estimation of electrical work

Project :‐ University of Kentucky ‐ College of Law Expansion and Renovation

Location :‐ 620 S Limestone, Lexington, KY 40508

Date :‐ October, 16, 2017

Estimator :‐ Tesbee Consultancy

Description Unit Quantity Material

Rate

Material

Amount

Labor

Rate

Labor

Amount

Total Work

HRS $75/Hr Unit Rate Amount

Site Electrical Demolition

1 Excavation and removing conduit with fiber cable. LF 1,400 ‐ 5.50 7,700.00 103 5.50 7,700.00

Lighting Fixturs

2LF‐1, 2' x 2' led recessed troffer with cold‐rolled steel

housing, 4000 lumen.Nr 305 95.00 28,975.00 105.00 32,025.00 427 200.00 61,000.00

3

LF‐1E, 2' x 2' led recessed troffer with cold‐rolled steel

housing, with addressable driver, with equivalent to

ecosystem, 4000 lumen.

Nr 266 105.00 27,930.00 115.00 30,590.00 408 220.00 58,520.00

4

LF‐2, 6" recessed led linear fixture with extruded

aluminum trim rails, cold rolled steel back channel, high

reflectance reflector, 900 lumen.

Nr 69 70.00 4,830.00 100.00 6,900.00 92 170.00 11,730.00

5

LF‐2E, 6" recessed led linear fixture with extruded


reflectance reflector, with addressable driver,

equivalent to eco‐system, 900 lumen.

Nr 28 90.00 2,520.00 100.00 2,800.00 37 190.00 5,320.00

6LF‐3, 6" recessed downlight, with clear semi‐specular

reflector/trim, 1500 lumen.Nr 341 85.00 28,985.00 95.00 32,395.00 432 180.00 61,380.00

7LF‐3A, 6" recessed downlight, with clear semi‐specular

reflector/trim, 1000 lumen.Nr 54 75.00 4,050.00 95.00 5,130.00 68 170.00 9,180.00

8

LF‐3E, 6" recessed downlight, with clear semi‐specular

reflector/trim, with addressable driver, equivalent to

eco‐system, 1500 lumen.

Nr 57 95.00 5,415.00 95.00 5,415.00 72 190.00 10,830.00

9

LF‐4 , 4" recessed led linear fixture with extruded



Nr 112 60.00 6,720.00 100.00 11,200.00 149 160.00 17,920.00

10

LF‐4A, 4" recessed led linear fixture with extruded



Nr 11 60.00 660.00 100.00 1,100.00 15 160.00 1,760.00

11LF‐5, 4" recessed linear led wall wash, extruded

aluminum housing, 875 lumen.Nr 1 60.00 60.00 105.00 105.00 1 165.00 165.00

12LF‐5E, 4" recessed linear led wall wash, extruded

aluminum housing, with addressable driver, 875 lumen.Nr 31 60.00 1,860.00 105.00 3,255.00 43 165.00 5,115.00

13LF‐6, led cove light with extruded aluminum housing,

1000 lumen.Nr 4 100.00 400.00 110.00 440.00 6 210.00 840.00

14LF‐7, pendant mounted led linear fixture with square

housing, 600 lumen.Nr 11 100.00 1,100.00 120.00 1,320.00 18 220.00 2,420.00

15LF‐8, pendant mounted led ring with 5"x5" ring with

matte opal acrylic diffuser, 170 lumen.Nr 2 140.00 280.00 120.00 240.00 3 260.00 520.00

16LF‐10, pendant mounted led cylinder with 34" height,

1100 lumen.Nr 48 150.00 7,200.00 130.00 6,240.00 83 280.00 13,440.00

17LF‐11, 4' led strip light, cold‐rolled steel housing, 4000

lumen Nr 81 80.00 6,480.00 105.00 8,505.00 113 185.00 14,985.00

18LF‐14, 2' x 4' led recessed troffer with cold‐rolled steel

housing, 4800 lumenNr 26 110.00 2,860.00 100.00 2,600.00 35 210.00 5,460.00

Estimation of Electrical Work

[email protected] www.tesbee.ca +1 416 856 6000 / +1 888 538 9374

1


Rate

Material

Amount

Labor

Rate

Labor

Amount

Total Work



19LF‐15, 6" recessed downlight, with clear semi specular

reflector, 1500 lumen. Nr 1 85.00 85.00 95.00 95.00 1 180.00 180.00

20LF‐15E, 6" recessed downlight, with clear semi specular

reflector, with addressable driver, 1500 lumen. Nr 43 105.00 4,515.00 95.00 4,085.00 54 200.00 8,600.00

