Professional Documents
Culture Documents
Pramod
Pramod
SOURCES OF FINANCING
I. Inverntories* 1035
Consumable for Hotel upkeep 90 4 63
Food and Beverage 90 4 972
3 Raw Materials
I. Depreciation 613
II. Amortizaton of preoperative expenses 100
III. Insurance 51
IV. Interest on long term loan 264
V. Office Overhead 100
VI. Electricity and Water 54
VII. Salaries 858
Annex 5.1
ESTIMATION OF FIXED ADM EXPENSES
(Detail)
Rs. In 000
A. FIXED COST 2040
I. Depreciation 613
V. Salaries 858
i. Indirect labor 264000
ii. Direct labor 594000
A INCOME
Gross Income 9233 9694 10179 10688 11222
B EXPENDITURES
Fixed Operating Cost 2040 2182 2335 2499 2674
Vari. Operating Cost 4298 4512 4738 4975 5224
H DIVIDENDS 0 0 0 0
(Nrs. '000)
Year 0 1 2 3 4 5
A. CASH INFLOW 7823 2895 5284 7247 9266 11342
1 Opening Balance - 2285 4141 6051 8017
2 Equity Capital for:
a Fixed Assets 4610 0 0 0 0 0
b Working Capital 213 0 0 0 0
Additional loan from promoter
3 Loan Fund
a Long Term Loan 2200 0 0 0 0 0
b Short Term Looan 800 0 0 0 0
4 Retained Earnings
a Operational Profit 2895 2999 3106 3214 3325
Rs. In "000s"
Year 1 2 3 4 5
A ASSETS
1 Net Fixed Assets 5198 4651 4163 3727 3335
a Fixed Assets (land) 0 0 0 0 0
Fixed Assets 5810 5198 4651 4163 3727
b Depreciation 613 546 488 437 391
LIABILITIES
1 Owners's Equity 4823 4823 4823 4823 4823
a On Fixed Assets 4610 4610 4610 4610 4610
b On Working Capital 213 213 213 213 213
Additional Capital(to be refunded)
Amount in "000s"
Year 0 1 2 3 4 5
Net Profit 6810 1919 1598 1756 1915 2076
Depreciation+Amortization 713 646 588 537 491
Profit before dep+amor 2631 2244 2344 2452 2568
Cumulative Profit -6810 2631 4876 7220 9672 12239
Loan 2200
3 10
Years Month
Simple Pay Back Period= 2 10 3.83 Year
Cash Payback Period = 1 0 1.00 Year
Repayment Schedule
Annex -12
Long Term Loan: 2200
Rate of Interest: 12%
Capital Recovery Factor: 0.28
Time Period: 5
Installment Amount: 610
Total Interest 852
Year 1 2 3 4 5
Installment 610 610 610 610 610
Principal 346 388 434 487 545
Interest 264 222 176 124 65
Loan Outstanding 1854 1466 1031 545 0
FINANCIAL RATIOS
Annex - 13
Year 1 2 3 4 5
A Debt Service Coverage (A/B) 10.97 13.48 17.66 25.97 50.85
B Profitability Ratios
Return on Equity (ROE) 40% 33% 36% 40% 43%
Return on Investment (ROI) 28% 30% 32% 34% 36%
Net Profit Margin 20.8% 17.3% 19.0% 20.7% 22.5%
Gross Profit Margin 31% 32% 34% 35% 36%
Annex - 14
Debt Service Coverage Ratio(DSCR)
Year Of Operation 1 2 3 4 5
Gross Profit 2895 2999 3106 3214 3325
Maturities: 713 646 588 537 491
LTL Installment 610 610 610 610 610
Interest On STL 96 96 96 96 96
Debt Serv. Coverage R 4.1 4.6 5.3 6.0 6.8