fiEG*RS- $HAH $.E"{$MI} [N"l.E.,F.t.V. Cell : 94272471?5 F - gTit53 ffi -rnail : en$&Sftrshah@grnail"ccm r Appruyrd Vslucr r Cens$lting Enginaer 54, Sahai*auan Colony, Masmda, Collaga Flffid, Nachik - 42e 0HH FORM 2 ENGINEER'S CERTIFICATE For Quarter No. L of F.Y. 2023-24 Date:30.06.2023 To, Kalantri And Musale Realcon LLP Shop No. 2, Building No. F/10, Shreeram Kunj, Tigrania Road, Dwarka, Nashik - 4220LL Subiect: Certificate of Cost Incurred for Development of BALAJI PARK having MahaRERA Registration Number P51600023182 being developed by Kalantri And Musale Realcon LLP. Sir, 1. I Er. Sagar S. Shah have undertaken assignment of certi$ring Estimated Cost for BALAJI PARK having MahaRERA Registration Number P51500023L82 being developed by M/s. Kalantri And Musale Realcon LLP. 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, 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/- (In words Rupees Three crore iigirty Lakhs Seventy Five Thousand Only) (Total of Table A and B) at the time of nlgiitration. The estimated Total Cost of project is with reference to the Civil, MEp ind allied works required for completion of the apartments and proportionate completion of internal & external work, as per specifications mentionedin agreement oi sale and for the purpose of obtaining occupation certificate completion certificate for the / Building(s) / Wing(s) / Layout / Plotted Development from the Nashik Municipal Corporation being the Planning Authority under whose jurisdiction the aforesaid project is being implemented' 'r '- . , r" 4. The Estimated Cost Incurred till date is calculated at Rs. 3,80,75,000/- [Total of Table A and B). The amount of Estimated Cost Incurred 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 NIL (Total of Table A and B). 6 I certiff 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: TableA BAtAfI PARK " A " Building Sr. No. Particulars Amounts t 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 t00o/o cost) 4 Balance Cost to be Incurred [Based on Estimated Cost) NIL 5 Cost Incurred on Extra Items not included in the NIL Estimated Cost fTable C) Table A BALAJI PARK" B " 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 ofcertificate Rs.33,50,000/- 3 Work done in Percentage (as Percentage of the estima ted L00o/o costJ 4 Balance Cost to be Incurred on Estimated Co st NIL 5 Cost Incurred on Extra Items not included in the NIL Estimated Cost fTable C) Fr. S '.f' f{A c. Table A BAIIIJI 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 t00o/o estimated cost) 4 Balance Cost to be Incurred (Based on Estimated Cost) NIL 5 Cost Incurred on Extra Items not included in the NIL Estimated Cost (Table C) Table A BALAII PARK " D " Building Sr. No. Particulars Amounts I 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 l00o/o estimated cost) 4 Balance Cost to be Incurred fBased on Estimated Cost) NIL 5 Cost Incurred on Extra Items not included in the Estimated Cost fTable C) NIL Table A BALAJI PARK " E " Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of stration is Rs.33,50,000/- 2 Cost incurred as on date ofcertificate Rs.33,50,000/- 3 Work done in Percentage (as percentage of the mated cost L00o/o 4 B alance Cost to be Incu rred (Based on E sti ma ted Cost) NIL 5 Cost Incurred on Extra Items not included in the Cost ble NIL r.' i 1.. Table A BALAJI PARK " F " Building Sr. No. Particulars Amounts 1 Total Estimated cost of the Building as on date of Rs.17,00,000/- Registration is 2 Cost incurred as on date of certificate Rs.17,00,000/- 3 Work done in Percentage fas Percentage of the l00o/o estimated cost) 4 Balance Cost to be lncurred fBased on Estimated Cost) NIL 5 Cost Incurred on Extra Items not included in the NIL Estimated Cost fTable C) Table A BALA|I PARK " G " Building Sr. No. Particulars Amounts 1 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 fas Percentage of the L00o/o estimated cost) 4 Balance Cost to be Incurred (Based on Estimated Cost) NIL 5 Cost Incurred on Extra Items not included in the NIL Estimated Cost fTable EL Table A BATAJI PARK " H " Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of Rs.40,50,000/- IS 2 Cost incurred as on date of certificate Rs.40,50,000/- 3 Work done in Percentage (as Percentage of the L00o/o stimated cost 4 Balance Cost to be Incurred (Based on Estimated CostJ NIL 5 Cost Incurred on Extra ltems not included in the NIL stimated Cost ,le f !t i\ I /; { Table A BALAII PARK " I " Building Sr. No. Particulars Amounts L 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 l00o/o estimated cost) 4 Balance Cost to be Incurred (Based on Estimated Cost) NIL 5 Cost Incurred on Extra Items not included in the NIL Estimated Cost [Table C) Table A BALAJI PARK " f " Building Sr. No. Particulars Amounts 7 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 cost) t00o/o 4 Balance Cost to be Incurred (Based on Estimated Cost) NIL 5 Cost Incurred on Extra Items not included in the Estimated Cost fTable C) NIL Table A BALAJI PARK " K " Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of on rs Rs.27,50,000/- 2 Cost incurred as on date of certificate Rs.27,50,000/- 3 Work done in Percentage (as Percentage ofthe cost L00o/o 4 B alance Cos t to be Incu rred ( B ased on E sti ma ted Cost) NIL 5 Cost Incurred on Extra Items not included in the Cost NIL # ,) F LC Il , :'' '"1. \ ,l r'i. i) TABLE B BAUtfI PARK Internal & External Development Works in Respect of the Registered Phase Sr. No. Particulars Amounts L Total Estimated cost of Internal & External Development Works including amenities and Facilities in Rs.5,00,000/- the layout as on date of Registration is 2 Cost incurred as on date ofcertificate Rs.5,00,000/- 3 Work done in Percentage fas Percentage of the L00o/o estimated costJ 4 Balance Cost to be Incurred (Based on Estimated Cost) NIL 5 Cost Incurred on Additional /Extra Items not included in Rs. Ehe Estimated Cost (Table C) 77,50,000/- Yours Faithfully r',) ia -3 ,q 0rr -l rliiit ! Ciiii !r:2inci <\.J- I,I nia 7 .,d \j .21 433 ,i' q rl ER. SAGAR S. SHAH Signature of Engineer Agreed and Accepted by: i Frlu/,,'.,1;t,,, l.'' ll';l''lt;l'iLLF @,* _' _q A''_h lf- -) l*'i.li i i\;:[\ Signature of Promoter NAMC: KALANTRI AND MUSATE REALCON LLP Partner: MR. JITENDRA KANAIYALAL BORSANIYA Date:30.06.2023 * Notes: as per L. The scope of work is to complete Registered Real Estate Proiect mentioned in drawings approved from time to time and as per specifications agreement of sale. not exhaustive 2. All components of work with specifications are indicative and Example: Any 3. Please specify if there are any deviations / qualifications' in agreement of sale' deviations in input .J.rial used from specifications TABLE C List of Extra / Additional / Deleted Items considered in Cost fwhich were not part of the original Estimate of Total Cost) Sr. No. List of Extra / Additional / Deleted ltems Amount (In Rs.) Open Space Development including Pathways made of Concrete, Street Lights t with Solar Arrangement and Laying of Rs. 77,50,000 Lawns and Developing Garden .,::: q,, '\.a Lq ir!;r