SCHEDULE OF LOADS

Motorpol
Brach No. of Total
LOAD Rating Voltage Ampere Conductor Conduit ACB
Ckt No. outlet Wattage
1 Lighting 10 100 1000 230 4.35 2 # 2.0 mm2 THHN Cu 15 mm ø 15 AT
2 Lighting 10 100 1000 230 4.35 2 # 3.5 mm2 THHN Cu 15 mm ø 15 AT
3 Heavy Duty Lamp 6 600 3600 230 15.65 2 # 3.5 mm2 THHN Cu 15 mm ø 20 AT
4 Heavy Duty Lamp 6 600 3600 230 15.65 2 # 3.5 mm2 THHN Cu 15 mm ø 20 AT
5 Convenience Outlet 10 360 3600 230 15.65 2 # 3.5 mm2 THHN Cu 15 mm ø 20 AT
6 Convenience Outlet 10 360 3600 230 15.65 2 # 3.5 mm2 THHN Cu 15 mm ø 20 AT
7 Machinery 1 1 5000 5000 230 21.74 2 # 14 mm2 THHN Cu 20 mm ø 60 AT
8 Machinery 2 1 5000 5000 230 21.74 2 # 14 mm2 THHN Cu 20 mm ø 60 AT
9 Machniery 3 1 5000 5000 230 21.74 2 # 14 mm2 THHN Cu 20 mm ø 60 AT
10 ACU 1 2 HP 230 12.00 2 # 5.5 mm2 THHN Cu 20 mm ø 30 AT
11 ACU 1 2 HP 230 12.00 2 # 5.5 mm2 THHN Cu 20 mm ø 30 AT
160.52 2 # 50 mm2 THHN Cu 50 mm ø 150 AT

Proposed Warehouse
Brach No. of Total
LOAD Rating Voltage Ampere Conductor Conduit ACB
Ckt No. outlet Wattage
1 Lighting 15 100 1500 230 6.52 2 # 2.0 mm2 THHN Cu 15 mm ø 15 AT
2 Lighting 15 100 1500 230 6.52 2 # 3.5 mm2 THHN Cu 15 mm ø 15 AT
3 Convenience Outlet 10 360 3600 230 15.65 2 # 3.5 mm2 THHN Cu 15 mm ø 20 AT
4 Convenience Outlet 10 360 3600 230 15.65 2 # 3.5 mm2 THHN Cu 15 mm ø 20 AT
44.35 2 # 14 mm2 THHN Cu 20 mm ø 60 AT

I base = 204.87 A I base = 204.87 A

ISEC = 204.87 (80%DF) + 25% HRM IACB = 204.87 (80%DF) + 100% HRM
ISEC = 166.90 A IACB = 175.89 A
Use 2 # 80 mm THHN Cu @ 50 mm diameter RMC
2

200 AT/AF
 Avesco Motorpol
COST ESTIMATE

PROJECT : ABESCO OFFICE

ADDRESS: CATANING, BALANGA CITY

Particular Specification Unit Quantity Unit Cost Amount

I. Lighting Fixtures
Fumaco Brand, 2-
1 Flourescent luminaire pc 40 960.00 38,400.00
20W, with Ballast
Mercury vapor lamp
2 Heavy Duty luminaire pc 12 1,500.00 18,000.00
with casing
II. Switches
Panasonic wide series,
1 One gang, single pole with cover pc 6 120.00 720.00
20A, universal
Panasonic wide series,
2 Two gang, single pole with cover pc 10 140.00 1,400.00
20A, universal
Panasonic wide series,
3 Three gang, single pole with cover pc 4 180.00 720.00
20A, universal
III. Outlet
Panasonic wide series,
1 Duplex convenience outlet pc 40 280.00 11,200.00
20A, universal
Panasonic wide series,
2 ACU Outlet pc 2 300.00 600.00
30A, universal
V. Wires and Cables
THHN or THWN 600 V,
1 2.0 mm2 THHN Cu box 4 3,200.00 12,800.00
Color code
THHN or THWN 600 V,
2 3.5 mm2 THHN Cu box 12 4,500.00 54,000.00
Color code
THHN or THWN 600 V,
3 5.5 mm2 THHN Cu box 3 4,850.00 14,550.00
Color code
THHN or THWN 600 V,
4 14 mm2 THHN Cu m 150 200.00 30,000.00
Color code
THHN or THWN 600 V,
5 50 mm2 THHN Cu m 20 700.00 14,000.00
Color code
VI. Conduit
1 15 mm ø Flexible Moldex, ordinary Roll 20 900.00 18,000.00
2 20 mm ø PVC Moldex Gauge 40 pc 15 400.00 6,000.00
Panasonic with
3 50 mm ø RMC pc 6 2,400.00 14,400.00
interior coating
VII. Circuit Breakers
 GE Brand, 18 KAIC, 2-
1 15 AT, single phase pc 4 250.00 1,000.00
pole, bolt-on
GE Brand, 18 KAIC, 2-
2 20 AT, single phase pc 8 250.00 2,000.00
pole, bolt-on
GE Brand, 18 KAIC, 2-
3 30 AT, single phase pc 22 300.00 6,600.00
pole, bolt-on
GE Brand, 18 KAIC, 2-
4 60 AT, single phase pc 4 400.00 1,600.00
pole, bolt-on
GE Brand, 25 KAIC, 2-
5 150 AT, Single Phase pc 1 1,200.00 1,200.00
pole, bolt-on
GE Brand, 25KAIC, 2-
6 200 AT, single phase, Main Breaker pc 1 6,000.00 6,000.00
pole, bolt-on
VIII. Panel Boards
1 2 x 4, 8 holes Single phase, top main pc 1 1,700.00 1,700.00

