XXX Hotels Apartments & Villas (P) Ltd. Project Cost & Means of Finance

XXX HOTELS APARTMENTS & VILLAS (P) LTD.
PROJECT COST & MEANS OF FINANCE
PROJECT COST
Particulars
Rs in Lacs
Land (Developed land owned by the promoters)

Building
Plant & Machinery and Furniture & Fixtures
Other Fixed Assets
Contingencies @ !% of P&M, OFA & 3% of Building
0.00
1358.00
676.02
28.00
47.78
Preliminary & Preoperative expenses

Intersest during construction period
Total Project Cost
23.50
71.25
2204.56
Allocation of interest Total(Rs in Lakhs)

during construction
period & contingencies
78.39
39.02
1.62
119.03
0.00
1436.39
715.05
29.62
0.00
23.50
0.00
2204.56
MEANS OF FINANCE
Particulars
Promoters Contribution
Term Loan
Total Means of Finance
Rs in Lacs
Total(Rs in Lakhs)
704.56
1500.00
2204.56

DETAIL OF COST OF LAND & SITE DEVELOPMENT
Sr. No.
Particulars
Amount ( Lacs Rs.)
Land
1
2
Cost of land (4.16Acres)

Cost of Land Use Conversion
0.00
0.00
Total
Cost of Land has been taken as NIL as the land is held in the 0.00
name of one of the director of the company and land use had
already been converted for use as land for development of
hotel/Motel.

DETAIL OF COST OF BUILDING
Sr. No.
Particulars
Cost of civil construction including civil structure,

foundation with designed structural stability against
earthquake and other natuaral hazards, terracing with water
proofing
1
2
3
B
1
2
3
C
For lower Ground Floor

For Upper Ground Floor
For First Floor
Cost of water proofing
For First Floor
Cost of internal finishing work including cement plastring,
wood work for doors and window frames and shutters with
glass panes , hardware, POP, Steel works for railings,
painting and polishing
25206.00
20220.00
17871.00
430
450
450
30349.00
16176.00
14475.00
62
105
105
1
2
3
D
1
2
3
E

For First Floor
Cost of regulare external finishing
For First Floor
Cost of Internal Plumbing and Sanitationwork including all
CI & GI Pipes, C P Fixtures (10% of A+B+C+D)
Cost of internal Electrification including PVC Conducting
with all fixtures & fittings (12% of A+B+C+D)
Cost of Italian Marble flooring with designed inlay work in
the entire complex
Cost of External Development Work including cost of
sewerage & drainage system , external electrical work ,
including power penal, transformers, DG Sets, lightings,
construction of roads & pathways, development of parking
lots and landscaping, fire fighting & underground water
storage tanks
25206.00
20220.00
17871.00
185
250
250
25206.00
20220.00
17871.00
65
85
85
63297.00
350
127250.00
330
10650.00
105
F
G
H
I
J
K
L
M
Cost of Boundry Wall

M S Gates & Grills
Water Treatment Plant
Boilers
Architectural & Engineering Services (@4%of sum total AL)
Total Cost of Building
Area Sq. Ft.
Rate Per Sq.

Ft.
S APARTMENTS & VILLAS (P) LTD.

AIL OF COST OF BUILDING
Estimated Cost
Rs. in lacs
108.39
90.99
80.42
18.82
16.98
15.20
46.63
50.55
44.68
16.38
17.19
15.19
52.14
62.57
221.54
419.93
11.18
1.00
10.00
6.00
52.23
1358.00
521.42
1305.77

DETAIL OF COST OF FURNITURE AND FIXTURES
Sr. No.
1
5
6
7
Particulars
Rooms
Beds
Head Board
Bed Side Corner
Dressing Table
Study Table & Chair
Sofa Set
Cofee Table
TV Cabinet
Cup Board
Teak Wood Scating
TV Set
Fancy Lights
Doors & Windows
Mattress
Mirrors
Linen & Curtain
Sub Total
Banquet Hall
Carpet
Furniture
Light Fitting
Channel Music & Sound System
Other Fitting
Sub Total
Suites
Bed & Other Accessroies
Televisions
Oher Equipments
Sub Total
Restaurant & Bar
Interior
Furniture
Crockery
Kitchen Equipments
Deep Freezer
Water Cooler
Ice Cube Maker
Audio/Video System
Sub Total
Air Conditioning
Interior Designing
Interior Designer Fee
Total Cost of Furniture & Fixtures
No.
55
55
55
55
55
55
55
55
55
Cost in Rs. Estimated cost Rs.

