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
Land (Developed land owned by the promoters)

Building
Plant & Machinery and Furniture & Fixtures
Other Fixed Assets
Contingencies @ !% of P&M, OFA & 3% of
Building
Preliminary & Preoperative expenses
Intersest during construction period
Total Project Cost
Rs in Lacs Allocation of interest

during construction
period &
contingencies
0.00
1358.00
676.02
28.00
47.78
23.50
71.25
2204.56
78.39
39.02
1.62
119.03
Total(Rs in
Lakhs)
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.
1
2
Particulars
Amount ( Lacs Rs.)
Land
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 in0.00
the 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.
Amount ( Lacs Rs.)

DETAIL OF COST OF BUILDING
Sr. No.
Particulars
1
2
3
Cost of civil construction including civil structure,

foundation with designed structural stability against
earthquake and other natuaral hazards, terracing with
water proofing
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
For First Floor
D
1
2
3
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
Cost of Boundry Wall
M S Gates & Grills
Water Treatment Plant
Boilers
Architectural & Engineering Services (@4%of sum
total A-L)
Total
Cost of Building
1
2
3
B
1
2
3
C
F
G
H
I
J
K
L
M
Area Sq. Ft. Rate Per Sq. Estimated Cost

Rs. in lacs
Ft.
25206.00
20220.00
17871.00
430
450
450
108.39
90.99
80.42
30349.00
16176.00
14475.00
62
105
105
18.82
16.98
15.20
25206.00
20220.00
17871.00
185
250
250
46.63
50.55
44.68
25206.00
20220.00
17871.00
65
85
85
16.38
17.19
15.19
52.14
62.57
63297.00
350
221.54
127250.00
330
419.93
10650.00
105
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
Particulars
No.
Cost in Rs.
Estimated cost
Rs. In Lacs
Beds
55
8000.00
4.40
Head Board
55
4000.00
2.20
Bed Side Corner
55
2000.00
1.10
Dressing Table
55
4000.00
2.20
Study Table & Chair
55
3000.00
1.65
Sofa Set
55
7000.00
3.85
Cofee Table
55
2000.00
1.10
TV Cabinet
55
4000.00
2.20
Cup Board
55
3.30
Teak Wood Scating
55
6000.00
4000.00
TV Set
55
10000.00
5.50
Fancy Lights
55
4000.00
2.20
Doors & Windows
110
5000.00
5.50
Mattress
110
7000.00
7.70
Mirrors
110
3000.00
3.30
Linen & Curtain

Sub Total
55
5000.00
2.75
51.15
Carpet
1250000.00
12.50
Furniture
450000.00
4.50
Light Fitting
500000.00
5.00
Channel Music & Sound System
250000.00
2.50
Other Fitting
Sub Total
100000.00
1.00
25.50
Bed & Other Accessroies
80000.00
1.60
Televisions
12500.00
0.50
Oher Equipments
Sub Total
25000.00
0.50
2.60
Interior
350000.00
3.50
Furniture
750000.00
7.50
Crockery
525000.00
5.25
Kitchen Equipments
500000.00
5.00
Deep Freezer
250000.00
2.50
Water Cooler
50000.00
0.50
Ice Cube Maker
200000.00
2.00
Audio/Video System
250000.00
Rooms
2.20
Banquet Hall
Suites
Restaurant & Bar
Sub Total
2.50
28.75
Air Conditioning
63297
250.00
158.24
Interior Designing
47473
800.00
379.78
Interior Designer Fee

Total Cost of Furniture & Fixtures
30.00
676.02

Details of Other Fixed Assets
Sr. No.
Particulars
Estimated cost
Rs. In Lacs
Office Furnmiture and Fixtures
7.50
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 PREOPERATIVE 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)
2006-07
617.44
617.44
COST
Repair and Maintaince
147.15
Food & Beverages
26.21
Power & Fuel
153.00
Wages
40.26
Insurance @ 2 % of Gross block
43.62
Depreciation
58.50
Sub Total
468.73
ADMINISTRATIVE COST
Administrative Exps. @ 2% of Sales 12.35
Sub Total
12.35
Prel. Expenses written off
2.35
Total Cost - (B)
483.43
Profit before Interest - (A-B)
134.00
Interest
- Term Loan
71.25
Sub Total
71.25
Profit before tax
62.75
Tax
0.00
Net Profit
62.75
Cash Profit
123.60
Cumulative Cash Profit
123.60
Dividend Rate
0.00%
Dividend
0.00
Retained Profit
62.75
2007-08
2008-09
2009-10
2010-11
2011-12
2012-13
(Rs in Lacs)
2013-14 2014-15
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
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
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
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
(Rs in Lacs)
2013-14 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
2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15
Particulars
INFLOW
Increase in Promoters contribution 704.56
Cash Profit
123.60
Increase in borrowings
1500.00
Increase in Creditors
5.00
TOTAL
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
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
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

Total Requirement of Manpower and Cost Thereof
Sr.
No.
Designation
Nos.
Salary per head

per Month (Rs.)
Total Salary per

month (Rs.)
General Manager
30000
90000
Manager
15000
90000
Astt. Manager
12
7500
90000
Technician
7500
37500
Back Office Staff
5000
25000
Security
20
3000
60000
Cleaning Staff
20
3000
60000
Captain
5000
20000
Senior Steward
7500
37500
10 Steward
10
5000
50000
11 Kitchen Staff
10
5000
Total
Add Perquistes @ 10%
Total Cost Per Month
Total Manpower Cost Per Annum
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
Total
251.05 2582.86
183.81 1381.74
2.35
21.15
0.00 498.75
194.85
575.20
603.58
628.23
575.21
522.35
473.66
474.20
437.22 4484.50
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
0.00 498.75
0.00 1500.00
Total
Debt Service Coverage
Ratio (including
interest)
Average DSCR
(inclduing Interestt)
71.25
288.94
414.00
385.50
357.00
328.50
153.56
0.00
0.00 1998.75
2.73
1.99
1.46
1.63
1.61
1.59
1.89
3.08 #DIV/0!

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
23%
33%
13%
25%
35%
15%
28%
38%
18%
30%
40%
20%
33%
43%
20%
35%
45%
20%
38%
48%
20%
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%
20%
Banquet (Covered)
30%
30%
Restaurant & Bar
8%
10%
Repair and Maintainace Cost (Rs. In lacs)
Rooms & Suiets
46.68
112.35
Banquet (Covered)
95.55
191.63
Restaurant & Bar
4.91
15.33
Total
147.15
319.30
Food & Beverages Cost 40% 26.21
61.32

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

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

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

Uploaded by

Copyright:

Available Formats

XXX HOTELS APARTMENTS & VILLAS (P) LTD.

PROJECT COST & MEANS OF FINANCE

Land (Developed land owned by the promoters)

Rs in Lacs Allocation of interest