-l,l ICCIN CONS[JLTANT$ FORM.2 [. See Reguiaiion 3i E.!\rr! M!!t : LEtr. I t!-1LA ! E Date:30-09-2023 To M/S Divine Builders & Developers Happy Homes, Gut No 268P, Mitmita, ra4nnr ^.-.,,--dttB,dudu r\UI --l---l -+5Luur. Subject: Certificate of Cost incurred for Development Happy Homes having MahaRERA Registration Number P5L50005L755 (Only Applicable after project Registration) being developed by MIS Divine Builders & Developers Sii', Mohd Faizuddin have undertaken assign:'nent of certifying Estimated Cost for having MahRERA Registration Number P51500051755 (only applicable after project Registration being developed by M/S Divine Builders & Developers year ended 30/0912023. 2. We have estimated the cost of Civil, MEP and allied works required for completion of the rrrrtmnn*a qrru ^^I ^.^^^.+;^^^+^ -^*^l^ri^^ ^{ i^+^.^^l q9. ^.,+^.^^l ,,,^-1,. +tr\^ at*iar+ q: dPor LrrrsrrLJ PrvPUrLlurrdLg LUrIlPrsLrurr ur ilrLErrrdr EALErIror vyurN) ^f ut Lrtc PlUJgLL Pcl specifications mentioned in attachment of sa!e. Clur estimated cost calcu!ations are based on the available made available to us for the project under reference by the Developer ./ Consultants. fhe Schedule of items and quantity required for the entire work as calculated by Quantity surveyor* appointed by Developer Engineer. the assumption to the cost of material. labour and other inputs 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. 430,00,000i- (Totai of Tabie n anci B) at the time of Registration. The esiimatecj Totai Cost of Project is with references to the Ci'.,ii, iMLiP and Aiiied n,orks required for compietion of the apartments 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 I Plotted Development from the being the Planning Authority under whose jurisdiction the af.resaid project is being implemented. '.,,.::::.?T:;ir.r.* ,,' 1 . i',', "t.., 4. The Estimated Cost lncurred till date is calculated at Rs. 52,36 ,562/- (Total of Table A anA.Si.iHe' , ""i:;;:*:, r amount of EstimateciCost inqurreci is caicuiated on the basrs of input materiais/serviceyrWF%:xik"rv. 'yau 5. The Balance Cost of Completion of the Civil, MEP and Allied works for apartments and Completion of internal & external works, as per specificati agreement of sale, of' the Project is estimated at Rs. 3,6263,4381- (Total of Table A a Shop No. LL- 07, Kuber Avenue 'A'. Rana Naqar. Jalna Road. Auranoab ad 431oo1 6. I certify that the Cost of the Civil, MEP and allied work for the apartments and proportionate and internai & Extremai works, as per specifications mentioneci in agreement of saie; of the aforesaici Project as comp[eted on the date others certificate is as given in iTable A and Bi below: TABLE-A Building lWine/ Layout I Plotted Development bearilq Number low House No A-01to A-06 ryull]qgr Row Sr.no Particulars Amount (in Rs.) 1. Total estimated Cost of the BuildinglWing / Layout / Plotted 57,13,700 Deveiopment as on date of Registration is 2 Cost increeci as on ciate of' certificaie 29,06,455 { Work cjone in Percentage (as Percentage of the estimated costi 49.!2% 4 Balance Cost to be incurred** (Based on Estimated Cost) 29,07,245 5 Cost lncurred on Additional /Extra items not included in the o/- Estimalsd Cost (Table -C) Building lwinel Number Row House No A-07 to A'12 / Plotted Development bearing u Sr.no Particuiars Amount iin Rs.) E7 't 2 7Rn nfi 1 I Tota! estimated Cost of the BuildingllJing / La'yout I Plotted J',LJtM.W Development as on date of Registration is 2 Cost increed as on date of' certificate L4,A3,226.7 3 Work done in Percentage (as Percentage of the estimated cost) 24.56% 4 * Balance Cost to be incurred* (Based on Estimated Cost) 43,LO,473.3 Cost lncurred on Additional /Extra items not included in the Estimalsd Cost (Table -C) Building /Wine/ Layout / Plotted Development bearing Number Row House fVil n- fS to A-18 Sr.no Particulars Amount {in Rs.) 1. Total estimated Cost of the Building/Wing / Layout / Plotted 57,L3,700.00 Development as on date of Registration is 2 Cost increed as on date of' certificate 14,03,226.7 3 Work done in Percentage (as Percentage of the estimated cost) 24.56% 4 Balance Cost to be ineurreci+ * (tsaseci on Esiimateci Cost) 45,LVr+t 5.5 5 Cost lncurred on Additional /Extra items not included in the 0 Estimalsd Cost (Table -C) Building lwinel Layout / Plotted Development bearing Number Row House No A-19 lo A'24 Sr.no Particulars Amount (in Rs.) 1 Total estimated Cost of the BuildinglWing / Layout I Plotted 57,L3,70A.O0 Development as on ciate of Registration is 2 Cost increed as on date of' certificate 6,23,653.00 3 Work done in Percentage (as Percentage of the estimated cost) 10.92o/o 4 Balance Costto be incurred** (Based on Estimated Cost) 5L,93,088 5 Cost lncurred op Additional /Extra items not included in the al- @4 5/ cep'ffi6 \* RUilding i Winei Lavout / Plotted Development bearing Number Happy 4p94ms!! Sr. no Particuiars Amount (in Rs.i 1 -, otrt Cost of the Buildingrr\lJing / Layout / Plotted L,75,45,24A I =rti*ated Development as on a 0.00 2 Cost increed as on date of' certificate 0.00% 3 Work done in Percentage (as Percent€e of the estimated L,76,45,240 4 BalarrceCosttobeirrorrre-** lBased on Estimated Cost) 5 cost lncurred on Additional /Extra items not included in the 0l Estimalsd Cost (Table -C) TABLE.B tnrernel & Fxternal Develooment Works in Respect of the Registered Phase Sr Particu la rs Amount {in Rs.) No 25,oo,0oo 1. Total Estimated cost of the lnternal and External Development \A/nrLc inrlrrdino amenifies and Facilities in Z Cost incurred as on date of cei-tificate 3 ffi Percentaee of the estimated cost) 0.00 25,00,000 4 Balance Cost to be incurred** iBased on Estimated Cost) 5 ffiExtra items not included in the Estimated Cost (Table -C) For MiS Divine Buiiders & Deveiopers Date:30-09-2023 Note: i rhe scope cf -< rl compiere Registereq R.eal Estate Projecr as pe!- time to time and"':ri< or-awings approveo from as per specifications mentioned in agreement of sare. 2' (-) Quantit'7 survey can be done by office of Engineer or can be done by an independent euantity surveyor' i^rhose certificate of quantity calculated can be relied upon by the Engineer. ln case of inciepeno'ent quantity surveyor being appointeci by Deveioper, the name has to be mentionecj at the piace mai'ked (') and in case quantity are being calculated by office of Engineei-, the name of the pei'son in the office of Engineei". who is i'esponsible for the quantitv calculated should be mentioned at the place marked (") 3. {**) Balance Cost to be incurred (4) may vary from Djfference between Total estimated Cost (1) and Actual Cost incurred (2) due to deviation in quantity required / escalation of cost etc. As this an estimated cost, anv deviation in qi.iantity req',.jii'ed for development of the Real Estate project wi!i result in emendment of the ccst incurred to be incurreC. 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/Adciitionar/ Deieted items consiciered in cost {which were not part of the originai Estimate of Total Cost) ?nzul$ -:Av,