In Lacs
8000.00
4000.00
2000.00
4000.00
3000.00
7000.00
2000.00
4000.00
6000.00
4000.00
10000.00
4000.00
5000.00
7000.00
3000.00
5000.00
4.40
2.20
1.10
2.20
1.65
3.85
1.10
2.20
3.30
2.20
5.50
2.20
5.50
7.70
3.30
2.75
51.15
1
1
1
1
1
1250000.00
450000.00
500000.00
250000.00
100000.00
12.50
4.50
5.00
2.50
1.00
25.50
2
4
2
80000.00
12500.00
25000.00
1.60
0.50
0.50
2.60
1
1
1
1
1
1
1
1
350000.00
750000.00
525000.00
500000.00
250000.00
50000.00
200000.00
250000.00
3.50
7.50
5.25
5.00
2.50
0.50
2.00
2.50
28.75
158.24
379.78
30.00
676.02
55
55
55
110
110
110
55
63297
47473
250.00
800.00

Details of Other Fixed Assets
Sr. No.
Particulars
Estimated cost Rs.

In Lacs
7.50
Office Furnmiture and Fixtures
Computers
3.00
EPABX and Telephone
5.00
Vehicles
7.50
CCTV & Other Security System
5.00
Total Cost of Misc Fixed Assets
28.00

DETAIL OF COST OF PRELIMINARY AND PRE-OPERATIVE
EXPENSES
Sr. No.
Particulars
Preliminary Expenses
Pre-operative Expenses
(i)
Interest during Construction
(ii)
Establishment and other Exps
(iii)
Consultants & other Fee
(iv)
Other Misc Expenses
Estimated cost
(Rs. In
lacs)
3.00
71.25
6.00
15.00
2.50
Sub Total - B
94.75
Total - (A+B)
97.75

PROFITABILITY STATEMENT
Particulars
SALES
Receipts
Total - (A)
COST
Repair and Maintaince
Food & Beverages
Power & Fuel
Wages
Insurance @ 2 % of Gross block
Depreciation
Sub Total
ADMINISTRATIVE COST
Administrative Exps. @ 2% of Sales
Sub Total
Prel. Expenses written off
Total Cost - (B)
Profit before Interest - (A-B)
Interest
- Term Loan
Sub Total
Profit before tax
Tax
Net Profit
Cash Profit
Cumulative Cash Profit
Dividend Rate
Dividend
Retained Profit
2006-07
2007-08
2008-09
2009-10
2010-11
2011-12
2012-13
(Rs in Lacs)
2013-14
2014-15
617.44
617.44
1353.79
1353.79
1522.23
1522.23
1690.68
1690.68
1690.68
1690.68
1690.68
1690.68
1690.68
1690.68
1690.68
1690.68
1690.68
1690.68
147.15
26.21
153.00
40.26
43.62
58.50
468.73
319.30
61.32
160.65
84.55
47.62
136.31
809.75
396.34
65.70
168.68
88.77
49.62
145.81
914.93
481.80
70.08
177.12
93.21
51.62
155.31
1029.14
524.07
70.08
185.97
97.87
53.62
164.81
1096.43
566.33
70.08
195.27
102.77
55.62
174.31
1164.38
604.22
70.08
205.03
107.90
57.62
183.81
1228.67
642.11
70.08
215.29
113.30
0.00
179.06
1219.84
680.00
70.08
226.05
118.96
0.00
183.81
1278.90
12.35
12.35
2.35
483.43
134.00
27.08
27.08
2.35
839.18
514.61
30.44
30.44
2.35
947.72
574.51
33.81
33.81
2.35
1065.31
625.37
33.81
33.81
2.35
1132.59
558.09
33.81
33.81
2.35
1200.55
490.13
33.81
33.81
2.35
1264.84
425.84
33.81
33.81
2.35
1256.00
434.68
33.81
33.81
2.35
1315.07
375.61
71.25
71.25
62.75
0.00
62.75
123.60
123.60
0.00%
0.00
62.75
138.94
138.94
375.67
78.07
297.60
436.26
559.86
5.00%
35.23
262.37
114.00
114.00
460.51
119.10
341.41
489.58
1049.44
5.00%
35.23
306.19
85.50
85.50
539.87
154.80
385.07
542.73
1592.17
10.00%
70.46
314.61
57.00
57.00
501.09
150.04
351.05
518.21
2110.38
10.00%
70.46
280.60
28.50
28.50
461.63
144.44
317.19
493.85
2604.24
10.00%
70.46
246.74
3.56
3.56
422.28
138.35
283.93
470.09
3074.33
10.00%
70.46
213.48
0.00
0.00
434.68
141.89
292.79
474.20
3548.53
10.00%
70.46
222.33
0.00
0.00
375.61
124.56
251.05
437.22
3985.75
10.00%
70.46
180.60

