P&L Q21-E524 BOQ Telus McKinley West Electrical and FDAS Proposal (Revised With Power Supply For Mech, AV Roughing Ins) 10062021 - Discounted

SALES WORKSHEET
PROJECT NAME : Telus McKinley West

PROJECT DESCRIPTION :
SCOPE : Electrical and FDAS Works Proposal
PRODUCTS :
DESIGN & ESTIMATED BY:
DATE:
Unit Cost
Total Cost
Item Description Total Unit Material Labor
ITEM 1: General Requirements
1.01 Mobilization / Demobilization 1.00 lot 80,459.77 80,459.77
1.02 Bonds and Insurances By Gencon
1.03 Permits and Licenses (Leg Works Only) By Gencon
1.04 Temporary Facility 1.00 lot 86,206.90 86,206.90
1.05 Power Consumption 1.00 lot 57,471.26 57,471.26
1.06 Water Consumption 1.00 lot 39,080.46 39,080.46
1.07 Safety Requirements 1.00 lot 143,678.16 143,678.16
1.08 Site Supervision 1.00 lot 275,862.07 275,862.07
1.09 As-built and O&M Manuals/Shop Drawings 1.00 lot 57,471.26 57,471.26
1.1 Security 1.00 lot - By Gencon
1.02 Testing and Commissioning 1.00 lot 57,471.26 57,471.26
1.02 Design Fee and preparation of Plans 1.00 lot 172,413.79 172,413.79
1.11 Contractors Tax By Gencon
COVID Requirements
1.12 Covid-19 test every 2 weeks 1.00 lot 275,862.07 275,862.07
1.12 Offsite Barracks 1.00 lot 91,954.02 91,954.02
1.12 Shuttle Service for Workers 1.00 lot 187,931.03 187,931.03
SUB-TOTAL 1,525,862.07
ITEM 2: Power System
EQUIPMENT AND DEVICES
2.01 4MDP 1.00 set(s) 253,290.80 72,821.11 326,111.91
2.02 4LP 1.00 set(s) 49,187.36 14,141.36 63,328.72
2.03 4PP 1.00 set(s) 77,239.08 22,206.24 99,445.32
2.04 4PPAC 1.00 set(s) 70,065.52 20,143.84 90,209.35
2.05 4DP-UPS-INPUT 1.00 set(s) 121,329.89 34,882.34 156,212.23
2.06 4DP-UPS-OUTPUT 1.00 set(s) 132,682.76 38,146.29 170,829.05
2.07 4PPUPSA 1.00 set(s) 103,316.09 29,703.38 133,019.47
2.08 4PPUPSB 1.00 set(s) 103,316.09 29,703.38 133,019.47
2.09 4PPSERV-A 1.00 set(s) 18,895.40 5,432.43 24,327.83
2.10 4PPSERV-B 1.00 set(s) 18,895.40 5,432.43 24,327.83
2.11 5MDP 1.00 set(s) 76,179.31 21,901.55 98,080.86
2.12 5LP 1.00 set(s) 49,187.36 14,141.36 63,328.72
2.13 5PP 1.00 set(s) 77,239.08 22,206.24 99,445.32
2.14 5PPAC 1.00 set(s) 70,065.52 20,143.84 90,209.35
2.15 5PPUPSA 1.00 set(s) 103,316.09 29,703.38 133,019.47
2.16 5PPUPSB 1.00 set(s) 103,316.09 29,703.38 133,019.47
2.17 5PPSERV-A 1.00 set(s) 18,895.40 5,432.43 24,327.83
2.18 5PPSERV-B 1.00 set(s) 18,895.40 5,432.43 24,327.83
2.19 50AT 3P, 400V NEMA-3R ECB 12.00 set(s) 6,220.69 1,788.45 96,109.66
2.21 20AT 1P, 230V NEMA-1 ECB - New 26.00 set(s) 4,189.66 1,204.53 140,248.71
2.21 20AT 1P, 230V NEMA-1 ECB - Relocation 54.00 set(s) - 1,420.29 76,695.83
2.22 Digital Kwhr-meter 2.00 set(s) 57,471.26 16,522.99 147,988.51
2.23 Duplex Convenience Outlet-Workstation 1668.00 set(s) 310.34 96.98 679,422.41
2.24 Duplex Convenience Outlet-Wall Mounted 266.00 set(s) 310.34 96.98 108,349.14
2.25 Duplex Convenience Outlet-Table Mounted 60.00 set(s) 310.34 96.98 24,439.66
2.26 Duplex Convenience Outlet-Floor Mounted 8.00 set(s) 4,022.99 1,257.18 42,241.38
2.27 Duplex Convenience Outlet-GFCI 4.00 set(s) 6,781.61 2,119.25 35,603.45
2.28 32A Twistlock Outlet 12.00 set(s) 3,678.16 1,149.43 57,931.03
ROUGHING-INS
2.29 Cable Gutter Enclosed, 300mm x 300mm x 2400mm with fittings 10.00 lgth 10,919.54 4,777.30 156,968.39
2.30 Cable Tray Enclosed, 100mm x 1000mm x 2400mm with fittings 8.00 lgth 4,022.99 1,760.06 46,264.37
2.31 100mm dia IMC Pipes 282.00 lm 1,578.30 887.79 695,437.84
2.32 80mm dia IMC Pipes 30.00 lm 911.53 512.74 42,728.04
2.34 32mm dia IMC Pipes 1,667.00 lm 283.97 159.73 739,649.31
2.37 15mm dia IMC Pipes 13,429.00 lm 108.89 61.25 2,284,857.78
2.38 15mm FMC 60.00 lm 74.71 42.03 7,004.31
2.39 Junction Box 1,311.00 pcs 109.20 40.95 196,838.36
2.40 Utility Box 300.00 pcs 97.70 36.64 40,301.72
2.41 Square Box 652.00 pcs 137.93 51.72 123,655.17
2.42 Pullbox 8.00 pcs 2,068.97 775.86 22,758.62
