Consultants & Engineers -- -- Address: 909, The Landmark, Plot no- 26A, Sector -7, Kharghar, Navi Mumbaii-411110 Ph; 91+ 7977CJ77375 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) Date:- 15-07-2023 To, MIs. JPV Realtors Private limited, 7th & 8Th Floor, Jet Prime. Suren Road, Near Gurunanak Petro' Pump, Andheri East, Mumbai-400093. Subject: Certificate of Cost Incurred for Development of Pratap Oasis having MahaRERA Registration Number P51800023003 being developed by MIs. JPV Realtors Private limited. Sir, We S.K. Consultants & Engineers have undertaken assignme1t ,:·f certifying Estimated Cost for Pratap Oasis having MahaRERA Registratk:n Number P51800023003 being developed by MIs. JPV Realtors Private Limit ed. 2. We have estimated the cost of Civil, MEP and allied works requirec fo' completion of the apartments and proportionate completion of internal & exter1af works of the project as per specifications mentioned in agreement of sale. OUf es-:i mated cost calculations are based on the drawings/plans made available to U5 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< a!Jpointed by Developer/Engineer, the assumption of the cost of material, labour arid 0ther inputs made by developer, and the site inspection carried out by us to ascertai'll.Jiconfirm the above analysis given to us. 3. We estimate Total Estimated Cost of completion of the aforesaid project under reference as Rs. 14,37,49,393/- (Total of Table A and B) at the of Regi5il:ration. The estimated Total Cost of project is with reference to the Civil, MEP and AII~d works Consultants & Engineers Address: 909, The Landmark, Plot no- 26A, Sector -7, Kharghar, Navi Mumbai-410210 Ph: 91+7977077375 required for completion of the apartments and proportionate completion of internal & external works, as per specification mentioned in agreement of sale and for the purpose of obtaining occupation certificate/compl'2tion certificate for the Building (s)/ Wing(s), Layout! Plotted Development from Municipal Corporation Of Greater Mumbai being the Planning Authority under whose jurisdiction the aforesaid project is being implemented. 4. The Estimated Cost Incurred till date is cakulated at Rs. 3,58,85,343/- (Total of Table A and B). The amount of Estimated Cost Incurred is calculated on the basis of input materials/services used and unit cost these items. 5. The Balance Cost of Completion of the Civil, MEP and Allied works for completion of the apartments and proportionate completion of internal & external works, as per specifications mentioned in agreement of sale, of the project is estimate at Rs. 10,78,64,050/- (Total of Table A and B). 6. I certify that the Cost of the Civil, MEP and alilied work for the apartments and proportionate internal & external, 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 Building/ Wing/ Layout/ Plotted Development bearing Number P51800023003 or called Pratap Oasis (to be prepared separately for each Building/ Wing/ Layout! Plotted Development of the Real Estate Project) Sr. No. Particulars Amounts (In Rs.) 1. Total Estimated cost of the Building;' Wing/ Layout! 12,21,86,984 Plotted Development as on 13/11/2019 is 2. Cost incurred as on 30/06/2023 3,05,02,541 3. Work done in Percentage 24.96% (As Percentage of the estimated cost) 4. Balance Cost to be Incurred ** 9,16,84.443 (Based on Estimated Cost) ­ 5. Cost Incurred on AdditionailExtra Items not included in NIL the Estimated Cost (Table- C) Consultants & Engineers Address: 909, The landmark, Plot no- 26A, Sector -7, Kharghar, Navi Mumbai-410210 Ph; 91+ 7977fY77375 TABLE B Int I&Ext ID t Works in R ct of the Reaistered Ph Sr. No. Particulars Amounts 1. Total Estimated ':ost of the Internal and External 2,15,62,409 Development Worb including amenities and Facil ities in the la~out as on 13/1112019 is 2. Cost incurred as on 30/06/2023 53,82,801 3. Work done in Perc=ntage (as Percentage of the estimated 24.96% cost). 4. Balance Cost to be I1curred** (Based on Estimated Cost). 1,61,79,608 5. Cost Incurred on Add.tional/Extra Hems not included in the NIL Estimated Cost (Tab=e- C) Table C List of Extra/Additbnal/Deleted Items considered in the cost (which were not r:art of the original Estimate of Total Cost) Sr. No. List of Extra/Additional/Deleted Items Amount (In Rs.) 1. Nil Nil 2. Nil Nil Yours Faithfully, HRUSHIKESH Digitall:/~gned by HRUSHlKESH VILAS VILAS MINDH"= Date: 2023.07.17 MIN:DHE 10:06:11 +05'30' ~\J,sr-­ )