Вы находитесь на странице: 1из 7

Project Name:

Location:

BILLING NO.

6.00

CONTRACT AMOUNT:

#REF!

THIS PERIOD % ACCOMPLISHMENT:

Subject:

CUMMULATIVE % ACCOMPLISHMENT:

Period Covered:

#REF!
#REF!

STATEMENT OF WORKS ACCOMPLISHED

ITEM NO.

12B
ME12.1

UNIT

QTY

UNIT COST

CONTRACT AMOUNT

% ACCOMPLISHMENT

WEIGHTED
%

PREVIOUS
PERIOD

THIS PERIOD

ACCOMPLISHMENT AMOUNT

WEIGHTED

CUMMULATIVE

CUMMULATIVE
TOTAL

PREVIOUS
PERIOD

THIS PERIOD

CUMMULATIVE
TOTAL

% ACCOMPLISHMENT
THIS PERIOD

WEIGHTED &
ACCOMPLISHMENT

MECHANICAL WORKS
AIR CONDITIONING SYSTEM
Equipment, See schedule for specifications (to
include all other necessary works to make the unit
complete and operational.)

ME12.1.1

VRF UNITS

1.1.01

ACCU - V 1: 23.89 TR Floor mounteed condensing


unit

set/s

1.00

1,922,375.49

1,922,375.49

#REF!

100.00

100.00

1,922,375.49

0.00

1,922,375.49

#REF!

#REF!

1.1.02

FCU - V 1: 3.5 TR, Ceiling Cassette indoor free blow


unit

set/s

6.00

133,841.82

803,050.92

#REF!

100.00

100.00

803,050.92

0.00

803,050.92

#REF!

#REF!

1.1.03

FCU - V 2: 1.6 TR, Wall mounted indoor free blow


unit

set/s

1.00

70,068.28

70,068.28

#REF!

100.00

100.00

70,068.28

0.00

70,068.28

#REF!

#REF!

ME12.1.2

Branch Fittings

1.2.01

Wired Remote controller

ea

7.00

8,343.92

58,407.42

#REF!

100.00

100.00

58,407.42

0.00

58,407.42

#REF!

#REF!

1.2.02

Y-Branch

ea

6.00

11,112.52

66,675.09

#REF!

100.00

100.00

66,675.09

0.00

66,675.09

#REF!

#REF!

Construction/Renovation of the Annex Training Facilities at the PHILJA Training Center

SWA BILLING 6

Page 1 / 7

STATEMENT OF WORKS ACCOMPLISHED

ITEM NO.

UNIT

QTY

UNIT COST

CONTRACT AMOUNT

% ACCOMPLISHMENT

WEIGHTED
%

PREVIOUS
PERIOD

THIS PERIOD

ACCOMPLISHMENT AMOUNT

WEIGHTED

CUMMULATIVE

CUMMULATIVE
TOTAL

PREVIOUS
PERIOD

THIS PERIOD

CUMMULATIVE
TOTAL

% ACCOMPLISHMENT
THIS PERIOD

WEIGHTED &
ACCOMPLISHMENT

1.2.03

Outdoor branch kit

ea

2.00

9,418.51

18,837.02

#REF!

100.00

100.00

18,837.02

0.00

18,837.02

#REF!

#REF!

1.2.04

Outdoor branch kit

ea

2.00

7,724.51

15,449.02

#REF!

100.00

100.00

15,449.02

0.00

15,449.02

#REF!

#REF!

1.2.05

Front Panel for Cassette

ea

0.00

0.00

0.00

#REF!

100.00

100.00

0.00

0.00

0.00

#REF!

#REF!

set/s

3.00

325,298.82

975,896.47

#REF!

0.00

90.00

90.00

0.00

878,306.82

878,306.82

#REF!

#REF!

set/s

1.00

274,674.83

274,674.83

#REF!

0.00

90.00

90.00

0.00

247,207.35

247,207.35

#REF!

#REF!

set/s

2.00

252,330.82

504,661.64

#REF!

0.00

90.00

90.00

0.00

454,195.48

454,195.48

#REF!

#REF!

set/s

1.00

325,298.83

325,298.83

#REF!

0.00

90.00

90.00

0.00

292,768.95

292,768.95

#REF!

#REF!

set/s

3.00

324,520.04

973,560.12

#REF!

0.00

90.00

90.00

0.00

876,204.11

876,204.11

#REF!

