Daily Essentials Store Valuation

📊 Fixed Assets (Documented)

S.No	Item	Cost (₹)
1	ROCKWELL RVC550B Visi Cooler	48,550
2	ROCKWELL Zumbo Milk Freezer	32,000
3	Bosch Dishwasher	42,500
4	Vacuum Cleaner	9,500
5	Crompton Wall Fan	3,200
6	Ceiling Fan	1,700
7	Inverter	19,000
8	Exhaust Fan	2,250
9	Modular Counter	29,000
10	Two Outlet Chairs	6,400
11	Modular Product Display Shelf	3,900
12	Self Service Counter	2,850
13	Mini Almira for Bread	4,400
14	POS Machine & Printer	19,000
15	CCTV Setup (4 Cameras + 1TB HDD WiFi)	28,000
16	Counter Camera	2,800
17	WiFi Router	3,700
18	Computer	38,500
19	Website & Android App	70,000
20	Flood Lights	1,750
21	Tube Lights & Modular Switch Board	9,500
22	Standy with GSB Boards	19,800
23	Branding Materials	4,750
24	Initial Promotion	47,500
25	Fire Extinguisher	1,750
26	Architect‑Designed Finish & Flooring	92,000
27	Crates	7,200
28	Crate Stand	2,250
Total Fixed Assets		₹5,53,750

📈 Business Performance (Indicative Only)

Daily Footfall: 200–250 customers (average observed)
Monthly Sales: ~₹5–7 lakh (indicative range)
Annual Sales: ~₹60–80 lakh (based on current trend)

💰 Valuation Justification

Assets Value (documented): ₹5.53 lakh

Stock Value (On actual Basis): ₹30k-50k

Goodwill & Branding (estimated): ₹2–3 lakh

Revenue Potential (indicative): ~₹60–80 lakh annual stream

Total Business Valuation (approx.): ₹10–11 lakh

Asking Price: ₹10,00,000

⚖️ Disclaimer

All figures are illustrative and based on current records/observations. They are provided to demonstrate potential but do not constitute a guarantee of future performance. Actual results may vary depending on management practices, operational discipline, customer service, punctuality, and prevailing market conditions. The buyer acknowledges that profitability and sales outcomes will depend on their own effort and business strategy.