You are on page 1of 26

ANNEXURE-I

Project Cost & Source of Finance Break Even Product Basic Details

At 100% Capacity Finished Goods Market


6.11 Raw Material Market Rate/Kg
(A) Capital Investment 2906000 utilisation (output) Rate/Kg

1st Year at 70% 6.31


(B) Working Capital 50167 Capacity utilisation EPS & PP Sheet 150 1. Thaali 45% 300
POULTRYFORM RELATED
Total Project Cost 2956167 2. Plate & Dona 45% 300

Pay Back Period 03 Yrs 04 Month


Equity 1000000 3. Scrap 10% 15

Bank Loan 1956167 IRR 441%

Raw Material Req for


Installed Capacity of Capacity production (IN KG), R.M,Conv Cost Preliminiary
Revenue (IN Rs.) Depreciation Interest Net Profit
Plant(25 Kg /Hour) Utilisation 300 Working Days in a operating selling & Exp W.Off
Year distribution exp

Thaali Plate & Dona Wastage Total

1st Year 70% 42000 5670000 5670000 63000 11403000 1035530 181150 181330 3000 12962990

2nd Year 80% 48000 6480000 6480000 72000 13032000 1035530 158978 148091 3000 13018400.5

3rd Year 90% 54000 7290000 7290000 81000 14661000 1035530 139631 111372 3000 13074466

4th Year 90% 54000 7290000 7290000 81000 14661000 1035530 122737 70809 3000 13131924

5th Year 90% 54000 7290000 7290000 81000 14661000 1035530 107971 25997 3000 13647501
ANNEXURE-II
LAND AND BUILDING
Rs.
A. Land (15 Dismil) 1350000.00

B. Civil Work & other Development


(i) Boundary wall
(ii) Main Gate & Guard Room
(iii) Boring
(iv) 1 Room for labour
1000000.00
(v) 1 Hall for Raw Material
(vi) 1 Hall for Finished Goods
(vii) Water tank
(viii) Hall for P&M & Brooding Room
(ix) Furniture & Fixtures
Total 2350000.00
ANNEXURE-III
PLANT & MACHINERY

Amount
Particulars
Sr No Rs. in lakhs

1 POULTRY EQUIPMEBTS Lumsum as per


quotation
(i) Drinkers chicks
(ii) Feeders chicks
(iii) Bell Drinkers grown ups
(iv) Feeders Grown ups
(v) Electric Broders
(vi) Digital Hanging Scale
(vii) Poultry house air circulators
(viii) Poultry House curtains inners 541000.00
(ix) gen set
(x)
(xi)
(xii)
(xiii)
(xiv)
(xv)
2
Transportation, Packing & Taxes
Total 541000.00
ANNEXURE-III
ANNEXURE-IV
PRELIMINARY & PRE OPERATIVE EXPENSE
Sl. Particulars Amount
No. Rs. in lakhs
1 Project report preparation fees 5000.00
2 Market Research 0.00
3 Company Registration 0.00
4 SME Registration 0.00
5 NSIC Registration 0.00
6 Commercial tax Registration( VAT, CST,EXCISE) 0.00
7 Income tax Registration (PAN, TAN ) 0.00
8 Electricity Connection 10000.00
9 Pollution Clearance 0.00
10 shop & Estiblishment registration 0.00
11 Factory Registration 0.00
12 Bank Loan Processing charges 0.00

Total 15000.00
UTILITIES ANNEXURE-V

Total connected load 10 K.W


Power consumption per month 2160 Units

ELECTRIC POWER CHARGE PER MONTH 15120 Rs7/unit


Total 15120
Annual Charges 15120

Say Rs. 18200.00 Lakhs

Year Capacity Amount (Rs.)