2.43 Chipping and Restoration (4F) - including AV 1.00 lot 68,101.15 156,632.64 224,733.79
2.45 Coring Works 1.00 lot 34,482.76 12,931.03 47,413.79
2.46 Equipment Grounding 1.00 lot 118,215.11 44,330.67 162,545.78
WIRING-INS
2.47 250mm^2 THHN Wires 296.00 lm 1,989.61 621.75 772,963.17
2.48 175mm^2 THHN Wires 877.00 lm 1,400.16 437.55 1,611,672.73
2.49 125mm^2 THHN Wires 120.00 lm 1,017.82 318.07 160,306.03
2.50 30mm^2 THHN Wires 394.00 lm 232.77 72.74 120,371.25
2.51 22mm^2 THHN Wires 462.00 lm 178.78 55.87 108,408.70
2.52 14mm^2 THHN Wires 6,236.00 lm 114.17 35.68 934,472.66
2.53 8.0mm^2 THHN Wires 600.00 lm 66.38 20.74 52,273.71
2.54 5.5mm^2 THHN Wires 4,250.00 lm 45.14 14.11 251,785.02
2.55 3.5mm^2 THHN Wires 44,154.00 lm 29.21 9.13 1,692,601.72
SUB-TOTAL 14,230,718.11
ITEM 3: Lighting System
LIGHTING FIXTURES
3.01 GL-1A 184.00 set(s) 2,011.49 522.99 466,344.83
3.02 GL-1A with Battery Pack 60.00 set(s) 5,229.89 683.91 354,827.59
3.03 GL-1B 158.00 set(s) 2,011.49 522.99 400,448.28
3.04 GL-1B with Battery Pack 43.00 set(s) 5,229.89 683.91 254,293.10
3.05 GL-2A 26.00 set(s) 1,333.33 489.08 47,382.76
3.07 GL-3A 134.00 set(s) 1,333.33 489.08 244,203.45
3.09 GL-3B 50.00 set(s) 1,333.33 489.08 91,120.69
3.11 GL-04 44.00 set(s) 1,540.23 499.43 89,744.83
3.12 GL-04 with Battery Pack 16.00 set(s) 5,229.89 683.91 94,620.69
3.13 GL-05 294.00 set(s) 7,241.38 784.48 2,359,603.45
3.15 GL-06 44.00 set(s) 6,379.31 741.38 313,310.34
3.17 GL-06A 78.00 set(s) 6,379.31 741.38 555,413.79
3.19 GL-07 390.00 lm 1,022.99 473.56 583,655.17
3.2 GL-07 Power Supply 118.00 set(s) 574.71 451.15 121,051.72
3.21 GL-08 66.00 set(s) 3,448.28 594.83 266,844.83
3.22 LT-01 24.00 set(s) 2,574.71 551.15 75,020.69
3.23 LT-03 2.00 set(s) 25,232.18 1,684.02 53,832.41
3.24 LT-07 16.00 set(s) 6,565.52 750.69 117,059.31
3.25 LT-08 30.00 set(s) 1,029.89 473.91 45,113.79
3.26 LT-10 2.00 set(s) 8,219.77 833.40 18,106.34
3.27 LT-12 12.00 set(s) 15,718.62 1,208.34 203,123.59
3.28 LT-13 6.00 set(s) 12,461.61 1,045.49 81,042.62
3.29 LT-14 24.00 set(s) 16,709.89 1,257.91 431,227.03
3.3 Exit Sign 24.00 set(s) 3,218.39 583.33 91,241.38
WIRING DEVICES
3.31 One Gang Switch 6.00 set(s) 162.07 50.65 1,276.29
3.32 Two Gang Switch 68.00 set(s) 277.01 86.57 24,723.28
3.33 Three gang Switch 14.00 set(s) 391.95 122.49 7,202.16
3.34 Dimmer Switch 24.00 set(s) 13,793.10 4,310.34 434,482.76
ROUGHING-INS
3.36 15mm FMC 2,417.00 lm 74.71 42.03 282,156.97
3.37 Junction Box 2,748.00 pcs 109.20 40.95 412,594.83
3.38 Utility Box 140.00 pcs 97.70 36.64 18,807.47
3.39 Square Box 1,380.00 pcs 137.93 51.72 261,724.14
WIRING-INS
3.4 3.5mm^2 THHN Wires 26,705.00 lm 29.21 9.13 1,023,710.85
SUB-TOTAL 12,044,297.36
ITEM 4:Fire Detection and Alarm System
FDAS DEVICES AND EQUIPMENT
4.01 Addressable Smoke Detector 158.00 sets 5,678.53 3,549.08 1,457,962.25
4.02 Addressable Heat Detector 4.00 sets 5,105.66 3,191.03 33,186.76
4.03 Addressable Manual pull Station 14.00 sets 5,777.66 3,611.03 131,441.66
4.04 Strobe Light with Sounder 14.00 sets 8,360.09 5,225.06 190,192.09
4.05 Control Module 2.00 sets 11,552.74 7,220.46 37,546.39
4.06 Interface Module 2.00 sets 11,552.74 7,220.46 37,546.39
4.07 FACP 1.00 sets 169,698.02 106,061.26 275,759.29
4.08 LSN Bus Module 1.00 sets 38,134.07 23,833.79 61,967.86
4.09 12V, 40Ah Battery 2.00 sets 12,873.56 8,045.98 41,839.08
4.1 Testing and Commissioning 1.00 lot 109,425.29 68,390.80 177,816.09
ROUGHING-INS
4.12 15mm FMC 250.00 lm 74.71 42.03 29,184.63
4.13 Junction Box 253.00 pcs 109.20 40.95 37,986.35
4.14 Utility Box 40.00 pcs 97.70 36.64 5,373.56
4.15 Square Box 100.00 pcs 137.93 51.72 18,965.52
4.16 Pullbox 5.00 pcs 2,068.97 775.86 14,224.14
4.17 Coring Works 1.00 lot 80,459.77 30,172.41 110,632.18
WIRING-INS
4.18 #16 AWG STP Cable 2,742.00 lm 102.30 31.97 368,160.78
SUB-TOTAL 3,529,023.94
TOTAL PROJECT COST 31,329,901.48