21LF‐16, led vaporproof wall‐mount fixture with die‐cast

aluminum housing and guard, 1500 lumen. Nr 2 115.00 230.00 115.00 230.00 3 230.00 460.00

22LF‐17, pendant mounted led linear fixture with nominal

2‐1/4" round housing, 700 lumen.Nr 1 110.00 110.00 120.00 120.00 2 230.00 230.00

23 LF‐18, 24" under cabinet light, 450 lumen. Nr 31 110.00 3,410.00 110.00 3,410.00 45 220.00 6,820.00

24LF‐20, 20" linear led fixture with extruded aluminum

body, 1200 lumen.Nr 6 160.00 960.00 110.00 660.00 9 270.00 1,620.00

25LF‐21, linear led wall mounted fixture with extruded

aluminum housing, 1200 lumen.Nr 16 160.00 2,560.00 110.00 1,760.00 23 270.00 4,320.00

26LF‐22AE, linear led pendant mounted fixture with

extruded aluminum housing, 1200 lumen.Nr 22 130.00 2,860.00 120.00 2,640.00 35 250.00 5,500.00

27LF‐22E, linear led pendant mounted fixture with

extruded aluminum housing 1250 lumen.Nr 9 135.00 1,215.00 120.00 1,080.00 14 255.00 2,295.00

28LF‐24, 6" recessed wall wash downlight, with clear semi‐

specular reflector/trim, wide distribution, 1500 lumen. Nr 3 105.00 315.00 95.00 285.00 4 200.00 600.00

29

LF‐25, 6 recessed led downlight, with clear semi‐

specular reflector/trim, 45 degree beam spread, 1500

lumen

Nr 64 105.00 6,720.00 95.00 6,080.00 81 200.00 12,800.00

30LF‐26, 4' surface wall mounted, linear led fixture with

extruded aluminum housing.Nr 20 140.00 2,800.00 100.00 2,000.00 27 240.00 4,800.00

31LF‐27, 6" recessed adjustable led downlight, with clear

semi‐specular reflector/trim, 3500 lumen.Nr 12 185.00 2,220.00 135.00 1,620.00 22 320.00 3,840.00

32LF‐28, non‐conductive shower downlight with 6"

aperture dead front regressed diffuser, 1500 lumen.Nr 1 160.00 160.00 110.00 110.00 1 270.00 270.00

33LF‐29, recessed 2'x4' troffer with 22 gauge steel

housing, 4600 lumen.Nr 223 150.00 33,450.00 120.00 26,760.00 357 270.00 60,210.00

34LF‐29A, recessed 2'x4' troffer with 22 gauge steel

housing, 3800 lumen.Nr 66 140.00 9,240.00 120.00 7,920.00 106 260.00 17,160.00

35OLF‐2, wall mounted exterior led fixture with die‐cast

aluminum rectilinear housing, 3000 lumen.Nr 7 125.00 875.00 115.00 805.00 11 240.00 1,680.00

36OLF‐2A, wall mounted exterior led fixture with die‐cast

aluminum rectilinear housing, 1500 lumen.Nr 1 105.00 105.00 115.00 115.00 2 220.00 220.00

37OLF‐5, led linear fixture with maximum 1.6"w x 2"h

extruded aluminum housing, 675 lumen.Nr 1 95.00 95.00 115.00 115.00 2 210.00 210.00

38X‐1, edge‐lit, single face, led exit sign with green letters

on mirrored background.Nr 82 100.00 8,200.00 90.00 7,380.00 98 190.00 15,580.00

39X‐2, edge‐lit, double face, led exit sign with green

letters on mirrored background.Nr 31 140.00 4,340.00 110.00 3,410.00 45 250.00 7,750.00

