SLNo Description Amount (in Cx.) Remarks.
[Group 1 Buildings Prelimanary Estimate
1 |cost based on CPWD PAR - 2021) AREAS) ET
[Group2 Buildings (Prelimanary Estimate
2 |Costbased on CPWD PAR - 2021) Ssto7230.221 | $1672
[Group Buildings (Prelimanary Estimate
3 [cost based on CPWD PAR = 2021) SEATS) ee
[Extemal Works and Development
4 |(Pretimmary Estimate Cost based on 243,436,000] 24.34
[cPWD PAR - 2021),
5 |etectical (extemal + LV) 568,018,100] 56.80
Total Amount =| Pe eeEstimate - Group-I
PROJECT NAME: IMS Kar
Sr a PAR
A Deveription of tem eanity | Unit | Rate funitver] Amount | grat ng,
1 [Main Building
11 Main Building Shopping Complex or @ 16 73886 | Sgn | 37000) PerSgn | 2164 Tia
1.2] Extra for every 0.3m over 3.6m (6 times for bus teaminl Hoon) | 18664 | Saga | 2220) Per Sqm s1a3ao0 [132
TS [ Ena for every 0.3m over 3m (2 Wines For Sommers oor | 48797 | Sagar Tao] PS TequpTeo | Tae
oo)
13 [Eta for Rat Fondation 1030 | Sqn [10709] T1095 000
Total_| __2.397.750,600
[Five Fighting
T3[Dowacomer System 7386 | Sam Goo] Pers 3i9s4400[ 13
1.6] With wet riser and spankler§ 7os86 | Sqm 1200) Per Sam 95,868,200 [1.3.3
alan stew 73886 | Squ Goo} Per Sam $7,931,500 | 1.62
Total 175,749,200
2 [ervieee
2.1 literal water opply B cana taal (oa Heat Dating Con CGT Diaroost| sao
22 [intemal wlooie installations (on sum of lind 1) 12.5% of Building Cont Cell G9) ppa7isa2s| 23
[Esa for
73 [Power wiring and plugs (on sum of Hand Ti) 9h of Building Cont (CaCI) Basooee| aad
2.4]Lighuing conductors (on sum of Tiand Lit) 25% of Building Cost (Cell 6.9) 3998377[ 242
25 [felephone conduits (on sum of find Iii) 25% of Huilding Cost (CAG.9) Swas77| 243
Total Bs.27.024
3 [kite
3.1 [Pateongur We (easlator mad part of LIN count a Noe | 1600000" poraae Saao0.900 [EL
32 [Goods Lif 3 Nos. | 2600000 | pet nos 7,300,000 3.3.1
Total 38,400,000)
3 [ROC Water oak
7 JOveriead tank without independent aging Tao) | [20 [per ono | ET
(60 rooms @ 180 per head +200°45 foe Comment arse Jr Total 2,000,000]
10000 Fire tank
© [Specialised ESM works
IP hased CCTY complete - for indoors -
G2 |Ais Condiionoing Supplying iasiltion, esting and 3000 [ton | 85000 | Porton 170,000000[ 63.1
{commissioningof energy efficent egtral AC Pant ineluding
7 IMS Intergrated Waking Miaapemet Sytem a Trosaaw] e137
Total 317.931,600)
‘Grand Total (Re =|
Cost per Sqm. (RS)
Page no- 08 (CODE-COAIDC-IMSK-2022-2445PROJECT NAME: 1S Kat
Re Quanity | Unit Amount | rete oo.