#REF!

set/s

1.00

61,444.28

61,444.28

#REF!

0.00

90.00

90.00

0.00

55,299.85

55,299.85

#REF!

#REF!

set/s

2.00

252,330.82

504,661.64

#REF!

0.00

90.00

90.00

0.00

454,195.48

454,195.48

#REF!

#REF!

set/s

1.00

85,335.28

85,335.28

#REF!

0.00

90.00

90.00

0.00

76,801.75

76,801.75

#REF!

#REF!

set/s

1.00

47,724.28

47,724.28

#REF!

0.00

90.00

90.00

0.00

42,951.85

42,951.85

#REF!

#REF!

set/s

1.00

61,444.28

61,444.28

#REF!

0.00

90.00

90.00

0.00

55,299.85

55,299.85

#REF!

#REF!

set/s

1.00

61,444.28

61,444.28

#REF!

0.00

90.00

90.00

0.00

55,299.85

55,299.85

#REF!

#REF!

0.00

0.00

#REF!

#REF!

91,561.17

91,561.17

#REF!

#REF!

ME12.1.3
1.3.01
1.3.02
1.3.03
1.3.04
1.3.05
1.3.06
1.3.07
1.3.08
1.3.09
1.3.10
1.3.11
ME12.1.4

SPLIT TYPE UNITS


ACCU 1A - C / FCU 1A - C , 3.5TR Nom Cap.,
Ceiling Cassette type Free Blow FCU
ACCU 2/ FCU 2 , 3TR Nom. Cap., Ceiling Cassette
type Free Blow FCU
ACCU 3A-B / FCU 3A-B , 2.5TR Nom. Cap., Ceiling
Cassette type Free Blow FCU
ACCU 4 / FCU 4 , 3.5TR Nom Cap., Ceiling
Cassette type Free Blow FCU
ACCU 5A - C / FCU 5A - C , 3.5TR Nom Cap.,
Ceiling Suspended type Free Blow FCU
ACCU 6 / FCU 6 , 0.99TR Nom Cap., Wall Mounted
type Free Blow FCU
ACCU 7A-B / FCU 7A-B , 2.5TR Nom Cap., Ceiling
Cassette type Free Blow FCU
ACCU 8 / FCU 8 , 1.4TR Nom Cap., Wall Mounted
type Free Blow FCU
ACCU 9 / FCU 9 , 0.71TR Nom Cap., Wall Mounted
type Free Blow FCU
ACCU 10 / FCU 10 , 0.99TR Nom Cap., Wall
Mounted type Free Blow FCU
ACCU 11 / FCU 11 , 0.99TR Nom Cap., Wall
Mounted type Free Blow FCU
WINDOW TYPE UNITS

1.4.01

WAC A-C, 0.77 TR w/ remote controller

1.4.02

WAC 2A -B 1.07 TR w/ remote controller

set/s

2.00

38,153.55

76,307.09

#REF!

0.00

90.00

90.00

0.00

68,676.38

68,676.38

#REF!

#REF!

1.4.03

WAC 3 : 1.547 TR w/ remote controller

set/s

1.00

48,363.03

48,363.03

#REF!

0.00

90.00

90.00

0.00

43,526.73

43,526.73

#REF!

#REF!

1.4.04

WAC 4 : 1.89 TR w/ remote controller

set/s

1.00

52,605.03

52,605.03

#REF!

0.00

90.00

90.00

0.00

47,344.53

47,344.53

#REF!

#REF!

0.00

0.00

#REF!

#REF!

m2

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!
#REF!

ME12.2.1

set/s

3.00

33,911.54

101,734.63

#REF!

0.00

90.00

90.00

0.00

Galvanized Steel Duct

2.1.01

Ga 26

2.1.02

Ga 24

m2

110.00

1,182.15

130,036.07

#REF!

100.00

100.00

130,036.07

0.00

130,036.07

#REF!

2.1.03

Flexible Duct Connector

m2

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

Flexible Duct , 175mm

lm

8.00

575.56

4,604.49

#REF!

100.00

100.00

4,604.49

0.00

4,604.49

#REF!

#REF!

ME12.2.2

Air Teminal Devices


Fresh Air Louver with pre-filter

2.2.01

600 x 300

ea

2.00

3,932.26

7,864.51

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

2.2.02

600 x 350

ea

1.00

6,254.52

6,254.52

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

2.2.03

750 x 400

ea

1.00

8,714.78

8,714.78

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

ME12.2.3

Volume Damper

2.3.01

200x150

ea

6.00

730.63

4,383.79

#REF!

