N.D. Rathod & Associates Civil Engincer (DCT) A-2001, Benzer Tower, 90Feet Road, Thakur Complex, Ncar IBPS, Borivali (East), Mumbai – 400066. Email: rathodninin226@gmail.com FORM-2 ENGINEER'S CERTIFICATE 10/07/2025 Date: 10/06/2025 Quarterly Progress Report (QPR) Ql ofF.Y.2025-26 (01-04-2025 to 30-06-2025) To, M/s. J. K. Associates Than- 01107 Subjcct: Certificatc of Cost Incurred for Development of the Project: Sheetal Dhara MahaRERA Registration No. - PS1700076937 being developed by M/s. J. K. Associates Sir, 1 .Ihave undertaken the assignmnent of certifying the Estimated Construction Cost for the Project - S.cetal Dhara MahaRERA Registration No. - P51700076937 teing developed by M/s. J. K. Associates 2 Wehave estimated the cost of Civil, MEP and allied works required for the completion of the apartments : proportionate coimpletion of internal & external works of the project as per specifications mentioned in l:c agreement of sale. Our estimated cost calculations are based on the drawings and plans made available to . lor the project under reference by the Developer / Consultants. The Schedule of items and quantity ired for the entire work as calculated by Mr. Nitin Rathod Quantity Surveyor* appointed by Developer / I.ineer, theassumption of the cost of material, labour and other inputs made by the developer and the site i.. cction carried out by us to ascertain/confirm the above analysis given to us. 3 W estimate the Total Estimated Cost of completion of the aforesaid project under reference at 29,89,00,000 (Total of Table A and B) at the time of Registration. . estimated Total Cost of the project is with reference to the Civil, MEP and Allied works required for the pletion of the apartments and proportionate completionof internal & external works, as per ilications mentioned in theagreement of sale and for the purpose of obtaining occupation icnte/completion certificate for the Building from the Mira Bhayandar Municipal Corporation being the I.aing Authority under whose jurisdiction the aforesaid project is being implemented. 4 iotal Cost Incurred till date is calculated at 21,36,13,867 (Total of Table A and B). nounl of Estimaled Cost Incurred is calculated onthe basis of input materials /services used and unit o' these items. alance Cost of Completion of the Civil, MEP and Allied works for completion ofthe apartments and tionstecompletion of internal & external worksof' the said Project, as per specifications mentioned .Agreenent of Sale of the Project is estimated a ? 8,52,86, 133 (Total of Table A and B). TABLE -A Buildi Wing Nme: Wing A Sr. Particulars Amount iEslinatedcost of the Building/Wing as on date of Registration 14,94,50,000 2 incurred as on dale of this Certificate 6,49,11,117 3 .. done i Percentage (as percentage of Estimated Cost) 43.43% .nce Cost to be lncurred (based on the Estimated Cos) 8,45,38,883 lncurredon Additional /Extra Items (not included in Estimated Cost) NIL Page lof 2 TABLE -A Buildine /\Wing Name: Wing B Amount Particulars Sr. 14,19,77,500 as on date of Registration al Estimated cost of the Building/Wing 14,19,77,500 2 I incurred as on date of this Certificate 100.00% 3 tk done in Percentage (as percentage of Estimated Cost) Cost) .nceCost to be Incurred (based on the Estimated in Estimated Cost) NIL s Incurred on Additional /Extra Items (not included TABLE - B non Area Amount Particulars | S:. Works including 74,72,500 JEstimuted cost of the Internal and External Development ities and Facilities in the Layout as on date of Registration 67,25,250 incurred as on d:ate of this Certificate 90.00% Cost) 3 : done in Percentage (as percentage of Estimated 7,47,250 Cost) 4 ce Cost to be lncurred (based on the Estimated NIL (not included in Estimated Cost) . incurredon Additional /Extra Items You: .atully. For N. D. RATHOD & ASSOCiATE THODEASS DCE & LICENSED PLUMBER, Proprie!or (Er. Nitin Rathod MUMB Na.: ... Nitin D. Rathod Local .ority license No.: NA Agre! Accepied by: er I. K. ASSOCIATES. Parte Siorit:o Pronoter Na..: IutilalHaria /2025 Dale: 10/07/2025 Not: ofvork is to complete the Registered Real Estate Project as per drawings approved from time to scope of Sale. ud as per specilivations mentioned in the Agrecment 2 be done by an independent Quantity Surveyor, ( ti!y survey can be done by office of Engineer or can by the Engineer. In case of independent quantity cetilicale of quantity calculated can be relied uponbe mentioned at the place marked (*) and in case o:being appointed by Developer, the name hasthetoname of the person in the office of Engineer, who is .ilyare being calculated by office of Engineer, al the place marked (*). sible tor the quantity calculated should be mentioncd between Total estimated Cost (1)and Actual Cost ..uce Cost to be ineurred(4) may vary from Difference of cost etc. Asthis is an estimated cost, any d (2) due to deviution in quantity required /escalation Estate Project will result in amendment of the .on iu qu:antity required for development of the Real ....re/to be incurred. and not exhaustive. 4 Jiponents of work with specifications are indicativeExample: Any deviations in input material used :spciiy ifthereare any deviations / qualifications. . specifications ia agreement of sale. Table C List o! Aiional/ Deleted Items considered Cost in Total Cost) jrt of the original Estimate ofItenms (w.: Amount (Rs.) Sr. ist ul Lxtra / Additional / Deleted NIL NIL