SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com Annexure D Form 3 (See Regulation 3) CHARTERED ACCOUNTANT’S CERTIFICATE (To be submitted at the time of Registration of Project and for withdrawal of Money from Designated Account) Date: 31st Mar., 2026 To, M/s. Crescent Shelters, 9th Floor, The Avenue Navpada, Marol, Andheri East, Mumbai 400059. Subject : Certiticate of financial Progress Of Work of Crescent WTC Western Trade Center Phase II having MahaRERA Registration Number P51700076585 being deveIoped by M/s. Crescent Shelters Sir/Madam, This certificate is being issued for RERA compliance for Crescent WTC Western Trade Center Phase II having MahaRERA Registration Number P51700076585 being developed by M/s. Crescent Shelters and is based on the records and documents produced before me and explanations provided to me by the the management of the Firm. Table A — Estimated Cost of the Project (at the time of Registration of Project) Estimated Cost (At Sr. Particulars the time of Regis- No tration of Project) (1) (2) (3) i. Land Cost Value of the land as ascertained from (a) the Annual State- ment of Rates (ASR). 37,61,23,846 1 Estimated Amount of Premium payable (b to obtain develop- ) ment rights. PSI, additional PSI, fun- gible area, and any 45,91,00,000 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com other incen- tive/concession in deficiency under DCR from Local Au- thority or State Government/UT Administration or any Statutory Au- thority. Estimated Acquisi- (c) tion cost of TDR (if any). 0 Estimated Amounts payable to State Government/UT Administration or competent authori- ty or any other stat- (d utory authority of ) the State or Central Government, to- wards stamp duty, transfer charges, registration fees etc; and 0 Estimated Land Premium payable as per annual state- (e) ment of rates (ASR) for redevelopment of land owned by public authorities. 0 Under Rehabilita- (f) tion scheme i. Estimated con- struction cost of re- hab building including site de- velopment and in- frastructure for the same as certi- fied by Engineer. 0 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com ii. Estimated Cost towards clearance of land of all or any encum- brances including cost or removal of legal/illegal occu- pants, cost for providing temporary transit accommodation or rent in lieu of Transit Accom- modation. overhead cost, amounts payable to slum dwellers. ten- ants, apartment owners or appropriate au- thority or government or concessionaire which are not refundable and so on. 0 iii. Estimated Cost of ASR linked premi- um, fees, charges and securi- ty deposits or maintenance deposit, or and amount whatsoever payable to any authorities to- wards and in project of rehabilitation. 0 iv. Any other cost including interest estimated on the borrowing done 0 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com specifically for con- struction of rehabilitation com- ponent. Sub - Total of Land Cost: 83,52,23,846 ii. Development Cost/Cost of Construction of Build- ing Estimated Cost of (a) Construction as cer- tified by Engineer 2,40,00,00,000 Cost incurred on additional items not (b included in estimat- ) ed cost (As per en- gineer certificate) 0 Estimated Expendi- ture for develop- ment of entire pro- ject excluding cost of construction as per (i) above, i.e., salaries, consulants fees, site overheads, development works, cost of services (in- cluding water, elec- (c) tricity, sewerage, drainage. layout roads etc.), ab- sorbed cost (at- tributable to this project) of machin- eries and equip- ment including its hire and mainte- nance costs, con- sumables etc. 8,27,00,000 Estimated Taxes, cess, fees, charges, (d premiums, interest ) etc. payable to any Statutory Authority. 36,61,00,000 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com Interest payable to financial institu- tions, scheduled banks, non-banking financial institution (e) (NBFC) or money lendors on con- struction funding or money borrowed for construction. 4,75,00,000 Sub - Total of Development Cost: 2,89,63,00,000 Tolal Cost of the Project (Estimated) 3,73,15,23,846 *Pass through charges or indirect taxes not included in estimated cost of project ** Estimated cost shall be revised through correction application. SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com Table B - Actual Cost Incurred on the project (as on 31-03-2026) Sr Particulars Amount (Rs) No Incurred (1) (2) (3) Land Cost Value of the Iand as ascertained from (a) the Annual State- ment of Rates (ASR) 37,61,23,846 Incurred Expendi- ture on Premiums to obtain develop- ment rights, FSl, ad- ditional FSI, fungible area, and any other (b incentive/ conces- ) sion in deficiency under DCR from Lo- cal Authority or State Govern- ment/UT Admin- istration or any 1 Statutory Authority. 5,33,46,245 Incurred Expendi- (c) ture for Acquisition of TDR (if any). 