yrf p&l.xlsx

8/18/2019 yrf P&L.xlsx

1/53

GRAND CUISINES BANQUETS PVT. LTDPROFIT & LOSS STATEMENTYASHRAJ STUDIOS

Oct.15 PROFIT & LOSS STATEMENT

% Pr Y % Prior Year % Plan % Plan % Actual Actual %

2015-16

5.!" 35.93 5#." 40.65 21.49 N$t S%$' 140.88

5.!" 100.0% 35.93 5#." 100.0% 40.65 100.0% 21.49 Food & Beverae !ale" 140.88 100.0%

NA 0.0% NA 0.0% 0.0% #utlet - Food & Beverae !ale" 0.0%

NA 0.0% NA 0.0% 0.0% #utdoor- Food & Beverae !ale" 0.0%

NA 0.0% NA 0.0% 0.00 0.0% $iour !ale" 0.0%

NA 0.0% NA 0.0% 0.00 0.0% Banuet ent 0.0%

NA 0.0% NA 0.0% 0.00 0.0% '()ort !ale" 0.0%

NA 0.0% NA 0.0% 0.00 0.0% Parcel !ale" 0.0%

#." 49.8% 1*.91 !#." 38.*% 15.*4 60.*% 13.05 C*'t *+ G**,' S*, (COGS) *8.86 56.0%

NA 0.0% NA 0.0% 0.0% Food & Beverae +o"t 0.0%

-." 42.8% 15.3* !.5" 32.8% 13.35 52.5% 11.28 #utlet - Food & Beverae +o"t *1.39 50.*%

!ta,, Food +o"t

NA NA 0.0% $iour +o"t

/.-" 5.0% 1.81 /.!" 4.4% 1.*9 5.8% 1.25 Fuel & a" 6.12 4.3%

2.0% 0.*3 1.5% 0./0 2.4% 0.52 Restaurant Cons 1.35 1.0%

50.16 61.28 39.27 ro"" arin 44.02

/.!" 50.2% 18.02 --." 61.3% 24.91 39.3% 8.44 O$2%t34 I4c*6$ 62.01 44.0%

!.1" 25.*% .# !/.!" 23.3% . 38.3% !.#- L%7*2 C*'t' 50.! -/.#"

/.#" 3.4% 1.## -!.#" 5.0% #.0 3.6% 0.! Ot8$2 C*4t2*%7$ C*'t' .5/ -.#"

0." 0.2% 0.0* !.5" 0.2% 0.0 0.3% 0.0* Laundry Charges 0.43 0.3%

!0.0" 0.0% 0.02 5.!" 0.1% 0.0- 0.1% 0.01 Telephone / Internet Expenses 0.08 0.1%

100.0" 0.0% 0.01 1." 0.0% 0.01 0.0% 0.01 Mobile Re-imb 0.0* 0.0%

NA 0.0% 0.00 NA 0.1% 0.0- 0.0% 0.00 0.00 0.0%111.-" 0.2% 0.08 /1.!" 0.4% 0.15 0.4% 0.09 Conveyance/Petrol 0.59 0.4%

NA 0.1% 0.03 NA 0.3% 0.1- 0.0% 0.00 itchen utensils 0.10 0.1%

NA 0.0% 0.00 NA 0.6% 0.#5 0.0% 0.00 croc!ery " cutlery 0.19 0.1%

NA 0.0% 0.00 NA 0.0% 0.00 0.0% 0.00 #ire Charges 0.00 0.0%

0.0% 0.00 0.0% 0.01 0.0% 0.00 Pro$essional %ees 0.01 0.0%

2.5% 0.90 0.*% 0.#! 1.1% 0.23 1.28 0.9%

0.0% 0.00 0.0% 0.00 0.0% 0.00 Electricity Charges 0.00 0.0%

0.0% 0.00 0.4% 0.15 0.0% 0.00 Linen Exp/&ni$orm 0.00 0.0%

0.0% 0.00 0.0% 0.00 0.0% 0.00 Music " 'ound 0.00 0.0%

0.1% 0.03 0.2% 0.0! 0.1% 0.02 Printing " 'tationery 0.13 0.1%

0.0% 0.00 0.0% 0.00 0.0% 0.00 'ecurity Charges 0.00 0.0%

0.0% 0.00 0.0% 0.00 0.0% 0.00 (ater Charges )tan!er* 0.54 0.4%0.2% 0.0* 0.5% 0.#1 1.6% 0.34 Repaires " Maint 1.01 0.*%

0.0% 0.01 0.0% 0.00 0.1% 0.02 Ot8$2' C*'t' 0.14 0.1%

NA 11.2% 4.02 NA 16.5% 6.69 -1.4% -0.31 Occupation Cost 1.94 1.4%

0.0% 0.0% 0.0%

/0.#" 40.3% 14.4* .!" 44.8% 18.22 40.5% 8.*1 T*t% O$2%t34 C*'t' 5*.4* 40.8%

NA 9.9% 3.55 16.5% 6.69 -1.2% -0.2* #)erational Pro,it 4.54 3.2%

NA NA #t/er ncoe

NA ." 3.55 NA 1/.5" 6.69 -1.2% -0.2* O9t$t L$:$ EBITDA 4.54 3.2%

NA 0.0% 0.00 NA 0.0% 0.00 0.0% 0.00 ncoe a( '()en"e" 0.00 0.0%

NA 0.0% 0.00 NA 0.0% 0.00 0.0% 0.00 0.00 0.0%

5.#" 11.2% 4.02 55." 9.*% 3.93 10.1% 2.18 Ba"e #ver/ead +o"t" et 1*.56 12.5%

NA 0.0% 0.00 NA 0.0% 0.00 0.0% 0.00 ntere"t '()en"e 0.00 0.0%

100.0" 0.1% 0.04 100.0" 0.1% 0.04 0.2% 0.04 e)reciation 0.28 0.2%

promotion

Chag


2/53

7,i in lac"7

DATE (YTD) !tati"tic"

% Prior Year % % Pr Y Area

2014-15

189.99 .1" o o, !eat"

100.0% 189.99 100.0% .1" +a)ital '()enditure

0.0% 0.0% NA +a)ital '()enditure! ,t

0.0% 0.0% NA Particular" ont/

0.0% 0.0% NA evenue! ,t

0.0% 0.0% NA 'BA! ,t

0.0% 0.0% NA otal $andlord +o"t! ,t

0.0% 0.0% NA evenue Per Availale !eat :our evPA!:

!eatin ',,icienc;

49.1% 102.00 53.*% .-" !ae #utlet !ale" ro


3/53

ont/ Prev Yr Y Prev Yr

#ct-11

P23*2 Y$%2

AP+ !ale" Plan ont/ !ale" +over" AP+

A)r-11

a;-11

=un-11

=ul-11

Au-11

!e)-11

ov-11

ec-11

=an-12

Fe-12

ar-12


4/53

Budgeted 2014 To 2015 Budgeted April.15 Budgeted May.15 Budgeted J

Net Sales (Banqueting) Rs. 2,811,230 100.0% Rs. 3,007,920 100.0% Rs. 2,719,801

Net Sales (Restaurant)-liquor Rs. - Rs. - Rs. -

Net Sales (Restaurant) Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. -

Total Operations Sales Rs. 2,811,20 100.0! Rs. ,00",#20 100.0! Rs. 2,"1#,801

Rs. - Rs. - Rs. -

Net Sales (Oter !n"o#e) Rs. - 0.0% Rs. - 0.0% Rs. -

!n"o#e on $"oretion ser&i"es-Net Rs. - Rs. - Rs. -

Total $ndire%t Sales Rs. & 100.0! Rs. & 100.0! Rs. &

Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. -

Total $n%o'e Rs. 2,811,20 100.0! Rs. ,00",#20 100.0! Rs. 2,"1#,801

Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. -(ood )ost&Ban*uets Rs. 1,21,142 4.8! Rs. 1,2#4,+18 4.0! Rs. 1,1#1,12+

