Hiren M. Tanna B.E., M.I.E RCC& Structural Design Engineers Annexure B FORM 2 ENGINEER'S CERTIFICATE Date: 12th April 2024. To. M/s. Modis Navniman Limited. Shop no-1. Rashmi Heights Building. Opp Kamla Nagar. M.G Road. Kandivali West,Mumbai- 400067 Sub.: Certificate of Cost Incurred for Development of Rashmi Square having MahaRERA Registration Number P51800054722 (Only Applicable after project Registration) Situated on The Plot Bearing C.T.S. No. 258 AVillage Borivali, Jayraj Nagar, Off New Link Road Borivali(West), Mumbai - 400 091. admeasuring 2235.72 sq. mtrs. area Being developed by M/s. MODIS NAVNIRMAN LIMITED. Sir. 1. Hiren M. Tanna have undertaken assignment of certifying Estimated Cost for Rashmi Square having MahaRERA Registration Number P518O0054722 (Only Applicable after project Registration. Situated on The Plot Bearing C.T.S. No. 258 A Village Borivali, Jayraj Nagar, Off New Link Road, Borivali (West), Mumbai - 400 092. admeasuring 2235.72 sq.mtrs area Being developed by M/s. MODIS NAVNIRMAN LIMITED. 2. We have estimated the cost of ciil. MEP and allied works required for completion of the apartments and proportionate completion of internal & external works of the project as per specifications mentioned in agreement of sale. Our estimated cost calculations are based on the drawings plans made available to us for the project under reference by the Developer / Consultants. The Schedule of items and quantity required for the entire work as calculated by Karan Shah, Quantity Surveyor* appointed by Developer / Engineer, the assumption of the cost of material labor 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 Total Estimated Cost of completion of the building(s) of the aforesaid project under reference as Rs.39,97,00,000/- (Total of Table A and B). The estimated Total Cost of project is with reference to the Civil, MEP and allied works required to be completed for the purpose of obtaining occupation certificate / completion certificate for the building(s) from the M.C.G.M being the Planning Authority under whose jurisdiction the aforesaid project is being implemented. Piren REC! NO. o{STR:C:3119 Structut? IDesig C/101,102, Shree Krishna Complex, Opp. National Park, W. E. Highway, Borivali (E), Mumbai 400 066. +9122 2892 9500 /2892 9600 +91 88502 15245 " design@hirenmtanna.com Hiren M. Tanna B.E., M..E. R.C.C &Structural Design Engineers 4. The Estimated cost incurred till date is calculated at Rs. 3,36,60,000/- (Total of Table A and B). The amount of Estimated Cost Incurred is calculated on the basis of input materials/ services and units cost of 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 estimated at Rs. 36,60,40,000/- (Total of Table A and B) 6. I certify that the Cost of the Civil, MEP and allied work for the apartments and proportionate internal & external works, 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: TABLEA Building One &2 Wings (to be prepared separately for each Building / Wing / layout / Plotted Development of the Real Estate Project) Sr No. Particulars Amount (In Rs.) 1. Total Estimated cost of the Building /Wing /Layout / Rs. 34,15,00,000 / Plotted Development as on date of Registration is 06.02.2024 2. Cost incurred as on date of certificate Rs. 3,30,00,000/ (Based on the Estimated cost) Work done in Percentage (as Percentage of the 9.66% 3. estimated cost) 4 Balance Cost to be Incurred Rs. 30,85,00,000 / (Based on Estimated Cost) Cost Incurred on Additional / Extra Items not included NA 5. in the Estimated Cost (Table -C) irenM.fanna RECM. NO. 33119) oleIh.SRTS) S Tuctur cH01.102. Shree Krishna Complex, Opp. National Park, W. E. Highway, Borivali (E, Mumbai 400 066. +9122 2892 9500/ 2892 9600 " +91 88502 15245 " design@hirenmtanna.com Hiren M. Tanna B.E., M.LE. R.CC. &Structural Design Engineers TABLE B Intemal &extemal Development Works in Respect of the Registered Phase Sr No. Particulars Amounts (In Rs.) 1. Total Estimated Cost of the Internal and External Rs. 5,82,00,000/ Development Works including amenities and Facilities In the layout as on date of Registration is 06.02.2024 2. Cost incurred as on date of certificate Rs. 6,60,000/ 3. Work done in Percentage 1.13% (as Percentage of the estimated cost) 4. Balance Cost to be Incurred Rs. 5,75,40,000/ (Based on Estimated Cost) 5. Cost Incurred on Additional / Extra Items not included NA in the Estimated Cost (Table C) M.Tanna Yours Faithfully Airen Agreed and Accepted by: Digitally signed by RECN.NO. STR:C"00119 MAHEK MAHEK DINESH MODI DINESH MODI Date: 2024.04.15 18:44:08 +05'30' HIREN M. TANN M/s. Modis Navnirman Limited, Structura Desi B.E. (CIVIL), A.M.IL.E. (Promoter) REG. N0. STR:840003119 (OLD REG. NO. STR/TI35) C/A01,102, Shree Krishna Complex, Opp. National Park, W. E. Highway, Bortvali (), Mumbai 400 066. +91 22 2892 9500 / 2892 9600 " +91 88502 15245" design@hironmtanna.oom