Utilisation
I 100% 18200.00
II 100% 18200.00
III 100% 18200.00
IV 100% 18200.00
V 100% 18200.00
connected load 30 kw
actual load 6kw*12h for 30days
2160 2160
ANNEXURE-VI

MAN POWER REQUIRMENTS

Sl. Designation Number Rate Salary


No. (Rs./Month)
A. ADMINISTRATION :
Manager 1 15,000.00 15,000.00
B. PRODUCTION :
Executive 1 10,000.00 10,000.00
Semi-Skilled 2 7,000.00 14,000.00
Unskilled 1 5,000.00 5,000.00
Guard 1 5,500.00 5,500.00

Total 6 49,500.00
Benefits 15% 7,425.00
Total salary per month 56,925.00

Annual salary 683,100.00

Year Capacity Utilisation Amount (Rs)

I 100% 683100.00
II 100% 683100.00
III 100% 683100.00
IV 100% 683100.00
V 100% 683100.00
ANNEXURE-VII
CONSUMABLE STORES

Sl.No. Particulars Amount (Rs)

1 Cartoon (300days*25kg*Rs15) 0.00


2 Paking Materials (300days*2kg*Rs150) 0.00
3 Grease and Lubricants 1000.00
4 diesel 5000.00
5 Spare Parts 2000.00
6

Total 8000.00

Year Capacity Amount


Utilisation Rs.
I 100% 8000.00
II 100% 8000.00
III 100% 8000.00
IV 100% 8000.00
V 100% 8000.00
0.00
ANNEXURE-VIII

Rs.

A. ANNUAL REPAIR AND MAINTENANCE EXPENSES :

Maintenance and repair of building 2% 20000.00


Maintenance and repair of plant and machinary 3% 16230.00

Total 36230.00
NNEXURE-VIII
Projected Revenue Details ANNEXURE-IX
Year Item 240000.00 Capacity Production Rate Annual Revenue
Kg Utilisation Qty in Kg Rs. Amount (Rs.)
1st Chicken 95% 228000 228000 63.00 14364000.00
Mortality 5% 12000 100% 12000 0.00 0.00
Scrap 0% 0 0 0.00 0.00
Total 14364000.00
2nd Chicken 95% 228000 228000 63.00 14364000.00
Mortality 5% 12000 100% 12000 0.00 0.00
Scrap 0% 0 0 0.00 0.00
Total 14364000.00
3rd Chicken 95% 228000 228000 63.00 14364000.00
Mortality 5% 12000 100% 12000 0.00 0.00
Scrap 0% 0 0 0.00 0.00
Total 14364000.00
4th Chicken 95% 228000 228000 63.00 14364000.00
Mortality 5% 12000 100% 12000 0.00 0.00
Scrap 0% 0 0 0.00 0.00
Total 14364000.00
5th Chicken 95% 228000 228000 65.00 14820000.00
Mortality 5% 12000 100% 12000 0.00 0.00
Scrap 0% 0 0 15.00 0.00
Total 14820000.00

Note:
1 Raw material will be u provided by integrater
2 Plant will be work 360 5day

0.00
0.00
0.00
0.00
0.00
PROJECT COST AND SOURCE OF FINANCE ANNEXURE-X
Amount (Rs.)

(A) Capital Investment TOTAL

Land (Inclusive of Developments) 1350000.00

Civil Work & other Development 1000000.00

Poultry Equipments 541000.00

Preliminary And Pre-operative Expenses 15000.00

Total-A 2906000.00

(B) Working Capital

Raw Material for 15 days(7*200kg*Rs150) 0.00


Finished Goods & Debtors 15Days(15*200Kg*Rs300) 0.00
salary for 1 month 49500.00
Consumable for 1 month 667.00