(ood )ost&Restaurant Rs. - Rs. - Rs. -

li*uor %ost Rs. - Rs. - Rs. -

(uel )ost Rs. 1+#,42" +.0! Rs. 1"8,441 5.#! Rs. 1+8,4+

Restaurant 'ons Rs. ,000 2.0% Rs. 0,000 1.7% Rs. 0,000

Rs. - Rs. - Rs. -

Salaries Rs. 732,*87 2*.1% Rs. 732,*87 2.% Rs. 732,*87

Ser&i"e 'asual Rs. 18,000 0.*% Rs. 18,000 0.*% Rs. 18,000

+ouseeeing Ser&i"e 'asual tilities Rs. 12,900 .% Rs. 12,900 .2% Rs. 12,900

Bonus Rs. - Rs. - Rs. -

Sta (ood Rs. +5,88# 2.! Rs. "0,"00 2.4! Rs. ++,51+

Total -aour )osts Rs. #42,4"+ 1.2! Rs. #4",28" 1.5! Rs. #4,10

Ot/er )ontrollale )osts Rs. 150,8"1 ".5! Rs. 14+,4"1 +.5! Rs. 14,#"1

/aunr 'arges Rs. *,*00 0.2% Rs. *,*00 0.2% Rs. *,*00

eleone !nternet 45enses Rs. 2,*22 0.1% Rs. 2,*22 0.1% Rs. 2,*22

6oile Re-i# !nternet 45enses Rs. 1,00 0.0% Rs. 1,00 0.0% Rs. 1,00

Broerageusiness ro#otion Rs. 2,00 0.1% Rs. 2,00 0.1% Rs. 2,00

'on&ean"eetrol Rs. 1,000 0.% Rs. 1,000 0.% Rs. 1,000

it"en utensils Rs. 12,00 0.% Rs. 12,00 0.% Rs. 12,00"ro"er : "utler Rs. 2,000 0.9% Rs. 2,000 0.8% Rs. 2,000

ro;essional


5/53

Se"urit 'arges Rs. - 0.0% Rs. - 0.0% Rs. -

=ater 'arges Rs. - 0.0% Rs. - 0.0% Rs. -

Reaires : 6aint Rs. 20,833 0.7% Rs. 20,833 0.7% Rs. 20,833

Ot/er )ost Rs. ,91* 0.2% Rs. *,1* 0.0% Rs. *,1*

Boos an erioi"als Rs. - Rs. - Rs. -

'ourier 'arges Rs. - Rs. *00 Rs. *00er $e"oration Rs. - Rs. - Rs. -

?enerator 'arges Rs. - Rs. - Rs. -

?eneral 45enses Rs. 1,00 0.1% Rs. 1,00 0.0% Rs. 1,00

@ero5 'arges Rs. - 0.0% Rs. - 0.0% Rs. -

ransoration 'arges Rs. 1,00 0.1% Rs. 1,00 0.0% Rs. 1,00

'ar aring 'arges Rs. - 0.0% Rs. - 0.0% Rs. -

!nsuran"e /i"ense


6/53


7/53

2.1% Rs. ,000 2.0% Rs. *0,000 2.1% Rs. *0,000

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

0.8% Rs. 20,833 0.7% Rs. 20,833 0.7% Rs. 20,833 0.7% Rs. 20,833

0.0% Rs. *,1* 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

Rs. - Rs. - Rs. - Rs. -

Rs. *00 Rs. *00 Rs. *00 Rs. *00Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -

0.1% Rs. 1,00 0.0% Rs. 1,00 0.1% Rs. 1,00 0.1% Rs. 1,00

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

0.1% Rs. 1,00 0.0% Rs. 1,00 0.1% Rs. 1,00 0.1% Rs. 1,00

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

0.1% Rs. 2,91* 0.1% Rs. 2,91* 0.1% Rs. 2,91* 0.1% Rs. 2,91*

0.0%

0.0%

#1.4! Rs. 2,+"",+#8 8#.2! Rs. 2,5#",+1 #2.8! Rs. 2,+4#,044 #2.8! Rs. 2,"2",24

8.+! Rs. #8,""8 10.8! Rs. 201,441 ".2! Rs. 204,50+ ".2! Rs. 1,",+"

4.! Rs. 1##,8# 5.4! Rs. 100,"21 .+! Rs. 102,25 .+! Rs. ++8,+84

4.! Rs. 1##,8# 5.4! Rs. 100,"21 .+! Rs. 102,25 .+! Rs. ++8,+84

0.0! Rs. & 0.0! Rs. & 0.0! Rs. & 0.0! Rs. &

0.0! Rs. & 0.0! Rs. & 0.0! Rs. & 0.0! Rs. &

4.! Rs. 199,389 5.4! Rs. 100,721 .+! Rs. 102,23 .+! Rs. **8,*8

rr512 rr512 6$70 6$706$70

rr512 484515 rr512 404+#8 6$70 40"1#0 6$70 ##4

6$70

rr512 4000 rr512 4000 6$70 4000 6$70 4000

6$70

rr512 Rs. &28#,12+ rr512 Rs. &0",#"8 6$70 Rs. &08,#" 6$70 Rs. 2"1,2#0


8/53

%t.14 Budgeted 3o9.14 Budgeted e%.14 Budgeted Jan.15 Budgeted (e. 15

100.0%

100.0!

0.0%

100.0!

100.0!

2.8!

4.4!

1.%

18.0%

0.%

3.1%

1.8!

2.!

5.0!

0.2%

0.1%

0.0%

0.1%

0.%

0.3%0.*%

0.0%

0.0%

0.7%

0.0%

0.%

0.0%

0.2%


9/53

1.%

0.0%

0.0%

0.%

0.0%

0.0%

0.0%

0.0%

0.0%

0.1%

+".1!

2.#!

1+.5!

1+.5!

0.0!

0.0!

1+.5!

6$706$70

6$70

6$70

6$70

6$70

6$70


10/53

Budgeted Mar. 15 Budgeted Total 14&15

Rs. 21,332,*1 100.0%

Rs. -

Rs. 21,2,+41 100.0!

Rs. - 0.0%

Rs. -

Rs. & 100.0!

Rs. 21,2,+41 100.0!

Rs. 8,8"+,# 41.+!

Rs. 1,215,10+ 5."!

Rs. 38,000 R4


11/53

Rs. 17,000

Rs. - 0.0%

Rs. - 0.0%

Rs. 1,831 0.7%

Rs. 2,* 0.1%

Rs. 10,00 0.0%

Rs. - 0.0%

Rs. 10,00 0.0%

Rs. - 0.0%

Rs. 20,12 0.1%

Rs. - 0.0%

Rs. - 0.0%

Rs. 18,10#,41# 84.#! Rs. -

Rs. ,22,222 15.1!

Rs. -

Rs. 1,511,8" ".1!

Rs. 1,514," ".1!

Rs. & 0.0!

Rs. -

Rs. & 0.0!

Rs. 1,1*,837 ".1!

Rs. 2,555,##" 12.0!

0.0!

Rs. 28,000 0.1!

0.0!

Rs. &1,0+",1+0 &5.0!


12/53


13/53

2008500 6$70

0+#50# 6$70

1101"5" 6$70

666 6$70


14/53

Budgeted 201 To 2014 April.15 May.1

Net Sales (Banqueting) Rs. 1,21,*1* 100.0% Rs. 1,133,30*

Net Sales (Restaurant)-liquor

Net Sales (Restaurant) Rs. - Rs. -

Total Operations Sales Rs. 1,521,+1+ 100.0! Rs. 1,1,0+

Net Sales (Oter !n"o#e) 0.0%

!n"o#e on $"oretion ser&i"es-Net Rs. - Rs. -

Total $ndire%t Sales Rs. & 100.0! Rs. &

Total $n%o'e Rs. 1,521,+1+ 100.0! Rs. 1,1,0+

(ood )ost&Ban*uets Rs. 881,+88 5".#! Rs. +#,25#

(ood )ost&Restaurant

li*uor %ost

(uel )ost Rs. #8,280 +.5! Rs. "4,#

Restaurant 'ons Rs. 1,13* 3.% Rs. 3*,78

Salaries Rs. 91,*8 32.3% Rs. *,90

Ser&i"e 'asual Rs. 13,0 0.9% Rs. 2,00

+ouseeeing Ser&i"e 'asual tilities Rs. 119,*0 7.9% Rs. 111,2

Bonus

Sta (ood Rs. 50,#5 .! Rs. 52,+50Total -aour )osts Rs. +"5,40 41.0! Rs. "1,#+

Ot/er )ontrollale )osts Rs. 40,420 2."! Rs. 40,+4"

/aunr 'arges Rs. *,08 0.% Rs. ,3

eleone !nternet 45enses Rs. 1,200 0.1% Rs. 1,200

6oile Re-i# Rs. 1,000 0.1% Rs. 1,000

Broerageusiness ro#otion 0.0%

'on&ean"eetrol Rs. ,891 0.3% Rs. ,7**

it"en utensils 0.0%

"ro"er : "utler 0.0%

ro;essional


15/53

Ot/er )ost Rs. 1,"88 0.1! Rs. 1,5"1

Boos an erioi"als 0.0%

'ourier 'arges 0.0% Rs. 90

er $e"oration 0.0%

?enerator 'arges 0.0%

?eneral 45enses 0.0%

@ero5 'arges 0.0%

ransoration 'arges 0.0%Sta;; >el;are Rs. 307 0.0%

!nsuran"e /i"ense


16/53

June.15 July.15 Aug.15 Sept.1

100.0% Rs. 1,330,31 100.0% Rs. 2,3,817 100.0% Rs. 2,87,7 100.0% Rs. 2,7*1,109

Rs. - Rs. - Rs. - Rs. -

100.0! Rs. 1,0,15 100.0! Rs. 2,44,81" 100.0! Rs. 2,84",55" 100.0! Rs. 2,"+1,10#

0.0% 0.0% 0.0% 0.0%

Rs. - Rs. - Rs. - Rs. -

100.0! Rs. & 100.0! Rs. & 100.0! Rs. & 100.0! Rs. &

100.0! Rs. 1,0,15 100.0! Rs. 2,44,81" 100.0! Rs. 2,84",55" 100.0! Rs. 2,"+1,10#

5+.4! Rs. "0+,021 5.1! Rs. 1,1"8,#28 50.! Rs. 1,1##,#08 42.1! Rs. 1,404,#"2

+.+! Rs. #1,42 +.#! Rs. 10,+00 0.5! Rs. 100,2+2 .5! Rs. 111,215

3.2% Rs. 7,** 3.*% Rs. 78,89 .4! Rs. 70,* 2.5! Rs. 91,208

8.3% Rs. 88,727 3*.7% Rs. 22,333 22.3% Rs. 82,*90 17.0% Rs. 22,72

0.2% Rs. ,000 0.3% Rs. 2,320 1.0% Rs. 2,*00 0.9% Rs. 89,010

9.8% Rs. 100,** 7.*% Rs. 99,8*0 .3% Rs. 110,*20 3.9% Rs. 10,37

4.+! Rs. "2,5#0 5.5! Rs. "4,0" .2! Rs. "5,2#8 2.+! Rs. 8",#1258.! Rs. ++5,88 44.+! Rs. "20,550 2".+! Rs. +#4,208 21."! Rs. 805,021