P&L QTY
GL-1A 184.00 set(s)
GL-1B 158.00 set(s)
GL-2A 26.00 set(s)
GL-3A 134.00 set(s)
GL-3B 50.00 set(s)
GL-04 44.00 set(s)
GL-05 294.00 set(s)
GL-06 44.00 set(s)
GL-06A 78.00 set(s)
GL-06A with Battery Pack 16.00 set(s)
GL-07 390.00 lm
GL-07 Power Supply 118.00 set(s)
GL-08 66.00 set(s)
Exit Sign 24.00 set(s)
GL-1A Battery Pack 60.00 set(s)
GL-1B Battery Pack 43.00 set(s)
GL-3B Battery Pack 8.00 set(s)
GL-04 Battery Pack 16.00 set(s)
GL-1A without Battery Pack 60.00
GL-1B without Battery Pack 43.00
GL-3B without Battery Pack 8.00
GL-04 without Battery Pack 16.00
LT-01 24.00 set(s)

LT-03 2.00 set(s)
LT-07 16.00 set(s)
LT-08 30.00 set(s)
LT-10 2.00 set(s)
LT-12 12.00 set(s)
LT-13 6.00 set(s)
LT-14 24.00 set(s)
LT-15 - set(s)
NEW ITEM FIXTURE - set(s)
BUDGET final qty
1,562.50 287,500.00 287,500.00 184.00 197.00 1,700.00 334,900.00
1,562.50 246,875.00 242,187.50 155.00 155.00 1,700.00 263,500.00
1,035.71 26,928.57 26,928.57 26.00 27.00 320.00 8,640.00
1,035.71 138,785.71 138,785.71 134.00 143.00 320.00 45,760.00
1,035.71 51,785.71 51,785.71 50.00 50.00 450.00 22,500.00
1,196.43 52,642.86 51,446.43 43.00 43.00 2,400.00 103,200.00
5,625.00 1,653,750.00 1,631,250.00 290.00 290.00 4,300.00 1,247,000.00
4,955.36 218,035.71 218,035.71 44.00 61.00 4,800.00 292,800.00
4,955.36 386,517.86 302,276.79 61.00 61.00 5,500.00 335,500.00
7,455.36 119,285.71 89,464.29 12.00 12.00 1,800.00 21,600.00
794.64 309,910.71 305,937.50 385.00 385.00 380.00 146,300.00
446.43 52,678.57 34,375.00 77.00 77.00 950.00 73,150.00
2,678.57 176,785.71 176,785.71 66.00 72.00 3,000.00 216,000.00
2,500.00 60,000.00 60,000.00 24.00 24.00 3,200.00 76,800.00
2,500.00 150,000.00 147,500.00 59.00 59.00 2,100.00 123,900.00
2,500.00 107,500.00 105,000.00 42.00 42.00 2,100.00 88,200.00
2,500.00 20,000.00 20,000.00 8.00 12.00 2,100.00 25,200.00
2,500.00 130,000.00 90,000.00 36.00 36.00 2,100.00 75,600.00
2,500.00 20,000.00 20,000.00 8.00 8.00 2,100.00 16,800.00
2,500.00 40,000.00 37,500.00 15.00 15.00 2,100.00 31,500.00
2,500.00 150,000.00 150,000.00 60.00 60.00 2,100.00 126,000.00
2,500.00 30,000.00 30,000.00 12.00 12.00 2,100.00 25,200.00
1,562.50 93,750.00
1,562.50 67,187.50
1,035.71 8,285.71
1,035.71 53,857.14
1,035.71 8,285.71
1,562.50 25,000.00
5,625.00 337,500.00
4,955.36 59,464.29
3,700,050.00
(250,050.00)
3,450,000.00
4,216,758.93 3,080,357.14
2,000.00 48,000.00 44,000.00 22.00 22.00 2,000.00 44,000.00