0 Amounts paid to State Govern- ment/UT Admin- istration or compe- tent authority or any other statutory (d authority of the ) State or Central Government. to- wards stamp duty, transfer charges, registration fees etc; and 0 Land Premium paid (e) for redevelopment 0 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com of land owned by public authorities. Under Rehabilita- (f) tion scheme: i. Incurred Expendi- ture for construc- tion of rehabilita- tion building. Mini- mum of (a) or (b) to be considered (a) Cost Incurred for construction of re- hab building includ- ing site develop- ment and infra- structure for the same as certified by Engineer. (b) Incurred Ex- penditure for con- struction of rehab building as per the books of accounts as verified by the CA. 0 ii. Incurred Expendi- ture towards clear- ance of land of all or any encumbrances including cost of removal of le- gal/illegal occu- pants, cost for providing temporary transit accommoda- tion or rent In lieu of Transit Accom- modation, overhead cost, amounts paid to slum dwellers. tenants, apartment owners or appropri- ate authority or 0 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com government or con- cessionaire which are not refundable and so on. iii. Incurred Ex- penditure toward ASR linked premi- um, fees. charges and security depos- its or maintenance deposit, or any amount whatsoever paid to any authori- ties towards and in project of rehabili- tation. 0 iv. Any other cost including interest incurred on the bor- rowing done specifi- cally for construc- tion of rehabilita- tion component 0 Sub - Total of Land Cost: 42,94,70,091 Development Cost / Cost of Construction (i] Expenditure for construction, Mini- mum of (a) and (b) to be considered (a) Construction 2 cost incurred includ- ing site develop- ment and infra- structure for the same as certified by Engineer (b) Actual Cost of 4,96,13,343 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com construction in- curred as per the books of accounts as verified by the CA. (ii) Cost incurred on additional items not included in estimat- ed cost (As per en- gineer certificate) 0 (iii) Incurred Ex- penditure for devel- opment of entire project excluding cost of construction as per (i) above, i.e., salaries. consultants fees, site overheads, development works. cost of services (in- cluding water, elec- tricity, sewerage, drainage. layout roads etc.), ab- sorbed cost (at- tributable to this project) of machin- eries and equip- ment including its hire and mainte- nance costs, con- sumables etc. All costs incurred to complete the con- struction of the en- tire phase of the project registered. 44,08,452 (iv) Incurred Ex- penditure towards Taxes, cess, fees. 13,59,16,269 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com charges. premiums, interest etc. to any Statutory Authority. (v) Incurred Ex- penditure towards Interest to Financial institutions, sched- uled banks, non- banking financial institution (NBFC) or money lenders on construction fund- ing or money bor- rowed for construc- tion. 0 Sub-total of Development Cost: 18,99,38,064 3 Total Cost of the Project (Actual incurred as on date of certificate) 61,94,08,155 Proportion of the Cost incurred on Land Cost and Construction Cost to 4 the Total Estimated Cost(Table A). 16.60 5 Amount which can be withdrawn from the Designated Account. 61,94,08,155 Less: Amount withdrawn till date of this certificate from the Designated 6 Account 49,00,46,242 Net Amount which can be withdrawn from the Designated Bank Account 7 under this certificate 12,93,61,913 *Pass through charges or indirect taxes not included in incurred cost of the project. SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com Table C Statement for calculation of Receivables from the Sales of the Real Estate Pro- ject Sold Inventory Carpet Unit Consider- Area (in ation as per Sr. sq. mts.) Received Balance Re- Unit No. Agreement / No. As de- Amount ceivable Letter of Al- fined un- lotment der ReRa 1 2 3 4 5 6 1 601 43.01 83,34,000 7,33,400 76,00,600 2 602 43.01 74,08,000 17,52,000 56,56,000 3 603 34.47 64,92,500 5,49,250 59,43,250 4 604 33.17 62,47,500 5,24,750 57,22,750 5 605 33.17 62,47,500 8,37,125 54,10,375 6 606 33.17 62,47,500 14,61,875 47,85,625 7 607 33.17 62,47,500 14,61,875 47,85,625 8 608 33.17 64,26,000 15,06,500 49,19,500 9 609 33.17 64,26,000 15,06,500 49,19,500 10 610 33.17 64,26,000 14,85,200 49,40,800 11 611 32.05 60,37,500 2,01,875 58,35,625 12 612 32.05 62,10,000 5,21,000 56,89,000 13 613 31.49 61,02,000 14,25,500 46,76,500 14 614 31.49 61,02,000 5,51,000 55,51,000 15 615 32.61 63,18,000 5,51,000 57,67,000 16 616 43.01 83,34,000 5,51,000 77,83,000 17 617 43.01 83,34,000 5,51,000 77,83,000 18 618 75.53 1,46,34,000 8,01,000 1,38,33,000 19 619 36.05 69,84,000 5,51,000 64,33,000 20 620 36.05 69,84,000 3,01,000 66,83,000 21 621 36.05 69,84,000 10,00,002 59,83,998 22 622 36.05 69,84,000 10,51,001 59,32,999 23 623 36.05 69,84,000 10,21,002 59,62,998 24 624 36.05 69,84,000 16,46,000 53,38,000 25 625 36.05 69,84,000 9,97,400 59,86,600 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 26 626 36.05 67,90,000 5,79,000 62,11,000 27 627 36.05 69,84,000 16,46,000 53,38,000 28 628 36.05 64,02,000 13,60,300 50,41,700 29 629 36.05 63,05,000 14,76,250 48,28,750 30 630 36.05 63,05,000 14,76,250 48,28,750 31 631 36.05 63,05,000 14,76,250 48,28,750 32 632 36.05 69,84,000 16,46,000 53,38,000 33 633 36.05 69,84,000 4,00,000 65,84,000 34 634 37.35 72,36,000 15,50,683 56,85,317 35 701 43.01 83,34,000 7,33,400 76,00,600 36 702 43.01 83,34,000 19,83,500 63,50,500 37 703 34.47 59,36,000 12,90,400 46,45,600 38 704 33.17 64,26,000 13,63,900 50,62,100 39 705 33.17 64,26,000 8,63,900 55,62,100 40 706 33.17 53,55,000 12,38,750 