.+! Rs. "0,01+ 5.! Rs. 114,25 4.#! Rs. 5#,4"1 2.1! Rs. 51,20

0.% Rs. *,3*3 0.% Rs. *,000 0.3% Rs. *,200 0.2% Rs. *,200

0.1% Rs. 1,200 0.1% Rs. 1,200 0.1% Rs. 1,200 0.0% Rs. 1,200

0.1% Rs. 1,000 0.1% Rs. 1,000 0.0% Rs. 1,000 0.0% Rs. 1,000

0.0% 0.0% 0.0% 0.0%

0.% Rs. 7,231 0.% Rs. ,213 0.2% Rs. 11,38 0.% Rs. 1*,01*

0.0% 0.0% Rs. 9,70 0.% 0.0%

0.0% 0.0% Rs. 10,17 0.% Rs. 8,*0 0.3%

0.0% Rs. 200 0.0% 0.0% 0.0% Rs. 800

1.1% Rs. 17,02 1.3% Rs. 23,028 1.0% Rs. 1*,832 0.*% Rs. 1*,10

0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0%

0.1% Rs. 1,9 0.1% Rs. 2,0 0.1% Rs. 2,8*2 0.1% Rs. 1,*17

0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0%

1.1% Rs. 30,72* 2.3% Rs. 3,2 2.3% Rs. 9,07 0.3% Rs. *,*37


17/53

0.1! Rs. ,8# 0.! Rs. 1,#1 0.1! Rs. 1,84+ 0.1! Rs. 1,+5+

0.0% 0.0% 0.0% 0.0%

0.0% Rs. 70 0.0% 0.0% Rs. 10 0.0%

0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0% Rs. 17

0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0%0.0% Rs. 2,288 0.2% Rs. 0 0.0% Rs. 2*0 0.0%

0.1% Rs. 1,81 0.1% Rs. 1,81 0.1% Rs. 1,81 0.1% Rs. 1,81

0.0% 0.0% 0.0% 0.0%

12.8! Rs. 1,580,80# 118.8! Rs. 2,10,180 8#."! Rs. 2,124,2#5 "4.+! Rs. 2,4+,+4+

&2.8! Rs. &250,4#4 &18.8! Rs. 241,+" 10.! Rs. "2,2+2 25.4! Rs. 2#",4+

&1".4! Rs. &14,014 &10.1! Rs. 12#,2"+ 5.5! Rs. 8+,#45 1.+! Rs. 15#,14

&1+.4! Rs. &125,24" .4! Rs. 120,81# 5.2! Rs. +1,+1 12."! Rs. 148,"2

0.0! 0.0! 0.0! 0.0! Rs. &8,"+" 0.0! Rs. 8,45" 0.0! Rs. 25,14 0.0! Rs. 10,411

&15.4! Rs. &11+,480 &8.8! Rs. 112,+1 4.8! Rs. +,1" 11.8! Rs. 18,20

0.0! 0.0! 0.0! 0.0!

+.#! 28442+ 18."! 2#"## 1#.! "0#88 24.4! +1"8

0.! 4000 0.! 4000 0.2! 4000 0.2! 4000

&18."! Rs. &404,#0+ &2+.+! Rs. &185,48 &".#! Rs. &8,+"1 &1.+! Rs. &22",418


18/53

O%t.15 3o9.14 e%.14 Jan.15

100.0% Rs. 2,19,0*2 100.0%

Rs. -

100.0! Rs. 2,14#,0+2 100.0!

0.0% 0.0%

Rs. -

100.0! Rs. & 100.0!

100.0! Rs. 2,14#,0+2 100.0!

50.#! Rs. 1,128,442 52.5!

4.0! Rs. 125,14 5.8!

.! Rs. 1, 2.4!

18.9% Rs. 8,8*0 27.2%

3.2% Rs. 8,80 2.3%

3.8% Rs. 9,871 .%

.2! Rs. #,+#1 4.4!2+.0! Rs. 82,2+2 .#!

1.#! Rs. "8,0"2 .+!

0.2% Rs. *,00 0.3%

0.0% Rs. 1,200 0.1%

0.0% Rs. 1,000 0.0%

0.0% 0.0%

0.*% Rs. 9,2*7 0.%

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0.*% Rs. 23,23* 1.1%

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0.1% Rs. 1,** 0.1%

0.0% 0.0%

0.0% 0.0%

0.2% Rs. 33,**2 1.*%


19/53

0.1! Rs. 1,5+1 0.1!

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0.0% Rs. 80 0.0%

0.0% 0.0%

0.0% 0.0%0.0% 0.0%

0.1% Rs. 1,81 0.1%

0.0% 0.0%

8#.2! Rs. 2,20+,454 102."!

10.8! Rs. &5",#2 &2."!

5.8! Rs. &0,"05 &1.4!

5.4! Rs. &28,+#+ &1.!

0.0! 0.0!0.0! Rs. &2,00# 0.0!

5.0! Rs. &2+,+8" &1.2!

0.0! 0.0!

1.1! 21""81 ".#!

0.2! 4000 0.2!

."! Rs. &248,4+8 &11.+!


20/53

(e. 14 Budgeted Mar. 14 Budgeted Total 1&14

Rs. 1,087,782 100.0%

Rs. -

Rs. 14,08","82 100.0!

Rs. - 0.0%

Rs. -

Rs. & 100.0!

Rs. 14,08","82 100.0!

Rs. ",1#,218 50."!

Rs. +11,84" 4.!

Rs. 13,38* 3.%

Rs. 3,*39,82 2.8%

Rs. 207,*10 1.%

Rs. 73,17* .3%

Rs. -

Rs. 50",11 .+! Rs. 5,0#","2 +.2!

Rs. -

Rs. -

Rs. 45+,040 .2!

Rs. 2,** 0.3%

Rs. 8,00 0.1%

Rs. 7,000 0.0%

Rs. - 0.0%

Rs. 8,7*8 0.%

Rs. 9,70 0.1%

Rs. 18,81 0.1%

Rs. 1,000 0.0%

Rs. 128,397 0.9%

Rs. - 0.0%

Rs. - 0.0%

Rs. - 0.0%

Rs. 12,72 0.1%

Rs. - 0.0%

Rs. 3,2 0.%

Rs. 100,777 0.7%


21/53

Rs. 14,1#2

Rs. - 0.0%

Rs. 2* 0.0%

Rs. - 0.0%

Rs. - 0.0%

Rs. 2 0.0%

Rs. - 0.0%

Rs. 0 0.0% Rs. ,33* 0.0%

Rs. 8,88* 0.1%

Rs. - 0.0%

0.0%

Rs. 1,440,214 #5.4!

Rs. +4",5+8 4.+!

Rs. -

Rs. 1#,+85 1.4!

Rs. 1"8,"2+ 1.!

Rs. &18,448 &0.1!

Rs. -

Rs. 45,88 .2!

0 0.0!

1"5+180 12.5!

28000 0.2!

Rs. &1,0,2#" .4!


22/53


23/53

2008500 6$70

0+#50# 6$70

1101"5" 6$70

666 6$70


24/53


Net Sales (Banqueting) Rs. 2,3*8,177 100.0% Rs. 1,92,17



Total Operations Sales Rs. 2,+8,1"" 100.0! Rs. 1,#25,14"




Total $n%o'e Rs. 2,+8,1"" 100.0! Rs. 1,#25,14"

(ood )ost&Ban*uets Rs. #+2,+# 40."! Rs. #21,225(ood )ost&Restaurant

li*uor %ost

(uel )ost Rs. 15,##0 +.5! Rs. 122,#25

Restaurant 'ons Rs. 9,102 2.% Rs. 19*,*93

Salaries Rs. 2*,930 18.0% Rs. 10,938

Ser&i"e 'asual Rs. 73,870 3.1% Rs. ,*90

+ouseeeing Ser&i"e 'asual tilities 0.0%

Bonus

Sta (ood Rs. +,1" 2."! Rs. 4,+21

Total -aour )osts Rs. 5+4,11" 21.1! Rs. 510,24#

Ot/er )ontrollale )osts Rs. 8,"58 1.+! Rs. 24,1+0

/aunr 'arges Rs. ,800 0.2% Rs. ,200


6oile Re-i# Rs. 1,000 0.0% Rs. 1,000

Broerageusiness ro#otion Rs. - 0.0%

'on&ean"eetrol Rs. 8,97 0.% Rs. 2,98

it"en utensils 0.0%


ro;essional


25/53

Ot/er )ost Rs. 1,+51 0.1! Rs. 2,50"


