Sample Estimate at Tower J at Reserve Price at World Tarde Center, New Delhi

S.No. Unit No. Carpet Area (sft) Super BUA (sft)

1 J-302 10,586 14,051
Total 10,586 14,051

a Basic Sale Price

i Super BUA (Sft) 14,051
ii Carpet Area (sft) 10,586
ii Rate at Reserve price (sft) 37,161
Sub Total Basic Price 522,149,211

b Car Parking
i Parking (1 ECS per 2000 sft) @ 10 lac each at LB1 and at LB2 /No 7
Amount 7,000,000
ii Stack Parking (2 ECS per 1300 sft) @ 12 lac for every 2 ECS at LB3 / No 22
Amount 13200000
Sub Total 20,200,000

Net Sale Price (a+b) 542,349,211

c Maintainence
Rs 25/- per sft for two years 8,430,600

d Sinking Fund
Rs 2/- per sft for two years 674,448

e IFMS
Rs 500/- per sft one time 7,025,500

Total Cost of Unit 558,479,759

Amount in CR. 55.85

GST, Shall be extra.