CROWN ELECTRICALS

ELECTRICAL ENGINEERS & CLASS I CONTRACTORS

No.1,Varaganapathi seva samithi,Banashankari,Bangalore-560 082
email:crown.entp@gmail.com
To,
Maini Material Movement
Chandapura
Bangalore

Estimation:08
Date:9.07.2014

Sl.No.
Description
1 Supply, Erection & Commissioning of 1 x 1000KVA Copper
Wound Transformer Oil Cooled
(
Make :Chetan
Transformer )

1
1

Nos
Nos

Supply
Installation
Supply and installation of 400 A GOS Replacing Existing
200A GOS

1
1

Nos
Nos

Supply
Installation
Supply and installation of 630A VCB ( Vacum circuit Brekar
) for 1000KVA transformer

1
1

Nos
Nos

Supply
Installation

1
1

Nos
Nos

Supply
Laying

RO
RO

Nos
Nos

Supply
End termination
Supply and End termination for 3C x 240 sqmm

1
1

Nos
Nos

3
3

Nos
Nos

Supply,Laying of 3C x 240sqmm XLPE Alluminium

Armoured Cable to be replaced with 3C x 95sqmm.

End Termination

Supply and End termination for 3C x 240 sqmm

Alluminium Armored cable out door

Alluminium Armored cable

in door
Supply
End termination

Unit

Supply
Installation
Supply and installation of Metering cubicale along With
CT's & PT's For 1000 KVA Transformer

Qty

LT Cables

Supply and Laying of 3.5C x 400 sqmm Alluminium

Armoured cable From Transformer to LT Distribution
Board

Supply
Laying

30
30

Mts
Mts

Supply
Laying

210
210

Mts
Mts

6
6

Nos
Nos

12
12

Nos
Nos

Supply and Laying of 3.5c x 240 sqmm Alluminium

Armoured Cable
From LT Distribution to Synchronization Panel
From Synchronization Panel to 1000A Busbar Box

End Termination

Supply and End termination of 3.5C x 400 sqmm

Alluminium Ar,ored cable with Suitable Gland & Copper
Lugs
Supply
End Termination

Supply and End termination of 3.5C x 240 sqmm

Alluminium Ar,ored cable with Suitable Gland & Copper
Lugs
Supply
End Termination

10
a

Earthing & Earthing Strips Strips

Maintenance Free Copper Earthing
Supply and Installation of 63 mm Dia 3 meter Long Copper
Electrode Road with 25 kg bag of Earthing Compound
Maintenance Free Chemical Earthing
Supply RO
Installation RO

Nos
Nos

Maintenance Free GI Earthing

Supply and Installation of 63 mm Dia 3 meter Long GI
Electrode Road with 25 kg bag of Earthing Compound
Maintenance Free Chemical Earthing

Supply RO
Installation RO
Supply and Laying of 40 x 6 mm Copper strip for Neutral
Earthing
Supply
Laying

Supply and Laying of 25 x 6 mm GI strip for Body Earthing

Nos
Nos

25
25

Mts
Mts

Supply
Laying
11

12

50
50

Mts
Mts

Bescom Liasoning
Bescom Liasoning Work for Additional 500KVA
Estimate,Sanction, & Service.

L/s

BESCOM Deposit

L/s

2MMD for 500 KVA

= Rs.925000.00
SC Charges 10%
= Rs. 30000.00
Total Amount ( Apporx ) = Rs.955000.00
13

Electrical Inspectrate
Approval, Commisioning of 1000KVA Transformer from CEIG
L/S

14

15

16

Civil work for H.T Cable trench Digging

Laying of 3C x240 Sqmm HT cable from HT DP
structure to existing transformer yard

70

Capacitor Panel
Supply and Fixing of capacitor panel to be enhanced with
200KVR Capacitor Bank
Supply
Fixing

Mts

1
1

Nos
Nos

1
1

Nos
Nos

1
1

Nos
Nos

L/s

ACCB Distribution Panel

Supply and Installation of Factory make fabricated powder
coated I nos Of 1600Amps 4 pole ACB panel MDO
operated , overload and shortcircuit protection with panel
Supply
Installation

17

DG Change over Panel

Supply and Installation of Factory make fabricated powder
coated 2 nos incomer and I buscoupler with Mechinical
interlocking system with required materials
Supply
Installation

18

Civil Work
Construction of Transformer Bed and Metering Cubicale
bed
and Cable trunch Along with shifting of fenching

Total

For Crown Elec

Proprieto

ALS

RACTORS
galore-560 082

Estimation:08
Date:9.07.2014

Rate

Amount

817,000.00
10,000.00

817,000.00
10,000.00

193,000.00
6,500.00

193,000.00
6,500.00

18,000.00
10,000.00

18,000.00
10,000.00

379,500.00
6,500.00

379,500.00
6,500.00

955.00
175.00

5,100.00
3,000.00

5,100.00
3,000.00

3,800.00
2,500.00

11,400.00
7,500.00

1,083.00
200.00

32,490.00
6,000.00

695.00
175.00

145,950.00
36,750.00

2,665.00
325.00

15,990.00
1,950.00

1,375.00
275.00

16,500.00
3,300.00

18,100.00
2,000.00

9,920.00
2,000.00

1,460.00
75.00

36,500.00
1,875.00

92.00
40.00

4,600.00
2,000.00

75,000.00

75,000.00
-

50,000.00

50,000.00

250.00

17,500.00

218,000.00
6,500.00

218,000.00
6,500.00

266,000.00
6,500.00

266,000.00
6,500.00

211,350.00
6,500.00

211,350.00
6,500.00

35,000.00

35,000.00
###

For Crown Electricals

Proprietor

L.T Cable
Supply and Laying of 3.5C x 240 sqmm Alluminium Armoured
Cable in Existing Tray
Supply
Laying

