CONSTRUCTION COST ESTIMATE

Jefferson Lab
Task Order No. 6
Process Cooling Tower Upgrade

Phase:
Date:
Rev:

Cooling Tower Replacement

Contract No.: JSA 10-C0503
EC Project No.: 20100498

DIVISION
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0

Demolition & Sitework

Substructure
Superstructure
Exterior Enclosure
Roofing
Interior Construction
Fire Protection
Mechanical
Electrical
SUBTOTAL
General Conditions, Bond, Insur (10%)
General Contractor OH & P (10%)

Conceptual Design Report

29-Jun-10
03-Aug-10

Notes

Notes

South
Cooling Tower
Replacement

North
Cooling Tower
Replacement

AMOUNT $

AMOUNT $

30,000
29,925
58,000
0
0
0
0
768,896
88,537

80,000
49,850
116,000
0
0
0
0
2,543,879
102,574

975,358 (3&4)

2,892,303 (3&4)

CHL
Cooling Tower
Replacement

Computer
Center
Process Cooling

Total

AMOUNT $
80,000
11,147
29,760

568,023
189,703

25,525
30,575
10,500
31,100
14,440
9,270
4,950
2,777,158
0

215,525
121,497
214,260
31,100
14,440
9,270
4,950
6,657,955
380,815

878,633

2,903,518

7,649,812

97,536
20,646

433,845
34,842

131,795
60,626

435,528
200,343

1,098,704
316,457

1,093,540

3,360,991

1,071,054

3,539,388

9,064,973

109,354

336,099

107,105

353,939

906,497

SUBTOTAL

1,202,895

3,697,090

1,178,159

3,893,327

9,971,471

TOTAL ESTIMATED CONSTRUCTION COST

(Rounded)

1,203,000

3,697,000

1,178,000

3,893,000

9,971,000

Deduct
Bldg 92 Cooling Towers

-1,122,422

SUBTOTAL
Development Contingency (10%)

Notes:
(1) Labor burden included in unit costs @ 23.9% ave.
(2) Sales tax included in unit costs @ 5%
(3) Subcontractor overhead included in unit costs @ 16% ave.
(4) Subcontractor profit included in unit costs @ 10%
(5) Prime contractor OH & P applied to Division 1.0 thru 6.0 and 9.0 (Civil & Electrical) @ 10%

8,849,000
Assumptions:
(Rounded)
Open competitive bidding
Start by end of 2010
Mechanical contractor is prime, Civil &
Electrical contractors are subs
Not Included Above:
Hazardous material removal
Work indicated to be by separate contract
Escalation beyond 2010 start

EwingCole
1

CONSTRUCTION COST ESTIMATE

Phase:
Date:

Draft Conceptual Design Report

02-Aug-10

Jefferson Lab
Task Order No. 6
Process Cooling Tower Upgrade
Contract No.:
EC Project No.:

JSA 10-C0503
20100498

South Cooling Tower Replacement

1 @ 3 cells
QTY
1.0

UNIT

RATE

AMOUNT

DEMOLITION & SITEWORK

Mobilization
Erosion control
Demolition Existing steel dunnage & foundations
Bollards, misc protection
Barricades, temporary protection

1
1

LS
LS

1,500.00
1,000.00

1,500
1,000

1
1
1

LS
LS
LS

10,000.00
2,500.00
15,000.00

10,000
2,500
15,000

TOTAL DEMOLITION & SITEWORK

2.0

30,000

SUBSTRUCTURE
Foundations
Column footers, 4'x4'x1.5'
Column pedestals, 1'x1'x3', w/ ab/b pl
Turndown slab edge
Slab on grade 5"
Equipment pads
Earthwork Pit & trench excavation earth
Pit & trench backfill & compact
Grade building pad

6
6
100
450
75

EA
EA
LF
SF
SF

1,200.00
750.00
35.00
8.00
15.00

7,200
4,500
3,500
3,600
1,125

LS

10,000.00

10,000

TOTAL SUBSTRUCTURE

3.0

29,925

SUPERSTRUCTURE
Structural steel framing, galvanized
Steel grating, galvanized, 1 1/2" x 3/16"

