Ir"*-..t,r".mjs:r* R:-n,"' ()trp. Sld.r$rflh \rr.xi 4" ) ro.trrr!.^ r!u',baj--,rrrln FI e>< ui.s 8,-orzos:osete F\x: o:2.23ss r 6{ | li" :_'tril'd..rutp.pl.. 'i, 'rit ir;cr, = "". "-*p'i'r-. AnnExurg - B ': FORM-2 Er"',li?"J3'i'E-"i'll"^" (To be submitted at the time of Registration of Project, Quarterly Progress Reporling and forwithdrawal of Money from Designated Account - Project Wise) Oate:26.08.2025 To, M/s. Adhikari Engino€ring Pvt Ltd. 435 Avior, LBS Road, \. l\,4ulund west, Mumbai - 40008'l. :' :" Subiect: Certificate of Cost lncurred for Development of "Maharashtra Mandir" having Maha RERA Registration Number P5'1800024024 being devetoped by M/s. Adhikari Engineering Pvt Ltd up to 31st December 2024. Sir 1. We M/s NEXUS PSPL have undertaken the assignment ofcertifying Estimated Cost for Maharashtra Mandir having l\ilaha RERA Registration Number P51800024024 being developFd by M/s. Adhikari Engineering Pvt Lid. 2. We have estimated the cost of Civil, Mh and allied works required for complelion, of the apartments and proporlionate completion of internal & external wofks of the projecls as per speciflcations mentioned in agreement of sale. Our estimated cost calculations are based on the drawings/plans made available to us for th; project under referencg by the Developer / Consultants. The Schedule of items and quantity required for the entire work as calculated by M/s NEXUS PSPL Quantitysurveyor* appointed by Developer/Engineer, lhe assumption of the cost of malerial, labours and other inputs made by developer, and the site inspection carried out by us to ascertain / confirm the above analysis given to us. 3. We estimate the Total Estimated Cosi of complehon of the aforesaid project under reference at Rs. 38,89,79,022l- (Total of Table A and B) al the time of Registration. The estimaled Total Cost of project is with referen€e to the Civil, MEP and Allied works required for completion of the apartments and proportionate completion of internal & externalworKs ofthe projects as per specifications mentioned in agreement of sale and for the purpose of obtaining occupation certiflcate/ completion certificate for the Building(s)/ Wing(s) /Layoul / ptotted Development from tlie being the Planning Authority under whose jurisdiclion the aforesaid project is being impiemented. 4 The Esiimated Cost Incurred till date is calculaled at Rs. 32,30,98,039/ (Total of Table A and B) The amount of Estimaled Cost Incurred is calculated on the basis of input materials /services used and unit cost of these Item s. 5. The Balance Cost of Completion of the Civil, l\,4EP and Allied works for completion of the apartments and pfoportionate completion of internal & external works of the projects as per speciflcations menlioned in agfeement ofsale ofthe Project is estimated at Rs. 6,58,80,983 /- (Total of Table A and B). 6. L certifv that the Cost of the Civil, NIEP and allied work for the apartments and proportionate completion of internal & externalworks ofthe projects as per specifications mentioned in the agreement of sale ofthe aforesaid Project as completed on the date of this certitlcate is as given in Table A and B below: Kailash liilil*' Anwata -:,-- , -. f:l :-t.^ rt'n^(- {. r'rrrr:'is',rrr. ( \,n. Sld,rn:tth \.!rxr l'-I e >< urs EF :-o:r-6sros6r8 ri\x: i)2 r -trsri: r /,-r t -r.tlr l :.ft trc\u.p.Dt.(q.r 'riilri TABLE A (Rehab Wing) Sr. No Pa rticu la rs Amount (ln Rs.) 1. fotal Estimated Cost oi the BuildingA^./ing/Layout Plotted as or Rs. 17,98,42,894.00 /- late 3'1/03/2025 of Reoislralion is 2 lost incurred as on date 31/03/2025 ol certificale Rs. 13,98,36,831.00 /- 3 y'Vork done in Percentage(as Percentage ofthe estimatedcostl 77.75 % 4 3alance Cost to be Incurred*. (Based on Estimated Cost) Rs.4,00,06,063.00 / 5. lost lncurred on Additional/Extra ltems not included in th€ Cost (Table -C) Rs.0/- =stimated (Sale Wing) Sr. No Pa rtic u la rs Amount (ln Rs.) 1 fotal Estimated Cost of the Building/r'Ving/Layout Plotted as or Rs. 20,91,36,128.00/- late 31/03/2025 of Reaistration is 2. lost incurred as on date 31/03/2025 of certificate Rs. 18,32,61,208.00 / 3. /Vork done in Percentaoe (as Percenlaoe of the estimaiedcost 87 .63% 4. lalance Cost to be Incurred*. (Based on Estimated Cost) Rs. 2,58,74,920.00 / 5. lost lncurred on Additional/Extra ltems not included in th€ :stimated Cost flable -C) TABLE B Sr. No Pa rticu la rs Amount (ln Rs.) 1. total Estjmated Cost of the Intfu!al and External Developmen Rs 0i. /Vorks including amenilies and Facllities In the layout as or iate 31/03/2025 of Reqistration is 2. lost incurred as on date of certificale 3110312025 Rs. 0^ 3. /Vork done in Percentaqe (as Percentage of the estimated cost 06/0 Balance Cost to be Incurred." (Based on Estimated Cost) Rs. 0/- 5 lncurred on Additional/Extra ltems not included in the rated Cosl (Table *C) Yours faithfully, Karlash t i:::,T:: n"wata L,n:T:; Kailash Anwala STR/A/39 Agreed and accepted by: / ,4,f- Aon) u," or r,omoter Name: Date:26.08.2025 9 lxl :-n.* H.d-.r. r'h6@j srv.B, ('n, std.Hrdh \,r*i - Note: '1. TheFcope of work is to complete the Registered Real Estate Project as per drawings approved from time to time and as per speciflcations in the sale. 2. (-) Ouantity suweys can be done by the office of Engineer or can be done by an independent Quantity .Surveyor, whose certilicate of quantity calculated can be relied upon by the Engineer. In case of independent quantily surveyor being appointed by Developer, the name has to be mentioned at lhe place marked (') and in case quantity are being calc-$lated by office of Engineer, the name of the person in the office of Engineer, who is responsible for the quantity calculated should be mentioned at the place marked C). 3. (.") Balance Cost to be incured (4) may vary from Difference $etweqn Total estimated Cost (1) and Actual Cost incurred (2) due to deviation in quantity required / escalation of cqF-'[:etcl As this is an estimated cost, any deviation in quantity required for development of the Real Estate Prcl'ecjf,will result in amendment of the cost incurred / to be incurred. 4. All components ofwork with specifications are indicative and not exhaustive. 5. Please speciry if there are any deviatioas / qualifications. Example: Any deviations in input material used from specifications in agreemenl of sale. . Table C List of Extra/Additional/ Deleted ltems considered in Cost (which were not part of the original Estimate of Total Cost). Sr. No List of Extra/Additional / Dsleted ltems Amount (ln Rs.) 1. NA 2. NN Kailash r:e.-: Anwala *--- author USCPLfiwD