N IY A SH PROJECT MANA GEME NT CONSULTANT S www. nlyash .ln 98201 90391 -------------- --- -·- --- --- --- - ------------------------------------------------------------------ ENGINEER'S COST CERTIFICATE Date:31/03/2024 To MIS. Faucett Developers shop no 3 Rajdeep CHS 1 st Carter Road Borivali (E),Mumbai-66 MANO HAR Co -Op Housing Society Sub: Certificate of cost for Redevelopment of IDEAL 152, TPS 111, Sandra West Division I Village I Ltd. ' On a plot No. 152 C.T.S. No. 685, FP No Roa d/ Street in H/W Ward Ward .aggregate Town Planning Scheme No. situated at 30 road g developed by M/s.. Faucett Developers land area admeasuring 618.70 Sq. Mtrs bein 00052920 Ref: Mah aRE RA Regi strat ion Num ber P518 Sir, iety Ltd.' On a plot No. 152 C.T.S. No. 685, FP IDE AL MAN OHA R Co- Op Housing Soc e I Town Planning Scheme No. situated at 30 road No 152, TPS 111, Sandra West Division I Villag Road I Street in H/W Ward Ward Mumbai - 400050.aggregate land area admeasuring . Faucett Developers 618. 70 Sq. Mtrs being developed by Mis. by Promoter:- 1 Follo wing technical professionals are appointed i) Ashok Gandhi Consultants LLP as an Architect ii) M/s. Girish Wadhwa as Structural Consultant Supervisor iii) Mr Yashavant Pand it as Quantity Surveyor And Site iv) M/s ECO Consultants s MEP Consultant n ,000 /- for the completion to obta in Occupatio 2 We have estim ated the cost of Rs 08,0 0,00 ing( of the proj ect and Allied works, of the Build Certificate/Completion Certificate, of the Civil, MEP e ,00,0 00/- are based on the Draw ings/ plan s mad Our calcu latio ns of estim ated cost of Rs 8,00 the Sche dule the Develop~r and ~onsultants and available to us for the proje ct unde r reference by calcu lated by. Site Engineer appo inted by Developer, of item s and quan tity for the entir e work as r and othe r inputs made by developer, and the site and the assu mpti on of the cost of material, labou -------------------------------------- inspe ction carri ed out by us. ), MUMBAI -400092 ----- SH(MPOLI GORAi ROAD, BORIVALI (WEST - - - - - - - - - - - - - - - - ; ~AN CHS GOKHALE COLLE ,..,... "'"'nAI GE ROAD, BORIVALI ( WEST ) 'mvm - 400091 U 'ASHISH CHS REGD. OFFICE -A-504 , MADGORAI PRABH n ' ADMI N OFF- Shop No.J, ZN PAN- ACW PP034 9P, GSTIN-27ACWPP0349P1 MUMS~\ r NIYASH PROJECT MANAGEMENT CONSULTANTS www.nlyaah.ln 9820190391 ------------------------------------------------------------------------- 3 We estimate Total Estimated Cost of completion of the building(s)of the aforesaid project under reference as Rs.( 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(s)from the being the Planning Authority under whose jurisdiction the aforesaid project is being implemented. 4 The Estimated Cost Incurred till date is calculated at Rs.2,48,61,522/- (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(s) of the subject project to obtain Occupation Certificate / Completion Certificate from (planning Authority) is estimated at Rs 05,51,38,478/-(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 8 below: TABLE A Sr. No. Particulars Amounts Total Estimated cost of the Rehab Buildings as on date of Registration Oct 1 2023 Date of Registration 7,25,00,000/- Cost incurred as on 31st MARCH 2024 2 2,48,61,522/- Work done in Percentage (as Percentage of the estimated cost) 3 34.29% Balance Cost to be Incurred (Based on Estimated Cost) 4 4, 76,38,478/- Cost Incurred on Additional /Extra Items as on not included in the 5 Estimated Cost(Annexure A) Nil -------·-------------- --------------------- REGD. OFFICE-A-504, MADHUVAN CHS, SHIMPOLI GORAI ROAD, BORIVALI ( WEST ), MUMBAI -400092 AD MIN.OFF - Shop No.3, GORAI PRABHU ASHISH CHS, GOKHALE COLLEGE ROAD, BORIVALI (WEST), MUMBAI - 400091 PAN - ACWPP0349P, GSTIN- 27ACWPP0349Pl ZN I NIY AS H PROJECT MANAGEM ENT CONSULTANTS www.nlya sh.ln 982019039 1 --------------------------------------------- ·--------------------------------- I i TABLE B ffor the entire reei.stered phase of the Real Estate Project) Sr. No. Particulars Amounts 1 Total Estimated cost of the Internal and External Development Works including amenities and Facilities in the layout as Oct 2023 75,00,00 0 2 Cost incurred as on 31S1' MARCH 202~ NIL (based on the Estimated cost) 75,00,00 0 3 Work done in Percentage 0 (as Percentage of the estimate d cost) 4 Balance Cost to be Incurred (Based on Estimated Cost) 5 Cost Incurred on Additional /Extra Items as on not included in the Estimated Cost(Annexure A) Signature of Engineer