1l ICON CON$ULTANT$ FORM.2 [. See Reguiation 3i EFIGi NTER'S CERT!FICATE Date:31-12-2023 To MIS Divine Builders & DeveloPers Happy Homes, Gui irio 268P, Mitmiia, Aurairgal;aei -431001 Subject: Certificate of Cost incurred for Development Happy Homes having MahaRERA Registration Number p5L500051755 (Only Applicable after project Registration) being developed by M/S Divine Builders & DeveloPers Sir, Mohd Faizuddin have undertaken assignrnent of certifi'ing Estimated Cost fcr having lJlahRERA Registration Number P51500051755 {onlyapplicable after project Registration being developed by MIS Divine Builders & Developers year ended 3L11,21ZaX. 2. We have estimated the cost of Civil, MEP and allied works required for completion of the rnar*aanrr ovorrHrsrrLJ -^,.1 ^.^^^.+innr+a orru prulioitiu;iciiE -rnn!atino Lviiiiii€iivii i^+a'^-l ^f iiitEi vi !, 4y+;:rn-l iicii ea -nr€iiicii vtr+rVt rrrs nrniar+ nf th^ iYviNJ vr PruJsuL or PEr specifications mentioned in attachment of sale. Our estimated cost calcuiations are based on the The arrarlable macle available to us for" the project uncler reference Lry the Developer ,/ Consultants. 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. 4,30,00,000/- (Totai of Table n and Bi at the time of Registration. The estimated Totai Cost of Project is with references to the Ci'-,ii, MrJP and Aliied works required for completion 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 I completion certificate for the Building(s) / Wine(s) r Layout / plotted Development from the being the Planning Authority under whose jurisdiction the aforesaid project is being implemented. 4. The Estimated cost lncurred till date is calculated at Rs. 71,56 ,8401- {Total of Table A and B) the amount of Estimated eost incgrred is calculated on the basis of input materials/services used and unit cost of thls item!. 5. The Balance Cost of Completion of the Civil, MEP and Allied works for com apartments and Completion of internal & external works, as per specifications agreement of sale, of'the Project is estimated at Rs. 3r58,43,L6O/'(Total of Table Shop No. LL- 07. Kuber Avenue 'A'. Rana Naqar. Jalna Road. Auranqabad - 431001 6. I certifu 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 projeci as completed on the date others certificate is as given in iTable A and B) belorrr: TABLE.A Build / Plotted DeveloPment bearing@ House No A-01to A-05 Sr. no Particulars Amount (in Rs.) 1 Totai estimated Cost of the Buiiciing/Wing / Layout / Piotteci 57,L3,7O0 Development as on date of Registratton ts -< ) )tt tY.\ tx Cost increed as on ciate of' certificate ritr! - 3 Work done in Percentage (as Percentage o1!!":!!ima!94!9:!l 56.36% 4 Balance Cost to be incurred** (Based on Estimated Cost) 24,93,L22 5 Cost lncurred on Additional /E*ra items not included in the ol- Estimalsd Cost (Table -C) Building / Plotted Devel bearing Number Row House No A-07 to A'12 Sr.no Particulars Amount {in Rs.} E7 1: 7RR Rfi 1 Tota! estimated Cost of the BuiidinglWing I Layout r' Plotted J , ,LJt, VV.VV Development as on date of Registration is 2 Cost increed as on date of' certificate L6,10,289.00 3 Work done in Percentage (as Percentage of t!9 elIlmg!g{ !9$}- 28.].8% 4 Balance Cost to be incurred** {Based on Estimated Cost) 4L,03,4L1.00 5 Cost lncurred on Additional /Extra items not included in the ol- Estimalsd Cost (Table -C) Buildi Layout / Plotted Development bea Num ber Row House No A- 13 to A-18 Sr.no Particulars Amount (in Rs.) Total estimated Cost of the Building/Wing / Layout / Plotted 57,13,700.00 ,], Development as on date of Registration is 2 Cost increed as on date of' certificate 16,1"0,289.00 3 Work done in Percentage (as Percentage of the estimated cost) 28.L8% + Balanee Cost to be ineurred-** (Based on Estimateci Costi 41,03,411.00 5 Cost lncurred on Additional /Extra items not included in the 0 Estimalsd Cost (Table -C) nef Layout / P lotted Developm ent bean Building /Winel Number Row House No A-L9 to A'24 Sr.no Pa rticu lars Amount (in Rs.) 1. Total estimated Cost of the Buildine/Wing I Layout / Plotted 57,13,700.00 Development as on date of Registration is 2 Cost increed as on date of'certificate 7,15,684.40 3 Work done in Percentage (as Percentage of the estimated cost) !2.52% 4 Balance Cost to,be incurred** (Based on Estimated Cost) 49,98,0L6.00 5 Cost lncurred on Additional /Extra items not included in the ol- Estimalsd Cost (Table -C) #*e Building lwingl Layout / Plotted Development bearing Number Happy Apartment :r!!=: ::::==:.: ::, : lllli l!l lllll : : :: =:-1!l l! Sr. no Particu lars Amount (in Rs.) 1 Total estimated Cost of the Buildine/Wing I Layout I Plotted L,76,45,249 Deveiopment 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 Cost to be incurred** (Based on Estimated Cost) t,76,45,2O0 5 Cost lncurred on Additional lExtra items not included in the ol- Estimalsd Cost (Table -C) TABLE-B lnternal & External Development Works in Respect of the Sr Particulars Amount {in Rs.) No 1, Total Estimated Cost of the lnternal and External Development 25,00,000 amenities and Facilities in 2 Cost incurred as on date of certificate 3 Work done in Percentage (as 0.00 4 Balance Cost to be incurred** (Based on Estimated Cost) 25,00,000 5 Cost lncurred on Additional /Extra items not included in the Estimated Cost (Table -C) Yours Faithfully, trT% For M/S Divine Builders & Developers Date:31-12-2023 Note: per drawings approved from t The scope of work is to complete Registered Real Estate Project as timetotimeandasperspecificationsmentionedinagreementofsaie. or can be done by an independent Quantity 2. (-) Quantity survey can be done by office of Engineer can be relied upon by the Engineer' ln case of surveyor. whose certificate of quantity calculated Developer, the name has to be mentioned at the independent quantity surveyor being appointed by by office of Engineer' the name of the place marked (") and in case quantity are being calculated person in iire otrice of Engineer, who is ,"rponrili" for ihe quaniiiy caicuiatecj shouicj be meniioneci atthe place marked (") (1) Difference between Total estimated Cost 3. (**) Balance Cost to be incurred (4) may vary from quantity required f escalation of cost etc' As this an and Actual cost incurred (2) due to deviation in development of the Real Estate Project will estimated cost, any deviation in quantity required for result in amendment of the cost incurred to be incurred'' 5. All components of work with specifications are indicative and not exhaustive quarifications. Exannpre: Any 6igvi311gns in input materiai 6. prease specify if there are any deviations used from specifications in agreement of sale' TABLE.C in Cost List of Extra/AdditionaU Deleted ltems considered (wirich were noi pari of ihe originai [siimate of Toiai Cost) Partictr iar s #*q