40X‐3, Exterior, universal mounted, stencil, single face,

led exit sign with die‐cast aluminum housing.Nr 7 110.00 770.00 120.00 840.00 11 230.00 1,610.00

41 Wiring and conduit Sum 2,096 25.00 52,400.00 85.00 178,160.00 2,375 110.00 230,560.00

Electrical Controller42 Switch Nr 50 18.00 900.00 62.00 3,100.00 41 80.00 4,000.00


2


Rate

Material

Amount

Labor

Rate

Labor

Amount

Total Work



43 Control with wall switch Nr 186 30.00 5,580.00 65.00 12,090.00 161 95.00 17,670.00

44 Occupancy Sensor Nr 195 60.00 11,700.00 105.00 20,475.00 273 165.00 32,175.00

45 Vancancy sensor Nr 162 75.00 12,150.00 110.00 17,820.00 238 185.00 29,970.00

46 Full range dimming Nr 157 40.00 6,280.00 70.00 10,990.00 147 110.00 17,270.00

47 Full range dimming ‐ multiple zones Nr 145 60.00 8,700.00 80.00 11,600.00 155 140.00 20,300.00

48 Emergency lights control Nr 59 80.00 4,720.00 90.00 5,310.00 71 170.00 10,030.00

49 Daylight harvesting system Nr 19 110.00 2,090.00 130.00 2,470.00 33 240.00 4,560.00

50 Master control station Nr 18 100.00 1,800.00 130.00 2,340.00 31 230.00 4,140.00

Electrical Power51 Receptacle Nr 1,233 25.00 30,825.00 80.00 98,640.00 1,315 105.00 129,465.00

52 Receptacle GFI Nr 146 35.00 5,110.00 80.00 11,680.00 156 115.00 16,790.00

53 VFD Nr 3 40.00 120.00 80.00 240.00 3 120.00 360.00

54 Receptacle GFI, WP Nr 23 50.00 1,150.00 90.00 2,070.00 28 140.00 3,220.00

55 Receptacle USB Nr 8 45.00 360.00 85.00 680.00 9 130.00 1,040.00

56 0ET1, Transformer 480V. Nr 1 22,000.00 22,000.00 3,000.00 3,000.00 40 25,000.00 25,000.00

57 0ET2, Transformer 480V. Nr 1 22,000.00 22,000.00 3,000.00 3,000.00 40 25,000.00 25,000.00

58 OT1, Transformer 480V. Nr 1 22,000.00 22,000.00 3,000.00 3,000.00 40 25,000.00 25,000.00

59 OT2, Transformer 480V. Nr 1 22,000.00 22,000.00 3,000.00 3,000.00 40 25,000.00 25,000.00

60 1T1, Transformer 480V. Nr 1 22,000.00 22,000.00 3,000.00 3,000.00 40 25,000.00 25,000.00

61 2T1, Transformer 480V. Nr 1 22,000.00 22,000.00 3,000.00 3,000.00 40 25,000.00 25,000.00

62 T1, Transformer 12470V. Nr 1 75,000.00 75,000.00 10,000.00 10,000.00 133 85,000.00 85,000.00

63 Cable tray 4"‐6" , including all support LF 1,789 7.00 12,523.00 5.00 8,945.00 119 12.00 21,468.00

64 70 V panel board Nr 1 550.00 550.00 550.00 550.00 7 1,100.00 1,100.00

65 120 V panel board Nr 1 650.00 650.00 600.00 600.00 8 1,250.00 1,250.00

66 150 V panel board Nr 21 750.00 15,750.00 650.00 13,650.00 182 1,400.00 29,400.00

