Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Item 14 Reading File - Basis of Estimate - 95pct
COPYRIGHT 2018 BY JACOBS. • COMPANY PROPRIETARY BASIS OF ESTIMATE 95% Design Cost Estimate Water Resource Recovery Facility Project Prepared for City of San Luis Obispo San Luis Obispo, California July 2018 1100 NE Circle Blvd Suite 300 Corvallis, OR 97330‐3538 US (541) 752‐4271 COPYRIGHT 2018 JACOBS – COMPANY PROPRIETARY iii Contents Section Page Acronyms and Abbreviations ............................................................................................................... v Executive Summary .......................................................................................................................... 1‐1 1.1 Project Overview .............................................................................................................. 1‐1 1.2 Overall Costs .................................................................................................................... 1‐1 Estimate Information ....................................................................................................................... 2‐1 2.1 Purpose of Estimate ......................................................................................................... 2‐1 2.2 Client and Project Location .............................................................................................. 2‐1 2.3 Estimate WBS and General Scope ................................................................................... 2‐1 2.4 Estimate Classification ..................................................................................................... 2‐2 Basis of Estimate .............................................................................................................................. 3‐1 3.1 Basis Documents .............................................................................................................. 3‐1 3.2 Estimate Methodology .................................................................................................... 3‐1 3.3 Key Assumptions .............................................................................................................. 3‐1 3.4 Overall Major Assumptions ............................................................................................. 3‐3 3.5 Estimate Exclusions .......................................................................................................... 3‐3 3.6 Project Delivery and Methodology .................................................................................. 3‐3 3.7 Labor, Material, Subcontracts and Other Direct Costs .................................................... 3‐3 3.7.1 Labor ................................................................................................................... 3‐3 3.7.2 Material ............................................................................................................... 3‐3 3.7.3 Subcontracts ....................................................................................................... 3‐4 3.7.4 Construction Equipment ..................................................................................... 3‐4 3.8 Markups, Taxes, and Other Indirect Costs ....................................................................... 3‐4 3.9 Escalation Costs ............................................................................................................... 3‐5 3.10 Market Conditions ........................................................................................................... 3‐5 3.11 Cost Resources ................................................................................................................. 3‐5 3.12 Disclaimer ........................................................................................................................ 3‐5 Appendix(ixes) A Cost Estimate B AACEI Classification COPYRIGHT 2018 JACOBS – COMPANY PROPRIETARY v Acronyms and Abbreviations AACEI Association for the Advancement of Cost Engineering International BCI Building Cost Index CAV Combination Air Valve CCI Construction Cost Index CLSM Controlled Low Strength Material CY Cubic Yard DI Ductile Iron EA Each ENR Engineering News Record ID Interior Diameter GC General Conditions or General Contractor LF Linear Feet NTP Notice to Proceed SF Square Foot SY Square Yard WBS Work Breakdown Structure WRRF Water Resource Recovery Facility VE Value Engineering SECTION 1 COPYRIGHT 2018 JACOBS – COMPANY PROPRIETARY 1‐1 Executive Summary 1.1 Project Overview The San Luis Obispo Water Resource Recovery Facility (WRRF) Project will expand the treatment capacity to 16 mgd peak flow and will include upgrades to meet the new NPDES permit, effective December 1, 2014, with disinfection byproducts limits required to be met by November 30, 2019. Additional upgrades at the WRRF will be provided to treat future flows and loadings, replace aging equipment, provide water for reuse, and add facilities and areas onsite for plant staff and public use. Table 1.1 Project Overview Estimate Information Estimate Classification: Class 1 Requested By: Emilio Candanoza/CVO Estimated By: Tom Jones/CVO Estimate Date: July 18, 2018 1.2 Overall Costs This executive summary provides an overview of the Cost Estimate. Reliance on this information is advised to be in consideration of the full context of this report. The cost estimate has been prepared for guidance in project evaluation and implementation from the information available at the time of the estimate. The final costs of the project will depend on actual labor and material costs, competitive market conditions, final project costs, implementation schedule and other variable factors. As a result, the final project costs will vary from the estimate presented herein. The following is a summary breakdown of the cost (rounded to the nearest $10,000). Table 1.2 Overall Costs Estimate Summary Low Range [‐10%] Estimated Costs a High Range [+15%] Overall Costs $102,960,000 $114,400,000 $131,560,000 a See Appendix A for cost estimate details SECTION 2 COPYRIGHT 2018 JACOBS – COMPANY PROPRIETARY 2‐1 Estimate Information 2.1 Purpose of Estimate The purpose of this estimate is to document the current assumption on construction costs option for the Water Resource Recovery Facility Project. This cost estimate reflects the 95% Design Documents. 2.2 Client and Project Location The client is City of San Luis Obispo. The Water Resource Recovery Facility is located east of Highway 101, just South of Prado Road in San Luis Obispo, California. 2.3 Estimate WBS and General Scope The detailed cost estimate is organized by the following Work Breakdown Structure (WBS). Level 1 – Bid Item (Facility) o Level 2 – Work Package Level 3 – Trade Package Level 4 – Work Activity o Level 5 – Unit Price Below are the Level 1 – Bid Items (Facilities) used within this cost estimate: 05 – Site Work 06 – Yard Piping 07 – Landscape 09 – Site Electrical 10 – Water Resource Center and Associated Amenities 10.W – Water Resource Center Wetlands 11 – Air Gap Building 14 – Equalization Pond 15 – Headworks 16 – Ferric Chloride Facility 17 – Vactor Truck Facility 20 – Primary Clarifiers 22 – Sludge Pump Station 27 – Primary Effluent Diversion Box 28 – Primary Effluent Screens 29 – Calcium Hydroxide Facility 30 – Bioreactor 1 & 2 Modifications 35 – Bioreactor 3 & 4 36 – Chemical Storage 40 – Membrane Building 44 – Switchgear Building (Electrical) COPYRIGHT 2018 JACOBS – COMPANY PROPRIETARY 2‐2 51 – Chemical Storage 53 – UV Electrical Building 54 – UV Disinfection 55 – Chlorine Contact Basins 64 – Filtration Equalization Pump Station 68 – Effluent Cooling 70 – Biosolids Blend Tank 72 – Thickening 73 – Solids Area Electrical Building 80 – Digester No. 1 82 – Digester No. 2 83 – Digester Facility 84 – Cogeneration 85 – Digested Sludge Storage Tank 86 – Dewatering Building 88 – Odor Control 90 – MCC‐A Building (Electrical) 91 – MCC‐B Building (Electrical) 92 – Headworks Electrical Enclosure 94 – MCC‐G Building (Electrical) 97 – MCC‐J Building (Electrical) 98 – PG&E Revenue Meter Switchgear 2.4 Estimate Classification This cost estimate prepared is considered a Bid/Tender, Check Estimate, or Class 1 estimate as defined by the Association for the Advancement of Cost Engineering International (AACEI). Refer to Appendix B for more definition. Project feasibility and funding needs must be carefully reviewed prior to making specific financial decisions to help ensure proper project evaluation and adequate funding. Our estimate is based on material, equipment, and labor pricing as of July 2018. This Cost Estimate is based on the use of conceptual and stochastic costs and detailed items using separate Labor, Materials and Equipment costs. The estimate uses parametric costs where design information or details are insufficient to allow a detailed item method. Quotations, allowances, and other costs are as described in Section 3. SECTION 3 COPYRIGHT 2018 JACOBS – COMPANY PROPRIETARY 3‐1 Basis of Estimate 3.1 Basis Documents The cost estimate is based upon the follow project documents: CH2M Specifications o SLO_Upgrade_Vol_01_Specs_05 18 2018 o SLO_Upgrade_Vol_02_Specs_05 18 2018 o SLO_Upgrade_Vol_03_Specs_05 18 2018 o SLO_Upgrade_Vol_04_Specs_05 18 2018 o SLO_Upgrade_Vol_05_Specs_05 18 2018 o SLO_Upgrade_Vol_06_Specs_05 18 2018 o SLO_Upgrade_Vol_07_Specs_05 18 2018 CH2M Drawings o SLO_Upgrade_Vol_08_Drawings_05‐23‐18 o SLO_Upgrade_Vol_09_Drawings_05‐23‐18 o SLO_Upgrade_Vol_10_Drawings_05‐23‐18 o SLO_Upgrade_Vol_11_StdDetails_05‐22‐18 o SLO_Upgrade_Vol_12_StdDetails_05‐22‐18 3.2 Estimate Methodology This cost estimate is considered a bottom rolled up type estimate with cost items and breakdown of Labor, Materials and Equipment. Pricing is geographically adjusted to reflect local labor and material rates and job site conditions and requirements. 3.3 Key Assumptions The following is a list of the Key Assumptions on how the estimator interprets how the project will be constructed. Major scope items and quantities can be found in Appendix A: Cost Estimate – Work Activity Summary Report. Allowances have been listed, but not all work items included in estimate are shown. Allowances are shown in Raw Costs prior to Markups and Contingency. 05 – Site Work o Maintenance of Plant Operations (MOPO) Allowance ‐ $600,000 07 – Landscape o Planting Area Allowance ‐ $3/SF o Turf Demonstration Garden Allowance ‐ $5/SF COPYRIGHT 2018 JACOBS – COMPANY PROPRIETARY 3‐2 10 – Water Resource Center and Associated Amenities o Metal Canopy Allowance ‐ $31,000 o Finish Carpentry Allowance ‐ $50,000 o Suspended Ceiling System, Wood Ceiling Allowance ‐ $271,250 ($35/SF) o Painting Allowance ‐ $126,815 ($5/SF) o Domestic Plumbing Allowance ‐ $400,000 o HVAC Allowance ‐ $700,000 o Facility Electrical Service & Distribution, Lighting ‐ $461,815 ($18.31/SF) o Communication and Security ‐ $187,399 ($7.43/SF) 10.W – Water Resource Center Wetlands o Concrete Allowance for Wetland Specialties ‐ $100,000 o Allowance for Pump Station ‐ $100,000 o Wetland Pond Landscape Allowance ‐ $28,500 ($5/SF) 14 – Equalization Pond o Dewatering Allowance – 5 weeks ‐ $87,500 o Water Cannon Allowance ‐ $48,000 ($8,000/EA) 17 – Vactor Truck Facility o Facility Electrical Service & Distribution, Lighting ‐ $23,904 ($6.10/SF) 30 – Bioreactor 1 & 2 Modifications o Dewatering Allowance – 4 weeks ‐ $70,000 o Fine Bubble Diffuser Allowance ‐ $118,000 o Agitation Diffusers ‐ $5,750 35 – Bioreactor 3 & 4 o Dewatering Allowance – 12 weeks ‐ $210,000 o Fine Bubble Diffuser Allowance ‐ $120,625 o Agitation Diffusers ‐ $4,000 36 – Chemical Storage o Fire Sprinkler Allowance ‐ $15,200 ($10/SF) 40 – Membrane Building o Dewatering Allowance – 12 weeks ‐ $210,000 o Fire Sprinkler Allowance ‐ $51,000 ($10/SF) o HVAC Allowance ‐ $20,000 51 – Chemical Storage o Piping Allowance ‐ $10,000 54 – UV Disinfection o Fire Sprinkler Allowance ‐ $31,780 ($10/SF) 68 – Effluent Cooling o Dewatering Allowance – 2 weeks ‐ $35,000 72 – Thickening o Fire Sprinkler Allowance ‐ $18,620 ($10/SF) 80 – Digester No. 1 o Digester Gas Handling Allowance ‐ $50,000 82 – Digester No. 2 o Digester Gas Handling Allowance ‐ $50,000 83 – Digester Facility o Fire Sprinkler Allowance ‐ $23,170 ($10/SF) 84 – Cogeneration o Cogeneration Allowance ‐ $10,000 98 – PG&E Revenue Meter Switchgear o Switchgear Allowance ‐ $200,000 SECTION 3 – BASIS OF ESTIMATE COPYRIGHT 2018 JACOBS – COMPANY PROPRIETARY 3‐3 3.4 Overall Major Assumptions The following is a list of Major Assumptions included in the estimate: Excess excavated material can be dumped without charge within 5 miles of the project site 4000psi Ready Mix will be available for $125 per cy, delivered to the site The General Contractor will self‐perform the majority of the Process Mechanical and Yard Piping to get a competitive advantage 3.5 Estimate Exclusions The cost estimate excludes the following costs: Hazardous Material Handling or Disposal Rock Excavation Non‐construction or soft costs for design, services during construction, land, legal and owner administration costs Material Adjustment allowances above and beyond what is included at the time of the cost estimate 3.6 Project Delivery and Methodology It is assumed that this project will be procured using the traditional Design/Bid/Build method. The general contractor will contract directly with the owner. The estimate is based on the assumption the work will be done on a competitive bid basis and the contractor will have a reasonable amount of time to complete the work. All contractors are equal, with a reasonable project schedule, no overtime, constructed as under a single contract, no liquidated damages. 3.7 Labor, Material, Subcontracts and Other Direct Costs 3.7.1 Labor The estimate has been adjusted for local area labor rates, based upon 2018 national union rates. A Location Adjustment Factor has been used to adjust installation costs based on 2018 RS Means City Cost Index for San Luis Obispo using the Weighted Average of 124.4. Labor unit prices reflect a burdened rate, including: workers compensation, unemployment taxes, Fringe Benefits, and medical insurance. 3.7.2 Material Materials pricing is national average as determined by RS Means or other data sources. Quotes on certain items may have been obtained and included in this estimate. Many quotes given for engineering estimates are budgetary and may not reflect actual contractor pricing. COPYRIGHT 2018 JACOBS – COMPANY PROPRIETARY 3‐4 3.7.3 Subcontracts It is assumed that General Contractors will subcontract a portion of the work. Items listed in the cost estimate as subcontractor includes all anticipated markups that a general contractor would receive. An additional 15% to 26% Overhead and Profit (OH&P) markup was applied to items assumed to be subcontracted. Allowances assumed to include Subcontractor OH&P, no additional subcontractor markup applied. 3.7.4 Construction Equipment Equipment items listed in this cost estimate are for the construction equipment necessary for the installation of the work. Equipment rates in this estimate are assumed to be 75% of 2018 Blue Book value. This is to account for contractor owned equipment or discounted rental equipment. A Location Adjustment Factor has been used to adjust installation costs based on 2018 RS Means City Cost Index for San Luis Obispo using the Weighted Average of 124.4. 3.8 Markups, Taxes, and Other Indirect Costs It is assumed that this project will be procured using the traditional Design/Bid/Build method. The general contractor will contract directly with the owner. Table 3.8 Markups, Taxes, and Other Indirect Costs Estimate Totals Markups Item Unit Comments Sales Tax 7.75% Applied to Material and Construction Equipment (includes process equipment) Market Adj. Factor – Electrical 20.00% Applied only to Electrical items Market Adj. Factor – I&C 20.00% Applied only to I&C items RS Means Location Factor 24.40% Applied to Labor and Construction Equipment General Conditions 6.00% Subcontractor OH&P 15% to 26% See Estimate Total sheet for details Mobilization 3.00% Home Office Overhead 10.00% Profit 5.00% Builder’s Risk & General Liability 1.00% Payment & Performance Bonds 1.16% Contingency 10.00% Escalation to Midpoint of Construction 8.76% Assumes Midpoint of Construction 12/2020 a See Appendix A for cost estimate details SECTION 3 – BASIS OF ESTIMATE COPYRIGHT 2018 JACOBS – COMPANY PROPRIETARY 3‐5 3.9 Escalation Costs This estimate includes Escalation with the assumption that construction will start in June 2019 with the midpoint of construction being December 2020. It is assumed that there will be 36 months of construction. This CH2M escalation forecast is based upon economic data from ENR CCI & BCI indexes and Turner Building Cost Index. These indexes are built from using cost data from the construction industry such as construction material and labor. 3.10 Market Conditions During volatile economic conditions, an estimate may have a Market Conditions amount applied. This adjustment is done to account for the current volatility in the construction market and/or the location of a project. Based on the current construction market, and the location of the work proposed in this estimate, a Market Conditions adjustment has been applied to all Electrical and Instrumentation and Controls work for this project. Recent bids have shown a 20% increase on these items. 3.11 Cost Resources The following is a list of the various cost resources used in the development of the cost estimate R.S. Means 2018 Data CH2M HILL Historical Data Vendor Quotes where available Estimator Judgment 3.12 Disclaimer The opinions of cost (estimates) shown, and any resulting conclusions on project financial or economic feasibility or funding requirements, have been prepared for guidance in project evaluation and implementation from the information available at the time the opinion was prepared. The final costs of the project and resulting feasibility will depend on actual labor and material costs, competitive market conditions, actual site conditions, final project scope, implementation schedule, continuity of personnel and engineering, and other variable factors. The recent increases or decreases in material pricing may have a significant impact which is not predictable and careful review or consideration must be used in evaluation of material prices. As a result, the final project costs will vary from the opinions of cost presented herein. Because of these factors, project feasibility, benefit/cost ratios, risks, and funding needs must be carefully reviewed prior to making specific financial decisions or establishing project budgets to help ensure proper project evaluation and adequate funding. Appendix A: Cost Estimate Bid Item Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 05.0 Site Work 1.00 LS 7,317,040.26 /LS 7,317,040 06.0 Yard Piping 1.00 LS 8,601,174.24 /LS 8,601,174 07.0 Landscape 1.00 LS 1,084,897.90 /LS 1,084,898 09.0 Site Electrical 1.00 LS 6,100,593.74 /LS 6,100,594 10.0 Water Resource Center and Associated Amenities 1.00 LS 12,476,326.83 /LS 12,476,327 10.W Water Resource Center Wetlands 1.00 LS 383,478.45 /LS 383,478 11.0 Air Gap Building 1.00 LS 173,089.33 /LS 173,089 14.0 Equalization Pond 2.00 LS 1,399,355.11 /LS 2,798,710 15.0 Headworks 1.00 LS 659,914.21 /LS 659,914 16.0 Ferric Chloride Facility 1.00 LS 92,933.38 /LS 92,933 17.0 Vactor Truck Facility 1.00 LS 696,309.85 /LS 696,310 20.0 Primary Clarifiers 1.00 LS 1,855,720.90 /LS 1,855,721 22.0 Sludge Pump Station 1.00 LS 590,329.98 /LS 590,330 27.0 Primary Effluent Diversion Box 1.00 LS 481,028.35 /LS 481,028 28.0 Primary Effluent Screens 1.00 LS 3,432,021.69 /LS 3,432,022 29.0 Calcium Hydroxide Facility 1.00 LS 34,376.34 /LS 34,376 30.0 Bioreactor 1 & 2 Modifications 1.00 LS 4,713,979.98 /LS 4,713,980 35.0 Bioreactor 3 & 4 1.00 LS 7,565,269.03 /LS 7,565,269 36.0 Chemical Storage 1.00 LS 1,502,839.70 /LS 1,502,840 40.0 MBR 2.00 LS 11,263,174.73 /LS 22,526,349 44.0 Switchgear Building 1.00 LS 3,792,504.20 /LS 3,792,504 51.0 Chemical Storage 1.00 LS 115,134.93 /LS 115,135 53.0 UV Area Electrical Building 1.00 LS 1,429,492.54 /LS 1,429,493 54.0 UV Disinfection 1.00 LS 5,974,002.93 /LS 5,974,003 55.0 Chlorine Contact Basin 1.00 LS 24,986.54 /LS 24,987 64.0 Filtration Equalization Pump Station 1.00 LS 337,594.38 /LS 337,594 68.0 Effluent Cooling 1.00 LS 4,139,110.61 /LS 4,139,111 70.0 Sludge Blend Tank 1.00 LS 985,313.43 /LS 985,313 72.0 Thickening 1.00 LS 2,442,505.92 /LS 2,442,506 73.0 Solids Electrical Building 1.00 LS 1,421,113.32 /LS 1,421,113 80.0 Digester No. 1 1.00 LS 579,267.07 /LS 579,267 82.0 Digester No. 2 1.00 LS 1,964,082.44 /LS 1,964,082 83.0 Digester Building 1.00 LS 2,598,887.53 /LS 2,598,888 84.0 Cogeneration 1.00 LS 45,132.77 /LS 45,133 85.0 Digested Sludge Storage Tank 1.00 LS 1,218,760.10 /LS 1,218,760 86.0 Dewatering Building 1.00 LS 724,151.48 /LS 724,151 88.0 Odor Control Facility 1.00 LS 1,478,858.71 /LS 1,478,859 90.0 MCC-A Building 1.00 LS 215,832.70 /LS 215,833 91.0 MCC-B Building 1.00 LS 140,407.28 /LS 140,407 92.0 Headworks Electrical Enclosure 1.00 LS 1,213,175.62 /LS 1,213,176 94.0 MCC-G Building 1.00 LS 31,093.61 /LS 31,094 97.0 MCC-J Building 1.00 LS 66,609.41 /LS 66,609 98.0 PG&E Revenue Meter Switchgear 1.00 LS 371,604.63 /LS 371,605 Estimate Totals Bid Item Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Description Amount Totals Hours Rate cent of Total Labor 33,471,917 239,191.620 hrs 29.26% Material 36,331,683 31.76% Subcontract 12,316,986 10.77% Equipment 5,220,902 59,301.161 hrs 4.56% Other 27,054,518 23.65% Total Prime Contractor Costs 114,396,006 114,396,006 100.00%100.00% Total 114,396,006 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:55 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 1 CSI Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 05.0 Site Work 02.0 Existing Conditions 1.00 LS 3,984,940.70 /LS 3,984,941 31.0 Earthwork 1.00 LS 206,562.26 /LS 206,562 32.0 Exterior Improvements 1.00 LS 3,125,537.30 /LS 3,125,537 05.0 Site Work 1.00 LS 7,317,040.26 /LS 7,317,040 06.0 Yard Piping 22.0 Plumbing 1.00 LS 4,497.58 /LS 4,498 33.0 Utilities 21,768.00 LF 394.92 /LF 8,596,677 06.0 Yard Piping 1.00 LS 8,601,174.24 /LS 8,601,174 07.0 Landscape 32.0 Exterior Improvements 1.00 LS 1,084,897.90 /LS 1,084,898 07.0 Landscape 1.00 LS 1,084,897.90 /LS 1,084,898 09.0 Site Electrical 26.0 Electrical Work 1.00 LS 5,924,798.60 /LS 5,924,799 27.0 Communications 1.00 LS 175,795.14 /LS 175,795 09.0 Site Electrical 1.00 LS 6,100,593.74 /LS 6,100,594 10.0 Water Resource Center and Associated Amenities 02.1 WRC Site Work 1.00 LS 390,626.65 /LS 390,627 03.0 Concrete Work 1,118.82 CY 1,462.62 /CY 1,636,403 04.0 Masonry 10,519.92 SF 56.57 /SF 595,099 05.0 Metals 1.00 LS 832,448.12 /LS 832,448 06.0 Wood, Plastics and Composites 1.00 LS 510,112.93 /LS 510,113 07.0 Thermal and Moisture Protection 1.00 LS 607,050.06 /LS 607,050 08.0 Openings 1.00 LS 595,485.09 /LS 595,485 09.0 Finishes 1.00 LS 1,874,972.55 /LS 1,874,973 10.0 Specialties 1.00 LS 174,994.79 /LS 174,995 11.0 Commercial Equipment 1.00 LS 61,680.88 /LS 61,681 12.0 Furnishings 1.00 LS 455,679.32 /LS 455,679 14.0 Conveying Equipment 1.00 LS 136,182.74 /LS 136,183 21.0 Fire Suppression 1.00 LS 222,883.36 /LS 222,883 22.0 Plumbing 1.00 LS 666,307.99 /LS 666,308 23.0 HVAC 25,222.00 SF 46.23 /SF 1,166,039 26.0 Electrical Work 1.00 LS 1,886,576.58 /LS 1,886,577 31.0 Earthwork 1.00 LS 33,957.59 /LS 33,958 32.0 Exterior Improvements 1.00 LS 509,117.75 /LS 509,118 40.9 Instrumentation & Controls 1.00 LS 120,709.94 /LS 120,710 10.0 Water Resource Center and Associated Amenities 1.00 LS 12,476,326.83 /LS 12,476,327 10.W Water Resource Center Wetlands 02.1 WRC Site Work 1.00 LS 333,154.00 /LS 333,154 32.0 Exterior Improvements 1.00 LS 50,324.45 /LS 50,324 10.W Water Resource Center Wetlands 1.00 LS 383,478.45 /LS 383,478 11.0 Air Gap Building 03.0 Concrete Work 15.33 CY 1,141.33 /CY 17,500 04.0 Masonry 832.00 SF 38.90 /SF 32,369 05.0 Metals 1.00 LS 2,176.19 /LS 2,176 07.0 Thermal and Moisture Protection 1.00 LS 841.10 /LS 841 08.0 Openings 1.00 LS 5,486.18 /LS 5,486 26.0 Electrical Work 1.00 LS 66,835.31 /LS 66,835 27.0 Communications 1.00 LS 1,446.04 /LS 1,446 40.9 Instrumentation & Controls 1.00 LS 20,170.63 /LS 20,171 44.0 Process Equipment - Municipal 1.00 LS 26,265.21 /LS 26,265 11.0 Air Gap Building 1.00 LS 173,089.33 /LS 173,089 14.0 Equalization Pond 03.0 Concrete Work 122.79 CY 1,815.45 /CY 222,927 26.0 Electrical Work 1.00 LS 337,774.62 /LS 337,775 27.0 Communications 1.00 LS 1,446.01 /LS 1,446 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:56 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 1 CSI Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 31.0 Earthwork 1.00 LS 705,651.51 /LS 705,652 32.0 Exterior Improvements 1.00 LS 1,018,334.83 /LS 1,018,335 33.0 Utilities 61.00 LF 1,704.69 /LF 103,986 40.0 Process Pipe 189.00 LF 913.22 /LF 172,598 40.9 Instrumentation & Controls 1.00 LS 53,569.08 /LS 53,569 44.0 Process Equipment - Municipal 1.00 LS 182,423.19 /LS 182,423 14.0 Equalization Pond 2.00 LS 1,399,355.11 /LS 2,798,710 15.0 Headworks 02.0 Existing Conditions 1.00 LS 18,120.39 /LS 18,120 03.0 Concrete Work 19.01 CY 3,011.79 /CY 57,266 05.0 Metals 1.00 LS 68,264.63 /LS 68,265 26.0 Electrical Work 1.00 LS 814.18 /LS 814 33.0 Utilities 29.00 LF 165.74 /LF 4,807 40.0 Process Pipe 618.00 LF 256.27 /LF 158,376 40.9 Instrumentation & Controls 1.00 LS 145,400.55 /LS 145,401 44.0 Process Equipment - Municipal 1.00 LS 206,866.05 /LS 206,866 15.0 Headworks 1.00 LS 659,914.21 /LS 659,914 16.0 Ferric Chloride Facility 03.0 Concrete Work 1.00 CY 803.91 /CY 804 26.0 Electrical Work 1.00 LS 27,797.08 /LS 27,797 40.0 Process Pipe 48.00 LF 966.00 /LF 46,368 40.9 Instrumentation & Controls 1.00 LS 17,964.23 /LS 17,964 16.0 Ferric Chloride Facility 1.00 LS 92,933.38 /LS 92,933 17.0 Vactor Truck Facility 03.0 Concrete Work 241.69 CY 1,140.67 /CY 275,686 05.0 Metals 1.00 LS 10,101.38 /LS 10,101 22.0 Plumbing 1.00 LS 91,301.25 /LS 91,301 26.0 Electrical Work 1.00 LS 56,322.20 /LS 56,322 31.0 Earthwork 1.00 LS 2,485.05 /LS 2,485 32.0 Exterior Improvements 1.00 LS 260,414.06 /LS 260,414 17.0 Vactor Truck Facility 1.00 LS 696,309.85 /LS 696,310 20.0 Primary Clarifiers 02.0 Existing Conditions 1.00 LS 164,620.02 /LS 164,620 03.0 Concrete Work 62.48 CY 1,447.90 /CY 90,465 26.0 Electrical Work 1.00 LS 233,220.97 /LS 233,221 33.0 Utilities 248.00 LF 299.00 /LF 74,151 40.0 Process Pipe 192.00 LF 1,077.99 /LF 206,974 40.9 Instrumentation & Controls 1.00 LS 41,104.45 /LS 41,104 44.0 Process Equipment - Municipal 1.00 LS 1,045,185.55 /LS 1,045,186 20.0 Primary Clarifiers 1.00 LS 1,855,720.90 /LS 1,855,721 22.0 Sludge Pump Station 02.0 Existing Conditions 1.00 LS 16,657.72 /LS 16,658 03.0 Concrete Work 60.55 CY 1,786.42 /CY 108,162 05.0 Metals 1.00 LS 7,477.95 /LS 7,478 26.0 Electrical Work 1.00 LS 182,202.63 /LS 182,203 27.0 Communications 1.00 LS 2,892.04 /LS 2,892 40.0 Process Pipe 118.00 LF 960.59 /LF 113,350 40.9 Instrumentation & Controls 1.00 LS 74,804.41 /LS 74,804 44.0 Process Equipment - Municipal 1.00 LS 84,782.98 /LS 84,783 22.0 Sludge Pump Station 1.00 LS 590,329.98 /LS 590,330 27.0 Primary Effluent Diversion Box 03.0 Concrete Work 63.23 CY 2,105.14 /CY 133,117 05.0 Metals 1.00 LS 26,704.25 /LS 26,704 26.0 Electrical Work 1.00 LS 149,955.75 /LS 149,956 40.0 Process Pipe 1.00 LF 96,570.79 /LF 96,571 40.9 Instrumentation & Controls 1.00 LS 74,681.05 /LS 74,681 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:56 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 2 CSI Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 27.0 Primary Effluent Diversion Box 1.00 LS 481,028.35 /LS 481,028 28.0 Primary Effluent Screens 03.0 Concrete Work 216.52 CY 1,528.29 /CY 330,912 05.0 Metals 1.00 LS 67,946.73 /LS 67,947 08.0 Openings 1.00 LS 8,910.74 /LS 8,911 22.0 Plumbing 1.00 LS 3,544.95 /LS 3,545 26.0 Electrical Work 1.00 LS 565,531.81 /LS 565,532 27.0 Communications 1.00 LS 4,338.03 /LS 4,338 31.0 Earthwork 1.00 LS 6,298.96 /LS 6,299 33.0 Utilities 13.00 LF 1,665.11 /LF 21,646 40.0 Process Pipe 152.00 LF 1,592.92 /LF 242,124 40.9 Instrumentation & Controls 1.00 LS 41,344.26 /LS 41,344 44.0 Process Equipment - Municipal 1.00 LS 2,139,423.02 /LS 2,139,423 28.0 Primary Effluent Screens 1.00 LS 3,432,021.69 /LS 3,432,022 29.0 Calcium Hydroxide Facility 02.0 Existing Conditions 1.00 LS 1,670.37 /LS 1,670 03.0 Concrete Work 7.03 CY 1,449.58 /CY 10,183 05.0 Metals 1.00 LS 10,522.05 /LS 10,522 40.0 Process Pipe 90.00 LF 133.34 /LF 12,001 29.0 Calcium Hydroxide Facility 1.00 LS 34,376.34 /LS 34,376 30.0 Bioreactor 1 & 2 Modifications 02.0 Existing Conditions 1.00 LS 143,462.78 /LS 143,463 03.0 Concrete Work 303.71 CY 2,031.63 /CY 617,030 05.0 Metals 1.00 LS 189,286.57 /LS 189,287 23.0 HVAC 1.00 SF 28,460.00 /SF 28,460 26.0 Electrical Work 1.00 LS 1,233,761.33 /LS 1,233,761 27.0 Communications 1.00 LS 8,676.06 /LS 8,676 31.0 Earthwork 1.00 LS 154,840.67 /LS 154,841 33.0 Utilities 25.00 LF 1,172.52 /LF 29,313 40.0 Process Pipe 1,380.00 LF 526.38 /LF 726,405 40.9 Instrumentation & Controls 1.00 LS 187,646.22 /LS 187,646 44.0 Process Equipment - Municipal 1.00 LS 1,395,098.09 /LS 1,395,098 30.0 Bioreactor 1 & 2 Modifications 1.00 LS 4,713,979.98 /LS 4,713,980 35.0 Bioreactor 3 & 4 03.0 Concrete Work 2,565.76 CY 1,305.29 /CY 3,349,071 05.0 Metals 1.00 LS 446,730.40 /LS 446,730 08.0 Openings 1.00 LS 32,919.95 /LS 32,920 22.0 Plumbing 1.00 LS 7,888.41 /LS 7,888 26.0 Electrical Work 1.00 LS 1,234,815.01 /LS 1,234,815 27.0 Communications 1.00 LS 11,264.65 /LS 11,265 31.0 Earthwork 1.00 LS 586,185.01 /LS 586,185 33.0 Utilities 95.00 LF 572.65 /LF 54,402 40.0 Process Pipe 1,243.00 LF 857.71 /LF 1,066,137 40.9 Instrumentation & Controls 1.00 LS 187,646.22 /LS 187,646 44.0 Process Equipment - Municipal 1.00 LS 588,209.25 /LS 588,209 35.0 Bioreactor 3 & 4 1.00 LS 7,565,269.03 /LS 7,565,269 36.0 Chemical Storage 03.0 Concrete Work 205.15 CY 1,166.36 /CY 239,278 05.0 Metals 1.00 LS 74,012.31 /LS 74,012 07.0 Thermal and Moisture Protection 1.00 LS 60,005.13 /LS 60,005 21.0 Fire Suppression 1.00 LS 25,319.69 /LS 25,320 22.0 Plumbing 1.00 LS 13,315.69 /LS 13,316 26.0 Electrical Work 1.00 LS 448,986.53 /LS 448,987 40.0 Process Pipe 850.00 LF 55.05 /LF 46,794 40.9 Instrumentation & Controls 1.00 LS 206,185.74 /LS 206,186 44.0 Process Equipment - Municipal 1.00 LS 388,942.35 /LS 388,942 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:56 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 3 CSI Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 36.0 Chemical Storage 1.00 LS 1,502,839.70 /LS 1,502,840 40.0 MBR 03.0 Concrete Work 2,173.99 CY 1,458.68 /CY 3,171,155 04.0 Masonry 8,233.08 SF 26.77 /SF 220,368 05.0 Metals 1.00 LS 1,282,426.16 /LS 1,282,426 06.0 Wood, Plastics and Composites 1.00 LS 5,749.32 /LS 5,749 07.0 Thermal and Moisture Protection 1.00 LS 67,723.72 /LS 67,724 08.0 Openings 1.00 LS 61,532.29 /LS 61,532 09.0 Finishes 1.00 LS 585,585.80 /LS 585,586 21.0 Fire Suppression 1.00 LS 84,954.29 /LS 84,954 22.0 Plumbing 1.00 LS 70,382.63 /LS 70,383 23.0 HVAC 5,100.00 SF 32.93 /SF 167,933 26.0 Electrical Work 1.00 LS 3,907,489.29 /LS 3,907,489 27.0 Communications 1.00 LS 21,083.26 /LS 21,083 31.0 Earthwork 1.00 LS 548,207.28 /LS 548,207 33.0 Utilities 532.00 LF 699.80 /LF 372,292 40.0 Process Pipe 2,360.00 LF 787.77 /LF 1,859,145 40.9 Instrumentation & Controls 1.00 LS 915,551.41 /LS 915,551 41.0 Bulk Material Processing Equipment 1.00 LS 194,883.73 /LS 194,884 44.0 Process Equipment - Municipal 1.00 LS 8,989,887.66 /LS 8,989,888 40.0 MBR 2.00 LS 11,263,174.73 /LS 22,526,349 44.0 Switchgear Building 02.0 Existing Conditions 1.00 LS 36,558.55 /LS 36,559 03.0 Concrete Work 62.57 CY 364.43 /CY 22,803 04.0 Masonry 26.00 SF 57.35 /SF 1,491 09.0 Finishes 1.00 LS 4,412.33 /LS 4,412 23.0 HVAC 810.00 SF 29.98 /SF 24,287 26.0 Electrical Work 1.00 LS 3,697,516.15 /LS 3,697,516 40.9 Instrumentation & Controls 1.00 LS 5,436.13 /LS 5,436 44.0 Switchgear Building 1.00 LS 3,792,504.20 /LS 3,792,504 51.0 Chemical Storage 03.0 Concrete Work 1.00 CY 803.91 /CY 804 26.0 Electrical Work 1.00 LS 46,130.56 /LS 46,131 40.0 Process Pipe 1.00 LF 16,657.70 /LF 16,658 40.9 Instrumentation & Controls 1.00 LS 7,688.15 /LS 7,688 44.0 Process Equipment - Municipal 1.00 LS 43,854.61 /LS 43,855 51.0 Chemical Storage 1.00 LS 115,134.93 /LS 115,135 53.0 UV Area Electrical Building 03.0 Concrete Work 76.03 CY 1,728.20 /CY 131,387 04.0 Masonry 2,340.00 SF 27.31 /SF 63,901 05.0 Metals 1.00 LS 20,805.30 /LS 20,805 07.0 Thermal and Moisture Protection 1.00 LS 5,655.57 /LS 5,656 23.0 HVAC 562.00 SF 95.56 /SF 53,704 26.0 Electrical Work 1.00 LS 837,179.23 /LS 837,179 40.9 Instrumentation & Controls 1.00 LS 316,860.47 /LS 316,860 53.0 UV Area Electrical Building 1.00 LS 1,429,492.54 /LS 1,429,493 54.0 UV Disinfection 03.0 Concrete Work 471.15 CY 906.81 /CY 427,240 05.0 Metals 1.00 LS 182,564.16 /LS 182,564 21.0 Fire Suppression 1.00 LS 52,938.16 /LS 52,938 22.0 Plumbing 1.00 LS 68,185.27 /LS 68,185 26.0 Electrical Work 1.00 LS 855,880.43 /LS 855,880 33.0 Utilities 68.00 LF 3,176.29 /LF 215,988 40.0 Process Pipe 338.00 LF 2,568.79 /LF 868,253 40.9 Instrumentation & Controls 1.00 LS 654,626.85 /LS 654,627 44.0 Process Equipment - Municipal 1.00 LS 2,648,327.18 /LS 2,648,327 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:56 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 4 CSI Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 54.0 UV Disinfection 1.00 LS 5,974,002.93 /LS 5,974,003 55.0 Chlorine Contact Basin 40.0 Process Pipe 1.00 LF 24,986.54 /LF 24,987 55.0 Chlorine Contact Basin 1.00 LS 24,986.54 /LS 24,987 64.0 Filtration Equalization Pump Station 03.0 Concrete Work 82.52 CY 1,803.14 /CY 148,800 05.0 Metals 1.00 LS 2,053.42 /LS 2,053 08.0 Openings 1.00 LS 4,573.74 /LS 4,574 26.0 Electrical Work 1.00 LS 96,031.57 /LS 96,032 27.0 Communications 1.00 LS 1,446.01 /LS 1,446 31.0 Earthwork 1.00 LS 3,994.79 /LS 3,995 40.0 Process Pipe 62.00 LF 410.22 /LF 25,434 40.9 Instrumentation & Controls 1.00 LS 39,583.62 /LS 39,584 44.0 Process Equipment - Municipal 1.00 LS 15,677.28 /LS 15,677 64.0 Filtration Equalization Pump Station 1.00 LS 337,594.38 /LS 337,594 68.0 Effluent Cooling 03.0 Concrete Work 556.30 CY 1,580.36 /CY 879,153 05.0 Metals 1.00 LS 30,467.76 /LS 30,468 22.0 Plumbing 1.00 LS 22,383.11 /LS 22,383 26.0 Electrical Work 1.00 LS 1,121,088.42 /LS 1,121,088 27.0 Communications 1.00 LS 5,784.04 /LS 5,784 31.0 Earthwork 1.00 LS 66,734.76 /LS 66,735 33.0 Utilities 580.00 LF 682.92 /LF 396,091 40.0 Process Pipe 323.00 LF 1,303.80 /LF 421,127 40.9 Instrumentation & Controls 1.00 LS 78,492.92 /LS 78,493 44.0 Process Equipment - Municipal 1.00 LS 1,117,788.38 /LS 1,117,788 68.0 Effluent Cooling 1.00 LS 4,139,110.61 /LS 4,139,111 70.0 Sludge Blend Tank 02.0 Existing Conditions 1.00 LS 133,644.97 /LS 133,645 03.0 Concrete Work 14.05 CY 1,262.67 /CY 17,741 09.0 Finishes 1.00 LS 89,426.66 /LS 89,427 26.0 Electrical Work 1.00 LS 193,577.23 /LS 193,577 27.0 Communications 1.00 LS 1,446.04 /LS 1,446 31.0 Earthwork 1.00 LS 1,171.74 /LS 1,172 40.0 Process Pipe 379.00 LF 639.34 /LF 242,310 40.9 Instrumentation & Controls 1.00 LS 52,794.90 /LS 52,795 44.0 Process Equipment - Municipal 1.00 LS 253,201.68 /LS 253,202 70.0 Sludge Blend Tank 1.00 LS 985,313.43 /LS 985,313 72.0 Thickening 03.0 Concrete Work 268.51 CY 1,130.17 /CY 303,459 05.0 Metals 1.00 LS 103,155.85 /LS 103,156 07.0 Thermal and Moisture Protection 1.00 LS 73,052.97 /LS 73,053 14.0 Conveying Equipment 1.00 LS 9,939.67 /LS 9,940 21.0 Fire Suppression 1.00 LS 31,016.64 /LS 31,017 22.0 Plumbing 1.00 LS 21,008.17 /LS 21,008 26.0 Electrical Work 1.00 LS 583,799.41 /LS 583,799 27.0 Communications 1.00 LS 6,623.13 /LS 6,623 31.0 Earthwork 1.00 LS 3,181.88 /LS 3,182 33.0 Utilities 410.00 LF 241.84 /LF 99,156 40.0 Process Pipe 548.00 LF 232.97 /LF 127,668 40.9 Instrumentation & Controls 1.00 LS 143,308.36 /LS 143,308 44.0 Process Equipment - Municipal 1.00 LS 937,137.29 /LS 937,137 72.0 Thickening 1.00 LS 2,442,505.92 /LS 2,442,506 73.0 Solids Electrical Building 03.0 Concrete Work 77.73 CY 1,084.33 /CY 84,288 04.0 Masonry 1,408.00 SF 30.41 /SF 42,823 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:56 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 5 CSI Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 05.0 Metals 1.00 LS 12,261.67 /LS 12,262 07.0 Thermal and Moisture Protection 1.00 LS 8,376.69 /LS 8,377 08.0 Openings 1.00 LS 5,050.74 /LS 5,051 23.0 HVAC 840.00 SF 55.13 /SF 46,308 26.0 Electrical Work 1.00 LS 879,566.88 /LS 879,567 40.9 Instrumentation & Controls 1.00 LS 342,438.17 /LS 342,438 73.0 Solids Electrical Building 1.00 LS 1,421,113.32 /LS 1,421,113 80.0 Digester No. 1 02.0 Existing Conditions 1.00 LS 30,871.62 /LS 30,872 09.0 Finishes 1.00 LS 222,431.84 /LS 222,432 26.0 Electrical Work 1.00 LS 61,038.24 /LS 61,038 40.0 Process Pipe 293.00 LF 488.58 /LF 143,153 40.9 Instrumentation & Controls 1.00 LS 21,377.16 /LS 21,377 44.0 Process Equipment - Municipal 1.00 LS 100,395.19 /LS 100,395 80.0 Digester No. 1 1.00 LS 579,267.07 /LS 579,267 82.0 Digester No. 2 03.0 Concrete Work 666.03 CY 1,666.64 /CY 1,110,041 05.0 Metals 1.00 LS 70,432.65 /LS 70,433 09.0 Finishes 1.00 LS 225,155.46 /LS 225,155 26.0 Electrical Work 1.00 LS 200,854.88 /LS 200,855 31.0 Earthwork 1.00 LS 67,872.59 /LS 67,873 40.0 Process Pipe 340.00 LF 506.80 /LF 172,312 40.9 Instrumentation & Controls 1.00 LS 17,019.39 /LS 17,019 44.0 Process Equipment - Municipal 1.00 LS 100,395.18 /LS 100,395 82.0 Digester No. 2 1.00 LS 1,964,082.44 /LS 1,964,082 83.0 Digester Building 03.0 Concrete Work 233.95 CY 970.68 /CY 227,089 05.0 Metals 1.00 LS 132,638.21 /LS 132,638 21.0 Fire Suppression 1.00 LS 38,595.89 /LS 38,596 22.0 Plumbing 1.00 LS 23,098.71 /LS 23,099 26.0 Electrical Work 1.00 LS 546,335.37 /LS 546,335 27.0 Communications 1.00 LS 7,230.06 /LS 7,230 31.0 Earthwork 1.00 LS 15,241.91 /LS 15,242 33.0 Utilities 219.00 LF 347.99 /LF 76,211 40.0 Process Pipe 516.00 LF 960.12 /LF 495,422 40.9 Instrumentation & Controls 1.00 LS 223,176.49 /LS 223,176 44.0 Process Equipment - Municipal 1.00 LS 813,849.75 /LS 813,850 83.0 Digester Building 1.00 LS 2,598,887.53 /LS 2,598,888 84.0 Cogeneration 26.0 Electrical Work 1.00 LS 10,121.81 /LS 10,122 40.0 Process Pipe 1.00 LF 16,657.72 /LF 16,658 40.9 Instrumentation & Controls 1.00 LS 18,353.24 /LS 18,353 84.0 Cogeneration 1.00 LS 45,132.77 /LS 45,133 85.0 Digested Sludge Storage Tank 02.0 Existing Conditions 1.00 LS 11,678.09 /LS 11,678 03.0 Concrete Work 72.54 CY 1,539.92 /CY 111,700 05.0 Metals 1.00 LS 15,712.82 /LS 15,713 09.0 Finishes 1.00 LS 271,003.65 /LS 271,004 26.0 Electrical Work 1.00 LS 256,128.57 /LS 256,129 27.0 Communications 1.00 LS 2,892.06 /LS 2,892 40.0 Process Pipe 268.00 LF 797.86 /LF 213,828 40.9 Instrumentation & Controls 1.00 LS 85,162.30 /LS 85,162 44.0 Process Equipment - Municipal 1.00 LS 250,655.46 /LS 250,655 85.0 Digested Sludge Storage Tank 1.00 LS 1,218,760.10 /LS 1,218,760 86.0 Dewatering Building 02.0 Existing Conditions 1.00 LS 30,871.62 /LS 30,872 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:56 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 6 CSI Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 26.0 Electrical Work 1.00 LS 88,652.49 /LS 88,652 40.0 Process Pipe 919.00 LF 109.71 /LF 100,824 40.9 Instrumentation & Controls 1.00 LS 101,973.20 /LS 101,973 44.0 Process Equipment - Municipal 1.00 LS 401,829.78 /LS 401,830 86.0 Dewatering Building 1.00 LS 724,151.48 /LS 724,151 88.0 Odor Control Facility 02.0 Existing Conditions 1.00 LS 269,749.92 /LS 269,750 03.0 Concrete Work 412.22 CY 413.95 /CY 170,640 26.0 Electrical Work 1.00 LS 110,447.92 /LS 110,448 27.0 Communications 1.00 LS 1,446.03 /LS 1,446 33.0 Utilities 106.00 LF 206.41 /LF 21,880 40.0 Process Pipe 402.00 LF 498.79 /LF 200,512 40.9 Instrumentation & Controls 1.00 LS 23,663.55 /LS 23,664 44.0 Process Equipment - Municipal 1.00 LS 680,519.72 /LS 680,520 88.0 Odor Control Facility 1.00 LS 1,478,858.71 /LS 1,478,859 90.0 MCC-A Building 02.0 Existing Conditions 1.00 LS 75,868.39 /LS 75,868 26.0 Electrical Work 1.00 LS 139,964.31 /LS 139,964 90.0 MCC-A Building 1.00 LS 215,832.70 /LS 215,833 91.0 MCC-B Building 02.0 Existing Conditions 1.00 LS 49,473.40 /LS 49,473 26.0 Electrical Work 1.00 LS 90,933.88 /LS 90,934 91.0 MCC-B Building 1.00 LS 140,407.28 /LS 140,407 92.0 Headworks Electrical Enclosure 02.0 Existing Conditions 1.00 LS 22,111.00 /LS 22,111 26.0 Electrical Work 1.00 LS 1,191,064.62 /LS 1,191,065 92.0 Headworks Electrical Enclosure 1.00 LS 1,213,175.62 /LS 1,213,176 94.0 MCC-G Building 02.0 Existing Conditions 1.00 LS 31,093.61 /LS 31,094 94.0 MCC-G Building 1.00 LS 31,093.61 /LS 31,094 97.0 MCC-J Building 02.0 Existing Conditions 1.00 LS 25,565.86 /LS 25,566 26.0 Electrical Work 1.00 LS 41,043.55 /LS 41,044 97.0 MCC-J Building 1.00 LS 66,609.41 /LS 66,609 98.0 PG&E Revenue Meter Switchgear 26.0 Electrical Work 1.00 LS 371,604.63 /LS 371,605 98.0 PG&E Revenue Meter Switchgear 1.00 LS 371,604.63 /LS 371,605 Estimate Totals Description Amount Totals Hours Rate cent of Total Labor 33,471,916 239,191.620 hrs 29.26% Material 36,331,684 31.76% Subcontract 12,316,986 10.77% Equipment 5,220,902 59,301.161 hrs 4.56% Other 27,054,518 23.65% Total Prime Contractor Costs 114,396,006 114,396,006 100.00%100.00% Total 114,396,006 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:56 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 7 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 05.0 Site Work 02.0 Existing Conditions 02.00 Existing Conditions 01.01.05.02.0010 Maintenance of Plant Operations (MOPO)1.00 LS 999,461.98 /LS 999,462 02.00 Existing Conditions 1.00 LS 999,461.98 /LS 999,462 02.40 Demolition 02.01.01.0130 Site Demo - Existing Pavement 24,223.00 SY 17.58 /SY 425,911 02.01.01.0140 Site Demo - FAC14 - EQ Basin 15,978.00 SY 13.37 /SY 213,623 02.01.01.0190 Site Demo - Ponds 4,600.00 SY 6.13 /SY 28,175 02.01.01.0240 Site Demo - Sludge Drying Beds 1.00 LS 297,773.86 /LS 297,774 02.01.01.0260 Site Demo - Supernatant Lagoon 2,600.00 SY 6.05 /SY 15,734 02.01.02.0010 Site Demo - Air Gap Structure 1.00 LS 22,370.83 /LS 22,371 02.01.02.0020 Site Demo - Aqueous Ammonia Facility 1.00 LS 42,998.36 /LS 42,998 02.01.02.0030 Site Demo - Bike Shed 1.00 LS 5,592.69 /LS 5,593 02.01.02.0040 Site Demo - Biofilter 1 1.00 LS 223,708.22 /LS 223,708 02.01.02.0050 Site Demo - Biofilter 2 1.00 LS 223,708.19 /LS 223,708 02.01.02.0060 Site Demo - Biofilter 3 1.00 LS 498,652.73 /LS 498,653 02.01.02.0070 Site Demo - Blower Structure 1.00 LS 85,234.45 /LS 85,234 02.01.02.0080 Site Demo - Bone Yard 1.00 LS 22,370.83 /LS 22,371 02.01.02.0100 Site Demo - Chlorination Station 1.00 LS 22,370.84 /LS 22,371 02.01.02.0110 Site Demo - Control House 3,000.00 LS 26.76 /LS 80,269 02.01.02.0150 Site Demo - FAC26 - Recirculation Pump Station 1.00 LS 59,211.49 /LS 59,211 02.01.02.0170 Site Demo - FAC52 - Cooling Towers 1.00 LS 50,846.23 /LS 50,846 02.01.02.0210 Site Demo - Propane Storage 1.00 LS 22,370.85 /LS 22,371 02.01.02.0250 Site Demo - Storage Shed 1.00 LS 27,766.25 /LS 27,766 02.01.04.0010 Yard Piping Demo 7,674.00 LF 59.84 /LF 459,174 02.01.05.0180 Site Demo - Final Clarifier Mechanism 1.00 EA 79,020.49 /EA 79,020 02.01.05.0220 Site Demo - Secondary Clarifier Mechanism 1.00 EA 59,373.91 /EA 59,374 02.01.09.0120 Site Demo - Existing Fence 2,847.00 LF 6.75 /LF 19,221 02.40 Demolition 1.00 LS 2,985,478.72 /LS 2,985,479 02.0 Existing Conditions 1.00 LS 3,984,940.70 /LS 3,984,941 31.0 Earthwork 31.20 Earthworks, Site 31.20.13.2001 Site Earthwork 50,532.00 SY 4.09 /SY 206,562 31.20 Earthworks, Site 1.00 LS 206,562.26 /LS 206,562 31.0 Earthwork 1.00 LS 206,562.26 /LS 206,562 32.0 Exterior Improvements 32.50 Site, Improvements 32.40.01.0010 Asphalt Concrete Pavement 3212-210 35,362.00 SY 56.26 /SY 1,989,625 32.40.01.0020 Gravel Surfacing 3,320.00 SY 23.26 /SY 77,221 32.40.03.0010 Concrete Pavement 3213-240 11,607.00 SF 22.67 /SF 263,073 32.40.05.0010 Concrete Curb 3216-315 4,980.00 LF 25.36 /LF 126,309 32.40.05.0020 Concrete Curb and Gutter 3216-310 3,168.00 SF 14.59 /SF 46,223 32.40.05.0030 Concrete Valley Gutter 3216-330 5,214.00 SF 14.59 /SF 76,075 32.40.06.0010 Concrete Driveway Ramp 480.00 SF 14.59 /SF 7,003 32.40.06.0020 Concrete Sidewalks 6,700.00 SF 10.31 /SF 69,074 32.40.07.0010 Permeable Pavers 8,800.00 SF 27.83 /SF 244,934 32.40.08.0010 Pavement Markings 3,000.00 LF 1.06 /LF 3,180 32.45.01.0010 Security Fencing 1,603.00 LF 139.00 /LF 222,821 32.50 Site, Improvements 1.00 LS 3,125,537.30 /LS 3,125,537 32.0 Exterior Improvements 1.00 LS 3,125,537.30 /LS 3,125,537 05.0 Site Work 1.00 LS 7,317,040.26 /LS 7,317,040 06.0 Yard Piping 22.0 Plumbing 22.00 Plumbing 22.00.05.TD01 Trench Drain Site 1.00 LS 4,497.58 /LS 4,498 22.00 Plumbing 1.00 LS 4,497.58 /LS 4,498 22.0 Plumbing 1.00 LS 4,497.58 /LS 4,498 33.0 Utilities 33.00 Utilities General 33.60.05.2002 CIPP 311.00 LF 614.41 /LF 191,083 33.00 Utilities General 311.00 LF 614.41 /LF 191,083 33.05 Buried Process Piping 33.00.04.3W08 08" 3W - No. 3 Water (Plant Effluent)1,743.00 LF 246.34 /LF 429,375 33.00.04.BS06 06" BS - Blended Sludge 111.00 LF 290.54 /LF 32,250 33.00.04.CW04 04" CW - Chilled Water 34.00 LF 154.98 /LF 5,269 33.00.04.D04 04" D - Drain 312.00 LF 191.17 /LF 59,646 33.00.04.D06 06" D - Drain 321.00 LF 295.77 /LF 94,941 33.00.04.D08 08" D - Drain 40.00 LF 228.96 /LF 9,159 33.00.04.D10 10" D - Drain 274.00 LF 334.56 /LF 91,670 33.00.04.DS04 04" DS - Digester Sludge 584.00 LF 213.52 /LF 124,698 33.00.04.DS06 06" DS - Digester Sludge 58.00 LF 207.13 /LF 12,014 33.00.04.DS10 10" DS - Digester Sludge 37.00 LF 572.80 /LF 21,193 33.00.04.DS12 12" DS - Digester Sludge 30.00 LF 759.35 /LF 22,780 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 1 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 33.00.04.EFF30 30" EFF - Effluent 323.00 LF 1,219.22 /LF 393,807 33.00.04.FHS04 04" FHS - Fire Hydrant Service 33.00 LF 155.71 /LF 5,138 33.00.04.FHS06 06" FHS - Fire Hydrant Service 30.00 LF 950.38 /LF 28,511 33.00.04.FHS08 08" FHS - Fire Hydrant Service 2,086.00 LF 222.90 /LF 464,976 33.00.04.FILT04 04" FILT - Dewatering Filtrate 45.00 LF 219.77 /LF 9,890 33.00.04.FILT06 06" FILT - Dewatering Filtrate 123.00 LF 240.40 /LF 29,569 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 670.00 LF 164.02 /LF 109,892 33.00.04.FSS06 06" FSS - Fire Sprinkler Service 1,025.00 LF 189.80 /LF 194,543 33.00.04.FW36 36" FW - Filtered Water 110.00 LF 1,256.05 /LF 138,165 33.00.04.MS06 06" MS - Mixed Sludge 36.00 LF 504.33 /LF 18,156 33.00.04.MS08 08" MS - Mixed Sludge 321.00 LF 317.14 /LF 101,801 33.00.04.PA18 18" PA 101.00 LF 576.99 /LF 58,276 33.00.04.PD06 06" PD - Pumped Drain 626.00 LF 170.38 /LF 106,658 33.00.04.PD12 12" PD - Pumped Drain 236.00 LF 380.09 /LF 89,700 33.00.04.PE/BYP24 24" PE/BYP - Primary Effluent (Bypass)693.00 LF 666.05 /LF 461,575 33.00.04.PE/OF30 30" PE/OF - Primary Effluent (Overflow)55.00 LF 1,316.77 /LF 72,422 33.00.04.PE/R14 14" PE/R - Primary Effluent (Return)67.00 LF 462.01 /LF 30,954 33.00.04.PE/R18 18" PE/R - Primary Effluent (Return)53.00 LF 652.74 /LF 34,595 33.00.04.PE36 36" PE - Primary Effluent 172.00 LF 1,380.38 /LF 237,426 33.00.04.PER16 16" PER Permeate 49.00 LF 587.98 /LF 28,811 33.00.04.PER30 30" PER - Permeate 1,047.00 LF 935.65 /LF 979,627 33.00.04.PI/OF 36" PI/OF - Primary Influent (Overflow)23.00 LF 2,415.16 /LF 55,549 33.00.04.PI30 30" PI - Primary Influent 350.00 LF 1,025.24 /LF 358,832 33.00.04.PS04 04" PS - Primary Sludge 1,316.00 LF 191.94 /LF 252,596 33.00.04.PSC04 04" PSC - Primary Scum 225.00 LF 347.24 /LF 78,129 33.00.04.PSC06 06" PSC - Primary Scum 171.00 LF 270.59 /LF 46,272 33.00.04.RAS24 24" RAS - Return Activated Sludge 236.00 LF 976.41 /LF 230,433 33.00.04.RWR24 24" RWR - Reclaimed Water 82.00 LF 776.08 /LF 63,638 33.00.04.SD04 04" SD Sanitary Drain 126.00 LF 231.99 /LF 29,231 33.00.04.TD10 10" TD - Tank Drain 118.00 LF 500.86 /LF 59,102 33.00.04.TD12 12" TD - Tank Drain 112.00 LF 396.63 /LF 44,422 33.00.04.THS04 04" THS - Thickened Sludge 30.00 LF 372.23 /LF 11,167 33.00.04.W104 04" W1 Water Potable 102.00 LF 203.42 /LF 20,749 33.00.04.WAS04 04" WAS - Waste Activated Sludge 272.00 LF 195.81 /LF 53,261 33.00.04.WAS06 06" WAS - Waste Activated Sludge 155.00 LF 379.84 /LF 58,875 33.00.04.WAS08 08" WAS Waste Activated Sludge 40.00 LF 228.96 /LF 9,159 33.00.06.ALP18 18' ALP Air Low Pressure 101.00 LF 512.21 /LF 51,733 33.00.06.DG04 04" DG - Digester Gas 90.00 LF 173.48 /LF 15,613 33.00.06.FILT03 03" FILT - Dewatering Filtrate 110.00 LF 130.70 /LF 14,377 33.00.06.HWR05 05" HWR - Hot Water Return (PPS)111.00 LF 344.92 /LF 38,286 33.00.06.HWSR05 05" HWS - Hot Water Supply (PPS)71.00 LF 409.17 /LF 29,051 33.00.06.THS3 03" THS Thicken Sludge 189.00 LF 109.45 /LF 20,686 33.00.07.2W01.5 01.5" 2W - No. 2 Water (Non-Potable)72.00 LF 186.33 /LF 13,416 33.00.07.3W.75 3/4" 3W Plant Effluent 96.00 LF 50.55 /LF 4,853 33.00.07.3W01.5 01.5" 3W - No. 3 Water (Plant Effluent)100.00 LF 146.64 /LF 14,664 33.00.07.3W02 02" 3W - No. 3 Water (Plant Effluent)287.00 LF 156.20 /LF 44,828 33.00.07.3W03 03" 3W - Plant Water 449.00 LF 75.92 /LF 34,089 33.00.07.C00.75 00.75" C - Carbon 170.00 LF 78.72 /LF 13,383 33.00.07.CD01.5 01.5 CD Chemical Drain 94.00 LF 59.25 /LF 5,570 33.00.07.CW03 03" CW 86.00 LF 80.95 /LF 6,962 33.00.07.D02 02" D - Drain 78.00 LF 87.46 /LF 6,822 33.00.07.FILT02 02" FILT - Dewatering Filtrate 10.00 LF 114.25 /LF 1,143 33.00.07.FSS03 03" FSS - Fire Sprinkler Servcie 156.00 LF 96.56 /LF 15,064 33.00.07.PD01.5 01.5 PD - Pumped Drain 127.00 LF 61.51 /LF 7,812 33.00.07.PD02 02" PD - Pumped Drain 35.00 LF 90.42 /LF 3,165 33.00.07.PD03 03" PD - Pumped Drain 306.00 LF 116.77 /LF 35,733 33.00.07.POS01 01" POS - Polymer Solution 455.00 LF 79.95 /LF 36,377 33.00.07.W301 01" W3 Plant Effluent 203.00 LF 53.76 /LF 10,913 33.00.08.1W01 01" 1W - No. 1 Water (Potable)78.00 LF 120.84 /LF 9,425 33.00.08.1W01.5 01.5" 1W - No. 1 Water (Potable)125.00 LF 25.21 /LF 3,151 33.00.08.1W02 02" 1W - No. 1 Water (Potable)1,320.00 LF 38.51 /LF 50,838 33.00.08.1W03 03" 1W - No. 1 Water (Potable)77.00 LF 191.81 /LF 14,769 33.00.09.NG02 02" NG - Natural Gas 110.00 LF 50.17 /LF 5,518 33.00.11.FS01.5 01.5 FS - Ferric Chloride 102.00 LF 59.28 /LF 6,046 33.00.12.ALK01 01" ALK Double Wall Pipe 100.00 LF 136.88 /LF 13,688 33.00.12.FC01.5 01.5" FC - Ferric Chloride 58.00 LF 387.95 /LF 22,501 33.00.12.SH0.5 0..5 SH - Sodium Hypochlorite 383.00 LF 243.13 /LF 93,118 33.05 Buried Process Piping 20,552.00 LF 316.88 /LF 6,512,497 33.10 Yard Process Piping, Specials 33.10.01.FW36BP Filtered Water Bypass 12.00 MO 106,619.96 /MO 1,279,439 33.10 Yard Process Piping, Specials 1.00 LS 1,279,439.47 /LS 1,279,439 33.15 Yard Process Piping, Structures 33.15.99.0018 Primary Influent Flow Meter Vault 1.00 EA 275,825.88 /EA 275,826 33.15.99.0021 Primary Effluent Flow Meter Vault 1.00 EA 181,653.13 /EA 181,653 33.15 Yard Process Piping, Structures 2.00 EA 228,739.51 /EA 457,479 33.35 Storm Utilities 33.00.22.SD06 06" SD - Storm Drainage 563.00 LF 154.94 /LF 87,233 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 2 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 33.00.22.SD08 08" SD - Storm Drainage 267.00 LF 191.33 /LF 51,084 33.15.04.SDCB Storm Drain Catch Basins 4.00 EA 4,465.37 /EA 17,861 33.35 Storm Utilities 830.00 LF 188.17 /LF 156,178 33.0 Utilities 21,768.00 LF 394.92 /LF 8,596,677 06.0 Yard Piping 1.00 LS 8,601,174.24 /LS 8,601,174 07.0 Landscape 32.0 Exterior Improvements 32.35 Site Landscaping 32.35.03.0010 Landscaping Plantings 132,300.00 SF 5.49 /SF 726,614 32.35.04.0010 Irrigation 82,805.00 SF 4.33 /SF 358,284 32.35 Site Landscaping 1.00 LS 1,084,897.90 /LS 1,084,898 32.0 Exterior Improvements 1.00 LS 1,084,897.90 /LS 1,084,898 07.0 Landscape 1.00 LS 1,084,897.90 /LS 1,084,898 09.0 Site Electrical 26.0 Electrical Work 02.40 Demolition 26.02.40.0001 Electrical Demolition 1.00 LS 256,058.10 /LS 256,058 02.40 Demolition 1.00 LS 256,058.10 /LS 256,058 26.10 Site Electrical 26.10.01.0001 Site Electrical, Duct Bank 12kV Site Loop 31,070.00 LF 86.41 /LF 2,684,607 26.10.01.0002 Site Electrical, Wire/Cable 12kV Feeders 28,600.00 LF 27.29 /LF 780,461 26.10.01.0005 Site Electrical, Duct Bank 10,670.00 LF 86.34 /LF 921,207 26.10 Site Electrical 1.00 LS 4,386,275.03 /LS 4,386,275 26.20 Facility Electrical 26.10.07.0001 Facility Electrical, Site Lights 70.00 EA 18,320.94 /EA 1,282,465 26.20 Facility Electrical 1.00 LS 1,282,465.47 /LS 1,282,465 26.0 Electrical Work 1.00 LS 5,924,798.60 /LS 5,924,799 27.0 Communications 27.00 Communications 27.30.01.0001 Fiber Optic Loop - 12 Strand SM 10,000.00 LF 17.58 /LF 175,795 27.00 Communications 1.00 LS 175,795.14 /LS 175,795 27.0 Communications 1.00 LS 175,795.14 /LS 175,795 09.0 Site Electrical 1.00 LS 6,100,593.74 /LS 6,100,594 10.0 Water Resource Center and Associated Amenities 02.1 WRC Site Work 32.50 Site, Improvements 32.40.06.0020 Concrete Sidewalks 13,200.00 SF 9.78 /SF 129,058 32.50 Site, Improvements 1.00 LS 129,058.40 /LS 129,058 33.00 Utilities General 33.00.04.WRCFSS06 WRC 06" FSS Fire System Service 808.00 LF 191.70 /LF 154,896 33.00.07.WRCPD02 WRC 02" PD - Pumped Drain 24.00 LF 95.15 /LF 2,284 33.00.07.WRCPD03 WRC 03" PD - Pumped Drain 10.00 LF 1,002.38 /LF 10,024 33.00.07.WRCPD04 WRC 04" PD - Pumped Drain 397.00 LF 81.72 /LF 32,444 33.00.07.WRCsD04 WRC 04" SD Strom Drainage 116.00 LF 143.07 /LF 16,597 33.00.08.WRCW103 WRC 03" W1 Potable Water 292.00 LF 105.47 /LF 30,798 33.00.09.WRC02NG WRC 2" NG - Natural Gas 325.00 LF 44.70 /LF 14,526 33.00 Utilities General 1,972.00 LF 132.64 /LF 261,568 02.1 WRC Site Work 1.00 LS 390,626.65 /LS 390,627 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.01.1001 Building A FTG 4 14.00 EA 1,516.22 /EA 21,227 03.10.01.1002 Building A FTG 5 2.00 EA 5,177.93 /EA 10,356 03.10.01.1003 Building A FTG 6 1.00 EA 1,267.01 /EA 1,267 03.10.01.1006 Building B FTG 4 8.00 EA 2,650.50 /EA 21,204 03.10.01.1007 Building B FTG 6 3.00 EA 3,528.61 /EA 10,586 03.10.01.1010 Building C FTG 4 8.00 EA 1,899.92 /EA 15,199 03.10.01.1011 Building C FTG 4A 3.00 EA 3,558.83 /EA 10,676 03.10.01.1012 Building C FTG 5 1.00 EA 2,725.51 /EA 2,726 03.10.01.1013 Building C FTG 6 1.00 EA 4,230.73 /EA 4,231 03.10.01.1015 Building C FTG 7 10.00 EA 4,561.10 /EA 45,611 03.10.01.1016 Building C FTG 8 5.00 EA 16,692.12 /EA 83,461 03.10.01.1016A Building C FTG 8A 3.00 EA 28,923.23 /EA 86,770 03.10.01.1017 Building C FTG 9 1.00 EA 9,977.33 /EA 9,977 03.10.01.1019 Building C Ftg 12 1.00 EA 13,784.48 /EA 13,784 03.10.02.1004 Building A FTG Perimeter 307.00 LF 146.40 /LF 44,944 03.10.02.1008 Building B FTG Perimeter 484.00 LF 138.08 /LF 66,828 03.10.02.1021 Building C FTG Perimeter 678.00 LF 135.05 /LF 91,561 03.10.05.1005 Building A Slab 5"4,348.37 SF 21.31 /SF 92,679 03.10.05.1009 Building B Slab 5"6,837.23 SF 19.16 /SF 131,014 03.10.05.1022 Building C Slab 5"7,986.02 SF 19.25 /SF 153,769 03.10.10.1024 Building B Slab on Pandeck 6,527.84 SF 48.18 /SF 314,534 03.10.10.1025 Building C Slab on Pandeck 9,175.92 SF 42.07 /SF 386,076 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 3 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 03.10.13.1023 Building C Elevator Pit 1.00 EA 17,922.63 /EA 17,923 03.10 Cast-In-Place Concrete Work 1,118.82 CY 1,462.62 /CY 1,636,403 03.0 Concrete Work 1,118.82 CY 1,462.62 /CY 1,636,403 04.0 Masonry 04.00 Masonry 04.00.02.1026 Building B Masonry Wall 8,407.84 SF 56.15 /SF 472,060 04.00.02.1027 Building Bike Maintenance Masonry Wall 864.00 SF 58.38 /SF 50,442 04.00.02.1028 Building Oil Storage Masonry Wall 832.08 SF 58.35 /SF 48,548 04.00.02.1029 Trash Recycle 416.00 SF 57.81 /SF 24,049 04.00 Masonry 10,519.92 SF 56.57 /SF 595,099 04.0 Masonry 10,519.92 SF 56.57 /SF 595,099 05.0 Metals 05.10 Structural Steel 05.10.01.1030 Building A Structural Steel 1.00 LS 148,847.60 /LS 148,848 05.10.01.1031 Building B Structural Steel 1.00 LS 120,905.49 /LS 120,905 05.10.01.1032 Building C Structural Steel 1.00 LS 420,044.82 /LS 420,045 05.50.02.1035 Stairs Building B 1.00 LS 25,359.31 /LS 25,359 05.50.02.1036 Stairs Building C 1.00 LS 37,770.13 /LS 37,770 05.50.03.1037 Roof Access Ladder Building B 1.00 LS 2,532.44 /LS 2,532 05.50.04.1033 Handrail at Stairs Building C 1.00 LS 17,243.75 /LS 17,244 05.50.04.1034 Handrail at Stairs Building B 1.00 LS 3,453.16 /LS 3,453 05.10 Structural Steel 1.00 LS 776,156.70 /LS 776,157 05.50 Metal Fabrications 05.50.09.1047 Metal Canopy Allowance 1.00 LS 56,291.42 /LS 56,291 05.50 Metal Fabrications 1.00 LS 56,291.42 /LS 56,291 05.0 Metals 1.00 LS 832,448.12 /LS 832,448 06.0 Wood, Plastics and Composites 06.20 Finish Carpentry 06.00.02.1038 Wood Siding Building C 1.00 LS 10,268.55 /LS 10,269 06.00.02.1039 Wood Soffit Building A 1.00 LS 67,223.59 /LS 67,224 06.00.02.1039B Wood Soffit Building B 180.00 SF 81.11 /SF 14,600 06.00.02.1040 Wood Soffit Building C 4,700.00 SF 48.71 /SF 228,923 06.00.02.1074 Finish Carpentry and Trim Allowance 1.00 LS 90,788.50 /LS 90,789 06.00.03.1041 Cabinets 1.00 LS 98,308.42 /LS 98,308 06.20 Finish Carpentry 1.00 LS 510,112.93 /LS 510,113 06.0 Wood, Plastics and Composites 1.00 LS 510,112.93 /LS 510,113 07.0 Thermal and Moisture Protection 07.60 Flashing and Sheet Metal 07.50.02.1046 Low Slope Roofing 7,419.00 SF 20.57 /SF 152,591 07.60.02.1045 Standing Seam Roofing 15,866.00 SF 16.18 /SF 256,684 07.60 Flashing and Sheet Metal 1.00 LS 409,275.08 /LS 409,275 07.70 Roof & Wall Specialties and Accessories 07.70.11.1042 Corrigated Metal Siding 9,104.00 SF 16.59 /SF 151,010 07.70.11.1043 Metal Accent Panels 336.00 SF 35.87 /SF 12,054 07.70.11.1044 Zinc Panel Siding 1,084.00 SF 32.02 /SF 34,711 07.70 Roof & Wall Specialties and Accessories 1.00 LS 197,774.98 /LS 197,775 07.0 Thermal and Moisture Protection 1.00 LS 607,050.06 /LS 607,050 08.0 Openings 08.10 Doors and Frames 08.10.01.1050 Doors and Frames 1.00 LS 333,387.45 /LS 333,387 08.30.01.1051 Roll Up Doors 4.00 EA 3,813.12 /EA 15,252 08.10 Doors and Frames 1.00 LS 348,639.92 /LS 348,640 08.40 Entrances, Storefronts and Curtain Walls 08.40.01.1049 Store Front Window System 1.00 LS 219,090.79 /LS 219,091 08.40 Entrances, Storefronts and Curtain Walls 1.00 LS 219,090.79 /LS 219,091 08.60 Roof Windows and Skylights 08.50.02.1048 Skylights 4.00 EA 653.68 /EA 2,615 08.60 Roof Windows and Skylights 4.00 EA 653.68 /EA 2,615 08.90 Louvers and Vents 08.90.01.1053 Louvers 1.00 LS 25,139.67 /LS 25,140 08.90 Louvers and Vents 1.00 LS 25,139.67 /LS 25,140 08.0 Openings 1.00 LS 595,485.09 /LS 595,485 09.0 Finishes 09.20 Plaster and Gypsum Board 09.20.01.1054 Drywall Metal studs Building A 1.00 LS 89,943.81 /LS 89,944 09.20.01.1055 Drywall Metal studs Building B 1.00 LS 115,825.42 /LS 115,825 09.20.01.1056 Drywall Metal studs Building C 1.00 LS 437,814.56 /LS 437,815 09.20 Plaster and Gypsum Board 1.00 LS 643,583.79 /LS 643,584 09.30 Tiling 09.30.01.1060 Tile 4,099.00 SF 16.65 /SF 68,229 09.30 Tiling 1.00 LS 68,229.38 /LS 68,229 09.50 Ceilings 09.50.01.1057 Accoustical Ceiling Building B 1,666.00 SF 18.16 /SF 30,251 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 4 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 09.50.01.1058 Accoustical Ceiling Building C 2,263.00 SF 18.16 /SF 41,091 09.50.01.1072 Suspended Wood Ceilings Building A 3,100.00 SF 63.55 /SF 197,011 09.50.01.1073 Suspended Wood Ceilings Building C 4,650.00 SF 63.55 /SF 295,517 09.50 Ceilings 1.00 LS 563,869.19 /LS 563,869 09.60 Flooring 09.60.01.1061 Terrazzo 1,986.00 SF 34.35 /SF 68,210 09.60.01.1062 Resilient Floor Tile 3,380.00 SF 6.15 /SF 20,795 09.60.01.1063 Rubber Floor Covering Allowance 10,860.00 SF 21.62 /SF 234,847 09.60 Flooring 1.00 LS 323,851.76 /LS 323,852 09.70 Wall Finishes 09.70.01.1059 Accoustical Wall Treatment 246.00 SF 16.34 /SF 4,020 09.70 Wall Finishes 1.00 LS 4,020.12 /LS 4,020 09.90 Painting and Coating 09.90.01.1076 Painting Allowance 1.00 LS 271,418.31 /LS 271,418 09.90 Painting and Coating 1.00 LS 271,418.31 /LS 271,418 09.0 Finishes 1.00 LS 1,874,972.55 /LS 1,874,973 10.0 Specialties 10.00 Specialties 10.00.04.1065 Lockers 1.00 LS 45,811.07 /LS 45,811 10.00.05.1070 Fire Extinguishers 16.00 EA 518.57 /EA 8,297 10.00.06.1052 Operable Partitions 1.00 EA 24,734.77 /EA 24,735 10.00.07.1064 Toilet Accessories 1.00 LS 72,401.09 /LS 72,401 10.00.99.1066 Marker Boards 25.00 EA 920.83 /EA 23,021 10.00.99.1067 Clothing Rods 1.00 LS 730.16 /LS 730 10.00 Specialties 1.00 LS 174,994.79 /LS 174,995 10.0 Specialties 1.00 LS 174,994.79 /LS 174,995 11.0 Commercial Equipment 11.00 Commercial Equipment 11.00.99.1068 Appliances 1.00 LS 61,680.88 /LS 61,681 11.00 Commercial Equipment 1.00 LS 61,680.88 /LS 61,681 11.0 Commercial Equipment 1.00 LS 61,680.88 /LS 61,681 12.0 Furnishings 12.00 Furnishings 12.00.01.1069 Lab Casework 1.00 LS 455,679.32 /LS 455,679 12.00 Furnishings 1.00 LS 455,679.32 /LS 455,679 12.0 Furnishings 1.00 LS 455,679.32 /LS 455,679 14.0 Conveying Equipment 14.00 Conveying Equipment 14.00.01.1075 Elevator 1.00 LS 136,182.74 /LS 136,183 14.00 Conveying Equipment 1.00 LS 136,182.74 /LS 136,183 14.0 Conveying Equipment 1.00 LS 136,182.74 /LS 136,183 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.1071 Fire Sprinklers 1.00 LS 222,883.36 /LS 222,883 21.00 Fire Suppression 1.00 LS 222,883.36 /LS 222,883 21.0 Fire Suppression 1.00 LS 222,883.36 /LS 222,883 22.0 Plumbing 22.00 Plumbing 22.00.01.1108 Plumbing Allowance 1.00 LS 666,307.99 /LS 666,308 22.00 Plumbing 1.00 LS 666,307.99 /LS 666,308 22.0 Plumbing 1.00 LS 666,307.99 /LS 666,308 23.0 HVAC 23.00 HVAC 23.00.02.1107 HVAC Allowance 1.00 LS 1,166,038.98 /LS 1,166,039 23.00 HVAC 1.00 LS 1,166,038.98 /LS 1,166,039 23.0 HVAC 25,222.00 SF 46.23 /SF 1,166,039 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0003 Site Electrical, Manholes/Handholes 1.00 EA 12,829.86 /EA 12,830 26.10.01.0011 Miscellaneous Grounding 1.00 LS 4,516.87 /LS 4,517 26.10 Site Electrical 1.00 LS 17,346.73 /LS 17,347 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,780.00 LF 57.65 /LF 102,621 26.15 Process Electrical 1.00 LS 102,621.28 /LS 102,621 26.20 Facility Electrical 26.00.99.0001 Facility Electrical, Services & Distribution, Lighting 25,222.00 SF 34.16 /SF 861,640 26.20.01.0001 Facility Electrical, PV System, components and installation 0.00 /kW 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 102,777.78 /LS 102,778 26.27.28.0001 Communication & Security 25,222.00 SF 13.86 /SF 349,644 26.20 Facility Electrical 1.00 LS 1,314,062.29 /LS 1,314,062 26.25 Electrical Equipment 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 5 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 26.25.01.0001 Electrical Equipment 1.00 LS 338,892.04 /LS 338,892 26.25.01.0300 Electrical Equipment, Transformers 300kVA 1.00 EA 96,826.83 /EA 96,827 26.25.99.0001 Electrical, Testing 1.00 LS 16,827.41 /LS 16,827 26.25 Electrical Equipment 1.00 LS 452,546.28 /LS 452,546 26.0 Electrical Work 1.00 LS 1,886,576.58 /LS 1,886,577 31.0 Earthwork 31.20 Earthworks, Site 31.20.13.2001 Site Earthwork 5,800.00 SY 5.85 /SY 33,958 31.20 Earthworks, Site 1.00 LS 33,957.59 /LS 33,958 31.0 Earthwork 1.00 LS 33,957.59 /LS 33,958 32.0 Exterior Improvements 32.50 Site, Improvements 32.40.07.0020 Courtyard Allowance 18,600.00 SF 27.37 /SF 509,118 32.50 Site, Improvements 1.00 LS 509,117.75 /LS 509,118 32.0 Exterior Improvements 1.00 LS 509,117.75 /LS 509,118 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 120,709.94 /LS 120,710 40.90 Instrumentation & Controls 1.00 LS 120,709.94 /LS 120,710 40.9 Instrumentation & Controls 1.00 LS 120,709.94 /LS 120,710 10.0 Water Resource Center and Associated Amenities 1.00 LS 12,476,326.83 /LS 12,476,327 10. W Water Resource Center Wetlands 02.1 WRC Site Work 03.10 Cast-In-Place Concrete Work 03.00.99.WRCSP Concrete Allowance for Wetland Specialties 1.00 LS 166,577.01 /LS 166,577 03.00.99.WRCSP1 Pump Station Allowance 1.00 LS 166,576.99 /LS 166,577 03.10 Cast-In-Place Concrete Work 100.00 CY 3,331.54 /CY 333,154 02.1 WRC Site Work 1.00 LS 333,154.00 /LS 333,154 32.0 Exterior Improvements 32.35 Site Landscaping 32.50.06.1134 Wetlands Allowance 1.00 LS 50,324.45 /LS 50,324 32.35 Site Landscaping 1.00 LS 50,324.45 /LS 50,324 32.0 Exterior Improvements 1.00 LS 50,324.45 /LS 50,324 10.W Water Resource Center Wetlands 1.00 LS 383,478.45 /LS 383,478 11.0 Air Gap Building 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.1077 Air Gap Building Slab 168.00 SF 76.73 /SF 12,891 03.10.13.1077 Mechanical Pads 1.00 LS 4,608.57 /LS 4,609 03.10 Cast-In-Place Concrete Work 15.33 CY 1,141.33 /CY 17,500 03.0 Concrete Work 15.33 CY 1,141.33 /CY 17,500 04.0 Masonry 04.00 Masonry 04.00.02.1078 Masonry walls 832.00 SF 38.90 /SF 32,369 04.00 Masonry 832.00 SF 38.90 /SF 32,369 04.0 Masonry 832.00 SF 38.90 /SF 32,369 05.0 Metals 05.10 Structural Steel 05.10.01.1079 Structrual Steel 1.00 LS 2,176.19 /LS 2,176 05.10 Structural Steel 1.00 LS 2,176.19 /LS 2,176 05.0 Metals 1.00 LS 2,176.19 /LS 2,176 07.0 Thermal and Moisture Protection 07.50 Membrane Roofing 07.50.01.1080 TPO Roofing 1.00 LS 841.10 /LS 841 07.50 Membrane Roofing 1.00 LS 841.10 /LS 841 07.0 Thermal and Moisture Protection 1.00 LS 841.10 /LS 841 08.0 Openings 08.10 Doors and Frames 08.10.01.1081 Hollow Metal Doors 1.00 LS 5,486.18 /LS 5,486 08.10 Doors and Frames 1.00 LS 5,486.18 /LS 5,486 08.0 Openings 1.00 LS 5,486.18 /LS 5,486 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 870.00 LF 10.17 /LF 8,845 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 18,194.18 /LS 18,194 26.15 Process Electrical 1.00 LS 27,038.82 /LS 27,039 26.20 Facility Electrical 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 2,571.34 /LS 2,571 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 6 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 9,659.99 /LS 9,660 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 1,641.71 /LS 1,642 26.20 Facility Electrical 1.00 LS 13,873.04 /LS 13,873 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 22,894.53 /LS 22,895 26.25.99.0001 Electrical, Testing 1.00 LS 3,028.92 /LS 3,029 26.25 Electrical Equipment 1.00 LS 25,923.45 /LS 25,923 26.0 Electrical Work 1.00 LS 66,835.31 /LS 66,835 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 1,446.04 /LS 1,446 27.00 Communications 1.00 LS 1,446.04 /LS 1,446 27.0 Communications 1.00 LS 1,446.04 /LS 1,446 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 20,170.63 /LS 20,171 40.90 Instrumentation & Controls 1.00 LS 20,170.63 /LS 20,171 40.9 Instrumentation & Controls 1.00 LS 20,170.63 /LS 20,171 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.36.1082 F & I Tanks and Misc Piping 1.00 LS 26,265.21 /LS 26,265 44.05 Furnish and Install Process Equipment 1.00 LS 26,265.21 /LS 26,265 44.0 Process Equipment - Municipal 1.00 LS 26,265.21 /LS 26,265 11.0 Air Gap Building 1.00 LS 173,089.33 /LS 173,089 14.0 Equalization Pond 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.02.0112 Continuous Footing, Water Cannon Platforms 9.48 CY 805.04 /CY 7,635 03.10.05.0014 Slab on Grade, 14" Thick 10.56 CY 952.26 /CY 10,052 03.10.05.0027 Slab on Grade, 27" Thick 17.75 CY 954.03 /CY 16,934 03.10.05.0106 Slab on Grade, 6" Thick, Water Cannon Platforms 5.28 CY 2,055.43 /CY 10,849 03.10.06.0014 Concrete Walls, 14" Thick 19.44 CY 2,216.34 /CY 43,088 03.10.06.0108 Concrete Wall, 8" Thick, Water Cannon Platforms 14.82 CY 3,146.72 /CY 46,619 03.10.14.0010 Concrete Curb, 10" High 0.31 CY 2,658.89 /CY 816 03.10.14.0020 Concrete Pond Curb, 16" High 45.16 CY 1,924.90 /CY 86,934 03.10 Cast-In-Place Concrete Work 122.79 CY 1,815.45 /CY 222,927 03.0 Concrete Work 122.79 CY 1,815.45 /CY 222,927 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0011 Miscellaneous Grounding 1.00 LS 4,516.88 /LS 4,517 26.10 Site Electrical 1.00 LS 4,516.88 /LS 4,517 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 2,940.00 LF 17.34 /LF 50,972 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 55,397.93 /LS 55,398 26.15 Process Electrical 1.00 LS 106,369.67 /LS 106,370 26.20 Facility Electrical 26.20.01.0001 Facility Electrical, PV System, components and installation 0.00 /kW 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 16,128.01 /LS 16,128 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 2,903.42 /LS 2,903 26.20 Facility Electrical 1.00 LS 19,031.43 /LS 19,031 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 112,667.50 /LS 112,668 26.25.01.0150 Electrical Equipment, Transformers 150kVA 1.00 LS 86,775.43 /LS 86,775 26.25.99.0001 Electrical, Testing 1.00 LS 8,413.71 /LS 8,414 26.25 Electrical Equipment 1.00 LS 207,856.64 /LS 207,857 26.0 Electrical Work 1.00 LS 337,774.62 /LS 337,775 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 1,446.01 /LS 1,446 27.00 Communications 1.00 LS 1,446.01 /LS 1,446 27.0 Communications 1.00 LS 1,446.01 /LS 1,446 31.0 Earthwork 31.15 Site Preparation 31.15.02.0010 Dewatering Allowance 1.00 LS 161,286.15 /LS 161,286 31.15 Site Preparation 1.00 LS 161,286.15 /LS 161,286 31.25 Earthworks, Structural 