SAGARS. SHAH B.E.(Givil) M.l.E.,F.l.V. Cell : 9422247125 F -27433 E-mail : er.sagarshah@gmail.com o Approved Valuer o Consulting Engineer 54, Sahajeevan Colony, Visemala, College Road, Nashik - 422 OO5 FORM 2 ENGINEER'S CERTIFICATE Dare: LL.09.2023 To, SHYAM CONSTRUCTION 3, Vaishnavi Row House, Lane No. 4, Kala Nagar, Opposite Reliance Petrol Pump, Dindori Road, Panchavati, Nashik - 422003 Subiect: Certificate of Cost Incurred for Development of SHYAM VRINDAVAN having MahaRERA Registration Number P51600023205 being developed SHYAM CONSTRUCTION. Sir, I, Er. Sagar S. Shah have undertaken assignment of certiffing Estimated Cost for SHYAM VRINDAVAN having MahaRERA Registration Number P51600023205 being developed by SHYAM CONSTRUCTION. L. 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 analysis given to us. 2. We estimate Total Estimated Cost of completion of the aforesaid project under reference as Rs. 15,83,50,900/- (In words Rupees Fifteen Crores Eighty Three Lakhs Fifty Thousand Nine Hundred 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 in agreement of sale and for the purpose of obtaining occupation certificate / completion certificate for the Building(s) / Wing(s) / Layout / Plotted Development from the Nashik Municipal Corporation being the Planning Authority under whose jurisdiction the aforesaid project is being implemented. ,,:,I{ ;! Cirjijl,,, r,, , -, _! i r,L/Cii.rr, .;'. riFl s 3. The Estimated Cost Incurred till date is calculated at Rs. 6,49,12,090/- fTotal 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. 4. 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. 9,34,38,810/- fTotal of Table A and B). 5. I certifii 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: TABLE A SHYAMVRINDAVAN-AWING S. No. Particulars Amounts Total Estimated cost of the Building L Rs. 9,83,68,000/- as on date of Registration is 2 Cost incurred as on date of certificate Rs. t,27,87,840/- Work done in Percentage 3 L3o/o fas Percentage of the estimated cost) Balance Cost to be Incurred 4 Rs. 8,55,80,L60/- fBased on Estimated Cost) Cost Incurred on Extra Items not included in the 5 NIL Estimated Cost fTable C) TABLE A SHYAM VRINDAVAN - B & C WING S. No. Particulars Amounts Total Estimated cost of the Building 1 Rs. 5,53,32,000/- as ondate of Registration is 2 Cost incurred as on date of certificate Rs. 4,97,98,800 / - Work done in Percentage 3 90o/o (as Perce of the estimated cost) Balance Cost to be Incurred 4 Rs. 55,33,200/- fBased on Estilnated Cost) Cost Incurred on Extra Items not included in the 5 NIL Estimated Cost (Table C) dt a._ .: I $,Jh t TABLE B SHYAM VRINDAVAN Internal & External Development Works in Respect of the Registered Phase S. No. Particulars Amounts Total Estimated cost of Internal & External L Development Works including amenities and Rs.46,50,900/- Facilities in the layout as on date of Registration is 2 Cost incurred as on date ofcertificate Rs.23,25,450 Work done in Percentage 3 50o/o (as Percentage of the estimated cost) Balance Cost to be Incurred 4 Rs.23,25,450/- fBased on Estimated Cost) Cost Incurred on Additional /Extra Items 5 NIL not included in the Estimated Cost fTable C) Yours Faithfully ,. ER. SAGAR S. SHAH Signature of Engineer Agreed and Accepted by: t S re of Promoter Name: SHYAM CONSTRUCTION Partner: MR. DILIPKUMAR RAJURAM SAINI Date: L1.09.2023 * Notes: L. 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. All components of work with specifications are indicative and not exhaustive. 3. Please specifii 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 fwhich were not part of the original Estimate of Total Cost) S. No. List of Extra / Additional / Deleted ltems Amount (In Rs.) NIL NIL l( i, 0.j:l !;;,,,i: F j