Anda di halaman 1dari 18

PROJECT DATA

Project:
APEC SCHOOLS
Site Name Pateros
Contractor:
Date:
PROPOSAL
INTERIOR FIT-OUT WORKS

Item No.

Description
1

Panel Board
1.01

20 branches, bolt on
1.02 GE branches with 275 Amp main

2
2.01
2.02
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.08
2.09
2.09
2.09
2.11

Aircon Circuirty (includes materials)


Room 1
Room 2
Room 3
Room 4
Room 5
Room 6
Room 7
Room 8
Room 9
Room 10
Room 11
Multi Purpose, Computer Lab
School Head
Guidance, Clinic & Nurse

2.10 Main Connection

Masonry Works
3.01

Restoration of affected concrete walls, includes all civil works,


necessary for electrical piping installation

TOTAL COST

Prepared by :
enter name here

Other Details & Specifications


see load schedule for mpere rating of branches

QTY

UOM

Cost should be ALL inclusiv


(include VAT, Supervision, Profit
etc)
Unit cost

1.00

lot

31,500.00

1.00

lot

4,500.00

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot

7,787.36
8,683.36
9,691.36
9,803.36
12,043.36
10,923.36
10,923.36
12,043.36
12,939.36
12,043.36
12,939.36
8,459.36
7,339.36
5,323.36

Separate Service Entrance


Meralco Application is for APEC

1.00

lot

56,750.00

All masonry works

1.00

lot

22,534.00

2
2
2
2
2
2
2
2
2
2
2
2
2
1

split type (2.5 & 2 hp Hitachi inverter)


split type (2.5 & 2 hp Hitachi inverter)
split type (2.5 & 2 hp Hitachi inverter)
split type (2.5 & 2 hp Hitachi inverter)
split type (2.5 & 2 hp Hitachi inverter)
split type (2.5 & 2 hp Hitachi inverter)
split type (2.5 & 2 hp Hitachi inverter)
split type (2.5 & 2 hp Hitachi inverter)
split type (2.5 & 2 hp Hitachi inverter)
split type (2.5 & 2 hp Hitachi inverter)
split type (2.5 & 2 hp Hitachi inverter)
split type (2 hp Hitachi inverter)
split type (1.5 hp Hitachi inverter)
window type (2 hp Hitachi inverter)

Php

t should be ALL inclusive


VAT, Supervision, Profit, WHT,
etc)
Total cost
36,000.00
31,500.00
4,500.00

197,693.04
7,787.36
8,683.36
9,691.36
9,803.36
12,043.36
10,923.36
10,923.36
12,043.36
12,939.36
12,043.36
12,939.36
8,459.36
7,339.36
5,323.36
56,750.00

22,534.00
22,534.00

256,227.04

PANEL:

CKT.

PPAC (ground & second floor)

LOAD DESCRIPTION

2 HP Inverter, Window type Airc-conditioning

2.5 HP Inverter, Split type Airc-conditioning

2 HP Inverter, Window type Airc-conditioning

2.5 HP Inverter, Split type Airc-conditioning

3 TR Inverter, Window type Airc-conditioning

2 HP Inverter, Window type Airc-conditioning

2.5 HP Inverter, Split type Airc-conditioning

2 HP Inverter, Window type Airc-conditioning

10

2.5 HP Inverter, Split type Airc-conditioning

11

2 HP Inverter, Window type Airc-conditioning

10

2.5 HP Inverter, Split type Airc-conditioning

13

2 HP Inverter, W indow type Airc-conditioning

13

1.5 HP Inverter, Window type Airc-conditioning

P
2

CB RATING
AT
AF
20
50

KAIC
10

30

50

10

20

50

10

30

50

10

40

50

10

20

50

10

30

50

10

20

50

10

30

50

10

20

50

10

30

50

10

20

50

10

20

50

10

TOTAL

Circuit Requirement:
Use 5, 30AT, & 6, 20AT & 1, 40AT, 2P, 230Volts 1P, 60Hz, 3 wire branch circuits
Service Entrance Conductors:
Total Full Load Current = 119.5 + 0.25 (10.5) =
123.50 amperes
Use (2) 38mm THHN wire, and 1 - 8mm2 THHN ground in 32mm Conduit
Using IT Circuit Breaker (Amperes)
Use:
125AT/AF, 2P, 220V, 60Hz Circuit Breaker

