Common Service Panel - 1
Length of Panel Board = 0.4 m
Height of Panel Board = 1.350 m
Width of Panel Board = 0.23 m
Nos L (m) B (m) H (m)
Sub DATA - I (Requirement of 16 SWG CRCA sheet)
front and back (2 Nos) 2 0.40 1.35 1.08
Top and bottom (2Nos) 2 0.40 0.23 0.18
Two sides (2Nos) 2 0.23 1.35 0.62
Total 1.88
Wastage @ 10 % 0.19
Total CRCA requirement 2.07 m2
Total CRCA requirement (1m2 = 10.764 sq.ft) 22.28 sq.ft.
Kg /
Unit weight of CRCA Sheet per Sq.Ft = 1.17 Kg/Sq.ft 1.17
Sq.ft
A Total (Requirement of 16 SWG CRCA sheet) 26.07 Kg
Sub DATA - II (Requirement of Steel)
Angle size - 37.5 mm x 37.5 mm x 6 mm
Unit weight of Angle size - 37.5 mm x 37.5 mm x 6 mm per m = 3.25 Kg/m 3.25 kg.m
Allround Outer - Panel Board
Four angles (Top & Bottom) - Horizontal -
2 2 0.4 1.60 Rm
Longitudinal Direction
Weight of Angle - Horizontal - long. Direction 5.20 kg
Four angles (LHS & RHS) - Vertical 2 2 1.35 5.40 RM
Total 5.40 Rm
Weight of Angle - Vertical 17.55 kg
Eight angles (Top & Bottom) - Horizontal -
2 2 0.23 0.92 RM
Transverse Direction
Weight of Angle - Horizontal - Transverse Direction 2.99 kg
B Total steel requirement (Total wt of Channel & Total wt of Angle) 25.74 Kg
Total A (Sub DATA - I) 26.07 Kg
Total B (Sub DATA - II) 25.74 Kg
Hylam sheet 3mm thick separation between bus chambers 2 2 0.400 0.4 0.64 m2
Total Hylam sheet requirement 0.64 m2
DATA
26.07 kg Cost of CRCA sheet (Quotation rate) 80.00 kg 2086.00
25.74 kg Cost of steel pwd (pg 126) 57.60 kg 1483.00
1.00 Nos 100A TPN SDF with HRC fuses (pg 119) item 5b 4357.00 no 4357.00
1.00 Nos 32A FP MCB Isolators 518.00 no 518.00
2.00 Nos 63A FP MCB Isolators 912.00 no 1824.00
Cost of hylum sheet (3mm thick)
0.64 sq.m 661.00 sq.m 423.00
p.130 Item IX 7a
1.00 Nos Insulators (Pg.129, item b) 21.60 no 22.00
1.00 Nos LED pilot lamps (Quotation rate) 54.00 no 54.00
CRCA sheet & angle fabrication charges
26.07 kg 67.00 kg 1747.00
(Quotation rate)
MCCB's/Pilot lamp fixing charges LR
1.00 Nos 410 each 410.00
(Quotation rate)
100 Amps Three Phase 500V 4 Pole Change
1.00 Nos 5178.00 each 5178.00
Over Switch
4 sq.mm single core PVC copper cable for
4.00 mtrs connection between fuse units and meter and 32 40.95 mtrs 164.00
DP MCB (pg 124) Item 2d
Charges for powder coating the CRCA sheet
44.56 sq.ft 11.00 sq.ft 490.00
(Quotation rate)
18756.00
LS Sundries 2% such as bolts, nuts, washers, PVC sleeves, glass covers etc.,@2% 375.00
LS Transport charges 750.00
LS Erection Charges 500.00
Total (Rs.) 20381.00
Common Service Panel - 1
Length of Panel Board = 0.4 m
Height of Panel Board = 1.350 m
Width of Panel Board = 0.23 m
Nos L (m) B (m) H (m)
Sub DATA - I (Requirement of 16 SWG CRCA sheet)
front and back (2 Nos) 2 0.40 1.35 1.08
Top and bottom (2Nos) 2 0.40 0.23 0.18
Two sides (2Nos) 2 0.23 1.35 0.62
Total 1.88
Wastage @ 10 % 0.19
Total CRCA requirement 2.07 m2
Total CRCA requirement (1m2 = 10.764 sq.ft) 22.28 sq.ft.