31.25.01.14.0010 Pond Excavation and Berm Construction 10,000.00 CY 54.44 /CY 544,365 31.25 Earthworks, Structural 10,000.00 CY 54.44 /CY 544,365 31.0 Earthwork 1.00 LS 705,651.51 /LS 705,652 32.0 Exterior Improvements 32.40 Paving 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 7 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 32.40.02.0010 Pond Bottom Liner 12,150.00 SY 59.64 /SY 724,686 32.40.02.0020 Pond Slope Liner 39,375.00 SF 7.46 /SF 293,649 32.40 Paving 12,150.00 SY 83.81 /SY 1,018,335 32.0 Exterior Improvements 1.00 LS 1,018,334.83 /LS 1,018,335 33.0 Utilities 33.05 Buried Process Piping 33.00.04.3W06 06" 3W - No. 3 Water (Plant Effluent)41.00 LF 706.40 /LF 28,962 33.00.04.PE14 14" PE - Primary Effluent 4.00 LF 1,034.00 /LF 4,136 33.00.04.PE18 18" PE - Primary Effluent 6.00 LF 3,149.48 /LF 18,897 33.00.04.PE24 24" PE - Primary Effluent 10.00 LF 355.52 /LF 3,555 33.05 Buried Process Piping 61.00 LF 910.66 /LF 55,551 33.15 Yard Process Piping, Structures 33.15.01.0010 Pump Station Manhole 1.00 EA 48,435.85 /EA 48,436 33.15 Yard Process Piping, Structures 1.00 EA 48,435.85 /EA 48,436 33.0 Utilities 61.00 LF 1,704.69 /LF 103,986 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.3W04 04" 3W - No. 3 Water (Plant Effluent)41.00 LF 290.34 /LF 11,904 40.10.01.PE10 10" PE - Primary Effluent 22.00 LF 1,068.37 /LF 23,504 40.10.01.PE14 14" PE - Primary Effluent 126.00 LF 1,088.81 /LF 137,190 40.00 Exposed Process Pipe 189.00 LF 913.22 /LF 172,598 40.0 Process Pipe 189.00 LF 913.22 /LF 172,598 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 53,569.08 /LS 53,569 40.90 Instrumentation & Controls 1.00 LS 53,569.08 /LS 53,569 40.9 Instrumentation & Controls 1.00 LS 53,569.08 /LS 53,569 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.01.01.14.0010 Water Cannons Allowance 1.00 LS 79,956.94 /LS 79,957 44.05.49.14.0010 EQ Pond Return Pumps 2.00 EA 51,233.13 /EA 102,466 44.05 Furnish and Install Process Equipment 1.00 LS 182,423.19 /LS 182,423 44.0 Process Equipment - Municipal 1.00 LS 182,423.19 /LS 182,423 14.0 Equalization Pond 2.00 LS 1,399,355.11 /LS 2,798,710 15.0 Headworks 02.0 Existing Conditions 02.40 Demolition 02.01.02.1500 Misc. Demoliton 1.00 LS 18,120.39 /LS 18,120 02.40 Demolition 1.00 LS 18,120.39 /LS 18,120 02.0 Existing Conditions 1.00 LS 18,120.39 /LS 18,120 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0006 Slab on Grade, 06" Thick 0.67 CY 1,477.56 /CY 986 03.10.05.0024 Slab on Grade, 24" Thick 5.60 CY 1,261.83 /CY 7,064 03.10.06.0006 Concrete Walls, 06" Thick 6.45 CY 4,378.94 /CY 28,257 03.10.06.0008 Concrete Walls, 08" Thick 1.30 CY 3,370.83 /CY 4,369 03.10.15.0010 Concrete Stairs 5.00 CY 3,318.22 /CY 16,591 03.10 Cast-In-Place Concrete Work 19.01 CY 3,011.79 /CY 57,266 03.0 Concrete Work 19.01 CY 3,011.79 /CY 57,266 05.0 Metals 05.00 Metals 05.50.04.0010 Aluminum Handrail 300.00 LF 227.55 /LF 68,265 05.00 Metals 1.00 LS 68,264.63 /LS 68,265 05.0 Metals 1.00 LS 68,264.63 /LS 68,265 26.0 Electrical Work 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 730.03 /LS 730 26.25.99.0001 Electrical, Testing 1.00 LS 84.15 /LS 84 26.25 Electrical Equipment 1.00 LS 814.18 /LS 814 26.0 Electrical Work 1.00 LS 814.18 /LS 814 33.0 Utilities 33.05 Buried Process Piping 33.00.12.FC01.5 01.5" FC - Ferric Chloride 29.00 LF 165.74 /LF 4,807 33.05 Buried Process Piping 29.00 LF 165.74 /LF 4,807 33.0 Utilities 29.00 LF 165.74 /LF 4,807 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.FILT06 06" FILT - Dewatering Filtrate 22.00 LF 265.44 /LF 5,840 40.10.01.PD06 06" PD - Pumped Drain 22.00 LF 265.44 /LF 5,840 40.10.01.PSC06 06" PSC - Primary Scum 22.00 LF 298.06 /LF 6,557 40.10.03.FILT02 02" FILT - Dewatering Filtrate 22.00 LF 54.44 /LF 1,198 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 8 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 40.10.03.FILT03 03" FILT - Dewatering Filtrate 22.00 LF 112.64 /LF 2,478 40.10.04.POS01.5 01.5" POS - Polymer Solution 44.00 LF 48.43 /LF 2,131 40.10.08.FC01 01" FC - Ferric Chloride (Double Containment)100.00 LF 85.01 /LF 8,501 40.15.01.FA12 12" FA - Foul Air 224.00 LF 110.18 /LF 24,681 40.15.01.FA24 24" FA - Foul Air 140.00 LF 148.01 /LF 20,722 40.00 Exposed Process Pipe 618.00 LF 126.13 /LF 77,946 40.30 Water Control Gates 40.20.50.0010 Shear Gates 2.00 EA 4,528.15 /EA 9,056 40.30.02.0066 Refurbish Existing Slide Gate 1.00 EA 50,652.35 /EA 50,652 40.30.03.0036 Primary Influent Diversion Gate 1.00 EA 20,720.64 /EA 20,721 40.30 Water Control Gates 4.00 EA 20,107.32 /EA 80,429 40.0 Process Pipe 618.00 LF 256.27 /LF 158,376 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 145,400.55 /LS 145,401 40.90 Instrumentation & Controls 1.00 LS 145,400.55 /LS 145,401 40.9 Instrumentation & Controls 1.00 LS 145,400.55 /LS 145,401 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.26.30.0010 Aluminum Covers 1,225.00 SF 168.87 /SF 206,866 44.05 Furnish and Install Process Equipment 1.00 LS 206,866.05 /LS 206,866 44.0 Process Equipment - Municipal 1.00 LS 206,866.05 /LS 206,866 15.0 Headworks 1.00 LS 659,914.21 /LS 659,914 16.0 Ferric Chloride Facility 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.13.0006 Equipment Pad, Type E, 6" Thick 1.00 CY 803.91 /CY 804 03.10 Cast-In-Place Concrete Work 1.00 CY 803.91 /CY 804 03.0 Concrete Work 1.00 CY 803.91 /CY 804 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,500.00 LF 5.98 /LF 8,970 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 18,827.28 /LS 18,827 26.15 Process Electrical 1.00 LS 27,797.08 /LS 27,797 26.0 Electrical Work 1.00 LS 27,797.08 /LS 27,797 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.08.1083 Double Walled Piping 1.00 LS 8,158.06 /LS 8,158 40.10.99.1084 Calibration Column 1.00 LS 2,470.11 /LS 2,470 44.05.56.1085 Chemical Pump 1.00 LS 35,739.99 /LS 35,740 40.00 Exposed Process Pipe 48.00 LF 966.00 /LF 46,368 40.0 Process Pipe 48.00 LF 966.00 /LF 46,368 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 17,964.23 /LS 17,964 40.90 Instrumentation & Controls 1.00 LS 17,964.23 /LS 17,964 40.9 Instrumentation & Controls 1.00 LS 17,964.23 /LS 17,964 16.0 Ferric Chloride Facility 1.00 LS 92,933.38 /LS 92,933 17.0 Vactor Truck Facility 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0014 Slab on Grade, 14" Thick 184.24 CY 783.62 /CY 144,373 03.10.06.0012 Concrete Walls, 12" Thick 57.45 CY 2,285.76 /CY 131,312 03.10 Cast-In-Place Concrete Work 241.69 CY 1,140.67 /CY 275,686 03.0 Concrete Work 241.69 CY 1,140.67 /CY 275,686 05.0 Metals 05.50 Metal Fabrications 05.50.05.0020 Aluminum Grating 50.00 SF 89.32 /SF 4,466 05.50.99.0002 SST Grating 4.00 EA 1,408.87 /EA 5,635 05.50 Metal Fabrications 1.00 LS 10,101.38 /LS 10,101 05.0 Metals 1.00 LS 10,101.38 /LS 10,101 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 8.00 EA 231.62 /EA 1,853 22.00.05.0010 Trench Drains 98.00 LF 319.12 /LF 31,274 33.00.04.D06 06" D - Drain 230.00 LF 217.95 /LF 50,128 40.10.02.3W01 01" 3W - Plant Water 50.00 LF 21.69 /LF 1,085 40.10.02.3W02 02" 3W - Plant Water 94.00 LF 26.15 /LF 2,458 40.10.02.3W03 03" 3W - Plant Water 42.00 LF 107.24 /LF 4,504 22.00 Plumbing 1.00 LS 91,301.25 /LS 91,301 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 9 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 22.0 Plumbing 1.00 LS 91,301.25 /LS 91,301 26.0 Electrical Work 26.20 Facility Electrical 26.00.99.0001 Facility Electrical, Services & Distribution, Lighting 3,918.75 SF 11.38 /SF 44,600 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 11,722.12 /LS 11,722 26.20 Facility Electrical 1.00 LS 56,322.20 /LS 56,322 26.0 Electrical Work 1.00 LS 56,322.20 /LS 56,322 31.0 Earthwork 31.25 Earthworks, Structural 31.20.07.0010 Excavation and Backfill 200.00 CY 12.43 /CY 2,485 31.25 Earthworks, Structural 200.00 CY 12.43 /CY 2,485 31.0 Earthwork 1.00 LS 2,485.05 /LS 2,485 32.0 Exterior Improvements 32.40 Paving 32.40.00.0010 Asphalt Concrete Pavement 3,957.00 SY 47.94 /SY 189,684 32.40.00.0020 Concrete Pavement 347.00 SY 203.83 /SY 70,730 32.40 Paving 4,304.00 SY 60.51 /SY 260,414 32.0 Exterior Improvements 1.00 LS 260,414.06 /LS 260,414 17.0 Vactor Truck Facility 1.00 LS 696,309.85 /LS 696,310 20.0 Primary Clarifiers 02.0 Existing Conditions 02.00 Existing Conditions 02.01.05.1086 Demo at Primary Clarifier 1.00 LS 164,620.02 /LS 164,620 02.00 Existing Conditions 1.00 LS 164,620.02 /LS 164,620 02.0 Existing Conditions 1.00 LS 164,620.02 /LS 164,620 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.00.99.1087 Concrete Center Peir 1.00 EA 52,724.16 /EA 52,724 03.10.15.1088 Stairs at Clarifier 1.00 EA 19,242.60 /EA 19,243 03.10.16.1090 Sack and Patch Clarifiers 1.00 LS 18,498.15 /LS 18,498 03.10 Cast-In-Place Concrete Work 62.48 CY 1,447.90 /CY 90,465 03.0 Concrete Work 62.48 CY 1,447.90 /CY 90,465 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 9,940.00 LF 6.20 /LF 61,661 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 106,681.76 /LS 106,682 26.15 Process Electrical 1.00 LS 168,342.35 /LS 168,342 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 47,099.81 /LS 47,100 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 12,079.58 /LS 12,080 26.20 Facility Electrical 1.00 LS 59,179.39 /LS 59,179 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 5,110.28 /LS 5,110 26.25.99.0001 Electrical, Testing 1.00 LS 588.95 /LS 589 26.25 Electrical Equipment 1.00 LS 5,699.23 /LS 5,699 26.0 Electrical Work 1.00 LS 233,220.97 /LS 233,221 33.0 Utilities 33.00 Utilities General 33.00.09.1091 18" FA - Foul Air 148.00 LF 310.34 /LF 45,930 33.00 Utilities General 148.00 LF 310.34 /LF 45,930 33.05 Buried Process Piping 33.60.06.PI30 30" PI - Primary Influent (Slip Liner)100.00 LF 282.21 /LF 28,221 33.05 Buried Process Piping 100.00 LF 282.21 /LF 28,221 33.0 Utilities 248.00 LF 299.00 /LF 74,151 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.1093 4" Scum Pipe 132.00 LF 1,104.28 /LF 145,765 40.10.03.1092 12" FA - Foul Air 60.00 LF 1,020.16 /LF 61,210 40.00 Exposed Process Pipe 192.00 LF 1,077.99 /LF 206,974 40.0 Process Pipe 192.00 LF 1,077.99 /LF 206,974 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 41,104.45 /LS 41,104 40.90 Instrumentation & Controls 1.00 LS 41,104.45 /LS 41,104 40.9 Instrumentation & Controls 1.00 LS 41,104.45 /LS 41,104 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.24.1089 New Clarifiers 2.00 EA 479,066.02 /EA 958,132 44.05.40.20.0010 Scum Pumps 2.00 EA 43,526.76 /EA 87,054 44.05 Furnish and Install Process Equipment 1.00 LS 1,045,185.55 /LS 1,045,186 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 10 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 44.0 Process Equipment - Municipal 1.00 LS 1,045,185.55 /LS 1,045,186 20.0 Primary Clarifiers 1.00 LS 1,855,720.90 /LS 1,855,721 22.0 Sludge Pump Station 02.0 Existing Conditions 02.00 Existing Conditions 02.01.02.1126 Demolition Allowance 1.00 LS 16,657.72 /LS 16,658 02.00 Existing Conditions 1.00 LS 16,657.72 /LS 16,658 02.0 Existing Conditions 1.00 LS 16,657.72 /LS 16,658 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.1127 Pump Station Structure 1.00 LS 105,841.94 /LS 105,842 03.10.05.1128 Stair Landing 1.00 LS 2,320.34 /LS 2,320 03.10 Cast-In-Place Concrete Work 60.55 CY 1,786.42 /CY 108,162 03.0 Concrete Work 60.55 CY 1,786.42 /CY 108,162 05.0 Metals 05.00 Metals 05.50.02.1129 Metal Stairs and Ladder 1.00 LS 7,477.95 /LS 7,478 05.00 Metals 1.00 LS 7,477.95 /LS 7,478 05.0 Metals 1.00 LS 7,477.95 /LS 7,478 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 7,700.00 LF 5.33 /LF 41,015 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 94,482.02 /LS 94,482 26.15 Process Electrical 1.00 LS 135,496.84 /LS 135,497 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 28,112.76 /LS 28,113 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 12,079.56 /LS 12,080 26.20 Facility Electrical 1.00 LS 40,192.32 /LS 40,192 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 5,840.34 /LS 5,840 26.25.99.0001 Electrical, Testing 1.00 LS 673.13 /LS 673 26.25 Electrical Equipment 1.00 LS 6,513.47 /LS 6,513 26.0 Electrical Work 1.00 LS 182,202.63 /LS 182,203 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 2,892.04 /LS 2,892 27.00 Communications 1.00 LS 2,892.04 /LS 2,892 27.0 Communications 1.00 LS 2,892.04 /LS 2,892 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.1130 4" Sludge Piping 118.00 LF 888.95 /LF 104,896 40.20.05.1131 4" Plug Valves 8.00 EA 726.11 /EA 5,809 40.20.08.1132 4" Check Valves 2.00 EA 1,322.31 /EA 2,645 40.00 Exposed Process Pipe 118.00 LF 960.59 /LF 113,350 40.0 Process Pipe 118.00 LF 960.59 /LF 113,350 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 74,804.41 /LS 74,804 40.90 Instrumentation & Controls 1.00 LS 74,804.41 /LS 74,804 40.9 Instrumentation & Controls 1.00 LS 74,804.41 /LS 74,804 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.40.1133 4" Sludge Pump 2.00 EA 42,391.49 /EA 84,783 44.05 Furnish and Install Process Equipment 1.00 LS 84,782.98 /LS 84,783 44.0 Process Equipment - Municipal 1.00 LS 84,782.98 /LS 84,783 22.0 Sludge Pump Station 1.00 LS 590,329.98 /LS 590,330 27.0 Primary Effluent Diversion Box 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.00.99.0010 Concrete Fill 6.22 CY 351.60 /CY 2,187 03.10.05.0006 Slab on Grade, 06" Thick 0.41 CY 1,445.55 /CY 588 03.10.05.0014 Slab on Grade, 14" Thick 13.83 CY 960.20 /CY 13,277 03.10.06.0012 Concrete Walls, 12" Thick 40.31 CY 2,729.83 /CY 110,034 03.10.10.0009 Elevated Deck, 9" Thick 2.47 CY 2,844.13 /CY 7,031 03.10 Cast-In-Place Concrete Work 63.23 CY 2,105.14 /CY 133,117 03.0 Concrete Work 63.23 CY 2,105.14 /CY 133,117 05.0 Metals 05.00 Metals 05.50.02.0010 Aluminum Stairs 8.00 RISR 216.22 /RISR 1,730 05.50.04.0010 Aluminum Handrail 74.00 LF 227.55 /LF 16,839 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 11 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 05.50.05.0020 Aluminum Grating 91.00 SF 89.41 /SF 8,136 05.00 Metals 1.00 LS 26,704.25 /LS 26,704 05.0 Metals 1.00 LS 26,704.25 /LS 26,704 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 3,150.00 LF 8.74 /LF 27,520 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 67,844.89 /LS 67,845 26.15 Process Electrical 1.00 LS 95,364.74 /LS 95,365 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 40,883.07 /LS 40,883 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 12,079.58 /LS 12,080 26.20 Facility Electrical 1.00 LS 52,962.65 /LS 52,963 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 1,460.08 /LS 1,460 26.25.99.0001 Electrical, Testing 1.00 LS 168.28 /LS 168 26.25 Electrical Equipment 1.00 LS 1,628.36 /LS 1,628 26.0 Electrical Work 1.00 LS 149,955.75 /LS 149,956 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.PE18 18" PE - Primary Effluent 1.00 LF 2,105.16 /LF 2,105 40.10.01.PE24 24" PE - Primary Effluent 1.00 LF 2,601.04 /LF 2,601 40.10.01.PE30 30" PE - Primary Effluent 1.00 LF 3,822.93 /LF 3,823 40.10.01.PE36 36" PE - Primary Effluent 1.00 LF 11,071.29 /LF 11,071 40.00 Exposed Process Pipe 1.00 LF 19,600.42 /LF 19,600 40.30 Water Control Gates 40.30.03.0136 Diversion Wier Gates 4.00 EA 15,322.01 /EA 61,288 40.30.03.0236 PE Flow Meter Isolation Gate 1.00 EA 15,682.34 /EA 15,682 40.30 Water Control Gates 5.00 EA 15,394.07 /EA 76,970 40.0 Process Pipe 1.00 LF 96,570.79 /LF 96,571 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 74,681.05 /LS 74,681 40.90 Instrumentation & Controls 1.00 LS 74,681.05 /LS 74,681 40.9 Instrumentation & Controls 1.00 LS 74,681.05 /LS 74,681 27.0 Primary Effluent Diversion Box 1.00 LS 481,028.35 /LS 481,028 28.0 Primary Effluent Screens 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.02.0012 Continuous Footing, 12" Thick 3.11 CY 1,005.13 /CY 3,127 03.10.05.0006 Slab on Grade, 06" Thick 1.00 CY 1,136.73 /CY 1,137 03.10.05.0012 Slab on Grade, 12" Thick 10.82 CY 993.23 /CY 10,742 03.10.05.0024 Slab on Grade, 24" Thick 12.52 CY 973.00 /CY 12,181 03.10.05.0026 Slab on Grade, 26" Thick 79.04 CY 776.59 /CY 61,384 03.10.06.0012 Concrete Walls, 12" Thick 53.67 CY 2,503.00 /CY 134,346 03.10.06.0015 Concrete Walls, 15" Thick 2.80 CY 2,828.25 /CY 7,922 03.10.06.0018 Concrete Walls, 18" Thick 20.64 CY 1,920.26 /CY 39,625 03.10.10.0012 Elevated Deck, 12" Thick 31.22 CY 1,913.02 /CY 59,728 03.10.16.0010 Concrete Fill 1.70 CY 423.22 /CY 721 03.10 Cast-In-Place Concrete Work 216.52 CY 1,528.29 /CY 330,912 03.0 Concrete Work 216.52 CY 1,528.29 /CY 330,912 05.0 Metals 05.50 Metal Fabrications 05.50.02.0010 Aluminum Stairs 4.00 RISR 1,535.75 /RISR 6,143 05.50.04.0010 Aluminum Handrail 120.00 LF 214.30 /LF 25,715 05.50.05.0020 Aluminum Grating 171.00 SF 78.70 /SF 13,458 05.50.99.0050 Closure Plate 2.00 EA 11,315.32 /EA 22,631 05.50 Metal Fabrications 1.00 LS 67,946.73 /LS 67,947 05.0 Metals 1.00 LS 67,946.73 /LS 67,947 08.0 Openings 08.30 Specialty Doors and Frames 08.30.01.0020 Aluminum Floor Door 4.00 EA 2,227.69 /EA 8,911 08.30 Specialty Doors and Frames 4.00 EA 2,227.69 /EA 8,911 08.0 Openings 1.00 LS 8,910.74 /LS 8,911 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 1.00 EA 131.38 /EA 131 40.10.02.3W02 02" 3W - Plant Water 54.00 LF 63.21 /LF 3,414 22.00 Plumbing 1.00 LS 3,544.95 /LS 3,545 22.0 Plumbing 1.00 LS 3,544.95 /LS 3,545 26.0 Electrical Work 26.15 Process Electrical 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 12 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 20,640.00 LF 10.11 /LF 208,596 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 289,201.05 /LS 289,201 26.15 Process Electrical 1.00 LS 497,797.28 /LS 497,797 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 42,068.28 /LS 42,068 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 15,896.10 /LS 15,896 26.20 Facility Electrical 1.00 LS 57,964.38 /LS 57,964 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 8,760.50 /LS 8,761 26.25.99.0001 Electrical, Testing 1.00 LS 1,009.65 /LS 1,010 26.25 Electrical Equipment 1.00 LS 9,770.15 /LS 9,770 26.0 Electrical Work 1.00 LS 565,531.81 /LS 565,532 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 4,338.03 /LS 4,338 27.00 Communications 1.00 LS 4,338.03 /LS 4,338 27.0 Communications 1.00 LS 4,338.03 /LS 4,338 31.0 Earthwork 31.25 Earthworks, Structural 31.25.03.0010 Structrual Fill, Infill 81.00 CY 77.76 /CY 6,299 31.25 Earthworks, Structural 81.00 CY 77.76 /CY 6,299 31.0 Earthwork 1.00 LS 6,298.96 /LS 6,299 33.0 Utilities 33.05 Buried Process Piping 33.00.04.PE36 36" PE - Primary Effluent 13.00 LF 1,665.11 /LF 21,646 33.05 Buried Process Piping 13.00 LF 1,665.11 /LF 21,646 33.0 Utilities 13.00 LF 1,665.11 /LF 21,646 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.PS04 04" PS - Primary Sludge 20.00 LF 379.19 /LF 7,584 40.10.01.SCR04 04" SCR - Screening 24.00 LF 975.22 /LF 23,405 40.10.01.SCR06 06" SCR - Screening 28.00 LF 608.12 /LF 17,027 40.10.01.SCR08 08" SCR - Screening 14.00 LF 1,582.55 /LF 22,156 40.10.04.ALK01 01" ALK - Supplemental Alkalinity 22.00 LF 26.90 /LF 592 40.10.04.CD01.25 01.25" CD - Chemical Drain 22.00 LF 31.91 /LF 702 40.10.04.PD02 02" PD - Pumped Drain 22.00 LF 38.97 /LF 857 40.00 Exposed Process Pipe 152.00 LF 475.81 /LF 72,323 40.30 Water Control Gates 40.30.03.0030 Primary Effluent Screen Inlet - 28-G-100x 2.00 EA 31,419.40 /EA 62,839 40.30.03.0040 Primary Effluent Screen Discharge - 28-G-130x 2.00 EA 53,481.01 /EA 106,962 40.30 Water Control Gates 4.00 EA 42,450.21 /EA 169,801 40.0 Process Pipe 152.00 LF 1,592.92 /LF 242,124 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 41,344.26 /LS 41,344 40.90 Instrumentation & Controls 1.00 LS 41,344.26 /LS 41,344 40.9 Instrumentation & Controls 1.00 LS 41,344.26 /LS 41,344 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.32.0010 Bioreactor Influent Conposite Sampler 28-SMP-1401 1.00 EA 18,716.64 /EA 18,717 44.05.34.0010 Primary Effluent Screens, 28-M-110x 1.00 LS 2,041,466.18 /LS 2,041,466 44.05.49.0020 Primary Effluent Screening Pump, 28-P-200x 2.00 EA 39,620.10 /EA 79,240 44.05 Furnish and Install Process Equipment 1.00 LS 2,139,423.02 /LS 2,139,423 44.0 Process Equipment - Municipal 1.00 LS 2,139,423.02 /LS 2,139,423 28.0 Primary Effluent Screens 1.00 LS 3,432,021.69 /LS 3,432,022 29.0 Calcium Hydroxide Facility 02.0 Existing Conditions 02.40 Demolition 02.01.02.1500 Misc. Demoliton 1.00 LS 1,670.37 /LS 1,670 02.40 Demolition 1.00 LS 1,670.37 /LS 1,670 02.0 Existing Conditions 1.00 LS 1,670.37 /LS 1,670 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0008 Slab on Grade, 08" Thick 0.77 CY 1,533.14 /CY 1,173 03.10.15.0010 Concrete Stairs 6.26 CY 1,439.37 /CY 9,010 03.10 Cast-In-Place Concrete Work 7.03 CY 1,449.58 /CY 10,183 03.0 Concrete Work 7.03 CY 1,449.58 /CY 10,183 05.0 Metals 05.50 Metal Fabrications 05.50.02.0010 Aluminum Stairs 4.00 RISR 969.72 /RISR 3,879 05.50.04.0010 Aluminum Handrail 31.00 LF 214.30 /LF 6,643 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 13 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 05.50 Metal Fabrications 1.00 LS 10,522.05 /LS 10,522 05.0 Metals 1.00 LS 10,522.05 /LS 10,522 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.06.1W01 01" 1W - No. 1 Water (Potable)50.00 LF 102.25 /LF 5,112 40.10.08.CAOH02 02" CAOH - Calcium Hydroxide 40.00 LF 172.21 /LF 6,888 40.00 Exposed Process Pipe 90.00 LF 133.34 /LF 12,001 40.0 Process Pipe 90.00 LF 133.34 /LF 12,001 29.0 Calcium Hydroxide Facility 1.00 LS 34,376.34 /LS 34,376 30.0 Bioreactor 1 & 2 Modifications 02.0 Existing Conditions 02.40 Demolition 02.01.02.1500 Misc. Demoliton 1.00 LS 143,462.78 /LS 143,463 02.40 Demolition 1.00 LS 143,462.78 /LS 143,463 02.0 Existing Conditions 1.00 LS 143,462.78 /LS 143,463 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.00.99.0010 Concrete Fill 3.45 CY 288.73 /CY 996 03.10.05.0014 Slab on Grade, 14" Thick 6.57 CY 1,060.60 /CY 6,966 03.10.05.0018 Slab on Grade, 18" Thick 50.89 CY 939.51 /CY 47,811 03.10.06.0008 Concrete Walls, 08" Thick 3.40 CY 4,059.56 /CY 13,798 03.10.06.0012 Concrete Walls, 12" Thick 121.77 CY 2,343.47 /CY 285,353 03.10.06.0014 Concrete Walls, 14" Thick 5.81 CY 2,742.71 /CY 15,935 03.10.06.0016 Concrete Walls, 16" Thick 102.46 CY 2,190.34 /CY 224,427 03.10.10.0012 Elevated Deck, 12" Thick 9.37 CY 2,320.72 /CY 21,745 03.10 Cast-In-Place Concrete Work 303.71 CY 2,031.63 /CY 617,030 03.0 Concrete Work 303.71 CY 2,031.63 /CY 617,030 05.0 Metals 05.00 Metals 05.10.01.0010 Structural Steel, Stainless Steel 3.34 TN 20,888.91 /TN 69,769 05.50.05.0010 Aluminum Checker Plate 1,553.00 SF 75.09 /SF 116,618 05.50.99.0010 Wier Plate 36.00 LF 80.56 /LF 2,900 05.00 Metals 1.00 LS 189,286.57 /LS 189,287 05.0 Metals 1.00 LS 189,286.57 /LS 189,287 23.0 HVAC 23.00 HVAC 23.00.02.0010 BioReact Exhaust Fan 2.00 EA 14,230.00 /EA 28,460 23.00 HVAC 1.00 LS 28,460.00 /LS 28,460 23.0 HVAC 1.00 SF 28,460.00 /SF 28,460 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 39,450.00 LF 10.19 /LF 401,812 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 679,006.24 /LS 679,006 26.15 Process Electrical 1.00 LS 1,080,817.79 /LS 1,080,818 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 143,173.37 /LS 143,173 26.20 Facility Electrical 1.00 LS 143,173.37 /LS 143,173 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 8,760.50 /LS 8,761 26.25.99.0001 Electrical, Testing 1.00 LS 1,009.67 /LS 1,010 26.25 Electrical Equipment 1.00 LS 9,770.17 /LS 9,770 26.0 Electrical Work 1.00 LS 1,233,761.33 /LS 1,233,761 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 8,676.06 /LS 8,676 27.00 Communications 1.00 LS 8,676.06 /LS 8,676 27.0 Communications 1.00 LS 8,676.06 /LS 8,676 31.0 Earthwork 31.15 Site Preparation 31.15.02.0010 Dewatering Allowance 1.00 LS 123,603.90 /LS 123,604 31.15 Site Preparation 1.00 LS 123,603.90 /LS 123,604 31.25 Earthworks, Structural 31.16.01.30.0010 Misc. Shoring for Structure Protection 1.00 LF 25,912.27 /LF 25,912 31.25.01.30.0010 Structural Excavation and Backfill 450.00 CY 11.83 /CY 5,325 31.25 Earthworks, Structural 450.00 CY 69.42 /CY 31,237 31.0 Earthwork 1.00 LS 154,840.67 /LS 154,841 33.0 Utilities 33.05 Buried Process Piping 33.00.04.RAS24 24" RAS - Return Activated Sludge 25.00 LF 1,172.52 /LF 29,313 33.05 Buried Process Piping 25.00 LF 1,172.52 /LF 29,313 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 14 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 33.0 Utilities 25.00 LF 1,172.52 /LF 29,313 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.RAS24 24" RAS - Return Activated Sludge 1.00 LF 5,202.06 /LF 5,202 40.10.03.3W02 02" 3W - No. 3 Water (Plant Effluent)90.00 LF 45.88 /LF 4,129 40.10.03.ALP02 02" ALP - Low Pressure Air 307.00 LF 95.29 /LF 29,254 40.10.03.ALP04 04" ALP - Low Pressure Air 37.00 LF 501.60 /LF 18,559 40.10.03.ALP06 06" ALP - Low Pressure Air 152.00 LF 624.96 /LF 94,994 40.10.03.ALP08 08" ALP - Low Pressure Air 95.00 LF 439.64 /LF 41,765 40.10.03.ALP20 20" ALP - Low Pressure Air 67.00 LF 675.19 /LF 45,238 40.10.04.3W02 02" 3W - No. 3 Water (Plant Effluent)29.00 LF 72.95 /LF 2,116 40.10.04.MLR16 16" MLR - Mixed Liquor Return 603.00 LF 629.93 /LF 379,845 40.00 Exposed Process Pipe 1,380.00 LF 450.07 /LF 621,102 40.30 Water Control Gates 40.30.03.0024 Motorized Slide Gate 2.00 EA 52,651.47 /EA 105,303 40.30 Water Control Gates 2.00 EA 52,651.47 /EA 105,303 40.0 Process Pipe 1,380.00 LF 526.38 /LF 726,405 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 187,646.22 /LS 187,646 40.90 Instrumentation & Controls 1.00 LS 187,646.22 /LS 187,646 40.9 Instrumentation & Controls 1.00 LS 187,646.22 /LS 187,646 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.12.15010 Aeration Diffusers 4,720.00 SF 41.64 /SF 196,561 44.05.12.15020 Agitation Diffusers 115.00 LF 83.29 /LF 9,578 44.05.26.30.0010 Aluminum Covers 5,110.00 SF 158.19 /SF 808,346 44.05.38.30.0020 Top Entry Mixers , 4HP 6.00 EA 34,547.76 /EA 207,287 44.05.50.30.0016 Mixed Liquor Pumps 4.00 EA 43,331.52 /EA 173,326 44.05 Furnish and Install Process Equipment 1.00 LS 1,395,098.09 /LS 1,395,098 44.0 Process Equipment - Municipal 1.00 LS 1,395,098.09 /LS 1,395,098 30.0 Bioreactor 1 & 2 Modifications 1.00 LS 4,713,979.98 /LS 4,713,980 35.0 Bioreactor 3 & 4 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0008 Slab on Grade, 08" Thick 2.49 CY 1,325.74 /CY 3,306 03.10.05.0014 Slab on Grade, 14" Thick 11.84 CY 1,134.08 /CY 13,428 03.10.05.0029 Slab on Grade, 29" Thick 1,047.48 CY 694.65 /CY 727,626 03.10.06.0012 Concrete Walls, 12" Thick 17.89 CY 2,731.61 /CY 48,879 03.10.06.0014 Concrete Walls, 14" Thick 199.61 CY 2,331.57 /CY 465,401 03.10.06.0016 Concrete Walls, 16" Thick 12.20 CY 2,237.72 /CY 27,291 03.10.06.0024 Concrete Walls, 24" Thick 846.79 CY 1,598.99 /CY 1,354,012 03.10.10.0016 Elevated Deck, 16" Thick 370.37 CY 1,858.44 /CY 688,311 03.10.16.0010 Concrete Fill 57.09 CY 364.64 /CY 20,817 03.10 Cast-In-Place Concrete Work 2,565.76 CY 1,305.29 /CY 3,349,071 03.0 Concrete Work 2,565.76 CY 1,305.29 /CY 3,349,071 05.0 Metals 05.50 Metal Fabrications 05.50.02.0010 Aluminum Stairs 6.00 RISR 1,883.31 /RISR 11,300 05.50.04.0010 Aluminum Handrail 435.00 LF 214.30 /LF 93,219 05.50.05.0010 Aluminum Checker Plate 507.00 SF 133.73 /SF 67,803 05.50.05.0020 Aluminum Grating 163.00 SF 79.38 /SF 12,939 05.50.99.0030 Aluminum Covers 1,260.00 SF 207.52 /SF 261,471 05.50 Metal Fabrications 1.00 LS 446,730.40 /LS 446,730 05.0 Metals 1.00 LS 446,730.40 /LS 446,730 08.0 Openings 08.30 Specialty Doors and Frames 08.30.01.0020 Aluminum Floor Door 8.00 EA 4,114.99 /EA 32,920 08.30 Specialty Doors and Frames 8.00 EA 4,114.99 /EA 32,920 08.0 Openings 1.00 LS 32,919.95 /LS 32,920 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 4.00 EA 226.51 /EA 906 40.10.02.3W02 02" 3W - Plant Water 265.00 LF 26.35 /LF 6,982 22.00 Plumbing 1.00 LS 7,888.41 /LS 7,888 22.0 Plumbing 1.00 LS 7,888.41 /LS 7,888 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 39,970.00 LF 10.07 /LF 402,607 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 679,006.25 /LS 679,006 26.15 Process Electrical 1.00 LS 1,081,613.25 /LS 1,081,613 26.20 Facility Electrical 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 15 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 144,441.28 /LS 144,441 26.20 Facility Electrical 1.00 LS 144,441.28 /LS 144,441 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 8,760.48 /LS 8,760 26.25 Electrical Equipment 1.00 LS 8,760.48 /LS 8,760 26.0 Electrical Work 1.00 LS 1,234,815.01 /LS 1,234,815 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 11,264.65 /LS 11,265 27.00 Communications 1.00 LS 11,264.65 /LS 11,265 27.0 Communications 1.00 LS 11,264.65 /LS 11,265 31.0 Earthwork 31.15 Site Preparation 31.15.02.0010 Dewatering Allowance 1.00 LS 370,811.68 /LS 370,812 31.15 Site Preparation 1.00 LS 370,811.68 /LS 370,812 31.25 Earthworks, Structural 31.25.01.35.0010 Structural Excavation and Backfill 13,000.00 CY 16.57 /CY 215,373 31.25 Earthworks, Structural 13,000.00 CY 16.57 /CY 215,373 31.0 Earthwork 1.00 LS 586,185.01 /LS 586,185 33.0 Utilities 33.05 Buried Process Piping 33.00.04.RAS24 24" RAS - Return Activated Sludge 15.00 LF 1,682.06 /LF 25,231 33.00.04.TD10 10" TD - Tank Drain 80.00 LF 364.64 /LF 29,171 33.05 Buried Process Piping 95.00 LF 572.65 /LF 54,402 33.0 Utilities 95.00 LF 572.65 /LF 54,402 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.RAS24 24" RAS - Return Activated Sludge 171.00 LF 1,181.80 /LF 202,088 40.10.03.ALP02 02" ALP - Low Pressure Air 203.00 LF 96.30 /LF 19,548 40.10.03.ALP04 04" ALP - Low Pressure Air 29.00 LF 413.29 /LF 11,986 40.10.03.ALP06 06" ALP - Low Pressure Air 118.00 LF 549.96 /LF 64,895 40.10.03.ALP08 08" ALP - Low Pressure Air 100.00 LF 726.94 /LF 72,694 40.10.03.ALP16 16" ALP - Air Low Pressure 36.00 LF 450.14 /LF 16,205 40.10.03.ALP20 20" ALP - Low Pressure Air 39.00 LF 1,755.74 /LF 68,474 40.10.03.ALP24 24" ALP - Low Pressure Air 22.00 LF 2,319.56 /LF 51,030 40.10.03.ML16 16" ML - Mixed Liquor 525.00 LF 858.50 /LF 450,712 40.00 Exposed Process Pipe 1,243.00 LF 770.42 /LF 957,632 40.30 Water Control Gates 40.20.16.0010 Drain Valves 2.00 EA 1,601.29 /EA 3,203 40.30.03.0024 Motorized Slide Gate 2.00 EA 52,651.48 /EA 105,303 40.30 Water Control Gates 4.00 EA 27,126.38 /EA 108,506 40.0 Process Pipe 1,243.00 LF 857.71 /LF 1,066,137 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 187,646.22 /LS 187,646 40.90 Instrumentation & Controls 1.00 LS 187,646.22 /LS 187,646 40.9 Instrumentation & Controls 1.00 LS 187,646.22 /LS 187,646 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.12.0010 Aeration Diffuser Packaged 4,825.00 SF 41.64 /SF 200,933 44.05.12.0020 Channel Diffuser Package 1.00 SF 6,663.08 /SF 6,663 44.05.38.0020 Anoxic Mixer 6.00 EA 34,547.76 /EA 207,287 44.05.50.0016 ML Recycle Pump 4.00 EA 43,331.52 /EA 173,326 44.05 Furnish and Install Process Equipment 1.00 LS 588,209.25 /LS 588,209 44.0 Process Equipment - Municipal 1.00 LS 588,209.25 /LS 588,209 35.0 Bioreactor 3 & 4 1.00 LS 7,565,269.03 /LS 7,565,269 36.0 Chemical Storage 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0006 Slab on Grade, 06" Thick 0.67 CY 1,477.53 /CY 986 03.10.05.0036 Slab on Grade, 36" Thick 152.44 CY 772.30 /CY 117,733 03.10.06.0008 Concrete Walls, 08" Thick 3.40 CY 3,254.47 /CY 11,059 03.10.06.0012 Concrete Walls, 12" Thick 19.59 CY 2,380.76 /CY 46,637 03.10.09.0018 Concrete Round Column, 18" Diameter 6.41 CY 3,263.72 /CY 20,933 03.10.09.0124 Concrete Column, 24"x24"3.82 CY 2,641.07 /CY 10,094 03.10.13.0012 Equipment Pad, 12" Thick 1.30 CY 1,940.68 /CY 2,515 03.10.13.0024 Equipment Pad, 24" Thick 12.52 CY 1,016.89 /CY 12,730 03.10.15.0010 Concrete Stairs 5.00 CY 3,318.22 /CY 16,591 03.10 Cast-In-Place Concrete Work 205.15 CY 1,166.36 /CY 239,278 03.0 Concrete Work 205.15 CY 1,166.36 /CY 239,278 05.0 Metals 05.00 Metals 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 16 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 05.10.01.0005 Structural Steel 1.25 TN 41,497.00 /TN 51,871 05.30.01.0010 Roof Decking 1,520.00 SF 6.47 /SF 9,829 05.50.04.0010 Aluminum Handrail 32.00 LF 227.55 /LF 7,282 05.50.05.0020 Aluminum Grating 57.00 SF 88.25 /SF 5,030 05.00 Metals 1.00 LS 74,012.31 /LS 74,012 05.0 Metals 1.00 LS 74,012.31 /LS 74,012 07.0 Thermal and Moisture Protection 07.60 Flashing and Sheet Metal 07.60.02.0010 Metal Roofing 1,520.00 SF 39.48 /SF 60,005 07.60 Flashing and Sheet Metal 1.00 LS 60,005.13 /LS 60,005 07.0 Thermal and Moisture Protection 1.00 LS 60,005.13 /LS 60,005 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 1,520.00 SF 16.66 /SF 25,320 21.00 Fire Suppression 1.00 LS 25,319.69 /LS 25,320 21.0 Fire Suppression 1.00 LS 25,319.69 /LS 25,320 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 1.00 EA 13,315.69 /EA 13,316 22.00 Plumbing 1.00 LS 13,315.69 /LS 13,316 22.0 Plumbing 1.00 LS 13,315.69 /LS 13,316 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 11,195.00 LF 13.85 /LF 155,105 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 188,171.60 /LS 188,172 26.15 Process Electrical 1.00 LS 343,276.57 /LS 343,277 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 48,674.81 /LS 48,675 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 11,613.56 /LS 11,614 26.20 Facility Electrical 1.00 LS 60,288.37 /LS 60,288 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 42,392.65 /LS 42,393 26.25.99.0001 Electrical, Testing 1.00 LS 3,028.94 /LS 3,029 26.25 Electrical Equipment 1.00 LS 45,421.59 /LS 45,422 26.0 Electrical Work 1.00 LS 448,986.53 /LS 448,987 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.04.3W01.5 01.5" 3W - No. 3 Water (Plant Effluent)200.00 LF 31.47 /LF 6,293 40.10.04.C03 03" C - Carbon (Allowance)300.00 LF 44.08 /LF 13,224 40.10.04.C03cp 03" C - Supplemental Carbon Double Containment Pipe (Allowance)100.00 LF 176.75 /LF 17,675 40.10.04.D01.5 01.5" D - Drain (Allowance)50.00 LF 26.34 /LF 1,317 40.10.04.POL00.75 00.75" POL - Polymer Solution (Allowance)100.00 LF 17.15 /LF 1,715 40.10.06.1W01 01" 1W - No. 1 Water (Potable)100.00 LF 65.71 /LF 6,571 40.00 Exposed Process Pipe 850.00 LF 55.05 /LF 46,794 40.0 Process Pipe 850.00 LF 55.05 /LF 46,794 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 206,185.74 /LS 206,186 40.90 Instrumentation & Controls 1.00 LS 206,185.74 /LS 206,186 40.9 Instrumentation & Controls 1.00 LS 206,185.74 /LS 206,186 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 33.90.05.36.0010 Supplemental Carbon Tank 2.00 EA 44,860.41 /EA 89,721 44.05.49.0010 Filtrate Pump 1.00 EA 19,020.97 /EA 19,021 44.05.56.36.0010 Supplemental Carbon Metering Pump 2.00 EA 29,428.40 /EA 58,857 44.05.71.36.0020 Polymer Blend Units 2.00 EA 101,697.08 /EA 203,394 44.05.71.36.0021 Polymer Totes 3.00 EA 5,983.20 /EA 17,950 44.05 Furnish and Install Process Equipment 1.00 LS 388,942.35 /LS 388,942 44.0 Process Equipment - Municipal 1.00 LS 388,942.35 /LS 388,942 36.0 Chemical Storage 1.00 LS 1,502,839.70 /LS 1,502,840 40.0 MBR 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.02.0012 Continuous Footing, 12" Thick 37.48 CY 962.08 /CY 36,060 03.10.05.0004 Slab on Grade, 4" Thick 0.90 CY 1,392.45 /CY 1,255 03.10.05.0012 Slab on Grade, 12" Thick 91.93 CY 862.47 /CY 79,284 03.10.05.0018 Slab on Grade, 18" Thick 210.39 CY 748.21 /CY 157,414 03.10.05.0020 Slab on Grade, 20" Thick 68.77 CY 822.30 /CY 56,545 03.10.05.0024 Slab on Grade, 24" Thick 41.41 CY 979.50 /CY 40,558 03.10.05.0030 Slab on Grade, 30" Thick 70.74 CY 782.36 /CY 55,345 03.10.05.0036 Slab on Grade, 36" Thick 462.33 CY 707.34 /CY 327,028 03.10.06.0008 Concrete Walls, 08" Thick 45.75 CY 3,160.45 /CY 144,581 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 17 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 03.10.06.0012 Concrete Walls, 12" Thick 9.21 CY 2,652.68 /CY 24,439 03.10.06.0016 Concrete Walls, 16" Thick 677.02 CY 2,183.60 /CY 1,478,348 03.10.06.0024 Concrete Walls, 24" Thick 2.07 CY 2,349.71 /CY 4,873 03.10.06.0030 Concrete Walls, 30" Thick 24.95 CY 1,385.11 /CY 34,564 03.10.06.0046 Concrete Walls, 46" Thick 20.44 CY 1,213.83 /CY 24,815 03.10.09.0012 Concrete Columns, 12"x12"1.48 CY 5,201.17 /CY 7,703 03.10.09.0016 Concrete Columns, 16"x16"1.05 CY 4,084.73 /CY 4,301 03.10.09.0024 Concrete Column, 24" Diameter 21.33 CY 2,599.16 /CY 55,448 03.10.09.0036 Concrete Columns, 36"x36"50.67 CY 1,976.65 /CY 100,151 03.10.10.0012 Elevated Deck, 12" Thick 77.37 CY 2,244.77 /CY 173,678 03.10.10.0024 Elevated Deck, 24" Thick 228.82 CY 1,394.49 /CY 319,080 03.10.13.0006 Equipment Pad, Type E, 6" Thick 6.52 CY 1,127.96 /CY 7,353 03.10.13.F012 Equipment Pad, Type F, 12" Thick 20.85 CY 1,572.45 /CY 32,789 03.10.13.G006 Equipment Pad, Type G, 6" Thick 0.15 CY 2,028.11 /CY 300 03.10.13.H010 Equipment Pad, Type H, 10" Thick 1.70 CY 1,664.13 /CY 2,827 03.10.14.0006 Concrete Curb, 06"x06"0.66 CY 3,676.39 /CY 2,415 03.10 Cast-In-Place Concrete Work 2,173.99 CY 1,458.68 /CY 3,171,155 03.0 Concrete Work 2,173.99 CY 1,458.68 /CY 3,171,155 04.0 Masonry 04.20 Concrete Unit Masonry 04.00.02.0008 Masonry Walls, 8" 8,233.08 SF 26.77 /SF 220,368 04.20 Concrete Unit Masonry 8,233.08 SF 26.77 /SF 220,368 04.0 Masonry 8,233.08 SF 26.77 /SF 220,368 05.0 Metals 05.10 Structural Steel 05.10.01.0010 Structural Steel, Stainless Steel 3.79 TN 9,625.09 /TN 36,431 05.10.01.0020 Steel Beam Framing 1,184.00 LF 142.34 /LF 168,530 05.10.01.0021 Steel Columns 1.00 LF 15,363.59 /LF 15,364 05.10.01.0110 Aluminum Beams 1.00 LF 12,979.35 /LF 12,979 05.10.01.0111 Aluminum Column 1.00 LF 216.35 /LF 216 05.10.01.0210 SST Beams 1.00 LF 58,174.11 /LF 58,174 05.10.01.0910 Monorail Steel Beam 19.00 LF 87.64 /LF 1,665 05.30.01.0010 Roof Decking 5,288.00 SF 7.85 /SF 41,533 05.10 Structural Steel 1.00 LS 334,892.88 /LS 334,893 05.50 Metal Fabrications 05.50.02.0010 Aluminum Stairs 121.00 RISR 1,015.91 /RISR 122,926 05.50.04.0010 Aluminum Handrail 350.00 LF 214.30 /LF 75,003 05.50.05.0010 Aluminum Checker Plate 296.00 SF 136.52 /SF 40,409 05.50.05.0020 Aluminum Grating 484.00 SF 69.55 /SF 33,662 05.50.05.0025 SST Checker Plate 90.00 SF 240.33 /SF 21,630 05.50.99.0001 Fabricated Inlet Baffles 6.00 EA 11,315.31 /EA 67,892 05.50.99.0020 Fabricated Pipe Supports 48.00 EA 2,883.84 /EA 138,424 05.50.99.0030 Aluminum Covers 2,465.00 SF 181.58 /SF 447,587 05.50 Metal Fabrications 1.00 LS 947,533.28 /LS 947,533 05.0 Metals 1.00 LS 1,282,426.16 /LS 1,282,426 06.0 Wood, Plastics and Composites 06.80 Composite Fabrications 06.00.05.0010 FRP Grating 89.00 SF 64.60 /SF 5,749 06.80 Composite Fabrications 1.00 LS 5,749.32 /LS 5,749 06.0 Wood, Plastics and Composites 1.00 LS 5,749.32 /LS 5,749 07.0 Thermal and Moisture Protection 07.30 Steep Slope Roofing 07.30.02.0010 Clay Tile Roofing 450.00 SF 14.53 /SF 6,537 07.30 Steep Slope Roofing 450.00 SF 14.53 /SF 6,537 07.50 Membrane Roofing 07.50.02.0010 TPO Roofing 4,935.00 SF 12.40 /SF 61,187 07.50 Membrane Roofing 1.00 LS 61,186.95 /LS 61,187 07.0 Thermal and Moisture Protection 1.00 LS 67,723.72 /LS 67,724 08.0 Openings 08.10 Doors and Frames 08.10.01.0010 Hollow Metal Doors & Frames 10.00 EA 2,916.50 /EA 29,165 08.30.01.0010 Overhead Coiling Door 1.00 EA 8,165.86 /EA 8,166 08.40.01.0010 Translucent Wall Panels 1.00 EA 24,201.47 /EA 24,201 08.10 Doors and Frames 1.00 LS 61,532.29 /LS 61,532 08.0 Openings 1.00 LS 61,532.29 /LS 61,532 09.0 Finishes 09.10 Finishes, Special Coatings 09.10.02.0010 Chemical Resistant Coatings 12,900.00 SF 45.39 /SF 585,586 09.10 Finishes, Special Coatings 1.00 LS 585,585.80 /LS 585,586 09.0 Finishes 1.00 LS 585,585.80 /LS 585,586 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 5,100.00 SF 16.66 /SF 84,954 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 18 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 21.00 Fire Suppression 1.00 LS 84,954.29 /LS 84,954 21.0 Fire Suppression 1.00 LS 84,954.29 /LS 84,954 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 10.00 EA 1,614.40 /EA 16,144 22.01.01.0110 Tankless Water Heater 2.00 EA 1,638.44 /EA 3,277 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 15.00 LF 204.12 /LF 3,062 33.00.04.FSS06 06" FSS - Fire Sprinkler Service 34.00 LF 280.95 /LF 9,552 33.00.07.3W01 01" 3W - Plant Water 61.00 LF 77.84 /LF 4,748 33.00.07.D02 02" D - Drain 17.00 LF 185.93 /LF 3,161 33.00.07.D03 03" D - Drain 132.00 LF 135.16 /LF 17,842 33.00.07.D04 04" D - Drain 12.00 LF 156.83 /LF 1,882 40.10.04.3W01 01" 3W - No. 3 Water (Plant Effluent)80.00 LF 23.66 /LF 1,892 40.10.06.1W00.75 00.75" 1W - Potable Water 22.00 LF 35.16 /LF 774 40.10.06.1W01.25 01.25" 1W - Potable Water 22.00 LF 55.69 /LF 1,225 40.10.06.1W01.5 01.5" 1W - Potable Water 139.00 LF 41.52 /LF 5,771 40.10.06.1W02 02" 1W - Potable Water 15.00 LF 70.17 /LF 1,053 22.00 Plumbing 1.00 LS 70,382.63 /LS 70,383 22.0 Plumbing 1.00 LS 70,382.63 /LS 70,383 23.0 HVAC 23.00 HVAC 23.00.02.0000 HVAC Allowance 1.00 LS 33,315.40 /LS 33,315 23.00.02.0010 BioReact Exhaust Fan 7.00 EA 8,066.69 /EA 56,467 23.00.02.0020 HVAC Ductwork 1.00 LS 78,150.31 /LS 78,150 23.00 HVAC 1.00 LS 167,932.57 /LS 167,933 23.0 HVAC 5,100.00 SF 32.93 /SF 167,933 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0003 Site Electrical, Manholes/Handholes 2.00 EA 12,829.85 /EA 25,660 26.10.01.0011 Miscellaneous Grounding 1.00 LS 9,033.76 /LS 9,034 26.10 Site Electrical 1.00 LS 34,693.45 /LS 34,693 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 74,215.00 LF 17.57 /LF 1,304,181 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 520,308.38 /LS 520,308 26.15 Process Electrical 1.00 LS 1,824,489.02 /LS 1,824,489 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 310,496.20 /LS 310,496 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 80,980.26 /LS 80,980 26.20 Facility Electrical 1.00 LS 391,476.46 /LS 391,476 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 1,300,806.63 /LS 1,300,807 26.25.01.1000 Electrical Equipment, Transformers 1000kVA 2.00 EA 159,081.02 /EA 318,162 26.25.99.0001 Electrical, Testing 1.00 LS 37,861.69 /LS 37,862 26.25 Electrical Equipment 1.00 LS 1,656,830.36 /LS 1,656,830 26.0 Electrical Work 1.00 LS 3,907,489.29 /LS 3,907,489 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 21,083.26 /LS 21,083 27.00 Communications 1.00 LS 21,083.26 /LS 21,083 27.0 Communications 1.00 LS 21,083.26 /LS 21,083 31.0 Earthwork 31.15 Site Preparation 31.15.02.0010 Dewatering Allowance 1.00 LS 370,811.69 /LS 370,812 31.15 Site Preparation 1.00 LS 370,811.69 /LS 370,812 31.25 Earthworks, Structural 31.20.07.0010 Excavation and Backfill 5,000.00 CY 25.60 /CY 128,015 31.25.03.0010 Structrual Fill, Infill 635.00 CY 77.76 /CY 49,381 31.25 Earthworks, Structural 5,635.00 CY 31.48 /CY 177,396 31.0 Earthwork 1.00 LS 548,207.28 /LS 548,207 33.0 Utilities 33.05 Buried Process Piping 33.00.04.PER30 30" PER - Permeate 9.00 LF 2,396.42 /LF 21,568 33.00.04.RAS24 24" RAS - Return Activated Sludge 254.00 LF 1,037.97 /LF 263,643 33.00.04.TD08 08" TD - Tank Drain 84.00 LF 279.72 /LF 23,497 33.00.04.TD12 12" TD - Tank Drain 54.00 LF 834.87 /LF 45,083 33.00.04.WAS04 04" WAS - Waste Activated Sludge 18.00 LF 191.64 /LF 3,450 33.00.07.CD03 03" CD - Chemical Drain 113.00 LF 133.20 /LF 15,051 33.05 Buried Process Piping 532.00 LF 699.80 /LF 372,292 33.0 Utilities 532.00 LF 699.80 /LF 372,292 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.PD06 06" PD - Pumped Drain 42.00 LF 392.50 /LF 16,485 40.10.01.RAS24 24" RAS - Return Activated Sludge 55.00 LF 3,950.32 /LF 217,267 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 19 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 40.10.01.TD08 08" TD - Tank Drain 68.00 LF 1,289.10 /LF 87,659 40.10.01.WAS04 04" WAS - Waste Activated Sludge 35.00 LF 728.25 /LF 25,489 40.10.03.ALP06 06" ALP - Low Pressure Air 18.00 LF 912.81 /LF 16,431 40.10.03.ALP08 08" ALP - Low Pressure Air 13.00 LF 783.21 /LF 10,182 40.10.03.ALP10 10" ALP - Air Low Pressure 9.00 LF 400.84 /LF 3,608 40.10.03.ALP12 12" ALP - Low Pressure Air 7.00 LF 7,567.70 /LF 52,974 40.10.03.ALP16 16" ALP - Air Low Pressure 31.00 LF 2,517.71 /LF 78,049 40.10.03.ALP24 24" ALP - Low Pressure Air 37.00 LF 2,306.22 /LF 85,330 40.10.03.AS06 06" AS - Air Scour 4.00 LF 1,443.65 /LF 5,775 40.10.03.AS08 08" AS - Air Scour 123.00 LF 787.41 /LF 96,852 40.10.03.AS10 10" AS - Air Scour 74.00 LF 1,261.05 /LF 93,317 40.10.03.AS12 12" AS - Air Scour 53.00 LF 1,143.56 /LF 60,609 40.10.03.AS18 18" AS - Air Scour 45.00 LF 1,279.92 /LF 57,596 40.10.03.HP01 01" HP - Hydrogen Peroxide 100.00 LF 32.32 /LF 3,232 40.10.03.HP01.5 01.5" HP - Hydrogen Peroxide 100.00 LF 43.12 /LF 4,312 40.10.03.HP02 02" HP - Hydrogen Peroxide 50.00 LF 57.55 /LF 2,878 40.10.03.ML03 03" ML - Mixed Liquor 10.00 LF 890.83 /LF 8,908 40.10.03.ML20 20" ML - Mixed Liquor 32.00 LF 1,811.60 /LF 57,971 40.10.03.PER08 08" PER - Permeate 5.00 LF 2,545.56 /LF 12,728 40.10.03.PER10 10" PER - Permeate 214.00 LF 1,208.41 /LF 258,600 40.10.03.PER12 12" PER - Permeate 98.00 LF 1,958.04 /LF 191,888 40.10.03.PER16 16" PER - Permeate 1.00 LF 6,094.82 /LF 6,095 40.10.03.PER24 24" PER - Permeate 61.00 LF 1,220.22 /LF 74,433 40.10.03.PER30 30" PER - Permeate 14.00 LF 3,892.82 /LF 54,499 40.10.03.PER36 36" PER - Permeate 11.00 LF 6,889.62 /LF 75,786 40.10.04.CA01 01" CA - Citric Acid 200.00 LF 16.27 /LF 3,254 40.10.04.CA02 02" CA - Citric Acid 50.00 LF 23.35 /LF 1,168 40.10.04.SHC01 01" SHC - Sodium Hypochlorite 100.00 LF 16.27 /LF 1,627 40.10.04.SHC01.5 01.5" SHC - Sodium Hypochlorite 100.00 LF 21.36 /LF 2,136 40.10.06.AHP00.75 00.75" AHP - Air High Pressure 600.00 LF 64.87 /LF 38,924 40.00 Exposed Process Pipe 2,360.00 LF 722.91 /LF 1,706,061 40.30 Water Control Gates 40.30.03.0010 ML Weir Gate - 40-G-4001 1.00 EA 21,869.18 /EA 21,869 40.30.03.0020 Membrane Tank Inlet Gate - 40-G-120x 6.00 EA 21,869.20 /EA 131,215 40.30 Water Control Gates 7.00 EA 21,869.19 /EA 153,084 40.0 Process Pipe 2,360.00 LF 787.77 /LF 1,859,145 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 915,551.41 /LS 915,551 40.90 Instrumentation & Controls 1.00 LS 915,551.41 /LS 915,551 40.9 Instrumentation & Controls 1.00 LS 915,551.41 /LS 915,551 41.0 Bulk Material Processing Equipment 41.00 Material Handling Equipment 41.00.02.0010 Bridge Crane - 40-M-7501 1.00 EA 147,040.90 /EA 147,041 41.00.99.0010 Monorail Crane - 40-M-7502 1.00 EA 47,842.83 /EA 47,843 41.00 Material Handling Equipment 1.00 LS 194,883.73 /LS 194,884 41.0 Bulk Material Processing Equipment 1.00 LS 194,883.73 /LS 194,884 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 40.05.49.0010 WAS Pump - 40-P-420x 2.00 EA 39,321.69 /EA 78,643 44.05.20.0010 Neuros blowers - 34-B-100x 3.00 EA 337,936.38 /EA 1,013,809 44.05.20.0020 Aeration Blower - 34-B-1004 1.00 EA 139,750.76 /EA 139,751 44.05.42.0010 Membrane Feed Pumps - 40-P-100x 5.00 EA 138,951.29 /EA 694,756 44.05.80.0010 MBR Equipment 1.00 LS 7,062,927.93 /LS 7,062,928 44.05 Furnish and Install Process Equipment 1.00 LS 8,989,887.66 /LS 8,989,888 44.0 Process Equipment - Municipal 1.00 LS 8,989,887.66 /LS 8,989,888 40.0 MBR 2.00 LS 11,263,174.73 /LS 22,526,349 44.0 Switchgear Building 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 1.00 LS 36,558.55 /LS 36,559 02.40 Demolition 1.00 LS 36,558.55 /LS 36,559 02.0 Existing Conditions 1.00 LS 36,558.55 /LS 36,559 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.05.00.0044 Raised Floor Bldg 44.0 Switchgear Room 810.00 SF 28.15 /SF 22,803 03.10 Cast-In-Place Concrete Work 62.57 CY 364.43 /CY 22,803 03.0 Concrete Work 62.57 CY 364.43 /CY 22,803 04.0 Masonry 04.00 Masonry 04.00.02.0012 Raise Door Openings to Match Raised Floor 1.00 LS 1,491.13 /LS 1,491 04.00 Masonry 26.00 SF 57.35 /SF 1,491 04.0 Masonry 26.00 SF 57.35 /SF 1,491 09.0 Finishes 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 20 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 09.10 Finishes, Special Coatings 03.05.00.0044 Raised Floor Bldg 44.0 Switchgear Room 810.00 SF 5.45 /SF 4,412 09.10 Finishes, Special Coatings 1.00 LS 4,412.33 /LS 4,412 09.0 Finishes 1.00 LS 4,412.33 /LS 4,412 23.0 HVAC 23.00 HVAC 23.00.02.0001 New Air Conditioner for Switchgear Room 1.00 LS 24,286.92 /LS 24,287 23.00 HVAC 1.00 LS 24,286.92 /LS 24,287 23.0 HVAC 810.00 SF 29.98 /SF 24,287 26.0 Electrical Work 26.00 Electrical 26.00.01.0001 Cost of Temporary 480 volt generator (rental 500kW) for a year 1.00 LS 102,491.33 /LS 102,491 26.00 Electrical 1.00 LS 102,491.33 /LS 102,491 26.10 Site Electrical 26.10.01.0011 Miscellaneous Grounding 1.00 LS 16,312.11 /LS 16,312 26.10 Site Electrical 1.00 LS 16,312.11 /LS 16,312 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 3,955.00 LF 26.56 /LF 105,037 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 12,394.48 /LS 12,394 26.15 Process Electrical 1.00 LS 117,431.94 /LS 117,432 26.20 Facility Electrical 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 12,397.43 /LS 12,397 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 23,412.39 /LS 23,412 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 10,923.82 /LS 10,924 26.20 Facility Electrical 1.00 LS 46,733.64 /LS 46,734 26.25 Electrical Equipment 26.05.07.0010 Electrical Equipment, Generator - 2500 KW 44-GEN-01 1.00 EA 1,876,734.62 /EA 1,876,735 26.25.01.0001 Electrical Equipment 1.00 LS 16,272.07 /LS 16,272 26.25.01.0750 Electrical Equipment, Transformers 500kVA 1.00 LS 135,629.90 /LS 135,630 26.25.03.0001 Electrical Equipment, Load Interrupter Switch, 1.00 EA 75,232.88 /EA 75,233 26.25.03.0002 Electrical Equipment, Switchgear - 15 KV 44-MSG-01 1.00 EA 1,290,484.75 /EA 1,290,485 26.25.99.0001 Electrical, Testing 1.00 LS 20,192.91 /LS 20,193 26.25 Electrical Equipment 1.00 LS 3,414,547.13 /LS 3,414,547 26.0 Electrical Work 1.00 LS 3,697,516.15 /LS 3,697,516 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 5,436.13 /LS 5,436 40.90 Instrumentation & Controls 1.00 LS 5,436.13 /LS 5,436 40.9 Instrumentation & Controls 1.00 LS 5,436.13 /LS 5,436 44.0 Switchgear Building 1.00 LS 3,792,504.20 /LS 3,792,504 51.0 Chemical Storage 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.13.0006 Equipment Pad, Type E, 6" Thick 1.00 CY 803.91 /CY 804 03.10 Cast-In-Place Concrete Work 1.00 CY 803.91 /CY 804 03.0 Concrete Work 1.00 CY 803.91 /CY 804 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,260.00 LF 12.72 /LF 16,022 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 30,108.62 /LS 30,109 26.15 Process Electrical 1.00 LS 46,130.56 /LS 46,131 26.0 Electrical Work 1.00 LS 46,130.56 /LS 46,131 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.04.1094 Chem Storage Piping Allowance 1.00 LS 16,657.70 /LS 16,658 40.00 Exposed Process Pipe 1.00 LF 16,657.70 /LF 16,658 40.0 Process Pipe 1.00 LF 16,657.70 /LF 16,658 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 7,688.15 /LS 7,688 40.90 Instrumentation & Controls 1.00 LS 7,688.15 /LS 7,688 40.9 Instrumentation & Controls 1.00 LS 7,688.15 /LS 7,688 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.56.0020 Sodium Hypochlorite Metering Pump, 51-P-530x 2.00 EA 21,927.31 /EA 43,855 44.05 Furnish and Install Process Equipment 1.00 LS 43,854.61 /LS 43,855 44.0 Process Equipment - Municipal 1.00 LS 43,854.61 /LS 43,855 51.0 Chemical Storage 1.00 LS 115,134.93 /LS 115,135 53.0 UV Area Electrical Building 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 21 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 03.10.02.0012 Continuous Footing, 12" Thick 21.06 CY 1,040.25 /CY 21,910 03.10.05.0006 Slab on Grade, 06" Thick 0.59 CY 1,500.54 /CY 890 03.10.05.0012 Slab on Grade, 12" Thick 27.82 CY 1,150.63 /CY 32,005 03.10.06.0008 Concrete Walls, 08" Thick 10.37 CY 3,034.93 /CY 31,472 03.10.13.0012 Equipment Pad, 12" Thick 6.19 CY 1,928.50 /CY 11,928 03.10.15.0010 Concrete Stairs 10.00 CY 3,318.22 /CY 33,182 03.10 Cast-In-Place Concrete Work 76.03 CY 1,728.20 /CY 131,387 03.0 Concrete Work 76.03 CY 1,728.20 /CY 131,387 04.0 Masonry 04.20 Concrete Unit Masonry 04.00.02.0010 CMU Walls 2,340.00 SF 27.31 /SF 63,901 04.20 Concrete Unit Masonry 2,340.00 SF 27.31 /SF 63,901 04.0 Masonry 2,340.00 SF 27.31 /SF 63,901 05.0 Metals 05.00 Metals 05.10.01.0005 Structural Steel 1.00 TN 5,110.90 /TN 5,111 05.30.01.0010 Roof Decking 562.00 SF 6.47 /SF 3,634 05.50.04.0010 Aluminum Handrail 53.00 LF 227.55 /LF 12,060 05.00 Metals 1.00 LS 20,805.30 /LS 20,805 05.0 Metals 1.00 LS 20,805.30 /LS 20,805 07.0 Thermal and Moisture Protection 07.50 Membrane Roofing 07.10.01.0010 TPO Roofing 562.00 SF 10.06 /SF 5,656 07.50 Membrane Roofing 1.00 LS 5,655.57 /LS 5,656 07.0 Thermal and Moisture Protection 1.00 LS 5,655.57 /LS 5,656 23.0 HVAC 23.00 HVAC 23.00.02.0000 HVAC Allowance 1.00 LS 53,704.43 /LS 53,704 23.00 HVAC 1.00 LS 53,704.43 /LS 53,704 23.0 HVAC 562.00 SF 95.56 /SF 53,704 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0003 Site Electrical, Manholes/Handholes 2.00 EA 12,829.84 /EA 25,660 26.10.01.0011 Miscellaneous Grounding 1.00 LS 9,033.74 /LS 9,034 26.10 Site Electrical 1.00 LS 34,693.41 /LS 34,693 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 2,390.00 LF 32.15 /LF 76,838 26.15 Process Electrical 1.00 LS 76,838.04 /LS 76,838 26.20 Facility Electrical 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 9,917.91 /LS 9,918 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 17,392.60 /LS 17,393 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 7,924.39 /LS 7,924 26.27.28.0001 Communication & Security 648.00 SF 19.82 /SF 12,846 26.20 Facility Electrical 1.00 LS 48,080.62 /LS 48,081 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 329,957.12 /LS 329,957 26.25.01.1000 Electrical Equipment, Transformers 1000kVA 2.00 EA 159,081.02 /EA 318,162 26.25.99.0001 Electrical, Testing 1.00 LS 29,448.00 /LS 29,448 26.25 Electrical Equipment 1.00 LS 677,567.16 /LS 677,567 26.0 Electrical Work 1.00 LS 837,179.23 /LS 837,179 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 316,860.47 /LS 316,860 40.90 Instrumentation & Controls 1.00 LS 316,860.47 /LS 316,860 40.9 Instrumentation & Controls 1.00 LS 316,860.47 /LS 316,860 53.0 UV Area Electrical Building 1.00 LS 1,429,492.54 /LS 1,429,493 54.0 UV Disinfection 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0008 Slab on Grade, 08" Thick 0.77 CY 1,533.11 /CY 1,173 03.10.05.0030 Slab on Grade, 30" Thick 404.24 CY 702.97 /CY 284,169 03.10.06.0012 Concrete Walls, 12" Thick 15.77 CY 2,273.72 /CY 35,854 03.10.06.0021 Concrete Walls, 21" Thick 23.14 CY 1,602.83 /CY 37,088 03.10.06.0030 Concrete Walls, 30" Thick 2.71 CY 1,822.29 /CY 4,935 03.10.09.0024 Concrete Column, 24" Diameter 5.36 CY 2,504.91 /CY 13,416 03.10.09.0118 Concrete Column, 18" Dia.12.91 CY 3,221.66 /CY 41,595 03.10.15.0010 Concrete Stairs 6.26 CY 1,439.38 /CY 9,010 03.10 Cast-In-Place Concrete Work 471.15 CY 906.81 /CY 427,240 03.0 Concrete Work 471.15 CY 906.81 /CY 427,240 05.0 Metals 05.10 Structural Steel 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 22 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 05.10.01.0010 Structural Steel, Stainless Steel 3.32 TN 9,625.10 /TN 31,955 05.10.01.0020 Steel Beam Framing 980.00 LF 93.14 /LF 91,273 05.10.01.0910 Monorail Steel Beam 78.00 LF 125.75 /LF 9,808 05.30.01.0010 Roof Decking 3,709.00 SF 7.85 /SF 29,131 05.10 Structural Steel 1.00 LS 162,168.48 /LS 162,168 05.50 Metal Fabrications 05.50.02.0010 Aluminum Stairs 12.00 RISR 840.65 /RISR 10,088 05.50.04.0010 Aluminum Handrail 39.00 LF 214.30 /LF 8,358 05.50.05.0020 Aluminum Grating 19.00 SF 102.65 /SF 1,950 05.50 Metal Fabrications 1.00 LS 20,395.68 /LS 20,396 05.0 Metals 1.00 LS 182,564.16 /LS 182,564 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 3,178.00 SF 16.66 /SF 52,938 21.00 Fire Suppression 1.00 LS 52,938.16 /LS 52,938 21.0 Fire Suppression 1.00 LS 52,938.16 /LS 52,938 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 6.00 EA 226.51 /EA 1,359 22.00.05.0010 Trench Drains 134.00 LF 218.01 /LF 29,214 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 15.00 LF 204.12 /LF 3,062 33.00.07.3W01 01" 3W - Plant Water 15.00 LF 77.86 /LF 1,168 40.10.04.PD03 03" PD - Pumped Drain 101.00 LF 147.73 /LF 14,921 40.10.06.1W01 01" 1W - No. 1 Water (Potable)110.00 LF 36.93 /LF 4,063 44.05.49.0010 Filtrate Pump 2.00 EA 7,199.50 /EA 14,399 22.00 Plumbing 1.00 LS 68,185.27 /LS 68,185 22.0 Plumbing 1.00 LS 68,185.27 /LS 68,185 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 20,750.00 LF 14.52 /LF 301,353 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 276,645.80 /LS 276,646 26.15 Process Electrical 1.00 LS 577,998.50 /LS 577,999 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 105,455.77 /LS 105,456 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 30,162.88 /LS 30,163 26.20 Facility Electrical 1.00 LS 135,618.65 /LS 135,619 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 136,373.68 /LS 136,374 26.25.99.0001 Electrical, Testing 1.00 LS 5,889.60 /LS 5,890 26.25 Electrical Equipment 1.00 LS 142,263.28 /LS 142,263 26.0 Electrical Work 1.00 LS 855,880.43 /LS 855,880 33.0 Utilities 33.05 Buried Process Piping 33.00.04.PER30 30" PER - Permeate 68.00 LF 3,176.29 /LF 215,988 33.05 Buried Process Piping 68.00 LF 3,176.29 /LF 215,988 33.0 Utilities 68.00 LF 3,176.29 /LF 215,988 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.EFF20 20" EFF - Effluent 47.00 LF 4,579.78 /LF 215,250 40.10.01.EFF30 30" EFF - Effluent 52.00 LF 4,589.22 /LF 238,639 40.10.01.PER12 12" PER - Permeate 230.00 LF 1,217.03 /LF 279,917 40.10.01.PER20 20" PER - Permeate 9.00 LF 14,938.52 /LF 134,447 40.00 Exposed Process Pipe 338.00 LF 2,568.79 /LF 868,253 40.0 Process Pipe 338.00 LF 2,568.79 /LF 868,253 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 654,626.85 /LS 654,627 40.90 Instrumentation & Controls 1.00 LS 654,626.85 /LS 654,627 40.9 Instrumentation & Controls 1.00 LS 654,626.85 /LS 654,627 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.76.55.0010 UV Disinfection System 1.00 LS 2,648,327.18 /LS 2,648,327 44.05 Furnish and Install Process Equipment 1.00 LS 2,648,327.18 /LS 2,648,327 44.0 Process Equipment - Municipal 1.00 LS 2,648,327.18 /LS 2,648,327 54.0 UV Disinfection 1.00 LS 5,974,002.93 /LS 5,974,003 55.0 Chlorine Contact Basin 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.10.1095 Chlorine Contact Basin Allowance 1.00 LS 24,986.54 /LS 24,987 40.00 Exposed Process Pipe 1.00 LF 24,986.54 /LF 24,987 40.0 Process Pipe 1.00 LF 24,986.54 /LF 24,987 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 23 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 55.0 Chlorine Contact Basin 1.00 LS 24,986.54 /LS 24,987 64.0 Filtration Equalization Pump Station 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0014 Slab on Grade, 14" Thick 17.33 CY 935.90 /CY 16,216 03.10.06.0012 Concrete Walls, 12" Thick 41.48 CY 2,492.00 /CY 103,371 03.10.10.0012 Elevated Deck, 12" Thick 10.82 CY 2,221.22 /CY 24,022 03.10.16.0010 Concrete Fill 12.90 CY 402.40 /CY 5,191 03.10 Cast-In-Place Concrete Work 82.52 CY 1,803.14 /CY 148,800 03.0 Concrete Work 82.52 CY 1,803.14 /CY 148,800 05.0 Metals 05.50 Metal Fabrications 05.50.05.0010 Aluminum Checker Plate 12.00 SF 171.12 /SF 2,053 05.50 Metal Fabrications 1.00 LS 2,053.42 /LS 2,053 05.0 Metals 1.00 LS 2,053.42 /LS 2,053 08.0 Openings 08.30 Specialty Doors and Frames 08.30.01.0020 Aluminum Floor Door 1.00 EA 4,573.74 /EA 4,574 08.30 Specialty Doors and Frames 1.00 EA 4,573.74 /EA 4,574 08.0 Openings 1.00 LS 4,573.74 /LS 4,574 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 3,040.00 LF 9.00 /LF 27,354 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 58,792.35 /LS 58,792 26.15 Process Electrical 1.00 LS 86,146.27 /LS 86,146 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 9,380.48 /LS 9,380 26.25.99.0001 Electrical, Testing 1.00 LS 504.82 /LS 505 26.25 Electrical Equipment 1.00 LS 9,885.30 /LS 9,885 26.0 Electrical Work 1.00 LS 96,031.57 /LS 96,032 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 1,446.01 /LS 1,446 27.00 Communications 1.00 LS 1,446.01 /LS 1,446 27.0 Communications 1.00 LS 1,446.01 /LS 1,446 31.0 Earthwork 31.25 Earthworks, Structural 31.25.01.64.0010 Structural Excavation and Backfill 170.00 CY 23.50 /CY 3,995 31.25 Earthworks, Structural 170.00 CY 23.50 /CY 3,995 31.0 Earthwork 1.00 LS 3,994.79 /LS 3,995 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.FILT04 04" FILT - Dewatering Filtrate 6.00 LF 258.20 /LF 1,549 40.10.03.FILT03 03" FILT - Dewatering Filtrate 56.00 LF 426.51 /LF 23,884 40.00 Exposed Process Pipe 62.00 LF 410.22 /LF 25,434 40.0 Process Pipe 62.00 LF 410.22 /LF 25,434 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 39,583.62 /LS 39,584 40.90 Instrumentation & Controls 1.00 LS 39,583.62 /LS 39,584 40.9 Instrumentation & Controls 1.00 LS 39,583.62 /LS 39,584 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 40.05.49.0020 Filtrate Pump, 64-P-100x 2.00 EA 7,838.64 /EA 15,677 44.05 Furnish and Install Process Equipment 1.00 LS 15,677.28 /LS 15,677 44.0 Process Equipment - Municipal 1.00 LS 15,677.28 /LS 15,677 64.0 Filtration Equalization Pump Station 1.00 LS 337,594.38 /LS 337,594 68.0 Effluent Cooling 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0012 Slab on Grade, 12" Thick 130.56 CY 834.47 /CY 108,944 03.10.05.0018 Slab on Grade, 18" Thick 17.33 CY 921.21 /CY 15,967 03.10.05.0024 Slab on Grade, 24" Thick 87.78 CY 886.52 /CY 77,817 03.10.06.0012 Concrete Walls, 12" Thick 16.85 CY 2,342.71 /CY 39,479 03.10.06.0014 Concrete Walls, 14" Thick 105.02 CY 2,314.40 /CY 243,061 03.10.06.0015 Concrete Walls, 15" Thick 18.70 CY 1,212.07 /CY 22,671 03.10.06.0016 Concrete Walls, 16" Thick 104.79 CY 2,211.25 /CY 231,717 03.10.06.0024 Concrete Walls, 24" Thick 22.30 CY 1,550.36 /CY 34,567 03.10.10.0012 Elevated Deck, 12" Thick 35.37 CY 2,455.11 /CY 86,837 03.10.13.C012 Equipment Pad, Type C, 6" Thick 1.56 CY 2,723.73 /CY 4,238 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 24 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 03.10.13.F006 Equipment Pad, Type F, 6" Thick 0.52 CY 1,238.82 /CY 643 03.10.13.H010 Equipment Pad, Type H, 10" Thick 7.83 CY 1,323.36 /CY 10,367 03.10.16.0010 Concrete Fill 7.69 CY 369.82 /CY 2,844 03.10 Cast-In-Place Concrete Work 556.30 CY 1,580.36 /CY 879,153 03.0 Concrete Work 556.30 CY 1,580.36 /CY 879,153 05.0 Metals 05.50 Metal Fabrications 05.50.03.0010 Aluminum Pipe Ladder 20.00 VLF 356.53 /VLF 7,131 05.50.04.0010 Aluminum Handrail 53.00 LF 214.30 /LF 11,358 05.50.05.0010 Aluminum Checker Plate 38.00 SF 158.93 /SF 6,039 05.50.05.0020 Aluminum Grating 67.00 SF 88.66 /SF 5,940 05.50 Metal Fabrications 1.00 LS 30,467.76 /LS 30,468 05.0 Metals 1.00 LS 30,467.76 /LS 30,468 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 9.00 EA 1,699.03 /EA 15,291 22.01.01.0110 Tankless Water Heater 1.00 EA 1,638.44 /EA 1,638 40.10.02.3W01.5 01.5" 3W - Plant Water 145.00 LF 25.32 /LF 3,672 40.10.02.3W02 02" 3W - Plant Water 24.00 LF 38.42 /LF 922 40.10.06.1W01 01" 1W - No. 1 Water (Potable)21.00 LF 40.93 /LF 859 22.00 Plumbing 1.00 LS 22,383.11 /LS 22,383 22.0 Plumbing 1.00 LS 22,383.11 /LS 22,383 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 47,200.00 LF 6.66 /LF 314,314 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 340,841.91 /LS 340,842 26.15 Process Electrical 1.00 LS 655,155.59 /LS 655,156 26.20 Facility Electrical 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 30,162.89 /LS 30,163 26.20 Facility Electrical 1.00 LS 30,162.89 /LS 30,163 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 419,783.90 /LS 419,784 26.25.99.0001 Electrical, Testing 1.00 LS 15,986.04 /LS 15,986 26.25 Electrical Equipment 1.00 LS 435,769.94 /LS 435,770 26.0 Electrical Work 1.00 LS 1,121,088.42 /LS 1,121,088 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 5,784.04 /LS 5,784 27.00 Communications 1.00 LS 5,784.04 /LS 5,784 27.0 Communications 1.00 LS 5,784.04 /LS 5,784 31.0 Earthwork 31.15 Site Preparation 31.15.02.0010 Dewatering Allowance 1.00 LS 61,801.94 /LS 61,802 31.15 Site Preparation 1.00 LS 61,801.94 /LS 61,802 31.25 Earthworks, Structural 31.25.01.64.0010 Structural Excavation and Backfill 400.00 CY 12.33 /CY 4,933 31.25 Earthworks, Structural 400.00 CY 12.33 /CY 4,933 31.0 Earthwork 1.00 LS 66,734.76 /LS 66,735 33.0 Utilities 33.05 Buried Process Piping 33.00.04.3W08 08" 3W - No. 3 Water (Plant Effluent)135.00 LF 266.98 /LF 36,043 33.00.04.CTW10 10" CTW - Cooling Tower Wash 64.00 LF 413.68 /LF 26,476 33.00.04.EFF30 30" EFF - Effluent 5.00 LF 2,238.02 /LF 11,190 33.00.04.EFF36 36" EFF - Effluent 82.00 LF 2,759.04 /LF 226,241 33.00.04.RWR 24" RWR - Reclaimed Water 52.00 LF 1,192.92 /LF 62,032 33.00.07.3W03 03" 3W - Plant Water 95.00 LF 93.79 /LF 8,910 33.00.07.CD02 02" CD - Chemical Drain 24.00 LF 209.78 /LF 5,035 33.00.07.CD06 06" CD - Chemical Drain 123.00 LF 163.94 /LF 20,165 33.05 Buried Process Piping 580.00 LF 682.92 /LF 396,091 33.0 Utilities 580.00 LF 682.92 /LF 396,091 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.3W06 06" 3W - No. 3 Water (Plant Effluent)19.00 LF 1,872.20 /LF 35,572 40.10.01.3W08 08" 3W - No. 3 Water (Plant Effluent)41.00 LF 1,279.10 /LF 52,443 40.10.01.CTW10 10" CTW - Cooling Tower Wash 62.00 LF 1,245.49 /LF 77,220 40.10.01.EFF10 10" EFF - Effluent 142.00 LF 1,242.15 /LF 176,385 40.10.01.RWR12 12" RWR - Reclaimed Water 20.00 LF 643.49 /LF 12,870 40.10.01.RWR16 16" RWR - Reclaimed Water 18.00 LF 2,467.29 /LF 44,411 40.10.01.RWR24 24" RWR - Reclaimed Water 21.00 LF 1,058.42 /LF 22,227 40.00 Exposed Process Pipe 323.00 LF 1,303.80 /LF 421,127 40.0 Process Pipe 323.00 LF 1,303.80 /LF 421,127 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 25 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 40.90.01.001 Instrumentation & Controls 1.00 LS 78,492.92 /LS 78,493 40.90 Instrumentation & Controls 1.00 LS 78,492.92 /LS 78,493 40.9 Instrumentation & Controls 1.00 LS 78,492.92 /LS 78,493 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.27.0010 3W Strainer - 69-M-1101 1.00 EA 59,780.77 /EA 59,781 44.05.32.0020 Effluent Composit Sampler - 69-SMP-2501 1.00 EA 19,491.66 /EA 19,492 44.05.38.0008 Static Mixer - 08"1.00 EA 19,122.41 /EA 19,122 44.05.42.68.0010 Cooling Tower Pumps 3.00 EA 60,237.12 /EA 180,711 44.05.42.68.0020 3W Pumps 3.00 EA 60,237.11 /EA 180,711 44.05.42.68.0030 Cooling Tower Wash Pump 1.00 EA 43,579.44 /EA 43,579 44.05.56.0010 Cooling Tower Chemical Pump, 68-P-3201 1.00 EA 10,812.47 /EA 10,812 44.05.56.0015 Wash Chemical Drum, 68-TK-3101 1.00 EA 9,314.73 /EA 9,315 44.05.83.68.0010 Cooling Towers 3.00 EA 195,528.54 /EA 586,586 44.05.99.0010 Hydropneumatic Tank 1.00 EA 7,678.60 /EA 7,679 44.05 Furnish and Install Process Equipment 1.00 LS 1,117,788.38 /LS 1,117,788 44.0 Process Equipment - Municipal 1.00 LS 1,117,788.38 /LS 1,117,788 68.0 Effluent Cooling 1.00 LS 4,139,110.61 /LS 4,139,111 70.0 Sludge Blend Tank 02.0 Existing Conditions 02.00 Existing Conditions 02.01.02.7010 Facility Demoltion 1.00 LS 133,644.97 /LS 133,645 02.00 Existing Conditions 1.00 LS 133,644.97 /LS 133,645 02.0 Existing Conditions 1.00 LS 133,644.97 /LS 133,645 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0008 Slab on Grade, 08" Thick 11.83 CY 1,126.28 /CY 13,322 03.10.13.0012 Equipment Pad, 12" Thick 2.22 CY 1,988.69 /CY 4,419 03.10 Cast-In-Place Concrete Work 14.05 CY 1,262.67 /CY 17,741 03.0 Concrete Work 14.05 CY 1,262.67 /CY 17,741 09.0 Finishes 09.10 Finishes, Special Coatings 09.10.02.0010 Chemical Resistant Coatings 1,970.00 SF 45.39 /SF 89,427 09.10 Finishes, Special Coatings 1.00 LS 89,426.66 /LS 89,427 09.0 Finishes 1.00 LS 89,426.66 /LS 89,427 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 4,900.00 LF 10.65 /LF 52,171 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 81,553.41 /LS 81,553 26.15 Process Electrical 1.00 LS 133,724.78 /LS 133,725 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 54,237.30 /LS 54,237 26.20 Facility Electrical 1.00 LS 54,237.30 /LS 54,237 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 5,110.31 /LS 5,110 26.25.99.0001 Electrical, Testing 1.00 LS 504.84 /LS 505 26.25 Electrical Equipment 1.00 LS 5,615.15 /LS 5,615 26.0 Electrical Work 1.00 LS 193,577.23 /LS 193,577 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 1,446.04 /LS 1,446 27.00 Communications 1.00 LS 1,446.04 /LS 1,446 27.0 Communications 1.00 LS 1,446.04 /LS 1,446 31.0 Earthwork 31.25 Earthworks, Structural 31.25.01.70.0010 Structural Excavation and Backfill 60.00 CY 19.53 /CY 1,172 31.25 Earthworks, Structural 60.00 CY 19.53 /CY 1,172 31.0 Earthwork 1.00 LS 1,171.74 /LS 1,172 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.BS04 04" BS - Blended Sludge 5.00 LF 2,875.22 /LF 14,376 40.10.01.BS06 06" BS - Blended Sludge 34.00 LF 1,435.84 /LF 48,819 40.10.01.BS08 08" BS - Blended Sludge 102.00 LF 898.23 /LF 91,619 40.10.01.BS10 10" BS - Blended Sludge 48.00 LF 811.02 /LF 38,929 40.10.01.MS08 08" MS - Mixed Sludge 30.00 LF 901.78 /LF 27,053 40.15.01.FA12 12" FA - Foul Air 150.00 LF 93.31 /LF 13,996 40.15.01.FA16 16" FA - Foul Air 10.00 LF 751.78 /LF 7,518 40.00 Exposed Process Pipe 379.00 LF 639.34 /LF 242,310 40.0 Process Pipe 379.00 LF 639.34 /LF 242,310 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 26 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 40.90.01.001 Instrumentation & Controls 1.00 LS 52,794.90 /LS 52,795 40.90 Instrumentation & Controls 1.00 LS 52,794.90 /LS 52,795 40.9 Instrumentation & Controls 1.00 LS 52,794.90 /LS 52,795 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.40.70.0010 Sludge Mixing Pump 2.00 EA 77,875.91 /EA 155,752 44.05.44.70.0010 Thickener Feed Pump 