Cost Sheet Fixed Cost Rs. Variable Cost Rs. Computer, Laptop, Printer 45,000 Maintainance 500 DVD Player 2,000 Stationary 2,000 Projector with screen 40,000 Printing 5,000 5.1 Home theatre 4,000 Marketing 10,000 Curriculum Consaltancy Water Tea 1,000 Furniture & Fixture 200,000 Telephone 1,000 Internet 1,500 TOYS 50,000 Salary of Staff 15,000 Outdoor Equipments 100,000 Electricity 7,500 CCTV Camera 15,000 Misc. Charges 1,000 Water Cooler/Dispencer 10,000 Replacement of TOYS 1,000 AC 125,000 Rent 15,000 Taxes 400 TOTAL 591,000 Account Maint. 500 Educomp 6,000 TOTAL 67,400