|
DocuSign Envelope ID: D488A41DA-6COC-41`1 F-A676-98CFE932E2B5 DETAIL 4/23/2018
<br /> DID Estimate
<br /> �a 7
<br /> Paraclete.lncorporaled
<br /> MASTERFORMAT SECTION DESCRIPTION QTY UNIT PRICE PRICE TOTAL
<br /> 26 ELECTRICAL
<br /> 1000 MEDIUM-VOLTAGE ELECTRICAL DISTRIBUTION
<br /> 13 00 Medium-Voltage Switchgear
<br /> 600A Main Switch Board
<br /> Section 1 EA $5,000.00 00 $2,000.00 $2,000.00 $7,000.00
<br /> 1800 Medium-Voltage Circuit Protection Devices
<br /> 2000 LOW-VOLTAGE ELECTRICAL DISTRIBUTION
<br /> 2400 Switchboards and Panelboards
<br /> Panel 5 EA $1,800.00 $9,000.00 $600.00 $3,000.00 $12,000.00
<br /> Disconnect
<br /> 3P-30A 8 EA $1,100.00 $8,800.00 $140.07 $1,120.56 $9,920.56
<br /> Feeder 600 LF $45.00 27,000.00 $35. $21,000.00 $48,000.00
<br /> 27 Low-Voltage Distribution Equipment
<br /> Devices and Branch Wiring
<br /> 20A Duplex Receptacle 2
<br /> Gang(Includes 4"SO Box,
<br /> Plaster Ring,Two Recepts
<br /> and Wall Plate) 58 EA $65.00 0 $4,350.00 $8,120.00
<br /> 20A Duplex GFI Receptacle 2
<br /> Gang(Includes 4"SO Box,
<br /> Plaster Ring,Two Recepts
<br /> and Wall Plate) $75.00 $75.00 $1,425.00 $2,850.00
<br /> Junction Box Power Location $100.0 0 $75.00 $75.00 $175.00
<br /> 20A Branch Wire Circuit
<br /> (3#12,1#12G in.75"C at 50'
<br /> per device) 3,9 $2.00 80 0 $7,800.00 $15,600.00
<br /> Mechanical Connections 10 $300.00 3,0 $ 00.00 $2,000.00 $5,000.00
<br /> 5000 LIGHTING
<br /> 51 00 Interior Lighting
<br /> 2'x4'Lay-in 2 Lamp Linear
<br /> LED Fixture-Acrylic Lens 2 EA 95.00 65 $75.00 $2,025.00 $7,290.00
<br /> 2'x4'Lay-in 2 Lamp Linear
<br /> LED Fixture-Acrylic Lens 2 EA $7,84 $75.00 $2,400.00 $10,240.00
<br /> 6"Horizontal 1 La
<br /> Compact Fluor e ent
<br /> Downlight-Facete ewter
<br /> Cone $1 . 0 $75.00
<br /> 4'Flouresce trip Fixtu E $125.00 $375.00 $75.00 $225.00 $600.00
<br /> 8"Flourescen Strip Fix 9 EA $200.0 $1,800.00 $75.00 $675.00 $2,475.00
<br /> Recesse Can t $11 . 0 $770.0'0 $75.00 $525.00 $1,295.00
<br /> Emergency Ba r P 3 $ 5.00 $1,625.00 $75.00 $975.00 $2,600.00
<br /> Exterior 2 Headed ture
<br /> with Aluminium Housing
<br /> LED Lamps 6 E $350.00 $2,100.00 $75.00 $450.00 $2,550.00
<br /> Exit Light-LED Matte White
<br /> Alum.Stencil Face Red
<br /> Letters Universal Mount Dual
<br /> Voltage,Provide Em Battery
<br /> Pack 4 EA $130.00 $520.00 $75.00 $300.00 If $820.00
<br /> Photocell 1 EA $25.00 25.00 $75.00 $75.00 $100.00
<br /> Light Switching and Sensors
<br /> Single Pole Switches Installed 18 EA $45.00 10.00 $55.00 $990.00 14 $1,800.00
<br /> Occupancy Sensor 9 EA $125.00 1,125.00 $75.00 $675.00 $1,800.00
<br /> Fixture Branch Circuiting
<br /> 20A Branch Wire Circuit
<br /> (4#12,1#12G in.75"C at 20'
<br /> per fixture) 6,450 LF $2.00 $12,900.00 $2.00 $12,900.00 $25,800.00
<br /> Site Concrete(Transformer
<br /> Pads Only) 2 CY $250.00 $500.00 $100.00 $200.00 $700.00
<br /> General Requirements $15,232.50 $9,777.83 $25,010.33
<br /> Sales Tax $7,882.82 $7,882.82
<br /> Labor Burden
<br /> Sub Bonds $2,994.43 $2,994.43
<br /> Commissioning
<br /> Total $124,665.32 $77.957.82 $202,623.14
<br /> 9
<br />
|