ANSARI ISHTIYAQUE AHMED ENGINEER CONSULTANTS 504, Anant Regency – III, S. M. Road, Opp. Jain Mandir, Kalyan(W)- 421301. Mumbai M Region. Email : ishtiyaqueahd@gmail.com Mobile: 9224226809/8879086173 ENGINEER'SCERTIFICATE Date:15-01-2020 To Rajesh Estates and Nirman Pvt. Ltd. 139, Seksaria Chambers, N.M. Road, Fort, Mumbai- 400 023. Subject: Certificate of cost incurred for developmentof “Raj Torres” forconstruction of A, B, C, D & E wings of the Phase II (MahaRERA Registration no. P51700008352) situated on the plot bearing surve yno.48/1/3, 49/1A (pt), 49/1B, 50/2/2 demarcated byits boundaries East Side – Latitude -19°13’42.85” Longitude - 72°58’35.90”E; West Side – Latitude -19°13’43.30” Longitude - 72°58’29.59”E North Side – Latitude -19°13’42.64” Longitude - 72°58’32.07”E South Side – Latitude -72°58’33.34” Longitude - 72°58’32.83”E of Division Kokan village Chitalsar Manpada taluka Thane District Thane PIN 400607 admeasuring 49287.35 sq.mts. area being developed by M/s. Rajesh Estates & Nirman Pvt. Ltd. Ref: MahaRERA Registration no. P51700008352 Sir, I, Ansari Ishtiyaque Ahmed, have undertaken assignment of certifying estimated cost for the subject real estate project proposed to be registered under MahaRERA, being 5 wings, A, B, C, D & E wings of the II phase situated on the plot bearing Survey no. 48/1/3, 49/1A (pt), 49/1B, 50/2/2 of Division Konkan village Chitalsar Manpada taluka Thane District Thane PIN 400607 admeasuring 49287.35 sq.mts. area being developed by M/s. Rajesh Estates and Nirman Pvt. Ltd. 1. Followingtechnical professionalsare appointedby Owner/ Promoter:- (i) Shri Anil Jagwani as Architect; (ii) Shri Hiten Mahimtura as Structural Consultant (iii) Shri Birju Patel as MEP Consultant (iv) Shri Ansari Ishtiyaque Ahmed as Quantity Surveyor 1 of 5 2. I have estimated the cost of the completion to obtain Occupation Certificate/ Completion Certificate, of the Civil, MEP and Allied works, of the building of the project. My estimated cost calculations are based on the drawings/plans made available to me for the project under reference by the Developer and Consultants and the schedule of items and quantity for the entire work as calculated by me, Quantity Surveyor appointed by Developer/Engineer, and the assumption of the cost of material, labour and other inputs made by Developer, and the site inspection carried out by me. 3. I estimate total estimated cost of completion of the building of the aforesaid project under reference as Rs. 310,70,43,450 (Total of Table A and B). The estimated total cost of project is with reference to the Civil, MEP and allied works required to be completed for the purpose of obtaining occupation certificate/ completion certificate for the building from TMC being the Planning Authority under whose jurisdiction the aforesaid project is being implemented. 4. The estimated cost incurred till date is calculated at Rs. 29,84,04,598 (Total of Table A and B ). The amount of estimated cost incurred is calculated 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 of the subject project to obtain Occupation Certificate /Completion Certificate from TMC, Planning Authority is estimated at Rs. 280,86,38,852 (Total of Table A and B). 6. I certify 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 and B below: 2 of 5 TABLEA Wing: A Sr.No Particulars Amounts 1 Total estimated costof the building Rs. 61,69,37,447 ason 15-01-2020 2 Costincurred ason15-01-2020 Rs. 6,04,72,209 3 (based on Work theEstimatedcost) donein percentage 10% 4 (asPercentage Balance costtoofbethe estimatedcost) incurred Rs. 55,64,65,238 5 Costincurred (Based on additional onEstimated Cost) /extraitems Nil ason 15-01-2020 not included in the estimated cost(Annexure A) Wing: B Sr.No Particulars Amounts 1 Total estimated costof the building Rs. 49,21,90,115 ason 15-01-2020 2 Costincurred ason15-01-2020 Rs. 4,82,69,085 3 (based on Work donein percentage theEstimatedcost) 10% 4 (asPercentage Balance costtoofbethe estimatedcost) incurred Rs. 44,39,21,030 5 Costincurred (Based onEstimated on additional Cost) /extraitems Nil ason 15-01-2020 not included in the estimated cost(Annexure A) 3 of 5 Wing: C Sr.No Particulars Amounts 1 Total estimated cost of the building Rs. 80,95,69,213 as on 15-01-2020 2 Cost incurred ason15-01-2020 Rs. 7,99,61,151 3 (baseddone in Work theEstimatedcost) percentage 10% 4 (asPercentage Balance cost toofbe the estimatedcost) incurred Rs. 72,96,08,062 5 Cost incurred (Based on additional onEstimated Cost) /extra items Nil ason 15-01-2020 not included in the estimated cost(Annexure A) Wing: D Sr.No Particulars Amounts 1 Total estimated cost of the building Rs. 48,32,34,265 ason 15-01-2020 2 Cost incurred as on15-01-2020 Rs. 5,08,94,233 3 (based on Work donein percentage theEstimatedcost) 11% 4 (asPercentage Balance cost toofbe the estimatedcost) incurred Rs. 43,23,40,032 5 (Based Cost incurred onEstimated on additional Cost) /extra items Nil ason 15-01-2020 not included in the estimated cost(Annexure A) 4 of 5 Wing: E Sr.No Particulars Amounts 1 Total estimated cost of the building Rs. 55,20,68,960 as on 15-01-2020 2 Cost incurred ason15-01-2020 Rs. 5,82,81,920 3 (baseddone in Work theEstimatedcost) percentage 11% 4 (asPercentage Balance cost toofbe the incurred estimatedcost) Rs. 49,37,87,040 5 (Based Cost incurred onEstimated on additional Cost) /extra items Nil as on 15-01-2020 not included in the estimated cost(Annexure A) TABLEB Sr.No Particulars Amounts 1 Total estimated cost of the internal and Rs. 15,30,43,450 external development works including amenities and facilities in the layout as on 15-01-2020 2 Cost incurred as on15-01-2020 Rs. 5,26,000 (based on the estimated cost) 3 Work donein percentage 1% (as percentage of the estimated cost) 4 Balance cost to be incurred Rs. 15,25,17,450 (Based on estimated cost) 5 Cost incurred on additional /extraitems Nil as on 15-01-2020 not included in the estimated cost(Annexure A) YoursFaithfully Ansari Ishtiyaque Ahmed Engineer 5 of 5