BELAGAVI SMART CITY LIMITED BELAGAVI

RATE ANALYSIS
Shifting of HT, and DP Structure poles From Ashok Circle to Kanakadas Circle (Joining to NH-4 ) via Lake in Balagavi.

R.A DISCRIPTION UNIT RATES IN Rs

I PART A: SHIFTING OF HT/LT LINE, DP STRUCTURE
1 Supply & Errection of 9mtr. RCC Pole (HESCOM SR-16-17 SL No.1/1.01 & 5/1.1.2 + 53/2.4 ) in hard soil
Material ( HESCOM SR SR-16-17 M. SL No. 1/1.01 ) No 5904.00
Add 2% contingencies on material cost 118.08
Total Supply 6022.08
Errection Labour charges (HESCOM SR 2016-17 I NO-1.1.2 + 53/2.4) in hard soil No 1976.00
Add 2% for contingencies on labour cost 39.52
Locality allowance @20% on labour charges 395.20
GST @ 18.% on labour charges 355.68
Total for Labour 2766.40
Grand Total Rs. 8788.48

2 Supply & Fixing of Spiral Earth Electrode (HESCOM SR-16-17 SL No.49/2.34 & 63/2.14)
Material ( HESCOM SR SR-16-17 M. SL No. 49/2.34 ) Set 213.00
Add 2% contingencies on material cost 4.26
Total Supply 217.26
Errection Labour charges (HESCOM SR 2016-17 I NO-63/2.14) Set 55.00
Add 2% for contingencies on labour cost 1.10
Locality allowance @20% on labour charges 11.00
GST @ 18.% on labour charges 9.90
Total for Labour 77.00
Grand Total Rs. 294.26

3 Supply & Fixing of 8mtr.PSC Pole for stud (HESCOM SR-16-17 SL No.5/1.05 & 9/1.2.2 + 52/2.3 ) hard soil
Material ( HESCOM SR SR-16-17 M. SL No. 5/1.05) No 2923.00
Add 2% contingencies on material cost 58.46
Total Supply 2981.46
Errection Labour charges (HESCOM SR 2016-17 I NO- 9/1.2.2 + 52/2.3) in hard soil No 1590.00
Add 2% for contingencies on labour cost 31.80
Locality allowance @20% on labour charges 318.00
GST @ 18.% on labour charges 286.20
Total for Labour 2226.00
Grand Total Rs. 5207.46

4 Horizontal cross arms with clamps, HTST supports, bolts, nuts and washers (HESCOM SR-16-17 SL No.32/2.17 & 82/4.3)
Material ( HESCOM SR SR-16-17 M. SL No. 32/2.17 ) Set 394.00
Add 2% contingencies on material cost 7.88
Total Supply 401.88
Errection Labour charges (HESCOM SR 2016-17 I NO- 82/4.3) Set 99.00
Add 2% for contingencies on labour cost 1.98
Locality allowance @20% on labour charges 19.80
GST @ 18.% on labour charges 17.82
Total for Labour 138.60
Grand Total Rs. 540.48

5 2 Pin Cross Arm with bolt & nuts & washers for Stud (HESCOM SR-16-17 SL No.24/2.09 & 80/4.1)
Material ( HESCOM SR SR-16-17 M. SL No. 24/2.09 ) set 167.00
Add 2% contingencies on material cost 3.34
Total Supply 170.34
Errection Labour charges (HESCOM SR 2016-17 I NO- 80/4.1) set 96.00
Add 2% for contingencies on labour cost 1.92
Locality allowance @20% on labour charges 19.20
GST @ 18.% on labour charges 17.28
Total for Labour 134.40
Grand Total Rs. 304.74

6 Supply & Fixing of 11 KV Pin Insulator Polymeric (HESCOM SR-16-17 SL No.87/6.15)

Material ( HESCOM SR SR-16-17 M. SL No. .87/6.15 ) No 164.00
Add 2% contingencies on material cost 3.28
Total Supply 167.28
Errection Labour charges No 0.00

1 OF 19
R.A DISCRIPTION UNIT RATES IN Rs
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 167.28

7 Supply & Fixing of 45 KN Disc Insulator Polymeric (HESCOM SR-16-17 SL No.87/6.15)

Material ( HESCOM SR SR-16-17 M. SL No. 87/6.15) No 169.00
Add 2% contingencies on material cost 3.38
Total Supply 172.38
Errection Labour charges No 0.00
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 172.38

8 Supply & Fixing of Supplying & Fixing of Guy Set complete (CDS 2- I No. 8 & 32/1.7.2 + 89/159) hard soil
Material ( HESCOM SR SR-16-17 CDS 2- I No. 8 ) set 766.00
Add 2% contingencies on material cost 15.32
Total Supply 781.32
Errection Labour charges (HESCOM SR 2016-17 I NO- 32/1.7.2 + 89/159) set 658.00
Add 2% for contingencies on labour cost 13.16
Locality allowance @20% on labour charges 131.60
GST @ 18.% on labour charges 118.44
Total for Labour 921.20
Grand Total Rs. 1702.52

9 Concreting materials for guy sets (HESCOM SR-16-17 SL No.49/1.8.4)

Material ( HESCOM SR SR-16-17 SL No. 49/1.8.4 No 824.00
Add 2% contingencies on material cost 16.48
Total Supply 840.48
Errection Labour charges No 0.00
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 840.48

10 Concreting of Poles (HESCOM SR-16-17 SL No.38/1.8.1 + 43/1.8.2 + 47/1.8.3)

Material ( HESCOM SR SR-16-17 SL No. 38/1.8.1 + 43/1.8.2 + 47/1.8.3) No 3956.00
Add 2% contingencies on material cost 79.12
Total Supply 4035.12
Errection Labour charges No 0.00
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 4035.12

11 Releasing & Restringing of Rabbit ACSR Conductor with 1.5 %Sag (HESCOM SR-16-17 SL No. 96/5.9) 2608 x 190% = 49552.20
Material Kms
Add 2% contingencies on material cost 0.00
Add Conductor accessories @ 3% on above 0.00
Total Supply 0.00
Errection Labour charges (HESCOM SR 2016-17 I NO- 96/5.9) Kms 4955.20
2608 x 190% = 4955.20
Add 2% for contingencies on labour cost 99.10
Locality allowance @20% on labour charges 991.04
GST @ 18.% on labour charges 891.94
Total for Labour 6937.28
Grand Total Rs. 6937.28

12 Supplying & Stringing of Rabbit ACSR Conductor with 1.5 %Sag (HESCOM SR-16-17 SL No.93/8.02 & 96/5.9)
Material ( HESCOM SR SR-16-17 SL No. 93/8.02) Kms 32884.00
Add 2% contingencies on material cost 657.68
Add Conductor accessories @ 3% on above 986.52
Total Supply 34528.20
Errection Labour charges (HESCOM SR 2016-17 I NO- 96/5.9) Kms 2608.00

2 OF 19
R.A DISCRIPTION UNIT RATES IN Rs
Add Conductor accessories @ 3% on above 78.24
Add 2% for contingencies on labour cost 52.16
Locality allowance @20% on labour charges 521.60
GST @ 18.% on labour charges 469.44
Total for Labour 3729.44
Grand Total Rs. 38257.64

