Design Report.pdf

Consulting Engineers In: NY, NJ, PA, CT, VT, MA, RI

BASIS OF DESIGN REPORT – 100% SUBMISSION

www.fellp.com

Prepared By:

Fellenzer Engineering, LLP

22 Mulberry Street, Suite 2A

Middletown, NY 10940

(845) 343-1481

19-083

Prepared For:

Department of Veterans Affairs

VA Lyons Medical Center

151 Knollcroft Road

Lyons, NJ 07939

Attn: Gary Boehner, COR

Lateisha Robinson, CO

December 3, 2021

F E

P ro je ct

N o -4

Replace/Install Lab Hood – Bldg. 1

Lyons Medical Center

VA Project No. 561A4-20-105

Table of Contents

I. List of Drawings

II. Executive Summary

III. Review of Existing Conditions

IV. Design Intent Narrative

A. Codes & Standards

B. Site Civil

C. Architectural

D. Structural

E. Mechanical

F. Electrical

G. Plumbing

H. Fire Protection

I. Energy Efficiency

J. Tie-In Points (Electrical, HVAC, Plumbing, Fire Protection, Etc.)

K. Asbestos/Hazardous Materials

V. Project Cost Estimate

VI. ICRA Form

VII. Asbestos Survey

I. List of Drawings

DRAWING # DRAWING TITLE

GI-001 COVER SHEET WITH INDEX OF DRAWINGS

GI-002 SAFETY AND GENERAL INFORMATION

GI-003 SCAFFOLDING DETAILS & NOTES

GI-004 ICRA PLAN

HA-101 ASBESTOS: GROUND FLOOR PLAN

HA-102 ASBESTOS ABATEMENT DIAGRAMS AND NOTES

AS-001 EGRESS AND LIFE SAFETY PLAN – ARCHITECTURAL

AS-020 TYPICAL BARRIER FREE STANDARDS

AS-021 TYPICAL MOUNTING HEIGHTS & DETAILS

AS-030 PARTITION TYPE AND DETAILS

AS-032 STANDARD UL RATED ASSEMBLIES

AS-110 DEMOLTION AND NEW CONSTRUCTION FLOOR PLAN

AS-201 REFLECTED CEILING PLAN AND FINISH PLAN

AS-910 MILLWORK ELEVATIONS AND DETAILS

MH-001 HVAC: SYMBOLS, ABBREVATIONS & NOTES

MD-101 HVAC: GROUND FLOOR DEMOLITON PLAN

MH-100 HVAC: BASEMENT FLOOR HYDRONIC PLAN

MH-101 HVAC: GROUND FLOOR HYRDONIC PLAN

MH-102 HVAC: GROUND FLOOR PLAN

MH-201 HVAC: ROOF PLAN

MH-401 HVAC: SEUQENCE OF OPERATIONS, POINTS LIST, &

CONTROLS SCHEMATICS

MH-701 HVAC: DETAILS

MH-702 HVAC: DETAILS

MH-801 HVAC: SCHEDULES

PL-001 PLUMBING: SYMBOLS, ABBREVIATIONS & NOTES

PD-100 PLUMBING: BASEMENT FLOOR SANITARY/DOMESTIC DEMOLITION PLAN

PD-101 PLUMBING: GROUND FLOOR SANITARY/DOMESTIC DEMOLITION PLAN

PL-100 PLUMBING: BASEMENT FLOOR SANITARY/DOMESTIC PLAN

PL-101 PLUMBING: GROUND FLOOR SANTIARY/DOMESTIC PLAN

PL-701 PLUMBING: DETAILS

FX-001 FIRE PROTECTION: SYMBOLS, ABBREVIATIONS & NOTES

FX-201 FIRE PROTECTION: GROUND FLOOR PLAN

ES-001 ELECTRICAL: SYBMOLS, ABBREVIATIONS & NOTES

ED-101 ELECTRICAL: GROUND FLOOR POWER DEMOLTION PLAN

ED-201 ELECTRICAL: GROUND FLOOR LIGHTING DEMOLTION PLAN

ES-101 ELECTRICAL: GROUND FLOOR POWER PLAN

ES-201 ELECTRICAL: GROUND FLOOR LIGHTING PLAN

ES-701 ELECTRICAL: DETAILS

ES-702 ELECTRICAL: DETAILS

ES-801 ELECTRICAL: SCHEDULES

II. Executive Summary

This project proposes the renovation of a 1,250 +/- square foot (sf) existing chemistry lab on the ground floor of building 1 at the VA Lyons campus. The purpose of the is project is to a provide a reconstructed laboratory for clinical research. This will be done by providing complete design services for the items stated above.

