/the-future-of-the-personal-hygiene-market-in-india-to-2018.htmlhttp://www.researchonindia.com/consumer-and-market-insights-skincare-market-in-india.htmlhttp://www.researchonindia.com/footwear-market-in-india-2014.htmlhttp://www.researchonindia.com/the-future-of-the-haircare-market-in-india-to-2018.htmlhttp://www.researchonindia.com/the-future-of-the-make-up-market-in-india-to-2018.htmlhttp://www.researchonindia.com/the-future-of-the-fragrances-market-in-india-to-2018.htmlhttp://www.researchonindia.com/home-care-market-in-india-2014.htmlhttp://www.researchonindia.com/domestic-appliance-market-in-hungary-to-2018-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/third-party-logistics-market-in-india-2014.htmlhttp://www.researchonindia.com/domestic-kitchen-appliance-market-in-hungary-to-2018-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/electric-shaver-and-hair-care-equipment-market-in-hungary-to-2018-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/domestic-laundry-appliance-market-in-hungary-to-2018-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/domestic-heating-appliance-market-in-hungary-to-2018-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/water-heater-market-in-hungary-to-2018-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/the-future-of-the-feminine-hygiene-market-in-india-to-2018.htmlhttp://www.researchonindia.com/consumer-trends-analysis-understanding-consumer-trends-and-drivers-of-behavior-in-the-indian-make-up-market.htmlhttp://www.researchonindia.com/modular-kitchen-market-in-india-2014-2018.htmlhttp://www.researchonindia.com/india-smart-wearable-market-half-yearly-tracker.htmlhttp://www.researchonindia.com/consumer-trends-analysis-understanding-consumer-trends-and-drivers-of-behavior-in-the-indian-fragrances-market.htmlhttp://www.researchonindia.com/electric-vehicle-market-in-india-2014.htmlhttp://www.researchonindia.com/project-logistics-market-in-india-2014.htmlhttp://www.researchonindia.com/auto-ancillary-market-in-india-2014.htmlhttp://www.researchonindia.com/the-future-of-car-rental-in-india-to-2018-market-profile.htmlhttp://www.researchonindia.com/the-future-of-hotels-in-india-to-2018-market-profile.htmlhttp://www.researchonindia.com/the-future-of-airlines-in-india-to-2018-market-profile.htmlhttp://www.researchonindia.com/reverse-logistics-market-in-india-2015.htmlhttp://www.researchonindia.com/the-future-of-travel-intermediaries-in-india-to-2018-market-profile.htmlhttp://www.researchonindia.com/aircraft-part-market-in-india-to-2018-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/online-travel-market-in-india-2014.htmlhttp://www.researchonindia.com/restaurant-market-in-india-2014.htmlhttp://www.researchonindia.com/hotel-industry-in-india-2014.htmlhttp://www.researchonindia.com/india-car-rental-market-update.htmlhttp://www.researchonindia.com/india-hotels-market-update.htmlhttp://www.researchonindia.com/travel-and-tourism-in-india-to-2018.htmlhttp://www.researchonindia.com/third-party-logistics-3pl-market-in-india-2014-2018.htmlhttp://www.researchonindia.com/snapshot-auto-ancillary-industry-in-india.htmlhttp://www.researchonindia.com/pick-and-carry-pnc-crane-market-in-india-2015-2019.htmlhttp://www.researchonindia.com/snapshot-automotive-industry-in-india.htmlhttp://www.researchonindia.com/database-of-motor-vehicle-part-producers-in-india-company-names-financial-performance-key-executives-and-contact-details.htmlhttp://www.researchonindia.com/motor-vehicle-part-market-in-india-to-2017-market-size-trends-and-forecasts-and-market-players.htmlhttp://www.researchonindia.com/motor-vehicle-part-market-in-india-to-2017-market-size-trends-and-forecasts.htmlhttp://www.researchonindia.com/the-future-of-airlines-in-india-to-2017-market-profile.htmlhttp://www.researchonindia.com/the-future-of-travel-intermediaries-in-india-to-2017-market-profile.htmlhttp://www.researchonindia.com/the-future-of-car-rental-in-india-to-2017-market-profile.htmlhttp://www.researchonindia.com/the-future-of-hotels-in-india-to-2017-market-profile.htmlhttp://www.researchonindia.com/travel-intermediaries-in-india-to-2017-market-databook.htmlhttp://www.researchonindia.com/car-rental-in-india-to-2017-market-databook.htmlhttp://www.researchonindia.com/logistics-services-market-in-india-2015.htmlhttp://www.researchonindia.com/hotels-in-india-to-2017-