Annexure C-BOQ and Unit rate of estimated Cost of Smart City Project DLF City, DHBVN, Gurgaonunder original

approach
Unit Supply (Total Supply Total Erection
Sr. NO. Description Unit Qty. Total Supply cost Unit Erection Cost Total Cost (A+B)
Rates Cost + 15 %) (A) Cost(B)
1 HT Cables 0.00 0.00
a 3/C 400 mm2 11 kV XLPE Armoured cable Mtrs 264424 1692.96 447659255.04 514808143.30 84.65 22383491.60 537191634.90
b 3/C 300 mm2 11 kV XLPE Armoured cable Mtrs 8470 1206.04 10215158.80 11747432.62 60.3 510741.00 12258173.62
c 3/C 120 mm2 11 kV XLPE Armoured cable Mtrs 8529 743.16 6338411.64 7289173.39 37.16 316937.64 7606111.03
Sub-Total 281423 464212825.48 533844749.30 23211170.24 5570,55,920
2 LT Cables 0.00 0.00
a LT XLPE Cable S/C 630 MM. sq. Mtr 27320 730.63 19960811.60 22954933.34 36.53 997999.60 23952932.94
b LT XLPE Armoured 3.5 Core, 300 sq.mm. cable Mtr 340000 940.42 319742800.00 367704220.00 47.02 15986800.00 383691020.00
c LT XLPE Armoured 3.5 Core, 240 sq.mm. cable Mtr 1500 835.34 1253010.00 1440961.50 41.77 62655.00 1503616.50
d LT XLPE Armoured 3.5 Core, 120 sq.mm. cable Mtr 153000 449.00 68697000.00 79001550.00 22.45 3434850.00 82436400.00
e LT XLPE Armoured 3.5 Core, 95 sq.mm. cable Mtr 1000 344.89 344890.00 396623.50 17.24 17240.00 413863.50
f LT PVC Cable 2/C 10 MM. sq. Mtr 92500 25.48 2356900.00 2710435.00 1.27 117475.00 2827910.00
g LT PVC Cable 2/C 16 MM. sq. Mtr 1000 38.71 38710.00 44516.50 1.94 1940.00 46456.50
h LT PVC Cable 4/C 16 MM. sq. Mtr 85000 64.70 5499500.00 6324425.00 3.24 275400.00 6599825.00
i LT PVC Cable 4/C 25 MM. sq. Mtr 97500 91.03 8875425.00 10206738.75 4.55 443625.00 10650363.75
j LT PVC Cable 4/C 50 MM. sq. Mtr 4250 145.64 618970.00 711815.50 7.28 30940.00 742755.50
k LT PVC Cable 4/C 95 MM. sq. Mtr 1000 258.69 258690.00 297493.50 12.93 12930.00 310423.50
l LT XLPE Armoured Cable 2/C 10 MM. sq. Mtr 370000 61.32 22688400.00 26091660.00 3.07 1135900.00 27227560.00
m LT XLPE Armoured Cable 2/C 16 MM. sq. Mtr 1000 59.37 59370.00 68275.50 2.97 2970.00 71245.50
n LT XLPE Armoured Cable 4/C 16 MM. sq. Mtr 340000 101.33 34452200.00 39620030.00 5.07 1723800.00 41343830.00
o LT XLPE Armoured Cable 4/C 25 MM. sq. Mtr 390000 138.93 54182700.00 62310105.00 6.95 2710500.00 65020605.00
p LT XLPE Armoured Cable 4/C 50 MM. sq. Mtr 17000 231.33 3932610.00 4522501.50 11.57 196690.00 4719191.50
q LT XLPE Armoured Cable 4/C 95 MM. sq. Mtr 1000 354.94 354940.00 408181.00 17.75 17750.00 425931.00
Sub-Total 1923070 543316926.60 624814465.59 27169464.60 6519,83,930
3 LT Feeder Pillar 0.00 0.00
6– way Distribution feeder pillar with 1 no ACB , 4 pole,
3phase, 415 v , 1600 Amps for incoming and 5 nos outgoing
a MCCB 4 pole, 3phase, 415 v , 400 Amps rating type, Nos 239 479648.34 114635953.26 131831346.25 9592.97 2292719.83 134124066.08
metering arrangement on incomer suitable for outdoor
installation, in accordance with Technical Specification

5– way Distribution feeder pillar with 1 no ACB , 4 pole,

3phase, 415 v , 1250 Amps for incoming and 4 nos outgoing
b MCCB 4 pole, 3phase, 415 v , 400 Amps rating type, Nos 138 430776.50 59447157.00 68364230.55 8615.53 1188943.14 69553173.69
metering arrangement on incomer suitable for outdoor
installation , in accordance with Technical Specification

