SAGAR S. SHAH B.E.(Civil) M.I.E.,F.l.V. Cell :9422247125 F- 27433 E-mail :er.sagarshah@gmail.com "Approved Valuer " Consulting Engineer 54,Sahajeevan Colony, Visemala, College Road, Nashik - 422 005 FORM 2 ENGINEER'S CERTIFICATE For Quarter No. 3 of F.Y. 2024-25 Date: 31.12.2024 To, SMYLE HOUSING DEVELOPMENT PRIVATE LIMITED Khatai Plaza, Plot No. 46,S. No. 51/3, Opposite Krishna Valley, Karvand Road, Shirpur, District Dhule - 425405 PHASE Subject: Certificate of Cost Incurred for Development of RADHA KRISHNA NAGRI 1having MahaRERA Registration Number P49800077856 being developed by SMYLE HOUSING DEVELOPMENT PRIVATE LIMITED. Sir, 1. IEr. Sagar S. Shah have undertaken assignment of certifying Estimated Cost for RADHA KRISHNANAGRI PHASE 1 having MahaRERA Registration Number P49800077856 being developed by SMYLE HOUSING DEVELOPMENT PRIVATE LIMITED. 2. We have estimated the cost of Civil, MEP and Allied works required for completion of the apartments and proportionate completion of internal & external work of the project as per specifications mentioned in agreement of sale. Our estimated cost calculations are based on the Drawings/plans made available to us for the project under reference by the Developer / Consultants. The Schedule of items and quantity required for the entire work as calculated by Er. Sagar S. Shah Quantity Surveyor appointed by Developer/Engineer, the assumption of the cost of material, labour and other inputs made by developer, and the site inspection carried out by us toascertain/ confirm the above analysis given to us. 3. We estimate Total Estimated Cost of completion of the aforesaid project under reference as Rs. 18,00,00,000/- (In words Rupees Eighteen Crores Only) (Total of Table A and B) at the time of Registration. The estimated Total Cost of project is with reference to the Civil, MEP and allied works required for completion of the apartments and proportionate completion of internal & external work, as per specifications mentioned inagreement of sale and for the purpose of obtaining occupation certificate /completion certificate for the Building(s) / Wing(s) from the Town Planning Dhule being the Planning Authority under whose jurisdiction the aforesaid project is being implemented. SAGAF Consuting Approved Va'uer F-2743! 4SHI 4. The Estimated Cost Incurred tilldate is calculated at Rs. 1,08,15,000/- (Total of Table A and B). The amount of Estimated Cost Incurred is calculated on the basis of input materials / services used and unit cost of these items. 5. The Balance cost of Completion of the Civil, MEP and Allied works for completion of apartments and proportionate completion of internal & external work as per specifications mentioned in agreement of sale, of the project is estimated at Rs. 16,91,85,000/- (Total of Table Aand B). 6. I certify that the Cost of the Civil, MEP and Allied works for apartments and proportionate internal & external work as per specifications mentioned in agreement of sale, of the aforesaid Project as completed on the date of this certificate is as given in Table A and B below: TABLEA RADHA KRISHNA NAGRI PHASE 1 -Wing B1 Sr. No. Particulars Amounts 1 Total Estimated cost of the building as on date of Registration is Rs. 6,47,50,000/-| 2 Cost incurred as on date of certificate Rs. 97,12,500 3 Work done in Percentage (as Percentage of the 15% estimated cost) 4 Balance Cost to be Incurred (Based on Estimated Cost) Rs. 5,50,37,500/ 5 Cost Incurred on Extra Items not included in the NIL Estimated Cost (Table C) TABLE A RADHA KRISHNA NAGRIPHASE 1 -Wing B3 Sr. No. Particulars Amounts 1 Total Estimated cost of the building as on date of Registration is Rs. 6,47,50,000/-| 2 Cost incurred as on date of certificate Rs. 6,47,500/ 3 Work done in Percentage (as Percentage of the 1% estimated cost) 4 Balance Cost to be Incurred (Based on Estimated Cost) Rs. 6,41,02,500/ 5 Cost Incurred on Extra Items not included in the NIL Estimated Cost (Table C) 0Va'uor TABLE A RADHA KRISHNA NAGRI PHASE 1-Wing B4 Sr. No. Particulars Amounts Total Estimated cost of the building as on date of Registration is Rs. 4,55,00,000/ 2 Cost incurred as on date of certificate Rs. 4,55,000/ 3 Work done in Percentage (as Percentage of the 0% estimated cost) 4 Balance Cost to be Incurred (Based on Estimated Rs. 4,50,45,000/ Cost) 5 Cost Incurred on Extra Items not included in the NIL Estimated Cost (Table C) TABLEB RADHA KRISHNA NAGRÊ PHASE 1 Internal &External Development Works in Respect of the Registered Phase Sr. No. Particulars Amounts Total Estimated cost of Internal & External Development Works including amenities and Rs. 50,00,000/ Facilities in the layout as on date of Registration is Cost incurred as on date of certificate NIL 3 Work done in Percentage 0% (as Percentage of the estimated cost) 4 Balance Cost to be Incurred (Based on Estimated Rs. 50,00,000/ Cost) 5 Cost Incurred on Additional /Extra Items NIL not included in the Estimated Cost (Table C) Yours Faithfully ARS. Gonsulting SHA CivilEnginest n p r c v e dV a l u e r , F-27433 ASH ER.SAGAR S. SHAH Signature of Engineer Agreed and Accepted by: Signature of Promoter Name: SMYLE HOUSING DEVELOPMENT PRIVATE LIMITED Director: MR. MADHAB DHRUBA CHOWDHURY Date: 31.12.2024 * Note: 1. The scope of work is to complete Registered Real Estate Project as per drawings approved from time to time and as per specifications mentioned in agreement of sale. 2. Allcomponents of work with specifications are indicative and not exhaustive. 3. Please specify if there are any deviations / qualifications. Example: Any deviations in input material used from specifications in agreement of sale. TABLE C List of Extra / Additional / Deleted Items considered in Cost (which were not part of the original Estimate of Total Cost) Sr.No. List of Extra / Additional / Deleted Amount (In Rs.) Items 1 NIL NIL GAR, Consulting Qvil Engiaea Approvcd Valuor F-27433 NASHIS