Total-B 50167.00

Total Project Cost A+B 2956167.00

SOURCES : TOTAL

Equity 1000000.00

Bank Loan 1956167.00

Total 2956167.00
ANNEXURE-XI
EMI CALCULATOR

LOAN AMOUNT 1,956,167.00

RATE OF INTEREST PER


ANNUM 10.00%

RATE OF INTEREST PER


MONTH 0.833%

NO OF INSTALLMENT 60
62
EMI 41,563

CALCULATION OF DETAILS OF EMI

PRINCIPAL
REPAYMEN OST
MONTHS EMI INTEREST T PRINCIPAL
0 1956167
1 41,563 16301 25261 1930906
2 41,563 16091 25472 1905434
3 41,563 15879 25684 1879750
4 41,563 15665 25898 1853851
5 41,563 15449 26114 1827737
6 41,563 15231 26332 1801406
7 41,563 15012 26551 1774855
8 41,563 14790 26772 1748082
9 41,563 14567 26995 1721087
10 41,563 14342 27220 1693867
11 41,563 14116 27447 1666419
12 41,563 13887 27676 1638743
13 41,563 13656 27907 1610837
14 41,563 13424 28139 1582698
15 41,563 13189 28374 1554324
16 41,563 12953 28610 1525714
17 41,563 12714 28848 1496866
18 41,563 12474 29089 1467777
19 41,563 12231 29331 1438445
20 41,563 11987 29576 1408870
21 41,563 11741 29822 1379047
22 41,563 11492 30071 1348977
23 41,563 11241 30321 1318655
24 41,563 10989 30574 1288082
25 41,563 10734 30829 1257253
26 41,563 10477 31086 1226167
27 41,563 10218 31345 1194822
28 41,563 9957 31606 1163216
29 41,563 9693 31869 1131347
30 41,563 9428 32135 1099212
31 41,563 9160 32403 1066810
32 41,563 8890 32673 1034137
33 41,563 8618 32945 1001192
34 41,563 8343 33220 967973
35 41,563 8066 33496 934476
36 41,563 7787 33775 900701
37 41,563 7506 34057 866644
38 41,563 7222 34341 832303
39 41,563 6936 34627 797676
40 41,563 6647 34915 762761
41 41,563 6356 35206 727554
42 41,563 6063 35500 692054
43 41,563 5767 35796 656259
44 41,563 5469 36094 620165
45 41,563 5168 36395 583770
46 41,563 4865 36698 547072
47 41,563 4559 37004 510068
48 41,563 4251 37312 472756
49 41,563 3940 37623 435133
50 41,563 3626 37937 397196
51 41,563 3310 38253 358943
52 41,563 2991 38572 320372
53 41,563 2670 38893 281479
54 41,563 2346 39217 242262
55 41,563 2019 39544 202718
56 41,563 1689 39873 162844
57 41,563 1357 40206 122639
58 41,563 1022 40541 82098
59 41,563 684 40879 41219
60 41,563 343 41219 0

Present Value Annuity Factor Table


100 100.8 0.992
100 101.7 0.984
100 102.5 0.975
100 103.4 0.967
100 104.2 0.959
100 105.1 0.951
100 106.0 0.944
100 106.9 0.936
100 107.8 0.928
100 108.7 0.920
100 109.6 0.913
100 110.5 0.905
100 111.4 0.898
100 112.3 0.890
100 113.3 0.883
100 114.2 0.876
100 115.2 0.868
100 116.1 0.861
100 117.1 0.854
100 118.1 0.847
100 119.0 0.840
100 120.0 0.833
100 121.0 0.826
100 122.0 0.819
100 123.1 0.813
100 124.1 0.806
100 125.1 0.799
100 126.2 0.793
100 127.2 0.786
100 128.3 0.780
100 129.3 0.773
100 130.4 0.767
100 131.5 0.760
100 132.6 0.754
100 133.7 0.748
100 134.8 0.742
ANNUITY 30.991
ANNEXURE-XII
DEPRECIATION ON WRITTEN DOWN VALUE METHOD
Amount in Rs
Rs.
Particulars Ist Year 2nd Year 3rd Year 4th Year 5th Year

Land 1350000.00 1350000.00 1350000.00 1350000.00 1350000.00

Building and Civil work:


Opening Balance 1000000.00 900000.00 810000.00 729000.00 656100.00

Less:Depreciation @ 10% 100000.00 90000.00 81000.00 72900.00 65610.00

Closing Balance 900000.00 810000.00 729000.00 656100.00 590490.00

Machinery and Equipments

Opening Balance 541000.00 459850.00 390872.50 332241.63 282405.38

Less:Depreciation @ 15% 81150.00 68977.50 58630.88 49836.24 42360.81

Closing Balance 459850.00 390872.50 332241.63 282405.38 240044.57

Opening Balance 2891000.00 2709850.00 2550872.50 2411241.63 2288505.38


Total Depreciation 181150.00 158977.50 139630.88 122736.24 107970.81
Depreciated value 2709850.00 2550872.50 2411241.63 2288505.38 2180534.57
PROFITABILITY ESTIMATE ANNEXURE-XIII
Amount in Rs.
Particulars Ist Year 2nd Year 3rd Year 4th Year 5th Year
Number of working days 300 300 300 300 300
Number of shift 1 1 1 1 1
Capacity Utilisation in % 100% 100% 100% 100% 100%
A. Income
Sales inlcuding all miscellaneous receipts 14364000.00 14364000.00 14364000.00 14364000.00 14820000.00
B. Expensess :
1. Raw Material - - - - -
2. Power and Fuel 18,200.00 18,200.00 18,200.00 18,200.00 18,200.00
3. salary including benefit 683,100.00 683,100.00 683,100.00 683,100.00 683,100.00
4.Printing and Stationery 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
5.Postage and Telephone 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00
6.Insurance Charges 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
7.Miscellaneous Expenses 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00
8.Consumable Stores 8,000.00 8,000.00 8,000.00 8,000.00 8,000.00
9. Repair and Maintenance 36,230.00 36,230.00 36,230.00 36,230.00 36,230.00
10. selling & distribution exp 60,000.00 60,000.00 60,000.00 60,000.00 60,000.00
Total of B 1,035,530.00 1,035,530.00 1,035,530.00 1,035,530.00 1,035,530.00
Profit before Intt & Dep (A-B) 13,328,470.00 13,328,470.00 13,328,470.00 13,328,470.00 13,784,470.00
Depreciation 181,150.00 158,977.50 139,631.00 122,737.00 107,971.00
Interest 181,330.00 148,092.00 111,373.00 70,809.00 25,998.00
Priliminiary Exp written off 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00
Net Profit for the year 12,962,990.00 13,018,400.50 13,074,466.00 13,131,924.00 13,647,501.00
Drawing 50% 6,481,495.00 6,509,200.25 6,537,233.00 6,565,962.00 6,823,750.50
Trf to Reserve & Surplus 6,481,495.00 6,509,200.25 6,537,233.00 6,565,962.00 6,823,750.50
Cum Reserve & Surplus 6,481,495.00 12,990,695.25 19,527,928.25 26,093,890.25 32,917,640.75

Note:
1.Selling & distribution exp is 0.5% of Turmover
2. Repair and Maintenance is 2% of Building and 3% of Machinary Value p.a
PROJECTED BALANCE SHEET ANNEXURE -XIV
Amount (Rs)
Particulars Ist Year 2nd Year 3rd Year 4th Year 5th Year
I. EQUITY AND LIABILITIES
(1) Shareholder's Funds capital 1000000 bank 1000000
(a) Share Capital 1,000,000.00 1,000,000.00 1,000,000.00 1,000,000.00 1,000,000.00 loan 1999625 bank 2653209
(b) Opening Balance - 6,481,495.00 12,990,695.25 19,527,928.25 26,093,890.25 profit debtors
(b) Net Profit 12,962,990.00 13,018,400.50 13,074,466.00 13,131,924.00 13,647,501.00 equity 1000000 land 1350000
Less: Drawing (6,481,495.00) (6,509,200.25) (6,537,233.00) (6,565,962.00) (6,823,750.50) loan 1999625 building 1000000
Reserve & surplus 6,481,495.00 12,990,695.25 19,527,928.25 26,093,890.25 32,917,640.75
(2) Current Liabilities
1. Long-term borrowings 1,638,744.00 1,288,083.00 900,703.00 472,759.00 2.00
Total 9,120,239.00 15,278,778.25 21,428,631.25 27,566,649.25 33,917,642.75
II.Assets
(1) Non-current assets 2999625
A. Fixed Assets : 2999625
Gross Block 2,891,000.00 2,709,850.00 2,550,872.50 2,411,241.50 2,288,504.50
Less : Depreciation 181,150.00 158,977.50 139,631.00 122,737.00 107,972.00
Net Block A 2,709,850.00 2,550,872.50 2,411,241.50 2,288,504.50 2,180,532.50
(b) Non-current investments
(e) Other non-current assets
(2) Current assets
(b) Inventories - - - - -
(c) Trade receivables - - - - -
1. Consumable Stores 242,500.00 242,500.00 242,500.00 242,500.00 242,500.00
(d) Cash and cash equivalents 6,390,388.00 12,710,903.75 19,003,386.75 25,267,140.75 31,729,106.25
(f) Other current assets