4– way Distribution feeder pillar with 1 no ACB , 4 pole,

3phase, 415 v , 800 Amps for incoming and 3 nos outgoing
c MCCB 4 pole, 3phase, 415 v , 400 Amps rating type, Nos 27 366513.90 9895875.30 11380256.60 7330.28 197917.56 11578174.16
metering arrangement on incomer suitable for outdoor
installation , in accordance with Technical Specification
7– way Distribution feeder pillar with 2 no MCCB , 4 pole,
3phase, 415 v , 400 Amps for incoming and 5 nos outgoing
d MCCB 4 pole, 3phase, 415 v , 100 Amps rating type suitable Nos 4615 183960.24 848976507.60 976322983.74 3679.2 16979508.00 993302491.74
for outdoor installation , in accordance with Technical
Specification
 3 phase ,415 v , Distribution service Pillar for LT, 100 Amps
incoming ;2 nos . 32 TPN, 10 nos. 16 Amp SPN rating
e Nos 2432 47530.37 115593859.84 132932938.82 950.61 2311883.52 135244822.34
feeder type distribution service pillar suitable for outdoor
installation , in accordance with Technical Specification

Sub-Total 7451 1148549353.00 1320831755.95 22970972.05 13438,02,728

4 RMU ( Ring Main Units) 0.00 0.00
Indoor type11 KV SF6 type extensible and motorized 5 way
a smart Ring Main Unit (RMU) complete with two VCB and Nos. 5 915131.00 4575655.00 5262003.25 18302.62 91513.10 5353516.35
three LBS with FRTU and FPI as per IS
Indoor type 11 KV SF6 type extensible and motorized 4 way
b smart Ring Main Unit (RMU) complete with two VCB and two Nos. 5 803250.00 4016250.00 4618687.50 16065 80325.00 4699012.50
LBS with FRTU and FPI as per IS
Indoor type 11 KV SF6 type extensible and motorized 3 way
c smart Ring Main Unit (RMU) complete with one VCB and two Nos. 5 643174.00 3215870.00 3698250.50 12863.48 64317.40 3762567.90
LBS with FRTU and FPI as per IS
Indoor type 11 KV SF6 type extensible and motorized 3 way
d smart Ring Main Unit (RMU) complete with all three VCB and Nos. 5 779726.00 3898630.00 4483424.50 15594.52 77972.60 4561397.10
with FRTU and FPI as per IS
Indoor type 11 KV SF6 type extensible and motorized one
e way smart Ring Main Unit (RMU) complete with LB and with Nos. 5 154339.00 771695.00 887449.25 3086.78 15433.90 902883.15
FPI as per IS
Indoor type 11 KV SF6 type extensible and motorized one
f way smart Ring Main Unit (RMU) complete with VCB and Nos. 5 220320.00 1101600.00 1266840.00 4406.4 22032.00 1288872.00
FPI as per IS
Outdoor type 11 KV SF6 type non extensible and motorized
g 5 way smart Ring Main Unit (RMU) complete with two VCB Nos. 17 918000.00 15606000.00 17946900.00 18360 312120.00 18259020.00
and three LBS with FRTU and FPI as per IS
Outdoor type11 KV SF6 type extensible and motorized 4 way
h smart Ring Main Unit (RMU) complete with two VCB and two Nos. 83 805545.00 66860235.00 76889270.25 16110.9 1337204.70 78226474.95
LBS with FRTU and FPI as per IS
Outdoor type 11 KV SF6 type extensible and motorized 3
i way smart Ring Main Unit (RMU) complete with one VCB Nos. 418 644895.00 269566110.00 310001026.50 12897.9 5391322.20 315392348.70
and two LBS with FRTU and FPI as per IS
Outdoor type 11 KV SF6 type extensible and motorized 3
j way smart Ring Main Unit (RMU) complete with all three Nos. 5 781448.00 3907240.00 4493326.00 15628.96 78144.80 4571470.80
VCB and with FRTU and FPI as per IS
Outdoor type 11 KV SF6 type extensible and motorized one
k way smart Ring Main Unit (RMU) complete with LB and with Nos. 5 154913.00 774565.00 890749.75 3098.26 15491.30 906241.05
FPI as per IS
Outdoor type 11 KV SF6 type extensible and motorized one
l way smart Ring Main Unit (RMU) complete with VCB and Nos. 5 220894.00 1104470.00 1270140.50 4417.88 22089.40 1292229.90
FPI as per IS
Sub-Total 563 375398320.00 431708068.00 7507966.40 4392,16,034
5 Distribution T/Fs 0.00 0.00
a 1000 KVA 11/.433 KV T/F Oil Type Nos. 77 984082.00 75774314.00 87140461.10 19681.64 1515486.28 88655947.38
b 630 KVA 11/.433 KV T/F Oil Type Nos. 129 749658.00 96705882.00 111211764.30 14993.16 1934117.64 113145881.94
c 400 KVA 11/.433 KV T/F Oil Type Nos. 4 593390.00 2373560.00 2729594.00 11867.8 47471.20 2777065.20
d 1000 KVA 11/.433 KV T/F Dry Type Nos. 10 1611579.00 16115790.00 18533158.50 32231.58 322315.80 18855474.30
e 630 KVA 11/.433 KV T/F Dry Type Nos. 10 1410220.00 14102200.00 16217530.00 28204.4 282044.00 16499574.00
f 400 KVA 11/.433 KV T/F Dry Type Nos. 10 1114129.00 11141290.00 12812483.50 22282.58 222825.80 13035309.30
Sub-Total 240 216213036.00 248644991.40 4324260.72 2529,69,252
6 Optical Fiber 0.00 0.00
Un- Armoured Optical Fiber (48 Fibers) along with the all
a KM 222 48095.00 10677090.00 12278653.50 2404.75 533854.50 12812508.00
accessories connectors, switches etc.
Armoured Optical Fiber (48 Fibers) along with the all
b KM 37 42477.20 1571656.40 1807404.86 2123.86 78582.82 1885987.68
accessories connectors, switches etc.
PLB-HDPE (Permanently Lubricated High Density Poly
c KM 259 61000.00 15799000.00 18168850.00 3050 789950.00 18958800.00
Ethylene) pipe 40 mm. dia pipe for laying optical Fiber Cable.