'ourier 'arges Rs. 170 0.0% Rs. 0

er $e"oration 0.0%


?eneral 45enses 0.0% Rs. 28*

@ero5 'arges 0.0%

ransoration 'arges 0.0% Rs. 700'ar aring 'arges 0.0%

!nsuran"e /i"ense


26/53


100.0% Rs. 1,91,13 100.0% Rs. 3,9,298 100.0% Rs. 2,10,37 100.0% Rs. 2,*9,930

Rs. - Rs. -

100.0! Rs. 1,#51,15 100.0! Rs. ,#55,2#8 100.0! Rs. 2,510,4" 100.0! Rs. 2,+#5,#0

0.0% 0.0% 0.0% 0

Rs. - Rs. -

100.0! Rs. & 100.0! Rs. & 100.0! Rs. & 0.0! Rs. &

100.0! Rs. 1,#51,15 100.0! Rs. ,#55,2#8 100.0! Rs. 2,510,4" 100.0! Rs. 2,+#5,#0

4".#! Rs. 88+,+15 45.4! Rs. 1,+82,8+1 42.5! Rs. 1,00,0#8 51.8! Rs. 1,4"0,50

+.4! Rs. 125,+1# +.4! Rs. 211,10+ 5.! Rs. 155,040 +.2! Rs. 182,1"1

10.2% Rs. 1,772 2.7% Rs. 8,9* 2.1% Rs. 77,*01 3.1% Rs. 80,330

21.3% Rs. 71,298 29.3% Rs. 7,098 11.3% Rs. 1,378 1*.% Rs. 7,221

2.9% Rs. *,920 3.3% Rs. 219,0 .% Rs. 129,*80 .2% Rs. 130,030

0.0% Rs. 113,72 .8% Rs. 17,000 .% Rs. 13*,18 .% Rs. 108,718

0.0%

2.! Rs. 4+,00# 2.4! Rs. 5#,#22 1.5! Rs. 50,42# 2.0! Rs. 54,815

24.2! Rs. "#5,#"# 8.4! Rs. #01,4+0 21.! Rs. "1,#05 2#.2! Rs. "40,"84

12.2! Rs. +0,488 .1! Rs. 121,++2 .1! Rs. 58,+15 2.! Rs. 8",#5"

0.3% Rs. ,090 0.3% Rs. ,200 0.1% Rs. *,00 0.3% Rs. *,200

0.1% Rs. 1,200 0.1% Rs. 1,200 0.0% Rs. 2,1 0.1% Rs. 1,00

0.1% Rs. 1,000 0.1% Rs. 1,000 0.0% Rs. 1,000 0.0% Rs. 1,000

0.0% 0.0% 0.0% 0.0%

0.1% Rs. 3,9 0.2% Rs. ,81 0.1% Rs. 9,887 0.% Rs. 11,8*

0.0% 0.0% 0.0% 0.0% Rs. 10,00

0.0% 0.0% Rs. 73,3 1.9% 0.0%

0.0%

0.0% 0.0% 0.0% 0.0%0.7% Rs. 1,91 0.8% Rs. 2*,132 0.7% Rs. 23,701 0.9% Rs. 31,7

0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0%

0.1% Rs. 2,013 0.1% Rs. 1,*3 0.0% Rs. 3,*2 0.1% Rs. 1,2*0

0.0% 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% 0.0%

0.% Rs. 30,97 1.*% Rs. ,297 0.1% Rs. *,92 0.3% Rs. ,817


27/53

0.1! Rs. 2,2"# 0.1! Rs. ,021 0.1! Rs. 4,88# 0.2! Rs. 18,41

0.0% 0.0% 0.0% 0.0%

0.0% Rs. 0 0.0% 0.0% 0.0% Rs. 3

0.0% 0.0% 0.0% 0.0%

0.0% Rs. 398 0.0% 0.0% 0.0%

0.0% 0.0% 0.0% Rs. 1,17 0.0% Rs. 1*,0

0.0% 0.0% 0.0% 0.0%

0.0% Rs. 3*0 0.0% Rs. 1,0 0.0% Rs. 2,20 0.1%0.0% 0.0% 0.0% 0.0%

0.1% Rs. 1,81 0.1% Rs. 1,81 0.0% Rs. 1,82 0.1% Rs. 1,82

0.0% 0.0% 0.0% 0.0%

0.0%

#2.#! Rs. 1,#20,4" #8.4! Rs. ,002,05 "5.#! Rs. 2,2,25# #2.5! Rs. 2,5+1,5#2

0.0%

".1! Rs. 0,+80 1.+! Rs. #5,245 24.1! Rs. 18",088 ".5! Rs. 14,8

0.0%

.8! Rs. 1+,288 0.8! Rs. 50+,0"8 12.8! Rs. ##,25 4.0! Rs. "1,20

.5! Rs. 15,40 0.8! Rs. 4"+,+2 12.1! Rs. #,544 ."! Rs. +",1+#

0.0! Rs. #48 0.0! Rs. 2#,455 0.0! Rs. 5,"81 0.2! Rs. 4,1510.0%

0.0%

.! Rs. 14,#2 0."! Rs. 44",1+" 11.! Rs. 8","+ .5! Rs. +,018

0.0%

0.0! 0.0! 0.0! 0.0!

0.0!

4.0! 210+# 8.#! 80#++ #.+! 24++51 #.8! 4++#8"

0.0!

0.2! 4000 0.2! 4000 0.1! 4000 0.2! 4000

0.0!

&1.5! Rs. &200,01 &8.5! Rs. +2,201 1.+! Rs. &1+2,888 &+.5! Rs. &40",#+#


28/53

O%t.14 3o9.1 e%.1 Jan.14

100.0% Rs. 3,93,093 100.0%

100.0! Rs. ,5#,0# 100.0!

0 0

0.0! Rs. & 0.0!

100.0! Rs. ,5#,0# 100.0!

54.5! Rs. 1,5",4+# 42.8!

+.8! Rs. 180,++# 5.0!

.0! Rs. 72,720 2.0!

1+.+! Rs. 83,23 1.4!

4.8! Rs. 10,**3 .#!

4.0! Rs. 130,*1 .+!

0.0! Rs. 73,21 2.0!

2.0! Rs. #5,#"2 2."!

2".5! Rs. #2,5#0 25."!

.! Rs. 121,+11 .4!

0.2! Rs. 7,18 0.2!

0.1! Rs. 1,00 0.0!

0.0! Rs. 1,000 0.0!

0.0! 0.0!

0.4! Rs. 8,32 0.2!

0.4! Rs. 3,000 0.1!

0.0! 0.0!

0.0! 0.0!

0.0! 0.0!1.2! Rs. 89,87 2.5!

0.0! 0.0!

0.0! 0.0!

0.0! 0.0!

0.0! Rs. 2,*9 0.1!

0.0! 0.0!

0.0! 0.0!

0.2! Rs. *,731 0.2!


29/53

0."! Rs. 1,482 0.0!

0.0! 0.0!

0.0! 0.0!

0.0! 0.0!

0.0! 0.0!

0.+! 0.0!

0.0! 0.0!

0.0! 0.0!0.0! 0.0!

0.1! Rs. 1,82 0.0!

0.0! 0.0!

0.0! 0.0!

#5.0! Rs. 2,8+,05# "8.#!

0.0! 0.0!

5.0! Rs. "5",04 21.1!

0.0! 0.0!

2.+! Rs. 401,#0# 11.2!

2.5! Rs. "8,51" 10.5!

0.2! Rs. 2,#2 0."!0.0! 0.0!

0.0! 0.0!

2.! Rs. 55,125 #.#!

0.0! 0.0!

0.0! 0.0!

0.0! 0.0!

1".! 401+5" 11.2!

0.0! 0.0!

0.1! 4000 0.1!

0.0! 0.0!

&15.1! Rs. &50,52 &1.4!


30/53

(e. 14 Mar. 14 Total 1&14

Rs. 18,999,1 100.0%

Rs. -

Rs. 18,###,145 100.0!

Rs. - 0.0%

Rs. -

Rs. & 100.0!

Rs. 18,###,145 100.0!

Rs. 8,"+1,11 4+.1!

Rs. 1,11,520 +.0!

Rs. 307,*7 .9%

Rs. 3,202,10* 1*.9%

Rs. 81,293 .3%

Rs. **,39 3.%

Rs. 73,21

Rs. 414,085 2.2!

Rs. 5,1+8,084 2".2! Rs. -

Rs. -

Rs. 52#,5"# 2.8!

Rs. 1,038 0.2%

Rs. 9,9 0.1%

Rs. 7,000 0.0%

Rs. - 0.0%

Rs. 9,97 0.3%

Rs. 13,00 0.1%

Rs. 73,3 0.%

Rs. - 0.0% Rs. 212,80 1.1%

Rs. - 0.0%

Rs. - 0.0%

Rs. - 0.0%

Rs. 1,9*7 0.1%

Rs. - 0.0%

Rs. ,297 0.0%

Rs. *7,882 0.%


31/53

Rs. 4,1"0

Rs. - 0.0%

Rs. *0 0.0%

Rs. - 0.0%

Rs. 398 0.0%

Rs. 17,97 0.1%

Rs. 1,0 0.0%

Rs. 3,310 0.0% Rs. 1,81 0.0%

Rs. 8,889 0.0%

Rs. - 0.0%

0.0%

Rs. 15,8#8,0+1 8."!

