ELECTRICAL ESTIMATING SHEET

Client: (Hidden for Privacy) Website: www.qtoestimating.com

Project Name: (Hidden for Privacy) Email: info@qtoestimating.com
Project ID: (Hidden for Privacy) Contact: (917) 675-3388
Last Updated: 10/10/2020
ELECTRICAL ESTIMATE
Unit Unit Total
S# DWG REF DETAIL REF DESCRIPTION QTY UNIT Total labor Total Unit Total Cost
Labor Material Material
DIVISION 01 - GENERAL REQUIREMENTS
1 MOBILIZATION 1 LS $6,000.00 $0.00 $6,000.00 $0.00 $6,000.00 $6,000.00
2 SUPERVISION CHARGES 1 LS $4,000.00 $0.00 $4,000.00 $0.00 $4,000.00 $4,000.00
3 SUBMITTALS & SAMPLES 1 LS $4,000.00 $0.00 $4,000.00 $0.00 $4,000.00 $4,000.00
4 TEMPORARY FACILITIES 1 LS $4,000.00 $0.00 $4,000.00 $0.00 $4,000.00 $4,000.00
5 PROJECT SCHEDULING 1 LS $2,000.00 $0.00 $2,000.00 $0.00 $2,000.00 $2,000.00
6 OFFICE OVERHEADS 1 LS $4,000.00 $0.00 $4,000.00 $0.00 $4,000.00 $4,000.00
7 CLOSEOUT PROCEDURES 1 LS $6,000.00 $0.00 $6,000.00 $0.00 $6,000.00 $6,000.00
Subtotal $30,000.00 $30,000.00