2.00 EA 48,724.93 /EA 97,450 44.05 Furnish and Install Process Equipment 1.00 LS 253,201.68 /LS 253,202 44.0 Process Equipment - Municipal 1.00 LS 253,201.68 /LS 253,202 70.0 Sludge Blend Tank 1.00 LS 985,313.43 /LS 985,313 72.0 Thickening 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0030 Slab on Grade, 30" Thick 217.50 CY 790.24 /CY 171,877 03.10.06.0008 Concrete Walls, 08" Thick 2.00 CY 3,474.75 /CY 6,956 03.10.06.0012 Concrete Walls, 12" Thick 15.07 CY 2,411.43 /CY 36,340 03.10.06.0024 Concrete Walls, 24" Thick 11.20 CY 1,636.81 /CY 18,332 03.10.06.0030 Concrete Walls, 30" Thick 1.71 CY 1,795.73 /CY 3,073 03.10.09.0018 Concrete Round Column, 18" Diameter 12.88 CY 3,263.53 /CY 42,041 03.10.09.0124 Concrete Column, 24"x24"2.28 CY 2,641.44 /CY 6,025 03.10.13.0012 Equipment Pad, 12" Thick 0.67 CY 2,256.60 /CY 1,505 03.10.14.0006 Concrete Curb, 06"x06"0.19 CY 3,700.36 /CY 718 03.10.15.0010 Concrete Stairs 5.00 CY 3,318.22 /CY 16,591 03.10 Cast-In-Place Concrete Work 268.51 CY 1,130.17 /CY 303,459 03.0 Concrete Work 268.51 CY 1,130.17 /CY 303,459 05.0 Metals 05.00 Metals 05.10.01.0005 Structural Steel 7.21 TN 8,860.56 /TN 63,885 05.10.01.0006 Monorail Beam 75.00 LF 151.30 /LF 11,347 05.30.01.0010 Roof Decking 1,862.00 SF 6.47 /SF 12,041 05.50.02.0010 Aluminum Stairs 6.00 RISR 216.22 /RISR 1,297 05.50.04.0010 Aluminum Handrail 35.00 LF 227.55 /LF 7,964 05.50.05.0010 Aluminum Checker Plate 34.00 SF 90.28 /SF 3,070 05.50.05.0030 Galvanized Steel Grating 46.00 SF 77.21 /SF 3,552 05.00 Metals 1.00 LS 103,155.85 /LS 103,156 05.0 Metals 1.00 LS 103,155.85 /LS 103,156 07.0 Thermal and Moisture Protection 07.60 Flashing and Sheet Metal 07.60.02.0010 Metal Roofing 1,862.00 SF 39.23 /SF 73,053 07.60 Flashing and Sheet Metal 1.00 LS 73,052.97 /LS 73,053 07.0 Thermal and Moisture Protection 1.00 LS 73,052.97 /LS 73,053 14.0 Conveying Equipment 14.00 Conveying Equipment 14.00.03.72.0010 2 Ton Hoist 2.00 EA 4,969.84 /EA 9,940 14.00 Conveying Equipment 1.00 LS 9,939.67 /LS 9,940 14.0 Conveying Equipment 1.00 LS 9,939.67 /LS 9,940 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 1,862.00 SF 16.66 /SF 31,017 21.00 Fire Suppression 1.00 LS 31,016.64 /LS 31,017 21.0 Fire Suppression 1.00 LS 31,016.64 /LS 31,017 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 1.00 EA 4,382.82 /EA 4,383 22.99.10.1001 Emergency Shower 1.00 EA 16,625.35 /EA 16,625 22.00 Plumbing 1.00 LS 21,008.17 /LS 21,008 22.0 Plumbing 1.00 LS 21,008.17 /LS 21,008 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 20,100.00 LF 12.20 /LF 245,304 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 271,258.39 /LS 271,258 26.15 Process Electrical 1.00 LS 516,562.13 /LS 516,562 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 52,727.97 /LS 52,728 26.20 Facility Electrical 1.00 LS 52,727.97 /LS 52,728 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 13,163.11 /LS 13,163 26.25.99.0001 Electrical, Testing 1.00 LS 1,346.20 /LS 1,346 26.25 Electrical Equipment 1.00 LS 14,509.31 /LS 14,509 26.0 Electrical Work 1.00 LS 583,799.41 /LS 583,799 27.0 Communications 27.00 Communications 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 27 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 27.30.01.0002 Network, DATA CAT 6 1.00 LS 6,623.13 /LS 6,623 27.00 Communications 1.00 LS 6,623.13 /LS 6,623 27.0 Communications 1.00 LS 6,623.13 /LS 6,623 31.0 Earthwork 31.25 Earthworks, Structural 31.25.01.72.0010 Structural Excavation and Backfill 165.00 CY 19.28 /CY 3,182 31.25 Earthworks, Structural 165.00 CY 19.28 /CY 3,182 31.0 Earthwork 1.00 LS 3,181.88 /LS 3,182 33.0 Utilities 33.05 Buried Process Piping 33.00.04.BS04 04" BS Blended Sludge 74.00 LF 238.62 /LF 17,658 33.00.04.D04 04" D - Drain 45.00 LF 303.53 /LF 13,659 33.00.04.FILT06 06" FILT - Dewatering Filtrate 69.00 LF 223.96 /LF 15,453 33.00.04.TF06 06" Thickened Filtrate 76.00 LF 281.31 /LF 21,380 33.00.04.THS03 03" THS Thickend Sludge 104.00 LF 224.71 /LF 23,370 33.00.07.D03 03" D - Drain 42.00 LF 181.84 /LF 7,637 33.05 Buried Process Piping 410.00 LF 241.84 /LF 99,156 33.0 Utilities 410.00 LF 241.84 /LF 99,156 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.BS06 06" BS - Blended Sludge 30.00 LF 882.39 /LF 26,472 40.10.01.FILT10 10" FILT - Dewatering Filtrate 7.00 LF 1,513.87 /LF 10,597 40.10.01.PD04 04" PD - Pumped Drain 66.00 LF 310.99 /LF 20,525 40.10.01.THS03 03" Thickend Sludge 20.00 LF 866.06 /LF 17,321 40.10.01.THS04 04" THS - Thickened Sludge 1.00 LF 13,362.39 /LF 13,362 40.10.04.3W01 01" 3W - No. 3 Water (Plant Effluent)55.00 LF 21.33 /LF 1,173 40.10.04.3W01.5 01.5" 3W - No. 3 Water (Plant Effluent)136.00 LF 32.53 /LF 4,424 40.10.04.POL01 01" POL - Polymer Solution 32.00 LF 26.56 /LF 850 40.10.04.POL01.5 01.5" POL - Polymer Solution 80.00 LF 26.29 /LF 2,103 40.10.06.1W01 01" 1W - No. 1 Water (Potable)10.00 LF 236.35 /LF 2,363 40.15.01.FA04 04" FA - Foul Air 59.00 LF 241.94 /LF 14,274 40.15.01.FA06 06" FA - Foul Air 36.00 LF 249.12 /LF 8,968 40.15.01.FA12 12" FA - Foul Air 17.00 LF 307.89 /LF 5,234 40.00 Exposed Process Pipe 548.00 LF 232.97 /LF 127,668 40.0 Process Pipe 548.00 LF 232.97 /LF 127,668 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 143,308.36 /LS 143,308 40.90 Instrumentation & Controls 1.00 LS 143,308.36 /LS 143,308 40.9 Instrumentation & Controls 1.00 LS 143,308.36 /LS 143,308 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.49.0010 Filtrate Pump 2.00 EA 11,170.18 /EA 22,340 44.05.54.72.0010 Thickened Sludge Pump 2.00 EA 7,080.70 /EA 14,161 44.05.71.72.0010 Screw Press Thickener 2.00 EA 404,871.36 /EA 809,743 44.05.71.72.0020 RDT Polymer Blend Unit 2.00 EA 39,230.71 /EA 78,461 44.05.71.72.0021 Polymer Tote 2.00 EA 6,215.71 /EA 12,431 44.05 Furnish and Install Process Equipment 1.00 LS 937,137.29 /LS 937,137 44.0 Process Equipment - Municipal 1.00 LS 937,137.29 /LS 937,137 72.0 Thickening 1.00 LS 2,442,505.92 /LS 2,442,506 73.0 Solids Electrical Building 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.02.1096 Building Footings 19.28 CY 2,179.42 /CY 42,026 03.10.05.1098 Building Slab 17.63 CY 1,053.59 /CY 18,575 03.10.15.1100 Stairs 1.00 LS 10,270.17 /LS 10,270 03.35.10.1097 Slab Backfill (CLSM)39.00 CY 344.03 /CY 13,417 03.10 Cast-In-Place Concrete Work 77.73 CY 1,084.33 /CY 84,288 03.0 Concrete Work 77.73 CY 1,084.33 /CY 84,288 04.0 Masonry 04.00 Masonry 04.00.02.1101 Masonry 1,408.00 SF 30.41 /SF 42,823 04.00 Masonry 1,408.00 SF 30.41 /SF 42,823 04.0 Masonry 1,408.00 SF 30.41 /SF 42,823 05.0 Metals 05.10 Structural Steel 05.10.01.1102 Structural Steel 1.00 LS 12,261.67 /LS 12,262 05.10 Structural Steel 1.00 LS 12,261.67 /LS 12,262 05.0 Metals 1.00 LS 12,261.67 /LS 12,262 07.0 Thermal and Moisture Protection 07.50 Membrane Roofing 07.50.02.1103 Roofing 1.00 LS 6,440.30 /LS 6,440 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 28 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 07.50 Membrane Roofing 1.00 LS 6,440.30 /LS 6,440 07.60 Flashing and Sheet Metal 07.60.01.1105 Cap Flashing 1.00 LS 1,936.39 /LS 1,936 07.60 Flashing and Sheet Metal 1.00 LS 1,936.39 /LS 1,936 07.0 Thermal and Moisture Protection 1.00 LS 8,376.69 /LS 8,377 08.0 Openings 08.10 Doors and Frames 08.10.01.1104 Door and Frame 2.00 EA 2,525.37 /EA 5,051 08.10 Doors and Frames 1.00 LS 5,050.74 /LS 5,051 08.0 Openings 1.00 LS 5,050.74 /LS 5,051 23.0 HVAC 23.00 HVAC 23.00.02.1106 HVAC Allowance 1.00 LS 46,308.39 /LS 46,308 23.00 HVAC 1.00 LS 46,308.39 /LS 46,308 23.0 HVAC 840.00 SF 55.13 /SF 46,308 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0003 Site Electrical, Manholes/Handholes 2.00 EA 12,829.85 /EA 25,660 26.10.01.0011 Miscellaneous Grounding 1.00 LS 9,033.76 /LS 9,034 26.10 Site Electrical 1.00 LS 34,693.45 /LS 34,693 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,710.00 LF 41.29 /LF 70,606 26.15 Process Electrical 1.00 LS 70,606.00 /LS 70,606 26.20 Facility Electrical 26.00.99.0001 Facility Electrical, Services & Distribution, Lighting 420.00 SF 19.82 /SF 8,326 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 6,428.30 /LS 6,428 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 9,582.69 /LS 9,583 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 3,156.05 /LS 3,156 26.20 Facility Electrical 1.00 LS 27,492.96 /LS 27,493 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 479,980.20 /LS 479,980 26.25.01.0500 Electrical Equipment, Transformers 500kVA 2.00 EA 114,466.30 /EA 228,933 26.25.99.0001 Electrical, Testing 1.00 LS 37,861.66 /LS 37,862 26.25 Electrical Equipment 1.00 LS 746,774.47 /LS 746,774 26.0 Electrical Work 1.00 LS 879,566.88 /LS 879,567 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 342,438.17 /LS 342,438 40.90 Instrumentation & Controls 1.00 LS 342,438.17 /LS 342,438 40.9 Instrumentation & Controls 1.00 LS 342,438.17 /LS 342,438 73.0 Solids Electrical Building 1.00 LS 1,421,113.32 /LS 1,421,113 80.0 Digester No. 1 02.0 Existing Conditions 02.00 Existing Conditions 02.01.02.7010 Facility Demoltion 1.00 LS 30,871.62 /LS 30,872 02.00 Existing Conditions 1.00 LS 30,871.62 /LS 30,872 02.0 Existing Conditions 1.00 LS 30,871.62 /LS 30,872 09.0 Finishes 09.10 Finishes, Special Coatings 09.10.02.0010 Chemical Resistant Coatings 4,900.00 SF 45.39 /SF 222,432 09.10 Finishes, Special Coatings 1.00 LS 222,431.84 /LS 222,432 09.0 Finishes 1.00 LS 222,431.84 /LS 222,432 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 61,038.24 /LS 61,038 26.15 Process Electrical 1.00 LS 61,038.24 /LS 61,038 26.0 Electrical Work 1.00 LS 61,038.24 /LS 61,038 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.D04 04" D - Drain 30.00 LF 477.76 /LF 14,333 40.10.01.DS04 04" DS - Digester Sludge 21.00 LF 409.35 /LF 8,596 40.10.01.DS06 06" DS - Digester Sludge 83.00 LF 383.21 /LF 31,807 40.10.01.DS12 12" DS - Digester Sludge 22.00 LF 1,205.24 /LF 26,515 40.10.01.DS14 14" DS - Digester Sludge 36.00 LF 996.52 /LF 35,875 40.10.01.MS04 04" MS - Mixed Sludge 7.00 LF 605.21 /LF 4,236 40.10.01.MS06 06" MS - Mixed Sludge 4.00 LF 867.55 /LF 3,470 40.10.01.MS08 08" MS - Mixed Sludge 9.00 LF 479.38 /LF 4,314 40.10.03.DG04 04" DG - Digester Gas 81.00 LF 172.92 /LF 14,006 40.00 Exposed Process Pipe 293.00 LF 488.58 /LF 143,153 40.0 Process Pipe 293.00 LF 488.58 /LF 143,153 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 29 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 40.90.01.001 Instrumentation & Controls 1.00 LS 21,377.16 /LS 21,377 40.90 Instrumentation & Controls 1.00 LS 21,377.16 /LS 21,377 40.9 Instrumentation & Controls 1.00 LS 21,377.16 /LS 21,377 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.82.82.0020 Digester Gas Handling Equipment 1.00 LS 100,395.19 /LS 100,395 44.05 Furnish and Install Process Equipment 1.00 LS 100,395.19 /LS 100,395 44.0 Process Equipment - Municipal 1.00 LS 100,395.19 /LS 100,395 80.0 Digester No. 1 1.00 LS 579,267.07 /LS 579,267 82.0 Digester No. 2 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0006 Slab on Grade, 06" Thick 0.67 CY 1,476.46 /CY 994 03.10.05.0027 Slab on Grade, 27" Thick 287.50 CY 811.98 /CY 233,445 03.10.06.0014 Concrete Walls, 14" Thick 237.68 CY 2,207.34 /CY 524,633 03.10.09.0024 Concrete Column, 24" Diameter 13.96 CY 2,494.27 /CY 34,827 03.10.10.0012 Elevated Deck, 12" Thick 126.22 CY 2,504.65 /CY 316,142 03.10 Cast-In-Place Concrete Work 666.03 CY 1,666.64 /CY 1,110,041 03.0 Concrete Work 666.03 CY 1,666.64 /CY 1,110,041 05.0 Metals 05.00 Metals 05.50.02.0010 Aluminum Stairs 29.00 RISR 325.85 /RISR 9,450 05.50.04.0010 Aluminum Handrail 268.00 LF 227.55 /LF 60,983 05.00 Metals 1.00 LS 70,432.65 /LS 70,433 05.0 Metals 1.00 LS 70,432.65 /LS 70,433 09.0 Finishes 09.10 Finishes, Special Coatings 09.10.02.0010 Chemical Resistant Coatings 4,960.00 SF 45.39 /SF 225,155 09.10 Finishes, Special Coatings 1.00 LS 225,155.46 /LS 225,155 09.0 Finishes 1.00 LS 225,155.46 /LS 225,155 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 2,400.00 LF 7.86 /LF 18,862 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 64,663.75 /LS 64,664 26.15 Process Electrical 1.00 LS 83,525.35 /LS 83,525 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 117,329.53 /LS 117,330 26.20 Facility Electrical 1.00 LS 117,329.53 /LS 117,330 26.0 Electrical Work 1.00 LS 200,854.88 /LS 200,855 31.0 Earthwork 31.25 Earthworks, Structural 31.25.01.72.0010 Structural Excavation and Backfill 4,300.00 CY 15.78 /CY 67,873 31.25 Earthworks, Structural 4,300.00 CY 15.78 /CY 67,873 31.0 Earthwork 1.00 LS 67,872.59 /LS 67,873 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.D04 04" D - Drain 30.00 LF 477.76 /LF 14,333 40.10.01.DS04 04" DS - Digester Sludge 50.00 LF 328.60 /LF 16,430 40.10.01.DS06 06" DS - Digester Sludge 123.00 LF 389.01 /LF 47,849 40.10.01.DS12 12" DS - Digester Sludge 24.00 LF 1,106.33 /LF 26,552 40.10.01.DS14 14" DS - Digester Sludge 36.00 LF 1,008.51 /LF 36,307 40.10.01.MS06 06" MS - Mixed Sludge 4.00 LF 867.55 /LF 3,470 40.10.01.THS04 04" THS - Thickened Sludge 6.00 LF 437.78 /LF 2,627 40.10.01.THS08 08" THS - Thickened Sludge 28.00 LF 553.60 /LF 15,501 40.10.03.DG04 04" DG - Digester Gas 39.00 LF 237.03 /LF 9,244 40.00 Exposed Process Pipe 340.00 LF 506.80 /LF 172,312 40.0 Process Pipe 340.00 LF 506.80 /LF 172,312 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 17,019.39 /LS 17,019 40.90 Instrumentation & Controls 1.00 LS 17,019.39 /LS 17,019 40.9 Instrumentation & Controls 1.00 LS 17,019.39 /LS 17,019 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.82.82.0020 Digester Gas Handling Equipment 1.00 LS 100,395.18 /LS 100,395 44.05 Furnish and Install Process Equipment 1.00 LS 100,395.18 /LS 100,395 44.0 Process Equipment - Municipal 1.00 LS 100,395.18 /LS 100,395 82.0 Digester No. 2 1.00 LS 1,964,082.44 /LS 1,964,082 83.0 Digester Building 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 30 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 03.10.00.0036 Grade Beams, 36" Wide 103.61 CY 925.17 /CY 95,859 03.10.05.0008 Slab on Grade, 08" Thick 3.38 CY 1,267.37 /CY 4,288 03.10.05.0010 Slab on Grade, 10" Thick 3.43 CY 1,345.08 /CY 4,608 03.10.05.0013 Slab on Grade, 13" Thick 97.22 CY 750.40 /CY 72,953 03.10.05.0014 Slab on Grade, 14" Thick 4.24 CY 1,032.59 /CY 4,373 03.10.06.0008 Concrete Walls, 08" Thick 1.50 CY 3,093.32 /CY 4,640 03.10.09.0118 Concrete Column, 18" Dia.7.46 CY 3,263.52 /CY 24,349 03.10.13.F006 Equipment Pad, Type F, 6" Thick 3.11 CY 1,360.68 /CY 4,233 03.10.15.0010 Concrete Stairs 10.00 CY 1,178.50 /CY 11,785 03.10 Cast-In-Place Concrete Work 233.95 CY 970.68 /CY 227,089 03.0 Concrete Work 233.95 CY 970.68 /CY 227,089 05.0 Metals 05.10 Structural Steel 05.10.01.0010 Structural Steel, Stainless Steel 2.77 TN 9,623.36 /TN 26,657 05.10.01.0020 Steel Beam Framing 655.00 LF 90.78 /LF 59,461 05.30.01.0010 Roof Decking 2,730.00 SF 7.85 /SF 21,442 05.10 Structural Steel 1.00 LS 107,559.62 /LS 107,560 05.50 Metal Fabrications 05.50.02.0010 Aluminum Stairs 20.00 RISR 1,253.93 /RISR 25,079 05.50 Metal Fabrications 1.00 LS 25,078.59 /LS 25,079 05.0 Metals 1.00 LS 132,638.21 /LS 132,638 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 2,317.00 SF 16.66 /SF 38,596 21.00 Fire Suppression 1.00 LS 38,595.89 /LS 38,596 21.0 Fire Suppression 1.00 LS 38,595.89 /LS 38,596 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 4.00 EA 226.51 /EA 906 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 7.00 LF 297.60 /LF 2,083 33.00.07.D03 03" D - Drain 132.00 LF 113.05 /LF 14,923 40.10.02.3W01 01" 3W - Plant Water 82.00 LF 17.91 /LF 1,469 40.10.02.3W02 02" 3W - Plant Water 15.00 LF 39.66 /LF 595 40.10.02.NG01 01" NG - Natural Gas 68.00 LF 45.92 /LF 3,122 22.00 Plumbing 1.00 LS 23,098.71 /LS 23,099 22.0 Plumbing 1.00 LS 23,098.71 /LS 23,099 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 24,020.00 LF 8.17 /LF 196,348 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 272,269.53 /LS 272,270 26.15 Process Electrical 1.00 LS 468,617.45 /LS 468,617 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 57,716.99 /LS 57,717 26.20 Facility Electrical 1.00 LS 57,716.99 /LS 57,717 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 18,318.18 /LS 18,318 26.25.99.0001 Electrical, Testing 1.00 LS 1,682.75 /LS 1,683 26.25 Electrical Equipment 1.00 LS 20,000.93 /LS 20,001 26.0 Electrical Work 1.00 LS 546,335.37 /LS 546,335 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 7,230.06 /LS 7,230 27.00 Communications 1.00 LS 7,230.06 /LS 7,230 27.0 Communications 1.00 LS 7,230.06 /LS 7,230 31.0 Earthwork 31.25 Earthworks, Structural 31.25.03.0010 Structrual Fill, Infill 196.00 CY 77.76 /CY 15,242 31.25 Earthworks, Structural 196.00 CY 77.76 /CY 15,242 31.0 Earthwork 1.00 LS 15,241.91 /LS 15,242 33.0 Utilities 33.05 Buried Process Piping 33.00.04.DS04 04" DS - Digester Sludge 92.00 LF 214.79 /LF 19,760 33.00.04.DS06 06" DS - Digester Sludge 72.00 LF 291.00 /LF 20,952 33.00.04.DS12 12" DS - Digester Sludge 21.00 LF 702.47 /LF 14,752 33.00.04.DS14 14" DS - Digester Sludge 16.00 LF 928.94 /LF 14,863 33.00.04.PSC04 04" PSC - Primary Scum 18.00 LF 326.84 /LF 5,883 33.05 Buried Process Piping 219.00 LF 347.99 /LF 76,211 33.0 Utilities 219.00 LF 347.99 /LF 76,211 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.DS04 04" DS - Digester Sludge 60.00 LF 939.75 /LF 56,385 40.10.01.DS06 06" DS - Digester Sludge 19.00 LF 1,697.39 /LF 32,250 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 31 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 40.10.01.DS12 12" DS - Digester Sludge 38.00 LF 3,285.77 /LF 124,859 40.10.01.DS14 14" DS - Digester Sludge 8.00 LF 7,303.80 /LF 58,430 40.10.02.HWR00.75 00.75" HWR - Hot Water Return 40.00 LF 38.64 /LF 1,546 40.10.02.HWR04 04" HWR - Hot Water Return 57.00 LF 1,209.78 /LF 68,958 40.10.02.HWR05 05" HWR - Hot Water Return 87.00 LF 834.99 /LF 72,644 40.10.02.HWS02 02" HWS - Hot Water Supply 53.00 LF 186.79 /LF 9,900 40.10.02.HWS04 04" HWS - Hot Water Supply 47.00 LF 966.52 /LF 45,427 40.10.02.HWS05 05" HWS - Hot Water Supply 70.00 LF 346.42 /LF 24,249 40.10.04.2W00.75 00.75" 2W - Non-Potable Water 37.00 LF 20.90 /LF 773 40.00 Exposed Process Pipe 516.00 LF 960.12 /LF 495,422 40.0 Process Pipe 516.00 LF 960.12 /LF 495,422 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 223,176.49 /LS 223,176 40.90 Instrumentation & Controls 1.00 LS 223,176.49 /LS 223,176 40.9 Instrumentation & Controls 1.00 LS 223,176.49 /LS 223,176 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.36.0010 Heating Water Expasion Tank, 83-TK-3101 1.00 EA 9,696.84 /EA 9,697 44.05.40.83.0005 Digester Heating Pump, 83-P-160x 3.00 EA 35,676.40 /EA 107,029 44.05.40.83.0010 Digester Mixing Pumps, 83-P-100x 1.00 EA 381,206.39 /EA 381,206 44.05.54.83.0005 Primary Loop Pump, 83-P-300x 2.00 EA 11,828.13 /EA 23,656 44.05.70.83.0005 Hot Water Pumps, 83-P-260x 3.00 EA 4,388.32 /EA 13,165 44.05.82.0010 Boilers, 83-M-500x 2.00 EA 23,022.55 /EA 46,045 44.05.82.0020 Boiler Pump, 83-P-370x 2.00 EA 6,329.35 /EA 12,659 44.05.82.83.0010 Heat Exchangers, 83-HX-200x 3.00 EA 73,464.11 /EA 220,392 44.05 Furnish and Install Process Equipment 1.00 LS 813,849.75 /LS 813,850 44.0 Process Equipment - Municipal 1.00 LS 813,849.75 /LS 813,850 83.0 Digester Building 1.00 LS 2,598,887.53 /LS 2,598,888 84.0 Cogeneration 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 630.00 LF 8.24 /LF 5,192 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 4,929.72 /LS 4,930 26.15 Process Electrical 1.00 LS 10,121.81 /LS 10,122 26.0 Electrical Work 1.00 LS 10,121.81 /LS 10,122 40.0 Process Pipe 40.00 Exposed Process Pipe 40.00.99.1109 Cogeneration Allowance 1.00 LS 16,657.72 /LS 16,658 40.00 Exposed Process Pipe 1.00 LF 16,657.72 /LF 16,658 40.0 Process Pipe 1.00 LF 16,657.72 /LF 16,658 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 18,353.24 /LS 18,353 40.90 Instrumentation & Controls 1.00 LS 18,353.24 /LS 18,353 40.9 Instrumentation & Controls 1.00 LS 18,353.24 /LS 18,353 84.0 Cogeneration 1.00 LS 45,132.77 /LS 45,133 85.0 Digested Sludge Storage Tank 02.0 Existing Conditions 02.40 Demolition 02.01.05.70.0020 Demo Existing Pumps and Piping 1.00 LS 11,678.09 /LS 11,678 02.40 Demolition 1.00 LS 11,678.09 /LS 11,678 02.0 Existing Conditions 1.00 LS 11,678.09 /LS 11,678 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0006 Slab on Grade, 06" Thick 0.96 CY 1,357.56 /CY 1,307 03.10.05.0018 Slab on Grade, 18" Thick 44.17 CY 896.20 /CY 39,583 03.10.06.0012 Concrete Walls, 12" Thick 25.93 CY 2,588.04 /CY 67,095 03.10.13.0012 Equipment Pad, 12" Thick 1.48 CY 2,508.18 /CY 3,715 03.10 Cast-In-Place Concrete Work 72.54 CY 1,539.92 /CY 111,700 03.0 Concrete Work 72.54 CY 1,539.92 /CY 111,700 05.0 Metals 05.00 Metals 05.50.02.0010 Aluminum Stairs 11.00 RISR 388.98 /RISR 4,279 05.50.04.0010 Aluminum Handrail 37.00 LF 227.55 /LF 8,419 05.50.05.0020 Aluminum Grating 37.00 SF 81.48 /SF 3,015 05.00 Metals 1.00 LS 15,712.82 /LS 15,713 05.0 Metals 1.00 LS 15,712.82 /LS 15,713 09.0 Finishes 09.10 Finishes, Special Coatings 09.10.02.0010 Chemical Resistant Coatings 5,970.00 SF 45.39 /SF 271,004 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 32 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 09.10 Finishes, Special Coatings 1.00 LS 271,003.65 /LS 271,004 09.0 Finishes 1.00 LS 271,003.65 /LS 271,004 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 10,240.00 LF 6.77 /LF 69,339 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 131,379.36 /LS 131,379 26.15 Process Electrical 1.00 LS 200,718.75 /LS 200,719 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 49,708.12 /LS 49,708 26.20 Facility Electrical 1.00 LS 49,708.12 /LS 49,708 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 5,196.86 /LS 5,197 26.25.99.0001 Electrical, Testing 1.00 LS 504.84 /LS 505 26.25 Electrical Equipment 1.00 LS 5,701.70 /LS 5,702 26.0 Electrical Work 1.00 LS 256,128.57 /LS 256,129 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 2,892.06 /LS 2,892 27.00 Communications 1.00 LS 2,892.06 /LS 2,892 27.0 Communications 1.00 LS 2,892.06 /LS 2,892 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.DS04 04" DS - Digester Sludge 75.00 LF 929.13 /LF 69,684 40.10.01.DS06 06" DS - Digester Sludge 12.00 LF 843.11 /LF 10,117 40.10.01.DS08 08" DS - Digester Sludge 34.00 LF 1,141.88 /LF 38,824 40.10.01.DS10 10" DS - Digester Sludge 44.00 LF 1,163.48 /LF 51,193 40.10.01.DS12 12" DS - Digester Sludge 37.00 LF 968.56 /LF 35,837 40.10.03.DG04 04" DG - Digester Gas 27.00 LF 131.19 /LF 3,542 40.10.04.PD02 02" PD - Pumped Drain 39.00 LF 118.72 /LF 4,630 40.00 Exposed Process Pipe 268.00 LF 797.86 /LF 213,828 40.0 Process Pipe 268.00 LF 797.86 /LF 213,828 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 85,162.30 /LS 85,162 40.90 Instrumentation & Controls 1.00 LS 85,162.30 /LS 85,162 40.9 Instrumentation & Controls 1.00 LS 85,162.30 /LS 85,162 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 40.05.49.0030 Sludge Storage Sump Pump, 85-P-150x 2.00 EA 15,384.58 /EA 30,769 44.05.40.85.0010 Pumped Mixing System 1.00 LS 164,080.67 /LS 164,081 44.05.44.85.0010 Dewatering Feed Pump 1.00 EA 55,805.63 /EA 55,806 44.05 Furnish and Install Process Equipment 1.00 LS 250,655.46 /LS 250,655 44.0 Process Equipment - Municipal 1.00 LS 250,655.46 /LS 250,655 85.0 Digested Sludge Storage Tank 1.00 LS 1,218,760.10 /LS 1,218,760 86.0 Dewatering Building 02.0 Existing Conditions 02.00 Existing Conditions 02.01.02.7010 Facility Demoltion 1.00 LS 30,871.62 /LS 30,872 02.00 Existing Conditions 1.00 LS 30,871.62 /LS 30,872 02.0 Existing Conditions 1.00 LS 30,871.62 /LS 30,872 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 3,000.00 LF 11.45 /LF 34,365 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 54,287.78 /LS 54,288 26.15 Process Electrical 1.00 LS 88,652.49 /LS 88,652 26.0 Electrical Work 1.00 LS 88,652.49 /LS 88,652 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.DS04 04" DS - Digester Sludge 26.00 LF 424.06 /LF 11,025 40.10.01.DS06 06" DS - Digester Sludge 19.00 LF 525.44 /LF 9,983 40.10.04.POL01 01" POL - Polymer Solution 150.00 LF 14.96 /LF 2,244 40.15.01.FA04 04" FA - Foul Air 166.00 LF 157.15 /LF 26,087 40.15.01.FA06 06" FA - Foul Air 30.00 LF 83.77 /LF 2,513 40.15.01.FA08 08" FA - Foul Air 366.00 LF 72.85 /LF 26,664 40.15.01.FA14 14" FA - Foul Air 92.00 LF 105.85 /LF 9,738 40.15.01.FA18 18" FA - Foul Air 70.00 LF 179.56 /LF 12,569 40.00 Exposed Process Pipe 919.00 LF 109.71 /LF 100,824 40.0 Process Pipe 919.00 LF 109.71 /LF 100,824 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 101,973.20 /LS 101,973 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 33 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 40.90 Instrumentation & Controls 1.00 LS 101,973.20 /LS 101,973 40.9 Instrumentation & Controls 1.00 LS 101,973.20 /LS 101,973 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 43.05.19.86.0010 Screw Press 1.00 EA 5,915.32 /EA 5,915 44.05.008 Furnish and Install Level Lodor Package 2.00 EA 197,957.23 /EA 395,914 44.05 Furnish and Install Process Equipment 1.00 LS 401,829.78 /LS 401,830 44.0 Process Equipment - Municipal 1.00 LS 401,829.78 /LS 401,830 86.0 Dewatering Building 1.00 LS 724,151.48 /LS 724,151 88.0 Odor Control Facility 02.0 Existing Conditions 02.00 Existing Conditions 02.01.02.1110 Demo Structure Roof 1.00 LS 269,749.92 /LS 269,750 02.00 Existing Conditions 1.00 LS 269,749.92 /LS 269,750 02.0 Existing Conditions 1.00 LS 269,749.92 /LS 269,750 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.16.1111 Concrete Slab and Fill in Tank 1.00 LS 170,639.62 /LS 170,640 03.10 Cast-In-Place Concrete Work 412.22 CY 413.95 /CY 170,640 03.0 Concrete Work 412.22 CY 413.95 /CY 170,640 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,800.00 LF 11.41 /LF 20,537 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 45,708.21 /LS 45,708 26.15 Process Electrical 1.00 LS 66,245.60 /LS 66,246 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 40,836.82 /LS 40,837 26.25.99.0001 Electrical, Testing 1.00 LS 3,365.50 /LS 3,366 26.25 Electrical Equipment 1.00 LS 44,202.32 /LS 44,202 26.0 Electrical Work 1.00 LS 110,447.92 /LS 110,448 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 1.00 LS 1,446.03 /LS 1,446 27.00 Communications 1.00 LS 1,446.03 /LS 1,446 27.0 Communications 1.00 LS 1,446.03 /LS 1,446 33.0 Utilities 33.00 Utilities General 33.00.07.1112 2" PVC Water 56.00 LF 91.87 /LF 5,144 33.00.09.1113 18" FA - Foul Air 50.00 LF 334.71 /LF 16,735 33.00 Utilities General 106.00 LF 206.41 /LF 21,880 33.0 Utilities 106.00 LF 206.41 /LF 21,880 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.07.1114 32" FA - Foul Air 340.00 LF 519.46 /LF 176,615 40.10.07.1115 16" FA - Foul Air 62.00 LF 385.44 /LF 23,897 40.00 Exposed Process Pipe 402.00 LF 498.79 /LF 200,512 40.0 Process Pipe 402.00 LF 498.79 /LF 200,512 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 1.00 LS 23,663.55 /LS 23,664 40.90 Instrumentation & Controls 1.00 LS 23,663.55 /LS 23,664 40.9 Instrumentation & Controls 1.00 LS 23,663.55 /LS 23,664 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.04.88.0010 Odor Control Fans 2.00 EA 14,915.40 /EA 29,831 44.05.04.88.0020 Odor Control Media 8,720.00 CF 74.62 /CF 650,689 44.05 Furnish and Install Process Equipment 1.00 LS 680,519.72 /LS 680,520 44.0 Process Equipment - Municipal 1.00 LS 680,519.72 /LS 680,520 88.0 Odor Control Facility 1.00 LS 1,478,858.71 /LS 1,478,859 90.0 MCC-A Building 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 1.00 LS 75,868.39 /LS 75,868 02.40 Demolition 1.00 LS 75,868.39 /LS 75,868 02.0 Existing Conditions 1.00 LS 75,868.39 /LS 75,868 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 6,500.00 LF 21.53 /LF 139,964 26.15 Process Electrical 1.00 LS 139,964.31 /LS 139,964 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 34 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trade Pkg WorkActiv Description Takeoff Quantity Grand Total Unit Price Grand Total with Markups 26.0 Electrical Work 1.00 LS 139,964.31 /LS 139,964 90.0 MCC-A Building 1.00 LS 215,832.70 /LS 215,833 91.0 MCC-B Building 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 1.00 LS 49,473.40 /LS 49,473 02.40 Demolition 1.00 LS 49,473.40 /LS 49,473 02.0 Existing Conditions 1.00 LS 49,473.40 /LS 49,473 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 4,200.00 LF 21.65 /LF 90,934 26.15 Process Electrical 1.00 LS 90,933.88 /LS 90,934 26.0 Electrical Work 1.00 LS 90,933.88 /LS 90,934 91.0 MCC-B Building 1.00 LS 140,407.28 /LS 140,407 92.0 Headworks Electrical Enclosure 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 1.00 LS 22,111.00 /LS 22,111 02.40 Demolition 1.00 LS 22,111.00 /LS 22,111 02.0 Existing Conditions 1.00 LS 22,111.00 /LS 22,111 26.0 Electrical Work 26.00 Electrical 26.00.99.001 Headworks Electrical Enclosure 38 x 12 1.00 LS 63,809.36 /LS 63,809 26.00 Electrical 1.00 LS 63,809.36 /LS 63,809 26.10 Site Electrical 26.10.01.0005 Site Electrical, Duct Bank 120.00 LF 331.89 /LF 39,827 26.10 Site Electrical 1.00 LS 39,826.83 /LS 39,827 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 120.00 LF 1,228.85 /LF 147,462 26.15 Process Electrical 1.00 LS 147,461.79 /LS 147,462 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 1.00 LS 693,115.71 /LS 693,116 26.25.01.0500 Electrical Equipment, Transformers 500kVA 2.00 EA 113,749.70 /EA 227,499 26.25.99.0001 Electrical, Testing 1.00 LS 19,351.54 /LS 19,352 26.25 Electrical Equipment 1.00 LS 939,966.64 /LS 939,967 26.0 Electrical Work 1.00 LS 1,191,064.62 /LS 1,191,065 92.0 Headworks Electrical Enclosure 1.00 LS 1,213,175.62 /LS 1,213,176 94.0 MCC-G Building 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 1.00 LS 31,093.61 /LS 31,094 02.40 Demolition 1.00 LS 31,093.61 /LS 31,094 02.0 Existing Conditions 1.00 LS 31,093.61 /LS 31,094 94.0 MCC-G Building 1.00 LS 31,093.61 /LS 31,094 97.0 MCC-J Building 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 1.00 LS 25,565.86 /LS 25,566 02.40 Demolition 1.00 LS 25,565.86 /LS 25,566 02.0 Existing Conditions 1.00 LS 25,565.86 /LS 25,566 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,400.00 LF 29.32 /LF 41,044 26.15 Process Electrical 1.00 LS 41,043.55 /LS 41,044 26.0 Electrical Work 1.00 LS 41,043.55 /LS 41,044 97.0 MCC-J Building 1.00 LS 66,609.41 /LS 66,609 98.0 PG&E Revenue Meter Switchgear 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0011 Miscellaneous Grounding 1.00 LS 6,775.30 /LS 6,775 26.10 Site Electrical 1.00 LS 6,775.30 /LS 6,775 26.25 Electrical Equipment 26.25.03.0003 Electrical Equipment, Switchgear - 15 KV 98-MSG-01 1.00 LS 360,622.45 /LS 360,622 26.25.99.0001 Electrical, Testing 1.00 LS 4,206.88 /LS 4,207 26.25 Electrical Equipment 1.00 LS 364,829.33 /LS 364,829 26.0 Electrical Work 1.00 LS 371,604.63 /LS 371,605 98.0 PG&E Revenue Meter Switchgear 1.00 LS 371,604.63 /LS 371,605 Estimate Totals 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 35 Work Activity Summary Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Rev/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Estimate Totals Description Amount Totals Hours Rate cent of Total Labor 33,471,918 239,191.620 hrs 29.26% Material 36,331,681 31.76% Subcontract 12,316,985 10.77% Equipment 5,220,903 59,301.161 hrs 4.56% Other 27,054,518 23.65% Total Prime Contractor Costs 114,396,006 114,396,006 100.00%100.00% Total 114,396,006 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 1:57 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 36 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 05.0 Site Work 02.0 Existing Conditions 02.00 Existing Conditions 01.01.05.02.0010 Maintenance of Plant Operations (MOPO) 01.01.05.00 General Conditions, Other Maintenance of Plant Operations (MOPO) - Alllowance 1.00 ls --600,000 --600,000.00 /ls 600,000 999,461.98 /ls 999,462 01.01.05.00 General Conditions, Other 1.00 LS 600,000 600,000.00 /LS 600,000 999,461.98 /LS 999,462 01.01.05.02.0010 Maintenance of Plant Operations (MOPO)1.00 LS 600,000 600,000.00 /LS 600,000 999,461.98 /LS 999,462 02.00 Existing Conditions 1.00 LS 600,000 600,000.00 /LS 600,000 999,461.98 /LS 999,462 02.40 Demolition 02.01.01.0130 Site Demo - Existing Pavement 02.01.01.01 General Site Demolition, Aspalt Pavement Demolish, remove pavement & curb, remove bituminous pavement, 3" thick, excludes hauling and disposal fees 24,223.00 SY 1,404.207 82,230 --29,636 -4.62 /SY 111,866 8.93 /SY 216,271 Demolish, remove pavement & curb, remove concrete, mesh reinforced, to 6" thick, hand held equipment, excludes hauling and disposal fees 270.00 sf 9.258 508 --34 -2.01 /sf 542 3.85 /sf 1,039 02.01.01.01 General Site Demolition, Aspalt Pavement 24,223.00 SY 1,413.466 82,739 29,670 4.64 /SY 112,408 8.97 /SY 217,310 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 4,037.00 CY 151.388 9,519 -9,294 -4.66 /CY 18,813 9.09 /CY 36,704 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 4,037.00 cy 414.035 24,683 --24,216 -12.11 /cy 48,900 23.63 /cy 95,410 Tipping Fee - Asphalt 1,755.00 tn 43,875 --25.00 /tn 43,875 43.58 /tn 76,486 02.01.10.01 Demolition - Removal, Haul and Tip Fee 4,037.00 CY 565.423 34,202 43,875 33,510 27.64 /CY 111,587 51.67 /CY 208,601 02.01.01.0130 Site Demo - Existing Pavement 24,223.00 SY 1,978.888 116,941 43,875 63,180 9.25 /SY 223,995 17.58 /SY 425,911 02.01.01.0140 Site Demo - FAC14 - EQ Basin 02.01.01.01 General Site Demolition, Aspalt Pavement Demolish, remove pavement & curb, remove bituminous pavement, 3" thick, excludes hauling and disposal fees 15,978.00 SY 926.245 54,241 --19,548 -4.62 /SY 73,789 8.93 /SY 142,657 02.01.01.01 General Site Demolition, Aspalt Pavement 15,978.00 SY 926.245 54,241 19,548 4.62 /SY 73,789 8.93 /SY 142,657 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 930.00 CY 34.875 2,193 -2,141 -4.66 /CY 4,334 9.09 /CY 8,456 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 930.00 cy 95.381 5,686 --5,579 -12.11 /cy 11,265 23.63 /cy 21,980 Tipping Fee - Asphalt 930.00 tn 23,250 --25.00 /tn 23,250 43.58 /tn 40,531 02.01.10.01 Demolition - Removal, Haul and Tip Fee 930.00 CY 130.256 7,879 23,250 7,720 41.77 /CY 38,849 76.31 /CY 70,966 02.01.01.0140 Site Demo - FAC14 - EQ Basin 15,978.00 SY 1,056.500 62,120 23,250 27,268 7.05 /SY 112,638 13.37 /SY 213,623 02.01.01.0190 Site Demo - Ponds 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 770.00 CY 28.875 1,816 -1,773 -4.66 /CY 3,588 9.09 /CY 7,001 Topsoil stripping and stockpiling, loam or topsoil, remove and stockpile on site, 200 HP dozer, 6" deep, 200' haul per C.Y. 770.00 cy 10.680 672 --850 -1.98 /cy 1,522 3.87 /cy 2,976 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 770.00 cy 78.971 4,708 --4,619 -12.11 /cy 9,327 23.63 /cy 18,198 02.01.10.01 Demolition - Removal, Haul and Tip Fee 770.00 CY 118.526 7,195 7,242 18.75 /CY 14,437 36.59 /CY 28,175 02.01.01.0190 Site Demo - Ponds 4,600.00 SY 118.526 7,195 7,242 3.14 /SY 14,437 6.13 /SY 28,175 02.01.01.0240 Site Demo - Sludge Drying Beds 02.01.01.00 General Site Demolition Site Demo - Sludge Drying Beds - 5 Crew Days 1.00 LS 300.000 19,328 1,000 -23,387 -43,715.80 /LS 43,716 85,261.30 /LS 85,261 02.01.01.00 General Site Demolition 1.00 LS 300.000 19,328 1,000 23,387 43,715.80 /LS 43,716 85,261.30 /LS 85,261 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 1,300.00 CY 48.750 3,065 -2,993 -4.66 /CY 6,058 9.09 /CY 11,820 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 1,300.00 cy 133.328 7,948 --7,798 -12.11 /cy 15,747 23.63 /cy 30,724 Tipping Fee 1,300.00 tn 97,500 --75.00 /tn 97,500 130.75 /tn 169,969 02.01.10.01 Demolition - Removal, Haul and Tip Fee 1,300.00 CY 182.078 11,014 97,500 10,791 91.77 /CY 119,305 163.47 /CY 212,513 02.01.01.0240 Site Demo - Sludge Drying Beds 1.00 LS 482.078 30,342 98,500 34,178 163,020.54 /LS 163,021 297,773.86 /LS 297,774 02.01.01.0260 Site Demo - Supernatant Lagoon 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 430.00 CY 16.125 1,014 -990 -4.66 /CY 2,004 9.09 /CY 3,910 Topsoil stripping and stockpiling, loam or topsoil, remove and stockpile on site, 200 HP dozer, 6" deep, 200' haul per C.Y. 430.00 cy 5.964 375 --475 -1.98 /cy 850 3.87 /cy 1,662 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 430.00 cy 44.101 2,629 --2,579 -12.11 /cy 5,209 23.63 /cy 10,163 02.01.10.01 Demolition - Removal, Haul and Tip Fee 430.00 CY 66.190 4,018 4,044 18.75 /CY 8,062 36.59 /CY 15,734 02.01.01.0260 Site Demo - Supernatant Lagoon 2,600.00 SY 66.190 4,018 4,044 3.10 /SY 8,062 6.05 /SY 15,734 02.01.02.0010 Site Demo - Air Gap Structure 02.01.02.00 Structure/Building Demolition Site Demo - Air Gap Structure - 1 Crew Days 1.00 LS 60.000 3,866 1,000 -4,677 -9,543.16 /LS 9,543 18,446.86 /LS 18,447 02.01.02.00 Structure/Building Demolition 400.00 LS 60.000 3,866 1,000 4,677 23.86 /LS 9,543 46.12 /LS 18,447 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 40.00 CY 1.500 94 -92 -4.66 /CY 186 9.09 /CY 364 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 40.00 cy 4.102 245 --240 -12.11 /cy 485 23.63 /cy 945 Tipping Fee 20.00 tn 1,500 --75.00 /tn 1,500 130.75 /tn 2,615 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 1 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 02.01.10.01 Demolition - Removal, Haul and Tip Fee 40.00 CY 5.602 339 1,500 332 54.27 /CY 2,171 98.10 /CY 3,924 02.01.02.0010 Site Demo - Air Gap Structure 1.00 LS 65.602 4,205 2,500 5,010 11,714.08 /LS 11,714 22,370.83 /LS 22,371 02.01.02.0020 Site Demo - Aqueous Ammonia Facility 02.01.02.00 Structure/Building Demolition Site Demo - Aqueous Ammonia Facility - 2 Crew Days 1.00 LS 120.000 7,731 1,000 -9,355 -18,086.32 /LS 18,086 35,150.48 /LS 35,150 02.01.02.00 Structure/Building Demolition 900.00 LS 120.000 7,731 1,000 9,355 20.10 /LS 18,086 39.06 /LS 35,150 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 80.00 CY 3.000 189 -184 -4.66 /CY 373 9.09 /CY 727 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 80.00 cy 8.205 489 --480 -12.11 /cy 969 23.63 /cy 1,891 Tipping Fee 40.00 tn 3,000 --75.00 /tn 3,000 130.75 /tn 5,230 02.01.10.01 Demolition - Removal, Haul and Tip Fee 80.00 CY 11.205 678 3,000 664 54.27 /CY 4,342 98.10 /CY 7,848 02.01.02.0020 Site Demo - Aqueous Ammonia Facility 1.00 LS 131.205 8,409 4,000 10,019 22,428.15 /LS 22,428 42,998.36 /LS 42,998 02.01.02.0030 Site Demo - Bike Shed 02.01.02.00 Structure/Building Demolition Site Demo - Bike Shed - 1/4 Crew Days 1.00 LS 15.000 966 250 -1,169 -2,385.79 /LS 2,386 4,611.72 /LS 4,612 02.01.02.00 Structure/Building Demolition 200.00 LS 15.000 966 250 1,169 11.93 /LS 2,386 23.06 /LS 4,612 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 10.00 CY 0.375 24 -23 -4.66 /CY 47 9.09 /CY 91 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 10.00 cy 1.026 61 --60 -12.11 /cy 121 23.63 /cy 236 Tipping Fee 5.00 tn 375 --75.00 /tn 375 130.74 /tn 654 02.01.10.01 Demolition - Removal, Haul and Tip Fee 10.00 CY 1.401 85 375 83 54.27 /CY 543 98.10 /CY 981 02.01.02.0030 Site Demo - Bike Shed 1.00 LS 16.401 1,051 625 1,252 2,928.52 /LS 2,929 5,592.69 /LS 5,593 02.01.02.0040 Site Demo - Biofilter 1 02.01.02.00 Structure/Building Demolition Site Demo - Biofilter 1 - 10 Crew Days 1.00 LS 600.000 38,657 10,000 -46,775 -95,431.60 /LS 95,432 184,468.76 /LS 184,469 02.01.02.00 Structure/Building Demolition 8,600.00 LS 600.000 38,657 10,000 46,775 11.10 /LS 95,432 21.45 /LS 184,469 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 400.00 CY 15.000 943 -921 -4.66 /CY 1,864 9.09 /CY 3,637 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 400.00 cy 41.024 2,446 --2,399 -12.11 /cy 4,845 23.63 /cy 9,454 Tipping Fee 200.00 tn 15,000 --75.00 /tn 15,000 130.75 /tn 26,149 02.01.10.01 Demolition - Removal, Haul and Tip Fee 400.00 CY 56.024 3,389 15,000 3,320 54.27 /CY 21,709 98.10 /CY 39,239 02.01.02.0040 Site Demo - Biofilter 1 1.00 LS 656.024 42,046 25,000 50,095 117,140.76 /LS 117,141 223,708.22 /LS 223,708 02.01.02.0050 Site Demo - Biofilter 2 02.01.02.00 Structure/Building Demolition Site Demo - Biofilter 2 - 10 Crew Days 1.00 LS 600.000 38,657 10,000 -46,775 -95,431.60 /LS 95,432 184,468.74 /LS 184,469 02.01.02.00 Structure/Building Demolition 8,600.00 LS 600.000 38,657 10,000 46,775 11.10 /LS 95,432 21.45 /LS 184,469 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 400.00 CY 15.000 943 -921 -4.66 /CY 1,864 9.09 /CY 3,637 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 400.00 cy 41.024 2,446 --2,399 -12.11 /cy 4,845 23.63 /cy 9,454 Tipping Fee 200.00 tn 15,000 --75.00 /tn 15,000 130.75 /tn 26,149 02.01.10.01 Demolition - Removal, Haul and Tip Fee 400.00 CY 56.024 3,389 15,000 3,320 54.27 /CY 21,709 98.10 /CY 39,239 02.01.02.0050 Site Demo - Biofilter 2 1.00 LS 656.024 42,046 25,000 50,095 117,140.76 /LS 117,141 223,708.19 /LS 223,708 02.01.02.0060 Site Demo - Biofilter 3 02.01.02.00 Structure/Building Demolition Site Demo - Biofilter 3 - 20 Crew Days 1.00 LS 1,200.000 77,313 10,000 -93,550 -180,863.20 /LS 180,863 351,504.84 /LS 351,505 02.01.02.00 Structure/Building Demolition 35,000.00 LS 1,200.000 77,313 10,000 93,550 5.17 /LS 180,863 10.04 /LS 351,505 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 1,500.00 CY 56.250 3,537 -3,453 -4.66 /CY 6,990 9.09 /CY 13,638 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 1,500.00 cy 153.840 9,171 --8,998 -12.11 /cy 18,169 23.63 /cy 35,451 Tipping Fee 750.00 tn 56,250 --75.00 /tn 56,250 130.75 /tn 98,059 02.01.10.01 Demolition - Removal, Haul and Tip Fee 1,500.00 CY 210.090 12,708 56,250 12,451 54.27 /CY 81,409 98.10 /CY 147,148 02.01.02.0060 Site Demo - Biofilter 3 1.00 LS 1,410.090 90,022 66,250 106,001 262,272.53 /LS 262,273 498,652.73 /LS 498,653 02.01.02.0070 Site Demo - Blower Structure 02.01.02.00 Structure/Building Demolition Site Demo - Blower Structure - 4 Crew Days 1.00 LS 240.000 15,463 1,000 -18,710 -35,172.64 /LS 35,173 68,557.70 /LS 68,558 02.01.02.00 Structure/Building Demolition 1,700.00 LS 240.000 15,463 1,000 18,710 20.69 /LS 35,173 40.33 /LS 68,558 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 170.00 CY 6.375 401 -391 -4.66 /CY 792 9.09 /CY 1,546 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 170.00 cy 17.435 1,039 --1,020 -12.11 /cy 2,059 23.63 /cy 4,018 Tipping Fee 85.00 tn 6,375 --75.00 /tn 6,375 130.75 /tn 11,113 02.01.10.01 Demolition - Removal, Haul and Tip Fee 170.00 CY 23.810 1,440 6,375 1,411 54.27 /CY 9,226 98.10 /CY 16,677 02.01.02.0070 Site Demo - Blower Structure 1.00 LS 263.810 16,903 7,375 20,121 44,399.03 /LS 44,399 85,234.45 /LS 85,234 02.01.02.0080 Site Demo - Bone Yard 02.01.02.00 Structure/Building Demolition Site Demo - Bone Yard - 1 Crew Days 1.00 LS 60.000 3,866 1,000 -4,677 -9,543.16 /LS 9,543 18,446.88 /LS 18,447 02.01.02.00 Structure/Building Demolition 4,500.00 LS 60.000 3,866 1,000 4,677 2.12 /LS 9,543 4.10 /LS 18,447 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 40.00 CY 1.500 94 -92 -4.66 /CY 186 9.09 /CY 364 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 40.00 cy 4.102 245 --240 -12.11 /cy 485 23.63 /cy 945 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 2 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 02.01.10.01 Demolition - Removal, Haul and Tip Fee Tipping Fee 20.00 tn 1,500 --75.00 /tn 1,500 130.75 /tn 2,615 02.01.10.01 Demolition - Removal, Haul and Tip Fee 40.00 CY 5.602 339 1,500 332 54.27 /CY 2,171 98.10 /CY 3,924 02.01.02.0080 Site Demo - Bone Yard 1.00 LS 65.602 4,205 2,500 5,010 11,714.08 /LS 11,714 22,370.83 /LS 22,371 02.01.02.0100 Site Demo - Chlorination Station 02.01.02.00 Structure/Building Demolition Site Demo - Chlorination Station - 1 Crew Days 1.00 LS 60.000 3,866 1,000 -4,677 -9,543.16 /LS 9,543 18,446.87 /LS 18,447 02.01.02.00 Structure/Building Demolition 400.00 LS 60.000 3,866 1,000 4,677 23.86 /LS 9,543 46.12 /LS 18,447 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 40.00 CY 1.500 94 -92 -4.66 /CY 186 9.09 /CY 364 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 40.00 cy 4.102 245 --240 -12.11 /cy 485 23.63 /cy 945 Tipping Fee 20.00 tn 1,500 --75.00 /tn 1,500 130.75 /tn 2,615 02.01.10.01 Demolition - Removal, Haul and Tip Fee 40.00 CY 5.602 339 1,500 332 54.27 /CY 2,171 98.10 /CY 3,924 02.01.02.0100 Site Demo - Chlorination Station 1.00 LS 65.602 4,205 2,500 5,010 11,714.08 /LS 11,714 22,370.84 /LS 22,371 02.01.02.0110 Site Demo - Control House 02.01.02.00 Structure/Building Demolition Site Demo - Control House - 2 Crew Days 1.00 LS 120.000 7,731 10,000 -9,355 -27,086.32 /LS 27,086 50,839.90 /LS 50,840 02.01.02.00 Structure/Building Demolition 3,000.00 LS 120.000 7,731 10,000 9,355 9.03 /LS 27,086 16.95 /LS 50,840 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 300.00 CY 11.250 707 -691 -4.66 /CY 1,398 9.09 /CY 2,728 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 300.00 cy 30.768 1,834 --1,800 -12.11 /cy 3,634 23.63 /cy 7,090 Tipping Fee 150.00 tn 11,250 --75.00 /tn 11,250 130.75 /tn 19,612 02.01.10.01 Demolition - Removal, Haul and Tip Fee 300.00 CY 42.018 2,542 11,250 2,490 54.27 /CY 16,282 98.10 /CY 29,430 02.01.02.0110 Site Demo - Control House 3,000.00 LS 162.018 10,273 21,250 11,845 14.46 /LS 43,368 26.76 /LS 80,269 02.01.02.0150 Site Demo - FAC26 - Recirculation Pump Station 02.01.02.00 Structure/Building Demolition Site Demo - FAC26 - Recirculation Pump Station - 3 Crew Days 1.00 LS 180.000 11,597 1,000 -14,032 -26,629.48 /LS 26,629 51,854.09 /LS 51,854 02.01.02.00 Structure/Building Demolition 500.00 LS 180.000 11,597 1,000 14,032 53.26 /LS 26,629 103.71 /LS 51,854 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 75.00 CY 2.813 177 -173 -4.66 /CY 350 9.09 /CY 682 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 75.00 cy 7.692 459 --450 -12.11 /cy 908 23.63 /cy 1,773 Tipping Fee 37.50 tn 2,813 --75.00 /tn 2,813 130.75 /tn 4,903 02.01.10.01 Demolition - Removal, Haul and Tip Fee 75.00 CY 10.505 635 2,813 623 54.27 /CY 4,070 98.10 /CY 7,357 02.01.02.0150 Site Demo - FAC26 - Recirculation Pump Station 1.00 LS 190.505 12,232 3,813 14,655 30,699.95 /LS 30,700 59,211.49 /LS 59,211 02.01.02.0170 Site Demo - FAC52 - Cooling Towers 02.01.02.00 Structure/Building Demolition Site Demo - FAC52 - Cooling Towers - 2 Crew Days 1.00 LS 120.000 7,731 1,000 -9,355 -18,086.32 /LS 18,086 35,150.47 /LS 35,150 02.01.02.00 Structure/Building Demolition 3,650.00 LS 120.000 7,731 1,000 9,355 4.96 /LS 18,086 9.63 /LS 35,150 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 160.00 CY 6.000 377 -368 -4.66 /CY 746 9.09 /CY 1,455 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 160.00 cy 16.410 978 --960 -12.11 /cy 1,938 23.63 /cy 3,781 Tipping Fee 80.00 tn 6,000 --75.00 /tn 6,000 130.75 /tn 10,460 02.01.10.01 Demolition - Removal, Haul and Tip Fee 160.00 CY 22.410 1,356 6,000 1,328 54.27 /CY 8,684 98.10 /CY 15,696 02.01.02.0170 Site Demo - FAC52 - Cooling Towers 1.00 LS 142.410 9,087 7,000 10,683 26,769.98 /LS 26,770 50,846.23 /LS 50,846 02.01.02.0210 Site Demo - Propane Storage 02.01.02.00 Structure/Building Demolition Site Demo - Propane Storage - 1 Crew Days 1.00 LS 60.000 3,866 1,000 -4,677 -9,543.16 /LS 9,543 18,446.89 /LS 18,447 02.01.02.00 Structure/Building Demolition 1,000.00 LS 60.000 3,866 1,000 4,677 9.54 /LS 9,543 18.45 /LS 18,447 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 40.00 CY 1.500 94 -92 -4.66 /CY 186 9.09 /CY 364 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 40.00 cy 4.102 245 --240 -12.11 /cy 485 23.63 /cy 945 Tipping Fee 20.00 tn 1,500 --75.00 /tn 1,500 130.75 /tn 2,615 02.01.10.01 Demolition - Removal, Haul and Tip Fee 40.00 CY 5.602 339 1,500 332 54.27 /CY 2,171 98.10 /CY 3,924 02.01.02.0210 Site Demo - Propane Storage 1.00 LS 65.602 4,205 2,500 5,010 11,714.08 /LS 11,714 22,370.85 /LS 22,371 02.01.02.0250 Site Demo - Storage Shed 02.01.02.00 Structure/Building Demolition Site Demo - Storage Shed - 1 Crew Days 1.00 LS 60.000 3,866 1,000 -4,677 -9,543.16 /LS 9,543 18,446.88 /LS 18,447 02.01.02.00 Structure/Building Demolition 950.00 LS 60.000 3,866 1,000 4,677 10.05 /LS 9,543 19.42 /LS 18,447 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 95.00 CY 3.563 224 -219 -4.66 /CY 443 9.09 /CY 864 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 95.00 cy 9.743 581 --570 -12.11 /cy 1,151 23.63 /cy 2,245 Tipping Fee 47.50 tn 3,563 --75.00 /tn 3,563 130.75 /tn 6,210 02.01.10.01 Demolition - Removal, Haul and Tip Fee 95.00 CY 13.306 805 3,563 789 54.27 /CY 5,156 98.10 /CY 9,319 02.01.02.0250 Site Demo - Storage Shed 1.00 LS 73.306 4,671 4,563 5,466 14,699.08 /LS 14,699 27,766.25 /LS 27,766 02.01.04.0010 Yard Piping Demo 02.01.04.00 Yard Pipe Demolition Sanitary Pipe Demolition and Loading, 15' Deep 30"- 40"933.00 LF 261.240 18,590 --8,272 -28.79 /LF 26,862 55.76 /LF 52,023 Selective demolition, water & sewer piping & fittings, ductile iron pipe, 6"-12", diameter, excludes excavation 2,906.00 LF 664.224 37,602 --6,177 -15.07 /LF 43,779 28.98 /LF 84,218 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 3 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 02.01.04.00 Yard Pipe Demolition Selective demolition, water & sewer piping & fittings, ductile iron pipe, 14"-24", diameter, excludes excavation 700.00 LF 233.331 13,209 --2,170 -21.97 /LF 15,379 42.26 /LF 29,585 Selective demolition, water & sewer piping & fittings, ductile iron pipe, 24"-36", diameter, excludes excavation 977.00 LF 325.663 18,436 --3,029 -21.97 /LF 21,465 42.26 /LF 41,292 Selective demolition, water & sewer piping & fittings, plastic Pipe, 3/4" - 4", diameter, excludes excavation 2,158.00 LF 73.998 4,186 --722 -2.27 /LF 4,908 4.38 /LF 9,444 02.01.04.00 Yard Pipe Demolition 7,674.00 LF 1,558.457 92,024 20,370 14.65 /LF 112,394 28.22 /LF 216,563 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 250.00 CY 9.375 589 -576 -4.66 /CY 1,165 9.09 /CY 2,273 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 250.00 cy 25.640 1,529 --1,500 -12.11 /cy 3,028 23.63 /cy 5,908 Tipping Fee 125.00 tn 9,375 --75.00 /tn 9,375 130.75 /tn 16,343 02.01.10.01 Demolition - Removal, Haul and Tip Fee 250.00 CY 35.015 2,118 9,375 2,075 54.27 /CY 13,568 98.10 /CY 24,525 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 3,850.00 CY 385.000 23,766 --14,736 -10.00 /CY 38,502 19.43 /CY 74,788 Backfill / Compact above pipe zone, for 4" thru 24" pipe 3,850.00 cy 513.333 34,986 --38,376 -19.06 /cy 73,362 37.22 /cy 143,299 33.00.02.00 Utility Trenching, Excavate Trench 3,850.00 CY 898.333 58,752 53,112 29.06 /CY 111,864 56.65 /CY 218,087 02.01.04.0010 Yard Piping Demo 7,674.00 LF 2,491.805 152,894 9,375 75,558 30.99 /LF 237,827 59.84 /LF 459,174 02.01.05.0180 Site Demo - Final Clarifier Mechanism 02.01.05.00 Process Equipment Demolition Site Demo - Final Clarifier Mechanism - 2 Crew Days (per Each)1.00 LS 240.000 15,463 2,500 -18,710 -36,672.64 /LS 36,673 71,172.59 /LS 71,173 02.01.05.00 Process Equipment Demolition 1.00 LS 240.000 15,463 2,500 18,710 36,672.64 /LS 36,673 71,172.59 /LS 71,173 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 80.00 CY 3.000 189 -184 -4.66 /CY 373 9.09 /CY 727 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 80.00 cy 8.205 489 --480 -12.11 /cy 969 23.63 /cy 1,891 Tipping Fee 40.00 tn 3,000 --75.00 /tn 3,000 130.75 /tn 5,230 02.01.10.01 Demolition - Removal, Haul and Tip Fee 80.00 CY 11.205 678 3,000 664 54.27 /CY 4,342 98.10 /CY 7,848 02.01.05.0180 Site Demo - Final Clarifier Mechanism 1.00 EA 251.205 16,140 5,500 19,374 41,014.47 /EA 41,014 79,020.49 /EA 79,020 02.01.05.0220 Site Demo - Secondary Clarifier Mechanism 02.01.05.00 Process Equipment Demolition Site Demo - Secondary Clarifier Mechanism - 3 Crew Days 1.00 LS 180.000 11,597 2,500 -14,032 -28,129.48 /LS 28,129 54,468.97 /LS 54,469 02.01.05.00 Process Equipment Demolition 1.00 LS 180.000 11,597 2,500 14,032 28,129.48 /LS 28,129 54,468.97 /LS 54,469 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 50.00 CY 1.875 118 -115 -4.66 /CY 233 9.09 /CY 455 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 50.00 cy 5.128 306 --300 -12.11 /cy 606 23.63 /cy 1,182 Tipping Fee 25.00 tn 1,875 --75.00 /tn 1,875 130.75 /tn 3,269 02.01.10.01 Demolition - Removal, Haul and Tip Fee 50.00 CY 7.003 424 1,875 415 54.27 /CY 2,714 98.10 /CY 4,905 02.01.05.0220 Site Demo - Secondary Clarifier Mechanism 1.00 EA 187.003 12,021 4,375 14,448 30,843.13 /EA 30,843 59,373.91 /EA 59,374 02.01.09.0120 Site Demo - Existing Fence 02.01.09.01 Demolition, Other Fencing demolition, chain link, to 6' high, remove only, excludes hauling 2,847.00 LF 131.389 7,432 --1,282 -3.06 /LF 8,715 5.89 /LF 16,768 02.01.09.01 Demolition, Other 1.00 LS 131.389 7,432 1,282 8,714.58 /LS 8,715 16,768.39 /LS 16,768 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 25.00 CY 0.938 59 -58 -4.66 /CY 117 9.09 /CY 227 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 25.00 cy 2.564 153 --150 -12.11 /cy 303 23.63 /cy 591 Tipping Fee 12.50 tn 938 --75.00 /tn 938 130.75 /tn 1,634 02.01.10.01 Demolition - Removal, Haul and Tip Fee 25.00 CY 3.502 212 938 208 54.27 /CY 1,357 98.10 /CY 2,452 02.01.09.0120 Site Demo - Existing Fence 2,847.00 LF 134.891 7,644 938 1,490 3.54 /LF 10,071 6.75 /LF 19,221 02.40 Demolition 1.00 LS 10,731.288 662,871 360,688 547,053 1,570,611.59 /LS 1,570,612 2,985,478.72 /LS 2,985,479 02.0 Existing Conditions 1.00 LS 10,731.288 662,871 360,688 600,000 547,053 2,170,611.59 /LS 2,170,612 3,984,940.70 /LS 3,984,941 31.0 Earthwork 31.20 Earthworks, Site 31.20.13.2001 Site Earthwork 31.20.13.00 Earthworks, Sitework, Fine Grading Rough Site Grading, Small Crew 50,532.00 SY 673.760 42,954 --44,170 -1.72 /SY 87,125 3.54 /SY 178,785 Survey: Pre-Excavation 1.00 LS 40.000 -7,500 --7,500.00 /LS 7,500 13,243.27 /LS 13,243 Survey: Post-Excavation 1.00 ls 40.000 -7,500 --7,500.00 /ls 7,500 13,243.28 /ls 13,243 Construction Water for Compaction 100,000.00 gal -700 ---0.01 /gal 700 0.01 /gal 1,290 31.20.13.00 Earthworks, Sitework, Fine Grading 50,532.00 SY 753.760 42,954 700 15,000 44,170 2.04 /SY 102,825 4.09 /SY 206,562 31.20.13.2001 Site Earthwork 50,532.00 SY 753.760 42,954 700 15,000 44,170 2.04 /SY 102,825 4.09 /SY 206,562 31.20 Earthworks, Site 1.00 LS 753.760 42,954 700 15,000 44,170 102,824.81 /LS 102,825 206,562.26 /LS 206,562 31.0 Earthwork 1.00 LS 753.760 42,954 700 15,000 44,170 102,824.81 /LS 102,825 206,562.26 /LS 206,562 32.0 Exterior Improvements 32.50 Site, Improvements 32.40.01.0010 Asphalt Concrete Pavement 3212-210 32.40.01.00 Site Improvements, Paving, Asphaltic Concrete Asphalt surface treatment, pavement overlay, polypropylene, ideal conditions, 4 oz. per S.Y., includes tack coat 35,362.00 SY 141.448 7,761 30,411 -461 -1.09 /SY 38,634 2.05 /SY 72,642 Base course drainage layers, aggregate base course for roadways and large paved areas, compacted, 3" deep, crushed 3/4" stone base 35,362.00 sy 271.934 17,351 89,466 -19,701 -3.58 /sy 126,517 6.82 /sy 241,013 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 4 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 32.40.01.00 Site Improvements, Paving, Asphaltic Concrete Base course drainage layers, aggregate base course for roadways and large paved areas, stone base, compacted, 3/4" stone base, to 9" deep 35,362.00 sy 307.649 19,630 268,751 -22,288 -8.79 /sy 310,669 16.44 /sy 581,479 Plant-mix asphalt paving, for highways and large paved areas, binder course, 3" thick, no hauling included 35,362.00 sy 634.394 36,084 381,910 -15,226 -12.25 /sy 433,220 22.86 /sy 808,419 Plant-mix asphalt paving, for highways and large paved areas, wearing course, 1" thick, no hauling included 35,362.00 sy 321.087 18,565 126,242 -7,657 -4.31 /sy 152,465 8.09 /sy 286,072 32.40.01.00 Site Improvements, Paving, Asphaltic Concrete 35,362.00 SY 1,676.512 99,392 896,780 65,333 30.02 /SY 1,061,505 56.26 /SY 1,989,625 32.40.01.0010 Asphalt Concrete Pavement 3212-210 35,362.00 SY 1,676.512 99,392 896,780 65,333 30.02 /SY 1,061,505 56.26 /SY 1,989,625 32.40.01.0020 Gravel Surfacing 32.40.01.00 Site Improvements, Paving, Asphaltic Concrete Base course drainage layers, aggregate base course for roadways and large paved areas, compacted, 3" deep, crushed 3/4" stone base 3,320.00 SY 25.531 1,629 8,400 -1,850 -3.58 /SY 11,878 6.82 /SY 22,628 Base course drainage layers, aggregate base course for roadways and large paved areas, stone base, compacted, 3/4" stone base, to 9" deep 3,320.00 sy 28.884 1,843 25,232 -2,093 -8.79 /sy 29,168 16.44 /sy 54,593 32.40.01.00 Site Improvements, Paving, Asphaltic Concrete 3,320.00 SY 54.415 3,472 33,632 3,942 12.36 /SY 41,046 23.26 /SY 77,221 32.40.01.0020 Gravel Surfacing 3,320.00 SY 54.415 3,472 33,632 3,942 12.36 /SY 41,046 23.26 /SY 77,221 32.40.03.0010 Concrete Pavement 3213-240 32.40.03.00 Site Improvements, Paving, Concrete Fine grade, for slab on grade, by hand 11,607.00 SF 81.249 4,180 348 ---0.39 /SF 4,528 0.78 /SF 9,056 Fill, gravel subbase, under building slab on grade 213.80 cy 106.900 5,500 6,307 ---55.23 /cy 11,807 106.15 /cy 22,696 Slab on grade edge forms, 7" to 12"966.00 sf 173.880 11,444 966 ---12.85 /sf 12,410 25.69 /sf 24,814 Reinforcing in place, A615 Gr 60, priced per lbs.29,054.00 lb -14,527 11,622 --0.90 /lb 26,149 1.63 /lb 47,298 Concrete, ready mix, 4000 psi 358.24 CY -44,780 ---125.00 /CY 44,780 230.41 /CY 82,542 Add for concrete waste, 4000 psi 17.91 cy -2,239 ---125.00 /cy 2,239 230.41 /cy 4,127 Placing concrete, direct chute 358.24 cy 179.120 9,216 ----25.72 /cy 9,216 51.78 /cy 18,549 Finishing floors, monolithic, broom finish 11,607.00 sf 348.210 20,973 232 ---1.83 /sf 21,205 3.67 /sf 42,641 Construction Joint Prep.966.00 sf 77.280 3,976 48 ---4.17 /sf 4,024 8.38 /sf 8,092 Curing, membrane spray 11,607.00 sf 23.214 1,194 464 ---0.14 /sf 1,659 0.28 /sf 3,260 32.40.03.00 Site Improvements, Paving, Concrete 1,289.00 SY 989.853 56,482 69,912 11,622 107.07 /SY 138,016 204.09 /SY 263,073 32.40.03.0010 Concrete Pavement 3213-240 11,607.00 SF 989.853 56,482 69,912 11,622 11.89 /SF 138,016 22.67 /SF 263,073 32.40.05.0010 Concrete Curb 3216-315 32.40.05.00 Site Improvements, Curbs and Gutters Base course drainage layers, aggregate base course for roadways and large paved areas, stone base, compacted, 3/4" stone base, to 6" deep 1,100.00 sy 8.800 561 5,555 -638 -6.14 /sy 6,754 11.55 /sy 12,702 Cast-in place concrete curbs & gutters, concrete, steel forms, radius, 6" x 18", includes concrete 4,980.00 LF 597.600 38,018 20,119 ---11.67 /LF 58,137 22.81 /LF 113,607 32.40.05.00 Site Improvements, Curbs and Gutters 4,980.00 LF 606.400 38,580 25,674 638 13.03 /LF 64,891 25.36 /LF 126,309 32.40.05.0010 Concrete Curb 3216-315 4,980.00 LF 606.400 38,580 25,674 638 13.03 /LF 64,891 25.36 /LF 126,309 32.40.05.0020 Concrete Curb and Gutter 3216-310 32.40.05.00 Site Improvements, Curbs and Gutters Sidewalks, driveways, and patios, sidewalk, concrete, cast-in-place with 6 x 6 - W1.4 x W1.4 mesh, broomed finish, 3000 psi, 6" thick, excludes base 3,168.00 SF 149.086 8,914 9,694 ---5.87 /SF 18,608 11.30 /SF 35,811 Sidewalks, driveways, and patios, sidewalks, concrete, excludes base, for 8" thick bank run gravel base, add 3,168.00 sf 47.520 2,528 2,820 -60 -1.71 /sf 5,408 3.29 /sf 10,412 32.40.05.00 Site Improvements, Curbs and Gutters 1,584.00 LF 196.606 11,442 12,514 60 15.16 /LF 24,016 29.18 /LF 46,223 32.40.05.0020 Concrete Curb and Gutter 3216-310 3,168.00 SF 196.606 11,442 12,514 60 7.58 /SF 24,016 14.59 /SF 46,223 32.40.05.0030 Concrete Valley Gutter 3216-330 32.40.05.00 Site Improvements, Curbs and Gutters Sidewalks, driveways, and patios, sidewalk, concrete, cast-in-place with 6 x 6 - W1.4 x W1.4 mesh, broomed finish, 3000 psi, 6" thick, excludes base 5,214.00 SF 245.371 14,671 15,955 ---5.87 /SF 30,626 11.30 /SF 58,939 Sidewalks, driveways, and patios, sidewalks, concrete, excludes base, for 8" thick bank run gravel base, add 5,214.00 sf 78.210 4,161 4,640 -99 -1.71 /sf 8,900 3.29 /sf 17,136 32.40.05.00 Site Improvements, Curbs and Gutters 1,043.00 LF 323.581 18,832 20,595 99 37.90 /LF 39,527 72.94 /LF 76,075 32.40.05.0030 Concrete Valley Gutter 3216-330 5,214.00 SF 323.581 18,832 20,595 99 7.58 /SF 39,527 14.59 /SF 76,075 32.40.06.0010 Concrete Driveway Ramp 32.40.06.00 Site Improvements, Flatwork, Sidewalk Sidewalks, driveways, and patios, sidewalk, concrete, cast-in-place with 6 x 6 - W1.4 x W1.4 mesh, broomed finish, 3000 psi, 6" thick, excludes base 480.00 SF 22.589 1,351 1,469 ---5.87 /SF 2,819 11.30 /SF 5,426 Sidewalks, driveways, and patios, sidewalks, concrete, excludes base, for 8" thick bank run gravel base, add 480.00 sf 7.200 383 427 -9 -1.71 /sf 819 3.29 /sf 1,577 32.40.06.00 Site Improvements, Flatwork, Sidewalk 480.00 SF 29.789 1,734 1,896 9 7.58 /SF 3,639 14.59 /SF 7,003 32.40.06.0010 Concrete Driveway Ramp 480.00 SF 29.789 1,734 1,896 9 7.58 /SF 3,639 14.59 /SF 7,003 32.40.06.0020 Concrete Sidewalks 32.40.06.00 Site Improvements, Flatwork, Sidewalk Sidewalks, driveways, and patios, sidewalk, concrete, cast-in-place with 6 x 6 - W1.4 x W1.4 mesh, broomed finish, 3000 psi, 4" thick, excludes base 6,700.00 SF 268.000 16,024 13,199 ---4.36 /SF 29,223 8.45 /SF 56,582 Sidewalks, driveways, and patios, sidewalks, concrete, excludes base, for 4" thick bank run gravel base, add 6,700.00 sf 64.320 3,422 2,948 -82 -0.96 /sf 6,451 1.86 /sf 12,492 32.40.06.00 Site Improvements, Flatwork, Sidewalk 6,700.00 SF 332.320 19,446 16,147 82 5.33 /SF 35,675 10.31 /SF 69,074 32.40.06.0020 Concrete Sidewalks 6,700.00 SF 332.320 19,446 16,147 82 5.33 /SF 35,675 10.31 /SF 69,074 32.40.07.0010 Permeable Pavers 32.40.07.00 Site Improvements, Brick and Stone Pavers Brick paving, without joints, (4.5 brick/S.F.), 4" x 8" x 2-1/4"8,800.00 SF 1,279.960 75,749 20,504 ---10.94 /SF 96,253 21.62 /SF 190,260 Aggregate base, to 4" thick, for brick or other unit pavers 8,800.00 sf 84.480 4,494 3,872 -107 -0.96 /sf 8,474 1.86 /sf 16,407 Aggregate base, to 6" thick, for brick or other unit pavers 8,800.00 sf 108.240 5,758 4,620 -137 -1.20 /sf 10,516 2.32 /sf 20,393 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 5 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 32.40.07.00 Site Improvements, Brick and Stone Pavers Brick or other unit paver bedding, course washed sand bed, 2" thick 8,800.00 sf 84.480 4,494 2,464 -107 -0.80 /sf 7,066 1.57 /sf 13,812 Flush Curb 230.00 lf 2,300 --10.00 /lf 2,300 17.66 /lf 4,061 32.40.07.00 Site Improvements, Brick and Stone Pavers 8,800.00 SF 1,557.160 90,496 31,460 2,300 352 14.16 /SF 124,608 27.83 /SF 244,934 32.40.07.0010 Permeable Pavers 8,800.00 SF 1,557.160 90,496 31,460 2,300 352 14.16 /SF 124,608 27.83 /SF 244,934 32.40.08.0010 Pavement Markings 32.40.08.00 Site Improvements, Pavement markings and signage Painted pavement markings, thermoplastic, white or yellow, 4" wide, less than 6000 L.F.3,000.00 LF 8.010 432 1,020 -186 -0.55 /LF 1,638 1.05 /LF 3,138 Painted pavement markings, thermoplastic, white or yellow, arrows 2.00 sf 0.121 7 1 -3 -5.25 /sf 10 10.58 /sf 21 Painted pavement markings, thermoplastic, white or yellow, HC 2.00 sf 0.121 7 1 -3 -5.25 /sf 10 10.56 /sf 21 32.40.08.00 Site Improvements, Pavement markings and signage 3,000.00 LF 8.252 445 1,022 191 0.55 /LF 1,659 1.06 /LF 3,180 32.40.08.0010 Pavement Markings 3,000.00 LF 8.252 445 1,022 191 0.55 /LF 1,659 1.06 /LF 3,180 32.45.01.0010 Security Fencing 32.45.01.00 Fencing, Chain Link Parking control equipment, card reader 3.00 ea 12.000 867 4,050 ---1,638.99 /ea 4,917 3,070.10 /ea 9,210 Parking control equipment, card reader, proximity w/customer display 1.00 ea 16.000 1,156 5,925 ---7,080.97 /ea 7,081 13,248.07 /ea 13,248 Fence, chain link industrial, aluminized steel, 6 ga. wire, 2-1/2" posts @ 10' OC, 8' high, includes excavation, in concrete, excludes barbed wire 1,603.00 LF 213.728 11,564 62,517 -1,368 -47.07 /LF 75,449 88.19 /LF 141,371 Fence, chain link industrial, gate, aluminized steel, 4' wide, 5' high, 2" frame, includes excavation, in concrete 1.00 ea 2.400 130 197 -15 -342.22 /ea 342 656.59 /ea 657 Fence, chain link industrial, overhead slide gate, chain link, 8' high, to 18' wide, includes excavation, in concrete 60.00 lf 64.000 3,680 6,060 -918 -177.63 /lf 10,658 341.59 /lf 20,495 Fence, chain link industrial, double swing gates, 8' high, 20' opening, includes excavation, posts & hardware in concrete 2.00 opng 44.138 2,538 1,420 -633 -2,295.42 /opng 4,591 4,524.33 /opng 9,049 Chain link fence gates and posts, motor operators for gates, up to 20' wide swing, excludes electric wiring & excavation 4.00 ea 128.000 8,718 6,100 ---3,704.43 /ea 14,818 7,197.67 /ea 28,791 32.45.01.00 Fencing, Chain Link 1,603.00 LF 480.266 28,653 86,269 2,934 73.52 /LF 117,856 139.00 /LF 222,821 32.45.01.0010 Security Fencing 1,603.00 LF 480.266 28,653 86,269 2,934 73.52 /LF 117,856 139.00 /LF 222,821 32.50 Site, Improvements 1.00 LS 6,255.155 368,973 1,195,901 13,922 73,641 1,652,436.23 /LS 1,652,436 3,125,537.30 /LS 3,125,537 32.0 Exterior Improvements 1.00 LS 6,255.155 368,973 1,195,901 13,922 73,641 1,652,436.23 /LS 1,652,436 3,125,537.30 /LS 3,125,537 05.0 Site Work 1.00 LS 17,740.203 1,074,799 1,557,289 628,922 664,864 3,925,872.63 /LS 3,925,873 7,317,040.26 /LS 7,317,040 06.0 Yard Piping 22.0 Plumbing 22.00 Plumbing 22.00.05.TD01 Trench Drain Site 22.00.05.00 Trench Drains Trench Drain w/ Grate 108.00 LF --2,700 --25.00 /LF 2,700 41.64 /LF 4,498 22.00.05.00 Trench Drains 108.00 LF 2,700 25.00 /LF 2,700 41.64 /LF 4,498 22.00.05.TD01 Trench Drain Site 1.00 LS 2,700 2,700.00 /LS 2,700 4,497.58 /LS 4,498 22.00 Plumbing 1.00 LS 2,700 2,700.00 /LS 2,700 4,497.58 /LS 4,498 22.0 Plumbing 1.00 LS 2,700 2,700.00 /LS 2,700 4,497.58 /LS 4,498 33.0 Utilities 33.00 Utilities General 33.60.05.2002 CIPP 33.60.05.08 Pipeline Specials, Cured-In-Place Pipe Rehab, 24" to 36" Dia. Horizontal boring, excavate bore pit 3.00 ea 144.000 10,747 --5,436 -5,394.35 /ea 16,183 10,458.58 /ea 31,376 Horizontal boring, backfill bore pit 3.00 ea 72.000 5,374 --2,718 -2,697.18 /ea 8,092 5,229.29 /ea 15,688 Cured in Place Pipe Lining 311.00 LF -86,458 --278.00 /LF 86,458 463.08 /LF 144,019 33.60.05.08 Pipeline Specials, Cured-In-Place Pipe Rehab, 24" to 36" Dia.311.00 LF 216.000 16,121 86,458 8,154 356.05 /LF 110,733 614.41 /LF 191,083 33.60.05.2002 CIPP 311.00 LF 216.000 16,121 86,458 8,154 356.05 /LF 110,733 614.41 /LF 191,083 33.00 Utilities General 311.00 LF 216.000 16,121 86,458 8,154 356.05 /LF 110,733 614.41 /LF 191,083 33.05 Buried Process Piping 33.00.04.3W08 08" 3W - No. 3 Water (Plant Effluent) 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 1,707.00 CY 170.700 10,537 --6,534 -10.00 /CY 17,071 19.43 /CY 33,159 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 480.00 cy 112.000 6,620 --4,068 -22.27 /cy 10,689 43.25 /cy 20,760 Backfill / Compact above pipe zone, for 4" thru 24" pipe 904.00 cy 120.533 8,215 --9,011 -19.06 /cy 17,226 37.22 /cy 33,647 Pipe zone material 480.00 cy -13,440 ---28.00 /cy 13,440 48.81 /cy 23,430 Pipe bedding material 301.00 cy -8,428 ---28.00 /cy 8,428 48.81 /cy 14,692 Haul spoils, offsite, 10 - 20 miles 803.00 cy --12,045 --15.00 /cy 12,045 24.99 /cy 20,064 33.00.02.00 Utility Trenching, Excavate Trench 1,707.00 CY 403.233 25,372 21,868 12,045 19,613 46.22 /CY 78,898 85.39 /CY 145,753 33.00.04.08 Buried Pipe, Ductile Iron, 8" 8" pipe, DI, RJ, excav/bkfill not included, 350#1,743.00 LF 348.600 26,017 53,543 -13,160 -53.20 /LF 92,720 97.13 /LF 169,296 8" DI, RJ, Ell, 90 4.00 ea 12.000 896 1,565 -453 -728.40 /ea 2,914 1,335.73 /ea 5,343 8" DI, RJ, Ell, 45 20.00 ea 60.000 4,478 6,813 -2,265 -677.82 /ea 13,556 1,247.54 /ea 24,951 8" DI, RJ, Ell, 22 1/2 3.00 ea 9.000 672 1,333 -340 -781.55 /ea 2,345 1,428.37 /ea 4,285 8" DI, RJ, tee 5.00 ea 22.500 1,679 2,852 -849 -1,076.08 /ea 5,380 1,974.79 /ea 9,874 8" DI, RJ, red. tee, 8" x 6"6.00 ea 27.000 2,015 3,197 -1,019 -1,038.52 /ea 6,231 1,909.31 /ea 11,456 8" DI, RJ, cap or plug 2.00 ea 3.000 224 312 -113 -324.73 /ea 649 599.04 /ea 1,198 18" DI, RJ, red. tee, 18" x 8"1.00 ea 9.100 679 2,232 -344 -3,255.14 /ea 3,255 5,874.57 /ea 5,875 Add for tie-in to existing 6.00 ea 144.000 10,747 4,500 -5,436 -3,447.18 /ea 20,683 6,536.74 /ea 39,220 Pipe Marking, ID Tape 1,743.00 lf 17.430 1,343 227 ---0.90 /lf 1,569 1.70 /lf 2,963 Water supply meter, turbine type, flanged, to 2500 GPM, 8" diameter 1.00 ea 11.429 871 4,300 ---5,170.77 /ea 5,171 9,161.67 /ea 9,162 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 6 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.08 Buried Pipe, Ductile Iron, 8"1,743.00 LF 664.059 49,620 80,875 23,979 88.63 /LF 154,474 162.72 /LF 283,623 33.00.04.3W08 08" 3W - No. 3 Water (Plant Effluent)1,743.00 LF 1,067.292 74,992 102,743 12,045 43,592 133.89 /LF 233,372 246.34 /LF 429,375 33.00.04.BS06 06" BS - Blended Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 101.75 CY 10.175 628 --389 -10.00 /CY 1,018 19.43 /CY 1,977 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 26.94 cy 6.286 372 --228 -22.27 /cy 600 43.25 /cy 1,165 Backfill / Compact above pipe zone, for 4" thru 24" pipe 55.50 cy 7.400 504 --553 -19.06 /cy 1,058 37.22 /cy 2,066 Pipe zone material 26.94 cy -754 ---28.00 /cy 754 48.81 /cy 1,315 Pipe bedding material 18.50 cy -518 ---28.00 /cy 518 48.81 /cy 903 Haul spoils, offsite, 10 - 20 miles 46.25 cy --694 --15.00 /cy 694 24.99 /cy 1,156 33.00.02.00 Utility Trenching, Excavate Trench 101.75 CY 23.861 1,504 1,272 694 1,171 45.61 /CY 4,641 84.33 /CY 8,581 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, RJ, excav/bkfill not included, 350#111.00 LF 