,ffi          $, Y. Pnrril & Ars*qinlr$'I

                                                        r0R]lr-2

 REF No.: l7$8i7751202414                                                                             Date: 15.01.2025


 To
 l\{/s. Vinayak Enterprisc,                                           :
 'fhrough Partner mr. Narhari K. Patil & Mr. lshwar N. Patel
 Add.: Shop No. 3, Sai Bhakti Apartrnent.
 Near Vijaya llank. Katrap,
 Iladlapur ( E), 42 1 .503.

 Subjpct: C'ertiflcate of Cost Incurred of Completion ot'Construetion Work of " New Vanrri Parag co. Op. *lsg.
 Soc. l,td." Of building nos. 1 of the proiect having [MahaRera Registration Number - PS1700056295] bcing
 deteloped by Mis. Vinayak Enterpriries.

 Ref: MahaRERA Registration Nunber - PS1700056195

 Dear Sir,

  l. l, S.V. PATEI, Proprietor of S.V. PA'I"EL. & ASSOCIATI1S hale undertaken assignment of oertifying
 Estimatcd Cost lbr the above Subject building, situated on the "Ner Vanrsi Prrag co. Op. llsg. Soc. l.,td." of
 the project situated orr the Plot bearing S. No. 93. I{. No. liH, at Village - Katrap, I'aluka - Arnbamath. I)istricr -
 'l'hane, PIN - 421503. llaving
                                 [MahaRERA Registration Nuuber - PSI700056295] Admcasuriug plot area as per
 plot l5l7 sq.mt.'. net plot area 1448.90 sq. mtrs" & rcdevelopment approval building plan as pcr UDCPR
 pennissible built up area including basic f'.S.I. & payment of premium area, TDR area & ancillary arca,
 redevelopnrent inccntive area 6195.15 sq. Mtrs. total proposed built up arsa -.6182. ll sq. Mtrs. bcing
 der'elope'd try M/s. Vineyak Enterprises

 2. We have estimated the cost of the completion to obtain Occupation Certit'icate,'Corrrpletion Certilicate. of the
 Civil, IvtEP and Allied works. of the Building(s) of the project. Our cstimated cost calculations are based on the
 Drarvings.rplatrs made available to us for the pmject under reference by the l)eveloper ancl Consultants and thc
 Schedule of ilgrns and quantity lbr the entire work as calculaled b.v.' Quantity Sur,-eyor appoiirted by Engineer.
 and tlre assumption of the cost of material. labour and olher inpuls rnade lry der.eloper, and the site inspectiorr
 carried out by us.

 J. Wc estirnatc 'l'otal Eslimatcd Cosl ol' completion of the aforesaid project under reference as
 Rs.21,26.(X).fi10/- ('Iotalof Table A and I)) at the time of registration. The estimatcd totaleost of proiecr is with
 reference to The Cil'il, MEP and allied wnrks required f<rr conrpletion of the apartnrents and propoflionate
 completion oI internal & external rvorks, as per specifications mentioncd irr agreeurent of sale & for the purpose
 of obtaining occupation certificatei completion certiftcate lbr the building(s) i wing(s) ,llayout i plotted
 devclopmenl from the KIIMC' heing the Plarrnirrg Authority under whose iurisdiction the albresaid project is
 being implemented.

 4. 'l'he Estimated Cosl Incurred lill date is calculated at Rs. 5,74,02,000/- ('l'otal of l'able A and Il). 'l"he amounr
 of Estirnated Cost Incurred is ealculatcd based on input material i serviccs uscd and unit cost of these items.

 5. I'he Balanccr Cost Completiou of the Civil. I{tlP and' Allied wolks for cornpletion of the apartments and
 proportionate completion of iuttrnal & external works, a.* per spouifications mentioncd i          of sale. of
 the prcrject is estimated at Rs. 15,5I,98,&)0/- ('lotal of l'able A and B).


