( A R.C.C.Consultant Structural Enginee \ I Yfi lllllix.l";;1341'tsE/2021' E-mail : aniruddhaconsultant@hotmail.com Ganesh R. Akadkar Mob. : 982084531-8 B.E. (Civil), A.M.l.E. Address:-204, Omkareshwar Sadan, Anant Nagar, Gaondevi Road, Badlapur (E)-421503. ENGINEER'S CERTIFICATE FORM - 2 Date :-30l0612025 To M/s. Sai Ganesh Enterprises A-9,Balkrishna Apt, Gupte Road, Dombivli (W)-421.202, Tal. Kalyan, Dist. Thane. Subiect :-Certificate of Cost Incurred for Development of Building known as"SAI MAULI" Second phase of the building No.2, A & B wings [Maha RERA Registration Number - P51700076648 situated on the plot bearing On Plot No..83,84,85, Plot Bearing Old S.No.1B7l1 To 10[PT) &190/1.1(PTJ, New S.No.351,352,353 amalgamated with S.No.190/9 /A,1,90/9/8,1.0,1.0/8,12(PT) Mouje :- Titwala, Tal - Kalyan, Dist - Thane. Building plan sanctioned by Kalyan Dombivli Municipal Corporation vide their sanction no . KDMC/TPD/BP /KD/2021,-22/02/397 dated - 22.03.2024 admeasuring approximate 6595.69 Sq as per area properfy card being developed by M/s. Sai Ganesh Enterprises. Ref: RERA Registration Number P51700076648 Sir, We M/s. Aniruddha Consultant have undertaken assignment of certifying Estimated Cost for the Subject Real Estate Project proposed to be registered under RERA, being Building known as"SAI MAULI " second phase of the building No.Z, A & B wings [Maha RERA Registration Number - P5170007 66481situated on the plot bearing On Plot No..83,84,85, Plot Bearing Old S.No.1B7/1 To 10IPTJ &190/1,L1PTJ, New S.No.351,352,353 amalgamated with S.No.190/9 /A,190/9/8,L0, 10/8,12(PTJ Mouje :- Titwala, Tal - Kalyan, Dist - Thane. Buildingplan sanctioned by Kalyan Dombivli Municipal Corporation vide their sanction no. KDMC/TPD/BP/KD/2027-22/02/397 dated - 22.03.2024 admeasuring approximate 6595.69 Sq as per area property card being developed by M/s' Sai Ganesh Enterprises. Following technical professionals are appointed by Owner I Promoter :- l) lWs. A.S.DASTANE & ASSOCIATES as Architect; 2) M/S ANIRUDDHA CONSULTANT ( Ganesh R.Akadkar ) as Structural Consultant 3) MEP Consultant not appointed yet because In house Staff of Developer 4) AJINKYA WALEKAR as Quantity Surveyor G g,l+t*h- ANIRUDDHA CONSUTTANT R.C.C. Structural Engineers Ganesh R. Akadkar StBte Licence No.: srATE/R/2 0 23 I AP V 05461 R.C.C.Consultant Structura I Enginee T.M.C. Licence No. : 1-341ISE/2O21' K.D.M.C. Licence No. : 544 E-mail : aniruddhaconsultant@hotmail.com Ganesh R. Akadkar Mob. : 9820845318 B.E. (Civil), A.M.l.E. Address:-204, Omkareshwar Sadan, Anant Nagar, Gaondevi Road, Badlapur (E)-42L503. 1) We have estimated the cost of the completion to obtain Occupation CertificatelCompletion Certificate, of the Civil, MEP and Allied works, of the Building(s) of the project. Our estimated cost calculations are based on the Drawings/plans made available to us for the project under reference by the Developer and Consultants and the Schedule of items and quantity for fhe entire work as calculated by AJINKYA WALEKAR quantity Surveyor appointed by Developer/Engineer, and the assumption of the cost ofmaterial, labour and other inputs made by developer, and the site inspection carried out by us. 2) We estimate Total Estimated Cost (with full F.S.I. potential) of completion of the building(s) of the aforesaid project under reference as Rs. 21,00,00,000/-(Total of Table A-B) The estimated Total Cost of project is with reference to the Civil, MEP and allied works required to be completed for the purpose of obtaining occupation certificate / completion certificate for the building(s)from the K.D.M.C. being the Planning Authority under whose jurisdiction the a fore said project is being implemented. 