market-databook.htmlhttp://www.researchonindia.com/airlines-in-india-to-2017-market-databook.htmlhttp://www.researchonindia.com/travel-and-tourism-in-india-to-2017.htmlhttp://www.researchonindia.com/tire-market-in-india-2012-2016.htmlhttp://www.researchonindia.com/commercial-vehicle-market-in-india-2012-2016.htmlhttp://www.researchonindia.com/automotive-engineering-services-market-in-india-2012-2016.htmlhttp://www.researchonindia.com/auto-ancillary-market-in-india-2013.htmlhttp://www.researchonindia.com/database-of-automotive-part-and-accessory-stores-in-india.htmlhttp://www.researchonindia.com/database-of-new-car-dealers-in-india.htmlhttp://www.researchonindia.com/database-of-used-car-dealers-in-india.htmlhttp://www.researchonindia.com/container-logistics-cfs-icd-market-in-india-2015.htmlhttp://www.researchonindia.com/database-of-automobile-dealers-in-india.htmlhttp://www.researchonindia.com/tubeless-tire-market-in-india-2012-2016.htmlhttp://www.researchonindia.com/reverse-logistics-market-in-india-2012.htmlhttp://www.researchonindia.com/third-party-logistics-market-in-india-2012.htmlhttp://www.researchonindia.com/aircraft-part-market-in-india.htmlhttp://www.researchonindia.com/courier-market-in-india-2012.htmlhttp://www.researchonindia.com/motor-vehicle-body-market-in-india.htmlhttp://www.researchonindia.com/freight-forwarding-market-in-india-2012.htmlhttp://www.researchonindia.com/project-logistics-market-in-india-2012.htmlhttp://www.researchonindia.com/cold-chains-market-in-india-2012.htmlhttp://www.researchonindia.com/freight-forwarding-market-in-india-2015.htmlhttp://www.researchonindia.com/container-logistics-cfs-icd-market-in-india-2012.htmlhttp://www.researchonindia.com/rail-transport-market-in-india-2012.htmlhttp://www.researchonindia.com/automotive-steering-system-market-in-india-2011-2015.htmlhttp://www.researchonindia.com/low-cost-car-market-in-india-2011-2015.htmlhttp://www.researchonindia.com/tire-market-in-india-2011-2015.htmlhttp://www.researchonindia.com/mro-market-in-india-2012.htmlhttp://www.researchonindia.com/domestic-aviation-market-in-india-2011.htmlhttp://www.researchonindia.com/shipping-and-port-industry-india-2011.htmlhttp://www.researchonindia.com/car-accessories-market-in-india-2011.htmlhttp://www.researchonindia.com/energy-meters-market-in-india-2011.htmlhttp://www.researchonindia.com/earthmoving-construction-equipment-industry-in-india-a-a-snapshot.htmlhttp://www.researchonindia.com/luxury-car-market-in-india-2011.htmlhttp://www.researchonindia.com/project-logistics-market-in-india-2011.htmlhttp://www.researchonindia.com/electric-vehicle-market-in-india-2010.htmlhttp://www.researchonindia.com/restaurant-market-in-india-2010.htmlhttp://www.researchonindia.com/radio-cabs-market-in-india-2009.htmlhttp://www.researchonindia.com/air-conditioner-market-in-india-to-2019-market-size-development-and-forecasts.htmlhttp://www.researchonindia.com/baby-care-market-in-india-2015-2019.htmlhttp://www.researchonindia.com/body-care-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/bath-shower-products-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/hair-colorants-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/used-cars-market-in-india-2014-2018.htmlhttp://www.researchonindia.com/hand-care-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/men-s-disposable-razors-blades-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/depilatories-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/nail-make-up-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/soap-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/conditioner-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/anti-perspirants-deodorants-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/post-shave-cosmetics-men-s-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/facial-care-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/aftershaves-colognes-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/tire-industry-in-india-2014.htmlhttp://www.researchonindia.com/lip-make-up-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/toothbrushes-replacement-heads-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/toothpaste-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/mouthwash-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/shampoo-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/face-make-up-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/styling-agents-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/eye-make-up-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/unisex-fragrances-fragrances-market-in-india-market-profile-to-2018.htmlhttp://www.researchonindia.com/set-top-box-market-in-india-2015.htmlFixed Cost3 Desktop (one time)45Broadband Connection (Monthly)2000Landline ( Monthly)2000Coloured Printer ( One time)8000Website (One Time)15000Miscellaneous stationeries ( Monthly)1000Membership fee for AssociationsCII15000MRSIFICCI