Kg /
Unit weight of CRCA Sheet per Sq.Ft = 1.17 Kg/Sq.ft 1.17
Sq.ft
A Total (Requirement of 16 SWG CRCA sheet) 26.07 Kg
Sub DATA - II (Requirement of Steel)
Angle size - 37.5 mm x 37.5 mm x 6 mm
Unit weight of Angle size - 37.5 mm x 37.5 mm x 6 mm per m = 3.25 Kg/m 3.25 kg.m
Allround Outer - Panel Board
Four angles (Top & Bottom) - Horizontal -
2 2 0.4 1.60 Rm
Longitudinal Direction
Weight of Angle - Horizontal - long. Direction 5.20 kg
Four angles (LHS & RHS) - Vertical 2 2 1.35 5.40 RM
Total 5.40 Rm
Weight of Angle - Vertical 17.55 kg
Eight angles (Top & Bottom) - Horizontal -
2 2 0.23 0.92 RM
Transverse Direction
Weight of Angle - Horizontal - Transverse Direction 2.99 kg
B Total steel requirement (Total wt of Channel & Total wt of Angle) 25.74 Kg
Total A (Sub DATA - I) 26.07 Kg
Total B (Sub DATA - II) 25.74 Kg
Hylam sheet 3mm thick separation between bus chambers 2 2 0.400 0.4 0.64 m2
Total Hylam sheet requirement 0.64 m2
DATA
26.07 kg Cost of CRCA sheet (Quotation rate) 80.00 kg 2086.00
25.74 kg Cost of steel pwd (pg 126) 57.60 kg 1483.00
1.00 Nos 100A TPN SDF with HRC fuses (pg 119) item 5b 4357.00 no 4357.00
100 Amps Three Phase 500V 4 Pole Change
1.00 Nos 5178.00 each 5178.00
Over Switch
1.00 Nos 32A FP MCB Isolators 518.00 no 518.00
1.00 Nos 63A FP MCB Isolators 912.00 no 912.00
4 sq.mm single core PVC copper cable for
4.00 mtrs connection between fuse units and meter and 32 40.95 mtrs 164.00
DP MCB (pg 124) Item 2d
Cost of hylum sheet (3mm thick)
0.64 sq.m 661.00 sq.m 423.00
p.130 Item IX 7a
1.00 Nos LED pilot lamps (Quotation rate) 54.00 no 54.00
1.00 Nos Insulators (Pg.129, item b) 21.60 no 22.00
CRCA sheet & angle fabrication charges
26.07 kg 67.00 kg 1747.00
(Quotation rate)
MCCB's/Pilot lamp fixing charges LR
1.00 Nos 410 each 410.00
(Quotation rate)
Charges for powder coating the CRCA sheet
44.56 sq.ft 11.00 sq.ft 490.00
(Quotation rate)
17844.00
LS Sundries 2% such as bolts, nuts, washers, PVC sleeves, glass covers etc.,@2% 357.00
LS Transport charges 750.00
LS Erection Charges 500.00
Total (Rs.) 19451.00
1 1 in 20 74130 74130
1 1 in 22 79514 79514
3 1 in 24 84917 254751
1 1 in 26 90321 90321
9 1 in 28 95771 861939
3 CS 1 19451 58353
1 CS 2 20381 20381
215 LTUG Cable 791 170065
215 75mm PVC 195.5 42033
19 Cable Gland 553 10507
19 End Termination 337 6403
1668397
Providing Electrical Panel Board arrangements for the Construction of 392
tenements (S+14) at Kailasapuram Schme in GCC Division 42, Zone-IV
GENERAL ABSTRACT
As per CER No.
Sl. As per Working
Description 42/HFA/2018-19
No. Estimate (Rs)
(392 tenements)
Providing Electrical Panel Board
arrangements for the Construction
1 of 392 tenements (S+14) at 1500000 1668397
Kailasapuram Schme in GCC
Division 42, Zone-IV
Sub Total 1500000 1668397
GST @ 12% in sanctioned estimate
180000 300311
&18% for Working Estimate
Supervision @ 12.5% 187500 208563
LWF @ 1% 15000 16684
Total 1882500 2193955
Net Excess = 311455