100.00

100.00

4,383.79

0.00

4,383.79

#REF!

#REF!

2.3.02

200x200

ea

6.00

969.50

5,817.00

#REF!

100.00

100.00

5,817.00

0.00

5,817.00

#REF!

#REF!

2.3.03

250x200

ea

4.00

741.08

2,964.30

#REF!

100.00

100.00

2,964.30

0.00

2,964.30

#REF!

#REF!

Construction/Renovation of the Annex Training Facilities at the PHILJA Training Center

SWA BILLING 6

Page 2 / 7

STATEMENT OF WORKS ACCOMPLISHED

ITEM NO.
ME12.2.4
2.4.01
ME12.3.1

UNIT

QTY

UNIT COST

CONTRACT AMOUNT

% ACCOMPLISHMENT

ACCOMPLISHMENT AMOUNT

WEIGHTED

CUMMULATIVE

PREVIOUS
PERIOD

THIS PERIOD

CUMMULATIVE
TOTAL

PREVIOUS
PERIOD

THIS PERIOD

CUMMULATIVE
TOTAL

% ACCOMPLISHMENT
THIS PERIOD

WEIGHTED &
ACCOMPLISHMENT

#REF!

60.00

5.00

65.00

33,402.34

2,783.53

36,185.87

#REF!

#REF!

WEIGHTED

Wall Mounted Thermostat


Thermostat Control

ea

17.00

3,274.74

55,670.57

Refrigerant Piping System


Copper Pipe Hard Drawn, Type L

3.1.01

6.35 mm

lm

72.00

572.46

41,217.12

#REF!

100.00

100.00

41,217.12

0.00

41,217.12

#REF!

#REF!

3.1.02

9.5 mm

lm

258.00

617.93

159,425.95

#REF!

100.00

100.00

159,425.95

0.00

159,425.95

#REF!

#REF!

3.1.03

12.7 mm

lm

72.00

432.60

31,147.20

#REF!

100.00

100.00

31,147.20

0.00

31,147.20

#REF!

#REF!

3.1.04

15.88 mm

lm

120.00

1,134.43

136,131.58

#REF!

100.00

100.00

136,131.58

0.00

136,131.58

#REF!

#REF!

3.1.05

19.05 mm

lm

144.00

792.05

114,055.20

#REF!

100.00

100.00

114,055.20

0.00

114,055.20

#REF!

#REF!

3.1.06

22.2 mm

lm

24.00

993.57

23,845.58

#REF!

100.00

100.00

23,845.58

0.00

23,845.58

#REF!

#REF!

3.1.07

28.6 mm

lm

12.00

1,411.38

16,936.58

#REF!

100.00

100.00

16,936.58

0.00

16,936.58

#REF!

#REF!

3.1.08

34.9 mm

lm

24.00

3,151.11

75,626.69

#REF!

100.00

100.00

75,626.69

0.00

75,626.69

#REF!

#REF!

ME12.3.2

Condensate Drain Piping, PVC

0.00

3.2.01

50 mm

lm

60.00

240.45

14,427.00

#REF!

100.00

100.00

14,427.00

0.00

14,427.00

#REF!

#REF!

3.2.02

32 mm

lm

69.00

144.73

9,986.51

#REF!

100.00

100.00

9,986.51

0.00

9,986.51

#REF!

#REF!

3.2.03

25 mm

lm

108.00

72.37

7,815.53

#REF!

100.00

100.00

7,815.53

0.00

7,815.53

#REF!

#REF!

0.00

#REF!

#REF!

48,352.92

#REF!

#REF!

ME12.3.3

Condensate Drain Piping Insulation, 19 mm thick

3.3..01

50mm

lm

3.3.02

32 mm

lm

69.00

487.73

33,653.51

#REF!

100.00

100.00

33,653.51

0.00

33,653.51

#REF!

#REF!

3.3.03

25 mm

lm

108.00

270.82

29,248.58

#REF!

100.00

100.00

29,248.58

0.00

29,248.58

#REF!

#REF!

ME12.3.4

60.00

805.88

48,352.92

#REF!

100.00

100.00

48,352.92

0.00

Closed Cell Insulation, 25 mm thick

3.4.01

6.35 mm

lm

72.00

206.95

14,900.26

#REF!