Preliminary Expenses not written off 80,000.00 60,000.00 40,000.00 20,000.00 -

Total 9,422,738.00 15,564,276.25 21,697,128.25 27,818,145.25 34,152,138.75


ANNEXURE-XV
CASH FLOW STATEMENT Amount (Rs.)
Particulars Construction Ist Year 2nd Year 3rd Year 4th Year 5th Year
Period
A. Source Funds :
1. Cash Accurals
(Net Profit + Interest) 13147320.00 13169492.50 13188839.00 13205733.00 13676499.00
2. Depreciation 181150.00 158977.50 139631.00 122737.00 107971.00
3. Equity 1000000.00
4. Bank Loan 1956167.00
Total Sources 2956167.00 13328470.00 13328470.00 13328470.00 13328470.00 13784470.00

B. Disposition of Funds :
1. Preliminary and Pre-operative Expenses 15000.00 0.00 0.00 0.00 0.00 0.00
2. Increase in Raw Material 0.00 0.00 0.00 0.00 0.00 0.00
3. Increase in fixed assets 2891000.00 0.00 0.00 0.00 0.00 0.00
4. Consumables 8000.00 0.00 0.00 0.00 0.00 0.00
5. EMI 0.00 498754.00 498754.00 498754.00 498754.00 498754.00 1395000 27900
5. Increase in Recivables 0.00 0.00 0.00 0.00 0.00 0.00 1395000 27900
6. Drawing 0.00 6481495.00 6509200.25 6537233.00 6565962.00 6823750.50 1395000 27900
1395000 27900
5580000 111600
Total Disposition 2914000.00 6980249.00 7007954.25 7035987.00 7064716.00 7322504.50

C. Net Surplus (A -B) 42167.00 6348221.00 6320515.75 6292483.00 6263754.00 6461965.50

D. Closing Balance 42167.00 6390388.00 12710903.75 19003386.75 25267140.75 31729106.25


BREAK EVEN ANALYSIS ANNEXURE -XVI
(Level of Production) Amount (Rs.)
1st year data 2nd year data 3rd year data 4th year data 5th year data At 100% capacity
A. Sales value 14,364,000.00 14,364,000.00 14,364,000.00 14,364,000.00 14,820,000.00 14,820,000.00
B. Variable Overheads :
1 Raw material - - - - - -

2 Power 18,200.00 18,200.00 18,200.00 18,200.00 18,200.00 18,200.00

3 Direct labour and wages (N.A in our project) - - - - - -


-
4 Consumable Stores 8,000.00 8,000.00 8,000.00 8,000.00 8,000.00 8,000.00
-
5 Selling and Distribution Exp 60,000.00 60,000.00 60,000.00 60,000.00 60,000.00 60,000.00
-
86,200.00 86,200.00 86,200.00 86,200.00 86,200.00 86,200.00

C. Contribution 14,277,800.00 14,277,800.00 14,277,800.00 14,277,800.00 14,733,800.00 14,733,800.00

D. Fixed Overheads :
1 Salary 683,100.00 683,100.00 683,100.00 683,100.00 683,100.00 683,100.00

2 Repair and Maintenance 36,230.00 36,230.00 36,230.00 36,230.00 36,230.00 36,230.00

Total cash fixed overheads 719,330.00 719,330.00 719,330.00 719,330.00 719,330.00 719,330.00

E. Non-cash fixed Overheads :

1 Depreciation 181,150.00 158,977.50 139,630.88 122,736.24 107,970.81 181,150.00

2 Preliminary and pre-operatives expenses written off 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00

Total Non-cash fixed Overheads : 181,150.00 158,977.50 139,630.88 122,736.24 107,970.81 181,150.00

F. Total fixed overheads (D+E) 900,480.00 878,307.50 858,960.88 842,066.24 827,300.81 900,480.00

G. Break Even Point % (F/C*100) 6.31 6.15 6.02 5.90 5.61 6.11
Break Even Sale 905916.51 883610.15 864146.72 847150.09 832140.93 905748.25
Cash Break Even Point % (D/C*100) 5.04 5.04 5.04 5.04 4.88 4.88
Cash Break Even Sale 723,672.84 723,672.84 723,672.84 723,672.84 723,538.44 723,538.44
PAY BACK PERIOD ANNEXURE-XVII
Pay back period is the period at which the net inflow equals net outflow Amount (Rs.)