DIVISION 26 - ELECTRICAL
Electrical Power
8 Wiring & Conduits Allowance (6500 SF) 1 LS $4,000.00 $8,000.00 $4,000.00 $8,000.00 $12,000.00 $12,000.00
9 Junction Box 17 EA $40.00 $110.00 $680.00 $1,870.00 $150.00 $2,550.00
10 Duplex Receptacle 50 EA $26.10 $118.90 $1,305.00 $5,945.00 $145.00 $7,250.00
11 Junction Box (Heat Trace) 2 EA $29.70 $135.30 $59.40 $270.60 $165.00 $330.00
12 EVAP Junction Box 3 EA $27.90 $127.10 $83.70 $381.30 $155.00 $465.00
13 Junction Box (Motorized Damper) 5 EA $29.70 $135.30 $148.50 $676.50 $165.00 $825.00
Panel HP-K
277/480 Volts, 3Phase, 4 Wire
14 1 EA $297.00 $1,353.00 $297.00 $1,353.00 $1,650.00 $1,650.00
Main CB MLO Bus 400 Min
Interrupting Rating 24K AIC
Panel UP-KB
102/208 Volts, 3 Phase, 4 Wire
15 2 EA $288.00 $1,312.00 $576.00 $2,624.00 $1,600.00 $3,200.00
Main CB 400 Bus 400 Min.
E-100.00, Interrupting Rating 22K AIC
E-101.00 Panel UP-KC
120/208 Volts, 3 Phase, 4 Wire
16 1 EA $288.00 $1,312.00 $288.00 $1,312.00 $1,600.00 $1,600.00
Main CB MLO Bus 225 Min.
Interrupting Rating 22K AIC
17 112.5 KVA Step Down Transformer 1 EA $2,520.00 $11,480.00 $2,520.00 $11,480.00 $14,000.00 $14,000.00
18 Ground Fault Interruptor Duplex Receptacle 1 EA $24.30 $110.70 $24.30 $110.70 $135.00 $135.00
Panel UP-KA
120/208 Volts, 3 Phase, 4 Wire
19 1 EA $288.00 $1,312.00 $288.00 $1,312.00 $1,600.00 $1,600.00
Main CB 30* Bus 60 Min.
Interrupting Rating 10K AIC
20 Power Disconnect Switch 9 EA $22.50 $102.50 $202.50 $922.50 $125.00 $1,125.00
21 280V Single Phase Special Type Receptacle 7 EA $26.10 $118.90 $182.70 $832.30 $145.00 $1,015.00
Ground Fault Interupter and Weather Proof Duplex
22 4 EA $27.00 $123.00 $108.00 $492.00 $150.00 $600.00
Receptacle
Electrical Roof
30A, 3P, 600V Non-Fused Weather Proof Disconnect
23 11 EA $27.90 $127.10 $306.90 $1,398.10 $155.00 $1,705.00
E-102.00 Switch
Ground Fault Interupter and Weather Proof Duplex
24 3 EA $27.00 $123.00 $81.00 $369.00 $150.00 $450.00
Receptacle
Electrical Lighting
25 Wired Lutron Occupancy sensor 7 EA $24.30 $110.70 $170.10 $774.90 $135.00 $945.00
26 Power Pach Compatible With Wired Sensor 2 EA $25.20 $114.80 $50.40 $229.60 $140.00 $280.00
Automatic Time Clock Control Device To Control
27 1 EA $18.00 $82.00 $18.00 $82.00 $100.00 $100.00
Lighting
6 Pole Mechanically Held Relay
28 1 EA $81.00 $369.00 $81.00 $369.00 $450.00 $450.00
ACSO918
Additional Location For "Auto-Off Remote Override"
29 2 EA $75.00 $0.00 $150.00 $0.00 $75.00 $150.00
E-200.00 Tork Model: LCS115M
"Auto-Off Remote Override" For a Maximum Of 2 Hours
30 2 EA $27.00 $123.00 $54.00 $246.00 $150.00 $300.00
Tork Model: SS410
31 Occupancy Sensor Built In Wall Switch 2 EA $22.50 $102.50 $45.00 $205.00 $125.00 $250.00
32 Light Fixture "a" 28 EA $63.00 $287.00 $1,764.00 $8,036.00 $350.00 $9,800.00
33 Light Fixture "b" 16 EA $63.00 $287.00 $1,008.00 $4,592.00 $350.00 $5,600.00
34 Exit Light 2 EA $63.00 $287.00 $126.00 $574.00 $350.00 $700.00
35 3 Way Switch For a 2 EA $21.60 $98.40 $43.20 $196.80 $120.00 $240.00
36 3 Way Switch For b 2 EA $21.60 $98.40 $43.20 $196.80 $120.00 $240.00
Electrical Audio Visual
37 Karray KMT18P 4 EA $50.00 $120.00 $200.00 $480.00 $170.00 $680.00
38 AV-100.01, Karray KMT12P 9 EA $50.00 $120.00 $450.00 $1,080.00 $170.00 $1,530.00
39 Karray KK52 19 EA $50.00 $120.00 $950.00 $2,280.00 $170.00 $3,230.00
AV-100.02,
40 Camera 7 EA $75.00 $325.00 $525.00 $2,275.00 $400.00 $2,800.00
AV-100.03,
Dedicated 20 AMP Duplex Receptacle @ Center TV
41 AV-100.04 6 EA $27.00 $123.00 $162.00 $738.00 $150.00 $900.00
Height
42 Dedicated 20 AMP Duplex Receptacle @ 7' Height 8 EA $27.00 $123.00 $216.00 $984.00 $150.00 $1,200.00
Chelsea Lights (As Per Attached Document)
L01
Manufacturer: ECOSENS
43 30 LF
L50-E-12-08-27K-90-MULT-25X45 [PER FT] W/ELV
DIMMING
L02
Manufacturer: LUMINI
44 136 LF
LL18WET-T-XX-XX-27K XX/KXLC-XX-F-SS-SA/PDCU-
96-24 [PER FT] W/REMOTE 0-10V DIMMING