13 Supply & Fixing of PG clamp (HESCOM SR-16-17 SL No.102/10.3 )

Material ( HESCOM SR SR-16-17 SL No 102/10.3) No 70.00
Add 2% contingencies on material cost 1.40
Total Supply 71.40
Errection Labour charges No 0.00
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 71.40

14 Guarding between HT / LT Lines & Road crossing (HESCOM SR-16-17 CDS 6 SL No.16/a )
Material ( HESCOM SR SR-16-17 CDS 6 SL No.16/a ) Span 2720.00
Add 2% contingencies on material cost 54.40
Total Supply 2774.40
Errection Labour charges (HESCOM SR 2016-17 I CDS 6 SL No.16/a) Span 603.00
Add 2% for contingencies on labour cost 12.06
Locality allowance @20% on labour charges 120.60
GST @ 18.% on labour charges 108.54
Total for Labour 844.20
Grand Total Rs. 3618.60

15 4 Pin cross arms with clamps,bolts, nuts and washers. (HESCOM SR-16-17 CDS 6 SL No.16/b )
Material ( HESCOM SR SR-16-17 CDS 6 SL No.16/b) Set 263.00
Add 2% contingencies on material cost 5.26
Total Supply 268.26
Errection Labour charges Set 0.00
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 268.26

16 Anti Climbing Device (12mtrs/1Kg GI Barbed Wire) Lumpsum (HESCOM SR-16-17 SL No.52/4.02 & CDS31/24)
Material ( HESCOM SR SR-16-17 SL No.52/4.02 ) Kgs 64.00
Add 2% contingencies on material cost 1.28
Total Supply 65.28
Errection Labour charges (HESCOM SR 2016-17 CDS31/24) Kgs 25.00
Add 2% for contingencies on labour cost 0.50
Locality allowance @20% on labour charges 5.00
GST @ 18.% on labour charges 4.50
Total for Labour 35.00
Grand Total Rs. 100.28

17 DP structure with 9Mtrs RCC poles (HESCOM SR-16-17 SL No.230/30.01 + 1/1.01 & 5/1.1.2 + 53/2.4 + 60/2.11) in hard soil
Material ( HESCOM SR SR-16-17 SL No.230/30.01 + 1/1.01 ) Set 15678.00
Add 2% contingencies on material cost 313.56
Total Supply 15991.56
Errection Labour charges (HESCOM SR 2016-17 SL No. 5/1.1.2 + 53/2.4 + 60/2.11 ) Set 5928.00
Add 2% for contingencies on labour cost 118.56
Locality allowance @20% on labour charges 1185.60
GST @ 18.% on labour charges 1067.04
Total for Labour 8299.20
Grand Total Rs. 24290.76

18 Earthing materials pipe type for grounding (HESCOM SR-16-17 SL No.499/65.01 + 501/65.03 + 502/65.04 & 28.1.6.2 + 117/7.5) in hard soil
Material ( HESCOM SR SR-16-17 SL No.499/65.01 + 501/65.03 + 502/65.04 ) No 1279.00
Add 2% contingencies on material cost 25.58
Total Supply 1304.58
Errection Labour charges (HESCOM SR 2016-17 SL No. 28.1.6.2 + 117/7.5 ) No 1908.00

3 OF 19
R.A DISCRIPTION UNIT RATES IN Rs
Add 2% for contingencies on labour cost 38.16
Locality allowance @20% on labour charges 381.60
GST @ 18.% on labour charges 343.44
Total for Labour 2671.20
Grand Total Rs. 3975.78

19 HG Fuse Unit (HESCOM SR-16-17 SL No.198/24.01 & CDS-31 / 15)

Material ( HESCOM SR SR-16-17 SL No. SL No.198/24.01 ) Set 852.00
Add 2% contingencies on material cost 17.04
Total Supply 869.04
Errection Labour charges (HESCOM SR 2016-17 SL No.CDS-31 / 15 ) Set 423.00
Add 2% for contingencies on labour cost 8.46
Locality allowance @20% on labour charges 84.60
GST @ 18.% on labour charges 76.14
Total for Labour 592.20
Grand Total Rs. 1461.24

20 GOS 200Amps single break (HESCOM SR-16-17 SL No. 219/28.01 & 146/14.5)
Material ( HESCOM SR SR-16-17 SL No. SL No. 219/28.01 ) Set 7163.00
Add 2% contingencies on material cost 143.26
Total Supply 7306.26
Errection Labour charges (HESCOM SR 2016-17 SL No. 146/14.5) Set 636.00
Add 2% for contingencies on labour cost 12.72
Locality allowance @20% on labour charges 127.20
GST @ 18.% on labour charges 114.48
Total for Labour 890.40
Grand Total Rs. 8196.66

21 H Frame for Mounting GOS (HESCOM SR-16-17 SL No. 223/28.05 & 64/2.15)
Material ( HESCOM SR SR-16-17 SL No. 223/28.05 ) Set 2983.00
Add 2% contingencies on material cost 59.66
Total Supply 3042.66
Errection Labour charges (HESCOM SR 2016-17 SL No. 64/2.15) Set 191.00
Add 2% for contingencies on labour cost 3.82
Locality allowance @20% on labour charges 38.20
GST @ 18.% on labour charges 34.38
Total for Labour 267.40
Grand Total Rs. 3310.06

II PART B:- 11KV HT UG CABLE

22 11kV Class 3x400 Sqmm XLPE UG Cable (HESCOM SR-16-17 SL No.311/42.04)
Material ( HESCOM SR SR-16-17 SL No. 311/42.04) Kms 2109472.00
Add 2% contingencies on material cost 42189.44
Total Supply 2151661.44
Errection Labour charges Kms 0.00
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 2151661.44

23 11kV Class 3x95 Sqmm XLPE UG Cable (HESCOM SR-16-17 SL No.308/42.01)

Material ( HESCOM SR SR-16-17 SL No. 308/42.01) Kms 728081.00
Add 2% contingencies on material cost 14561.62
Total Supply 742642.62
Errection Labour charges Kms 0.00
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 742642.62

24 Straight Through Jointing Kits HS Type suitable for 400 Sqmm Cable (HESCOM SR-16-17 SL No.433/54.18)
Material ( HESCOM SR SR-16-17 SL No. 433/54.18) Per Kit 8292.00
Add 2% contingencies on material cost 165.84
Total Supply 8457.84
Errection Labour charges Per Kit 0.00
Add 2% for contingencies on labour cost 0.00

4 OF 19
R.A DISCRIPTION UNIT RATES IN Rs
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 8457.84

25 Straight Through Jointing Kits HS Type suitable for 95 Sqmm Cable (HESCOM SR-16-17 SL No.431/54.15)
Material ( HESCOM SR SR-16-17 SL No. 431/54.15) Per Kit 5539.00
Add 2% contingencies on material cost 110.78
Total Supply 5649.78
Errection Labour charges Per Kit 0.00
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 5649.78

