SAGAR S. SHAH B.E.(Civil) M.l.E.,F.J.V. Cell:9422247125 F -27433 E-mail:er.sagarshah@gmail.com " Approved Valuer Consulting Engineer 54, Sahajeevan Colony, Visemala, College Road, Nashik - 422 005 FORM 2 ENGINEER'S CERTIFICATE For Quarter No. 2of F. Y. 2024-25 Date: 19.10.2024 To, KSHITIJ BUILDERS AND DEVELOPERS Gaddam Plot, Opposite Chandak Mangal Karyalaya, Akola - 444001 Subject: Certificate of Cost Incurred for Development of MAA VAISHNAVI COMPLEX having MahaRERA Registration Number P50100048765 being developed by KSHITIJ BUILDERS AND DEVELOPERS. Sir, 1. I, Er. Sagar S. Shah have undertaken assignment of certifying Estimated Cost for MAA VAISHNAVI COMPLEX having MahaRERA Registration Number P50100048765 being developed by KSHITIJ BUILDERS AND DEVELOPERS. 2 We have estimated the cost of Civil, MEP and Allied works required for completion of the apartments and proportionate completion of internal &external work 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 Er. Sagar S. Shah Quantity Surveyor appointed by Developer/Engineer, the assumption of the cost of material, labour and other inputs made by developer, andthe 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 aforesaid project under reference as Rs. 8,77,00,000/- (In words Rupees Eight Crores Seventy-Seven Lakhs Only) (Total of Table Aand B) at the time of Registration. The estimated TotalCost of project is with reference to the Civil, MEP and allied works required for completion of the apartments and proportionate completion of internal & external work, as per specifications mentioned in agreement of sale and for the purpose of obtaining occupation certificate / completion certificate for the Building(s) /Wing(s) / Layout / Plotted Development from the Akola Municipal Corporation being the Planning Authority under whose jurisdiction the aforesaid project is being implemented. GAR wlung Valuer F17433 WASHI of Incurred till date is calculated at Rs. 8,28,05,000/- (Total The Estimated Cost the basis of 4 EstimatedCost Incurred is calculated on Table A and B). The amount of these items. and unit cost of input materials/ services used works for completion of Balance cost of Completion of the Civil, MEP and Allied work as per 5. The completion of internal & external apartments and proportionate sale, of the project is estimated at Rs. specifications mentioned in agreement of 48,95,000/- (Total of Table Aand B). apartments and the Cost of the Civil, MEP and Allied works for I certify that mentioned in 6. internal & external work as per specifications proportionate of this sale, of the aforesaid Project as completed on the date agreement of below: certificate is as given in Table A and B TABLEA MAA VAISHNAVI COMPLEX Amounts Particulars S. No. of Total Estimated cost of the Building as on date Rs. 8,51,50,000/ 1 Registration is Rs. 8,08,92,500/ certificate 2 Cost incurred as on date of Work done in Percentage 95% 3 estimated cost) (as Percentage of the Rs. 42,57,500/ (Based on Estimated Cost) 4 Balance Cost to be Incurred in the Items not included Cost Incurred on Extra Nil 5 Estimated Cost (Table C) TABLEB MAA VAISHNAVI COMPLEX Phase Works in Respect of the Registered Internal & External Development Amounts Particulars S. No. & External Estimated cost of Internal Rs. 25,50,000/ Total Facilities 1 Development Works including amenities and of Registration is in the layout as on date certificate Rs. 19,12,500/ 2 Cost incurred as on date of Work done in Percentage 75% estimated cost) 3 (as Percentage of the Rs. 6,37,500, on Estimated Cost) 4 Balance Cost tobe Incurred (Based included Additional /Extra Items not Nil Cost Incurred on (Table C) 5 in the Estimated Cost AGAR RS *W 2243) ASHI AGARS Yours Faithfully Consung \Ap aValue/ AAH 27433 ER.SAGAR S. SHAH Signature of Engineer ASHI Agreed and Accepted by: Signature of Promoter Name: KSHITIJ BUILDERS AND DEVELOPERS Partner: MR. DINESH KRUSHNARAO DHAGE Date: 19.10.2024 *Note: 1. The scope of work is to complete Registered Real Estate Project as per drawings approved from time to time and as per specifications mentioned in agreement of sale. 2. Allcomponents of work with specifications are indicative and not exhaustive. 3. Please specify if there are any deviations / qualifications. Example: Any deviations in input material used from specifications in agreement of sale. TABLEC List of Extra / Additional / Deleted Itenms considered in Cost (which were not part of the original Estimate of Total Cost) S. No. List of Extra /Additional /Deleted Items Amount (In Rs.) NIL NIL.