Rs. ,101,084 1+.!

Rs. -

Rs. 1,480,410 ".8!

Rs. 1,#4,245 ".!

Rs. 8+,1+4 0.5! Rs. -

Rs. -

Rs. 1,+20,+"5 8.5!

0 0.0!

1##8+ 10.5!

28000 0.1!

Rs. &401,188 &2.1!


32/53


33/53

2008500 6$70

0+#50# 6$70

1101"5" 6$70

666 6$70


34/53


Net Sales (Banqueting) Rs. 2,3*8,177 100.0% Rs. 1,92,17



Total Operations Sales Rs. 2,+8,1"" 100.0! Rs. 1,#25,14"




Total $n%o'e Rs. 2,+8,1"" 100.0! Rs. 1,#25,14"

(ood )ost&Ban*uets Rs. #+2,+# 40."! Rs. #21,225(ood )ost&Restaurant

li*uor %ost

(uel )ost Rs. 15,##0 +.5! Rs. 122,#25

Restaurant 'ons Rs. 9,102 2.% Rs. 19*,*93

Salaries Rs. 2*,930 18.0% Rs. 10,938

Ser&i"e 'asual Rs. 73,870 3.1% Rs. ,*90

+ouseeeing Ser&i"e 'asual tilities 0.0%

Bonus

Sta (ood Rs. +,1" 2."! Rs. 4,+21

Total -aour )osts Rs. 5+4,11" 21.1! Rs. 510,24#

Ot/er )ontrollale )osts Rs. 8,"58 1.+! Rs. ",4+"

/aunr 'arges Rs. ,800 0.2% Rs. ,200


6oile Re-i# Rs. 1,000 0.0% Rs. 1,000

Broerageusiness ro#otion Rs. - 0.0%

'on&ean"eetrol Rs. 8,97 0.% Rs. 2,98

it"en utensils 0.0%


ro;essional


35/53

Ot/er )ost Rs. 1,+51 0.1! Rs. 2,50"


'ourier 'arges Rs. 170 0.0% Rs. 0

er $e"oration 0.0%


?eneral 45enses 0.0% Rs. 28*

@ero5 'arges 0.0%

ransoration 'arges 0.0% Rs. 700

Sta;; >el;are 0.0%

!nsuran"e /i"ense


36/53


100.0% Rs. 1,91,13 100.0% Rs. 3,9,298 100.0% Rs. 2,10,37 100.0% Rs. 2,*9,930

Rs. - Rs. -

100.0! Rs. 1,#51,15 100.0! Rs. ,#55,2#8 100.0! Rs. 2,510,4" 100.0! Rs. 2,+#5,#0

0.0% 0.0% 0.0% 0

Rs. - Rs. -

100.0! Rs. & 100.0! Rs. & 100.0! Rs. & 0.0! Rs. &

100.0! Rs. 1,#51,15 100.0! Rs. ,#55,2#8 100.0! Rs. 2,510,4" 100.0! Rs. 2,+#5,#0

4".#! Rs. 88+,+15 45.4! Rs. 1,+82,8+1 42.5! Rs. 1,00,0#8 51.8! Rs. 1,4"0,50

+.4! Rs. 125,+1# +.4! Rs. 211,10+ 5.! Rs. 155,040 +.2! Rs. 182,1"1

10.2% Rs. 1,772 2.7% Rs. 8,9* 2.1% Rs. 77,*01 .1! Rs. 80,330

21.3% Rs. 71,298 29.3% Rs. 7,098 11.3% Rs. 1,378 1+.5! Rs. 7,221

2.9% Rs. *,920 3.3% Rs. 219,0 .% Rs. 129,*80 5.2! Rs. 130,030

0.0% Rs. 113,72 .8% Rs. 17,000 .% Rs. 13*,18 5.4! Rs. 108,718

0.0!

2.! Rs. 4+,00# 2.4! Rs. 5#,#22 1.5! Rs. 50,42# 2.0! Rs. 54,815

24.2! Rs. "#5,#"# 8.4! Rs. #01,4+0 21.! Rs. "1,#05 2#.2! Rs. "40,"84

1.#! Rs. +0,488 .1! Rs. 121,++2 .1! Rs. 58,+15 2.! Rs. 8",#5"

0.3% Rs. ,090 0.3% Rs. ,200 0.1% Rs. *,00 0.! Rs. *,200

0.1% Rs. 1,200 0.1% Rs. 1,200 0.0% Rs. 2,1 0.1! Rs. 1,00

0.1% Rs. 1,000 0.1% Rs. 1,000 0.0% Rs. 1,000 0.0! Rs. 1,000

0.0% 0.0% 0.0% 0.0!

0.1% Rs. 3,9 0.2% Rs. ,81 0.1% Rs. 9,887 0.4! Rs. 11,8*

0.0% 0.0% 0.0% 0.0! Rs. 10,00

0.0% 0.0% Rs. 73,3 1.9% 0.0!

0.0!

0.0% 0.0% 0.0% 0.0!0.7% Rs. 1,91 0.8% Rs. 2*,132 0.7% Rs. 23,701 0.#! Rs. 31,7

0.0% 0.0% 0.0% 0.0!

0.0% 0.0% 0.0% 0.0!

0.0% 0.0% 0.0% 0.0!

0.1% Rs. 2,013 0.1% Rs. 1,*3 0.0% Rs. 3,*2 0.1! Rs. 1,2*0

0.0% 0.0% 0.0% 0.0!

0.0% 0.0% 0.0% 0.0!

0.% Rs. 30,97 1.*% Rs. ,297 0.1% Rs. *,92 0.! Rs. ,817


37/53

0.1! Rs. 2,2"# 0.1! Rs. ,021 0.1! Rs. 4,88# 0.2! Rs. 18,41

0.0% 0.0% 0.0% 0.0!

0.0% Rs. 0 0.0% 0.0% 0.0! Rs. 3

0.0% 0.0% 0.0% 0.0!

0.0% Rs. 398 0.0% 0.0% 0.0!

0.0% 0.0% 0.0% Rs. 1,17 0.0! Rs. 1*,0

0.0% 0.0% 0.0% 0.0!

0.0% Rs. 3*0 0.0% Rs. 1,0 0.0% Rs. 2,20 0.1!

0.0% 0.0% 0.0% 0.0!

0.1% Rs. 1,81 0.1% Rs. 1,81 0.0% Rs. 1,82 0.1! Rs. 1,82

0.0% 0.0% 0.0% 0.0!

0.0!

#2.#! Rs. 1,#20,4" #8.4! Rs. ,002,05 "5.#! Rs. 2,2,25# #2.5! Rs. 2,5+1,5#2

0.0!

".1! Rs. 0,+80 1.+! Rs. #5,245 24.1! Rs. 18",088 ".5! Rs. 14,8

0.0!

.8! Rs. 1+,288 0.8! Rs. 50+,0"8 12.8! Rs. ##,25 4.0! Rs. "1,20

.5! Rs. 15,40 0.8! Rs. 4"+,+2 12.1! Rs. #,544 ."! Rs. +",1+#

0.0! Rs. #48 0.0! Rs. 2#,455 0.0! Rs. 5,"81 0.2! Rs. 4,151

0.0!

0.0!

.! Rs. 14,#2 0."! Rs. 44",1+" 11.! Rs. 8","+ .5! Rs. +,018

0.0!

0.0! 0.0! 0.0! 0.0!

0.0!

4.0! 210+# 8.#! 80#++ #.+! 24++51 #.8! 4++#8"

0.0!

0.2! 4000 0.2! 4000 0.1! 4000 0.2! 4000

0.0!

&1.5! Rs. &200,01 &8.5! Rs. +2,201 1.+! Rs. &1+2,888 &+.5! Rs. &40",#+#


38/53

O%t.14 3o9.14 e%.14 Jan.15

100.0% Rs. 3,93,093 100.0% Rs. 1,71,8 100.0% Rs. 1,78,988 100.0% Rs. 2,3*0,8*7 100.0%

100.0! Rs. ,5#,0# 100.0! Rs. 1,"14,855 100.0! Rs. 1,"85,#88 100.0! Rs. 2,+0,8+" 100.0!

0 0 0 0 0

0.0! Rs. & 0.0! Rs. & 0.0! Rs. & 0.0! Rs. & 0.0!

100.0! Rs. ,5#,0# 100.0! Rs. 1,"14,855 100.0! Rs. 1,"85,#88 100.0! Rs. 2,+0,8+" 100.0!

54.5! Rs. 1,5",4+# 42.8! Rs. 80,2"4 48.4! Rs. 8",208 48.8! Rs. 1,04#,524 44.5!

+.8! Rs. 180,++# 5.0! Rs. 11,040 +.+! Rs. 104,8"1 +.1! Rs. 121,005 5.1!

.0! Rs. 72,720 2.0! Rs. *7,300 .#! Rs. 3,89 .0! Rs. 1,11 0.1!

1+.+! Rs. 83,23 1.4! Rs. 32,787 1.1! Rs. 7,3*7 2.2! Rs. 92,2*2 .2!

4.8! Rs. 10,**3 .#! Rs. 32,20 1.#! Rs. 28,10 1.+! Rs. 21,0 1.2!

4.0! Rs. 130,*1 .+! Rs. 12,*1 ".! Rs. 121,07 +.8! Rs. 12,73 ".0!

