Académique Documents
Professionnel Documents
Culture Documents
Manpower Requirement:
S.No. Particulars Nos Expected Salary Monthly Salary Annual Salary
STAFF
1 Hotel General Manager 1 25,000.00 25,000.00 300,000.00
2 Hotel Food Manager 1 20,000.00 20,000.00 240,000.00
3 Hotel Building Manager 1 20,000.00 20,000.00 240,000.00
4 Chef 5 15,000.00 15,000.00 900,000.00
5 Admin & HR 1 20,000.00 20,000.00 240,000.00
6 Sr. Accountant 1 15,000.00 15,000.00 180,000.00
7 Accountant 1 10,000.00 10,000.00 120,000.00
8 Office Co-ordinator 1 6,000.00 6,000.00 72,000.00
9 Receptionist/ Typist 1 6,500.00 6,500.00 78,000.00
10 Production Head 1 10,000.00 10,000.00 120,000.00
11 Shift Supervisor 1 10,000.00 10,000.00 120,000.00
12 Lift Operator 1 8,000.00 8,000.00 96,000.00
165,500.00 2,706,000.00
OTHERS
1 Waiter 10 6,000.00 6,000.00 720,000.00
2 Cleaner 4 4,000.00 4,000.00 192,000.00
3 Gardner 1 4,000.00 4,000.00 48,000.00
4 Gards 5 4,500.00 4,500.00 270,000.00
18,500.00 1,230,000.00
1 Land 9,207,329.00
TOTAL
AMOUNT
1441.71
0.00
5.00
20.00
1,466.71
TOTAL
AMOUNT
500.00
940.00
26.71
1,466.71
AHUJA AND ANAND HOTELS PVT LTD
Unsecured Loans from directors 6.71 7.71 26.71 26.71 26.71 26.71 26.71 26.71
Net Worth 256.71 507.71 526.71 526.71 526.71 526.71 526.71 526.71
Net Working Capital 1.10 1.00 21.78 26.24 29.72 36.71 42.11 43.49
Advances/Investments in Subsidies/Allied 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Concerns
Bad Debts, If any 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Arrears of Depreciation - - - - - - - -
RATIOS:-
Debt Service Coverage Ratio - - 1.51 1.53 1.56 1.59 1.62 1.69
Debt Equity Ratio 2.34 1.85 1.62 1.43 1.21 0.96 0.68 0.36
Gross Profit/Net Sales % 0.00% 0.00% 80.08% 80.08% 80.01% 80.00% 79.98% 79.97%
Net Profit/ Net Sales % 0.00% 0.00% 26.61% 27.58% 28.75% 29.47% 30.36% 31.30%
Net Profit/ Net Worth % 0.00% 0.00% 16.41% 18.92% 21.97% 25.26% 28.91% 33.68%
Receivables (Days) - - 15 15 15 15 15 15
500.00
26.71
526.71
46.13
926.60
916.72
11.67
733.07
49.61
91.45
204.49
0.00
0.00
0.00
2019
1.45
1.76
79.97%
32.28%
38.82%
15
31
AHUJA AND ANAND HOTELS PVT LTD
Projected Balance Sheet
A. Liabilities
1 Share Capital 250.00 500.00 500.00 500.00 500.00 500.00 500.00 500.00
2 Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3 Reserve & Surplus 0.00 0.00 86.43 186.09 301.81 434.83 587.10 764.50
4 Term Loans 600.00 940.00 851.87 751.57 637.42 507.52 359.69 191.46
5 Unsecured Loans from Directors 6.71 7.71 26.71 26.71 26.71 26.71 26.71 26.71
6 Other Bank Loans/ Facilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 Bank Borrowings for Working Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
8 Current Liabilities 0.00 0.00 41.13 48.03 56.22 65.18 75.05 87.83
Total Liabilities 856.71 1447.71 1506.13 1512.40 1522.16 1534.25 1548.56 1570.50
B. Assets
1 Gross Block 850.61 1441.71 1441.71 1441.71 1441.71 1441.71 1441.71 1441.71
3 Net Block 850.61 1441.71 1374.23 1310.12 1249.22 1191.36 1136.40 1084.18
4 Loans & Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6 Current Assets
(a) Inventories - - 5.00 5.50 6.00 6.50 7.00 7.50
(b) Receivables 0.00 0.00 15.36 16.85 18.49 20.55 22.60 25.07
(c) Advance to suppliers 0.00 0.00 2.88 2.34 2.40 2.49 2.46 2.58
(d) Deposits & Advances 0.00 0.00 38.65 44.57 51.75 59.49 68.09 79.33
(e) Deferred Tax Asset 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
(e) Cash & Bank Bal. 1.10 1.00 1.01 5.03 7.30 12.86 17.01 16.84
7 Preliminary & Preoperative Expenses 5.00 5.00 4.00 3.00 2.00 1.00 0.00 0.00
Total Assets 856.71 1447.71 1506.13 1512.40 1522.16 1534.25 1548.56 1570.50
2019
PROJECTED
500.00
0.00
969.00
0.00
26.71
0.00
0.00
101.59
1597.30
1441.71
407.14
1034.58
0.00
415.00
8.00
27.53
2.53