67 100 V panel board Nr 8 625.00 5,000.00 575.00 4,600.00 61 1,200.00 9,600.00

68 175 Vpanel board Nr 3 775.00 2,325.00 725.00 2,175.00 29 1,500.00 4,500.00

69 200 V panel board Nr 4 800.00 3,200.00 750.00 3,000.00 40 1,550.00 6,200.00

70 225 V panel board Nr 7 825.00 5,775.00 775.00 5,425.00 72 1,600.00 11,200.00

71 250 V panel board Nr 1 850.00 850.00 800.00 800.00 11 1,650.00 1,650.00

72 350 V panel board Nr 1 950.00 950.00 850.00 850.00 11 1,800.00 1,800.00

73 400 Vpanel board Nr 3 1,050.00 3,150.00 900.00 2,700.00 36 1,950.00 5,850.00

74 500 V panel board Nr 1 1,150.00 1,150.00 950.00 950.00 13 2,100.00 2,100.00

75 600 V panel board Nr 1 1,250.00 1,250.00 1,000.00 1,000.00 13 2,250.00 2,250.00

76 800 V distribution panel board Nr 1 1,400.00 1,400.00 1,100.00 1,100.00 15 2,500.00 2,500.00

77 1200 V distribution panel board Nr 1 2,000.00 2,000.00 1,200.00 1,200.00 16 3,200.00 3,200.00

78 Wiring and conduit for receptacle Nr 1,413 20.00 28,260.00 80.00 113,040.00 1,507 100.00 141,300.00


3


Rate

Material

Amount

Labor

Rate

Labor

Amount

Total Work



79Wiring and conduit for main distribution, including

risers.Sum 1 24,000.00 24,000.00 16,000.00 16,000.00 213 40,000.00 40,000.00

80 Emergency Generator ‐ 200 kw Nr 1 ‐ ‐ ‐ ‐ ‐

81 200A / 3P Breaker Nr 2 ‐ ‐ ‐ ‐ ‐

82 Automatic Transfer Switch ‐ Critical Nr 1 ‐ ‐ ‐ ‐ ‐

83 Automatic Transfer Switch ‐ Non‐critical Nr 1 ‐ ‐ ‐ ‐ ‐

84 Cable or Wiring Generator to Switch Board Sum 1 ‐ ‐ ‐ ‐ ‐

Site Electrical Work

85Concrete Electrical Duct Bank (4x5" dia, 1x2" dia

conduit)LF 430 ‐ ‐ ‐ ‐ ‐

86 Double 4" dia conduit and quad 1‐1/4" Bundle LF 363 ‐ ‐ ‐ ‐ ‐

87 Electrical Primary conduit LF 60 ‐ ‐ ‐ ‐ ‐

88 Fiber LF 238 ‐ ‐ ‐ ‐ ‐

89 Two Data Cables In 1‐1/4" Conduit LF 640 ‐ ‐ ‐ ‐ ‐

90 Data Connection to blue phone Nr 1 ‐ ‐ ‐ ‐ ‐

91 Power Connection to Blue phone Nr 1 ‐ ‐ ‐ ‐ ‐

Low Voltage 92 Card Reader Nr 192 350.00 67,200.00 150.00 28,800.00 384 500.00 96,000.00

93 CM Nr 2 100.00 200.00 120.00 240.00 3 220.00 440.00

Fire Alarm94 Fire Alarm Flashing Light ‐ Wall Mounted Nr 65 ‐ ‐ ‐ ‐ ‐

95 Fire Alarm Speaker and Flash light ‐ Wall Mounted Nr 150 ‐ ‐ ‐ ‐ ‐

96Fire Alarm Speaker and Flash light ‐ Waterproof wall

mountedNr 4 ‐ ‐ ‐ ‐ ‐

97Fire Alarm Speaker and Flashlight ‐ Waterproof Celing

mountedNr 1 ‐ ‐ ‐ ‐ ‐

98 Fire Alarm Breaking Glass Station Nr 43 ‐ ‐ ‐ ‐ ‐

99 Fire Alarm Announciator Nr 1 ‐ ‐ ‐ ‐ ‐

100 Fire Alarm Control Panel Nr 1 ‐ ‐ ‐ ‐ ‐

101 Smoke Detector Nr 35 ‐ ‐ ‐ ‐ ‐

102 Emergency Door holder Nr 6 ‐ ‐ ‐ ‐ ‐

103 Pull Station Nr 3 ‐ ‐ ‐ ‐ ‐

104 Follow Switch Nr 6 ‐ ‐ ‐ ‐ ‐

105 Tempered Switch Nr 6 ‐ ‐ ‐ ‐ ‐

Security Camera106 Wall mount camera Nr 17 170.00 2,890.00 130.00 2,210.00 29 300.00 5,100.00

