S*GAH$" SHA}N B,E.{0MU S.I.E.,F.{.Y" Call:94222471?5 F "gtr{$B E-mail : er"sagarshah@mall.eorn r Appruved Veluar r Conaulti*g Engineer 54, Sahelmyan Cq{on},- Msafirsla, Collagc Rsad, Naahik - 4e* ffi FORM 2 ENGINEER'S CERTIFICATE For Quarter No. 4 of F.Y. 2023-24 Date: 31.03.2024 To, Kalantri And Musale Realcon LLP Shop No. 2, Building No. F/10, Shreeram Kunj, Tigrania Road, Dwarka, Nashik - 4220tL SubiecH Certificate of Cost Incurred for Development of BALA|I PARK having MahaRERA Registration Number P51600023L8,2 being developed by Kalantri And Musale Realcon LLP. Sir, I I Er. Sagar S. Shah have undertaken assignment of certiffing Estimated Cost for BATAJI PARK having MahaRERA Registration Number P51500023182 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. 3,8O,75,OOO/- (In words Rupees Three Crore Eighty Lakhs Seventy Five Thousand Only) (Total of Table A and B) at the time o f 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 com pletion of internal & external work, as per s pecifications mentioned in agreement of sale and for the purpose of obtaining occupation certificate Building(s) / Wing(s) / Layout Plotted Devel / completion certificate for the / opment from the Nashik Municipal Corp oration being the plan nlng Authority under whose jurisdiction the aforesaid project is being implemente d. ,tt, i t, 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: Table A BALAJI PARK " A " Building 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 t00o/o costJ 4 Balance Cost to be Incurred fBased on Estimated Cost) NIL 5 Cost Incurred on Extra ltems not included in the NIL Estimated Cost fTable C) Table A BALA|I PARK" B " Building N Particulars Amounts t Total Estimated cost of the Building as on date of Rs.33,50,000/- ls 2 Cost incurred as on date of certificate Rs.33,50,000/- 3 Work done in Percentage (as Percentage of the estimated 1,000/o 4 Balance Cost to be Incurred on Estimated Cost NIL 5 Cost Incurred on Extra Items not included in the NIL Cost able Table A BAII|JI PARK " C " Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of Registration is Rs.33,50,000/- 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 ltems not included in the NIL Estimated Cost (lable C) Table A BALAJI PARK " D " Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of Registration is Rs.33,50,000/- 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 Estimated Cost fTable C) NIL Table A BALA|I 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 W ork do e tn Percentage (rAS Percentage of the sti ma te d cost L00o/o 4 Balance C ost to be Incurred (Ba sed on E stimated Co st) NIL 5 Cost Incurred on Extra I tems not included in the stimated Cost a ble NIL +, 1.--,) r '' ii r; ii!i 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 (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 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 \000/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 BALA|I 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 b e ncurred (Based on E sti ma ted Cost) NIL 5 Cost Incurred on Extra Items not in cluded in the NIL Cost able Table A BALAJI PARK " I " 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 l00o/o estimated 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" | " 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 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 Estimated Cost (Table C) NIL Table A BALAJI PARK " K " Building Sr. No. Particulars Amounts L Total Estimated cost of the Building as on date of IS Rs.27,50,000/- 2 Cost incurred as on date of certiflcate Rs.27,50,000/- 3 Work done in Percen tage (as P ercentage of the cost l00o/o 4 Bala n ce Co st to be ncu rred IBase d on Estimated Cost) NIL 5 Cost Incurred on Extra Items not included in the Cost ble NIL TABLE B BALAII 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 ofcertificate Rs. 5,00,000/- 3 Work done in Percentage (as Percentage of the ]-00o/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. 77,50,000/- the Estimated Cost fTable C) Yours Faithfully sa, li, 11 i.i C4' ER. SAGAR S. .--. .t , , Signature of E ngineer Agreed and Accepted by: KAI-Ai lTRi iri ji iJilS r,l.;:,r,-' @4 FA.: i;\i=R Signature of Promoter NaME: KALANTRI AND MUSALE REALCON tLP Partner: MR. JITENDRA KANAIYALAL BORSANIYA Date:3t.03.2024 * Notes: 1. The scope of work is to complete Registered Real Estate Project as per mentioned in drawings approved from time to time and as per specifications agreement of sale. 2.Allcomponentsofworkwithspecificationsareindicativeandnotexhaustive Example: Any 3. Please specify if there are any deviations / qualifications' in agreement of sale' deviations in inpJmaterial 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 / Additional / Deleted Items Amount [In Rs.) Open Space Development including Pathways made of Concrete, Street Lights 1 Rs.77,50,000 with Solar Arrangement and Laying of Lawns and Developing Garden (} rll' f.. .