Building 1 is situated on the facilities’ main campus and is connected to building 3.

Domestic water, sanitary, HVAC and electricals service to this area will be provided by the VA.

This report includes design plans for Architectural, Fire Protection, HVAC, Plumbing and Electrical systems.

III. Review of Existing Conditions

The existing chemistry lab, located on the ground floor building 1, has been around since the building was originally constructed and has undergone several renovations throughout the years. The lab is currently vacant and sits adjacent to the blood lab and police barracks. It is comprised of several lab benches and general office furniture that is no longer being used.

Figure 1. Lab Southeast Corner

Figure 2. Lab Northeast Corner

Figure 3. Lab Northeast Corner Close Up

Figure 4. Lab Northwest Corner and Existing Eyewash Station (Bottom Left)

Figure 5. Lab Northwest Corner Continued

Figure 6. Lab Southwest Corner

Existing HVAC systems include several thru the wall A/C units and an 8.5-Ton packaged Carrier unit.

As seen in figure 7 below the Carrier system has been decommissioned for some time and will be completely demolished as part of this project.

Figure 7. Existing Condensing Units (Left) and Decommissioned Carrier Unit (Right)

Figure 8. Typical Thru the Wall A/C Unit

Existing sanitary and domestic service is provided from the basement below the clinic as seen in figures

9-10.

Figure 9. Basement Domestic and Sanitary Piping Distribution

Figure 10. Basement Domestic and Sanitary Piping Distribution Continued

The existing electrical service for the chemistry lab comes from 5 existing power panels located in the adjacent blood lab and from the main switchgear in the basement (Room 013 switchboard) below.

Existing service is either 208/120V/1P/3W or 208/120V/3P/4W. The fire alarm system that serves this area was updated during a campus wide renovation in 2008. As of today, the VA as reported no problems with the existing fire protection system. The existing fire alarm control panel is located in the main switchgear room (Room 013 switchboard) as seen in figure 11 below.

Figure 11. Existing Fire Alarm Control Panel (Red Box Second from the Left)

IV. Design Intent Narrative

A. Codes & Standards

• VA Directives, Design Manuals, Master Specifications, VA National CAD Standard

Application Guide, and other Guidance on the Technical Information Library (TIL)

• NFPA (National Fire Protection Association)

• NEC (National Electric Code)

• ASHRAE (American Society of Heating, Refrigerating and Air-Conditioning Engineers)

• AHRI (Air-Conditioning, Heating and Refrigeration Institute)

• OSHA (Occupational, Safety and Health Administration)

B. Site Civil

There is minor site work for this project. The extent of proposed work will include restoring the site to its original condition once construction is complete, and pouring a new concrete equipment pad for new compressor/condenser unit ACCU-1.

C. Architectural

There are several architectural items that will be addressed during this project. Work will include but is not limited to; installing new partition walls to create a small mechanical room, providing new wall finishes throughout, performing any subfloor restoration, installing new LVT flooring, installing new ceiling tiles using the existing ceiling grid, selecting and locating new lab furniture/equipment, and providing new window panes where A/C units are located.

D. Structural

There is minor structural work associated with this project. The extent of work includes infilling openings in the exterior wall, creating new openings in the exterior wall, and repairing lintels where windows are being worked on.

E. Mechanical

Due to the scope of this project, the HVAC design plan will encompass several new systems in order to meet the latest VA design standards. For demolition, all existing systems and their associated appurtenances (ductwork, controls, etc.) will be removed completely. These systems will then be replaced by a new 100% outside air (OA) variable air volume (VAV) air handling unit (AHU), and a new rooftop exhaust fan. Listed below is a breakdown of each respective system with its corresponding tag from the drawings:

1) 100% Outside Air Variable Air Volume Air Handling Unit (AHU-LAB-1)

To maintain a proper comfort level within the lab, the design plan is to provide a 1,900

CFM 100% OA VAV AHU. The system will utilize a direct expansion (D/X) coil for cooling control, a hot water/glycol coil for heating control, a single steam dispersion tube for humidification control, and a fixed membrane heat exchanger for energy recovery.