107 Ceiling mount camera Nr 21 260.00 5,460.00 140.00 2,940.00 39 400.00 8,400.00

108 Camera recoding and monitering system. Sum 1 4,000.00 4,000.00 1,000.00 1,000.00 13 5,000.00 5,000.00

109 Wiring and conduit for camera Sum 1 5,000.00 5,000.00 6,500.00 6,500.00 87 11,500.00 11,500.00

Audio‐Visual


4


Rate

Material

Amount

Labor

Rate

Labor

Amount

Total Work



110FB1, floor box w/ network and power, 10"x 12 1/8" x 6"

floor box.Nr 22 35.00 770.00 115.00 2,530.00 34 150.00 3,300.00

111FP1, floor recess poke‐thru w/network and power, 8" x

8" x 16 3/4" poke‐thru device.Nr 9 35.00 315.00 115.00 1,035.00 14 150.00 1,350.00

112FS1, floor conduit stub, 2" x 2" x 3" conduit stub under

furniture.Nr 16 30.00 480.00 110.00 1,760.00 23 140.00 2,240.00

113J01, wall AV i/o panel ‐ large ,6" x 8" x 4" pull box

w/painted screw cover Nr 1 50.00 50.00 110.00 110.00 1 160.00 160.00

114J02, wall AV i/o panel ‐ medium, 4 11/16" x 10 7/16" x 2

1/8" pull box w/quad‐device cover Nr 34 70.00 2,380.00 150.00 5,100.00 68 220.00 7,480.00

115J03, wall AV i/o panel ‐ small, 4 11/16" x 4 11/16" x 2

1/8" pull box w/raised two‐device cover.Nr 15 60.00 900.00 150.00 2,250.00 30 210.00 3,150.00

116J05, wall AV i/o panel ‐ medium, 4 11/16" x 10 7/16" x 2

1/8" pull box w/quad‐device cover.Nr 2 65.00 130.00 150.00 300.00 4 215.00 430.00

117J06, wall control panel, 4 11/16" x 4 11/16" x 2 1/8" pull

box w/raised two‐device cover.Nr 3 70.00 210.00 150.00 450.00 6 220.00 660.00

118J07, wall projection screen control switch (single), 4" x

2 1/8" x 2 1/8" utility box raco.Nr 15 280.00 4,200.00 220.00 3,300.00 44 500.00 7,500.00

119J08, wall flat panel display wall box assembly, 7 3/8" x

14 1/4" x 4" pull box.Nr 51 50.00 2,550.00 110.00 5,610.00 75 160.00 8,160.00

120J09, wall mounted camera, 4 11/16" x 4 11/16" x 2 1/8"

pull boxNr 17 40.00 680.00 100.00 1,700.00 23 140.00 2,380.00

121J10, wall mounted loudspeaker/ IR emitter, 4 11/16" x

4 11/16" x 2 1/8" pull box.Nr 10 45.00 450.00 100.00 1,000.00 13 145.00 1,450.00

122

J11, wall camera enclosure ‐ wall mount, 10 11/16" 14

5/16" 11" back box with mounting wings & curved abs

plastic/acrylic cover.