1
a Ss | Sa | remo eso]
13m Hse Si St or 1 oe asr50 [se | 27090) es 1521 200
Ta eacon Tor eva 0m oer Son (2 be fr Pung Aa oo] ——91725—[ Sam | 70) Pes ‘rae 50] TSE
13 [Ex ar for for ot Too aioe [Sam] 103] Per aa05q00] 1ST
ns FoR Fontan 16235 [Sam [Wve] Pes RIEE)
Sab Total t= ETAT
[Fire Fighing
Toomer Sem S| Sou | ao Fea seenoo00| 13
With wet er and sper em as sep |e Troon] 3
17st Br sla se ors — | Sa Pe 35,055,000] La
Seb Tota 20.7950
3 [Seni
7 fsa ar apy ait aon eT [eof Bann Coto ot ing aT Tasramee| Fae
2 seal lev slain (on un of ad 18) 12% of Buin Cost (Cll GIO) 306572056] 25
fee
Power wig and pags (on sum of and TH eat Baling Com CGH SRO] — Far
2 ighning conductor (on um of and 1) YGF Bailing Cost Cll G10) Toasossi| 242
leponsconds on sum of Tan 10) SS Baling Cost CGI TOAST] — 283
Sub Tota 738214971
= fate
7 Poser is acinar nds at of TS) anon | pare Tamm] ST
Sate Lit 2 xs aan Ferns Sm000| 331
Sub Total =| 40.00
| ROC Water tn
1 Joss tank iio pendant waane a a a aon] aT
[toms 180 pr he "2095 for Come ca 10000 Fic
an
Sib Toals= “ima
€ [ipecained EAM works
GiJOCTY ssn. supp aan, sins & commons oF1P | 10505 Sgar | 200 Pera wo | — ETO
final CCT emp friar ol (te applic!
ini area bu CCTY coverage sl belted 13% the ral
in ar asp reguraner?
73] Condonoing, Spying fasaTonon, step aad ee waanwo] —aST
cnmisionig nea eet sera AC Pa tin ow side
3 JMS Irie Ting Margen yam THORS | Sa | — 400 | PS SERIE) — ATE
Sh Tonle Team
I I [1 i
Trend Tot R=] RATT
Cont per Sgn = 3a Description of em Quantiey | vie [unieycr] Amoum [PAR
1 [Sain Buin
TL Jon Hotel Stostne G26 slang lip tp 72368 | Sqm | 27000) Par Sqm | SATE
12 [Esra for every 0 over 2.6m 12365 | Sgan 370] PerSgm | 4838080) 182
TE [Ea fo Rat Foundation 23 | Sam | 10700) Parsqm] 25997500
‘Sab “oral V=| 362,744.00
Fire Fighting
TS [Dowacomer Ste 263 | Sg oo) Pasa] ap0500 | 13
1.6 [With wet ised spor ste 13368 | Sg | 1200) Per Saye Tati 000] 13
17 [awomato fe slr syste 13365] Sg cool Per Squ-| —— 7359000] 1.67
Sab “oral =| 26,983,000
2 [Services
2.1 fsvral water supp © sy Towalaions a [DoF ing Cont on Hoe naa GR] —aasnoaae| ave
22 [ternal cers ovation (on num of Tani fit) TiStGof Husking Com (Cell GS) 53500] 29
23 [Power wing apd pgs (on um of Hand Fiat Baiting Con CGAY Tasm7i6| 2a
2a [Lightning condoctors (on sum of Hand 18) 2S%Gof Building Con (Call ‘soexei | 242
[lesions confits (on sum of Hand Li Building Cox (Call messi] 2a
“Sab “Toral =] 108,195.89
3 [Gee
[1 [Passenger i snr made pr oF THN coanng) 3 Nos | 1600000 | porno | €800000] 3
29 [eerie z Nae | tapann | porns z7mnnoa| 24
‘Sub Total =| 000,00
[RCC Water tank
[overiead tank without independent gn e000 |e [30 par soo.500 | a
0 rons 100 per ad 20045 fe Commi ca TOGO TiS
tank