26 a) Cable trench excavation, for releasing existing Underground Cable (HESCOM SR-16-17 SL No.231/32.2)
Material Cmt
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges ( HESCOM SR SR-16-17 SL No. 231/32.2) Cmt 205.00
Add 2% for contingencies on labour cost 4.10
Locality allowance @20% on labour charges 41.00
GST @ 18.% on labour charges 36.90
Total for Labour 287.00
Grand Total Rs. 287.00

27 Removing of cable from trench (90% of Cable laying) for 400 Sqmm XLPE cable (HESCOM SR-16-17 SL No.261/34.5)
Material Kms
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges ( HESCOM SR SR-16-17 SL No. 261/34.5) Kms 35796.60
Add 2% for contingencies on labour cost 715.93
Locality allowance @20% on labour charges 7159.32
GST @ 18.% on labour charges 6443.39
Total for Labour 50115.24
Grand Total Rs. 50115.24

28 Removing of cable from trench (90% of Cable laying) for 95 Sqmm XLPE cable (HESCOM SR-16-17 SL No.258/34.1)
Material Kms
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges ( HESCOM SR SR-16-17 SL No. 258/34.1) Kms 32217.30
Add 2% for contingencies on labour cost 644.35
Locality allowance @20% on labour charges 6443.46
GST @ 18.% on labour charges 5799.11
Total for Labour 45104.22
Grand Total Rs. 45104.22

29 b) Laying of cable - 400 Sqmm XLPE cable (HESCOM SR-16-17 SL No.261/34.5)

Material Kms
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges ( HESCOM SR SR-16-17 SL No.261/34.5) Kms 39774.00
Add 2% for contingencies on labour cost 795.48
Locality allowance @20% on labour charges 7954.80
GST @ 18.% on labour charges 7159.32
Total for Labour 55683.60
Grand Total Rs. 55683.60

30 b) Laying of cable - 95 Sqmm XLPE cable (HESCOM SR-16-17 SL No.258/34.1)

Material Kms
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges ( HESCOM SR SR-16-17 SL No.258/34.1) Kms 35797.00
Add 2% for contingencies on labour cost 715.94
Locality allowance @20% on labour charges 7159.40
GST @ 18.% on labour charges 6443.46

5 OF 19
R.A DISCRIPTION UNIT RATES IN Rs
Total for Labour 50115.80
Grand Total Rs. 50115.80

31 Making Straight Through Jointing Kits HS Type suitable for 400 Sqmm Cable (HESCOM SR-16-17 SL No.270/37.3)
Material Per Kit
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges ( HESCOM SR SR-16-17 SL No.270/37.3) Per Kit 1695.00
Add 2% for contingencies on labour cost 33.90
Locality allowance @20% on labour charges 339.00
GST @ 18.% on labour charges 305.10
Total for Labour 2373.00
Grand Total Rs. 2373.00

32 Making Straight Through Jointing Kits HS Type suitable for 95 Sqmm Cable (HESCOM SR-16-17 SL No.268/37.1)
Material Per Kit
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges ( HESCOM SR SR-16-17 SL No.268/37.1) Per Kit 1695.00
Add 2% for contingencies on labour cost 33.90
Locality allowance @20% on labour charges 339.00
GST @ 18.% on labour charges 305.10
Total for Labour 2373.00
Grand Total Rs. 2373.00

III PART C:- LT UG CABLE

33 240 Sqmm 3.5 core LT UG Cable 1 Runs (PWD ELE SR. 14-15 P. No.55 SL No.7.4.13)
Material (PWD ELE SR. 14-15 P. No.55 SL No.7.4.13) Mtrs 1030.80
Add 2% contingencies on material cost 20.62
Total Supply 1051.42
Errection Labour charges Mtrs
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 1051.42

34 95 Sqmm 3.5 core LT UG Cable 1 Runs (PWD ELE SR. 14-15 P. No.55 SL No.7.4.9)
Material (PWD ELE SR. 14-15 P. No.55 SL No.7.4.9) Mtrs 445.20
Add 2% contingencies on material cost 8.90
Total Supply 454.10
Errection Labour charges Mtrs
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 454.10

35 25 Sqmm 3.5 core LT UG Cable 1 Runs (PWD ELE SR. 14-15 P. No.55 SL No.7.4.5)
Material (PWD ELE SR. 14-15 P. No.55 SL No.7.4.5) Mtrs 165.60
Add 2% contingencies on material cost 3.31
Total Supply 168.91
Errection Labour charges Mtrs
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 168.91

36 16 Sqmm 4 core LT UG Cable (PWD ELE SR. 14-15 P. No.55 SL No.7.4.4)

Material (PWD ELE SR. 14-15 P. No.55 SL No.7.4.4) Mtrs 140.40
Add 2% contingencies on material cost 2.81
Total Supply 143.21
Errection Labour charges Mtrs

Add 2% for contingencies on labour cost 0.00

Locality allowance @20% on labour charges 0.00

GST @ 18.% on labour charges 0.00

6 OF 19
R.A DISCRIPTION UNIT RATES IN Rs
Total for Labour 0.00
Grand Total Rs. 143.21

37 10 Sqmm 4 core LT UG Cable (PWD ELE SR. 14-15 P. No.55 SL No.7.4.2)

Material (PWD ELE SR. 14-15 P. No.55 SL No.7.4.2) Mtrs 118.80
Add 2% contingencies on material cost 2.38
Total Supply 121.18
Errection Labour charges Mtrs
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 121.18

38 Sand (HESCOM SR-16-17 SL No.713/78.11)

Material (HESCOM SR-16-17 SL No.713/78.11) Cmt 1700.00
Add 2% contingencies on material cost 34.00
Total Supply 1734.00
Errection Labour charges Cmt
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 1734.00

39 Providing Main LT Feeder Pillar As per PWD SR 14-15 RA Enclosde

Material (PWD ELE SR. 14-15 ) RA Enclosde Nos 132816.00
Add 2% contingencies on material cost 2656.32
Total Supply 135472.32
Errection Labour charges Nos
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 135472.32

40 Supply of LT feeder pillar box 8 or 12 way with cutos

Material (HESCOM SR-16-17 SL No.243/34.01) Nos 43971.00
Add 2% contingencies on material cost 879.42
Total Supply 44850.42
Errection Labour charges Nos
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 44850.42

41 Supply of Angle Frame with Cement Concrete for LT Feeder Pillar box complete
Material As per Sanctioned Estimate Nos 2500.00
Add 2% contingencies on material cost 50.00
Total Supply 2550.00
Errection Labour charges Nos
Add 2% for contingencies on labour cost 0.00
Locality allowance @20% on labour charges 0.00
GST @ 18.% on labour charges 0.00
Total for Labour 0.00
Grand Total Rs. 2550.00

42 Laying of cable 240 Sqmm (HESCOM SR-16-17 SL No.264/35.3)

Material Kms 0.00
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges (HESCOM SR-16-17 SL No.264/35.3) Kms 19089.00
Add 2% for contingencies on labour cost 381.78
Locality allowance @20% on labour charges 3817.80
GST @ 18.% on labour charges 3436.02
Total for Labour 26724.60
Grand Total Rs. 26724.60

