Preliminary Estimate

Name of work:- Construction of Electric Crematorium Ground Campus, NOIDA

S.
DESCRIPTION OF ITEM QTY. UNIT RATE AMOUNT PAR 2021
No.
1 2 3 4 5 5 7
1 RCC FRAMED STRUCTURE
804.00 Sqm 27090.00 21780360.00
Floor ht. 3.60 m.
2 Resisting Earthquake forces 804.00 Sqm 1600.00 1286400.00
3 R.C.C. pile foundations (Ground floor only) 804.00 Sqm 17100.00 13748400.00
4 Automatic Fire Alarm System 804.00 Sqm 600.00 482400.00
Total 37297560.00
5 Internal Water Supply & Sanitary Installations @ 5% 1864878.00
6 Electrical External Service Connections @ 3.75% 1398658.50
7 Civil External Service Connections @ 1.25% 466219.50
8 Internal electric installations @ 12.5% 4662195.00
9 Telephone conduits @ 0.25% 93243.90
10 Third Party Quality Assurance 372975.60
11 Power wiring and plugs @ 4% 1491902.40
12 Central Call bell system @ 0.5% 186487.80
13 Lightning conductors @ 0.25% 93243.90
14 RCC underground tank @ 20 Ltr 60000.00 Ltr. 20.00 1200000.00
15 RCC Septic Tank @ 25 ltr 10000.00 Ltr. 25.00 250000.00
16 Supplying, installation, testing and commissioning of LAN
System comprising of Core switches & L2 switches with 10
G, 10 Giga SFP modules, WIFI Access points, WIFI 804.00 Sqm 500.00 402000.00
controller, Network Management Software, Racks, CAT 6A
cable, Patch Panels, OFC etc.
17 Supplying, installation, testing and commissioning of LED
Street/ Compound/ High mast/ Pathway/ Landscape Lighting L.S Sqm 2350000.00
for the entire Campus
18 Overhead tank upto staging height 20 metres @ 30/- litre 25000.00 ltr. 30.00 750000.00
19 Levellling 1700.00 Sqm 300.00 510000.00
20 Internal road with WMM and Bituminous top 600.00 Sqm 1850.00 1110000.00
21 Footpath with kerb stone 300.00 Sqm 2600.00 780000.00
22 Sewer 700.00 Rm 450.00 315000.00 MR
23 Rain Water Harvesting (RWH) 200.00 Sqm 3350.00 670000.00
24 Storm water drains 50.00 Rm 8920.00 446000.00
25 Trenches for services 400.00 Rm 6400.00 2560000.00
26 Misc. Expenses i.e. client office setup, construction security
structure(M.S Frame with steel Sheet, store room, vendor L.S 1000000.00
office etc)
27 Horticulture Operations including 30 cm earth filling , 400.00 Sqm 265.00 106000.00
grassing, tree plantations/shrubs and potted plants etc.
28 Vertical plantations 400.00 Sqm 12000.00 4800000.00 MR
29 VRF Plant 5.00 HP 55000.00 275000.00
30 Boundary wall 300.00 Rm 9550.00 2865000.00
31 Cctv System 804.00 sqm 200.00 160800.00
32 S/I/T/C Uninterrupted Power supply 20.00 KVA 20000.00 400000.00
33 Generator Set 250.00 KVA 10000.00 2500000.00
34 Extra for synchronizing Panel 250.00 KVA 1000.00 250000.00
35 Substation And Transformer ( External Power)( 1S +1 W) 500.00 KVA 9000.00 4500000.00
36 Mortunery ( bodies capacity 9 Nos. ) LS 950000.00 950000.00
37 Electric Furnace
( MR)less
2.00 nos 7100000.00 13206000.00
7%

38 Finishing Work i.e Gate, Temple, ACP sheet Front of

1.00 Job 4500000.00 4500000.00 MR
building etc
Total 94783164.60
Cost Index( 107%) PAR 2021 101417986.12
Say 101418000.00