Year Cash flows P.V. Factor Present Value Cumulative


at K=15% at K= 15% Cash Flows

0 -2906000.00 1 -2906000.00 -2906000.00


I 12829716.00 0.870 11156274.78 8250274.78
II 12829716.00 0.756 9701108.51 17951383.29
III 12829716.00 0.658 8435746.53 26387129.82
IV 12829716.00 0.572 7335431.76 33722561.58
V 13285716.00 0.497 6605348.91 40327910.49

Pay back period of the project 03 Yrs 04 Month


(Less than 4 Year)
ANNEXURE -XVIII
INTERNAL RATE OF RETURN
Here initial investment is Rs. 2906000.00
(salvage value ignored )

I.R.R of the project = 441%


Amount (Rs.)
Year Cash Flows

0 -2906000.00
I 12829716.00
II 12829716.00
III 12829716.00
IV 12829716.00
V 13285716.00
INDEX
1 उद्यममी सम्बन्धमी वविविरण:(Executive Summary & Promoter's Background)

2 लगगायये जगानये विगालगा उद्यम सम्बन्धमी वविविरण:(Project Background)

3 उद्यम स्थगावपित करनये कये ललए भभलम ककी आविश्यकतगा:(Land /Shed Details & Logistics)

4 अलग अलग कगायर्यो कये ललए भलभ म ककी आविश्यकतगा:(Building Construction Plan)

5 कच्चगा मगाल: (Procurement Strategy of Raw Material)

6 तकनमीककी विगाणणजजयक व्यविहगायर्यतगा : (Techno-Commercial Viability Assessment)

7 उत्पिगादन क्षमतगा: (Capacity & Production )

8 प्रदष
द ण ननययंत्रण: (Pollution Control)

9 अपिलशिस्ट ननबटगान ककी व्यविस्थगा एवियं प्रकक्रियगा: (Mode of Waste Disposal)

10 ननमगार्यण प्रकक्रियगा प्रविगाह चगाटर्य : (Manufacturing Process Flow diagram)

11 अधगारभभत सगाधननों ककी व्यविस्थगा :(Infrastructure Source)

12 वविपिणन रणनमीनत: (Marketing Strategy)

13 SWOT वविश्लयेषण:

14 कगायगार्यन्यविन अनदसभचमी (implementation schedule)


15 List of Annexure for Financial Analysis
Summery Report
Land & Building
Plant & Machinary
Preliaminiary Expenditure
Utilities Requirenment
Manpower Requirenment
Consumble Store
Repair and Maintanance
Projected Revenue details
Project Cost and Source of Finance
Bank Loan repaymnet schedule
Depreciation schedule
Profitability Estimate
Projected Balance Sheet
Cash Flow Statement
Break Even Analysis
Pay Back Period
Internal Rate of Return
y & Promoter's Background)

ject Background)

कतगा:(Land /Shed Details & Logistics)

गा:(Building Construction Plan)

w Material)

mercial Viability Assessment)

ode of Waste Disposal)

rocess Flow diagram)

Source)

alysis
Annexure-I
Annexure-II
Annexure-III
Annexure-IV
Annexure-V
Annexure-VI
Annexure-VII
Annexure-VIII
Annexure-IX
Annexure-X
Annexure-XI
Annexure-XII
Annexure-XIII
Annexure-XIV
Annexure-XV
Annexure-XVI
Annexure-XVII
Annexure-XVIII
Price of Land/Shed In Different Industrial Areas for 2012-13
For Medium/Large
For Medium/Large
Sl. For SSI units (In one scale Indus (In Five
Name of Industrial Area scale Indus (In One
No. Lump) Per Acre Yearly Instalments)
Lump) Per Acre
Per Acre
1 Bokaro, Phase I & II 1,618,134.00 2,260,310.00 2,712,233.00
2 Bokar, Phase III & IV 1,407,070.00 1,965,484.00 2,358,466.00
3 Kandra Industrial Area 1,316,251.00 1,838,465.00 2,898,235.00
4 Sindri Industrial Area 714,038.00 997,324.00 1,575,877.00
5 Giridih Industrial Area 1,566,310.00 2,187,880.00 2,840,579.00
6 Industrial Shed (Bokaro)
A TYPE 113,191.00
B TYPE 226,381.00
C TYPE 452,759.00

You might also like