Annexure A Statement for calculation of Receivables from the Sales of the Ongoing Real Estate Project- Elegance Sold Inventory: Unit Consideration as Carpet Area (In Balance Receivable Sr. No. Unit No per Agreement/ Letter Received Amount (Rs.) Sqft) (Rs.) of Allotment 1 A-301 635.00 1,48,10,024 2,02,000 1,46,08,024 2 A-302 635.00 1,28,00,076 9,42,857 1,18,57,219 3 A-402 635.00 1,58,49,999 5,00,000 1,53,49,999 4 A-502 635.00 1,54,79,248 27,24,151 1,27,55,097 5 A-505 427.00 96,35,590 12,01,307 84,34,283 6 A-601 545.00 1,27,99,198 74,94,301 53,04,897 7 A-605 427.00 1,03,14,440 18,18,512 84,95,928 8 A-701 635.00 1,56,29,248 27,24,151 1,29,05,097 9 A-805 427.00 1,02,00,000 20,75,074 81,24,926 10 A-904 635.00 1,53,93,562 20,23,810 1,33,69,752 11 A-1004 635.00 1,58,00,000 27,42,377 1,30,57,623 12 A-1005 427.00 1,07,27,047 18,72,698 88,54,349 13 A-1101 635.00 1,52,50,501 26,39,900 1,26,10,601 14 A-1103 427.00 91,27,132 12,10,000 79,17,132 15 A-1104 635.00 1,39,97,364 5,00,000 1,34,97,364 16 A-1105 427.00 1,07,55,448 14,41,411 93,14,037 17 A-1202 635.00 1,52,00,000 2,61,896 1,49,38,104 18 A-1203 427.00 1,04,48,480 18,55,990 85,92,490 19 A-1204 635.00 1,51,21,724 10,50,000 1,40,71,724 20 A-1205 427.00 98,40,334 6,00,000 92,40,334 21 A-1303 427.00 1,05,20,249 9,28,335 95,91,914 22 A-1304 635.00 1,55,39,774 27,00,020 1,28,39,754 23 A-1305 427.00 99,38,560 60,20,000 39,18,560 24 A-1401 635.00 1,47,51,364 1,00,000 1,46,51,364 25 A-1402 635.00 1,45,27,529 1,00,000 1,44,27,529 26 A-1403 427.00 1,04,01,503 17,95,389 86,06,114 27 A-1404 635.00 1,51,00,000 5,03,511 1,45,96,489 28 A-1405 427.00 1,05,00,180 5,00,000 1,00,00,180 29 A-1501 635.00 1,53,38,068 26,74,871 1,26,63,197 30 A-1503 427.00 1,08,00,003 18,80,754 89,19,249 31 A-1504 635.00 1,55,00,000 4,50,000 1,50,50,000 32 A-1505 427.00 1,01,34,062 1,00,000 1,00,34,062 33 A-1601 635.00 1,52,00,000 8,25,000 1,43,75,000 34 A-1603 427.00 1,08,00,002 18,58,633 89,41,369 35 A-1605 427.00 1,05,00,003 9,12,852 95,87,151 36 A-1703 427.00 1,04,50,001 5,51,516 98,98,485 37 A-1704 635.00 1,25,01,424 10,89,600 1,14,11,824 38 A-1705 427.00 1,01,55,584 18,00,000 83,55,584 39 A-1801 635.00 1,52,34,150 26,39,783 1,25,94,367 40 A-1803 427.00 1,03,76,280 8,95,425 94,80,855 41 A-1804 635.00 1,53,84,151 15,00,002 1,38,84,149 42 A-1805 427.00 1,04,72,200 18,08,131 86,64,069 43 A-2104 635.00 1,43,38,746 11,00,000 1,32,38,746 44 A-2105 427.00 1,02,32,751 11,00,000 91,32,751 45 A-2205 427.00 1,09,42,096 6,00,000 1,03,42,096 46 A-2301 635.00 1,58,16,189 5,00,000 1,53,16,189 Page 1 of 7 Unit Consideration as Carpet Area (In Balance Receivable Sr. No. Unit No per Agreement/ Letter Received Amount (Rs.) Sqft) (Rs.) of Allotment 47 A-2302 635.00 1,42,43,010 21,57,407 1,20,85,603 48 A-2401 635.00 1,53,49,998 27,26,362 1,26,23,636 49 A-2402 635.00 1,53,49,998 27,26,362 1,26,23,636 50 A-2403 427.00 1,10,00,000 18,88,695 91,11,305 51 A-2404 635.00 1,54,87,625 25,67,138 1,29,20,487 52 A-2405 427.00 1,04,24,530 18,90,097 85,34,433 53 A-2501 635.00 1,44,93,004 50,000 1,44,43,004 54 A-2505 427.00 1,09,09,911 51,510 1,08,58,401 55 A-3103 427.00 97,73,232 21,000 97,52,232 56 B-504 710.00 1,62,99,999 5,00,000 1,57,99,999 57 B-604 710.00 1,60,22,717 12,10,101 1,48,12,616 58 B-705 710.00 