100.00

100.00

14,900.26

0.00

14,900.26

#REF!

#REF!

3.4.02

9.5 mm

lm

258.00

227.95

58,810.58

#REF!

100.00

100.00

58,810.58

0.00

58,810.58

#REF!

#REF!

3.4.03

12.7 mm

lm

72.00

242.79

17,480.94

#REF!

100.00

100.00

17,480.94

0.00

17,480.94

#REF!

#REF!

3.4.04

15.88 mm

lm

120.00

278.52

33,421.92

#REF!

100.00

100.00

33,421.92

0.00

33,421.92

#REF!

#REF!

3.4.05

19.05 mm

lm

144.00

285.52

41,114.30

#REF!

100.00

100.00

41,114.30

0.00

41,114.30

#REF!

#REF!

3.4.06

22.2 mm

lm

24.00

307.30

7,375.20

#REF!

100.00

100.00

7,375.20

0.00

7,375.20

#REF!

#REF!

3.4.07

28.6 mm

lm

12.00

364.88

4,378.58

#REF!

100.00

100.00

4,378.58

0.00

4,378.58

#REF!

#REF!

3.4.08

34.9 mm

lm

24.00

415.45

9,970.80

#REF!

100.00

100.00

9,970.80

0.00

9,970.80

#REF!

#REF!

ME12.4

Piping accessories and devices

ME12.4.1

Filter Drier

4.1.01

6.35 mm

ea

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.1.02

9.5 mm

ea

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

ME12.4.2

Sight Glass

4.2.01

6.35 mm

ea

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.2.02

9.5 mm

ea

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

ME12.4.3

Solenoid Valve

Construction/Renovation of the Annex Training Facilities at the PHILJA Training Center

SWA BILLING 6

Page 3 / 7

STATEMENT OF WORKS ACCOMPLISHED

ITEM NO.
4.3.01
ME12.4.4

UNIT
9.53 mm

QTY

UNIT COST

CONTRACT AMOUNT

% ACCOMPLISHMENT

WEIGHTED
%

PREVIOUS
PERIOD

THIS PERIOD

ACCOMPLISHMENT AMOUNT

WEIGHTED

CUMMULATIVE

CUMMULATIVE
TOTAL

PREVIOUS
PERIOD

THIS PERIOD

CUMMULATIVE
TOTAL

% ACCOMPLISHMENT
THIS PERIOD

WEIGHTED &
ACCOMPLISHMENT

ea

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

Flexible Pipe Connector

4.4.01

6.35 mm

ea

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.4.02

9.5 mm

ea

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.4.03

12.7 mm

ea

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.4.04

15.88 mm

ea

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.4.05

19.05 mm

ea

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.4.07

34.9mm

ea

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

ME12.4.5

Ga 26 Alum Sheet Clading

4.5.01

84.9 mm

lm

36.00

301.88

10,867.75

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.5.02

69.05 mm

lm

18.00

272.30

4,901.40

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.5.03

65.88 mm

lm

18.00

366.93

6,604.74

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.5.04

62.7 mm

lm

6.00

250.52

1,503.10

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.5.05

59.52 mm

lm

12.00

331.78

3,981.35

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4.5.06

56.35 mm

lm

6.00

250.52

1,503.10

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

set/s

2.00

2,317.01

4,634.02

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

lm

546.00

217.88

118,963.58

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

ME12.5
5.1.01

Refrigerant Piping and equipment connection

5.1.02

Vacuum Cleaning and Refrigerant Pipe Charging

5.1.03

Roughing ins & Control wiring for Thermostat control

set/s

24.00

2,728.25

65,478.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

5.1.04

Electrical Connection from CB to equipment

set/s

24.00

5,831.03

139,944.67

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

5.1.05

Testing and Commissioning

lot

1.00

85,552.50

85,552.50

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

Others, Pls. Specify


1.2.03

Outdoor branch kit

ea

1.00

9,418.52

9,418.52

#REF!

100.00

100.00

9,418.52

0.00

9,418.52

#REF!

#REF!

1.2.04

Outdoor branch kit

ea

1.00

7,724.52

7,724.52

#REF!

100.00

100.00

7,724.52

0.00

7,724.52

#REF!

#REF!

Twinning kit
Vacuum Cleaning and Refrigerant Pipe Charging
(R410)
Hanger and support

ea

1.00

17,475.52

17,475.52

#REF!

100.00

100.00

17,475.52

0.00

17,475.52

#REF!

