Professional Documents
Culture Documents
Month:
Cash in Hand (Beginning of the month)
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
P 0.00
P 9,067.60
P 18,857.93
P 28,648.27
P 38,438.60
P 48,228.93
P 45,319.27
P 55,109.60
P 64,899.93
P 74,690.27
P 84,480.60
P 94,270.93
P 0.00
P 12,083.33
P 12,083.33
P 12,083.33
P 12,083.33
P 12,083.33
P 12,083.33
P 12,083.33
P 12,083.33
P 12,083.33
P 12,083.33
P 12,083.33
P 5,000.00
CASH RECIEPTS
Sales
Collections from credit sales & add. Services
Business Fund (CEDA)
Other cash Injections
TOTAL CASH RECIPTS
P 0.00
P 5,000.00
P 5,000.00
P 5,000.00
P 5,000.00
P 5,000.00
P 5,000.00
P 5,000.00
P 5,000.00
P 5,000.00
P 5,000.00
P 100,000.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 100,000.00
P 26,150.93
P 35,941.27
P 45,731.60
P 55,521.93
P 65,312.27
P 62,402.60
P 72,192.93
P 81,983.27
P 91,773.60
P 101,563.93
P 111,354.27
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 5,000.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 2,500.00
P 2,500.00
P 2,500.00
P 2,500.00
P 2,500.00
P 2,500.00
P 2,500.00
P 2,500.00
P 2,500.00
P 2,500.00
P 2,500.00
P 2,500.00
P 300.00
P 300.00
P 300.00
P 300.00
P 300.00
P 1,000.00
P 300.00
P 300.00
P 300.00
P 300.00
P 300.00
P 300.00
P 0.00
P 5,000.00
P 0.00
P 5,000.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
Telephone
P 1,152.40
P 220.00
P 220.00
P 220.00
P 220.00
P 220.00
P 220.00
P 220.00
P 220.00
P 220.00
P 220.00
P 220.00
Electricity
P 400.00
P 400.00
P 400.00
P 400.00
P 400.00
P 400.00
P 400.00
P 400.00
P 400.00
P 400.00
P 400.00
P 400.00
Water
P 150.00
P 150.00
P 150.00
P 150.00
P 150.00
P 150.00
P 150.00
P 150.00
P 150.00
P 150.00
P 150.00
P 150.00
P 50.00
P 50.00
P 50.00
P 50.00
P 50.00
P 50.00
P 50.00
P 50.00
P 50.00
P 50.00
P 50.00
P 50.00
insurance
P 545.00
P 545.00
P 545.00
P 545.00
P 545.00
P 545.00
P 545.00
P 545.00
P 545.00
P 545.00
P 545.00
P 545.00
DSTV Subscriptions
P 680.00
P 680.00
P 680.00
P 680.00
P 680.00
P 680.00
P 680.00
P 680.00
P 680.00
P 680.00
P 680.00
P 680.00
Sanitation Charges
Depreciation
Bank Charges
Groceries
SUB TOTAL
P 370.00
P 370.00
P 370.00
P 370.00
P 370.00
P 370.00
P 370.00
P 370.00
P 370.00
P 370.00
P 370.00
P 370.00
P 78.00
P 78.00
P 78.00
P 78.00
P 78.00
P 78.00
P 78.00
P 78.00
P 78.00
P 78.00
P 78.00
P 78.00
P 2,000.00
P 2,000.00
P 2,000.00
P 2,000.00
P 2,000.00
P 2,000.00
P 2,000.00
P 2,000.00
P 2,000.00
P 2,000.00
P 2,000.00
P 2,000.00
P 8,225.40
P 7,293.00
P 7,293.00
P 7,293.00
P 7,293.00
P 17,993.00
P 7,293.00
P 7,293.00
P 7,293.00
P 7,293.00
P 7,293.00
P 12,293.00
Loan Repayment
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
Asset Purchases
P 80,707.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 2,000.00
P 0.00
P 0.00
P 0.00
P 0.00
P 2,000.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
P 0.00
Owners Withdrawal
Other Start Up Costs (e.g licences fees, consultancy fees,
tourism)
TOTAL CASH PAID OUT
Cash Position Surplus/Deficit (-)
P 90,932.40
P 7,293.00
P 7,293.00
P 7,293.00
P 7,293.00
P 19,993.00
P 7,293.00
P 7,293.00
P 7,293.00
P 7,293.00
P 7,293.00
P 12,293.00
P 9,067.60
P 18,857.93
P 28,648.27
P 38,438.60
P 48,228.93
P 45,319.27
P 55,109.60
P 64,899.93
P 74,690.27
P 84,480.60
P 94,270.93
P 99,061.27
