l:l       :.R.r }|i'ts.r, DNlFrqj s.ttE.
                                                        oD9, Skldh.nh j.{.Fr.
                                                        a.nrrr|-E. $rnb.l-ao(x|.a
                                                   E ;-o2:-6<a.F; s FA& ot:-ttts! | 6.1|
                                                                   I
                                             -Emall :{dtt(qn.rurt.d&b
                                               Wcb r 6*.d{rtrpl-6b



                                                   Annexure - B


         .                                     [.""[?1,f",1"".r
                                         ENGINEER'S CERTIFICATE

   (To be submifted at the time of Registration of Prcject, Quarterly Progress Reporting and forwithdrawal of
                               Money ftom Designated Account - PrcFct Vvise)

                                                                                               Date: 22-03 .2022
To,
M/s. Adhikari Engineering Pvt Ltd.
435 Avior, LBS Road,
Mulund west, Mumbai - 400081.


Subject Certificate of Cost Incurred for Development of Blue Lotus having Maha RERA Registration Number
P51800024024 being developed by Mrs- Adhikari Engine€ring Pvt Ltd.

Sir,

1. We Mrs NEXUS PSPL have undettaken assignment of cedrying Estimated cost for Mrs- Adhikaii
Engireering Pvt Ltd having Maha RERA Registration Number P5'1800024024 being developed by M,s-
Adhikari Engineering h/t Ltd.


2. We have estimated the cost of Civil, MEP and allied works required for completion, ofthe apartrnents and
proportionate comptetion of intemal & extemal works ot the projecb as per specifications mentioned in
agreement of sale- Our estimated cost calculations are based on the dralringslplans made available to us br
the proieci under referenc€.by the Developer I Consultants. The Schedule of items and quantity required for
the entire work as calculated by Mls NEXUS PSPL Quantitysurveyof appointed by Developer,/Engineer, the
assumption of the cost of mateial, labour and other inputs made by developer, and the site inspection canied
out by us to ascertain / confirm the above analysis given to us.

3, We estimate Total Estirnated Cost of completion ofthe aforesaid proiect under reference   at Rs311,183317
/- (Total of Table A and B) at the time of Registration, The estimated Total Cost of project is with reierence to
the Civil; MEP and Allied works required for completion ot the apartrnents and proportionate completion of
internal & extemal works of the projects as per specifications n€ntioned in agreement of sale and for the
purpose of obtaining occupatign certificate/ completion certificate for the Building(s)/ \Mng(s) /Layout / Plotted
Development from the being the Planning Authority under whose jurisdiction the aioresaid project is being
implemented.

4. The Estjmated Cost lncurred till daie is calculated at Rs 111,015,795 /- (Toial of Table A and B). The arnount
of Estimated cost Incuned is calculated on the basis of input materials /services used and unit cost of lhese
ftems.

5, The Balance Cost of Completion of the Civil, MEP and Allied works for completion of the apartments and
proportionate completion of internal & extemal works of the projects as per speciications mentioned in
agreement of sale of the Project is estimated at Rs. 200,'t67,422 I- \lotal ot Table A and B).

6. I certitv that the Cost of the Civil, MEP and allied work for the apartments and proportionate completion of
internal & external works ofthe projects as per specifications mentioned in agreement of sale of the aforesaid
Project as completed on the date ofthis c€rtificate is as given in Table A and B below:




                                                                                                        author:USCP!trWD
                                                       Fi+ :;11.1"1;'111*       t1,'*nu s a',.
                                                            rrt'|,, sl,tdrftrr, -.+
                                                                                    ^,er                         !j
                                                          _     r!tr|r,rr.t , rrnn,r'!r.{r|oo.t1.
                                                          -4r I o::.n5:os'1tt      tir:$r::.t8ttJl.|l
                                                                                                          €><rJ.s
                                                                                                      f\l €><u::
                                                                                                       !,1
                                                       Errnll rar(l@n.r!lprtt6nl
                                                        t{'art . *}s.!{\o{'r'r.rarn



                                                             TABLE A
                                                          (Rehrb Wing)

