Vardhaman 5. bhandal Chartered Accovntantz Ollrce : 4O2. 3Vace Anthem. Old Aqra Road. O22 1tale Oank ol lndta, Near Samrat I'oLel. Old C.8.3, , Nask-4ZZOOl ?h. (0253) 2570173,6G37 144,\A.:9023049067, E-mal:bhandan_vr2vl@yahoo.com FORM 3 (See Regulatton 3f CIIARTERED ACCOUNTANT'S CERTIFICATE (To be submltted at the ttme of Reglstratlon of ProJect aad for wlthdrawal of Money from Deslgnated Accountl Dare:27.04.2022 To, The Vrundavan Buildcon, Shri Krishna Marbal ComPound Parola Road, Opp. Cotton Market, Near APMC, Dhule - 124004 having Maha RERA Registration subJect: certificate of Financral Progress of work of Vrundavan Plaza NumberP4gsoooll2SSbeingdevelopedbyVrundavaaBulldcon. Sir, Plaza having Maha RDRA This certificate is being issued for RERA compliance for the vrundavan and is based on the Rcgistration Number r+sgooorrzss being developed by vruadavan Bulldcon provided to me by the management of the records and documents produced before me La .*pi"tr^tions Company. A‐ Estimatcd COst of thc t (As On 31'03.2021 Sr.No. Land CoSt: 14,07,980.00 Valuc of thC l′ and as ascCrtaincd from the Annual Statemcnt of Ratcs (ASR) Estimated Amount Of Prcnlium payablc t0 0btdn deVC10pmcnt rights, FSI,additiOnal FSI,fungiblc area and any Other incentiVC/conceSSiOn in deficiency under I)CR Trom Local Authorrty or State Government/UT Administration or any Statutory Authority' 000 Estimated Acquisition cost of TDR (if any) Administration 80,960.00 d) Estimated Amounts payable to State Government/UT competent authority or any other statutoty,"lthot:y^-"^t:" charges' Central Government, towards stamp duty' transfer ^t:It- registration fees etc; and Estimated Lard p..illum payable as per annual statement of (ASR) for redevelopment of land owned by public authorities. ０ 000 Undcr Re habilitation scheme: ０ trstimated construction cost of rehab development and infrastructure for building including srtc the same as certificd by Engineer. land of a11 0r any cncumbranccs gl° 0.Oo ‐^― ――̀^4^^̀VuCtし ■ υ■■ , υvじ I1lCaα waT'Ⅷcu o1電lranslt 蹴計 ■ ■ fpη S tcnants,apartment Owncrs to slum dwcllers, COncessiOnaire which are nO or gOvernment or trstimated Cost of ASR linked premium, deposits or maintenance deposit fees, charges and security ". ;;;';;;;nt any authorities towards and in project whatsoever payable to lf ."i.ilfi,.tio.r. Any other cost including rnterest 0.oo (iV) estimated on the borrowing specifically for construction of rehabilition done component O.Oo Sub̲TOtai of Land cOst 14,88,940.oo Dcvelopment cost/Cost,fC° nstructiOn Of Building Estinlatcd cost Of COnstruct10n as certiflcd by Engincer. 69,50,500.oo cost incurred on additional items not included in estimated cost per Engineer Certificate) 0.Oo uding cOst 3,20,250.oo l fces, sitc ng water, rbcd c cOst hre and mttntenttJ誌 mcnt hdudng ご 」 II甘 :逮1:nd equゎ Estimated 1.axes, cess, fees, charges, premiurrIS' lnterest any Statutory Ruthoriiy. etc. payable t ii:TT: ^o-?:!l: .to .financial institutions, scheduled henks 蹴 増庶:認 総漱 骰 Qtty高 翼1蝋 λc‖ I Sub-totat of D;"I.t;""t G"c *Pass through charges or indirect taxes **Estimated not included in esrimar-x ^^^. -. co., .n"r, be revised throught cost of project' "o..."tiol ffi:ffi:: Table B - Actual Cost lncurred on the Project (as on 3L.O3.2O2 Sr. Particulars Actual (Rs.) No. Incurred {2) (3) 14,07,980.00 0.00 0.00 80,960.00 0.00 0.00 0.00 0.00 lV. Any other cost including interest incurred on the borrowing done specifically for construction of 0.00 rehabilitation component' roor Sub‐ TOtal of Land COSt Development Cost/ Cost of Construction= (i) Expenditure for construction. Minimum of (a) and (b) to be considered 52,51,300.00 (a) Construction cost incurred including site development and infrastructure for the *_" as certified by the Engineer. 52,51,300.00 (b) Actual Cost of construction incurred as per the books of accounts as verified by the CA. 52,51,300.Oo (ii) Cost incurred on additional items not included in 4,55,100.Oo Incurred Expenditure tO、 vards Taxes,cess,fees,charges, prenliums,lnterest etc.tO any Statutopv AuthOnty. Incurred Expenditure tOwards lnterest tO Financial institutions, scheduled banks, non̲banking flnancial institution (NBFC)Or money lendcrs On cOnstructiOn funding or llnoney bOrrO、 ved ibr cOnstructiOn. ￨ 0.00 Sub̲TOtal of Total cO赫 (Actual incurred as on date of certificate) 71,95,340.Oo Proportion of ttrc Cost,rcu@ Construction Cost to the l'Otal Estimated cOst(rablc A) 8214% Amount *hich-En be ,"ithdAwn--fr; the Designatcd 71,95,340.00 Less:Amount、 宙thdrawη till date Of this certincate frOm thc Designated Account 64,97,351.Oo Net Amount which can be ttlthdrawn from the Designated Bank A/c under this certificate. 6,97,989.oo *Pass through charges o. i"a れ :lα 報 1; ￨:‖ ・:‐ ヽLi二 '驀 ; gy1 i,.E,:. . .l Nasl:lt. )''' statcment of calcurati Table c on ofReceivables from the Sales ofthe Real Estate PrOJeCt SOLD INVENTORY carpct AG;IG- Sq.Mts) t