PANEL:

CKT.
1

PP AC (third to fourth floor)

LOAD DESCRIPTION
2 HP Inverter, Window type Airc-conditioning

P
2

CB RATING
AT
AF
20
50

KAIC
10

2.5 HP Inverter, Split type Airc-conditioning

2 HP Inverter, Window type Airc-conditioning

2.5 HP Inverter, Split type Airc-conditioning

2 HP Inverter, Window type Airc-conditioning

2.5 HP Inverter, Split type Airc-conditioning

2 HP Inverter, Window type Airc-conditioning

2.5 HP Inverter, Split type Airc-conditioning

2 HP Inverter, Window type Airc-conditioning

10

2.5 HP Inverter, Split type Airc-conditioning

11

2 HP Inverter, Window type Airc-conditioning

12

2.5 HP Inverter, Split type Airc-conditioning

30

50

10

20

50

10

30

50

10

20

50

10

30

50

10

20

50

10

30

50

10

20

50

10

30

50

10

20

50

10

30

50

10

TOTAL

Circuit Requirement:
Use 6, 30AT, & 6, 20AT, 2P, 230Volts 1P, 60Hz, 3 wire branch circuits
Service Entrance Conductors:
Total Full Load Current = 114 + 0.25 (10.5) =
116.63 amperes
Use (2) 38mm THHN wire, and 1 - 8mm2 THHN ground in 32mm Conduit
Using IT Circuit Breaker (Amperes)
Use:
125AT/AF, 2P, 220V, 60Hz Circuit Breaker

VOLT AMPERE

LOAD AMPERE

CABLES

CONDUIT

Room 1

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 1

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 2

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 2

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 3

16.00

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 4

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 4

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 5

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 5

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 6

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 6

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

School Head

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Guidance

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

CABLES

CONDUIT

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

119.50

VOLT AMPERE

LOAD AMPERE

Room 7

8.50

Room 7

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 8

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 8

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 9

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 9

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 10

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 10

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 11

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 11

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 12

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 12

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

114.00

PANEL:
CKT.

PPB
LOAD DESCRIPTION

9 - 2 x 40 watts troffer lighting; 9 - 1 x 40 watts troffer lighting


(ground flr.)

12 - 2 x 40 watts troffer lighting (ground flr.)

6 - 2 x 40 watts troffer lighting; 8 - 1 x 40 watts troffer lighting


(2nd flr.)

12 - 2 x 40 watts troffer lighting (2nd flr.)

6 - 2 x 40 watts troffer lighting; 8 - 1 x 40 watts troffer lighting


(3rd flr.)

12 - 2 x 40 watts troffer lighting (3rd flr.)

6 - 2 x 40 watts troffer lighting; 8 - 1 x 40 watts troffer lighting


(4th flr.)

12 - 2 x 40 watts troffer lighting (4th flr.)

6 - duplex c.o ; 6 - single c.o. (ground flr.)

10

5 - duplex c.o. ; 12 - single c.o. (ground flr.)

11

4 - duplex c.o. ; 9 - single c.o. (2nd flr.)

12

3 - duplex c.o. ; 9 - single c.o. (2nd flr.)

13

4 - duplex c.o. ; 9 - single c.o. (3rd flr.)

14

3 - duplex c.o. ; 9 - single c.o. (3rd flr.)

15

4 - duplex c.o. ; 9 - single c.o. (4th flr.)

16

3 - duplex c.o. ; 9 - single c.o. (4th flr.)


TOTAL

P
2

CB RATING
AT
AF
20
50

KAIC
10

VOLT AMPERE

LOAD AMPERE

1,080.00

4.70

20

50

10

960.00

4.17

20

50

10

800.00

3.48

20

50

10

960.00

4.17

20

50

10

800.00

3.48

20

50

10

960.00

4.17

20

50

10

800.00

3.48

20

50

10

960.00

4.17

20

50

10

3,240.00

14.09

30

50

10

3,960.00

17.22

30

50

10

3,060.00

13.30

30

50

10

2,700.00

11.74

20

50

10

3,060.00

13.30

20

50

10

2,700.00

11.74

20

50

10

3,060.00

13.30

20

50

10

2,700.00

11.74

20,280.00

88.17

Lighting Load
= 7,320 volt-amperes (watts)
Application of Demand Factors
1st 3,000 volt-amperes at 100% DF = 3,000 volt-amperes
Remainder at 35% DF = 4,320 x 35% = 1,512 volt-amperes