9
550

T
SF

4,000.00
40.00

36,000
22,000

TOTAL SUPERSTRUCTURE

8.0

TOTAL

58,000

MECHANICAL
Demolition - South Access Towers - Replacement
Cooling Towers
Pumps
Piping
Miscellaneous

3
3
1
1

EA
EA
LS
LS

4,455.00
2,090.00
45,000.00
15,000.00

13,365
6,270
45,000
15,000

EwingCole

CONSTRUCTION COST ESTIMATE

Phase:
Date:

Draft Conceptual Design Report

02-Aug-10

Jefferson Lab
Task Order No. 6
Process Cooling Tower Upgrade
Contract No.:
EC Project No.:

JSA 10-C0503
20100498

South Cooling Tower Replacement

1 @ 3 cells
QTY
New Work - South Access Towers - Replacement
BAC 3872C-OM (872 Ton)
B/G VSX-VSH 5x6x10-1/2A (60 HP)
Basket Strainer
UG Ductile Iron Pipe 10" to Building
Iso Valves 10"
18" Equalizer/Bypass
Insulation
Controls
Commissioning
Cleaning
Testing & Balancing
Coordination

2
2
2
80
2
50
1
1
1
1
1
1

UNIT

EA
EA
EA
LF
EA
LF
LS
LS
LS
LS
LS
LS

RATE

114,250.00
27,249.00
11,536.50
170.15
1,376.50
454.40
34,525.00
56,600.00
25,300.00
12,650.00
88,530.00
126,500.00

AMOUNT

228,500
54,498
23,073
13,612
2,753
22,720
34,525
56,600
25,300
12,650
88,530
126,500

TOTAL MECHANICAL

9.0

TOTAL

768,896

ELECTRICAL
South Access Cooling Towers
SA-MCC-1 600A 480V
SA-MCC-1 main feeder 600A
SA-MCC-1 redundant feeder 600A
CT Equipment Wiring
150A feeder
60A feeder
30A feeder
Disconnect switch - 200A N3R
Disconnect switch - 60A N3R
VFD 60HP (FBO)
Motor conn - 60HP
Motor conn - 30HP
Equipment conn - 30A
Existing MCC mods
Existing CT equipment feeder removals
Concrete equipment pads - MCC

1
100
90

EA
LF
LF

25,412.56
175.52
175.52

25,413
17,552
15,797

150
260
210
3
3
3
3
3
3
1
1
1

LF
LF
LF
EA
EA
EA
EA
EA
EA
EA
LS
EA

32.59
17.79
12.35
1,536.55
902.99
1,319.22
361.89
216.60
51.90
1,056.00
2,778.19
666.19

4,889
4,625
2,594
4,610
2,709
3,958
1,086
650
156
1,056
2,778
666

TOTAL ELECTRICAL

88,537
975,358

975,358

EwingCole

CONSTRUCTION COST ESTIMATE

Phase:
Date:

Conceptual Design Report

02-Aug-10

Jefferson Lab
Task Order No. 6
Process Cooling Tower Upgrade
Contract No.:
EC Project No.:

JSA 10-C0503
20100498

North Cooling Tower Replacement

1 @ 3 cells
end station - 1 @ 2 cells
1.0

QTY

UNIT

RATE

AMOUNT

DEMOLITION & SITEWORK

Mobilization
Erosion control
Demolition Existing steel dunnage & foundations
Repairs to paving - allow
Bollards, misc protection
Barricades, temporary protection

1
1

LS
LS

1,500.00
1,000.00

1,500
1,000

1
1
1
1

LS
LS
LS
LS

10,000.00
50,000.00
2,500.00
15,000.00

10,000
50,000
2,500
15,000

TOTAL DEMOLITION & SITEWORK

2.0

80,000

SUBSTRUCTURE
Foundations
Column footers, 4'x4'x1.5'
Column pedestals, 1'x1'x3', w/ ab/b pl
Turndown slab edge
Slab on grade 5"
Equipment pads
Earthwork Pit & trench excavation earth
Pit & trench backfill & compact
Grade building pad

