fr R.C.C.Consu ltant Structural Enginee ' T.M.C. Licence No. : 1"34USE/2021, K.D.M.C. Licence No. : 544 Ganesh R. Akadkar E-mail : aniruddhaconsultant@hotmail.com Mob. : 9820845318 B.E. (Civil), A.M.l.E. Address:-204, Omkareshwar Sadan, Anant Nagar, Gaondevi Road, Badlapur (E)-421503' ENGINEER'S CERTIFICATE FORM - 2 Date :-30/0912025 To M/s. Sai Ganesh EnterPrises A-9,Balkrishna Apt, Gupte Road, Dombivli (W)-421.202, Tal. Kalyan, Dist. Thane. Subject :-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.1B7[ To 10(PT] &190/1,1,(PT), New S.No.351,352,353 amalgamated with S.No.190/9 /A,190 /g /B,10, 10/B ,12(PT) Mouje :- Titwala, Tal - Kalyan, Dist - Thane' Building plan sanctioned by Kalyan Dombivli Municipal Corporation vide their sanction n o . KDM C/TPD / BP / KD / 2021-22 / 02 / 397 dated - 22.03.2024 admeasuring approximate 6595.69 Sq as per area property card being developed by M/s. Sai Ganesh Enterprises. Ref: RERA Registration Number P51700076648 Sir, We M/s. Aniruddha Consultant have undertaken assignment of certifizing 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.2, A & B wings [Maha RERA Registration Number - P5170007 66481situated on the plot bearing On Plot No..83,84,85, Plot Bearing Old S.No.187/1 To 10(pTJ &190/11(PTJ, New S.No.351,352,353 amalgamated with S.No.190/9 /A,190/9/8,1'0, 1.0/8,L1(PTJ Mouje :- Titwala, Tal - Kalyan, Dist - Thane. Building plan sanctioned by Kalyan Dombivli MunicipaiCorporation vide their sanction no. KDMC/TPD/BPIKD /2021-22/02/397 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 Orvner I Promoter :- 1) lrUs. 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 Cr R.At*lA- AN,rlurD*:ll,l3,HlilJf:*t " Etittft R' Akadkar Jiut" Licence No': ' - ' s lleP uo oao t rAiEiRiid z , R.C.C.Consultant Structural Engineet T.M.C. Licence No. : 134L/SE/2021' K.D.M.C. Licence No. : 544 Ganesh R. Akadkar E-mail : aniruddhaconsultant@hotmail.com B.E. (Civil), A.M.l.E. Mob. : 9820845318 (E)-421503' Address:-204, Omkareshwar Sadan, Anant Nagar, Gaondevi Road, Badlapur l) We have estimated the cost of the completion to obtain Occupation Certificate/Completion Certificate, of the Civil, MEp and Allied works, of the Building(s) of the project. our estimated project under cost calculations are based on the Drawings/plans made available to us for the reference by the Developer and Consultanls and the Schedule of items and quantity for the entire work as calculated by.LlfNfVA WALEKAR quantity Surveyor appointed by by Developer/Engineer, and the assumption of the cost ofmaterial, labour and other inputs made 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 Total aforesaid project under reference as Rs. 21,00,00,000/-(Total of Table A-B) The estimated Cost of projelt is with reference to the Civil, MEP and allied works required to be completed for the the purpose of obtaining occupation certificate / completion certificate for the building(s)from f.ri.rvr.C. being the plinning Authority under whose jurisdiction the a fore said project is being implemented. 3) The Estimated Cost Incurred till daa3}fi9l2025 is calculated as Rs. 12,00,00,000 /- (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 (planning subject project to obtain Otcupation Certificate / Completion Certificate from K.D.M.C. Auihority) is estimated at Rs. 9,00,00,000/-(Total of Table A-B)' 5) I certiff 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 an{ B below - ' Cr R, Wd+- coNsutrANT auinuooHA -" ii.i.c' .'structural Engineers citt.str R- Akadkar s rAiliff zTl'r?i? 1,3 6 o e' R.C.C.Consulta nt Structural Engineer T.M.C. Licence No. : 134LISE/2O21' K.D.M.C. Licence No. : 544 E-mail : aniruddhaconsultant@hotmail.com Ganesh R. Akadkar B.E. (Civil), A.M.l.E. Mob. : 982084531_8 Address:-204, Omkareshwar Sadan, Anant Nagar, Gaondevi Road, Badlapur (E)-421,503. TABLE - A Buil bearins called as 'SAI MAULI'Building No.2 A WING Sr. No. Particulars Amounts Total Estimated cost (with full F.S.I. potential) of the B ui I d in g/W inglLay outlP lotted Deve I opm ents as on Rs. 10,50,00,000/- 27l03l2024date of Registration is 2 Cost incurred as on date of Certificate Date :-30/09/2025 Rs. 9,50,00,000 /- 3 Work done in Percentage (as Percentage of the estimated cost) 90.48(, 4 Balance Cost to be Incurred (Based on Estimated Cost) Rs. 1,00,00,000/- 5 Cost Incurred on Additional/Extra Items not included in the Estimated Cost (Table - C) Rs. N.A/- Build bearins called as 'SAI MAULI" Building No.2 B WING Sr. No. Particulars Amounts I Total Estimated cost (with full F.S.I. potential) of the Building/Wing/Layout/Plotted Developments as on Rs. 10,00,00,000/- 27l03l2024date of Registration is 2 Cost incurred as on date of Certificate Date :-30/0912025 Rs. 2,50,00,000 /- J Work done in Percentage (as Percentage of the estimated cost) 25.000h 4 Balance Cost to be Incurred (Based on Estimated Cost) Rs. 7,50,00,000/- 5 Cost Incurred on Additional/Extra Items not included in the Estimated Cost (Table - C) Rs. N.A/- (+'fl,hk.l.^- ANIRUDDHA CONSULTANT R.C.C. Structural Engineers Ganesh R. Akadkar State Licence No.: srAT E/ R/2 0 2? I AP Ll 0 6 46 1 .:. . .. ='':;'-.: a l: : :: ;: :--; :'t lr:l' .'-.E!":::-:r:::::i: i::i::i:-j;:.:-aj::;j R.C.C.Consultant Structural Engineer T.M.C. Licence No. : 1341lsEl2o21' K.D.M.C. Licence No. :544 E-mai! : aniruddhaconsultant@hotmail.com Ganesh R. Akadkar Mob. : 9820845318 B.E. (Civil), A.M.l.E. Address:-204, Omkareshwar Sadan, Anant Nagar, Gaondevi Road, Badlapur (El'421503' TABLE _B lnternal and External Development Works 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 on2710312024 date of Registration is ) Cost incurred as on date of Certificate Date :-30/0912025 Rs. N.A/- 3 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 Cj.R, tlt*I,>^ 9,-q-ftt*'t=- (Ganesh R.Akadkar) ANIRUDDHA CONSULTANT Consulting Structural Engineer R.C.C. Str uctufal Engineers . Ganesh R- Akadkar Li cense No.- STATElRl2023l APU06461 State Licence No': Agreed and Accepted by: srATE/R/zo 2t I A?vo6{6 t Signature of Promoter Name: Date :