Annexure A Statement for calculation of Receivables from the Sales of the New Real Estate Project 'Samraat Apna Ghar Phase-I' consisting of Building A, B, C, D, & E with Commercial Shops Sold Inventory Carpet Area Sr. No. Flat No. (In sq. mtrs) (1) (2) (3) Building A - Wing A1 1 101 57.22 2 104 57.22 3 201 57.22 4 202 39.76 5 203 39.76 6 204 57.22 7 301 57.22 8 302 39.76 9 303 39.76 10 304 57.22 11 401 57.22 12 402 39.76 13 403 39.76 14 404 57.22 15 501 57.22 16 502 39.76 17 503 39.76 18 504 57.22 19 601 57.22 20 602 39.76 21 603 39.76 22 604 57.22 23 701 57.22 24 702 39.76 25 703 39.76 26 704 57.22 Building A - Wing A2 27 101 39.76 28 102 39.76 29 104 39.76 30 201 39.76 31 202 39.76 32 203 39.76 33 204 39.76 34 301 39.76 35 302 39.76 36 303 39.76 37 304 39.76 38 401 39.76 39 403 39.76 40 404 39.76 41 501 39.76 5 502 39.76 6 503 39.76 42 504 39.76 43 601 39.76 44 602 39.76 45 603 39.76 46 604 39.76 47 701 39.76 48 702 39.76 49 703 39.76 50 704 39.76 Building A - Wing A3 51 101 39.76 52 102 57.22 53 201 39.76 54 202 57.22 55 203 57.22 56 204 39.76 57 301 39.76 58 302 57.22 59 304 39.76 60 402 57.22 61 403 57.22 62 404 39.76 63 501 39.76 64 502 57.22 65 503 57.22 66 504 39.76 67 601 39.76 68 602 57.22 69 603 57.22 70 604 39.76 13 703 57.22 71 704 39.76 Building A : Commercial Shops - Ground Floor 72 1 28.33 73 2 15.5 74 3 30.78 75 4 28.28 76 5 15.05 77 6 19.41 78 7 15.05 79 8 28.28 80 9 28.28 81 10 15.05 82 11 19.41 83 12 15.05 84 14 30.78 85 15 15.5 Building B - Wing B1 86 101 57.22 87 103 39.76 88 104 57.22 89 201 57.22 90 204 57.22 91 303 39.76 92 304 57.22 93 404 57.22 94 504 57.22 95 603 39.76 96 604 57.22 29 703 39.76 97 704 57.22 Building B - Wing B2 100 104 39.76 35 203 39.76 101 302 39.76 102 304 39.76 41 403 39.76 103 404 39.76 104 503 39.76 105 601 39.76 106 603 39.76 107 604 39.76 49 704 39.76 Building B - Wing B3 108 103 57.22 109 202 57.22 110 302 57.22 111 303 57.22 112 304 39.76 113 404 39.76 114 504 39.76 115 603 57.22 116 702 57.22 117 704 39.76 Building D - Wing D1 118 201 57.22 119 202 39.76 120 204 57.22 121 302 39.76 122 303 39.76 123 304 57.22 124 402 39.76 125 403 39.76 126 601 57.22 127 602 39.76 128 604 57.22 129 704 57.22 Building D - Wing D2 130 102 57.22 131 201 39.76 132 204 39.76 133 404 39.76 134 602 57.22 Building E - Wing E1 135 101 57.22 136 102 39.76 137 103 39.76 138 104 57.22 139 201 57.22 140 202 39.76 141 204 57.22 142 301 57.22 143 302 39.76 144 303 39.76 145 304 57.22 146 401 57.22 147 402 39.76 148 404 57.22 149 501 57.22 150 502 39.76 151 504 57.22 152 601 57.22 153 602 39.76 154 603 39.76 155 604 57.22 193 701 57.22 156 702 39.76 Building E - Wing E2 157 101 39.76 158 102 39.76 159 104 39.76 160 201 39.76 161 202 39.76 162 301 39.76 163 302 39.76 164 303 39.76 165 401 39.76 166 402 39.76 167 403 39.76 168 404 39.76 169 502 39.76 170 503 39.76 171 504 39.76 172 601 39.76 173 602 39.76 174 603 39.76 175 702 39.76 Building E - Wing E3 175 101 39.76 176 104 39.76 177 201 39.76 178 203 39.76 179 301 39.76 180 302 39.76 181 403 39.76 182 404 39.76 183 501 39.76 184 502 39.76 185 504 39.76 186 602 39.76 187 603 39.76 188 604 39.76 189 704 39.76 Building E - Wing E4 190 102 39.76 191 104 39.76 192 202 39.76 193 301 39.76 194 302 39.76 195 303 39.76 196 402 39.76 197 501 39.76 198 502 39.76 199 503 39.76 200 504 39.76 201 602 39.76 202 603 39.76 Building E - Wing E5 202 102 57.22 203 103 57.22 204 202 57.22 205 204 39.76 206 302 57.22 207 303 57.22 208 401 39.76 209 501 39.76 210 503 57.22 211 602 57.22 212 603 57.22 213 702 57.22 Total 9757.27 Unsold Inventory Valuation Ready Recknor Rate as on the date of Certificate 'of the Residential / Commercial premises Rs._______ 'per sq. mtrs. Carpet Area