and India market coverage Cost per month in Rs Costs for 12 months in Rs Notes Salary of 3 member core team 1,00,000 12,00,000 CEO, COO, CTO Office Rent 20,000 2,40,000 Office rent for 10 seater office in Mumbai suburbs General Office Overheads 10,000 1,20,000 Infra overheads Technology Costs 1,00,000 12,00,000 Costs of 1 Developer, 1 Designer, Hosting, Bandwidth, etc Sales Teams – 2 Sales Manager each for Publisher and Merchants Development respectively) 1,00,000 12,00,000 Averaged at 25k per person per month Travelling and Accommodation 10,000 1,20,000 Local and International traveling, etc. Marketing and Advtg 25,000 3,00,000 Test marketing, PR costs, etc. TOTALS 3,65,000 43,80,000 Remaining fund as a cash buffer