61 JCCTV System Supply installation, xing & commissioning of IP Tie] Sqm | 200 | PerSqm] ——aass000) ero
Josed CCTY compete for indoors only (rote appenble otal
inh area but CCTY coverage sll be ime 015% ofthe total
ith aren a per equivemen)
a ‘Ai Condionoing Supping inaallaion, wing and ae
Toa | a8000 | Perion | soooras0] 41
‘comminioninaot ener efit eetal AC Plant ietding bw side
463 |IBMS Intergrated Building Management System 1176 | Som | 400. | PerSam| 4706000] 6.28
Sqm
Gis] Confereace Hal Supping ialaion esing and emaioning of | 400 Ta00d | PerSga | aooea | 65>
‘Sab Toral6=| 6,060,250
‘Grand Total (Rs =] S64 TARST
Cost per Sqm. (Rs) 38.008
|
ee
7 esa etnaPROJECT NAME: IMS Kawa
a Doss a en aaciy | vate] mae [reer] amon PAR Sr
1 [ar Toa
7a Wa Soa Ta Sao [| at | aa | a
12 Fak Soon sft] toms | 15
Sa a=] — Tana
7 cinco
[esti oar — [ea | sal err | — Te
fase iba Sa | — eo ees | testo a
25 ae aha ROC a aE Tbost—[-San-[-—ato- Fe Sr | zero no [3a
[i iiss pel | Sno] a
3 [vires ties] — Tape | — rato] ea
Ze Som ae Da wr [Taare [topo] S50
27 [on wae inet —agr-| — 7 ess] asm | 33
3 ni aig "m0 “ar-[— sever" | ona
35 cir So a
Sa aartol — sara
1 [ee a TR ca 2
a ato} — rea
I
7 Snares
1 fbi naka ag Koay TFET
Jeers tacit lvedsincppisieemtiiay | 0 | HUD
[Sar cag
50—[ ab | ool prin | — so oo| — ean
sat —[ LD | Sper | So
7 canara Ba 700 | Se — Sg | eon
[eaten 1 [sons] 700
San =| — io
I
_Grond Total (Rs) =[__ 243,436,000]sno]
Descriptio o tea.
Amun)
ran reterece
[ESTERNAL FERCTRICAT.
TESTATION EQ
fii won, sta od naasonung a VOW oc HOTTA
fs aon cos Pel Dy pe Trac 1 ale, Das ng
{cm tector LT Pad, Pa Naomi Pov noe eon pl Abe
Jaci iss. TVS8 Cain Vane sprsin tem) SPD Supe reson
frm) panel He roe resection ae qe
[ie Leng eon ncn i ngs ey teh COTO?
toms so).
13890000009
PaR21(620)
Fpl stato ied coumssonbgo Sak Type DO SAW Pe is
[During hes em Ds Sex Enel Socom ae ae eee DG
[eerie om und inno eee ogi, Eig of OG
fe CPC ace, Cl wer coil wo D0 Soe chin Fount romped
ta)
1600
Paiva
p09e0000
PARI (63)
Spt a ination, gad saute oon 3 ie UPS San TE
ss ac wp can te rome xk
PARI (64D)
[pe ts mina of ian sp He
assuqoon
PARI 64)
[STREET LIGHTING WHTHTEED =
fp lnsatsinn, Tsing Cnn o LED Sse Copel ih ma
[ta arc Ling ie Cg
Jew sosere wen]
ey
1638, 70000
PAR (6191)
Sao
Tus
[avsvSreNr
leon ere
sping, ln a al sme of Band CCTV i x bang
fui spss of PZ Feder in tein play tm had se
fon ipa
rospsson
Pesos.
219160000
Pan (6100)
lipying nn, ening ed sminosing of LAN Spe cmping af Cae
[soe Neen Miura Soe, Rats CAT GA cable Pah Pac OFC
mixsomrn oe
fing ten, ting sang fe PAB Si orig
fronesscnr at ict wn 00 cn Samay Sem
[apie See Cintas omen Uc Sain, MD ENTRY Lvl PIP
fe wih Dual i Parnas CAT 68 oe, Pah Panel, OFC
ex santrnor
COVERED AREA
s4.473,00000
PARI 6170)
STOMATIC HME AL AMSTEL
OT
mr