12
12
200
900
150

EA
EA
LF
SF
SF

1,200.00
750.00
35.00
8.00
15.00

14,400
9,000
7,000
7,200
2,250

LS

10,000.00

10,000

TOTAL SUBSTRUCTURE

3.0

49,850

SUPERSTRUCTURE
Structural steel framing, galvanized
Steel grating, galvanized, 1 1/2" x 3/16"

18
1,100

T
SF

4,000.00
40.00

72,000
44,000

TOTAL SUPERSTRUCTURE

8.0

TOTAL

116,000

MECHANICAL
Demolition - North Access Towers - Replacement
Cooling Towers
Pumps
Piping
Miscellaneous
Demolition - ESR (Bldg 102)
Cooling Towers
Pumps
Piping
Miscellaneous
Demolition - End Station (Bldg 92)
Cooling Towers
Pumps
Piping
Miscellaneous

3
2
1
1

EA
EA
LS
LS

4455.00
2090.00
68000.00
20000.00

13,365
4,180
68,000
20,000

2
2
1
1

EA
EA
LS
LS

4455.00
2090.00
68000.00
20000.00

8,910
4,180
68,000
20,000

3
3
1
1

EA
EA
LS
LS

4455.00
2090.00
45000.00
15000.00

13,365
6,270
45,000
15,000

EwingCole

CONSTRUCTION COST ESTIMATE

Phase:
Date:

Conceptual Design Report

02-Aug-10

Jefferson Lab
Task Order No. 6
Process Cooling Tower Upgrade
Contract No.:
EC Project No.:

JSA 10-C0503
20100498

North Cooling Tower Replacement

1 @ 3 cells
end station - 1 @ 2 cells

New Work - North Access Towers - Replacement

BAC 3872C-OM (872 Ton)
B/G VSX-VSH 5x6x13-1/2A (60 HP)
Basket Strainer
ABV Grade Pipe 20"
UG Ductile Iron Pipe 10" to Building
Iso Valves 10"
8.0

MECHANICAL (Cont)
20" Equalizer/Bypass
20" 3 Way Valve
Protect / support underground utilities
Insulation
Controls
Commissioning
Cleaning
Testing & Balancing
Coordination
New Work - ESR (Bldg 102)
BAC 3872C-OM (872 Ton)
B/G VSX-VSH 5x6x13-1/2A (60 HP)
Basket Strainer
12" Ductile Iron (UG - CWS/R)
12" Ductile Iron Fittings (UG - CWS/R)
8" Ductile Iron (UG - CWS/R)
8" Ductile Iron Fittings (UG - CWS/R)
8" Ductile Iron (UG - CWS/R)
8" Ductile Iron Fittings (UG - CWS/R)
Manhole
Tee Fittings (in Manhole) Ductile Iron
Reducers (in Manhole) Ductile Iron
New Work - End Station
BAC 31132C-QM/V (1132 Ton)
B/G VSX-VSH 6x8x10-1/2A (60 HP)
Basket Strainer
ABV Grade Pipe 14"
Iso Valves 14"
14" Equalizer/Bypass
Insulation
Controls
Commissioning
Cleaning
Testing & Balancing
Coordination

QTY

UNIT

RATE

AMOUNT

2
2
2
250
80
2

EA
EA
EA
LF
LF
EA

114,250.00
27,249.00
11,536.50
454.40
170.15
1,376.50

228,500
54,498
23,073
113,600
13,612
2,753

50
1
1
1
1
1
1
1
1

LF
EA
LS
LS
LS
LS
LS
LS
LS

454.40
20,879.00
50,000.00
104,535.00
84,900.00
23,000.00
11,500.00
80,490.00
114,990.00

22,720
20,879
50,000
104,535
84,900
23,000
11,500
80,490
114,990

1
1
1
1300
40
150
10
300
10
1
2
2

EA
EA
EA
LF
EA
LF
EA
LF
EA
EA
EA
EA

114,250.00
27,249.00
11,536.50
171.40
1,989.60
146.20
995.25
146.20
995.25
3,065.00
6,293.00
4,456.55

2
2
2
300
4
50
1
1
1
1
1
1

EA
EA
EA
LF
EA
LF
LS
LS
LS
LS
LS
LS

139,125.00
27,249.00
11,536.50
295.60
5,628.50
295.60
56,950.00
78,825.00
12,530.00
6,265.00
43,850.00
62,645.00