BALANCE SHEET
Particulars
2006-07
2007-08
2008-09
2009-10
2010-11
2011-12
2012-13
2013-14
(Rs in Lacs)
2014-15
Liabilities
Promoters contribution
Reserves and Suplus
Secured Term Loans
Sundry Creditors
704.56
62.75
1500.00
5.00
704.56
325.13
1350.00
5.00
704.56
631.31
1050.00
5.00
704.56
945.93
750.00
5.00
704.56
1226.52
450.00
5.00
704.56
1473.26
150.00
5.00
704.56
1686.74
0.00
5.00
704.56
1909.07
0.00
5.00
704.56
2089.66
0.00
5.00
TOTAL
2272.31
2384.69
2390.87
2405.49
2386.08
2332.82
2396.30
2618.63
2799.22
Assets
Gross Block
Less : Depreciation
Net Block
2181.06
58.50
2122.56
2381.06
194.81
2186.25
2481.06
340.62
2140.44
2581.06
495.93
2085.13
2681.06
660.74
2020.32
2781.06
835.05
1946.00
2881.06
1018.87
1862.19
3031.06
1197.93
1833.13
3181.06
1381.74
1799.32
23.75
50.00
54.85
21.15
25.96
70.00
83.67
18.80
29.19
80.00
124.79
16.45
32.42
90.00
183.84
14.10
32.42
100.00
221.59
11.75
32.42
110.00
234.99
9.40
32.42
120.00
374.63
7.05
32.42
130.00
618.37
4.70
32.42
140.00
825.13
2.35
2272.31
2384.69
2390.87
2405.49
2386.08
2332.82
2396.30
2618.63
2799.22
Receivables
Inventory of Stores & Provisions
Cash & Bank Balance
Preliminary Expenses
TOTAL

CASH FLOW STATEMENT
Rs in lacs
2013-14 2014-15
Particulars
2006-07
2007-08
2008-09
2009-10
2010-11
2011-12
2012-13
INFLOW
Increase in Promoters contribution
Cash Profit
Increase in borrowings
Increase in Creditors
704.56
123.60
1500.00
5.00
0.00
436.26
0.00
0.00
0.00
489.58
0.00
0.00
0.00
542.73
0.00
0.00
0.00
518.21
0.00
0.00
0.00
493.85
0.00
0.00
0.00
470.09
0.00
0.00
0.00
474.20
0.00
0.00
0.00
437.22
0.00
0.00
TOTAL
2333.16
436.26
489.58
542.73
518.21
493.85
470.09
474.20
437.22
2181.06
0.00
0.00
23.50
23.75
50.00
2278.31
200.00
150.00
35.23
0.00
2.22
20.00
407.44
100.00
300.00
35.23
0.00
3.23
10.00
448.46
100.00
300.00
70.46
0.00
3.23
10.00
483.69
100.00
300.00
70.46
0.00
0.00
10.00
480.46
100.00
300.00
70.46
0.00
0.00
10.00
480.46
100.00
150.00
70.46
0.00
0.00
10.00
330.46
150.00
0.00
70.46
0.00
0.00
10.00
230.46
150.00
0.00
70.46
0.00
0.00
10.00
230.46
0.00
54.85
54.85
54.85
28.82
83.67
83.67
41.12
124.79
124.79
59.05
183.84
183.84
37.76
221.59
221.59
13.40
234.99
234.99
139.64
374.63
374.63
243.74
618.37
618.37
206.76
825.13
2.73
1.89
1.99
1.46
1.63
1.61
1.59
3.08
OUT FLOW
Acquisition of Assets
Repayment of loan
Payment of Dividend
Increase in prel. Exps.
Increase in Receivables
Increase in Inventory
TOTAL
Opening Balance
Surplus/(Deficit)
Closing Balance
DSCR
Average DSCR