91.45
0.00
18.22
0.00
1597.30
AHUJA AND ANAND HOTELS PVT LTD
PARTICULARS 2011 2012 2013 2014 2015 2016 2017 2018 2019
PROJ. PROJECTED PROJECTED PROJECTE PROJECTED PROJECTED PROJECTED PROJECTED PROJECTED
D
CAPACITY UTILISATION
A Sales
1 Rooms Rent Receipts 0.00 0.00 373.76 410.00 450.00 500.00 550.00 610.00 670.00
Food Receipts 0.00 0.00 47.41 54.12 64.94 75.77 86.59 108.24 129.89
Hall Booking Receipts for Parties 0.00 0.00 52.50 63.00 72.45 83.32 95.82 110.19 126.72
Total Receipts 0.00 0.00 473.67 527.12 587.39 659.09 732.41 828.43 926.60
2 Less: Excise Duty 0.00 0.00 3.61 4.12 4.94 5.77 6.59 8.24 9.89
3 Net Income 0.00 0.00 470.06 523.00 582.45 653.32 725.82 820.19 916.72
B Cost of Production
1 Raw Material Consumed (Import including 0.00 0.00 35.08 28.41 29.22 30.31 29.87 31.39 30.78
2 Power and Fuel 0.00 0.00 37.38 44.85 51.58 59.32 68.21 78.45 90.21
3 Repair & Maintenance 0.00 0.00 26.16 31.40 36.11 41.52 47.75 54.91 63.15
4 Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Cost of Production 0.00 0.00 98.62 104.66 116.91 131.14 145.84 164.75 184.14
5 Add Op.stock-in-proc.& finished goods 0.00 0.00 0.00 5.00 5.50 6.00 6.50 7.00 7.50
6 Ded. cl.stock-in-proc.& finished goods 0.00 0.00 5.00 5.50 6.00 6.50 7.00 7.50 8.00
C Cost of Sales 0.00 0.00 93.62 104.16 116.41 130.64 145.34 164.25 183.64
D Gross Profit (A-C) 0.00 0.00 376.44 418.84 466.04 522.67 580.48 655.94 733.07
Selling, Gen. and Administrative Exp. - - 65.81 104.60 145.61 196.00 246.78 310.03 375.85
Profit before interest 0.00 0.00 310.63 314.24 320.43 326.68 333.70 345.91 357.22
Interest- C.C. limit 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest- Term loan 0.00 0.00 117.07 104.91 91.06 75.31 57.38 36.97 11.67
E Total Interest 0.00 0.00 117.07 104.91 91.06 75.31 57.38 36.97 11.67
G Profit before Depreciation 0.00 0.00 193.56 209.33 229.37 251.37 276.33 308.94 345.54
Preliminary Expenses W/o 0.00 0.00 1.00 1.00 1.00 1.00 1.00 0.00 0.00
Net Profit before Taxation 0.00 0.00 125.08 144.23 167.46 192.52 220.36 256.72 295.94
H Provision for Taxes
-Income Tax 0.00 0.00 38.65 44.57 51.75 59.49 68.09 79.33 91.45
-FBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
-Deferred Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 0.00 0.00 38.65 44.57 51.75 59.49 68.09 79.33 91.45
I Net profit (G-H) 0.00 0.00 86.43 99.66 115.72 133.03 152.27 177.40 204.49
J Depreciation added back 0.00 0.00 67.48 64.11 60.90 57.86 54.96 52.22 49.61
Deferred Tax added back 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
K Net Cash Accruals 0.00 0.00 192.56 208.33 228.37 250.37 275.33 308.94 345.54
L Repayment obligations
1 Towards Term Loan 0.00 0.00 88.13 100.30 114.14 129.90 147.83 168.24 191.46
2 Towards other loans, if any. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Repayment 0.00 0.00 88.13 100.30 114.14 129.90 147.83 168.24 191.46
M Debt Service Coverage Ratio (K:L) 0.00 0.00 1.51 1.53 1.56 1.59 1.62 1.69 1.76
I Current Assets
1 Raw Material
(a) imported 0.00 0.00 3.00 3.30 3.60 3.90 4.20 4.50 4.80
(b) indigenous 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2 Other Cons. Spares 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3 Stock in process 0.00 0.00 1.00 1.10 1.20 1.30 1.40 1.50 1.60
4 Finished Goods 0.00 0.00 1.00 1.10 1.20 1.30 1.40 1.50 1.60
5 Receivables other than export & deff 0.00 0.00 15.36 16.85 18.49 20.55 22.60 25.07 27.53
6 Export Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 Advances to Suppliers & Staff 0.00 0.00 2.88 2.34 2.40 2.49 2.46 2.58 2.53
8 Deposits & Advances 0.00 0.00 38.65 44.57 51.75 59.49 68.09 79.33 91.45
9 Deferred Tax Asset 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10 Cash & Bank Balance 1.10 1.00 1.01 5.03 7.30 12.86 17.01 16.84 18.22
