| (Rs. in Millions) |
| INCOME : | | | | | |
| Operating Income | | | | | 1.28 |
| Revenue from property development | | | | | |
| Sale of Development Rights | | | | | |
| Development Charges | | | | | |
| Income From Investment in Properties | | | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 1.28 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | | | | | 1.28 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Cost of Construction and Development | | | | | 1.28 |
| Opening Raw Materials | | | | | |
| Cost of Land & Construction Materials | | | | | 1.28 |
| Closing Stock | | | | | |
| Cost of Constructed property Sold | | | | | |
| Development Rights | | | | | |
| Other Construction Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 1.28 |
| Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Electricity & Power | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 0.90 | 0.90 | 3.10 | 3.20 | 2.97 |
| Salaries, Wages & Bonus | 0.90 | 0.90 | 3.10 | 3.10 | 2.93 |
| Contributions to EPF & Pension Funds | | | | | |
| Workmen and Staff Welfare Expenses | | | | | |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 |
| Operating Expenses | 0.20 | 0.30 | 0.20 | 0.20 | 0.43 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | | | | | 0.00 |
| Packing Material Consumed | | | | | |
| Other Manufacturing expenses | 0.20 | 0.30 | 0.20 | 0.20 | 0.43 |
| General and Administration Expenses | 1.50 | 2.30 | 1.30 | 1.40 | 2.21 |
| Rent , Rates & Taxes | 0.50 | 0.40 | 0.20 | 0.40 | 0.45 |
| Insurance | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
| Printing and stationery | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 |
| Professional and legal fees | 0.70 | 1.50 | 0.70 | 0.70 | 1.31 |
| Other Administration | 0.30 | 0.30 | 0.30 | 0.30 | 0.37 |
| Selling and Distribution Expenses | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
| Advertisement & Sales Promotion | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
| Sales Commissions & Incentives | | | | | |
| Freight and Forwarding | | | | | |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 0.20 | 0.20 | 0.20 | 0.20 | 0.25 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | 0.20 | 0.20 | 0.20 | 0.20 | 0.25 |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 2.90 | 3.80 | 5.00 | 5.20 | 7.25 |
| Operating Profit (Excl OI) | -2.90 | -3.80 | -5.00 | -5.20 | -5.97 |
| Other Income | 0.00 | | 0.00 | | 0.42 |
| Interest Received | | | 0.00 | | 0.42 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | | | | | |
| Others | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Profit | -2.90 | -3.80 | -5.00 | -5.20 | -5.54 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
| Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 |
| PBDT | -2.90 | -3.80 | -5.00 | -5.20 | -5.67 |
| Depreciation | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 |
| Profit Before Taxation & Exceptional Items | -3.00 | -3.90 | -5.10 | -5.30 | -5.78 |
| Exceptional Income / Expenses | | | | 2.00 | -122.88 |
| Profit Before Tax | -3.00 | -3.90 | -5.10 | -3.30 | -128.66 |
| Provision for Tax | | | | | |
| Current Income Tax | | | | | |
| Deferred Tax | | | | | |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | -3.00 | -3.90 | -5.10 | -3.30 | -128.66 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | -221.40 | -217.40 | -212.30 | -209.00 | -80.33 |
| Appropriations | -224.40 | -221.40 | -217.40 | -212.30 | -208.99 |
| General Reserve | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | -224.40 | -221.40 | -217.40 | -212.30 | -208.99 |
| Equity Dividend % | | | | | |
| Earnings Per Share | 0.00 | 0.00 | 0.00 | 0.00 | -5.00 |
| Adjusted EPS | 0.00 | 0.00 | 0.00 | 0.00 | -5.00 |