_____________________________________________________________________________________________

S.No. Description of item Qty. Rate Unit Amount Ref. PAR'2021

_____________________________________________________________________________________________
Supplying installation testing and
commissioning of silent type D.G. Set, AMF
Panel, Bus Trunking /cables from DG Set to
essential panel, control cable, Earthing of DG
Set and AMF Panel, DG set exhaust piping as
per CPCB norms and minor allied works. (2 x Per
750KVA) 1500 KVA 10000 KVA 1,50,00,000.00 6.3.1
Extra for Synchronizing panel whwerever Per
required 1500 KVA 1000 KVA 15,00,000.00 6.3.2

3.0 Rising Mains

Supplying installation testing and
commissioning of compact air insulated rising
mains comprising of end feed units and tap off
boxes with suitable capacity 4 pole MCCB,
separators, flexible joints, including bends,
elbows and earthing having 35KA breaking
capacity and IP 54 protection.

With aluminium bus bar

630A 10 Mtrs. 21200 Mtr. 2,12,000.00 3.1.6
800A 10 Mtrs. 29000 Mtr. 2,90,000.00 3.1.7
1000A 10 Mtrs. 36200 Mtr. 3,62,000.00 3.1.8

B) E&M SERVICES

1.0 AC SYSTEM
i) VRV/VRF AC System
Supplying installation testing and
commissioning of VRV/VRF System i/c indoor,
outdoor units, piping, cabling/ bustrunking/
risingmain(within the building), wiring,
electrical panel and also treated fresh air Per
system. 675.65 HP 55000.00 HP 3,71,60,705 6.6.1

2 FIRE FIGHTING AND DETECTION

a) Fire Fighting
i) With sprinkler system 17703.87 Sqm. 1200 Sqm. 2,12,44,638 1.5.2

b) Fire Alarm
i) Automatic fire alarm system 17703.87 Sqm. 600 Sqm. 10622319 1.6.2

c) Mechanical Ventilation
i) Pressurized mechanical ventilation system in
the basements with Supply duct of exhaust
blowers (on basement area and building area)
17703.87 Sqm. 1050 Sqm. 1,85,89,058 1.7

3.0 PUMPS
Centrifugal pump, control panel piping and
i) cables. 3 Nos. 250000 L.S. 750000
Borewell Pump, control panel, piping and
ii) cables etc. For Tubewell 2 No. 750000 L.S. 1500000

4.0 SOLAR PHOTO VOLTAIC POWER

GENERATION SYSTEM
Supplying installation testing and
commissioning of Grid interactive roof top
solar photo voltaic power generation system
i/c space frame but without battery. Per
64 KWP 55,000 KWP 35,45,124.00 6.8.1

5.0 UNINTERRUPTED POWER SUPPLY(UPS)

SYSTEM for additional items
i) Supplying installation testing and
commissioning of online UPS system with 30 Per
minutes backup i/c batteries 60 KVA 20000 KVA 12,00,000.00 6.4.1

KAPOOR AND ASSOCIATES, DELHI Page 13 of 29 Preliminary Estimate

 _____________________________________________________________________________________________
S.No. Description of item Qty. Rate Unit Amount Ref. PAR'2021
_____________________________________________________________________________________________
6.0 CCTV SYSTEM
Supplying installation testing and
commissioning of IP based CCTV system for
building security comprising of PTZ, Fixed
camera, cabling, recording, display system
and hardware per sq. and software support. Per
18,825.49 Sqm. 200.00 Sqm. 37,65,098 6.10.1
Buildings Area + Site Area

7.0 ACCESS CONTROL SYSTEM

i) Supplying installation testing and
commissioning of Access control system for
building security comprising of Controller,
E&M locks, Reader, Smart cards, cabling,
recording, display per sq. system and Per
hardware and software support. Sqm. 6.11.1
10477.76 Sqm. 200.00 20,95,552
ii) Boom Barrier for car: Electromechanical
parking barrier with all accessories upto
6 meter length 3.00 No. 125000.00 Each 3,75,000 6.26.1
iii) Access control for gates, ANPR, instaff and IT
system along with biomatrix, metal detectors & 80,00,000
DFMD, bages scanners.

iv) Room RFID card 110 No. 6200 Each 6,82,000.00

v) Room electricity card slot 110 No. 1650 Each 1,81,500.00

8.0 HYDROPNEUMATIC WATER SUPPLY SYSTEM

Supplying, installation, testing and

commissioning of hydro pneumatic water
supply system consisting of pumps, pneumatic
tank, microprocessor based control panel,
VFD, inter connecting pipes, valves, cabling,
switchgear etc. as required Per
1000.00 LPM 1500.00 LPM 15,00,000 6.13.1