19,600.00 39,200.00 39,200.00 2.00 4.00 13,000.00 52,000.00
5,100.00 81,600.00 20,400.00 4.00 4.00 2,000.00 8,000.00
800.00 24,000.00 6,400.00 8.00 8.00 800.00 6,400.00
6,385.00 12,770.00 12,770.00 2.00 2.00 4,500.00 9,000.00
12,210.00 146,520.00 146,520.00 12.00 12.00 2,300.00 27,600.00
9,680.00 58,080.00 58,080.00 6.00 6.00 2,300.00 13,800.00
12,980.00 311,520.00 311,520.00 24.00 24.00 3,500.00 84,000.00
- 1.00 14,000.00 14,000.00
- 12.00 6,500.00 78,000.00
336,800.00
(16,840.00)
319,960.00
638,890.00 285,678.57
total budget 5,804,002.50
LT BUDGET 733,690.00
5,082,312.50
GL BUDGET 5,082,312.50
0.93
1,696.43
11,026.79
1,696.43
678.57
3,816.96
1,950.89
1,950.89
2,968.75
11,875.00
5,513.39
0.95
SALES WORKSHEET
PROJECT NAME : Telus McKinley West
PROJECT DESCRIPTION :
SCOPE : Electrical and FDAS Works Proposal
PRODUCTS :
DESIGN & ESTIMATED BY:
DATE:
Unit Cost
Total Cost
Item Description Total Unit Material Labor
ITEM 1: General Requirements
1.01 Mobilization / Demobilization 1.00 lot 80,459.77 80,459.77
1.02 Bonds and Insurances By Gencon
1.03 Permits and Licenses (Leg Works Only) By Gencon
1.04 Temporary Facility 1.00 lot 86,206.90 86,206.90
1.05 Power Consumption 1.00 lot 57,471.26 57,471.26
1.06 Water Consumption 1.00 lot 39,080.46 39,080.46
1.07 Safety Requirements 1.00 lot 143,678.16 143,678.16
1.08 Site Supervision 1.00 lot 275,862.07 275,862.07
1.09 As-built and O&M Manuals/Shop Drawings 1.00 lot 57,471.26 57,471.26
1.1 Security 1.00 lot - By Gencon
1.02 Testing and Commissioning 1.00 lot 57,471.26 57,471.26
1.02 Design Fee and preparation of Plans 1.00 lot 172,413.79 172,413.79
1.11 Contractors Tax By Gencon
COVID Requirements
1.12 Covid-19 test every 2 weeks 1.00 lot 275,862.07 275,862.07
1.12 Offsite Barracks 1.00 lot 91,954.02 91,954.02
1.12 Shuttle Service for Workers 1.00 lot 187,931.03 187,931.03
SUB-TOTAL 1,525,862.07
ITEM 2: Power System
EQUIPMENT AND DEVICES
2.01 4MDP 1.00 set(s) 253,290.80 72,821.11 326,111.91
2.02 4LP 1.00 set(s) 49,187.36 14,141.36 63,328.72
2.03 4PP 1.00 set(s) 77,239.08 22,206.24 99,445.32
2.04 4PPAC 1.00 set(s) 70,065.52 20,143.84 90,209.35
2.05 4DP-UPS-INPUT 1.00 set(s) 121,329.89 34,882.34 156,212.23
2.06 4DP-UPS-OUTPUT 1.00 set(s) 132,682.76 38,146.29 170,829.05
2.07 4PPUPSA 1.00 set(s) 103,316.09 29,703.38 133,019.47
2.08 4PPUPSB 1.00 set(s) 103,316.09 29,703.38 133,019.47
2.09 4PPSERV-A 1.00 set(s) 18,895.40 5,432.43 24,327.83
2.10 4PPSERV-B 1.00 set(s) 18,895.40 5,432.43 24,327.83
2.11 5MDP 1.00 set(s) 76,179.31 21,901.55 98,080.86
2.12 5LP 1.00 set(s) 49,187.36 14,141.36 63,328.72
