' .. ··~· • .. ' .. . .. ... . . .. ..... , . . .. ATUL KUDTARKAR AND ASSOCIATES PVT LTD CONSULTING ENGINEERS • STRUCTURAL DESIGNERS • PROJECT MANAGERS Annexure-B FORM-2 [See Regulation 3] ENGINEER'S CERTIFICATE (To be submitted at the time of Registration of Ongoing Project and for withdrawal of money from Designated Account-Project Wise) Ref. No. AKAPL/RA/2023-24/010 Date: - 17/10/2025 Period - 01/07/2025 to 30/09/2025 To, M/s. Shreeji Builders & Developers Through Its Partners Mr. Kalpesh Dhiraj Shah. Site Add: - S.No.37/4A, S.No.37/SA/6, At Village-Shirgaon, Badlapur , Tai- Ambernath, Dist- Thane. Ref. C. C. No :-JK/KBNP/NRV/BP/1523/2022-2023/236 Dated 06/04/2023. Subject: - Certificate of Cost Incurred for Development of "Krishna Nayan Complex -Wing A, B, C, D, E" having Maha RERA Registration Number PS1700056288 being developed by M/s. Shreeii Builders & Developers. Sir, 1. ATUL V. KUDTARKAR have undertaken assignment of certifying Estimated Cost for "Krishna Nayan Complex - Wing A, B, C, D, E" having Maha RERA Registration Number P51700056288 being developed by M/s. Shreeii 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 Mr. Mukeshkumar Singh 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. 202/203, SHREE YASH APT., ABOVE MONGINIS SHOP, NR. RLY. STN., KULGAON-BADLAPUR (E)-421 503, OT. THANE, MAHARASHTRA, INDIA TEL.: +91-251-26 94 235 • Email.:atulmon2@gmail.com, info@atulkassociates.in • Q d Total Cost of 3. We estimated (Total of Table A and B) at the time of Registration. The estimate Allied works project is Rs.30,39,20,000/- (Excluding GST) with reference to the Civil, MFP and required for completion of the apartments and Proportionated completion of internal & external and for purpose of obtainin g works, as per specifications mentioned in agreement of sale / Plotted occupation certificate /completion certificate for the Building(s) / Wing(s) / layout Authorit y under Development from the Kulgaon Badlapur Municipal Council being the Planning whose jurisdiction the aforesaid project is being implemented. 4. The Estimated cost incurred till date is calculated at Rs.14,43,62,000/-(Excludi ng GST) (Total of basis of input Table A and B). The amount of Estimated Cost Incurred is calculated on the material s/ services and units cost of these items. ion of the 5. The Balance Cost of Completion of the Civil, MEP and Allied works for complet specifications apartments and proportionate completion of internal & external works, as per ng GST} mentioned in agreement of sale, of the project is estimated Rs.15,95,58,000/-(Excludi (Total of Table A and B) proportionate 6. I certify that the Cost of the Civil, MEP and allied work for the apartments and the aforesaid internal & external works, as per specifications mentioned in agreement of sale, of Project as completed on the date of this certificate is as given in Table A and B below TABLE A Building/Wing bearing Numbe r! or called "Krishna Navan Complex - Wing A,B,C,D,E " Sr. No. Particulars Amount (In Rs.) J 1. Total Estimated cost of the Building / Wing/ Layout/ Rs.28,87,24,000/- Plotted Development as on date 30/09/2025 of Registration is 25/05/2024. 2. Cost incurred as on date of certificate 30/09/2025. Rs.14,43,62,000/- 3. Work done in Percentage (as Percentage of the estimated 50% cost) 4. Balance Cost to be lncurred**(Based on Estimated Cost) Rs.14,43,62,000/- 5. Cost Incurred on Additional / Extra Items not included in the NIL Estimated Cost (Table - C) .. . . TABLE B d Phase ent Wo rks in Respect of the Registere Internal & external Developm Amounts (In Rs.) Particulars Sr. No. Rs.1,51,96,000/- Internal and External 1. Total Estimated Cost of the In the ing amenities and Facilities Development Works includ 202 4. 5 of Registration is 25/ 05/ layout as on date 30/ 09/ 202 Rs.0/- certificate 30/ 09/ 202 5. 2. Cost incurred as on date of 0% Percentage of the 3. Wo rk done in Percentage (as estimated cost) Rs.1,51,96,000/- *(Base d on Estimated Cost) 4. Balance Cost to be lncurred* in the NIL l / Extra Items no t included 5. Cost Incurred on Additiona Estimated Cost (Table - C) Yours faithfully ATUL K DTARKAR 6827. Lie. No. STATE/R/202S/APL/1 Agreed and Accepted by: pers Through Its Partners M/s. Shreeji Builders & Develo Mr. Kalpesh Dhiraj Shah. Date: 17/10/2025.