The system will be located outside just plan east of the lab, and will come in a stacked orientation (supply air on top and exhaust on the bottom). To circulate the air, each air stream comes with a centrifugal plenum fan that is controlled through a variable frequency drive (VFD). The system will also work in conjunction with the fume hood

(FH-1) to maintain a negative air balance in the room.

2) Exhaust Fan with Plume Hood (PEF-1)

As part of this project, a new laboratory fume hood will be installed. To exhaust air out of this hood the plan is to provide a new roof mounted constant volume (CV) exhaust fan with a plume stack. The system will exhaust anywhere from 100 CFM to 425 CFM based on the hood sash position. This fan will work in conjunction with the hood (FH-1) to maintain a constant face velocity at the work area.

To maintain compliance with VA standards, both systems will be integrated into the existing

BMS via a Lon works protocol communication.

F. Electrical

For power distribution the design plan is provide a new panelboard, 1LP-G-CHE, that is to be located in the newly constructed mechanical room. This panel will be feed from an existing spare breaker in the basement switchgear, and will service all new equipment and receptacles being installed as part of this project. Any receptacles that are existing to remain, will stay on their existing circuits.

For lighting, the proposed design plan is to provide new LED lights with occupancy sensors throughout. All new lighting will be powered from the existing lighting circuit. Additionally, users in the main lab will have the ability to dim the lighting.

G. Plumbing

This project will require minor plumbing alterations. Work will include demolishing old fixtures

(sinks, eyewash station, etc.) and piping, installing new plumbing fixtures, and providing new domestic, sanitary and vent piping. All domestic service will be brought up from the basement as seen in figures 9 and 10 above.

H. Fire Protection

The design plan for the fire protection systems can be broken down into two parts. The first area of concern being the fire alarm system and the second being the sprinkler system. As mentioned previously, the current fire alarm system was updated as part of a campus wide renovation in

2008. For this reason, the design plan is to leave all existing devices and to relocate or add new ones that may be required to maintain 100% coverage of the space. The existing fire alarm control panel is located in the basement of building 1 in room 013 Switchboard (as seen in figure

11 above), and will be existing to remain with additions as needed to meet current life safety requirements. For the sprinkler system the proposed plan is to leave the layout as is, and to relocate or add heads as needed to maintain 100% coverage. See FX (Fire Protection) and ES

(Electrical) series drawings for more information.

I. Energy Efficiency

All new pieces of equipment have been selected to meet the latest ASHRAE and AHRI requirements for energy efficiency

J. Tie-In Points (Electrical, HVAC, Plumbing, Fire Protection, Etc.)

All tie in points will be reviewed by the VA FMS staff.

K. Asbestos/Hazardous Materials

Due to the age of this building, it was suspected that asbestos containing material (ACM) could be present and after further testing this was confirmed true. Therefore, this project will involve traditional asbestos removal. For more information see the asbestos series drawings (HA) and section 8 below (VII. Asbestos Survey) which contains the asbestos survey performed for this area.

V. Project Cost Estimate

History

B-1 Lab Hood and HVAC

Lyons VA Medical Center TO: Gary Boehner, COR

Project Title: B-1 Lab Hood and HVAC Consultant: Fellenzer Engineering LLP Project No.: 20-477

Building: 1 Estimator: EDF/JDD Date: 3-Dec-21

Lyons, NJ Phone: 845-343-1481 Phase: 100%

Client Agency: VA

New/Rehab: Renovation Prepared by: EDF

Building GSF: CLIENT APPROVED CURRENT CURRENT ESTIMATE SUMMARY sq.ft. ESTIMATE Bldg. 1 ESTIMATED FIELD ORDER

(date) Date 3-Dec-21 BID PACKAGES: BID AMOUNT ALLOWANCES

Construction 1250 $0 Arhc. $254,426

HVAC 1250 $0 HVAC $367,746 Construction: $254,426 $12,600

Plumbing 1250 $0 Plum. $91,699 HVAC: $367,746 $16,700

Electric 1250 $0 Elect. $107,224 Plumbing: $91,699 $4,200

Structural 0 $0 Struct. $0 Electric: $107,224 $4,900

Other: $0 $0

TOTAL ESTIMATED

Project Budget $795,306 BID AMOUNT $821,095

BUILDING SUBTOTAL $795,306 Total $821,095 Valid until expected bid:

Sitework $0 $0 COMMENTS & REFERENCES:

Env. Eng. $0 $0 Project Budget: $795,306

Elec.Service $0 $0

HVAC Sitework $0 $0

Other $0 $0

SITE SUBTOTAL $0 $0

CLIENT APPROVED

BID AMOUNT: $795,306

ANCILLARY COST ESTIMATE:

Change Order 0% $0 $0

Bonus 0% $0 $0

Other $0 $0

ANCILLARY TOTAL $0 $0

CONSTRUCTION TOTAL $795,306 $0

ADDITIONAL COSTS:

Equipment (8%) $0 $0

Other $0 $0

ADDITIONAL TOTAL $0 $0

Bid ALTERNATES

Pk. # Amount Description

OTHER ALLOWANCES (included in Bid Amount)

Reviewed By: Date

BDC177(4/14/99) g\costfile\data\forms\consultE 3-Dec-21

FE-CE-1

Architectural Estimate

Estimate B-1 Lab Hood and HVAC

Lyons VA Medical Center TO: Gary Boehner, COR CONSULTANT ESTIMATE 1 sheet 1 of 1

Project Title: B-1 Lab Hood and HVAC Consultant: Fellenzer Engineering LLP Project No.: 20-477

Building: 1 Estimator: EDF/JDD Date: 6-Aug-21

Lyons, NJ Phone: 845-343-1481 Phase: 100%

Trade: Architectural Client Agency: VA

New/Rehab: Renovation Bid Package: C

DIV. 1 GENERAL CONDITIONS & ADMINISTRATION

Bonds & Permits 2% $4,200

Supervision 8% $16,801

Submittals 1% $2,100

Insurance 1.5% $3,150

Home Office Overhead 6% $12,601

Profit 6% $12,601

Equipment, Tools, Field Office 2% $4,200

1020 Field Order Allowance 6% $12,600

Activity QUANTITY MATERIAL LABOR TOTAL MATERIAL

CSI Note DESCRIPTION: UNIT TOTAL MAN HRS UNIT COST TOTAL UNIT & LABOR

Number Ref. UNIT PRICE COST /UNIT HRLYWAGE COST COST TOTAL COST

EXTERIOR WORK

New equipment pad 1 LS $400.00 $400.00 12.00 $125.00 $1,500.00 $1,900.00 $1,900.00

INTERIOR WORK

Replace acoustical ceiling 1250 SF $5.00 $6,250.00 0.05 $125.00 $7,812.50 $11.25 $14,062.50

Replace flooring - LVT 1250 SF $2.50 $3,125.00 0.10 $125.00 $15,625.00 $15.00 $18,750.00

Replace lab benches and tops 38 LF $1,000.00 $38,000.00 5.00 $125.00 $23,750.00 $1,625.00 $61,750.00

Refinish and paint exist walls 2000 SF $0.50 $1,000.00 0.06 $125.00 $15,000.00 $8.00 $16,000.00

New mech room partitions 25 LF $125.00 $3,125.00 4.00 $125.00 $12,500.00 $625.00 $15,625.00

New mech room door 1 EA $400.00 $400.00 12.00 $125.00 $1,500.00 $1,900.00 $1,900.00

New door hardware 1 EA $1,000.00 $1,000.00 12.00 $125.00 $1,500.00 $2,500.00 $2,500.00

MISC. ITEMS

Temporary dumpster rental 1 LS $2,000.00 $2,000.00 8.00 $125.00 $1,000.00 $3,000.00 $3,000.00

Asbestos Removal (See attached Asbestos Estimate) 1 LS $66,000.00 $66,000.00 0.00 $125.00 $0.00 $66,000.00 $66,000.00