7 OF 19
R.A DISCRIPTION UNIT RATES IN Rs

43 Laying of cable 95 Sqmm (HESCOM SR-16-17 SL No.263/35.2)

Material kms 0.00
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges (HESCOM SR-16-17 SL No.263/35.2) kms 18694.00
Add 2% for contingencies on labour cost 373.88
Locality allowance @20% on labour charges 3738.80
GST @ 18.% on labour charges 3364.92
Total for Labour 26171.60
Grand Total Rs. 26171.60

44 Laying of cable 25/16/10 Sqmm (HESCOM SR-16-17 SL No.262/35.1)

Material Kms 0.00
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges (HESCOM SR-16-17 SL No.262/35.1) Kms 12774.00
Add 2% for contingencies on labour cost 255.48
Locality allowance @20% on labour charges 2554.80
GST @ 18.% on labour charges 2299.32
Total for Labour 17883.60
Grand Total Rs. 17883.60

45 Spreading and forming with sand (HESCOM SR-16-17 SL No.248/32.19)

Material Kms 0.00
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges (HESCOM SR-16-17 SL No.248/32.19) Kms 9146.00
Add 2% for contingencies on labour cost 182.92
Locality allowance @20% on labour charges 1829.20
GST @ 18.% on labour charges 1646.28
Total for Labour 12804.40
Grand Total Rs. 12804.40

46 Erection of LT feered pillar box including necessary civil works like soil excavation and concreting etc. (HESCOM SR-16-17 SL No.124/8.3)
Material Nos 0.00
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges (HESCOM SR-16-17 SL No.124/8.3) Nos 1069.00
Add 2% for contingencies on labour cost 21.38
Locality allowance @20% on labour charges 213.80
GST @ 18.% on labour charges 192.42
Total for Labour 1496.60
Grand Total Rs. 1496.60

IV PART D:- DE-COMMISSIONING OF ASSETS- Labour charges for releasing of assets

47 9/8 Mtrs RCC/PSC/PCC pole
Material Nos 0.00
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges (HESCOM SR-16-17 SL No. CDS-1/1 ) 90% of Erection charges Nos 954.00
Add 2% for contingencies on labour cost 19.08
Locality allowance @20% on labour charges 190.80
GST @ 18.% on labour charges 171.72
Total for Labour 1335.60
Grand Total Rs. 1335.60

48 Horizontal cross arm

Material Nos 0.00
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges (HESCOM SR-16-17 SL No. CDS-1/3 ) 90% of Erection charges Nos 89.10
Add 2% for contingencies on labour cost 1.78
Locality allowance @20% on labour charges 17.82
GST @ 18.% on labour charges 16.04
Total for Labour 124.74
Grand Total Rs. 124.74

8 OF 19
R.A DISCRIPTION UNIT RATES IN Rs
49 4 Pin x arms
Material Nos 0.00
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges (HESCOM SR-16-17 SL No. CDS-5/5 ) 90% of Erection charges Nos 86.40
Add 2% for contingencies on labour cost 1.73
Locality allowance @20% on labour charges 17.28
GST @ 18.% on labour charges 15.55
Total for Labour 120.96
Grand Total Rs. 120.96

50 2 Pin x arms
Material Nos 0.00
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges (HESCOM SR-16-17 SL No. CDS-5/5 ) 90% of Erection charges Nos 86.40
Add 2% for contingencies on labour cost 1.73
Locality allowance @20% on labour charges 17.28
GST @ 18.% on labour charges 15.55
Total for Labour 120.96
Grand Total Rs. 120.96

51 DP Set
Material Nos 0.00
Add 2% contingencies on material cost 0.00
Total Supply 0.00
Errection Labour charges (HESCOM SR-16-17 SL No. CDS-1/5 ) 90% of Erection charges Nos 3121.92
Add 2% for contingencies on labour cost 62.44
Locality allowance @20% on labour charges 624.38
GST @ 18.% on labour charges 561.95
Total for Labour 4370.69
Grand Total Rs. 4370.69

Assistant Engineer Asstt. Executive Engineer (ele),

Belagavi Smart City Belagavi Belagavi Smart City Limited Belagavi

9 OF 19
 BELAGAVI SMART CITY LIMITED BELAGAVI
Name of Work : Estimate for Shifting of HT, and DP Structure poles From Ashok Circle to Kanakadas Circle (Joining to NH-4 ) via
Lake in Balagavi.

Sl. Description of items Qty Unit Rate Amount

No.

I PART A: SHIFTING OF HT/LT LINE, DP STRUCTURE

1 Supply, Errection of 9.0 Mtr long, 145kg WL RCC poles of 9 Nos. 8788.48 79096.00
including transportation to the work site., with all lead and lift
from the factory and loading ,unlaoding and head load from the
nearest road, digging pit to a depth of 1.85 M, alligning it, refilling
the soil, ramming etc., complete complete with all lead and all
lifts.as per directed by engineer incharge. [RA No. 1]

2 Supply and Fixing of Spiral Earth Electrode complete as per 9 Sets 294.26 2648.00
HESCOM rules and specification etc., complete with all lead and
all lifts.as per directed by engineer incharge. [RA No. 2]

3 Supply, Errection of 8.0 Mtr long, PCC poles of including 2 Nos. 5207.46 10415.00
transportation to the work site., with all lead and lift from the
factory and loading ,unlaoding and head load from the nearest
road, digging pit to a depth of 1.5 M, alligning it, refilling the soil,
ramming etc., with all lead and all lifts.as per directed by engineer
incharge. for stud pole [RA No. 3]

4 Supply and Fixing of Horizontal cross arms with clamps, HTST 33 Sets 540.48 17836.00
supports, bolts, nuts and washers complete as per HESCOM rules
and specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 4]

5 Supply and Fixing of 2 Pin Cross Arm with bolt & nuts & washers 4 Sets 304.74 1219.00
for Stud complete as per HESCOM rules and specification etc.,
complete with all lead and all lifts.as per directed by engineer
incharge. [RA No. 5]

6 Supply and Fixing of 11 KV Pin Insulator Polymeric complete as 60 Nos. 167.28 10037.00
per HESCOM rules and specification etc., complete with all lead
and all lifts.as per directed by engineer incharge. [RA No. 6]

7 Supply and Fixing of 45 KN Disc Insulator Polymeric complete as 24 Nos. 172.38 4137.00
per HESCOM rules and specification etc., complete with all lead
and all lifts.as per directed by engineer incharge. [RA No. 7]

8 Supply and Fixing of Guy Set complete complete as per HESCOM 4 Sets 1702.52 6810.00
rules and specification etc., complete with all lead and all lifts.as
per directed by engineer incharge. [RA No. 8]

9 Supply and Fixing of Concreting materials for guy sets complete 4 Nos. 840.48 3362.00
as per HESCOM rules and specification etc., complete with all
lead and all lifts.as per directed by engineer incharge. [RA No. 9]

