I Tel. : 2533 0060 Mobile: 9821185567 VINAYAK CHOPDEKAR & ASSOCIATES STRUCTURAL ENGINEERS & CONSULTANTS 104/A & 104/B, Tara Niwas, Baji Prabhu Oeshpande Marg, Ghantali, Near Ganpati's Karkhana & Teen ~ Petrol Pump, Thane (W) - 400 602. E-mail: vkchopdekar@yahoo.com/vkchopdekar@rediffmail.com FORM-2 [see Regulation 3] ENGINEER'S CERTIFICATE Date: 06.01.2020 To, Mls. Shree Akshay Housing, 601, Guru Ganesh CHS Ltd. Mahatma Phule Road, Behind C D Deshmukh Garden, Mulund (East), Mumbai - 400081. Subject: Certificate of Cost Incurred for Development of Work for the period of October 2019 - December 20190f Composite Building No. 2 consisting of Sale Wings '~', 'B', 'C' and 'D' of the Project "Shree Krushna Tower" [MahaRERA Registration Number P51800022998] situated on the plot bearing CTS No. 746(pt.), 750(pt.) &723E (pt.) demarcated by its boundaries of end points 1. Latitude: 19d10'44"N Longitude: 72d57'18"E 2. Latitude: 19d10'50"N Longitude: 72d57'18"E 3. Latitude: 19d1O'48"N Longitude: 72d57' 16"E 4. Latitude: 19d1O'46"N Longitude: 72d57' 18"E by C.T.S.No.746 to the North, by AstikManek Road to the South, CTS No. 723E to the East, CTS No. 751, Harmony Towerto the West of Division KokanVillage Mulund (West)TalukaKurla District Mumbai SuburbPIN-400080. admeasuring3331.62 Sq. mtrs.area being developed by Mls. Shree Akshay Housing. Ref:MahaRERA Registration NumberP51800022998 Sir, I VinayakChopdekarhave undertaken assignment of certifying Estimated Cost for the Subject Real Estate Project proposed to be registered under MahaRERA, being Work of Composite Building No. 2 consisting of Sale Wings 'A', 'B', 'C' and 'D' of the Project "Shree Krushna Tower"[MahaRERA Registration NumberP51800022998] situated on the plot bearing CTS No. 746(pt.), 750(pt.) & 723E(pt.) demarcated by its boundaries by C.T.S.No.746 to the North, by AstikManek.~oad to the South, CTS No. 723E to the East, CTS No. 751, Harmony Towerto the West of Division Kokanvillage Mulund Tel. : 2533 0060 Mobile: 9821185567 VINAYAK CHOPDEKAR & ASSOCIATES STRUCTURAL ENGINEERS & CONSULTANTS 104/A & 104/B, Tara Niwas, Baji Prabhu Deshpande Marg, Ghantali, Near Ganpati's Karkhana & Teen Petrol Pump, Thane (W) - 400 602. E-mail: vkchopdekar@yahoo.comlvkchopdekar@rediffmail.com -2- (West) TalukaKurla District Mumbai SuburbPIN-400080. Admeasuring3331.62 Sq. Mtrs.area being developed by Mls. Shree Akshay Housing. 1. Following technical professionals are appointed by owner/promoter:- i) Shri. Sachin V. Gaikwad as L.S. 1Architect; ii) Shri VinayakK. Chopdekar of Mls. VinayakChopdekar& Associates as Structural Consultant iii) M/s/Shri/Smtto be appointed as MEP Consultant iv) Shri ChandrakantHarad as Quantity Surveyor*. 2. We have estimated the cost of the completion to obtain Occupation Certificate l/ Completion Certificate, of the Civil, MEP and Allied works, of the Building (s) of the project. Our estimated cost of calculations are based on the Drawings/plans made available to us for the project under reference by the Developer and Consultants and the Schedule of items and quantity for the entire work as calculated by Shri.ChandrakantHaradQuantity 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 us. 3. We estimate Total Estimated Cost of completion of the building(s) of the aforesaid project under reference as Rs. 107,00,00,000/- (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 1 completion certificate for the building(s) from the SRA being the Planning Authority under whose jurisdiction the aforesaid project is being implemented. . 4. The Estimated Cost Incurred till date is calculated aiRs. 1,96,16,538/- (Total of Table A and B). The amount of Estimated Cost Incurred is calculated on the basis 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 1 Completion Certificate from SRA (planning Authority) is estimate at Rs.I05,03,83,462/- (Total of Table A and B) 6. I certify that the Cost of the Civil, ME~ and allied work for the aforesaid Project as completed on the date of this certificate is as' given in Table A and B below Tel. : 2533 0060 Mobile: 9821185567 VINAYAK CHOPDEKAR & ASSOCIATES STRUCTURAL ENGINEERS & CONSULTANTS 104/A & 104/8, Tara Niwas, 8aji Prabhu Deshpande Marg, Ghantali, Near Ganpati's Karkhana & Teen Petrol Pump, Thane (W) - 400 602. E-mail: vkchopdekar@yahoo.com/vkchopdekar@rediffmail.com -3- TABLE-A Sr. Particulars Rehab Wing Sale Wing No. Amount Amount 1 Total Estimated cost of the building/wing Rs.39,50,00,000/- Rs. 63,00,00,000/- as on 31.12.2019 2 Cost incurred as on 31.12.2019 Rs. 1,37,31,5771- Rs.58,84,9611- 3 Work done in Percentage(as Percentage of 3% 1% the estimated cost) 4 Balance Cost to be Incurred (Based on Rs. 38,12,68,423/- Rs.62,41,15,039/- Estimated Cost) . 5 Cost Incurred on Additional 1 Extra Items NIL NIL as on not included III the i- Estimated Cost (Annexure A) TABLE-B (To be prepared for the entire registered phase of the real Estate Project) Sr. Particulars . Rehab Wing Sale Wing Amount Amount No. 1 Total Estimated cost of the Internal and Rs.2,00,00,000/- Rs.2,50,00,000/- External Development Works including amenities and Facilities in the layout as on 31.12.2019 2 Cost incurred as on31.12.20 19 (based on NIL NIL the Estimated cost) .. 3 Work done in Percentage( as Percentage 0% 0% of the estimated cost) 4 Balance Cost to be Incurred(Based on Rs.2,00,00,000/- Rs.2,50,00,0001 - Estimated Cost) 5 Cost Incurred on Additional 1 Extra NIL NIL Items as on not included in the Estimated Cost (Annexure A)