3) The Estimated Cost Incurred till date 3010612025 is calculated as Rs. 10,00,00,000 /- (Total of Table A-B) The amount of Estimated Cost Incurred is calculated on the base of amount of Total Estimated Cost. 4) The "Balance cost of Completion of the Civil, MEP and Allied works of the Building(s) of the subject project to obtain Occupation Certificate / Completion Certificate from K.D.M.C. (planning Authority) is estimated at Rs. 11,00,00,000/-(Total of Table A-B). 5) I certify that the Cost of the Civil, MEP and allied work for the aforesaid Project as completed on the date of this certificate is as given in Table A and B belorv q,fl,A-t<*ln- ANIRUDD}IA CONSULTANT R.C.C. Structural Engineers Ganesh R' Akadkar State Licence No.: sTATE/R/202 3/AP L/0646 t R.C.C.Consu lta nt Structura I Enginee T.M.C. Licence No. : L341/SE/2021, K.D.M.C. Licence No. : 544 E-mail : aniruddhaconsultant@hotmail.com Ganesh R. Akadkar B.E. (Civil), A.M.l.E. Mob. :9820845318 Address:-204, Omkareshwar Sadan, Anant Nagar, Gaondevi Road, Badlapur (E)-421'503' TABLE - A Buildine bearing called as'SAI MAULI'Building No.2 A WIN G Sr. No. Particulars Amounts I Total Estimated cost (with full F.S.I. potential) of the B ui I d in g/W inglLay out/P I otted Devel opm ents as on Rs. 10,50,00,000/- 27l03l2024date of Registration is 2 Cost incurred as on date of Certificate Date :-30/0612025 Rs. 8,00,00,000 /- J Work done in Percentage (as Percentage of the estimated cost) 76.19'h 4 Balance Cost to be Incurred (Based on Estimated Cost) Rs. 2,50,00,000/- 5 Cost Incurred on Additional/Extra Items not included in the Estimated Cost (Table - C) Rs. N.A/- Buildine bearing called as 'SAI MAULI" But!44g XsZ B WIN G Sr. No. Particulars Amounts Total Estimated cost (with full F.S.I. potential) of the B ui ld in g/W in glLay out/P lotted D evel opm ents as on Rs. 10,00,00,000/- 27l03l2024date of Registration is 2 Cost incurred as on date of Certificate Date :-30/06/2025 Rs. 2,00,00,000 /- a J Work done in Percentage (as Percentage of the estimated cost) 20.00"h 4 Balance Cost to be Incurred (Based on Estimated Cost) Rs. 8,00,00,000/- 5 Cost Incurred on Additional/Extra Items not inclirded in the Estimated Cost (Table - C) Rs. N.A/- Cr'fl ftk*/- -ANIRUDDI{A CONSULTANT Structural Engineers R.C.C. Ganesh R. Akadkar State Licence No': srATE/R/20 23 I APLI A6461 R.C.C.Consultant Structural Enginee @" T.M.c. Licence No. : 1341/SE/2021 K.D.M.C. Licence No. : 544 E-mail : aniruddhaconsultant@hotmail.com Ganesh R. Akadkar Mob. : 9820845318 B.E. (Civil), A.M.l.E. Address:-204, Omkareshwar Sadan, Anant Nagar, Gaondevi Road, Badlapur (E)-421503' TABLE -B Internaland External DevelopmentWorks in respect of the Registered Phase Sr. No Amounts 1 Total Estimated cost of the Internal and External Development Works including amenities and Facilities Rs.50,00,000/- in the layout as on 2710312024 date of Registration is 2 Cost incurred as on date of Certificate Date :-30/06/2025 Rs. N.A/- J Work done in Percentage (as Percentage of the estimated cost ) 0.00,/" 4 Balance Cost to be Incurred (Based on Estimated Cost) Rs.50.00,000/- 5 Cost Incurred on Additional/Extra Items not included in the Estimated Cost (Table - C) Rs. N.A/- Yours Faithfully 0.R,ha<"fu- Cr'(,0*.1/zt- ANIRUDDHA CONSULTANT (Ganesh R.Akadkar) R.C.C. Structural Engineers Consulting Structural Engineer Ganesh R. Akadkar State Licence No.: License No.- STATElRl202sl APU06461 STATE/R/2o 2 3/APU0 645 I Agreed and Accepted by: Signature of Promoter Name: Date :