| # | Description | Qty | Unit | Unit Cost | Material | Labor | Total |
|---|---|---|---|---|---|---|---|
| 1 | Main service entrance — 2,000A switchboard, 480/277V 3Ø, Square D I-Line | 1 | LS | — | $38,400 | $12,800 | $51,200 |
| 2 | 480V panelboards (3 units) — MDP, DP-1, DP-2 | 3 | EA | $4,200 | $12,600 | $5,400 | $18,000 |
| 3 | 208/120V panelboards (4 units) — LP-1 through LP-4 | 4 | EA | $2,800 | $11,200 | $4,800 | $16,000 |
| 4 | 480V feeders — conduit and wire, MDP to sub-panels | 1,240 | LF | $18.40 | $14,800 | $7,816 | $22,816 |
| 5 | Branch circuit wiring — 20A circuits, offices and exam rooms | 4,800 | LF | $1.82 | $5,616 | $3,120 | $8,736 |
| 6 | EMT conduit — 1" to 4", above ceiling rough-in | 6,200 | LF | $4.40 | $14,880 | $12,400 | $27,280 |
| 7 | Underground conduit — PVC Schedule 40, 4" service lateral | 280 | LF | $6.20 | $1,736 | $5,040 | $6,776 |
| 8 | Interior LED lighting fixtures — offices, corridors, exam (per schedule) | 186 | EA | $310 | $57,660 | $18,600 | $76,260 |
| 9 | Lighting controls — Lutron Vive wireless dimming + occupancy sensors | 1 | LS | — | $18,400 | $6,200 | $24,600 |
| 10 | Emergency/exit lighting — battery backup units + exit signs | 42 | EA | $280 | $8,400 | $3,360 | $11,760 |
| 11 | Fire alarm system — Notifier FACP, addressable, complete | 1 | LS | — | $28,600 | $14,800 | $43,400 |
| 12 | Nurse call rough-in — Rauland Responder 5, conduit and wire | 1 | LS | — | $4,200 | $6,800 | $11,000 |
| 13 | Site lighting — 14 LED pole fixtures, 30' poles, footings | 14 | EA | $1,840 | $25,760 | $11,200 | $36,960 |
| 14 | EV charging rough-in — 24 circuits, 50A 240V each, panel capacity | 24 | CKT | $680 | $8,640 | $7,680 | $16,320 |
| 15 | Devices — outlets, switches, data boxes (install only, devices by owner) | 320 | EA | $12 | $3,840 | $6,400 | $10,240 |
| 16 | Grounding and bonding — complete per NEC Article 250 | 1 | LS | — | $2,800 | $3,200 | $6,000 |
| 17 | Temporary power — construction, per OSHA requirements | 1 | LS | — | $1,200 | $2,400 | $3,600 |
| 18 | Permits and inspection fees — City of Olympia electrical | 1 | LS | — | $4,800 | $1,200 | $6,000 |
| 19 | Prevailing wage burden — PW rate delta from open shop (per L&I) | 1 | LS | — | — | $48,200 | $48,200 |
| 20 | Overhead and profit — 19.8% on direct costs | 1 | LS | — | — | — | $75,752 |
| GOLD TIER TOTAL BID | $263,332 | $182,216 | $481,200 | ||||
| Item / Description | Manufacturer / Model | Qty | Unit | Unit Price | Extended | Source |
|---|---|---|---|---|---|---|
| Main switchboard | Square D Model 6 — 2,000A 480/277V 3Ø | 1 | EA | $28,400 | $28,400 | Platt.com |
| 480V panelboard — MDP | Square D NQ 400A MLO 42-circuit | 1 | EA | $4,840 | $4,840 | Platt.com |
| 208V panelboard — LP series | Square D QO 200A MLO 42-circuit | 4 | EA | $2,180 | $8,720 | Platt.com |
| 4" PVC Schedule 40 conduit | Cantex — 10' lengths | 28 | STK | $84 | $2,352 | Platt.com |
| 1" EMT conduit | Allied — 10' lengths | 360 | STK | $14.20 | $5,112 | Platt.com |
| 12 AWG THHN wire | Southwire — 500' spools | 24 | SPL | $142 | $3,408 | Platt.com |
| 4/0 AWG XHHW feeder cable | Southwire — 500' reels | 6 | REL | $1,840 | $11,040 | Platt.com |
| LED troffer 2×4 (office) | Lithonia RT5 Series — 3500K 50W | 128 | EA | $186 | $23,808 | Platt.com |
| LED downlight (exam rooms) | Lithonia CPANL 4" 2700K medical grade | 58 | EA | $224 | $12,992 | Platt.com |
| Occupancy sensors | Lutron LXNCS-1PS — ceiling mount | 84 | EA | $88 | $7,392 | Platt.com |
| Fire alarm panel — FACP | Honeywell Notifier NFS2-3030 | 1 | EA | $6,400 | $6,400 | Viking Supply |
| Addressable smoke detectors | Notifier FSP-951 — photo + thermal | 64 | EA | $84 | $5,376 | Viking Supply |
| LED area light — site | Lithonia DSXW2 LED 90W 5000K | 14 | EA | $640 | $8,960 | Platt.com |
| Steel poles 30' direct burial | Valmont — 4" shaft, bronze finish | 14 | EA | $680 | $9,520 | Graybar |
| 50A 240V EV circuit breakers | Square D QO 50A 2-pole plug-in | 24 | EA | $48 | $1,152 | Platt.com |
| Ph. | Trade Scope | Start | Duration | Milestone | Crew / Notes |
|---|---|---|---|---|---|
| 1 | Site underground — service lateral, site lighting conduit, EV conduit stub-outs | Week 1 | 3 weeks | Underground complete | 2 JW + 1 App · Coordinate with civil for trench opens |
| 2 | Slab in-slab conduit — medical gas conduit, in-slab branch circuit conduit | Week 3 | 2 weeks | Pre-pour inspection | 2 JW · Coordinate with structural for slab pour schedule |
| 3 | Gear installation — switchboard, MDP, LP-series panels, pull sections | Week 5 | 2 weeks | Gear set | Foreman + 2 JW · Requires permanent power from utility |
| 4 | Above-ceiling rough-in — all EMT, junction boxes, fixture hangers | Week 6 | 6 weeks | Rough-in complete | Foreman + 4 JW + 2 App · Coordinate ceiling height with structural |
| 5 | Feeder installation — all 480V and 208V feeders pulled and terminated | Week 10 | 2 weeks | Feeders energized | Foreman + 3 JW · Requires switchboard set and utility service |
| 6 | Fire alarm — FACP install, detector mounting, wiring, loop programming | Week 12 | 3 weeks | Fire alarm test | FA specialist + 1 JW · Coordinate with AHJ for pre-test walk |
| 7 | Trim-out — fixtures, devices, cover plates, panel directory, labeling | Week 16 | 3 weeks | Trim complete | 2 JW + 2 App · Coordinate with paint and flooring completions |
| 8 | Testing, commissioning, and punchlist — all systems, load testing, lighting controls | Week 19 | 2 weeks | Certificate of occupancy | Foreman + 2 JW · All subs coordinate for CO inspection |