0.0! Rs. 73,21 2.0! 0.0! 0.0! 0.0!

2.0! Rs. #5,#"2 2."! Rs. +8,8 4.0! Rs. "#,0+" 4.4! Rs. #4,424 5.!

2".5! Rs. #2,5#0 25."! Rs. "5#,205 44.! Rs. 804,251 45.0! Rs. 82,+## 4+.+!

.! Rs. 121,+11 .4! Rs. 15",81 #.2! Rs. 5+,01+ .1! Rs. 142,088 8.0!

0.2! Rs. 7,18 0.2! Rs. ,700 0.! Rs. ,*72 0.! Rs. ,00 0.!

0.1! Rs. 1,00 0.0! Rs. 1,00 0.1! Rs. 1,00 0.1! Rs. 1,00 0.1!

0.0! Rs. 1,000 0.0! Rs. 1,000 0.1! Rs. 1,000 0.1! Rs. 1,000 0.1!

0.0! 0.0! 0.0! 0.0! Rs. ,000 0.!

0.4! Rs. 8,32 0.2! Rs. ,0 0.! Rs. 9,927 0.+! Rs. 932 0.1!

0.4! Rs. 3,000 0.1! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!1.2! Rs. 89,87 2.5! Rs. 28,*00 1."! Rs. 2,989 1.5! Rs. 2,20* 1.4!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! Rs. *00 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! Rs. 2,*9 0.1! Rs. ,321 0.! 0.0! Rs. 73,*9* 4.1!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!

0.2! Rs. *,731 0.2! Rs. 87,82 5.1! Rs. 8,823 0.5! Rs. 2*,172 1.5!


39/53

0."! Rs. 1,482 0.0! Rs. 2,812 1.4! Rs. ,105 0.2! Rs. ,482 0.2!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! Rs. 30 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!

0.+! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! Rs. 1,000 0.1! Rs. 1,200 0.1! Rs. 2,000 0.1!

0.0! 0.0! Rs. 21,330 1.2! Rs. 393 0.0! 0.0!

0.1! Rs. 1,82 0.0! Rs. 1,82 0.1! Rs. 1,82 0.1! Rs. 1,82 0.1!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!

#5.0! Rs. 2,8+,05# "8.#! Rs. 1,#2",+2 112.4! Rs. 1,85+,1#5 10.#! Rs. 2,14+,45" 120.2!

0.0! 0.0! 0.0! 0.0! 0.0!

5.0! Rs. "5",04 21.1! Rs. &212,""" &12.4! Rs. &"0,20" &.#! Rs. 214,410 12.0!

0.0! 0.0! 0.0! 0.0! 0.0!

2.+! Rs. 401,#0# 11.2! Rs. &112,#+ &+.+! Rs. &",2" &2.1! Rs. 11,80 +.4!

2.5! Rs. "8,51" 10.5! Rs. &10+,8# &+.2! Rs. &5,104 &2.0! Rs. 10",205 +.0!

0.2! Rs. 2,#2 0."! Rs. &+,5"5 &0.4! Rs. &2,1+# &0.1! Rs. +,+25 0.4!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!

2.! Rs. 55,125 #.#! Rs. #,814 &5.8! Rs. &2,#4 &1.8! Rs. 100,580 5.+!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!

0.0! 0.0! 0.0! 0.0! 0.0!

1".! 401+5" 11.2! 10514" +.1! 80"+ 2.1! 82885 4.+!

0.0! 0.0! 0.0! 0.0! 0.0!

0.1! 4000 0.1! 4000 0.2! 4000 0.2! 4000 0.2!

0.0! 0.0! 0.0! 0.0! 0.0!

&15.1! Rs. &50,52 &1.4! Rs. &208,#+1 &12.2! Rs. &"5,010 &4.2! Rs. 1,+#5 0.8!


40/53

(e. 14 Budgeted Mar. 14 Budgeted Total 1&14

Rs. 1,937,13 100.0% Rs. 1,988,29 100.0% Rs. 28,78*,303 100.0%

Rs. -

Rs. 1,#",15 100.0! Rs. 1,#88,2#5 100.0! Rs. 28,"8+,0 100.0!

0 0 Rs. - 0.0%

Rs. -

Rs. & 0.0! Rs. & 0.0! Rs. & 100.0!

Rs. 1,#",15 100.0! Rs. 1,#88,2#5 100.0! Rs. 28,"8+,0 100.0!

Rs. 842,"15 4.5! Rs. #28,"22 4+."! Rs. 1,24#,"54 4+.0!

Rs. 8+,25+ 4.5! Rs. 105,##+ 5.! Rs. 1,++2,+88 5.8!

Rs. 8,773 .0! Rs. ,** 2.8% Rs. 89,711 3.0%

Rs. 87,311 0.! Rs. 9,79 27.*% Rs. *,039,12 21.0%

Rs. 1,770 0.8! Rs. 27,20 1.% Rs. 939,83 3.3%

Rs. 12*,*0 +.5! Rs. 127,227 *.% Rs. 1,289,811 .%

0.0! 0.0% Rs. 73,21

Rs. 5",##" .0! Rs. 51,50# 2.+! Rs. "+5,4+5 2."!

Rs. "8","18 40."! Rs. "55,85 8.0! Rs. #,10","#2 1.+!

Rs. -

Rs. -

Rs. +",+#+ .5! Rs. 1#0,1"# #.+! Rs. 1,08",#05 .8!

Rs. ,800 0.! Rs. ,800 0.3% Rs. *9,10 0.2%

Rs. 1,00 0.1! Rs. 1,00 0.1% Rs. 17, 0.1%

Rs. 1,000 0.1! Rs. 1,000 0.1% Rs. 12,000 0.0%

Rs. ,000 0.! Rs. ,000 0.3% Rs. 1,000 0.1%

Rs. 988 0.1! Rs. ,281 0.2% Rs. 71,10 0.2%

0.0! 0.0% Rs. 13,00 0.0%

0.0! 0.0% Rs. 73,3 0.3%

0.0! 0.0%

0.0! 0.0% Rs. - 0.0% Rs. 2,732 1.! Rs. 23,182 1.2% Rs. 339,189 1.2%

0.0! 0.0% Rs. - 0.0%

Rs. 1,** 0.8! Rs. 1,73 0.1% Rs. 17,909 0.1%

0.0! 0.0% Rs. - 0.0%

Rs. ,73* 0.2! Rs. 1,78 0.1% Rs. 99,*8 0.3%

0.0! 0.0% Rs. - 0.0%

0.0! 0.0% Rs. ,297 0.0%

Rs. *,832 0.4! Rs. 88,730 .% Rs. 28*,2* 1.0%


41/53

Rs. 1,542 0.1! Rs. 1,"2# 0.1! Rs. +",840

0.0! 0.0% Rs. - 0.0%

Rs. *0 0.0! Rs. *0 0.0% Rs. 7 0.0%

0.0! 0.0% Rs. - 0.0%

0.0! 0.0% Rs. 398 0.0%

0.0! 0.0% Rs. 17,97 0.1%

0.0! 0.0% Rs. 1,0 0.0%

0.0! 0.0% Rs. 7,10 0.0%

0.0! Rs. 187 0.0% Rs. 23,391 0.1%

Rs. 1,82 0.1! Rs. 1,82 0.1% Rs. 1*,299 0.1%

0.0! 0.0% Rs. - 0.0%

0.0! 0.0% 0.0%

Rs. 1,84,158 #5.1! Rs. 2,0+,1#8 ##.+! Rs. 25,#+",850 #0.2!

0.0! 0.0%

Rs. #,##5 4.#! Rs. ",5+ 0.4! Rs. 2,818,45 #.8!

0.0! 0.0% Rs. -

Rs. 4#,#02 2.+! Rs. 4,015 0.2! Rs. 1,4#",#21 5.2!

Rs. 4+,##8 2.4! Rs. ,"82 0.2! Rs. 1,410,"" 4.#!

Rs. 2,#04 0.1! Rs. 24 0.0! Rs. 8",184 0.!

0.0! 0.0!

0.0! 0.0% Rs. -

Rs. 44,0# 2.! Rs. ,548 0.2! Rs. 1,20,5 4.+!

0.0! 0.0%

0.0! 0.0! 0 0.0!

0.0! 0.0!

1241## +.4! 1+5511 8.! 250#+81 8."!

0.0! 0.0!

4000 0.2! 4000 0.2! 48000 0.2!

0.0! 0.0!

Rs. &84,10+ &4.! Rs. &1+5,#+ &8.! Rs. &1,2",148 &4.!


