SAGAR S. SHAH B.E.(Civil) M.I.E.,F.I.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. of F.Y. 2024-25 Date: 31.03.2025 To, SMYLEHOUSING DEVELOPMENT PRIVATE LIMITED Khatai Plaza, Plot No. 46, S. No. 51/3, Opposite Krishna Valley, Karvand Road, Shirpur, District Dhule - 425405 Subject: Certificate of Cost Incurred for Development of RADHA KRISHNA NAGRI PHASE 1having MahaRERA Registration Number P49800077856 being developed by SMYLE HOUSINGDEVELOPMENT PRIVATE LIMITED. Sir, 1. IEr. Sagar S. Shah have undertaken assignment of certifying Estimated Cost for RADHA KRISHNA NAGRI PHASE 1having MahaRERARegistration 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 to ascertain / confirm the above analysisgiven 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 Aand 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 in agreement of sale and for the purpose of obtaining occupation certificate Jcompletion 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. ARS Consuttng SNA il ` a g a e a r Ingrvd Valuer F.27439 of Table 4. The Estimated Cost Incurred till date is calculated at Rs. 1,14,62,500/- (Total 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. 16,85,37,500/- (Total of Table A and 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 PHASE1- Wing B1 Sr. No. Particulars Amounts 1 Total Estimated cost of the building as on date of Rs. 6,47,50,000/ Registration is 2 Cost incurred as on date of certificate Rs. 1,03,60,000/ 3 Work done in Percentage (as Percentage of the 16% estimated cost) 4 Balance Costto be Incurred (Based on Estimated Cost) Rs. 5,43,90,000/ 5 Cost Incurred on Extra Items not included in the NIL Estimated Cost (Table C) TABLE A RADHA KRISHNA NAGRI PHASE 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,S00/ 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 Estimated Cost (Table C) NIL SHAH lEngnear C dV a l u e r F27433 ASHK TABLE A RADHA KRISHNA NAGRI PHASE 1- Wing B4 Sr. No. Particulars Amounts 1 Total Estimated cost of the building as on date of Rs. 4,55,00,000/-| Registration is 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) TABLE B RADHA KRISHNA NAGRI PHASE 1 Internal &External Development Works in Respect of the Registered Phase Sr. No. Particulars Amounts 1 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 2 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 GAR S SH Consulting Civil Engineor H Approved Valuer F-27433 ER. SAGAR S. SHAH NASH Signature of Engineer Agreed and Accepted by: Signature of Promoter Name:SMYLE HOUSING DEVELOPMENT PRIVATE LIMITED Director: MR. MADHAB DHRUBA CHOWDHURY Date: 31.03.2025 * 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 thereare any deviations/ qualifications. Example: Any deviations in input material used from specifications in agreement of sale. TABLEC 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 SHARiker/* SHIK