#REF!

lm

76.00

1,281.88

97,423.03

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

lot

1.00

13,083.21

13,083.21

#REF!

100.00

100.00

13,083.21

0.00

13,083.21

#REF!

#REF!

ACCU case

ea

18.00

1,749.15

31,484.62

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

4,113,095.53

3,742,423.67

7,855,519.20

TOTAL ME12.5

Construction/Renovation of the Annex Training Facilities at the PHILJA Training Center

8,886,195.14

SWA BILLING 6

Page 4 / 7

STATEMENT OF WORKS ACCOMPLISHED

ITEM NO.
ME12.6

6.1.01

6.1.02

6.1.04

6.1.05

6.1.06

6.1.07

6.1.08

6.1.09

6.1.10

6.1.11

UNIT

QTY

UNIT COST

CONTRACT AMOUNT

% ACCOMPLISHMENT

ACCOMPLISHMENT AMOUNT

WEIGHTED

CUMMULATIVE

PREVIOUS
PERIOD

THIS PERIOD

CUMMULATIVE
TOTAL

PREVIOUS
PERIOD

THIS PERIOD

CUMMULATIVE
TOTAL

% ACCOMPLISHMENT
THIS PERIOD

WEIGHTED &
ACCOMPLISHMENT

WEIGHTED

VENTILATION SYSTEM
Fans & Blowers
Equipment, See schedule for specifications (to
include all other necessary works to make the unit
complete and operational.)
EF-1: 671 cfm, .125 inch ESP, 36 watts, 230V, 1.
60 hz., direct drive, wall mounted propeller type
exhaust fan, complete with backdraft damper,
disconnect switch, weather hood, vibration isolators,
& other std accessories.
EF-2: 282 cfm, .125 inch ESP, 22 watts, 230V, 1.
60 hz., direct drive, wall mounted propeller type
exhaust fan, complete with backdraft damper,
disconnect switch, weather hood, vibration isolators,
& other std accessories.
EF-4: 43 cfm, .125 inch ESP, 17 watts, 230V, 1.
60 hz., direct drive, wall mounted propeller type
exhaust fan, complete with backdraft damper,
disconnect switch, weather hood, vibration isolators,
& other std accessories.
EF-5: 840 cfm, .1.25 inch ESP, 373 watts, 230V, 1.
60 hz., belt drive, centrifugal in-line type, complete
with backdraft damper, disconnect switch, weather
hood, vibration isolators, & other std accessories
suitable for cigarette smoke appkication.
EF- 15: 45 cfm, ..25 inch ESP, 12 watts, 230V,1 .
60 hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.
EF- 7: 241 cfm, ..25 inch ESP, 50 watts, 230V,1 .
60 hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.
EF- 8: 465 cfm, ..25 inch ESP, 50 watts, 230V,1 .
60 hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.
EF- 9: 81 cfm, ..25 inch ESP, 25 watts, 230V,1 . 60
hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.
EF- 10: 44 cfm, ..25 inch ESP, 13 watts, 230V,1 .
60 hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.
EF- 11: 44 cfm, ..25 inch ESP, 13 watts, 230V,1 .
60 hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.

set/s

1.00

27,031.20

27,031.20

#REF!

0.00

90.00

90.00

0.00

24,328.08

24,328.08

#REF!

#REF!

set/s

1.00

27,031.20

27,031.20

#REF!

0.00

90.00

90.00

0.00

24,328.08

24,328.08

#REF!

#REF!

set/s

1.00

3,202.23

3,202.23

#REF!

0.00

90.00

90.00

0.00

2,882.01

2,882.01

#REF!

#REF!

set/s

1.00

25,633.54

25,633.54

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

set/s

2.00

3,654.00

7,308.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

set/s

1.00

24,360.00

24,360.00

#REF!

0.00

90.00

0.00

21,924.00

21,924.00

#REF!

#REF!

set/s

3.00

20,499.58

61,498.74

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

set/s

1.00

21,797.33

21,797.33

#REF!

0.00

90.00

90.00

0.00

19,617.60

19,617.60

#REF!

#REF!

set/s

1.00

3,654.00

3,654.00

#REF!

0.00

90.00

90.00

0.00

3,288.60

3,288.60

#REF!

#REF!

set/s

1.00

3,654.00

3,654.00

#REF!

0.00

90.00

90.00

0.00

3,288.60

3,288.60

#REF!