41,16,250 41 707 33.17 64,26,000 5,42,600 58,83,400 42 708 33.17 64,26,000 8,63,900 55,62,100 43 709 33.17 64,26,000 8,63,900 55,62,100 44 710 33.17 64,26,000 5,00,000 59,26,000 45 711 32.05 62,10,000 11,31,500 50,78,500 46 712 32.05 62,10,000 14,52,500 47,57,500 47 713 31.49 59,06,397 7,56,633 51,49,764 48 714 31.49 55,59,600 7,89,536 47,70,064 49 715 32.61 57,21,300 8,15,408 49,05,892 50 716 43.01 83,34,000 7,33,400 76,00,600 51 717 43.01 83,34,000 7,33,400 76,00,600 52 718 75.53 1,46,34,000 3,01,000 1,43,33,000 53 720 36.05 69,84,000 16,46,000 53,38,000 54 723 36.05 65,96,000 0 65,96,000 55 724 36.05 69,84,000 8,89,400 60,94,600 56 725 36.05 69,84,000 8,89,400 60,94,600 57 726 36.05 69,84,000 8,89,400 60,94,600 58 727 36.05 69,84,000 8,89,400 60,94,600 59 733 36.05 65,96,000 15,49,000 50,47,000 60 734 37.35 72,36,000 17,09,000 55,27,000 61 801 43.01 78,71,000 18,67,750 60,03,250 62 802 43.01 83,34,000 11,50,100 71,83,900 63 803 34.47 63,07,000 2,00,000 61,07,000 64 804 33.17 49,98,000 11,49,500 38,48,500 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 65 805 33.17 49,98,000 11,49,500 38,48,500 66 806 33.17 64,26,000 15,06,500 49,19,500 67 807 33.17 64,26,000 15,06,500 49,19,500 68 808 33.17 58,90,500 7,83,575 51,06,925 69 809 33.17 64,26,000 1,00,000 63,26,000 70 810 33.17 64,26,000 5,42,600 58,83,400 71 811 32.05 62,10,000 14,52,500 47,57,500 72 812 32.05 58,65,000 7,79,750 50,85,250 73 813 31.49 54,24,000 12,56,000 41,68,000 74 814 31.49 50,85,000 11,71,250 39,13,750 75 815 32.61 52,65,000 12,16,250 40,48,750 76 816 43.01 83,34,000 19,83,500 63,50,500 77 817 43.01 83,34,000 19,83,500 63,50,500 78 818 75.53 1,28,04,750 31,01,188 97,03,562 79 819 36.05 69,84,000 16,46,000 53,38,000 80 820 36.05 65,96,000 5,59,600 60,36,400 81 821 36.05 69,84,000 16,63,460 53,20,540 82 822 36.05 65,96,000 15,47,400 50,48,600 83 823 36.05 65,96,000 15,49,000 50,47,000 84 824 36.05 65,96,000 8,89,400 57,06,600 85 825 36.05 65,96,000 8,89,400 57,06,600 86 826 36.05 69,84,000 16,46,000 53,38,000 87 827 36.05 54,32,000 4,43,200 49,88,800 88 828 36.05 65,96,000 15,49,000 50,47,000 89 829 36.05 69,84,000 16,46,000 53,38,000 90 830 36.05 65,96,000 15,49,000 50,47,000 91 831 36.05 58,20,000 4,82,000 53,38,000 92 832 36.05 58,20,000 4,82,000 53,38,000 93 833 36.05 58,20,000 4,82,000 53,38,000 94 834 37.35 60,30,000 5,03,000 55,27,000 95 901 43.01 69,45,000 16,36,250 53,08,750 96 902 43.01 69,45,000 16,36,250 53,08,750 97 907 33.17 60,69,000 14,16,350 46,52,650 98 915 32.61 63,18,000 14,79,500 48,38,500 99 916 43.01 78,71,000 4,00,000 74,71,000 100 917 43.01 78,71,000 4,00,000 74,71,000 101 918 75.53 1,38,21,000 33,55,250 1,04,65,750 102 919 36.05 65,96,000 15,49,000 50,47,000 103 920 36.05 65,96,000 15,49,000 50,47,000 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 104 921 36.05 65,96,000 15,49,000 50,47,000 105 922 36.05 65,96,000 8,89,400 57,06,600 106 923 36.05 65,96,000 2,29,800 63,66,200 107 924 36.05 65,96,000 15,49,000 50,47,000 108 925 36.05 65,96,000 15,49,000 50,47,000 109 926 36.05 65,96,000 5,59,600 60,36,400 110 930 36.05 65,96,000 15,49,058 50,46,942 111 931 36.05 58,20,000 7,73,000 50,47,000 112 932 36.05 58,20,000 13,55,000 44,65,000 113 933 36.05 58,20,000 13,55,000 44,65,000 114 934 37.35 60,30,000 14,07,500 46,22,500 115 1001 43.01 78,71,000 18,67,750 60,03,250 116 1002 43.01 78,71,000 18,67,750 60,03,250 117 1003 34.47 51,94,000 1,74,540 50,19,460 118 1004 33.17 60,69,000 8,10,350 52,58,650 119 1005 33.17 49,98,000 11,49,500 38,48,500 120 1006 33.17 64,26,000 8,63,900 55,62,100 121 1007 33.17 58,90,500 13,72,625 45,17,875 122 1010 33.17 60,69,000 1,00,051 59,68,949 123 1011 32.05 48,30,000 1,55,300 46,74,700 124 1012 32.05 62,10,000 5,99,000 56,11,000 125 1013 31.49 61,02,000 2,85,000 58,17,000 126 1014 31.49 57,63,000 13,40,750 44,22,250 127 1015 32.61 59,67,000 13,32,080 46,34,920 128 1025 36.05 65,96,000 15,49,000 50,47,000 129 1026 36.05 62,08,000 14,52,000 47,56,000 130 1027 36.05 69,84,000 4,00,000 65,84,000 131 1031 36.05 69,84,000 16,46,000 53,38,000 132 1032 36.05 69,84,000 15,76,160 54,07,840 133 1033 36.05 69,84,000 9,47,600 60,36,400 134 1034 37.35 64,32,000 15,08,000 49,24,000 135 1101 43.01 83,34,000 7,33,400 76,00,600 136 1102 43.01 83,34,000 7,33,400 76,00,600 137 1103 34.47 66,78,000 15,69,500 51,08,500 138 1104 33.17 64,26,000 15,06,500 49,19,500 139 1105 33.17 64,26,000 8,63,900 55,62,100 140 1106 33.17 64,26,000 15,06,500 49,19,500 141 1107 33.17 64,26,000 7,94,285 56,31,715 142 1108 33.17 64,26,000 8,63,900 55,62,100 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 143 1109 33.17 62,47,500 4,00,000 58,47,500 144 1110 33.17 64,26,000 0 64,26,000 145 1111 32.05 62,10,000 13,90,400 48,19,600 146 1112 32.05 62,10,000 14,52,500 47,57,500 147 1113 31.49 57,63,000 7,64,450 49,98,550 148 1114 31.49 57,63,000 13,40,750 44,22,250 149 1115 32.61 59,67,000 13,91,750 45,75,250 150 1116 43.01 83,34,000 19,83,500 63,50,500 151 1117 43.01 83,34,000 7,33,400 76,00,600 152 1118 75.53 1,46,34,000 35,21,915 1,11,12,085 153 1119 36.05 69,84,000 16,39,016 53,44,984 154 1120 36.05 65,96,000 15,49,000 50,47,000 155 1121 36.05 65,96,000 8,89,400 57,06,600 156 1122 36.05 69,84,000 16,46,000 53,38,000 157 1123 36.05 69,84,000 5,98,400 63,85,600 158 1124 36.05 65,96,000 2,29,800 63,66,200 159 1125 36.05 69,84,000 