18.870 1,408 2,632 -712 -42.82 /LF 4,753 78.38 /LF 8,700 6" DI, RJ, Ell, 45 10.00 ea 27.000 2,015 2,550 -1,019 -558.43 /ea 5,584 1,032.83 /ea 10,328 Glass lining 2,553.70 lb -2,554 ---1.00 /lb 2,554 1.74 /lb 4,452 Pipe Marking, ID Tape 111.00 lf 1.110 86 14 ---0.90 /lf 100 1.70 /lf 189 33.00.04.06 Buried Pipe, Ductile Iron, 6"111.00 LF 46.980 3,509 7,750 1,732 117.04 /LF 12,991 213.23 /LF 23,669 33.00.04.BS06 06" BS - Blended Sludge 111.00 LF 70.841 5,013 9,023 694 2,903 158.85 /LF 17,632 290.54 /LF 32,250 33.00.04.CW04 04" CW - Chilled Water 33.00.04.04 Buried Pipe, Ductile Iron, 4" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 17.52 CY 0.508 31 --39 -4.01 /CY 70 7.84 /CY 137 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 4.69 cy 0.624 37 --23 -12.69 /cy 60 24.65 /cy 116 Backfill / Compact above pipe zone, for 4" thru 24" pipe 12.94 cy 0.375 26 --19 -3.42 /cy 44 6.66 /cy 86 Pipe zone material 4.69 cy -131 ---28.00 /cy 131 48.81 /cy 229 Pipe bedding material 1.81 cy -51 ---28.00 /cy 51 48.82 /cy 88 Imported backfill material 12.94 cy -155 ---12.00 /cy 155 20.92 /cy 271 Haul spoils, onsite 6.50 cy --20 --3.00 /cy 20 5.00 /cy 32 4" pipe, DI, RJ, excav/bkfill not included, 350#34.00 LF 5.100 387 942 -166 -43.98 /LF 1,495 79.80 /LF 2,713 Dresser Coupling, 4"2.00 ea 2.500 190 220 -49 -229.34 /ea 459 421.93 /ea 844 Polywrap, 4" pipe 34.00 lf -11 ---0.32 /lf 11 0.56 /lf 19 Glass lining 387.60 lb -388 ---1.00 /lb 388 1.74 /lb 676 Pipe Marking, ID Tape 34.00 lf 0.340 26 4 ---0.90 /lf 31 1.70 /lf 58 33.00.04.04 Buried Pipe, Ductile Iron, 4"34.00 LF 9.447 697 1,902 20 295 85.70 /LF 2,914 154.98 /LF 5,269 33.00.04.CW04 04" CW - Chilled Water 34.00 LF 9.447 697 1,902 20 295 85.70 /LF 2,914 154.98 /LF 5,269 33.00.04.D04 04" D - Drain 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 208.83 CY 20.883 1,289 --799 -10.00 /CY 2,088 19.43 /CY 4,057 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 53.72 cy 12.535 741 --455 -22.27 /cy 1,196 43.25 /cy 2,323 Backfill / Compact above pipe zone, for 4" thru 24" pipe 132.46 cy 17.661 1,204 --1,320 -19.06 /cy 2,524 37.22 /cy 4,930 Pipe zone material 53.72 cy -1,504 ---28.00 /cy 1,504 48.81 /cy 2,622 Pipe bedding material 32.13 cy -900 ---28.00 /cy 900 48.81 /cy 1,568 Haul spoils, offsite, 10 - 20 miles 82.85 cy --1,243 --15.00 /cy 1,243 24.99 /cy 2,070 33.00.02.00 Utility Trenching, Excavate Trench 208.83 CY 51.079 3,234 2,404 1,243 2,575 45.28 /CY 9,455 84.14 /CY 17,571 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, MJ, excav/bkfill not included 312.00 LF 46.800 3,553 8,581 -1,524 -43.78 /LF 13,659 79.46 /LF 24,790 4" DI, MJ, Ell, 90 5.00 ea 9.500 721 726 -309 -351.35 /ea 1,757 652.24 /ea 3,261 4" DI, MJ, Ell, 45 8.00 ea 15.200 1,154 1,084 -495 -341.65 /ea 2,733 635.33 /ea 5,083 4" DI, RJ, tee 2.00 ea 5.800 440 602 -189 -615.45 /ea 1,231 1,133.55 /ea 2,267 Dresser Coupling, 4"4.00 ea 5.000 380 440 -98 -229.34 /ea 917 421.93 /ea 1,688 Polywrap, 4" pipe 172.00 lf -55 ---0.32 /lf 55 0.56 /lf 96 Glass lining 2,500.80 lb -2,501 ---1.00 /lb 2,501 1.74 /lb 4,360 Pipe Marking, ID Tape 312.00 lf 3.120 240 41 ---0.90 /lf 281 1.70 /lf 530 33.00.04.04 Buried Pipe, Ductile Iron, 4"312.00 LF 85.420 6,489 14,029 2,616 74.15 /LF 23,134 134.85 /LF 42,075 33.00.04.D04 04" D - Drain 312.00 LF 136.499 9,723 16,433 1,243 5,191 104.45 /LF 32,589 191.17 /LF 59,646 33.00.04.D06 06" D - Drain 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 295.00 CY 29.500 1,821 --1,129 -10.00 /CY 2,950 19.43 /CY 5,730 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 78.00 cy 18.200 1,076 --661 -22.27 /cy 1,737 43.25 /cy 3,374 Backfill / Compact above pipe zone, for 4" thru 24" pipe 161.00 cy 21.467 1,463 --1,605 -19.06 /cy 3,068 37.22 /cy 5,993 Pipe zone material 78.00 cy -2,184 ---28.00 /cy 2,184 48.81 /cy 3,807 Pipe bedding material 54.00 cy -1,512 ---28.00 /cy 1,512 48.81 /cy 2,636 Haul spoils, offsite, 10 - 20 miles 134.00 cy --2,010 --15.00 /cy 2,010 24.99 /cy 3,348 33.00.02.00 Utility Trenching, Excavate Trench 295.00 CY 69.167 4,360 3,696 2,010 3,395 45.63 /CY 13,461 84.37 /CY 24,888 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, MJ, excav/bkfill not included 321.00 LF 54.570 4,073 12,026 -2,060 -56.57 /LF 18,159 102.35 /LF 32,855 6" DI, MJ, Ell, 90 3.00 ea 8.100 605 676 -306 -528.69 /ea 1,586 980.97 /ea 2,943 6" DI, MJ, Ell, 45 21.00 ea 56.700 4,232 4,331 -2,140 -509.68 /ea 10,703 947.85 /ea 19,905 6" DI, MJ, Ell, 22 1/2 2.00 ea 5.400 403 428 -204 -517.19 /ea 1,034 960.93 /ea 1,922 6" DI, MJ, wye 2.00 ea 8.000 597 1,002 -302 -950.53 /ea 1,901 1,744.92 /ea 3,490 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.74 /ea 6,537 Pipe Marking, ID Tape 321.00 lf 3.210 247 42 ---0.90 /lf 289 1.70 /lf 546 Cleanout tee, cast iron, B. & S., 6" pipe size, includes countersunk plug 1.00 ea 3.200 242 800 ---1,041.82 /ea 1,042 1,857.17 /ea 1,857 33.00.04.06 Buried Pipe, Ductile Iron, 6"321.00 LF 163.180 12,189 20,054 5,918 118.88 /LF 38,162 218.24 /LF 70,054 33.00.04.D06 06" D - Drain 321.00 LF 232.347 16,549 23,750 2,010 9,313 160.82 /LF 51,622 295.77 /LF 94,941 33.00.04.D08 08" D - Drain 33.00.04.08 Buried Pipe, Ductile Iron, 8" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 35.93 CY 1.042 64 --80 -4.01 /CY 144 7.84 /CY 282 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 7 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.08 Buried Pipe, Ductile Iron, 8" Backfill / Compact @ pipe zone, for 4" thru 24" pipe 7.43 cy 0.988 58 --36 -12.69 /cy 94 24.65 /cy 183 Backfill / Compact above pipe zone, for 4" thru 24" pipe 29.55 cy 0.857 58 --43 -3.42 /cy 101 6.66 /cy 197 Pipe zone material 7.43 cy -208 ---28.00 /cy 208 48.81 /cy 363 Pipe bedding material 2.40 cy -67 ---28.00 /cy 67 48.81 /cy 117 Imported backfill material 29.55 cy -355 ---12.00 /cy 355 20.92 /cy 618 Haul spoils, onsite 9.83 cy --29 --3.00 /cy 29 5.00 /cy 49 8" pipe, DI, MJ, excav/bkfill not included 40.00 LF 8.000 597 2,091 -302 -74.75 /LF 2,990 134.70 /LF 5,388 Dresser Coupling, 8"2.00 ea 5.040 376 440 -190 -503.21 /ea 1,006 932.60 /ea 1,865 Polywrap, 8" pipe 40.00 lf -16 ---0.41 /lf 16 0.72 /lf 29 Pipe Marking, ID Tape 40.00 lf 0.400 31 5 ---0.90 /lf 36 1.70 /lf 68 33.00.04.08 Buried Pipe, Ductile Iron, 8"40.00 LF 16.327 1,185 3,182 29 651 126.19 /LF 5,048 228.96 /LF 9,159 33.00.04.D08 08" D - Drain 40.00 LF 16.327 1,185 3,182 29 651 126.19 /LF 5,048 228.96 /LF 9,159 33.00.04.D10 10" D - Drain 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 286.00 CY 28.600 1,765 --1,095 -10.00 /CY 2,860 19.43 /CY 5,556 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 84.00 cy 19.600 1,159 --712 -22.27 /cy 1,871 43.25 /cy 3,633 Backfill / Compact above pipe zone, for 4" thru 24" pipe 147.00 cy 19.600 1,336 --1,465 -19.06 /cy 2,801 37.22 /cy 5,471 Pipe zone material 85.00 cy -2,380 ---28.00 /cy 2,380 48.81 /cy 4,149 Pipe bedding material 50.00 cy -1,400 ---28.00 /cy 1,400 48.81 /cy 2,441 Haul spoils, offsite, 10 - 20 miles 139.00 cy --2,085 --15.00 /cy 2,085 24.99 /cy 3,473 33.00.02.00 Utility Trenching, Excavate Trench 286.00 CY 67.800 4,260 3,780 2,085 3,272 46.84 /CY 13,397 86.44 /CY 24,723 33.00.04.10 Buried Pipe, Ductile Iron, 10" 10" pipe, DI, MJ, excav/bkfill not included 274.00 LF 57.540 4,294 18,781 -2,172 -92.14 /LF 25,248 165.25 /LF 45,278 10" DI, MJ, Ell, 45 5.00 ea 21.000 1,567 2,193 -793 -910.66 /ea 4,553 1,679.81 /ea 8,399 Add for tie-in to existing (Adjust productivity)2.00 ea 48.000 3,582 1,500 -1,812 -3,447.18 /ea 6,894 6,536.75 /ea 13,073 Pipe Marking, ID Tape 116.00 lf 1.160 89 15 ---0.90 /lf 104 1.70 /lf 197 33.00.04.10 Buried Pipe, Ductile Iron, 10"274.00 LF 127.700 9,533 22,489 4,777 134.31 /LF 36,800 244.33 /LF 66,948 33.00.04.D10 10" D - Drain 274.00 LF 195.500 13,793 26,269 2,085 8,049 183.20 /LF 50,196 334.56 /LF 91,670 33.00.04.DS04 04" DS - Digester Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 500.00 CY 50.000 3,086 --1,914 -10.00 /CY 5,000 19.43 /CY 9,713 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 124.00 cy 28.933 1,710 --1,051 -22.27 /cy 2,761 43.25 /cy 5,363 Backfill / Compact above pipe zone, for 4" thru 24" pipe 281.00 cy 37.467 2,554 --2,801 -19.06 /cy 5,354 37.22 /cy 10,459 Pipe zone material 124.00 cy -3,472 ---28.00 /cy 3,472 48.81 /cy 6,053 Pipe bedding material 94.00 cy -2,632 ---28.00 /cy 2,632 48.81 /cy 4,588 Haul spoils, offsite, 10 - 20 miles 219.00 cy --3,285 --15.00 /cy 3,285 24.99 /cy 5,472 33.00.02.00 Utility Trenching, Excavate Trench 500.00 CY 116.400 7,350 6,104 3,285 5,766 45.01 /CY 22,505 83.30 /CY 41,648 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill not included, 350#584.00 LF 87.600 6,651 16,178 -2,853 -43.98 /LF 25,683 79.80 /LF 46,604 4" DI, RJ, Ell, 90 6.00 ea 11.400 866 1,158 -371 -399.20 /ea 2,395 735.65 /ea 4,414 4" DI, RJ, Ell, 45 7.00 ea 13.300 1,010 1,285 -433 -389.65 /ea 2,728 719.01 /ea 5,033 Glass lining 7,419.00 lb -7,419 ---1.00 /lb 7,419 1.74 /lb 12,933 Add for tie-in to existing (Adjust productivity)2.00 ea 48.000 3,582 1,500 -1,812 -3,447.18 /ea 6,894 6,536.75 /ea 13,073 Pipe Marking, ID Tape 584.00 lf 5.840 450 76 ---0.90 /lf 526 1.70 /lf 993 33.00.04.04 Buried Pipe, Ductile Iron, 4"584.00 LF 166.140 12,559 27,616 5,470 78.16 /LF 45,644 142.21 /LF 83,050 33.00.04.DS04 04" DS - Digester Sludge 584.00 LF 282.540 19,909 33,720 3,285 11,236 116.69 /LF 68,149 213.52 /LF 124,698 33.00.04.DS06 06" DS - Digester Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 53.17 CY 5.317 328 --204 -10.00 /CY 532 19.43 /CY 1,033 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 14.08 cy 3.285 194 --119 -22.27 /cy 314 43.25 /cy 609 Backfill / Compact above pipe zone, for 4" thru 24" pipe 29.00 cy 3.867 264 --289 -19.06 /cy 553 37.22 /cy 1,079 Pipe zone material 14.08 cy -394 ---28.00 /cy 394 48.81 /cy 687 Pipe bedding material 9.67 cy -271 ---28.00 /cy 271 48.81 /cy 472 Haul spoils, offsite, 10 - 20 miles 24.17 cy --363 --15.00 /cy 363 24.99 /cy 604 33.00.02.00 Utility Trenching, Excavate Trench 53.17 CY 12.469 786 665 363 612 45.62 /CY 2,425 84.34 /CY 4,484 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, RJ, excav/bkfill not included, 350#58.00 LF 9.860 736 1,375 -372 -42.82 /LF 2,484 78.38 /LF 4,546 6" DI, RJ, Ell, 90 1.00 ea 2.700 202 274 -102 -577.14 /ea 577 1,065.45 /ea 1,065 Glass lining 1,043.60 lb -1,044 ---1.00 /lb 1,044 1.74 /lb 1,819 Pipe Marking, ID Tape 58.00 lf 0.580 45 8 ---0.90 /lf 52 1.70 /lf 99 33.00.04.06 Buried Pipe, Ductile Iron, 6"58.00 LF 13.140 982 2,700 474 71.66 /LF 4,156 129.82 /LF 7,529 33.00.04.DS06 06" DS - Digester Sludge 58.00 LF 25.609 1,768 3,365 363 1,086 113.48 /LF 6,582 207.13 /LF 12,014 33.00.04.DS10 10" DS - Digester Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 39.00 CY 3.900 241 --149 -10.00 /CY 390 19.43 /CY 758 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 11.00 cy 2.567 152 --93 -22.27 /cy 245 43.25 /cy 476 Backfill / Compact above pipe zone, for 4" thru 24" pipe 20.00 cy 2.667 182 --199 -19.06 /cy 381 37.22 /cy 744 Pipe zone material 11.00 cy -308 ---28.00 /cy 308 48.81 /cy 537 Pipe bedding material 7.00 cy -196 ---28.00 /cy 196 48.81 /cy 342 Haul spoils, offsite, 10 - 20 miles 19.00 cy --285 --15.00 /cy 285 24.99 /cy 475 33.00.02.00 Utility Trenching, Excavate Trench 39.00 CY 9.134 574 504 285 442 46.28 /CY 1,805 85.41 /CY 3,331 33.00.04.10 Buried Pipe, Ductile Iron, 10" 10" pipe, DI, RJ, excav/bkfill not included, 350#37.00 LF 7.770 580 1,461 -293 -63.08 /LF 2,334 114.57 /LF 4,239 10" DI, RJ, Ell, 90 2.00 ea 8.400 627 1,300 -317 -1,121.81 /ea 2,244 2,047.92 /ea 4,096 10" DI, RJ, Ell, 45 2.00 ea 8.400 627 1,044 -317 -993.90 /ea 1,988 1,824.92 /ea 3,650 Glass lining 1,623.00 lb -1,623 ---1.00 /lb 1,623 1.74 /lb 2,829 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 8 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.10 Buried Pipe, Ductile Iron, 10" Pipe Marking, ID Tape 37.00 lf 0.370 29 5 ---0.90 /lf 33 1.70 /lf 63 33.00.04.10 Buried Pipe, Ductile Iron, 10"37.00 LF 24.940 1,862 5,432 928 222.20 /LF 8,222 402.08 /LF 14,877 33.20.01.10 Buried Valves, Gate Valves, 10" Install gate valve, MJ, 10"1.00 EA 4.000 299 --151 -449.53 /EA 450 871.54 /EA 872 Gate valve, iron body, resil. seat, MJ, 150#, NO, 10"1.00 ea -688 ---687.50 /ea 688 1,198.50 /ea 1,199 CI Valve Box & Cover, w/ Concrete Collar included 1.00 ea 3.000 224 150 -113 -487.15 /ea 487 915.15 /ea 915 33.20.01.10 Buried Valves, Gate Valves, 10"1.00 EA 7.000 522 838 264 1,624.18 /EA 1,624 2,985.19 /EA 2,985 33.00.04.DS10 10" DS - Digester Sludge 37.00 LF 41.074 2,959 6,773 285 1,634 314.89 /LF 11,651 572.80 /LF 21,193 33.00.04.DS12 12" DS - Digester Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 33.00 CY 3.300 204 --126 -10.00 /CY 330 19.43 /CY 641 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 10.00 cy 2.333 138 --85 -22.27 /cy 223 43.25 /cy 433 Backfill / Compact above pipe zone, for 4" thru 24" pipe 17.00 cy 2.267 154 --169 -19.06 /cy 324 37.22 /cy 633 Pipe zone material 10.00 cy -280 ---28.00 /cy 280 48.81 /cy 488 Pipe bedding material 6.00 cy -168 ---28.00 /cy 168 48.81 /cy 293 Haul spoils, offsite, 10 - 20 miles 17.00 cy --255 --15.00 /cy 255 24.99 /cy 425 33.00.02.00 Utility Trenching, Excavate Trench 33.00 CY 7.900 496 448 255 381 47.87 /CY 1,580 88.24 /CY 2,912 33.00.04.12 Buried Pipe, Ductile Iron, 12" 12" pipe, DI, RJ, excav/bkfill not included, 350#30.00 LF 7.500 560 1,518 -283 -78.69 /LF 2,361 142.68 /LF 4,280 12" DI, RJ, Ell, 90 2.00 ea 9.200 687 1,515 -347 -1,274.31 /ea 2,549 2,322.54 /ea 4,645 12" DI, RJ, Ell, 45 2.00 ea 9.200 687 1,350 -347 -1,192.06 /ea 2,384 2,179.17 /ea 4,358 Glass lining 1,873.00 lb -1,873 ---1.00 /lb 1,873 1.74 /lb 3,265 Pipe Marking, ID Tape 30.00 lf 0.300 23 4 ---0.90 /lf 27 1.70 /lf 51 33.00.04.12 Buried Pipe, Ductile Iron, 12"30.00 LF 26.200 1,956 6,260 978 306.45 /LF 9,194 553.33 /LF 16,600 33.20.01.12 Buried Valves, Gate Valves, 12" Install gate valve, MJ, 12"1.00 EA 4.200 313 --159 -472.01 /EA 472 915.14 /EA 915 Gate valve, iron body, resil. seat, MJ, 150#, NO, 12"1.00 ea -825 ---825.00 /ea 825 1,438.19 /ea 1,438 CI Valve Box & Cover, w/ Concrete Collar included 1.00 ea 3.000 224 150 -113 -487.15 /ea 487 915.15 /ea 915 33.20.01.12 Buried Valves, Gate Valves, 12"1.00 EA 7.200 537 975 272 1,784.16 /EA 1,784 3,268.48 /EA 3,268 33.00.04.DS12 12" DS - Digester Sludge 30.00 LF 41.300 2,990 7,683 255 1,630 418.58 /LF 12,557 759.35 /LF 22,780 33.00.04.EFF30 30" EFF - Effluent 33.00.02.00 Utility Trenching, Excavate Trench 50 tn Rough Terrain (per day)8.00 day 64.000 4,553 --7,080 -1,454.10 /day 11,633 2,849.96 /day 22,800 Excav. pipe trench, w/ trench box, for > 30" pipe 861.00 CY 57.400 3,543 --4,889 -9.79 /CY 8,432 19.17 /CY 16,508 Backfill / Compact @ pipe zone, for 30" & larger pipe 346.00 cy 80.733 4,772 --5,096 -28.52 /cy 9,868 55.70 /cy 19,271 Backfill / Compact above pipe zone, for 30" & larger pipe 323.00 cy 40.375 2,752 --3,699 -19.97 /cy 6,450 39.09 /cy 12,625 Pipe zone material 346.00 cy -9,688 ---28.00 /cy 9,688 48.81 /cy 16,889 Pipe bedding material 108.00 cy -3,024 ---28.00 /cy 3,024 48.81 /cy 5,272 Haul spoils, offsite, 10 - 20 miles 538.00 cy --8,070 --15.00 /cy 8,070 24.99 /cy 13,443 33.00.02.00 Utility Trenching, Excavate Trench 861.00 CY 242.508 15,620 12,712 8,070 20,764 66.40 /CY 57,166 124.05 /CY 106,806 33.00.04.30 Buried Pipe, Ductile Iron, 30" 30" pipe, DI, RJ, excav/bkfill not included, 250#323.00 LF 135.660 10,125 63,117 -5,121 -242.61 /LF 78,363 432.16 /LF 139,588 30" DI, RJ, Ell, 90 3.00 ea 29.700 2,217 19,418 -1,121 -7,585.29 /ea 22,756 13,440.77 /ea 40,322 30" DI, RJ, Ell, 45 2.00 ea 19.800 1,478 11,115 -747 -6,669.85 /ea 13,340 11,844.89 /ea 23,690 Pipe Marking, ID Tape 311.00 lf 3.110 240 40 ---0.90 /lf 280 1.70 /lf 529 33.00.04.30 Buried Pipe, Ductile Iron, 30"323.00 LF 188.270 14,059 93,690 6,990 355.23 /LF 114,738 631.98 /LF 204,129 33.15.03.04 Buried Structures, Vaults, XX" L x XX" W x XX" D Utility vaults, precast concrete, 8' x 14' x 7' high, i.d 1.00 EA 56.000 3,176 4,225 -397 -7,798.23 /EA 7,798 14,230.87 /EA 14,231 33.15.03.04 Buried Structures, Vaults, XX" L x XX" W x XX" D 1.00 EA 56.000 3,176 4,225 397 7,798.23 /EA 7,798 14,230.87 /EA 14,231 33.20.01.30 Buried Valves, Gate Valves, 30" Install gate valve, Flgd, DIP, 30"1.00 ea 14.000 1,045 --529 -1,573.36 /ea 1,573 3,050.43 /ea 3,050 Gate valve, iron body, solid wedge, Flgd, 150#, NO, 30"1.00 EA -37,625 ---37,625.00 /EA 37,625 65,590.54 /EA 65,591 33.20.01.30 Buried Valves, Gate Valves, 30"1.00 EA 14.000 1,045 37,625 529 39,198.36 /EA 39,198 68,640.97 /EA 68,641 33.00.04.EFF30 30" EFF - Effluent 323.00 LF 500.778 33,899 148,252 8,070 28,680 677.71 /LF 218,901 1,219.22 /LF 393,807 33.00.04.FHS04 04" FHS - Fire Hydrant Service 33.00.04.04 Buried Pipe, Ductile Iron, 4" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 17.00 CY 0.493 30 --38 -4.01 /CY 68 7.84 /CY 133 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 4.55 cy 0.605 36 --22 -12.69 /cy 58 24.65 /cy 112 Backfill / Compact above pipe zone, for 4" thru 24" pipe 12.56 cy 0.364 25 --18 -3.42 /cy 43 6.66 /cy 84 Pipe zone material 4.55 cy -127 ---28.00 /cy 127 48.81 /cy 222 Pipe bedding material 1.75 cy -49 ---28.00 /cy 49 48.82 /cy 85 Imported backfill material 12.56 cy -151 ---12.00 /cy 151 20.92 /cy 263 Haul spoils, onsite 6.30 cy --19 --3.00 /cy 19 5.00 /cy 31 4" pipe, DI, RJ, excav/bkfill not included, 350#33.00 LF 4.950 376 914 -161 -43.98 /LF 1,451 79.80 /LF 2,633 Dresser Coupling, 4"2.00 ea 2.500 190 220 -49 -229.34 /ea 459 421.91 /ea 844 Polywrap, 4" pipe 33.00 lf -11 ---0.32 /lf 11 0.56 /lf 18 Glass lining 376.20 lb -376 ---1.00 /lb 376 1.74 /lb 656 Pipe Marking, ID Tape 33.00 lf 0.330 25 4 ---0.90 /lf 30 1.70 /lf 56 33.00.04.04 Buried Pipe, Ductile Iron, 4"33.00 LF 9.242 682 1,852 19 288 86.10 /LF 2,841 155.71 /LF 5,138 33.00.04.FHS04 04" FHS - Fire Hydrant Service 33.00 LF 9.242 682 1,852 19 288 86.10 /LF 2,841 155.71 /LF 5,138 33.00.04.FHS06 06" FHS - Fire Hydrant Service 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 28.00 CY 2.800 173 --107 -10.00 /CY 280 19.42 /CY 544 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 7.00 cy 1.633 97 --59 -22.27 /cy 156 43.25 /cy 303 Backfill / Compact above pipe zone, for 4" thru 24" pipe 15.00 cy 2.000 136 --150 -19.06 /cy 286 37.22 /cy 558 Pipe zone material 7.00 cy -196 ---28.00 /cy 196 48.81 /cy 342 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 9 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.02.00 Utility Trenching, Excavate Trench Pipe bedding material 5.00 cy -140 ---28.00 /cy 140 48.81 /cy 244 Haul spoils, offsite, 10 - 20 miles 13.00 cy --195 --15.00 /cy 195 24.99 /cy 325 33.00.02.00 Utility Trenching, Excavate Trench 28.00 CY 6.433 406 336 195 316 44.74 /CY 1,253 82.70 /CY 2,316 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, RJ, excav/bkfill not included, 350#30.00 LF 5.100 381 711 -193 -42.82 /LF 1,285 78.38 /LF 2,351 12" DI, RJ, red. tee, 12" x 6"2.00 ea 13.000 970 1,958 -491 -1,709.51 /ea 3,419 3,122.98 /ea 6,246 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.69 /ea 6,537 Pipe Marking, ID Tape 30.00 lf 0.300 23 4 ---0.90 /lf 27 1.70 /lf 51 33.00.04.06 Buried Pipe, Ductile Iron, 6"30.00 LF 42.400 3,165 3,423 1,589 272.59 /LF 8,178 506.17 /LF 15,185 33.20.01.06 Buried Valves, Gate Valves, 6" Install gate valve, MJ, 6"2.00 EA 4.200 313 --159 -236.01 /EA 472 457.58 /EA 915 Gate valve, iron body, resil. seat, MJ, 150#, NO, 6"2.00 ea -550 ---275.00 /ea 550 479.39 /ea 959 CI Valve Box & Cover, w/ Concrete Collar included 2.00 ea 6.000 448 300 -227 -487.15 /ea 974 915.17 /ea 1,830 33.20.01.06 Buried Valves, Gate Valves, 6"2.00 EA 10.200 761 850 385 998.16 /EA 1,996 1,852.13 /EA 3,704 33.20.04.01 Buried Valves, Fire Hydrants Fire Hydrant 2.00 EA 10.000 746 3,200 -151 -2,048.67 /EA 4,097 3,653.27 /EA 7,307 33.20.04.01 Buried Valves, Fire Hydrants 2.00 EA 10.000 746 3,200 151 2,048.67 /EA 4,097 3,653.27 /EA 7,307 33.00.04.FHS06 06" FHS - Fire Hydrant Service 30.00 LF 69.033 5,078 7,809 195 2,441 517.47 /LF 15,524 950.38 /LF 28,511 33.00.04.FHS08 08" FHS - Fire Hydrant Service 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 2,043.00 CY 204.300 12,611 --7,820 -10.00 /CY 20,431 19.43 /CY 39,686 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 574.00 cy 133.933 7,917 --4,865 -22.27 /cy 12,782 43.25 /cy 24,826 Backfill / Compact above pipe zone, for 4" thru 24" pipe 1,082.00 cy 144.267 9,832 --10,785 -19.06 /cy 20,618 37.22 /cy 40,273 Pipe zone material 574.00 cy -16,072 ---28.00 /cy 16,072 48.81 /cy 28,018 Pipe bedding material 361.00 cy -10,108 ---28.00 /cy 10,108 48.81 /cy 17,621 Haul spoils, offsite, 10 - 20 miles 961.00 cy --14,415 --15.00 /cy 14,415 24.99 /cy 24,012 33.00.02.00 Utility Trenching, Excavate Trench 2,043.00 CY 482.500 30,360 26,180 14,415 23,470 46.22 /CY 94,426 85.38 /CY 174,435 33.00.04.08 Buried Pipe, Ductile Iron, 8" 8" pipe, DI, RJ, excav/bkfill not included, 350#2,086.00 LF 417.200 31,137 64,080 -15,749 -53.20 /LF 110,966 97.13 /LF 202,611 8" DI, RJ, Ell, 90 6.00 ea 18.000 1,343 2,348 -680 -728.40 /ea 4,370 1,335.72 /ea 8,014 8" DI, RJ, Ell, 45 6.00 ea 18.000 1,343 2,044 -680 -677.82 /ea 4,067 1,247.54 /ea 7,485 8" DI, RJ, Ell, 22 1/2 3.00 ea 9.000 672 1,333 -340 -781.55 /ea 2,345 1,428.38 /ea 4,285 8" DI, RJ, tee 3.00 ea 13.500 1,008 1,711 -510 -1,076.09 /ea 3,228 1,974.79 /ea 5,924 8" DI, RJ, cap or plug 1.00 ea 1.500 112 156 -57 -324.73 /ea 325 599.07 /ea 599 10" DI, RJ, red. tee, 10" x 8"1.00 ea 5.800 433 866 -219 -1,517.62 /ea 1,518 2,773.06 /ea 2,773 Add for tie-in to existing (Adjust productivity)6.00 ea 144.000 10,747 4,500 -5,436 -3,447.18 /ea 20,683 6,536.74 /ea 39,220 Pipe Marking, ID Tape 2,086.00 lf 20.860 1,607 271 ---0.90 /lf 1,878 1.70 /lf 3,546 33.00.04.08 Buried Pipe, Ductile Iron, 8"2,086.00 LF 647.860 48,402 77,309 23,669 71.61 /LF 149,380 131.57 /LF 274,459 33.20.06.08 Buried Valves, Backflow Preventors, 8" Backflow Preventer, double check valve, stainless steel, 8"1.00 EA 6.000 459 8,722 ---9,180.45 /EA 9,180 16,081.75 /EA 16,082 33.20.06.08 Buried Valves, Backflow Preventors, 8"1.00 EA 6.000 459 8,722 9,180.45 /EA 9,180 16,081.75 /EA 16,082 33.00.04.FHS08 08" FHS - Fire Hydrant Service 2,086.00 LF 1,136.360 79,221 112,211 14,415 47,139 121.28 /LF 252,986 222.90 /LF 464,976 33.00.04.FILT04 04" FILT - Dewatering Filtrate 33.00.04.04 Buried Pipe, Ductile Iron, 4" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 23.19 CY 0.673 42 --51 -4.01 /CY 93 7.84 /CY 182 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 6.20 cy 0.825 49 --30 -12.69 /cy 79 24.65 /cy 153 Backfill / Compact above pipe zone, for 4" thru 24" pipe 17.12 cy 0.496 34 --25 -3.42 /cy 59 6.66 /cy 114 Pipe zone material 6.20 cy -174 ---28.00 /cy 174 48.81 /cy 303 Pipe bedding material 2.39 cy -67 ---28.00 /cy 67 48.82 /cy 117 Imported backfill material 17.12 cy -205 ---12.00 /cy 205 20.92 /cy 358 Haul spoils, onsite 8.59 cy --26 --3.00 /cy 26 5.00 /cy 43 4" pipe, DI, RJ, excav/bkfill not included, 350#45.00 LF 6.750 513 1,247 -220 -43.98 /LF 1,979 79.80 /LF 3,591 4" DI, RJ, Ell, 45 4.00 ea 7.600 577 734 -248 -389.65 /ea 1,559 719.01 /ea 2,876 Dresser Coupling, 4"2.00 ea 2.500 190 220 -49 -229.34 /ea 459 421.93 /ea 844 Polywrap, 4" pipe 45.00 lf -14 ---0.32 /lf 14 0.56 /lf 25 Glass lining 693.00 lb -693 ---1.00 /lb 693 1.74 /lb 1,208 Pipe Marking, ID Tape 45.00 lf 0.450 35 6 ---0.90 /lf 41 1.70 /lf 76 33.00.04.04 Buried Pipe, Ductile Iron, 4"45.00 LF 19.294 1,438 3,360 26 622 121.03 /LF 5,446 219.77 /LF 9,890 33.00.04.FILT04 04" FILT - Dewatering Filtrate 45.00 LF 19.294 1,438 3,360 26 622 121.03 /LF 5,446 219.77 /LF 9,890 33.00.04.FILT06 06" FILT - Dewatering Filtrate 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 119.17 CY 11.917 736 --456 -10.00 /CY 1,192 19.43 /CY 2,315 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 31.56 cy 7.364 435 --268 -22.27 /cy 703 43.25 /cy 1,365 Backfill / Compact above pipe zone, for 4" thru 24" pipe 65.00 cy 8.667 591 --648 -19.06 /cy 1,239 37.22 /cy 2,419 Pipe zone material 31.56 cy -884 ---28.00 /cy 884 48.81 /cy 1,541 Pipe bedding material 21.67 cy -607 ---28.00 /cy 607 48.81 /cy 1,058 Haul spoils, offsite, 10 - 20 miles 54.17 cy --813 --15.00 /cy 813 24.99 /cy 1,354 33.00.02.00 Utility Trenching, Excavate Trench 119.17 CY 27.948 1,762 1,490 813 1,372 45.62 /CY 5,436 84.34 /CY 10,051 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, RJ, excav/bkfill not included, 350#123.00 LF 20.910 1,561 2,917 -789 -42.82 /LF 5,267 78.38 /LF 9,641 6" DI, RJ, Ell, 90 1.00 ea 2.700 202 274 -102 -577.14 /ea 577 1,065.46 /ea 1,065 6" DI, RJ, Ell, 45 2.00 ea 5.400 403 510 -204 -558.44 /ea 1,117 1,032.83 /ea 2,066 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.75 /ea 6,537 Pipe Marking, ID Tape 123.00 lf 1.230 95 16 ---0.90 /lf 111 1.70 /lf 209 33.00.04.06 Buried Pipe, Ductile Iron, 6"123.00 LF 54.240 4,051 4,467 2,001 85.52 /LF 10,519 158.68 /LF 19,518 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 10 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.FILT06 06" FILT - Dewatering Filtrate 123.00 LF 82.188 5,813 5,957 813 3,373 129.71 /LF 15,955 240.40 /LF 29,569 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 574.00 CY 57.400 3,543 --2,197 -10.00 /CY 5,740 19.43 /CY 11,150 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 141.00 cy 32.900 1,945 --1,195 -22.27 /cy 3,140 43.25 /cy 6,098 Backfill / Compact above pipe zone, for 4" thru 24" pipe 323.00 cy 43.067 2,935 --3,220 -19.06 /cy 6,155 37.22 /cy 12,022 Pipe zone material 141.00 cy -3,948 ---28.00 /cy 3,948 48.81 /cy 6,882 Pipe bedding material 106.00 cy -2,968 ---28.00 /cy 2,968 48.81 /cy 5,174 Haul spoils, offsite, 10 - 20 miles 251.00 cy --3,765 --15.00 /cy 3,765 24.99 /cy 6,272 33.00.02.00 Utility Trenching, Excavate Trench 574.00 CY 133.367 8,423 6,916 3,765 6,612 44.80 /CY 25,716 82.92 /CY 47,599 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill not included, 350#670.00 LF 100.500 7,631 18,560 -3,273 -43.98 /LF 29,465 79.80 /LF 53,467 4" DI, RJ, Ell, 90 5.00 ea 9.500 721 965 -309 -399.20 /ea 1,996 735.65 /ea 3,678 4" DI, RJ, Ell, 45 4.00 ea 7.600 577 734 -248 -389.65 /ea 1,559 719.01 /ea 2,876 4" DI, RJ, tee 1.00 ea 2.900 220 301 -94 -615.45 /ea 615 1,133.56 /ea 1,134 Pipe Marking, ID Tape 670.00 lf 6.700 516 87 ---0.90 /lf 603 1.70 /lf 1,139 33.00.04.04 Buried Pipe, Ductile Iron, 4"670.00 LF 127.200 9,665 20,647 3,925 51.10 /LF 34,238 92.98 /LF 62,293 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 670.00 LF 260.567 18,089 27,563 3,765 10,537 89.48 /LF 59,954 164.02 /LF 109,892 33.00.04.FSS06 06" FSS - Fire Sprinkler Service 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 940.00 CY 94.000 5,803 --3,598 -10.00 /CY 9,401 19.43 /CY 18,260 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 249.00 cy 58.100 3,434 --2,110 -22.27 /cy 5,545 43.25 /cy 10,769 Backfill / Compact above pipe zone, for 4" thru 24" pipe 513.00 cy 68.400 4,662 --5,113 -19.06 /cy 9,775 37.22 /cy 19,094 Pipe zone material 249.00 cy -6,972 ---28.00 /cy 6,972 48.81 /cy 12,154 Pipe bedding material 171.00 cy -4,788 ---28.00 /cy 4,788 48.81 /cy 8,347 Haul spoils, offsite, 10 - 20 miles 470.00 cy --7,050 --15.00 /cy 7,050 24.99 /cy 11,744 33.00.02.00 Utility Trenching, Excavate Trench 940.00 CY 220.500 13,899 11,760 7,050 10,822 46.31 /CY 43,531 85.50 /CY 80,368 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, RJ, excav/bkfill not included, 350#1,025.00 LF 174.250 13,005 24,307 -6,578 -42.82 /LF 43,890 78.38 /LF 80,340 6" DI, RJ, Ell, 45 6.00 ea 16.200 1,209 1,530 -612 -558.43 /ea 3,351 1,032.83 /ea 6,197 6" DI, RJ, red. tee, 6" x 4"4.00 ea 16.000 1,194 1,605 -604 -850.88 /ea 3,404 1,571.22 /ea 6,285 Add for tie-in to existing (Adjust productivity)3.00 ea 72.000 5,374 2,250 -2,718 -3,447.18 /ea 10,342 6,536.75 /ea 19,610 Pipe Marking, ID Tape 1,025.00 lf 10.250 789 133 ---0.90 /lf 923 1.70 /lf 1,742 33.00.04.06 Buried Pipe, Ductile Iron, 6"1,025.00 LF 288.700 21,571 29,826 10,511 60.40 /LF 61,908 111.39 /LF 114,175 33.00.04.FSS06 06" FSS - Fire Sprinkler Service 1,025.00 LF 509.200 35,470 41,586 7,050 21,333 102.87 /LF 105,438 189.80 /LF 194,543 33.00.04.FW36 36" FW - Filtered Water 33.00.02.00 Utility Trenching, Excavate Trench 50 tn Rough Terrain (per day)3.00 day 24.000 1,707 --2,655 -1,454.10 /day 4,362 2,849.96 /day 8,550 Excav. pipe trench, w/ trench box, for > 30" pipe 293.33 CY 19.555 1,207 --1,666 -9.79 /CY 2,873 19.17 /CY 5,624 Backfill / Compact @ pipe zone, for 30" & larger pipe 117.88 cy 27.505 1,626 --1,736 -28.52 /cy 3,362 55.70 /cy 6,565 Backfill / Compact above pipe zone, for 30" & larger pipe 110.00 cy 13.750 937 --1,260 -19.97 /cy 2,197 39.09 /cy 4,299 Pipe zone material 117.88 cy -3,301 ---28.00 /cy 3,301 48.81 /cy 5,754 Pipe bedding material 36.67 cy -1,027 ---28.00 /cy 1,027 48.81 /cy 1,790 Haul spoils, offsite, 10 - 20 miles 183.33 cy --2,750 --15.00 /cy 2,750 24.99 /cy 4,581 33.00.02.00 Utility Trenching, Excavate Trench 293.33 CY 84.810 5,477 4,327 2,750 7,317 67.74 /CY 19,871 126.69 /CY 37,163 33.00.04.36 Buried Pipe, Ductile Iron, 36" 36" pipe, DI, RJ, excav/bkfill not included, 250#110.00 LF 53.900 4,023 28,765 -2,035 -316.57 /LF 34,823 562.64 /LF 61,890 36" DI, RJ, Ell, 45 2.00 ea 23.200 1,731 15,679 -876 -9,143.14 /ea 18,286 16,193.86 /ea 32,388 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.71 /ea 6,537 Pipe Marking, ID Tape 110.00 lf 1.100 85 14 ---0.90 /lf 99 1.70 /lf 187 33.00.04.36 Buried Pipe, Ductile Iron, 36"110.00 LF 102.200 7,630 45,209 3,817 515.05 /LF 56,655 918.20 /LF 101,002 33.00.04.FW36 36" FW - Filtered Water 110.00 LF 187.010 13,107 49,536 2,750 11,133 695.70 /LF 76,527 1,256.05 /LF 138,165 33.00.04.MS06 06" MS - Mixed Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 33.00 CY 3.300 204 --126 -10.00 /CY 330 19.43 /CY 641 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 9.00 cy 2.100 124 --76 -22.27 /cy 200 43.25 /cy 389 Backfill / Compact above pipe zone, for 4" thru 24" pipe 18.00 cy 2.400 164 --179 -19.06 /cy 343 37.22 /cy 670 Pipe zone material 9.00 cy -252 ---28.00 /cy 252 48.81 /cy 439 Pipe bedding material 6.00 cy -168 ---28.00 /cy 168 48.81 /cy 293 Haul spoils, offsite, 10 - 20 miles 15.00 cy --225 --15.00 /cy 225 24.99 /cy 375 33.00.02.00 Utility Trenching, Excavate Trench 33.00 CY 7.800 491 420 225 382 46.01 /CY 1,518 85.07 /CY 2,807 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, RJ, excav/bkfill not included, 350#36.00 LF 6.120 457 854 -231 -42.82 /LF 1,541 78.38 /LF 2,822 6" DI, RJ, Ell, 90 2.00 ea 5.400 403 547 -204 -577.14 /ea 1,154 1,065.44 /ea 2,131 6" DI, RJ, Ell, 45 1.00 ea 2.700 202 255 -102 -558.44 /ea 558 1,032.83 /ea 1,033 6" DI, RJ, tee 1.00 ea 4.000 299 396 -151 -845.78 /ea 846 1,562.35 /ea 1,562 Glass lining 690.00 lb -690 ---1.00 /lb 690 1.74 /lb 1,203 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.71 /ea 6,537 Pipe Marking, ID Tape 36.00 lf 0.360 28 5 ---0.90 /lf 32 1.70 /lf 61 33.00.04.06 Buried Pipe, Ductile Iron, 6"36.00 LF 42.580 3,179 3,497 1,594 229.71 /LF 8,270 426.35 /LF 15,349 33.00.04.MS06 06" MS - Mixed Sludge 36.00 LF 50.380 3,670 3,917 225 1,976 271.89 /LF 9,788 504.33 /LF 18,156 33.00.04.MS08 08" MS - Mixed Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 314.40 CY 31.440 1,941 --1,203 -10.00 /CY 3,144 19.43 /CY 6,107 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 88.32 cy 20.608 1,218 --749 -22.27 /cy 1,967 43.25 /cy 3,820 Backfill / Compact above pipe zone, for 4" thru 24" pipe 166.44 cy 22.192 1,513 --1,659 -19.06 /cy 3,172 37.22 /cy 6,195 Pipe zone material 88.32 cy -2,473 ---28.00 /cy 2,473 48.81 /cy 4,311 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 11 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.02.00 Utility Trenching, Excavate Trench Pipe bedding material 55.48 cy -1,553 ---28.00 /cy 1,553 48.81 /cy 2,708 Haul spoils, offsite, 10 - 20 miles 147.95 cy --2,219 --15.00 /cy 2,219 24.99 /cy 3,697 33.00.02.00 Utility Trenching, Excavate Trench 314.40 CY 74.240 4,671 4,026 2,219 3,611 46.21 /CY 14,528 85.36 /CY 26,838 33.00.04.08 Buried Pipe, Ductile Iron, 8" 8" pipe, DI, RJ, excav/bkfill not included, 350#321.00 LF 64.200 4,791 9,861 -2,424 -53.20 /LF 17,076 97.13 /LF 31,178 8" DI, RJ, Ell, 45 11.00 ea 33.000 2,463 3,747 -1,246 -677.82 /ea 7,456 1,247.54 /ea 13,723 8" DI, RJ, tee 1.00 ea 4.500 336 570 -170 -1,076.09 /ea 1,076 1,974.80 /ea 1,975 Glass lining 8,299.10 lb -8,299 ---1.00 /lb 8,299 1.74 /lb 14,468 Add for tie-in to existing (Adjust productivity)2.00 ea 48.000 3,582 1,500 -1,812 -3,447.18 /ea 6,894 6,536.73 /ea 13,073 Pipe Marking, ID Tape 321.00 lf 3.210 247 42 ---0.90 /lf 289 1.70 /lf 546 33.00.04.08 Buried Pipe, Ductile Iron, 8"321.00 LF 152.910 11,420 24,019 5,651 128.01 /LF 41,090 233.53 /LF 74,963 33.00.04.MS08 08" MS - Mixed Sludge 321.00 LF 227.150 16,091 28,046 2,219 9,262 173.27 /LF 55,618 317.14 /LF 101,801 33.00.04.PA18 18" PA 33.00.04.18 Buried Pipe, Ductile Iron, 18" 25 tn Rough Terrain (per day)1.00 day 8.000 569 --575 -1,143.88 /day 1,144 2,232.54 /day 2,233 Excav. pipe trench, w/ trench box, for 4" - 24" pipe 103.78 CY 3.010 186 --230 -4.01 /CY 416 7.84 /CY 814 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 31.76 cy 4.224 250 --153 -12.69 /cy 403 24.65 /cy 783 Backfill / Compact above pipe zone, for 4" thru 24" pipe 68.97 cy 2.000 136 --100 -3.42 /cy 236 6.66 /cy 459 Pipe zone material 31.76 cy -889 ---28.00 /cy 889 48.81 /cy 1,550 Pipe bedding material 7.88 cy -221 ---28.00 /cy 221 48.81 /cy 385 Imported backfill material 68.97 cy -828 ---12.00 /cy 828 20.92 /cy 1,443 Haul spoils, onsite 39.64 cy --119 --3.00 /cy 119 5.00 /cy 198 18" pipe, DI, RJ, excav/bkfill not included, 350#101.00 LF 29.290 2,186 10,504 -1,106 -136.59 /LF 13,796 244.49 /LF 24,694 18" DI, RJ, Ell, 90 2.00 ea 12.800 955 4,491 -483 -2,964.65 /ea 5,929 5,308.82 /ea 10,618 Polywrap, 18" pipe 101.00 lf -74 ---0.73 /lf 74 1.27 /lf 129 Glass lining 8,489.80 lb -8,490 ---1.00 /lb 8,490 1.74 /lb 14,800 Pipe Marking, ID Tape 101.00 lf 1.010 78 13 ---0.90 /lf 91 1.70 /lf 172 33.00.04.18 Buried Pipe, Ductile Iron, 18"101.00 LF 60.334 4,360 25,509 119 2,647 323.12 /LF 32,635 576.99 /LF 58,276 33.00.04.PA18 18" PA 101.00 LF 60.334 4,360 25,509 119 2,647 323.12 /LF 32,635 576.99 /LF 58,276 33.00.04.PD06 06" PD - Pumped Drain 33.00.04.06 Buried Pipe, Ductile Iron, 6" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 344.13 CY 9.980 616 --764 -4.01 /CY 1,380 7.84 /CY 2,699 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 101.15 cy 13.453 795 --489 -12.69 /cy 1,284 24.65 /cy 2,494 Backfill / Compact above pipe zone, for 4" thru 24" pipe 242.86 cy 7.043 480 --351 -3.42 /cy 831 6.66 /cy 1,617 Pipe zone material 101.15 cy -2,832 ---28.00 /cy 2,832 48.81 /cy 4,937 Pipe bedding material 35.47 cy -993 ---28.00 /cy 993 48.81 /cy 1,731 Imported backfill material 242.86 cy -2,914 ---12.00 /cy 2,914 20.92 /cy 5,080 Haul spoils, onsite 136.62 cy --410 --3.00 /cy 410 5.00 /cy 683 6" pipe, DI, RJ, excav/bkfill not included, 350#626.00 LF 106.420 7,942 14,845 -4,017 -42.82 /LF 26,805 78.38 /LF 49,066 6" DI, RJ, Ell, 90 4.00 ea 10.800 806 1,095 -408 -577.14 /ea 2,309 1,065.44 /ea 4,262 6" DI, RJ, Ell, 45 4.00 ea 10.800 806 1,020 -408 -558.44 /ea 2,234 1,032.84 /ea 4,131 6" DI, RJ, tee 4.00 ea 16.000 1,194 1,585 -604 -845.78 /ea 3,383 1,562.33 /ea 6,249 Dresser Coupling, 6"4.00 ea 7.920 591 550 -299 -360.02 /ea 1,440 671.12 /ea 2,684 Polywrap, 6" pipe 626.00 lf -200 ---0.32 /lf 200 0.56 /lf 349 Add for tie-in to existing (Adjust productivity)3.00 ea 72.000 5,374 2,250 -2,718 -3,447.18 /ea 10,342 6,536.74 /ea 19,610 Pipe Marking, ID Tape 626.00 lf 6.260 482 81 ---0.90 /lf 564 1.70 /lf 1,064 33.00.04.06 Buried Pipe, Ductile Iron, 6"626.00 LF 260.676 19,087 28,366 410 10,057 92.52 /LF 57,920 170.38 /LF 106,658 33.00.04.PD06 06" PD - Pumped Drain 626.00 LF 260.676 19,087 28,366 410 10,057 92.52 /LF 57,920 170.38 /LF 106,658 33.00.04.PD12 12" PD - Pumped Drain 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 262.22 CY 26.222 1,619 --1,004 -10.00 /CY 2,622 19.43 /CY 5,094 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 80.55 cy 18.795 1,111 --683 -22.27 /cy 1,794 43.25 /cy 3,484 Backfill / Compact above pipe zone, for 4" thru 24" pipe 131.11 cy 17.481 1,191 --1,307 -19.06 /cy 2,498 37.22 /cy 4,880 Pipe zone material 80.55 cy -2,255 ---28.00 /cy 2,255 48.81 /cy 3,932 Pipe bedding material 43.70 cy -1,224 ---28.00 /cy 1,224 48.81 /cy 2,133 Haul spoils, offsite, 10 - 20 miles 131.11 cy --1,967 --15.00 /cy 1,967 24.99 /cy 3,276 33.00.02.00 Utility Trenching, Excavate Trench 262.22 CY 62.498 3,921 3,479 1,967 2,993 47.14 /CY 12,360 86.94 /CY 22,798 33.00.04.12 Buried Pipe, Ductile Iron, 12" 12" pipe, DI, RJ, excav/bkfill not included, 350#236.00 LF 59.000 4,403 11,941 -2,227 -78.69 /LF 18,571 142.67 /LF 33,671 12" DI, RJ, Ell, 90 1.00 ea 4.600 343 757 -174 -1,274.31 /ea 1,274 2,322.56 /ea 2,323 12" DI, RJ, Ell, 45 8.00 ea 36.800 2,746 5,401 -1,389 -1,192.06 /ea 9,536 2,179.17 /ea 17,433 Add for tie-in to existing (Adjust productivity)2.00 ea 48.000 3,582 1,500 -1,812 -3,447.18 /ea 6,894 6,536.75 /ea 13,074 Pipe Marking, ID Tape 236.00 lf 2.360 182 31 ---0.90 /lf 212 1.70 /lf 401 33.00.04.12 Buried Pipe, Ductile Iron, 12"236.00 LF 150.760 11,257 19,629 5,602 154.61 /LF 36,489 283.48 /LF 66,902 33.00.04.PD12 12" PD - Pumped Drain 236.00 LF 213.258 15,178 23,108 1,967 8,595 206.99 /LF 48,849 380.09 /LF 89,700 33.00.04.PE/BYP2 4 24" PE/BYP - Primary Effluent (Bypass) 33.00.02.00 Utility Trenching, Excavate Trench 25 tn Rough Terrain (per day)3.00 day 24.000 1,707 --1,724 -1,143.88 /day 3,432 2,232.52 /day 6,698 Excav. pipe trench, w/ trench box, for 4" - 24" pipe 1,047.85 CY 104.785 6,468 --4,011 -10.00 /CY 10,479 19.43 /CY 20,355 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 361.71 cy 84.399 4,989 --3,066 -22.27 /cy 8,055 43.25 /cy 15,644 Backfill / Compact above pipe zone, for 4" thru 24" pipe 486.93 cy 64.924 4,425 --4,854 -19.06 /cy 9,279 37.22 /cy 18,124 Pipe zone material 321.51 cy -9,002 ---28.00 /cy 9,002 48.81 /cy 15,693 Pipe bedding material 136.51 cy -3,822 ---28.00 /cy 3,822 48.81 /cy 6,663 Haul spoils, offsite, 10 - 20 miles 563.22 cy --8,448 --15.00 /cy 8,448 24.99 /cy 14,073 33.00.02.00 Utility Trenching, Excavate Trench 1,047.85 CY 278.108 17,589 12,825 8,448 13,655 50.12 /CY 52,517 92.81 /CY 97,250 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 12 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.24 Buried Pipe, Ductile Iron, 24" 24" pipe, DI, RJ, excav/bkfill not included, 350#693.00 LF 249.480 18,619 109,472 -9,418 -198.43 /LF 137,509 353.82 /LF 245,198 24" DI, RJ, Ell, 90 3.00 ea 25.500 1,903 10,168 -963 -4,344.70 /ea 13,034 7,760.76 /ea 23,282 24" DI, RJ, Ell, 45 8.00 ea 68.000 5,075 21,140 -2,567 -3,597.76 /ea 28,782 6,458.64 /ea 51,669 Polywrap, 24" pipe 130.00 lf -144 ---1.11 /lf 144 1.94 /lf 252 Glass lining 20,771.00 lb -20,771 ---1.00 /lb 20,771 1.74 /lb 36,209 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.75 /ea 6,537 Pipe Marking, ID Tape 693.00 lf 6.930 534 90 ---0.90 /lf 624 1.70 /lf 1,178 33.00.04.24 Buried Pipe, Ductile Iron, 24"693.00 LF 373.910 27,923 162,536 13,853 294.82 /LF 204,312 525.72 /LF 364,325 33.00.04.PE/BYP24 24" PE/BYP - Primary Effluent (Bypass)693.00 LF 652.018 45,512 175,360 8,448 27,508 370.60 /LF 256,828 666.05 /LF 461,575 33.00.04.PE/OF30 30" PE/OF - Primary Effluent (Overflow) 33.00.02.00 Utility Trenching, Excavate Trench 50 tn Rough Terrain (per day)2.00 day 16.000 1,138 --1,770 -1,454.11 /day 2,908 2,849.95 /day 5,700 Excav. pipe trench, w/ trench box, for > 30" pipe 130.00 CY 8.667 535 --738 -9.79 /CY 1,273 19.17 /CY 2,492 Backfill / Compact @ pipe zone, for 30" & larger pipe 51.00 cy 11.900 703 --751 -28.52 /cy 1,455 55.70 /cy 2,841 Backfill / Compact above pipe zone, for 30" & larger pipe 52.00 cy 6.500 443 --595 -19.97 /cy 1,038 39.09 /cy 2,032 Pipe zone material 51.00 cy -1,428 ---28.00 /cy 1,428 48.81 /cy 2,489 Pipe bedding material 17.00 cy -476 ---28.00 /cy 476 48.81 /cy 830 Haul spoils, offsite, 10 - 20 miles 78.00 cy --1,170 --15.00 /cy 1,170 24.99 /cy 1,949 33.00.02.00 Utility Trenching, Excavate Trench 130.00 CY 43.067 2,820 1,904 1,170 3,855 74.99 /CY 9,748 141.03 /CY 18,334 33.00.04.30 Buried Pipe, Ductile Iron, 30" 30" pipe, DI, RJ, excav/bkfill not included, 250#55.00 LF 23.100 1,724 10,747 -872 -242.61 /LF 13,343 432.16 /LF 23,769 30" DI, RJ, Ell, 45 2.00 ea 19.800 1,478 11,115 -747 -6,669.85 /ea 13,340 11,844.90 /ea 23,690 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.74 /ea 6,537 Pipe Marking, ID Tape 55.00 lf 0.550 42 7 ---0.90 /lf 50 1.70 /lf 94 33.00.04.30 Buried Pipe, Ductile Iron, 30"55.00 LF 67.450 5,035 22,619 2,525 548.73 /LF 30,180 983.44 /LF 54,089 33.00.04.PE/OF30 30" PE/OF - Primary Effluent (Overflow)55.00 LF 110.517 7,855 24,523 1,170 6,380 725.97 /LF 39,928 1,316.77 /LF 72,422 33.00.04.PE/R14 14" PE/R - Primary Effluent (Return) 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 79.06 CY 7.906 488 --303 -10.00 /CY 791 19.43 /CY 1,536 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 25.13 cy 5.864 347 --213 -22.27 /cy 560 43.25 /cy 1,087 Backfill / Compact above pipe zone, for 4" thru 24" pipe 38.46 cy 5.128 350 --383 -19.06 /cy 733 37.22 /cy 1,432 Pipe zone material 25.13 cy -704 ---28.00 /cy 704 48.81 /cy 1,227 Pipe bedding material 12.82 cy -359 ---28.00 /cy 359 48.81 /cy 626 Haul spoils, offsite, 10 - 20 miles 40.60 cy --609 --15.00 /cy 609 24.99 /cy 1,014 33.00.02.00 Utility Trenching, Excavate Trench 79.06 CY 18.898 1,184 1,063 609 899 47.49 /CY 3,755 87.54 /CY 6,921 33.00.04.14 Buried Pipe, Ductile Iron, 14" 14" pipe, DI, RJ, excav/bkfill not included, 350#67.00 LF 18.090 1,350 4,848 -683 -102.70 /LF 6,881 184.96 /LF 12,392 Pipe Marking, ID Tape 67.00 lf 0.670 52 9 ---0.90 /lf 60 1.70 /lf 114 33.00.04.14 Buried Pipe, Ductile Iron, 14"67.00 LF 18.760 1,402 4,856 683 103.60 /LF 6,941 186.66 /LF 12,506 33.20.01.14 Buried Valves, Gate Valves, 14" Install gate valve, MJ, 14"1.00 EA 4.700 351 --177 -528.21 /EA 528 1,024.09 /EA 1,024 Gate valve, iron body, solid wedge, MJ, 150#, NO, 14"1.00 ea -5,500 ---5,500.00 /ea 5,500 9,587.98 /ea 9,588 CI Valve Box & Cover, w/ Concrete Collar included 1.00 ea 3.000 224 150 -113 -487.15 /ea 487 915.16 /ea 915 33.20.01.14 Buried Valves, Gate Valves, 14"1.00 EA 7.700 575 5,650 291 6,515.36 /EA 6,515 11,527.23 /EA 11,527 33.00.04.PE/R14 14" PE/R - Primary Effluent (Return)67.00 LF 45.358 3,161 11,569 609 1,873 256.88 /LF 17,211 462.01 /LF 30,954 33.00.04.PE/R18 18" PE/R - Primary Effluent (Return) 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 70.00 CY 7.000 432 --268 -10.00 /CY 700 19.43 /CY 1,360 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 24.00 cy 5.600 331 --203 -22.27 /cy 534 43.25 /cy 1,038 Backfill / Compact above pipe zone, for 4" thru 24" pipe 32.00 cy 4.267 291 --319 -19.06 /cy 610 37.22 /cy 1,191 Pipe zone material 24.00 cy -672 ---28.00 /cy 672 48.81 /cy 1,172 Pipe bedding material 11.00 cy -308 ---28.00 /cy 308 48.81 /cy 537 Haul spoils, offsite, 10 - 20 miles 38.00 cy --570 --15.00 /cy 570 24.99 /cy 949 33.00.02.00 Utility Trenching, Excavate Trench 70.00 CY 16.867 1,054 980 570 790 48.49 /CY 3,394 89.24 /CY 6,247 33.00.04.18 Buried Pipe, Ductile Iron, 18" 18" pipe, DI, RJ, excav/bkfill not included, 350#53.00 LF 15.370 1,147 5,512 -580 -136.59 /LF 7,239 244.49 /LF 12,958 18" DI, RJ, Ell, 45 2.00 ea 12.800 955 3,427 -483 -2,432.85 /ea 4,866 4,381.75 /ea 8,764 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.73 /ea 6,537 Pipe Marking, ID Tape 53.00 lf 0.530 41 7 ---0.90 /lf 48 1.70 /lf 90 33.00.04.18 Buried Pipe, Ductile Iron, 18"53.00 LF 52.700 3,934 9,696 1,969 294.34 /LF 15,600 534.87 /LF 28,348 33.00.04.PE/R18 18" PE/R - Primary Effluent (Return)53.00 LF 69.567 4,988 10,676 570 2,760 358.38 /LF 18,994 652.74 /LF 34,595 33.00.04.PE36 36" PE - Primary Effluent 33.00.02.00 Utility Trenching, Excavate Trench 50 tn Rough Terrain (per day)5.00 day 40.000 2,845 --4,425 -1,454.10 /day 7,271 2,849.96 /day 14,250 Excav. pipe trench, w/ trench box, for > 30" pipe 459.00 CY 30.600 1,889 --2,606 -9.79 /CY 4,495 19.17 /CY 8,800 Backfill / Compact @ pipe zone, for 30" & larger pipe 184.00 cy 42.933 2,538 --2,710 -28.52 /cy 5,248 55.70 /cy 10,248 Backfill / Compact above pipe zone, for 30" & larger pipe 172.00 cy 21.500 1,465 --1,970 -19.97 /cy 3,435 39.09 /cy 6,723 Pipe zone material 184.00 cy -5,152 ---28.00 /cy 5,152 48.81 /cy 8,981 Pipe bedding material 57.00 cy -1,596 ---28.00 /cy 1,596 48.81 /cy 2,782 Haul spoils, offsite, 10 - 20 miles 287.00 cy --4,305 --15.00 /cy 4,305 24.99 /cy 7,171 33.00.02.00 Utility Trenching, Excavate Trench 459.00 CY 135.033 8,737 6,748 4,305 11,711 68.63 /CY 31,502 128.44 /CY 58,956 33.00.04.36 Buried Pipe, Ductile Iron, 36" 36" pipe, DI, RJ, excav/bkfill not included, 250#172.00 LF 84.280 6,290 44,979 -3,182 -316.57 /LF 54,450 562.64 /LF 96,774 36" DI, RJ, Ell, 45 4.00 ea 46.400 3,463 31,358 -1,752 -9,143.13 /ea 36,573 16,193.85 /ea 64,775 Pipe Marking, ID Tape 172.00 lf 1.720 132 22 ---0.90 /lf 155 1.70 /lf 292 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 13 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.36 Buried Pipe, Ductile Iron, 36"172.00 LF 132.400 9,886 76,359 4,933 530.10 /LF 91,178 940.94 /LF 161,841 33.15.03.04 Buried Structures, Vaults, XX" L x XX" W x XX" D Utility vaults, precast concrete, 8' x 14' x 7' high, i.d 1.00 EA 56.000 3,176 4,225 -397 -7,798.23 /EA 7,798 14,230.86 /EA 14,231 33.15.03.04 Buried Structures, Vaults, XX" L x XX" W x XX" D 1.00 EA 56.000 3,176 4,225 397 7,798.23 /EA 7,798 14,230.86 /EA 14,231 33.20.50.01 Buried Valves, Other Install magnetic flow meter, (material FBO), 36"1.00 EA 16.400 1,254 ----1,253.63 /EA 1,254 2,397.91 /EA 2,398 33.20.50.01 Buried Valves, Other 1.00 EA 16.400 1,254 1,253.63 /EA 1,254 2,397.91 /EA 2,398 33.00.04.PE36 36" PE - Primary Effluent 172.00 LF 339.833 23,053 87,332 4,305 17,042 765.88 /LF 131,731 1,380.38 /LF 237,426 33.00.04.PER16 16" PER Permeate 33.00.04.16 Buried Pipe, Ductile Iron, 16" 25 tn Rough Terrain (per day)1.00 day 8.000 569 --575 -1,143.88 /day 1,144 2,232.53 /day 2,233 Excav. pipe trench, w/ trench box, for 4" - 24" pipe 48.06 CY 1.394 86 --107 -4.01 /CY 193 7.84 /CY 377 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 14.10 cy 1.875 111 --68 -12.69 /cy 179 24.65 /cy 348 Backfill / Compact above pipe zone, for 4" thru 24" pipe 33.10 cy 0.960 65 --48 -3.42 /cy 113 6.66 /cy 220 Pipe zone material 14.10 cy -395 ---28.00 /cy 395 48.81 /cy 688 Pipe bedding material 3.65 cy -102 ---28.00 /cy 102 48.81 /cy 178 Imported backfill material 33.10 cy -397 ---12.00 /cy 397 20.92 /cy 692 Haul spoils, onsite 17.75 cy --53 --3.00 /cy 53 5.00 /cy 89 16" pipe, DI, RJ, excav/bkfill not included, 350#49.00 LF 14.210 1,061 4,105 -536 -116.37 /LF 5,702 209.24 /LF 10,253 16" DI, RJ, Ell, 45 2.00 ea 11.400 851 2,632 -430 -1,956.39 /ea 3,913 3,535.76 /ea 7,072 Polywrap, 16" pipe 49.00 lf -33 ---0.67 /lf 33 1.17 /lf 57 Glass lining 3,741.00 lb -3,741 ---1.00 /lb 3,741 1.74 /lb 6,522 Pipe Marking, ID Tape 49.00 lf 0.490 38 6 ---0.90 /lf 44 1.70 /lf 83 33.00.04.16 Buried Pipe, Ductile Iron, 16"49.00 LF 38.329 2,780 11,411 53 1,764 326.72 /LF 16,009 587.98 /LF 28,811 33.00.04.PER16 16" PER Permeate 49.00 LF 38.329 2,780 11,411 53 1,764 326.72 /LF 16,009 587.98 /LF 28,811 33.00.04.PER30 30" PER - Permeate 33.00.02.00 Utility Trenching, Excavate Trench 50 tn Rough Terrain (per day)26.00 day 208.000 14,796 --23,011 -1,454.10 /day 37,807 2,849.96 /day 74,099 Excav. pipe trench, w/ trench box, for > 30" pipe 2,059.00 CY 137.267 8,473 --11,692 -9.79 /CY 20,165 19.17 /CY 39,477 Backfill / Compact @ pipe zone, for 30" & larger pipe 1,122.00 cy 261.800 15,475 --16,526 -28.52 /cy 32,001 55.70 /cy 62,491 Backfill / Compact above pipe zone, for 30" & larger pipe 1,047.00 cy 130.875 8,920 --11,989 -19.97 /cy 20,909 39.09 /cy 40,923 Pipe zone material 1,122.00 cy -31,416 ---28.00 /cy 31,416 48.81 /cy 54,767 Pipe bedding material 349.00 cy -9,772 ---28.00 /cy 9,772 48.81 /cy 17,035 Haul spoils, offsite, 10 - 20 miles 1,745.00 cy --26,175 --15.00 /cy 26,175 24.99 /cy 43,602 33.00.02.00 Utility Trenching, Excavate Trench 2,059.00 CY 737.942 47,664 41,188 26,175 63,217 86.57 /CY 178,244 161.43 /CY 332,393 33.00.04.30 Buried Pipe, Ductile Iron, 30" 30" pipe, DI, RJ, excav/bkfill not included, 250#1,047.00 LF 439.740 32,819 204,592 -16,600 -242.61 /LF 254,011 432.16 /LF 452,474 30" DI, RJ, Ell, 90 11.00 ea 108.900 8,128 71,200 -4,111 -7,585.29 /ea 83,438 13,440.76 /ea 147,848 30" DI, RJ, Ell, 45 2.00 ea 19.800 1,478 11,115 -747 -6,669.85 /ea 13,340 11,844.90 /ea 23,690 30" DI, RJ, tee 1.00 ea 13.700 1,022 10,588 -517 -12,127.25 /ea 12,127 21,442.12 /ea 21,442 Pipe Marking, ID Tape 1,047.00 lf 10.470 806 136 ---0.90 /lf 943 1.70 /lf 1,780 33.00.04.30 Buried Pipe, Ductile Iron, 30"1,047.00 LF 592.610 44,253 297,630 21,976 347.53 /LF 363,859 618.18 /LF 647,234 33.00.04.PER30 30" PER - Permeate 1,047.00 LF 1,330.552 91,917 338,818 26,175 85,193 517.77 /LF 542,104 935.65 /LF 979,627 33.00.04.PI/OF 36" PI/OF - Primary Influent (Overflow) 03.00.99.00 Concrete, Other 10'x10' Conc. Headwall (Allowance)1.00 ea 9.600 617 655 -4 -1,275.60 /ea 1,276 2,329.23 /ea 2,329 03.00.99.00 Concrete, Other 1.00 LS 9.600 617 655 4 1,275.60 /LS 1,276 2,329.23 /LS 2,329 33.00.02.00 Utility Trenching, Excavate Trench 50 tn Rough Terrain (per day)1.00 day 8.000 569 --885 -1,454.10 /day 1,454 2,849.92 /day 2,850 Excav. pipe trench, w/ trench box, for > 30" pipe 62.00 CY 4.133 255 --352 -9.79 /CY 607 19.17 /CY 1,189 Backfill / Compact @ pipe zone, for 30" & larger pipe 25.00 cy 5.833 345 --368 -28.52 /cy 713 55.70 /cy 1,392 Backfill / Compact above pipe zone, for 30" & larger pipe 23.00 cy 2.875 196 --263 -19.97 /cy 459 39.09 /cy 899 Pipe zone material 25.00 cy -700 ---28.00 /cy 700 48.81 /cy 1,220 Pipe bedding material 8.00 cy -224 ---28.00 /cy 224 48.81 /cy 390 Haul spoils, offsite, 10 - 20 miles 39.00 cy --585 --15.00 /cy 585 24.99 /cy 975 33.00.02.00 Utility Trenching, Excavate Trench 62.00 CY 20.841 1,365 924 585 1,869 76.50 /CY 4,743 143.80 /CY 8,915 33.00.04.36 Buried Pipe, Ductile Iron, 36" 36" pipe, DI, RJ, excav/bkfill not included, 250#23.00 LF 11.270 841 6,015 -425 -316.57 /LF 7,281 562.64 /LF 12,941 36" DI, RJ, Ell, 90 1.00 ea 11.600 866 8,638 -438 -9,941.39 /ea 9,941 17,585.45 /ea 17,585 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.70 /ea 6,537 Pipe Marking, ID Tape 23.00 lf 0.230 18 3 ---0.90 /lf 21 1.70 /lf 39 33.00.04.36 Buried Pipe, Ductile Iron, 36"23.00 LF 47.100 3,516 15,405 1,769 899.58 /LF 20,690 1,613.13 /LF 37,102 40.20.09.30 Flap Valves, 30" FURNISH Flap valve, iron body, Flgd, 30"1.00 EA -3,125 ---3,125.00 /EA 3,125 5,447.72 /EA 5,448 Install Flap valve, iron body, Flgd, 30"1.00 ea 12.000 917 ----917.29 /ea 917 1,754.56 /ea 1,755 40.20.09.30 Flap Valves, 30"1.00 EA 12.000 917 3,125 4,042.29 /EA 4,042 7,202.28 /EA 7,202 33.00.04.PI/OF 36" PI/OF - Primary Influent (Overflow)23.00 LF 89.541 6,415 20,109 585 3,642 1,337.00 /LF 30,751 2,415.16 /LF 55,549 33.00.04.PI30 30" PI - Primary Influent 33.00.02.00 Utility Trenching, Excavate Trench 50 tn Rough Terrain (per day)9.00 day 72.000 5,122 --7,965 -1,454.10 /day 13,087 2,849.96 /day 25,650 Excav. pipe trench, w/ trench box, for > 30" pipe 826.00 CY 55.067 3,399 --4,690 -9.79 /CY 8,090 19.17 /CY 15,837 Backfill / Compact @ pipe zone, for 30" & larger pipe 322.00 cy 75.133 4,441 --4,743 -28.52 /cy 9,184 55.70 /cy 17,934 Backfill / Compact above pipe zone, for 30" & larger pipe 331.00 cy 41.375 2,820 --3,790 -19.97 /cy 6,610 39.09 /cy 12,937 Pipe zone material 322.00 cy -9,016 ---28.00 /cy 9,016 48.81 /cy 15,717 Pipe bedding material 110.00 cy -3,080 ---28.00 /cy 3,080 48.81 /cy 5,369 Haul spoils, offsite, 10 - 20 miles 496.00 cy --7,440 --15.00 /cy 7,440 24.99 /cy 12,393 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 14 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.02.00 Utility Trenching, Excavate Trench 826.00 CY 243.575 15,782 12,096 7,440 21,189 68.41 /CY 56,506 128.13 /CY 105,838 33.00.04.30 Buried Pipe, Ductile Iron, 30" 30" pipe, DI, RJ, excav/bkfill not included, 250#350.00 LF 147.000 10,971 68,393 -5,549 -242.61 /LF 84,913 432.16 /LF 151,257 30" DI, RJ, Ell, 90 4.00 ea 39.600 2,955 25,891 -1,495 -7,585.29 /ea 30,341 13,440.77 /ea 53,763 30" DI, RJ, Ell, 45 4.00 ea 39.600 2,955 22,229 -1,495 -6,669.85 /ea 26,679 11,844.90 /ea 47,380 Pipe Marking, ID Tape 350.00 lf 3.500 270 46 ---0.90 /lf 315 1.70 /lf 595 33.00.04.30 Buried Pipe, Ductile Iron, 30"350.00 LF 229.700 17,152 116,558 8,539 406.43 /LF 142,249 722.84 /LF 252,994 33.00.04.PI30 30" PI - Primary Influent 350.00 LF 473.275 32,934 128,654 7,440 29,728 567.87 /LF 198,755 1,025.24 /LF 358,832 33.00.04.PS04 04" PS - Primary Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 1,126.00 CY 112.600 6,951 --4,310 -10.00 /CY 11,261 19.43 /CY 21,873 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 277.00 cy 64.633 3,820 --2,348 -22.27 /cy 6,168 43.25 /cy 11,980 Backfill / Compact above pipe zone, for 4" thru 24" pipe 634.00 cy 84.533 5,761 --6,320 -19.06 /cy 12,081 37.22 /cy 23,598 Pipe zone material 277.00 cy -7,756 ---28.00 /cy 7,756 48.81 /cy 13,521 Pipe bedding material 211.00 cy -5,908 ---28.00 /cy 5,908 48.81 /cy 10,299 Haul spoils, offsite, 10 - 20 miles 493.00 cy --7,395 --15.00 /cy 7,395 24.99 /cy 12,318 33.00.02.00 Utility Trenching, Excavate Trench 1,126.00 CY 261.766 16,533 13,664 7,395 12,977 44.91 /CY 50,569 83.12 /CY 93,590 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill not included, 350#1,316.00 LF 197.400 14,988 36,456 -6,430 -43.98 /LF 57,874 79.80 /LF 105,018 4" DI, RJ, Ell, 90 8.00 ea 15.200 1,154 1,544 -495 -399.20 /ea 3,194 735.65 /ea 5,885 4" DI, RJ, Ell, 45 26.00 ea 49.400 3,751 4,771 -1,609 -389.65 /ea 10,131 719.00 /ea 18,694 Add for tie-in to existing (Adjust productivity)4.00 ea 96.000 7,165 3,000 -3,624 -3,447.18 /ea 13,789 6,536.75 /ea 26,147 Pipe Marking, ID Tape 1,316.00 lf 13.160 1,014 171 ---0.90 /lf 1,185 1.70 /lf 2,237 Cleanout to grade, w/ conc. box & cover, 4"1.00 ea 4.000 308 250 ---558.09 /ea 558 1,025.13 /ea 1,025 33.00.04.04 Buried Pipe, Ductile Iron, 4"1,316.00 LF 375.160 28,380 46,192 12,158 65.90 /LF 86,730 120.83 /LF 159,007 33.00.04.PS04 04" PS - Primary Sludge 1,316.00 LF 636.926 44,912 59,856 7,395 25,135 104.33 /LF 137,299 191.94 /LF 252,596 33.00.04.PSC04 04" PSC - Primary Scum 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 201.00 CY 20.100 1,241 --769 -10.00 /CY 2,010 19.43 /CY 3,905 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 52.00 cy 12.133 717 --441 -22.27 /cy 1,158 43.25 /cy 2,249 Backfill / Compact above pipe zone, for 4" thru 24" pipe 226.00 cy 30.133 2,054 --2,253 -19.06 /cy 4,306 37.22 /cy 8,412 Pipe zone material 52.00 cy -1,456 ---28.00 /cy 1,456 48.81 /cy 2,538 Pipe bedding material 37.00 cy -1,036 ---28.00 /cy 1,036 48.81 /cy 1,806 Haul spoils, offsite, 10 - 20 miles 90.00 cy --1,350 --15.00 /cy 1,350 24.99 /cy 2,249 33.00.02.00 Utility Trenching, Excavate Trench 201.00 CY 62.366 4,012 2,492 1,350 3,463 56.30 /CY 11,317 105.27 /CY 21,158 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill not included, 350#225.00 LF 33.750 2,563 6,233 -1,099 -43.98 /LF 9,895 79.80 /LF 17,955 4" DI, RJ, Ell, 90 5.00 ea 9.500 721 965 -309 -399.20 /ea 1,996 735.65 /ea 3,678 4" DI, RJ, Ell, 45 11.00 ea 20.900 1,587 2,019 -681 -389.65 /ea 4,286 719.00 /ea 7,909 Glass lining 3,677.00 lb -3,677 ---1.00 /lb 3,677 1.74 /lb 6,410 Add for tie-in to existing (Adjust productivity)3.00 ea 72.000 5,374 2,250 -2,718 -3,447.18 /ea 10,342 6,536.74 /ea 19,610 Pipe Marking, ID Tape 225.00 lf 2.250 173 29 ---0.90 /lf 203 1.70 /lf 382 Cleanout to grade, w/ conc. box & cover, 4"1.00 ea 4.000 308 250 ---558.09 /ea 558 1,025.14 /ea 1,025 33.00.04.04 Buried Pipe, Ductile Iron, 4"225.00 LF 142.400 10,726 15,423 4,807 137.58 /LF 30,956 253.20 /LF 56,970 33.00.04.PSC04 04" PSC - Primary Scum 225.00 LF 204.766 14,737 17,915 1,350 8,270 187.88 /LF 42,273 347.24 /LF 78,129 33.00.04.PSC06 06" PSC - Primary Scum 33.00.04.06 Buried Pipe, Ductile Iron, 6" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 110.85 CY 3.215 198 --246 -4.01 /CY 445 7.84 /CY 869 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 27.63 cy 3.675 217 --133 -12.69 /cy 351 24.65 /cy 681 Backfill / Compact above pipe zone, for 4" thru 24" pipe 84.88 cy 2.462 168 --123 -3.42 /cy 290 6.66 /cy 565 Pipe zone material 27.63 cy -774 ---28.00 /cy 774 48.81 /cy 1,349 Pipe bedding material 9.68 cy -271 ---28.00 /cy 271 48.81 /cy 473 Imported backfill material 84.88 cy -1,019 ---12.00 /cy 1,019 20.92 /cy 1,776 Haul spoils, onsite 37.31 cy --112 --3.00 /cy 112 5.00 /cy 186 6" pipe, DI, RJ, excav/bkfill not included, 350#171.00 LF 29.070 2,170 4,055 -1,097 -42.82 /LF 7,322 78.38 /LF 13,403 6" DI, RJ, Ell, 90 4.00 ea 10.800 806 1,095 -408 -577.14 /ea 2,309 1,065.43 /ea 4,262 6" DI, RJ, Ell, 45 6.00 ea 16.200 1,209 1,530 -612 -558.43 /ea 3,351 1,032.83 /ea 6,197 6" DI, RJ, tee 2.00 ea 8.000 597 793 -302 -845.78 /ea 1,692 1,562.33 /ea 3,125 6" DI, RJ, wye 2.00 ea 8.000 597 822 -302 -860.46 /ea 1,721 1,587.91 /ea 3,176 Dresser Coupling, 6"4.00 ea 7.920 591 550 -299 -360.02 /ea 1,440 671.12 /ea 2,684 Polywrap, 6" pipe 171.00 lf -55 ---0.32 /lf 55 0.56 /lf 95 Glass lining 4,095.70 lb -4,096 ---1.00 /lb 4,096 1.74 /lb 7,140 Pipe Marking, ID Tape 171.00 lf 1.710 132 22 ---0.90 /lf 154 1.70 /lf 291 33.00.04.06 Buried Pipe, Ductile Iron, 6"171.00 LF 91.051 6,685 15,080 112 3,522 148.53 /LF 25,399 270.59 /LF 46,272 33.00.04.PSC06 06" PSC - Primary Scum 171.00 LF 91.051 6,685 15,080 112 3,522 148.53 /LF 25,399 270.59 /LF 46,272 33.00.04.RAS24 24" RAS - Return Activated Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 367.00 CY 36.700 2,265 --1,405 -10.00 /CY 3,670 19.43 /CY 7,129 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 130.00 cy 30.333 1,793 --1,102 -22.27 /cy 2,895 43.25 /cy 5,623 Backfill / Compact above pipe zone, for 4" thru 24" pipe 157.00 cy 20.933 1,427 --1,565 -19.06 /cy 2,992 37.22 /cy 5,844 Pipe zone material 130.00 cy -3,640 ---28.00 /cy 3,640 48.81 /cy 6,346 Pipe bedding material 53.00 cy -1,484 ---28.00 /cy 1,484 48.81 /cy 2,587 Haul spoils, offsite, 10 - 20 miles 210.00 cy --3,150 --15.00 /cy 3,150 24.99 /cy 5,247 33.00.02.00 Utility Trenching, Excavate Trench 367.00 CY 87.966 5,485 5,124 3,150 4,072 48.59 /CY 17,831 89.31 /CY 32,775 33.00.04.24 Buried Pipe, Ductile Iron, 24" 24" pipe, DI, RJ, excav/bkfill not included, 350#236.00 LF 84.960 6,341 37,280 -3,207 -198.43 /LF 46,829 353.82 /LF 83,502 24" DI, RJ, Ell, 90 8.00 ea 68.000 5,075 27,116 -2,567 -4,344.70 /ea 34,758 7,760.76 /ea 62,086 24" DI, RJ, Ell, 45 8.00 ea 68.000 5,075 21,140 -2,567 -3,597.76 /ea 28,782 6,458.64 /ea 51,669 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 15 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.24 Buried Pipe, Ductile Iron, 24" Pipe Marking, ID Tape 236.00 lf 2.360 182 31 ---0.90 /lf 212 1.70 /lf 401 33.00.04.24 Buried Pipe, Ductile Iron, 24"236.00 LF 223.320 16,673 85,567 8,341 468.56 /LF 110,581 837.53 /LF 197,658 33.00.04.RAS24 24" RAS - Return Activated Sludge 236.00 LF 311.286 22,158 90,691 3,150 12,413 544.12 /LF 128,411 976.41 /LF 230,433 33.00.04.RWR24 24" RWR - Reclaimed Water 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 128.00 CY 12.800 790 --490 -10.00 /CY 1,280 19.43 /CY 2,486 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 45.00 cy 10.500 621 --381 -22.27 /cy 1,002 43.25 /cy 1,946 Backfill / Compact above pipe zone, for 4" thru 24" pipe 55.00 cy 7.333 500 --548 -19.06 /cy 1,048 37.22 /cy 2,047 Pipe zone material 45.00 cy -1,260 ---28.00 /cy 1,260 48.81 /cy 2,197 Pipe bedding material 18.00 cy -504 ---28.00 /cy 504 48.81 /cy 879 Haul spoils, offsite, 10 - 20 miles 73.00 cy --1,095 --15.00 /cy 1,095 24.99 /cy 1,824 33.00.02.00 Utility Trenching, Excavate Trench 128.00 CY 30.633 1,911 1,764 1,095 1,420 48.35 /CY 6,189 88.90 /CY 11,379 33.00.04.24 Buried Pipe, Ductile Iron, 24" 24" pipe, DI, RJ, excav/bkfill not included, 350#82.00 LF 29.520 2,203 12,953 -1,114 -198.43 /LF 16,271 353.82 /LF 29,013 24" DI, RJ, tee 1.00 ea 11.500 858 6,147 -434 -7,438.96 /ea 7,439 13,220.84 /ea 13,221 24" DI, RJ, cap or plug 1.00 ea 4.300 321 1,384 -162 -1,867.05 /ea 1,867 3,349.27 /ea 3,349 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.73 /ea 6,537 Pipe Marking, ID Tape 82.00 lf 0.820 63 11 ---0.90 /lf 74 1.70 /lf 139 33.00.04.24 Buried Pipe, Ductile Iron, 24"82.00 LF 70.140 5,237 21,244 2,617 354.85 /LF 29,098 637.31 /LF 52,260 33.00.04.RWR24 24" RWR - Reclaimed Water 82.00 LF 100.773 7,147 23,008 1,095 4,036 430.33 /LF 35,287 776.08 /LF 63,638 33.00.04.SD04 04" SD Sanitary Drain 33.00.04.04 Buried Pipe, Ductile Iron, 4" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 76.56 CY 2.220 137 --170 -4.01 /CY 307 7.84 /CY 600 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 17.37 cy 2.310 137 --84 -12.69 /cy 220 24.65 /cy 428 Backfill / Compact above pipe zone, for 4" thru 24" pipe 60.75 cy 1.762 120 --88 -3.42 /cy 208 6.66 /cy 404 Pipe zone material 17.37 cy -486 ---28.00 /cy 486 48.81 /cy 848 Pipe bedding material 6.69 cy -187 ---28.00 /cy 187 48.81 /cy 327 Imported backfill material 60.75 cy -729 ---12.00 /cy 729 20.92 /cy 1,271 Haul spoils, onsite 24.06 cy --72 --3.00 /cy 72 5.00 /cy 120 4" pipe, DI, MJ, excav/bkfill not included 126.00 LF 18.900 1,435 3,466 -616 -43.78 /LF 5,516 79.46 /LF 10,011 4" DI, MJ, Ell, 45 4.00 ea 7.600 577 542 -248 -341.65 /ea 1,367 635.32 /ea 2,541 4" DI, MJ, wye 4.00 ea 11.600 881 1,117 -378 -593.95 /ea 2,376 1,096.07 /ea 4,384 Solid Sleeve, DI, MJ, 4"4.00 ea 5.000 380 525 -98 -250.51 /ea 1,002 458.83 /ea 1,835 Dresser Coupling, 4"4.00 ea 5.000 380 440 -98 -229.34 /ea 917 421.92 /ea 1,688 Polywrap, 4" pipe 126.00 lf -40 ---0.32 /lf 40 0.56 /lf 70 Glass lining 2,574.40 lb -2,574 ---1.00 /lb 2,574 1.74 /lb 4,488 Pipe Marking, ID Tape 126.00 lf 1.260 97 16 ---0.90 /lf 113 1.70 /lf 214 33.00.04.04 Buried Pipe, Ductile Iron, 4"126.00 LF 55.652 4,143 10,123 72 1,778 127.91 /LF 16,116 231.99 /LF 29,231 33.00.04.SD04 04" SD Sanitary Drain 126.00 LF 55.652 4,143 10,123 72 1,778 127.91 /LF 16,116 231.99 /LF 29,231 33.00.04.TD10 10" TD - Tank Drain 33.00.04.10 Buried Pipe, Ductile Iron, 10" 25 tn Rough Terrain (per day)2.00 day 16.000 1,138 --1,150 -1,143.88 /day 2,288 2,232.53 /day 4,465 Excav. pipe trench, w/ trench box, for 4" - 24" pipe 73.00 CY 2.117 131 --162 -4.01 /CY 293 7.84 /CY 573 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 24.84 cy 3.304 195 --120 -12.69 /cy 315 24.65 /cy 612 Backfill / Compact above pipe zone, for 4" thru 24" pipe 46.72 cy 1.355 92 --68 -3.42 /cy 160 6.66 /cy 311 Pipe zone material 24.84 cy -696 ---28.00 /cy 696 48.81 /cy 1,212 Pipe bedding material 7.52 cy -211 ---28.00 /cy 211 48.81 /cy 367 Imported backfill material 46.72 cy -561 ---12.00 /cy 561 20.92 /cy 977 Haul spoils, onsite 32.36 cy --97 --3.00 /cy 97 5.00 /cy 162 10" pipe, DI, RJ, excav/bkfill not included, 350#118.00 LF 24.780 1,849 4,658 -935 -63.08 /LF 7,443 114.57 /LF 13,520 10" DI, RJ, Ell, 90 4.00 ea 16.800 1,254 2,599 -634 -1,121.81 /ea 4,487 2,047.90 /ea 8,192 10" DI, RJ, Ell, 45 4.00 ea 16.800 1,254 2,088 -634 -993.89 /ea 3,976 1,824.92 /ea 7,300 Polywrap, 10" pipe 118.00 lf -57 ---0.48 /lf 57 0.84 /lf 99 Glass lining 4,611.20 lb -4,611 ---1.00 /lb 4,611 1.74 /lb 8,039 Add for tie-in to existing (Adjust productivity)2.00 ea 48.000 3,582 1,500 -1,812 -3,447.18 /ea 6,894 6,536.74 /ea 13,073 Pipe Marking, ID Tape 118.00 lf 1.180 91 15 ---0.90 /lf 106 1.70 /lf 201 33.00.04.10 Buried Pipe, Ductile Iron, 10"118.00 LF 130.336 9,587 16,995 97 5,515 272.83 /LF 32,194 500.86 /LF 59,102 33.00.04.TD10 10" TD - Tank Drain 118.00 LF 130.336 9,587 16,995 97 5,515 272.83 /LF 32,194 500.86 /LF 59,102 33.00.04.TD12 12" TD - Tank Drain 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 124.44 CY 12.444 768 --476 -10.00 /CY 1,244 19.43 /CY 2,417 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 38.23 cy 8.920 527 --324 -22.27 /cy 851 43.25 /cy 1,653 Backfill / Compact above pipe zone, for 4" thru 24" pipe 62.22 cy 8.296 565 --620 -19.06 /cy 1,186 37.22 /cy 2,316 Pipe zone material 38.23 cy -1,070 ---28.00 /cy 1,070 48.81 /cy 1,866 Pipe bedding material 20.74 cy -581 ---28.00 /cy 581 48.81 /cy 1,012 Haul spoils, offsite, 10 - 20 miles 62.22 cy --933 --15.00 /cy 933 24.99 /cy 1,555 33.00.02.00 Utility Trenching, Excavate Trench 124.44 CY 29.660 1,861 1,651 933 1,421 47.14 /CY 5,866 86.95 /CY 10,820 33.00.04.12 Buried Pipe, Ductile Iron, 12" 12" pipe, DI, RJ, excav/bkfill not included, 350#112.00 LF 28.000 2,090 5,667 -1,057 -78.69 /LF 8,813 142.67 /LF 15,980 12" DI, RJ, Ell, 45 5.00 ea 23.000 1,717 3,376 -868 -1,192.06 /ea 5,960 2,179.17 /ea 10,896 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.71 /ea 6,537 Pipe Marking, ID Tape 112.00 lf 1.120 86 15 ---0.90 /lf 101 1.70 /lf 190 33.00.04.12 Buried Pipe, Ductile Iron, 12"112.00 LF 76.120 5,684 9,807 2,831 163.59 /LF 18,322 300.02 /LF 33,603 33.00.04.TD12 12" TD - Tank Drain 112.00 LF 105.780 7,545 11,458 933 4,252 215.96 /LF 24,188 396.63 /LF 44,422 33.00.04.THS04 04" THS - Thickened Sludge 33.00.02.00 Utility Trenching, Excavate Trench 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 16 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 26.00 CY 2.600 161 --100 -10.00 /CY 260 19.43 /CY 505 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 6.32 cy 1.475 87 --54 -22.27 /cy 141 43.25 /cy 273 Backfill / Compact above pipe zone, for 4" thru 24" pipe 15.00 cy 2.000 136 --150 -19.06 /cy 286 37.22 /cy 558 Pipe zone material 6.32 cy -177 ---28.00 /cy 177 48.81 /cy 308 Pipe bedding material 5.00 cy -140 ---28.00 /cy 140 48.81 /cy 244 Haul spoils, offsite, 10 - 20 miles 11.00 cy --165 --15.00 /cy 165 24.99 /cy 275 33.00.02.00 Utility Trenching, Excavate Trench 26.00 CY 6.075 384 317 165 303 44.94 /CY 1,169 83.24 /CY 2,164 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill not included, 350#30.00 LF 4.500 342 831 -147 -43.98 /LF 1,319 79.80 /LF 2,394 4" DI, RJ, Ell, 90 4.00 ea 7.600 577 772 -248 -399.20 /ea 1,597 735.65 /ea 2,943 4" DI, RJ, Ell, 45 2.00 ea 3.800 289 367 -124 -389.65 /ea 779 719.02 /ea 1,438 4" DI, RJ, Ell, 22 1/2 2.00 ea 3.800 289 408 -124 -410.15 /ea 820 754.74 /ea 1,509 Glass lining 383.00 lb -383 ---1.00 /lb 383 1.74 /lb 668 Pipe Marking, ID Tape 30.00 lf 0.300 23 4 ---0.90 /lf 27 1.70 /lf 51 33.00.04.04 Buried Pipe, Ductile Iron, 4"30.00 LF 20.000 1,519 2,765 642 164.19 /LF 4,926 300.09 /LF 9,003 33.00.04.THS04 04" THS - Thickened Sludge 30.00 LF 26.075 1,903 3,082 165 944 203.14 /LF 6,094 372.23 /LF 11,167 33.00.04.W104 04" W1 Water Potable 33.00.04.04 Buried Pipe, Ductile Iron, 4" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 52.56 CY 1.524 94 --117 -4.01 /CY 211 7.84 /CY 412 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 14.06 cy 1.870 111 --68 -12.69 /cy 178 24.65 /cy 347 Backfill / Compact above pipe zone, for 4" thru 24" pipe 38.82 cy 1.126 77 --56 -3.42 /cy 133 6.66 /cy 258 Pipe zone material 14.06 cy -394 ---28.00 /cy 394 48.81 /cy 686 Pipe bedding material 5.42 cy -152 ---28.00 /cy 152 48.81 /cy 265 Imported backfill material 38.82 cy -466 ---12.00 /cy 466 20.92 /cy 812 Haul spoils, onsite 19.48 cy --58 --3.00 /cy 58 5.00 /cy 97 4" pipe, DI, RJ, excav/bkfill not included, 350#102.00 LF 15.300 1,162 2,826 -498 -43.98 /LF 4,486 79.80 /LF 8,140 4" DI, RJ, Ell, 90 2.00 ea 3.800 289 386 -124 -399.20 /ea 798 735.65 /ea 1,471 4" DI, RJ, Ell, 45 2.00 ea 3.800 289 367 -124 -389.65 /ea 779 719.02 /ea 1,438 4" DI, RJ, tee 2.00 ea 5.800 440 602 -189 -615.45 /ea 1,231 1,133.54 /ea 2,267 Dresser Coupling, 4"4.00 ea 5.000 380 440 -98 -229.34 /ea 917 421.93 /ea 1,688 Polywrap, 4" pipe 102.00 lf -33 ---0.32 /lf 33 0.56 /lf 57 Glass lining 1,512.80 lb -1,513 ---1.00 /lb 1,513 1.74 /lb 2,637 Pipe Marking, ID Tape 102.00 lf 1.020 79 13 ---0.90 /lf 92 1.70 /lf 173 33.00.04.04 Buried Pipe, Ductile Iron, 4"102.00 LF 39.240 2,919 7,190 58 1,273 112.16 /LF 11,441 203.42 /LF 20,749 33.00.04.W104 04" W1 Water Potable 102.00 LF 39.240 2,919 7,190 58 1,273 112.16 /LF 11,441 203.42 /LF 20,749 33.00.04.WAS04 04" WAS - Waste Activated Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 233.00 CY 23.300 1,438 --892 -10.00 /CY 2,330 19.43 /CY 4,526 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 57.00 cy 13.300 786 --483 -22.27 /cy 1,269 43.25 /cy 2,465 Backfill / Compact above pipe zone, for 4" thru 24" pipe 131.00 cy 17.467 1,190 --1,306 -19.06 /cy 2,496 37.22 /cy 4,876 Pipe zone material 57.00 cy -1,596 ---28.00 /cy 1,596 48.81 /cy 2,782 Pipe bedding material 44.00 cy -1,232 ---28.00 /cy 1,232 48.81 /cy 2,148 Haul spoils, offsite, 10 - 20 miles 102.00 cy --1,530 --15.00 /cy 1,530 24.99 /cy 2,549 33.00.02.00 Utility Trenching, Excavate Trench 233.00 CY 54.067 3,415 2,828 1,530 2,681 44.87 /CY 10,454 83.03 /CY 19,346 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill not included, 350#272.00 LF 40.800 3,098 7,535 -1,329 -43.98 /LF 11,962 79.80 /LF 21,706 4" DI, RJ, Ell, 90 4.00 ea 7.600 577 772 -248 -399.20 /ea 1,597 735.65 /ea 2,943 4" DI, RJ, tee 2.00 ea 5.800 440 602 -189 -615.45 /ea 1,231 1,133.55 /ea 2,267 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.73 /ea 6,537 Pipe Marking, ID Tape 272.00 lf 2.720 210 35 ---0.90 /lf 245 1.70 /lf 462 33.00.04.04 Buried Pipe, Ductile Iron, 4"272.00 LF 80.920 6,116 9,694 2,671 67.95 /LF 18,481 124.69 /LF 33,915 33.00.04.WAS04 04" WAS - Waste Activated Sludge 272.00 LF 134.987 9,531 12,522 1,530 5,352 106.38 /LF 28,935 195.81 /LF 53,261 33.00.04.WAS06 06" WAS - Waste Activated Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 142.00 CY 14.200 877 --544 -10.00 /CY 1,420 19.43 /CY 2,758 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 38.00 cy 8.867 524 --322 -22.27 /cy 846 43.25 /cy 1,644 Backfill / Compact above pipe zone, for 4" thru 24" pipe 78.00 cy 10.400 709 --777 -19.06 /cy 1,486 37.22 /cy 2,903 Pipe zone material 38.00 cy -1,064 ---28.00 /cy 1,064 48.81 /cy 1,855 Pipe bedding material 26.00 cy -728 ---28.00 /cy 728 48.81 /cy 1,269 Haul spoils, offsite, 10 - 20 miles 65.00 cy --975 --15.00 /cy 975 24.99 /cy 1,624 33.00.02.00 Utility Trenching, Excavate Trench 142.00 CY 33.467 2,109 1,792 975 1,643 45.91 /CY 6,520 84.88 /CY 12,053 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, RJ, excav/bkfill not included, 350#155.00 LF 26.350 1,967 3,676 -995 -42.82 /LF 6,637 78.38 /LF 12,149 6" DI, RJ, Ell, 45 8.00 ea 21.600 1,612 2,040 -815 -558.43 /ea 4,467 1,032.83 /ea 8,263 Add for tie-in to existing (Adjust productivity)4.00 ea 96.000 7,165 3,000 -3,624 -3,447.18 /ea 13,789 6,536.75 /ea 26,147 Pipe Marking, ID Tape 155.00 lf 1.550 119 20 ---0.90 /lf 140 1.70 /lf 264 33.00.04.06 Buried Pipe, Ductile Iron, 6"155.00 LF 145.500 10,863 8,736 5,434 161.50 /LF 25,033 302.08 /LF 46,822 33.00.04.WAS06 06" WAS - Waste Activated Sludge 155.00 LF 178.967 12,972 10,528 975 7,077 203.56 /LF 31,552 379.84 /LF 58,875 33.00.04.WAS08 08" WAS Waste Activated Sludge 33.00.04.08 Buried Pipe, Ductile Iron, 8" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 35.93 CY 1.042 64 --80 -4.01 /CY 144 7.84 /CY 282 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 7.43 cy 0.988 58 --36 -12.69 /cy 94 24.65 /cy 183 Backfill / Compact above pipe zone, for 4" thru 24" pipe 29.55 cy 0.857 58 --43 -3.42 /cy 101 6.66 /cy 197 Pipe zone material 7.43 cy -208 ---28.00 /cy 208 48.81 /cy 363 Pipe bedding material 2.40 cy -67 ---28.00 /cy 67 48.81 /cy 117 Imported backfill material 29.55 cy -355 ---12.00 /cy 355 20.92 /cy 618 Haul spoils, onsite 9.83 cy --29 --3.00 /cy 29 5.00 /cy 49 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 17 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.08 Buried Pipe, Ductile Iron, 8" 8" pipe, DI, MJ, excav/bkfill not included 40.00 LF 8.000 597 2,091 -302 -74.75 /LF 2,990 134.70 /LF 5,388 Dresser Coupling, 8"2.00 ea 5.040 376 440 -190 -503.21 /ea 1,006 932.59 /ea 1,865 Polywrap, 8" pipe 40.00 lf -16 ---0.41 /lf 16 0.71 /lf 29 Pipe Marking, ID Tape 40.00 lf 0.400 31 5 ---0.90 /lf 36 1.70 /lf 68 33.00.04.08 Buried Pipe, Ductile Iron, 8"40.00 LF 16.327 1,185 3,182 29 651 126.19 /LF 5,048 228.96 /LF 9,159 33.00.04.WAS08 08" WAS Waste Activated Sludge 40.00 LF 16.327 1,185 3,182 29 651 126.19 /LF 5,048 228.96 /LF 9,159 33.00.06.ALP18 18' ALP Air Low Pressure 33.00.06.18 Buried Pipe, Stainless Steel, 18" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 76.40 CY 2.216 137 --170 -4.01 /CY 306 7.84 /CY 599 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 31.76 cy 4.224 250 --153 -12.69 /cy 403 24.65 /cy 783 Backfill / Compact above pipe zone, for 4" thru 24" pipe 38.85 cy 1.127 77 --56 -3.42 /cy 133 6.66 /cy 259 Pipe zone material 31.76 cy -889 ---28.00 /cy 889 48.81 /cy 1,550 Pipe bedding material 7.88 cy -221 ---28.00 /cy 221 48.81 /cy 385 Imported backfill material 38.85 cy -466 ---12.00 /cy 466 20.92 /cy 813 Haul spoils, onsite 39.64 cy --119 --3.00 /cy 119 5.00 /cy 198 Shop Fabricated 304 Stainless Steel Piping, 14"-18"101.00 LF 10,342 14,221 -1,293 -256.00 /LF 25,856 466.80 /LF 47,146 33.00.06.18 Buried Pipe, Stainless Steel, 18"101.00 LF 7.566 10,806 15,797 119 1,672 281.12 /LF 28,393 512.21 /LF 51,733 33.00.06.ALP18 18' ALP Air Low Pressure 101.00 LF 7.566 10,806 15,797 119 1,672 281.12 /LF 28,393 512.21 /LF 51,733 33.00.06.DG04 04" DG - Digester Gas 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 82.50 CY 8.250 509 --316 -10.00 /CY 825 19.43 /CY 1,603 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 21.85 cy 5.098 301 --185 -22.27 /cy 487 43.25 /cy 945 Backfill / Compact above pipe zone, for 4" thru 24" pipe 45.00 cy 6.000 409 --449 -19.06 /cy 857 37.22 /cy 1,675 Pipe zone material 21.85 cy -612 ---28.00 /cy 612 48.81 /cy 1,067 Pipe bedding material 15.00 cy -420 ---28.00 /cy 420 48.81 /cy 732 Haul spoils, offsite, 10 - 20 miles 37.50 cy --563 --15.00 /cy 563 24.99 /cy 937 33.00.02.00 Utility Trenching, Excavate Trench 82.50 CY 19.348 1,220 1,032 563 950 45.62 /CY 3,763 84.34 /CY 6,958 33.00.06.04 Buried Pipe, Stainless Steel, 4" 4" SS pipe, sched. 