Consolidated Financials Snapshot
Consolidated synopsis of Real Estate Projects
BRIGADE
Particulars
Ongoing BEL
Projects
Ongoing SPV
Projects*
Total super built-up area of projects on sale basis
15.24
1.79
Stock Sales
In Mn sft
BEL
0.52
Total
SPV
0.49
18.04
Less: Landowner share
4.14
4.14
Company share of saleable area
11.10
1.79
0.52
0.49
13.90
Sold till date
7.95
0.99
8.94
To be sold
Estimated receipts
From sold units
From unsold units
3.15
0.80
0.52
0.49
4.96
INR Mn
66,511
12,908
9,388
3,802
92,609
46,935
8,178
6,541
1,389
63,043
19,576
4,730
2,847
2,413
29,566
Collections to date on sold units
26,544
4,509
4,137
676
35,866
Remaining to be collected from sold units
20,391
3,669
2,404
713
27,177
Remaining to be collected from sold and unsold units [A]
39,967
8,399
5,251
3,126
56,743
Estimated Total Cost
51,540
9,531
1,986
1,930
64,987
Cost incurred till date
22,778
5,799
1,986
1,930
32,493
Remaining Cost to be incurred [B]
28,762
3,732
32,494
Gross Operating Cash Flows [A] - [B]
11,205
4,667
5,251
3,126
24,249
Present Borrowings [C]
632
92
489
920
2,133
Net Operating Cash Flows projected [A] - [B] - [C]
10,573
4,575
4,762
2,206
22,116
* Brigade Orchards and Brigade Residences at WTC Chennai
9View entire presentation