ESTIMATE - COVINGTON MIDDLE SCHOOL RENOVATIONS 3700 CONVICT HILL RD.AUSTIN, TX 78749 (2).xlsx

	A	B	C	D	E	F	G	H	I
2
3	PROJECT ID:
4	PROJECT.COVINGTON MIDDLE SCHOOL RENOVATIONS 3700 CONVICT HILL RD.AUSTIN, TX 78749
5
6	ITEM #	CSI #	DESCRIPTION	QUANTITY	UNIT	UNIT COST (Material)	UNIT COST (Labor)	TOTAL COST (Labor+ Material)	TRADE COST
7		1	GENERAL REQUIREMENTS
8	1		Supervision	1.0	LS	0.0		$0
9	2		Permits	1.0	LS	0.0		$0
10	3		Mobilization Costs	1.0	LS	0.0		$0
11	4		Project Overheads	1.0	LS	0.0		$0
12	5		Bonds	1.0	LS	0.0		$0
13	6		Temporary Control & Facilities	1.0	LS	20000.0		$20,000
14			Subtotal (General Requirements)						$20,000
15		16	Division 16 — Electrical
16			ENLARGE THEATER
17	7	E-4.1	E1- REMOVE 52 EXISTING AUDITORIUM CEILING DOWNLIGHT , REPLACE WITH 18 TYPE LAD AND 32 LADS DOWNLIGHT AT SAME LOCATION.	1.0	EA
18			REMOVE 52 EXISTING AUDITORIUM CEILING DOWNLIGHT	52.0	EA		20.0	$1,040
19			18 TYPE LAD	18.0	EA	85.0	40.0	$2,250
20			32 LADS DOWNLIGHT	32.0	EA	85.0	40.0	$4,000
21	11		LADS: INDY L6-50LM-35K-120-G3-90CRI-EZI-HW-CD-PF-SCA6-20-5000 LUMEN LED DOWNLIGHTS WITH 1% 0-10VDC DIMMING DRIVERS AND SLOPED CEILING ADAPTER FOR SLOPED CEILING AREAS.	36.0	EA	110.0	50.0	$5,760
22	12		LAD: INDY L6-50LM-35K-120-G3-90CRI-EZI-HW-CD-PF-5000 LUMEN LED DOWNLIGHTS WITH 1% 0-10VDC DIMMING DRIVERS.	20.0	EA	110.0	50.0	$3,200
23	13		E4- PROVIDE 1'' CONDUIT , 9-# 10 CONDUCTORS FROM EXISTING STAGE LIGHTING STRIP NON0-CONNECTED REPCEPTACLES TO DIMMER MODULES PREVIOUSLY TIED TO HOUSE LIGHTING CIRCUITS.	2.0	EA	100.0	66.0	$332
24	14		E2- PROVIDE CONTROL CABLE FOR 0-10VDC DIMMING TO ALL NEW LAD / LADS FIXTURES FROM DIMMING RACK.	557.3	FT	8.0	24.0	$17,833
25
26			OTHER AREAS
27
28	15	ME	FOURPLEX (QUADPLEX) RECEPTACLE	3.0	EA	15.0	55.0	$210
29	16		OUTLET	2.0	EA	15.0	55.0	$140
30	17		OCCUPANCY CENSOR	1.0	EA	120.0	55.0	$175
31	18		SINGLE POLE SWITCH	4.0	EA	15.0	55.0	$280
32	19		RESET BUTTON	1.0	EA	20.0	55.0	$75
33	20		EMERGENCY POWER OFF BUTTON	1.0	EA	22.0	55.0	$77
34	21		NEW LIGHTING FIXTURES	8.0	EA	250.0	85.0	$2,680
35	22		DUPLEX RECEPTACLE	3.0	EA	15.0	55.0	$210
36	23		WALL MOUNTED OCCUPANCY CENSOR	1.0	EA	120.0	55.0	$175
37	24		MOTOR RATED SWITCH	1.0	EA	22.0	55.0	$77
38	25		BREAKERS	8.0	EA	100.0	65.0	$1,320
39	26		NEW FLEX CONDUIT & CONDUCTORS	78.0	EA	150.0	65.0	$16,770
40	27		RE-INSTALL ALL CEILING DEVICES (LIGHTING, SPEAKERS & FIRE ALARMS)	2.0	EA		2000.0	$4,000
41	28		DISCONNECT POWER SWITCH	2.0	EA	22.0	55.0	$154
42	29		DISCONNECTS AND PEDESTALS	2.0	EA	22.0	55.0	$154
43	30		REINSTALL EXISTING DISSCONNECT	4.0	EA		55.0	$220
44
45
46			Subtotal (ELE)						$61,132
47	SUBTOTAL								$81,131.96
48	OVERHEAD & PROFIT		35%						$28,396.19
49	INSURANCE		7%						$5,679.24
50	CONTINGENCY		5%						$4,056.60
51				TOTAL SUGGESTED BID					$119,263.98
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101