Page One Subtotals $121,300 $80,188 0.00 $201,488

Page Two Subtotals

Page Three Subtotals

Security / Occupied Facility (labor only) 3% 2405.625 $2,406

100% Contingency 3% $3,639 $2,478 $6,117

Summary General Conditions & Administraton $55,653 20.0%

Allowance $12,600 4.5%

Material Cost $124,939 44.9%

Total Labor $85,071 30.6%

Total Cost $278,263 100% $254,426

HVAC Estimate

Lyons VA Medical Center TO: Gary Boehner, COR CONSULTANT ESTIMATE 1 sheet 1 of 1

Project Title: B-1 Lab Hood and HVAC Consultant: Fellenzer Engineering LLP Project No.: 20-477

Building: 1 Estimator: EDF/JDD Date: 3-Dec-21

Lyons, NJ Phone: 845-343-1481 Phase: 100%

Trade: HVAC Client Agency: VA

New/Rehab: Renovation Bid Package: H (HVAC)

DIV. 1 GENERAL CONDITIONS & ADMINISTRATION

Bonds and Permits 2% $5,550

Supervision 8% $22,201

Submittals 1% $2,775

Insurance 1.5% $4,163

Home Office Overhead 6% $16,650

Profit 6% $16,650

Equipment, Tools, Field Office 2% $5,550

1020 Field Order Allowance 6% $16,700

Activity QUANTITY MATERIAL LABOR TOTAL MATERIAL

CSI Note DESCRIPTION: UNIT TOTAL MAN HRS UNIT COST TOTAL UNIT & LABOR

Number Ref. UNIT PRICE COST /UNIT HRLYWAGE COST COST TOTAL COST

23 00 00 Common Work Results 1 LS $1,500.00 $1,500.00 40.00 105.00$ $4,200.00 5,700.00$ $5,700.00

HVAC Insulation 1 LS $3,000.00 $3,000.00 80.00 105.00$ $8,400.00 11,400.00$ $11,400.00

Testing, Adjusting and Balancing 1 LS $500.00 $500.00 20.00 105.00$ $2,100.00 2,600.00$ $2,600.00

DDC Controls for HVAC 105 PT $200.00 $21,000.00 4.00 105.00$ $44,100.00 620.00$ $65,100.00

Comissioning of HVAC 1 LS $500.00 $500.00 30.00 105.00$ $3,150.00 3,650.00$ $3,650.00

Demo ext. HVAC systems, ductwork, piping, etc. 1 LS $2,000.00 $2,000.00 40.00 105.00$ $4,200.00 6,200.00$ $6,200.00

New lab fume hood 1 EA $8,660.00 $8,660.00 30.00 105.00$ $3,150.00 11,810.00$ $11,810.00

New 100% OA stacked AHU (1,900 CFM) 1 EA $80,000.00 $80,000.00 60.00 105.00$ $6,300.00 86,300.00$ $86,300.00

New plume exhaust fan with controls 1 LS $17,000.00 $17,000.00 30.00 105.00$ $3,150.00 20,150.00$ $20,150.00

New ductwork 300 LBS $10.00 $3,000.00 0.30 105.00$ $9,450.00 41.50$ $12,450.00

New diffusers, grilles and registers 10 EA $75.00 $750.00 1.00 105.00$ $1,050.00 180.00$ $1,800.00

New hws/hwr hyrdonic piping <2" w/ valves & insulation 70 LF $15.00 $1,050.00 0.20 105.00$ $1,470.00 36.00$ $2,520.00

New steam/condenstate piping w/ vavles & insulation 95 LF $15.00 $1,425.00 0.20 105.00$ $1,995.00 36.00$ $3,420.00

New refirgerant piping to AHU 50 LF $5.00 $250.00 0.20 105.00$ $1,050.00 26.00$ $1,300.00

Misc. valves and actuators 1 LS $3,000.00 $3,000.00 40.00 105.00$ $4,200.00 7,200.00$ $7,200.00

CO2 transmitter 1 EA $600.00 $600.00 8.00 105.00$ $840.00 1,440.00$ $1,440.00

Fan inlet volume probe 3 EA $882.00 $2,646.00 3.00 105.00$ $945.00 1,197.00$ $3,591.00

