sfrffin$"sH&ffi E"E,{CtYlil} $"1.8., F.l-V. Cell : g4?2?4f125 F * iltr*t3 ffi-mail : Br.6agarshah@gmsil.com r Approvad Yalunr r Crma*rfting Engin*er 54, Sahaj*erran Solrany; Maonrda, Galloge &sad, [r*a*hik-4?* tX]S FORM 2 ENGINEER'S CERTIFICATE For Quarter No. 3 of F.Y. 2023-24 Date:37.12.2A23 To, Kalantri And Musale Realcon LLP Shop No. 2, Building No. F/10, Shreeram Kunj, Tigrania Road, Dwarka, Nashik - 4220tI Subiect: Certificate of Cost Incurred for Development of BALA|I PARK having MahaRERA Registration Number P51600023L82 being developed by Kalantri And Musale Realcon LLP. Sir, 1. I Er. Sagar S. Shah have undertaken assignment of certifiiing Estimated Cost for BALAJI PARK having MahaRERA Registration Number P51600023L82 being developed by 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. 3,80,7s,00o/- (ln words Rupees Three crore iisirty Lakhs Seventy Five Thousand only) fTotal of Table Aand B) at the time of Registration. The estimated Total cost of project is with reference io ttre Civil, MEp ind allied works required for completion of the apartments and proportionate completion of internal & external as per specifilations mentionea ln agreement lvork, oi sale and lor lhe purpose of obtaining occupation certificate / completion certificate for the Buildingfs) / wing(s) / Layout/ piotted Developmenr]rom the Nashik Municipal corporation beingthe Planning Authority under whose jurisdiction project is being implemented. the aforesaid I, ! i.,; ll ! I 4. The Estimated Cost Incurred till date is calculated at Rs. 3,80,75,000/- (Total of Table A and BJ. 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 fTotal 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: Table A BALAJI PARK " A " Building Sr. No. Particulars Amounts I 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 L00o/o cost) 4 Balance Cost to be Incurred fBased o4 Es timated Cost) NIL 5 Cost Incurred on Extra Items not included in the NIL Estimated Cost fTable CJ Table A BALAJI PARK " B " Building No Particulars Amounts L Total Estimated cost of the Building as on date of Rs.33,50,000/- tion is 2 Costincurred as on date ofcertificate Rs.33,50,000/- 3 Work done in Percentage (as Percentage of the estimated 100o/o ased on Estimated Co st NIL 4 Balance Cost to be Incurred 5 Cost Incurred on Extra Items not in cluded in the NIL Cost able Table A BAUIJI PARK " C " 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 L00o/o estimated costJ 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 CJ Table A BALAJI PARK " D " 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 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 " E " Building Sr. No. Particulars Amounts t 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 ofthe cost l00o/o 4 Bala n ce Co st to be Incu rred (Based on E stimate d Cost) NIL 5 Cost Incurred on Extra Items not included in the Cost ble NIL Table A BALA|I PARK " F " Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of Rs.17,00,000/- Registration is 2 Cost incurred as on date ofcertificate Rs.17,00,000/- 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 fTable CJ TableA BALAII 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 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 C) Table A BALIIJI PARK " H " Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of Rs.40,50,000/- stration is 2 Cost incurred as on date of certificate Rs.40,50,000/- 3 Work done in Percentage [as Percentage of the 1-00o/o cost 4 Balance Cost to be Incurred [Based on Estima ted Cost) NIL 5 Cost Incurred on Extra Items not included in the NIL Cost e ,_f:s .!, Table A BAUIJI 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 estimqted 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 BATAJI PARK " I " 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 ofcertificate Rs.25,50,000/- 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 ltems not included in the NIL Estimated Cost (Table C) Table A BALAII PARK " K " Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of tion is Rs.27,50,000/- 2 Cost incurred as on date of certificate Rs.27,50,000/- 3 Work done in Percentage fas percentage of the cost 700o/o 4 Balance Cost to be curred (Based on Estimated C ost ) NIL 5 Cost Incurred on Extra Items not included in the stimated Cost ble NIL 4-: TABLE B BALAJI 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/- Ehe layout as on date of Registration is 2 Cost incurred as on date of certificate Rs.5,00,000/- 3 Work done in Percentage (as Percentage of the L00o/o estimated cost) 4 Balance Cost to be Incurred fBased on Estim4lq{ Qqst0 NIL 5 Cost Incurred on Additional /Extra Items not included in Rs.77,50,000/- the Estimated Cost fTable C) Yours Faithfully li it r-,* c$^N i .). ER. SAGAR S. SHAH Signature of Engineer Agreed and Accepted by: j I ur KALql,iiRt ^,,t-..', i'il'flrf[ii PAi]TNER Signature of Promoter NAMC: KALANTRI AND MUSALE REALCON LLP Partner: MR. |ITENDRA KANAIYATAL BORSANIYA Date:3t.12.2023 * Notes: 1. The scope of work is to complete Registered Real Estate Project as per in drawings approved from time to time and as per specifications mentioned agreement of sale. 2. All components of work with specifications are indicative and not exhaustive Example: Any 3. Please specify if there are any deviations / qualifications'agreement of sale' in deviations in input material used from specifications TABLE C List of Extra / Additional / Deleted Items considered in Cost (which were not part of the original Estimate of Total Cost) Sr. No. List of Extra I Additional / Deleted ltems Amount [In Rs.) Open Space Development including Pathways made of Concrete, Street Lights T Rs. 77,50,000 with Solar Arrangement and Laying of Lawns and D gvgloping Garden