114,250
27,249
11,537
222,820
79,584
21,930
9,953
43,860
9,953
3,065
12,586
8,913
0
278,250
54,498
23,073
88,680
22,514
14,780
56,950
78,825
12,530
6,265
43,850
62,645

TOTAL MECHANICAL

9.0

TOTAL

2,543,879

ELECTRICAL
North Access Cooling Towers
Mods to ex Panel NA-1 add breakers (FBO)
NA-MCC-2 600A 480V
NA-MCC-2 main feeder 400A
NA-MCC-2 redundant feeder 400A
CT Equipment Wiring
150A feeder
60A feeder
30A feeder
Disconnect switch - 200A N3R
Disconnect switch - 60A N3R
VFD 60HP (FBO)
Motor conn - 60HP
Motor conn - 30HP
Equipment conn - 30A
Existing CT equipment feeder removals
Concrete equipment pads - MCC

1
1
50
130

LS
EA
LF
LF

1,265.63
23,875.25
116.32
116.32

1,266
23,875
5,816
15,122

100
170
140
2
2
2
2
2
2
1
1

LF
LF
LF
EA
EA
EA
EA
EA
EA
LS
EA

32.59
17.79
12.35
1,536.55
902.99
1,319.22
361.89
216.60
51.90
2,778.19
666.19

3,259
3,024
1,729
3,073
1,806
2,638
724
433
104
2,778
666

EwingCole

CONSTRUCTION COST ESTIMATE

Phase:
Date:

Conceptual Design Report

02-Aug-10

Jefferson Lab
Task Order No. 6
Process Cooling Tower Upgrade
Contract No.:
EC Project No.:

JSA 10-C0503
20100498

North Cooling Tower Replacement

1 @ 3 cells
end station - 1 @ 2 cells

QTY

UNIT

RATE

AMOUNT

TOTAL

End Station Cooling Tower Replacement - Building #92

Mods to ex MCC remove starters
Add MCC buckets
Size 3 starter
Feeder breaker - 50A
VFD 50HP (FBO)
Rework Fan feeders at MCC
Rework Fan, pump & pan heater feeders

LS

2,566.99

2,567

2
2
2
2
7

EA
EA
EA
EA
EA

5,247.08
1,707.36
1,319.22
1,124.31
773.36

10,494
3,415
2,638
2,249
5,413

LS

1,000.00

1,000

50
90
70
1
1
1
1
1
1

LF
LF
LF
EA
EA
EA
EA
EA
EA

32.59
17.79
12.35
1,536.55
902.99
1,319.22
361.89
216.60
51.90

1,630
1,601
865
1,537
903
1,319
362
217
52

ESR Cooling Tower Replacement - Building #102

Mods to ex MCC remove starters
Add MCC buckets
CT Equipment Wiring
150A feeder
60A feeder
30A feeder
Disconnect switch - 200A N3R
Disconnect switch - 60A N3R
VFD 60HP (FBO)
Motor conn - 60HP
Motor conn - 30HP
Equipment conn - 30A
TOTAL ELECTRICAL

102,574
2,892,303

2,892,303

EwingCole

CONSTRUCTION COST ESTIMATE

Phase:
Date:

Draft Conceptual Design Report

02-Aug-10

Jefferson Lab

CHL Tower Replacement

1.0

QTY

UNIT

RATE

AMOUNT

DEMOLITION & SITEWORK

Mobilization
Erosion control
Demolition Existing steel dunnage & foundations
Repairs to paving - allow
Bollards, misc protection
Barricades, temporary protection

1
1

LS
LS

1,500.00
1,000.00

1,500
1,000

1
1
1
1

LS
LS
LS
LS

10,000.00
50,000.00
2,500.00
15,000.00

10,000
50,000
2,500
15,000

TOTAL DEMOLITION & SITEWORK

2.0

80,000

SUBSTRUCTURE
Foundations
Concrete Slab for Cooling Towers
Foundation for CT
Steel Tie Rod @ Foundation
Pad for Pumps