10 Supply and Fixing of Concreting of Poles complete as per 13 Nos. 4035.12 52457.00
HESCOM rules and specification etc., complete with all lead and
all lifts.as per directed by engineer incharge. [RA No. 10]

11 Releasing & Restringing of Rabbit ACSR Conductor complete as 1.35 Kms 6937.28 9365.00
per HESCOM rules and specification etc., complete with all lead
and all lifts.as per directed by engineer incharge. [RA No. 11]

12 Supplying & Stringing of Rabbit ACSR Conductor with 1.5 %Sag 0.10 Kms 38257.64 3826.00
complete as per HESCOM rules and specification etc., complete
with all lead and all lifts.as per directed by engineer incharge. [RA
No. 12]

Page 10 of 19
Sl.
No. Description of items Qty Unit Rate Amount

13 Supply and Fixing of PG clamp complete as per HESCOM rules 24 Nos. 71.40 1714.00
and specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 13]

14 Supply and Fixing of Guarding between HT / LT Lines & Road 4 Span 3618.60 14474.00
crossing complete as per HESCOM rules and specification etc.,
complete with all lead and all lifts.as per directed by engineer
incharge. [RA No. 14]

15 Supply and Fixing of 4 Pin cross arms with clamps,bolts, nuts and 8 Sets 268.26 2146.00
washers. complete as per HESCOM rules and specification etc.,
complete with all lead and all lifts.as per directed by engineer
incharge. [RA No. 15]

16 Supply and Fixing of Anti Climbing Device (12mtrs/1Kg GI Barbed 13 Kgs 100.28 1304.00
Wire). complete as per HESCOM rules and specification etc.,
complete with all lead and all lifts.as per directed by engineer
incharge. [RA No. 16]

17 Supply and Fixing of DP structure with 9Mtrs RCC poles. 1 Sets 24290.76 24291.00
complete as per HESCOM rules and specification etc., complete
with all lead and all lifts.as per directed by engineer incharge. [RA
No. 17]

18 Supply and Fixing of Earthing materials pipe type for grounding 2 Nos. 3975.78 7952.00
complete as per HESCOM rules and specification etc., complete
with all lead and all lifts.as per directed by engineer incharge. [RA
No. 18]

19 Supply and Fixing of HG Fuse Unit complete as per HESCOM rules 1 Sets 1461.24 1461.00
and specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 19]

20 Supply and Fixing of GOS 200Amps single break complete as per 1 Sets 8196.66 8197.00
HESCOM rules and specification etc., complete with all lead and
all lifts.as per directed by engineer incharge. [RA No. 20]

21 Supply and Fixing of H Frame for Mounting GOS complete as per 1 Sets 3310.06 3310.00
HESCOM rules and specification etc., complete with all lead and
all lifts.as per directed by engineer incharge. [RA No. 21]

TOTAL Rs FOR PART A 266057.00

II PART B:- 11KV HT UG CABLE

22 Supply and Fixing of 11kV Class 3x400 Sqmm XLPE UG Cable 0.05 Kms 2151661.44 107583.00
complete as per HESCOM rules and specification etc., complete
with all lead and all lifts.as per directed by engineer incharge. [RA
No. 22]

23 Supply and Fixing of 11kV Class 3x95 Sqmm XLPE UG Cable 0.05 Kms 742642.62 37132.00
complete as per HESCOM rules and specification etc., complete
with all lead and all lifts.as per directed by engineer incharge. [RA
No. 23]

24 Supply and Fixing of Straight Through Jointing Kits HS Type 10 Per Kit 8457.84 84578.00
suitable for 400 Sqmm Cablee complete as per HESCOM rules
and specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 24]

25 Supply and Fixing of Straight Through Jointing Kits HS Type 10 Per Kit 5649.78 56498.00
suitable for 95 Sqmm Cable complete as per HESCOM rules and
specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 25]

26 Supply and Fixing of Cable trench excavation, for releasing 30 Cmt 287.00 8610.00
existing Underground Cable complete as per HESCOM rules and
specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 26]

Page 11 of 19
Sl.
No. Description of items Qty Unit Rate Amount

27 Removing of cable from trench (90% of Cable laying) for 400 0.05 Kms 50115.24 2506.00
Sqmm XLPE cable complete as per HESCOM rules and
specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 27]

28 Removing of cable from trench (90% of Cable laying) for 95 Sqmm 0.05 Kms 45104.22 2255.00
XLPE cable omplete as per HESCOM rules and specification etc.,
complete with all lead and all lifts.as per directed by engineer
incharge. [RA No. 28]

29 Laying of cable in 200nn dia HDPE Pipe duct - 400 Sqmm XLPE 0.05 Kms 55683.60 2784.00
cable Complete as per HESCOM rules and specification etc.,
complete with all lead and all lifts.as per directed by engineer
incharge. [RA No. 29]

30 Laying of cable in 200nn dia HDPE Pipe duct - 95 Sqmm XLPE 0.05 Kms 50115.80 2506.00
cable Complete as per HESCOM rules and specification etc.,
complete with all lead and all lifts.as per directed by engineer
incharge. [RA No. 30]

31 Making Straight Through Jointing Kits HS Type suitable for 400 10 Per Kit 2373.00 23730.00
Sqmm Cable Complete as per HESCOM rules and specification
etc., complete with all lead and all lifts.as per directed by
engineer incharge. [RA No. 31]

32 Making Straight Through Jointing Kits HS Type suitable for 95 10 Per Kit 2373.00 23730.00
Sqmm Cable Complete as per HESCOM rules and specification
etc., complete with all lead and all lifts.as per directed by
engineer incharge. [RA No. 32]

TOTAL Rs FOR PART B 351912.00

III PART C:- LT UG CABLE

33 Supply of 240 Sqmm 3.5 core LT UG Cable 1Runs Complete as per 500 Mtr 1051.42 525708.00
HESCOM rules and specification etc., complete with all lead and
all lifts.as per directed by engineer incharge. [RA No. 33]

34 Supply of 95 Sqmm 3.5 core LT UG Cable 1 Runs Complete as per 1000 Mtr 454.10 454104.00
HESCOM rules and specification etc., complete with all lead and
all lifts.as per directed by engineer incharge. [RA No. 34]

35 Supply of 25 Sqmm 3.5 core LT UG Cable 1 Runs Complete as per 100 Mtr 168.91 16891.00
HESCOM rules and specification etc., complete with all lead and
all lifts.as per directed by engineer incharge. [RA No. 35]

36 Supply of 16 Sqmm 4 core LT UG Complete as per HESCOM rules 100 Mtr 143.21 14321.00
and specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 36]

37 Supply of 10 Sqmm 4 core LT UG Complete as per HESCOM rules 500 Mtr 121.18 60588.00
and specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 37]

38 Supply of Sand Complete as per HESCOM rules and specification 36 Cmt 1734.00 62424.00
etc., complete with all lead and all lifts.as per directed by
engineer incharge. [RA No. 38]

39 Supply of Main LT Feeder Pillar Complete as per HESCOM rules 2 Nos. 135472.32 270945.00
and specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 39]

