Sl.No	Items	Rate	Quantity	Value
1	Screw Driver	250	04	1000
2	Multi meter	1000	04	4000
3	Soldering Iron	250	04	1000
4	Soldering Station	6000	04	24000
5	Other fitting Items			5000
6	Building furnishing& Furniture Fittings			65,000
	Total			1,00,000

Sl.No	Item	Rate	Quantity	Value
1	Mother Board	5000	53	2,65,000
2	ATX Cabnet	1500	53	79,500
3	Mouse	500	53	26,500
4	Key Board	1000	53	53,000
5	Monitor	5000	53	2,65,000
6	Other Packing Material			25,000
	Total			7,14,000

Sl.No	Designation	Rate/month	Nos.	Amount
1	System Engineer	25,000	02	50,000
2	Distributor	10,000	01	10,000
	Total		03	60,000

Sl.No	Items	Amount
1	Electricity charges	2, 000.00
2	Rent	5, 000.00
3	Transporting	10,000.00
4	General Expense	8, 000.00
	Total	25,000.00

SL.NO	Items	Amount
1	Raw Materials	7,14,000
2	Labour Cost	60,000
3	Misc. Expenses	25,000
	Total	7,99,000

Sl.No	Items	Amount
1	Land & Building	Rented
2	Machinary & Equipments	1,00,000
3	Working Capital	7,99,000
	Total	8,99,000

Sl.no	Items	Amount
1	Own fund 30%	2,69,700
2	Bank Loan 70%	6,29,300
	Total	8,99,000

1.Installed Capacity—900 Nos.

2.Shift--------------------------01

3.Capacity Utilisation—70

4.Rate of Loan Interest—13%

5.Selling Expenses—5%

6.Depreciation

Machinary---------------------------------10 % ie. 10,000/-

Repair& Maintenance-------------2% ie. 2,000/-

Insurance--------------------------------2% ie. 2,000/-