a-




                                                                                  FORM.3

                                                             CHARTERED ACCOUNTANTS CERTM ICATE

                                                    Cost of Real Estate Project Registration Number P51500015197

                                                                                                          Amount           Amount
                       Sr. No                                       Particulars
                                                                                                       Estimated (Rs.)   Incurred (Rs.)

                      7           1      Land Cost                                                      1.,3950,0N1-     1,,39F0,0N1-

                                  a      Acquisitron Cost of Land or Development Rights, lease

                                         Premiun; lease rent, interest cost incurred or payable on

                                         Land Cost and legal cost

                                  b      Amount of Premium payable t0 obtam development

                                         dghts, FSI, aclditional FSI, fungible area, and anv other

                                         incentrve under DCR fiom Local Authoritv or State

                                         Covemment or anir $12111ory Authority

                                  C      Acquisition cost of TDR(if any)

                                  d      Amounts pavable to State Covernment or competent                7,06,0001 -      7,06,0001 -

                                         authorig or any other statutory authoritv of the State or

                                         Central Govemment, towards stamp dufv, transfer charges,

                                         registration fees, e tc.

                                  e      Land Premium pavable as per annual statement of rates

                                         (ASR)for redevelopment of land owned by public

                                         authoritres.

                                  F      Under Rehabilitation scheme:

                                         i. Estimated construction cost of rehab building including

                                         site development and rnfrastructure for the same as

                                         certified by Engrneer

                                         ri. Actual Cost of conslruction of rehab building

                                         incurred as per the books of accounts as verified by the CA

                                         Note :( for total cost of construction incurred, Mrnimum of

                                         or (ii)is to be considered)




     CCI P J Za*zari dL Co., Block No 3,
     J     A4]1203 (X,{S)
     &{ob: 8888882705, 7508955657
     Iim;*il: ekta"kuthi:rla(!,' gmail.c<rm
              iii. Cost towards clearance of land of all or any

              encumbrances inclucling cost of removal of legal/illegal

              occupanb, cost for providing temporary transit

              accommodation or rent in lieu of Transit Accommodation,

              overhead cost

              iv. Cost of ASR linked premium, fees, charges and

              security deposits or maintenance deposif or any amount

              whatsoever payable to any authorities towards and in

              Projec t of rehabilitation.

Sub-Totai of LAND COST: 1,46,56,000/-

         ii   Development Cost/Cost of construction

         a    i. Estimated cost of conshuction as certified by Engineer        8,40,63,0001-   8,4A,63,0Nf -

              ii. Actual cost of construction incurred as per the books of     35,00ooo/-      35,00,000/-

              accounts as verriied by the CA

              a.   iii On-site expenditure for development of entire
              project excluding cosi of constuction as per (ii) above, ie.

              salaries, consultants fees, site overheads, cost of services

              (including water, electricity, sewerage), cost of machineries

              and equipment including its hire and maintenance costs,

              consumables etc.

              All costs direcfly incurred to complete the consbuction of the

              buildings /wings of the project registered.

         b    Payment of Taxes, cess, fees, charges, premiums,                  2,20,0001-      2,20,0001-

              rurterest etc to any statLrtory Authority.

         C    Principal sum and interest payable to financial
              institutions, scheduied banks, non-banking financial
              institution (NBFC) or money lenders on construction
              funding or money borrowed for conshuction

Sub Total of Development Cost: 8,7f3,000/-
2.Total Estimated Cost of the Real Estate Project                        10,24,39,0001-


  [(1+ l(ii)] of Estimated Coluum
3. Total Cost Incurred of the Real Estate Project                        10,24,39,000/-

   [(1+ l(ii)] of Incurred Column
4. % completion of Construction Work                                         100%

(as per Project Architect's Certificate)

5. Proportion of the Cost incurred on Land Cost and                          100%

Construction Cost to the Total Estimated Cost. (312 7")

6. Amount Which can be withdrawn from the                               10,24,39,0001-

Designated Account Total Estimated Cost * Proportion

of cost incurred (Sr, number 2 * Sr. number 5)

7. Less: Amount withdrawn till date of this certificate as             Rs.10,24,39p001 -

per the Books of Accounts and Bank Statement.

8. Net Amount which can be withdrawn from the                                  0

Designated Bank Account under this certificate



This certificate is being issued for RERA compliance for the firm M/s. VANSH INFRASTRUCIURES (PROJECT:
AKSHAD SUPER CITY PHASE !) and is based on the records and documents produced before me and explanations
provided to me by the management of the Company.


FOR EKTA KUTHIALA AND
CHARTERED ACCOUNTANTS



EKTA S.
(PROPRTETOR)
Mem. No.535507
Date: 31't lanuary, 2022


UDI N : 225355S74FRffi lU43.4g