1
 ELECTRICAL ESTIMATING SHEET
Client: (Hidden for Privacy) Website: www.qtoestimating.com
Project Name: (Hidden for Privacy) Email: info@qtoestimating.com
Project ID: (Hidden for Privacy) Contact: (917) 675-3388
Last Updated: 10/10/2020
ELECTRICAL ESTIMATE
Unit Unit Total
S# DWG REF DETAIL REF DESCRIPTION QTY UNIT Total labor Total Unit Total Cost
Labor Material Material
LF01
Manufacturer: LUMINI
45 75 LF
LL36-WET-T-XX-XX-27K XX/KXLC-XX-F-SS-SA/PDCU-
96-24 [PER FT] W/REMOTE 0-10V DIMMING
LF02
Manufacturer: LUMINI
46 68 LF
LL36-WET-T-XX-XX-27K XX/KXLC-XX-HF-SS-SA/
PDCU-96-24 [PER FT] W/REMOTE 0-10V DIMMING
LF03
Manufacturer: LUMINI
47 42 LF
LL36-WET-T-XX-XX-27K XX/KXLC-XX-HF-SS-SA/
PDCU-96-24 [PER FT] W/REMOTE 0-10V DIMMING
LF04A
Manufacturer: LUMINI
48 144 LF
LL18WET-T-XX-XX-27K XX/KXLC-XX-HF-SS-SA/PDCU-
96-24 [PER FT] W/REMOTE 0-10V DIMMING
LF04B
Manufacturer: LUMINI
49 29 LF
LL18WET-T-XX-XX-27K XX/KXLC-XX-HF-SS-SA/PDCU-
96-24 [PER FT] W/REMOTE 0-10V DIMMING
LF05
Manufacturer: LUMINI
50 19 LF
LL36-WET-T-XX-XX-27K XX/KXLC-XX-F-A-SA-SA/
L-100,
PDCU-96-24 [PER FT] W/REMOTE 0-10V DIMMING
LF06
L-200 $15,000.00 $91,892.00 $106,892.00
Manufacturer: LUMINI
51 32 LF
LL54WET-T-XX-XX-30K XX/KRXLC-XX-F-H-SA/PDCU-
96-24 [PER FT] W/REMOTE 0-10V DIMMING
LF07A
52 Manufacturer: HEVI 11 EA
HL-360-BK-8LED-E-FL-12/GL-10/LA-1/GM-16 NONDIM
LF07B
Manufacturer: HEVI
53 12 EA
HL-360-BK-8LED-E-FL-12/GL-10/LA-1/GM-9/HLT-
60ELED-120/6 NON-DIM
LF08
54 Manufacturer: LUXR 21 EA
MM-SS-I-C-84-27 W/MLV DIMMING
LF09
Manufacturer: LIGHTHEADED
55 8 LF
511-050-STANDARD FINISH OPTION-27K/D1CH-DIM
W/REMOTE 0-10V DIMMING
LT01
56 Manufacturer: BOVER 14 EA
3230110013U WHITE - STD STEM LENGTH NON-DIM
LT02
Manufacturer: PRIMUS
57 526 LF
DSW-24-120V-G25-2W-27K [PER FT] W/0-10V
REMOTE DIMMING
LT03
58 Manufacturer: MARSET 1 EA
BICOCA NON-DIM
OT
59 2 EA
Manufacturer: FREIGHT
Controls
60 21 EA
Manufacturer: LUTRON

SUB TOTAL $62,206.90 $154,580.10 $216,787.00

PROFIT 35% $75,875.45
TOTAL $292,662

Terms and Conditions/Disclaimer: The quantities, numbers, scope, or any other information contained in this document has been compiled to the best of our knowledge. By utilizing or
deriving any of the information contained in this document, you accept the information and quantities as accurate and waive any rights to any claims for errors in information. QTO Estimating
does not warranty any of the information contained in this document. The information contained in this document are for informational purposes only and to be used as a guideline for quantities
and pricing. It is the responsbility of the contractor performing the work to review quantities and finalize pricing and materials based on current prices.

Legend: Review or input price