                                                                                                      Amount {ln Rs.}
                 rol.]l t:str.nnt?d Cosl cf the Building/l^,ing I Layout plotted                    Rs. 143,874,315.00 /-
                Jn,late ol Ro!rstrelion is
 .-'.,1           ,o it llcU:lt:CI a3 on .lrtF
                'i-,: :_-i-_""i-:----        .' ^! rad,n^rtd
                                                   "_"_'-'::---
   ?        ,:l rvc    i oonl ril lJcrccrlagc (as Pcrccn.€ge ofihc eshmatcdDosl                  - --,1:..,-111{,{119!l:.----
                                                                                                            3!.j ?. I uo

 -. -.. ---.1 rJarance UOSt lO Ue t cufleC.. (BaSe../,
                                                              Otr                                    ns. 91 ,696.891.35 /-
      l!      -;ost Incurred on AdoittcnaUExlra ll€a:.ts ngt rficlrrded ! th(                                Rs 0/-
              :st{naled Cost (Tabte -C)

                                                            {sile Wing}
                                          Particulars
               otat Esrnated cosi or th-EGtdftivfr;97GFi-t Fl6Ga
                 dato ofReOistration is
                   rncuned as on daie oiierihioaie



                             to L9 li:.lrieii'r'     :,i 5;i'rTei..-.d C( sl
                                                                                                  ' i L llE-l:n,s:i:;s7
                    lncurreil o0 Adctriatal/Extra l(em-. il )t in.:rlted ii
                         Ccsi iTab.c -;)



     S.No                                                                                             Arnount (ln Rs.l
i1            fotal Estimate4 Cost ofthe Iniernaland AtemalDevelqomen                               Rs 311, 163,217 .00 /-
              ly'orks including an'lenities ang Faciliiies in the tayout as oi
              late of Resistrailcn is              .



      2.      lost incurred as on date c,'certificate                                                 Rs 111,015,795 /
      3.      /Vork Ccne in Percentage (as Percenlage otifre estimateri cost                              35.68 %

      4.      SalanceCost io be Inc!n€d* {Eesed or, Esiir?ted Cosi)                                  Rs. 200,15/.422 /-
._5           :cst Incu.reC oll Acrjiti3flrl-€\'ra llerns ncl 'nciud?c ir ll)e
              :slimaled Ccsi i'ab;e -{;i
                                             :
                                             t:l:'tt       -H*a.rr'rt||sdg&
                                                                       -41
                                                 ffi,ffiS:jljffi-.. lje><rj=
                                              "-?;:ffi"6*ortot'-=-*#=-"r..,o
                                                 Llcbr|'EG6FPl..!n




Note :

1. The s@pe ofwork is to complete Registered Real Estate Project
                                                                      as per drawings approved tom time to time
and as per speciications in agreernent of sale.
                                                                            an independent Quantity-SuN^eyor'
2. (*) Quantity survey can be done by ofrc€ of Engineer or can be done by
whose certifcate of quantity or"rr"LO     *n l"  r""tieO upon by the Engineer.  In case of independent quantity
surveyor being appointed by Devetoper, the Barne has to bs nentioned at the
                                                                                   plac€{arked (") and in ease
                                                                                  the  ofiice of Engineer' who ls
;;";;t ;*    o"elni'catcutateo by offiL of Engineer, the name.of the
                                               be  mentioned  atthe
                                                                       person
                                                                    plac€ maked
                                                                               in
                                                                                   (*)
rlsponsiote ior ttri quan{ty calculated should

3. (*) Balance cost to be incuned {4) may vary from Difference between Total estimated
                                                                                               cost (i)and Ac'rdai
                                                                                                        cost' any
Colt incuned (2) Oue to deviation in quantig required / escalation of cost etc. As this is an estimated
                                                                           will result in amendment   of the cost
deviation in qriairtity requireO tor OevlOpment dt the Real Estate Proiect
incuned / to be incurred-

4- AII components ol work with specmcatons are indicative and not exhaustive'

                                                                                                   material used tom
5- Please speciry if there are any deviations / qualifications. Example: Any deviations in input
specifications in agreement of sale.

Table C
                                                                                                        of Toial
List of Extra/Additional/ Deteted hems considered in Cost (which were not part ot the original Estimate
cost).

     S. No                List of Extra/Additional / Deleted ltems                      Amounl (ln Rs.)
         1                                  NA
                                            NA




                                                                                                            author: USCPLtrWD