\ NIYASH PROJ!CT MANAGEMENT CONSULTANTS www,ntyesh.fn N20110 Jt1 ENGINEER'S COST CERTIFICATE Date: 30/06/2024 To MIS. Faucett Developers shop no 3 Rajdeep CHS1 st Carter Road Borivali (E),Mumbai-66 Housing Society Sub: Certificate of cost for Redevelopment of IDEAL MANOHAR Co -Op West Divisio n/ Village / Ltd.' On a plot No. 152 C.T.S. No. 685, FP No 152, TPS 111, Sandra in H/W Ward Ward .aggregate Town Planning Scheme No. situated at 30 road Road I Street . . Faucett Developers land area admeasuring 618. 70 Sq. Mtrs being developed by Mis Ref: MahaR ERA Regist ration Numb er P51800052920 Sir, 152 C.T.S. No. 685, FP IDEAL MANOHAR Co -Op Housing Society Ltd.' On a plot No. d at 30 road Town Planning Schem e No. situate No 152, TPS 111, Sandra West Division /Villag e/ Road I Street in H/W Ward Ward Mumbai - 400050.aggregate land area admeasuring 618.70 Sq. Mtrs being developed by M/s. . Faucett Developers 1 Following technical professionals are appoin ted by Promoter:- i) Ashok Gandhi Consultants LLP as an Architect ii) M/s. Girish Wadhwa as Structural Consultant iii) Mr Yashavant Pandit as Quantity Surveyor And Site Supervisor iv) M/s ECO Consultants s MEP Consultant tion to obtain Occupation 2 We have estima ted the cost of Rs 08,00, 00,000 /- for the comple works, of the Building( of the projec t Certificate/Completion Certificate, of the Civil, MEP and Allied the Drawings/plans made Our calculations of estima ted cost of Rs 8,00,0 0,000/ - are based on Consul tants and the Schedule available to us for the project under reference by the Developer and er appoin ted by Developer, of items and quanti ty for the entire work as calculated by Site Engine by develo per, and the site and the assump tion of the cost of material, labour and other inputs made inspection carried out by us. --------------------------------------------------------------- REGO. OFFICE -A-504, MADHUVAN CHS, SHIMPOLI GORAi ROAD, DORIVALI ( WEST ). MUMBAI -.woo!}l COLLEGE ROAD, BORIVALI ( WEST ), MUMBAI - 4000')1 ADMIN.OFF - Shop No.3, GORAi PRABHU ASHISH CHS, GOKHALE PAN -ACWPP0349P, GSTIN- 27ACWPP0349PlZN I ,, NIYASH '9tOJ!CT MAHAG!M!NT CONSUlTANTS www.nlye1h,ln tl201IOH1 i· 1• • ! ---------------,--~------------------------... •--:a••----------------·-----------·------------------------------------ 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.2,57,94,772/- (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 05,42,05,228/-(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: TABLE A Sr. No. Particulars Amounts Total Estimated cost of the Rehab Buildings as on date of Registration Oct 2023 Date of Registration 7,25,00,000/- 1 Cost incurred as on 30TH JUNE 2024 2,57,94,7T1./- 2 Work done in Percentage (as Percentage of the estimated cost) 35.58% 3 Balance Cost to be Incurred (Based on Estimated Cost) 4,67,05,228/- 4 Cost Incurred on Additional /Extra Items as on not included in the 5 Estimated Cost(Annexure A) Nil ----------------------------------- -------------- -400092 REGO. OFFJCE-A-504, MADHUVAN CHS, SHJMPOLI GORAIKHR~fc~~~t~b~S:~R~~f~wEST ). MUMBAI- 4000')1 AD MIN.OFF - Shop No.3, GORAi PRABHU ASHISH CHS, GO ' PAN -ACWPP0349P, GSTIN- 27ACWPP0349PIZN 1 i NIYASH PM>JECT MANAGEMENT CONSULTANTS www.ntyuh,ln H20190H1 TABLE B (For the entire reeistered phase of the Real Estate Proiectl 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 75,00,000 2 Cost incurred as on JQTH IU~E 2021 NIL (based on the Estimated cost) 75,00,000 3 Work done in Percentage 0 (as Percentage of the estimated 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) ETT DEVELOPERS Signature of Engineer (Site Supervisor) Name: Mr. Yashavant Pandit License no.(if any): P/252/SS- l- 840013900 Mobile no.: 9820190391 Place: Mumbai ------------------ ------------------ ------------------ - REGD. OFFICE -A-504, MADHUVAN CHS, SHIMPOLI GORAi ROAD, BORJVALI ( WEST ). MUMBAI -400092 AD MIN.OFF - Shop No.3, GORAi PRABHU ASHISH CHS, GOKHALE COLLEGE ROAD, BORIVALI (WEST), MUMBAI - 4000'Jl PAN -ACWPP0349P, GSTIN- 27ACWPP0349P1 ZN