I ICON CONSI-,ILTANT$ FORM.2 [. See Regulation 3l ANGi it EER..S CEF.TIFiCATE Date:30-05-2023 To M1S Divine Builders & DeveloPers Happy Homes, Gut No 268P, Mitmita, Aurangabad -431001 MahaRERA Registration subject: certificate of cost incurred for Development Happy Homes having by M/S Divine Number p51500051755 (Only Applicable after project Registration) being developed Builders & DeveloPers )tr, Mohd Faizuddin have undertaken assignrnent cf certifying Estimated Cost fot" having MahRERA llwe _: developed by Registration Number p51500051755 (only applicable after project Registration being M/S Divine Builders & Developers year ended 3alaol2023' 2. We have estimated the cost of Civil, MEP and allied works required for completion of the an+rlman*c orru ^h/.l yrvpwr ramnla+ian i^+o.n!l ^f iiitUiiicii ui Lrvrro!E uurilyrctrr,iii ^r^^^r+innr+a it9- sarEi ^w+^.^^l ^{ +ho ',t^.r.N; vi iicii wui ^'^iar* or ysl rtts }/TvJELL dVqrLrrrsrrLr based on the specifications nrentioned in attachment of sale. Out" estimated cost calculations are available made avatlable to us for the project uncler reference b!'the Developer / Consultants' The surveyor* Schedule of items and quantity required for the entire work as calculated by Q.uantity other inputs appointed by Developer Engineer. the assumption to the cost of material. labour and mad 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 at Rs' q30,00,000/- (Totai of Table A and B) at the time of Registration. The estimateci Totai Cost of Project is rvith refer-ences to the Ci'rii, iViUP and A.iiied rrorks required for" compietion of the apaftments and proportionate complication of internal external works. As per specifications mentioned in agreement of sale and For the purpose of obtaining occupation certificate / completion certificate for the Building(s) I Wing{s) r Layout / Plotted Development from the being the Planning Authority under whose jurisdiction the afores'aid project is being implemented' FA /:_"1 (., Ta 4. The Estimated cost lncurred tilldate is calculated at Rs:52,05,150/'(Totalof amount of Estimateci Cost incured is caiculared on the basis of input materiaisl, t- \' 'T J/. unit cost of this iterns. llle Ltr",ii ik i{.' ;r ! t6)AAa 5. The Balance Cost of Completion of the Civil, MEP and Allied works for completion of the apartments and Compietion of internal & external works, as per specifications mentioned in agreement of saie, of'the Project is estimated at Rs. 3,77,93,8501- (Total of fable A and B) 6. I certify that the Cost of the Civil, MEP and allied work for the apartments and proportionate and internal & Extremal works, as per specifications mentioned in agreement of sale, of the aforesaid Project as completed on the date others certificate is as given in (Table A and B) below: TABLE-A tsut t / Plotted iriumber Row l'iOuse No A-0L to A-06 \r nn Particuiars Amnrrnt lrn Rc I 1_ Total estimated Cost of the Building/Wing / Layout I plotted 57,!3,7OO Development as on date of Registration is 2 Cost increed as on date of'certificate 23,42,770 3 Work done in Percentage (as Percentage of the estimated cost) 41.00% 4 Balance Cost to be incurred** (Based on Estimated Cost) 33,70,930 5 Cost lncurred on Additional /Extra items not inciuded in the ol- trc+im:icri .