M/S ABC Developers

"ABC Residency" Residential apartment project"

Cost of Project & Means of finance( RS in lakh)
Already Incurred
To be Incurred Total cost

S.No
A
1
2
3
4
5
6
7
8
9

B
S.No

Particulars
Cost of the poject:
Cost of land & Registration
Land Development &Landscape
Construction Cost
Architect & Consultants fee
BWSSB & KPTCL
Overheads
Interest during construction
contingencies
Fees
Total(A)

118.53
001.20
111.39
.50
.35

231.97

Means of Finance:
Particulars
Already Brought In
Promoters' contribution(Partners'
1 capital)
237.60
2 Advances against sales
3 Project Finance
Total (B)
237.60
Project Debt equity ratio
loan %

009.92
354.59
009.14
16.00
011.70
37.95
012.05
002.85
454.19

118.53
0011.12
465.98
009.64
16.00
012.05
37.95
012.05
002.85
286.14

To be Brought Total Finance

21.46
169.13
258.00
454.19

259.06
169.13
258.00
686.16
1.00
37.60

%
17.27
001.62
67.91
001.40
002.33
001.76
005.53
001.76
00.41
100

37.75
24.65
37.60