Format -1 C ENGINEER'S CERTIFICATE

(FOR THE PURPOSES OF DESIGNATED ACCOUNT)

FOR THE QUARTER/PERIOD ENDING:

PROJECT NAME :- PHASE CRESSIDA I, APOLLO DB CITY,INDORE

ADDRESS :- CRESSIDA I, APOLLO DB CITY,INDORE,GRAM NIPANIA, INDORE.

PROMOTER NAME:- DIVYA DEV DEVELOPERS PVT LTD

.. ADDRESS :- 205, APOLLO ARCADE,1/2 OLD PALASIA,INDORE,-4S2001

This is to certify that I have undertaken assignment of certifying estimated cost and expenses incurred on actual on site construction for the Real Project mentioned above.

1. Following technical professionals were consulted by me for verification /for certification of the cost:

i. M/s /Shri / Smt JITENDRA MEHTA as Architect;

ii. M/s /Shri / Smt ARJAV UPADHYAY as Structural Consultant

iii. M/s /Shri / Smt CHETNA BAM NOTE as MEP Consultant

iv. M/s /Shri / Smt VIJAY DUBEY as Quantity Surveyor

2. We have estimated the cost of the completion 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 Promoter, Developer and Consultants and the Schedule of items and quantity for the entire work as calculated by the Quantity Surveyor appointed by the Promoter, and the fair assumption of the cost of material, labor and other inputs made by developer, and the site inspection carried out by us.

3. We estimate Total Estimated Cost for completion of the project under reference as Rs. 2463.72 (Total of S.No. 1 in Tables A and B) including cost of development of common facilities. The estimated Total Cost of project is with reference to the Civil, .MEP and allied works required to be completed for obtaining occupation certificate/ completion certificate for the building(s) from the concerned Competent Authority under whose jurisdiction the previously mentioned project is

being implemented.

4. The estimated actual cost incurred until quarter ending on 31 DEC 2017 is calculated at Rs. 716.48 (Total of S.No. 2 in Tables A and B). The amount of Estimated Cost Incurred is calculated based on

amount of Total Estimated Cost.

5. The Balance cost of Completion of the Civil, MEP and Allied works of the Building(s) of the project to obtain Occupation Certificate/Completion Certificate from the Competent Authority is estimated at Rs. 1747.24 (Total of S.No. 4 in Tables A and B).

6. I certify that the Cost of the Civil, MEP and allied work for the aforesaid Project as completed on the_31 Dec 2017_ date is as given in Tables A and B below:

TABLE A

Building/Wing/Tower bearing Number--or called PHASE CRESSIDA I-

S.No.

1

2

3

4

5

6

Particulars Amounts

Rs 2403.72Total Estimated cost of the building/wing as on date of Registration

Rs 695.84Cost incurred till Dt.(31 Dec 2017) (Based on the actual cost incurred as

per records.)

28.95 %Value of Work done in Percentage (as Percentage of the estimated cost)

(1 *100/2)

Rs 1707.88Balance Cost to be incurred (Based on Estimated Cost) (1:-2)

RsOCost incurred on Additional/ Extra Items not included in the Estimated

Cost (Annexure A)

28.95%Work done in percentage(as Percentage of Estimated Cost plus

additional/Extra items (1 *100)/(2+5)

(Enclose separate sheets for the cost calculations for each unit/bldg. or tower)

TABLE B

Internal & External Development work and common amenities

S.No. Particulars Amounts

1 Total Estimated cost of the Internal and External Development Work~

Rs 60.00 including common amenities and facilities in the layout as on date a

Registration (based on the original/ Estimated cost)

2 Cost incurred until Dt.31 Dec 2017 (Based on the actual cost incurred as per Rs 15.00

records.)

3 Work done in Percentage (as Percentage of the estimated cost) (1 *100/2) 25%

4 Balance Cost to be Incurred (Based on Estimated Cost) (1-2) Rs 45.00

5 Cost incurred on Additional/ Extra Items not included in the Estimated Cost Rs 0

(Annexure A)

6 Work done in percentage(as Percentage of Estimated Cost plus 25%

additional/Extra items (1 *100)/(2+5)

(Encloseseparatesheetforthecostcalculations)

S;gnatureofEngineer ~~

Name :- JITEI\lDRA MEHTA '

n~ENDRA MEHTA Address:- 185 Saket Nagar 1t'tl1o e b R N CN94/17474B. rc. ego o. Aadhar No.:­

Pan no.:- ACVPM0069L

(License No -MP09-2012-0166460)

Note:

1. The scope of work is to complete entire Real Estate Project as per drawings approved from time

to time so as to Obtain Occupation Certificate/Completion Certificate.