65
65

Mts
Mts

110
110

Mts
Mts

80
80

Mts
Mts

Supply
Laying
Supply & Laying of 3.5C x 35 Sqmm. Alluminium Armoured
Cable in Existing Cable Tray

60
60

Mts
Mts

Supply
Laying

75
75

Mts
Mts

8
8

Nos
Nos

4
4

Nos
Nos

Supply
End Termination
Supply and End termination of 3.5C x 50 sqmm Alluminium
Ar,ored cable with Suitable Gland & Copper Lugs

12
12

Nos
Nos

Supply
End Termination

12
12

Nos
Nos

Supply & Laying of 3.5C x 120 Sqmm. Alluminium Armoured

Cable in Existing Cable Tray
Supply
Laying

Supply &Laying of 3.5C x 185 Sqmm. Alluminium Armoured

Cable in Existing Cable Tray
Supply
Laying

Supply & Laying of 3.5C x 50 Sqmm. Alluminium Armoured

Cable in Existing Cable Tray

End Terminations

Supply and End termination of 3.5C x 185 sqmm Alluminium

Ar,ored cable with Suitable Gland & Copper Lugs
Supply
End Termination

Supply and End termination of 3.5C x 120 sqmm Alluminium

Ar,ored cable with Suitable Gland & Copper Lugs
Supply
End Termination

Supply and End termination of 3.5C x 150 sqmm Alluminium

Ar,ored cable with Suitable Gland & Copper Lugs

Fixing of Existing of 400A 4 pole MCCB with encloser Box For

VF1,VF2
Fixing

Nos

Maintenance Free Copper Earthing

Supply and Installation of 63 mm Dia 3 meter Long Copper
Electrode Road with 25 kg bag of Earthing Compound
Maintenance Fre Chemical Earthing

10

11

Supply RO
Installation RO
Supply and Laying of 1C x 35 Sqmm Copper Flexible Cable
from Earth pits to CNC Machine

Nos
Nos

Supply
Laying

60
60

Mts
Mts

Supply
Installation

1
1

Nos
Nos

250
250

Mts
Mts

5
5

Nos
Nos

100
100

Mts
Mts

Supply
Fixing
Supply and Fixing of 1 nos of 15A Socket controlled by 20A
switch on a PVC Box and suitable Face Plate for Raw Power

5
5

Nos
Nos

Supply
Fixing

5
5

Nos
Nos

1000A Bus Bar Box

Supply and Fixing of Factory Make Fabricated 1000A
Alluminium Busbar Box

Light Ponts
Supply and Provision of 250 W halogen Lighting circuit with
conduits controlled by10A SP MCB
(2R x 2.5Sqmm 1R x 1.5Sqmm Wire with Conduit)
Supply
Laying

12

Exhaust fan Point

Supply and provision of Exhaust fan point controlled by 16A
SP MCB
Supply
Fixing

13

Exhaust fan circuits

Supply and laying of 2R x 2.5 sqmm + 1R x 1.0 sqmm Copper
Wire in a PVC Conduits
Supply
Laying

14
a

UPS Point
Supply and Fixing of 3 nos of 10A Socket controlled by 20A
switch on a PVC Box and suitable Face Plate for UPS Point

UPS Circuits

Supply and Laying of 2R x 4.0 sqmm + 1R x 2.5 sqmm Copper

wire in a PVC Conduits
Supply
Laying

85
85

Mts
Mts

65
65

Mts
Mts

Supply
Fixing
Supply and Fixing of 32A 4 pole MCB with Encloser Box

1
1

Nos
Nos

Supply
Fixing

4
4

Nos
Nos

Supply
Fixing

150
150

Nos
Nos

Nos

L/s

Supply and Laying of 2R x 4.0 sqmm + 1R x 2.5 sqmm Copper

wire in a PVC Conduits
Supply
Laying

15

Lighting & Raw power DB

Supply and Fixing of 4 way TPN DB with Incomer of 63A 4
pole MCB and 12Nos of
10A & 16A MCB as Outgoing

16

17

18

Supply and Laying of 25 x 3 mm GI Strips for all

Shifting Machines

DG Change over Panel

Installation of Existing D G chane over Panel & LT panel
Installation

19

Removing of Existing Cable & cable end termination for

Shifting mechenaroy cables

Total

For Crown

Proprie

a
b
c
d

Note:
Taxes
LT Cable SL No 1,2,3,4,5 ( ED 10.3% & Vat 14.5% Extra)
SL 6 to 17 Vat 14.5% Extra
Service tax 12.36% Extra for labour component
30% Advance Against PO

695.00
175.00

375.00
85.00

550.00
100.00

178.00
70.00

138.00
50.00

990.00
300.00

580.00
200.00

770.00
200.00

514.00
175.00

2,000.00

17,300.00
2,000.00

265.00
50.00

13,250.00
2,000.00

74.00
20.00

230.00
75.00

72.00
20.00

480.00
85.00

295.00
85.00

105.00
25.00

105.00
25.00

6,300.00
950.00

1,530.00
300.00

55.00
40.00

10,000.00

10,000.00
For Crown Electricals

Proprietor