Variable + FixedVariable - 1 monthVariable - 2 monthVariable - 3 monthVariable - 4 monthOperation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000One Fresher3000One Fresher3000One Fresher3000One Fresher6000Braoadband2500Braoadband2500Braoadband2500Braoadband2500Landline2000Landline2000Landline2000Landline2000Misc1000Misc1000Misc1000Misc1000Operation Head30000Operation Head30000Operation Head30000Operation Head30000Sales 30000Sales 30000Sales 30000Total68500Total68500Total68500Total101500Variable - 5 monthVariable - 6 monthVariable - 7 monthVariable - 8 monthOperation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000One Fresher3000One Fresher3000One Fresher6000One Fresher6000Braoadband2500Braoadband2500Braoadband2500Braoadband2500Landline2000Landline2000Landline2000Landline2000Misc1000Misc1000Misc1000Misc1000Operation Head30000Operation Head30000Operation Head30000Operation Head30000Sales 30000Sales 30000Sales 30000Sales 30000Total98500Total98500Total101500Total101500Variable - 9 monthVariable - 10 monthVariable - 11 monthVariable - 12 monthOperation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000One Fresher6000One Fresher6000One Fresher6000One Fresher6000Braoadband2500Braoadband2500Braoadband2500Braoadband2500Landline2000Landline2000Landline2000Landline2000Misc1000Misc1000Misc1000Misc1000Operation Head30000Operation Head30000Operation Head30000Operation Head30000Sales 30000Sales 30000Sales 30000Sales 30000Total101500Total101500Total101500Total101500Variable Expense1214500Total Revenue - 1st YearTotal Revenue - 2 YearTotal Revenue - 3 YearFixed Expense700005-6 Lakh 12-15 LakhXXXXTotal1284500The total Expense for the second year is expected to increase by 15% considering the rise in salary of individual and new recruitment

TrainingTraining ProgrammeNumber of StudentPrice Per StudentTotalCompany Share1Q510,00050000300002Q1010,000100000600003Q1010,000100000600004Q1512,000180000108000430000258000

Sheet6Variable - 1 monthVariable - 2 monthVariable - 3 monthVariable - 4 monthOperation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000One Fresher3000One Fresher3000One Fresher3000One Fresher6000Braoadband2500Braoadband2500Braoadband2500Braoadband2500Landline2000Landline2000Landline2000Landline2000Misc1000Misc1000Misc1000Misc1000Operation Head30000Operation Head30000Operation Head30000Operation Head30000Sales 30000Sales 30000Sales 30000Total68500Total68500Total68500Total101500Variable - 5 monthVariable - 6 monthVariable - 7 monthVariable - 8 monthOperation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000One Fresher3000One Fresher3000One Fresher6000One Fresher6000Braoadband2500Braoadband2500Braoadband2500Braoadband2500Landline2000Landline2000Landline2000Landline2000Misc1000Misc1000Misc1000Misc1000Operation Head30000Operation Head30000Operation Head30000Operation Head30000Sales 30000Sales 30000Sales 30000Sales 30000Total98500Total98500Total101500Total101500Variable - 9 monthVariable - 10 monthVariable - 11 monthVariable - 12 monthOperation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000Operation - 2 exp30000One Fresher6000One Fresher6000One Fresher6000One Fresher6000Braoadband2500Braoadband2500Braoadband2500Braoadband2500Landline2000Landline2000Landline2000Landline2000Misc1000Misc1000Misc1000Misc1000Operation Head30000Operation Head30000Operation Head30000Operation Head30000Sales 30000Sales 30000Sales 30000Sales 30000Total101500Total101500Total101500Total101500Variable Expense1214500Total Revenue - 1st YearTotal Revenue - 2 YearTotal Revenue - 3 YearFixed Expense700005-6 Lakh 12-15 LakhXXXXTotal1284500The total Expense for the second year is expected to increase by 15% considering the rise in salary of individual and new recruitment