40, 304, T&C 90.00 LF 15.300 1,170 1,087 ---25.08 /LF 2,257 45.92 /LF 4,132 4" SS, 304, #150, Ell, 90 2.00 ea 5.080 388 145 ---266.46 /ea 533 497.43 /ea 995 4" SS, 304, #150, tee 2.00 ea 7.560 578 250 ---414.15 /ea 828 770.93 /ea 1,542 4" SS, 304, #150, coupling 4.00 ea 10.160 777 287 ---265.86 /ea 1,063 496.38 /ea 1,986 33.00.06.04 Buried Pipe, Stainless Steel, 4"90.00 LF 38.100 2,912 1,769 52.02 /LF 4,681 96.16 /LF 8,655 33.00.06.DG04 04" DG - Digester Gas 90.00 LF 57.448 4,132 2,801 563 950 93.83 /LF 8,445 173.48 /LF 15,613 33.00.06.FILT03 03" FILT - Dewatering Filtrate 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 90.90 CY 9.090 561 --348 -10.00 /CY 909 19.43 /CY 1,766 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 21.44 cy 5.003 296 --182 -22.27 /cy 477 43.25 /cy 927 Backfill / Compact above pipe zone, for 4" thru 24" pipe 51.94 cy 6.925 472 --518 -19.06 /cy 990 37.22 /cy 1,933 Pipe zone material 21.44 cy -600 ---28.00 /cy 600 48.81 /cy 1,047 Pipe bedding material 17.31 cy -485 ---28.00 /cy 485 48.81 /cy 845 Haul spoils, offsite, 10 - 20 miles 38.96 cy --584 --15.00 /cy 584 24.99 /cy 973 33.00.02.00 Utility Trenching, Excavate Trench 90.90 CY 21.018 1,329 1,085 584 1,047 44.51 /CY 4,046 82.41 /CY 7,491 33.00.06.03 Buried Pipe, Stainless Steel, 3" 3" SS pipe, sched. 40, 304, T&C 110.00 LF 14.300 1,093 1,022 ---19.23 /LF 2,115 35.20 /LF 3,872 3" SS, 304, #150, Ell, 90 1.00 ea 1.880 144 54 ---197.91 /ea 198 369.35 /ea 369 3" SS, 304, #150, Ell, 45 2.00 ea 3.760 287 170 ---228.71 /ea 457 423.07 /ea 846 3" SS, 304, #150, coupling 5.00 ea 9.400 719 243 ---192.31 /ea 962 359.61 /ea 1,798 33.00.06.03 Buried Pipe, Stainless Steel, 3"110.00 LF 29.340 2,243 1,489 33.93 /LF 3,732 62.60 /LF 6,886 33.00.06.FILT03 03" FILT - Dewatering Filtrate 110.00 LF 50.358 3,572 2,574 584 1,047 70.70 /LF 7,777 130.70 /LF 14,377 33.00.06.HWR05 05" HWR - Hot Water Return (PPS) 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 102.00 CY 10.200 630 --390 -10.00 /CY 1,020 19.43 /CY 1,981 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 27.00 cy 6.300 372 --229 -22.27 /cy 601 43.25 /cy 1,168 Backfill / Compact above pipe zone, for 4" thru 24" pipe 56.00 cy 7.467 509 --558 -19.06 /cy 1,067 37.22 /cy 2,084 Pipe zone material 27.00 cy -756 ---28.00 /cy 756 48.81 /cy 1,318 Pipe bedding material 19.00 cy -532 ---28.00 /cy 532 48.81 /cy 927 Haul spoils, offsite, 10 - 20 miles 46.00 cy --690 --15.00 /cy 690 24.99 /cy 1,149 33.00.02.00 Utility Trenching, Excavate Trench 102.00 CY 23.967 1,511 1,288 690 1,177 45.75 /CY 4,666 84.59 /CY 8,628 33.00.06.06 Buried Pipe, Stainless Steel, 6" Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.72 /ea 6,537 6" SS pipe, sched. 10, 304, butt-weld 111.00 LF 35.520 2,715 4,218 ---62.46 /LF 6,933 113.03 /LF 12,547 6" SS, 304, Sched 10, Ell, 90 1.00 ea 7.040 538 45 ---582.94 /ea 583 1,107.44 /ea 1,107 6" SS, 304, Sched 10, Ell, 45 3.00 ea 20.970 1,603 67 ---556.72 /ea 1,670 1,061.09 /ea 3,183 6" butt-weld, SS, Sched 40 8.00 ea 12.800 916 46 -23 -123.00 /ea 984 234.52 /ea 1,876 Pipe insulation, fiberglass SS jacket, 2" thick, 6" pipe 111.00 lf --2,646 --23.84 /lf 2,646 39.71 /lf 4,407 33.00.06.06 Buried Pipe, Stainless Steel, 6"111.00 LF 100.330 7,563 5,126 2,646 929 146.52 /LF 16,263 267.19 /LF 29,658 33.00.06.HWR05 05" HWR - Hot Water Return (PPS)111.00 LF 124.297 9,074 6,414 3,336 2,106 188.56 /LF 20,930 344.92 /LF 38,286 33.00.06.HWSR05 05" HWS - Hot Water Supply (PPS) 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 65.00 CY 6.500 401 --249 -10.00 /CY 650 19.43 /CY 1,263 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 17.00 cy 3.967 234 --144 -22.27 /cy 379 43.25 /cy 735 Backfill / Compact above pipe zone, for 4" thru 24" pipe 36.00 cy 4.800 327 --359 -19.06 /cy 686 37.22 /cy 1,340 Pipe zone material 17.00 cy -476 ---28.00 /cy 476 48.81 /cy 830 Pipe bedding material 12.00 cy -336 ---28.00 /cy 336 48.81 /cy 586 Haul spoils, offsite, 10 - 20 miles 30.00 cy --450 --15.00 /cy 450 24.99 /cy 750 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 18 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.02.00 Utility Trenching, Excavate Trench 65.00 CY 15.267 963 812 450 752 45.79 /CY 2,977 84.66 /CY 5,503 33.00.06.06 Buried Pipe, Stainless Steel, 6" Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.75 /ea 6,537 6" SS pipe, sched. 10, 304, butt-weld 71.00 LF 22.720 1,737 2,698 ---62.46 /LF 4,435 113.03 /LF 8,025 6" SS, 304, Sched 10, Ell, 90 1.00 ea 7.040 538 45 ---582.94 /ea 583 1,107.44 /ea 1,107 6" SS, 304, Sched 10, Ell, 45 3.00 ea 20.970 1,603 67 ---556.72 /ea 1,670 1,061.08 /ea 3,183 6" butt-weld, SS, Sched 40 8.00 ea 12.800 916 46 -23 -123.00 /ea 984 234.52 /ea 1,876 Pipe insulation, fiberglass SS jacket, 2" thick, 6" pipe 71.00 lf --1,692 --23.84 /lf 1,692 39.71 /lf 2,819 33.00.06.06 Buried Pipe, Stainless Steel, 6"71.00 LF 87.530 6,585 3,606 1,692 929 180.44 /LF 12,811 331.66 /LF 23,548 33.00.06.HWSR05 05" HWS - Hot Water Supply (PPS)71.00 LF 102.797 7,547 4,418 2,142 1,680 222.37 /LF 15,788 409.17 /LF 29,051 33.00.06.THS3 03" THS Thicken Sludge 33.00.06.03 Buried Pipe, Stainless Steel, 3" Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 94.13 CY 11.390 703 --349 -11.18 /CY 1,052 21.67 /CY 2,039 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 23.86 cy 3.460 208 --64 -11.43 /cy 273 22.07 /cy 527 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 71.07 cy 5.188 354 --96 -6.33 /cy 450 12.22 /cy 868 Pipe zone material 23.86 cy -668 ---28.00 /cy 668 48.81 /cy 1,165 Pipe bedding material 9.71 cy -272 ---28.00 /cy 272 48.81 /cy 474 Imported backfill material 71.07 cy -853 ---12.00 /cy 853 20.92 /cy 1,487 Haul spoils, onsite 33.57 cy --101 --3.00 /cy 101 5.00 /cy 168 3" SS pipe, sched. 40, 316, T&C 189.00 LF 24.570 1,878 2,260 ---21.90 /LF 4,139 39.86 /LF 7,533 3" SS, 316, #150, Ell, 90 4.00 ea 7.520 575 300 ---218.71 /ea 875 405.63 /ea 1,623 3" SS, 316, #150, Ell, 45 4.00 ea 7.520 575 140 ---178.71 /ea 715 335.90 /ea 1,344 3" SS, 316, #150, coupling 9.00 ea 16.920 1,293 565 ---206.51 /ea 1,859 384.36 /ea 3,459 33.00.06.03 Buried Pipe, Stainless Steel, 3"189.00 LF 76.568 5,586 5,058 101 510 59.55 /LF 11,255 109.45 /LF 20,686 33.00.06.THS3 03" THS Thicken Sludge 189.00 LF 76.568 5,586 5,058 101 510 59.55 /LF 11,255 109.45 /LF 20,686 33.00.07.2W01.5 01.5" 2W - No. 2 Water (Non-Potable) 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" 1 1/2" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 72.00 LF 28.800 2,187 193 -563 -40.86 /LF 2,942 78.31 /LF 5,639 1 1/2" PVC, Sch. 80, socket joint, ELL, 45 4.00 ea 1.600 122 60 ---45.60 /ea 182 84.68 /ea 339 1 1/2" PVC, Sch. 80, socket joint, coupling 12.00 ea 4.800 367 115 ---40.14 /ea 482 75.15 /ea 902 Add for tie-in to existing 1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.72 /ea 6,537 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"72.00 LF 59.200 4,467 1,117 1,469 97.96 /LF 7,053 186.33 /LF 13,416 33.00.07.2W01.5 01.5" 2W - No. 2 Water (Non-Potable)72.00 LF 59.200 4,467 1,117 1,469 97.96 /LF 7,053 186.33 /LF 13,416 33.00.07.3W.75 3/4" 3W Plant Effluent 33.00.07.01 Buried Pipe, PVC, 1/4" to 1" Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 44.09 CY 5.335 329 --163 -11.18 /CY 493 21.67 /CY 955 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 9.64 cy 1.398 84 --26 -11.43 /cy 110 22.07 /cy 213 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 34.92 cy 2.549 174 --47 -6.33 /cy 221 12.22 /cy 427 Pipe zone material 9.64 cy -270 ---28.00 /cy 270 48.81 /cy 471 Pipe bedding material 4.54 cy -127 ---28.00 /cy 127 48.81 /cy 222 Imported backfill material 34.92 cy -419 ---12.00 /cy 419 20.92 /cy 731 Haul spoils, onsite 14.18 cy --43 --3.00 /cy 43 5.00 /cy 71 3/4" PVC, Sch. 80, socket joint, pipe, excav/bkfill NOT included 96.00 LF 3.840 294 112 ---4.22 /LF 405 7.87 /LF 756 3/4" PVC, Sch. 80, socket joint, ELL, 90 4.00 ea 1.160 89 12 ---25.12 /ea 100 47.55 /ea 190 3/4" PVC, Sch. 80, socket joint, ELL, 45 4.00 ea 1.160 89 27 ---28.83 /ea 115 54.01 /ea 216 3/4" PVC, Sch. 80, socket joint, coupling 5.00 ea 1.450 111 28 ---27.83 /ea 139 52.28 /ea 261 Pipe Marking, Detection Tape 96.00 lf 0.960 74 12 ---0.90 /lf 86 1.70 /lf 163 Pipe Marking, Copper Wire 96.00 lf 0.960 74 21 ---0.99 /lf 95 1.86 /lf 178 33.00.07.01 Buried Pipe, PVC, 1/4" to 1"96.00 LF 18.812 1,317 1,028 43 237 27.34 /LF 2,624 50.55 /LF 4,853 33.00.07.3W.75 3/4" 3W Plant Effluent 96.00 LF 18.812 1,317 1,028 43 237 27.34 /LF 2,624 50.55 /LF 4,853 33.00.07.3W01.5 01.5" 3W - No. 3 Water (Plant Effluent) 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" 1 1/2" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 100.00 LF 40.000 3,037 267 -782 -40.86 /LF 4,086 78.31 /LF 7,831 1 1/2" PVC, Sch. 80, socket joint, ELL, 90 1.00 ea 0.400 31 7 ---37.41 /ea 37 70.39 /ea 70 1 1/2" PVC, Sch. 80, socket joint, coupling 3.00 ea 1.200 92 29 ---40.14 /ea 120 75.16 /ea 225 Add for tie-in to existing 1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.74 /ea 6,537 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"100.00 LF 65.600 4,951 1,053 1,688 76.91 /LF 7,691 146.64 /LF 14,664 33.00.07.3W01.5 01.5" 3W - No. 3 Water (Plant Effluent)100.00 LF 65.600 4,951 1,053 1,688 76.91 /LF 7,691 146.64 /LF 14,664 33.00.07.3W02 02" 3W - No. 3 Water (Plant Effluent) 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" 2" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 287.00 LF 114.800 8,717 1,063 -2,244 -41.89 /LF 12,023 80.11 /LF 22,991 2" PVC, Sch. 80, socket joint, ELL, 90 2.00 ea 0.880 67 17 ---41.89 /ea 84 78.74 /ea 157 2" PVC, Sch. 80, socket joint, ELL, 45 2.00 ea 0.880 67 39 ---53.12 /ea 106 98.29 /ea 197 2" PVC, Sch. 80, socket joint, tee 1.00 ea 0.650 50 29 ---79.07 /ea 79 146.27 /ea 146 2" PVC, Sch. 80, socket joint, coupling 21.00 ea 9.240 706 216 ---43.90 /ea 922 82.24 /ea 1,727 Add for tie-in to existing 3.00 ea 72.000 5,374 2,250 -2,718 -3,447.18 /ea 10,342 6,536.74 /ea 19,610 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"287.00 LF 198.450 14,981 3,613 4,962 82.08 /LF 23,555 156.20 /LF 44,828 33.00.07.3W02 02" 3W - No. 3 Water (Plant Effluent)287.00 LF 198.450 14,981 3,613 4,962 82.08 /LF 23,555 156.20 /LF 44,828 33.00.07.3W03 03" 3W - Plant Water 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3" Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 223.63 CY 27.059 1,670 --829 -11.18 /CY 2,500 21.67 /CY 4,845 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 56.67 cy 8.217 495 --153 -11.43 /cy 648 22.07 /cy 1,251 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 168.84 cy 12.325 840 --229 -6.33 /cy 1,069 12.22 /cy 2,063 Pipe zone material 56.67 cy -1,587 ---28.00 /cy 1,587 48.81 /cy 2,766 Pipe bedding material 23.05 cy -645 ---28.00 /cy 645 48.81 /cy 1,125 Imported backfill material 168.84 cy -2,026 ---12.00 /cy 2,026 20.92 /cy 3,532 Haul spoils, onsite 79.72 cy --239 --3.00 /cy 239 5.00 /cy 398 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 19 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3" 3" PVC, Sch. 80, socket joint, pipe, excav/bkfill NOT included 449.00 LF 26.940 2,059 3,401 ---12.16 /LF 5,460 21.98 /LF 9,867 3" PVC, Sch. 80, socket joint, ELL, 90 8.00 ea 5.120 391 174 ---70.63 /ea 565 131.42 /ea 1,051 3" PVC, Sch. 80, socket joint, ELL, 45 8.00 ea 5.120 391 398 ---98.70 /ea 790 180.35 /ea 1,443 3" PVC, Sch. 80, socket joint, tee 4.00 ea 3.800 290 160 ---112.55 /ea 450 208.51 /ea 834 3" PVC, Sch. 80, socket joint, coupling 23.00 ea 14.720 1,125 668 ---77.94 /ea 1,793 144.17 /ea 3,316 Pipe Marking, Detection Tape 449.00 lf 4.490 346 58 ---0.90 /lf 404 1.70 /lf 763 Pipe Marking, Copper Wire 449.00 lf 4.490 346 99 ---0.99 /lf 445 1.86 /lf 834 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3"449.00 LF 112.282 7,955 9,215 239 1,211 41.47 /LF 18,620 75.92 /LF 34,089 33.00.07.3W03 03" 3W - Plant Water 449.00 LF 112.282 7,955 9,215 239 1,211 41.47 /LF 18,620 75.92 /LF 34,089 33.00.07.C00.75 00.75" C - Carbon 33.00.07.01 Buried Pipe, PVC, 1/4" to 1" 3/4" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 170.00 LF 68.000 5,163 198 -1,329 -39.35 /LF 6,690 75.68 /LF 12,865 3/4" PVC, Sch. 80, socket joint, ELL, 90 1.00 ea 0.290 22 3 ---25.12 /ea 25 47.56 /ea 48 3/4" PVC, Sch. 80, socket joint, coupling 9.00 ea 2.610 200 51 ---27.83 /ea 250 52.27 /ea 470 33.00.07.01 Buried Pipe, PVC, 1/4" to 1"170.00 LF 70.900 5,385 251 1,329 40.97 /LF 6,965 78.72 /LF 13,383 33.00.07.C00.75 00.75" C - Carbon 170.00 LF 70.900 5,385 251 1,329 40.97 /LF 6,965 78.72 /LF 13,383 33.00.07.CD01.5 01.5 CD Chemical Drain 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 44.39 CY 5.371 332 --165 -11.18 /CY 496 21.67 /CY 962 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 10.24 cy 1.485 89 --28 -11.43 /cy 117 22.07 /cy 226 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 34.61 cy 2.527 172 --47 -6.33 /cy 219 12.22 /cy 423 Pipe zone material 10.24 cy -287 ---28.00 /cy 287 48.81 /cy 500 Pipe bedding material 4.58 cy -128 ---28.00 /cy 128 48.81 /cy 224 Imported backfill material 34.61 cy -415 ---12.00 /cy 415 20.92 /cy 724 Haul spoils, onsite 14.82 cy --44 --3.00 /cy 44 5.00 /cy 74 1 1/2" PVC, Sch. 80, socket joint, pipe, excav/bkfill NOT included 94.00 LF 4.700 359 251 ---6.50 /LF 611 11.97 /LF 1,125 1 1/2" PVC, Sch. 80, socket joint, ELL, 90 2.00 ea 0.800 61 14 ---37.41 /ea 75 70.39 /ea 141 1 1/2" PVC, Sch. 80, socket joint, ELL, 45 4.00 ea 1.600 122 60 ---45.60 /ea 182 84.68 /ea 339 1 1/2" PVC, Sch. 80, socket joint, tee 1.00 ea 0.560 43 24 ---66.31 /ea 66 122.85 /ea 123 1 1/2" PVC, Sch. 80, socket joint, coupling 5.00 ea 2.000 153 48 ---40.14 /ea 201 75.16 /ea 376 Pipe Marking, Detection Tape 94.00 lf 0.940 72 12 ---0.90 /lf 85 1.70 /lf 160 Pipe Marking, Copper Wire 94.00 lf 0.940 72 21 ---0.99 /lf 93 1.86 /lf 175 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"94.00 LF 20.923 1,476 1,260 44 239 32.12 /LF 3,020 59.25 /LF 5,570 33.00.07.CD01.5 01.5 CD Chemical Drain 94.00 LF 20.923 1,476 1,260 44 239 32.12 /LF 3,020 59.25 /LF 5,570 33.00.07.CW03 03" CW 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3" Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 42.83 CY 5.182 320 --159 -11.18 /CY 479 21.67 /CY 928 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 10.85 cy 1.573 95 --29 -11.43 /cy 124 22.07 /cy 239 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 32.34 cy 2.361 161 --44 -6.33 /cy 205 12.22 /cy 395 Pipe zone material 10.85 cy -304 ---28.00 /cy 304 48.81 /cy 530 Pipe bedding material 4.42 cy -124 ---28.00 /cy 124 48.81 /cy 216 Imported backfill material 32.34 cy -388 ---12.00 /cy 388 20.92 /cy 677 Haul spoils, onsite 15.27 cy --46 --3.00 /cy 46 5.00 /cy 76 3" PVC, Sch. 80, socket joint, pipe, excav/bkfill NOT included 86.00 LF 5.160 394 651 ---12.16 /LF 1,046 21.98 /LF 1,890 3" PVC, Sch. 80, socket joint, ELL, 90 2.00 ea 1.280 98 43 ---70.63 /ea 141 131.42 /ea 263 3" PVC, Sch. 80, socket joint, ELL, 45 4.00 ea 2.560 196 199 ---98.70 /ea 395 180.35 /ea 721 3" PVC, Sch. 80, socket joint, coupling 5.00 ea 3.200 245 145 ---77.94 /ea 390 144.17 /ea 721 Pipe Marking, Detection Tape 86.00 lf 0.860 66 11 ---0.90 /lf 77 1.70 /lf 146 Pipe Marking, Copper Wire 86.00 lf 0.860 66 19 ---0.99 /lf 85 1.86 /lf 160 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3"86.00 LF 23.037 1,641 1,885 46 232 44.22 /LF 3,803 80.95 /LF 6,962 33.00.07.CW03 03" CW 86.00 LF 23.037 1,641 1,885 46 232 44.22 /LF 3,803 80.95 /LF 6,962 33.00.07.D02 02" D - Drain 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" 2" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 78.00 LF 31.200 2,369 289 -610 -41.89 /LF 3,268 80.11 /LF 6,248 2" PVC, Sch. 80, socket joint, ELL, 45 1.00 ea 0.440 34 19 ---53.11 /ea 53 98.29 /ea 98 2" PVC, Sch. 80, socket joint, tee 1.00 ea 0.650 50 29 ---79.07 /ea 79 146.26 /ea 146 2" PVC, Sch. 80, socket joint, coupling 4.00 ea 1.760 135 41 ---43.91 /ea 176 82.24 /ea 329 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"78.00 LF 34.050 2,587 379 610 45.84 /LF 3,575 87.46 /LF 6,822 33.00.07.D02 02" D - Drain 78.00 LF 34.050 2,587 379 610 45.84 /LF 3,575 87.46 /LF 6,822 33.00.07.FILT02 02" FILT - Dewatering Filtrate 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" 2" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 10.00 LF 4.000 304 37 -78 -41.89 /LF 419 80.11 /LF 801 2" PVC, Sch. 80, socket joint, ELL, 90 1.00 ea 0.440 34 8 ---41.88 /ea 42 78.71 /ea 79 2" PVC, Sch. 80, socket joint, ELL, 45 1.00 ea 0.440 34 19 ---53.11 /ea 53 98.26 /ea 98 2" PVC, Sch. 80, socket joint, coupling 2.00 ea 0.880 67 21 ---43.91 /ea 88 82.25 /ea 165 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"10.00 LF 5.760 438 85 78 60.17 /LF 602 114.25 /LF 1,143 33.00.07.FILT02 02" FILT - Dewatering Filtrate 10.00 LF 5.760 438 85 78 60.17 /LF 602 114.25 /LF 1,143 33.00.07.FSS03 03" FSS - Fire Sprinkler Servcie 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3" 3" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 156.00 LF 62.400 4,738 1,182 -1,220 -45.76 /LF 7,139 86.86 /LF 13,549 3" PVC, Sch. 80, socket joint, ELL, 45 2.00 ea 1.280 98 100 ---98.70 /ea 197 180.35 /ea 361 3" PVC, Sch. 80, socket joint, coupling 8.00 ea 5.120 391 232 ---77.95 /ea 624 144.17 /ea 1,153 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3"156.00 LF 68.800 5,227 1,513 1,220 51.03 /LF 7,960 96.56 /LF 15,064 33.00.07.FSS03 03" FSS - Fire Sprinkler Servcie 156.00 LF 68.800 5,227 1,513 1,220 51.03 /LF 7,960 96.56 /LF 15,064 33.00.07.PD01.5 01.5 PD - Pumped Drain 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 20 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 59.97 CY 7.256 448 --222 -11.18 /CY 670 21.67 /CY 1,299 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 13.84 cy 2.007 121 --37 -11.43 /cy 158 22.07 /cy 305 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 46.76 cy 3.413 233 --63 -6.33 /cy 296 12.22 /cy 571 Pipe zone material 13.84 cy -388 ---28.00 /cy 388 48.81 /cy 676 Pipe bedding material 6.18 cy -173 ---28.00 /cy 173 48.81 /cy 302 Imported backfill material 46.76 cy -561 ---12.00 /cy 561 20.92 /cy 978 Haul spoils, onsite 20.02 cy --60 --3.00 /cy 60 5.00 /cy 100 1 1/2" PVC, Sch. 80, socket joint, pipe, excav/bkfill NOT included 127.00 LF 6.350 485 340 ---6.50 /LF 825 11.97 /LF 1,520 1 1/2" PVC, Sch. 80, socket joint, ELL, 90 4.00 ea 1.600 122 27 ---37.41 /ea 150 70.40 /ea 282 1 1/2" PVC, Sch. 80, socket joint, ELL, 45 8.00 ea 3.200 245 120 ---45.60 /ea 365 84.67 /ea 677 1 1/2" PVC, Sch. 80, socket joint, tee 1.00 ea 0.560 43 24 ---66.31 /ea 66 122.84 /ea 123 1 1/2" PVC, Sch. 80, socket joint, coupling 7.00 ea 2.800 214 67 ---40.14 /ea 281 75.15 /ea 526 Pipe Marking, Detection Tape 127.00 lf 1.270 98 17 ---0.90 /lf 114 1.70 /lf 216 Pipe Marking, Copper Wire 127.00 lf 1.270 98 28 ---0.99 /lf 126 1.86 /lf 236 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"127.00 LF 29.727 2,106 1,744 60 323 33.33 /LF 4,233 61.51 /LF 7,812 33.00.07.PD01.5 01.5 PD - Pumped Drain 127.00 LF 29.727 2,106 1,744 60 323 33.33 /LF 4,233 61.51 /LF 7,812 33.00.07.PD02 02" PD - Pumped Drain 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" 2" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 35.00 LF 14.000 1,063 130 -274 -41.89 /LF 1,466 80.11 /LF 2,804 2" PVC, Sch. 80, socket joint, ELL, 45 2.00 ea 0.880 67 39 ---53.12 /ea 106 98.30 /ea 197 2" PVC, Sch. 80, socket joint, coupling 2.00 ea 0.880 67 21 ---43.91 /ea 88 82.25 /ea 164 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"35.00 LF 15.760 1,198 189 274 47.44 /LF 1,660 90.42 /LF 3,165 33.00.07.PD02 02" PD - Pumped Drain 35.00 LF 15.760 1,198 189 274 47.44 /LF 1,660 90.42 /LF 3,165 33.00.07.PD03 03" PD - Pumped Drain 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3" 3" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 306.00 LF 122.400 9,294 2,318 -2,392 -45.76 /LF 14,003 86.86 /LF 26,578 3" PVC, Sch. 80, socket joint, ELL, 90 1.00 ea 0.640 49 22 ---70.63 /ea 71 131.41 /ea 131 3" PVC, Sch. 80, socket joint, ELL, 45 1.00 ea 0.640 49 50 ---98.70 /ea 99 180.35 /ea 180 3" PVC, Sch. 80, socket joint, coupling 16.00 ea 10.240 783 464 ---77.94 /ea 1,247 144.17 /ea 2,307 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.72 /ea 6,537 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3"306.00 LF 157.920 11,965 3,603 3,298 61.66 /LF 18,867 116.77 /LF 35,733 33.00.07.PD03 03" PD - Pumped Drain 306.00 LF 157.920 11,965 3,603 3,298 61.66 /LF 18,867 116.77 /LF 35,733 33.00.07.POS01 01" POS - Polymer Solution 33.00.07.01 Buried Pipe, PVC, 1/4" to 1" 1" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 455.00 LF 182.000 13,819 777 -3,557 -39.90 /LF 18,153 76.63 /LF 34,866 1" PVC, Sch. 80, socket joint, ELL, 90 4.00 ea 1.320 101 19 ---29.99 /ea 120 56.55 /ea 226 1" PVC, Sch. 80, socket joint, coupling 22.00 ea 7.260 555 128 ---31.05 /ea 683 58.40 /ea 1,285 33.00.07.01 Buried Pipe, PVC, 1/4" to 1"455.00 LF 190.580 14,475 924 3,557 41.66 /LF 18,956 79.95 /LF 36,377 33.00.07.POS01 01" POS - Polymer Solution 455.00 LF 190.580 14,475 924 3,557 41.66 /LF 18,956 79.95 /LF 36,377 33.00.07.W301 01" W3 Plant Effluent 33.00.07.01 Buried Pipe, PVC, 1/4" to 1" Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 94.12 CY 11.389 703 --349 -11.18 /CY 1,052 21.67 /CY 2,039 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 20.97 cy 3.041 183 --57 -11.43 /cy 240 22.07 /cy 463 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 74.15 cy 5.413 369 --101 -6.33 /cy 470 12.22 /cy 906 Pipe zone material 20.97 cy -587 ---28.00 /cy 587 48.81 /cy 1,024 Pipe bedding material 9.69 cy -271 ---28.00 /cy 271 48.81 /cy 473 Imported backfill material 74.15 cy -890 ---12.00 /cy 890 20.92 /cy 1,551 Haul spoils, onsite 30.66 cy --92 --3.00 /cy 92 5.00 /cy 153 1" PVC, Sch. 80, socket joint, pipe, excav/bkfill NOT included 203.00 LF 8.120 621 347 ---4.77 /LF 967 8.83 /LF 1,792 1" PVC, Sch. 80, socket joint, ELL, 90 8.00 ea 2.640 202 38 ---29.99 /ea 240 56.55 /ea 452 1" PVC, Sch. 80, socket joint, ELL, 45 8.00 ea 2.640 202 80 ---35.20 /ea 282 65.64 /ea 525 1" PVC, Sch. 80, socket joint, tee 2.00 ea 0.960 73 17 ---45.25 /ea 90 85.09 /ea 170 1" PVC, Sch. 80, socket joint, coupling 11.00 ea 3.630 277 64 ---31.05 /ea 342 58.40 /ea 642 Pipe Marking, Detection Tape 203.00 lf 2.030 156 26 ---0.90 /lf 183 1.70 /lf 345 Pipe Marking, Copper Wire 203.00 lf 2.030 156 45 ---0.99 /lf 201 1.86 /lf 377 33.00.07.01 Buried Pipe, PVC, 1/4" to 1"203.00 LF 41.892 2,943 2,365 92 506 29.09 /LF 5,906 53.76 /LF 10,913 33.00.07.W301 01" W3 Plant Effluent 203.00 LF 41.892 2,943 2,365 92 506 29.09 /LF 5,906 53.76 /LF 10,913 33.00.08.1W01 01" 1W - No. 1 Water (Potable) 33.00.08.01 Buried Pipe, Copper, 1/2" to 1-1/4" Add for tie-in to existing 1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.74 /ea 6,537 1" Copper Tubing, Type K, Soft 78.00 LF 5.460 415 460 -178 -13.50 /LF 1,053 24.99 /LF 1,949 1" Brass couplings, flared 4.00 ea 4.000 304 57 -130 -122.70 /ea 491 234.82 /ea 939 33.00.08.01 Buried Pipe, Copper, 1/2" to 1-1/4"78.00 LF 33.460 2,509 1,267 1,214 63.98 /LF 4,991 120.84 /LF 9,425 33.00.08.1W01 01" 1W - No. 1 Water (Potable)78.00 LF 33.460 2,509 1,267 1,214 63.98 /LF 4,991 120.84 /LF 9,425 33.00.08.1W01.5 01.5" 1W - No. 1 Water (Potable) 33.00.08.02 Buried Pipe, Copper, 1-1/2" to 2-1/2" 1-1/2" Copper Tubing, Type K, Soft 125.00 LF 10.000 759 -326 -8.68 /LF 1,085 16.80 /LF 2,101 1-1/2" Brass couplings, flared 4.00 ea 4.000 304 -130 -108.50 /ea 434 210.06 /ea 840 1-1/2" Brass tees, flared 1.00 ea 1.000 76 -33 -108.50 /ea 109 210.06 /ea 210 33.00.08.02 Buried Pipe, Copper, 1-1/2" to 2-1/2"125.00 LF 15.000 1,139 489 13.02 /LF 1,628 25.21 /LF 3,151 33.00.08.1W01.5 01.5" 1W - No. 1 Water (Potable)125.00 LF 15.000 1,139 489 13.02 /LF 1,628 25.21 /LF 3,151 33.00.08.1W02 02" 1W - No. 1 Water (Potable) 33.00.08.02 Buried Pipe, Copper, 1-1/2" to 2-1/2" Add for tie-in to existing 3.00 ea 72.000 5,374 2,250 -2,718 -3,447.18 /ea 10,342 6,536.75 /ea 19,610 2" Copper Tubing, Type K, Soft 1,320.00 LF 132.000 10,023 -4,300 -10.85 /LF 14,322 21.01 /LF 27,728 2" Brass couplings, flared 11.00 ea 11.000 835 -358 -108.50 /ea 1,194 210.06 /ea 2,311 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 21 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.08.02 Buried Pipe, Copper, 1-1/2" to 2-1/2" Water supply meter, turbine type, flanged, to 160 GPM, 2" diameter 1.00 ea 1.143 89 585 ---673.50 /ea 674 1,189.07 /ea 1,189 33.00.08.02 Buried Pipe, Copper, 1-1/2" to 2-1/2"1,320.00 LF 216.143 16,320 2,835 7,376 20.10 /LF 26,531 38.51 /LF 50,838 33.00.08.1W02 02" 1W - No. 1 Water (Potable)1,320.00 LF 216.143 16,320 2,835 7,376 20.10 /LF 26,531 38.51 /LF 50,838 33.00.08.1W03 03" 1W - No. 1 Water (Potable) 33.00.08.03 Buried Pipe, Copper, 3" Add for tie-in to existing 1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.74 /ea 6,537 3" copper pipe, K-hard 77.00 LF 8.470 647 2,583 ---41.95 /LF 3,230 74.55 /LF 5,741 3" copper, ELL, 90 1.00 ea 1.240 95 32 ---126.58 /ea 127 236.73 /ea 237 Water supply meter, turbine type, flanged, to 450 GPM, 3" diameter 1.00 ea 4.444 336 925 ---1,260.86 /ea 1,261 2,254.95 /ea 2,255 33.00.08.03 Buried Pipe, Copper, 3"77.00 LF 38.154 2,869 4,289 906 104.74 /LF 8,065 191.81 /LF 14,769 33.00.08.1W03 03" 1W - No. 1 Water (Potable)77.00 LF 38.154 2,869 4,289 906 104.74 /LF 8,065 191.81 /LF 14,769 33.00.09.NG02 02" NG - Natural Gas 33.00.09.02 Buried Pipe, HDPE, 1-1/4" to 2" Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 33.93 CY 4.106 253 --126 -11.18 /CY 379 21.67 /CY 735 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 12.62 cy 1.830 110 --34 -11.43 /cy 144 22.07 /cy 279 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 19.95 cy 1.456 99 --27 -6.33 /cy 126 12.22 /cy 244 Pipe zone material 12.62 cy -353 ---28.00 /cy 353 48.81 /cy 616 Pipe bedding material 5.45 cy -153 ---28.00 /cy 153 48.81 /cy 266 Imported backfill material 19.95 cy -239 ---12.00 /cy 239 20.92 /cy 417 Haul spoils, onsite 18.07 cy --54 --3.00 /cy 54 5.00 /cy 90 2" HDPE pipe, excav/backfill not included 110.00 LF 5.500 418 66 -179 -6.03 /LF 663 11.55 /LF 1,270 2" HDPE Ell, 90 4.00 ea 4.244 322 37 -138 -124.45 /ea 498 239.14 /ea 957 Field weld fusion joints, Subcontracted (S), 2"6.00 ea --152 --25.32 /ea 152 42.18 /ea 253 Pipe Marking, Detection Tape 110.00 lf 1.100 85 14 ---0.90 /lf 99 1.70 /lf 187 Pipe Marking, Copper Wire 110.00 lf 1.100 85 24 ---0.99 /lf 109 1.86 /lf 204 33.00.09.02 Buried Pipe, HDPE, 1-1/4" to 2"110.00 LF 19.336 1,372 887 206 504 27.00 /LF 2,970 50.17 /LF 5,518 33.00.09.NG02 02" NG - Natural Gas 110.00 LF 19.336 1,372 887 206 504 27.00 /LF 2,970 50.17 /LF 5,518 33.00.11.FS01.5 01.5 FS - Ferric Chloride 33.00.11.02 Buried Pipe, CPVC, 1-1/4" to 2" Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 48.17 CY 5.829 360 --179 -11.18 /CY 538 21.67 /CY 1,044 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 11.11 cy 1.611 97 --30 -11.43 /cy 127 22.07 /cy 245 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 37.55 cy 2.741 187 --51 -6.33 /cy 238 12.22 /cy 459 Pipe zone material 11.11 cy -311 ---28.00 /cy 311 48.81 /cy 542 Pipe bedding material 4.97 cy -139 ---28.00 /cy 139 48.81 /cy 243 Imported backfill material 37.55 cy -451 ---12.00 /cy 451 20.92 /cy 786 Haul spoils, onsite 16.08 cy --48 --3.00 /cy 48 5.00 /cy 80 1 1/2" CPVC, Sch. 80, socket joint, pipe, excav/bkfill NOT included 102.00 LF 5.100 390 171 ---5.50 /LF 561 10.24 /LF 1,044 1 1/2" CPVC, Sch. 80, socket joint, ELL, 90 2.00 ea 0.800 61 41 ---51.26 /ea 103 94.54 /ea 189 1 1/2" CPVC, Sch. 80, socket joint, ELL, 45 4.00 ea 1.600 122 96 ---54.53 /ea 218 100.25 /ea 401 1 1/2" CPVC, Sch. 80, socket joint, tee 1.00 ea 0.560 43 30 ---72.68 /ea 73 133.95 /ea 134 1 1/2" CPVC, Sch. 80, socket joint, coupling 6.00 ea 2.400 183 95 ---46.43 /ea 279 86.12 /ea 517 Pipe Marking, Detection Tape 102.00 lf 1.020 79 13 ---0.90 /lf 92 1.70 /lf 173 Pipe Marking, Copper Wire 102.00 lf 1.020 79 22 ---0.99 /lf 101 1.86 /lf 189 33.00.11.02 Buried Pipe, CPVC, 1-1/4" to 2"102.00 LF 22.681 1,600 1,370 48 259 32.14 /LF 3,278 59.28 /LF 6,046 33.00.11.FS01.5 01.5 FS - Ferric Chloride 102.00 LF 22.681 1,600 1,370 48 259 32.14 /LF 3,278 59.28 /LF 6,046 33.00.12.ALK01 01" ALK Double Wall Pipe 33.00.12.01 Buried Pipe, Double Wall, 1/2" to 1" - Carrier Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 49.81 CY 6.027 372 --185 -11.18 /CY 557 21.67 /CY 1,079 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 12.62 cy 1.830 110 --34 -11.43 /cy 144 22.07 /cy 279 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 37.61 cy 2.746 187 --51 -6.33 /cy 238 12.22 /cy 459 Pipe zone material 12.62 cy -353 ---28.00 /cy 353 48.81 /cy 616 Pipe bedding material 5.13 cy -144 ---28.00 /cy 144 48.81 /cy 250 Imported backfill material 37.61 cy -451 ---12.00 /cy 451 20.92 /cy 787 Haul spoils, onsite 17.75 cy --53 --3.00 /cy 53 5.00 /cy 89 Double wall pipe, secondary containment, CPVCxCPVC, 1" x 3"100.00 LF 35.000 2,675 2,024 ---46.99 /LF 4,699 86.45 /LF 8,645 Dbl wall fitting, secondary containment, CPVCxCPVC, 1"x3", ELL 90 2.00 ea 0.600 46 222 ---133.78 /ea 268 237.11 /ea 474 Dbl wall fitting, secondary containment, CPVCxCPVC, 1"x3", ELL 45 4.00 ea 1.200 92 479 ---142.58 /ea 570 252.44 /ea 1,010 33.00.12.01 Buried Pipe, Double Wall, 1/2" to 1" - Carrier 100.00 LF 47.402 3,482 3,672 53 270 74.78 /LF 7,478 136.88 /LF 13,688 33.00.12.ALK01 01" ALK Double Wall Pipe 100.00 LF 47.402 3,482 3,672 53 270 74.78 /LF 7,478 136.88 /LF 13,688 33.00.12.FC01.5 01.5" FC - Ferric Chloride 33.00.12.02 Buried Pipe, Double Wall, 1-1/4" to 2" - Carrier Double wall pipe, secondary containment, PVCxPVC, 11/2" x 4"58.00 LF 23.200 1,773 981 ---47.50 /LF 2,755 87.98 /LF 5,103 Dbl wall fitting, secondary containment, PVCxPVC, 11/2"x4", ELL 90 1.00 ea 0.350 27 79 ---106.10 /ea 106 189.51 /ea 190 Dbl wall fitting, secondary containment, PVCxPVC, 11/2"x4", Termin 2.00 ea 1.500 115 286 ---200.13 /ea 400 358.59 /ea 717 Double wall coupling, PVC, 4"5.00 ea 3.300 252 233 ---97.08 /ea 485 177.79 /ea 889 Detector Tape 58.00 lf 1.276 98 467 ---9.73 /lf 564 17.25 /lf 1,001 Monitor panel 1.00 ea 17.600 1,345 6,900 ---8,245.36 /ea 8,245 14,601.95 /ea 14,602 33.00.12.02 Buried Pipe, Double Wall, 1-1/4" to 2" - Carrier 58.00 LF 47.226 3,610 8,946 216.49 /LF 12,556 387.95 /LF 22,501 33.00.12.FC01.5 01.5" FC - Ferric Chloride 58.00 LF 47.226 3,610 8,946 216.49 /LF 12,556 387.95 /LF 22,501 33.00.12.SH0.5 0..5 SH - Sodium Hypochlorite 33.00.12.01 Buried Pipe, Double Wall, 1/2" to 1" - Carrier Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 174.27 CY 21.087 1,302 --646 -11.18 /CY 1,948 21.67 /CY 3,776 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 37.39 cy 5.422 327 --101 -11.43 /cy 427 22.07 /cy 825 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 138.73 cy 10.127 690 --188 -6.33 /cy 878 12.22 /cy 1,695 Pipe zone material 37.39 cy -1,047 ---28.00 /cy 1,047 48.81 /cy 1,825 Pipe bedding material 17.96 cy -503 ---28.00 /cy 503 48.81 /cy 877 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 22 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.12.01 Buried Pipe, Double Wall, 1/2" to 1" - Carrier Imported backfill material 138.73 cy -1,665 ---12.00 /cy 1,665 20.92 /cy 2,902 Haul spoils, onsite 55.35 cy --166 --3.00 /cy 166 5.00 /cy 277 Double wall pipe, secondary containment, CPVCxCPVC, 1/2" x 2"383.00 LF 478.750 36,596 4,370 ---106.96 /LF 40,966 202.66 /LF 77,618 Dbl wall fitting, secondary containment, CPVCxCPVC, 1/2"x2", ELL 90 8.00 ea 2.000 153 468 ---77.64 /ea 621 138.58 /ea 1,109 Dbl wall fitting, secondary containment, CPVCxCPVC, 1/2"x2", ELL 45 10.00 ea 2.500 191 614 ---80.47 /ea 805 143.52 /ea 1,435 Dbl wall fitting, secondary containment, CPVCxCPVC, 1/2"x2", Tee 4.00 ea 1.400 107 330 ---109.25 /ea 437 194.99 /ea 780 33.00.12.01 Buried Pipe, Double Wall, 1/2" to 1" - Carrier 383.00 LF 521.286 39,366 8,996 166 935 129.15 /LF 49,463 243.13 /LF 93,118 33.00.12.SH0.5 0..5 SH - Sodium Hypochlorite 383.00 LF 521.286 39,366 8,996 166 935 129.15 /LF 49,463 243.13 /LF 93,118 33.05 Buried Process Piping 20,552.00 LF 13,378.814 960,896 1,931,551 138,515 540,919 173.80 /LF 3,571,881 316.88 /LF 6,512,497 33.10 Yard Process Piping, Specials 33.10.01.FW36BP Filtered Water Bypass 33.10.01.20 Buried Pipe Specials, Temporary Bypasses Equipment Rental Cost 12.00 MO -474,960 -39,580.00 /MO 474,960 78,774.88 /MO 945,299 One Time Costs to Deliver, Install, Pickup and Remove 1.00 ea -70,000 -70,000.00 /ea 70,000 116,603.90 /ea 116,604 Bypass Pumping, Set-up Pumps 1.00 ea 16.000 1,212 500 -284 -1,995.41 /ea 1,995 3,753.97 /ea 3,754 Bypass Pumping, System Operation 52.00 week 1,040.000 78,592 36,400 --2,211.38 /week 114,992 4,111.21 /week 213,783 33.10.01.20 Buried Pipe Specials, Temporary Bypasses 1.00 LS 1,056.000 79,804 36,900 70,000 475,244 661,947.17 /LS 661,947 1,279,439.47 /LS 1,279,439 33.10.01.FW36BP Filtered Water Bypass 12.00 MO 1,056.000 79,804 36,900 70,000 475,244 55,162.26 /MO 661,947 106,619.96 /MO 1,279,439 33.10 Yard Process Piping, Specials 1.00 LS 1,056.000 79,804 36,900 70,000 475,244 661,947.17 /LS 661,947 1,279,439.47 /LS 1,279,439 33.15 Yard Process Piping, Structures 33.15.99.0018 Primary Influent Flow Meter Vault 03.10.05.04 Cast-In-Place Concrete, Casting Slabs on Grade, 4" thick Fine grade, for slab on grade, by hand 192.00 sf 1.344 68 6 ---0.39 /sf 74 0.73 /sf 141 Slab on grade edge forms, up to 6"56.00 lf 2.968 190 15 ---3.65 /lf 204 6.93 /lf 388 Concrete, ready mix, 4000 psi 2.37 CY -296 ---125.00 /CY 296 217.91 /CY 516 Add for concrete waste, 4000 psi 0.12 cy -15 ---125.00 /cy 15 217.98 /cy 26 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 26.14 /load 26 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 10.46 /load 10 Placing concrete, direct chute 2.37 cy 1.185 61 ----25.73 /cy 61 49.21 /cy 117 Finishing floors, monolithic, trowel finish (hand)192.00 sf 5.760 347 4 ---1.83 /sf 351 3.49 /sf 670 Curing, membrane spray 192.00 sf 0.384 20 8 ---0.14 /sf 27 0.27 /sf 51 03.10.05.04 Cast-In-Place Concrete, Casting Slabs on Grade, 4" thick 2.37 CY 11.641 686 364 442.89 /CY 1,050 821.12 /CY 1,946 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick Fine grade, for slab on grade, by hand 192.00 sf 1.344 69 6 ---0.39 /sf 75 0.74 /sf 142 Fill, gravel subbase, under building slab on grade 3.56 cy 1.778 91 105 ---55.23 /cy 196 100.63 /cy 358 Fill, sand subbase, under building slab on grade 2.37 cy 1.778 91 70 ---68.09 /cy 161 125.23 /cy 297 Concrete pumping, subcontract, all inclusive price 7.11 cy --107 --15.00 /cy 107 24.99 /cy 178 Slab on grade edge forms, 7" to 12"56.00 sf 10.080 663 56 ---12.85 /sf 719 24.40 /sf 1,367 Waterstop, PVC, center bulb, 9" wide 48.00 lf 3.840 253 144 ---8.27 /lf 397 15.30 /lf 734 Reinforcing in place, A615 Gr 60, priced per lbs.1,422.22 lb -711 569 --0.90 /lb 1,280 1.54 /lb 2,187 Concrete, ready mix, 4500 psi 7.11 CY -910 ---128.00 /CY 910 223.14 /CY 1,587 Add for concrete waste, 4500 psi 0.36 cy -46 ---128.00 /cy 46 223.17 /cy 79 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 26.17 /load 26 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 10.44 /load 10 Placing concrete, concrete pump 7.11 cy 5.333 274 ----38.59 /cy 274 73.81 /cy 525 Finishing floors, monolithic, trowel finish (hand)192.00 sf 5.760 347 4 ---1.83 /sf 351 3.49 /sf 670 Curing, membrane spray 192.00 sf 0.384 20 8 ---0.14 /sf 27 0.27 /sf 51 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick 7.11 CY 30.297 1,809 2,080 676 641.94 /CY 4,565 1,154.83 /CY 8,212 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 16.00 cy --240 --15.00 /cy 240 24.99 /cy 400 Forms in place, structural walls, > 8' to 16' high, hand set 864.00 sf 172.800 11,372 1,080 ---14.41 /sf 12,452 27.36 /sf 23,636 Form Pipe Penetrations, 30" - 36"4.00 ea 48.000 3,159 ----789.76 /ea 3,159 1,510.62 /ea 6,042 Waterstop, PVC, center bulb, 9" wide 48.00 lf 3.840 253 144 ---8.27 /lf 397 15.30 /lf 734 Reinforcing in place, A615 Gr 60, priced per lbs.3,200.00 lb -1,600 1,280 --0.90 /lb 2,880 1.54 /lb 4,921 Concrete, ready mix, 4500 psi 16.00 CY -2,048 ---128.00 /CY 2,048 223.14 /CY 3,570 Add for concrete waste, 4500 psi 0.80 cy -102 ---128.00 /cy 102 223.14 /cy 179 Add amount for Fuel Surcharges - per concrete truck load 2.00 load -30 ---15.00 /load 30 26.15 /load 52 Add amount for Environmental Fee - per concrete truck load 2.00 load -12 ---6.00 /load 12 10.46 /load 21 Placing concrete, concrete pump, for structural wall to 12" thick 16.00 cy 13.600 700 ----43.73 /cy 700 83.65 /cy 1,338 Patch & plug tieholes 864.00 sf 12.960 667 17 ---0.79 /sf 684 1.51 /sf 1,305 Sack rub 864.00 sf 34.560 1,778 26 ---2.09 /sf 1,804 3.99 /sf 3,446 Curing, membrane spray 864.00 sf 1.728 89 35 ---0.14 /sf 123 0.27 /sf 230 Below grade damproofing, Bituminous Asphalt 432.00 sf -432 ---1.00 /sf 432 1.74 /sf 753 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 16.00 CY 287.488 18,018 5,526 1,520 1,566.49 /CY 25,064 2,914.33 /CY 46,629 03.10.08.06 Cast-In-Place Concrete, Tilt Up Walls, 6" thick Vault Lid Curing, sprayed membrane curing compound 1.68 csf 0.283 15 21 ---21.51 /csf 36 38.99 /csf 66 Bond breaker/release agent, coat casting surface, 1 gal per 1 MSF 0.17 gal -3 ---17.90 /gal 3 31.31 /gal 5 Edge and blockout forms, tilt-up panel, wood, 6" - 12" high, average 3 use 26.00 sfca 3.025 191 22 ---8.18 /sfca 213 15.50 /sfca 403 Accessories, chamfer strip, wood, 1" wide 96.00 lf 1.491 99 53 ---1.58 /lf 152 2.94 /lf 282 Reinforcing in place, A615 Gr 60, tiltup panels, #3 to #7 0.21 ton 2.922 206 188 ---1,873.57 /ton 393 3,432.10 /ton 721 Reinforcing in place, unloading & sorting, add to above 0.21 ton 0.118 8 --1 -43.40 /ton 9 83.29 /ton 17 Panel lift inserts w/ oval void former and base 4.00 ea 0.200 13 23 ---9.07 /ea 36 16.37 /ea 65 Placing concrete, tiltup panels, pumped 3.20 cy 1.577 88 --17 -32.78 /cy 105 63.11 /cy 202 Concrete, ready mix, regular weight, 5000 psi 3.20 CY -420 ---131.00 /CY 420 228.37 /CY 732 Finishing, tiltup panels, machine trowel, 1side 168.00 sf 2.444 148 ----0.88 /sf 148 1.68 /sf 283 Cranage cost: lift, walk and set panel 1.00 hr 1.000 49 --73 -122.13 /hr 122 239.30 /hr 239 Panel bearing shims, allow 12.00 ea -33 ---2.78 /ea 33 4.85 /ea 58 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 23 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.08.06 Cast-In-Place Concrete, Tilt Up Walls, 6" thick Vault Lid Finishing walls, panel, special, burlap rub w/ grout 336.00 sf 5.974 361 13 ---1.12 /sf 375 2.13 /sf 715 Plastic insert patches, panel and edge insert voids 4.00 ea 0.064 4 10 ---3.61 /ea 14 6.46 /ea 26 Caulking and sealants, backer rod, polyethylene, 1/2" diameter 0.48 clf 0.835 55 2 ---119.83 /clf 58 228.48 /clf 110 Caulking & sealants, polyurethane or elastomeric, 1/2" x 1/4"48.00 lf 2.648 176 205 ---7.95 /lf 381 14.47 /lf 695 Grout mix, panel to footing void, allow .3 cy per panel 0.30 cy 0.038 2 24 ---87.57 /cy 26 153.97 /cy 46 03.10.08.06 Cast-In-Place Concrete, Tilt Up Walls, 6" thick Vault Lid 3.20 CY 22.619 1,415 1,018 91 788.15 /CY 2,525 1,455.88 /CY 4,665 05.50.05.20 Metals, Floor Hatches Pump hatch, (labor & material)1.00 EA 12.000 773 2,500 ---3,273.14 /EA 3,273 5,836.99 /EA 5,837 05.50.05.20 Metals, Floor Hatches 1.00 EA 12.000 773 2,500 3,273.14 /EA 3,273 5,836.99 /EA 5,837 33.00.04.30 Buried Pipe, Ductile Iron, 30" 25 tn Rough Terrain (per day)1.00 day 8.000 569 --575 -1,143.88 /day 1,144 2,232.56 /day 2,233 Excav. pipe trench, w/ 1:1 slopes, for > 30" pipe 292.11 CY 6.426 397 --1,095 -5.11 /CY 1,491 10.06 /CY 2,938 Backfill / Compact @ pipe zone, for 30" & larger pipe 54.10 cy 6.871 406 --434 -15.52 /cy 840 30.31 /cy 1,640 Backfill / Compact above pipe zone, for 30" & larger pipe 250.76 cy 7.523 513 --431 -3.76 /cy 943 7.33 /cy 1,838 Pipe zone material 54.10 cy -1,515 ---28.00 /cy 1,515 48.81 /cy 2,641 Pipe bedding material 9.22 cy -258 ---28.00 /cy 258 48.81 /cy 450 Imported backfill material 250.76 cy -3,009 ---12.00 /cy 3,009 20.92 /cy 5,246 Haul spoils, offsite, up to 10 miles 63.32 cy --633 --10.00 /cy 633 16.66 /cy 1,055 30" pipe, DI, RJ, excav/bkfill not included, 250#50.00 LF 21.000 1,567 9,770 -793 -242.61 /LF 12,130 432.16 /LF 21,608 30" DI, RJ, Ell, 90 1.00 ea 9.900 739 6,473 -374 -7,585.30 /ea 7,585 13,440.77 /ea 13,441 Dresser Coupling, 30"2.00 ea 10.320 770 2,420 -390 -1,789.90 /ea 3,580 3,233.66 /ea 6,467 Polywrap, 30" pipe 50.00 lf -66 ---1.32 /lf 66 2.30 /lf 115 Glass lining 8,705.00 lb -8,705 ---1.00 /lb 8,705 1.74 /lb 15,175 Pipe Marking, ID Tape 50.00 lf 0.500 39 7 ---0.90 /lf 45 1.70 /lf 85 33.00.04.30 Buried Pipe, Ductile Iron, 30"50.00 LF 70.540 5,000 32,223 633 4,090 838.91 /LF 41,945 1,498.62 /LF 74,931 40.20.19.30 Flow Meter, 30" Furnish and Install magnetic flow meter, 30"2.00 ea 28.000 2,140 50,000 ---26,070.17 /ea 52,140 45,628.76 /ea 91,258 Wall Pipe, DI, FLxFL, 30"4.00 ea 18.000 1,376 13,303 ---3,669.63 /ea 14,679 6,455.46 /ea 25,822 30" DI, flanged coupling adapter 4.00 ea 56.400 4,311 2,640 ---1,737.82 /ea 6,951 3,212.18 /ea 12,849 Flow Meter: Electrical Hookup Only, 30"2.00 EA 27.000 1,923 ----961.46 /EA 1,923 1,839.05 /EA 3,678 40.20.19.30 Flow Meter, 30"2.00 EA 129.400 9,750 65,943 37,846.53 /EA 75,693 66,803.07 /EA 133,606 33.15.99.0018 Primary Influent Flow Meter Vault 1.00 EA 563.984 37,451 109,654 2,829 4,181 154,115.14 /EA 154,115 275,825.88 /EA 275,826 33.15.99.0021 Primary Effluent Flow Meter Vault 03.10.05.04 Cast-In-Place Concrete, Casting Slabs on Grade, 4" thick Fine grade, for slab on grade, by hand 143.00 sf 1.001 52 4 ---0.39 /sf 56 0.74 /sf 106 Slab on grade edge forms, up to 6"48.00 lf 2.544 167 12 ---3.75 /lf 180 7.13 /lf 342 Concrete, ready mix, 4000 psi 1.77 CY -221 ---125.00 /CY 221 217.92 /CY 385 Add for concrete waste, 4000 psi 0.09 cy -11 ---125.00 /cy 11 217.84 /cy 19 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 26.14 /load 26 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 10.48 /load 10 Placing concrete, direct chute 1.77 cy 0.883 45 ----25.72 /cy 45 49.20 /cy 87 Finishing floors, monolithic, trowel finish (hand)143.00 sf 4.290 258 3 ---1.83 /sf 261 3.49 /sf 499 Curing, membrane spray 143.00 sf 0.286 15 6 ---0.14 /sf 20 0.27 /sf 38 Curing, sprayed membrane curing compound 1.43 csf 0.241 13 18 ---21.51 /csf 31 38.99 /csf 56 03.10.05.04 Cast-In-Place Concrete, Casting Slabs on Grade, 4" thick 1.77 CY 9.244 550 296 479.42 /CY 846 888.57 /CY 1,568 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick Fine grade, for slab on grade, by hand 156.00 sf 1.092 56 5 ---0.39 /sf 61 0.74 /sf 116 Fill, gravel subbase, under building slab on grade 2.89 cy 1.445 74 85 ---55.23 /cy 160 100.64 /cy 291 Fill, sand subbase, under building slab on grade 1.93 cy 1.445 74 57 ---68.09 /cy 131 125.23 /cy 241 Concrete pumping, subcontract, all inclusive price 5.78 cy --87 --15.00 /cy 87 24.99 /cy 144 Slab on grade edge forms, 7" to 12"50.00 sf 9.000 592 50 ---12.85 /sf 642 24.40 /sf 1,220 Waterstop, PVC, center bulb, 9" wide 42.00 lf 3.360 221 126 ---8.27 /lf 347 15.30 /lf 643 Reinforcing in place, A615 Gr 60, priced per lbs.1,155.56 lb -578 462 --0.90 /lb 1,040 1.54 /lb 1,777 Concrete, ready mix, 4500 psi 5.78 CY -740 ---128.00 /CY 740 223.14 /CY 1,289 Add for concrete waste, 4500 psi 0.29 cy -37 ---128.00 /cy 37 223.18 /cy 65 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 26.14 /load 26 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 10.45 /load 10 Placing concrete, concrete pump 5.78 cy 4.334 223 ----38.59 /cy 223 73.81 /cy 426 Finishing floors, monolithic, trowel finish (hand)156.00 sf 4.680 282 3 ---1.83 /sf 285 3.49 /sf 545 Curing, membrane spray 156.00 sf 0.312 16 6 ---0.14 /sf 22 0.27 /sf 42 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick 5.78 CY 25.667 1,539 1,707 549 656.89 /CY 3,795 1,182.92 /CY 6,835 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 14.00 cy --210 --15.00 /cy 210 24.99 /cy 350 Forms in place, structural walls, > 8' to 16' high, hand set 756.00 sf 151.200 9,951 945 ---14.41 /sf 10,896 27.36 /sf 20,681 Forms in place, wall blockouts 1.00 sf 0.270 18 1 ---19.02 /sf 19 36.17 /sf 36 Form Pipe Penetrations, 30" - 36"2.00 ea 24.000 1,580 ----789.76 /ea 1,580 1,510.62 /ea 3,021 Waterstop, PVC, center bulb, 9" wide 42.00 lf 3.360 221 126 ---8.27 /lf 347 15.30 /lf 643 Reinforcing in place, A615 Gr 60, priced per lbs.2,800.00 lb -1,400 1,120 --0.90 /lb 2,520 1.54 /lb 4,306 Concrete, ready mix, 4500 psi 14.00 CY -1,792 ---128.00 /CY 1,792 223.14 /CY 3,124 Add for concrete waste, 4500 psi 0.70 cy -90 ---128.00 /cy 90 223.14 /cy 156 Add amount for Fuel Surcharges - per concrete truck load 2.00 load -30 ---15.00 /load 30 26.16 /load 52 Add amount for Environmental Fee - per concrete truck load 2.00 load -12 ---6.00 /load 12 10.45 /load 21 Placing concrete, concrete pump, for structural wall to 12" thick 14.00 cy 11.900 612 ----43.73 /cy 612 83.65 /cy 1,171 Patch & plug tieholes 756.00 sf 11.340 583 15 ---0.79 /sf 599 1.51 /sf 1,142 Sack rub 756.00 sf 30.240 1,556 23 ---2.09 /sf 1,579 3.99 /sf 3,015 Curing, membrane spray 756.00 sf 1.512 78 30 ---0.14 /sf 108 0.27 /sf 201 Below grade damproofing, Bituminous Asphalt 378.00 sf -378 ---1.00 /sf 378 1.74 /sf 659 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 24 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 14.00 CY 233.822 14,599 4,842 1,330 1,483.61 /CY 20,771 2,755.71 /CY 38,580 03.10.08.06 Cast-In-Place Concrete, Tilt Up Walls, 6" thick Vault Lid Bond breaker/release agent, coat casting surface, 1 gal per 1 MSF 0.14 gal -3 ---17.90 /gal 3 31.12 /gal 4 Edge and blockout forms, tilt-up panel, wood, 6" - 12" high, average 3 use 24.00 sfca 2.793 176 20 ---8.18 /sfca 196 15.51 /sfca 372 Accessories, chamfer strip, wood, 1" wide 84.00 lf 1.305 87 46 ---1.58 /lf 133 2.94 /lf 247 Reinforcing in place, A615 Gr 60, tiltup panels, #3 to #7 0.14 ton 1.990 140 128 ---1,873.64 /ton 268 3,432.03 /ton 491 Reinforcing in place, unloading & sorting, add to above 0.14 ton 0.080 6 --1 -43.36 /ton 6 83.22 /ton 12 Panel lift inserts w/ oval void former and base 4.00 ea 0.200 13 23 ---9.07 /ea 36 16.37 /ea 65 Placing concrete, tiltup panels, pumped 2.73 cy 1.343 75 --15 -32.78 /cy 89 63.11 /cy 172 Concrete, ready mix, regular weight, 5000 psi 2.73 CY -357 ---131.00 /CY 357 228.37 /CY 623 Finishing, tiltup panels, machine trowel, 1side 143.00 sf 2.081 126 ----0.88 /sf 126 1.68 /sf 241 Cranage cost: lift, walk and set panel 1.00 hr 1.000 49 --73 -122.13 /hr 122 239.28 /hr 239 Panel bearing shims, allow 12.00 ea -33 ---2.78 /ea 33 4.85 /ea 58 Finishing walls, panel, special, burlap rub w/ grout 286.00 sf 5.085 308 11 ---1.12 /sf 319 2.13 /sf 608 Plastic insert patches, panel and edge insert voids 4.00 ea 0.064 4 10 ---3.61 /ea 14 6.46 /ea 26 Caulking and sealants, backer rod, polyethylene, 1/2" diameter 0.84 clf 1.461 97 4 ---119.85 /clf 101 228.50 /clf 192 Caulking & sealants, polyurethane or elastomeric, 1/2" x 1/4"84.00 lf 4.634 308 360 ---7.95 /lf 667 14.47 /lf 1,216 Grout mix, panel to footing void, allow .3 cy per panel 0.30 cy 0.038 2 24 ---87.57 /cy 26 153.90 /cy 46 03.10.08.06 Cast-In-Place Concrete, Tilt Up Walls, 6" thick Vault Lid 2.73 CY 22.072 1,390 1,020 89 915.80 /CY 2,498 1,690.88 /CY 4,613 05.50.05.20 Metals, Floor Hatches Pump hatch, (labor & material)1.00 EA 12.000 773 2,500 ---3,273.14 /EA 3,273 5,837.01 /EA 5,837 05.50.05.20 Metals, Floor Hatches 1.00 EA 12.000 773 2,500 3,273.14 /EA 3,273 5,837.01 /EA 5,837 33.00.04.36 Buried Pipe, Ductile Iron, 36" 25 tn Rough Terrain (per day)1.00 day 8.000 569 --575 -1,143.88 /day 1,144 2,232.53 /day 2,233 Excav. pipe trench, w/ 1:1 slopes, for > 30" pipe 215.75 CY 4.747 293 --809 -5.11 /CY 1,102 10.06 /CY 2,170 Backfill / Compact @ pipe zone, for 30" & larger pipe 57.31 cy 7.278 430 --459 -15.52 /cy 890 30.31 /cy 1,737 Backfill / Compact above pipe zone, for 30" & larger pipe 167.58 cy 5.027 343 --288 -3.76 /cy 630 7.33 /cy 1,228 Pipe zone material 57.31 cy -1,605 ---28.00 /cy 1,605 48.81 /cy 2,797 Pipe bedding material 8.07 cy -226 ---28.00 /cy 226 48.81 /cy 394 Imported backfill material 167.58 cy -2,011 ---12.00 /cy 2,011 20.92 /cy 3,506 Haul spoils, offsite, up to 10 miles 65.38 cy --654 --10.00 /cy 654 16.66 /cy 1,089 36" pipe, DI, RJ, excav/bkfill not included, 250#25.00 LF 12.250 914 6,538 -462 -316.57 /LF 7,914 562.64 /LF 14,066 Dresser Coupling, 36"1.00 ea 6.000 448 1,430 -227 -2,104.30 /ea 2,104 3,800.21 /ea 3,800 Polywrap, 36" pipe 25.00 lf -40 ---1.60 /lf 40 2.79 /lf 70 Glass lining 4,540.00 lb -4,540 ---1.00 /lb 4,540 1.74 /lb 7,914 Pipe Marking, ID Tape 25.00 lf 0.250 19 3 ---0.90 /lf 23 1.70 /lf 43 33.00.04.36 Buried Pipe, Ductile Iron, 36"25.00 LF 43.552 3,016 16,392 654 2,820 915.28 /LF 22,882 1,641.87 /LF 41,047 40.20.19.36 Flow Meter, 36" Furnish and Install magnetic flow meter, 36"1.00 EA 16.400 1,254 30,000 ---31,253.63 /EA 31,254 54,696.00 /EA 54,696 Wall Pipe, DI, FLxMJ, 36"2.00 ea 9.000 688 11,164 ---5,925.76 /ea 11,852 10,388.50 /ea 20,777 36" DI, flanged coupling adapter 2.00 ea 33.780 2,582 1,584 ---2,083.09 /ea 4,166 3,850.23 /ea 7,700 40.20.19.36 Flow Meter, 36"1.00 EA 59.180 4,524 42,748 47,271.32 /EA 47,271 83,173.44 /EA 83,173 33.15.99.0021 Primary Effluent Flow Meter Vault 1.00 EA 405.537 26,391 69,505 2,533 2,908 101,337.03 /EA 101,337 181,653.13 /EA 181,653 33.15 Yard Process Piping, Structures 2.00 EA 969.522 63,842 179,159 5,361 7,090 127,726.09 /EA 255,452 228,739.51 /EA 457,479 33.35 Storm Utilities 33.00.22.SD06 06" SD - Storm Drainage 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 516.00 CY 51.600 3,185 --1,975 -10.00 /CY 5,160 19.43 /CY 10,023 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 136.00 cy 31.733 1,876 --1,153 -22.27 /cy 3,028 43.25 /cy 5,882 Backfill / Compact above pipe zone, for 4" thru 24" pipe 282.00 cy 37.600 2,563 --2,811 -19.06 /cy 5,374 37.22 /cy 10,496 Pipe zone material 137.00 cy -3,836 ---28.00 /cy 3,836 48.81 /cy 6,687 Pipe bedding material 94.00 cy -2,632 ---28.00 /cy 2,632 48.81 /cy 4,588 Haul spoils, offsite, 10 - 20 miles 235.00 cy --3,525 --15.00 /cy 3,525 24.99 /cy 5,872 33.00.02.00 Utility Trenching, Excavate Trench 516.00 CY 120.933 7,624 6,468 3,525 5,939 45.65 /CY 23,555 84.40 /CY 43,549 33.00.22.06 Buried Pipe, Cast Iron, 6" Add for tie-in to existing 1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.71 /ea 6,537 6" cast iron soil pipe, serv. wt., hub & spigot 563.00 LF 135.120 10,407 9,627 ---35.59 /LF 20,035 65.17 /LF 36,690 6" cast iron, serv. wt., hub & spigot, gasket 57.00 ea -262 ---4.60 /ea 262 8.02 /ea 457 33.00.22.06 Buried Pipe, Cast Iron, 6"563.00 LF 159.120 12,199 10,640 906 42.17 /LF 23,744 77.59 /LF 43,684 33.00.22.SD06 06" SD - Storm Drainage 563.00 LF 280.053 19,822 17,108 3,525 6,845 84.01 /LF 47,299 154.94 /LF 87,233 33.00.22.SD08 08" SD - Storm Drainage 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 297.00 CY 29.700 1,833 --1,137 -10.00 /CY 2,970 19.43 /CY 5,769 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 91.00 cy 21.233 1,255 --771 -22.27 /cy 2,026 43.25 /cy 3,936 Backfill / Compact above pipe zone, for 4" thru 24" pipe 148.00 cy 19.733 1,345 --1,475 -19.06 /cy 2,820 37.22 /cy 5,509 Pipe zone material 91.00 cy -2,548 ---28.00 /cy 2,548 48.81 /cy 4,442 Pipe bedding material 50.00 cy -1,400 ---28.00 /cy 1,400 48.81 /cy 2,441 Haul spoils, offsite, 10 - 20 miles 148.00 cy --2,220 --15.00 /cy 2,220 24.99 /cy 3,698 33.00.02.00 Utility Trenching, Excavate Trench 297.00 CY 70.666 4,433 3,948 2,220 3,383 47.09 /CY 13,985 86.85 /CY 25,794 33.00.22.08 Buried Pipe, Cast Iron, 8" Add for tie-in to existing 1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.74 /ea 6,537 8" cast iron soil pipe, serv. wt., hub & spigot 267.00 LF 88.110 6,787 3,044 ---36.82 /LF 9,830 68.49 /LF 18,287 8" cast iron, serv. wt., hub & spigot, gasket 27.00 ea -267 ---9.90 /ea 267 17.26 /ea 466 33.00.22.08 Buried Pipe, Cast Iron, 8"267.00 LF 112.110 8,578 4,061 906 50.73 /LF 13,545 94.72 /LF 25,290 33.00.22.SD08 08" SD - Storm Drainage 267.00 LF 182.776 13,011 8,009 2,220 4,289 103.11 /LF 27,529 191.33 /LF 51,084 33.15.04.SDCB Storm Drain Catch Basins 33.15.04.04 Buried Structures, Precast Concrete Wet Wells, 4' Dia 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 25 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.15.04.04 Buried Structures, Precast Concrete Wet Wells, 4' Dia Catch Basins, precast, 4' inside dia, 4' deep 2.00 ea 12.000 896 480 -453 -914.30 /ea 1,829 1,725.71 /ea 3,451 Catch Basins, precast, 4' inside dia, 8' deep 1.00 ea 6.000 448 480 -227 -1,154.30 /ea 1,154 2,144.12 /ea 2,144 Catch Basins, precast, 4' inside dia, 12' deep 1.00 ea 9.000 672 720 -340 -1,731.44 /ea 1,731 3,216.13 /ea 3,216 Cast-in-Place Base, 4'4.00 EA 12.000 896 240 -1,812 -736.89 /EA 2,948 1,434.44 /EA 5,738 Frame & Cover, 4'4.00 ea 8.000 597 900 -302 -449.77 /ea 1,799 828.02 /ea 3,312 33.15.04.04 Buried Structures, Precast Concrete Wet Wells, 4' Dia 4.00 EA 47.000 3,508 2,820 3,133 2,365.24 /EA 9,461 4,465.37 /EA 17,861 33.15.04.SDCB Storm Drain Catch Basins 4.00 EA 47.000 3,508 2,820 3,133 2,365.24 /EA 9,461 4,465.37 /EA 17,861 33.35 Storm Utilities 830.00 LF 509.829 36,341 27,937 5,745 14,267 101.55 /LF 84,290 188.17 /LF 156,178 33.0 Utilities 21,768.00 LF 16,130.165 1,157,003 2,175,546 306,080 1,045,674 215.19 /LF 4,684,303 394.92 /LF 8,596,677 06.0 Yard Piping 1.00 LS 16,130.165 1,157,003 2,175,546 308,780 1,045,674 4,687,002.80 /LS 4,687,003 8,601,174.24 /LS 8,601,174 07.0 Landscape 32.0 Exterior Improvements 32.35 Site Landscaping 32.35.03.0010 Landscaping Plantings 32.35.03.00 Site Improvements, Landscaping Planting Area Allowance 125,000.00 SF 375,000 --3.00 /SF 375,000 5.30 /SF 662,164 Turf Demonstration Garden Allowance 7,300.00 SF 36,500 --5.00 /SF 36,500 8.83 /SF 64,451 32.35.03.00 Site Improvements, Landscaping 132,300.00 SF 411,500 3.11 /SF 411,500 5.49 /SF 726,614 32.35.03.0010 Landscaping Plantings 132,300.00 SF 411,500 3.11 /SF 411,500 5.49 /SF 726,614 32.35.04.0010 Irrigation 32.35.04.00 Site Improvements, Irrigation Subsurface drip irrigation, flush risers 16.00 ea 2.133 145 53 ---12.38 /ea 198 24.36 /ea 390 Drip Line Area 18,438.00 sf ----27,288 1.48 /sf 27,288 2.61 /sf 48,185 Drip Emitters Area 64,367.00 sf ----110,068 1.71 /sf 110,068 3.02 /sf 194,354 Rain Bird XCZ-100-PRB-R 13.00 ea 26.000 1,771 1,950 ---286.21 /ea 3,721 550.66 /ea 7,159 Undrgr sprnkl irrgtn system,for lawns,pop-up spray head w/rsrs,hi-pop,1/2 circle pattern,6",includs mechncl joints,excluds piping,excavtn and backfill 69.00 ea 14.527 989 1,380 ---34.34 /ea 2,369 65.73 /ea 4,535 Undrgrn sprnklr irrigtn system,for lawns,pop-up bubbler head w/risrs,hi-pop head,12",includs mechanical joints,excludes piping,excavation and backfill 47.00 ea 9.895 674 235 ---19.34 /ea 909 38.08 /ea 1,790 Undergrnd sprinklers irrigation system,for lawns,electric remote control valve,plastic,2",5-30 gpm,15-125 psi,excludes piping,excavation and backfill 10.00 ea 8.889 605 1,200 ---180.54 /ea 1,805 343.05 /ea 3,430 Undrgrnd sprnklrs irrigatn system,for lawns,quick coupling valves,brass,locking cover,inlet coupling valve,1",excludes piping,excavation and backfill 14.00 ea 11.947 814 980 ---128.12 /ea 1,794 246.01 /ea 3,444 Underground sprinklers irrigation system, for lawns, controller valve boxes, 12" square box, excludes piping, excavation and backfill 35.00 ea 57.436 3,912 2,800 ---191.77 /ea 6,712 372.42 /ea 13,035 Underground sprinklers irrigation system, for lawns, electromechanical control, dual program, 23 station, excludes piping, excavation and backfill 1.00 ea 100.000 6,811 1,000 ---7,810.70 /ea 7,811 15,551.67 /ea 15,552 Underground sprinklers irrigation system, for lawns, pressure vacuum breaker, brass, 15 - 150 PSI, 2" 1.00 ea 2.667 182 138 ---319.62 /ea 320 619.92 /ea 620 Piping, polyvinyl chloride pipe, sched. 40, 1" diam 3,610.00 lf 90.250 5,276 1,372 ---1.84 /lf 6,648 3.64 /lf 13,148 Piping, polyvinyl chloride pipe, sched. 