16,46,000 53,38,000 160 1126 36.05 69,84,000 16,46,000 53,38,000 161 1127 36.05 69,84,000 16,46,000 53,38,000 162 1128 36.05 69,84,000 4,00,000 65,84,000 163 1129 36.05 69,84,000 9,47,600 60,36,400 164 1130 36.05 69,84,000 9,47,600 60,36,400 165 1131 36.05 69,84,000 5,98,400 63,85,600 166 1132 36.05 69,84,000 5,98,400 63,85,600 167 1133 36.05 69,84,000 5,98,400 63,85,600 168 1134 37.35 72,36,000 5,98,400 66,37,600 169 1201 43.01 78,71,000 10,80,650 67,90,350 170 1202 43.01 78,71,000 10,80,650 67,90,350 171 1203 34.47 59,36,000 7,90,400 51,45,600 172 1204 33.17 64,26,000 15,13,900 49,12,100 173 1205 33.17 60,69,000 14,17,250 46,51,750 174 1206 33.17 60,69,000 1,00,000 59,69,000 175 1207 33.17 60,69,000 8,10,350 52,58,650 176 1208 33.17 60,69,000 1,00,000 59,69,000 177 1209 33.17 60,69,000 14,17,250 46,51,750 178 1210 33.17 60,69,000 14,17,250 46,51,750 179 1211 32.05 58,65,000 7,79,750 50,85,250 180 1212 32.05 51,75,000 11,93,750 39,81,250 181 1213 31.49 57,63,000 10,52,600 47,10,400 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 182 1214 31.49 61,02,000 14,25,500 46,76,500 183 1215 32.61 63,18,000 14,79,500 48,38,500 184 1216 43.01 83,34,000 7,33,400 76,00,600 185 1217 43.01 83,34,000 7,33,400 76,00,600 186 1218 75.53 1,46,34,000 13,63,400 1,32,70,600 187 1219 36.05 69,84,000 5,98,400 63,85,600 188 1220 36.05 69,84,000 5,98,400 63,85,600 189 1221 36.05 69,84,000 5,98,400 63,85,600 190 1222 36.05 69,84,000 5,98,400 63,85,600 191 1223 36.05 69,84,000 5,98,400 63,85,600 192 1224 36.05 69,84,000 5,98,400 63,85,600 193 1225 36.05 69,84,000 5,98,400 63,85,600 194 1226 36.05 69,84,000 5,98,400 63,85,600 195 1227 36.05 69,84,000 5,98,400 63,85,600 196 1228 36.05 69,84,000 5,98,400 63,85,600 197 1229 36.05 69,84,000 5,98,400 63,85,600 198 1230 36.05 69,84,000 5,98,400 63,85,600 199 1231 36.05 69,84,000 5,98,400 63,85,600 200 1232 36.05 69,84,000 5,98,400 63,85,600 201 1233 36.05 69,84,000 5,98,400 63,85,600 202 1234 37.35 72,36,000 9,85,400 62,50,600 203 1301 43.01 78,71,000 10,80,650 67,90,350 204 1302 43.01 78,71,000 10,80,650 67,90,350 205 1303 34.47 63,07,000 14,76,750 48,30,250 206 1304 33.17 60,69,000 5,09,600 55,59,400 207 1305 33.17 60,69,000 13,62,250 47,06,750 208 1306 33.17 64,26,000 15,06,500 49,19,500 209 1307 33.17 60,69,000 5,09,900 55,59,100 210 1308 33.17 60,69,000 8,10,350 52,58,650 211 1309 33.17 60,69,000 7,86,550 52,82,450 212 1310 33.17 48,19,500 66,938 47,52,562 213 1311 32.05 58,65,000 13,66,250 44,98,750 214 1312 32.05 62,10,000 7,00,000 55,10,000 215 1313 31.49 61,02,000 8,00,000 53,02,000 216 1314 31.49 57,63,000 13,40,750 44,22,250 217 1315 32.61 59,67,000 13,91,750 45,75,250 218 1316 43.01 78,71,000 6,87,098 71,83,902 219 1317 43.01 78,71,000 1,00,000 77,71,000 220 1318 75.53 1,46,34,000 13,50,000 1,32,84,000 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 221 1319 36.05 69,84,000 8,50,000 61,34,000 222 1320 36.05 69,84,000 8,50,000 61,34,000 223 1321 36.05 69,84,000 8,50,000 61,34,000 224 1322 36.05 69,84,000 10,41,000 59,43,000 225 1323 36.05 69,84,000 10,48,400 59,35,600 226 1324 36.05 69,84,000 7,14,800 62,69,200 227 1325 36.05 69,84,000 2,41,000 67,43,000 228 1326 36.05 69,84,000 5,98,400 63,85,600 229 1327 36.05 58,20,000 13,55,000 44,65,000 230 1328 36.05 54,32,000 12,58,000 41,74,000 231 1329 36.05 54,32,000 12,58,000 41,74,000 232 1330 36.05 69,84,000 16,46,000 53,38,000 233 1331 36.05 69,84,000 8,16,192 61,67,808 234 1332 36.05 69,84,000 8,16,192 61,67,808 235 1333 36.05 65,96,000 8,89,400 57,06,600 236 1334 37.35 68,34,000 9,25,100 59,08,900 237 1401 43.01 83,34,000 19,83,500 63,50,500 238 1402 43.01 78,71,000 18,67,750 60,03,250 239 1403 34.47 66,78,000 15,69,500 51,08,500 240 1404 33.17 60,69,000 1,00,000 59,69,000 241 1405 33.17 64,26,000 5,42,600 58,83,400 242 1406 33.17 64,26,000 15,06,500 49,19,500 243 1407 33.17 57,12,000 7,56,800 49,55,200 244 1408 33.17 60,69,000 1,00,000 59,69,000 245 1409 33.17 60,69,000 1,00,000 59,69,000 246 1410 33.17 64,26,000 15,05,900 49,20,100 247 1411 32.05 58,65,000 4,86,500 53,78,500 248 1412 32.05 62,10,000 5,21,000 56,89,000 249 1413 31.49 61,02,000 5,10,200 55,91,800 250 1414 31.49 61,02,000 14,25,500 46,76,500 251 1415 32.61 59,67,000 13,91,750 45,75,250 252 1416 43.01 83,34,000 19,83,500 63,50,500 253 1417 43.01 83,34,000 11,50,100 71,83,900 254 1418 75.53 1,38,21,000 21,77,300 1,16,43,700 255 1419 36.05 69,84,000 16,46,100 53,37,900 256 1420 36.05 69,84,000 16,46,000 53,38,000 257 1421 36.05 69,84,000 5,98,400 63,85,600 258 1422 36.05 65,96,000 5,59,600 60,36,400 259 1423 36.05 69,84,000 9,47,600 60,36,400 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 260 1424 36.05 69,84,000 9,47,600 60,36,400 261 1425 36.05 54,32,000 12,58,000 41,74,000 262 1426 36.05 62,08,000 5,20,800 56,87,200 263 1430 36.05 65,96,000 12,19,200 53,76,800 264 1431 36.05 65,96,000 12,19,200 53,76,800 265 1432 36.05 65,96,000 3,00,000 62,96,000 266 1433 36.05 65,96,000 9,49,000 56,47,000 267 1434 37.35 72,36,000 9,85,400 62,50,600 268 1501 43.01 78,71,000 10,80,650 67,90,350 269 1502 43.01 78,71,000 9,24,200 69,46,800 270 1503 34.47 65,85,250 8,68,310 57,16,940 271 1504 33.17 63,36,750 18,01,238 45,35,512 272 1505 33.17 63,36,750 18,01,238 45,35,512 273 1506 33.17 63,36,750 18,01,238 45,35,512 274 1507 33.17 63,36,750 18,01,238 45,35,512 275 1508 33.17 63,36,750 