Sub-Total 259 28047746.40 32254908.36 1402387.32 336,57,296

7 Street light 0.00 0.00
Supply and erection of 3 corePVC copper insulated and
a Sheathed Circular flexible wire of size Mtr 110000 0.00 0.00 0.00 35.88 3946800.00 3946800.00
2.50sqmm(80/0.20mm)as per HSR No.31.9(II)e
Supply and erection of Galvanized Iron pipe 65 mm dia on
flushed for wiring purposes including bends inspection boxes
b Mtr 4000 0.00 0.00 0.00 405.45 1621800.00 1621800.00
etc. where necessary and painting as required as per HSR
No. 31.21(XIV)
Earthing with GI earth pipe 4.5 m long and 40 mm dia with
c masonry enclosure on the top etc. as required as per HSR Each 11000 0.00 0.00 0.00 1701 18711000.00 18711000.00
item No.31.22(1)
Extra item for using salt and charcoal / coke for pipe earth
d Each 11000 0.00 0.00 0.00 562.5 6187500.00 6187500.00
electrode as required as per HSR item No.31.12(II)

Supplying and laying of 25 mm x 5 mm G.I. Strip at 0.50

e metre below ground level as strip earth electrode including Mtr 55000 0.00 0.00 0.00 72.9 4009500.00 4009500.00
soldering etc. as required as per HSR no. 31.22(VIII)

Supply and erection of 25 Sq. mm 4 Core Armoured under

f ground cable ,loose in existing pipe or trenches complete Mtr 341000 0.00 0.00 0.00 135.12 46075920.00 46075920.00
with necessary connections as per HSR 31.26(XII)
Supply and erection of copper lugs of 25sqmm size including
g crimping etc. up to entire satisfaction of Engineer-in-charge Each 88000 0.00 0.00 0.00 15.95 1403600.00 1403600.00
as per HSR No. 31.45(d)
Supply and erection of HDPE pipe 90/75 mm Outer dia/Inner
dia laid 1 Mtr below ground level including digging or
trenchless boring and refilling of earth including cost of
h suitable size socket/coupler for HDPE Pipe including cost of Mtr 350000 0.00 0.00 0.00 135 47250000.00 47250000.00
labour and material required to complete the job in all
respects upto the entire satisfaction of the engineer-in-
charge of the work.
 Supply and erection of Hot Dip Galvanized octagonal pole of
3 mm thickness 7 Mtr. Long pole with top dia 70 mm and
bottom dia 130 mm with base plate of size 220 x 220 x 12
mm, including cost of nut and bolts and all
accessories(including provisions of camera, Wi-Fi unit,
speaker etc.at later stage) as supplied by the manufacture
including cost of foundation accessories etc. the foundation
bolts as per manufacturer design should be hot dipped
galvanized pole complete with door locking arrangement,
i nos. 9000 0.00 0.00 0.00 13940 125460000.00 125460000.00
Terminal plate consisting of 2 nos. 100 A, 4 pole natural links
inclding connection etc. with suitable connecting
arrangement for 2 nos. MCBs/ kit- kat including cost of RCC
1:1.5:3 for foundation of size 0.7 m x 0.7 m x 1.8 m with
minimum 8 nos. 12 mm dia longitudinal MS reinforcement
rods with rings of 8 mm dia not more than 200 mm C.C. for
fixing the pole with all labour & material required to complete
the job in all respect upto the entire satisfaction of Engineer -
In - Charge of the work.as per HSR item no. 31.68(i)

Supply and erection of Hot Dip Galvanized octagonal pole of

3 mm thickness 8 Mtr. Long pole with top dia 70 mm and
bottom dia 135 mm with base plate of size 225 x 225 x 16
mm, including cost of nut and bolts and all accessories
(including provisions of camera, Wi-Fi unit, speaker etc.at
later stage)as supplied by the manufacture including cost of
foundation accessories etc. the foundation bolts as per
manufacturer design should be hot dipped galvanized pole
complete with door locking arrangement, Terminal plate
j Nos 2000 0.00 0.00 0.00 15320 30640000.00 30640000.00
consisting of 2 nos. 100 A, 4 pole natural links inclding
connection etc. with suitable connecting arrangement for 2
nos. MCBs/ kit- kat including cost of RCC 1:1.5:3 for
foundation of size 0.7 m x 0.7 m x 1.8 m with minimum 8
nos. 12 mm dia longitudinal MS reinforcement rods with rings
of 8 mm dia not more than 200 mm C.C. for fixing the pole
with all labour & material required to complete the job in all
respect upto the entire satisfaction of Engineer - In - Charge
of the work as per HSR item No.31.68(ii)

Supply, installation, Testing & commissioning of LED type IP-

66 and above ,72W Street Light Fitting as per technical
k Nos 2000 0.00 0.00 0.00 13930 27860000.00 27860000.00
specification enclosed. With Free Replacement Guaranttee -
-- 5 years as per the specification.