42/53


43/53

2008500 6$70

0+#50# 6$70

1101"5" 6$70

666 6$70


44/53

Budgeted 2015 To 201+ Budgeted April.15 Budgeted May.15 Budgeted J

Net Sales (Banqueting) Rs. 2,811,230 100.0% Rs. 3,007,920 100.0% Rs. 2,719,801

Net Sales (Restaurant)-liquor Rs. - Rs. - Rs. -

Net Sales (Restaurant) Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. -

Total Operations Sales Rs. 2,811,20 100.0! Rs. ,00",#20 100.0! Rs. 2,"1#,801

Rs. - Rs. - Rs. -

Net Sales (Oter !n"o#e) Rs. - 0.0% Rs. - 0.0% Rs. -

!n"o#e on $"oretion ser&i"es-Net Rs. - Rs. - Rs. -

Total $ndire%t Sales Rs. & 100.0! Rs. & 100.0! Rs. &

Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. -

Total $n%o'e Rs. 2,811,20 100.0! Rs. ,00",#20 100.0! Rs. 2,"1#,801

Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. -(ood )ost&Ban*uets Rs. 1,21,142 4.8! Rs. 1,2#4,+18 4.0! Rs. 1,1#1,12+

(ood )ost&Restaurant Rs. - Rs. - Rs. -

li*uor %ost Rs. - Rs. - Rs. -

(uel )ost Rs. 1+#,42" +.0! Rs. 1"8,441 5.#! Rs. 1+8,4+

Restaurant 'ons Rs. ,000 2.0% Rs. 0,000 1.7% Rs. 0,000

Rs. - Rs. - Rs. -

Salaries Rs. 732,*87 2*.1% Rs. 732,*87 2.% Rs. 732,*87

Ser&i"e 'asual Rs. 18,000 0.*% Rs. 18,000 0.*% Rs. 18,000

+ouseeeing Ser&i"e 'asual tilities Rs. 12,900 .% Rs. 12,900 .2% Rs. 12,900

Bonus Rs. - Rs. - Rs. -Sta (ood Rs. +5,88# 2.! Rs. "0,"00 2.4! Rs. ++,51+

Total -aour )osts Rs. #42,4"+ 1.2! Rs. #4",28" 1.5! Rs. #4,10

Ot/er )ontrollale )osts Rs. 210,8"1 ".5! Rs. 1#+,4"1 +.5! Rs. 18,#"1

/aunr 'arges Rs. *,*00 0.2% Rs. *,*00 0.2% Rs. *,*00

eleone !nternet 45enses Rs. 2,*22 0.1% Rs. 2,*22 0.1% Rs. 2,*22

6oile Re-i# !nternet 45enses Rs. 1,00 0.0% Rs. 1,00 0.0% Rs. 1,00

Broerageusiness ro#otion Rs. 2,00 0.1% Rs. 2,00 0.1% Rs. 2,00

'on&ean"eetrol Rs. 1,000 0.% Rs. 1,000 0.% Rs. 1,000

it"en utensils Rs. 12,00 0.% Rs. 12,00 0.% Rs. 12,00

"ro"er : "utler Rs. 2,000 0.9% Rs. 2,000 0.8% Rs. 2,000

ro;essional


45/53


46/53

ne.15 Budgetd July.15 Budgeted Aug.15 Budgeted Sept.15 Budgeted O

100.0% Rs. 3,07*,7* 100.0% Rs. 2,799,0 100.0% Rs. 2,83,0 100.0% Rs. ,0*,*10

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -

100.0! Rs. ,0"+,4"+ 100.0! Rs. 2,"##,054 100.0! Rs. 2,85,550 100.0! Rs. 4,0+4,+10

Rs. - Rs. - Rs. - Rs. -

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

Rs. - Rs. - Rs. - Rs. -

100.0! Rs. & 100.0! Rs. & 100.0! Rs. & 100.0! Rs. &

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -

100.0! Rs. ,0"+,4"+ 100.0! Rs. 2,"##,054 100.0! Rs. 2,85,550 100.0! Rs. 4,0+4,+10

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -4.8! Rs. 1,2,2#2 4.! Rs. 1,20,02# 4.#! Rs. 1,2+,0"1 44.! Rs. 1,4,+55

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -

+.2! Rs. 180,85# 5.#! Rs. 1++,200 5.#! Rs. 1"2,5"" +.0! Rs. 1"#,1++

1.% Rs. *,000 2.1% Rs. ,000 2.0% Rs. *0,000 2.1% Rs. *0,000

Rs. - Rs. - Rs. - Rs. -

2*.9% Rs. 732,*87 23.8% Rs. 732,*87 2*.2% Rs. 732,*87 2.7% Rs. 732,*87

Rs. 18,000 0.*% Rs. 18,000 0.*% Rs. 18,000 0.*% Rs. 18,000

.*% Rs. 12,900 .1% Rs. 12,900 .% Rs. 12,900 .% Rs. 12,900

Rs. - Rs. - Rs. - Rs. -2.4! Rs. ",48# 2.4! Rs. +8,2+ 2.4! Rs. "0,8 2.5! Rs. "2,+4

4."! Rs. #50,0"+ 0.#! Rs. #44,#1 .8! Rs. #4+,#25 .2! Rs. #48,#51

+.8! Rs. 214,4"1 ".0! Rs. 201,4"1 ".2! Rs. 20+,4"1 ".2! Rs. 204,4"1

0.2% Rs. *,*00 0.2% Rs. *,*00 0.2% Rs. *,*00 0.2% Rs. *,*00

0.1% Rs. 2,*22 0.1% Rs. 2,*22 0.1% Rs. 2,*22 0.1% Rs. 2,*22

0.1% Rs. 1,00 0.0% Rs. 1,00 0.1% Rs. 1,00 0.0% Rs. 1,00

0.1% Rs. 2,00 0.1% Rs. 2,00 0.1% Rs. 2,00 0.1% Rs. 2,00

0.*% Rs. 1,000 0.% Rs. 1,000 0.% Rs. 1,000 0.% Rs. 1,000

0.% Rs. 12,00 0.% Rs. 12,00 0.% Rs. 12,00 0.% Rs. 12,00

0.9% Rs. 2,000 0.8% Rs. 2,000 0.9% Rs. 2,000 0.9% Rs. 2,000

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

0.0% Rs. 1,000 0.0% Rs. 1,000 0.0% Rs. 1,000 0.0% Rs. 1,000

1.0% Rs. 33,000 1.1% Rs. 30,000 1.1% Rs. 30,000 1.1% Rs. 28,000

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

0.*% Rs. 1,000 0.% Rs. 1,000 0.% Rs. 1,000 0.% Rs. 1,000

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -


47/53

0.3% Rs. 7,00 0.2% Rs. 7,00 0.3% Rs. 7,00 0.3% Rs. 7,00

1.% Rs. *,000 2.1% Rs. ,000 2.0% Rs. *0,000 2.1% Rs. *0,000

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

0.8% Rs. 20,833 0.7% Rs. 20,833 0.7% Rs. 20,833 0.7% Rs. 20,833

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

Rs. - Rs. - Rs. - Rs. -Rs. *00 Rs. *00 Rs. *00 Rs. *00

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -

0.1% Rs. 1,00 0.0% Rs. 1,00 0.1% Rs. 1,00 0.1% Rs. 1,00

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

0.1% Rs. 1,00 0.0% Rs. 1,00 0.1% Rs. 1,00 0.1% Rs. 1,00

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. -

0.1% Rs. 2,91* 0.1% Rs. 2,91* 0.1% Rs. 2,91* 0.1% Rs. 2,91*

#2.#! Rs. 2,"42,+#8 8#.2! Rs. 2,5#",+1 #2.8! Rs. 2,+4#,044 #2.8! Rs. 2,"2",24

".1! Rs. ,""8 10.8! Rs. 201,441 ".2! Rs. 204,50+ ".2! Rs. 1,",+"

.+! Rs. 1++,88# 5.4! Rs. 100,"21 .+! Rs. 102,25 .+! Rs. ++8,+84

.+! Rs. 1++,88# 5.4! Rs. 100,"21 .+! Rs. 102,25 .+! Rs. ++8,+84

0.0! Rs. & 0.0! Rs. & 0.0! Rs. & 0.0! Rs. &

0.0! Rs. & 0.0! Rs. & 0.0! Rs. & 0.0! Rs. &

.+! Rs. 1**,889 5.4! Rs. 100,721 .+! Rs. 102,23 .+! Rs. **8,*8

6$70 6$70 6$70 6$70

6$70

6$70 484515 6$70 404+#8 6$70 40"1#0 6$70 ##4

6$70

6$70 4000 6$70 4000 6$70 4000 6$70 4000

6$70

6$70 Rs. &21,+2+ 6$70 Rs. &0",#"8 6$70 Rs. &08,#" 6$70 Rs. 2"1,2#0


48/53

%t.15 Budgeted 3o9.15 Budgeted e%.15 Budgeted Jan.1+ Budgeted (e. 1+

100.0% Rs. 2,9,** 100.0% Rs. 2,*02,1* 100.0% Rs. 2,*3,8 100.0% Rs. 3,18,*07 100.0%

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. & Rs. - Rs. -

100.0! Rs. 2,5#5,+4+ 100.0! Rs. 2,+02,14+ 100.0! Rs. 2,+5,484 100.0! Rs. ,148,+0" 100.0!

Rs. - Rs. - Rs. - Rs. -

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0%

Rs. - Rs. - Rs. - Rs. -

100.0! Rs. & 100.0! Rs. & 100.0! Rs. & 100.0! Rs. & 100.0!

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -

100.0! Rs. 2,5#5,+4+ 100.0! Rs. 2,+02,14+ 100.0! Rs. 2,+5,484 100.0! Rs. ,148,+0" 100.0!

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -2.8! Rs. 1,152,0#5 44.4! Rs. 1,15#,+#5 44.+! Rs. 1,1+5,4"0 4.#! Rs. 1,40,2 42.+!