1,71,88,860 45,00,000 1,26,88,860 59 B-803 710.00 1,72,59,659 44,55,000 1,28,04,659 60 B-902 710.00 1,65,11,214 42,94,591 1,22,16,623 61 B-903 710.00 1,74,68,635 5,00,000 1,69,68,635 62 B-905 710.00 1,72,18,715 43,55,620 1,28,63,095 63 B-1102 710.00 1,63,00,002 24,13,470 1,38,86,532 64 B-1104 710.00 1,72,07,764 19,80,000 1,52,27,764 65 B-1204 710.00 1,68,00,015 17,09,000 1,50,91,015 66 B-1205 710.00 1,56,00,052 61,12,122 94,87,930 67 B-1504 710.00 1,77,50,000 45,84,045 1,31,65,955 68 B-1505 710.00 1,78,01,638 42,92,201 1,35,09,437 69 B-1704 710.00 1,58,00,036 30,30,000 1,27,70,036 70 B-1801 635.00 1,41,44,024 7,01,012 1,34,43,012 71 B-1802 710.00 1,70,01,499 71,50,000 98,51,499 72 B-1805 710.00 1,67,00,090 38,77,178 1,28,22,912 73 B-1904 710.00 1,57,50,007 27,94,493 1,29,55,514 74 B-1905 710.00 1,57,50,007 27,94,493 1,29,55,514 75 B-2004 710.00 1,37,25,009 11,68,763 1,25,56,246 76 B-2104 710.00 1,78,50,010 31,40,000 1,47,10,010 77 B-2402 710.00 1,80,00,000 31,32,983 1,48,67,017 78 B-2404 710.00 1,73,82,237 10,00,000 1,63,82,237 Total 45,682 1,08,31,97,777 15,45,87,900 92,86,09,877 Page 2 of 7 Unsold Inventory Valuation Ready Recknor Rate as on the date of Certificate of the Residential premises Rs.17810 per Sq. Ft. Carpet Area (in sq. Unit Consideration as per as per Sr. No. Flat No. ft.) Ready Reckoner Rate (ASR) 1 A-201 635 1,13,09,350 2 A-201 635 1,13,09,350 3 A-401 635 1,13,09,350 4 A-404 635 1,13,09,350 5 A-405 427 76,04,870 6 A-501 635 1,13,09,350 7 A-504 635 1,13,09,350 8 A-604 635 1,13,09,350 9 A-702 635 1,13,09,350 10 A-704 635 1,13,09,350 11 A-705 427 76,04,870 12 A-801 635 1,13,09,350 13 A-802 635 1,13,09,350 14 A-804 635 1,13,09,350 15 A-905 427 76,04,870 16 A-1001 635 1,13,09,350 17 A-1002 635 1,13,09,350 18 A-1003 427 76,04,870 19 A-1102 635 1,13,09,350 20 A-1201 635 1,13,09,350 21 A-1502 635 1,13,09,350 22 A-1602 635 1,13,09,350 23 A-1604 635 1,13,09,350 24 A-1701 635 1,13,09,350 25 A-1702 635 1,13,09,350 26 A-1802 635 1,13,09,350 27 A-1901 635 1,13,09,350 28 A-1902 635 1,13,09,350 29 A-1903 427 76,04,870 30 A-1904 635 1,13,09,350 31 A-1905 427 76,04,870 32 A-2003 427 76,04,870 33 A-2004 635 1,13,09,350 34 A-2005 427 76,04,870 35 A-2101 635 1,13,09,350 36 A-2102 635 1,13,09,350 37 A-2103 427 76,04,870 38 A-2201 635 1,13,09,350 39 A-2202 635 1,13,09,350 40 A-2203 427 76,04,870 41 A-2204 635 1,13,09,350 42 A-2303 427 76,04,870 43 A-2304 635 1,13,09,350 44 A-2305 427 76,04,870 45 A-2502 635 1,13,09,350 46 A-2503 427 76,04,870 47 A-2504 635 1,13,09,350 48 A-2601 635 1,13,09,350 49 A-2602 635 1,13,09,350 50 A-2603 427 76,04,870 51 A-2604 635 1,13,09,350 52 A-2605 427 76,04,870 Page 3 of 7 Carpet Area (in sq. Unit Consideration as per as per Sr. No. Flat No. ft.) Ready Reckoner Rate (ASR) 53 A-2701 635 1,13,09,350 54 A-2703 427 76,04,870 55 A-2704 635 1,13,09,350 56 A-2705 427 76,04,870 57 A-2801 635 1,13,09,350 58 A-2802 635 1,13,09,350 59 A-2803 427 76,04,870 60 A-2804 635 1,13,09,350 61 A-2805 427 76,04,870 62 A-2901 635 1,13,09,350 63 A-2902 635 1,13,09,350 64 A-2903 427 76,04,870 65 A-2904 635 1,13,09,350 66 A-2905 427 76,04,870 67 A-3001 635 1,13,09,350 68 A-3002 635 1,13,09,350 69 A-3003 427 76,04,870 70 A-3004 635 1,13,09,350 71 A-3005 427 76,04,870 72 A-3101 635 1,13,09,350 