Supply, installation, Testing & commissioning of LED type IP-

66 and above 35W Street Light Fitting as per technical
l Nos 9000 0.00 0.00 0.00 8168 73512000.00 73512000.00
specification enclosed . With Free Replacement Guaranttee
--- 5 years as per the specification.

Supply and erection of terminations for octogonal poles

consisting of 1no 4 pole 40 A connector with brass/copper
m Nos 11000 0.00 0.00 0.00 440 4840000.00 4840000.00
links,2 no 10A , SP MCB 10 KA mounted on 5 mm thick
bakelite sheet duly fixed inside of the pole.
 Supply, Erection, Testing and Commisioning of Intellegent
feeder pillar (Outdoor type) for smart lighting system having
compatibility with optical fibre,GSM,Wi-Fi,Wi-max,Ethernet
as per specifications attached including
n concentrator,convertor and other items required for Nos 75 1.00 75.00 86.25 295570 22167750.00 22167836.25
successful operation as per entire satisfaction of Engineer-
Incharge

Supply , fabrication and erection of single arm bracket 1500

mm overhang made of 48.3mm OD Dia.MS pipe (3.5mm
thick) as per IS 1161 welded to canopy 400 mm long with
o angle of inclination of 105 degree to the vertical.The canopy Nos 11000 0.00 0.00 0.00 2350 25850000.00 25850000.00
should be suitable for 70 mm top dia pole.The bracket
should be hot dip galvanized alongwith 3 no. 10mm dia.SS
bolts
Sub-Total 11000 439535870.00 4395,35,956
8 Civil Work including material required for civil work 0.00 0.00
a Foundation for Package Substation (400,630 & 1000kVA) No. 15 0.00 0.00 0.00 60000 900000.00 900000.00
b Foundation for RMU No. 538 0.00 0.00 0.00 18000 9684000.00 9684000.00
c Foundation for Distribution Transformer(400,630 & 1000kVA) No. 380 0.00 0.00 0.00 20000 7600000.00 7600000.00
d Foundation for LT feeder Pillar 0.00 0.00
i Type A No. 239 0.00 0.00 0.00 14000 3346000.00 3346000.00
ii Type B No. 138 0.00 0.00 0.00 14000 1932000.00 1932000.00
iii Type C No. 27 0.00 0.00 0.00 11000 297000.00 297000.00
iv Type D No. 4615 0.00 0.00 0.00 14000 64610000.00 64610000.00
v Type E No. 2432 0.00 0.00 0.00 11000 26752000.00 26752000.00
Construction of room for providing Underground Distribution
g No. 5 0.00 0.00 0.00 400000 2000000.00 2000000.00
Transformer alongwith RMU and LT ACB
Construction of double-decker room for providing Distribution
h No. 5 0.00 0.00 0.00 375000 1875000.00 1875000.00
Transformer alongwith RMU and LT feeder pillar
Sub-Total 8394 118996000.00 1189,96,000
9 Civil Work for underground laying of Optical fibre/Cable