2.13 5PP 1.00 set(s) 77,239.08 22,206.24 99,445.32
2.14 5PPAC 1.00 set(s) 70,065.52 20,143.84 90,209.35
2.15 5PPUPSA 1.00 set(s) 103,316.09 29,703.38 133,019.47
2.16 5PPUPSB 1.00 set(s) 103,316.09 29,703.38 133,019.47
2.17 5PPSERV-A 1.00 set(s) 18,895.40 5,432.43 24,327.83
2.18 5PPSERV-B 1.00 set(s) 18,895.40 5,432.43 24,327.83
2.21 20AT 1P, 230V NEMA-1 ECB - New 26.00 set(s) 4,189.66 1,204.53 140,248.71
2.21 20AT 1P, 230V NEMA-1 ECB - Relocation 54.00 set(s) - 1,420.29 76,695.83
2.22 Digital Kwhr-meter 2.00 set(s) 57,471.26 16,522.99 147,988.51
2.23 Duplex Convenience Outlet-Workstation 1668.00 set(s) 310.34 96.98 679,422.41
2.24 Duplex Convenience Outlet-Wall Mounted 266.00 set(s) 310.34 96.98 108,349.14
2.25 Duplex Convenience Outlet-Table Mounted 60.00 set(s) 310.34 96.98 24,439.66
2.26 Duplex Convenience Outlet-Floor Mounted 8.00 set(s) 4,022.99 1,257.18 42,241.38
2.27 Duplex Convenience Outlet-GFCI 4.00 set(s) 6,781.61 2,119.25 35,603.45
2.28 32A Twistlock Outlet 12.00 set(s) 3,678.16 1,149.43 57,931.03
ROUGHING-INS
2.29 Cable Gutter Enclosed, 300mm x 300mm x 2400mm with fittings 10.00 lgth 10,919.54 4,777.30 156,968.39
2.30 Cable Tray Enclosed, 100mm x 1000mm x 2400mm with fittings 8.00 lgth 4,022.99 1,760.06 46,264.37
2.31 100mm dia IMC Pipes 282.00 lm 1,578.30 887.79 695,437.84
2.37 15mm dia IMC Pipes 13,429.00 lm 108.89 61.25 2,284,857.78
2.38 15mm FMC 60.00 lm 74.71 42.03 7,004.31
2.39 Junction Box 1,311.00 pcs 109.20 40.95 196,838.36
2.40 Utility Box 300.00 pcs 97.70 36.64 40,301.72
2.41 Square Box 652.00 pcs 137.93 51.72 123,655.17
2.42 Pullbox 8.00 pcs 2,068.97 775.86 22,758.62
2.45 Coring Works 1.00 lot 34,482.76 12,931.03 47,413.79
2.46 Equipment Grounding 1.00 lot 118,215.11 44,330.67 162,545.78
WIRING-INS
2.47 250mm^2 THHN Wires 296.00 lm 1,989.61 621.75 772,963.17
2.48 175mm^2 THHN Wires 877.00 lm 1,400.16 437.55 1,611,672.73
2.49 125mm^2 THHN Wires 120.00 lm 1,017.82 318.07 160,306.03
2.50 30mm^2 THHN Wires 394.00 lm 232.77 72.74 120,371.25
2.51 22mm^2 THHN Wires 462.00 lm 178.78 55.87 108,408.70
2.52 14mm^2 THHN Wires 6,236.00 lm 114.17 35.68 934,472.66
2.53 8.0mm^2 THHN Wires 600.00 lm 66.38 20.74 52,273.71
2.54 5.5mm^2 THHN Wires 4,250.00 lm 45.14 14.11 251,785.02
2.55 3.5mm^2 THHN Wires 44,154.00 lm 29.21 9.13 1,692,601.72
SUB-TOTAL 14,230,718.11
ITEM 3: Lighting System
LIGHTING FIXTURES
3.01 GL-1A 184.00 set(s) 2,011.49 522.99 466,344.83
3.03 GL-1B 158.00 set(s) 2,011.49 522.99 400,448.28
3.05 GL-2A 26.00 set(s) 1,333.33 489.08 47,382.76
3.07 GL-3A 134.00 set(s) 1,333.33 489.08 244,203.45
3.09 GL-3B 50.00 set(s) 1,333.33 489.08 91,120.69