40 Supply of LT feeder pillar box 8 or 12 way with cutos Complete 6 Nos. 44850.42 269103.00
as per HESCOM rules and specification etc., complete with all
lead and all lifts.as per directed by engineer incharge. [RA No. 40]

Page 12 of 19
Sl.
No. Description of items Qty Unit Rate Amount

41 Supply of Angle Frame with Cement Concrete for LT Feeder Pillar 6 Nos. 2550.00 15300.00
box Complete as per HESCOM rules and specification etc.,
complete with all lead and all lifts.as per directed by engineer
incharge. [RA No. 41]

42 Supply and Fixing of Earthing materials pipe type for grounding 16 Nos. 1304.58 20873.00
complete as per HESCOM rules and specification etc., complete
with all lead and all lifts.as per directed by engineer incharge. [RA
No. 18]

43 Supply of Cable trench excavation, Complete as per HESCOM 600 Cmt 287.00 172200.00
rules and specification etc., complete with all lead and all lifts.as
per directed by engineer incharge. [RA No. 26]

44 Laying of cable 240 Sqmm Complete as per HESCOM rules and 0.50 Kms 26724.60 13362.00
specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 42]

45 Laying of cable 95 Sqmm Complete as per HESCOM rules and 1.00 Kms 26171.60 26172.00
specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 43]

46 Laying of cable 25 Sqmm Complete as per HESCOM rules and 0.10 Kms 17883.60 1788.00
specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 44]

47 Laying of cable 16 Sqmm Complete as per HESCOM rules and 0.10 Kms 17883.60 1788.00
specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 44]

47 Laying of cable 10 Sqmm Complete as per HESCOM rules and 0.50 Kms 17883.60 8942.00
specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 44]

49 Spreading and forming with sand as per HESCOM rules and 0.60 Kms 12804.40 7683.00
specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 45]

50 Erection of LT feered pillar box including necessary civil works like 8 Nos. 1496.60 11973.00
soil excavation and concreting etc. as per HESCOM rules and
specification etc., complete with all lead and all lifts.as per
directed by engineer incharge. [RA No. 46]

51 Erection of Earthing materials pipe type for grounding including 16 Nos. 2671.20 42739.00
necessary civil works like soil excavation and concreting etc. as
per HESCOM rules and specification etc., complete with all lead
and all lifts.as per directed by engineer incharge. [RA No. 18]

TOTAL Rs FOR PART D 1996904.00

IV PART D:- DE-COMMISSIONING OF ASSETS - Labour charges for releasing of assets

52 9/8 Mtrs RCC/PSC/PCC pole [RA No. 47] 14 No. 1335.60 18698.00
53 Horizontal cross arm [RA No. 48] 27 No. 124.74 3368.00
54 4 Pin x arms [RA No. 49] 6 No. 120.96 726.00
55 2 Pin x arms [RA No. 50] 6 No. 120.96 726.00
56 DP Set [RA No. 51] 1 Set 4370.69 4371.00
TOTAL Rs FOR PART E 27889.00

GRAND TOTAL Rs. FOR PART A+B+C+D 2642762.00

Total for Material & Labour Cost 2,642,762.0

Electrical Inspectorate charges 20,000.00
Total Cost in Rs. 2,662,762.00

Page 13 of 19
Sl.
No. Description of items Qty Unit Rate Amount

Assistant Engineer Asstt. Executive Engineer (ele),

Belagavi Smart City Belagavi Belagavi Smart City Limited Belagavi

Page 14 of 19
 BELAGAVI SMART CITY LIMITED BELAGAVI
Shifting of HT, and DP Structure poles From Ashok Circle to Kanakadas Circle (Joining to NH-4 ) via Lake in Balagavi.

SL No. QTY DESCRIPTION UNIT RATE IN (Rs.) AMOUNT

FIGURES WORDS

I PART A: SHIFTING OF HT/LT LINE, DP STRUCTURE

1 9.00 Supply, Errection of 9.0 Mtr long, 145kg WL RCC poles of including transportation to the work Nos. 8788.48 Rupees Eight Thousand Seven Hundred and Eighty Eight and 79096.00
site., with all lead and lift from the factory and loading ,unlaoding and head load from the Fourty Eight Paise only
nearest road, digging pit to a depth of 1.85 M, alligning it, refilling the soil, ramming etc.,
complete complete with all lead and all lifts.as per directed by engineer incharge.

2 9.00 Supply and Fixing of Spiral Earth Electrode complete as per HESCOM rules and specification Sets 294.26 Rupees Two Hundred and Ninety Four and Twenty Six Paise 2648.00
etc., complete with all lead and all lifts.as per directed by engineer incharge. only

3 2.00 Supply, Errection of 8.0 Mtr long, PCC poles of including transportation to the work site., with Nos. 5207.46 Rupees Five Thousand Two Hundred and Seven and Fourty 10415.00
all lead and lift from the factory and loading ,unlaoding and head load from the nearest road, Six Paise only
digging pit to a depth of 1.5 M, alligning it, refilling the soil, ramming etc., with all lead and
all lifts.as per directed by engineer incharge. for stud pole

4 33.00 Supply and Fixing of Horizontal cross arms with clamps, HTST supports, bolts, nuts and Sets 540.48 Rupees Five Hundred and Fourty and Fourty Eight Paise only 17836.00
washers complete as per HESCOM rules and specification etc., complete with all lead and all
lifts.as per directed by engineer incharge.

5 4.00 Supply and Fixing of 2 Pin Cross Arm with bolt & nuts & washers for Stud complete as per Sets 304.74 Rupees Three Hundred and Four and Seventy Four Paise only 1219.00
HESCOM rules and specification etc., complete with all lead and all lifts.as per directed by
engineer incharge. [RA No. 5]

6 60.00 Supply and Fixing of 11 KV Pin Insulator Polymeric complete as per HESCOM rules and Nos. 167.28 Rupees One Hundred and Sixty Seven and Twenty Eight 10037.00
specification etc., complete with all lead and all lifts.as per directed by engineer incharge. Paise only

7 24.00 Supply and Fixing of 45 KN Disc Insulator Polymeric complete as per HESCOM rules and Nos. 172.38 Rupees One Hundred and Seventy Two and Thirty Eight 4137.00
specification etc., complete with all lead and all lifts.as per directed by engineer incharge. Paise only

8 4.00 Supply and Fixing of Guy Set complete complete as per HESCOM rules and specification etc., Sets 1702.52 Rupees One Thousand Seven Hundred and Two and Fifty 6810.00
complete with all lead and all lifts.as per directed by engineer incharge. Two Paise only

9 4.00 Supply and Fixing of Concreting materials for guy sets complete as per HESCOM rules and Nos. 840.48 Rupees Eight Hundred and Fourty and Fourty Eight Paise 3362.00
specification etc., complete with all lead and all lifts.as per directed by engineer incharge. only

10 13.00 Supply and Fixing of Concreting of Poles complete as per HESCOM rules and specification Nos. 4035.12 Rupees Four Thousand and Thirty Five and Twelve Paise only 52457.00
etc., complete with all lead and all lifts.as per directed by engineer incharge.