Excavation for trenches upto 2m depth for size

1000mmX1200mmX700mm with supplying & laying 100mm
jamuna sand below the 2 no. cables i/c refilling the
excavated earth, watering, rolling compaction etc. complete
in all respects alongwith laying of cables and all necessary
installation of material including HDPE pipes & PLB-HDPE
for road/rail crossing or as per site requirement , GI pipes
(Heavy Gauge) for bridge crossings, cable protection cover
e Mtr 611000 0.00 0.00 0.00 150 91650000.00 91650000.00
RCC slabs, Yamuna Sand, end termination, supporting
structure for crossing small bridges, culverts etc, cast riser
for cable joint marker, route markers, earthing material and
earthing cable etc, including testing and commissioning for
Laying and restoration of excavated portion to original look
as far as practical possible of 11 kV and LT , 3-core, 1 core
cable of various sizes below the ground complete as per
Drg./TS.
 Excavation for trenches upto 2m depth for size
1000mmX1200mmX1000 m with supplying & laying 100mm
jamuna sand below the 3 no. cables i/c refilling the
excavated earth, watering, rolling compaction etc. complete
in all respects. alongwith laying of cables and all necessary
installation of material including HDPE & PLB-HDPE pipes
for road/rail crossing for road/rail crossing or as per site
requirement , GI pipes (Heavy Gauge) for bridge crossings,
f Mtr 35000 0.00 0.00 0.00 190 6650000.00 6650000.00
cable protection cover RCC slabs, Yamuna Sand, end
termination, supporting structure for crossing small bridges,
culverts etc, cast riser for cable joint marker, route markers,
earthing material and earthing cable etc, including testing
and commissioning for Laying and restoration of excavated
portion to original look as far as practical possible of 11 kV&
LT 3-core, 1 core cable of various sizes below the ground
complete as per Drg./TS.
Trenchless laying of Cable using HDD method with HDPE
i km 397 0.00 0.00 0.00 650000 258050000.00 258050000.00
pipe or PLB-HDPE
Sub-Total 1043000 356350000.00 3563,50,000
Fencing
Fencing for DT,RMU and LT ACB feeder Panel. (Per
10 R/Mtr. 9711 3324.00 32279364.00 37121268.60 332.4 3227936.40 40349205.00
Running meter) as per Nigam Specification including gate.
Sub-Total 9711 32279364.00 37121268.60 3227936.40 403,49,205
11 RCC Slabs and route markers
1 HT cable & LT Cable protection cover RCC slabs nos. 900499 205.00 184602295.00 212292639.25 4.1 3692045.90 215984685.15
2 HT & LT Cable RCC Route Marker and Straight Joint maker nos. 4931 750.00 3698250.00 4252987.50 15 73965.00 4326952.50
Sub-Total 905430 188300545.00 216545626.75 3766010.90 2203,11,638
12 PSS (Package Sub-Station) 0.00 0.00
1000 KVA 11/.433 KV T/F compact type containerized T/F
unit with RMU with one VCB and two LBS with FRTU and
a FPI, 415 V 1600 Amps Air circuit Breaker as incomer, 5nos. Nos. 5 3039113.59 15195567.95 17474903.14 60782.27 303911.35 17778814.49
400 Amps MCCB's as outgoing along with separate DT
meter compartment
630 KVA 11/.433 KV T/F compact type containerized T/F unit
with RMU with one VCB and two LBS with FRTU and FPI,
b 415 V 1600 Amps Air circuit Breaker as incomer, 5nos. 400 Nos. 5 2750632.08 13753160.40 15816134.46 55012.64 275063.20 16091197.66
Amps MCCB's as outgoing along with separate DT meter
compartment
400 KVA 11/.433 KV T/F compact type containerized T/F unit
with RMU with one VCB and two LBS with FRTU and FPI,
c 415 V 1600 Amps Air circuit Breaker as incomer, 5nos. 400 Nos. 5 2409904.72 12049523.60 13856952.14 48198.09 240990.45 14097942.59
Amps MCCB's as outgoing along with separate DT meter
compartment
Sub-Total 15 40998251.95 47147989.74 819965.00 479,67,955
13 Jointing Kits
1 Straight Jointing kit for 3/C 400 mm2 11 kV XLPE cable No. 529 13158.43 6960809.47 8004930.89 1315.84 696079.36 87,01,010.25
2 Straight Jointing kit for 3/C 300 mm2 11 kV XLPE cable No. 3 4477.00 13431.00 15445.65 447.7 1343.10 16,788.75
3 Straight Jointing kit for 3/C 120 mm2 11 kV XLPE cable No. 53 3414.82 180985.46 208133.28 341.48 18098.44 2,26,231.72
4 ID Termination kit for 11KV 3/C 400 mm2 Cable No. 134 3386.63 453808.42 521879.68 338.66 45380.44 5,67,260.12
5 ID Termination kit for 11KV 3/C 300 mm2 Cable No. 6 1061.35 6368.10 7323.32 106.14 636.84 7,960.16
6 ID Termination kit for 11KV 3/C 120 mm2 Cable No. 6 795.39 4772.34 5488.19 79.54 477.24 5,965.43
7 OD Termination kit for 11KV 3/C 400mm2 Cable No. 1027 4097.61 4208245.47 4839482.29 409.76 420823.52 52,60,305.81
8 OD Termination kit for 11KV 3/C 300mm2 Cable No. 148 1214.21 179703.08 206658.54 121.42 17970.16 2,24,628.70