3.11 GL-04 44.00 set(s) 1,540.23 499.43 89,744.83
3.13 GL-05 294.00 set(s) 7,241.38 784.48 2,359,603.45
3.15 GL-06 44.00 set(s) 6,379.31 741.38 313,310.34
3.17 GL-06A 78.00 set(s) 6,379.31 741.38 555,413.79
3.19 GL-07 390.00 lm 1,022.99 473.56 583,655.17
3.2 GL-07 Power Supply 118.00 set(s) 574.71 451.15 121,051.72
3.21 GL-08 66.00 set(s) 3,448.28 594.83 266,844.83
3.22 LT-01 24.00 set(s) 2,574.71 551.15 75,020.69
3.23 LT-03 2.00 set(s) 25,232.18 1,684.02 53,832.41
3.24 LT-07 16.00 set(s) 6,565.52 750.69 117,059.31
3.25 LT-08 30.00 set(s) 1,029.89 473.91 45,113.79
3.26 LT-10 2.00 set(s) 8,219.77 833.40 18,106.34
3.27 LT-12 12.00 set(s) 15,718.62 1,208.34 203,123.59
3.28 LT-13 6.00 set(s) 12,461.61 1,045.49 81,042.62
3.29 LT-14 24.00 set(s) 16,709.89 1,257.91 431,227.03
3.3 Exit Sign 24.00 set(s) 3,218.39 583.33 91,241.38
WIRING DEVICES
3.31 One Gang Switch 6.00 set(s) 162.07 50.65 1,276.29
3.32 Two Gang Switch 68.00 set(s) 277.01 86.57 24,723.28
3.33 Three gang Switch 14.00 set(s) 391.95 122.49 7,202.16
3.34 Dimmer Switch 24.00 set(s) 13,793.10 4,310.34 434,482.76
ROUGHING-INS
3.36 15mm FMC 2,417.00 lm 74.71 42.03 282,156.97
3.37 Junction Box 2,748.00 pcs 109.20 40.95 412,594.83
3.38 Utility Box 140.00 pcs 97.70 36.64 18,807.47
3.39 Square Box 1,380.00 pcs 137.93 51.72 261,724.14
WIRING-INS
3.4 3.5mm^2 THHN Wires 26,705.00 lm 29.21 9.13 1,023,710.85
SUB-TOTAL 12,044,297.36
ITEM 4:Fire Detection and Alarm System
FDAS DEVICES AND EQUIPMENT
4.01 Addressable Smoke Detector 158.00 sets 5,678.53 3,549.08 1,457,962.25
4.02 Addressable Heat Detector 4.00 sets 5,105.66 3,191.03 33,186.76
4.03 Addressable Manual pull Station 14.00 sets 5,777.66 3,611.03 131,441.66
4.04 Strobe Light with Sounder 14.00 sets 8,360.09 5,225.06 190,192.09
4.05 Control Module 2.00 sets 11,552.74 7,220.46 37,546.39
4.06 Interface Module 2.00 sets 11,552.74 7,220.46 37,546.39
4.07 FACP 1.00 sets 169,698.02 106,061.26 275,759.29
4.08 LSN Bus Module 1.00 sets 38,134.07 23,833.79 61,967.86
4.09 12V, 40Ah Battery 2.00 sets 12,873.56 8,045.98 41,839.08
4.1 Testing and Commissioning 1.00 lot 109,425.29 68,390.80 177,816.09
ROUGHING-INS
4.12 15mm FMC 250.00 lm 74.71 42.03 29,184.63
4.13 Junction Box 253.00 pcs 109.20 40.95 37,986.35
4.14 Utility Box 40.00 pcs 97.70 36.64 5,373.56
4.15 Square Box 100.00 pcs 137.93 51.72 18,965.52
4.16 Pullbox 5.00 pcs 2,068.97 775.86 14,224.14
4.17 Coring Works 1.00 lot 80,459.77 30,172.41 110,632.18
WIRING-INS
4.18 #16 AWG STP Cable 2,742.00 lm 102.30 31.97 368,160.78
SUB-TOTAL 3,529,023.94
TOTAL PROJECT COST 31,329,901.48

