- ~ - - - - - - - _ _ _ _ _ _ _ _ _ _ _,_ _ _ __ ,                                                                         _
                                                        _ _ _ _ _ _.l_ _ _ _taM:~111,.,:'. ._ _ _ _ _ _ _ _ _ _ _ _ _ _ _




                       VENUSCONSULTANTS
             StructuralDesign,StructuralAudit&ProjectManage mentConsultancy
                                               Conlc.1cl :81690-6 7342/98702-


  l          9518 l /vcnusconsulLantsv@g111Jil.com/ Add:2ndFloor,P.P.ChZ1mbc1s,FatchAliRoad,Near

                                                     l<D M C,Dom bi vii ( E)



                                                                Form-2

                                                           [See Regulation 3)

                                                         Engineer's Certificate

                                                                                                     Date: 27/11/2024

              To,


     •        The Kirti Enterprises
               Shop no-21, M wing, Lotus Building,
              Flower Valley, Khadakpada Circle,
               Kalyan west-421301



               Subject: Certificate of Cost incurred for Development ofDesai Celestesituated at Survey No. 70, Hissa
               No.    OLA    &   1B,   Joshi    Pada,     Nr.   Adharwadi,     Kalyan,having   MahaRERA   Registration

     j         NumberP51700076618 being developed by M/s. Kirti Enterprises. Till 30/09/2024

               Sir,

               1.I Vikram A Goswami have undertaken assignment of certifying Estimated cost for Desai
               Celestehaving MahaRERA Registration Number P51700076618 being developed by M/ s. Kirti
              Enterprises.

              2.We have estimated the cost of Civil,MEP and Allied works required for completion of the apartments
              and proportionate completion of internal & external works 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 _ _ Quantity Surveyor"' appointed by Developer/Engineer,
              the assumption of the cost of material, labour and other inputs made by the 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 at
             Rs.14,25,78,480.00 (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 works of the project as p~r specifications mentioned
            in agreement of sale and for the purpose of obtaining occupation certificate/ completion certificate for the
 I          Buildings/ Wings/Layout/Plotted Development from the Kalyan Dombivali Municipal Corporation
            being the planning Authority under whose jurisdiction the aforesaid project is being implemented.
       4. The estimated cost incurred till date is calculated at Rs. 191,41,650.00(fotal of Table A and B).The

       amount of Estimated cost incurred is calculated on the basis of input materials/service s used and unit
       cost of these items.


       5.The balance cost of completion of the Civil, MEP and allied works reguired for completion of the
       apartments and proportionate completion of internal & external works of the project as per specifications
       mentioned in agreement of sale, of the Project is estimated at Rs. 11,66,47,378.00 (Total of Table A & B)

       6.Icertify that the cost of the Civil, MEP and allied works for the apartments and proportionate internal &
       external works, 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


                                          Building/Wing/- For Building No. 1 & 2


 Sr.          Particulars                                                         Amounts
 No.
 1.           Total Estimated cost of the buildings/wings as on date of Rs. 13,57,89,028.00
              Registration is
 2.           Cost incurred as on date of certificate                                 Rs. 1,91,41,650.00
 3.           \Vork done in Percentage                                            14%
              (as Percentage of the estimated cost)
 4.           Balance Cost to be Incurred**                                       Rs. 11,66,47,378.00
              (Based on Estimated Cost)
 5.           Cost Incurred on Additional /Extra Items                            0
              not Included in the Estimated Cost (Table - C)



                                                         TABLE B

                            Internal & External Development works in respect of the Rcgisrcre<l Phase

 Sr.         Particulars                                                          Amounts
 No.
 1.          Total   Estimated     cost    of the     internal   and   external   Rs. 67 ,89,452.00
             Development \Xlorks including amenities and facilities in the
             layout as on date of Registration is
2.           Cost incurred as on date of certificate                              Rs. 0.00
3.           \Xlork done in Percentage (as Percentage of the estimated            -
             cost)

4.          Balance Cost to be Incurred**                                         Rs. 67 ,89,452.00
            (Based on Estimated Cost)

5.          Cost Incurred on Additional /Extra Items                              0
            not Included in the Estimated Cost (Table - C)
····-----------■
                                                                                  ti   ca -




  Yours faithfully,




  For M/s VENUS CONSULTANTS




   Vikram A. Goswami

   MSc. Civil & Structures, UK

   Mahar ashtra State Structural Engineer license no. STATE/R/202
                                                                    3/APL/06829



   Agreed and Accepted by:

   M/ s. Kirti Enterprises




  Date: 'l_ '1- J I I / 20 2 ~