9 OD Termination kit for 11KV 3/C 120 mm2 Cable No. 718 845.10 606781.80 697799.07 84.51 60678.18 7,58,477.25
Sub-Total 2624 12614905.14 14507140.91 1261487.28 157,68,628.19
14 HDPE Pipes
1 HDPE pipe 125 mm dia Mtrs 2000 169.00 338000.00 388700.00 8.45 16900.00 405600.00
2 HDPE pipe 160 mm dia Mtrs 81450 216.00 17593200.00 20232180.00 10.8 879660.00 21111840.00
Sub-Total 83450 17931200.00 20620880.00 896560.00 21517440.00
15 PVC Pipes
PVC pipe of Dia 160 MM, Class-1, ISI mark along with elbow
1 Mtr. 1000 182.00 182000.00 209300.00 9.1 9100.00 218400.00
and other joint.
PVC pipe of Dia 110 MM, Class-1, ISI mark along with elbow
2 Mtr. 153000 87.00 13311000.00 15307650.00 4.35 665550.00 15973200.00
and other joint.
PVC pipe of Dia 50 MM, Class-1, ISI mark along with elbow
3 Mtr. 747000 40.00 29880000.00 34362000.00 2 1494000.00 35856000.00
and other joint.
PVC pipe of Dia 25 MM, Class-1, ISI mark along with elbow
4 Mtr. 370000 16.00 5920000.00 6808000.00 0.8 296000.00 7104000.00
and other joint.
5 CI pipe 250mm dia, 14mm thick for crossing Mtr 500 1342.00 671000.00 771650.00 67.1 33550.00 805200.00
Sub-Total 1271500 49964000.00 57458600.00 2498200.00 59956800.00
16 Earthing and allied material
2 G.I. Pipe 40 mm dia 6 mtr. Long for earthing set. B-class Nos 2562 1540.00 3945480.00 4537302.00 154 394548.00 4931850.00
3 Earthing Rod Wt. 6.175 Kg. Nos 2562 294.00 753228.00 866212.20 29.4 75322.80 941535.00
4 Earthing with G.I. Strip 25x6 mm 9 mtr. as per Drawing Nos 2562 661.00 1693482.00 1947504.30 66.1 169348.20 2116852.50
Maintanance free Earthing with all the allied Materialas per
5 Nos. 1165 4280.00 4986200.00 5734130.00 820 955300.00 6689430.00
Nigam Specifiaction
Sub-Total 8851 11378390.00 13085148.50 1594519.00 14679667.50
17 Fabrication of steel items
Fabrication and Supply of M.S. Galvanized items- Pole Top
Bracket/hamper, V/straight-Cross arm, Guarding cross arm,
Back Clamps for V/straight-Cross arm and Guard cross arm,
1 MT 50 56000.00 2800000.00 3220000.00 5600 280000.00 3500000.00
D P Channel/angle, D P Channel clamp, Stay clamps angle,
Stay clamps side, D P cross bracing & clamps, half clamp,
full clamp, D-Strap, structure for mounting of isolator MS flat
Sub-Total 50 2800000.00 3220000.00 280000.00 3500000.00
18 Cost of other minor items
1 PCC Pole 11.0M Long (400kg working load). Nos 140 4775.00 668500.00 768775.00 716.25 100275.00 869050.00
2 PCC Poles 9 M Long (400kg working Load) Nos 140 2100.00 294000.00 338100.00 315 44100.00 382200.00
3 100mm2 ACSR Conductor Mtrs 40350 55.64 2245074.00 2581835.10 5.56 224346.00 2806181.10
4 100mm2 insulated Conductor Mtrs 2000 64.88 129760.00 149224.00 6.49 12980.00 162204.00
11 KV Polymeric insulators with pin, nuts and washers
5 Set 375 152.00 57000.00 65550.00 15.2 5700.00 71250.00
complete suitable for insulator assembly
45 KN Disc Insulator (T&C type) along with Hardwares &
6 Set 90 267.00 24030.00 27634.50 26.7 2403.00 30037.50
Accessories all complete as per Technical Specification.
7 LT Insulator Nos. 90 10.00 900.00 1035.00 1 90.00 1125.00
8 Egg Insulator Nos. 90 10.00 900.00 1035.00 1 90.00 1125.00
9 GI Nuts & Bolts with Washers (plain and spring) Kgs 1000 53.00 53000.00 60950.00 5.3 5300.00 66250.00
10 Stay wire (7/8 SWG) Kgs 1800 62.09 111762.00 128526.30 6.21 11178.00 139704.30
Hardware Fittings ( 8' long complete with X-Plat 460mm of
11 Angle 65x65x6 Elbow & rod with Discs etc) to complete 11kV Set 180 656.00 118080.00 135792.00 65.6 11808.00 147600.00
stay set
12 GSL 8 SWG Kgs 2440 58.60 142984.00 164431.60 5.86 14298.40 178730.00
 11 KV 400 Amps. GO Switch complete with handle, pipe &
13 Supporting Channel. As per Nigam’s Tech. Spec., relevant Nos 10 5200.00 52000.00 59800.00 520 5200.00 65000.00
ISS and latest amendments
14 11kV LA Nos 160 2500.00 400000.00 460000.00 250 40000.00 500000.00
15 Barbed wire Kg. 160 50.00 8000.00 9200.00 5 800.00 10000.00
16 Danger Plate Enameled No. 630 66.00 41580.00 47817.00 6.6 4158.00 51975.00
17 Number Plate Enameled No. 140 66.00 9240.00 10626.00 6.6 924.00 11550.00
18 Phase Plate for each phase set of 3 (On H-pole & 4 pole) Set 10 55.00 550.00 632.50 5.5 55.00 687.50
19 LT Line Spacers Nos 625 10.00 6250.00 7187.50 1 625.00 7812.50
LT Distribution box ( Sealable with lock facility) Suitable for
10 nos. Consumers ,2mm CRCA sheet box, bus bar for load
20 nos. 125 500.00 62500.00 71875.00 50 6250.00 78125.00
as per DT/Fs only with holes for incoming cable and O/G
cable with rubber glands and cleats
Sub-Total 4426110.00 5090026.50 490580.40 5580606.90
Total = 3136430973.57 3606895619.61 0.00 1016303350.31 4623199056.17