                                                                              ,..,   r!
                                                                           ,.rl; I .,., ,
A\d*, $. Y. l**f! &.AtrJ:cinrrs ''''
\#b,.w
                 : ,   )    il '   .   f   1,.   tr   '.   . ' I   r   ' .'.   ,:.   i,   ., 1:




  6. I certify that the Cost of the Civil, MEP and allied work for the aforesaid Project as completed on the date of
  this certilicate is as gil'en in T'able A and B below                   :                              ,

                                                                           'TABLI A               :
  Sr. t{o.                                            Pnrticulars                                         Amounts
      (r)                                 (2) .... * *.                                               -- Rs. (3)
  I          Totrl Estimated cost of the building/wing                                                        19,11,40,000r
             as on date of Registration is 13.01.2024
  2          Cost incurred as on 3l .12.2A24                                                              Rs. 5.74,02,000/-
             (based on the Estimated cost )
  3          Work done in Percentage                                                                      30"00#o
             (as Percentage of the cstimated cost )
  4          Balance Cost to be Incurred                                                                  Rs 13,39,38,0001-
             (Based on Estirnated ("ost)
  5          Cost lncurred on Additional iExtra lterns                                                    NII,
             as on 3 1.12.202.1 not included iu tlt
             Estimated Cost (Annexure (')



                                                                               .I'ABI,I.]
                                                                                              B
                           ('I'o he preprred for the entire registered phasr eif thc Renl listate Project;
  Sr. No.                                             Psrtleulars                                         Amounfs
   (l)                                        (2)                                                            (3)
             'l'txal Estimated cost rtf the Internal and Bxtemal                                          Rs. 2,12,60,0001-
             f)evelopment Works including amenities and
             Facilities in the layout as orr 23.01.2024
             Cost incurred as on 3l .12.2A24                                                              Rs.0.00,'-
             (based.on lhe Estimated cost)                                                                             ^



             Work done in Percentage                                                                      0.0090
             (as Pcrrrcntagc ol the estimated cost)
             Balanc'e Cost to be lncurred                                                                 Rs 2,12,60,0001
             (tlascd on Flstirnated Cost)
             Cnst lncurred on.Additional r'Extra Items                                                    NII-
             as orr 31.12.2024 not included in the
             Iistirnated Cost (Annexure C)




                                                                                                          Yours Faithtully
                                                                                                                           il



                                                                                                       S.V.PATEI-. & ASSOCIATES
q# $.
r:      nr



                           V. F*r* t & A*rot-;iAI[,!'t'



             Agreed and Accepted by:

         FO N U N AYAK EA'IEFPF'SEg




             Signature ofPartner
     M/s. VINAYAX TINTERPRISIS
     'l'hrough Partner rnr. Narhari K. Patil & Mr. Ishrvar N' Patel
         Date: 15.01.2025

     Note:
             L The scope ol work is to complcte Registered Real Estate Project as pcr drawings approved fnrm time to
                tims alld as per specifications metttioned in agreemerrl ot"sale.

         2. Quantity $urvey can be dong by office of Enginesr or can tre done try an independent Quantity Surveyor.
                 rvhose ccrtificats of quantity calculated can be relied upon by The Engineer. ln case of independent
                 quantity surveyor being appointed try,Developer, thc name has to be mentioned at the place marked (*)
                 ald in case quantity are being calculated by o{fice ol'Engineer. the name of the person in the ofice of
                 Iinginecr, wlto is responsible for the quantity calculated should be mentioned at the place marked q*)

             3. Balancc cost ro bc incuned (4) rnay vary from Difference between total estimated Cost (l) and Actual
                 Cost incurred (2) due to deviation in quantity required / escalation of cost ect. As this is an estimated
                 cost, any der,iation in quantity required for developmenl of the Real listate Project will result in
                 amendnrent ofthe cost incurred r to be incurred.

             4. All components of work u,ith specification* are indicative and not exhaustive.
             5. Plsasgspecify if there are any deviationsr'qualifications. Example: Any deviations in irrput material used
                 froru speci{icalions in agreenrent ofsale'

                                                        "I'able C
                                 I-ist of lixtra,rAdditionali Deleted Ilerns considered in cost
                                          wcre not part of the               imate of 'l"otal Clost)
                                                                          Hstinrate
                 Sr. No.   L.ist of lixtratAdditinnal    / f)eleted ltcms                 Amount ( In Rs.)

                 I
                 7