Page 15 of 19
SL No. QTY DESCRIPTION UNIT RATE IN (Rs.) AMOUNT
FIGURES WORDS

11 1.35 Releasing & Restringing of Rabbit ACSR Conductor complete as per HESCOM rules and Kms 6937.28 Rupees Six Thousand Nine Hundred and Thirty Seven and 9365.00
specification etc., complete with all lead and all lifts.as per directed by engineer incharge. Twenty Eight Paise only

12 0.10 Supplying & Stringing of Rabbit ACSR Conductor with 1.5 %Sag complete as per HESCOM Kms 38257.64 Rupees Thirty Eight Thousand Two Hundred and Fifty Seven 3826.00
rules and specification etc., complete with all lead and all lifts.as per directed by engineer and Sixty Four Paise only
incharge.

13 24.00 Supply and Fixing of PG clamp complete as per HESCOM rules and specification etc., Nos. 71.40 Rupees Seventy One and Fourty Paise only 1714.00
complete with all lead and all lifts.as per directed by engineer incharge.
14 4.00 Supply and Fixing of Guarding between HT / LT Lines & Road crossing complete as per Span 3618.60 Rupees Three Thousand Six Hundred and Eighteen and Sixty 14474.00
HESCOM rules and specification etc., complete with all lead and all lifts.as per directed by Paise only
engineer incharge.

15 8.00 Supply and Fixing of 4 Pin cross arms with clamps,bolts, nuts and washers. complete as per Sets 268.26 Rupees Two Hundred and Sixty Eight and Twenty Six Paise 2146.00
HESCOM rules and specification etc., complete with all lead and all lifts.as per directed by only
engineer incharge.

16 13.00 Supply and Fixing of Anti Climbing Device (12mtrs/1Kg GI Barbed Wire). complete as per Kgs 100.28 Rupees One Hundred and Twenty Eight Paise only 1304.00
HESCOM rules and specification etc., complete with all lead and all lifts.as per directed by
engineer incharge.

17 1.00 Supply and Fixing of DP structure with 9Mtrs RCC poles. complete as per HESCOM rules and Sets 24290.76 Rupees Twenty Four Thousand Two Hundred and Ninety 24291.00
specification etc., complete with all lead and all lifts.as per directed by engineer incharge. and Seventy Six Paise only

18 2.00 Supply and Fixing of Earthing materials pipe type for grounding complete as per HESCOM Nos. 3975.78 Rupees Three Thousand Nine Hundred and Seventy Five and 7952.00
rules and specification etc., complete with all lead and all lifts.as per directed by engineer Seventy Eight Paise only
incharge.

19 1.00 Supply and Fixing of HG Fuse Unit complete as per HESCOM rules and specification etc., Sets 1461.24 Rupees One Thousand Four Hundred and Sixty One and 1461.00
complete with all lead and all lifts.as per directed by engineer incharge. Twenty Four Paise only
20 1.00 Supply and Fixing of GOS 200Amps single break complete as per HESCOM rules and Sets 8196.66 Rupees Eight Thousand One Hundred and Ninety Six and 8197.00
specification etc., complete with all lead and all lifts.as per directed by engineer incharge. Sixty Six Paise only

21 1.00 Supply and Fixing of H Frame for Mounting GOS complete as per HESCOM rules and Sets 3310.06 Rupees Three Thousand Three Hundred and Ten and Six 3310.00
specification etc., complete with all lead and all lifts.as per directed by engineer incharge. Paise only

II PART B:- 11KV HT UG CABLE

22 0.05 Supply and Fixing of 11kV Class 3x400 Sqmm XLPE UG Cable complete as per HESCOM rules Kms 2151661.44 Rupees Twenty One Lakhs Fifty One Thousand Six Hundred 107583.00
and specification etc., complete with all lead and all lifts.as per directed by engineer and Sixty One and Fourty Four Paise only
incharge.

23 0.05 Supply and Fixing of 11kV Class 3x95 Sqmm XLPE UG Cable complete as per HESCOM rules Kms 742642.62 Rupees Seven Lakhs Fourty Two Thousand Six Hundred and 37132.00
and specification etc., complete with all lead and all lifts.as per directed by engineer Fourty Two and Sixty Two Paise only
incharge.

24 10.00 Supply and Fixing of Straight Through Jointing Kits HS Type suitable for 400 Sqmm Cablee Per Kit 8457.84 Rupees Eight Thousand Four Hundred and Fifty Seven and 84578.00
complete as per HESCOM rules and specification etc., complete with all lead and all lifts.as Eighty Four Paise only
per directed by engineer incharge.

Page 16 of 19
SL No. QTY DESCRIPTION UNIT RATE IN (Rs.) AMOUNT
FIGURES WORDS

25 10.00 Supply and Fixing of Straight Through Jointing Kits HS Type suitable for 95 Sqmm Cable Per Kit 5649.78 Rupees Five Thousand Six Hundred and Fourty Nine and 56498.00
complete as per HESCOM rules and specification etc., complete with all lead and all lifts.as Seventy Eight Paise only
per directed by engineer incharge.

26 30.00 Supply and Fixing of Cable trench excavation, for releasing existing Underground Cable Cmt 287.00 Rupees Two Hundred and Eighty Seven Only 8610.00
complete as per HESCOM rules and specification etc., complete with all lead and all lifts.as
per directed by engineer incharge.

27 0.05 Removing of cable from trench (90% of Cable laying) for 400 Sqmm XLPE cable complete as Kms 50115.24 Rupees Fifty Thousand One Hundred and Fifteen and Twenty 2506.00
per HESCOM rules and specification etc., complete with all lead and all lifts.as per directed Four Paise only
by engineer incharge.

28 0.05 Removing of cable from trench (90% of Cable laying) for 95 Sqmm XLPE cable omplete as per Kms 45104.22 Rupees Fourty Five Thousand One Hundred and Four and 2255.00
HESCOM rules and specification etc., complete with all lead and all lifts.as per directed by Twenty Two Paise only
engineer incharge.

29 0.05 Laying of cable in 200nn dia HDPE Pipe duct - 400 Sqmm XLPE cable Complete as per Kms 55683.60 Rupees Fifty Five Thousand Six Hundred and Eighty Three 2784.00
HESCOM rules and specification etc., complete with all lead and all lifts.as per directed by and Sixty Paise only
engineer incharge.

30 0.05 Laying of cable in 200nn dia HDPE Pipe duct - 95 Sqmm XLPE cable Complete as per Kms 50115.80 Rupees Fifty Thousand One Hundred and Fifteen and Eighty 2506.00
HESCOM rules and specification etc., complete with all lead and all lifts.as per directed by Paise only
engineer incharge.

31 10.00 Making Straight Through Jointing Kits HS Type suitable for 400 Sqmm Cable Complete as per Per Kit 2373.00 Rupees Two Thousand Three Hundred and Seventy Three 23730.00
HESCOM rules and specification etc., complete with all lead and all lifts.as per directed by Only
engineer incharge.