18,01,238 45,35,512 276 1509 33.17 63,36,750 14,00,000 49,36,750 277 1510 33.17 63,36,750 14,00,000 49,36,750 278 1511 32.05 61,23,750 14,00,000 47,23,750 279 1512 32.05 61,23,750 14,00,000 47,23,750 280 1513 31.49 60,17,250 14,00,000 46,17,250 281 1514 31.49 60,17,250 14,00,000 46,17,250 282 1515 32.61 62,30,250 14,00,000 48,30,250 283 1516 43.01 78,71,000 14,00,000 64,71,000 284 1517 43.01 78,71,000 9,87,100 68,83,900 285 1518 75.53 1,38,21,000 33,20,697 1,05,00,303 286 1519 36.05 65,96,000 15,32,510 50,63,490 287 1520 36.05 65,96,000 15,49,000 50,47,000 288 1521 36.05 59,36,400 13,84,100 45,52,300 289 1522 36.05 59,36,400 13,84,100 45,52,300 290 1523 36.05 59,36,400 13,66,259 45,70,141 291 1524 36.05 59,36,400 13,69,259 45,67,141 292 1525 36.05 65,96,000 4,00,000 61,96,000 293 1526 36.05 65,96,000 4,00,000 61,96,000 294 1527 36.05 65,96,000 15,49,000 50,47,000 295 1528 36.05 59,36,400 13,84,100 45,52,300 296 1529 36.05 69,84,000 16,46,000 53,38,000 297 1530 36.05 69,84,000 9,47,600 60,36,400 298 1531 36.05 69,84,000 16,46,000 53,38,000 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 299 1532 36.05 69,84,000 5,98,400 63,85,600 300 1533 36.05 69,84,000 5,98,400 63,85,600 301 1534 37.35 68,34,000 16,08,500 52,25,500 302 1601 43.01 71,76,500 16,94,125 54,82,375 303 1602 43.01 78,71,000 18,67,750 60,03,250 304 1603 34.47 49,71,400 32,463 49,38,937 305 1604 33.17 48,19,500 66,938 47,52,562 306 1605 33.17 48,19,500 66,938 47,52,562 307 1606 33.17 48,19,500 66,938 47,52,562 308 1607 33.17 48,19,500 66,938 47,52,562 309 1608 33.17 48,19,500 66,938 47,52,562 310 1609 33.17 48,19,500 66,938 47,52,562 311 1610 33.17 48,19,500 66,938 47,52,562 312 1611 32.05 46,57,500 64,688 45,92,812 313 1612 32.05 46,57,500 64,688 45,92,812 314 1613 31.49 45,76,500 63,750 45,12,750 315 1614 31.49 45,76,500 63,750 45,12,750 316 1615 32.61 47,38,500 66,000 46,72,500 317 1616 43.01 78,71,000 6,00,000 72,71,000 318 1617 43.01 78,71,000 6,00,000 72,71,000 319 1618 75.53 1,13,82,000 21,76,400 92,05,600 320 1619 36.05 54,32,000 9,86,400 44,45,600 321 1620 36.05 65,96,000 4,00,000 61,96,000 322 1621 36.05 60,14,000 14,03,500 46,10,500 323 1622 36.05 65,96,000 15,49,000 50,47,000 324 1623 36.05 65,96,000 5,59,600 60,36,400 325 1624 36.05 65,96,000 12,19,200 53,76,800 326 1625 36.05 65,96,000 12,19,200 53,76,800 327 1626 36.05 65,96,000 4,00,000 61,96,000 328 1627 36.05 65,96,000 4,00,000 61,96,000 329 1628 36.05 69,84,000 9,47,600 60,36,400 330 1629 36.05 54,32,000 12,58,000 41,74,000 331 1630 36.05 65,96,000 8,89,400 57,06,600 332 1631 36.05 65,96,000 5,59,400 60,36,600 333 1632 36.05 69,84,000 9,47,600 60,36,400 334 1633 36.05 65,96,000 1,59,600 64,36,400 335 1634 37.35 61,50,600 14,37,650 47,12,950 336 1701 43.01 74,08,000 17,52,000 56,56,000 337 1702 43.01 74,08,000 17,52,000 56,56,000 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 338 1703 34.47 60,28,750 14,07,188 46,21,562 339 1704 33.17 58,01,250 13,50,313 44,50,937 340 1705 33.17 58,01,250 13,50,313 44,50,937 341 1706 33.17 60,69,000 5,06,900 55,62,100 342 1707 33.17 60,69,000 5,06,900 55,62,100 343 1708 33.17 60,69,000 3,00,000 57,69,000 344 1709 33.17 60,69,000 3,00,000 57,69,000 345 1710 33.17 60,69,000 1,00,000 59,69,000 346 1711 32.05 58,65,000 7,79,750 50,85,250 347 1712 32.05 58,65,000 13,66,250 44,98,750 348 1713 31.49 57,63,000 13,40,750 44,22,250 349 1714 31.49 57,63,000 3,00,000 54,63,000 350 1715 32.61 59,67,000 3,00,000 56,67,000 351 1716 43.01 83,34,000 18,33,500 65,00,500 352 1717 43.01 64,82,000 23,30,750 41,51,250 353 1718 75.53 1,38,21,000 33,55,250 1,04,65,750 354 1719 36.05 65,96,000 15,49,000 50,47,000 355 1720 36.05 69,84,000 5,98,400 63,85,600 356 1721 36.05 65,96,000 15,49,000 50,47,000 357 1722 36.05 69,84,000 1,00,000 68,84,000 358 1723 36.05 69,84,000 5,00,000 64,84,000 359 1724 36.05 65,96,000 15,49,000 50,47,000 360 1725 36.05 63,05,000 5,20,800 57,84,200 361 1726 36.05 65,96,000 4,00,000 61,96,000 362 1727 36.05 65,96,000 4,00,000 61,96,000 363 1728 36.05 54,32,000 7,14,800 47,17,200 364 1729 36.05 65,96,000 8,89,400 57,06,600 365 1730 36.05 69,84,000 16,46,000 53,38,000 366 1731 36.05 67,90,000 15,97,500 51,92,500 367 1732 36.05 69,84,000 9,47,600 60,36,400 368 1733 36.05 69,84,000 9,47,600 60,36,400 369 1734 37.35 60,30,000 14,07,500 46,22,500 370 1801 43.01 83,34,000 6,87,100 76,46,900 371 1802 43.01 83,34,000 16,87,100 66,46,900 372 1803 34.47 66,78,000 5,67,800 61,10,200 373 1804 33.17 60,69,000 14,17,250 46,51,750 374 1805 33.17 60,69,000 14,17,250 46,51,750 375 1806 33.17 64,26,000 15,06,500 49,19,500 376 1807 33.17 64,26,000 15,06,500 49,19,500 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 377 1808 33.17 64,26,000 15,06,500 49,19,500 378 1809 33.17 64,26,000 15,06,500 49,19,500 379 1810 33.17 57,12,000 13,28,000 43,84,000 380 1811 32.05 58,65,000 10,64,375 48,00,625 381 1812 32.05 58,65,000 10,64,375 48,00,625 382 1813 31.49 60,00,000 14,00,000 46,00,000 383 1814 31.49 47,46,000 10,86,500 36,59,500 384 1815 32.61 49,14,000 11,28,500 37,85,500 385 1816 43.01 78,71,000 19,46,460 59,24,540 386 1817 43.01 78,71,000 18,67,750 60,03,250 387 1818 75.53 1,46,34,000 35,43,866 1,10,90,134 388 1819 36.05 69,84,000 16,39,016 53,44,984 389 1820 36.05 69,84,000 16,46,000 53,38,000 390 1821 36.05 68,48,200 16,12,050 52,36,150 391 1822 36.05 68,48,200 