Total Current Assets (A) 1.10 1.00 62.90 74.28 85.94 101.89 117.16 131.32 147.73
II Current Liabilities
1 Sundry Creditors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2 Advances from customers 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3 Accrued expenses 0.00 0.00 2.48 3.47 4.47 5.69 6.96 8.50 10.15
4 Statutory liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5 Provision For Income Tax & FBT 0.00 0.00 38.65 44.57 51.75 59.49 68.09 79.33 91.45
6 Deferred Tax Liability 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 Other current liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total current liabilities 0.00 0.00 41.13 48.03 56.22 65.18 75.05 87.83 101.59
III W.C. Gap (A-B) 1.10 1.00 21.78 26.24 29.72 36.71 42.11 43.49 46.13
IV Margin for W.C. 1.10 1.00 21.78 26.24 29.72 36.71 42.11 43.49 46.13
V Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AHUJA AND ANAND HOTELS PVT LTD
Cash Flow Statement
PARTICULARS 2011 2012 2013 2014 2015 2016 2017 2018 2019
PROJ. PROJECTE PROJECTED PROJECTED PROJECTED PROJECTED PROJECTED PROJECTED PROJECTED
D
A. Soures of Funds
1 0.00 0.00 310.63 314.24 320.43 326.68 333.70 345.91 357.22
Cash Accruals (viz. Net profit before
Taxation (item G of Annexure-I) to which
shall be added interest (item E of
Annexure I)
2 Increase in share capital / Share 250.00 250.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Application Money
3 Increase in long term loans / debentures. 600.00 340.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4 Increase in Current Liabilities 0.00 0.00 41.13 6.90 8.19 8.96 9.87 12.78 13.76
5 Increase in Unsecured loan 6.71 1.00 19.00 0.00 0.00 0.00 0.00 0.00 0.00
6 Increase in bank borrowings for working 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
capital and Other Loans
7 Sales of fixed assets/ investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
8 Decrease in Loans & Advances(Asset) & 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
investment
9 Others (specity) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Sources (A) 856.71 591.00 370.76 321.14 328.62 335.64 343.57 358.69 370.98
B. Disposition of Funds
PARTICULARS 2011 2012 2013 2014 2015 2016 2017 2018 2019
PROJ. PROJECTE PROJECTED PROJECTED PROJECTED PROJECTED PROJECTED PROJECTED PROJECTED
D
1 Preliminary and Pre-Operative Expenses 5.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2 Incease in capital Expenditure 850.61 591.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.1. Inventories 0.00 0.00 5.00 0.50 0.50 0.50 0.50 0.50 0.50
3.2. Others 0.00 0.00 56.89 6.86 8.89 9.88 10.62 13.83 14.53
4 Decrease in long term loans /debentures 0.00 0.00 88.13 100.30 114.14 129.90 147.83 168.24 191.46
5 Decrease in Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Decrease in Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Decrease in Share Capital/ Application 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Money
6 Decrease in Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 Increase in Investments & Advances 0.00 0.00 65.00 60.00 60.00 55.00 55.00 60.00 60.00
8 Interest 0.00 0.00 117.07 104.91 91.06 75.31 57.38 36.97 11.67
9 Taxation 0.00 0.00 38.65 44.57 51.75 59.49 68.09 79.33 91.45
10 Dividend (amount & rate ) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11 Other expenses (specity) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Disposition (B) 855.61 591.10 370.75 317.13 326.34 330.08 339.42 358.86 369.61
C. Opening Balance 0.00 1.10 1.00 1.01 5.03 7.30 12.86 17.01 16.84
D. Net Surplus (A-B) 1.10 (0.10) 0.01 4.02 2.27 5.56 4.15 (0.17) 1.37
E. Closing Balance 1.10 1.00 1.01 5.03 7.30 12.86 17.01 16.84 18.22