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -

4.4! Rs. 14#,+5+ 5.8! Rs. 14#,45+ 5."! Rs. 152,+0# 5.8! Rs. 180,+0# 5."!

1.% Rs. 30,000 1.2% Rs. 0,000 1.% Rs. 2,000 2.0% Rs. ,000 1.7%

Rs. - Rs. - Rs. - Rs. -

18.0% Rs. 732,*87 28.2% Rs. 732,*87 28.2% Rs. 732,*87 27.*% Rs. 732,*87 23.3%

0.% Rs. 8,000 0.3% Rs. 8,000 0.3% Rs. 18,000 0.7% Rs. 18,000 0.*%

3.1% Rs. 12,900 .9% Rs. 12,900 .8% Rs. 12,900 .7% Rs. 12,900 .0%

Rs. 171,00 *.*% Rs. - Rs. - Rs. -1.8! Rs. 55,"#+ 2.1! Rs. 54,+02 2.1! Rs. +1,2#" 2.! Rs. +8,##1 2.2!

2.! Rs. 1,0#,88 42.1! Rs. #21,18# 5.4! Rs. #",884 5.! Rs. #45,5"8 0.0!

5.0! Rs. 155,4"1 +.0! Rs. 1"4,4"1 +."! Rs. 1#0,4"1 ".2! Rs. 1##,4"1 +.!

0.2% Rs. *,*00 0.3% Rs. *,*00 0.3% Rs. *,*00 0.2% Rs. *,*00 0.2%

0.1% Rs. 2,*22 0.1% Rs. 2,*22 0.1% Rs. 2,*22 0.1% Rs. 2,*22 0.1%

0.0% Rs. 1,00 0.1% Rs. 1,00 0.1% Rs. 1,00 0.1% Rs. 1,00 0.0%

0.1% Rs. - 0.0% Rs. - 0.0% Rs. 2,00 0.1% Rs. 2,00 0.1%

0.% Rs. 10,000 0.% Rs. 10,000 0.% Rs. 1,000 0.*% Rs. 1,000 0.%

0.3% Rs. 12,00 0.% Rs. 12,00 0.% Rs. 12,00 0.% Rs. 12,00 0.%

0.*% Rs. 2,000 1.0% Rs. 2,000 1.0% Rs. 2,000 0.9% Rs. 2,000 0.8%

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0%

0.0% Rs. 1,000 0.0% Rs. 1,000 0.0% Rs. 1,000 0.0% Rs. 1,000 0.0%

0.7% Rs. 23,000 0.9% Rs. 30,000 1.2% Rs. 22,000 0.8% Rs. 28,000 0.9%

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0%

0.% Rs. 10,000 0.% Rs. 12,000 0.% Rs. 1,000 0.*% Rs. 1,000 0.%

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0%


49/53

0.2% Rs. 7,00 0.3% Rs. 7,00 0.3% Rs. 7,00 0.3% Rs. 7,00 0.2%

1.% Rs. 30,000 1.2% Rs. 0,000 1.% Rs. 2,000 2.0% Rs. ,000 1.7%

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0%

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0%

0.% Rs. 20,833 0.8% Rs. 20,833 0.8% Rs. 20,833 0.8% Rs. 20,833 0.7%

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0%

Rs. - Rs. - Rs. - Rs. -Rs. *00 Rs. *00 Rs. *00 Rs. *00

Rs. - Rs. - Rs. - Rs. -

Rs. - Rs. - Rs. - Rs. -

0.0% Rs. - 0.0% Rs. - 0.0% Rs. 1,00 0.1% Rs. 1,00 0.0%

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0%

0.0% Rs. 1,00 0.1% Rs. 1,00 0.1% Rs. 1,00 0.1% Rs. 1,00 0.0%

0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0% Rs. - 0.0%

0.1% Rs. 2,91* 0.1% Rs. 2,91* 0.1% Rs. 2,91* 0.1% Rs. 2,91* 0.1%

+".1! Rs. 2,581,105 ##.4! Rs. 2,444,811 #4.0! Rs. 2,4#8,44 #4.2! Rs. 2,"20,#81 8+.4!

2.#! Rs. 14,541 0.+! Rs. 15",5 +.0! Rs. 155,050 5.8! Rs. 42",+2+ 1.+!

1+.5! Rs. ",2"1 0.! Rs. "8,++8 .0! Rs. "",525 2.#! Rs. 21,81 +.8!

1+.5! Rs. ",2"1 0.! Rs. "8,++8 .0! Rs. "",525 2.#! Rs. 21,81 +.8!

0.0! Rs. & 0.0! Rs. & 0.0! Rs. & 0.0! Rs. & 0.0!

0.0! Rs. & 0.0! Rs. & 0.0! Rs. & 0.0! Rs. & 0.0!

1+.5! Rs. 7,271 0.! Rs. 78,**8 .0! Rs. 77,2 2.#! Rs. 213,813 +.8!

6$70 6$70 6$70 6$70 6$70

6$70 6$70 6$70 6$70 6$70

6$70 2"142 6$70 8##"0 6$70 11#182 6$70 14"0#5 6$70

6$70 6$70 6$70 6$70 6$70

6$70 4000 6$70 4000 6$70 4000 6$70 4000 6$70

6$70 6$70 6$70 6$70 6$70

6$70 Rs. &2,8"2 6$70 Rs. &15,0 6$70 Rs. &45,+5" 6$70 Rs. +2,"18 6$70


50/53

Budgeted Mar. 1+ Budgeted Total 15&1+

Rs. 2,811,3* 100.0% Rs. 3,13,880 100.0%

Rs. -

Rs. - Rs. -

Rs. -

Rs. 2,811,5+ 100.0! Rs. 5,14,880 100.0!

Rs. -

Rs. - 0.0% Rs. - 0.0%

Rs. - Rs. -

Rs. & 100.0! Rs. & 100.0!

Rs. -

Rs. -

Rs. 2,811,5+ 100.0! Rs. 5,14,880 100.0!

Rs. -

Rs. -Rs. 1,22+,"5+ 4.+! Rs. 14,#21,2"2 42.5!

Rs. -

Rs. -

Rs. 1+5,84" 5.#! Rs. 2,01,28 5."!

Rs. ,000 2.0% Rs. *17,000 1.8%

Rs. -

Rs. 732,*87 2*.1% Rs. 8,792,2 2.0%

Rs. 18,000 0.*% Rs. 19*,000 0.*%

Rs. 12,900 .% Rs. 1,10,800 .3%

Rs. - Rs. 171,00Rs. +8,88 2.4! Rs. "#+,+#+ 2.!

Rs. #44,#"5 .+! Rs. 11,4+",240 2.+!

Rs. -

Rs. -

Rs. 1#+,4"1 ".0! Rs. 2,4,552 +.+!

Rs. *,*00 0.2% Rs. 79,200 0.2%

Rs. 2,*22 0.1% Rs. 31,* 0.1%

Rs. 1,00 0.0% Rs. 1*,800 0.0%

Rs. 2,00 0.1% Rs. 2,000 0.1%

Rs. 1,000 0.% Rs. 170,000 0.%

Rs. 12,00 0.% Rs. 10,000 0.%

Rs. 2,000 0.9% Rs. 300,000 0.9%

Rs. - 0.0% Rs. - 0.0%

Rs. 1,000 0.0% Rs. 12,000 0.0%

Rs. 2,000 0.9% Rs. 31,00 1.0%

Rs. - 0.0% Rs. - 0.0%

Rs. 1,000 0.% Rs. 172,000 0.%

Rs. - 0.0% Rs. - 0.0%


51/53

Rs. 7,00 0.3% Rs. 90,000 0.3%

Rs. ,000 2.0% Rs. *17,000 1.8%

Rs. - 0.0% Rs. - 0.0%

Rs. - 0.0% Rs. - 0.0%

Rs. 20,833 0.7% Rs. 29,99* 0.7%

Rs. - 0.0% Rs. ,000 0.0%

Rs. -Rs. *00

Rs. -

Rs. -

Rs. 1,00 0.1% Rs. 1,000 0.0%

Rs. - 0.0% Rs. - 0.0%

Rs. 1,00 0.1% Rs. 18,000 0.1%

Rs. - 0.0% Rs. - 0.0%

Rs. 2,91* 0.1% Rs. 3,992 0.1%

Rs. 2,58#,04# #2.1! Rs. 1,5,4" 8#.2!

Rs. -

Rs. 222,0" ".#! Rs. ,"#0,5 10.8!

Rs. -

Rs. 111,154 4.0! Rs. 1,8#5,2+" 5.4!

Rs. 111,154 4.0! Rs. 1,8#5,2+" 5.4!

Rs. & 0.0! Rs. & 0.0!

Rs. -

Rs. & 0.0! Rs. & 0.0!

Rs. 111,1 4.0! Rs. 1,89,2*7 5.4!

0.0!6$70 Rs. - 0.0! 0 6$70

6$70 0.0!

24414 6$70 Rs. 3,393,20 #."! +4++0++ 6$70

6$70 0.0!

4000 6$70 Rs. 8,000 0.1! #2000 6$70

6$70 0.0!

Rs. &1+,#81 6$70 Rs. &1,54+,254 &4.4! 666 6$70


52/53


53/53

2008500 6$70

0+#50# 6$70

1101"5" 6$70

666 6$70

yrf p&l.xlsx

Documents