40, 2" diam 5,542.00 lf 332.520 19,439 6,484 ---4.68 /lf 25,923 9.22 /lf 51,078 Basket Strainer 1.00 ea 1.000 68 200 ---268.11 /ea 268 505.75 /ea 506 Flow Sensor 1.00 ea 1.000 68 500 ---568.11 /ea 568 1,058.73 /ea 1,059 32.35.04.00 Site Improvements, Irrigation 1.00 LS 658.263 40,754 18,292 137,356 196,401.42 /LS 196,401 358,283.55 /LS 358,284 32.35.04.0010 Irrigation 82,805.00 SF 658.263 40,754 18,292 137,356 2.37 /SF 196,401 4.33 /SF 358,284 32.35 Site Landscaping 1.00 LS 658.263 40,754 18,292 411,500 137,356 607,901.42 /LS 607,901 1,084,897.90 /LS 1,084,898 32.0 Exterior Improvements 1.00 LS 658.263 40,754 18,292 411,500 137,356 607,901.42 /LS 607,901 1,084,897.90 /LS 1,084,898 07.0 Landscape 1.00 LS 658.263 40,754 18,292 411,500 137,356 607,901.42 /LS 607,901 1,084,897.90 /LS 1,084,898 09.0 Site Electrical 26.0 Electrical Work 02.40 Demolition 26.02.40.0001 Electrical Demolition 02.01.06.02 Electrical Ductbank Demolition Demo of existing below-grade feeder electrical conduits 1.00 ls 1,000.000 72,248 ----72,248.00 /ls 72,248 170,705.41 /ls 170,705 Demo of existing below-grade fiber conduits 1.00 ls 500.000 36,124 ----36,124.00 /ls 36,124 85,352.69 /ls 85,353 02.01.06.02 Electrical Ductbank Demolition 1.00 LS 1,500.000 108,372 108,372.00 /LS 108,372 256,058.10 /LS 256,058 26.02.40.0001 Electrical Demolition 1.00 LS 1,500.000 108,372 108,372.00 /LS 108,372 256,058.10 /LS 256,058 02.40 Demolition 1.00 LS 1,500.000 108,372 108,372.00 /LS 108,372 256,058.10 /LS 256,058 26.10 Site Electrical 26.10.01.0001 Site Electrical, Duct Bank 12kV Site Loop 26.10.01.00 Site Electrical, Buried Wire/Cable Pullstring 16,120.00 LF 96.720 6,888 7,944 ---0.92 /LF 14,833 2.09 /LF 33,699 Termination Labor Only - # 16 - #14 52.00 E 5.200 370 ----7.12 /E 370 16.83 /E 875 Wire Markers 52.00 E 0.520 37 3 ---0.76 /E 40 1.79 /E 93 26.10.01.00 Site Electrical, Buried Wire/Cable 16,120.00 LF 102.440 7,296 7,947 0.95 /LF 15,243 2.15 /LF 34,668 26.10.02.00 Site Electrical, Buried Conduit PVC Sch 40 in Trench 4"6,760.00 lf 608.400 43,330 15,652 ---8.73 /lf 58,982 20.22 /lf 136,707 PVC Sch 40 in Trench 5"6,760.00 lf 811.200 57,773 22,729 ---11.91 /lf 80,502 27.57 /lf 186,355 PVC Female Adaptor 4"13.00 E 3.900 278 56 ---25.68 /E 334 59.95 /E 779 PVC Female Adaptor 5"13.00 E 3.900 278 151 ---32.96 /E 429 75.91 /E 987 PVC Coated GRC in Trench 4"65.00 lf 14.365 1,023 2,565 ---55.20 /lf 3,588 123.74 /lf 8,043 PVC Coated GRC in Trench 5"65.00 lf 18.590 1,324 4,547 ---90.32 /lf 5,870 201.54 /lf 13,100 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 26 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.10.02.00 Site Electrical, Buried Conduit PVC Coated GRC Elbow 36" Radius 4"13.00 E 23.400 1,667 7,514 ---706.18 /E 9,180 1,570.57 /E 20,417 PVC Coated GRC Elbow 36" Radius 5"13.00 E 29.900 2,129 11,527 ---1,050.51 /E 13,657 2,331.81 /E 30,314 PVC Coated Coupling 4"13.00 E 2.340 167 773 ---72.28 /E 940 160.71 /E 2,089 PVC Coated Coupling 5"13.00 E 2.600 185 2,519 ---208.00 /E 2,704 458.62 /E 5,962 Steel End Bell 4"13.00 E 2.340 167 1,732 ---146.06 /E 1,899 322.52 /E 4,193 Steel End Bell 5"13.00 E 2.600 185 2,149 ---179.57 /E 2,334 396.27 /E 5,151 PVC Base Spacers < 2"3,120.00 E 156.000 11,110 3,120 ---4.56 /E 14,230 10.61 /E 33,094 Duct Bank Warning Tape 7,800.00 LF 195.000 13,888 1,950 ---2.03 /LF 15,838 4.76 /LF 37,090 PVC Solvent Cement - Qt 140.40 E 1.404 100 702 ---5.71 /E 802 12.65 /E 1,776 26.10.02.00 Site Electrical, Buried Conduit 7,800.00 LF 1,875.939 133,602 77,686 27.09 /LF 211,288 62.32 /LF 486,057 26.10.03.00 Site Electrical, Duct Bank 2500 psi Duct Bank Concrete 366.05 cy 237.935 16,946 38,436 ---151.29 /cy 55,381 339.67 /cy 124,338 Add Color Dye for Duct Bank Concrete 366.05 cy -6,589 ---18.00 /cy 6,589 39.48 /cy 14,451 Duct Bank Concrete Forming 18,252.00 sf 5,475.600 389,967 36,504 ---23.37 /sf 426,471 54.87 /sf 1,001,465 Duct Bank Reinforcing Re-bar #4 31,200.00 lf 312.000 22,220 15,631 ---1.21 /lf 37,852 2.78 /lf 86,785 Duct Bank Reinforcing Re-bar #4 ( Ties )17,573.40 lf 439.335 31,289 9,156 ---2.30 /lf 40,445 5.35 /lf 94,011 26.10.03.00 Site Electrical, Duct Bank 1.00 LS 6,464.870 460,422 106,316 566,737.87 /LS 566,738 1,321,050.63 /LS 1,321,051 26.10.03.10 Site Electrical, Trenching Electrical Trench Excavation - Soil Type C 3,563.73 cy 1,176.031 83,978 --17,412 -28.45 /cy 101,390 67.60 /cy 240,910 Electrical Trench Bedding - Crushed Gravel 890.93 cy 445.465 31,810 26,728 -4,837 -71.13 /cy 63,374 163.41 /cy 145,583 Electrical Trench Backfill - Reuse Trench Spoils 2,306.75 cy 622.821 44,474 --22,541 -29.05 /cy 67,015 69.40 /cy 160,088 Electrical Trench Spoils - Waste on Site 1,256.98 cy 188.547 13,464 --8,188 -17.23 /cy 21,652 41.20 /cy 51,794 26.10.03.10 Site Electrical, Trenching 1.00 LS 2,432.864 173,726 26,728 52,977 253,431.23 /LS 253,431 598,375.05 /LS 598,375 26.10.04.00 Site Electrical, Manholes/Handholes Electrcl undrgrnd ducts and manholes,hand holes,precast concrete,with concrete cover,3'x3'x3'deep,excludes excavation,backfill and cast place concrete 10.00 EA 105.263 7,608 5,600 -511 -1,371.88 /EA 13,719 3,150.49 /EA 31,505 Elctrc undrgr ducts and manhls,man holes,precast w/iron racks&pulling irons,ci frame and cover,4'x6'7',excluds excavtn,backfll and cast place concrete 10.00 EA 280.000 15,880 29,250 -2,215 -4,734.51 /EA 47,345 10,707.94 /EA 107,079 26.10.04.00 Site Electrical, Manholes/Handholes 20.00 EA 385.263 23,488 34,850 2,726 3,053.20 /EA 61,064 6,929.21 /EA 138,584 26.15.11.00 Process Electrical, Grounding CU Bare Stranded #4/0 7,150.00 LF 321.750 22,915 23,586 ---6.50 /LF 46,500 14.81 /LF 105,872 26.15.11.00 Process Electrical, Grounding 7,150.00 LF 321.750 22,915 23,586 6.50 /LF 46,500 14.81 /LF 105,872 26.10.01.0001 Site Electrical, Duct Bank 12kV Site Loop 31,070.00 LF 11,583.126 821,448 277,112 55,704 37.15 /LF 1,154,264 86.41 /LF 2,684,607 26.10.01.0002 Site Electrical, Wire/Cable 12kV Feeders 26.10.01.00 Site Electrical, Buried Wire/Cable THHN-THWN Copper Stranded 1/C # 2 7,150.00 LF 128.700 9,166 7,857 ---2.38 /LF 17,023 5.44 /LF 38,889 Copper EPR 133 % Insulated 15 KV #4/0 Copper 21,450.00 LF 1,308.450 93,187 236,808 ---15.38 /LF 329,995 34.48 /LF 739,562 Compression Lug - # 2 26.00 E 6.500 463 147 ---23.48 /E 610 54.50 /E 1,417 600V Megger Testing 13.00 E 3.250 231 ----17.81 /E 231 42.07 /E 547 Wire Markers 26.00 E 0.260 19 1 ---0.76 /E 20 1.79 /E 47 26.10.01.00 Site Electrical, Buried Wire/Cable 28,600.00 LF 1,447.160 103,065 244,813 12.16 /LF 347,879 27.29 /LF 780,461 26.10.01.0002 Site Electrical, Wire/Cable 12kV Feeders 28,600.00 LF 1,447.160 103,065 244,813 12.16 /LF 347,879 27.29 /LF 780,461 26.10.01.0005 Site Electrical, Duct Bank 26.10.01.00 Site Electrical, Buried Wire/Cable THHN-THWN Copper Stranded 1/C # 14 3,000.00 LF 18.000 1,282 194 ---0.49 /LF 1,476 1.15 /LF 3,454 THHN-THWN Copper Stranded 1/C # 10 1,200.00 LF 12.000 855 182 ---0.86 /LF 1,037 2.02 /LF 2,418 THHN-THWN Copper Stranded 1/C # 4 120.00 LF 1.680 120 68 ---1.57 /LF 188 3.60 /LF 432 THHN-THWN Copper Stranded 1/C # 2 350.00 LF 6.300 449 385 ---2.38 /LF 833 5.44 /LF 1,904 Pullstring 660.00 LF 3.960 282 33 ---0.48 /LF 315 1.12 /LF 738 Copper EPR 133 % Insulated 15 KV #4/0 Copper 360.00 LF 21.960 1,564 3,456 ---13.94 /LF 5,020 31.32 /LF 11,275 Copper EPR 133 % Insulated 15 KV #4/0 Copper 1,050.00 LF 64.050 4,562 11,592 ---15.38 /LF 16,154 34.48 /LF 36,202 Stakon Lug #12 - #10 20.00 E 2.000 142 5 ---7.37 /E 147 17.38 /E 348 Compression Lug - # 4 2.00 E 0.400 28 6 ---17.22 /E 34 40.17 /E 80 Compression Lug - # 2 2.00 E 0.500 36 11 ---23.48 /E 47 54.51 /E 109 Termination Labor Only - # 16 - #14 60.00 E 6.000 427 ----7.12 /E 427 16.83 /E 1,010 Control Wire Testing 24.00 E 2.400 171 ----7.12 /E 171 16.83 /E 404 600V Megger Testing 12.00 E 3.000 214 ----17.81 /E 214 42.07 /E 505 Wire Markers 84.00 E 0.840 60 4 ---0.76 /E 64 1.79 /E 151 15 KV Outdoor Termination Kit - 1/C # 4/0 90.00 E 405.000 28,844 7,650 ---405.49 /E 36,494 943.66 /E 84,930 15 KV Compression Lug - # 4/0 90.00 E 58.500 4,166 867 ---55.92 /E 5,033 130.50 /E 11,745 15 KV Hi-Pot Testing 45.00 E 90.000 6,410 -4,500 --242.44 /E 10,910 523.13 /E 23,541 MV Cable Tags 90.00 E 9.000 641 90 ---8.12 /E 731 19.02 /E 1,712 26.10.01.00 Site Electrical, Buried Wire/Cable 6,740.00 LF 705.590 50,251 24,542 4,500 11.77 /LF 79,294 26.85 /LF 180,957 26.10.02.00 Site Electrical, Buried Conduit PVC Sch 40 in Trench 1"6,140.00 lf 190.340 13,556 2,484 ---2.61 /lf 16,040 6.10 /lf 37,477 PVC Sch 40 in Trench 1-1/4"5,610.00 lf 196.350 13,984 3,089 ---3.04 /lf 17,073 7.10 /lf 39,816 PVC Sch 40 in Trench 1-1/2"80.00 lf 3.040 217 53 ---3.37 /lf 269 7.84 /lf 627 PVC Sch 40 in Trench 2"200.00 lf 8.800 627 173 ---4.00 /lf 800 9.30 /lf 1,860 PVC Sch 40 in Trench 3"200.00 lf 13.400 954 330 ---6.42 /lf 1,284 14.89 /lf 2,978 PVC Sch 40 in Trench 5"300.00 lf 36.000 2,564 1,009 ---11.91 /lf 3,573 27.57 /lf 8,270 PVC Sch 40 90 deg Ell 1"18.00 E 2.700 192 16 ---11.57 /E 208 27.18 /E 489 PVC Sch 40 90 deg Ell 1-1/4"17.00 E 3.060 218 38 ---15.03 /E 255 35.13 /E 597 PVC Sch 40 45 Deg Ell 1"2.00 E 0.200 14 2 ---8.01 /E 16 18.76 /E 38 PVC Sch 40 45 Deg Ell 2"4.00 E 0.720 51 15 ---16.65 /E 67 38.69 /E 155 PVC Sch 40 45 Deg Ell 3"4.00 E 1.000 71 47 ---29.54 /E 118 67.80 /E 271 PVC Sch 40 45 Deg Ell 5"3.00 E 1.500 107 111 ---72.66 /E 218 165.40 /E 496 PVC Coupling 1"60.00 E 2.400 171 22 ---3.21 /E 193 7.53 /E 452 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 27 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.10.02.00 Site Electrical, Buried Conduit PVC Coupling 1-1/4"51.00 E 2.550 182 25 ---4.05 /E 206 9.48 /E 483 PVC Coupling 2"8.00 E 0.400 28 7 ---4.44 /E 36 10.34 /E 83 PVC Coupling 3"8.00 E 0.480 34 19 ---6.65 /E 53 15.31 /E 122 PVC Coupling 5"5.00 E 0.400 28 50 ---15.70 /E 79 35.41 /E 177 PVC Female Adaptor 1"40.00 E 3.200 228 26 ---6.35 /E 254 14.88 /E 595 PVC Female Adaptor 1-1/4"38.00 E 4.940 352 33 ---10.13 /E 385 23.78 /E 904 PVC Female Adaptor 1-1/2"2.00 E 0.260 19 2 ---10.18 /E 20 23.89 /E 48 PVC Female Adaptor 2"4.00 E 0.520 37 5 ---10.51 /E 42 24.63 /E 99 PVC Female Adaptor 3"4.00 E 0.720 51 11 ---15.62 /E 62 36.43 /E 146 PVC Female Adaptor 5"2.00 E 0.600 43 23 ---32.96 /E 66 75.92 /E 152 PVC Coated GRC in Trench 1"200.00 lf 12.880 917 1,427 ---11.72 /lf 2,344 26.48 /lf 5,296 PVC Coated GRC in Trench 1-1/4"190.00 lf 17.328 1,234 1,715 ---15.52 /lf 2,949 35.15 /lf 6,678 PVC Coated GRC in Trench 1-1/2"10.00 lf 1.032 74 110 ---18.33 /lf 183 41.45 /lf 414 PVC Coated GRC in Trench 2"20.00 lf 2.400 171 286 ---22.87 /lf 457 51.60 /lf 1,032 PVC Coated GRC in Trench 3"20.00 lf 3.380 241 548 ---39.41 /lf 788 88.48 /lf 1,770 PVC Coated GRC in Trench 5"10.00 lf 2.860 204 699 ---90.32 /lf 903 201.54 /lf 2,015 PVC Coated GRC Elbow 36" Radius 1"40.00 E 16.000 1,140 6,065 ---180.12 /E 7,205 399.88 /E 15,995 PVC Coated GRC Elbow 36" Radius 1-1/4"38.00 E 17.100 1,218 6,319 ---198.35 /E 7,537 440.46 /E 16,738 PVC Coated GRC Elbow 36" Radius 1-1/2"2.00 E 1.100 78 376 ---227.16 /E 454 504.87 /E 1,010 PVC Coated GRC Elbow 36" Radius 2"4.00 E 3.000 214 969 ---295.76 /E 1,183 657.73 /E 2,631 PVC Coated GRC Elbow 36" Radius 3"4.00 E 4.800 342 1,733 ---518.60 /E 2,074 1,151.91 /E 4,608 PVC Coated GRC Elbow 36" Radius 5"2.00 E 4.600 328 1,773 ---1,050.51 /E 2,101 2,331.82 /E 4,664 PVC Coated Coupling 1-1/4"4.00 E 0.360 26 30 ---13.98 /E 56 31.75 /E 127 PVC Coated Coupling 1-1/2"2.00 E 0.200 14 18 ---16.14 /E 32 36.60 /E 73 Steel End Bell 1"18.00 E 1.260 90 ---4.99 /E 90 11.78 /E 212 Steel End Bell 1-1/4"17.00 E 1.530 109 ---6.41 /E 109 15.15 /E 257 Steel End Bell 2"8.00 E 0.960 68 594 ---82.80 /E 662 183.04 /E 1,464 Steel End Bell 3"8.00 E 1.200 85 836 ---115.13 /E 921 254.33 /E 2,035 PVC Base Spacers < 2"140.00 E 7.000 499 140 ---4.56 /E 639 10.61 /E 1,485 PVC Base Spacers 2" & up 2,366.00 E 118.300 8,425 2,366 ---4.56 /E 10,791 10.61 /E 25,096 Duct Bank Warning Tape 1,910.00 LF 47.750 3,401 478 ---2.03 /LF 3,878 4.76 /LF 9,082 PVC Solvent Cement - Qt 26.55 E 0.265 19 133 ---5.71 /E 152 12.65 /E 336 PVC Solvent Cement - Qt 5.00 E 0.050 4 25 ---5.71 /E 29 12.65 /E 63 26.10.02.00 Site Electrical, Buried Conduit 1,910.00 LF 738.935 52,626 34,228 45.47 /LF 86,855 104.41 /LF 199,416 26.10.03.00 Site Electrical, Duct Bank 2500 psi Duct Bank Concrete 130.25 cy 84.660 6,029 13,676 ---151.29 /cy 19,705 339.67 /cy 44,241 Add Color Dye for Duct Bank Concrete 130.25 cy -2,344 ---18.00 /cy 2,344 39.48 /cy 5,142 Duct Bank Concrete Forming 4,665.94 sf 1,399.782 99,691 9,332 ---23.37 /sf 109,023 54.87 /sf 256,014 Duct Bank Reinforcing Re-bar #4 7,640.00 lf 76.400 5,441 3,828 ---1.21 /lf 9,269 2.78 /lf 21,251 Duct Bank Reinforcing Re-bar #4 ( Ties )5,146.10 lf 128.653 9,163 2,681 ---2.30 /lf 11,844 5.35 /lf 27,530 26.10.03.00 Site Electrical, Duct Bank 1.00 LS 1,689.494 120,324 31,861 152,185.19 /LS 152,185 354,178.13 /LS 354,178 26.10.03.10 Site Electrical, Trenching Electrical Trench Excavation - Soil Type C 923.17 cy 304.646 21,754 --4,510 -28.45 /cy 26,265 67.60 /cy 62,407 Electrical Trench Bedding - Crushed Gravel 230.79 cy 115.397 8,240 6,924 -1,253 -71.13 /cy 16,417 163.41 /cy 37,713 Electrical Trench Backfill - Reuse Trench Spoils 562.13 cy 151.776 10,838 --5,493 -29.05 /cy 16,331 69.40 /cy 39,012 Electrical Trench Spoils - Waste on Site 361.04 cy 54.156 3,867 --2,352 -17.23 /cy 6,219 41.20 /cy 14,877 26.10.03.10 Site Electrical, Trenching 1.00 LS 625.974 44,700 6,924 13,608 65,231.58 /LS 65,232 154,008.27 /LS 154,008 26.10.05.00 Site Electrical, Grounding CU Bare Stranded #4/0 1,440.00 LF 64.800 4,615 5,777 ---7.22 /LF 10,392 16.37 /LF 23,575 CU Bare Stranded #4/0 270.00 LF 12.150 865 891 ---6.50 /LF 1,756 14.81 /LF 3,998 CU Bare Stranded #4/0 310.00 LF 13.950 994 1,244 ---7.22 /LF 2,237 16.37 /LF 5,075 26.10.05.00 Site Electrical, Grounding 1.00 LS 90.900 6,474 7,911 14,385.24 /LS 14,385 32,648.02 /LS 32,648 26.10.01.0005 Site Electrical, Duct Bank 10,670.00 LF 3,850.894 274,375 105,467 4,500 13,608 37.30 /LF 397,951 86.34 /LF 921,207 26.10 Site Electrical 1.00 LS 16,881.180 1,198,889 627,393 4,500 69,312 1,900,093.06 /LS 1,900,093 4,386,274.91 /LS 4,386,275 26.20 Facility Electrical 26.10.07.0001 Facility Electrical, Site Lights 26.10.01.00 Site Electrical, Buried Wire/Cable THHN-THWN Copper Stranded 1/C # 10 29,400.00 LF 294.000 20,938 4,459 ---0.86 /LF 25,397 2.02 /LF 59,252 Stakon Lug #12 - #10 420.00 E 42.000 2,991 105 ---7.37 /E 3,096 17.38 /E 7,298 600V Megger Testing 210.00 E 52.500 3,739 ----17.81 /E 3,739 42.07 /E 8,834 Wire Markers 420.00 E 4.200 299 21 ---0.76 /E 320 1.79 /E 753 26.10.01.00 Site Electrical, Buried Wire/Cable 29,400.00 LF 392.700 27,968 4,585 1.11 /LF 32,552 2.59 /LF 76,137 26.10.02.00 Site Electrical, Buried Conduit GRC Conduit @ Level 1 1"700.00 lf 56.000 3,988 1,573 ---7.95 /lf 5,562 18.39 /lf 12,874 Rigid Conduit Hub 1"140.00 E 49.000 3,490 1,997 ---39.19 /E 5,487 90.18 /E 12,626 Malleable T Condulet - 1"70.00 E 28.000 1,994 1,590 ---51.21 /E 3,585 117.14 /E 8,200 Unistrut Straps 1"140.00 E 4.200 299 294 ---4.24 /E 594 9.66 /E 1,353 Unistrut Conduit Hanger Allowance 1"140.00 E 5.600 399 175 ---4.10 /E 574 9.47 /E 1,326 PVC Sch 40 in Trench 1"7,700.00 lf 238.700 17,000 3,115 ---2.61 /lf 20,115 6.10 /lf 46,998 PVC Sch 40 90 deg Ell 1"140.00 E 21.000 1,496 124 ---11.57 /E 1,620 27.18 /E 3,806 PVC Coupling 1"140.00 E 5.600 399 51 ---3.21 /E 450 7.53 /E 1,054 PVC Female Adaptor 1"140.00 E 11.200 798 91 ---6.35 /E 888 14.88 /E 2,084 PVC Base Spacers 2" & up 2,100.00 E 105.000 7,478 2,100 ---4.56 /E 9,578 10.61 /E 22,275 Duct Bank Warning Tape 7,000.00 LF 175.000 12,463 1,750 ---2.03 /LF 14,213 4.76 /LF 33,286 PVC Solvent Cement - Qt 21.00 E 0.210 15 105 ---5.71 /E 120 12.65 /E 266 26.10.02.00 Site Electrical, Buried Conduit 7,000.00 LF 699.510 49,818 12,966 8.97 /LF 62,784 20.88 /LF 146,147 26.10.03.10 Site Electrical, Trenching 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 28 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.10.03.10 Site Electrical, Trenching Electrical Trench Excavation - Soil Type C 1,555.54 cy 513.328 36,656 --7,600 -28.45 /cy 44,256 67.60 /cy 105,155 Electrical Trench Bedding - Crushed Gravel 388.92 cy 194.460 13,886 11,668 -2,111 -71.13 /cy 27,665 163.41 /cy 63,552 Electrical Trench Backfill - Reuse Trench Spoils 1,166.69 cy 315.006 22,494 --11,400 -29.05 /cy 33,894 69.40 /cy 80,968 Electrical Trench Spoils - Waste on Site 388.92 cy 58.338 4,166 --2,534 -17.23 /cy 6,699 41.21 /cy 16,025 26.10.03.10 Site Electrical, Trenching 1.00 LS 1,081.133 77,202 11,668 23,645 112,514.54 /LS 112,515 265,700.85 /LS 265,701 26.20.03.00 Facility Electrical, Lighting Roadway area luminaire, LED fixture, xxxLEDS, 120 V equal to xxx watt, incl lamp 70.00 EA 207.407 14,985 89,250 ---1,489.07 /EA 104,235 3,302.21 /EA 231,155 Light poles w/ anchor base, aluminum, to 30' high 70.00 ea 538.462 38,916 129,500 -2,615 -2,443.30 /ea 171,031 5,462.28 /ea 382,359 Light poles w/ anchor base, galv steel, to 8' high 3.00 ea 6.316 456 2,040 ---832.10 /ea 2,496 1,850.80 /ea 5,552 Avg cost, concrete pole base, max. 6'0" buried, 2'0" exposed, 18" dia.70.00 ea 186.667 13,486 65,450 ---1,127.66 /ea 78,936 2,505.92 /ea 175,415 26.20.03.00 Facility Electrical, Lighting 70.00 EA 938.851 67,843 286,240 2,615 5,095.69 /EA 356,698 11,349.73 /EA 794,481 26.10.07.0001 Facility Electrical, Site Lights 70.00 EA 3,112.194 222,831 315,458 26,261 8,064.99 /EA 564,549 18,320.94 /EA 1,282,466 26.20 Facility Electrical 1.00 LS 3,112.194 222,831 315,458 26,261 564,549.42 /LS 564,549 1,282,465.52 /LS 1,282,466 26.0 Electrical Work 1.00 LS 21,493.374 1,530,091 942,851 4,500 95,573 2,573,014.48 /LS 2,573,014 5,924,798.53 /LS 5,924,799 27.0 Communications 27.00 Communications 27.30.01.0001 Fiber Optic Loop - 12 Strand SM 27.30.01.00 Communications Systems Outdoor, OFNR, Loose Buffer Gel Tube, Single Mode-12 Fiber 10,000.00 LF 120.000 8,546 11,100 ---1.97 /LF 19,646 3.57 /LF 35,697 Innerduct / Cable Chase - Outdoor - UV Resistant - 1.00" ID 10,000.00 lf 400.000 28,488 7,500 ---3.60 /lf 35,988 6.76 /lf 67,565 Innerduct / Cable Chase Support / Strapping - 1.00"500.00 E 25.000 1,780 250 ---4.06 /E 2,030 7.68 /E 3,841 Fiber Optic Anaerobic Connector, Single Mode, ST Type - Epoxy & Polish 240.00 E 74.400 5,299 1,992 ---30.38 /E 7,291 56.70 /E 13,608 Buffer Tube Fan Out Kit, Indoor, 47", 12 Tube 20.00 E 40.000 2,849 278 ---156.34 /E 3,127 296.68 /E 5,934 Fiber Optic Fusion Splice per Strand Quantity 120.00 E 36.000 2,564 4,728 ---60.77 /E 7,292 109.55 /E 13,146 Splice Box, Indoor Wall Mount, for up to 16 Universal Splice Trays 20.00 E 20.000 1,424 3,800 ---261.22 /E 5,224 467.45 /E 9,349 Universal 24 Fiber Splice Tray for Indoor Wall Mount Splice Box 20.00 E 5.000 356 511 ---43.36 /E 867 78.60 /E 1,572 Break Out Box, Indoor Wall Mount, 12 to 24 Fiber 20.00 E 20.000 1,424 1,153 ---128.87 /E 2,577 236.73 /E 4,735 Fiber Optic Connector Panel for 12 ST Type Connectors 20.00 E 2.000 142 920 ---53.12 /E 1,062 93.81 /E 1,876 Light Source / Continuity Test 120.00 E 30.000 2,137 ---17.81 /E 2,137 34.06 /E 4,087 Power Meter-Single Direction Test 120.00 E 30.000 2,137 ---17.81 /E 2,137 34.06 /E 4,087 OTDR-Single Direction with Documentation Test 120.00 E 75.600 5,384 ---44.87 /E 5,384 85.82 /E 10,299 27.30.01.00 Communications Systems 10,000.00 LF 878.000 62,530 32,232 9.48 /LF 94,762 17.58 /LF 175,795 27.30.01.0001 Fiber Optic Loop - 12 Strand SM 10,000.00 LF 878.000 62,530 32,232 9.48 /LF 94,762 17.58 /LF 175,795 27.00 Communications 1.00 LS 878.000 62,530 32,232 94,762.29 /LS 94,762 175,795.12 /LS 175,795 27.0 Communications 1.00 LS 878.000 62,530 32,232 94,762.29 /LS 94,762 175,795.12 /LS 175,795 09.0 Site Electrical 1.00 LS 22,371.374 1,592,622 975,083 4,500 95,573 2,667,776.77 /LS 2,667,777 6,100,593.65 /LS 6,100,594 10.0 Water Resource Center and Associated Amenities 02.1 WRC Site Work 32.50 Site, Improvements 32.40.06.0020 Concrete Sidewalks 32.40.06.00 Site Improvements, Flatwork, Sidewalk Sidewalks, driveways, and patios, sidewalk, concrete, cast-in-place with 6 x 6 - W1.4 x W1.4 mesh, broomed finish, 3000 psi, 4" thick, excludes base 13,200.00 SF 528.000 31,570 26,004 ---4.36 /SF 57,574 8.01 /SF 105,719 Sidewalks, driveways, and patios, sidewalks, concrete, excludes base, for 4" thick bank run gravel base, add 13,200.00 sf 126.720 6,741 5,808 -161 -0.96 /sf 12,710 1.77 /sf 23,340 32.40.06.00 Site Improvements, Flatwork, Sidewalk 13,200.00 SF 654.720 38,312 31,812 161 5.33 /SF 70,284 9.78 /SF 129,058 32.40.06.0020 Concrete Sidewalks 13,200.00 SF 654.720 38,312 31,812 161 5.33 /SF 70,284 9.78 /SF 129,058 32.50 Site, Improvements 1.00 LS 654.720 38,312 31,812 161 70,284.49 /LS 70,284 129,058.42 /LS 129,058 33.00 Utilities General 33.00.04.WRCFSS 06 WRC 06" FSS Fire System Service 33.00.04.06 Buried Pipe, Ductile Iron, 6" 25 tn Rough Terrain (per day)16.00 day 128.000 9,105 --9,197 -1,143.88 /day 18,302 2,232.53 /day 35,720 Excav. pipe trench, w/ trench box, for 4" - 24" pipe 444.18 CY 12.881 795 --986 -4.01 /CY 1,781 7.84 /CY 3,484 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 130.56 cy 17.364 1,026 --631 -12.69 /cy 1,657 24.65 /cy 3,219 Backfill / Compact above pipe zone, for 4" thru 24" pipe 313.48 cy 9.091 620 --453 -3.42 /cy 1,073 6.66 /cy 2,087 Pipe zone material 130.56 cy -3,656 ---28.00 /cy 3,656 48.81 /cy 6,373 Pipe bedding material 45.77 cy -1,282 ---28.00 /cy 1,282 48.81 /cy 2,234 Imported backfill material 313.48 cy -3,762 ---12.00 /cy 3,762 20.92 /cy 6,558 Haul spoils, onsite 176.33 cy --529 --3.00 /cy 529 5.00 /cy 881 6" pipe, DI, RJ, excav/bkfill not included, 350#808.00 LF 137.360 10,252 19,161 -5,185 -42.82 /LF 34,598 78.38 /LF 63,332 6" DI, RJ, Ell, 90 6.00 ea 16.200 1,209 1,642 -612 -577.13 /ea 3,463 1,065.43 /ea 6,393 6" DI, RJ, Ell, 45 8.00 ea 21.600 1,612 2,040 -815 -558.43 /ea 4,467 1,032.84 /ea 8,263 6" DI, RJ, tee 4.00 ea 16.000 1,194 1,585 -604 -845.78 /ea 3,383 1,562.33 /ea 6,249 Polywrap, 6" pipe 808.00 lf -259 ---0.32 /lf 259 0.56 /lf 451 Pipe Marking, ID Tape 808.00 lf 8.080 622 105 ---0.90 /lf 727 1.70 /lf 1,374 Fire hydrant assembly (includes everything from valve thru hydrant)1.00 ea 24.000 1,791 1,750 -906 -4,447.19 /ea 4,447 8,280.03 /ea 8,280 33.00.04.06 Buried Pipe, Ductile Iron, 6"808.00 LF 390.577 28,227 35,241 529 19,389 103.20 /LF 83,386 191.70 /LF 154,896 33.00.04.WRCFSS06 WRC 06" FSS Fire System Service 808.00 LF 390.577 28,227 35,241 529 19,389 103.20 /LF 83,386 191.70 /LF 154,896 33.00.07.WRCPD0 2 WRC 02" PD - Pumped Drain 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" 2" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 24.00 LF 9.600 729 89 -188 -41.89 /LF 1,005 80.11 /LF 1,923 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 29 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" 2" PVC, Sch. 80, socket joint, ELL, 45 2.00 ea 0.880 67 39 ---53.12 /ea 106 98.29 /ea 197 2" PVC, Sch. 80, socket joint, coupling 2.00 ea 0.880 67 21 ---43.91 /ea 88 82.24 /ea 164 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"24.00 LF 11.360 863 148 188 49.98 /LF 1,199 95.15 /LF 2,284 33.00.07.WRCPD02 WRC 02" PD - Pumped Drain 24.00 LF 11.360 863 148 188 49.98 /LF 1,199 95.15 /LF 2,284 33.00.07.WRCPD0 3 WRC 03" PD - Pumped Drain 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3" 3" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 10.00 LF 4.000 304 76 -78 -45.76 /LF 458 86.86 /LF 869 3" PVC, Sch. 80, socket joint, ELL, 90 1.00 ea 0.640 49 22 ---70.63 /ea 71 131.42 /ea 131 3" PVC, Sch. 80, socket joint, ELL, 45 1.00 ea 0.640 49 50 ---98.70 /ea 99 180.38 /ea 180 3" PVC, Sch. 80, socket joint, coupling 16.00 ea 10.240 783 464 ---77.94 /ea 1,247 144.17 /ea 2,307 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.72 /ea 6,537 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3"10.00 LF 39.520 2,975 1,362 984 532.12 /LF 5,321 1,002.38 /LF 10,024 33.00.07.WRCPD03 WRC 03" PD - Pumped Drain 10.00 LF 39.520 2,975 1,362 984 532.12 /LF 5,321 1,002.38 /LF 10,024 33.00.07.WRCPD0 4 WRC 04" PD - Pumped Drain 33.00.07.04 Buried Pipe, PVC, 4" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 204.57 CY 5.933 366 --454 -4.01 /CY 820 7.84 /CY 1,604 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 54.74 cy 7.280 430 --264 -12.69 /cy 695 24.65 /cy 1,349 Backfill / Compact above pipe zone, for 4" thru 24" pipe 151.09 cy 4.382 299 --218 -3.42 /cy 517 6.66 /cy 1,006 Pipe zone material 54.74 cy -1,533 ---28.00 /cy 1,533 48.81 /cy 2,672 Pipe bedding material 21.08 cy -590 ---28.00 /cy 590 48.81 /cy 1,029 Imported backfill material 151.09 cy -1,813 ---12.00 /cy 1,813 20.92 /cy 3,161 Haul spoils, onsite 75.82 cy --227 --3.00 /cy 227 5.00 /cy 379 4" PVC, Sch. 80, socket joint, pipe, excav/bkfill NOT included 397.00 LF 31.760 2,428 4,399 ---17.20 /LF 6,827 31.01 /LF 12,313 4" PVC, Sch. 80, socket joint, ELL, 90 4.00 ea 3.400 260 132 ---97.99 /ea 392 181.83 /ea 727 4" PVC, Sch. 80, socket joint, ELL, 45 8.00 ea 6.800 520 717 ---154.61 /ea 1,237 280.54 /ea 2,244 4" PVC, Sch. 80, socket joint, tee 3.00 ea 3.780 289 139 ---142.58 /ea 428 264.88 /ea 795 4" PVC, Sch. 80, socket joint, coupling 20.00 ea 17.000 1,300 727 ---101.33 /ea 2,027 187.65 /ea 3,753 Pipe Marking, Detection Tape 397.00 lf 3.970 306 52 ---0.90 /lf 357 1.70 /lf 675 Pipe Marking, Copper Wire 397.00 lf 3.970 306 87 ---0.99 /lf 393 1.86 /lf 737 33.00.07.04 Buried Pipe, PVC, 4"397.00 LF 88.275 6,503 10,189 227 937 44.98 /LF 17,856 81.72 /LF 32,444 33.00.07.WRCPD04 WRC 04" PD - Pumped Drain 397.00 LF 88.275 6,503 10,189 227 937 44.98 /LF 17,856 81.72 /LF 32,444 33.00.07.WRCsD0 4 WRC 04" SD Strom Drainage 33.00.07.04 Buried Pipe, PVC, 4" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 59.77 CY 1.733 107 --133 -4.01 /CY 240 7.84 /CY 469 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 15.99 cy 2.127 126 --77 -12.69 /cy 203 24.65 /cy 394 Backfill / Compact above pipe zone, for 4" thru 24" pipe 44.14 cy 1.280 87 --64 -3.42 /cy 151 6.66 /cy 294 Pipe zone material 15.99 cy -448 ---28.00 /cy 448 48.81 /cy 780 Pipe bedding material 6.16 cy -172 ---28.00 /cy 172 48.81 /cy 301 Imported backfill material 44.14 cy -530 ---12.00 /cy 530 20.92 /cy 923 Haul spoils, onsite 22.15 cy --66 --3.00 /cy 66 5.00 /cy 111 4" pipe, DI, MJ, excav/bkfill not included 116.00 LF 17.400 1,321 3,190 -567 -43.78 /LF 5,078 79.46 /LF 9,217 4" DI, MJ, Ell, 90 2.00 ea 3.800 289 290 -124 -351.35 /ea 703 652.24 /ea 1,304 4" DI, MJ, Ell, 45 4.00 ea 7.600 577 542 -248 -341.65 /ea 1,367 635.33 /ea 2,541 Polywrap, 4" pipe 116.00 lf -37 ---0.32 /lf 37 0.56 /lf 65 Pipe Marking, ID Tape 116.00 lf 1.160 89 15 ---0.90 /lf 104 1.70 /lf 197 33.00.07.04 Buried Pipe, PVC, 4"116.00 LF 35.100 2,596 5,225 66 1,212 78.44 /LF 9,099 143.07 /LF 16,597 33.00.07.WRCsD04 WRC 04" SD Strom Drainage 116.00 LF 35.100 2,596 5,225 66 1,212 78.44 /LF 9,099 143.07 /LF 16,597 33.00.08.WRCW10 3 WRC 03" W1 Potable Water 33.00.08.03 Buried Pipe, Copper, 3" Add for tie-in to existing 1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.76 /ea 6,537 3" copper pipe, K-hard 292.00 LF 32.120 2,455 9,794 ---41.95 /LF 12,249 74.55 /LF 21,769 3" copper, ELL, 90 1.00 ea 1.240 95 32 ---126.58 /ea 127 236.73 /ea 237 Water supply meter, turbine type, flanged, to 450 GPM, 3" diameter 1.00 ea 4.444 336 925 ---1,260.86 /ea 1,261 2,254.96 /ea 2,255 33.00.08.03 Buried Pipe, Copper, 3"292.00 LF 61.804 4,677 11,500 906 58.51 /LF 17,084 105.47 /LF 30,798 33.00.08.WRCW103 WRC 03" W1 Potable Water 292.00 LF 61.804 4,677 11,500 906 58.51 /LF 17,084 105.47 /LF 30,798 33.00.09.WRC02N G WRC 2" NG - Natural Gas 33.00.09.02 Buried Pipe, HDPE, 1-1/4" to 2" Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 101.00 CY 12.221 754 --374 -11.18 /CY 1,129 21.67 /CY 2,188 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 37.00 cy 5.365 323 --100 -11.43 /cy 423 22.07 /cy 817 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 59.00 cy 4.307 294 --80 -6.33 /cy 374 12.22 /cy 721 Pipe zone material 37.00 cy -1,036 ---28.00 /cy 1,036 48.81 /cy 1,806 Pipe bedding material 16.00 cy -448 ---28.00 /cy 448 48.81 /cy 781 Imported backfill material 59.00 cy -708 ---12.00 /cy 708 20.92 /cy 1,234 Haul spoils, onsite 54.00 cy --162 --3.00 /cy 162 5.00 /cy 270 2" HDPE pipe, excav/backfill not included 325.00 LF 16.250 1,234 195 -529 -6.03 /LF 1,958 11.55 /LF 3,753 2" HDPE Ell, 90 4.00 ea 4.244 322 37 -138 -124.45 /ea 498 239.14 /ea 957 Field weld fusion joints, Subcontracted (S), 2"20.00 ea --506 --25.32 /ea 506 42.18 /ea 844 Pipe Marking, Detection Tape 325.00 lf 3.250 250 42 ---0.90 /lf 293 1.70 /lf 552 Pipe Marking, Copper Wire 325.00 lf 3.250 250 72 ---0.99 /lf 322 1.86 /lf 603 33.00.09.02 Buried Pipe, HDPE, 1-1/4" to 2"325.00 LF 48.887 3,428 2,538 668 1,222 24.17 /LF 7,856 44.70 /LF 14,526 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 30 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.09.WRC02NG WRC 2" NG - Natural Gas 325.00 LF 48.887 3,428 2,538 668 1,222 24.17 /LF 7,856 44.70 /LF 14,526 33.00 Utilities General 1,972.00 LF 675.523 49,269 66,203 1,491 24,837 71.91 /LF 141,801 132.64 /LF 261,568 02.1 WRC Site Work 1.00 LS 1,330.243 87,581 98,015 1,491 24,998 212,085.73 /LS 212,086 390,626.66 /LS 390,627 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.01.1001 Building A FTG 4 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Fine grade, for slab on grade, by hand 224.00 sf 1.568 81 7 ---0.39 /sf 87 0.80 /sf 179 Fill, gravel subbase, under building slab on grade 4.15 cy 2.075 107 122 ---55.23 /cy 229 108.92 /cy 452 Fill, sand subbase, under building slab on grade 2.77 cy 2.078 107 82 ---68.09 /cy 189 135.45 /cy 375 Concrete pumping, subcontract, all inclusive price 16.59 cy --249 --15.00 /cy 249 27.24 /cy 452 Forms in place, column footings 448.00 sf 89.600 5,897 448 ---14.16 /sf 6,345 29.04 /sf 13,012 Reinforcing in place, A615 Gr 60, priced per lbs.33.18 lb -17 13 --0.90 /lb 30 1.67 /lb 56 Concrete, ready mix, 4500 psi 16.59 CY -2,124 ---128.00 /CY 2,124 242.34 /CY 4,020 Add for concrete waste, 4500 psi 1.00 cy -128 ---128.00 /cy 128 242.34 /cy 242 Add amount for Fuel Surcharges - per concrete truck load 16.00 load -240 ---15.00 /load 240 28.40 /load 454 Add amount for Environmental Fee - per concrete truck load 16.00 load -96 ---6.00 /load 96 11.36 /load 182 Placing concrete, concrete pump 16.59 cy 12.443 640 ----38.59 /cy 640 79.60 /cy 1,320 Finishing footings, screed finish 224.00 sf 3.360 202 ----0.90 /sf 202 1.86 /sf 417 Curing, membrane spray 224.00 sf 0.448 23 9 ---0.14 /sf 32 0.29 /sf 64 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick 16.59 CY 111.571 7,057 3,272 262 638.38 /CY 10,591 1,279.51 /CY 21,227 03.10.01.1001 Building A FTG 4 14.00 EA 111.571 7,057 3,272 262 756.49 /EA 10,591 1,516.22 /EA 21,227 03.10.01.1002 Building A FTG 5 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Fine grade, for slab on grade, by hand 100.00 sf 0.700 36 3 ---0.39 /sf 39 0.80 /sf 80 Fill, gravel subbase, under building slab on grade 1.62 cy 0.810 42 48 ---55.22 /cy 89 108.91 /cy 176 Fill, sand subbase, under building slab on grade 1.24 cy 0.930 48 37 ---68.09 /cy 84 135.45 /cy 168 Forms in place, column footings 160.00 sf 32.000 2,106 160 ---14.16 /sf 2,266 29.04 /sf 4,647 Reinforcing in place, A615 Gr 60, priced per lbs.1,480.00 lb -740 592 --0.90 /lb 1,332 1.67 /lb 2,476 Concrete, ready mix, 4500 psi 7.40 CY -947 ---128.00 /CY 947 242.34 /CY 1,793 Add for concrete waste, 4500 psi 0.38 cy -49 ---128.00 /cy 49 242.32 /cy 92 Add amount for Fuel Surcharges - per concrete truck load 2.00 load -30 ---15.00 /load 30 28.41 /load 57 Add amount for Environmental Fee - per concrete truck load 2.00 load -12 ---6.00 /load 12 11.36 /load 23 Placing concrete, crane & bucket 7.40 cy 5.920 305 ----41.16 /cy 305 84.90 /cy 628 Finishing footings, screed finish 100.00 sf 1.500 90 ----0.90 /sf 90 1.86 /sf 186 Curing, membrane spray 100.00 sf 0.200 10 4 ---0.14 /sf 14 0.29 /sf 29 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick 7.40 CY 42.060 2,637 2,029 592 710.54 /CY 5,258 1,399.44 /CY 10,356 03.10.01.1002 Building A FTG 5 2.00 EA 42.060 2,637 2,029 592 2,628.99 /EA 5,258 5,177.93 /EA 10,356 03.10.01.1003 Building A FTG 6 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Fine grade, for slab on grade, by hand 9.00 sf 0.063 3 0 ---0.39 /sf 4 0.80 /sf 7 Fill, gravel subbase, under building slab on grade 0.17 cy 0.084 4 5 ---53.80 /cy 9 106.11 /cy 18 Fill, sand subbase, under building slab on grade 0.11 cy 0.083 4 2 ---56.70 /cy 6 113.87 /cy 13 Concrete pumping, subcontract, all inclusive price 0.67 cy --10 --15.00 /cy 10 27.26 /cy 18 Forms in place, column footings 24.00 sf 4.800 316 24 ---14.16 /sf 340 29.05 /sf 697 Reinforcing in place, A615 Gr 60, priced per lbs.133.33 lb -67 53 --0.90 /lb 120 1.67 /lb 223 Concrete, ready mix, 4000 psi 0.67 CY -83 ---125.00 /CY 83 236.69 /CY 158 Add for concrete waste, 4000 psi 0.03 cy -4 ---125.00 /cy 4 236.67 /cy 8 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -20 ---20.00 /load 20 37.86 /load 38 Add amount for Environmental Fee - per concrete truck load 1.00 load -8 ---8.00 /load 8 15.16 /load 15 Placing concrete, concrete pump 0.67 cy 0.500 26 ----38.59 /cy 26 79.60 /cy 53 Finishing footings, screed finish 9.00 sf 0.135 8 ----0.90 /sf 8 1.86 /sf 17 Curing, membrane spray 9.00 sf 0.018 1 0 ---0.14 /sf 1 0.29 /sf 3 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick 0.67 CY 5.683 363 214 63 958.56 /CY 639 1,899.55 /CY 1,267 03.10.01.1003 Building A FTG 6 1.00 EA 5.683 363 214 63 639.36 /EA 639 1,267.00 /EA 1,267 03.10.01.1006 Building B FTG 4 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Fine grade, for slab on grade, by hand 200.00 sf 1.400 72 6 ---0.39 /sf 78 0.80 /sf 160 Fill, gravel subbase, under building slab on grade 3.70 cy 1.852 95 104 ---53.72 /cy 199 106.08 /cy 393 Fill, sand subbase, under building slab on grade 2.47 cy 1.852 95 45 ---56.74 /cy 140 113.95 /cy 281 Concrete pumping, subcontract, all inclusive price 14.82 cy --222 --15.00 /cy 222 27.24 /cy 404 Forms in place, column footings 320.00 sf 64.000 4,212 320 ---14.16 /sf 4,532 29.04 /sf 9,294 Reinforcing in place, A615 Gr 60, priced per lbs.2,962.96 lb -1,481 1,185 --0.90 /lb 2,667 1.67 /lb 4,957 Concrete, ready mix, 4000 psi 14.82 CY -1,852 ---125.00 /CY 1,852 236.66 /CY 3,506 Add for concrete waste, 4000 psi 0.74 cy -93 ---125.00 /cy 93 236.64 /cy 175 Add amount for Fuel Surcharges - per concrete truck load 8.00 load -160 ---20.00 /load 160 37.87 /load 303 Add amount for Environmental Fee - per concrete truck load 8.00 load -64 ---8.00 /load 64 15.15 /load 121 Placing concrete, concrete pump 14.82 cy 11.111 572 ----38.59 /cy 572 79.60 /cy 1,179 Finishing footings, screed finish 200.00 sf 3.000 181 ----0.90 /sf 181 1.86 /sf 373 Curing, membrane spray 200.00 sf 0.400 21 8 ---0.14 /sf 29 0.29 /sf 58 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick 14.82 CY 83.615 5,248 4,133 1,407 728.15 /CY 10,787 1,431.25 /CY 21,204 03.10.01.1006 Building B FTG 4 8.00 EA 83.615 5,248 4,133 1,407 1,348.43 /EA 10,787 2,650.50 /EA 21,204 03.10.01.1007 Building B FTG 6 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Fine grade, for slab on grade, by hand 108.00 sf 0.756 39 3 ---0.39 /sf 42 0.80 /sf 86 Fill, gravel subbase, under building slab on grade 2.00 cy 1.000 51 59 ---55.23 /cy 110 108.92 /cy 218 Fill, sand subbase, under building slab on grade 1.33 cy 1.000 51 39 ---68.09 /cy 91 135.45 /cy 181 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 31 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Concrete pumping, subcontract, all inclusive price 8.00 cy --120 --15.00 /cy 120 27.24 /cy 218 Forms in place, column footings 144.00 sf 28.800 1,895 144 ---14.16 /sf 2,039 29.04 /sf 4,182 Reinforcing in place, A615 Gr 60, priced per lbs.1,600.00 lb -800 640 --0.90 /lb 1,440 1.67 /lb 2,677 Concrete, ready mix, 4500 psi 8.00 CY -1,024 ---128.00 /CY 1,024 242.34 /CY 1,939 Add for concrete waste, 4500 psi 0.40 cy -51 ---128.00 /cy 51 242.33 /cy 97 Add amount for Fuel Surcharges - per concrete truck load 3.00 load -45 ---15.00 /load 45 28.40 /load 85 Add amount for Environmental Fee - per concrete truck load 3.00 load -18 ---6.00 /load 18 11.36 /load 34 Placing concrete, concrete pump 8.00 cy 6.000 309 ----38.59 /cy 309 79.60 /cy 637 Finishing footings, screed finish 108.00 sf 1.620 98 ----0.90 /sf 98 1.86 /sf 201 Curing, membrane spray 108.00 sf 0.216 11 4 ---0.14 /sf 15 0.29 /sf 31 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick 8.00 CY 39.392 2,455 2,188 760 675.33 /CY 5,403 1,323.23 /CY 10,586 03.10.01.1007 Building B FTG 6 3.00 EA 39.392 2,455 2,188 760 1,800.88 /EA 5,403 3,528.61 /EA 10,586 03.10.01.1010 Building C FTG 4 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Fine grade, for slab on grade, by hand 128.00 sf 0.896 46 4 ---0.39 /sf 50 0.80 /sf 102 Fill, gravel subbase, under building slab on grade 2.37 cy 1.185 61 70 ---55.23 /cy 131 108.91 /cy 258 Fill, sand subbase, under building slab on grade 1.58 cy 1.185 61 47 ---68.09 /cy 108 135.46 /cy 214 Concrete pumping, subcontract, all inclusive price 9.48 cy --142 --15.00 /cy 142 27.24 /cy 258 Forms in place, column footings 256.00 sf 51.200 3,370 256 ---14.16 /sf 3,626 29.04 /sf 7,435 Reinforcing in place, A615 Gr 60, priced per lbs.1,896.00 lb -948 758 --0.90 /lb 1,706 1.67 /lb 3,172 Concrete, ready mix, 4500 psi 9.48 CY -1,213 ---128.00 /CY 1,213 242.34 /CY 2,297 Add for concrete waste, 4500 psi 0.47 cy -60 ---128.00 /cy 60 242.32 /cy 114 Add amount for Fuel Surcharges - per concrete truck load 8.00 load -120 ---15.00 /load 120 28.40 /load 227 Add amount for Environmental Fee - per concrete truck load 8.00 load -48 ---6.00 /load 48 11.36 /load 91 Placing concrete, concrete pump 9.48 cy 7.110 366 ----38.59 /cy 366 79.60 /cy 755 Finishing footings, screed finish 128.00 sf 1.920 116 ----0.90 /sf 116 1.86 /sf 239 Curing, membrane spray 128.00 sf 0.256 13 5 ---0.14 /sf 18 0.29 /sf 37 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick 9.48 CY 63.752 4,032 2,771 901 812.66 /CY 7,704 1,603.31 /CY 15,199 03.10.01.1010 Building C FTG 4 8.00 EA 63.752 4,032 2,771 901 963.00 /EA 7,704 1,899.92 /EA 15,199 03.10.01.1011 Building C FTG 4A 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Fine grade, for slab on grade, by hand 96.00 sf 0.672 35 3 ---0.39 /sf 37 0.80 /sf 77 Fill, gravel subbase, under building slab on grade 1.79 cy 0.895 46 53 ---55.23 /cy 99 108.92 /cy 195 Fill, sand subbase, under building slab on grade 1.20 cy 0.900 46 35 ---68.08 /cy 82 135.45 /cy 163 Concrete pumping, subcontract, all inclusive price 7.11 cy --107 --15.00 /cy 107 27.24 /cy 194 Forms in place, column footings 144.00 sf 28.800 1,895 144 ---14.16 /sf 2,039 29.04 /sf 4,182 Reinforcing in place, A615 Gr 60, priced per lbs.1,422.00 lb -711 569 --0.90 /lb 1,280 1.67 /lb 2,379 Concrete, ready mix, 4500 psi 7.11 CY -910 ---128.00 /CY 910 242.34 /CY 1,723 Add for concrete waste, 4500 psi 3.60 cy -461 ---128.00 /cy 461 242.34 /cy 872 Add amount for Fuel Surcharges - per concrete truck load 3.00 load -45 ---15.00 /load 45 28.40 /load 85 Add amount for Environmental Fee - per concrete truck load 3.00 load -18 ---6.00 /load 18 11.36 /load 34 Placing concrete, concrete pump 7.11 cy 5.333 274 ----38.59 /cy 274 79.60 /cy 566 Finishing footings, screed finish 96.00 sf 1.440 87 ----0.90 /sf 87 1.86 /sf 179 Curing, membrane spray 96.00 sf 0.192 10 4 ---0.14 /sf 14 0.29 /sf 28 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick 7.11 CY 38.232 2,393 2,384 675 766.89 /CY 5,453 1,501.61 /CY 10,676 03.10.01.1011 Building C FTG 4A 3.00 EA 38.232 2,393 2,384 675 1,817.52 /EA 5,453 3,558.82 /EA 10,676 03.10.01.1012 Building C FTG 5 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Fine grade, for slab on grade, by hand 25.00 sf 0.175 9 1 ---0.39 /sf 10 0.80 /sf 20 Fill, gravel subbase, under building slab on grade 0.46 cy 0.230 12 14 ---55.22 /cy 25 108.93 /cy 50 Fill, sand subbase, under building slab on grade 0.31 cy 0.233 12 9 ---68.10 /cy 21 135.39 /cy 42 Concrete pumping, subcontract, all inclusive price 1.86 cy --28 --15.00 /cy 28 27.24 /cy 51 Forms in place, column footings 40.00 sf 8.000 527 40 ---14.16 /sf 567 29.04 /sf 1,162 Reinforcing in place, A615 Gr 60, priced per lbs.370.00 lb -185 148 --0.90 /lb 333 1.67 /lb 619 Concrete, ready mix, 4500 psi 1.86 CY -238 ---128.00 /CY 238 242.34 /CY 451 Add for concrete waste, 4500 psi 0.37 cy -47 ---128.00 /cy 47 242.32 /cy 90 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 28.39 /load 28 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 11.36 /load 11 Placing concrete, concrete pump 1.86 cy 1.395 72 ----38.59 /cy 72 79.60 /cy 148 Finishing footings, screed finish 25.00 sf 0.375 23 ----0.90 /sf 23 1.86 /sf 47 Curing, membrane spray 25.00 sf 0.050 3 1 ---0.14 /sf 4 0.29 /sf 7 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick 1.86 CY 10.458 656 556 176 746.25 /CY 1,388 1,465.34 /CY 2,726 03.10.01.1012 Building C FTG 5 1.00 EA 10.458 656 556 176 1,388.03 /EA 1,388 2,725.53 /EA 2,726 03.10.01.1013 Building C FTG 6 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Fine grade, for slab on grade, by hand 36.00 sf 0.252 13 1 ---0.39 /sf 14 0.80 /sf 29 Fill, gravel subbase, under building slab on grade 0.67 cy 0.335 17 20 ---55.24 /cy 37 108.96 /cy 73 Fill, sand subbase, under building slab on grade 0.45 cy 0.338 17 13 ---68.09 /cy 31 135.44 /cy 61 Concrete pumping, subcontract, all inclusive price 2.67 cy --40 --15.00 /cy 40 27.24 /cy 73 Forms in place, column footings 72.00 sf 14.400 948 72 ---14.16 /sf 1,020 29.04 /sf 2,091 Reinforcing in place, A615 Gr 60, priced per lbs.534.00 lb -267 214 --0.90 /lb 481 1.67 /lb 893 Concrete, ready mix, 4500 psi 2.67 CY -342 ---128.00 /CY 342 242.34 /CY 647 Add for concrete waste, 4500 psi 0.14 cy -18 ---128.00 /cy 18 242.29 /cy 34 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 28.40 /load 28 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 11.38 /load 11 Placing concrete, concrete pump 2.67 cy 2.003 103 ----38.59 /cy 103 79.60 /cy 213 Finishing footings, screed finish 36.00 sf 0.540 33 ----0.90 /sf 33 1.86 /sf 67 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 32 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Curing, membrane spray 36.00 sf 0.072 4 1 ---0.14 /sf 5 0.29 /sf 10 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick 2.67 CY 17.939 1,135 755 254 802.78 /CY 2,143 1,584.54 /CY 4,231 03.10.01.1013 Building C FTG 6 1.00 EA 17.939 1,135 755 254 2,143.43 /EA 2,143 4,230.73 /EA 4,231 03.10.01.1015 Building C FTG 7 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick Fine grade, for slab on grade, by hand 490.00 sf 3.430 176 15 ---0.39 /sf 191 0.80 /sf 392 Fill, gravel subbase, under building slab on grade 9.10 cy 4.550 234 268 ---55.22 /cy 503 108.91 /cy 991 Fill, sand subbase, under building slab on grade 6.05 cy 4.538 233 178 ---68.09 /cy 412 135.45 /cy 819 Concrete pumping, subcontract, all inclusive price 36.30 cy --545 --15.00 /cy 545 27.24 /cy 989 Forms in place, column footings 560.00 sf 112.000 7,371 560 ---14.16 /sf 7,931 29.04 /sf 16,265 Reinforcing in place, A615 Gr 60, priced per lbs.7,259.25 lb -3,630 2,904 --0.90 /lb 6,533 1.67 /lb 12,144 Concrete, ready mix, 4500 psi 36.30 CY -4,646 ---128.00 /CY 4,646 242.34 /CY 8,797 Add for concrete waste, 4500 psi 3.60 cy -461 ---128.00 /cy 461 242.34 /cy 872 Add amount for Fuel Surcharges - per concrete truck load 10.00 load -150 ---15.00 /load 150 28.40 /load 284 Add amount for Environmental Fee - per concrete truck load 10.00 load -60 ---6.00 /load 60 11.36 /load 114 Placing concrete, concrete pump 36.30 cy 27.225 1,401 ----38.59 /cy 1,401 79.60 /cy 2,889 Finishing footings, screed finish 490.00 sf 7.350 443 ----0.90 /sf 443 1.86 /sf 913 Curing, membrane spray 490.00 sf 0.980 50 20 ---0.14 /sf 70 0.29 /sf 141 03.10.01.24 Cast-In-Place Concrete, Pad Footings, 24" thick 36.30 CY 160.073 9,909 9,988 3,448 643.12 /CY 23,345 1,256.50 /CY 45,611 03.10.01.1015 Building C FTG 7 10.00 EA 160.073 9,909 9,988 3,448 2,334.51 /EA 23,345 4,561.10 /EA 45,611 03.10.01.1016 Building C FTG 8 03.10.01.36 Cast-In-Place Concrete, Pad Footings, 36" thick Fine grade, for slab on grade, by hand 320.00 sf 2.240 115 10 ---0.39 /sf 125 0.80 /sf 256 Fill, gravel subbase, under building slab on grade 5.92 cy 2.960 152 175 ---55.23 /cy 327 108.91 /cy 645 Fill, sand subbase, under building slab on grade 3.91 cy 2.933 151 115 ---68.09 /cy 266 135.45 /cy 530 Concrete pumping, subcontract, all inclusive price 35.55 cy --533 --15.00 /cy 533 27.24 /cy 968 Forms in place, column footings 480.00 sf 96.000 6,318 480 ---14.16 /sf 6,798 29.04 /sf 13,941 Reinforcing in place, A615 Gr 60, priced per lbs.7,110.00 lb -3,555 2,844 --0.90 /lb 6,399 1.67 /lb 11,895 Concrete, ready mix, 4500 psi 35.55 CY -4,550 ---128.00 /CY 4,550 242.34 /CY 8,615 Add for concrete waste, 4500 psi 177.00 cy -22,656 ---128.00 /cy 22,656 242.34 /cy 42,894 Add amount for Fuel Surcharges - per concrete truck load 5.00 load -75 ---15.00 /load 75 28.40 /load 142 Add amount for Environmental Fee - per concrete truck load 5.00 load -30 ---6.00 /load 30 11.36 /load 57 Placing concrete, concrete pump 35.55 cy 26.663 1,372 ----38.59 /cy 1,372 79.60 /cy 2,830 Finishing footings, screed finish 320.00 sf 4.800 289 ----0.90 /sf 289 1.86 /sf 596 Curing, membrane spray 320.00 sf 0.640 33 13 ---0.14 /sf 46 0.29 /sf 92 03.10.01.36 Cast-In-Place Concrete, Pad Footings, 36" thick 35.55 CY 136.235 8,430 31,659 3,377 1,222.68 /CY 43,466 2,347.70 /CY 83,461 03.10.01.1016 Building C FTG 8 5.00 EA 136.235 8,430 31,659 3,377 8,693.26 /EA 43,466 16,692.12 /EA 83,461 03.10.01.1016A Building C FTG 8A 03.10.01.36 Cast-In-Place Concrete, Pad Footings, 36" thick Fine grade, for slab on grade, by hand 877.36 sf 6.142 316 26 ---0.39 /sf 342 0.80 /sf 702 Fill, gravel subbase, under building slab on grade 16.25 cy 8.124 418 455 ---53.73 /cy 873 106.08 /cy 1,723 Fill, sand subbase, under building slab on grade 10.83 cy 8.124 418 197 ---56.74 /cy 615 113.96 /cy 1,234 Concrete pumping, subcontract, all inclusive price 97.48 cy --1,462 --15.00 /cy 1,462 27.24 /cy 2,655 Forms in place, continuous footing, sides 658.02 sf 65.802 4,331 658 ---7.58 /sf 4,989 15.47 /sf 10,179 Forms in place, continuous footing, bulkheads 144.00 sf 21.600 1,422 144 ---10.87 /sf 1,566 22.26 /sf 3,205 Reinforcing in place, A615 Gr 60, priced per lbs.19,496.89 lb -9,748 7,799 --0.90 /lb 17,547 1.67 /lb 32,617 Concrete, ready mix, 4000 psi 97.48 CY -12,186 ---125.00 /CY 12,186 236.66 /CY 23,070 Add for concrete waste, 4000 psi 4.87 cy -609 ---125.00 /cy 609 236.66 /cy 1,153 Add amount for Fuel Surcharges - per concrete truck load 11.00 load -220 ---20.00 /load 220 37.87 /load 417 Add amount for Environmental Fee - per concrete truck load 11.00 load -88 ---8.00 /load 88 15.15 /load 167 Placing concrete, concrete pump 97.48 cy 73.113 3,762 ----38.59 /cy 3,762 79.60 /cy 7,759 Finishing footings, screed finish 877.36 sf 13.160 793 ----0.90 /sf 793 1.86 /sf 1,635 Curing, membrane spray 877.36 sf 1.755 90 35 ---0.14 /sf 125 0.29 /sf 253 03.10.01.36 Cast-In-Place Concrete, Pad Footings, 36" thick 97.48 CY 197.819 11,549 24,366 9,261 463.42 /CY 45,176 890.09 /CY 86,770 03.10.01.1016A Building C FTG 8A 3.00 EA 197.819 11,549 24,366 9,261 15,058.59 /EA 45,176 28,923.24 /EA 86,770 03.10.01.1017 Building C FTG 9 03.10.01.36 Cast-In-Place Concrete, Pad Footings, 36" thick Fine grade, for slab on grade, by hand 81.00 sf 0.567 29 2 ---0.39 /sf 32 0.80 /sf 65 Fill, gravel subbase, under building slab on grade 1.50 cy 0.750 39 44 ---55.23 /cy 83 108.93 /cy 163 Fill, sand subbase, under building slab on grade 1.00 cy 0.750 39 30 ---68.09 /cy 68 135.45 /cy 135 Concrete pumping, subcontract, all inclusive price 9.00 cy --135 --15.00 /cy 135 27.24 /cy 245 Forms in place, column footings 108.00 sf 21.600 1,422 108 ---14.16 /sf 1,530 29.04 /sf 3,137 Reinforcing in place, A615 Gr 60, priced per lbs.1,800.00 lb -900 720 --0.90 /lb 1,620 1.67 /lb 3,011 Concrete, ready mix, 4500 psi 9.00 CY -1,152 ---128.00 /CY 1,152 242.34 /CY 2,181 Add for concrete waste, 4500 psi 0.45 cy -58 ---128.00 /cy 58 242.36 /cy 109 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 28.39 /load 28 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 11.35 /load 11 Placing concrete, concrete pump 9.00 cy 6.750 347 ----38.59 /cy 347 79.60 /cy 716 Finishing footings, screed finish 81.00 sf 1.215 73 ----0.90 /sf 73 1.86 /sf 151 Curing, membrane spray 81.00 sf 0.162 8 3 ---0.14 /sf 12 0.29 /sf 23 03.10.01.36 Cast-In-Place Concrete, Pad Footings, 36" thick 9.00 CY 31.794 1,957 2,318 855 569.97 /CY 5,130 1,108.59 /CY 9,977 03.10.01.1017 Building C FTG 9 1.00 EA 31.794 1,957 2,318 855 5,129.72 /EA 5,130 9,977.31 /EA 9,977 03.10.01.1019 Building C Ftg 12 03.10.01.36 Cast-In-Place Concrete, Pad Footings, 36" thick Fine grade, for slab on grade, by hand 121.00 sf 0.847 44 4 ---0.39 /sf 47 0.80 /sf 97 Fill, gravel subbase, under building slab on grade 2.67 cy 1.334 69 79 ---55.23 /cy 147 108.92 /cy 290 Fill, sand subbase, under building slab on grade 1.47 cy 1.103 57 43 ---68.09 /cy 100 135.46 /cy 199 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 33 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.01.36 Cast-In-Place Concrete, Pad Footings, 36" thick Concrete pumping, subcontract, all inclusive price 13.44 cy --202 --15.00 /cy 202 27.24 /cy 366 Forms in place, column footings 121.00 sf 24.200 1,593 121 ---14.16 /sf 1,714 29.04 /sf 3,514 Reinforcing in place, A615 Gr 60, priced per lbs.2,688.00 lb -1,344 1,075 --0.90 /lb 2,419 1.67 /lb 4,497 Concrete, ready mix, 4500 psi 13.44 CY -1,720 ---128.00 /CY 1,720 242.34 /CY 3,257 Add for concrete waste, 4500 psi 0.80 cy -102 ---128.00 /cy 102 242.31 /cy 194 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 28.39 /load 28 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 11.38 /load 11 Placing concrete, concrete pump 13.44 cy 10.080 519 ----38.59 /cy 519 79.60 /cy 1,070 Finishing footings, screed finish 121.00 sf 1.815 109 ----0.90 /sf 109 1.86 /sf 226 Curing, membrane spray 121.00 sf 0.242 12 5 ---0.14 /sf 17 0.29 /sf 35 03.10.01.36 Cast-In-Place Concrete, Pad Footings, 36" thick 13.44 CY 39.620 2,402 3,439 1,277 529.61 /CY 7,118 1,025.63 /CY 13,785 03.10.01.1019 Building C Ftg 12 1.00 EA 39.620 2,402 3,439 1,277 7,118.00 /EA 7,118 13,784.50 /EA 13,785 03.10.02.1004 Building A FTG Perimeter 03.10.02.24 Cast-In-Place Concrete, Continuous Footings, 24" thick Fine grade, for slab on grade, by hand 768.30 sf 5.378 277 23 ---0.39 /sf 300 0.80 /sf 614 Fill, gravel subbase, under building slab on grade 14.23 cy 7.114 366 420 ---55.23 /cy 786 108.92 /cy 1,550 Fill, sand subbase, under building slab on grade 9.49 cy 7.114 366 280 ---68.09 /cy 646 135.45 /cy 1,285 Concrete pumping, subcontract, all inclusive price 56.91 cy --854 --15.00 /cy 854 27.24 /cy 1,550 Reinforcing in place, A615 Gr 60, priced per lbs.11,382.22 lb -5,691 4,553 --0.90 /lb 10,244 1.67 /lb 19,042 Concrete, ready mix, 4500 psi 56.91 CY -7,285 ---128.00 /CY 7,285 242.34 /CY 13,792 Add for concrete waste, 4500 psi 2.85 cy -364 ---128.00 /cy 364 242.34 /cy 690 Add amount for Fuel Surcharges - per concrete truck load 6.00 load -90 ---15.00 /load 90 28.40 /load 170 Add amount for Environmental Fee - per concrete truck load 6.00 load -36 ---6.00 /load 36 11.36 /load 68 Placing concrete, concrete pump 56.91 cy 42.683 2,196 ----38.59 /cy 2,196 79.60 /cy 4,530 Finishing footings, screed finish 768.30 sf 11.525 694 ----0.90 /sf 694 1.86 /sf 1,432 Curing, membrane spray 768.30 sf 1.537 79 31 ---0.14 /sf 110 0.29 /sf 221 03.10.02.24 Cast-In-Place Concrete, Continuous Footings, 24" thick 56.91 CY 75.350 3,978 14,219 5,407 414.75 /CY 23,604 789.72 /CY 44,944 03.10.02.1004 Building A FTG Perimeter 307.00 LF 75.350 3,978 14,219 5,407 76.89 /LF 23,604 146.40 /LF 44,944 03.10.02.1008 Building B FTG Perimeter 03.10.02.24 Cast-In-Place Concrete, Continuous Footings, 24" thick Fine grade, for slab on grade, by hand 1,141.00 sf 7.987 411 34 ---0.39 /sf 445 0.80 /sf 912 Fill, gravel subbase, under building slab on grade 21.13 cy 10.565 544 623 ---55.23 /cy 1,167 108.92 /cy 2,301 Fill, sand subbase, under building slab on grade 14.09 cy 10.565 544 416 ---68.09 /cy 959 135.45 /cy 1,908 Concrete pumping, subcontract, all inclusive price 84.52 cy --1,268 --15.00 /cy 1,268 27.24 /cy 2,302 Reinforcing in place, A615 Gr 60, priced per lbs.16,903.70 lb -8,452 6,761 --0.90 /lb 15,213 1.67 /lb 28,279 Concrete, ready mix, 4500 psi 84.52 CY -10,818 ---128.00 /CY 10,818 242.34 /CY 20,482 Add for concrete waste, 4500 psi 4.23 cy -541 ---128.00 /cy 541 242.35 /cy 1,024 Add amount for Fuel Surcharges - per concrete truck load 11.00 load -165 ---15.00 /load 165 28.40 /load 312 Add amount for Environmental Fee - per concrete truck load 11.00 load -66 ---6.00 /load 66 11.36 /load 125 Placing concrete, concrete pump 84.52 cy 63.389 3,261 ----38.59 /cy 3,261 79.60 /cy 6,727 Finishing footings, screed finish 1,141.00 sf 17.115 1,031 ----0.90 /sf 1,031 1.86 /sf 2,126 Curing, membrane spray 1,141.00 sf 2.282 117 46 ---0.14 /sf 163 0.29 /sf 329 03.10.02.24 Cast-In-Place Concrete, Continuous Footings, 24" thick 84.52 CY 111.902 5,908 21,161 8,029 415.27 /CY 35,098 790.70 /CY 66,828 03.10.02.1008 Building B FTG Perimeter 484.00 LF 111.902 5,908 21,161 8,029 72.52 /LF 35,098 138.08 /LF 66,828 03.10.02.1021 Building C FTG Perimeter 03.10.02.24 Cast-In-Place Concrete, Continuous Footings, 24" thick Fine grade, for slab on grade, by hand 1,564.00 sf 10.948 563 47 ---0.39 /sf 610 0.80 /sf 1,251 Fill, gravel subbase, under building slab on grade 28.96 cy 14.482 745 854 ---55.23 /cy 1,599 108.92 /cy 3,155 Fill, sand subbase, under building slab on grade 19.31 cy 14.482 745 570 ---68.09 /cy 1,315 135.45 /cy 2,615 Concrete pumping, subcontract, all inclusive price 115.85 cy --1,738 --15.00 /cy 1,738 27.24 /cy 3,155 Reinforcing in place, A615 Gr 60, priced per lbs.23,170.37 lb -11,585 9,268 --0.90 /lb 20,853 1.67 /lb 38,763 Concrete, ready mix, 4500 psi 115.85 CY -14,829 ---128.00 /CY 14,829 242.34 /CY 28,075 Add for concrete waste, 4500 psi 5.79 cy -742 ---128.00 /cy 742 242.34 /cy 1,404 Add amount for Fuel Surcharges - per concrete truck load 14.00 load -210 ---15.00 /load 210 28.40 /load 398 Add amount for Environmental Fee - per concrete truck load 14.00 load -84 ---6.00 /load 84 11.36 /load 159 Placing concrete, concrete pump 115.85 cy 86.889 4,470 ----38.59 /cy 4,470 79.60 /cy 9,221 Finishing footings, screed finish 1,564.00 sf 23.460 1,413 ----0.90 /sf 1,413 1.86 /sf 2,915 Curing, membrane spray 1,564.00 sf 3.128 161 63 ---0.14 /sf 223 0.29 /sf 450 03.10.02.24 Cast-In-Place Concrete, Continuous Footings, 24" thick 115.85 CY 153.388 8,098 28,983 11,006 415.07 /CY 48,087 790.33 /CY 91,561 03.10.02.1021 Building C FTG Perimeter 678.00 LF 153.388 8,098 28,983 11,006 70.93 /LF 48,087 135.05 /LF 91,561 03.10.05.1005 Building A Slab 5" 03.10.05.05 Cast-In-Place Concrete, Slabs on Grade, 5" thick Fine grade, for slab on grade, by hand 4,822.73 SF 33.759 1,737 145 ---0.39 /SF 1,882 0.80 /SF 3,857 Fill, gravel subbase, under building slab on grade 89.31 cy 44.655 2,297 2,635 ---55.23 /cy 4,932 108.92 /cy 9,727 Fill, sand subbase, under building slab on grade 59.54 cy 44.655 2,297 1,756 ---68.09 /cy 4,054 135.45 /cy 8,065 Concrete pumping, subcontract, all inclusive price 74.42 cy --1,116 --15.00 /cy 1,116 27.24 /cy 2,027 Slab on grade edge forms, up to 6"381.64 lf 20.227 1,331 99 ---3.75 /lf 1,430 7.69 /lf 2,934 Reinforcing in place, A615 Gr 60, priced per lbs.14,884.97 lb -7,442 5,954 --0.90 /lb 13,396 1.67 /lb 24,902 Concrete, ready mix, 4500 psi 74.42 CY -9,526 ---128.00 /CY 9,526 242.34 /CY 18,036 Add for concrete waste, 4500 psi 3.72 cy -476 ---128.00 /cy 476 242.34 /cy 902 Add amount for Fuel Surcharges - per concrete truck load 9.00 load -135 ---15.00 /load 135 28.40 /load 256 Add amount for Environmental Fee - per concrete truck load 9.00 load -54 ---6.00 /load 54 11.36 /load 102 Placing concrete, concrete pump 74.42 cy 55.818 2,872 ----38.59 /cy 2,872 79.60 /cy 5,924 Finishing floors, monolithic, trowel finish (machine)4,822.73 sf 96.455 5,809 96 ---1.23 /sf 5,906 2.52 /sf 12,166 Curing, membrane spray 4,822.73 sf 9.645 496 193 ---0.14 /sf 689 0.29 /sf 1,389 Polyethelene vapor barrier, 10 mil thick 48.23 sq 10.610 691 511 ---24.93 /sq 1,202 49.64 /sq 2,394 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 34 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.05.05 Cast-In-Place Concrete, Slabs on Grade, 5" thick 74.42 CY 315.824 17,532 23,070 7,070 640.54 /CY 47,672 1,245.28 /CY 92,679 03.10.05.1005 Building A Slab 5"4,822.73 SF 315.824 17,532 23,070 7,070 9.89 /SF 47,672 19.22 /SF 92,679 03.10.05.1009 Building B Slab 5" 03.10.05.05 Cast-In-Place Concrete, Slabs on Grade, 5" thick Fine grade, for slab on grade, by hand 6,837.23 SF 47.861 2,462 205 ---0.39 /SF 2,668 0.80 /SF 5,468 Fill, gravel subbase, under building slab on grade 126.62 cy 63.308 3,257 3,735 ---55.22 /cy 6,992 108.92 /cy 13,790 Fill, sand subbase, under building slab on grade 84.41 cy 63.308 3,257 2,490 ---68.09 /cy 5,747 135.45 /cy 11,433 Concrete pumping, subcontract, all inclusive price 105.51 cy --1,583 --15.00 /cy 1,583 27.24 /cy 2,874 Slab on grade edge forms, up to 6"495.84 lf 26.280 1,730 129 ---3.75 /lf 1,858 7.69 /lf 3,812 Reinforcing in place, A615 Gr 60, priced per lbs.21,102.55 lb -10,551 8,441 --0.90 /lb 18,992 1.67 /lb 35,303 Concrete, ready mix, 4500 psi 105.51 CY -13,506 ---128.00 /CY 13,506 242.34 /CY 25,570 Add for concrete waste, 4500 psi 5.28 cy -675 ---128.00 /cy 675 242.34 /cy 1,279 Add amount for Fuel Surcharges - per concrete truck load 12.00 load -180 ---15.00 /load 180 28.40 /load 341 Add amount for Environmental Fee - per concrete truck load 12.00 load -72 ---6.00 /load 72 11.36 /load 136 Placing concrete, concrete pump 105.51 cy 79.134 4,071 ----38.59 /cy 4,071 79.60 /cy 8,398 Finishing floors, monolithic, trowel finish (machine)6,837.23 sf 136.745 8,236 137 ---1.23 /sf 8,373 2.52 /sf 17,248 Curing, membrane spray 6,837.23 sf 13.674 704 273 ---0.14 /sf 977 0.29 /sf 1,969 Polyethelene vapor barrier, 10 mil thick 68.37 sq 15.042 980 725 ---24.93 /sq 1,705 49.64 /sq 3,394 03.10.05.05 Cast-In-Place Concrete, Slabs on Grade, 5" thick 105.51 CY 445.351 24,697 32,678 10,024 638.78 /CY 67,399 1,241.70 /CY 131,014 03.10.05.1009 Building B Slab 5"6,837.23 SF 445.351 24,697 32,678 10,024 9.86 /SF 67,399 19.16 /SF 131,014 03.10.05.1022 Building C Slab 5" 03.10.05.05 Cast-In-Place Concrete, Slabs on Grade, 5" thick Fine grade, for slab on grade, by hand 7,986.02 SF 55.902 2,876 240 ---0.39 /SF 3,116 0.80 /SF 6,386 Fill, gravel subbase, under building slab on grade 147.89 cy 73.945 3,804 4,363 ---55.23 /cy 8,167 108.92 /cy 16,107 Fill, sand subbase, under building slab on grade 98.59 cy 73.945 3,804 2,908 ---68.09 /cy 6,713 135.45 /cy 13,354 Concrete pumping, subcontract, all inclusive price 123.24 cy --1,849 --15.00 /cy 1,849 27.24 /cy 3,357 Slab on grade edge forms, up to 6"675.68 lf 35.811 2,357 176 ---3.75 /lf 2,533 7.69 /lf 5,194 Reinforcing in place, A615 Gr 60, priced per lbs.24,648.21 lb -12,324 9,859 --0.90 /lb 22,183 1.67 /lb 41,235 Concrete, ready mix, 4500 psi 123.24 CY -15,775 ---128.00 /CY 15,775 242.34 /CY 29,866 Add for concrete waste, 4500 psi 6.16 cy -789 ---128.00 /cy 789 242.34 /cy 1,493 Add amount for Fuel Surcharges - per concrete truck load 14.00 load -210 ---15.00 /load 210 28.40 /load 398 Add amount for Environmental Fee - per concrete truck load 14.00 load -84 ---6.00 /load 84 11.36 /load 159 Placing concrete, concrete pump 123.24 cy 92.431 4,755 ----38.59 /cy 4,755 79.60 /cy 9,809 Finishing floors, monolithic, trowel finish (machine)7,986.02 sf 159.720 9,620 160 ---1.23 /sf 9,780 2.52 /sf 20,146 Curing, membrane spray 7,986.02 sf 15.972 822 319 ---0.14 /sf 1,141 0.29 /sf 2,300 Polyethelene vapor barrier, 10 mil thick 79.86 sq 17.569 1,145 847 ---24.93 /sq 1,991 49.64 /sq 3,964 03.10.05.05 Cast-In-Place Concrete, Slabs on Grade, 5" thick 123.24 CY 525.295 29,184 38,194 11,708 641.71 /CY 79,085 1,247.71 /CY 153,769 03.10.05.1022 Building C Slab 5"7,986.02 SF 525.295 29,184 38,194 11,708 9.90 /SF 79,085 19.25 /SF 153,769 03.10.10.1024 Building B Slab on Pandeck 03.10.10.06 Cast-In-Place Concrete, Elevated Decks, 6" thick Concrete pumping, subcontract, all inclusive price 120.89 cy --1,813 --15.00 /cy 1,813 27.24 /cy 3,293 Forms in place, elevated slab, edge form 283.00 sf 70.750 4,656 354 ---17.70 /sf 5,010 36.31 /sf 10,275 Slab shoring 124,028.96 cf 868.203 57,139 6,201 ---0.51 /cf 63,340 1.04 /cf 129,606 Reinforcing in place, A615 Gr 60, priced per lbs.24,177.19 lb -12,089 9,671 --0.90 /lb 21,759 1.67 /lb 40,447 Concrete, ready mix, 4500 psi 120.89 CY -15,473 ---128.00 /CY 15,473 242.34 /CY 29,295 Add for concrete waste, 4500 psi 6.04 cy -774 ---128.00 /cy 774 242.34 /cy 1,465 Add amount for Fuel Surcharges - per concrete truck load 13.00 load -195 ---15.00 /load 195 28.40 /load 369 Add amount for Environmental Fee - per concrete truck load 13.00 load -78 ---6.00 /load 78 11.36 /load 148 Placing concrete, concrete pump, for elevated slab to 12" thick 120.89 cy 60.443 3,110 ----25.72 /cy 3,110 53.06 /cy 6,415 Curing, membrane spray 6,527.84 SF 13.056 672 261 ---0.14 /SF 933 0.29 /SF 1,880 Metal decking, open, 6" deep, long span, 16 ga, over 50 squares 6,527.84 sf 110.973 8,538 32,639 -375 -6.37 /sf 41,552 12.29 /sf 80,209 Finishing elev. slabs, manual screed, bull float, machine float & trowel 6,527.84 sf 91.324 5,275 --118 -0.83 /sf 5,393 1.71 /sf 11,133 03.10.10.06 Cast-In-Place Concrete, Elevated Decks, 6" thick 120.89 CY 1,214.749 79,390 68,064 11,484 493 1,318.85 /CY 159,431 2,601.91 /CY 314,534 03.10.10.1024 Building B Slab on Pandeck 6,527.84 SF 1,214.749 79,390 68,064 11,484 493 24.42 /SF 159,431 48.18 /SF 314,534 03.10.10.1025 Building C Slab on Pandeck 03.10.10.06 Cast-In-Place Concrete, Elevated Decks, 6" thick Concrete pumping, subcontract, all inclusive price 169.92 cy --2,549 --15.00 /cy 2,549 27.24 /cy 4,628 Forms in place, elevated slab, edge form 438.85 sf 109.713 7,221 549 ---17.70 /sf 7,769 36.31 /sf 15,933 Slab shoring 119,286.96 cf 835.009 54,954 5,964 ---0.51 /cf 60,919 1.04 /cf 124,650 Reinforcing in place, A615 Gr 60, priced per lbs.33,984.89 lb -16,992 13,594 --0.90 /lb 30,586 1.67 /lb 56,855 Concrete, ready mix, 4500 psi 169.92 CY -21,750 ---128.00 /CY 21,750 242.34 /CY 41,179 Add for concrete waste, 4500 psi 8.50 cy -1,087 ---128.00 /cy 1,087 242.34 /cy 2,059 Add amount for Fuel Surcharges - per concrete truck load 18.00 load -270 ---15.00 /load 270 28.40 /load 511 Add amount for Environmental Fee - per concrete truck load 18.00 load -108 ---6.00 /load 108 11.36 /load 204 Placing concrete, concrete pump, for elevated slab to 12" thick 169.92 cy 84.962 4,371 ----25.73 /cy 4,371 53.06 /cy 9,017 Curing, membrane spray 9,175.92 SF 18.352 944 367 ---0.14 /SF 1,311 0.29 /SF 2,643 Metal decking, open, 6" deep, long span, 16 ga, over 50 squares 9,175.92 sf 155.991 12,001 45,880 -528 -6.37 /sf 58,408 12.29 /sf 112,747 Finishing elev. slabs, manual screed, bull float, machine float & trowel 9,175.92 sf 128.371 7,415 --165 -0.83 /sf 7,580 1.71 /sf 15,649 03.10.10.06 Cast-In-Place Concrete, Elevated Decks, 6" thick 169.92 CY 1,332.397 86,907 92,968 16,143 693 1,157.64 /CY 196,710 2,272.05 /CY 386,076 03.10.10.1025 Building C Slab on Pandeck 9,175.92 SF 1,332.397 86,907 92,968 16,143 693 21.44 /SF 196,710 42.07 /SF 386,076 03.10.13.1023 Building C Elevator Pit 03.10.06.14 Cast-In-Place Concrete, Straight Walls, 14" thick Concrete pumping, subcontract, all inclusive price 5.19 cy --78 --15.00 /cy 78 27.24 /cy 141 Forms in place, structural walls, to 8' high, hand set 240.00 sf 36.000 2,369 240 ---10.87 /sf 2,609 22.26 /sf 5,342 Add labor for setting embedded frames 30.00 lf 30.000 1,974 ----65.81 /lf 1,974 135.76 /lf 4,073 Reinforcing in place, A615 Gr 60, priced per lbs.1,037.04 lb -519 415 --0.90 /lb 933 1.67 /lb 1,735 Concrete, ready mix, 4500 psi 5.19 CY -664 ---128.00 /CY 664 242.34 /CY 1,257 Add for concrete waste, 4500 psi 0.26 cy -33 ---128.00 /cy 33 242.36 /cy 63 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 35 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.06.14 Cast-In-Place Concrete, Straight Walls, 14" thick Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 28.39 /load 28 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 11.36 /load 11 Placing concrete, concrete pump, for structural wall >12" - 24" thick 5.19 cy 3.889 200 ----38.59 /cy 200 79.59 /cy 413 Patch & plug tieholes 240.00 sf 3.600 185 5 ---0.79 /sf 190 1.63 /sf 391 Sack rub 240.00 sf 9.600 494 7 ---2.09 /sf 501 4.30 /sf 1,032 Below grade damproofing, Bituminous Asphalt 120.00 sf -120 ---1.00 /sf 120 1.89 /sf 227 03.10.06.14 Cast-In-Place Concrete, Straight Walls, 14" thick 5.19 CY 83.089 5,223 1,608 493 1,412.50 /CY 7,324 2,837.61 /CY 14,713 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick Fine grade, for slab on grade, by hand 54.00 sf 0.378 19 2 ---0.39 /sf 21 0.80 /sf 43 Fill, gravel subbase, under building slab on grade 1.00 cy 0.500 26 30 ---55.22 /cy 55 108.91 /cy 109 Fill, sand subbase, under building slab on grade 0.67 cy 0.500 26 20 ---68.10 /cy 45 135.47 /cy 90 Concrete pumping, subcontract, all inclusive price 2.00 cy --30 --15.00 /cy 30 27.23 /cy 54 Equipment pad forms, large 30.00 sf 7.500 494 45 ---17.95 /sf 539 36.78 /sf 1,103 Reinforcing in place, A615 Gr 60, priced per lbs.400.00 lb -200 160 --0.90 /lb 360 1.67 /lb 669 Concrete, ready mix, 4500 psi 2.00 CY -256 ---128.00 /CY 256 242.34 /CY 485 Add for concrete waste, 4500 psi 0.10 cy -13 ---128.00 /cy 13 242.20 /cy 24 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 28.42 /load 28 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 11.34 /load 11 Placing concrete, concrete pump 2.00 cy 1.500 77 ----38.59 /cy 77 79.59 /cy 159 Finishing floors, monolithic, broom finish 54.00 sf 1.620 98 1 ---1.83 /sf 99 3.77 /sf 203 Patch & plug tieholes 30.00 sf 0.450 23 1 ---0.79 /sf 24 1.63 /sf 49 Sack rub 30.00 sf 1.200 62 1 ---2.09 /sf 63 4.30 /sf 129 Curing, water 54.00 sf 0.180 9 3 ---0.22 /sf 12 0.45 /sf 24 Polyethelene vapor barrier, 10 mil thick 0.54 sq 0.119 8 6 ---24.93 /sq 13 49.65 /sq 27 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick 2.00 CY 13.947 841 597 190 813.87 /CY 1,628 1,604.81 /CY 3,210 03.10.13.1023 Building C Elevator Pit 1.00 EA 97.036 6,064 2,205 683 8,951.54 /EA 8,952 17,922.63 /EA 17,923 03.10 Cast-In-Place Concrete Work 1,118.82 CY 5,249.533 321,977 411,614 104,862 1,186 750.47 /CY 839,638 1,462.62 /CY 1,636,403 03.0 Concrete Work 1,118.82 CY 5,249.533 321,977 411,614 104,862 1,186 750.47 /CY 839,638 1,462.62 /CY 1,636,403 04.0 Masonry 04.00 Masonry 04.00.02.1026 Building B Masonry Wall 04.00.02.08 Masonry Concrete Masonry Units, 8" Scaffolding, rented, 2 stories 8,407.84 sf --6,979 --0.83 /sf 6,979 1.51 /sf 12,671 Grout block cores, solid, 8" thick 8,407.84 sf --20,179 --2.40 /sf 20,179 4.36 /sf 36,640 Grout door frames, single opening 7.00 ea --175 --25.00 /ea 175 45.40 /ea 318 Grout door frames, double opening 4.00 ea --180 --45.00 /ea 180 81.71 /ea 327 Anchor bolt, 3/4" diameter 250.00 ea --1,250 --5.00 /ea 1,250 9.08 /ea 2,270 Masonry reinforcing per square foot 8,407.84 sf --12,612 --1.50 /sf 12,612 2.72 /sf 22,900 Concrete block, decorative, split face, 8" x 16" x 8" thick 8,407.84 SF --210,196 --25.00 /SF 210,196 45.39 /SF 381,667 Waterproof sealer, masonry, 2 coats 8,407.84 sf --8,408 --1.00 /sf 8,408 1.82 /sf 15,267 04.00.02.08 Masonry Concrete Masonry Units, 8"8,407.84 SF 259,978 30.92 /SF 259,978 56.15 /SF 472,060 04.00.02.1026 Building B Masonry Wall 8,407.84 SF 259,978 30.92 /SF 259,978 56.15 /SF 472,060 04.00.02.1027 Building Bike Maintenance Masonry Wall 04.00.02.08 Masonry Concrete Masonry Units, 8" Scaffolding, rented, 2 stories 864.00 sf --717 --0.83 /sf 717 1.51 /sf 1,302 Grout block cores, solid, 8" thick 864.00 sf --2,074 --2.40 /sf 2,074 4.36 /sf 3,765 Grout door frames, double opening 2.00 ea --90 --45.00 /ea 90 81.72 /ea 163 Anchor bolt, 3/4" diameter 55.00 ea --275 --5.00 /ea 275 9.08 /ea 499 Masonry reinforcing per square foot 864.00 sf --1,296 --1.50 /sf 1,296 2.72 /sf 2,353 Concrete block, decorative, split face, 8" x 16" x 8" thick 864.00 SF --21,600 --25.00 /SF 21,600 45.39 /SF 39,221 Waterproof sealer, masonry, 2 coats 864.00 sf --864 --1.00 /sf 864 1.82 /sf 1,569 Paint exterior masonry walls, latex 864.00 sf --864 --1.00 /sf 864 1.82 /sf 1,569 04.00.02.08 Masonry Concrete Masonry Units, 8"864.00 SF 27,780 32.15 /SF 27,780 58.38 /SF 50,442 04.00.02.1027 Building Bike Maintenance Masonry Wall 864.00 SF 27,780 32.15 /SF 27,780 58.38 /SF 50,442 04.00.02.1028 Building Oil Storage Masonry Wall 04.00.02.08 Masonry Concrete Masonry Units, 8" Scaffolding, rented, 2 stories 832.08 sf --691 --0.83 /sf 691 1.51 /sf 1,254 Grout block cores, solid, 8" thick 832.08 sf --1,997 --2.40 /sf 1,997 4.36 /sf 3,626 Grout door frames, single opening 1.00 ea --25 --25.00 /ea 25 45.38 /ea 45 Grout door frames, double opening 1.00 ea --45 --45.00 /ea 45 81.72 /ea 82 Anchor bolt, 3/4" diameter 53.00 ea --265 --5.00 /ea 265 9.08 /ea 481 Masonry reinforcing per square foot 832.08 sf --1,248 --1.50 /sf 1,248 2.72 /sf 2,266 Concrete block, decorative, split face, 8" x 16" x 8" thick 832.08 SF --20,802 --25.00 /SF 20,802 45.39 /SF 37,772 Waterproof sealer, masonry, 2 coats 832.08 sf --832 --1.00 /sf 832 1.82 /sf 1,511 Paint exterior masonry walls, latex 832.08 sf --832 --1.00 /sf 832 1.82 /sf 1,511 04.00.02.08 Masonry Concrete Masonry Units, 8"832.08 SF 26,737 32.13 /SF 26,737 58.35 /SF 48,548 04.00.02.1028 Building Oil Storage Masonry Wall 832.08 SF 26,737 32.13 /SF 26,737 58.35 /SF 48,548 04.00.02.1029 Trash Recycle 04.00.02.08 Masonry Concrete Masonry Units, 8" Scaffolding, rented, 2 stories 416.00 sf --345 --0.83 /sf 345 1.51 /sf 627 Grout block cores, solid, 8" thick 416.00 sf --998 --2.40 /sf 998 4.36 /sf 1,813 Grout door frames, double opening 1.00 ea --45 --45.00 /ea 45 81.70 /ea 82 Masonry reinforcing per square foot 416.00 sf --624 --1.50 /sf 624 2.72 /sf 1,133 Concrete block, decorative, split face, 8" x 16" x 8" thick 416.00 SF --10,400 --25.00 /SF 10,400 45.39 /SF 18,884 Waterproof sealer, masonry, 2 coats 416.00 sf --416 --1.00 /sf 416 1.82 /sf 755 Paint exterior masonry walls, latex 416.00 sf --416 --1.00 /sf 416 1.82 /sf 755 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 36 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 04.00.02.08 Masonry Concrete Masonry Units, 8"416.00 SF 13,245 31.84 /SF 13,245 57.81 /SF 24,049 04.00.02.1029 Trash Recycle 416.00 SF 13,245 31.84 /SF 13,245 57.81 /SF 24,049 04.00 Masonry 10,519.92 SF 327,739 31.15 /SF 327,739 56.57 /SF 595,099 04.0 Masonry 10,519.92 SF 327,739 31.15 /SF 327,739 56.57 /SF 595,099 05.0 Metals 05.10 Structural Steel 05.10.01.1030 Building A Structural Steel 05.10.01.00 Metals, Structural Steel Anchor Bolts, embedded, L-type, 1" dia x 18"100.00 ea 55.000 3,620 300 ---39.20 /ea 3,920 80.35 /ea 8,035 Structural steel one story with roof trusses, steel bearing 20.00 TN --46,000 --2,300.00 /TN 46,000 4,176.27 /TN 83,525 Base plates, column, to 150 lb.1,000.00 lb --1,300 --1.30 /lb 1,300 2.36 /lb 2,361 Metal deck, open type, galv., 3" deep, 16 gauge 5,500.00 sf --19,250 --3.50 /sf 19,250 6.36 /sf 34,954 Roof deck insulation, polystyrene, 40psi, 4", R20 5,500.00 sf --11,000 --2.00 /sf 11,000 3.63 /sf 19,974 05.10.01.00 Metals, Structural Steel 20.00 TN 55.000 3,620 300 77,550 4,073.49 /TN 81,470 7,442.38 /TN 148,848 05.10.01.1030 Building A Structural Steel 1.00 LS 55.000 3,620 300 77,550 81,469.72 /LS 81,470 148,847.62 /LS 148,848 05.10.01.1031 Building B Structural Steel 05.10.01.00 Metals, Structural Steel Anchor Bolts, embedded, J-type, 3/4" dia x 18"68.00 ea 30.600 2,014 190 ---32.42 /ea 2,204 66.39 /ea 4,515 Structural steel one story with roof trusses, steel bearing 12.00 TN --27,600 --2,300.00 /TN 27,600 4,176.27 /TN 50,115 Base plates, column, to 150 lb.1,000.00 lb --1,300 --1.30 /lb 1,300 2.36 /lb 2,361 Metal deck, open type, galv., 3" deep, 16 gauge 6,400.00 sf --22,400 --3.50 /sf 22,400 6.36 /sf 40,673 Roof deck insulation, polystyrene, 40psi, 4", R20 6,400.00 sf --12,800 --2.00 /sf 12,800 3.63 /sf 23,242 05.10.01.00 Metals, Structural Steel 12.00 TN 30.600 2,014 190 64,100 5,525.36 /TN 66,304 10,075.46 /TN 120,905 05.10.01.1031 Building B Structural Steel 1.00 LS 30.600 2,014 190 64,100 66,304.28 /LS 66,304 120,905.48 /LS 120,905 05.10.01.1032 Building C Structural Steel 05.10.01.00 Metals, Structural Steel Anchor Bolts, embedded, J-type, 3/4" dia x 18"180.00 ea 81.000 5,331 504 ---32.42 /ea 5,835 66.39 /ea 11,951 Structural steel one story with roof trusses, steel bearing 70.00 TN --161,000 --2,300.00 /TN 161,000 4,176.27 /TN 292,339 Base plates, column, to 150 lb.2,500.00 lb --3,250 --1.30 /lb 3,250 2.36 /lb 5,901 Metal deck, open type, galv., 3" deep, 16 gauge 11,000.00 sf --38,500 --3.50 /sf 38,500 6.36 /sf 69,907 Roof deck insulation, polystyrene, 40psi, 4", R20 11,000.00 sf --22,000 --2.00 /sf 22,000 3.63 /sf 39,947 05.10.01.00 Metals, Structural Steel 70.00 TN 81.000 5,331 504 224,750 3,294.07 /TN 230,585 6,000.64 /TN 420,045 05.10.01.1032 Building C Structural Steel 1.00 LS 81.000 5,331 504 224,750 230,584.85 /LS 230,585 420,044.82 /LS 420,045 05.50.02.1035 Stairs Building B 05.50.02.10 Metal Stairs, Metal Pan Stairs Stair, cement fill pan, w/ railing, 4'-0" wide, not incl fill 34.00 RISR 68.000 5,160 6,800 ---351.78 /RISR 11,960 691.73 /RISR 23,519 Stair landing, cement fill pan, incl framing, no railing, no fill 15.00 sf 4.500 342 600 ---62.77 /sf 942 122.69 /sf 1,840 05.50.02.10 Metal Stairs, Metal Pan Stairs 34.00 RISR 72.500 5,502 7,400 379.47 /RISR 12,902 745.86 /RISR 25,359 05.50.02.1035 Stairs Building B 1.00 LS 72.500 5,502 7,400 12,901.88 /LS 12,902 25,359.33 /LS 25,359 05.50.02.1036 Stairs Building C 05.50.02.10 Metal Stairs, Metal Pan Stairs Stair, cement fill pan, w/ railing, 4'-0" wide, not incl fill 42.00 RISR 84.000 6,375 8,400 ---351.78 /RISR 14,775 691.73 /RISR 29,053 Stair landing, cement fill pan, incl framing, no railing, no fill 71.05 sf 21.315 1,618 2,842 ---62.77 /sf 4,460 122.69 /sf 8,717 05.50.02.10 Metal Stairs, Metal Pan Stairs 42.00 RISR 105.315 7,992 11,242 457.96 /RISR 19,234 899.29 /RISR 37,770 05.50.02.1036 Stairs Building C 1.00 LS 105.315 7,992 11,242 19,234.14 /LS 19,234 37,770.07 /LS 37,770 05.50.03.1037 Roof Access Ladder Building B 05.50.03.20 Metal Ladders, Steel w/o Cage Ladder, steel, bolted to concrete, without cage 12.00 LF 4.800 364 360 ---60.36 /LF 724 119.41 /LF 1,433 Ladder platforms, steel 1.00 ea 4.000 304 250 ---553.55 /ea 554 1,099.47 /ea 1,099 05.50.03.20 Metal Ladders, Steel w/o Cage 12.00 LF 8.800 668 610 106.48 /LF 1,278 211.04 /LF 2,532 05.50.03.1037 Roof Access Ladder Building B 1.00 LS 8.800 668 610 1,277.81 /LS 1,278 2,532.43 /LS 2,532 05.50.04.1033 Handrail at Stairs Building C 05.50.04.20 Metals, Handrailing, 3-Rail Handrail, aluminum, 3 rail, 1 1/2" dia., clear anodized, curved 126.00 LF 31.500 2,390 5,166 ---59.97 /LF 7,556 116.76 /LF 14,712 Kickplate at handrail, 1/4" thick 126.00 lf 10.080 765 504 ---10.07 /lf 1,269 20.10 /lf 2,532 05.50.04.20 Metals, Handrailing, 3-Rail 126.00 LF 41.580 3,155 5,670 70.04 /LF 8,825 136.86 /LF 17,244 05.50.04.1033 Handrail at Stairs Building C 1.00 LS 41.580 3,155 5,670 8,825.42 /LS 8,825 17,243.75 /LS 17,244 05.50.04.1034 Handrail at Stairs Building B 05.50.04.10 Metals, Pipe and Tube Railings Handrail, aluminum, wall mounted, 1 1/2" dia., clear anodized 70.00 LF 11.900 903 840 ---24.90 /LF 1,743 49.33 /LF 3,453 05.50.04.10 Metals, Pipe and Tube Railings 70.00 LF 11.900 903 840 24.90 /LF 1,743 49.33 /LF 3,453 05.50.04.1034 Handrail at Stairs Building B 1.00 LS 11.900 903 840 1,743.07 /LS 1,743 3,453.17 /LS 3,453 05.10 Structural Steel 1.00 LS 406.695 29,185 26,756 366,400 422,341.17 /LS 422,341 776,156.67 /LS 776,157 05.50 Metal Fabrications 05.50.09.1047 Metal Canopy Allowance 05.50.09.00 Metals, Fabricated Metal Canopy Canopy Allowance 1.00 ls 1 -31,000 31,001.35 /ls 31,001 56,291.44 /ls 56,291 05.50.09.00 Metals, Fabricated Metal Canopy 618.00 SF 1 31,000 50.16 /SF 31,001 91.09 /SF 56,291 05.50.09.1047 Metal Canopy Allowance 1.00 LS 1 31,000 31,001.35 /LS 31,001 56,291.44 /LS 56,291 05.50 Metal Fabrications 1.00 LS 1 31,000 31,001.35 /LS 31,001 56,291.44 /LS 56,291 05.0 Metals 1.00 LS 406.695 29,185 26,758 366,400 31,000 453,342.52 /LS 453,343 832,448.11 /LS 832,448 06.0 Wood, Plastics and Composites 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 37 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 06.20 Finish Carpentry 06.00.02.1038 Wood Siding Building C 06.00.02.03 Wood & Plastics, Finish Carpentry Wood siding, boards, cedar bevel, A grade, 1/2" x 6"212.00 SF 31.800 2,131 2,120 ---20.05 /SF 4,251 39.67 /SF 8,410 Ceilings, gypsum board, fire rated, finished, screwed to grid, channel or joists, over 8' high, 5/8" thick 212.00 sf 5.516 367 76 ---2.09 /sf 444 4.25 /sf 902 Accessories, Gypsum Board, furring channel, galvanized steel, resilient, 7/8" deep 2.00 clf 6.275 418 50 ---233.85 /clf 468 478.14 /clf 956 06.00.02.03 Wood & Plastics, Finish Carpentry 212.00 SF 43.591 2,916 2,246 24.35 /SF 5,163 48.44 /SF 10,269 06.00.02.1038 Wood Siding Building C 1.00 LS 43.591 2,916 2,246 5,162.62 /LS 5,163 10,268.55 /LS 10,269 06.00.02.1039 Wood Soffit Building A 06.00.02.03 Wood & Plastics, Finish Carpentry Wood siding, boards, cedar bevel, A grade, 1/2" x 6"1,378.00 SF 206.700 13,854 13,780 ---20.05 /SF 27,634 39.67 /SF 54,667 Ceilings, gypsum board, fire rated, finished, screwed to grid, channel or joists, over 