Scope of Works
INCLUSIONS:
ROUGHING-
WIRING-INS DEVICES
INS
SYSTEMS (2nd Fix) (3rd Fix) TESTING & COMMISSIONING REMARKS
(1st Fix)
Supply Install Supply Install Supply Install
A. ELECTRICAL
i. Feeder System ✓ ✓ ✓ ✓ ✓ ✓ ✓
ii. Lighting System ✓ ✓ ✓ ✓ ✓ ✓ ✓
iii. Small Power System ✓ ✓ ✓ ✓ ✓ ✓ ✓
iv. Grounding System ✓ ✓ ✓ ✓ ✓ ✓ ✓
v. Lightning Protection
vi. Equipment
vii. Panelboards ✓ ✓ ✓ ✓ ✓ ✓ ✓
viii. Lighting Fixtures ✓ ✓ ✓ ✓ ✓ ✓ ✓
ix. Wiring Devices ✓ ✓ ✓ ✓ ✓ ✓ ✓
ix. Testing and Commissioning
B. AUXILIARY
i. Fire Detection & Alarm System ✓ ✓ ✓ ✓ ✓ ✓ ✓
ii. PA/BGM System
iii. AV System Chipping and Restoration works only
iv. CCTV System
v. Telephone & Data
vi. Structured Cabling System
vii. Door Access System
Scope of Works
FEEDER SYSTEM
1 4MDP AND 5MDP WILL BE TAPPED TO AN EXISTING 630AT TAPPING POINT AT THE BUILDING EE ROOM.
2 OUTDOOR UNITS ARE LOCATED AT THE ROOF DECK.
3 CORING WORKS ARE CONSIDERED FOR THE FEEDER RISER AT EE/UPS ROOM.
SMALL/MECHANICAL POWER SYSTEM

