MAJHER

HAT
BRIDGE
MAJHER
HAT
BRIDGE
A
M
P
H
A
N
PIXEL THAT PROTECTS
DISTRIBUTION
FLOW
DATA COLLECTION

GRAPHICAL PLANING
RENDERING PROCESS STARTS

PROVIDE CREDENTIALS TO
THE CUSTOMER
LOG IN TO OUR WEBSITE

AVAIL OUR SERVICES

TARGET GROUP
1 Infrastructure Companies

2 Private Contractors/ builders

3 Government Contractors
BUNDLE PRICING
(RENDERING FOR
ELECTRICITY+PIPELINE+GAS)
MORE THAN 10 FLOOR- Rs. 200000
MORE THAN 5 LESS THAN 10-
Rs.100000
BUNDLE PRICING
(RENDERING FOR
ELECTRICITY+PIPELINE+GA
S)
LESS THAN 5 FLOORS-
Rs.20000
*Hourly rate 2000/hr. will be
applied if standard time exceeds.
ROAD PIPELINE
PRICING
Rs. 4000/ 20 Meter
BRIDGE PROJECTS
(Crack identification+
Visualization of pillars,
joints and sediment)
Rs. 200000(per km)
 VARIABLE
COST
FIXED(p.a.)

BUDGET
COST (p.a.)
AMOUNT
AMOUNT
O ST= FI XED
1. L C
Customer’s
O T A
1.TSalaries RIABLE 660000 COST
ST +
acquisitionV A cost 50000

ALLOCATIO
ALLOCATI
2.CO
Software rent 120000
2.
3. Marketing
Rent & utilities8 0 0120000
0 00
170000
0 6 6 0 0 0 +
3. 8
Travel allowance 0100000
4.Equiptment
= 8 8 6 6 0 0 10000
4.maintenance
Miscellaneous
Expenses 50000

N
ON
5. Cloud Service 6000
6. Website 80000
TOTAL VARIABLE COST-
TOTAL800000
FIXED COST-
8066000
 REVENUE
Total
Revenue BREAKUP
Bridge Project
13%

9600000
Pipeline project
15%

100%

Building Project
72%
 BREAK EVEN ANALYSIS
YEAR TOTAL TOTAL COST BREAKEVEN
REVENUE(RS.) (RS.) POINT(PROJECTS)
YEAR 1 9,600,000 8866000 44

YEAR 2 11,520,000 9309300 49

YEAR 3 14400000 9750465 62

YEAR 4 18720000 10189487 81

YEAR 5 25272000 10626455 115

YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5

Return
Return On
On Investment
Investment
Assuming 20%-25% Growth Year On Year
8.64% 23.82% 47.65% 83.74% 137.50%

YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5

Return
Return On
On Investment
Investment
Assuming 20%-25% Growth Year On Year
AIRPOR
T
To enhance the
maintenance of
electric lines at
Airports.
SHIPS
To enhance the
maintenance of
electric lines at
Ships.
THANK YOU