8' high, 5/8" thick 1,378.00 sf 35.856 2,387 496 ---2.09 /sf 2,883 4.25 /sf 5,863 Accessories, Gypsum Board, furring channel, galvanized steel, resilient, 7/8" deep 14.00 clf 43.922 2,924 350 ---233.84 /clf 3,274 478.13 /clf 6,694 06.00.02.03 Wood & Plastics, Finish Carpentry 1,378.00 SF 286.477 19,165 14,626 24.52 /SF 33,791 48.78 /SF 67,224 06.00.02.1039 Wood Soffit Building A 1.00 LS 286.477 19,165 14,626 33,790.83 /LS 33,791 67,223.58 /LS 67,224 06.00.02.1039B Wood Soffit Building B 06.00.02.03 Wood & Plastics, Finish Carpentry Wood siding, boards, cedar bevel, A grade, 1/2" x 6"180.00 SF 27.000 1,810 1,800 ---20.05 /SF 3,610 39.67 /SF 7,141 Ceilings, gypsum board, fire rated, finished, screwed to grid, channel or joists, over 8' high, 5/8" thick 180.00 sf 4.684 312 65 ---2.09 /sf 377 4.25 /sf 766 Accessories, Gypsum Board, furring channel, galvanized steel, resilient, 7/8" deep 14.00 clf 43.922 2,924 350 ---233.84 /clf 3,274 478.13 /clf 6,694 06.00.02.03 Wood & Plastics, Finish Carpentry 180.00 SF 75.605 5,045 2,215 40.33 /SF 7,260 81.11 /SF 14,600 06.00.02.1039B Wood Soffit Building B 180.00 SF 75.605 5,045 2,215 40.33 /SF 7,260 81.11 /SF 14,600 06.00.02.1040 Wood Soffit Building C 06.00.02.03 Wood & Plastics, Finish Carpentry Wood siding, boards, cedar bevel, A grade, 1/2" x 6"4,700.00 SF 705.000 47,253 47,000 ---20.05 /SF 94,253 39.67 /SF 186,455 Ceilings, gypsum board, fire rated, finished, screwed to grid, channel or joists, over 8' high, 5/8" thick 4,700.00 sf 122.294 8,141 1,692 ---2.09 /sf 9,833 4.25 /sf 19,996 Accessories, Gypsum Board, furring channel, galvanized steel, resilient, 7/8" deep 47.00 clf 147.451 9,816 1,175 ---233.84 /clf 10,991 478.13 /clf 22,472 06.00.02.03 Wood & Plastics, Finish Carpentry 4,700.00 SF 974.745 65,209 49,867 24.48 /SF 115,076 48.71 /SF 228,923 06.00.02.1040 Wood Soffit Building C 4,700.00 SF 974.745 65,209 49,867 24.48 /SF 115,076 48.71 /SF 228,923 06.00.02.1074 Finish Carpentry and Trim Allowance 06.00.02.03 Wood & Plastics, Finish Carpentry Finish Carpentry Allowance 1.00 ls --50,000 50,000.00 /ls 50,000 90,788.49 /ls 90,788 06.00.02.03 Wood & Plastics, Finish Carpentry 25,363.00 SF 50,000 1.97 /SF 50,000 3.58 /SF 90,788 06.00.02.1074 Finish Carpentry and Trim Allowance 1.00 LS 50,000 50,000.00 /LS 50,000 90,788.49 /LS 90,788 06.00.03.1041 Cabinets 06.00.03.00 Wood & Plastics, Architectural Woodwork Cabinets, wall, hdwd, 12" deep w/2 doors, 24" high, 30" wide 13.00 ea 8.931 599 3,575 ---321.05 /ea 4,174 615.63 /ea 8,003 Cabinets, school, 24" deep, wood, custom fabricated, 32" high counter 75.00 lf 60.000 4,022 16,125 ---268.62 /lf 20,147 517.66 /lf 38,824 Cabinets, school, 24" deep, wood, add for counter top 75.00 lf 21.450 1,438 1,725 ---42.17 /lf 3,163 83.09 /lf 6,232 Cabinets, school, 24" deep, wood, 84" high wall units 48.00 lf 51.216 3,433 20,160 ---491.52 /lf 23,593 942.69 /lf 45,249 06.00.03.00 Wood & Plastics, Architectural Woodwork 1.00 LS 141.597 9,491 41,585 51,075.54 /LS 51,076 98,308.44 /LS 98,308 06.00.03.1041 Cabinets 1.00 LS 141.597 9,491 41,585 51,075.54 /LS 51,076 98,308.44 /LS 98,308 06.20 Finish Carpentry 1.00 LS 1,522.015 101,826 110,539 50,000 262,365.33 /LS 262,365 510,112.92 /LS 510,113 06.0 Wood, Plastics and Composites 1.00 LS 1,522.015 101,826 110,539 50,000 262,365.33 /LS 262,365 510,112.92 /LS 510,113 07.0 Thermal and Moisture Protection 07.60 Flashing and Sheet Metal 07.50.02.1046 Low Slope Roofing 07.50.02.00 Thermal & Moisture Protection, Membrane Roofing Roof deck insulation, polystyrene, 40psi, 4", R20 7,419.00 SF --14,838 --2.00 /SF 14,838 3.63 /SF 26,942 Plastic Sheet Roofing Allowance 75.00 sq --67,500 --900.00 /sq 67,500 1,634.19 /sq 122,564 Cants, mineral or fiber, trapezoidal, 1" x 4" x 48"800.00 lf 19.696 1,275 240 ---1.89 /lf 1,515 3.86 /lf 3,085 07.50.02.00 Thermal & Moisture Protection, Membrane Roofing 7,419.00 SF 19.696 1,275 240 82,338 11.30 /SF 83,853 20.57 /SF 152,591 07.50.02.1046 Low Slope Roofing 7,419.00 SF 19.696 1,275 240 82,338 11.30 /SF 83,853 20.57 /SF 152,591 07.60.02.1045 Standing Seam Roofing 07.60.02.00 Thermal & Moisture Protection, Metal Roofing Roof deck insulation, polystyrene, 40psi, 4", R20 15,866.00 SF --31,732 --2.00 /SF 31,732 3.63 /SF 57,618 Roof deck vapor barrier on metal deck 158.66 sq --3,332 --21.00 /sq 3,332 38.13 /sq 6,050 Steel roof, flat profile, 1 3/4" standing seam, 24 ga 15,866.00 sf --79,330 --5.00 /sf 79,330 9.08 /sf 144,045 Fiber reinforced gypsum board, 5/8" thick, on ceilingss, no finish inc 15,866.00 sf 158.660 10,634 14,279 ---1.57 /sf 24,914 3.09 /sf 48,971 07.60.02.00 Thermal & Moisture Protection, Metal Roofing 15,866.00 SF 158.660 10,634 14,279 114,394 8.78 /SF 139,307 16.18 /SF 256,684 07.60.02.1045 Standing Seam Roofing 15,866.00 SF 158.660 10,634 14,279 114,394 8.78 /SF 139,307 16.18 /SF 256,684 07.60 Flashing and Sheet Metal 1.00 LS 178.356 11,909 14,519 196,732 223,160.55 /LS 223,161 409,275.08 /LS 409,275 07.70 Roof & Wall Specialties and Accessories 07.70.11.1042 Corrigated Metal Siding 07.70.11.00 Thermal & Moisture Protection, Siding, Soffits & Fascias Wall or clg insul., fiberglass, foil faced, 3-1/2" thick, R11, 23" wid 9,104.00 sf 45.520 3,051 4,916 ---0.88 /sf 7,967 1.71 /sf 15,601 Steel siding, corrugated / ribbed, 10 yr finish 9,104.00 SF --31,864 --3.50 /SF 31,864 6.36 /SF 57,858 Furring, walls, galvanized, 1-5/8" channels, galvanized, 24" o.c.9,104.00 sf 236.704 14,752 2,094 ---1.85 /sf 16,846 3.78 /sf 34,394 Ceilings, gypsum board, fire rated, finished, screwed to grid, channel or joists, over 8' high, 5/8" thick 9,104.00 sf 236.886 15,769 3,277 ---2.09 /sf 19,047 4.25 /sf 38,733 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 38 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 07.70.11.00 Thermal & Moisture Protection, Siding, Soffits & Fascias Accessories, Gypsum Board, furring channel, galvanized steel, standard, 7/8" deep 9.10 clf 28.012 1,865 305 ---238.33 /clf 2,170 485.93 /clf 4,424 07.70.11.00 Thermal & Moisture Protection, Siding, Soffits & Fascias 9,104.00 SF 547.122 35,437 10,593 31,864 8.56 /SF 77,893 16.59 /SF 151,010 07.70.11.1042 Corrigated Metal Siding 9,104.00 SF 547.122 35,437 10,593 31,864 8.56 /SF 77,893 16.59 /SF 151,010 07.70.11.1043 Metal Accent Panels 07.70.11.00 Thermal & Moisture Protection, Siding, Soffits & Fascias Wall or clg insul., fiberglass, foil faced, 3-1/2" thick, R11, 23" wid 336.00 sf 1.680 113 181 ---0.88 /sf 294 1.71 /sf 576 Steel siding, sandwich panel, 2" insulation, baked enamel exterior 336.00 SF --4,032 --12.00 /SF 4,032 21.79 /SF 7,321 Furring, walls, galvanized, 1-5/8" channels, galvanized, 24" o.c.336.00 sf 8.736 544 77 ---1.85 /sf 622 3.78 /sf 1,269 Ceilings, gypsum board, fire rated, finished, screwed to grid, channel or joists, over 8' high, 5/8" thick 336.00 sf 8.743 582 121 ---2.09 /sf 703 4.25 /sf 1,430 Accessories, Gypsum Board, furring channel, galvanized steel, standard, 7/8" deep 3.00 clf 9.231 614 101 ---238.33 /clf 715 485.93 /clf 1,458 07.70.11.00 Thermal & Moisture Protection, Siding, Soffits & Fascias 336.00 SF 28.389 1,854 480 4,032 18.95 /SF 6,366 35.87 /SF 12,054 07.70.11.1043 Metal Accent Panels 336.00 SF 28.389 1,854 480 4,032 18.95 /SF 6,366 35.87 /SF 12,054 07.70.11.1044 Zinc Panel Siding 07.70.11.00 Thermal & Moisture Protection, Siding, Soffits & Fascias Wall or clg insul., fiberglass, foil faced, 3-1/2" thick, R11, 23" wid 1,084.00 sf 5.420 363 585 ---0.88 /sf 949 1.71 /sf 1,858 Steel siding, sandwich panel, 2" insulation, baked enamel exterior 1,084.00 SF --13,008 --12.00 /SF 13,008 21.79 /SF 23,620 Furring, walls, galvanized, 1-5/8" channels, galvanized, 24" o.c.1,084.00 sf 28.184 1,756 249 ---1.85 /sf 2,006 3.78 /sf 4,095 Ceilings, gypsum board, fire rated, finished, screwed to grid, channel or joists, over 8' high, 5/8" thick 1,084.00 sf 28.206 1,878 390 ---2.09 /sf 2,268 4.25 /sf 4,612 Accessories, Gypsum Board, furring channel, galvanized steel, standard, 7/8" deep 1.08 clf 3.335 222 36 ---238.32 /clf 258 485.91 /clf 527 07.70.11.00 Thermal & Moisture Protection, Siding, Soffits & Fascias 1,084.00 SF 65.145 4,219 1,261 13,008 17.06 /SF 18,489 32.02 /SF 34,711 07.70.11.1044 Zinc Panel Siding 1,084.00 SF 65.145 4,219 1,261 13,008 17.06 /SF 18,489 32.02 /SF 34,711 07.70 Roof & Wall Specialties and Accessories 1.00 LS 640.657 41,510 12,334 48,904 102,747.70 /LS 102,748 197,774.98 /LS 197,775 07.0 Thermal and Moisture Protection 1.00 LS 819.013 53,419 26,853 245,636 325,908.25 /LS 325,908 607,050.06 /LS 607,050 08.0 Openings 08.10 Doors and Frames 08.10.01.1050 Doors and Frames 08.10.01.10 Doors and Frames, Hollow Metal Commercial steel door, insulated, w/ half glass 3'-0" x 7'-0"97.00 ea 388.000 25,279 40,740 ---680.61 /ea 66,019 1,332.75 /ea 129,277 H M door frame, 7" single 61.00 EA 122.000 7,949 10,370 ---300.30 /EA 18,319 590.64 /EA 36,029 H M door frame, 7" double 18.00 EA 36.000 2,345 3,420 ---320.30 /EA 5,765 628.51 /EA 11,313 Door hardware, average - H.M., wood, or aluminum 97.00 set 388.000 25,279 33,950 ---610.61 /set 59,229 1,200.22 /set 116,421 Panic device, average 36.00 ea 72.000 4,691 16,200 ---580.30 /ea 20,891 1,120.76 /ea 40,347 08.10.01.10 Doors and Frames, Hollow Metal 79.00 EA 1,006.000 65,543 104,680 2,154.72 /EA 170,223 4,220.09 /EA 333,387 08.10.01.1050 Doors and Frames 1.00 LS 1,006.000 65,543 104,680 170,222.91 /LS 170,223 333,387.45 /LS 333,387 08.30.01.1051 Roll Up Doors 08.30.01.20 Specialty Doors and Frames, Coiling Doors Overhead door, steel sectional, manual, incl frame, 8' x 10'4.00 EA --5,400 --1,350.00 /EA 5,400 2,451.29 /EA 9,805 Overhead, for electric trolley operator, to 12' x 12'4.00 ea --3,000 --750.00 /ea 3,000 1,361.83 /ea 5,447 08.30.01.20 Specialty Doors and Frames, Coiling Doors 4.00 EA 8,400 2,100.00 /EA 8,400 3,813.12 /EA 15,252 08.30.01.1051 Roll Up Doors 4.00 EA 8,400 2,100.00 /EA 8,400 3,813.12 /EA 15,252 08.10 Doors and Frames 1.00 LS 1,006.000 65,543 104,680 8,400 178,622.91 /LS 178,623 348,639.91 /LS 348,640 08.40 Entrances, Storefronts and Curtain Walls 08.40.01.1049 Store Front Window System 08.40.01.00 Entrances, Storefronts and Curtain Walls Storefront system incl door & frame, 3/8" glass, bronze anodized 4,022.00 SF --120,660 --30.00 /SF 120,660 54.47 /SF 219,091 08.40.01.00 Entrances, Storefronts and Curtain Walls 4,022.00 SF 120,660 30.00 /SF 120,660 54.47 /SF 219,091 08.40.01.1049 Store Front Window System 1.00 LS 120,660 120,660.00 /LS 120,660 219,090.82 /LS 219,091 08.40 Entrances, Storefronts and Curtain Walls 1.00 LS 120,660 120,660.00 /LS 120,660 219,090.82 /LS 219,091 08.60 Roof Windows and Skylights 08.50.02.1048 Skylights 08.50.02.10 Roof Windows, Skylights Skylight, plastic dome, single w/ curb, to 20 sf 80.00 sf --1,440 --18.00 /sf 1,440 32.68 /sf 2,615 08.50.02.10 Roof Windows, Skylights 4.00 EA 1,440 360.00 /EA 1,440 653.68 /EA 2,615 08.50.02.1048 Skylights 4.00 EA 1,440 360.00 /EA 1,440 653.68 /EA 2,615 08.60 Roof Windows and Skylights 4.00 EA 1,440 360.00 /EA 1,440 653.68 /EA 2,615 08.90 Louvers and Vents 08.90.01.1053 Louvers 08.90.01.00 Louvers and Vents Aluminum louvers, fixed blade, mullion type, stormproof 204.00 sf 58.344 4,417 8,466 ---63.15 /sf 12,883 123.23 /sf 25,140 08.90.01.00 Louvers and Vents 7.00 EA 58.344 4,417 8,466 1,840.43 /EA 12,883 3,591.38 /EA 25,140 08.90.01.1053 Louvers 1.00 LS 58.344 4,417 8,466 12,882.99 /LS 12,883 25,139.66 /LS 25,140 08.90 Louvers and Vents 1.00 LS 58.344 4,417 8,466 12,882.99 /LS 12,883 25,139.66 /LS 25,140 08.0 Openings 1.00 LS 1,064.344 69,960 113,146 130,500 313,605.90 /LS 313,606 595,485.09 /LS 595,485 09.0 Finishes 09.20 Plaster and Gypsum Board 09.20.01.1054 Drywall Metal studs Building A 09.20.01.00 Finishes, Plaster & Gypsum Board Wall insulation, fiberglass, 6" thick, R19 7,272.00 sf --6,545 --0.90 /sf 6,545 1.63 /sf 11,884 Ceiling insulation, fiberglass, 9" thick, R30 1,256.00 sf --1,570 --1.25 /sf 1,570 2.27 /sf 2,851 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 39 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 09.20.01.00 Finishes, Plaster & Gypsum Board Gypsum drywall, 5/8" thick, on ceilings, level 4 finish 1,265.00 sf --2,214 --1.75 /sf 2,214 3.18 /sf 4,020 Grid ceiling suspension, direct hung w/ furring channels, 16" o.c.1,265.00 sf --2,846 --2.25 /sf 2,846 4.09 /sf 5,168 Partition stud wall, 5/8" gyp brd both sides, fire resistant, 6" thick 7,272.00 SF --36,360 --5.00 /SF 36,360 9.08 /SF 66,021 09.20.01.00 Finishes, Plaster & Gypsum Board 7,272.00 SF 49,535 6.81 /SF 49,535 12.37 /SF 89,944 09.20.01.1054 Drywall Metal studs Building A 1.00 LS 49,535 49,534.80 /LS 49,535 89,943.79 /LS 89,944 09.20.01.1055 Drywall Metal studs Building B 09.20.01.00 Finishes, Plaster & Gypsum Board Wall insulation, fiberglass, 6" thick, R19 10,534.00 sf --9,481 --0.90 /sf 9,481 1.63 /sf 17,215 Ceiling insulation, fiberglass, 9" thick, R30 312.00 sf --390 --1.25 /sf 390 2.27 /sf 708 Gypsum drywall, 5/8" thick, on ceilings, level 4 finish 312.00 sf --546 --1.75 /sf 546 3.18 /sf 991 Grid ceiling suspension, direct hung w/ furring channels, 16" o.c.312.00 sf --702 --2.25 /sf 702 4.09 /sf 1,275 Partition stud wall, 5/8" gyp brd both sides, fire resistant, 6" thick 10,534.00 SF --52,670 --5.00 /SF 52,670 9.08 /SF 95,637 09.20.01.00 Finishes, Plaster & Gypsum Board 10,534.00 SF 63,789 6.06 /SF 63,789 11.00 /SF 115,825 09.20.01.1055 Drywall Metal studs Building B 1.00 LS 63,789 63,788.60 /LS 63,789 115,825.43 /LS 115,825 09.20.01.1056 Drywall Metal studs Building C 09.20.01.00 Finishes, Plaster & Gypsum Board Wall insulation, fiberglass, 6" thick, R19 35,214.00 SF --31,693 --0.90 /SF 31,693 1.63 /SF 57,546 Ceiling insulation, fiberglass, 9" thick, R30 6,153.00 sf --7,691 --1.25 /sf 7,691 2.27 /sf 13,966 Gypsum drywall, 5/8" thick, on ceilings, level 4 finish 6,416.00 sf --11,228 --1.75 /sf 11,228 3.18 /sf 20,387 Grid ceiling suspension, direct hung w/ furring channels, 16" o.c.6,416.00 sf --14,436 --2.25 /sf 14,436 4.09 /sf 26,212 Partition stud wall, 5/8" gyp brd both sides, fire resistant, 6" thick 35,214.00 sf --176,070 --5.00 /sf 176,070 9.08 /sf 319,703 09.20.01.00 Finishes, Plaster & Gypsum Board 35,214.00 SF 241,118 6.85 /SF 241,118 12.43 /SF 437,815 09.20.01.1056 Drywall Metal studs Building C 1.00 LS 241,118 241,117.85 /LS 241,118 437,814.56 /LS 437,815 09.20 Plaster and Gypsum Board 1.00 LS 354,441 354,441.25 /LS 354,441 643,583.78 /LS 643,584 09.30 Tiling 09.30.01.1060 Tile 09.30.01.00 Finishes, Tile Ceramic tile base, 4" high, thinset 969.00 lf --9,690 --10.00 /lf 9,690 18.16 /lf 17,595 Ceramic tile floors, 2" x 2", thinset 1,646.00 SF --13,168 --8.00 /SF 13,168 14.53 /SF 23,910 Ceramic tile walls, 4" x 4", thinset 2,453.00 SF --14,718 --6.00 /SF 14,718 10.89 /SF 26,724 09.30.01.00 Finishes, Tile 4,099.00 SF 37,576 9.17 /SF 37,576 16.65 /SF 68,229 09.30.01.1060 Tile 4,099.00 SF 37,576 9.17 /SF 37,576 16.65 /SF 68,229 09.30 Tiling 1.00 LS 37,576 37,576.00 /LS 37,576 68,229.36 /LS 68,229 09.50 Ceilings 09.50.01.1057 Accoustical Ceiling Building B 09.50.01.10 Finishes, Acoustical Panel Ceilings Suspended accoustical ceiling, complete, 2' x 4' x 3/4" mineral fiber 1,666.00 SF --6,664 --4.00 /SF 6,664 7.26 /SF 12,100 Sound attenuation, urethane plastic foam, 4" thick 1,666.00 sf --9,996 --6.00 /sf 9,996 10.89 /sf 18,150 09.50.01.10 Finishes, Acoustical Panel Ceilings 1,666.00 SF 16,660 10.00 /SF 16,660 18.16 /SF 30,251 09.50.01.1057 Accoustical Ceiling Building B 1,666.00 SF 16,660 10.00 /SF 16,660 18.16 /SF 30,251 09.50.01.1058 Accoustical Ceiling Building C 09.50.01.10 Finishes, Acoustical Panel Ceilings Suspended accoustical ceiling, complete, 2' x 4' x 3/4" mineral fiber 2,263.00 SF --9,052 --4.00 /SF 9,052 7.26 /SF 16,436 Sound attenuation, urethane plastic foam, 4" thick 2,263.00 sf --13,578 --6.00 /sf 13,578 10.89 /sf 24,655 09.50.01.10 Finishes, Acoustical Panel Ceilings 2,263.00 SF 22,630 10.00 /SF 22,630 18.16 /SF 41,091 09.50.01.1058 Accoustical Ceiling Building C 2,263.00 SF 22,630 10.00 /SF 22,630 18.16 /SF 41,091 09.50.01.1072 Suspended Wood Ceilings Building A 09.50.01.20 Finishes, Specialty Ceilings Suspended Ceiling System, Wood Ceiling Allowance 3,100.00 SF --108,500 35.00 /SF 108,500 63.55 /SF 197,011 09.50.01.20 Finishes, Specialty Ceilings 3,100.00 SF 108,500 35.00 /SF 108,500 63.55 /SF 197,011 09.50.01.1072 Suspended Wood Ceilings Building A 3,100.00 SF 108,500 35.00 /SF 108,500 63.55 /SF 197,011 09.50.01.1073 Suspended Wood Ceilings Building C 09.50.01.20 Finishes, Specialty Ceilings Suspended Ceiling System, Wood Ceiling Allowance 4,650.00 SF --162,750 35.00 /SF 162,750 63.55 /SF 295,517 09.50.01.20 Finishes, Specialty Ceilings 4,650.00 SF 162,750 35.00 /SF 162,750 63.55 /SF 295,517 09.50.01.1073 Suspended Wood Ceilings Building C 4,650.00 SF 162,750 35.00 /SF 162,750 63.55 /SF 295,517 09.50 Ceilings 1.00 LS 39,290 271,250 310,540.00 /LS 310,540 563,869.23 /LS 563,869 09.60 Flooring 09.60.01.1061 Terrazzo 09.60.01.30 Finishes, Terrazzo Flooring Premium for Venetian terrazzo topping, to 1"1,986.00 SF 367.410 19,609 11,856 -2,482 -17.09 /SF 33,948 34.35 /SF 68,210 09.60.01.30 Finishes, Terrazzo Flooring 1,986.00 SF 367.410 19,609 11,856 2,482 17.09 /SF 33,948 34.35 /SF 68,210 09.60.01.1061 Terrazzo 1,986.00 SF 367.410 19,609 11,856 2,482 17.09 /SF 33,948 34.35 /SF 68,210 09.60.01.1062 Resilient Floor Tile 09.60.01.20 Finishes, Resilient Flooring Resilient base cove, rubber or vinyl, 4" high 750.00 lf --1,313 --1.75 /lf 1,313 3.18 /lf 2,383 Vinyl composition tile, 1/8" thick, solid 3,380.00 SF --10,140 --3.00 /SF 10,140 5.45 /SF 18,412 09.60.01.20 Finishes, Resilient Flooring 3,380.00 SF 11,453 3.39 /SF 11,453 6.15 /SF 20,795 09.60.01.1062 Resilient Floor Tile 3,380.00 SF 11,453 3.39 /SF 11,453 6.15 /SF 20,795 09.60.01.1063 Rubber Floor Covering Allowance 09.60.01.00 Finishes, Flooring Resilient Flooring, rubber, sheet goods, 3' w, 1/8" thick 10,860.00 SF 724.036 43,080 77,106 ---11.07 /SF 120,186 21.62 /SF 234,847 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 40 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 09.60.01.00 Finishes, Flooring 10,860.00 SF 724.036 43,080 77,106 11.07 /SF 120,186 21.62 /SF 234,847 09.60.01.1063 Rubber Floor Covering Allowance 10,860.00 SF 724.036 43,080 77,106 11.07 /SF 120,186 21.62 /SF 234,847 09.60 Flooring 1.00 LS 1,091.446 62,690 88,962 11,453 2,482 165,586.70 /LS 165,587 323,851.74 /LS 323,852 09.70 Wall Finishes 09.70.01.1059 Accoustical Wall Treatment 09.70.01.00 Finishes, Wall Finishes Acoustical wall panels, fiberglass, cemented, 1" thick 246.00 SF --2,214 --9.00 /SF 2,214 16.34 /SF 4,020 09.70.01.00 Finishes, Wall Finishes 246.00 SF 2,214 9.00 /SF 2,214 16.34 /SF 4,020 09.70.01.1059 Accoustical Wall Treatment 246.00 SF 2,214 9.00 /SF 2,214 16.34 /SF 4,020 09.70 Wall Finishes 1.00 LS 2,214 2,214.00 /LS 2,214 4,020.11 /LS 4,020 09.90 Painting and Coating 09.90.01.1076 Painting Allowance 09.90.01.00 Finishes, Architectural Painting Painting Allowance 1.00 ls -126,815 -126,815.00 /ls 126,815 271,418.34 /ls 271,418 09.90.01.00 Finishes, Architectural Painting 25,363.00 SF 126,815 5.00 /SF 126,815 10.70 /SF 271,418 09.90.01.1076 Painting Allowance 1.00 LS 126,815 126,815.00 /LS 126,815 271,418.34 /LS 271,418 09.90 Painting and Coating 1.00 LS 126,815 126,815.00 /LS 126,815 271,418.34 /LS 271,418 09.0 Finishes 1.00 LS 1,091.446 62,690 88,962 444,974 129,297 271,250 997,172.95 /LS 997,173 1,874,972.56 /LS 1,874,973 10.0 Specialties 10.00 Specialties 10.00.04.1065 Lockers 10.00.04.00 Specialties Lockers Lockers, wire meshed wardrobe, fl mtd,9.00 ea 9.603 727 3,600 ---480.78 /ea 4,327 923.93 /ea 8,315 Lockers, steel, baked enamel, 12" x 18" x 72"64.00 ea --14,400 --225.00 /ea 14,400 408.55 /ea 26,147 Lockers, steel, baked enamel, 12" x 18" x 36"16.00 ea --3,200 --200.00 /ea 3,200 363.15 /ea 5,810 Locker benches, laminated top only 81.00 lf --1,620 --20.00 /lf 1,620 36.32 /lf 2,942 Locker bench pedestals, steel pipe 22.00 ea --1,430 --65.00 /ea 1,430 118.03 /ea 2,597 10.00.04.00 Specialties Lockers 1.00 LS 9.603 727 3,600 20,650 24,977.00 /LS 24,977 45,811.05 /LS 45,811 10.00.04.1065 Lockers 1.00 LS 9.603 727 3,600 20,650 24,977.00 /LS 24,977 45,811.05 /LS 45,811 10.00.05.1070 Fire Extinguishers 10.00.05.00 Specialties Fire Protection Specialties Fire extinguisher cabinets, recessed, 8" x 12" x 27", steel 16.00 EA 32.000 2,085 960 ---190.30 /EA 3,045 382.38 /EA 6,118 Fire extinguisher, portable, dry chemical, 10 lb 16.00 ea --1,200 --75.00 /ea 1,200 136.18 /ea 2,179 10.00.05.00 Specialties Fire Protection Specialties 16.00 EA 32.000 2,085 960 1,200 265.30 /EA 4,245 518.57 /EA 8,297 10.00.05.1070 Fire Extinguishers 16.00 EA 32.000 2,085 960 1,200 265.30 /EA 4,245 518.57 /EA 8,297 10.00.06.1052 Operable Partitions 10.00.06.00 Specialties Partitions Partitions, vinyl clad wood or steel, electric operation, 5.0 psf 230.00 sf 23.000 1,542 11,385 ---56.20 /sf 12,927 107.54 /sf 24,735 10.00.06.00 Specialties Partitions 1.00 EA 23.000 1,542 11,385 12,926.58 /EA 12,927 24,734.80 /EA 24,735 10.00.06.1052 Operable Partitions 1.00 EA 23.000 1,542 11,385 12,926.58 /EA 12,927 24,734.80 /EA 24,735 10.00.07.1064 Toilet Accessories 10.00.07.00 Specialties Toilet & Bath Accessories Shower curtain rod, stainless, 5' long, 1" diameter 13.00 ea 7.995 536 449 ---75.72 /ea 984 150.35 /ea 1,955 Grab bar, straight, 1-1/4" diameter, stainless, 30" long 7.00 ea 2.548 171 221 ---55.90 /ea 391 109.96 /ea 770 Grab bar, straight, 1-1/4" diameter, stainless, 36" long 7.00 ea 2.800 188 273 ---65.81 /ea 461 129.14 /ea 904 Mirror, w/ 3/4" stainless frame, 48" x 24", w/ 5" stainless shelf 9.00 ea 7.200 483 1,926 ---267.62 /ea 2,409 515.77 /ea 4,642 Robe hook, single, regular 54.00 ea 11.988 804 610 ---26.18 /ea 1,414 52.09 /ea 2,813 Soap dispenser, chrome, surface/wall mounted, liquid 16.00 ea 6.400 429 672 ---68.81 /ea 1,101 134.82 /ea 2,157 Toilet seat cover dispenser, stainless, surface mounted 13.00 ea 6.929 464 390 ---65.73 /ea 854 130.49 /ea 1,696 Toilet tissue dispenser, surface mounted, stainless, double roll 13.00 ea 4.329 290 293 ---44.82 /ea 583 88.64 /ea 1,152 Towel dispenser, stainless, surface mounted 12.00 ea 6.000 402 402 ---67.01 /ea 804 132.55 /ea 1,591 Toilet cubicles, floor & ceiling anchored, phenolic 25.00 ea 80.000 5,326 21,125 ---1,058.02 /ea 26,451 2,039.23 /ea 50,981 Toilet Accessories, sanitary napkin/tampon dispenser recessed 3.00 ea 1.600 107 1,860 ---655.50 /ea 1,967 1,247.06 /ea 3,741 10.00.07.00 Specialties Toilet & Bath Accessories 1.00 LS 137.789 9,198 28,220 37,417.80 /LS 37,418 72,401.08 /LS 72,401 10.00.07.1064 Toilet Accessories 1.00 LS 137.789 9,198 28,220 37,417.80 /LS 37,418 72,401.08 /LS 72,401 10.00.99.1066 Marker Boards 10.00.99.00 Specialties, Other Chalkboards, liquid chalk, felt tip markers 25.00 EA -57 ---2.28 /EA 57 4.32 /EA 108 (horz. or vert.) markerboards,666.00 sf 66.600 4,995 6,660 ---17.50 /sf 11,655 34.40 /sf 22,913 10.00.99.00 Specialties, Other 1.00 LS 66.600 4,995 6,717 11,712.00 /LS 11,712 23,020.62 /LS 23,021 10.00.99.1066 Marker Boards 25.00 EA 66.600 4,995 6,717 468.48 /EA 11,712 920.82 /EA 23,021 10.00.99.1067 Clothing Rods 10.00.99.00 Specialties, Other Toilet Accessories, shower curtain rod, chrome, 1-1/4" diameter x 5'5.00 ea 3.077 205 163 ---73.47 /ea 367 146.04 /ea 730 10.00.99.00 Specialties, Other 1.00 LS 3.077 205 163 367.33 /LS 367 730.18 /LS 730 10.00.99.1067 Clothing Rods 1.00 LS 3.077 205 163 367.33 /LS 367 730.18 /LS 730 10.00 Specialties 1.00 LS 272.069 18,751 51,044 21,850 91,645.57 /LS 91,646 174,994.77 /LS 174,995 10.0 Specialties 1.00 LS 272.069 18,751 51,044 21,850 91,645.57 /LS 91,646 174,994.77 /LS 174,995 11.0 Commercial Equipment 11.00 Commercial Equipment 11.00.99.1068 Appliances 11.00.99.00 Equipment, Other 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 41 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 11.00.99.00 Equipment, Other Cooking range, residential appliances, free standing, 1 oven, 30" wide, maximum 2.00 ea 8.000 419 3,950 ---2,184.30 /ea 4,369 4,170.94 /ea 8,342 Microwave ovens, residential appliances, 1.5 C.F., maximum 4.00 ea 16.000 1,156 1,900 ---763.99 /ea 3,056 1,495.43 /ea 5,982 Appliances, deep freeze, 30 C.F., maximum 1.00 ea 5.333 279 850 ---1,129.06 /ea 1,129 2,184.90 /ea 2,185 Appliances, dishwasher, built-in, 4 or more cycles, maximum 2.00 ea 16.000 1,197 2,500 ---1,848.75 /ea 3,697 3,601.67 /ea 7,203 Appliances, dryer, automatic, minimum 1.00 ea 5.333 312 298 ---609.88 /ea 610 1,207.52 /ea 1,208 Hood for range, 2 speed, vented, 42" wide, maximum 2.00 ea 10.667 750 3,900 ---2,324.79 /ea 4,650 4,464.98 /ea 8,930 Appliances, refrigerator, no frost, 10 C.F. to 12 C.F. maximum 4.00 ea 10.667 558 2,140 ---674.53 /ea 2,698 1,300.73 /ea 5,203 Appliances, refrigerator, no frost, 18 C.F. to 20 C.F., minimum 4.00 ea 8.000 419 3,000 ---854.65 /ea 3,419 1,635.82 /ea 6,543 Appliances, refrigerator, no frost, 21 C.F. to 29 C.F., maximum 2.00 ea 10.667 558 7,000 ---3,779.06 /ea 7,558 7,202.07 /ea 14,404 Appliances, washing machine, automatic, minimum 1.00 ea 2.667 207 565 ---771.50 /ea 772 1,495.68 /ea 1,496 Appliances, vent kits for dryers 1.00 ea 0.800 53 40 ---93.26 /ea 93 185.58 /ea 186 11.00.99.00 Equipment, Other 1.00 LS 94.133 5,907 26,143 32,050.16 /LS 32,050 61,680.87 /LS 61,681 11.00.99.1068 Appliances 1.00 LS 94.133 5,907 26,143 32,050.16 /LS 32,050 61,680.87 /LS 61,681 11.00 Commercial Equipment 1.00 LS 94.133 5,907 26,143 32,050.16 /LS 32,050 61,680.87 /LS 61,681 11.0 Commercial Equipment 1.00 LS 94.133 5,907 26,143 32,050.16 /LS 32,050 61,680.87 /LS 61,681 12.0 Furnishings 12.00 Furnishings 12.00.01.1069 Lab Casework 12.00.01.00 Furnishings, Casework & Countertops Laboratory equipment, fume hood, with countertop & base, special, excl. HVAC, maximum 15.00 lf 141.176 9,398 14,925 ---1,621.53 /lf 24,323 3,176.19 /lf 47,643 Laboratory equipment, fumehood ductwork connection, maximum 2.00 hood 64.000 4,845 12,550 ---8,697.59 /hood 17,395 16,877.51 /hood 33,755 Laboratory Casework, cabinets, base, drawer units, metal 190.00 lf 168.889 11,243 101,650 ---594.17 /lf 112,893 1,134.96 /lf 215,642 Laboratory Casework, wall cabinets, with doors, 12" x 31"57.00 lf 45.600 3,036 22,230 ---443.26 /lf 25,266 848.23 /lf 48,349 Laboratory counter tops, not incl base cabinets, acidproof, max cost 666.00 sf 152.228 10,134 31,635 ---62.72 /sf 41,769 121.32 /sf 80,797 Solid Surface Countertops, acrylic polymer, premium patterned colors, pricing for orders of 51 - 99 LF, 25" wide 99.00 lf 66.000 4,394 10,791 ---153.38 /lf 15,185 297.91 /lf 29,493 12.00.01.00 Furnishings, Casework & Countertops 1.00 LS 637.893 43,049 193,781 236,829.70 /LS 236,830 455,679.31 /LS 455,679 12.00.01.1069 Lab Casework 1.00 LS 637.893 43,049 193,781 236,829.70 /LS 236,830 455,679.31 /LS 455,679 12.00 Furnishings 1.00 LS 637.893 43,049 193,781 236,829.70 /LS 236,830 455,679.31 /LS 455,679 12.0 Furnishings 1.00 LS 637.893 43,049 193,781 236,829.70 /LS 236,830 455,679.31 /LS 455,679 14.0 Conveying Equipment 14.00 Conveying Equipment 14.00.01.1075 Elevator 14.00.01.00 Elevators Elevators, holeless hyd passenger, 2000 lb, 2 story 1.00 ea --75,000 --75,000.00 /ea 75,000 136,182.75 /ea 136,183 14.00.01.00 Elevators 1.00 LS 75,000 75,000.00 /LS 75,000 136,182.75 /LS 136,183 14.00.01.1075 Elevator 1.00 LS 75,000 75,000.00 /LS 75,000 136,182.75 /LS 136,183 14.00 Conveying Equipment 1.00 LS 75,000 75,000.00 /LS 75,000 136,182.75 /LS 136,183 14.0 Conveying Equipment 1.00 LS 75,000 75,000.00 /LS 75,000 136,182.75 /LS 136,183 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.1071 Fire Sprinklers 21.05.01.00 Mechanical, Fire Sprinklers System Fire Sprinkler Risers 3.00 ea -10,500 --3,500.00 /ea 10,500 5,830.19 /ea 17,491 Fire suppression system, sprinkler head 254.00 ea 127.000 9,708 1,049 ---42.35 /ea 10,757 88.78 /ea 22,549 3/4" black steel M.I., 150#, screwed, ELL, 90 508.00 ea 264.160 20,193 203 ---40.15 /ea 20,396 84.76 /ea 43,057 3/4" black steel M.I., 150#, screwed, reducer 254.00 ea 132.080 10,096 152 ---40.35 /ea 10,249 85.15 /ea 21,627 3/4" black steel M.I., 150#, screwed, nipple, 2' length 508.00 ea 264.160 20,193 864 ---41.45 /ea 21,056 87.28 /ea 44,341 11/2" galv. steel, M.I., 150#, screwed, reducing tee 254.00 ea 302.260 23,105 1,041 ---95.07 /ea 24,146 200.16 /ea 50,839 Clevis hanger, CS, 1/4" - 2"254.00 ea 127.000 9,708 1,270 ---43.22 /ea 10,978 90.47 /ea 22,979 21.05.01.00 Mechanical, Fire Sprinklers System 1.00 LS 1,216.660 93,003 4,580 10,500 108,082.33 /LS 108,082 222,883.37 /LS 222,883 21.05.01.1071 Fire Sprinklers 1.00 LS 1,216.660 93,003 4,580 10,500 108,082.33 /LS 108,082 222,883.37 /LS 222,883 21.00 Fire Suppression 1.00 LS 1,216.660 93,003 4,580 10,500 108,082.33 /LS 108,082 222,883.37 /LS 222,883 21.0 Fire Suppression 1.00 LS 1,216.660 93,003 4,580 10,500 108,082.33 /LS 108,082 222,883.37 /LS 222,883 22.0 Plumbing 22.00 Plumbing 22.00.01.1108 Plumbing Allowance 22.00.01.00 Mechanical, Plumbing Plumbing Allowance 1.00 ls --400,000 400,000.00 /ls 400,000 666,307.97 /ls 666,308 22.00.01.00 Mechanical, Plumbing 1.00 LS 400,000 400,000.00 /LS 400,000 666,307.97 /LS 666,308 22.00.01.1108 Plumbing Allowance 1.00 LS 400,000 400,000.00 /LS 400,000 666,307.97 /LS 666,308 22.00 Plumbing 1.00 LS 400,000 400,000.00 /LS 400,000 666,307.97 /LS 666,308 22.0 Plumbing 1.00 LS 400,000 400,000.00 /LS 400,000 666,307.97 /LS 666,308 23.0 HVAC 23.00 HVAC 23.00.02.1107 HVAC Allowance 23.00.02.00 Mechanical, HVAC HVAC Allowance 1.00 ls --700,000 700,000.00 /ls 700,000 1,166,038.97 /ls 1,166,039 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 42 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 23.00.02.00 Mechanical, HVAC 1.00 LS 700,000 700,000.00 /LS 700,000 1,166,038.97 /LS 1,166,039 23.00.02.1107 HVAC Allowance 1.00 LS 700,000 700,000.00 /LS 700,000 1,166,038.97 /LS 1,166,039 23.00 HVAC 1.00 LS 700,000 700,000.00 /LS 700,000 1,166,038.97 /LS 1,166,039 23.0 HVAC 25,222.00 SF 700,000 27.75 /SF 700,000 46.23 /SF 1,166,039 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0003 Site Electrical, Manholes/Handholes 26.10.04.00 Site Electrical, Manholes/Handholes Elctrc undrgr ducts and manhls,man holes,precast w/iron racks&pulling irons,ci frame and cover,6'10'7',excluds excavtn,backfll and cast place concrete 1.00 EA 31.111 1,764 3,675 -246 -5,685.57 /EA 5,686 12,829.84 /EA 12,830 26.10.04.00 Site Electrical, Manholes/Handholes 1.00 EA 31.111 1,764 3,675 246 5,685.57 /EA 5,686 12,829.84 /EA 12,830 26.10.01.0003 Site Electrical, Manholes/Handholes 1.00 EA 31.111 1,764 3,675 246 5,685.57 /EA 5,686 12,829.84 /EA 12,830 26.10.01.0011 Miscellaneous Grounding 26.10.05.00 Site Electrical, Grounding Miscellaneous Grounding 1.00 ea 19.400 1,382 571 ---1,952.65 /ea 1,953 4,516.91 /ea 4,517 26.10.05.00 Site Electrical, Grounding 1.00 LS 19.400 1,382 571 1,952.65 /LS 1,953 4,516.91 /LS 4,517 26.10.01.0011 Miscellaneous Grounding 1.00 LS 19.400 1,382 571 1,952.65 /LS 1,953 4,516.91 /LS 4,517 26.10 Site Electrical 1.00 LS 50.511 3,146 4,246 246 7,638.22 /LS 7,638 17,346.75 /LS 17,347 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 2 95.00 LF 1.710 122 84 ---2.16 /LF 206 4.96 /LF 472 THHN-THWN Copper Stranded 1/C # 1/0 15.00 LF 0.330 24 20 ---2.92 /LF 44 6.68 /LF 100 THHN-THWN Copper Stranded 1/C # 2/0 255.00 LF 6.120 436 434 ---3.41 /LF 870 7.77 /LF 1,982 THHN-THWN Copper Stranded 1/C # 350 765.00 LF 30.600 2,179 3,422 ---7.32 /LF 5,601 16.54 /LF 12,654 THHN-THWN Copper Stranded 1/C # 500 320.00 LF 15.680 1,117 2,022 ---9.81 /LF 3,138 22.10 /LF 7,073 Copper EPR 133 % Insulated 15 KV # 4 Copper 30.00 LF 30.000 2,137 105 ---74.72 /LF 2,242 175.95 /LF 5,279 Compression Lug - # 4 3.00 E 0.600 43 9 ---17.21 /E 52 40.16 /E 120 Compression Lug - # 2 3.00 E 0.750 53 17 ---23.47 /E 70 54.51 /E 164 Compression Lug - 2/0 6.00 E 2.400 171 45 ---36.01 /E 216 83.81 /E 503 Compression Lug - 350 MCM 18.00 E 10.800 769 256 ---56.95 /E 1,025 132.15 /E 2,379 Compression Lug - 500 MCM 6.00 E 4.200 299 123 ---70.39 /E 422 162.84 /E 977 Equipment Hook-up, 3 phase,1.00 E 18.000 1,282 177 ---1,458.79 /E 1,459 3,416.82 /E 3,417 Equipment Testing & Commissioning 1.00 E 11.000 783 ----783.41 /E 783 1,850.99 /E 1,851 600V Megger Testing 16.00 E 4.000 285 ----17.81 /E 285 42.07 /E 673 Wire Markers 32.00 E 0.320 23 2 ---0.76 /E 24 1.79 /E 57 15 KV Outdoor Termination Kit - 1/C # 4 3.00 E 6.000 427 150 ---192.44 /E 577 446.20 /E 1,339 Switch Cable Lugs 6.00 E 6.000 427 600 ---171.22 /E 1,027 387.60 /E 2,326 Switch Hi-Pot Testing 6.00 E 24.000 1,709 ---284.88 /E 1,709 673.10 /E 4,039 26.15.01.00 Process Electrical, Wire/Cable 1,480.00 LF 172.510 12,286 7,466 13.35 /LF 19,752 30.68 /LF 45,403 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3"300.00 LF 97.500 6,944 7,638 ---48.61 /LF 14,582 110.53 /LF 33,159 PVC Coated 90 Ell 3"12.00 E 12.000 855 1,655 ---209.10 /E 2,509 470.69 /E 5,648 PVC Coated Coupling 3"44.00 E 6.600 470 1,901 ---53.90 /E 2,371 120.02 /E 5,281 PVC Coated Conduit Hub 3"8.00 E 8.800 627 1,620 ---280.84 /E 2,247 629.24 /E 5,034 PVC Coated Unistrut Straps 3"40.00 E 4.000 285 699 ---24.60 /E 984 55.17 /E 2,207 PVC Coated Unistrut Conduit Hanger Allowance 3"40.00 E 6.000 427 292 ---17.99 /E 720 41.27 /E 1,651 UA Sealtite Flex 2-1/2"5.00 lf 0.350 25 63 ---17.64 /lf 88 39.53 /lf 198 UA Sealtite Flex 3"6.00 lf 0.540 38 105 ---23.91 /lf 143 53.53 /lf 321 LT Flex Connector w/ Insul Throat Straight 2-1/2"1.00 E 0.180 13 206 ---218.47 /E 218 481.36 /E 481 LT Flex Connector w/ Insul Throat Straight 3"2.00 E 0.440 31 459 ---245.23 /E 490 540.50 /E 1,081 LT Flex Connector w/ Insul Throat 90 Deg 2-1/2"1.00 E 0.220 16 276 ---291.77 /E 292 642.59 /E 643 LT Flex Connector w/ Insul Throat 90 Deg 3"2.00 E 0.500 36 652 ---343.94 /E 688 757.36 /E 1,515 26.15.02.00 Process Electrical, Conduit 300.00 LF 137.130 9,766 15,567 84.45 /LF 25,333 190.73 /LF 57,218 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,780.00 LF 309.640 22,052 23,033 25.33 /LF 45,085 57.65 /LF 102,621 26.15 Process Electrical 1.00 LS 309.640 22,052 23,033 45,084.95 /LS 45,085 102,621.31 /LS 102,621 26.20 Facility Electrical 26.00.99.0001 Facility Electrical, Services & Distribution, Lighting 26.20.03.01 Facility Electrical Services & Distribution, Lighting Facility Electrical Services & Distribution, Lighting 25,222.00 SF -461,815 --18.31 /SF 461,815 34.16 /SF 861,640 26.20.03.01 Facility Electrical Services & Distribution, Lighting 25,222.00 SF 461,815 18.31 /SF 461,815 34.16 /SF 861,640 26.00.99.0001 Facility Electrical, Services & Distribution, Lighting 25,222.00 SF 461,815 18.31 /SF 461,815 34.16 /SF 861,640 26.20.01.0001 Facility Electrical, PV System, components and installation 26.20.01.01 Facility Electrical, PV System PV System, Photovoltaic components and installation (Future)0.00 kW --/kW /kW 26.20.01.01 Facility Electrical, PV System 0.00 /kW /kW 26.20.01.0001 Facility Electrical, PV System, components and installation 0.00 /kW /kW 26.20.01.0011 Facility Electrical, Grounding 26.20.09.00 Facility Electrical, Grounding Miscellaneous Grounding 25,222.00 sf 402.906 28,695 15,948 ---1.77 /sf 44,643 4.07 /sf 102,778 26.20.09.00 Facility Electrical, Grounding 1.00 LS 402.906 28,695 15,948 44,642.95 /LS 44,643 102,777.78 /LS 102,778 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 402.906 28,695 15,948 44,642.95 /LS 44,643 102,777.78 /LS 102,778 26.27.28.0001 Communication & Security 28.35.01.01 Communication & Security 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 43 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 28.35.01.01 Communication & Security Communication & Security 25,222.00 SF -187,399 --7.43 /SF 187,399 13.86 /SF 349,644 28.35.01.01 Communication & Security 25,222.00 SF 187,399 7.43 /SF 187,399 13.86 /SF 349,644 26.27.28.0001 Communication & Security 25,222.00 SF 187,399 7.43 /SF 187,399 13.86 /SF 349,644 26.20 Facility Electrical 1.00 LS 402.906 28,695 15,948 649,214 693,857.23 /LS 693,857 1,314,062.28 /LS 1,314,062 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.04.03 Electrical Equipment, Panels - Power 600 V Switchboard 10-SWBD-01 1.00 EA 0.010 1 ---0.71 /EA 1 1.70 /EA 2 Switchboard 10-SWBD-LV 1.00 EA 0.010 1 ---0.71 /EA 1 1.66 /EA 2 Switchboard instruments, ground fault protection, ground return path 2.00 ea 5.926 428 13,050 ---6,739.07 /ea 13,478 14,816.88 /ea 29,634 Voltage monitor systems, AC voltage remote, with internal modem 2.00 ea -10,350 ---5,175.00 /ea 10,350 11,350.19 /ea 22,700 Switchboards, circuit breaker, mold case, 3 pole, 4 wire, 600 amp 1.00 ea 17.021 1,230 8,475 ---9,704.75 /ea 9,705 21,493.58 /ea 21,494 Switchboards, circuit breaker, mold case, 3 pole, 4 wire, 1200 amp 1.00 ea 23.529 1,700 13,800 ---15,499.95 /ea 15,500 34,283.70 /ea 34,284 Switchboards, current/potential transformer metering compartment, 200 - 800 amp 1.00 ea 2.963 214 2,500 ---2,714.07 /ea 2,714 5,988.97 /ea 5,989 Switchboards, 3 current transformer, 1200 amp, factory installed 1.00 ea 2.963 214 4,800 ---5,014.07 /ea 5,014 11,033.51 /ea 11,034 Switchboards, distribution section, 480 V, 600 amp, excl breakers 1.00 ea 16.000 1,156 1,450 ---2,605.97 /ea 2,606 5,911.53 /ea 5,912 Switchboards, distribution section, 480 V, 1200 amp, excl breakers 1.00 ea 22.222 1,606 3,000 ---4,605.51 /ea 4,606 10,373.25 /ea 10,373 Circuit breakers, 3 pole, 600 V, 15 to 60 amp, FA frame, for feeder section 11.00 ea 16.604 1,200 7,260 ---769.05 /ea 8,460 1,705.23 /ea 18,758 Circuit breaker, 3 pole, 480 V, 125 to 400 amp, LA frame, for feeder section 11.00 ea 38.261 2,764 45,650 ---4,401.30 /ea 48,414 9,695.83 /ea 106,654 Circuit breaker, 3 pole, 600 V, 700 to 800 amp, MA frame, for feeder section 1.00 ea 6.154 445 8,000 ---8,444.60 /ea 8,445 18,596.65 /ea 18,597 26.25.04.03 Electrical Equipment, Panels - Power 600 V 2.00 EA 151.663 10,957 118,335 64,646.17 /EA 129,292 142,715.14 /EA 285,430 26.25.06.00 Electrical Equipment, Transformers - General Transformer, dry-type, nonventilated, 3 phase 480 V primary 120/208 V secondary, 225 kVA 1.00 EA 33.333 2,409 21,600 -162 -24,170.97 /EA 24,171 53,461.80 /EA 53,462 26.25.06.00 Electrical Equipment, Transformers - General 1.00 EA 33.333 2,409 21,600 162 24,170.97 /EA 24,171 53,461.80 /EA 53,462 26.25.01.0001 Electrical Equipment 1.00 LS 184.997 13,366 139,935 162 153,463.31 /LS 153,463 338,892.07 /LS 338,892 26.25.01.0300 Electrical Equipment, Transformers 300kVA 26.25.06.00 Electrical Equipment, Transformers - General Switch, 13.8 kV, 600 amp w/CLF fuses, NEMA 3R 1.00 E 12,000 ---12,000.00 /E 12,000 26,319.25 /E 26,319 Transformer Mounting Hardware, 300 KVA 1.00 E 1.000 71 150 ---221.22 /E 221 497.26 /E 497 Transformer, liquid-filled, 5 kV or 15 kV primary, 277/480 V secondary, 3 phase, 300 kVA, pad mounted 1.00 EA 44.444 3,212 28,220 -216 -31,647.96 /EA 31,648 70,010.28 /EA 70,010 26.25.06.00 Electrical Equipment, Transformers - General 1.00 EA 45.444 3,283 40,370 216 43,869.18 /EA 43,869 96,826.79 /EA 96,827 26.25.01.0300 Electrical Equipment, Transformers 300kVA 1.00 EA 45.444 3,283 40,370 216 43,869.18 /EA 43,869 96,826.79 /EA 96,827 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 100.000 7,122 ----7,121.90 /LS 7,122 16,827.42 /LS 16,827 26.00.02.00 Electrical, Testing 1.00 LS 100.000 7,122 7,121.90 /LS 7,122 16,827.42 /LS 16,827 26.25.99.0001 Electrical, Testing 1.00 LS 100.000 7,122 7,121.90 /LS 7,122 16,827.42 /LS 16,827 26.25 Electrical Equipment 1.00 LS 330.441 23,772 180,305 378 204,454.39 /LS 204,454 452,546.28 /LS 452,546 26.0 Electrical Work 1.00 LS 1,093.498 77,665 223,532 649,214 624 951,034.79 /LS 951,035 1,886,576.62 /LS 1,886,577 31.0 Earthwork 31.20 Earthworks, Site 31.20.13.2001 Site Earthwork 31.20.13.00 Earthworks, Sitework, Fine Grading Rough Site Grading, Small Crew 5,800.00 SY 77.333 4,930 --5,070 -1.72 /SY 10,000 3.54 /SY 20,521 Survey: Pre-Excavation 1.00 LS 40.000 -7,500 --7,500.00 /LS 7,500 13,243.27 /LS 13,243 Construction Water for Compaction 15,000.00 gal -105 ---0.01 /gal 105 0.01 /gal 194 31.20.13.00 Earthworks, Sitework, Fine Grading 5,800.00 SY 117.333 4,930 105 7,500 5,070 3.04 /SY 17,605 5.85 /SY 33,958 31.20.13.2001 Site Earthwork 5,800.00 SY 117.333 4,930 105 7,500 5,070 3.04 /SY 17,605 5.85 /SY 33,958 31.20 Earthworks, Site 1.00 LS 117.333 4,930 105 7,500 5,070 17,605.08 /LS 17,605 33,957.58 /LS 33,958 31.0 Earthwork 1.00 LS 117.333 4,930 105 7,500 5,070 17,605.08 /LS 17,605 33,957.58 /LS 33,958 32.0 Exterior Improvements 32.50 Site, Improvements 32.40.07.0020 Courtyard Allowance 32.40.07.00 Site Improvements, Brick and Stone Pavers Brick paving, without joints, (4.5 brick/S.F.), 4" x 8" x 2-1/4"18,600.00 SF 2,705.370 160,107 43,338 ---10.94 /SF 203,445 21.62 /SF 402,141 Aggregate base, to 4" thick, for brick or other unit pavers 18,600.00 sf 178.560 9,499 8,184 -227 -0.96 /sf 17,910 1.86 /sf 34,679 Aggregate base, to 6" thick, for brick or other unit pavers 18,600.00 sf 228.780 12,171 9,765 -291 -1.20 /sf 22,226 2.32 /sf 43,104 Brick or other unit paver bedding, course washed sand bed, 2" thick 18,600.00 sf 178.560 9,499 5,208 -227 -0.80 /sf 14,934 1.57 /sf 29,194 32.40.07.00 Site Improvements, Brick and Stone Pavers 18,600.00 SF 3,291.270 191,276 66,495 744 13.90 /SF 258,515 27.37 /SF 509,118 32.40.07.0020 Courtyard Allowance 18,600.00 SF 3,291.270 191,276 66,495 744 13.90 /SF 258,515 27.37 /SF 509,118 32.50 Site, Improvements 1.00 LS 3,291.270 191,276 66,495 744 258,514.88 /LS 258,515 509,117.75 /LS 509,118 32.0 Exterior Improvements 1.00 LS 3,291.270 191,276 66,495 744 258,514.88 /LS 258,515 509,117.75 /LS 509,118 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.04.01 I&C, PLC Cabinets, Local Control Panels Network Hardware 1.00 EA 40.000 2,849 50,000 ---52,848.76 /EA 52,849 116,394.47 /EA 116,394 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 1.00 EA 40.000 2,849 50,000 52,848.76 /EA 52,849 116,394.47 /EA 116,394 40.90.06.01 I&C, Testing, Checkout & Comissioning 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 44 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Severe 1.00 ea 24.000 1,709 ---1,709.26 /ea 1,709 4,038.57 /ea 4,039 Pre-Operation Check 1.00 ea 0.250 18 ---17.80 /ea 18 42.07 /ea 42 Startup - Stand-By (Manhours)1.00 ea 0.100 7 ---7.12 /ea 7 16.83 /ea 17 Loop Check - Average 1.00 ea 0.500 36 ---35.61 /ea 36 84.14 /ea 84 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 24.850 1,770 1,769.79 /LS 1,770 4,181.61 /LS 4,182 40.90.99.01 I&C, Other Receive & Store Instrument 1.00 ea 0.350 25 0 ---24.94 /ea 25 58.93 /ea 59 Identification Tag - SS 1.00 ea 0.250 18 15 ---32.80 /ea 33 74.95 /ea 75 40.90.99.01 I&C, Other 1.00 LS 0.600 43 15 57.74 /LS 58 133.88 /LS 134 40.90.01.001 Instrumentation & Controls 1.00 LS 65.450 4,661 50,015 54,676.29 /LS 54,676 120,709.96 /LS 120,710 40.90 Instrumentation & Controls 1.00 LS 65.450 4,661 50,015 54,676.29 /LS 54,676 120,709.96 /LS 120,710 40.9 Instrumentation & Controls 1.00 LS 65.450 4,661 50,015 54,676.29 /LS 54,676 120,709.96 /LS 120,710 10.0 Water Resource Center and Associated Amenities 1.00 LS 18,271.596 1,165,879 1,491,582 2,385,666 161,919 1,452,250 6,657,296.64 /LS 6,657,297 12,476,326.76 /LS 12,476,327 10. W Water Resource Center Wetlands 02.1 WRC Site Work 03.10 Cast-In-Place Concrete Work 03.00.99.WRCSP Concrete Allowance for Wetland Specialties 03.00.99.00 Concrete, Other Allowance for Special Concrete Items at Wetlands 1.00 LS ---100,000 100,000.00 /LS 100,000 166,576.99 /LS 166,577 03.00.99.00 Concrete, Other 1.00 LS 100,000 100,000.00 /LS 100,000 166,576.99 /LS 166,577 03.00.99.WRCSP Concrete Allowance for Wetland Specialties 1.00 LS 100,000 100,000.00 /LS 100,000 166,576.99 /LS 166,577 03.00.99.WRCSP1 Pump Station Allowance 03.00.99.00 Concrete, Other Allowance for Pump Stations 1.00 LS ---100,000 100,000.00 /LS 100,000 166,577.01 /LS 166,577 03.00.99.00 Concrete, Other 1.00 LS 100,000 100,000.00 /LS 100,000 166,577.01 /LS 166,577 03.00.99.WRCSP1 Pump Station Allowance 1.00 LS 100,000 100,000.00 /LS 100,000 166,577.01 /LS 166,577 03.10 Cast-In-Place Concrete Work 100.00 CY 200,000 2,000.00 /CY 200,000 3,331.54 /CY 333,154 02.1 WRC Site Work 1.00 LS 200,000 200,000.00 /LS 200,000 333,154.00 /LS 333,154 32.0 Exterior Improvements 32.35 Site Landscaping 32.50.06.1134 Wetlands Allowance 32.50.06.00 Site Improvements, Wetlands Allowance Wetlands Pond Allowance 5,700.00 SF --28,500 5.00 /SF 28,500 8.83 /SF 50,324 32.50.06.00 Site Improvements, Wetlands Allowance 5,700.00 SF 28,500 5.00 /SF 28,500 8.83 /SF 50,324 32.50.06.1134 Wetlands Allowance 1.00 LS 28,500 28,500.00 /LS 28,500 50,324.46 /LS 50,324 32.35 Site Landscaping 1.00 LS 28,500 28,500.00 /LS 28,500 50,324.46 /LS 50,324 32.0 Exterior Improvements 1.00 LS 28,500 28,500.00 /LS 28,500 50,324.46 /LS 50,324 10.W Water Resource Center Wetlands 1.00 LS 228,500 228,500.00 /LS 228,500 383,478.46 /LS 383,478 11.0 Air Gap Building 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.1077 Air Gap Building Slab 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick Fine grade, for slab on grade, by hand 168.00 sf 1.176 61 5 ---0.39 /sf 66 0.80 /sf 134 Fill, gravel subbase, under building slab on grade 3.11 cy 1.556 80 92 ---55.22 /cy 172 108.92 /cy 339 Fill, sand subbase, under building slab on grade 2.07 cy 1.556 80 61 ---68.09 /cy 141 135.44 /cy 281 Slab on grade edge forms, 12" to 24"104.00 sf 22.880 1,506 104 ---15.48 /sf 1,610 31.76 /sf 3,303 Reinforcing in place, A615 Gr 60, priced per lbs.2,488.89 lb -1,244 996 --0.90 /lb 2,240 1.67 /lb 4,164 Concrete, ready mix, 4500 psi 12.44 CY -1,593 ---128.00 /CY 1,593 242.34 /CY 3,016 Add for concrete waste, 4500 psi 0.62 cy -80 ---128.00 /cy 80 242.36 /cy 151 Add amount for Fuel Surcharges - per concrete truck load 2.00 load -30 ---15.00 /load 30 28.40 /load 57 Add amount for Environmental Fee - per concrete truck load 2.00 load -12 ---6.00 /load 12 11.36 /load 23 Placing concrete, direct chute 12.44 cy 6.222 320 ----25.73 /cy 320 53.07 /cy 660 Finishing floors, monolithic, trowel finish (hand)168.00 SF 5.040 304 3 ---1.83 /SF 307 3.77 /SF 633 Curing, membrane spray 168.00 sf 0.336 17 7 ---0.14 /sf 24 0.29 /sf 48 Polyethelene vapor barrier, 10 mil thick 1.68 sq 0.370 24 18 ---24.94 /sq 42 49.64 /sq 83 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick 12.44 CY 39.135 2,391 3,249 996 533.25 /CY 6,636 1,035.95 /CY 12,891 03.10.05.1077 Air Gap Building Slab 168.00 SF 39.135 2,391 3,249 996 39.50 /SF 6,636 76.73 /SF 12,891 03.10.13.1077 Mechanical Pads 03.10.13.24 Cast-In-Place Concrete, Equipment Pads, 24" thick Fine grade, for slab on grade, by hand 39.00 sf 0.273 14 1 ---0.39 /sf 15 0.80 /sf 31 Concrete pumping, subcontract, all inclusive price 2.89 cy --43 --15.00 /cy 43 27.24 /cy 79 Edge forms, housekeeping pads >6" Deep 62.00 sf 15.500 1,020 93 ---17.95 /sf 1,113 36.78 /sf 2,280 Reinforcing in place, A615 Gr 60, priced per lbs.577.78 lb -289 231 --0.90 /lb 520 1.67 /lb 967 Concrete, ready mix, 4500 psi 2.89 CY -370 ---128.00 /CY 370 242.33 /CY 700 Add for concrete waste, 4500 psi 0.14 cy -18 ---128.00 /cy 18 242.29 /cy 35 Add amount for Fuel Surcharges - per concrete truck load 2.00 load -30 ---15.00 /load 30 28.41 /load 57 Add amount for Environmental Fee - per concrete truck load 2.00 load -12 ---6.00 /load 12 11.35 /load 23 Placing concrete, concrete pump 2.89 cy 2.167 111 ----38.59 /cy 111 79.60 /cy 230 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 45 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.13.24 Cast-In-Place Concrete, Equipment Pads, 24" thick Finish housekeeping pads 39.00 sf 1.560 94 1 ---2.44 /sf 95 5.03 /sf 196 Curing, membrane spray 39.00 sf 0.078 4 2 ---0.14 /sf 6 0.29 /sf 11 03.10.13.24 Cast-In-Place Concrete, Equipment Pads, 24" thick 2.89 CY 19.578 1,244 816 274 807.91 /CY 2,334 1,595.20 /CY 4,609 03.10.13.1077 Mechanical Pads 1.00 LS 19.578 1,244 816 274 2,334.06 /LS 2,334 4,608.53 /LS 4,609 03.10 Cast-In-Place Concrete Work 15.33 CY 58.712 3,635 4,065 1,270 585.00 /CY 8,970 1,141.33 /CY 17,500 03.0 Concrete Work 15.33 CY 58.712 3,635 4,065 1,270 585.00 /CY 8,970 1,141.33 /CY 17,500 04.0 Masonry 04.00 Masonry 04.00.02.1078 Masonry walls 04.00.02.08 Masonry Concrete Masonry Units, 8" Scaffolding, rented, 2 stories 832.00 sf --691 --0.83 /sf 691 1.51 /sf 1,254 Grout block cores, solid, 8" thick 832.00 sf --1,997 --2.40 /sf 1,997 4.36 /sf 3,626 Grout door frames, double opening 1.00 ea --45 --45.00 /ea 45 81.69 /ea 82 Anchor bolt, 5/8" diameter 40.00 ea --160 --4.00 /ea 160 7.26 /ea 291 Masonry reinforcing per square foot 832.00 sf --1,248 --1.50 /sf 1,248 2.72 /sf 2,266 Waterproof sealer, masonry, 2 coats 1,664.00 sf --1,664 --1.00 /sf 1,664 1.82 /sf 3,021 Concret block,decortv,grnd face,2000 psi,8"8"16",includs mortar and horzntl joint rnfrcng every other course,excluds scffldn,grout and verticl rnfrcng 832.00 SF 110.931 6,726 4,202 ---13.13 /SF 10,928 26.24 /SF 21,829 04.00.02.08 Masonry Concrete Masonry Units, 8"832.00 SF 110.931 6,726 4,202 5,804 20.11 /SF 16,732 38.90 /SF 32,369 04.00.02.1078 Masonry walls 832.00 SF 110.931 6,726 4,202 5,804 20.11 /SF 16,732 38.90 /SF 32,369 04.00 Masonry 832.00 SF 110.931 6,726 4,202 5,804 20.11 /SF 16,732 38.90 /SF 32,369 04.0 Masonry 832.00 SF 110.931 6,726 4,202 5,804 20.11 /SF 16,732 38.90 /SF 32,369 05.0 Metals 05.10 Structural Steel 05.10.01.1079 Structrual Steel 05.10.01.00 Metals, Structural Steel Structural steel one story with roof trusses, steel bearing 0.38 TN --863 --2,300.00 /TN 863 4,176.27 /TN 1,566 Metal deck, open type, galv., 1-1/2" deep, 20 gauge 168.00 sf --336 --2.00 /sf 336 3.63 /sf 610 05.10.01.00 Metals, Structural Steel 0.38 TN 1,199 3,196.00 /TN 1,199 5,803.20 /TN 2,176 05.10.01.1079 Structrual Steel 1.00 LS 1,199 1,198.50 /LS 1,199 2,176.20 /LS 2,176 05.10 Structural Steel 1.00 LS 1,199 1,198.50 /LS 1,199 2,176.20 /LS 2,176 05.0 Metals 1.00 LS 1,199 1,198.50 /LS 1,199 2,176.20 /LS 2,176 07.0 Thermal and Moisture Protection 07.50 Membrane Roofing 07.50.01.1080 TPO Roofing 07.50.01.00 Thermal & Moisture Protection, Built Up Roofing B/U roof, 4 ply glass fiber asph & gravl: NO insul, flash, or nailers 1.68 sq --353 --210.00 /sq 353 381.31 /sq 641 Cants, mineral or fiber, trapezoidal, 1" x 4" x 48"52.00 lf 1.280 83 16 ---1.89 /lf 98 3.86 /lf 201 07.50.01.00 Thermal & Moisture Protection, Built Up Roofing 168.00 SF 1.280 83 16 353 2.69 /SF 451 5.01 /SF 841 07.50.01.1080 TPO Roofing 1.00 LS 1.280 83 16 353 451.28 /LS 451 841.10 /LS 841 07.50 Membrane Roofing 1.00 LS 1.280 83 16 353 451.28 /LS 451 841.10 /LS 841 07.0 Thermal and Moisture Protection 1.00 LS 1.280 83 16 353 451.28 /LS 451 841.10 /LS 841 08.0 Openings 08.10 Doors and Frames 08.10.01.1081 Hollow Metal Doors 08.10.01.00 Openings, Doors, Frames and Hardware Commercial steel door, insulated, panel, 3'-0" x 7'0"2.00 EA 8.000 521 730 ---625.61 /EA 1,251 1,228.63 /EA 2,457 H M door frame, 7" double 1.00 ea 2.000 130 190 ---320.30 /ea 320 628.48 /ea 628 Door hardware, average - H.M., wood, or aluminum 2.00 set 8.000 521 700 ---610.61 /set 1,221 1,200.22 /set 2,400 08.10.01.00 Openings, Doors, Frames and Hardware 2.00 EA 18.000 1,173 1,620 1,396.37 /EA 2,793 2,743.09 /EA 5,486 08.10.01.1081 Hollow Metal Doors 1.00 LS 18.000 1,173 1,620 2,792.74 /LS 2,793 5,486.18 /LS 5,486 08.10 Doors and Frames 1.00 LS 18.000 1,173 1,620 2,792.74 /LS 2,793 5,486.18 /LS 5,486 08.0 Openings 1.00 LS 18.000 1,173 1,620 2,792.74 /LS 2,793 5,486.18 /LS 5,486 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 720.00 LF 5.040 359 89 ---0.62 /LF 448 1.45 /LF 1,043 Stakon Lug #12 - #10 24.00 E 2.400 171 6 ---7.37 /E 177 17.38 /E 417 Motor Hook-up, 3 phase, 10 hp 3.00 E 5.400 385 170 ---184.94 /E 555 427.36 /E 1,282 Motor Testing & Commissioning: 10HP / 480V / #12 3.00 E 2.100 150 ----49.85 /E 150 117.79 /E 353 600V Megger Testing 12.00 E 3.000 214 ----17.81 /E 214 42.07 /E 505 Wire Markers 24.00 E 0.240 17 1 ---0.76 /E 18 1.79 /E 43 26.15.01.00 Process Electrical, Wire/Cable 720.00 LF 18.180 1,295 266 2.17 /LF 1,561 5.06 /LF 3,644 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"150.00 LF 13.200 940 234 ---7.83 /LF 1,174 18.23 /LF 2,735 GRC Elbow 3/4"9.00 E 2.250 160 89 ---27.74 /E 250 63.85 /E 575 GRC Couplng 3/4"9.00 E 0.450 32 22 ---6.05 /E 54 13.87 /E 125 Rigid Conduit Hub 3/4"12.00 E 3.720 265 155 ---35.00 /E 420 80.52 /E 966 Malleable LB Condulet - 3/4"3.00 E 0.900 64 37 ---33.85 /E 102 77.86 /E 234 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 46 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit Unistrut Straps 3/4"21.00 E 0.630 45 39 ---3.98 /E 84 9.10 /E 191 Unistrut Conduit Hanger Allowance 3/4"21.00 E 0.840 60 21 ---3.85 /E 81 8.92 /E 187 EF Sealtite Flex 3/4"3.00 lf 0.090 6 7 ---4.61 /lf 14 10.46 /lf 31 LT Flex Connector Straight 3/4"6.00 E 0.540 38 30 ---11.45 /E 69 26.20 /E 157 26.15.02.00 Process Electrical, Conduit 150.00 LF 22.620 1,611 636 14.98 /LF 2,247 34.67 /LF 5,201 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 870.00 LF 40.800 2,906 902 4.38 /LF 3,808 10.17 /LF 8,845 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 1,080.00 LF 6.480 462 87 ---0.51 /LF 549 1.19 /LF 1,281 Pullstring 220.00 lf 1.320 94 11 ---0.48 /lf 105 1.12 /lf 246 Shielded PLTC / Inst Cable 1 Pair #16 300.00 LF 6.000 427 135 ---1.87 /LF 562 4.35 /LF 1,306 Termination Labor Only - # 16 - #14 69.00 E 6.900 491 ----7.12 /E 491 16.83 /E 1,161 Control Wire Testing 30.00 E 3.000 214 ----7.12 /E 214 16.83 /E 505 Wire Markers 69.00 E 0.690 49 3 ---0.76 /E 53 1.79 /E 124 26.15.01.00 Process Electrical, Wire/Cable 1,380.00 LF 24.390 1,737 236 1.43 /LF 1,973 3.35 /LF 4,623 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"450.00 LF 39.600 2,820 702 ---7.83 /LF 3,523 18.23 /LF 8,204 GRC Elbow 3/4"21.00 E 5.250 374 209 ---27.74 /E 583 63.86 /E 1,341 GRC Couplng 3/4"21.00 E 1.050 75 52 ---6.05 /E 127 13.86 /E 291 Rigid Conduit Hub 3/4"24.00 E 7.440 530 310 ---35.01 /E 840 80.52 /E 1,932 Malleable LB Condulet - 3/4"5.00 E 1.500 107 62 ---33.85 /E 169 77.85 /E 389 Unistrut Straps 3/4"61.00 E 1.830 130 113 ---3.98 /E 243 9.10 /E 555 Unistrut Conduit Hanger Allowance 3/4"61.00 E 2.440 174 61 ---3.85 /E 235 8.92 /E 544 EF Sealtite Flex 3/4"5.00 lf 0.150 11 12 ---4.61 /lf 23 10.46 /lf 52 LT Flex Connector Straight 3/4"10.00 E 0.900 64 50 ---11.45 /E 114 26.20 /E 262 26.15.02.00 Process Electrical, Conduit 450.00 LF 60.160 4,285 1,572 13.02 /LF 5,857 30.16 /LF 13,571 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 84.550 6,022 1,809 7,830.06 /LS 7,830 18,194.10 /LS 18,194 26.15 Process Electrical 1.00 LS 125.350 8,927 2,711 11,638.13 /LS 11,638 27,038.74 /LS 27,039 26.20 Facility Electrical 26.20.01.0011 Facility Electrical, Grounding 26.20.09.00 Facility Electrical, Grounding Miscellaneous Grounding 168.00 sf 10.080 718 399 ---6.65 /sf 1,117 15.31 /sf 2,571 26.20.09.00 Facility Electrical, Grounding 1.00 LS 10.080 718 399 1,116.89 /LS 1,117 2,571.33 /LS 2,571 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 10.080 718 399 1,116.89 /LS 1,117 2,571.33 /LS 2,571 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 300.00 LF 3.000 214 46 ---0.86 /LF 259 2.02 /LF 605 26.15.01.00 Process Electrical, Wire/Cable 300.00 LF 3.000 214 46 0.86 /LF 259 2.02 /LF 605 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"2.00 E 0.600 43 35 ---38.66 /E 77 88.41 /E 177 GRC Conduit @ Level 1 3/4"100.00 LF 7.000 499 156 ---6.55 /LF 655 15.20 /LF 1,520 Rigid Conduit Hub 3/4"6.00 E 1.860 132 78 ---35.01 /E 210 80.52 /E 483 Malleable LB Condulet - 3/4"3.00 E 0.900 64 37 ---33.85 /E 102 77.85 /E 234 Malleable T Condulet - 3/4"4.00 E 1.400 100 62 ---40.32 /E 161 92.66 /E 371 Unistrut Straps 3/4"15.00 E 0.450 32 28 ---3.98 /E 60 9.10 /E 136 Unistrut Conduit Hanger Allowance 3/4"15.00 E 0.600 43 15 ---3.85 /E 58 8.92 /E 134 Weatherproof Plate 1 Gang Switch 2.00 E 0.160 11 6 ---8.65 /E 17 19.94 /E 40 26.15.02.00 Process Electrical, Conduit 100.00 LF 12.970 924 416 13.40 /LF 1,340 30.95 /LF 3,095 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 2.00 E 0.300 21 8 ---14.72 /E 29 34.09 /E 68 Lighting Fixture TYPE 11 Wall Mtd LED 1.00 EA 2.000 145 565 ---709.50 /EA 710 1,580.60 /EA 1,581 Lighting Fixture TYPE 3 Ceiling Mtd LED 2.00 EA 7.273 525 1,400 ---962.72 /EA 1,925 2,156.04 /EA 4,312 26.20.03.00 Facility Electrical, Lighting 3.00 EA 9.573 691 1,973 888.12 /EA 2,664 1,986.95 /EA 5,961 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 25.543 1,829 2,434 4,263.06 /LS 4,263 9,660.01 /LS 9,660 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 150.00 LF 1.050 75 19 ---0.62 /LF 93 1.45 /LF 217 FS2 - 1 Gang Box 3/4"1.00 E 0.300 21 17 ---38.66 /E 39 88.40 /E 88 26.15.01.00 Process Electrical, Wire/Cable 150.00 LF 1.350 96 36 0.88 /LF 132 2.04 /LF 306 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 1 3/4"50.00 LF 3.500 249 78 ---6.55 /LF 327 15.20 /LF 760 Rigid Conduit Hub 3/4"3.00 E 0.930 66 39 ---35.00 /E 105 80.52 /E 242 Malleable LB Condulet - 3/4"1.00 E 0.300 21 12 ---33.85 /E 34 77.83 /E 78 Unistrut Straps 3/4"8.00 E 0.240 17 15 ---3.98 /E 32 9.10 /E 73 Unistrut Conduit Hanger Allowance 3/4"8.00 E 0.320 23 8 ---3.85 /E 31 8.92 /E 71 1 Gang WP Plate for Duplex Receptacle @ FS Box 1.00 E 0.060 4 12 ---16.55 /E 17 37.02 /E 37 26.15.02.00 Process Electrical, Conduit 50.00 LF 5.350 381 164 10.91 /LF 545 25.21 /LF 1,261 26.20.04.00 Facility Electrical, Receptacles GFI Receptacle Duplex Ivory 20A 125V 1.00 EA 0.300 21 11 ---32.63 /EA 33 75.20 /EA 75 26.20.04.00 Facility Electrical, Receptacles 1.00 EA 0.300 21 11 32.63 /EA 33 75.20 /EA 75 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 7.000 499 211 709.99 /LS 710 1,641.70 /LS 1,642 26.20 Facility Electrical 1.00 LS 42.623 3,045 3,045 6,089.94 /LS 6,090 13,873.04 /LS 13,873 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.02.00 Electrical Equipment, MCCs - General 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 47 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.25.02.00 Electrical Equipment, MCCs - General Motor starter, magnetic, FVNR, size 1, 480 volt, 10 HP, NEMA 3R, incl enclosure & heater 1.00 ea 5.000 361 1,575 ---1,936.24 /ea 1,936 4,307.92 /ea 4,308 26.25.02.00 Electrical Equipment, MCCs - General 1.00 LS 5.000 361 1,575 1,936.24 /LS 1,936 4,307.92 /LS 4,308 26.25.05.00 Electrical Equipment, VFDs Variable frequency drives, enclosed, 460 volt, 10 HP motor size, NEMA 1 2.00 EA 23.881 1,725 5,950 ---3,837.67 /EA 7,675 8,563.26 /EA 17,127 26.25.05.00 Electrical Equipment, VFDs 2.00 EA 23.881 1,725 5,950 3,837.67 /EA 7,675 8,563.26 /EA 17,127 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 2.00 EA 5.161 373 264 ---318.45 /EA 637 730.04 /EA 1,460 26.25.09.99 Electrical Equipment, Safety Switches - General 2.00 EA 5.161 373 264 318.45 /EA 637 730.04 /EA 1,460 26.25.01.0001 Electrical Equipment 1.00 LS 34.042 2,459 7,789 10,248.46 /LS 10,248 22,894.51 /LS 22,895 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 18.000 1,282 ----1,281.94 /LS 1,282 3,028.92 /LS 3,029 26.00.02.00 Electrical, Testing 1.00 LS 18.000 1,282 1,281.94 /LS 1,282 3,028.92 /LS 3,029 26.25.99.0001 Electrical, Testing 1.00 LS 18.000 1,282 1,281.94 /LS 1,282 3,028.92 /LS 3,029 26.25 Electrical Equipment 1.00 LS 52.042 3,741 7,789 11,530.40 /LS 11,530 25,923.43 /LS 25,923 26.0 Electrical Work 1.00 LS 220.015 15,714 13,545 29,258.47 /LS 29,258 66,835.21 /LS 66,835 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 300.00 LF 5.250 374 117 ---1.64 /LF 491 3.06 /LF 919 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)4.00 E 1.000 71 17 ---22.16 /E 89 41.64 /E 167 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 2.00 E 0.120 9 11 ---9.63 /E 19 17.51 /E 35 4 Pair UTP Certification with Documentation 2.00 E 1.260 90 ---44.87 /E 90 85.83 /E 172 UTP Cable Supports 20.00 E 1.000 71 10 ---4.06 /E 81 7.68 /E 154 27.30.01.00 Communications Systems 300.00 LF 8.630 615 155 2.57 /LF 770 4.82 /LF 1,446 27.30.01.0002 Network, DATA CAT 6 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.04 /LS 1,446 27.00 Communications 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.04 /LS 1,446 27.0 Communications 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.04 /LS 1,446 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L10 Direct Level 1.00 EA 2.250 160 1,275 ---1,435.24 /EA 1,435 3,175.04 /EA 3,175 40.90.01.07 I&C, Level / Indicators & Transmitters 1.00 EA 2.250 160 1,275 1,435.24 /EA 1,435 3,175.04 /EA 3,175 40.90.01.09 I&C, Pressure / Indicators & Transmitters PIT - Pressure Transmitter P09 1.00 EA 1.500 107 995 ---1,101.83 /EA 1,102 2,434.68 /EA 2,435 40.90.01.09 I&C, Pressure / Indicators & Transmitters 1.00 EA 1.500 107 995 1,101.83 /EA 1,102 2,434.68 /EA 2,435 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 2.00 ea 2.500 178 150 ---164.03 /ea 328 374.85 /ea 750 Instrument Stand-Double, SS 1.00 ea 1.500 107 100 ---206.83 /ea 207 471.74 /ea 472 40.90.03.01 I&C, Panels & Stands 1.00 LS 4.000 285 250 534.88 /LS 535 1,221.44 /LS 1,221 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 1.00 EA 8.000 570 3,500 ---4,069.75 /EA 4,070 9,022.64 /EA 9,023 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 1.00 EA 8.000 570 3,500 4,069.75 /EA 4,070 9,022.64 /EA 9,023 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Average 3.00 ea 9.000 641 ---213.66 /ea 641 504.82 /ea 1,514 Pre-Operation Check 3.00 ea 0.750 53 ---17.80 /ea 53 42.06 /ea 126 Startup - Stand-By (Manhours)3.00 ea 0.300 21 ---7.12 /ea 21 16.83 /ea 50 Loop Check - Average 3.00 ea 1.500 107 ---35.61 /ea 107 84.14 /ea 252 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 11.550 823 822.58 /LS 823 1,943.57 /LS 1,944 40.90.08.03 I&C Tubing, Piping & Accessories Level Transmitter Installation Materials - Stainless 1.00 ea 2.600 185 350 ---535.17 /ea 535 1,205.14 /ea 1,205 Press Gauge / Press Sw Installation Materials - Stainless 1.00 ea 2.600 185 150 ---335.17 /ea 335 766.51 /ea 767 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 5.200 370 500 870.34 /LS 870 1,971.65 /LS 1,972 40.90.99.01 I&C, Other Receive & Store Instrument 3.00 ea 1.050 75 0 ---24.94 /ea 75 58.92 /ea 177 Identification Tag - SS 3.00 ea 0.750 53 45 ---32.80 /ea 98 74.96 /ea 225 40.90.99.01 I&C, Other 1.00 LS 1.800 128 45 173.22 /LS 173 401.66 /LS 402 40.90.01.001 Instrumentation & Controls 1.00 LS 34.300 2,443 6,565 9,007.84 /LS 9,008 20,170.68 /LS 20,171 40.90 Instrumentation & Controls 1.00 LS 34.300 2,443 6,565 9,007.84 /LS 9,008 20,170.68 /LS 20,171 40.9 Instrumentation & Controls 1.00 LS 34.300 2,443 6,565 9,007.84 /LS 9,008 20,170.68 /LS 20,171 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.36.1082 F & I Tanks and Misc Piping 43.05.36.00 Expansion Tanks 150 gal Hydropenumatic Tank and Misc Piping 1.00 EA 80.000 7,200 --7,500 14,700.00 /EA 14,700 26,265.22 /EA 26,265 43.05.36.00 Expansion Tanks 1.00 EA 80.000 7,200 7,500 14,700.00 /EA 14,700 26,265.22 /EA 26,265 44.05.36.1082 F & I Tanks and Misc Piping 1.00 LS 80.000 7,200 7,500 14,700.00 /LS 14,700 26,265.22 /LS 26,265 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 48 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 44.05 Furnish and Install Process Equipment 1.00 LS 80.000 7,200 7,500 14,700.00 /LS 14,700 26,265.22 /LS 26,265 44.0 Process Equipment - Municipal 1.00 LS 80.000 7,200 7,500 14,700.00 /LS 14,700 26,265.22 /LS 26,265 11.0 Air Gap Building 1.00 LS 531.868 37,588 30,167 8,626 7,500 83,880.48 /LS 83,880 173,089.23 /LS 173,089 14.0 Equalization Pond 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.02.0112 Continuous Footing, Water Cannon Platforms 03.10.02.12 Cast-In-Place Concrete, Continuous Footings, 12" thick Fine grade, for slab on grade, by hand 256.06 sf 1.792 92 8 ---0.39 /sf 100 0.80 /sf 205 Fill, gravel subbase, under building slab on grade 9.48 cy 4.742 244 280 ---55.23 /cy 524 108.91 /cy 1,033 Concrete pumping, subcontract, all inclusive price 9.48 cy --142 --15.00 /cy 142 27.24 /cy 258 Forms in place, continuous footing, bulkheads 4.34 sf 0.651 43 4 ---10.87 /sf 47 22.25 /sf 97 Reinforcing in place, A615 Gr 60, priced per lbs.1,422.56 lb -711 569 --0.90 /lb 1,280 1.67 /lb 2,380 Concrete, ready mix, 4000 psi 9.48 CY -1,186 ---125.00 /CY 1,186 236.66 /CY 2,244 Add for concrete waste, 4000 psi 0.47 cy -59 ---125.00 /cy 59 236.67 /cy 112 Placing concrete, concrete pump 9.48 cy 7.113 366 ----38.59 /cy 366 79.60 /cy 755 Finishing footings, screed finish 256.06 sf 3.841 231 ----0.90 /sf 231 1.86 /sf 477 Curing, membrane spray 256.06 sf 0.512 26 10 ---0.14 /sf 37 0.29 /sf 74 03.10.02.12 Cast-In-Place Concrete, Continuous Footings, 12" thick 9.48 CY 18.651 1,003 2,258 711 418.81 /CY 3,972 805.03 /CY 7,635 03.10.02.0112 Continuous Footing, Water Cannon Platforms 9.48 CY 18.651 1,003 2,258 711 418.81 /CY 3,972 805.03 /CY 7,635 03.10.05.0014 Slab on Grade, 14" Thick 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick Fine grade, for slab on grade, by hand 244.30 sf 1.710 88 7 ---0.39 /sf 95 0.80 /sf 195 Fill, gravel subbase, under building slab on grade 4.52 cy 2.262 116 133 ---55.23 /cy 250 108.93 /cy 493 Concrete pumping, subcontract, all inclusive price 10.56 cy --158 --15.00 /cy 158 27.24 /cy 288 Base slab edge forms, 12" to 24"77.00 sf 16.940 1,115 77 ---15.48 /sf 1,192 31.76 /sf 2,445 Reinforcing in place, A615 Gr 60, priced per lbs.1,583.43 lb -792 633 --0.90 /lb 1,425 1.67 /lb 2,649 Concrete, ready mix, 4000 psi 10.56 CY -1,320 ---125.00 /CY 1,320 236.66 /CY 2,498 Add for concrete waste, 4000 psi 0.53 cy -66 ---125.00 /cy 66 236.65 /cy 125 Placing concrete, concrete pump, for base slab 12" to 24"10.56 cy 6.334 326 ----30.87 /cy 326 63.68 /cy 672 Finishing floors, monolithic, trowel finish (machine)244.30 sf 4.886 294 5 ---1.23 /sf 299 2.52 /sf 616 Curing, membrane spray 244.30 sf 0.489 25 10 ---0.14 /sf 35 0.29 /sf 70 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick 10.56 CY 32.620 1,965 2,410 792 489.38 /CY 5,166 952.26 /CY 10,052 03.10.05.0014 Slab on Grade, 14" Thick 10.56 CY 32.620 1,965 2,410 792 489.38 /CY 5,166 952.26 /CY 10,052 03.10.05.0027 Slab on Grade, 27" Thick 03.10.05.27 Cast-In-Place Concrete, Slabs on Grade, 27" thick Concrete pumping, subcontract, all inclusive price 17.75 cy --266 --15.00 /cy 266 27.24 /cy 483 Base slab edge forms, 24" to 36"166.50 sf 41.625 2,739 208 ---17.70 /sf 2,948 36.31 /sf 6,045 Reinforcing in place, A615 Gr 60, priced per lbs.2,662.50 lb -1,331 1,065 --0.90 /lb 2,396 1.67 /lb 4,454 Concrete, ready mix, 4000 psi 17.75 CY -2,219 ---125.00 /CY 2,219 236.66 /CY 4,201 Add for concrete waste, 4000 psi 0.89 cy -111 ---125.00 /cy 111 236.66 /cy 210 Placing concrete, concrete pump, for base slab 24" to 36"17.75 cy 8.875 457 ----25.73 /cy 457 53.06 /cy 942 Finishing floors, monolithic, trowel finish (machine)213.00 sf 4.260 257 4 ---1.23 /sf 261 2.52 /sf 537 Curing, membrane spray 213.00 sf 0.426 22 9 ---0.14 /sf 30 0.29 /sf 61 03.10.05.27 Cast-In-Place Concrete, Slabs on Grade, 27" thick 17.75 CY 55.186 3,475 3,882 1,331 489.45 /CY 8,688 954.03 /CY 16,934 03.10.05.0027 Slab on Grade, 27" Thick 17.75 CY 55.186 3,475 3,882 1,331 489.45 /CY 8,688 954.03 /CY 16,934 03.10.05.0106 Slab on Grade, 6" Thick, Water Cannon Platforms 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick Fine grade, for slab on grade, by hand 285.00 sf 1.995 103 9 ---0.39 /sf 111 0.80 /sf 228 Fill, gravel subbase, under building slab on grade 45.74 cy 22.871 1,177 1,349 ---55.22 /cy 2,526 108.91 /cy 4,982 Concrete pumping, subcontract, all inclusive price 5.28 cy --79 --15.00 /cy 79 27.24 /cy 144 Slab on grade edge forms, up to 6"167.00 lf 8.851 583 43 ---3.75 /lf 626 7.69 /lf 1,284 Reinforcing in place, A615 Gr 60, priced per lbs.791.67 lb -396 317 --0.90 /lb 713 1.67 /lb 1,324 Concrete, ready mix, 4000 psi 5.28 CY -660 ---125.00 /CY 660 236.66 /CY 1,249 Add for concrete waste, 4000 psi 0.26 cy -33 ---125.00 /cy 33 236.70 /cy 62 Placing concrete, concrete pump 5.28 cy 3.959 204 ----38.59 /cy 204 79.59 /cy 420 Finishing floors, monolithic, broom finish 285.00 sf 8.550 515 6 ---1.83 /sf 521 3.77 /sf 1,073 Curing, membrane spray 285.00 sf 0.570 29 11 ---0.14 /sf 41 0.29 /sf 82 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick 5.28 CY 46.795 2,610 2,507 396 1,044.45 /CY 5,513 2,055.43 /CY 10,849 03.10.05.0106 Slab on Grade, 6" Thick, Water Cannon Platforms 5.28 CY 46.795 2,610 2,507 396 1,044.45 /CY 5,513 2,055.43 /CY 10,849 03.10.06.0014 Concrete Walls, 14" Thick 03.10.06.14 Cast-In-Place Concrete, Straight Walls, 14" thick Concrete pumping, subcontract, all inclusive price 19.44 cy --292 --15.00 /cy 292 27.24 /cy 530 Forms in place, structural walls, to 8' high, hand set 794.50 sf 119.175 7,843 795 ---10.87 /sf 8,638 22.26 /sf 17,683 Forms in place, structural walls, > 8' to 16' high, hand set 105.36 sf 21.072 1,387 132 ---14.41 /sf 1,519 29.52 /sf 3,110 Forms in place, wall bulkheads 76.23 sf 22.869 1,505 95 ---20.99 /sf 1,600 43.09 /sf 3,285 Reinforcing in place, A615 Gr 60, priced per lbs.3,888.28 lb -1,944 1,555 --0.90 /lb 3,499 1.67 /lb 6,505 Concrete, ready mix, 4000 psi 19.44 CY -2,430 ---125.00 /CY 2,430 236.66 /CY 4,601 Add for concrete waste, 4000 psi 0.97 cy -122 ---125.00 /cy 122 236.65 /cy 230 Placing concrete, concrete pump, for structural wall >12" - 24" thick 19.44 cy 14.581 750 ----38.59 /cy 750 79.60 /cy 1,547 Patch & plug tieholes 899.86 sf 13.498 694 18 ---0.79 /sf 712 