Year 1
Year 2
Year 3
P145,000.00
P0.00
P185,750.00
P0.00
P238,262.50
P0.00
P35,500.00
P109,500.00
P39,050.00
P146,700.00
P42,955.00
P195,307.50
P4,000.00
P4,000.00
P12,000.00
P7,500.00
P0.00
P10,500.00
P7,200.00
P936.00
P6,540.00
P4,570.00
P57,246.00
P52,254.00
P4,400.00
P4,200.00
P12,600.00
P8,250.00
P18,000.00
P11,550.00
P7,920.00
P1,029.60
P7,194.00
P5,027.00
P80,170.60
P66,529.40
P4,840.00
P4,410.00
P9,075.00
P36,000.00
P12,705.00
P8,712.00
P1,132.56
P7,913.40
P5,529.70
P90,317.66
P104,989.84
P14,631.12
P37,622.88
P18,628.23
P47,901.17
P29,397.16
P75,592.68
Notes:
1. Sales increase by 25% per annum
2. Overheards have a 10% increase allowance annually
3. Costs increase by 10% per annum
Year 1
Year 2
Year 3
P99,061.27
P114,911.07
P133,296.84
P14,000.00
P16,240.00
P18,838.40
P113,061.27
P131,151.07
P152,135.24
P80,707.00
P96,848.40
P116,218.08
P0.00
P0.00
P0.00
P80,707.00
P96,848.40
P116,218.08
P193,768.27
P227,999.47
P268,353.32
P0.00
P0.00
P0.00
P14,631.12
P14,631.12
P18,628.23
P18,628.23
P29,397.16
P29,397.16
P48,911.00
P48,911.00
P48,911.00
P0.00
P48,911.00
P0.00
P48,911.00
P0.00
P48,911.00
P63,542.12
P67,539.23
P78,308.16
P130,226.15
P160,460.24
P190,045.17
P0.00
P0.00
P0.00
P37,622.88
P47,901.17
P75,592.68
P37,622.88
P47,901.17
P75,592.68
Year 1
Year 2
P 100,000.00
P 125,000.00
P 33,000.00
P 44,550.00
P 12,000.00
P 16,200.00
P 145,000.00
P 185,750.00
Year 3
Year 4
P 156,250.00
P 195,312.50
P 60,142.50
P 81,192.38
P 21,870.00
P 29,524.50
P 238,262.50
P 306,029.38
Item
FIXED ASSETS
Construction of the Guest house Facility
Vehicle
Bedroom Suite
Double Beds (with Matresss)
Standard Television
Lounge area Plasma Television Set
DSTV (Installation in 9 rooms and reception)
Air Conditioning
Lounge Suites
Bar Fridge per room
Dining Table and chairs (set)
Kitchen Equipment
Laundry Equipment washer & Dryer
Office Furniture (sets)
Reception Furniture (Sets)
Fixtures and Fittings
Artwork/Decorations
Other Costs (Beddings and cleaning Material)
SUB TOTAL
OPERATING COSTS
Operating Stock (6 months)
Staff Salaries (6 months)
Rent
Utilities (Electricity, Water and Sanitation)
SUB TOTAL
GROSS TOTAL
10% Contigency
TOTAL PROJECT COSTS
P 996,961.00
P 350,000.00
P 9,834.00
P 6,869.00
P 2,500.00
P 10,500.00
P 12,000.00
P 68,881.00
P 21,000.00
P 2,000.00
P 6,000.00
P 7,000.00
P 12,088.00
P 8,640.00
P 8,730.00
P 8,000.00
P 25,000.00
P 25,000.00
6
6
0
6
P 5,000.00
P 25,550.00
P 0.00
P 500.00
Total Cost
P 996,961.00
P 350,000.00
P 88,506.00
P 61,821.00
P 22,500.00
P 10,500.00
P 12,000.00
P 68,881.00
P 21,000.00
P 18,000.00
P 6,000.00
P 7,000.00
P 24,176.00
P 8,640.00
P 8,730.00
P 8,000.00
P 25,000.00
P 25,000.00
P 1,762,715.00
P 30,000.00
P 153,300.00
P 0.00
P 3,000.00
P 186,300.00
P 1,949,015.00
P 194,901.50
P 2,143,916.50
Position
Managing Director
Assistant Manager
Chef
Waitress/Waiter
Housekeepers/Cleaners
Security
Gardner
Reception Desk Officer
Quantity Salary
1
1
1
2
1
1
1
1
P
P
P
P
P
P
P
P
6,500.00
5,000.00
4,000.00
1,950.00
1,800.00
1,350.00
1,200.00
1,800.00
Total Salary
P
P
P
P
P
P
P
P
6,500.00
5,000.00
4,000.00
3,900.00
1,800.00
1,350.00
1,200.00
1,800.00
P 25,550.00
200000
150000
100000
50000
Profits
Year 1
Year2
Year3
P 37,622.48
###
###
ECAST
Year 1
Year 2
Year 3