35
3
2
2

CY
CY
EA
CY

265.37
265.37
266
265.37

9,288
796
532
531

TOTAL SUBSTRUCTURE
3.0

11,147

SUPERSTRUCTURE
Structural steel framing, galvanized
Steel grating, galvanized, 1 1/2" x 3/16"

5
294

T
SF

4,000.00
40.00

18,000
11,760

TOTAL SUPERSTRUCTURE
8.0

TOTAL

29,760

MECHANICAL
Demolition - CHL
Cooling Towers
Pumps
Piping
Miscellaneous
New - CHL
Cooling Tower (872 Ton)
Pump/motor set (350 HP each)
Basket Strainer
14"Steel
14" Fittings
12"Steel
12" Fittings
10"Steel
10" Fittings
8" Steel
8" Fittings
Manhole

4
4
1
1

EA
EA
LS
LS

4455.00
2090.00
45000.00
15000.00

17,820
8,360
45,000
15,000

2
2
2
211
25
40
18
40
29
72
60
1

EA
EA
EA
LF
EA
LF
EA
LF
EA
LF
EA
EA

71,090.00
60,003.00
4,835.00
93.92
963.84
84.00
880.00
65.15
313.59
41.88
322.32
3,065.00

142,180
120,006
9,670
19,817
24,096
3,360
15,840
2,606
9,094
3,015
19,339
3,065

Ewing Cole

Insulation
Miscellaneous
Valves
Controls
Cleaning
Testing & Balancing

1
1
37
1
1
1

LS
LS
LF
LS
LS
LS

3,000.00
19,172.00
1,828.38
12,600.00
5,000.00
2,333.00

3,000
19,172
67,650
12,600
5,000
2,333

TOTAL MECHANICAL
9.0

568,023

ELECTRICAL
Transformer 1500 KVA
PANELBOARD 2000 A w/ brkr.
Circuits
500 MCM
Miscellaneous
Breakers
BRKR. 800A 3P
BRKR 900 A
BRKR 30 A
Conduit
CONDUIT 3"
CONDUIT 2 1/2"
CONDUIT 1 1/4"
CONDUIT 1"
VFD 50 HP @ C/T
REMOVE BRKR & RETURN TO OWNER
Motor conn -350HP
Motor conn - 50HP
REMOVE MCC ( 4MEN 16 HR)
ADD FOT GROUND FAULT

1
2

EA
EA

36,975.00
17,195.00

36,975
34,390

360
1500

LF
LF

13.90
3.35

5,004
5,021

1
1
1
2
90
210
210
210
2
1
3
3
1
5

EA
EA
EA
LF
LF
LF
LF
LF
EA
EA
EA
EA
LS
EA

10,530.00
22,200.00
1,600.00
17,195.00
17.52
14.84
7.51
5.12
8,250.00
723.00
361.89
216.60
666.19
2,210.00

10,530
22,200
1,600
34,390
1,577
3,116
1,577
1,075
16,500
723
1,086
650
2,240
11,050

TOTAL ELECTRICAL

189,703
878,633

878,633

Ewing Cole

CONSTRUCTION COST ESTIMATE

Phase:
Date:

Draft Conceptual Design Report

02-Aug-10

Jefferson Lab
Task Order No. 6
Process Cooling Tower Upgrade
CEBAF
Contract No.:
EC Project No.:

JSA 10-C0503
20100498
QTY

1.0

UNIT

RATE

AMOUNT

DEMOLITION & SITEWORK

Mobilization
Erosion control
Demolition Metal panel wall, framing
Concrete paving, misc site removals
Mech room mas'y part'n
New roadway paving
Concrete curb
Bollards, misc protection
Utility relocation Sanitary sewer, 8"
Barricades, temporary protection

1
1

LS
LS

5,000.00
2,500.00

5,000
2,500

40
1
17
25
60
1

LF
LS
LF
SY
LF
LS

25.00
1,500.00
75.00
50.00
25.00
2,500.00

1,000
1,500
1,275
1,250
1,500
2,500

150
1

LF
LS

50.00
1,500.00

7,500
1,500

TOTAL DEMOLITION & SITEWORK

2.0

25,525

SUBSTRUCTURE
Foundations Column footers, 5'x5'x2'
Continuous wall footer & foundation wall
Slab on grade 8" bar reinforced, including
stone base
Equipment pad, interior
Earthwork Pit & trench excavation earth
Pit & trench backfill & compact
Grade building pad