32 10.00 Making Straight Through Jointing Kits HS Type suitable for 95 Sqmm Cable Complete as per Per Kit 2373.00 Rupees Two Thousand Three Hundred and Seventy Three 23730.00
HESCOM rules and specification etc., complete with all lead and all lifts.as per directed by Only
engineer incharge.

III PART C:- LT UG CABLE

33 500.00 Supply of 240 Sqmm 3.5 core LT UG Cable 1Runs Complete as per HESCOM rules and Mtr 1051.42 Rupees One Thousand and Fifty One and Fourty Two Paise 525708.00
specification etc., complete with all lead and all lifts.as per directed by engineer incharge. only

34 1000.00 Supply of 95 Sqmm 3.5 core LT UG Cable 1 Runs Complete as per HESCOM rules and Mtr 454.10 Rupees Four Hundred and Fifty Four and Ten Paise only 454104.00
specification etc., complete with all lead and all lifts.as per directed by engineer incharge.

35 100.00 Supply of 25 Sqmm 3.5 core LT UG Cable 1 Runs Complete as per HESCOM rules and Mtr 168.91 Rupees One Hundred and Sixty Eight and Ninety One Paise 16891.00
specification etc., complete with all lead and all lifts.as per directed by engineer incharge. only

36 100.00 Supply of 16 Sqmm 4 core LT UG Complete as per HESCOM rules and specification etc., Mtr 143.21 Rupees One Hundred and Fourty Three and Twenty One 14321.00
complete with all lead and all lifts.as per directed by engineer incharge. Paise only
37 500.00 Supply of 10 Sqmm 4 core LT UG Complete as per HESCOM rules and specification etc., Mtr 121.18 Rupees One Hundred and Twenty One and Eighteen Paise 60588.00
complete with all lead and all lifts.as per directed by engineer incharge. only
38 36.00 Supply of Sand Complete as per HESCOM rules and specification etc., complete with all lead Per Kit 1734.00 Rupees One Thousand Seven Hundred and Thirty Four Only 62424.00
and all lifts.as per directed by engineer incharge.

Page 17 of 19
SL No. QTY DESCRIPTION UNIT RATE IN (Rs.) AMOUNT
FIGURES WORDS

39 2.00 Supply of Main LT Feeder Pillar Complete as per HESCOM rules and specification etc., Per Kit 135472.32 Rupees One Lakh Thirty Five Thousand Four Hundred and 270945.00
complete with all lead and all lifts.as per directed by engineer incharge. Seventy Two and Thirty Two Paise only
40 6.00 Supply of LT feeder pillar box 8 or 12 way with cutos Complete as per HESCOM rules and Cmt 44850.42 Rupees Fourty Four Thousand Eight Hundred and Fifty and 269103.00
specification etc., complete with all lead and all lifts.as per directed by engineer incharge. Fourty Two Paise only

41 6.00 Supply of Angle Frame with Cement Concrete for LT Feeder Pillar box Complete as per Nos. 2550.00 Rupees Two Thousand Five Hundred and Fifty Only 15300.00
HESCOM rules and specification etc., complete with all lead and all lifts.as per directed by
engineer incharge.

42 16.00 Supply and Fixing of Earthing materials pipe type for grounding complete as per HESCOM Nos. 1304.58 Rupees One Thousand Three Hundred and Four and Fifty 20873.00
rules and specification etc., complete with all lead and all lifts.as per directed by engineer Eight Paise only
incharge.

43 600.00 Supply of Cable trench excavation, Complete as per HESCOM rules and specification etc., Nos. 287.00 Rupees Two Hundred and Eighty Seven Only 172200.00
complete with all lead and all lifts.as per directed by engineer incharge.
44 0.50 Laying of cable 240 Sqmm Complete as per HESCOM rules and specification etc., complete Nos. 26724.60 Rupees Twenty Six Thousand Seven Hundred and Twenty 13362.00
with all lead and all lifts.as per directed by engineer incharge. Four and Sixty Paise only
45 1.00 Laying of cable 95 Sqmm Complete as per HESCOM rules and specification etc., complete Cmt 26171.60 Rupees Twenty Six Thousand One Hundred and Seventy One 26172.00
with all lead and all lifts.as per directed by engineer incharge. and Sixty Paise only
46 0.10 Laying of cable 25 Sqmm Complete as per HESCOM rules and specification etc., complete Kms 17883.60 Rupees Seventeen Thousand Eight Hundred and Eighty 1788.00
with all lead and all lifts.as per directed by engineer incharge. Three and Sixty Paise only
47 0.10 Laying of cable 16 Sqmm Complete as per HESCOM rules and specification etc., complete Kms 17883.60 Rupees Seventeen Thousand Eight Hundred and Eighty 1788.00
with all lead and all lifts.as per directed by engineer incharge. Three and Sixty Paise only
48 0.50 Laying of cable 10 Sqmm Complete as per HESCOM rules and specification etc., complete Kms 17883.60 Rupees Seventeen Thousand Eight Hundred and Eighty 8942.00
with all lead and all lifts.as per directed by engineer incharge. Three and Sixty Paise only
49 0.60 Spreading and forming with sand as per HESCOM rules and specification etc., complete with Kms 12804.40 Rupees Twelve Thousand Eight Hundred and Four and 7683.00
all lead and all lifts.as per directed by engineer incharge. Fourty Paise only
50 8.00 Erection of LT feered pillar box including necessary civil works like soil excavation and Kms 1496.60 Rupees One Thousand Four Hundred and Ninety Six and 11973.00
concreting etc. as per HESCOM rules and specification etc., complete with all lead and all Sixty Paise only
lifts.as per directed by engineer incharge.

51 16.00 Erection of Earthing materials pipe type for grounding including necessary civil works like Per Kit 2671.20 Rupees Two Thousand Six Hundred and Seventy One and 42739.00
soil excavation and concreting etc. as per HESCOM rules and specification etc., complete Twenty Paise only
with all lead and all lifts.as per directed by engineer incharge.

IV PART D:- DE-COMMISSIONING OF ASSETS - Labour charges for releasing of assets

52 14 9/8 Mtrs RCC/PSC/PCC pole No. 1335.60 Rupees One Thousand Three Hundred and Thirty Five and 18698.00
Sixty Paise only
53 27 Horizontal cross arm No. 124.74 Rupees One Hundred and Twenty Four and Seventy Four 3368.00
Paise only
54 6 4 Pin x arms No. 120.96 Rupees One Hundred and Twenty and Ninety Six Paise only 726.00

55 6 2 Pin x arms No. 120.96 Rupees One Hundred and Twenty and Ninety Six Paise only 726.00

Page 18 of 19
SL No. QTY DESCRIPTION UNIT RATE IN (Rs.) AMOUNT
FIGURES WORDS

56 1 DP Set Set 4370.69 Rupees Four Thousand Three Hundred and Seventy and 4371.00
Sixty Nine Paise only

Grand Total Rs. 2642762.00

Assistant Engineer Asstt. Executive Engineer (ele),

Belagavi Smart City Belagavi Belagavi Smart City Limited Belagavi

Page 19 of 19