Nr 8 50.00 400.00 130.00 1,040.00 14 180.00 1,440.00

123J12, wall microphone, 4 11/16" 4 11/16" 2 1/8" pull box

w/raised single‐device cover.Nr 10 130.00 1,300.00 170.00 1,700.00 23 300.00 3,000.00

124J20, ceiling ceiling loudspeaker, 4 11/16" x 4 11/16" x 2

1/8" pull box.Nr 2 170.00 340.00 180.00 360.00 5 350.00 700.00

125J21, ceiling video projector, 4 11/16" x 4 11/16" x 2

1/8" pull box.Nr 1 1,600.00 1,600.00 400.00 400.00 5 2,000.00 2,000.00

126J22, ceiling projection screen control box, 3 7/8" x 7

5/8" x 3 1/2".Nr 17 320.00 5,440.00 280.00 4,760.00 63 600.00 10,200.00

Audio‐Visual Network 127 N01, floor network outlet ‐ floor. Nr 32 70.00 2,240.00 110.00 3,520.00 47 180.00 5,760.00

128N02, wall network outlet ‐ standard 4 11/16" x 4 11/16"

x 2 1/8" pull box.Nr 35 60.00 2,100.00 110.00 3,850.00 51 170.00 5,950.00

129N03, wall network outlet ‐ flat panel display 7 3/8" x 14

1/4"Nr 51 75.00 3,825.00 125.00 6,375.00 85 200.00 10,200.00

130N05, ceiling network pull box ‐ video projector 4 11/16"

x 4 11/16" x 2 1/8" pull box.Nr 18 60.00 1,080.00 110.00 1,980.00 26 170.00 3,060.00

Audio‐Visual Power(including Wiring and conduiting)

131 P01, floor technical floor box power. Nr 21 70.00 1,470.00 110.00 2,310.00 31 180.00 3,780.00

132 P02, floor technical floor box power. Nr 11 70.00 770.00 110.00 1,210.00 16 180.00 1,980.00

133 P03, wall technology systems power. Nr 33 60.00 1,980.00 105.00 3,465.00 46 165.00 5,445.00

134 P05, wall flat panel display power. Nr 47 60.00 2,820.00 105.00 4,935.00 66 165.00 7,755.00


5


Rate

Material

Amount

Labor

Rate

Labor

Amount

Total Work



135 P06, ceiling video projector power. Nr 17 60.00 1,020.00 100.00 1,700.00 23 160.00 2,720.00

136 P07, ceiling motorized projection screen power. Nr 17 60.00 1,020.00 100.00 1,700.00 23 160.00 2,720.00

137 P09, wall technology systems power. Nr 5 60.00 300.00 105.00 525.00 7 165.00 825.00

Display

1381a type, display mounting, 24 1/8" x 41 1/2" x 1 3/16"

case.Nr 13 140.00 1,820.00 120.00 1,560.00 21 260.00 3,380.00

1393a type, display mounting, 33 11/16" x 58 5/16" x 1

5/16" case.Nr 10 170.00 1,700.00 130.00 1,300.00 17 300.00 3,000.00

1402a type, display mounting, 28 3/16" x 49" x 1 3/16"

case.Nr 11 155.00 1,705.00 125.00 1,375.00 18 280.00 3,080.00

1414a type, display mounting, 37 11/16" x 66 1/8" x 2"

case.Nr 3 185.00 555.00 135.00 405.00 5 320.00 960.00

142 4"x4" cable basket. Nr 14 120.00 1,680.00 200.00 2,800.00 37 320.00 4,480.00

143 12"x4" cable basket. Nr 2 180.00 360.00 240.00 480.00 6 420.00 840.00

Projection Screen

144 A1 type, ceiling recessed ‐ flush, 7" x 142" case. Nr 7 400.00 2,800.00 200.00 1,400.00 19 600.00 4,200.00

145 B1 type, ceiling recessed ‐ flush, 7" x 167 1/4" case. Nr 7 500.00 3,500.00 200.00 1,400.00 19 700.00 4,900.00

146 C1 type, ceiling recessed ‐ flush, 7" x 187" case. Nr 2 575.00 1,150.00 225.00 450.00 6 800.00 1,600.00

147 D1 type, ceiling recessed ‐ flush, 7" x 223" case. Nr 1 725.00 725.00 275.00 275.00 4 1,000.00 1,000.00

Sub Total 12,398

Insurance 3%

Overhead and Profit 22%

Total Amount

52,398.99

384,259.26

2,183,291.25

1,746,633.00 816,793.00 929,840.00

1,162,300.00 1,020,991.25


6

estimation of electrical work

Documents