2
74

EA
LF

1,500.00
135.00

3,000
9,990

660
135

SF
SF

16.00
15.00

10,560
2,025

LS

5,000.00

5,000

TOTAL SUBSTRUCTURE
3.0

30,575

SUPERSTRUCTURE
Structural steel framing, rigid frame welded

3,500.00

10,500

TOTAL SUPERSTRUCTURE
4.0

TOTAL

10,500

EXTERIOR ENCLOSURE
Insulated vertical metal panel system, inc
girts & purlins
Doors & frames Overhead door w/ channel frame, 10'x10'
Louvers
EXTERIOR ENCLOSURE

1,100

SF

24.00

26,400

1
24

EA
SF

3,500.00
50.00

3,500
1,200
31,100

Ewing Cole

5.0

ROOFING
Insulated metal roof panels
Gutters, aluminum
Downspouts, aluminum

660
34
28

SF
LF
LF

20.00
20.00
20.00

13,200
680
560

TOTAL ROOFING
6.0

14,440

INTERIOR CONSTRUCTION
Mech room cmu partition
Paint floor
Paint doors & frames, miscellaneous painting

15
660
1

LF
SF
LS

500.00
2.00
450.00

7,500
1,320
450

TOTAL INTERIOR CONSTRUCTION

7.0

9,270

FIRE PROTECTION
Wet pipe sprinkler system, extend exist'g

660

SF

7.50

4,950

TOTAL FIRE PROTECTION

8.0

4,950

MECHANICAL
Demolition - CEBAF Center Power & Chilled Wtr Upgrade
Tie-in to Existing
1
UG Piping (6" CHWS/R)
2000
Misc. Piping
1
Tertiary Pumps
2

EA
LF
LS
EA

35000.00
27.50
10000.00
1030.00

35,000
55,000
10,000
2,060

CEBAF Center Power & Chilled Wtr Upgrade

Chiller (800 Ton)
Secondary Pump (100 HP; w/ VFD)
Primary Pump (40 HP)
Heat Exchanger (Wtr Econo)
Tertiary Pump (20 HP; w/ VFD)
Comp. Rm. Units (30 Ton; CHW)
Fan Coil Units (3.5 Ton; 4-pipe)
ABV Grade Pipe 20"
Iso Valves 20"
ABV Grade Pipe 12"
Iso Valves 12"
12" Ductile Iron (UG - CHWS/R)
12" Ductile Iron Fittings (UG - CHWS/R)
Misc CHWS/R Pipe
Ductwork
Protect / support underground utilities
Patch roadway / walkway paving
Insulation
Controls
Commissioning
Cleaning
Rental Chiller (260 Ton; 3 mths)
Testing & Balancing
Coordination

EA
EA
EA
EA
EA
EA
EA
LF
EA
LF
EA
LF
EA
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS

521,165.00
53,532.00
24,600.00
102,010.00
21,850.00
28,248.00
5,082.10
454.40
9,336.00
262.35
2,437.00
171.40
1,989.60
150,000.00
3,520.00
75,000.00
50,000.00
35,000.00
84,660.00
16,900.00
8,500.00
235,950.00
85,000.00
100,000.00

521,165
53,532
24,600
102,010
65,550
282,480
10,164
113,600
102,696
65,588
17,059
342,800
129,324
150,000
3,520
75,000
50,000
35,000
84,660
16,900
8,500
235,950
85,000
100,000

1
1
1
1
3
10
2
250
11
250
7
2000
65
1
1
1
1
1
1
1
1
1
1
1

TOTAL MECHANICAL

2,777,158

10

Ewing Cole

9.0

ELECTRICAL
Chiller Building Expansion
Power Distribution
Mods to existing bldg panels
Grounding
3/0 copper cable
Bronze bondong plate
Exothermic weld - cable to column
Ground rod
Exothermic weld - cable to cable
Exothermic weld - cable to rod
Exothermic weld - cable to rebar
Test well sleve and cover