Shipping and rigging equipment 1 LS $2,500.00 $2,500.00 20.00 105.00$ $2,100.00 4,600.00$ $4,600.00

Cutting & patching roof allowance 20 SF $10.00 $200.00 2.00 105.00$ $4,200.00 220.00$ $4,400.00

Structrual support allowance 1 LS $2,500.00 $2,500.00 75.00 105.00$ $7,875.00 10,375.00$ $10,375.00

Page One Subtotals $152,081 $113,925 0.00 $266,006

Page Two Subtotals

Page Three Subtotals

Security / Occupied Facility (labor only) 3% 3417.75 $3,418

100% Contingency 3% $4,562 $3,520 $8,083

Summary General Conditions & Administraton $73,539 20.0%

Allowance $16,700 4.5%

Material Cost $156,643 42.6%

Total Labor $120,863 32.9%

Total Cost $367,746 100% $367,746

Plumbing Estimate

Lyons VA Medical Center TO: Gary Boehner, COR CONSULTANT ESTIMATE 1 sheet 1 of 1

Project Title: B-1 Lab Hood and HVAC Consultant: Fellenzer Engineering LLP Project No.: 20-477

Building: 1 Estimator: EDF/JDD Date: 3-Dec-21

Lyons, NJ Phone: 845-343-1481 Phase: 100%

Trade: Plumbing Client Agency: VA

New/Rehab: Renovation Bid Package: P

DIV. 1 GENERAL CONDITIONS & ADMINISTRATION

Bonds & Permits 2% $1,383

Supervision 8% $5,534

Submittals 1% $692

Insurance 1.5% $1,038

Home Office Overhead 6% $4,150

Profit 6% $4,150

Equipment, Tools, Field Office 2% $1,383

1020 Field Order Allowance 6% $4,200

Activity QUANTITY MATERIAL LABOR TOTAL MATERIAL

CSI Note DESCRIPTION: UNIT TOTAL MAN HRS UNIT COST TOTAL UNIT & LABOR

Number Ref. UNIT PRICE COST /UNIT HRLYWAGE COST COST TOTAL COST

22 00 00 Commissioning of plumbing 1 LS $100.00 $100.00 20.00 $105.00 $2,100.00 $2,200.00 $2,200.00

Demo ext. piping and fixtures 1 LS $500.00 $500.00 40.00 $105.00 $4,200.00 $4,700.00 $4,700.00

Relocation of ext. pipe (allowance) 1 LS $1,000.00 $1,000.00 40.00 $105.00 $4,200.00 $5,200.00 $5,200.00

New lab sinks 3 EA $800.00 $2,400.00 8.00 $105.00 $2,520.00 $1,640.00 $4,920.00

Replace eye wash 1 EA $900.00 $900.00 8.00 $105.00 $840.00 $1,740.00 $1,740.00

New domestic piping 190 LF $18.00 $3,420.00 0.55 $105.00 $10,972.50 $75.75 $14,392.50

New sanitary & vent piping 115 LF $35.00 $4,025.00 0.75 $105.00 $9,056.25 $113.75 $13,081.25

New valves allowance 1 LS $500.00 $500.00 24.00 $105.00 $2,520.00 $3,020.00 $3,020.00

21 00 00 Commissioning of fire protection 1 LS $100.00 $100.00 20.00 $105.00 $2,100.00 $2,200.00 $2,200.00

Relocation of ext. sprinkler heads 3 EA $200.00 $600.00 4.00 $105.00 $1,260.00 $620.00 $1,860.00

New sprinkler heads 4 EA $50.00 $200.00 8.00 $105.00 $3,360.00 $890.00 $3,560.00

Fire protection shop drawings 1 LS $200.00 $200.00 32.00 $105.00 $3,360.00 $3,560.00 $3,560.00

Temporary cutting and patching allowance 1 LS $1,000.00 $1,000.00 40.00 $105.00 $4,200.00 $5,200.00 $5,200.00