16,12,050 52,36,150 392 1823 36.05 68,48,200 16,12,050 52,36,150 393 1824 36.05 69,84,000 4,00,000 65,84,000 394 1825 36.05 65,96,000 5,59,600 60,36,400 395 1826 36.05 69,84,000 9,47,600 60,36,400 396 1827 36.05 54,32,000 12,58,000 41,74,000 397 1828 36.05 54,32,000 12,58,000 41,74,000 398 1829 36.05 69,84,000 9,47,600 60,36,400 399 1830 36.05 69,84,000 9,47,600 60,36,400 400 1831 36.05 65,96,000 15,49,000 50,47,000 401 1832 36.05 65,96,000 5,59,600 60,36,400 402 1833 36.05 65,96,000 15,49,000 50,47,000 403 1834 37.35 68,34,000 14,07,220 54,26,780 404 1901 43.01 83,34,000 3,16,700 80,17,300 405 1902 43.01 83,34,000 19,83,500 63,50,500 406 1903 34.47 63,07,000 14,76,750 48,30,250 407 1904 33.17 60,69,000 8,10,350 52,58,650 408 1905 33.17 64,26,000 18,27,800 45,98,200 409 1906 33.17 64,26,000 15,06,500 49,19,500 410 1907 33.17 60,69,000 14,17,250 46,51,750 411 1908 33.17 60,69,000 14,17,250 46,51,750 412 1909 33.17 60,69,000 5,06,900 55,62,100 413 1910 33.17 64,26,000 8,63,900 55,62,100 414 1911 32.05 58,65,000 13,66,250 44,98,750 415 1912 32.05 58,65,000 50,000 58,15,000 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 416 1913 31.49 57,63,000 7,64,450 49,98,550 417 1914 31.49 57,63,000 13,40,750 44,22,250 418 1915 32.61 59,67,000 13,91,750 45,75,250 419 1916 43.01 78,71,000 10,80,650 67,90,350 420 1917 43.01 83,34,000 16,50,100 66,83,900 421 1918 75.53 1,38,21,000 19,00,000 1,19,21,000 422 1919 36.05 69,84,000 16,46,000 53,38,000 423 1920 36.05 62,08,000 14,52,000 47,56,000 424 1921 36.05 65,96,000 15,49,000 50,47,000 425 1922 36.05 65,96,000 15,49,000 50,47,000 426 1923 36.05 65,96,000 8,89,400 57,06,600 427 1924 36.05 69,84,000 15,76,160 54,07,840 428 1925 36.05 69,84,000 3,50,000 66,34,000 429 1926 36.05 58,20,000 5,59,600 52,60,400 430 1930 36.05 65,96,000 8,89,400 57,06,600 431 1931 36.05 65,96,000 8,88,400 57,07,600 432 1932 36.05 65,96,000 8,89,400 57,06,600 433 1933 36.05 65,96,000 15,49,000 50,47,000 434 1934 37.35 68,34,000 12,66,800 55,67,200 435 2001 43.01 78,71,000 17,02,000 61,69,000 436 2002 43.01 71,76,500 16,94,125 54,82,375 437 2003 34.47 63,07,000 14,76,750 48,30,250 438 2004 33.17 60,69,000 14,17,250 46,51,750 439 2005 33.17 60,69,000 14,17,250 46,51,750 440 2006 33.17 64,26,000 5,42,600 58,83,400 441 2007 33.17 60,69,000 14,17,250 46,51,750 442 2008 33.17 55,33,500 4,53,350 50,80,150 443 2009 33.17 53,55,000 4,53,350 49,01,650 444 2010 33.17 60,69,000 14,17,250 46,51,750 445 2011 32.05 53,47,500 12,36,875 41,10,625 446 2012 32.05 48,30,000 1,74,540 46,55,460 447 2013 31.49 61,02,000 6,85,300 54,16,700 448 2014 31.49 54,24,000 4,42,400 49,81,600 449 2015 32.61 56,16,000 7,42,400 48,73,600 450 2016 43.01 64,82,000 24,00,000 40,82,000 451 2017 43.01 64,82,000 25,00,000 39,82,000 452 2018 75.53 1,13,82,000 41,68,797 72,13,203 453 2019 36.05 54,32,000 19,37,000 34,95,000 454 2020 36.05 54,32,000 19,37,000 34,95,000 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 455 2021 36.05 54,32,000 19,37,000 34,95,000 456 2022 36.05 54,32,000 19,37,000 34,95,000 457 2023 36.05 54,32,000 19,38,000 34,94,000 458 2024 36.05 65,96,000 15,49,000 50,47,000 459 2025 36.05 65,96,000 15,49,000 50,47,000 460 2026 36.05 65,96,000 15,49,001 50,46,999 461 2027 36.05 65,96,000 15,49,001 50,46,999 462 2028 36.05 65,96,000 15,49,000 50,47,000 463 2029 36.05 65,96,000 15,49,000 50,47,000 464 2030 36.05 65,96,000 15,49,000 50,47,000 465 2031 36.05 65,96,000 15,49,000 50,47,000 466 2032 36.05 59,36,400 13,84,100 45,52,300 467 2033 36.05 64,21,400 8,63,410 55,57,990 468 2034 37.35 66,33,000 15,58,250 50,74,750 469 2101 43.01 74,08,000 8,90,800 65,17,200 470 2102 43.01 74,08,000 6,40,800 67,67,200 471 2103 34.47 58,43,250 13,60,773 44,82,477 472 2104 33.17 64,26,000 15,06,500 49,19,500 473 2105 33.17 64,26,000 8,63,900 55,62,100 474 2106 33.17 64,26,000 8,63,900 55,62,100 475 2107 33.17 60,69,000 14,17,250 46,51,750 476 2108 33.17 60,69,000 14,17,250 46,51,750 477 2109 33.17 60,69,000 20,38,251 40,30,749 478 2110 33.17 60,69,000 14,17,250 46,51,750 479 2111 32.05 54,33,750 4,43,375 49,90,375 480 2112 32.05 48,30,000 6,33,766 41,96,234 481 2113 31.49 47,46,000 6,22,206 41,23,794 482 2114 31.49 53,39,250 12,34,813 41,04,437 483 2115 32.61 55,28,250 12,82,063 42,46,187 484 2116 43.01 74,08,000 17,52,000 56,56,000 485 2117 43.01 77,78,400 10,66,760 67,11,640 486 2118 75.53 1,13,82,000 15,90,227 97,91,773 487 2119 36.05 54,32,000 9,14,800 45,17,200 488 2120 36.05 65,96,000 16,14,960 49,81,040 489 2121 36.05 65,96,000 15,49,000 50,47,000 490 2122 36.05 65,96,000 8,89,400 57,06,600 491 2123 36.05 65,96,000 8,89,400 57,06,600 492 2124 36.05 65,96,000 15,49,000 50,47,000 493 2125 36.05 65,96,000 15,49,000 50,47,000 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 494 2126 36.05 65,96,000 15,49,000 50,47,000 495 2127 36.05 62,08,000 14,52,000 47,56,000 496 2128 36.05 65,96,000 8,89,400 57,06,600 497 2129 36.05 54,32,000 7,14,800 47,17,200 498 2130 36.05 65,96,000 8,89,400 57,06,600 499 2131 36.05 62,08,000 14,52,000 47,56,000 500 2132 36.05 62,08,000 8,31,200 53,76,800 501 2133 36.05 62,08,000 5,20,800 56,87,200 502 2134 37.35 68,34,000 16,08,500 52,25,500 503 2201 43.01 83,34,000 19,83,500 63,50,500 504 2202 43.01 64,82,000 12,26,601 52,55,399 505 2203 34.47 66,78,000 15,69,500 51,08,500 506 2204 33.17 64,26,000 15,06,500 49,19,500 507 