73 A-3102 635 1,13,09,350 74 A-3104 635 1,13,09,350 75 A-3105 427 76,04,870 76 B-402 710 1,26,45,100 77 B-403 710 1,26,45,100 78 B-404 710 1,26,45,100 79 B-405 710 1,26,45,100 80 B-502 710 1,26,45,100 81 B-503 710 1,26,45,100 82 B-505 710 1,26,45,100 83 B-603 510 90,83,100 84 B-605 710 1,26,45,100 85 B-702 710 1,26,45,100 86 B-703 710 1,26,45,100 87 B-704 710 1,26,45,100 88 B-802 710 1,26,45,100 89 B-804 710 1,26,45,100 90 B-805 710 1,26,45,100 91 B-904 710 1,26,45,100 92 B-1002 710 1,26,45,100 93 B-1003 710 1,26,45,100 94 B-1004 710 1,26,45,100 95 B-1005 710 1,26,45,100 96 B-1101 635 1,13,09,350 97 B-1103 710 1,26,45,100 98 B-1105 710 1,26,45,100 99 B-1201 635 1,13,09,350 100 B-1202 710 1,26,45,100 101 B-1203 710 1,26,45,100 102 B-1301 635 1,13,09,350 103 B-1303 898 1,59,93,380 104 B-1304 710 1,26,45,100 105 B-1305 710 1,26,45,100 106 B-1401 635 1,13,09,350 107 B-1402 710 1,26,45,100 108 B-1403 710 1,26,45,100 Page 4 of 7 Carpet Area (in sq. Unit Consideration as per as per Sr. No. Flat No. ft.) Ready Reckoner Rate (ASR) 109 B-1404 710 1,26,45,100 110 B-1405 710 1,26,45,100 111 B-1501 635 1,13,09,350 112 B-1502 710 1,26,45,100 113 B-1503 710 1,26,45,100 114 B-1601 635 1,13,09,350 115 B-1602 710 1,26,45,100 116 B-1603 710 1,26,45,100 117 B-1604 710 1,26,45,100 118 B-1605 710 1,26,45,100 119 B-1701 635 1,13,09,350 120 B-1702 710 1,26,45,100 121 B-1703 710 1,26,45,100 122 B-1705 710 1,26,45,100 123 B-1803 710 1,26,45,100 124 B-1804 710 1,26,45,100 125 B-1901 635 1,13,09,350 126 B-1902 710 1,26,45,100 127 B-1903 710 1,26,45,100 128 B-2001 635 1,13,09,350 129 B-2003 898 1,59,93,380 130 B-2005 710 1,26,45,100 131 B-2101 635 1,13,09,350 132 B-2102 710 1,26,45,100 133 B-2103 710 1,26,45,100 134 B-2105 710 1,26,45,100 135 B-2201 635 1,13,09,350 136 B-2202 710 1,26,45,100 137 B-2203 710 1,26,45,100 138 B-2204 710 1,26,45,100 139 B-2205 710 1,26,45,100 140 B-2301 635 1,13,09,350 141 B-2302 710 1,26,45,100 142 B-2303 710 1,26,45,100 143 B-2304 710 1,26,45,100 144 B-2305 710 1,26,45,100 145 B-2401 635 1,13,09,350 146 B-2403 710 1,26,45,100 147 B-2405 710 1,26,45,100 148 B-2501 635 1,13,09,350 149 B-2502 710 1,26,45,100 150 B-2503 710 1,26,45,100 151 B-2504 710 1,26,45,100 152 B-2505 710 1,26,45,100 153 B-2601 635 1,13,09,350 154 B-2602 710 1,26,45,100 155 B-2603 710 1,26,45,100 156 B-2604 710 1,26,45,100 157 B-2605 710 1,26,45,100 158 B-2701 635 1,13,09,350 159 B-2703 898 1,59,93,380 160 B-2704 710 1,26,45,100 161 B-2705 710 1,26,45,100 162 B-2801 635 1,13,09,350 163 B-2802 710 1,26,45,100 164 B-2803 710 1,26,45,100 Page 5 of 7 Carpet Area (in sq. Unit Consideration as per as per Sr. No. Flat No. ft.) Ready Reckoner Rate (ASR) 165 B-2804 710 1,26,45,100 166 B-2805 710 1,26,45,100 167 B-2901 635 1,13,09,350 168 B-2902 710 1,26,45,100 169 B-2903 710 1,26,45,100 170 B-2904 710 1,26,45,100 171 B-2905 710 1,26,45,100 172 B-3001 635 1,13,09,350 173 B-3002 710 1,26,45,100 174 B-3003 710 1,26,45,100 175 B-3004 710 1,26,45,100 176 B-3005 710 1,26,45,100 177 B-3101 635 1,13,09,350 178 B-3102 710 1,26,45,100 179 B-3103 710 1,26,45,100 180 B-3104 710 1,26,45,100 181 B-3105 710 1,26,45,100 182 B-3202 710 1,26,45,100 183 B-3203 710 1,26,45,100 184 B-3204 504 89,76,240 Total 1,18,681 2,11,37,08,610 Page 6 of 7