Total Requirement of Manpower and Cost Thereof
Sr.
No.
1
2
3
4
5
6
7
8
9
10
11
Designation
General Manager
Manager
Astt. Manager
Technician
Back Office Staff
Security
Cleaning Staff
Captain
Senior Steward
Steward
Kitchen Staff
Total
Add Perquistes @ 10%
Total Cost Per Month
Total Manpower Cost Per Annum
Nos.
3
6
12
5
5
20
20
4
5
10
10
Salary per head

per Month (Rs.)
Total Salary per

month (Rs.)
30000
15000
7500
7500
5000
3000
3000
5000
7500
5000
5000
90000
90000
90000
37500
25000
60000
60000
20000
37500
50000
50000
610000
61000
671000
8052000.00

Computation of Power and Fuel Cost
Total Requirement of Power
Particulars
1 Electricity Bill
2 Diesel and Other Fuel
Rs. Lacs per

month
12.00
0.75
Total per month
12.75
Total Cost per annum
153.00

Break Even Analysis
(In the Optimum year)
Item
Repair and Maintaince

Food & Beverages
Power & Fuel
Wages
Insurance @ 2 % of Gross block
Depreciation
Administrative Cost
Interest
Prel. Exps Written off
Total
Expected Sales
Less: Variable Expenses
Contribution
Break-even point
Cash Break even capacity
Optimum Year-2009-10
Fixed Cost
Variable Cost
(Rupees in Lacs)
0.00
0.00
4.43
18.64
41.30
155.31
10.14
85.50
2.35
481.80
70.08
172.69
74.57
10.32
0.00
23.67
0.00
0.00
317.67
1690.68
833.13
857.55
37%
19%
833.13

Calculation of Debt Service Coverage Ratio
Profit after Tax

Depriciation
Prel. Exps. Written Off
Interest
Total
2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14

62.75
297.60
341.41
385.07
351.05
317.19
283.93
292.79
58.50
136.31
145.81
155.31
164.81
174.31
183.81
179.06
2.35
2.35
2.35
2.35
2.35
2.35
2.35
2.35
71.25
138.94
114.00
85.50
57.00
28.50
3.56
0.00
2014-15
251.05
183.81
2.35
0.00
194.85
575.20
603.58
628.23
575.21
522.35
473.66
474.20
437.22
Interest
Repayment of Loan
71.25
0.00
138.94
150.00
114.00
300.00
85.50
300.00
57.00
300.00
28.50
300.00
3.56
150.00
0.00
0.00
0.00
0.00
Total
71.25
288.94
414.00
385.50
357.00
328.50
153.56
0.00
0.00
2.73
1.99
1.46
1.63
1.61
1.59
3.08
#DIV/0!
Debt Service Coverage

Ratio (including interest)
Average DSCR (inclduing
Interestt)
1.89
LS APARTMENTS & VILLAS (P) LTD.
on of Debt Service Coverage Ratio