2205 33.17 64,26,000 15,06,500 49,19,500 508 2206 33.17 64,26,000 15,06,500 49,19,500 509 2207 33.17 64,26,000 8,63,900 55,62,100 510 2208 33.17 64,26,000 8,63,900 55,62,100 511 2209 33.17 64,26,000 15,06,500 49,19,500 512 2210 33.17 64,26,000 15,06,500 49,19,500 513 2211 32.05 62,10,000 8,28,395 53,81,605 514 2212 32.05 46,05,750 1,00,000 45,05,750 515 2213 31.49 61,02,000 14,25,500 46,76,500 516 2214 31.49 61,02,000 14,25,500 46,76,500 517 2215 32.61 63,18,000 14,79,500 48,38,500 518 2216 43.01 83,34,000 11,50,100 71,83,900 519 2217 43.01 83,34,000 11,50,100 71,83,900 520 2218 75.53 1,21,95,000 29,48,750 92,46,250 521 2219 36.05 69,84,000 16,46,000 53,38,000 522 2220 36.05 69,84,000 16,46,000 53,38,000 523 2221 36.05 69,84,000 16,46,000 53,38,000 524 2222 36.05 69,84,000 16,46,000 53,38,000 525 2223 36.05 69,84,000 8,16,650 61,67,350 526 2224 36.05 69,84,000 16,46,000 53,38,000 527 2225 36.05 69,84,000 16,46,000 53,38,000 528 2226 36.05 69,84,000 16,46,000 53,38,000 529 2227 36.05 69,84,000 16,46,000 53,38,000 530 2228 36.05 69,84,000 16,46,000 53,38,000 531 2229 36.05 69,84,000 16,46,000 53,38,000 532 2230 36.05 69,84,000 16,46,000 53,38,000 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 533 2231 36.05 69,84,000 16,46,000 53,38,000 534 2232 36.05 69,84,000 12,97,600 56,86,400 535 2233 36.05 69,84,000 16,46,000 53,38,000 536 2234 37.35 72,36,000 17,09,000 55,27,000 537 2301 43.01 62,89,392 50,000 62,39,392 538 2302 43.01 62,89,392 50,000 62,39,392 539 2303 34.47 66,78,000 1,00,000 65,78,000 540 2304 33.17 64,26,000 1,00,000 63,26,000 541 2305 33.17 64,26,000 1,00,000 63,26,000 542 2306 33.17 48,83,760 50,000 48,33,760 543 2307 33.17 48,83,760 50,000 48,33,760 544 2308 33.17 48,83,760 50,000 48,33,760 545 2309 33.17 56,22,750 4,62,275 51,60,475 546 2310 33.17 48,83,760 50,000 48,33,760 547 2311 32.05 47,24,775 50,000 46,74,775 548 2312 32.05 47,24,775 50,000 46,74,775 549 2313 31.49 47,46,000 10,86,500 36,59,500 550 2314 31.49 61,02,000 14,25,500 46,76,500 551 2315 32.61 63,18,000 5,17,500 58,00,500 552 2316 43.01 72,92,250 17,23,063 55,69,187 553 2317 43.01 74,08,000 6,90,800 67,17,200 554 2318 75.53 1,46,34,000 20,95,100 1,25,38,900 555 2319 36.05 69,84,000 16,46,000 53,38,000 556 2320 36.05 69,84,000 16,46,000 53,38,000 557 2321 36.05 69,84,000 16,46,000 53,38,000 558 2322 36.05 69,84,000 16,46,000 53,38,000 559 2323 36.05 61,11,000 1,00,000 60,11,000 560 2324 36.05 64,99,000 15,24,750 49,74,250 561 2325 36.05 65,96,000 8,89,400 57,06,600 562 2326 36.05 65,96,000 8,89,400 57,06,600 563 2327 36.05 69,84,000 9,47,600 60,36,400 564 2328 36.05 69,84,000 16,46,000 53,38,000 565 2329 36.05 69,84,000 16,46,000 53,38,000 566 2330 36.05 69,84,000 9,47,600 60,36,400 567 2331 36.05 69,84,000 9,47,600 60,36,400 568 2332 36.05 69,84,000 9,47,600 60,36,400 569 2333 36.05 69,84,000 9,47,600 60,36,400 570 2334 37.35 68,34,000 2,00,000 66,34,000 571 2401 43.01 62,39,388 1,00,000 61,39,388 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 572 2402 43.01 62,39,388 1,00,000 61,39,388 573 2403 34.47 58,43,250 8,27,488 50,15,762 574 2404 33.17 48,33,780 1,00,000 47,33,780 575 2405 33.17 48,33,780 1,00,000 47,33,780 576 2406 33.17 48,33,780 1,00,000 47,33,780 577 2407 33.17 64,26,000 5,42,600 58,83,400 578 2408 33.17 57,12,000 4,71,200 52,40,800 579 2409 33.17 57,12,000 4,71,200 52,40,800 580 2410 33.17 56,22,750 13,67,250 42,55,500 581 2411 32.05 46,74,750 1,00,000 45,74,750 582 2412 32.05 58,65,000 13,66,250 44,98,750 583 2413 31.49 54,24,000 12,56,000 41,68,000 584 2414 31.49 54,24,000 12,56,000 41,68,000 585 2415 32.61 63,18,000 8,47,700 54,70,300 586 2416 43.01 83,34,000 19,83,500 63,50,500 587 2417 43.01 83,34,000 19,83,500 63,50,500 588 2418 75.53 1,46,34,000 20,95,100 1,25,38,900 589 2419 36.05 69,84,000 9,47,600 60,36,400 590 2420 36.05 69,84,000 9,47,600 60,36,400 591 2421 36.05 69,84,000 5,98,400 63,85,600 592 2422 36.05 69,84,000 16,46,000 53,38,000 593 2423 36.05 54,32,000 7,14,800 47,17,200 594 2424 36.05 69,84,000 16,46,000 53,38,000 595 2425 36.05 54,32,000 7,14,800 47,17,200 596 2426 36.05 69,84,000 16,46,000 53,38,000 597 2430 36.05 69,84,000 16,46,000 53,38,000 598 2431 36.05 69,84,000 16,46,000 53,38,000 599 2432 36.05 69,84,000 16,46,000 53,38,000 600 2433 36.05 69,84,000 16,46,000 53,38,000 601 2434 37.35 68,34,000 16,08,500 52,25,500 602 2501 43.01 83,34,000 7,34,678 75,99,322 603 2502 43.01 83,34,000 7,34,678 75,99,322 604 2503 34.47 66,78,000 5,68,430 61,09,570 605 2504 33.17 64,26,000 5,42,672 58,83,328 606 2505 33.17 64,26,000 5,42,672 58,83,328 607 2506 33.17 64,26,000 5,42,672 58,83,328 608 2507 33.17 64,26,000 5,42,672 58,83,328 609 2508 33.17 64,26,000 9,85,344 54,40,656 610 2509 33.17 64,26,000 5,42,672 58,83,328 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 611 2510 33.17 64,26,000 5,42,672 58,83,328 612 2511 32.05 48,30,000 6,24,500 42,05,500 613 2512 32.05 48,30,000 11,07,500 37,22,500 614 2513 31.49 47,46,000 10,86,500 36,59,500 615 2514 31.49 47,46,000 10,86,500 36,59,500 616 2515 32.61 49,14,000 11,28,500 37,85,500 617 2516 43.01 64,82,000 15,20,500 49,61,500 618 2517 43.01 64,82,000 15,20,500 49,61,500 619 2518 75.53 1,13,82,000 27,45,500 86,36,500 620 2519 36.05 54,32,000 12,58,000 41,74,000 621 2520 36.05 54,32,000 12,58,000 41,74,000 622 2521 36.05 54,32,000 12,58,000 41,74,000 623 