a- (Ceretif icote / Reports) EPICONS CONSULTNNTS PVT. LTD evolution plonning investigotion concrete & steel FORM-2 [.lee Regulation 3] ENGINEER'S CERTIFICATE [To be submitted at the time of Registration of ongoing project and for withdrawal of Monev from Designated Account- project wiseJ Date: 3Ott' September, 2024 To, The Shantprabha Co-operative Housing Society Limited, Pahadi School Road no 2, Off Aarey Roid, Goregaon East, Mumbai 400063. Subject: certificate of cost Incurred for Development of shantprabha co-operative Housing society Limited for Construction of one building/ o"" l,ttf;;;;;; P51800052544 Phase ( MahaRERA Registration Number) situated on the crs No' 286 survey no92 Hissa no 4.demarcated by its boundaries [latitude and longitude of the end points) Rasik Apratment to the North, road to the south Dudhwala Tower to the East, road to the west of Division pahadi village Taluka ' Borivali District Mumbai suburban PIN 4000063 admeas uring L794 sq.mts. area being developed by shantprabha co-operative Housing society Limited Ref : MahaREM Registration Number pS180005 ZS44 Sir, undertaken assignment of certifying Estimated gistered under MahaREM, being Shantprabha Wingfs) of the PS1B000SZS44 phase situated i Village Taluka Borivali District Mumbai Suburban PIN 4000063 admeasuring 1794 sq'mts' area being developed by shantprabha Society Limited co-operative Housing Regd, Office : 4O1, 4Ih Floor, Jyoti Estote CHSI, Next to Joslok Sweet, Sohor Rood, Neor Andheri Rly. Stotion, Andheri (E), Mumboi 400 069 Tel. :9.l -22-26826225,2682 62.|5 | emoil :epiconsmumboi@epicons.com Heod Office :2161A, Amorgion Complex, Opp S,T, Depot, L,B,S, Rood, Khopot, Thone (W) Indio 400 60.|, Iel,:O22 - 4.|00 6216 | 44500821 www.epicons.co.in ,rficote / Reports) EPICONS CONSULTNNTS PVT. LTD evolution plonning investigotion concrete & steel 1. Following technical professionals are appointed by promoter :-- ti) M/s. Manish Karnik and Associates as L.S. / Architect; (iiJ M/s. Epicons Consultants Private Limited as Structural Consultant [iii) M/s. Arkk consulting private Limited as MEp consultant [ivJ M/s. Niyash as euantiry Surveyor x 2' We have estimated the cost of the completion to obtain occupation certificate/ completion certificate, of the civil, MEP and Allied works, of the Building[s) of the project. our estimated cost 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 M/s' Niyash 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 us. 3' We estimate Total Estimated cost of completion of the building[s) of the aforesaid project under reference as Rs' Rs' 68,0f,,5 7,133,oo Total of rable I 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[s) from the MHADA being the planning Authority under whose jurisdiction the aforesaid project is being implemented. 4' The Estimated cost Incurred till date is calculated at Rs. zs,36,6l,ogg.oo/-[Total of Table A and B)-' The amount of Estimated cost Incurred is calculated on the base of amount of rotal 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 completion / certificate from MHADA (planning AuthorityJ is estimated at Rs. Rs. 42,7O,96,034.00/_ ( Total of Table A and BJ. 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 : Regd, Office : 4O1 , 4th Floor, Jyoti Estote CHSI, Next to Joslok Sweet Sohor Rood, Neor Andheri Rly, Stotion, Andheri (E), Mumboi 400 069 Tel, : 9l - 22 - 2682 6225,2682 6215 | emoil : epiconsmumboi@epicons,com Heod Office :21614, Amorgion Complex, Opp S,T, Depot, L.B,S, Rood, Khopot Thone (W) Indio 400 60.l, Iel.:022 - 4.|00 6216 | 44500821 www.epicons.co.in iificote / Reports) EPICONS CONSULTNNTS PVT. LTD evolution plonning investigotion concrete & steel TABLE A Building /Wingbearing Number_ or called [to be prepared separatery for each Building /wingof the Real Estate project) Sr. No Particulars Amounts t1l (2) (3) 1 Total Estimated cost of the building/wing Rs, 68,07,52,L33,00 as on 0B/09 /2023 date ofRegistration is 2 Costincurred as on 30/09 /2024 Rs. 25,36,61,099.00 [based on the Estimated cost J 3 Work done in percentage 37 o/o [as percentage of the estimated cost J 4 Balance Cost to be Incurred Rs.42,7O,96,034.00 [Based on Estimated Cost) 5 Cost Incurred on Addition al /Extraltems ' as on30/09/2024notincluded Rs. Nil/- in the Estimated Cost [Annexure A) Regd, Office : 40.|, 4th Floor, Jyoti Estote CHSI, Next to Jostok Sweel Sohor Rood, Neor Andheri Rly, Stotion, Andheri (E), Mumboi 400 069 Tel. : 9l - 22 - 2682 6225, 2682 6215 | emoil : epiconsmumboi@epicons,com Heod Office :216lA, Amorgion Complex, Opp S,T, Depol L,B,S, Rood, Khopol Thone (W) Indio 400 60t. Iel,:022 - 4.l00 6216 I 44500821 www.epicons.co.in rificote / Reports) EPICONS CONSULTNNTS ?VT. LTD evolution plonning investigotion concrete & steel TABLE B (to be prepared for the entire registered phase of the Real Estate project) Sr. No. Particulars Amounts (1) (2) (3) Total Estimated cost of the Internal and External Rs. 0 Development Works including amenities and Facilities in the layout as on date of Registration is Cost incurred as on Rs. 0 (based on the Estimated cost). Work done in percentag'e 0% (as Percentage of the estimated cost). 4 Balance Cost to be Incurred Rs. 0 (Based on Estimated Cost). Cost Incurred on Additional lExtra ltems Rs. 0 as on 1 not included in the Estimated Cost [Annexure A). Yours faithfully, For, EPICONS CONSULTANTS pVT. LTD Q/ -r--v\ / t .!\V R. D. DESHPANDE DIRECTOR (REG. No.: STR: 84000200 S OF ZO:Z3-ZS1\iS * ''" Agreed and Accepted by: Signature of Promoter For Shantaprabha CO Operative Housing Society Limited Name: Date: Regd. Office : 40.|, 4th Floor, Jyoti Estote CHSI, Next io Joslok Sweet, Sohor Rood, Neor Andheri Rly, Stotion, Andheri (E), Mumboi 400 069 Tel, : 9l - 22 - 2682 6225, 2682 6215 | emoil : epiconsmumboi@epicons,com Heod Office :216lA, Amorgion Complex, Opp S.T, Depol L,B.S, Rood, Khopot, Thone (W) Indio 400 60.l, Iel,:022 - 4.l00 6216 | 44500821 www.epicons.co.in