Schedule of Loads

TONG HSING PROJECTGMC-CDC ELECTRICAL DEPARTMENT

POWER PANEL LOCATION CKT. No. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 LOAD DESCRIPTION 15- 2X18W, 14- 18W Pinlight 18- 2X36W 8- 2X36W, 14- 18W Pinlight 15- 2X36W 12- 2X36W, 4- 2X18W, 7- 18W Pinlight 15- 2X18W, 14- 18W Pinlight 15- 2X18W 18- 2X36W 12- 2X36W, 6- 2X18W 12 - Duplex C.O 13 - Duplex C.O 10 - Duplex C.O 13 - Duplex C.O 18 - Duplex C.O 17 - Duplex C.O 18 - Duplex C.O SPARE SPARE VOLTS 230 230 230 230 230 230 230 230 230 230 230 230 230 230 230 230 230 230 VA 792 1296 828 780 894 792 540 1296 1080 2400 2600 2000 2600 3600 3400 3600 PHASE RATING BC CA 5.63 3.60 3.39 3.89 3.44 2.35 5.63 4.70 10.43 11.30 8.70 11.30 15.65 14.78 15.65 10.00 46.57 51.24 10.00 46.09 Conductor USE: BREAKER RATING AF P 100 2 100 2 100 2 100 2 100 2 100 2 100 2 100 2 100 2 100 2 100 2 100 2 100 2 100 2 100 2 100 2 100 2 100 2 SIZE OF WIRES (THHN) BRANCH CKT. GROUND 2 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 3 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 4 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 5 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 6 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 7 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 8 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 9 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 10 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 11 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 12 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 13 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 14 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 15 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 16 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 17 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 18 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW 19 - 3.5 mm THHN/THW 1- 2.0mm THHN/THW

AB 3.44

3

AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT 20AT

KAIC 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10

It= 51.24 X 1.732 + 0.25(15.65) It= 92.66018 X .8DF It= 74.12816

Protection: USE: 100AT, 125AF, 230V, 3P

MCCB

ENGR. DELMAR A. FERRER, EE ELECTRICAL ENGINEER IN-CHARGE


PANEL NAME: PP- FCU1 LOCATION CKT. No. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 LOAD DESCRIPTION AIRCON1 AIRCON2 AIRCON3 AIRCON4 AIRCON5 AIRCON6 AIRCON7 AIRCON8 AIRCON9 AIRCON10 CEILING FAN1 CEILING FAN2 CEILING FAN3 CEILING FAN4 CEILING FAN5 CEILING FAN6 SPARE SPARE VOLTS 230 230 230 230 230 230 230 230 230 230 230 230 230 230 230 230 230 230 HP PHASE RATING BC CA BREAKER RATING AF P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P 50AF 2P SIZE OF WIRES (THHN) BRANCH CKT. GROUND

AB

3 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00

20.00 10.00 10.00 10.00 10.00 10.00 10.00

AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT 30AT

KAIC 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27

30.00

20.00

30.00

216.00 Conductor USE: Protection: USE: 500AT,1000AF, 230V, 3P

It= 216.00 X 1.732 + 0.25(20) It= 379.112 X .8DF It= 303.2

MCCB






LABOR: Item Description Qty. Unit Material Amount Material Labor

30.00% Amount Labor

ELECTRICAL WORKS A. ELECTRICAL SYSTEM 1 Panelboards 1.1 PP-LP1 Main Breaker: 100AT, 125AF, 230V, 3P Branch Breaker: 18 - 20AT, 50AF, 230V, 2P 1.2 PP - FCU1 Main Breaker: 500AT, 1000AF, 230V, 3P Branch Breaker: 18 - 30AT, 50AF, 230V, 2P 2 2.1 2.2 2.3 2.4 2.5 2.6 2.7 3 3.1 3.2 3.4 3.5 4 4.1 4.2 4.3 4.4 4.5 4.6 4.7 5 Wires and Cables 50mm THHN/THW 30mm THHN/THW 22mm THHN/THW 14mm THHN/THW 5.5mm THHN/THW 3.5mm THHN/THW 2.0mm THHN/THW Light and Power System 2 X 36W, Louver Type LF 2 X 18W, Louver Type LF 1 X 36W, Pinlight Emergency Light Switches and Devices 1 Gang Switches 2 Gang Switches 3 Gang Switches Duplex Receptacles Utility Box Junction Box " octagonal " Square Box 4" X 4 " Pipes and Conduits 50mm IMC Pipes 32mm IMC Pipes 15mm EMT Pipes Wireways and Pullbox Fittings Hangers and Supports Consumables Testing and Commisioning

1

set

Php35,000.00

Php35,000.00

Php10,500.00

Php10,500.00

1

set

Php80,000.00

Php80,000.00

Php24,000.00

Php24,000.00

150 900 50 300 750 5629 2690

lm lm lm lm lm lm lm

Php351.19 Php215.24 Php147.73 Php94.06 Php37.77 Php24.68 Php16.83

Php0.00 Php52,678.50 Php193,716.00 Php7,386.50 Php28,218.00 Php28,327.50 Php138,928.66 Php45,265.97



71 55 49 30

set set set set

Php4,000.00 Php3,200.00 Php600.00 Php3,500.00

Php284,000.00 Php176,000.00 Php29,400.00 Php105,000.00

Php1,200.00 Php960.00 Php180.00 Php1,050.00

Php85,200.00 Php52,800.00 Php8,820.00 Php31,500.00

5 6 5 100 40 190 60

set set set set pcs set set


Php600.00 Php1,020.00 Php1,100.00 Php35,000.00 Php4,000.00 Php24,700.00 Php8,400.00


Php180.00 Php306.00 Php330.00 Php10,500.00 Php1,200.00 Php7,410.00 Php2,520.00

17 100 897 1 1 1 1 1

lnght lnght lnght lot lot lot lot lot

Php142.56 Php912.40 Php180.00 Php250,000.00 Php650,000.00 Php800,000.00 Php150,000.00 Php200,000.00

Php2,376.00 Php91,240.00 Php161,376.00 Php250,000.00 Php650,000.00 Php800,000.00 Php150,000.00 Php200,000.00 Php3,583,733.12

Php42.77 Php273.72 Php54.00 Php75,000.00 Php195,000.00 Php240,000.00 Php45,000.00 Php60,000.00

Php712.80 Php27,372.00 Php48,412.80 Php75,000.00 Php195,000.00 Php240,000.00 Php45,000.00 Php60,000.00 Php1,075,119.94

6 7 8 9 10

B. AUXILLIARY SYSTEM ( LAN, VOICE AND DATA )

C. FIRE ALARM SYSTEM ( ADDRESSABLE SYSTEM )

D. LIGHTING PROTECTION AND GROUNDING SYSTEM

TOTAL DIRECT COST

OVERHEAD PROFIT TOTAL COST OF ELECTRICAL WORKS

Toatal Amount

Php45,500.00

Php104,000.00


Php369,200.00 Php228,800.00 Php38,220.00 Php136,500.00

Php780.00 Php1,326.00 Php1,430.00 Php45,500.00 Php5,200.00 Php32,110.00 Php10,920.00

Php3,088.80 Php118,612.00 Php209,788.80 Php325,000.00 Php845,000.00 Php1,040,000.00 Php195,000.00 Php260,000.00 Php4,658,853.06

Php1,397,655.92

Php2,795,311.84

Php698,827.96 Php9,550,648.78

Php1,432,597.32 Php10,983,246.09

Schedule of Loads

Documents

thhnthw light

thhnthw ab

p mccb

p branch breaker

set set set set php4

set set set set pcs

duplex c

set php35