. K.s H-\ Z+/'--Xr Ref: HB/627 Dt 30hoh7 w "G"'li;) \r - /l To, M/s Swagat Property Developers, Swagat Heights, Behind Ritu Paradise ll, Near GCC club, Bhayandar (E). Thane - 401'101. Sub.: Certificate of Cost Incuned for Development for construction of one Building no. P2 Wing A & B, named'Swagat Heights" the project situated on the Plot bea.ing Survey No. / Hissa No. 77h, 2, 3pl, Demarcated by its boundaries (latitude 19.3105N and longitutde 72.854OE of the end points) Nalla & Road to the North, cCC Intemational School to the South, Ritu Paradise phase ll to the East & Balaji Enctave to the West, Division: KonKan, Village: Ghodbunder, Taluka & Dist: Thane pin - 401101, admeasuring FSI 6789.97 Sqmts. Area (as certified by L.S) being developed by M/s Swagat Property Developers. Sir, l/ We M/s Anish & Associates have undertaken assignmenl of certifying Estimated Cost for the Subject Real Estate Project proposed to be registered under MahaRERA, being one Building no. P2 Wing A & B, named ,,Swagat Heights" the Project situated on the Plot bearing Survey No_ / Hissa No. 77l.1, 2, 3pt, Demarcated by its boundaries (latitude 19.3105N and longitutde 72.854OE ol the end points) Nalla & Road to the North, GCC International School to the South, Ritu Paradise phase ll to the East & Balaji Enctave to rne West, Division: KonKan, Village; chodbunder, Taluka & Dist: Thane pin - 40'1101, admeasuring FSI 6789.97 Sqmts. Area (as certified by L.S) being developed by M/s Swagat Property Developers. 1. Following technical professionals are appointed by Owner/ promoter:- (iv) Shri D. N. Patelas ArchilecU L.S; (v) M/s Anish & Associates as Structural Consultant. (vi) Shri Bhanuprasad Raval of M/s Khushdish Construction as euantitv Surveyor. 3. My client has estimated the cost of the completion to obtain OccuDauon Certificate/ Completion Certificate, of the Civii. NIEP and A ied wo;ks, of the Building(s) of the project. His estimated cost calculations are based on ..2t- e-{) a"-Yl the D€wings/plans made available to us for the project under reference by the Developer and the Schedule of items and quantjty for the entire wori as calculated by Shri Bhanuprasad Raval of M/s Khushdish Construction quantity Surveyor appointed by Developer, and the assumption of the cost of material, labour and other inputs made by developer, and the site inspection carrieo our by us. 3. The Developer & Shri Bhanuprasad Raval of M/s Khushdish Construction estimate Total Estimated Cost of compjetion of the building(s) of the aforesard poject (as per proposed plan subject to approval) under reference as Rs. 29,90,00,000/- ( Total of Table A and B). The estimated Totat Cost of poject is with reference to the Civil, MEp and allied works required to be comDle6d for the purpose of obtaining occupation certificate / completion certificate for the building(s) from the Mira Bhayandar Muncipal Corporation being the planning Authority under whose jurisdiction the aforesajd project is being implemented. 4. The Estimated Cost Incurred till date is calculated by Developer & Shri Bhanuprasad Raval of M/s Khushdish Construction at Rs. 25.26.01.480/- (Total of Table A and B). The amount of Estimated Cost Incurred is calculareq on the base of amount of Total Estimated Cost. 5. The Balance cost of Completion of the Civil, MEp and Allied works of the Building(s) of the subject project to obtain Occupation Certificate / Comptetion '& Certificate from MBMC (planning Authority) is estimated by Developer Shri Bhanuprasad Raval of M/s Khushdish Construction at Rs. 4,63,98.520A (Total of Table A and B). 6. I certify that the Cost of the Civil, MEp and allied work for the aforesaro Project (as per the details & information given to me by my client) as completed on the date of this certificate is as given in Table A and B below: -3 TABLE A Buildinq no. P2 Winq A & B, named at Heiqhts Sr. No Particulars Amounts in Rs. \ wino B winq 1. Total Estimated cost of the 21,11,72,1071- 5,7A,27,A931- building/wing as on 30/'10/17 date of Reoistration is 2. Cost incurred as on 30/1017 17,52,62,U21- 5,49,26,4041- (based on the Estimated cost ) 3. Work done in Percentiage (as l3% 95% Percentaqe of the estimated cost) Balance Cost to be Incurred 3.59.09,265/- 29,01,4891- (Based on Estimated Cost) 5. Cost lncuned on Additional /Extra Items as on _not included in the Estimated Cost (Annexure A) TABLE B Sr. No Particulars Amounts 1. Total Estimated cost ofthe Internal & Rs.3,00,00,000/- Extemal development Works including amenities and Facilities in the layout as on 28/07/17 date of Reoistration is 2. Cost incurred as on 2810717 (based on the Rs.2,25,00,000f Estimated cost ) 3. Work done in Percentage (as Percentage of 75o/o the estimated cost) Balance Cost to be Incurred (Based on Rs.75,00,000/- Estimated Cost) 5. Cost Incurred on Additional /Extra ltems as Rs. -- l- on _not (Annexure A) included in the Estimated Cost fK) 94t1102t99 2AA0 w