SCHEME FOR GROCERY SHOP

NON RECURRING EXPENDITURE:

1.Land Rented @ rs.6000 per month. 6,000.00
2.Block Assets:
a) Show case, racks, container 40,000.00
b) Weighing Balance and measures 3 Sets 10,000.00
c) Standing Balance weighing 50kg 1 No. 4,000.00
d) Electrification and installation 10,000.00
e) Furniture, Sign Board Y Fixtures 10,000.00
Total Block Capital 80,000.00
RECURRING EXPENSES (P.M.)
RAW MATERIALS
1. Stock of grocery items 1,50,000.00
SALARY AND WAGES
a) Manager-cum supervisor Self
b) Skilled salesman 2 Nos. 4,800.00
c) Unskilled worker/Helper 1 No. 1,200.00
6,000.00
 MISC. EXPENCES:
a) House Rent 6,000.00
b) Office Expenses 1,800.00
c) Transportation 1,200.00
d) Electricty & Water Charge 2,000.00
11,000.00
CAPITAL INVESTMENT:
a) Block capital 80,000/-
b) Working capital 1,67,000/-

2,47,000.00
PROFIT AND LOSS ACCOUNT (Per Month):

To COST BY INCOME
a) Recurring Exp. 2,47,000.00 By Income from
b) Depr. On B/C 2,400.00 sale of Grocery items
c) Insurance 800.00 =2,70,200.00
2,50,200.00

d) Profit 20,000.00