1 CHIPPING WORKS IS CONSIDERED FOR THE ROUGHING-INS FOR TABLE AND FLOOR MOUNTED OUTLETS.
LIGHTING SYSTEM
1 LIGHTING FIXTURE DESCRIPTIONS ARE BASED ON THE LIGHTING SPECIFICATIONS PROVIDED.
FIRE DETECTION AND ALARM SYSTEM

1 TENANT FACP IS INTERFACED WITH BUILDING FACP AT ADMIN OFFICE.
2 TENANT FACP IS INTERFACED WITH DOOR ACCESS SYSTEM.
3 TENANT FACP IS INTERFACED WITH AV SYSTEM.
4 CORING WORKS ARE CONSIDERED FOR THE FEEDER RISER AT BUILDING TELCO ROOM.
EQUIPMENT GROUNDING
1 EE EEQUIPMENT GROUNDING IS EXCLUDED SINCE NO TAPPING POINT FOR EE GROUNDING IS PROVIDED.
2 DATA RACK EEQUIPMENT GROUNDING IS THE ONLY ONE CONSIDERED AND IT IS TAPPED TO THE BUILDING TELCO ROOM AT 5F.
Material Compliance
Consultants
ITEM NO. DESCRIPTION Contractor Consideration
Specification
ELECTRICAL
Wires Phelps Dodge
Fire Rated Wires Phelps Dodge
Special Wires Phelps Dodge
IMC Pipes Smartube
PVC Pipes
Boxes Fumaco
Hangers and Support Hewitt Dade
Grounding System
Lightning Protetcion
Genset
ECB,ATS, Panel Boards Schneider/Gentec
General and Decorative Lighting Fixtures Fumaco
LT-01 and LT-08 Decorative Lighting Litekon
Wiring Devices Panasonic
Cable Tray Gentec
FIRE DETECTION & ALARM SYSTEM
Devices Bosch
Wires Alantek
IMC Pipes Panasonic
Boxes Fumaco
Hangers and Support Hewitt Dade
Submitted Net Pacific Inc.

LEADTIME Country of Origin UL/Non-UL Supplier Name
6-8 weeks Philippines UL Phelps Dodge

2-3 weeks Local
1-2 weeks Local

1-2 weeks Local
12-14 weeks India/Singapore Gentec

4-6weeks Hong Kong Local Fumaco
4-6weeks Local Litekon
Local
Stagerred Delivery Philippines Local Electrotrade
6-10weeks UL CSI
12-15weeks US Manufactered in China Non-UL Alantek
2-3 weeks Local
1-2 weeks Local
1-2 weeks Local
Daily Rate Total Daily Rate 26 days
Foreman 1.00 1,000.00 1,000.00 26,000.00
Electrician
FEEDER 8.00 850.00 6,800.00 176,800.00
LIGHTING 17.00 850.00 14,450.00 375,700.00
POWER 17.00 850.00 14,450.00 375,700.00
FDAS 10.00 850.00 8,500.00 221,000.00
Helper
FEEDER 8.00 750.00 6,000.00 156,000.00
LIGHTING 17.00 750.00 12,750.00 331,500.00
POWER 17.00 750.00 12,750.00 331,500.00
FDAS 10.00 750.00 7,500.00 195,000.00
104.00
2 Months
52,000.00
LABOR COST 4,658,302.01

353,600.00
751,400.00
751,400.00
442,000.00
312,000.00
663,000.00
663,000.00
390,000.00
4,326,400.00

P&L Q21-E524 BOQ Telus McKinley West Electrical and FDAS Proposal (Revised With Power Supply For Mech, AV Roughing Ins) 10062021 - Discounted

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

P&L Q21-E524 BOQ Telus McKinley West Electrical and FDAS Proposal (Revised With Power Supply For Mech, AV Roughing Ins) 10062021 - Discounted

Uploaded by

Copyright:

Available Formats

SALES WORKSHEET

PROJECT NAME : Telus McKinley West

TOTAL PROJECT COST 31,329,901.48

LT-01 24.00 set(s)

2,000.00 48,000.00 44,000.00 22.00 22.00 2,000.00 44,000.00

TOTAL PROJECT COST 31,329,901.48

SMALL/MECHANICAL POWER SYSTEM

FIRE DETECTION AND ALARM SYSTEM

Submitted Net Pacific Inc.

6-8 weeks Philippines UL Phelps Dodge

1-2 weeks Local

12-14 weeks India/Singapore Gentec

LABOR COST 4,658,302.01

You might also like