Page One Subtotals $14,945 $50,689 0.00 $65,634

Page Two Subtotals

Page Three Subtotals

Security / Occupied Facility (labor only) 3% $1,521 $1,521

100% Contingency 3% $448 $1,566 $2,015

Summary General Conditions & Administraton $18,330 20.0%

Allowance $4,200 4.6%

Material Cost $15,393 16.8%

Total Labor $53,776 58.6%

Total Cost $91,699 100% $91,699

Electrical Estimate

Lyons VA Medical Center TO: Gary Boehner, COR CONSULTANT ESTIMATE 1 sheet 1 of 1

Project Title: B-1 Lab Hood and HVAC Consultant: Fellenzer Engineering LLP Project No.: 20-477

Building: 1 Estimator: EDF/JDD Date: 3-Dec-21

Lyons, NJ Phone: 845-343-1481 Phase: 100%

Trade: Electrical Client Agency: VA

New/Rehab: Renovation Bid Package: E

DIV. 1 GENERAL CONDITIONS & ADMINISTRATION

Bonds & Permits 2% $1,618

Supervision 8% $6,471

Submittals 1% $809

Insurance 1.5% $1,213

Home Office Overhead 6% $4,853

Profit 6% $4,853

Equipment, Tools, Field Office 2% $1,618

1020 Field Order Allowance 6% $4,900

Activity QUANTITY MATERIAL LABOR TOTAL MATERIAL

CSI Note DESCRIPTION: UNIT TOTAL MAN HRS UNIT COST TOTAL UNIT & LABOR

Number Ref. UNIT PRICE COST /UNIT HRLYWAGE COST COST TOTAL COST

26 00 00 Commissioning of electrical 1 LS $100.00 $100.00 20.00 $105.00 $2,100.00 $2,200.00 $2,200.00

Demo existing electrical and lighting systems 1 LS $500.00 $500.00 40.00 $98.00 $3,920.00 $4,420.00 $4,420.00

New fan and equipment disconnects 4 EA $200.00 $800.00 2.00 $98.00 $784.00 $396.00 $1,584.00

New VFD's 3 EA $2,000.00 $6,000.00 16.00 $98.00 $4,704.00 $3,568.00 $10,704.00

New conduit & wire (HVAC) 200 LF $30.00 $6,000.00 0.50 $98.00 $9,800.00 $79.00 $15,800.00

New receptacles/circuits - per circuit 6 EA $450.00 $2,700.00 10.00 $98.00 $5,880.00 $1,430.00 $8,580.00

Controls & Comm. 1 LS $2,500.00 $2,500.00 40.00 $98.00 $3,920.00 $6,420.00 $6,420.00

Add data points - computer and phone (Allowance) 16 EA $50.00 $800.00 2.00 $98.00 $3,136.00 $246.00 $3,936.00

New A fixtures, circuiting and controls 10 EA $200.00 $2,000.00 4.00 $98.00 $3,920.00 $592.00 $5,920.00

New B fixtures, circuiting and controls 2 EA $200.00 $400.00 4.00 $98.00 $784.00 $592.00 $1,184.00

28 00 00 Commissioning of fire alarm 1 LS $100.00 $100.00 20.00 $105.00 $2,100.00 $2,200.00 $2,200.00

FAS Conduit and Wire 100 LF $10.00 $1,000.00 0.30 $98.00 $2,940.00 $39.40 $3,940.00

FAS Duct Smoke Detectors 2 EA $200.00 $400.00 4.00 $98.00 $784.00 $592.00 $1,184.00

FAS Strobe Lights 3 EA $250.00 $750.00 4.00 $98.00 $1,176.00 $642.00 $1,926.00

Fire alarm shop drawings 1 LS $100.00 $100.00 16.00 $105.00 $1,680.00 $1,780.00 $1,780.00

Temporary cutting and patching allowance 1 LS $1,000.00 $1,000.00 40.00 $105.00 $4,200.00 $5,200.00 $5,200.00

Page One Subtotals $25,150 $51,828 0.00 $76,978

Page Two Subtotals

Page Three Subtotals

Security / Occupied Facility (labor only) 3% $1,555 $1,555

100% Contingency 3% $755 $1,601 $2,356

Summary General Conditions & Administraton $21,436 20.0%

Allowance $4,900 4.6%

Material Cost $25,905 24.2%

Total Labor $54,984 51.3%

Total Cost $107,224 100% $107,224

VI. ICRA Form

VII. Asbestos Survey