SAGARS. SHAH B.E.(Civil) M.l.E.,F.l.V. Cell : 9422247125 F -27433 E-mail : er.sagarshah@gmail.com o Approved Valuer o Consulting Engineer 54, Sahajeevan Colo ala ,co Road, Nashik - 422 OO5 (FORM 2I Date: 16.02.2023 To, KalantriAnd Musale Realcon LLP Shop No. 2, Building No. F/10, Shreeram Kunj, Tigrania Road, Dwarka, Nashik - 422OLL Subiect: Certificate of Cost lncurred for Development of BAWI PARK having MahaRERA Registration Number P51600023182 being developed by Kalantri And Musate Reatcon LLp. Sir, L, I Er. Sagar S. Shah have undertaken assignment of certifying Estimated Cost for BAtAll PARK having MahaRERA Registration Number P51600023182 being developed by M/s. Kalantri And Musale Realcon LLP, situated on the Survey / Gut No. 449, Village Satpur, Taluka & District NASHIK. 2 We have estimated the cost of Civil, MEP and Allied works required for comptetion 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, 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 aforesaid project under reference as Rs. 3,80,75,000/- (!n words Rupees Three Crore Eighty Lakhs Seventy Five Thousand Only) (Total of Table A and B) at the time of Registration. The estimated Total Cost 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) / LaVout I P lotted Development from the Nashik f: Municipal Corporation being the Planning Authority under whose jurisdiction aforesaid project is being implemented. 4 The Estimated Cost lncurred till date is calculated at Rs. 3,80,75,000/- (Total of Table A and B). The amount of Estimated Cost lncurred is calculated on the basis of input materials / services used and unit cost of these items. 5. The Balance cost of Completion of the Civil, MEP and Allied works for completion of apartments and proportionate completion of internal & external work as per specifications mentioned in agreement of sale, of the project is estimated at Nlt (Totalof Table A and B). 6. I certify that the Cost of the Civil, MEP and Allied works for apartments and proportionate internal & external work 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 BALAII PARK,, A,, BUi Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of Rs.63,25,000/- Registration is 2 Cost incurred as on date of certificate Rs.63,25,000/- 3 Work done in Percentage (as Percentage of the estimated L00% cost) 4 Balance Cost to be lncurred (Based on Estimated Cost) NIL 5 Cost lncurred on Extra ltems not included in the Estimated N!L Cost (Table C) Table A BAIAJI PARK"B"Buildi Sr. No. Particulars Amounts 1 Total Estimated cost of the Building as on date of Rs.33,50,000/- Registration is 2 Cost incurred as on date of certificate Rs.33,50,000/- 3 Work done in Percentage (as Percentage of the estimated LOOo/o cost) 4 Balance Cost to be lncurred (Based on Estimated Cost) NIL 5 Cost lncurred on Extra ltems not included in the Estimated NIL Cost (Table C) Table A BALATI PARK " C " Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of Rs.33,50,000/- Registration is 2 Cost incurred as on date of certificate Rs.33,50,000/- 3 Work done in Percentage (as Percentage of the estimated LOO% cost) 4 Balance Cost to be lncurred (Based on Estimated Cost) NIL 5 Cost lncurred on Extra ltems not included in the Estimated NIL Cost (Table C) Table A BALATI PARK " D " Building Sr. No. Particulars Amounts T Total Estimated cost of the Building as on date of Rs.33,50,000/- Registration is 2 Cost incurred as on date of certificate Rs.33,50,000/- 3 Work done in Percentage (as Percentage of the estimated lOOo/o cost) 4 Balance Cost to be lncurred (Based on Estimated Cost) NIL 5 Cost lncurred on Extra ltems not included in the Estimated NIL Cost (Table C) Table A BALAII PARK"E"Building Sr. No. Particulars Amounts 1 Total Estimated cost of the Building as on date of Rs.33,50,000/- Registration is 2 Cost incurred as on date of certificate Rs.33,50,000/- 3 Work done in Percentage (as Percentage of the