#REF!

Construction/Renovation of the Annex Training Facilities at the PHILJA Training Center

SWA BILLING 6

90.00

Page 5 / 7

STATEMENT OF WORKS ACCOMPLISHED

ITEM NO.

6.1.12

6.1.13

6.1.14

6.1.15

6.1.16

6.1.17

6.1.18

6.1.19

6.1.20

UNIT
EF- 12: 44 cfm, ..25 inch ESP, 13 watts, 230V,1 .
60 hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.
EF- 13: 159 cfm, ..25 inch ESP, 26 watts, 230V,1 .
60 hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.
EF- 14A - B: 44 cfm, ..25 inch ESP, 13 watts, 230V,1
. 60 hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.
EF- 15: 45 cfm, ..25 inch ESP, 12 watts, 230V,1 .
60 hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.
EF-16: 322 cfm, .125 inch ESP, 27 watts, 230V, 1.
60 hz., direct drive, wall mounted propeller type
exhaust fan, complete with backdraft damper,
disconnect switch, weather hood, vibration isolators,
& other std accessories.
EF-17: 177 cfm, .125 inch ESP, 19 watts, 230V, 1.
60 hz., direct drive, wall mounted propeller type
exhaust fan, complete with backdraft damper,
disconnect switch, weather hood, vibration isolators,
& other std accessories.
EF-18: 177 cfm, .125 inch ESP, 19 watts, 230V, 1.
60 hz., direct drive, wall mounted propeller type
exhaust fan, complete with backdraft damper,
disconnect switch, weather hood, vibration isolators,
& other std accessories.
EF-19: 177 cfm, .125 inch ESP, 19 watts, 230V, 1.
60 hz., direct drive, wall mounted propeller type
exhaust fan, complete with backdraft damper,
disconnect switch, weather hood, vibration isolators,
& other std accessories.
EF-20A-B: 1185 cfm, ..5 inch ESP, 249 watts, 230V,
1. 60 hz., belt drive, centrifugal in-line type,
complete with backdraft damper, disconnect switch,
weather hood, vibration isolators, & other std
accessories..

QTY

UNIT COST

CONTRACT AMOUNT

% ACCOMPLISHMENT

ACCOMPLISHMENT AMOUNT

WEIGHTED

CUMMULATIVE

PREVIOUS
PERIOD

THIS PERIOD

CUMMULATIVE
TOTAL

PREVIOUS
PERIOD

THIS PERIOD

CUMMULATIVE
TOTAL

% ACCOMPLISHMENT
THIS PERIOD

WEIGHTED &
ACCOMPLISHMENT

90.00

90.00

0.00

3,288.60

3,288.60

#REF!

#REF!

0.00

0.00

0.00

0.00

#REF!

#REF!

WEIGHTED

set/s

1.00

3,654.00

3,654.00

#REF!

0.00

set/s

4.00

16,363.20

65,452.80

#REF!

0.00

set/s

3.00

3,654.00

10,962.00

#REF!

0.00

90.00

90.00

0.00

9,865.80

9,865.80

#REF!

#REF!

set/s

2.00

3,654.00

7,308.00

#REF!

0.00

90.00

90.00

0.00

6,577.20

6,577.20

#REF!

#REF!

set/s

3.00

27,140.40

81,421.20

#REF!

0.00

90.00

90.00

0.00

73,279.08

73,279.08

#REF!

#REF!

set/s

1.00

27,140.40

27,140.40

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

set/s

1.00

27,140.40

27,140.40

#REF!

0.00

90.00

90.00

0.00

24,426.36

24,426.36

#REF!

#REF!

set/s

1.00

27,140.40

27,140.40

#REF!

0.00

90.00

90.00

0.00

24,426.36

24,426.36

#REF!

#REF!

set/s

2.00

117,415.20

234,830.40

#REF!

0.00

90.00

90.00

0.00

211,347.36

211,347.36

#REF!

#REF!

90.00

90.00

0.00

307,661.76

307,661.76

#REF!

#REF!

0.00

0.00

0.00

0.00

#REF!

#REF!

6.1.21

EF-21A-B: 4600 cfm, ..25 inch ESP, 1119 watts,


230V, 1. 60 hz., belt drive, centrifugal roof mounted
type, complete with backdraft damper, disconnect
switch, vibration isolators, & other std accessories..

set/s

2.00

170,923.20

341,846.40

#REF!