Receptacle Load / Other Loads


= 24,480 volt-amperes (watts)
Application of Demand Factors
1st 10,000 volt-amperes at 100% DF = 10,000 volt-am
Remainder at 50% DF = 14,480 x 50% = 7,240 volt-a

Circuit Requirement:
Use 11, 20AT, 2P, 220Volts 1P, 60Hz, 3 wire branch circuits and 1, 30AT, 2P, 220Volts 1P, 60Hz, 3 wire branch circuits
Service Entrance Conductors:
Total Full Load Current = {21,752 VA } 220 V = 98.87 Amperes
Use two (2) 30mm THHN wire, in 32mm IMC Conduit
Using IT Circuit Breaker (Amperes)
Use:
2 - 100AT/AF, 2P, 220V, 60Hz Circuit Breaker

CABLES

CONDUIT

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

cle Load / Other Loads


volt-amperes (watts)
n of Demand Factors
0 volt-amperes at 100% DF = 10,000 volt-amperes
r at 50% DF = 14,480 x 50% = 7,240 volt-amperes

PANEL:

PPAC (ground & second floor)

CKT.

LOAD DESCRIPTION

2 HP Inverter, Window type Airc-conditioning

2.5 HP Inverter, Split type Airc-conditioning

2 HP Inverter, Window type Airc-conditioning

2.5 HP Inverter, Split type Airc-conditioning

3 TR Inverter, Window type Airc-conditioning

2 HP Inverter, Window type Airc-conditioning

2.5 HP Inverter, Split type Airc-conditioning

2 HP Inverter, Window type Airc-conditioning

10

2.5 HP Inverter, Split type Airc-conditioning

11

2 HP Inverter, Window type Airc-conditioning

10

2.5 HP Inverter, Split type Airc-conditioning

13

2 HP Inverter, W indow type Airc-conditioning

13

1.5 HP Inverter, Window type Airc-conditioning

P
2

CB RATING
AT
AF
20
50

KAIC
10

30

50

10

20

50

10

30

50

10

40

50

10

20

50

10

30

50

10

20

50

10

30

50

10

20

50

10

30

50

10

20

50

10

20

50

10

TOTAL

Circuit Requirement:
Use 5, 30AT, & 6, 20AT & 1, 40AT, 2P, 230Volts 1P, 60Hz, 3 wire branch circuits
Service Entrance Conductors:
Total Full Load Current = 119.5 + 0.25 (10.5) =
123.50 amperes
Use (2) 38mm THHN wire, and 1 - 8mm2 THHN ground in 32mm Conduit
Using IT Circuit Breaker (Amperes)
Use:
125AT/AF, 2P, 220V, 60Hz Circuit Breaker

PANEL:

PP AC (third to fourth floor)

CKT.
1

LOAD DESCRIPTION
PP Lipo

P
2

CB RATING
AT
AF
20
50

KAIC
10

PPAC (Ground & Second)

PPAC (3rd & 4th)

30

50

10

20

50

10

TOTAL

Circuit Requirement:
See Each Load Schedule Details
Service Entrance Conductors:
Total Full Load Current = 321.67 + 0.25 (10.5) =
324.30 amperes
Use two pairs (2) 60mm THHN wire, and 1 - 38mm2 THHN ground in 90mm Conduit
Using IT Circuit Breaker (Amperes)
Use:
325AT/AF, 2P, 220V, 60Hz Circuit Breaker

VOLT AMPERE

LOAD AMPERE

CABLES

CONDUIT

Room 1

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 1

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 2

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 2

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 3

16.00

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 4

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 4

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 5

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 5

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 6

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 6

10.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

School Head

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Guidance

8.50

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

CABLES

CONDUIT

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

119.50

VOLT AMPERE

LOAD AMPERE

Room 7

88.17

Room 7

119.50

2 - 5.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

Room 8

114.00

2 - 3.5mm THHN + 1- 2.0 mm THHN


grounding

15mm dia. PVC

321.67

Anda mungkin juga menyukai