1. Capital Investment (80 LAKH )
1.1. Landscaping
1.1.1. 5-10 lakh
1.2. Sets
1.2.1. Big
1.2.1.1. greece set
1.2.1.1.1. 10-15 lakh
1.2.1.2. Rajwada set
1.2.1.2.1. 20-25 lakh
1.2.1.3. vanice water way
1.2.1.3.1. 15 lakh
1.2.1.4. country side with wall clock
1.2.1.4.1. 10 lakh
1.2.2. Small
1.2.2.1. glass house
1.2.2.1.1. 5 lakh
1.2.2.2. tent cabana
1.2.2.2.1. 50k
1.2.2.3. stairs
1.2.2.3.1. 1 lakh
1.2.2.4. wall arts / beach house
1.2.2.4.1. 2-3 lakh
1.2.2.5. waterfall
1.2.2.5.1. 1-2 lakh
1.3. Props (5 lakh)
1.3.1. boxes
1.3.2. cycle
1.3.3. umbrellas
1.3.4. lanterns
2. Working Capital ( 2 LAKH )
2.1. Land Rental
2.1.1. 30k monthly
2.2. Salaries
2.2.1. 1 lakhs
2.2.2. 25-30k Recep
2.2.3. 30k watchman
2.2.4. 20k manager
2.3. Light bill
2.3.1. 20k
3. Income Sources (63 + 18 = 81 lakh yearly)
3.1. pre-wedding
3.1.1. 200
3.1.1.1. 20 per city
3.2. matarnity shoot
3.2.1. 100
3.2.1.1. 10 per city
3.3. fashion shoot
3.3.1. 50
3.3.1.1. 5 per city
3.4. baby shoot
3.4.1. 50
3.4.1.1. 5 per city
3.5. birthday party
3.5.1. 10
3.5.1.1. 1 per city
3.6. hurda party
3.6.1. 10
3.6.1.1. 1 per city
3.7. Cafe
3.7.1. 5,000 perday
3.7.2. 10 lakh yearly