0.00

6.1.23

EF-23A-B: 177 cfm, .125 inch ESP, 19 watts, 230V,


1. 60 hz., direct drive, wall mounted propeller type
exhaust fan, spark and explosion proof, complete
with backdraft damper, disconnect switch, weather
hood, vibration isolators, & other std accessories.

set/s

2.00

23,175.60

46,351.20

#REF!

0.00

Construction/Renovation of the Annex Training Facilities at the PHILJA Training Center

SWA BILLING 6

Page 6 / 7

STATEMENT OF WORKS ACCOMPLISHED

ITEM NO.

6.1.24

6.1.25

ME12.6.2

UNIT
EF- 24: 80 cfm, ..25 inch ESP, 25 watts, 230V,1 .
60 hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.
EF- 25: 80 cfm, ..25 inch ESP, 25 watts, 230V,1 .
60 hz., direct drive, centrifugal ceiling cassette,
complete with backdraft damper, disconnect switch,
vibration isolators, intake grille & other std
accessories.

QTY

UNIT COST

CONTRACT AMOUNT

% ACCOMPLISHMENT

ACCOMPLISHMENT AMOUNT

WEIGHTED

CUMMULATIVE

PREVIOUS
PERIOD

THIS PERIOD

CUMMULATIVE
TOTAL

PREVIOUS
PERIOD

THIS PERIOD

CUMMULATIVE
TOTAL

% ACCOMPLISHMENT
THIS PERIOD

WEIGHTED &
ACCOMPLISHMENT

WEIGHTED

set/s

1.00

5,031.60

5,031.60

#REF!

0.00

90.00

90.00

0.00

4,528.44

4,528.44

#REF!

#REF!

set/s

1.00

5,031.60

5,031.60

#REF!

0.00

90.00

90.00

0.00

4,528.44

4,528.44

#REF!

#REF!

Galvanized Steel Duct, including duct support

6.2.01

Ga 26

m2

30.00

1,182.15

35,464.37

#REF!

100.00

100.00

35,464.37

0.00

35,464.37

#REF!

#REF!

6.2.02

Flexible Duct Connector

m2

0.00

0.00

0.00

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

6.2.03

150 mm

lm

51.00

828.63

42,260.23

#REF!

100.00

100.00

42,260.23

0.00

42,260.23

#REF!

#REF!

6.2.04

100 mm

lm

81.00

382.03

30,944.59

#REF!

100.00

100.00

30,944.59

0.00

30,944.59

#REF!

#REF!

Exhaust Pipe, PVC

ME12.6.3

Air Terminal Devices

6.3.01

Exhaust Air Register w/ insect screen


350 x 150

ea

4.00

1,288.35

5,153.40

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

6.3.02

Volume Damper, 300 x 200

ea

2.00

728.97

1,457.94

#REF!

0.00

90.00

90.00

0.00

1,312.15

1,312.15

#REF!

#REF!

6.3.03

Exhaust Grille w/ insect screen, 600 x 300

ea

1.00

3,932.25

3,932.25

#REF!

0.00

90.00

90.00

0.00

3,539.03

3,539.03

#REF!

#REF!

ME12.6.4

Vent Cap

6.4.04

150 mm

ea

6.00

2,105.25

12,631.51

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

6.4.05

100 mm

ea

14.00

1,342.25

18,791.51

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

ME12.6.5
6.5.01

Electrical Controls and Wiring

lot

1.00

109,402.91

109,402.91

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

6.5.02

Testing and Commissioning

lot

1.00

33,019.52

33,019.52

#REF!

0.00

0.00

0.00

0.00

0.00

#REF!

#REF!

Others, Pls. Specify


Flexible Duct Connector
150 mm

m2

6.00

660.55

3,963.29

#REF!

0.00

90.00

90.00

0.00

3,566.96

3,566.96

#REF!

#REF!

100 mm

m2

10.00

287.88

2,878.83

#REF!

0.00

90.00

90.00

0.00

2,590.95

2,590.95

#REF!

#REF!

Duct hangers and support

lot

1.00

25,932.78

25,932.78

#REF!

90.00

90.00

180.00

23,339.50

23,339.50

46,679.00

#REF!

#REF!

132,008.69

803,934.95

935,943.64

TOTAL ME12.6

Construction/Renovation of the Annex Training Facilities at the PHILJA Training Center

1,414,313.77

SWA BILLING 6

Page 7 / 7

Вам также может понравиться