Trailblazing Legacy & Corporate Developments
Consolidated synopsis of Real Estate Projects
BRIGADE
Particulars
Ongoing BEL
Projects
Ongoing SPV
Projects*
Total super built-up area of projects on sale basis
15.79
1.63
Stock Sales
In Mn sft
BEL
0.56
Total
SPV
0.55
18.53
Less: Landowner share
4.46
4.46
Company share of saleable area
11.33
1.63
0.56
0.55
14.07
Sold till date
7.81
0.81
8.62
To be sold
Estimated receipts
From sold units
From unsold units
3.52
0.82
0.56
0.55
5.45
INR Mn
67,114
11,553
7,830
5,289
91,786
44,902
6,558
4,840
2,520
58,820
22,212
4,995
2,990
2,769
32,966
Collections to date on sold units
23,478
3,832
3,784
1,495
32,589
Remaining to be collected from sold units
21,424
2,726
1,056
1,025
26,231
Remaining to be collected from sold and unsold units [A]
43,636
7,721
4,046
3,794
59,197
Estimated Total Cost
52,875
8,596
1,743
2,217
65,431
Cost incurred till date
22,424
5,014
1,743
2,217
31,398
Remaining Cost to be incurred [B]
30,451
3,582
34,033
Gross Operating Cash Flows [A] - [B]
13,185
4,139
4,046
3,794
25,164
Present Borrowings [C]
845
101
597
1,175
2,718
Net Operating Cash Flows projected [A] - [B] - [C]
12,340
4,038
3,449
2,619
22,446
* Brigade Orchards and Brigade Residences at WTC Chennai
9View entire presentation