^ lTahia vvJrtrupr! -l.v,\ ^c+ Building /Wine/ Layout / Plotted bearing Number Row House No A-07 to A-12 Sr.no Particu lars Amount {in Rs.) 1 Total estimated Cost of the Building/Wing / Layout I Plotted 57,t3,7OO Development as on date of Registration is 2 Cost increed as on date of' certificate L1-,71,394 ) J Work done in Percentage {as Percentage of the estimated cost) 20.50% 4 Balance Cost to be incurredx* {Based on Estimated Cost) 45,42,3t6 5 Cost lncurred on Additional /Extra items not included in the o/- Estimalsd Cost {Table -C) lWinel Layout / Plotted Building lwinel bearing Number Row House No A- 13 to A-18 Sr.no Partlcu lars Amount {in Rs.i 1 a Totai estimated Cost of the BuiidingTr\/ing ,i La.yout,i Piotted Ea 1a 1nrr J'tLJr'WV Development as on date of Registration is 2 Cost increed as on date of' certificate 1,1,,7L,384 3 Work done in Percentage (as Percentage of the estimated cost) 20.50% 4 Balance Cost to be incurred** (Based on Estimated Cost) 45,42,3L6 5 Cost lncurred on Additional /Extra items not included in the 57,L3,700 Estimalsd Cost (Table -C) Bu Plotted Devel Number Row House No A-19 to A-24 Sr.no Particulars Amount {in Rs.) 1 Total estimated eost of the Building/Wing I Layout / Plotted 57,L3,7OO Development as on date of Registration is 2 Cost increed as on date of' certificate 5,20,61_2.44 3 Work done in Percentage {as Percentage of the estimated cost) 9.L1% + 5 Balanee Cost to be ineuireci++ (Baseci on Estimateci Cost) Cost lncurred on Additional /Extra items not included in the a/-ffi )rry5rulil, ZL Estimalsd Cost {Table -C) tff*, :Tl$ioo \* uv;fi $ kEin-s ?;, Buildine I Plotted bearing Number Ha Sr.no Particuiars Amount (in ns.i 1 I iotal estimated Cost of the BuildinglWing I Layout I Plotted L,7G,45,20A Development as on date of Registration is 2 Cost increed as on date of' certificate 0.00 3 Work done in Percentage (as Percentage of the estimated cost) 0.00% 4 Balance Costto be incurred** (Based on Estimated Cost) L,76,45,20o 5 Cost lncurred on Additional /Extra items not included in the al- Estimalsd Cost (Table -C) TABLE-B lnternal & External Development Works in of the Registered Phase Particulars Amount {in Rs.) No 1 totrl Ettirrted Cost of the lnternal and External Development 25,00,000 Works including amenities and Facilities in 2 Cost incurred as on date of certificate 3 Work done in Percentage (as Percentag@ 0.00 4 ffi* (Based on Estimated cost) 25,00,000 5 Cort tn.rrr"d on Additional lExtra items not included in the Estimated Cost (Table -C) Yours Faithfully, *[ 1\.ral\9'- I a1 For M/S Divlne Builders & Developers Date:30-06-2023 Note: i rhe scope of work is to compleie Registered R-eal Estate Project as per drawings approveo from time to time and as per specificauons mentioned in agreement of sale. 2. (-) Quanuty surueY can be done by office of Engineer or can be done by an independent euantity Survqfor- Ytlose certificate of quantity calculated can be relied upon by the Engineer. ln case of inriependnt qraniity surveyor being appoinieci by Deveioper, the name has to be mentionecj at the place rnarfted {'} and in case quantity are being calculated by office of Engineer, the name of the perstrl in the office of Engineer, who is i"esponsible for the quantitv calculated should be mentioned attrc plae marked (") 3- {**) Balance Cost to be incurred {4) may vary from Difference between Total estimated Cost {1) ard Actual Cost incurred (2) due to deviation in quantity required / escalation of cost etc. As this an ^+-^+^l ^^-+ l^.,t^+t^- ;- ^..^^+:+.,:rrtr!r^J esurrrdLeu LUsL, ^d., crrty u€vidLiiiii in qijaniiiy ieqUifed J^- iOf l^.,^l^^::_l devaiOpiiieiil rtor +L^ ine D^^l Keai E^+^+^ n-^i^*..,;lt ES1Lre rruJeLL wrr result in arnendment of the ccst incurred to be incurred. 5. All components of work with specifications are indicative and not exhaustive 6. Please specify if there are any deviations qualifications. Example: Any deviations in input material used from specifications in agreement of sale. TABLE-C List of Extra/Additional/ Deleted items considered in Cost (which were not part of the original Estimate of Total Cost) Sr.no Pa rticu la rs Amount {ln Rs.} 1- 1 L