estimated L00% :ost) 4 Balance Cost to be lncurred (Based on Estimated Cost) NIL 5 Cost lncurred on Extra ltems not included in the Estimated N!L Cost (Table C) Table A BAWIPARK"F"Building Sr. No. Particulars Amounts 1 Total Estimated cost of the Building as on date of Rs.L7,00,000/- Registration is 2 Cost incurred as on date of certificate Rs.17,00,000/- 3 Work done in Percentage (as Percentage of the estimated LOOo/o :ost) 4 Balance Cost to be lncurred (Based on Estimated Cost) NIL 5 Cost lncurred on Extra ltems not included in the Estimated NIL Cost (Table C) Table A BALA|I PARK"G"Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of Rs.39,50,000/- Registration is 2 Cost incurred as on date of certificate Rs.39,50,000/- 3 Work done in Percentage (as Percentage of the estimated L00% cost) 4 Balance Cost to be lncurred (Based on Estimated Cost) NlL 5 Cost lncurred on Extra ltems not included in the Estimated N!L Cost (Table C) Table A BALAJI PARK " H " Building Sr. No. Particulars Amounts 1 Total Estimated cost of the Building as on date of Rs.40,50,000/- Registration is 2 Cost incurred as on date of certificate Rs.40,50,000/ 3 Work done in Percentage (as Percentage of the estimated LO0% cost) 4 Balance Cost to be lncurred (Based on Estimated Cost) N!L 5 Cost lncurred on Extra ltems not included in the Estimated NIL Cost (Table C) ii Ji (, il Table A BAWIPARK"l"Building Sr. No. Particulars Amounts 1 Total Estimated cost of the Building as on date of Rs.28,50,000/- Registration is 2 Cost incurred as on date of certificate Rs.28,50,000/- 3 Work done in Percentage (as Percentage of the estimated LOO% :ost) 4 Balance Cost to be lncurred (Based on Estimated Cost) NIL 5 Cost lncurred on Extra ltems not included in the Estimated NIL Cost (Table C) Table A BAtAll PARK "J " Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of Rs.25,50,000/- Registration is 2 Cost incurred as on date of certificate Rs.25,50,000/- 3 Work done in Percentage (as Percentage of the estimated LOO% :ost) 4 Balance Cost to be lncurred (Based on Estimated Cost) NIL 5 Cost lncurred on Extra ltems not included in the Estimated NIL Cost (Table C) Table A BAtArl PARK " K " Building Sr. No. Particulars Amounts 1 Total Estimated cost of the Building as on date of Rs.27,50,000/- Registration is 2 Cost incurred as on date of certificate Rs.27,50,000/- 3 Work done in Percentage (as Percentage of the estimated LOO% cost) 4 Balance Cost to be lncurred (Based on Estimated Cost) NIL 5 Cost lncurred on Extra ltems not included in the Estimated NIL Cost (Table C) q A ti t-',: iJ .;i, a !". 'lJr'' TABLE B BAIA,I PARK lnternal & External Development Works in Respect of the Registered Phase Sr. No. Particulars Amounts t Total Estimated cost of lnternal & External Development Rs.5,00,000/ Works including amenities and Facilities in the layout as on date of Registration is 2 :ost incurred as on date of certificate Rs.5,00,000/- 3 Work done in Percentage (as Percentage of the estimated cost) tOOYo 4 Balance Cost to be lncurred (Based on Estimated Cost) NIL 5 Cost lncurred on Additional/Extra ltems not included in the $s,'ll.Sqssol- Estimated Cost (Table C) Yours Faithfully ER. SAGAR S. SHAH Signature of Engineer Agreed and Accepted by 4 Signature of Promoter Name: M/s. KIAIANTRIAND MUSALE REALCON LtP Partner - MR. JITENDRA KANAIYATAL BORSANIYA Date: 16.02.2023 * 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. All components 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. TABTE C List of Extra / Additional / Deleted ltems considered in Cost a (which were not part of the origina! Estimate of Tota! Cost) Sr. No. List of fxtra / Additional/ Deleted ltems Amount (ln Rs.) Open Space Development including Pathways made of Concrete, Street Lights with Solar L Rs. 77,50,000 Arrangement and Laying of Lawns and Developing Garden (\ I \ &l I)" :iritiri i:iriii'c ir )r- j [-'jiA) Ij,.,