Sr. No. Flat No. (In sq. mtrs) (1) (2) (3) Building A - Wing A1 1 102 39.76 2 103 39.76 Building A - Wing A2 3 103 39.76 4 402 39.76 Building A - Wing A3 7 103 57.22 8 104 39.76 9 303 57.22 10 401 39.76 11 701 39.76 12 702 57.22 Building A : Commercial Shops - Ground Floor 14 12 28.28 15 16 28.33 Building B - Wing B1 14 102 39.76 15 202 39.76 16 203 39.76 17 301 57.22 18 302 39.76 19 401 57.22 20 402 39.76 21 403 39.76 22 501 57.22 23 502 39.76 24 503 39.76 25 601 57.22 26 602 39.76 27 701 57.22 28 702 39.76 Building B - Wing B2 30 101 39.76 31 102 39.76 32 103 39.76 33 201 39.76 34 202 39.76 36 204 39.76 37 301 39.76 38 303 39.76 39 401 39.76 40 402 39.76 42 501 39.76 43 502 39.76 44 504 39.76 45 602 39.76 46 701 39.76 47 702 39.76 48 703 39.76 Building B - Wing B3 50 101 39.76 51 102 57.22 52 104 39.76 53 201 39.76 54 203 57.22 55 204 39.76 56 301 39.76 57 401 39.76 58 402 57.22 59 403 57.22 60 501 39.76 61 502 57.22 62 503 57.22 63 601 39.76 64 602 57.22 65 604 39.76 66 701 39.76 67 703 57.22 Building C - Wing C1 68 101 57.22 69 102 39.76 70 103 39.76 71 104 57.22 72 201 57.22 73 202 39.76 74 203 39.76 75 204 57.22 76 301 57.22 77 302 39.76 78 303 39.76 79 304 57.22 80 401 57.22 81 402 39.76 82 403 39.76 83 404 57.22 84 501 57.22 85 502 39.76 86 503 39.76 87 504 57.22 88 601 57.22 89 602 39.76 90 603 39.76 91 604 57.22 92 701 57.22 93 702 39.76 94 703 39.76 95 704 57.22 Building C - Wing C2 96 101 39.76 97 102 39.76 98 103 39.76 99 104 39.76 100 201 39.76 101 202 39.76 102 203 39.76 103 204 39.76 104 301 39.76 105 302 39.76 106 303 39.76 107 304 39.76 108 401 39.76 109 402 39.76 110 403 39.76 111 404 39.76 112 501 39.76 113 502 39.76 114 503 39.76 115 504 39.76 116 601 39.76 117 602 39.76 118 603 39.76 119 604 39.76 120 701 39.76 121 702 39.76 122 703 39.76 123 704 39.76 Building C - Wing C3 124 101 39.76 125 102 57.22 126 104 39.76 127 201 39.76 128 202 57.22 129 203 57.22 130 204 39.76 131 301 39.76 132 302 57.22 133 303 57.22 134 304 39.76 135 401 39.76 136 402 57.22 137 403 57.22 138 404 39.76 139 501 39.76 140 502 57.22 141 503 57.22 142 504 39.76 143 601 39.76 144 602 57.22 145 603 57.22 146 604 39.76 147 701 39.76 148 702 57.22 149 703 57.22 150 704 39.76 Building D - Wing D1 151 101 45.95 152 102 39.76 153 103 39.76 154 104 45.95 155 203 39.76 156 301 57.22 157 401 57.22 158 404 57.22 159 501 57.22 160 502 39.76 161 503 39.76 162 504 57.22 163 603 39.76 164 701 57.22 165 702 39.76 166 703 39.76 Building D - Wing D2 167 101 39.76 168 103 57.22 169 104 39.76 170 202 57.22 171 203 57.22 172 301 39.76 173 302 57.22 174 303 57.22 175 304 39.76 176 401 39.76 177 402 57.22 178 403 57.22 179 501 39.76 180 502 57.22 181 503 57.22 182 504 39.76 183 601 39.76 184 603 57.22 185 604 39.76 186 701 39.76 187 702 57.22 188 703 57.22 189 704 39.76 Building E - Wing E1 190 203 39.76 191 403 39.76 192 503 39.76 194 703 39.76 195 704 57.22 Building E - Wing E2 196 103 39.76 197 203 39.76 198 204 39.76 199 304 39.76 200 501 39.76 201 604 39.76 202 701 39.76 203 703 39.76 204 704 39.76 Building E - Wing E3 205 102 39.76 206 103 39.76 207 202 39.76 208 204 39.76 209 303 39.76 210 304 39.76 211 401 39.76 212 402 39.76 213 503 39.76 214 601 39.76 215 701 39.76 216 702 39.76 217 703 39.76 Building E - Wing E4 218 101 39.76 219 103 39.76 220 201 39.76 221 203 39.76 222 204 39.76 223 304 39.76 224 401 39.76 225 403 39.76 226 404 39.76 227 601 39.76 228 604 39.76 229 701 39.76 230 702 39.76 231 703 39.76 232 704 39.76 Building E - Wing E5 233 101 39.76 234 104 39.76 235 201 39.76 236 203 57.22 237 301 39.76 238 304 39.76 239 402 57.22 240 403 57.22 241 404 39.76 242 502 57.22 243 504 39.76 244 601 39.76 245 604 39.76 246 701 39.76 247 703 57.22 248 704 39.76