ConsullinO En1}n.'orn . R.C.C. Consultant . Steel Oesign Consullant . l:r. ltiricntlrrr s. Ilirlu Registered Valuers . M L., 3t \r.n .i lt I I bra-.| Chartered Engineers . ef. Cr.. lr!r. I flE.t lCl(USA tr rY Stability of Slructures . LMg f z.Lu 21.A, R G B StructuralAudit . Gofd Mcd.lltt ot l.l t Bdro., Form - 2 lSee Regulation 3l Engineer's Certificate Cfo be submitted at the time of Registration of Ongoing Project and for Withdrawal of Money from Designated Account - Project Wise Oate:2O/U/2O25 To,M/s Shree Samarth Builders & Developers, Plot No. E 38, Ramgopal Gupta lndustrial Estate,, Nanded. Subject Certificate of Cost incurred for Development of Padmanabha Residencyhaving MahaRERA Registration NumbePsl100055704 being developed by M/s Shree Samarth Builders & DeveloPers. Sir, t.lftlleEf. SajenCra-G,--Elrlehave undertaken assignment of certifying Estimated cost for Padmanabha Residencyhaving MahaRERA Registration Number P51100055704bein9 developed byM/s Shree samarth Builders & Developers 2. We have estimated the cost of Civil,MEP and Allied works required for completion of the apartments and proportionate completion of internal & external works 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 Quantity Surveyor. appointed by Developer/Engineer, the assumption of the cost of material, labour and other inputs made by the developer, and the site inspection carried out by us to ascertain/confirm the above analysis given to us 3.We estimate Total Estimated Cost of completion of the aforesaid project under reference at ps17.56.g4.g11t - fiotal of Table A and B) at the time of registration. The estimated Total required for completion of cost o, project is with reference to the civil, MEP and allied works works of the project as the apartments and proportionate completion of internal & external per specifications mentioned in agreement of sale and for the purpose of obtaining 2O1 ,2nd lloor, Amar Arcads, Kulkarni Colony, Sadhu waswani Road, Nashik - 5' il.com 03, wlo, Amara, Kolshet Road, Thane. (w) 4oo 601, Cell : 9423080479, 9822975229, o-rai€ndragbida@gma occupation certificate/completion (ertificate for the Buildrn esl ylritg,,lllysuUpto ed Development from the NWCMC being the planning Authonty under y/hore Jurrrdr(t,on rhe aforesaid project is being implemenred. 4. The estimated cost incurred till date is calculated at Bf,5-g_OgO-QO0,/:(Totar o, Iable A and B).The amount of estimated cost incurrerj is calculated on the basis ol input materials/services used and unit cost of these items. 5.The balance cost of completion of the civil, MEp and allied works required for completion of the apartments and proportionate compretion of internal & external works of the project as per specifications mentioned in agreement of sale, of the project is estimated at Rs. 71.76.94.9001-$otal of Table A and B) 6.lcertify that the cost of the civil, MEp and allied works for the apartments and proportionate internal & external works, 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: TABLE A BuildingTliling/LayouvPlotted Developmentbearing Number plot No.2 Gut No.22, NandedWaghala or calledPadmanabha ResidencyWing A (to be prepared separately for each Building lwing/Layouvplotted Development of the Real Estate Project) Sr. Particulars Amounts No 1 Total Estimated cost of the buildings/wings as on Rs .8,78,47,450/- date of Registrationis 2. Cost incurred as on date of certificate Rs.2,90,00,000/- 3 Work done in Percentage 18-45% (as Percentage of the estimated cost) 4. Balance Cost to be lncurred"* Rs. 5,88,47,450/- (Based on Estimated Cost) 5 Cost lncurred on Additional /Extra ltems NIL not lncluded in the Estimated Cost (Table - C) TABLE B lnternal & External Develop,rcnt works in respect of the Registered Phase Sr. Particulars Amountj No 'I Total Estimated (ost of the rlltcrnal an(t erternal NIL Development Workr includrng arr'r('rlrlr('s artd lactlities in the layout as on dale o, Rcrgrstralion r: 2. Cost incurred as on date ol certillcatt' NIL 3 Work done in Percentage (as Percenlagc ol the NIL estimated cost) 4. Ealance Cost to be lncurred" NIL (8ased on Estimated Cost) 5 Cost lncurred on Additional /Extra ltems NIL not lncluded in the Estimated Cost (table - C) TABTE A BuildingTliling/LayouvPlotted Development bearing Number Plot No.02 Gut No.22 NandedWaghalaor calledPadmanabha ResidencyWing B (to be prepared separately for each Building lvrhng/Layo,tt/Plotted Development of the Real Estate Project) Sr. Particulars Amounts No 1 Total Estimated cost of the buildings/wings as on Rs .8,78,47,45O/' date of Registrationis 2. Cost incurred as on date of certificate Rs. 2,90,00,000/- J Work done in Percentage 18.4AYo (as Percentage of the estimated cost) 4 Balance Cost to be lncurred* Rs. 5,88,47,450/- (Based on Estimated Cost) 5 Cost lncurred on Additional /Extra ltems NIL not lncluded in the Estimated Cost (Iable - C) Consulling Enqrnooft . R.C.C. Consuttant . Steel Oasign Consultant . l:r. Itrricrtrlrir s. Ilirlir Registered Valuers . Charlered Engineers . 