2 2 x 6, 12 holes Single phase, top main pc 1 2,200.00 2,200.00

single phase, heavy

3 Heavy Duty Enclosure for 350 AT pc 1 7,500.00 7,500.00
duty
single phase, heavy
4 MCCB (4 holes) pc 1 25,000.00 25,000.00
duty
XI. Boxes and Fittings
1 Junction Box Moldex, Gauge 40 pc 50 50.00 2,500.00
2 Utility Box Moldex, Gauge 41 pc 20 30.00 600.00
3 Service Entrance Cap 50 mm dia RMC set 1 380.00 380.00
4 Adaptor 50 mm dia adaptor pc 1 150.00 150.00
3-wire with ball
5 Secondary rack set 4 500.00 2,000.00
insulator, heavy duty
X. Others
1 Electrical tape Croco brand pc 15 300.00 4,500.00
2 Rubber Tape Croco brand pc 5 350.00 1,750.00
3 Tox and screws any lot 1 300.00 300.00
4 Expansion Bolt any pc 12 250.00 3,000.00
5 GI Wire, G-16 any kg 2 85.00 170.00
6 Solderless Connector any pc 6 500.00 3,000.00
Total Material Cost PHP 307,940.00
Labor Cost (35% of Material Cost) 107,779.00
Total Material & Labor Cost 415,719.00
Equipment/Boom Truuck 10,000.00
Contractor's Profit & Contingency (15%) 62,357.85
PPE 23,000.00
Permits 3,500.00
Mobilization/Demobilization 40,000.00
Total Project Cost (VAT exclusive) PHP 554,576.85
Total Project Cost (VAT inclusive) PHP 621,126.07
Prepared by:

Engr. Nelson S. Andres

Registered Electrical Engineer
Proprietor
 ESTIMATE FORMAT FOR CONDUCTOR & CONDUIT

2.0mm2 3.5 mm2 60 mm2 For Switch Allowance Conduit (Total

Branch 5.5mm2 8.0 mm2
LOAD in in in for Length Length)/3meters
Ckt in meters in meters
meters meters in meters meters termination (in piece)

1 General Lighting 450 95 5 550 183

2 Convenience Outlet 350 5
3 Convenience Outlet 120 5
4 Refrigerator 30 5
5 Range 50 5 55 18
6 ACU 2 HP 60 5 65 22
7 ACU 1 HP 38 5
8 Washing Machine 60 5
9 Water Pump 80 5
10 Clothes Dryer 85 5
11 Service Entrance 10 10 3
 No . Of Box
Total Length = (per 150 m)
Length x 2 Total
Length/150
550 4

55 0
65 0

10 0
 SWITCHES & UTILITIES
Branch Utility Junction
LOAD SW1 SW2 SW3 15AT 20AT 30AT Outlet
Ckt Box Box
1 General Lighting
2 Convenience Outlet
3 Convenience Outlet
4 Refrigerator
5 Range
6 ACU 2 HP
7 ACU 1 HP
8 Washing Machine
9 Water Pump
10 Clothes Dryer
11 Service Entrance