Total
2582.86
1381.74
21.15
498.75
4484.50
498.75
1500.00
1998.75

ASSUMPTION SHEET
Particulars
No. of Days in the year
Capacity
Rooms & Suiets
Banquet
Restaurant & Bar
2006-07
182.00
182.00
182.00
2007-08
365.00
365.00
365.00
2008-09
365.00
365.00
365.00
2009-10
365.00
365.00
365.00
2010-11
365.00
365.00
365.00
2011-12
365.00
365.00
365.00
2012-13
365.00
365.00
365.00
2014-15
365.00
365.00
365.00
2013-14
365.00
365.00
365.00
57.00
57.00
57.00
57.00
57.00
57.00
57.00
57.00
57.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
60%
50%
70%
70%
55%
75%
80%
60%
80%
80%
60%
80%
80%
60%
80%
80%
60%
80%
80%
60%
80%
80%
60%
80%
4500
350000
300
4500
350000
300
4500
350000
300
4500
350000
300
4500
350000
300
4500
350000
300
4500
350000
300
4500
350000
300
561.74
638.75
153.30
1353.79
655.36
702.63
164.25
1522.23
748.98
766.50
175.20
1690.68
748.98
766.50
175.20
1690.68
748.98
766.50
175.20
1690.68
748.98
766.50
175.20
1690.68
748.98
766.50
175.20
1690.68
748.98
766.50
175.20
1690.68
20%
30%
10%
23%
33%
13%
25%
35%
15%
28%
38%
18%
30%
40%
20%
33%
43%
20%
35%
45%
20%
38%
48%
20%
112.35
191.63
15.33
319.30
61.32
147.46
228.35
20.53
396.34
65.70
187.25
268.28
26.28
481.80
70.08
205.97
287.44
30.66
524.07
70.08
224.69
306.60
35.04
566.33
70.08
243.42
325.76
35.04
604.22
70.08
262.14
344.93
35.04
642.11
70.08
280.87
364.09
35.04
680.00
70.08
Occupancy Rate
Rooms & Suiets
50%
Banquet
50%
Restaurant & Bar
60%
Revenue Structure
Rooms & Suiets
4500
Banquet
350000
Restaurant & Bar
300
Revenue Generation (Rs. In Lacs)
Rooms & Suiets
233.42
Banquet
318.50
Restaurant & Bar
65.52
Total
617.44
Repair and Maintaince Cost % of Revenue
Rooms & Suiets
20%
Banquet (Covered)
30%
Restaurant & Bar
8%
Repair and Maintainace Cost (Rs. In lacs)
Rooms & Suiets
46.68
Banquet (Covered)
95.55
Restaurant & Bar
4.91
Total
147.15
Food & Beverages Cost 40%
26.21

Fixed Asset Schedule
Land
0.00
0.00
Building
3.34%
Opening Value
1436.39
1412.47
Addition
0.00
0.00
Depreciation
23.92
47.98
WDV
1412.47
1364.50
Other Fixed Assets
4.75%
Opening Value
29.62
28.91
Addition
0.00
0.00
Depreciation
0.70
1.41
WDV
28.91
27.51
Furniture & Fixtures
9.50%
Opening Value
715.05
681.18
Addition
0.00
200.00
Depreciation
33.87
86.93
WDV
681.18
794.25
Total
Depreciation
58.50
136.31
WDV
2122.56
2186.25
Fixed Asset Schedule (As per Income Tax Act)
Land
0.00
Building
10.00%
Opening Value
1436.39
1364.58
Addition
0.00
0.00
Depreciation
71.82
136.46
WDV
1364.58
1228.12
Other Fixed Assets
25.00%
Opening Value
29.62
25.91
Addition
0.00
0.00
Depreciation
3.70
6.48
WDV
25.91
19.44
Furniture & Fixtures
15.00%
Opening Value
715.05
661.42
Addition
0.00
200.00
Depreciation
53.63
129.21
WDV
661.42
732.21
Total
Depreciation
129.15
272.15
WDV
2051.91
1979.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1364.50
1316.52
1268.55
1220.57
1172.59
1124.62
1076.64
47.98
1316.52
47.98
1268.55
47.98
1220.57
47.98
1172.59
47.98
1124.62
47.98
1076.64
47.98
1028.67
27.51
0.00
1.41
26.10
26.10
0.00
1.41
24.69
24.69
0.00
1.41
23.29
23.29
0.00
1.41
21.88
21.88
0.00
1.41
20.47
20.47
0.00
1.41
19.07
19.07
0.00
1.41
17.66
794.25
100.00
96.43
797.82
797.82
100.00
105.93
791.89
791.89
100.00
115.43
776.46
776.46
100.00
124.93
751.53
751.53
100.00
134.43
717.10
717.10
150.00
129.68
737.42
737.42
150.00
134.43
752.99
145.81
2140.44
155.31
2085.13
164.81
2020.32
174.31
1946.00
183.81
1862.19
179.06
1833.13
183.81
1799.32
1228.12
0.00
122.81
1105.31
1105.31
0.00
110.53
994.78
994.78
0.00
99.48
895.30
895.30
0.00
89.53
805.77
805.77
0.00
80.58
725.19
725.19
0.00
72.52
652.67
652.67
0.00
65.27
587.40
19.44
0.00
4.86
14.58
14.58
0.00
3.64
10.93
10.93
0.00
2.73
8.20
8.20
0.00
2.05
6.15
6.15
0.00
1.54
4.61
4.61
0.00
1.15
3.46
3.46
0.00
0.86
2.59
732.21
100.00
124.83
707.38
707.38
100.00
121.11
686.27
686.27
100.00
117.94
668.33
668.33
100.00
115.25
653.08
653.08
100.00
112.96
640.12
640.12
150.00
118.52
671.60
671.60
150.00
123.24
698.36
252.50
1827.26
235.28
1691.98
220.15
1571.83
206.83
1465.00
195.08
1369.92
192.19
1327.73
189.37
1288.36