6 e C2.t t|*r. I FlE.rrlCltU3A)rrV Stability of Structures . LMSTE.LM 2!O'T R G B StructuralAudit . Gold M.drlBt o, l.l T 8dno., Form - 2 lSee Regulation 3l Engineer's Certifi(ate (fo be submitted at the time of Registration of Ongoing Project and for Withdrawal of Money from Designated Account - Project Wise Date:201M/2O25 To,M/s Shree Samarth Builders & Developers, Plot No. E 38, Ramgopal Gupta lndustrial Estate,, Nanded. Subject Certificate of Cost incurred for Development of Padmanabha Residencyhaving MahaRERA Registration NumbeP51100055704 being developed by M/s Shree Samarth Builders & Developers. Sir, 1.ln#eEt&jclCE--G.--Enlahave undertaken assignment of certifying Estimated cost for Padmanabha Residencyhaving MahaRERA Registration Number P51100055704bein9 developed byM/s Shree Samarth Builders & Developers 2. We have estimated the cost of Civil,MEP and Allied wo*s required for completion of the apartments and proportionate completion of internal & external works 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 Quantity Surveyor* appointed by Developer/Engineer, the assumption of the cost of material, labour and other inputs made by the developer, and the site inspection carried out by us to ascertain/confirm the above analysis given to us 3.We estimate Total Estimated Cost of completion of the aforesaid project under reference at kl7.56.g4.goot- [rotal 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 project as the apartments and proportionate completion of internal & external works of the per specifications mentioned in agreement of sale and for the purpose of obtaining 2O1,2nd floor, AmarArcade, Kulkami Colony, Sadhu Waswani Road, Nsshik - 5. 03. W10, Amara, Kotshet Road, Thans. (W) 400 601, Csll : 9423080479, 9822975229, €-raiendragbirla@gmail.com TABLE B lnternal & External Development works in respect of rhe Rrlrrte,ed phale Sr. Particulars Amounts No. 1 Total Estimated cost of rhe in ternal and external NIL Development Works including amenities and facilities in the layout as on date of Registrarion is 2 c ost incurred as on date of certificar e NIL 3 Work done in pe rcentage (as Percentage of the NIL estimated cost) 4 Ealance Cost to be lncurred.. I.JIL (8ased on Estimated Cost) 5 Cost lncurred on Additional /Extra ltems NIL not lncluded in the Estimated Cost Oable - C) Yours faithfully, For, Rajendra Birla & Associates a==-; Er. Rajendra G. Birla Local Authority License No. DDM CW / R/ ZO21 / A1LOOZ1Z RAJENDRAG. BIRLA i1:. ---:l o.c.E.t.1 l:'. 1 _:.i.) Agreed and Accepted by: Consulling Sr--l-. -. -..-.i::.i's MA F}!"S mEElffiffi Pu,"top",'. BUILOERS S DEVELOPERS tsF"- f,eF,*E[r p.nn"lA RrNE R Name: Mr.NarhariBachewar Date:2O/M/2025 Note: 1 The scope of work is to conrplete Registered Real Estate Project as per drawings approved from time to time and as per specifications mentioned in agreement of sale. 2 (') Qu.rntrty lurvey (.)rl tx' dorrc ltl' ollrr r' ol fnt;rnt'er or (.rrr tx' done by ln rrr(r{'lx',t(r(,nl Qtr.rnt,ty Srrtvr.7.,r r',1,r)'.,' rr.r?,r'(.lta' ()t (I/,l,ltrty (.tl(rrl,lt(d (.tn lx. rclrt'(t ulxrn lly lltt tttr;,trr".t l, :.r',r' ,r! r,tltlrt'ttt!t'lrl q(rrn?,1/ '.Urvtyot t.r..' rrg appornted tfy Dt'velo1x.t tlrr.,1.rtl,,.i,.r' 'r, l,r. rt 'r', ir()r,t(l ,ri lllo l)l.t(f. nr,r?i{'(jl') r and rn CaSe qualltrly are br]rtlg (.tl(,/l,rl,'(, '!t1 ollt r ol Irr(l,rtrtt tlr(. namo ol llre petson in lhe office of Engineer, t'rlro is tctpi,;,',,1, t' lor llrtl (lu:tntrty (al(ulrled should be menlioned at the place marked('). 3. (-') Balance cost to be incurred (4) may vary ,rom Difference belween Total estimated cost(l) and Actual Cost incurred (2) due to deviation in quantity required/ escalation of cost etc. As this i5 an estimated cost, any deviation in quantity required for development of the Real Estate Project will result in amendment of the cost incurred/ to be incurred. 5All components of work with sl)ecilications are indicative and not exhaustive 6. Please specify if there are any deviations/qualifications. Exampte: Any deviations in input material used from specifications in agreement of sale. TABLE - C List of Eltra/Additional/Deleted ltems considered in cost (which were not part of the original Estimate of Total Cost) 5r. No. List of Extra/Additional/Deleted ltems Amount 1 2 For SHREE 3A.I',!ARTH BUILDERS & OEVELOPERS PA EF PARTNER RAJEIIIDRA G. BIRLA. . 1.1 Tcch Si ,r:tu.'es, 5 : Ci. , \i-l3ns), O.C.E..ttt r .a . .. i3i.) ; TE. '.-' ' . ':,,r., :.,,.,.-. .. .- .r..i.r.irs