2522 36.05 54,32,000 12,58,000 41,74,000 624 2523 36.05 54,32,000 12,58,000 41,74,000 625 2524 36.05 69,84,000 19,95,200 49,88,800 626 2525 36.05 69,84,000 19,95,200 49,88,800 627 2526 36.05 69,84,000 19,95,200 49,88,800 628 2527 36.05 69,84,000 11,22,200 58,61,800 629 2528 36.05 54,32,000 7,14,800 47,17,200 630 2529 36.05 69,84,000 5,98,850 63,85,150 631 2530 36.05 69,84,000 5,98,850 63,85,150 632 2531 36.05 69,84,000 5,98,850 63,85,150 633 2532 36.05 69,84,000 5,98,850 63,85,150 634 2533 36.05 69,84,000 4,18,850 65,65,150 635 2534 37.35 72,36,000 6,25,004 66,10,996 23,405.4 Total 4,25,33,62,337 70,00,66,060 3,55,32,96,277 6 *Unit consideration as per agreement/letter of allotment and amount received does not include pass through charges and indirect taxes SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com Unsold Inventory Carpet Area (in Unit Consider- Floo sq.mts.)- ation as per Unit No. r As de- Ready Re- fined un- cokoner (ASR) der ReRa 1 2 3 4 'Commercial' Wing 636 719 36.07 39,21,668 637 721 36.07 39,21,668 638 722 36.07 39,21,668 639 728 36.07 39,21,668 640 729 36.07 39,21,668 641 730 36.07 39,21,668 642 731 36.07 39,21,668 643 732 36.07 39,21,668 644 903 34.50 37,50,963 645 904 33.17 36,06,419 646 905 33.17 36,06,419 647 906 33.17 36,06,419 648 908 33.17 36,06,419 649 909 33.17 36,06,419 650 910 33.17 36,06,419 651 911 32.07 34,86,825 652 912 32.07 34,86,825 653 913 31.56 34,31,371 654 914 31.56 34,31,371 655 1008 33.17 36,06,419 656 1009 33.17 36,06,419 657 1016 43.08 46,83,880 658 1017 43.08 46,83,880 659 1018 75.62 82,21,816 660 1019 36.07 39,21,668 661 1020 36.07 39,21,668 662 1021 36.07 39,21,668 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com 663 1022 36.07 39,21,668 664 1023 36.07 39,21,668 665 1024 36.07 39,21,668 666 1028 36.07 39,21,668 667 1029 36.07 39,21,668 668 1030 36.07 39,21,668 Total 'Comm.' 1,202.09 13,06,96,637 Carpet Area (in Unit Consider- Sr sq.mts.)- ation as per Unit No. No. As de- Ready Re- fined un- cokoner (ASR) der ReRa 1 2 3 4 Units 1 Cafeteria 118.68 1,42,08,886 Restau- 2 rant & 224.51 2,68,79,171 Kitc. Total 'Units' 343.19 4,10,88,057 Grand Total 1,545.28 17,17,84,694 SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com TABLE D Comparison between Balance Cost and Receivables Sr.No Particulars Amount (Rs) Estimated Balance Cost to Complete the Real 1 Estate Project (Difference of Total Estimated 3,11,21,15,691 Project cost less Cost incurred) Balance amount of receivables from sold apartments as per Annexure A to this certificate 2 3,55,32,96,277 (as certified by Chartered Accountant as veri- fied from the records and books of Accounts). Balance Unsold area (to be certified by Man- 3 (i) agement and to be verified by CA from the rec- 1,545.28 ords and books of accounts) Estimated amount of sales proceeds in respect of unsold apartments (calculated as per ASR (ii) multiplied to unsold area as on the date of cer- 17,17,84,694 tificate, to be calculated and certified by CA) as per Annexure A to this certificate Estimated receivables of ongoing project. Sum 4 3,72,50,80,971 of 2 + 3 (ii) Amount to be deposited in Designated Account – 70% or 100% IF 4 is greater than 1, then 70 % of the balance receivables of ongoing project 5 will be deposited in designated Account IF 4 is 70% lesser than 1, then 100% of the balance receiv- ables of ongoing project will be deposited in designated Account SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com Table E Designated Bank Account Details S. No Particulars Designated Bank Account Details Actual Amount (From start of bank account to till 31-03-26) 1 Opening Balance 0 2 Deposits 36,27,69,560 3 Withdrawals 36,00,73,580 4 Closing Balance 26,95,981 I hereby certify that required proportion of money, as specified in the act, collected from allottees of the project unit as indicated in Table C has been deposited in Designated RERA Bank Account. I hereby certify that M/s. Crescent Shelters has utilized the required proportion of money, as specified in the act, collected from allottees for this project only for land and construction of this project. SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com Table F Means of Finance S.No. Particulars Estimated* Proposed/Estimated Actual (At time of (As on 31-03-2026) (As on 31-03-2026) Registration) (In Rs.) (In Rs.) (In Rs.) (proposed and indica- tive) 1 Own Funds 37,61,23,846 37,61,23,846 37,61,23,846 Total Borrowed Funds (Secured)- 2 Drawdown availed 0 0 0 till date Total Borrowed Funds (Unsecured)- 3 Drawdown availed 0 0 0 till date Customer Receipts 4 3,35,54,00,000 3,35,54,00,000 24,32,84,309 used for Project Total Funds For Pro- 5 3,73,15,23,846 3,73,15,23,846 61,94,08,155 ject Total Estimated Cost 6 3,73,15,23,846 3,73,15,23,846 61,94,08,155 ( As per Table A) SAGAR RAJPUT & CO. CHARTERED ACCOUNTANTS B-7,Ground Floor, Anandibai Babu Niwas,Behind Matru Chhaya School, C.S.Road No.2,Dahisar - East, Mumbai-400068. Mobile No. 08108270801/9594495958 Email ID : casagar_rajput@yahoo.in / casagarrajput2012@gmail.com Table G Any Comments / Observations of CA 1 2 3 4 Yours Faithfully, For Sagar Rajput & Co., Chartered Accountant Firm Reg. No. : 135324 W CA Sagar Gopalji Rajput Membership No. : 149833 UDIN : 26149833HHGSHN8289 Agreed and accepted by: Hilal A. Merchant Date: 31st Mar., 2026