Dismantling estimated Rates of existing HT and LT line and cartage to nearest store
Dismentalli
Total Cost of
Sr. No. Description Unit ng Unit Qty
Dismantling
Rates
Pole (PCC, Rail, Tubler etc ) - Supply Unit rates taken of 9
A Nos. 157.50 11914 1876455
mtr. Pole
ACSR Conductor with allied Material - Supply Unit rates
B KM 2163.35 1136 2457565.6
taken of 80 mm. sq. Conductor
Distribution T/F with allied Material - Supply Unit rates taken
C nos. 2232.53 234 522412.02
of 200 kVA DT
HT AB Cable of various sizes along with allied material -
D Supply Unit rates taken of 3CX185 mm.sq.+ 150 KM 19296.13 39 752548.875
mm.sq.messenger
Overhead HT XLPE Cable of various sizes along with allied
C KM 16428.03 11 180708.275
material - Supply Unit rates taken of 3CX185 mm.sq.
Total 5789689.77

Abstract of Estimated cost of Smart Grids Project, Gurgaon

Sr. No. Description Cost (in Cr.)
A Total Supply Cost 3136430973.57
B Total Erection Cost 1016303350.31
C Total Cost 4152734323.88
D 15% overhead charges on supply 470464646.04
O&M cost for five years after completion of project
E 415273432.39
(@10% of total cost i.e. C)
F Dismantling estimated Cost 5789689.77
G Grand Total (C+D+E+F) 5044262092.07
In the above estimated cost Rs. 43.95 Cr. against street light has been taken in the
Note :-
erection portion (as mentioned at sr. no. B).
 A-MAIN CONTROL CENTER HARDWARE FOR SCADA/DMS/OMS - GURGAON
Backup Control
A1 Server/Workstation Hardware Unit Qty Unit Price Total Price
Center
1.00 SCADA,ADMS,OMS,EMS Server Nos. 2.00 10,50,000 21,00,000.00 21,00,000.00
2.00 DMS Simulation Server Nos. 1.00 5,00,000 5,00,000.00 5,00,000.00
3.00 DMS Realtime Historian Server Nos. 2.00 5,00,000 10,00,000.00 10,00,000.00
4.00 FEP,Communication,ICCP Integration Server Nos. 2.00 7,50,000 15,00,000.00 15,00,000.00
5.00 ISR Server {Data Server} Nos. 2.00 5,00,000 10,00,000.00 10,00,000.00
6.00 NMS Server Nos. 2.00 5,00,000 10,00,000.00 10,00,000.00
7.00 Developmental Server Nos. 3.00 5,00,000 15,00,000.00 15,00,000.00
8.00 Web/Directory Server Nos. 2.00 5,00,000 10,00,000.00 10,00,000.00
9.00 Asset Management Server Nos. 2.00 5,00,000 10,00,000.00 10,00,000.00
10.00 Visual Monitoring Server Nos. 4.00 5,00,000 20,00,000.00 20,00,000.00
11.00 Weather Forecast System Nos. 1.00 5,00,000 5,00,000.00 5,00,000.00
12.00 LV Automation.Monitoring (Non Technical Losses) Server Nos. 4.00 5,00,000 20,00,000.00 20,00,000.00
13.00 Workstation with dual TFT Monitors Nos. 4.00 5,00,000 20,00,000.00 20,00,000.00
14.00 Remote VDUs with one TFT Monitor Nos. 8.00 1,00,000 8,00,000.00 8,00,000.00
15.00 Developmental console with one TFT (Engg. Stations) Nos. 2.00 1,00,000 2,00,000.00 2,00,000.00
16.00 DTS/Workstation Console with dual TFTs No. 2.00 1,00,000 2,00,000.00 2,00,000.00
LED based Video Projection system with 2X3 Module configuration with
17.00 Set 1.00 55,00,000 55,00,000.00 55,00,000.00
each module at least 67" diagonal with common projector
Total 238,00,000.00 238,00,000.00
A2 Storage & Backup Devices Unit Qty Unit Price Total Price
25.00 STORAGE ACCESS NETWORK-5TB Nos. 6.00 12,00,000 72,00,000.00 72,00,000.00
Total 72,00,000.00 72,00,000.00
A3 Switches Unit Qty Unit Price Total Price
26.00 Layer II Switch (SCADA/DMS LAN) (48 Ports) Nos. 2.00 1,00,000 2,00,000.00 2,00,000.00
27.00 Layer Switch (Planning & Development system LAN) (24 Ports) Nos. 4.00 65,000 2,60,000.00 2,60,000.00
28.00 Router (1+1) (2 Nos.) - DMZ Nos. 2.00 1,75,000 3,50,000.00 3,50,000.00
29.00 Firewall & Network IDS/IPS in pair (2 Nos.) Nos. 2.00 3,50,000 6,00,000.00 6,00,000.00
Total 14,10,000.00 14,10,000.00
A4 Other Active Devices Unit Qty Unit Price Total Price
30.00 GPS Time synchronization system Set 2.00 3,50,000 7,00,000.00 7,00,000.00
31.00 Time, day & date digital displays Set 1.00 50,000 50,000.00 50,000.00
Total 7,50,000.00 7,50,000.00
A5 Printers Unit Qty Unit Price Total Price
32.00 A3 Color Inkjet Printer Set 1.00 60,000 60,000.00 60,000.00
33.00 B/W Laser printer Set 1.00 25,000.00 25,000.00 25,000.00
34.00 Color Laser printer A4 Set 1.00 50,000.00 50,000.00 50,000.00
Total 1,35,000.00 1,35,000.00
A6 Routers Unit Qty Unit Price Total Price
(1+1) Routers (2 Nos.) One set each for interfacing SCADA/DR, IT
35.00 Nos. 2.00 1,50,000 3,00,000.00 3,00,000.00
system, IT DR System and CCS
Total 3,00,000.00 3,00,000.00
A7 Cabling System Unit Qty Unit Price Total Price
36.00 Cable, Jacks, Hubs, etc. Lot 1.00 4,50,000.00 4,50,000.00 4,50,000.00
37.00 KVM Switch Nos. 6.00 2,50,000 15,00,000.00 15,00,000.00
38.00 Server/Networking Racks Nos. 6.00 1,50,000 9,00,000.00 9,00,000.00
Total 28,50,000.00 28,50,000.00
A8 Others Unit Qty Unit Price Total Price
39.00 Hardware for BMS Lot 1.00 20,00,000 20,00,000.00 20,00,000.00
40.00 Sensors Nos. 1000.00 30,000 300,00,000.00
41.00 Cameras for VMS Lot 50.00 1,50,000 75,00,000.00
Total 395,00,000 20,00,000.00
Sub- Total (Hardware) A1-A8 831,45,000 456,45,000.00