Interest on Term Loan
ROI
Opening Balance
1500.00
Repayment
0.00
Closing Balance
1500.00
Interest
0.00
Q2
Opening Balance
1500.00
Repayment
0.00
Closing Balance
1500.00
Interest
0.00
Q3
Opening Balance
1500.00
Repayment
0.00
Closing Balance
1500.00
Interest
35.63
Q4
Opening Balance
1500.00
Repayment
0.00
Closing Balance
1500.00
Interest
35.63
TOTAL INTEREST
71.25
Calculation of Provision for Tax
Profit as per P & L A/c
62.75
Depriciation as per Books
58.50
Depriciation as per I T Act
129.15
Net Profits
-7.90
B/F Loss
Taxable Profits
0.00
Loss C/F
-7.90
Rate of Tax
33.66%
Amount of Tax
0.00
9.50%
1500.00
0.00
1500.00
35.63
1350.00
75.00
1275.00
31.17
1050.00
75.00
975.00
24.05
750.00
75.00
675.00
16.92
450.00
75.00
375.00
9.80
150.00
75.00
75.00
2.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1500.00
0.00
1500.00
35.63
1275.00
75.00
1200.00
29.39
975.00
75.00
900.00
22.27
675.00
75.00
600.00
15.14
375.00
75.00
300.00
8.02
75.00
75.00
0.00
0.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1500.00
75.00
1425.00
34.73
1200.00
75.00
1125.00
27.61
900.00
75.00
825.00
20.48
600.00
75.00
525.00
13.36
300.00
75.00
225.00
6.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1425.00
75.00
1350.00
32.95
138.94
1125.00
75.00
1050.00
25.83
114.00
825.00
75.00
750.00
18.70
85.50
525.00
75.00
450.00
11.58
57.00
225.00
75.00
150.00
4.45
28.50
0.00
0.00
0.00
0.00
3.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
375.67
136.31
272.15
239.83
-7.90
231.93
0.00
33.66%
78.07
460.51
145.81
252.50
353.82
0.00
353.82
0.00
33.66%
119.10
539.87
155.31
235.28
459.91
0.00
459.91
0.00
33.66%
154.80
501.09
164.81
220.15
445.75
0.00
445.75
0.00
33.66%
150.04
461.63
174.31
206.83
429.11
0.00
429.11
0.00
33.66%
144.44
422.28
183.81
195.08
411.02
0.00
411.02
0.00
33.66%
138.35
434.68
179.06
192.19
421.55
0.00
421.55
0.00
33.66%
141.89
375.61
183.81
189.37
370.05
0.00
370.05
0.00
33.66%
124.56

KEY INDICATORS
Particulars
2006-07
2007-08
2008-09
2009-10
2010-11
2011-12
2012-13
2014-15
Debt Equity Ratio
1.95
1.31
0.79
0.45
0.23
0.07
0.00
0.00
PBDIT/Sales
PBT / Sales
Net Profit/Sales
Interest Coverage
DSCR (including Interest)
31%
10%
10%
1.88
2.73
48%
28%
22%
3.70
1.99
47%
30%
22%
5.04
1.46
46%
32%
23%
7.31
1.63
43%
30%
21%
9.79
1.61
39%
27%
19%
17.20
1.59
36%
25%
17%
119.53
3.08
36%
26%
17%

XXX Hotels Apartments & Villas (P) Ltd. Project Cost & Means of Finance

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

XXX Hotels Apartments & Villas (P) Ltd. Project Cost & Means of Finance

Încărcat de

Drepturi de autor:

Formate disponibile

XXX HOTELS APARTMENTS & VILLAS (P) LTD.

PROJECT COST & MEANS OF FINANCE

Land (Developed land owned by the promoters)

Preliminary & Preoperative expenses

Allocation of interest Total(Rs in Lakhs)