LS

1,194.19

1,194

130
2
2
2
2
2
1
1

LF
EA
EA
EA
EA
EA
EA
EA

6.25
61.34
81.68
121.13
81.68
81.68
81.68
175.48

813
123
163
242
163
163
82
175

30
1
80
390
130
1
3
1

LF
EA
LF
LF
LF
EA
EA
EA

55.47
1,225.21
56.76
8.03
3.45
579.23
2,813.75
386.68

1,664
1,225
4,541
3,131
449
579
8,441
387

EA

984.56

985

80
1
1

LF
EA
EA

44.73
1,794.42
531.24

3,578
1,794
531

130
1
1

LF
EA
EA

27.81
5,247.08
222.17

3,615
5,247
222

1
1
50
30
1
80
1
1
40
1

EA
EA
LF
LF
EA
EA
EA
EA
LF
EA

1,265.63
19,255.50
175.52
44.73
531.24
27.81
1,319.22
324.27
12.35
51.90

1,266
19,256
8,776
1,342
531
2,225
1,319
324
494
52

HVAC Equipment Power Wiring

Branch Power Wiring
Lighting - Interior

660
660
660

SF
SF
SF

3.94
5.30
3.79

2,600
3,500
2,500

Fire Alarm Upgrades

660

SF

3.03

2,000

ELECTRICAL (Cont)
CEBAF Center HVAC Upgrades
Mechanical Rooms
Mods to existing panelboards
Room reconfigurations Demo/new work
Temporary Chiller - connect/disconnect
Demo existing pump wiring
50A feeder (3 pumps)

1
1
1
2
300

LS
LS
EA
EA
LF

5,000.00
6,500.00
10,000.00
492.28
61.80

5,000
6,500
10,000
985
18,541

Equipment Power Wiring

Chiller Power - 5kV Feeder
2W 4" ductbank to existing building
Outdoor pull box
4" GRS conduit
#1/0 5kV cu cable
#2 cu 600V
Equipment conn - 5kV
MV fuse - 150E
Cable terms at 5kV switchgear
Pumps
Mods to ex distribution SWBD
SWCP-3 100HP
200A feeder
VFD 100HP (FBO)
Motor conn - 100HP
PCWP-2 40HP
90A feeder
Combo motor starter - size 3
Motor conn - 40HP
Cooling Tower
Mods to ex substation SWBD
PNL-MCC-3 600A
PNL-MCC-3 feeder 600A
200A feeder
Motor conn - 100HP
100A feeder
VFD 50HP (FBO)
Motor conn - 50HP
30A feeder
Equipment conn - 30A

9.0

11

Ewing Cole

VFD 20HP (FBO)

Motor conn - 20HP
Fan coil unit wiring 20A 120V
Equipment conn 20A
Data Center
Mods to existing panelboards
100A feeder (10 CRAC units)
Equipment conn 100A

3
3
160
2

EA
EA
LF
EA

949.62
108.55
6.52
49.83

2,849
326
1,043
100

1
1500
10

LS
LF
EA

10,000.00
24.46
128.93

10,000
36,686
1,289

1
1
1
100
1
1
1
4
200
100
1
100
3

EA
EA
EA
LF
EA
LS
EA
EA
LF
LF
EA
LF
EA

110,000.00
2,883.79
5,605.88
230.67
7,717.88
440,000.00
2,096.33
2,883.79
230.67
323.84
2,250.19
323.84
666.19

110,000
2,884
5,606
23,067
7,718
440,000
2,096
11,535
46,133
32,384
2,250
32,384
1,999

CEBAF Center UPS Upgrades

Flywheel cabinet - 500KW (ex UPS)
Flywheel cabinet - 500KW (install)
Existing UPS mods
Flywheel cabinet cabling
Demo/remove battery/rack/cabling
UPS - 1.0MVA (4 flywheels)
UPS (install)
Flywheel cabinet - 300KW (install)
Flywheel cabinet cabling
UPS main input feeder
External maint by-pass switch - 1200A (FBO)
By-pass feeder
Concrete equipment pads
TOTAL ELECTRICAL

897,067

12

Ewing Cole