9.0 LIGHTING AUTOMATION INCLUDING

OCCUPANCY SENSORS
Supplying, installation, testing and
commissioning of lighting automation Per
including occupancy sensors 9429.98 Sqm. 200.00 Sqm. 18,85,997 6.14.1

10.0 IBMS: INTEGRATED BUILDING MANAGEMENT

SYSTEM
Supplying, installation, testing and
commissioning of Integrated Building
Management System for Digital/electronic
display and monitoring of all E&M systems like
substation, DG sets, Ups, Solar power, Lifts,
AC Plants, Ventilationn systems, Fire
protection systems, Pumps etc. to include
cabling, monitors, recording, display system,
hardware, software support(upto 10,000 sq.m)

i) Built-up Area upto 10000Sqm. Per

10000.00 Sqm. 400.00 Sqm. 40,00,000 12.0
i) Add extra for built up area above 10, 0000 sq Per
mtr. 2311.00 Sqm. 125.00 Sqm. 2,88,875 12.1

11.0 Motarised steel gates upto 6 m width Per

2.00 No.s 5,00,000 Sqm. 10,00,000 6.3

12.0 Car Parking system Per

112.00 No.s 10,000 Car 11,20,000 6.27.1

13.0 Door frame metal detetector Per

1.00 No.s 3,50,000 Car 3,50,000 6.23.1

KAPOOR AND ASSOCIATES, DELHI Page 14 of 29 Preliminary Estimate

 _____________________________________________________________________________________________
S.No. Description of item Qty. Rate Unit Amount Ref. PAR'2021
_____________________________________________________________________________________________
14.0 Baggage scanner big: computer based multi
energy X-Ray baggage inspection system
capable of passing through bags/parcels of
dimension 940mm (W) x 640mm (H) with
Belt Height— 750mm 850mm with 22"/24"
LCD Monitor, Input/ Output rollers with
frames etc. as required.
Per
1.00 No.s 35,00,000 Car 35,00,000 6.22.2

15.0 DRIVER FACE AND AUTOMATIC

SYSTEM/ RECOGNITION SYSTEM
NUMBER PLATE RECORDING
Supplying, installation, testing and
commissioning of driver face and automatic
number plate recording system / recognition
system including high resolution camera
and software set for the driver face capture
and automatic number plate recording

Per
1.00 No.s 7,25,000 set 7,25,000 6.21.1

C) Integrated Communication technologies

1 LAN SYSTEM
i) 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
controller, Network Management Software,
Racks, CAT 6A cable, Patch Panels, OFC etc.
Per
6985.17 Sqm. 500.00 Sqm. 34,92,587 6.16.1

2 IP Based EPABX system

i) Supplying, installation, testing and
commissioning of IP based EPABX system
comprising of core switches & L2 switches
with 10 G, 10 giga SFP modules, industry
standard appliance server, cloud-based,
enterprise-grade UC solution, MID/ENTRY
level IP/SIP phone with, dual 1 gig ports,
racks, CAT 6A cable, patch panels, OFC etc.
(Rate applicable on plinth area excluding
service/common areas).
Per
6985.17 Sqm. 500.00 Sqm. 34,92,587 6.16.1

3 Providing and fixing of Audio-video

equipments complete to the satisfaction of
engineer-in-charge.
i) Integrated Presenataion and Unified
Conference System incluing Presenataion
(Projector, Display, Interactive display,
Switching system and video wall), Sound
reinforcement system ( Different type of
speaker such as Arrayble, FOH, Wall mount
and Ceiling speaker with Digital Amplification,
Signal Processing and management system),
Conference System (Video and Audio
Conference System), Recordning and Web
Streaming System and Central Control System
with Cable and Accessories etc all complete
LS 45,00,000
4 Providing and fixing of Audio-video
equipments complete to the satisfaction of
engineer-in-charge in rooms, lobby, reception,
exhibition hall and all complete. LS 1,00,00,000

KAPOOR AND ASSOCIATES, DELHI Page 15 of 29 Preliminary Estimate

 _____________________________________________________________________________________________
S.No. Description of item Qty. Rate Unit Amount Ref. PAR'2021
_____________________________________________________________________________________________

Total Electrical (P.A.R.) Cost = Total 17,91,30,039

TOTAL P.A.R. COST (CIVIL + ELECTRICAL)

= 1,02,25,82,952

KAPOOR AND ASSOCIATES, DELHI Page 16 of 29 Preliminary Estimate