2. Quantity survey can be done by office of Engineer or can be done by an independence Quantity

Surveyor, whose certificate of quantity calculated can be relied upon by the Engineer. Please

indicate name of the Quantity Surveyor* and for whom he is working.

3. The estimated cost includes all labour, material, equipment and machinery required to carry out

entire work including common facilities, but does not include marketing/advertising costs,

salaries not directly attributable to the project, and loan/interest repayment to financial institutions.

4. Annexures A and B Attach the List of Extra/ additional items executed if any with Cost (which

were not part of the original Estimate of the total Cost) and justification for the same.

5. Refer Guideline for Designated Account document available in DOWNLOAD section of RERA Website.

'.

--

- --

---

----

~, I'~"" ~ · .~ ~f.' '

, Pi 1~SE CRESSIDA I, APOLLO 'Ufj CITY ESTIMATED COST-l ,.

J j ABL ,Ci. _..­ -- . ---~ ._­< '\1,.... AmountItem

.. ._­~-~f--- ­

,- i

- -- ­ '--SlruClural INR 140,645.010

--I- ..

E· ,; veii-IOn II~'! 1l81l,192 ....-- --f--- ­

B~, ;,tilling INfl '.71,449--1--­ ..- ---­

I~:U, 92,859 .-I- --­

Wale; Proofing

A''''-,ermite

INH 392,153

DI<;mantling of RCC INR 900,000

Rf'ilaring INO 5H,800

pee INR 514,691 ...­ -

MaKing of Cover Block INfl 162,000 '-- - -'

R( (_ INR 64,287,160 .. ­

INR 62,582,250Stet'; Rebar

INR 120,000RCc.. Periphery Brickwork and Plaster Labour

RCC Labour INR 8,031,456

Steel Structure (Mezzanine Level) INR 152,000

External Road INR 1,890,000

-- INR 56,417,805

Brick Work

2 Architectural

INR 10,352,448

Chicken Mesh INR 360,000

External Plaster INR 4,949,568

Internal Plaster INR 8,310,316

False Ceiling INR 180,000

Water Proofing INR 4,986,240

Dados INR 89,098 '

Flooring INR 362,137

Doors and Windows INR 13,381,424

Railings INR 1,513,920

Miscellaneous Items

Structural Glazing INR 3,600,000

External Wall Finishing INR 4,679,880

Internal Wall and Ceiling Finishing INR 3,652,775

3 MEP !NRil,9SP48

Electrical Expenses as per BOQ INR 8,185,000

Electrical Equiments and Cables INR 912,150

Internal Plumbing INR 8,273,372

External Plumbing INR 2,929,625

Fire Fighting System INR 1,651,000

Lifts and Escalators ~. '0"'

4 INR 6,962,000 '""

5 Electricity Expenses ,

INR 1,000,000

6 Mpiil Entrance iob~ylnteriors INR 1,950,000

Total Amount INR 228,925,963

Contingency Charges (5%) INR 11,446;298

Total (Table A) INR 240,372,261

PHASE CRl :-,~IDA I, APOLLO DB CITY r STIMATED COST TABLE B

.__ . ... ­5 No. Itell) J\lllQUnt-_.­

I

.. - -r-­1 Drainage & Water SUf.!ply , INR 2,800,000

-i.2 .. Outer Plantation - INR 615,000 -­ _.

3 M05 Developmem I Hard Landscaping INR 1,100,000

--_ .. 3 External lighting INR 1,200,000

Total Amount INR 5,715,000

Contingency Charges (5%) ---~ INR 285,750

Total (Table B) -INR 6,000,750

Cl-=- T_o_ta_I....;.(T_a_b_le_A_+_T_a_b_le_B...;.}.l-1 1 INR 246,373,011

~ . 1.