B-MAIN CONTROL CENTER SOFTWARE FOR SCADA/DMS/OMS - GURGAON

B1 Software for Control Centre Unit Qty Unit Price Total Price
42.00 SCADA software Lot 1.00
43.00 ISR Software Lot 1.00
44.00 DMS software Lot 1.00
45.00 OMS Software (HV, MV & LV System) Lot 1.00
46.00 DTS software Lot 1.00
47.00 Developmental software Lot 1.00
48.00 Network Management Software Lot 1.00
49.00 WEB/Network security software (Included in IT Package) Lot 1.00
50.00 RDBMS package (Included in ISR) Lot 0.00
51.00 GIS Adaptor/Engine for importing data from GIS system under IT system Lot 1.00
52.00 Field Client / Web Client Licences for ADMS System Lot 15.00
53.00 Inbuilt Web Call Centre for Vip Consumers (Upto 1 Lakh) Lot 1.00
3.00 Sub-Total (SW) -B1 3080,00,000.00 1848,00,000
 B1 Software for Sub Systems in Control Centre Unit Qty Unit Price Total Price
54.00 Asset Management Lot 1.00 800,00,000 480,00,000
55.00 AVTL (Automatic Vehicle Tracking System) Lot 1.00 75,00,000 45,00,000
56.00 Renewable Integration & Weather Forecasting Lot 1.00 300,00,000 180,00,000
Building Management system + Access Control + Fire Management
57.00 Lot 1.00 70,00,000 70,00,000
System
58.00 UPS of Control Centre (20 kVA Redundant UPS) Lot 1.00 50,00,000 30,00,000
59.00 Visual Monitoring Software Lot 1.00 100,00,000 60,00,000
Sub-Total 1395,00,000.00 865,00,000
Integration Cost
B3 Integration Cost Unit Qty Unit Price Total Price
60.00 Integration with SLDC Panipat (ICCP Integration) Lot 1.00 125,00,000 125,00,000 -
61.00 Integration with DMS Faridabad (ICCP Integration) Lot 1.00 125,00,000 125,00,000 0
Integration with Other IT Systems on Enterprise Bus (Metering, Billing,
62.00 Lot 1.00 300,00,000 300,00,000 0
Collection)
Sub-Total 550,00,000 -
63.00 Civil Work of Control Centre Lot 2.00 500,00,000 500,00,000 450,00,000
ADSS Cable between Substations and Control Centers including
64.00 KM 30.00 65,000 19,50,000
associated jointed kits, hardware fittings and accessories
65.00 SDH Equipment and associated hardware Lot 20,00,000
FODB (fiber splicing), Indoor type, rack/wall mounted including pigtails,
66.00 Nos. 10,00,000
associated patch cords
67.00 RTUs and associated equipment at each Substation Nos. 10.00 3,00,000 30,00,000
79,50,000
6435,95,000.00 3619,45,000.00
Total CCC Cost
(Including Main & 10055,40,000.00
Backup)

Note:
1 Prices are excluding Taxes & Duties