1.63 /sf 1,467 Sack rub 899.86 sf 35.994 1,852 27 ---2.09 /sf 1,879 4.30 /sf 3,871 Curing, membrane spray 899.86 sf 1.800 93 36 ---0.14 /sf 129 0.29 /sf 259 03.10.06.14 Cast-In-Place Concrete, Straight Walls, 14" thick 19.44 CY 228.988 14,124 5,598 1,847 1,109.49 /CY 21,570 2,216.34 /CY 43,088 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 49 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.06.0014 Concrete Walls, 14" Thick 19.44 CY 228.988 14,124 5,598 1,847 1,109.49 /CY 21,570 2,216.34 /CY 43,088 03.10.06.0108 Concrete Wall, 8" Thick, Water Cannon Platforms 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick Concrete pumping, subcontract, all inclusive price 14.82 cy --222 --15.00 /cy 222 27.24 /cy 404 Forms in place, structural walls, to 8' high, hand set 1,200.00 sf 180.000 11,846 1,200 ---10.87 /sf 13,046 22.26 /sf 26,708 Forms in place, wall bulkheads 48.00 sf 14.400 948 60 ---20.99 /sf 1,008 43.09 /sf 2,068 Reinforcing in place, A615 Gr 60, priced per lbs.2,962.96 lb -1,481 1,185 --0.90 /lb 2,667 1.67 /lb 4,957 Concrete, ready mix, 4000 psi 14.82 CY -1,852 ---125.00 /CY 1,852 236.66 /CY 3,506 Add for concrete waste, 4000 psi 0.74 cy -93 ---125.00 /cy 93 236.69 /cy 175 Placing concrete, concrete pump, for structural wall to 12" thick 14.82 cy 12.593 648 ----43.73 /cy 648 90.21 /cy 1,336 Patch & plug tieholes 1,200.00 sf 18.000 926 24 ---0.79 /sf 950 1.63 /sf 1,956 Sack rub 1,200.00 sf 48.000 2,470 36 ---2.09 /sf 2,506 4.30 /sf 5,162 Curing, membrane spray 1,200.00 sf 2.400 123 48 ---0.14 /sf 171 0.29 /sf 346 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick 14.82 CY 275.393 16,961 4,794 1,407 1,563.45 /CY 23,162 3,146.72 /CY 46,619 03.10.06.0108 Concrete Wall, 8" Thick, Water Cannon Platforms 14.82 CY 275.393 16,961 4,794 1,407 1,563.45 /CY 23,162 3,146.72 /CY 46,619 03.10.14.0010 Concrete Curb, 10" High 03.10.14.10 Cast-In-Place Concrete, Curbs, 10" high Concrete pumping, subcontract, all inclusive price 0.31 cy --5 --15.00 /cy 5 27.23 /cy 8 Forms in place, structural walls, to 8' high, hand set 19.92 sf 2.988 197 20 ---10.87 /sf 217 22.26 /sf 443 Forms in place, wall bulkheads 1.38 sf 0.415 27 2 ---21.00 /sf 29 43.09 /sf 60 Reinforcing in place, A615 Gr 60, priced per lbs.46.11 lb -23 18 --0.90 /lb 42 1.67 /lb 77 Concrete, ready mix, 4000 psi 0.31 CY -38 ---125.00 /CY 38 236.78 /CY 73 Add for concrete waste, 4000 psi 0.02 cy -2 ---125.00 /cy 2 235.33 /cy 4 Placing concrete, concrete pump, for structural wall to 12" thick 0.31 cy 0.261 13 ----43.75 /cy 13 90.33 /cy 28 Patch & plug tieholes 19.92 sf 0.299 15 0 ---0.79 /sf 16 1.63 /sf 32 Sack rub 19.92 sf 0.797 41 1 ---2.09 /sf 42 4.30 /sf 86 Curing, membrane spray 19.92 sf 0.040 2 1 ---0.14 /sf 3 0.29 /sf 6 03.10.14.10 Cast-In-Place Concrete, Curbs, 10" high 0.31 CY 4.799 296 87 23 1,321.24 /CY 406 2,658.96 /CY 816 03.10.14.0010 Concrete Curb, 10" High 0.31 CY 4.799 296 87 23 1,321.24 /CY 406 2,658.96 /CY 816 03.10.14.0020 Concrete Pond Curb, 16" High 03.10.14.12 Cast-In-Place Concrete, Curbs, 12" high Fine grade, for slab on grade, by hand 2,279.55 sf 15.957 821 68 ---0.39 /sf 889 0.80 /sf 1,823 Fill, gravel subbase, under building slab on grade 27.86 cy 13.930 717 780 ---53.72 /cy 1,497 106.08 /cy 2,955 Concrete pumping, subcontract, all inclusive price 45.16 cy --677 --15.00 /cy 677 27.24 /cy 1,230 Forms in place, continuous footing, sides 3,640.00 sf 364.000 23,956 3,640 ---7.58 /sf 27,596 15.47 /sf 56,307 Forms in place, continuous footing, bulkheads 12.51 sf 1.876 123 13 ---10.87 /sf 136 22.26 /sf 278 Reinforcing in place, A615 Gr 60, priced per lbs.4,516.30 lb -2,258 1,807 --0.90 /lb 4,065 1.67 /lb 7,556 Concrete, ready mix, 4000 psi 45.16 CY -5,645 ---125.00 /CY 5,645 236.66 /CY 10,688 Add for concrete waste, 4000 psi 2.26 cy -282 ---125.00 /cy 282 236.66 /cy 534 Placing concrete, concrete pump 45.16 cy 33.872 1,743 ----38.59 /cy 1,743 79.60 /cy 3,595 Finishing footings, screed finish 914.55 sf 13.718 826 ----0.90 /sf 826 1.86 /sf 1,704 Curing, membrane spray 914.55 sf 1.829 94 37 ---0.14 /sf 131 0.29 /sf 263 03.10.14.12 Cast-In-Place Concrete, Curbs, 12" high 45.16 CY 445.183 28,280 12,723 2,484 962.90 /CY 43,487 1,924.90 /CY 86,934 03.10.14.0020 Concrete Pond Curb, 16" High 45.16 CY 445.183 28,280 12,723 2,484 962.90 /CY 43,487 1,924.90 /CY 86,934 03.10 Cast-In-Place Concrete Work 122.79 CY 1,107.616 68,713 34,259 8,991 911.80 /CY 111,963 1,815.45 /CY 222,927 03.0 Concrete Work 122.79 CY 1,107.616 68,713 34,259 8,991 911.80 /CY 111,963 1,815.45 /CY 222,927 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0011 Miscellaneous Grounding 26.10.05.00 Site Electrical, Grounding Miscellaneous Grounding 1.00 ea 19.400 1,382 571 ---1,952.65 /ea 1,953 4,516.87 /ea 4,517 26.10.05.00 Site Electrical, Grounding 1.00 LS 19.400 1,382 571 1,952.65 /LS 1,953 4,516.87 /LS 4,517 26.10.01.0011 Miscellaneous Grounding 1.00 LS 19.400 1,382 571 1,952.65 /LS 1,953 4,516.87 /LS 4,517 26.10 Site Electrical 1.00 LS 19.400 1,382 571 1,952.65 /LS 1,953 4,516.87 /LS 4,517 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 6 600.00 LF 7.200 513 231 ---1.24 /LF 743 2.86 /LF 1,717 THHN-THWN Copper Stranded 1/C # 3/0 1,800.00 LF 48.600 3,461 3,914 ---4.10 /LF 7,375 9.31 /LF 16,762 TC Jacketed Tray Cable - CU 3/C # 8 w/Gnd 300.00 LF 4.560 325 978 ---4.34 /LF 1,303 9.71 /LF 2,912 Compression Lug - # 8 16.00 E 2.400 171 37 ---12.98 /E 208 30.29 /E 485 Compression Lug - # 6 2.00 E 0.300 21 4 ---12.88 /E 26 30.06 /E 60 Compression Lug - 3/0 6.00 E 2.400 171 55 ---37.65 /E 226 87.40 /E 524 Motor Hook-up, 3 phase, 15 hp 2.00 E 3.600 256 114 ---184.95 /E 370 427.37 /E 855 Equipment Hook-up, 3 phase,1.00 E 7.200 513 155 ---668.03 /E 668 1,552.05 /E 1,552 Motor Testing & Commissioning: 15HP / 480V / #12 2.00 E 1.400 100 ----49.86 /E 100 117.81 /E 236 Equipment Testing & Commissioning 1.00 E 3.600 256 ----256.39 /E 256 605.80 /E 606 600V Megger Testing 12.00 E 3.000 214 ----17.81 /E 214 42.07 /E 505 Wire Markers 24.00 E 0.240 17 1 ---0.76 /E 18 1.79 /E 43 Switch Cable Lugs 6.00 E 6.000 427 600 ---171.22 /E 1,027 387.60 /E 2,326 Switch Hi-Pot Testing 6.00 E 24.000 1,709 ---284.88 /E 1,709 673.10 /E 4,039 26.15.01.00 Process Electrical, Wire/Cable 2,700.00 LF 114.500 8,155 6,089 5.28 /LF 14,243 12.08 /LF 32,621 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"140.00 LF 14.651 1,043 717 ---12.58 /LF 1,761 28.85 /LF 4,039 PVC Coated GRC @ Level 2 2"100.00 LF 18.000 1,282 1,332 ---26.14 /LF 2,614 59.50 /LF 5,950 PVC Coated 90 Ell 3/4"6.00 E 1.800 128 114 ---40.31 /E 242 92.03 /E 552 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 50 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit PVC Coated 90 Ell 2"6.00 E 3.900 278 275 ---92.09 /E 553 209.82 /E 1,259 PVC Coated Coupling 3/4"20.00 E 1.200 85 109 ---9.73 /E 195 22.07 /E 441 PVC Coated Coupling 2"16.00 E 1.920 137 230 ---22.92 /E 367 51.71 /E 827 PVC Coated Conduit Hub 3/4"8.00 E 3.200 228 319 ---68.35 /E 547 154.73 /E 1,238 PVC Coated Conduit Hub 2"4.00 E 2.600 185 377 ---140.54 /E 562 316.09 /E 1,264 PVC Coated LB Condulet 3/4"2.00 E 0.900 64 103 ---83.65 /E 167 188.91 /E 378 PVC Coated LB Condulet 2"1.00 E 0.800 57 181 ---237.52 /E 238 530.59 /E 531 PVC Coated Unistrut Straps 3/4"18.00 E 0.900 64 134 ---11.00 /E 198 24.73 /E 445 PVC Coated Unistrut Straps 2"13.00 E 0.910 65 159 ---17.22 /E 224 38.61 /E 502 PVC Coated Unistrut Conduit Hanger Allowance 3/4"18.00 E 1.080 77 54 ---7.26 /E 131 16.65 /E 300 PVC Coated Unistrut Conduit Hanger Allowance 2"13.00 E 1.170 83 62 ---11.19 /E 145 25.63 /E 333 EF Sealtite Flex 3/4"2.00 lf 0.060 4 5 ---4.61 /lf 9 10.47 /lf 21 PVC Coated LT Connector Straight 3/4"4.00 E 0.400 28 92 ---30.24 /E 121 67.54 /E 270 26.15.02.00 Process Electrical, Conduit 240.00 LF 53.491 3,810 4,263 33.64 /LF 8,072 76.46 /LF 18,351 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 2,940.00 LF 167.991 11,964 10,351 7.59 /LF 22,315 17.34 /LF 50,972 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 6,340.00 LF 38.040 2,709 511 ---0.51 /LF 3,221 1.19 /LF 7,523 Pullstring 220.00 lf 1.320 94 11 ---0.48 /lf 105 1.12 /lf 246 Shielded PLTC / Inst Cable 1 Pair #16 450.00 LF 9.000 641 203 ---1.87 /LF 843 4.35 /LF 1,959 Termination Labor Only - # 16 - #14 89.00 E 8.900 634 ----7.12 /E 634 16.83 /E 1,498 Control Wire Testing 41.00 E 4.100 292 ----7.12 /E 292 16.83 /E 690 Wire Markers 89.00 E 0.890 63 4 ---0.76 /E 68 1.79 /E 160 26.15.01.00 Process Electrical, Wire/Cable 6,790.00 LF 62.250 4,433 729 0.76 /LF 5,163 1.78 /LF 12,074 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"200.00 lf 17.600 1,253 312 ---7.83 /lf 1,566 18.23 /lf 3,646 GRC Elbow 3/4"6.00 E 1.500 107 60 ---27.74 /E 166 63.87 /E 383 GRC Couplng 3/4"6.00 E 0.300 21 15 ---6.05 /E 36 13.87 /E 83 Rigid Conduit Hub 3/4"4.00 E 1.240 88 52 ---35.01 /E 140 80.51 /E 322 Unistrut Straps 3/4"26.00 E 0.780 56 48 ---3.98 /E 104 9.10 /E 237 Unistrut Conduit Hanger Allowance 3/4"26.00 E 1.040 74 26 ---3.85 /E 100 8.92 /E 232 PVC Coated GRC @ Level 2 3/4"700.00 LF 73.255 5,217 3,587 ---12.58 /LF 8,804 28.85 /LF 20,194 PVC Coated 90 Ell 3/4"30.00 E 9.000 641 568 ---40.31 /E 1,209 92.04 /E 2,761 PVC Coated Coupling 3/4"100.00 E 6.000 427 546 ---9.73 /E 973 22.07 /E 2,207 PVC Coated Conduit Hub 3/4"40.00 E 16.000 1,140 1,594 ---68.35 /E 2,734 154.73 /E 6,189 PVC Coated LB Condulet 3/4"10.00 E 4.500 320 516 ---83.65 /E 836 188.90 /E 1,889 PVC Coated Unistrut Straps 3/4"90.00 E 4.500 320 670 ---11.00 /E 990 24.73 /E 2,226 PVC Coated Unistrut Conduit Hanger Allowance 3/4"90.00 E 5.400 385 269 ---7.26 /E 654 16.65 /E 1,499 EF Sealtite Flex 3/4"10.00 lf 0.300 21 25 ---4.61 /lf 46 10.47 /lf 105 PVC Coated LT Connector Straight 3/4"20.00 E 2.000 142 462 ---30.24 /E 605 67.54 /E 1,351 26.15.02.00 Process Electrical, Conduit 700.00 LF 143.415 10,214 8,750 27.09 /LF 18,964 61.89 /LF 43,324 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 205.665 14,647 9,479 24,126.23 /LS 24,126 55,398.05 /LS 55,398 26.15 Process Electrical 1.00 LS 373.656 26,611 19,830 46,441.70 /LS 46,442 106,369.82 /LS 106,370 26.20 Facility Electrical 26.20.01.0001 Facility Electrical, PV System, components and installation 26.20.01.01 Facility Electrical, PV System PV System, Photovoltaic components and installation (Future)0.00 kW --/kW /kW 26.20.01.01 Facility Electrical, PV System 0.00 /kW /kW 26.20.01.0001 Facility Electrical, PV System, components and installation 0.00 /kW /kW 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 180.00 LF 1.800 128 27 ---0.86 /LF 155 2.02 /LF 363 THHN-THWN Copper Stranded 1/C # 10 450.00 LF 4.500 320 86 ---0.90 /LF 406 2.10 /LF 945 26.15.01.00 Process Electrical, Wire/Cable 630.00 LF 6.300 449 113 0.89 /LF 562 2.08 /LF 1,308 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"1.00 E 0.300 21 17 ---38.66 /E 39 88.41 /E 88 PVC Coated GRC @ Level 1 3/4"200.00 LF 16.790 1,196 1,267 ---12.32 /LF 2,463 28.02 /LF 5,605 PVC Coated Conduit Hub 3/4"4.00 E 1.600 114 159 ---68.35 /E 273 154.73 /E 619 PVC Coated LB Condulet 3/4"1.00 E 0.450 32 52 ---83.65 /E 84 188.90 /E 189 PVC Coated T Condulet 3/4"2.00 E 1.000 71 135 ---102.92 /E 206 231.76 /E 464 PVC Coated Unistrut Straps 3/4"29.00 E 1.450 103 216 ---11.00 /E 319 24.74 /E 717 PVC Coated Unistrut Conduit Hanger Allowance 3/4"29.00 E 1.740 124 87 ---7.26 /E 211 16.65 /E 483 Weatherproof Plate 1 Gang Switch 1.00 E 0.080 6 3 ---8.65 /E 9 19.96 /E 20 26.15.02.00 Process Electrical, Conduit 200.00 LF 23.410 1,667 1,936 18.02 /LF 3,603 40.92 /LF 8,185 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 1.00 E 0.150 11 4 ---14.71 /E 15 34.06 /E 34 Lighting Fixture TYPE 6 Area LED 1.00 EA 2.000 145 1,230 ---1,374.50 /EA 1,375 3,039.14 /EA 3,039 Light poles w/ anchor base, aluminum, to 20' high 1.00 ea 6.897 498 1,050 -34 -1,581.93 /ea 1,582 3,562.37 /ea 3,562 26.20.03.00 Facility Electrical, Lighting 1.00 EA 9.047 654 2,284 34 2,971.14 /EA 2,971 6,635.57 /EA 6,636 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 38.757 2,770 4,333 34 7,135.60 /LS 7,136 16,128.02 /LS 16,128 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 150.00 LF 1.050 75 19 ---0.62 /LF 93 1.45 /LF 217 26.15.01.00 Process Electrical, Wire/Cable 150.00 LF 1.050 75 19 0.62 /LF 93 1.45 /LF 217 26.15.02.00 Process Electrical, Conduit PVC Coated FS2 - 1 Gang Box 3/4"1.00 E 0.350 25 59 ---83.99 /E 84 188.44 /E 188 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 51 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 1 3/4"50.00 LF 4.198 299 317 ---12.32 /LF 616 28.02 /LF 1,401 PVC Coated Conduit Hub 3/4"3.00 E 1.200 85 120 ---68.35 /E 205 154.73 /E 464 PVC Coated LB Condulet 3/4"1.00 E 0.450 32 52 ---83.65 /E 84 188.88 /E 189 PVC Coated Unistrut Straps 3/4"8.00 E 0.400 28 60 ---11.00 /E 88 24.74 /E 198 PVC Coated Unistrut Conduit Hanger Allowance 3/4"8.00 E 0.480 34 24 ---7.26 /E 58 16.66 /E 133 1 Gang WP Plate for Duplex Receptacle @ FS Box 1.00 E 0.060 4 12 ---16.55 /E 17 37.04 /E 37 26.15.02.00 Process Electrical, Conduit 50.00 LF 7.138 508 643 23.02 /LF 1,151 52.22 /LF 2,611 26.20.04.00 Facility Electrical, Receptacles GFI Receptacle Duplex Ivory 20A 125V 1.00 EA 0.300 21 11 ---32.63 /EA 33 75.17 /EA 75 26.20.04.00 Facility Electrical, Receptacles 1.00 EA 0.300 21 11 32.63 /EA 33 75.17 /EA 75 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 8.488 604 673 1,277.07 /LS 1,277 2,903.40 /LS 2,903 26.20 Facility Electrical 1.00 LS 47.244 3,374 5,005 34 8,412.67 /LS 8,413 19,031.42 /LS 19,031 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.02.00 Electrical Equipment, MCCs - General LV Motor Control Center 14-MCC-01 1.00 E 0 ---0.10 /E 0 0.24 /E 0 Motor starter, size 2, FVNR, type A, circuit breaker, NEMA 1 2.00 ea 3,500 ---1,750.00 /ea 3,500 3,838.22 /ea 7,676 Circuit breaker, type A, 60 amp, NEMA 1 4.00 ea 3,460 ---865.00 /ea 3,460 1,897.18 /ea 7,589 Motor control centers, incoming line, circuit breaker, copper, 225 amp, NEMA 1 1.00 ea 2,025 ---2,025.00 /ea 2,025 4,441.36 /ea 4,441 Motor control centers, main rating basic section, alum, 600 amp, NEMA 1 3.00 EA 45.000 3,251 4,500 ---2,583.72 /EA 7,751 5,850.49 /EA 17,551 Motor control centers, main rating basic section, NEMA 1, for copper bus, add 3.00 ea -1,290 ---430.00 /ea 1,290 943.10 /ea 2,829 Motor control centers, main rating basic section, NEMA 1, for 65000 amp bus bracing, add 3.00 ea -870 ---290.00 /ea 870 636.06 /ea 1,908 Motor control centers, main rating basic section, NEMA 1, for NEMA 3R enclosure, add 3.00 ea -15,075 ---5,025.00 /ea 15,075 11,021.18 /ea 33,064 Variable frequency drives, enclosed, 460 volt, 15 HP motor size, NEMA 1 2.00 ea 7,650 ---3,825.00 /ea 7,650 8,389.26 /ea 16,779 26.25.02.00 Electrical Equipment, MCCs - General 1.00 LS 45.000 3,251 38,370 41,621.26 /LS 41,621 91,837.73 /LS 91,838 26.25.04.00 Electrical Equipment, Panels - General Panelboards, 3 phase 4 wire, main circuit breaker, 120/208 V, 100 amp, 24 circuits, NQOD, incl 20 A 1 pole plug-in breakers 1.00 EA 17.021 1,230 1,525 ---2,754.75 /EA 2,755 6,250.36 /EA 6,250 26.25.04.00 Electrical Equipment, Panels - General 1.00 EA 17.021 1,230 1,525 2,754.75 /EA 2,755 6,250.36 /EA 6,250 26.25.06.00 Electrical Equipment, Transformers - General Transformer, dry-type, nonventilated, 3 phase 480 V primary 120/208 V secondary, 30 kVA 1.00 EA 20.000 1,445 4,425 ---5,869.96 /EA 5,870 13,119.33 /EA 13,119 26.25.06.00 Electrical Equipment, Transformers - General 1.00 EA 20.000 1,445 4,425 5,869.96 /EA 5,870 13,119.33 /EA 13,119 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 2.00 EA 5.161 373 264 ---318.45 /EA 637 730.03 /EA 1,460 26.25.09.99 Electrical Equipment, Safety Switches - General 2.00 EA 5.161 373 264 318.45 /EA 637 730.03 /EA 1,460 26.25.01.0001 Electrical Equipment 1.00 LS 87.183 6,299 44,584 50,882.86 /LS 50,883 112,667.48 /LS 112,667 26.25.01.0150 Electrical Equipment, Transformers 150kVA 26.25.06.00 Electrical Equipment, Transformers - General Switch, 13.8 kV, 600 amp w/CLF fuses, NEMA 3R 1.00 E 12,000 ---12,000.00 /E 12,000 26,319.25 /E 26,319 Transformer Mounting Hardware, 150 KVA 1.00 E 1.000 71 150 ---221.22 /E 221 497.28 /E 497 Transformer, liquid-filled, 5 kV or 15 kV primary, 277/480 V secondary, 3 phase, 150 kVA, pad mounted 1.00 EA 36.364 2,628 24,310 -177 -27,114.69 /EA 27,115 59,958.91 /EA 59,959 26.25.06.00 Electrical Equipment, Transformers - General 1.00 EA 37.364 2,699 36,460 177 39,335.91 /EA 39,336 86,775.44 /EA 86,775 26.25.01.0150 Electrical Equipment, Transformers 150kVA 1.00 LS 37.364 2,699 36,460 177 39,335.91 /LS 39,336 86,775.44 /LS 86,775 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 50.000 3,561 ----3,560.95 /LS 3,561 8,413.70 /LS 8,414 26.00.02.00 Electrical, Testing 1.00 LS 50.000 3,561 3,560.95 /LS 3,561 8,413.70 /LS 8,414 26.25.99.0001 Electrical, Testing 1.00 LS 50.000 3,561 3,560.95 /LS 3,561 8,413.70 /LS 8,414 26.25 Electrical Equipment 1.00 LS 174.546 12,559 81,044 177 93,779.72 /LS 93,780 207,856.62 /LS 207,857 26.0 Electrical Work 1.00 LS 614.846 43,926 106,451 210 150,586.74 /LS 150,587 337,774.73 /LS 337,775 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 300.00 LF 5.250 374 117 ---1.64 /LF 491 3.06 /LF 919 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)4.00 E 1.000 71 17 ---22.16 /E 89 41.65 /E 167 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 2.00 E 0.120 9 11 ---9.63 /E 19 17.50 /E 35 4 Pair UTP Certification with Documentation 2.00 E 1.260 90 ---44.87 /E 90 85.83 /E 172 UTP Cable Supports 20.00 E 1.000 71 10 ---4.06 /E 81 7.68 /E 154 27.30.01.00 Communications Systems 300.00 LF 8.630 615 155 2.57 /LF 770 4.82 /LF 1,446 27.30.01.0002 Network, DATA CAT 6 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.04 /LS 1,446 27.00 Communications 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.04 /LS 1,446 27.0 Communications 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.04 /LS 1,446 31.0 Earthwork 31.15 Site Preparation 31.15.02.0010 Dewatering Allowance 31.15.02.00 Site Preparation, Dewatering Dewatering Allowance 1.00 LS 87,500 --87,500.00 /LS 87,500 161,286.13 /LS 161,286 31.15.02.00 Site Preparation, Dewatering 1.00 LS 87,500 87,500.00 /LS 87,500 161,286.13 /LS 161,286 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 52 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 31.15.02.0010 Dewatering Allowance 1.00 LS 87,500 87,500.00 /LS 87,500 161,286.13 /LS 161,286 31.15 Site Preparation 1.00 LS 87,500 87,500.00 /LS 87,500 161,286.13 /LS 161,286 31.25 Earthworks, Structural 31.25.01.14.0010 Pond Excavation and Berm Construction 31.25.01.00 Earthworks, Structural, Excavation Excavating, bulk bank measure, 3 C.Y. capacity = 260 C.Y./hour, backhoe, hydraulic, crawler mounted, excluding truck loading 10,000.00 CY 76.900 4,747 --7,923 -1.27 /CY 12,670 2.61 /CY 26,115 Backfill, bulk, 6" to 12" lifts, dozer backfilling, compaction with vibrating roller 24,000.00 ecy 360.000 22,636 --38,162 -2.53 /ecy 60,798 5.22 /ecy 125,330 Fill by borrow and utility bedding, borrow, for embankments, 1 mile haul, spread, by dozer 14,000.00 lcy 326.620 19,928 168,000 -20,638 -14.90 /lcy 208,567 28.07 /lcy 392,920 31.25.01.00 Earthworks, Structural, Excavation 10,000.00 CY 763.520 47,312 168,000 66,723 28.20 /CY 282,034 54.44 /CY 544,365 31.25.01.14.0010 Pond Excavation and Berm Construction 10,000.00 CY 763.520 47,312 168,000 66,723 28.20 /CY 282,034 54.44 /CY 544,365 31.25 Earthworks, Structural 10,000.00 CY 763.520 47,312 168,000 66,723 28.20 /CY 282,034 54.44 /CY 544,365 31.0 Earthwork 1.00 LS 763.520 47,312 255,500 66,723 369,534.39 /LS 369,534 705,651.49 /LS 705,651 32.0 Exterior Improvements 32.40 Paving 32.40.02.0010 Pond Bottom Liner 32.40.02.00 Site Improvements, Paving, Bituminous Asphalt Cement soil stabilization, 12% mix, by volume, 12" deep, includes scarifying and compaction 12,150.00 SY 810.041 50,539 109,350 -52,732 -17.50 /SY 212,621 34.03 /SY 413,510 Asphaltic concrete, parking lots & driveways, binder course, 3" thick, no asphalt hauling included 109,350.00 sf 349.920 20,309 131,220 -13,599 -1.51 /sf 165,128 2.85 /sf 311,176 32.40.02.00 Site Improvements, Paving, Bituminous Asphalt 12,150.00 SY 1,159.961 70,848 240,570 66,331 31.09 /SY 377,749 59.64 /SY 724,686 32.40.02.0010 Pond Bottom Liner 12,150.00 SY 1,159.961 70,848 240,570 66,331 31.09 /SY 377,749 59.64 /SY 724,686 32.40.02.0020 Pond Slope Liner 31.30.02.00 Site Specialties, Pond and Reservoir Liners Bentonite, rolls, 3/8" thick, with geotextile fabric both sides 39,375.00 SF 590.625 38,236 50,794 ---2.26 /SF 89,030 4.33 /SF 170,588 Pond and reservoir liners, membrane lining systems HDPE, 100,000 S.F. or more, 60 mil thick, per S.F. 39,375.00 sf 590.625 40,226 22,838 ---1.60 /sf 63,063 3.13 /sf 123,061 31.30.02.00 Site Specialties, Pond and Reservoir Liners 39,375.00 SF 1,181.250 78,462 73,631 3.86 /SF 152,093 7.46 /SF 293,649 32.40.02.0020 Pond Slope Liner 39,375.00 SF 1,181.250 78,462 73,631 3.86 /SF 152,093 7.46 /SF 293,649 32.40 Paving 12,150.00 SY 2,341.211 149,310 314,201 66,331 43.61 /SY 529,843 83.81 /SY 1,018,335 32.0 Exterior Improvements 1.00 LS 2,341.211 149,310 314,201 66,331 529,842.62 /LS 529,843 1,018,334.85 /LS 1,018,335 33.0 Utilities 33.05 Buried Process Piping 33.00.04.3W06 06" 3W - No. 3 Water (Plant Effluent) 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, RJ, excav/bkfill not included, 350#41.00 LF 6.970 520 972 -263 -42.82 /LF 1,756 78.38 /LF 3,214 6" DI, RJ, Ell, 90 6.00 ea 16.200 1,209 1,642 -612 -577.13 /ea 3,463 1,065.43 /ea 6,393 6" DI, RJ, Ell, 45 6.00 ea 16.200 1,209 1,530 -612 -558.43 /ea 3,351 1,032.83 /ea 6,197 Pipe Marking, ID Tape 41.00 lf 0.410 32 5 ---0.90 /lf 37 1.70 /lf 70 33.00.04.06 Buried Pipe, Ductile Iron, 6"41.00 LF 39.780 2,970 4,150 1,486 209.90 /LF 8,606 387.14 /LF 15,873 33.20.03.06 Buried Valves, Butterfly Valves, 6" Install butterfly valve, MJ, 6"6.00 ea 12.600 940 --476 -236.01 /ea 1,416 457.57 /ea 2,745 Butterfly valve, iron body, MJ , NO, 150#, 6"6.00 EA -2,784 ---464.00 /EA 2,784 808.88 /EA 4,853 CI Valve Box & Cover, w/ Concrete Collar included 6.00 ea 18.000 1,343 900 -680 -487.15 /ea 2,923 915.16 /ea 5,491 33.20.03.06 Buried Valves, Butterfly Valves, 6"6.00 EA 30.600 2,284 3,684 1,155 1,187.15 /EA 7,123 2,181.60 /EA 13,090 33.00.04.3W06 06" 3W - No. 3 Water (Plant Effluent)41.00 LF 70.380 5,254 7,834 2,641 383.63 /LF 15,729 706.40 /LF 28,962 33.00.04.PE14 14" PE - Primary Effluent 33.00.04.14 Buried Pipe, Ductile Iron, 14" 14" pipe, DI, RJ, excav/bkfill not included, 350#4.00 LF 1.080 81 289 -41 -102.70 /LF 411 184.96 /LF 740 14" DI, RJ, Ell, 90 1.00 ea 5.300 396 1,282 -200 -1,877.43 /ea 1,877 3,389.35 /ea 3,389 Pipe Marking, ID Tape 4.00 lf 0.040 3 1 ---0.90 /lf 4 1.69 /lf 7 33.00.04.14 Buried Pipe, Ductile Iron, 14"4.00 LF 6.420 479 1,572 241 572.95 /LF 2,292 1,033.99 /LF 4,136 33.00.04.PE14 14" PE - Primary Effluent 4.00 LF 6.420 479 1,572 241 572.95 /LF 2,292 1,033.99 /LF 4,136 33.00.04.PE18 18" PE - Primary Effluent 33.00.04.18 Buried Pipe, Ductile Iron, 18" 18" pipe, DI, RJ, excav/bkfill not included, 350#6.00 LF 1.740 130 624 -66 -136.59 /LF 820 244.50 /LF 1,467 18" DI, RJ, red. tee, 18" x 14"1.00 ea 9.100 679 2,726 -344 -3,748.24 /ea 3,748 6,734.14 /ea 6,734 Dresser Coupling, 18"2.00 ea 6.720 502 1,540 -254 -1,147.61 /ea 2,295 2,074.42 /ea 4,149 Add for tie-in to existing (Adjust productivity)1.00 ea 24.000 1,791 750 -906 -3,447.17 /ea 3,447 6,536.73 /ea 6,537 Pipe Marking, ID Tape 6.00 lf 0.060 5 1 ---0.90 /lf 5 1.70 /lf 10 33.00.04.18 Buried Pipe, Ductile Iron, 18"6.00 LF 41.620 3,106 5,640 1,569 1,719.26 /LF 10,316 3,149.48 /LF 18,897 33.00.04.PE18 18" PE - Primary Effluent 6.00 LF 41.620 3,106 5,640 1,569 1,719.26 /LF 10,316 3,149.48 /LF 18,897 33.00.04.PE24 24" PE - Primary Effluent 33.00.04.24 Buried Pipe, Ductile Iron, 24" 24" pipe, DI, RJ, excav/bkfill not included, 350#10.00 LF 3.600 269 1,580 -136 -198.43 /LF 1,984 353.82 /LF 3,538 Pipe Marking, ID Tape 10.00 lf 0.100 8 1 ---0.90 /lf 9 1.70 /lf 17 33.00.04.24 Buried Pipe, Ductile Iron, 24"10.00 LF 3.700 276 1,581 136 199.33 /LF 1,993 355.52 /LF 3,555 33.00.04.PE24 24" PE - Primary Effluent 10.00 LF 3.700 276 1,581 136 199.33 /LF 1,993 355.52 /LF 3,555 33.05 Buried Process Piping 61.00 LF 122.120 9,116 16,627 4,587 497.20 /LF 30,329 910.66 /LF 55,551 33.15 Yard Process Piping, Structures 33.15.01.0010 Pump Station Manhole 33.15.01.10 Buried Structures, Manholes, 120" Dia 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 53 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.15.01.10 Buried Structures, Manholes, 120" Dia Manholes, precast, 10' inside dia, 25' deep 1.00 EA 30.000 2,239 16,250 -1,132 -19,621.47 /EA 19,621 34,864.74 /EA 34,865 Cast-in-Place Base, 10'1.00 ea 3.000 224 2,800 -113 -3,137.15 /ea 3,137 5,534.82 /ea 5,535 Slab Top, 10'1.00 ea 1.500 112 1,700 -57 -1,868.57 /ea 1,869 3,290.39 /ea 3,290 Frame & Cover, 10'1.00 ea 2.000 149 225 -76 -449.77 /ea 450 828.02 /ea 828 Doors, specialty, access, floor, industrial, aluminum, 150 psf L.L., double leaf, 5' x 5', 230 lb 1.00 opng 3.556 271 1,950 ---2,221.07 /opng 2,221 3,917.86 /opng 3,918 33.15.01.10 Buried Structures, Manholes, 120" Dia 1.00 EA 40.056 2,995 22,925 1,378 27,298.03 /EA 27,298 48,435.83 /EA 48,436 33.15.01.0010 Pump Station Manhole 1.00 EA 40.056 2,995 22,925 1,378 27,298.03 /EA 27,298 48,435.83 /EA 48,436 33.15 Yard Process Piping, Structures 1.00 EA 40.056 2,995 22,925 1,378 27,298.03 /EA 27,298 48,435.83 /EA 48,436 33.0 Utilities 61.00 LF 162.176 12,111 39,552 5,965 944.71 /LF 57,627 1,704.69 /LF 103,986 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.3W04 04" 3W - No. 3 Water (Plant Effluent) 40.10.01.06 Process Pipe, Ductile Iron, 6" FURNISH 6" DI pipe 41.00 LF -1,275 ---31.09 /LF 1,275 54.19 /LF 2,222 Install 6" DI, flanged, spool <= 10'6.00 ea 19.440 1,486 ----247.67 /ea 1,486 473.73 /ea 2,842 FURNISH 6" DI flange 6.00 ea -384 ---64.01 /ea 384 111.59 /ea 670 6" DI, FL, reducer, 6" x 4"6.00 ea 19.440 1,486 667 ---358.91 /ea 2,153 667.65 /ea 4,006 4" Bolt & Gasket Kits, CS, 150#6.00 ea 6.600 505 36 ---90.09 /ea 541 171.30 /ea 1,028 6" Bolt & Gasket Kits, CS, 150#6.00 ea 7.200 550 48 ---99.73 /ea 598 189.40 /ea 1,136 40.10.01.06 Process Pipe, Ductile Iron, 6"41.00 LF 52.680 4,027 2,410 157.00 /LF 6,437 290.34 /LF 11,904 40.10.01.3W04 04" 3W - No. 3 Water (Plant Effluent)41.00 LF 52.680 4,027 2,410 157.00 /LF 6,437 290.34 /LF 11,904 40.10.01.PE10 10" PE - Primary Effluent 40.10.01.10 Process Pipe, Ductile Iron, 10" Paint process pipe and fittings, subcontracted, priced per LF, 10" dia.64.00 lf --864 --13.50 /lf 864 22.49 /lf 1,439 FURNISH 10" DI pipe 22.00 LF -1,236 ---56.16 /LF 1,236 97.90 /LF 2,154 Install 10" DI, flanged, spool <= 10'5.00 ea 24.100 1,842 ----368.45 /ea 1,842 704.75 /ea 3,524 FURNISH 10" DI flange 10.00 ea -1,225 ---122.50 /ea 1,225 213.55 /ea 2,135 10" DI, FL, Ell, 90 4.00 ea 19.280 1,474 1,425 ---724.68 /ea 2,899 1,325.77 /ea 5,303 10" Bolt & Gasket Kits, CS, 150#10.00 ea 22.000 1,682 180 ---186.17 /ea 1,862 353.05 /ea 3,531 Wall Sleeve, fabricated steel, 12" long, 14"1.00 ea 2.500 191 230 ---421.10 /ea 421 766.47 /ea 766 Link Seal set, 14"1.00 ea 2.300 176 117 ---292.81 /ea 293 540.24 /ea 540 40.10.01.10 Process Pipe, Ductile Iron, 10"22.00 LF 70.180 5,365 4,412 864 483.69 /LF 10,641 881.48 /LF 19,393 40.20.05.10 Plug Valves, 10" Install plug valve, Flgd, DIP, 10"1.00 ea 5.300 405 ----405.14 /ea 405 774.93 /ea 775 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 10"1.00 EA -1,914 ---1,914.00 /EA 1,914 3,336.62 /EA 3,337 40.20.05.10 Plug Valves, 10"1.00 EA 5.300 405 1,914 2,319.14 /EA 2,319 4,111.55 /EA 4,112 40.10.01.PE10 10" PE - Primary Effluent 22.00 LF 75.480 5,770 6,326 864 589.10 /LF 12,960 1,068.37 /LF 23,504 40.10.01.PE14 14" PE - Primary Effluent 40.10.01.14 Process Pipe, Ductile Iron, 14" Paint process pipe and fittings, subcontracted, priced per LF, 14" dia.237.00 lf --4,266 --18.00 /lf 4,266 29.98 /lf 7,106 FURNISH 14" DI pipe 126.00 LF -11,399 ---90.47 /LF 11,399 157.71 /LF 19,871 Install 14" DI, flanged, spool <= 10'12.00 ea 92.880 7,100 ----591.65 /ea 7,100 1,131.70 /ea 13,580 FURNISH 14" DI flange 23.00 ea -5,175 ---225.00 /ea 5,175 392.23 /ea 9,021 14" DI, FL, Ell, 90 4.00 ea 30.960 2,367 2,443 ---1,202.39 /ea 4,810 2,196.39 /ea 8,786 14" DI, FL, Ell, 22 1/2 8.00 ea 61.920 4,733 4,430 ---1,145.38 /ea 9,163 2,096.99 /ea 16,776 14" DI, FL, tee, 14" x 14"2.00 ea 19.360 1,480 2,139 ---1,809.20 /ea 3,618 3,279.35 /ea 6,559 14" Bolt & Gasket Kits, CS, 150#34.00 ea 85.000 6,497 1,292 ---229.10 /ea 7,789 431.78 /ea 14,681 40.10.01.14 Process Pipe, Ductile Iron, 14"126.00 LF 290.120 22,177 26,877 4,266 423.18 /LF 53,320 764.92 /LF 96,380 40.20.05.14 Plug Valves, 14" Install plug valve, Flgd, DIP, 14"3.00 ea 23.100 1,766 ----588.60 /ea 1,766 1,125.85 /ea 3,378 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 14"3.00 EA -10,335 ---3,445.00 /EA 10,335 6,005.56 /EA 18,017 40.20.05.14 Plug Valves, 14"3.00 EA 23.100 1,766 10,335 4,033.60 /EA 12,101 7,131.41 /EA 21,394 40.20.08.14 Check Valves, 14" Install check valve, Flgd, DIP, 14"2.00 ea 15.400 1,177 ----588.60 /ea 1,177 1,125.85 /ea 2,252 FURNISH Check valve, iron body, swing check, flgd, 150#, 14"2.00 EA -9,200 ---4,600.00 /EA 9,200 8,019.04 /EA 16,038 40.20.08.14 Check Valves, 14"2.00 EA 15.400 1,177 9,200 5,188.60 /EA 10,377 9,144.89 /EA 18,290 40.20.19.14 Flow Meter, 14" Install magnetic flow meter, (material FBO), 14"1.00 EA 7.700 589 ----588.60 /EA 589 1,125.85 /EA 1,126 40.20.19.14 Flow Meter, 14"1.00 EA 7.700 589 588.60 /EA 589 1,125.85 /EA 1,126 40.10.01.PE14 14" PE - Primary Effluent 126.00 LF 336.320 25,709 46,412 4,266 606.25 /LF 76,387 1,088.81 /LF 137,190 40.00 Exposed Process Pipe 189.00 LF 464.480 35,505 55,149 5,130 506.79 /LF 95,784 913.22 /LF 172,598 40.0 Process Pipe 189.00 LF 464.480 35,505 55,149 5,130 506.79 /LF 95,784 913.22 /LF 172,598 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters FE - Flow Element - Mag Flowtube (inline)1.00 ea 2.000 142 100 ---242.44 /ea 242 555.86 /ea 556 FE - Flow Element - Mag Flowtube (inline)1.00 ea 2.000 142 80 ---222.44 /ea 222 512.04 /ea 512 FIT - Flow Transmitter - F04 Magnetic 8"1.00 EA 6.500 463 6,000 ---6,462.92 /EA 6,463 14,253.38 /EA 14,253 FIT - Flow Transmitter - F04 Magnetic 10"1.00 EA 8.500 605 7,500 ---8,105.36 /EA 8,105 17,879.85 /EA 17,880 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters 2.00 EA 19.000 1,353 13,680 7,516.58 /EA 15,033 16,600.57 /EA 33,201 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L30, Basic Radar 1.00 EA 2.250 160 1,395 ---1,555.24 /EA 1,555 3,438.23 /EA 3,438 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 54 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90.01.07 I&C, Level / Indicators & Transmitters 1.00 EA 2.250 160 1,395 1,555.24 /EA 1,555 3,438.23 /EA 3,438 40.90.01.19 I&C, Level / Switches LS** - Level Switch L08 Non-Mercury Float 2.00 EA 6.000 427 1,000 ---713.66 /EA 1,427 1,601.45 /EA 3,203 40.90.01.19 I&C, Level / Switches 2.00 EA 6.000 427 1,000 713.66 /EA 1,427 1,601.45 /EA 3,203 40.90.01.27 I&C, Control Stations CS - Control Station 2.00 EA 4.000 285 1,500 ---892.44 /EA 1,785 1,981.52 /EA 3,963 ZS - Position Switch Z05 2.00 EA 5.000 356 500 ---428.05 /EA 856 969.01 /EA 1,938 40.90.01.27 I&C, Control Stations 4.00 EA 9.000 641 2,000 660.25 /EA 2,641 1,475.26 /EA 5,901 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 2.00 ea 0.500 36 165 ---100.21 /ea 200 222.80 /ea 446 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 0.500 36 165 200.41 /LS 200 445.59 /LS 446 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 9.00 ea 11.250 801 675 ---164.02 /ea 1,476 374.84 /ea 3,374 40.90.03.01 I&C, Panels & Stands 1.00 LS 11.250 801 675 1,476.21 /LS 1,476 3,373.56 /LS 3,374 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 6.00 ea 3.000 214 ---35.61 /ea 214 84.13 /ea 505 Field Calibration - Average 2.00 ea 6.000 427 ---213.66 /ea 427 504.83 /ea 1,010 Pre-Operation Check 9.00 ea 2.250 160 ---17.80 /ea 160 42.07 /ea 379 Startup - Stand-By (Manhours)9.00 ea 0.900 64 ---7.12 /ea 64 16.83 /ea 151 Loop Check - Average 9.00 ea 4.500 320 ---35.61 /ea 320 84.14 /ea 757 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 16.650 1,186 1,185.80 /LS 1,186 2,801.74 /LS 2,802 40.90.99.01 I&C, Other Receive & Store Instrument 9.00 ea 3.150 224 0 ---24.94 /ea 224 58.92 /ea 530 Identification Tag - SS 9.00 ea 2.250 160 135 ---32.80 /ea 295 74.97 /ea 675 40.90.99.01 I&C, Other 1.00 LS 5.400 385 135 519.67 /LS 520 1,204.97 /LS 1,205 40.90.01.001 Instrumentation & Controls 1.00 LS 70.050 4,989 19,050 24,038.78 /LS 24,039 53,569.15 /LS 53,569 40.90 Instrumentation & Controls 1.00 LS 70.050 4,989 19,050 24,038.78 /LS 24,039 53,569.15 /LS 53,569 40.9 Instrumentation & Controls 1.00 LS 70.050 4,989 19,050 24,038.78 /LS 24,039 53,569.15 /LS 53,569 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.01.01.14.0010 Water Cannons Allowance 44.01.01.00 Process Equipment Allowances Water Cannons Allowance 6.00 ea ----48,000 8,000.00 /ea 48,000 13,326.16 /ea 79,957 44.01.01.00 Process Equipment Allowances 1.00 LS 48,000 48,000.00 /LS 48,000 79,956.95 /LS 79,957 44.01.01.14.0010 Water Cannons Allowance 1.00 LS 48,000 48,000.00 /LS 48,000 79,956.95 /LS 79,957 44.05.49.14.0010 EQ Pond Return Pumps 44.05.49.01 Submersible Pump: 6hp-20hp Functional Testing, Submersible Pumps, 6 - 20 hp 2.00 ea 8.000 515 100 ---307.71 /ea 615 580.11 /ea 1,160 FURNISH Submersible Pump, 6 - 20 hp 2.00 EA ---55,000 27,500.00 /EA 55,000 45,808.68 /EA 91,617 Set base elbow / pump assembly, 6 - 20 hp 2.00 ea 48.000 3,093 100 ---1,596.27 /ea 3,193 3,044.83 /ea 6,090 Stainless steel guide rails, 2", (labor & material)60.00 lf 15.000 966 540 ---25.11 /lf 1,506 46.50 /lf 2,790 Install intermediate guide rail bracket 2.00 ea 3.000 193 20 ---106.64 /ea 213 202.28 /ea 405 Install upper guide rail bracket 2.00 ea 3.000 193 20 ---106.64 /ea 213 202.29 /ea 405 44.05.49.01 Submersible Pump: 6hp-20hp 2.00 EA 77.000 4,961 780 55,000 30,370.47 /EA 60,741 51,233.13 /EA 102,466 44.05.49.14.0010 EQ Pond Return Pumps 2.00 EA 77.000 4,961 780 55,000 30,370.47 /EA 60,741 51,233.13 /EA 102,466 44.05 Furnish and Install Process Equipment 1.00 LS 77.000 4,961 780 103,000 108,740.94 /LS 108,741 182,423.20 /LS 182,423 44.0 Process Equipment - Municipal 1.00 LS 77.000 4,961 780 103,000 108,740.94 /LS 108,741 182,423.20 /LS 182,423 14.0 Equalization Pond 2.00 LS 5,609.528 367,441 825,096 14,121 139,229 103,000 724,443.98 /LS 1,448,888 1,399,355.23 /LS 2,798,710 15.0 Headworks 02.0 Existing Conditions 02.40 Demolition 02.01.02.1500 Misc. Demoliton 02.01.02.00 Structure/Building Demolition Misc. Demoliton 1.00 LS 60.000 3,866 250 -4,677 -8,793.16 /LS 8,793 17,139.42 /LS 17,139 02.01.02.00 Structure/Building Demolition 1.00 LS 60.000 3,866 250 4,677 8,793.16 /LS 8,793 17,139.42 /LS 17,139 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 10.00 cy 0.375 24 -23 -4.66 /cy 47 9.09 /cy 91 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 10.00 CY 1.026 61 --60 -12.11 /CY 121 23.63 /CY 236 Tipping Fee 5.00 tn 375 --75.00 /tn 375 130.75 /tn 654 02.01.10.01 Demolition - Removal, Haul and Tip Fee 10.00 CY 1.401 85 375 83 54.27 /CY 543 98.10 /CY 981 02.01.02.1500 Misc. Demoliton 1.00 LS 61.401 3,950 625 4,761 9,335.89 /LS 9,336 18,120.41 /LS 18,120 02.40 Demolition 1.00 LS 61.401 3,950 625 4,761 9,335.89 /LS 9,336 18,120.41 /LS 18,120 02.0 Existing Conditions 1.00 LS 61.401 3,950 625 4,761 9,335.89 /LS 9,336 18,120.41 /LS 18,120 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0006 Slab on Grade, 06" Thick 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick Fine grade, for slab on grade, by hand 36.00 sf 0.252 13 1 ---0.39 /sf 14 0.80 /sf 29 Fill, gravel subbase, under building slab on grade 1.33 cy 0.667 34 39 ---55.22 /cy 74 108.90 /cy 145 Concrete pumping, subcontract, all inclusive price 0.67 cy --10 --15.00 /cy 10 27.27 /cy 18 Slab on grade edge forms, up to 6"34.00 lf 1.802 119 9 ---3.75 /lf 127 7.69 /lf 261 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 55 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick Reinforcing in place, A615 Gr 60, priced per lbs.100.00 lb -50 40 --0.90 /lb 90 1.67 /lb 167 Concrete, ready mix, 4000 psi 0.67 CY -83 ---125.00 /CY 83 236.69 /CY 158 Add for concrete waste, 4000 psi 0.03 cy -4 ---125.00 /cy 4 236.97 /cy 8 Placing concrete, concrete pump 0.67 cy 0.500 26 ----38.59 /cy 26 79.60 /cy 53 Finishing floors, monolithic, broom finish 36.00 sf 1.080 65 1 ---1.83 /sf 66 3.77 /sf 136 Curing, membrane spray 36.00 sf 0.072 4 1 ---0.14 /sf 5 0.29 /sf 10 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick 0.67 CY 4.373 260 189 50 748.53 /CY 499 1,477.51 /CY 986 03.10.05.0006 Slab on Grade, 06" Thick 0.67 CY 4.373 260 189 50 748.53 /CY 499 1,477.51 /CY 986 03.10.05.0024 Slab on Grade, 24" Thick 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick Fine grade, for slab on grade, by hand 75.57 sf 0.529 27 2 ---0.39 /sf 29 0.80 /sf 60 Fill, gravel subbase, under building slab on grade 0.93 cy 0.467 24 28 ---55.22 /cy 52 108.90 /cy 102 Concrete pumping, subcontract, all inclusive price 5.60 cy --84 --15.00 /cy 84 27.23 /cy 152 Base slab edge forms, 24" to 36"72.00 sf 18.000 1,185 90 ---17.70 /sf 1,275 36.31 /sf 2,614 Waterstop, hydro-flex 11.33 lf 0.057 4 45 ---4.33 /lf 49 8.25 /lf 93 Speed Dowels, #5 22.00 ea -308 ---14.00 /ea 308 26.51 /ea 583 Reinforcing in place, A615 Gr 60, priced per lbs.839.68 lb -420 336 --0.90 /lb 756 1.67 /lb 1,405 Concrete, ready mix, 4000 psi 5.60 CY -700 ---125.00 /CY 700 236.66 /CY 1,325 Add for concrete waste, 4000 psi 0.28 cy -35 ---125.00 /cy 35 236.64 /cy 66 Placing concrete, concrete pump, for base slab 12" to 24"5.60 cy 3.359 173 ----30.87 /cy 173 63.68 /cy 356 Finishing floors, monolithic, broom finish 75.57 sf 2.267 137 2 ---1.83 /sf 138 3.77 /sf 285 Curing, membrane spray 75.57 sf 0.151 8 3 ---0.14 /sf 11 0.29 /sf 22 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick 5.60 CY 24.829 1,557 1,632 420 644.66 /CY 3,609 1,261.83 /CY 7,064 03.10.05.0024 Slab on Grade, 24" Thick 5.60 CY 24.829 1,557 1,632 420 644.66 /CY 3,609 1,261.83 /CY 7,064 03.10.06.0006 Concrete Walls, 06" Thick 03.10.06.06 Cast-In-Place Concrete, Straight Walls, 6" thick Concrete pumping, subcontract, all inclusive price 6.45 cy --97 --15.00 /cy 97 27.24 /cy 176 Forms in place, structural walls, to 8' high, hand set 697.00 sf 104.550 6,881 697 ---10.87 /sf 7,578 22.26 /sf 15,513 Forms in place, wall bulkheads 11.00 sf 3.300 217 14 ---20.99 /sf 231 43.09 /sf 474 Waterstop, hydro-flex 135.00 lf 0.675 44 540 ---4.33 /lf 584 8.25 /lf 1,114 Speed Dowels, #4 135.00 ea -1,215 ---9.00 /ea 1,215 17.04 /ea 2,300 Reinforcing in place, A615 Gr 60, priced per lbs.1,290.74 lb -645 516 --0.90 /lb 1,162 1.67 /lb 2,159 Concrete, ready mix, 4000 psi 6.45 CY -807 ---125.00 /CY 807 236.66 /CY 1,527 Add for concrete waste, 4000 psi 0.32 cy -40 ---125.00 /cy 40 236.66 /cy 76 Placing concrete, concrete pump, for structural wall to 12" thick 6.45 cy 5.485 282 ----43.73 /cy 282 90.21 /cy 582 Patch & plug tieholes 697.00 sf 10.455 538 14 ---0.79 /sf 552 1.63 /sf 1,136 Sack rub 697.00 sf 27.880 1,434 21 ---2.09 /sf 1,455 4.30 /sf 2,998 Curing, membrane spray 697.00 sf 1.394 72 28 ---0.14 /sf 100 0.29 /sf 201 03.10.06.06 Cast-In-Place Concrete, Straight Walls, 6" thick 6.45 CY 153.739 9,469 4,021 613 2,185.42 /CY 14,103 4,378.94 /CY 28,257 03.10.06.0006 Concrete Walls, 06" Thick 6.45 CY 153.739 9,469 4,021 613 2,185.42 /CY 14,103 4,378.94 /CY 28,257 03.10.06.0008 Concrete Walls, 08" Thick 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick Concrete pumping, subcontract, all inclusive price 1.30 cy --19 --15.00 /cy 19 27.24 /cy 35 Forms in place, structural walls, to 8' high, hand set 104.99 sf 15.748 1,036 105 ---10.87 /sf 1,141 22.26 /sf 2,337 Forms in place, wall bulkheads 3.00 sf 0.900 59 4 ---20.99 /sf 63 43.09 /sf 129 Waterstop, PVC, center bulb, 6" wide 23.33 lf 1.866 123 47 ---7.27 /lf 169 14.65 /lf 342 Reinforcing in place, A615 Gr 60, priced per lbs.259.22 lb -130 104 --0.90 /lb 233 1.67 /lb 434 Concrete, ready mix, 4000 psi 1.30 CY -162 ---125.00 /CY 162 236.64 /CY 307 Add for concrete waste, 4000 psi 0.07 cy -8 ---125.00 /cy 8 236.77 /cy 15 Placing concrete, concrete pump, for structural wall to 12" thick 1.30 cy 1.102 57 ----43.74 /cy 57 90.22 /cy 117 Patch & plug tieholes 104.99 sf 1.575 81 2 ---0.79 /sf 83 1.63 /sf 171 Sack rub 104.99 sf 4.199 216 3 ---2.09 /sf 219 4.30 /sf 452 Curing, membrane spray 104.99 sf 0.210 11 4 ---0.14 /sf 15 0.29 /sf 30 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick 1.30 CY 25.600 1,583 465 123 1,674.95 /CY 2,171 3,370.81 /CY 4,369 03.10.06.0008 Concrete Walls, 08" Thick 1.30 CY 25.600 1,583 465 123 1,674.95 /CY 2,171 3,370.81 /CY 4,369 03.10.15.0010 Concrete Stairs 03.10.15.00 Cast-In-Place Concrete, Stairs Structural concrete, in place, stair landing (3500 psi), cast on ground, includes forms(4 uses), reinforcing steel, concrete, placing and finishing 5.00 CY 96.000 6,168 2,000 -38 -1,641.20 /CY 8,206 3,318.22 /CY 16,591 03.10.15.00 Cast-In-Place Concrete, Stairs 5.00 CY 96.000 6,168 2,000 38 1,641.20 /CY 8,206 3,318.22 /CY 16,591 03.10.15.0010 Concrete Stairs 5.00 CY 96.000 6,168 2,000 38 1,641.20 /CY 8,206 3,318.22 /CY 16,591 03.10 Cast-In-Place Concrete Work 19.01 CY 304.541 19,036 8,307 1,206 38 1,503.49 /CY 28,587 3,011.79 /CY 57,266 03.0 Concrete Work 19.01 CY 304.541 19,036 8,307 1,206 38 1,503.49 /CY 28,587 3,011.79 /CY 57,266 05.0 Metals 05.00 Metals 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/2" dia, shop fabricated 300.00 LF 70.074 5,391 30,000 -162 -118.51 /LF 35,553 227.55 /LF 68,265 05.50.04.10 Metals, Pipe and Tube Railings 300.00 LF 70.074 5,391 30,000 162 118.51 /LF 35,553 227.55 /LF 68,265 05.50.04.0010 Aluminum Handrail 300.00 LF 70.074 5,391 30,000 162 118.51 /LF 35,553 227.55 /LF 68,265 05.00 Metals 1.00 LS 70.074 5,391 30,000 162 35,552.73 /LS 35,553 68,264.63 /LS 68,265 05.0 Metals 1.00 LS 70.074 5,391 30,000 162 35,552.73 /LS 35,553 68,264.63 /LS 68,265 26.0 Electrical Work 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 56 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 1.00 EA 2.581 186 132 ---318.45 /EA 318 730.05 /EA 730 26.25.09.99 Electrical Equipment, Safety Switches - General 1.00 EA 2.581 186 132 318.45 /EA 318 730.05 /EA 730 26.25.01.0001 Electrical Equipment 1.00 LS 2.581 186 132 318.45 /LS 318 730.05 /LS 730 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 0.500 36 ----35.61 /LS 36 84.13 /LS 84 26.00.02.00 Electrical, Testing 1.00 LS 0.500 36 35.61 /LS 36 84.13 /LS 84 26.25.99.0001 Electrical, Testing 1.00 LS 0.500 36 35.61 /LS 36 84.13 /LS 84 26.25 Electrical Equipment 1.00 LS 3.081 222 132 354.06 /LS 354 814.18 /LS 814 26.0 Electrical Work 1.00 LS 3.081 222 132 354.06 /LS 354 814.18 /LS 814 33.0 Utilities 33.05 Buried Process Piping 33.00.12.FC01.5 01.5" FC - Ferric Chloride 33.00.12.02 Buried Pipe, Double Wall, 1-1/4" to 2" - Carrier Double wall pipe, secondary containment, PVCxPVC, 11/2" x 4"29.00 LF 11.600 887 491 ---47.50 /LF 1,377 87.98 /LF 2,551 Dbl wall fitting, secondary containment, PVCxPVC, 11/2"x4", ELL 90 3.00 ea 1.050 80 238 ---106.11 /ea 318 189.51 /ea 569 Dbl wall fitting, secondary containment, PVCxPVC, 11/2"x4", Tee 2.00 ea 1.500 115 249 ---181.74 /ea 363 326.54 /ea 653 Double wall coupling, PVC, 4"3.00 ea 1.980 151 140 ---97.08 /ea 291 177.78 /ea 533 Detector Tape 29.00 lf 0.638 49 233 ---9.73 /lf 282 17.25 /lf 500 33.00.12.02 Buried Pipe, Double Wall, 1-1/4" to 2" - Carrier 29.00 LF 16.768 1,282 1,351 90.78 /LF 2,633 165.74 /LF 4,807 33.00.12.FC01.5 01.5" FC - Ferric Chloride 29.00 LF 16.768 1,282 1,351 90.78 /LF 2,633 165.74 /LF 4,807 33.05 Buried Process Piping 29.00 LF 16.768 1,282 1,351 90.78 /LF 2,633 165.74 /LF 4,807 33.0 Utilities 29.00 LF 16.768 1,282 1,351 90.78 /LF 2,633 165.74 /LF 4,807 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.FILT06 06" FILT - Dewatering Filtrate 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.40.00 lf --360 --9.00 /lf 360 14.99 /lf 600 FURNISH 6" DI pipe 22.00 LF -684 ---31.09 /LF 684 54.19 /LF 1,192 Install 6" DI, flanged, spool <= 10'3.00 ea 9.720 743 ----247.67 /ea 743 473.73 /ea 1,421 FURNISH 6" DI flange 4.00 ea -256 ---64.01 /ea 256 111.58 /ea 446 6" DI, FL, Ell, 90 2.00 ea 6.480 495 273 ---383.98 /ea 768 711.35 /ea 1,423 6" Bolt & Gasket Kits, CS, 150#4.00 ea 4.800 367 32 ---99.73 /ea 399 189.41 /ea 758 40.10.01.06 Process Pipe, Ductile Iron, 6"22.00 LF 21.000 1,605 1,245 360 145.90 /LF 3,210 265.44 /LF 5,840 40.10.01.FILT06 06" FILT - Dewatering Filtrate 22.00 LF 21.000 1,605 1,245 360 145.90 /LF 3,210 265.44 /LF 5,840 40.10.01.PD06 06" PD - Pumped Drain 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.40.00 lf --360 --9.00 /lf 360 14.99 /lf 600 FURNISH 6" DI pipe 22.00 LF -684 ---31.09 /LF 684 54.19 /LF 1,192 Install 6" DI, flanged, spool <= 10'3.00 ea 9.720 743 ----247.67 /ea 743 473.74 /ea 1,421 FURNISH 6" DI flange 4.00 ea -256 ---64.01 /ea 256 111.58 /ea 446 6" DI, FL, Ell, 90 2.00 ea 6.480 495 273 ---383.98 /ea 768 711.35 /ea 1,423 6" Bolt & Gasket Kits, CS, 150#4.00 ea 4.800 367 32 ---99.73 /ea 399 189.41 /ea 758 40.10.01.06 Process Pipe, Ductile Iron, 6"22.00 LF 21.000 1,605 1,245 360 145.90 /LF 3,210 265.44 /LF 5,840 40.10.01.PD06 06" PD - Pumped Drain 22.00 LF 21.000 1,605 1,245 360 145.90 /LF 3,210 265.44 /LF 5,840 40.10.01.PSC06 06" PSC - Primary Scum 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.40.00 lf --360 --9.00 /lf 360 14.99 /lf 600 FURNISH 6" DI pipe 22.00 LF -684 ---31.09 /LF 684 54.19 /LF 1,192 Install 6" DI, flanged, spool <= 10'3.00 ea 9.720 743 ----247.67 /ea 743 473.74 /ea 1,421 FURNISH 6" DI flange 4.00 ea -256 ---64.01 /ea 256 111.58 /ea 446 6" DI, FL, Ell, 90 2.00 ea 6.480 495 273 ---383.98 /ea 768 711.36 /ea 1,423 Add for glass lining 686.00 lb -412 ---0.60 /lb 412 1.05 /lb 718 6" Bolt & Gasket Kits, CS, 150#4.00 ea 4.800 367 32 ---99.73 /ea 399 189.40 /ea 758 40.10.01.06 Process Pipe, Ductile Iron, 6"22.00 LF 21.000 1,605 1,656 360 164.61 /LF 3,621 298.06 /LF 6,557 40.10.01.PSC06 06" PSC - Primary Scum 22.00 LF 21.000 1,605 1,656 360 164.61 /LF 3,621 298.06 /LF 6,557 40.10.03.FILT02 02" FILT - Dewatering Filtrate 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2" 2" SS pipe, sched. 40, 316, T&C 22.00 LF 1.760 135 134 ---12.20 /LF 268 22.30 /LF 491 2" SS, 316, #150, Ell, 90 3.00 ea 2.940 225 57 ---94.01 /ea 282 176.59 /ea 530 2" SS, 316, #150, coupling 1.00 ea 0.980 75 20 ---94.51 /ea 95 177.47 /ea 177 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2"22.00 LF 5.680 434 211 29.31 /LF 645 54.44 /LF 1,198 40.10.03.FILT02 02" FILT - Dewatering Filtrate 22.00 LF 5.680 434 211 29.31 /LF 645 54.44 /LF 1,198 40.10.03.FILT03 03" FILT - Dewatering Filtrate 40.10.03.03 Process Pipe, Stainless Steel, 2-1/2" to 3" 3" SS pipe, sched. 40, 316, T&C 22.00 LF 2.860 219 263 ---21.90 /LF 482 39.86 /LF 877 3" SS, 316, #150, Ell, 90 3.00 ea 5.640 431 225 ---218.71 /ea 656 405.62 /ea 1,217 3" SS, 316, #150, coupling 1.00 ea 1.880 144 63 ---206.51 /ea 207 384.36 /ea 384 40.10.03.03 Process Pipe, Stainless Steel, 2-1/2" to 3"22.00 LF 10.380 793 551 61.11 /LF 1,344 112.64 /LF 2,478 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 57 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.03.FILT03 03" FILT - Dewatering Filtrate 22.00 LF 10.380 793 551 61.11 /LF 1,344 112.64 /LF 2,478 40.10.04.POS01.5 01.5" POS - Polymer Solution 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2" Paint process pipe and fittings, subcontracted, priced per LF, 11/4" - 11/2" dia.62.00 lf --279 --4.50 /lf 279 7.50 /lf 465 1-1/2" PVC, Sch. 80, socket joint, pipe 44.00 LF 2.200 168 118 ---6.50 /LF 286 11.97 /LF 527 1-1/2" PVC, Sch. 80, socket joint, ELL, 90 6.00 ea 2.400 183 41 ---37.41 /ea 224 70.40 /ea 422 1-1/2" PVC, Sch. 80, socket joint, coupling 3.00 ea 1.200 92 29 ---40.14 /ea 120 75.16 /ea 225 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2"44.00 LF 5.800 443 187 279 20.68 /LF 910 37.26 /LF 1,639 40.20.04.02 Ball Valves, 1-1/4" to 2" Ball valve, true union, 1 1/2"2.00 EA 1.200 92 181 ---136.53 /EA 273 245.79 /EA 492 40.20.04.02 Ball Valves, 1-1/4" to 2"2.00 EA 1.200 92 181 136.53 /EA 273 245.79 /EA 492 40.10.04.POS01.5 01.5" POS - Polymer Solution 44.00 LF 7.000 535 369 279 26.88 /LF 1,183 48.43 /LF 2,131 40.10.08.FC01 01" FC - Ferric Chloride (Double Containment) 40.10.08.01 Process Pipe, Double Wall, 1/2" to 1" - Carrier Double wall pipe, secondary containment, PVCxPVC, 1" x 3"100.00 LF 35.000 2,675 1,196 ---38.72 /LF 3,872 72.03 /LF 7,203 Dbl wall fitting, secondary containment, PVCxPVC, 1"x3", ELL 90 7.00 ea 2.100 161 410 ---81.46 /ea 570 145.89 /ea 1,021 40.10.08.01 Process Pipe, Double Wall, 1/2" to 1" - Carrier 100.00 LF 37.100 2,836 1,606 44.42 /LF 4,442 82.24 /LF 8,224 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, double wall, true union, 1" size 2.00 EA 0.960 73 78 ---75.69 /EA 151 138.17 /EA 276 40.20.04.01 Ball Valves, 1/2" to 1"2.00 EA 0.960 73 78 75.69 /EA 151 138.17 /EA 276 40.10.08.FC01 01" FC - Ferric Chloride (Double Containment)100.00 LF 38.060 2,909 1,684 45.93 /LF 4,593 85.01 /LF 8,501 40.15.01.FA12 12" FA - Foul Air 40.15.01.12 Stainless Steel Duct, 12" 12" Bolt & Gasket Kits, SS 6.00 ea 13.200 1,009 456 ---244.17 /ea 1,465 454.16 /ea 2,725 12" SS, 316, shop fabricated duct - FURNISH 112.00 LF -2,464 ---22.00 /LF 2,464 38.35 /LF 4,295 12" SS, 316, shop Ell, 90 3.00 ea -372 ---124.00 /ea 372 216.16 /ea 648 12" SS, 316, shop Ell, 45 4.00 ea -380 ---95.00 /ea 380 165.62 /ea 662 12" SS shop fabricated duct - Field Installation 112.00 LF 42.560 3,253 ----29.05 /LF 3,253 55.56 /LF 6,223 12" field weld 20.00 ea 2,500 ---125.00 /ea 2,500 239.10 /ea 4,782 40.15.01.12 Stainless Steel Duct, 12"224.00 LF 55.760 6,762 3,672 46.58 /LF 10,434 86.32 /LF 19,336 40.15.40.01 Odor Control Dampers Butterfly valve damper, 12" Model 203 - low leakage 3.00 EA 10.800 826 2,160 ---995.19 /EA 2,986 1,781.52 /EA 5,345 40.15.40.01 Odor Control Dampers 3.00 EA 10.800 826 2,160 995.19 /EA 2,986 1,781.52 /EA 5,345 40.15.01.FA12 12" FA - Foul Air 224.00 LF 66.560 7,588 5,832 59.91 /LF 13,420 110.18 /LF 24,681 40.15.01.FA24 24" FA - Foul Air 40.15.01.24 Stainless Steel Duct, 24" 24" SS, 316, shop fabricated duct - FURNISH 70.00 LF -4,130 ---59.00 /LF 4,130 102.85 /LF 7,200 24" SS shop fabricated duct - Field Installation 70.00 LF 34.300 2,622 ----37.46 /LF 2,622 71.65 /LF 5,015 24" SS, 316, loose Ell, 45 1.00 ea 6.000 459 295 ---753.65 /ea 754 1,391.57 /ea 1,392 24" SS, 316, loose Tee 1.00 ea 9.000 688 707 ---1,394.47 /ea 1,394 2,547.56 /ea 2,548 24" SS, 316, loose Reducer 1.00 ea 6.000 459 471 ---929.65 /ea 930 1,698.35 /ea 1,698 24" field weld 6.00 ea 1,500 ---250.00 /ea 1,500 478.19 /ea 2,869 40.15.01.24 Stainless Steel Duct, 24"140.00 LF 55.300 5,727 5,603 80.93 /LF 11,330 148.01 /LF 20,721 40.15.01.FA24 24" FA - Foul Air 140.00 LF 55.300 5,727 5,603 80.93 /LF 11,330 148.01 /LF 20,721 40.00 Exposed Process Pipe 618.00 LF 245.980 22,803 18,394 1,359 68.86 /LF 42,556 126.13 /LF 77,946 40.30 Water Control Gates 40.20.50.0010 Shear Gates 40.20.50.01 Other Valves Wall Adaptor Plate 2.00 ea 2.000 153 413 ---283.11 /ea 566 506.50 /ea 1,013 4" Bolt & Gasket Kits, CS, 150#2.00 ea 2.200 168 12 ---90.09 /ea 180 171.29 /ea 343 Public Sanitary Utility Sewage Piping, backwater drainage control, offset type, with bronze manually operated shear gate, B & S connections, 4" size 2.00 EA 2.909 198 4,200 ---2,199.07 /EA 4,398 3,850.36 /EA 7,701 40.20.50.01 Other Valves 2.00 EA 7.109 519 4,625 2,572.26 /EA 5,145 4,528.15 /EA 9,056 40.20.50.0010 Shear Gates 2.00 EA 7.109 519 4,625 2,572.26 /EA 5,145 4,528.15 /EA 9,056 40.30.02.0066 Refurbish Existing Slide Gate 40.30.02.66 Sluice Gates, Rectangular, 66" 66" Wide Rectangular Sluice Gate - FURNISH 1.00 EA -19,500 ---19,500.00 /EA 19,500 33,993.78 /EA 33,994 66" Wide Rectangular Sluice Gate - Installation 1.00 ea 44.000 2,835 ----2,834.83 /ea 2,835 5,422.38 /ea 5,422 Sluice Gate Anchor Bolts 57.00 ea 11.400 734 428 ---20.39 /ea 1,162 37.72 /ea 2,150 Add for Electric Motor Operator - FURNISH 1.00 ea -5,000 ---5,000.00 /ea 5,000 8,716.37 /ea 8,716 Add for Electric Motor Operator - Installation 1.00 ea 3.000 193 ----193.28 /ea 193 369.68 /ea 370 40.30.02.66 Sluice Gates, Rectangular, 66"1.00 EA 58.400 3,763 24,928 28,690.09 /EA 28,690 50,652.34 /EA 50,652 40.30.02.0066 Refurbish Existing Slide Gate 1.00 EA 58.400 3,763 24,928 28,690.09 /EA 28,690 50,652.34 /EA 50,652 40.30.03.0036 Primary Influent Diversion Gate 40.30.03.36 Slide or Weir Gate, Rectangular, 36" 36" Wide Slide Gate, Stainless Steel - FURNISH 1.00 EA -3,510 ---3,510.00 /EA 3,510 6,118.88 /EA 6,119 36" Wide Slide Gate - Installation 1.00 ea 36.000 2,319 ----2,319.41 /ea 2,319 4,436.49 /ea 4,436 Grout Behind Gate Frame 0.55 cf 0.825 53 20 ---132.64 /cf 73 247.58 /cf 136 Slide Gate Anchor Bolts 25.00 ea 5.000 322 188 ---20.39 /ea 510 37.72 /ea 943 Add for Electric Motor Operator - FURNISH 1.00 ea -5,000 ---5,000.00 /ea 5,000 8,716.36 /ea 8,716 Add for Electric Motor Operator - Installation 1.00 ea 3.000 193 ----193.28 /ea 193 369.69 /ea 370 40.30.03.36 Slide or Weir Gate, Rectangular, 36"1.00 EA 44.825 2,888 8,717 11,605.28 /EA 11,605 20,720.65 /EA 20,721 40.30.03.0036 Primary Influent Diversion Gate 1.00 EA 44.825 2,888 8,717 11,605.28 /EA 11,605 20,720.65 /EA 20,721 40.30 Water Control Gates 4.00 EA 110.334 7,170 38,270 11,359.97 /EA 45,440 20,107.32 /EA 80,429 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 58 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.0 Process Pipe 618.00 LF 356.314 29,973 56,664 1,359 142.39 /LF 87,996 256.27 /LF 158,376 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.03.01 I&C, Panels & Stands Instrument Stand-Double, SS 1.00 ea 1.500 107 100 ---206.83 /ea 207 471.74 /ea 472 40.90.03.01 I&C, Panels & Stands 1.00 LS 1.500 107 100 206.83 /LS 207 471.74 /LS 472 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 1.00 EA 8.000 570 3,500 ---4,069.75 /EA 4,070 9,022.62 /EA 9,023 PLC Cabinet, 15-PLC-01 1.00 EA 24.000 1,709 40,000 ---41,709.26 /EA 41,709 91,769.41 /EA 91,769 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 2.00 EA 32.000 2,279 43,500 22,889.51 /EA 45,779 50,396.01 /EA 100,792 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Severe 1.00 ea 8.000 570 ---569.75 /ea 570 1,346.16 /ea 1,346 Pre-Operation Check 2.00 ea 0.500 36 ---17.81 /ea 36 42.08 /ea 84 Startup - Stand-By (Manhours)2.00 ea 0.200 14 ---7.12 /ea 14 16.83 /ea 34 Loop Check - Average 2.00 ea 1.000 71 ---35.61 /ea 71 84.14 /ea 168 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 9.700 691 690.82 /LS 691 1,632.25 /LS 1,632 40.90.07.01 I&C, PLC / SCADA Software Development PLC / SCADA Software Development 31.00 pts 248.000 17,662 ---569.75 /pts 17,662 1,346.19 /pts 41,732 40.90.07.01 I&C, PLC / SCADA Software Development 1.00 LS 248.000 17,662 17,662.31 /LS 17,662 41,731.96 /LS 41,732 40.90.99.01 I&C, Other Receive & Store Instrument 2.00 ea 0.700 50 0 ---24.94 /ea 50 58.91 /ea 118 Identification Tag - SS 2.00 ea 0.500 36 30 ---32.81 /ea 66 74.98 /ea 150 Field Calibration - Average 1.00 ea 3.000 214 ---213.66 /ea 214 504.81 /ea 505 40.90.99.01 I&C, Other 1.00 LS 4.200 299 30 329.14 /LS 329 772.59 /LS 773 40.90.01.001 Instrumentation & Controls 1.00 LS 295.400 21,038 43,630 64,668.11 /LS 64,668 145,400.57 /LS 145,401 40.90 Instrumentation & Controls 1.00 LS 295.400 21,038 43,630 64,668.11 /LS 64,668 145,400.57 /LS 145,401 40.9 Instrumentation & Controls 1.00 LS 295.400 21,038 43,630 64,668.11 /LS 64,668 145,400.57 /LS 145,401 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.26.30.0010 Aluminum Covers 44.05.26.00 Prefabricated Covers FURNISH Prefabricated Aluminum Cover 1,225.00 SF ----91,875 75.00 /SF 91,875 124.93 /SF 153,043 Install Prefabricated Aluminum Cover 1,225.00 sf 229.015 15,974 1,225 -4,045 -17.34 /sf 21,243 33.26 /sf 40,739 Aluminum, structural shapes, under 1 ton, 1" to 10" members 1,700.00 lb 23.800 1,757 4,964 -538 -4.27 /lb 7,259 7.70 /lb 13,084 44.05.26.00 Prefabricated Covers 1,225.00 SF 252.815 17,730 6,189 4,582 91,875 98.27 /SF 120,377 168.87 /SF 206,866 44.05.26.30.0010 Aluminum Covers 1,225.00 SF 252.815 17,730 6,189 4,582 91,875 98.27 /SF 120,377 168.87 /SF 206,866 44.05 Furnish and Install Process Equipment 1.00 LS 252.815 17,730 6,189 4,582 91,875 120,376.77 /LS 120,377 206,866.04 /LS 206,866 44.0 Process Equipment - Municipal 1.00 LS 252.815 17,730 6,189 4,582 91,875 120,376.77 /LS 120,377 206,866.04 /LS 206,866 15.0 Headworks 1.00 LS 1,360.393 98,623 146,898 2,565 9,543 91,875 349,503.35 /LS 349,503 659,914.23 /LS 659,914 16.0 Ferric Chloride Facility 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.13.0006 Equipment Pad, Type E, 6" Thick 03.10.13.06 Cast-In-Place Concrete, Equipment Pads, 6" thick Concrete pumping, subcontract, all inclusive price 1.00 cy --15 --15.00 /cy 15 27.22 /cy 27 Edge forms, housekeeping pads, up to 6"20.00 lf 1.060 70 5 ---3.75 /lf 75 7.69 /lf 154 Reinforcing in place, A615 Gr 60, priced per lbs.100.00 lb -50 40 --0.90 /lb 90 1.67 /lb 167 Concrete, ready mix, 4000 psi 1.00 CY -125 ---125.00 /CY 125 236.65 /CY 237 Add for concrete waste, 4000 psi 0.05 cy -6 ---125.00 /cy 6 236.60 /cy 12 Placing concrete, concrete pump 1.00 cy 0.750 39 ----38.59 /cy 39 79.62 /cy 80 Finish housekeeping pads 24.00 sf 0.960 58 1 ---2.44 /sf 59 5.03 /sf 121 Curing, membrane spray 24.00 sf 0.048 2 1 ---0.14 /sf 3 0.29 /sf 7 03.10.13.06 Cast-In-Place Concrete, Equipment Pads, 6" thick 1.00 CY 2.818 169 188 55 411.77 /CY 412 803.90 /CY 804 03.10.13.0006 Equipment Pad, Type E, 6" Thick 1.00 CY 2.818 169 188 55 411.77 /CY 412 803.90 /CY 804 03.10 Cast-In-Place Concrete Work 1.00 CY 2.818 169 188 55 411.77 /CY 412 803.90 /CY 804 03.0 Concrete Work 1.00 CY 2.818 169 188 55 411.77 /CY 412 803.90 /CY 804 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 1,400.00 LF 14.000 997 212 ---0.86 /LF 1,209 2.02 /LF 2,822 Stakon Lug #12 - #10 8.00 E 0.800 57 2 ---7.37 /E 59 17.38 /E 139 Motor Hook-up, 3 phase, 10 hp 1.00 E 1.800 128 57 ---184.94 /E 185 427.34 /E 427 Motor Testing & Commissioning: 10HP / 480V / #12 1.00 E 0.700 50 ----49.85 /E 50 117.80 /E 118 600V Megger Testing 4.00 E 1.000 71 ----17.81 /E 71 42.07 /E 168 Wire Markers 8.00 E 0.080 6 0 ---0.76 /E 6 1.79 /E 14 26.15.01.00 Process Electrical, Wire/Cable 1,400.00 LF 18.380 1,309 271 1.13 /LF 1,580 2.63 /LF 3,688 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"100.00 LF 10.465 745 512 ---12.58 /LF 1,258 28.85 /LF 2,885 PVC Coated 90 Ell 3/4"6.00 E 1.800 128 114 ---40.31 /E 242 92.03 /E 552 PVC Coated Coupling 3/4"16.00 E 0.960 68 87 ---9.73 /E 156 22.07 /E 353 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 59 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit PVC Coated Conduit Hub 3/4"4.00 E 1.600 114 159 ---68.35 /E 273 154.73 /E 619 PVC Coated LB Condulet 3/4"1.00 E 0.450 32 52 ---83.65 /E 84 188.89 /E 189 PVC Coated Unistrut Straps 3/4"13.00 E 0.650 46 97 ---11.00 /E 143 24.73 /E 322 PVC Coated Unistrut Conduit Hanger Allowance 3/4"13.00 E 0.780 56 39 ---7.26 /E 94 16.65 /E 217 EF Sealtite Flex 3/4"1.00 lf 0.030 2 2 ---4.61 /lf 5 10.45 /lf 10 PVC Coated LT Connector Straight 3/4"2.00 E 0.200 14 46 ---30.24 /E 60 67.54 /E 135 26.15.02.00 Process Electrical, Conduit 100.00 LF 16.935 1,206 1,109 23.15 /LF 2,315 52.82 /LF 5,282 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,500.00 LF 35.315 2,515 1,380 2.60 /LF 3,895 5.98 /LF 8,970 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 3,500.00 LF 21.000 1,496 282 ---0.51 /LF 1,778 1.19 /LF 4,153 Shielded PLTC / Inst Cable 1 Pair #16 700.00 LF 14.000 997 315 ---1.87 /LF 1,312 4.35 /LF 3,047 Termination Labor Only - # 16 - #14 40.00 E 4.000 285 ----7.12 /E 285 16.83 /E 673 Control Wire Testing 19.00 E 1.900 135 ----7.12 /E 135 16.83 /E 320 Wire Markers 40.00 E 0.400 28 2 ---0.76 /E 30 1.79 /E 72 26.15.01.00 Process Electrical, Wire/Cable 4,200.00 LF 41.300 2,941 599 0.84 /LF 3,541 1.97 /LF 8,264 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"200.00 LF 20.930 1,491 1,025 ---12.58 /LF 2,515 28.85 /LF 5,770 PVC Coated 90 Ell 3/4"12.00 E 3.600 256 227 ---40.31 /E 484 92.04 /E 1,104 PVC Coated Coupling 3/4"32.00 E 1.920 137 175 ---9.73 /E 311 22.07 /E 706 PVC Coated Conduit Hub 3/4"8.00 E 3.200 228 319 ---68.35 /E 547 154.73 /E 1,238 PVC Coated LB Condulet 3/4"2.00 E 0.900 64 103 ---83.65 /E 167 188.90 /E 378 PVC Coated Unistrut Straps 3/4"26.00 E 1.300 93 193 ---11.00 /E 286 24.73 /E 643 PVC Coated Unistrut Conduit Hanger Allowance 3/4"26.00 E 1.560 111 78 ---7.26 /E 189 16.65 /E 433 EF Sealtite Flex 3/4"2.00 lf 0.060 4 5 ---4.61 /lf 9 10.47 /lf 21 PVC Coated LT Connector Straight 3/4"4.00 E 0.400 28 92 ---30.24 /E 121 67.54 /E 270 26.15.02.00 Process Electrical, Conduit 200.00 LF 33.870 2,412 2,218 23.15 /LF 4,630 52.82 /LF 10,563 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 75.170 5,354 2,817 8,170.41 /LS 8,170 18,827.35 /LS 18,827 26.15 Process Electrical 1.00 LS 110.485 7,869 4,197 12,065.77 /LS 12,066 27,797.23 /LS 27,797 26.0 Electrical Work 1.00 LS 110.485 7,869 4,197 12,065.77 /LS 12,066 27,797.23 /LS 27,797 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.08.1083 Double Walled Piping 40.10.08.01 Process Pipe, Double Wall, 1/2" to 1" - Carrier Double wall pipe, secondary containment, PVCxPVC, 1" x 3"48.00 LF 16.800 1,284 574 ---38.72 /LF 1,858 72.03 /LF 3,457 Dbl wall fitting, secondary containment, PVCxPVC, 1"x3", ELL 90 9.00 ea 2.700 206 527 ---81.46 /ea 733 145.89 /ea 1,313 Dbl wall fitting, secondary containment, PVCxPVC, 1"x3", ELL 45 4.00 ea 1.200 92 382 ---118.43 /ea 474 210.34 /ea 841 Dbl wall fitting, secondary containment, PVCxPVC, 1"x3", Tee 4.00 ea 2.000 153 368 ---130.11 /ea 520 233.30 /ea 933 Double wall coupling, PVC, 3"10.00 ea 2.500 191 349 ---53.97 /ea 540 97.32 /ea 973 Ball valve, double wall, true union, 1" size 4.00 EA 1.920 147 156 ---75.69 /EA 303 138.17 /EA 553 Channel pipe support, FRP, 3"5.00 ea -50 ---10.00 /ea 50 17.43 /ea 87 40.10.08.01 Process Pipe, Double Wall, 1/2" to 1" - Carrier 48.00 LF 27.120 2,073 2,405 93.30 /LF 4,478 169.96 /LF 8,158 40.10.08.1083 Double Walled Piping 1.00 LS 27.120 2,073 2,405 4,478.18 /LS 4,478 8,158.07 /LS 8,158 40.10.99.1084 Calibration Column 40.10.99.20 Process Pipe, Accessories Calibration Column 1.00 ea 4.000 380 1,000 ---1,380.00 /ea 1,380 2,470.13 /ea 2,470 40.10.99.20 Process Pipe, Accessories 1.00 LS 4.000 380 1,000 1,380.00 /LS 1,380 2,470.13 /LS 2,470 40.10.99.1084 Calibration Column 1.00 LS 4.000 380 1,000 1,380.00 /LS 1,380 2,470.13 /LS 2,470 44.05.56.1085 Chemical Pump 44.05.56.00 Chemical Metering Pumps Set Metering Pump & Base Assm 1.00 ea 24.000 2,280 ----2,280.00 /ea 2,280 4,361.11 /ea 4,361 Scale Inhibitor - Diaphram Metering Pump Pulsafeeder 1.00 ea 24.000 8,000 ---8,000.00 /ea 8,000 13,946.16 /ea 13,946 FURNISH Chemical Metering Pump, 0 - 5 GPH 1.00 EA -10,000 ---10,000.00 /EA 10,000 17,432.70 /EA 17,433 44.05.56.00 Chemical Metering Pumps 1.00 EA 48.000 2,280 18,000 20,280.00 /EA 20,280 35,739.97 /EA 35,740 44.05.56.1085 Chemical Pump 1.00 LS 48.000 2,280 18,000 20,280.00 /LS 20,280 35,739.97 /LS 35,740 40.00 Exposed Process Pipe 48.00 LF 79.120 4,733 21,405 544.55 /LF 26,138 966.00 /LF 46,368 40.0 Process Pipe 48.00 LF 79.120 4,733 21,405 544.55 /LF 26,138 966.00 /LF 46,368 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.09 I&C, Pressure / Indicators & Transmitters PI - Pressure Indicator P04 - Stem Mounted 1.00 EA 0.500 36 325 ---360.61 /EA 361 796.98 /EA 797 PE - Diaphragm Seal 2.00 ea 3.000 214 850 ---531.83 /ea 1,064 1,184.54 /ea 2,369 40.90.01.09 I&C, Pressure / Indicators & Transmitters 1.00 EA 3.500 249 1,175 1,424.27 /EA 1,424 3,166.06 /EA 3,166 40.90.01.21 I&C, Pressure / Switches PS* - Pressure Switch P08 1.00 EA 2.500 178 500 ---678.05 /EA 678 1,517.32 /EA 1,517 40.90.01.21 I&C, Pressure / Switches 1.00 EA 2.500 178 500 678.05 /EA 678 1,517.32 /EA 1,517 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 2.00 ea 2.500 178 150 ---164.03 /ea 328 374.86 /ea 750 Instrument Stand-Double, SS 1.00 ea 1.500 107 100 ---206.83 /ea 207 471.72 /ea 472 40.90.03.01 I&C, Panels & Stands 1.00 LS 4.000 285 250 534.88 /LS 535 1,221.43 /LS 1,221 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 1.00 EA 8.000 570 3,500 ---4,069.75 /EA 4,070 9,022.62 /EA 9,023 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 60 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 1.00 EA 8.000 570 3,500 4,069.75 /EA 4,070 9,022.62 /EA 9,023 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 2.00 ea 1.000 71 ---35.61 /ea 71 84.15 /ea 168 Pre-Operation Check 3.00 ea 0.750 53 ---17.80 /ea 53 42.07 /ea 126 Startup - Stand-By (Manhours)3.00 ea 0.300 21 ---7.12 /ea 21 16.83 /ea 51 Loop Check - Average 3.00 ea 1.500 107 ---35.61 /ea 107 84.13 /ea 252 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 3.550 253 252.83 /LS 253 597.40 /LS 597 40.90.08.03 I&C Tubing, Piping & Accessories Press Gauge / Press Sw Installation Materials - Stainless 2.00 ea 5.200 370 300 ---335.17 /ea 670 766.51 /ea 1,533 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 5.200 370 300 670.34 /LS 670 1,533.01 /LS 1,533 40.90.99.01 I&C, Other Receive & Store Instrument 3.00 ea 1.050 75 0 ---24.94 /ea 75 58.91 /ea 177 Identification Tag - SS 3.00 ea 0.750 53 45 ---32.80 /ea 98 74.96 /ea 225 Field Calibration - Average 1.00 ea 3.000 214 ---213.66 /ea 214 504.83 /ea 505 40.90.99.01 I&C, Other 1.00 LS 4.800 342 45 386.88 /LS 387 906.45 /LS 906 40.90.01.001 Instrumentation & Controls 1.00 LS 31.550 2,247 5,770 8,017.00 /LS 8,017 17,964.29 /LS 17,964 40.90 Instrumentation & Controls 1.00 LS 31.550 2,247 5,770 8,017.00 /LS 8,017 17,964.29 /LS 17,964 40.9 Instrumentation & Controls 1.00 LS 31.550 2,247 5,770 8,017.00 /LS 8,017 17,964.29 /LS 17,964 16.0 Ferric Chloride Facility 1.00 LS 223.973 15,017 31,560 55 46,632.72 /LS 46,633 92,933.59 /LS 92,934 17.0 Vactor Truck Facility 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0014 Slab on Grade, 14" Thick 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick Fine grade, for slab on grade, by hand 4,341.00 sf 30.387 1,563 130 ---0.39 /sf 1,694 0.80 /sf 3,471 Fill, gravel subbase, under building slab on grade 75.39 cy 37.695 1,939 2,111 ---53.72 /cy 4,050 106.08 /cy 7,997 Concrete pumping, subcontract, all inclusive price 184.24 cy --2,764 --15.00 /cy 2,764 27.24 /cy 5,018 Base slab edge forms, 12" to 24"416.50 sf 91.630 6,030 417 ---15.48 /sf 6,447 31.76 /sf 13,228 Reinforcing in place, A615 Gr 60, priced per lbs.27,636.11 lb -13,818 11,054 --0.90 /lb 24,873 1.67 /lb 46,234 Concrete, ready mix, 4000 psi 184.24 CY -23,030 ---125.00 /CY 23,030 236.66 /CY 43,602 Add for concrete waste, 4000 psi 9.21 cy -1,152 ---125.00 /cy 1,152 236.66 /cy 2,180 Placing concrete, concrete pump, for base slab 12" to 24"175.91 cy 105.544 5,430 ----30.87 /cy 5,430 63.68 /cy 11,201 Finishing floors, monolithic, trowel finish (machine)4,071.00 sf 81.420 4,904 81 ---1.23 /sf 4,985 2.52 /sf 10,270 Curing, membrane spray 4,071.00 sf 8.142 419 163 ---0.14 /sf 582 0.29 /sf 1,172 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick 184.24 CY 354.818 20,286 40,901 13,818 407.11 /CY 75,006 783.62 /CY 144,374 03.10.05.0014 Slab on Grade, 14" Thick 184.24 CY 354.818 20,286 40,901 13,818 407.11 /CY 75,006 783.62 /CY 144,374 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 57.45 cy --862 --15.00 /cy 862 27.24 /cy 1,565 Forms in place, structural walls, to 8' high, hand set 3,102.20 sf 465.330 30,625 3,102 ---10.87 /sf 33,727 22.26 /sf 69,045 Forms in place, wall bulkheads 63.32 sf 18.996 1,250 79 ---20.99 /sf 1,329 43.09 /sf 2,729 Reinforcing in place, A615 Gr 60, priced per lbs.11,489.63 lb -5,745 4,596 --0.90 /lb 10,341 1.67 /lb 19,221 Concrete, ready mix, 4000 psi 57.45 CY -7,181 ---125.00 /CY 7,181 236.66 /CY 13,596 Add for concrete waste, 4000 psi 2.87 cy -359 ---125.00 /cy 359 236.66 /cy 680 Placing concrete, concrete pump, for structural wall to 12" thick 57.45 cy 48.831 2,512 ----43.73 /cy 2,512 90.21 /cy 5,182 Patch & plug tieholes 3,102.20 sf 46.533 2,394 62 ---0.79 /sf 2,456 1.63 /sf 5,056 Sack rub 3,102.20 sf 124.088 6,384 93 ---2.09 /sf 6,477 4.30 /sf 13,345 Curing, membrane spray 3,102.20 sf 6.204 319 124 ---0.14 /sf 443 0.29 /sf 893 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 57.45 CY 709.982 43,485 16,745 5,458 1,143.43 /CY 65,688 2,285.76 /CY 131,312 03.10.06.0012 Concrete Walls, 12" Thick 57.45 CY 709.982 43,485 16,745 5,458 1,143.43 /CY 65,688 2,285.76 /CY 131,312 03.10 Cast-In-Place Concrete Work 241.69 CY 1,064.800 63,771 57,647 19,276 582.13 /CY 140,693 1,140.67 /CY 275,686 03.0 Concrete Work 241.69 CY 1,064.800 63,771 57,647 19,276 582.13 /CY 140,693 1,140.67 /CY 275,686 05.0 Metals 05.50 Metal Fabrications 05.50.05.0020 Aluminum Grating 05.50.05.00 Metals, Gratings Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 45.00 lf 5.143 392 172 ---12.54 /lf 564 25.22 /lf 1,135 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 8.00 ea -46 ---5.75 /ea 46 10.89 /ea 87 Floor grating, aluminum, 1-3/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., over 300 S.F., field fabricated from panels 50.00 SF 1.600 123 1,575 -4 -34.04 /SF 1,702 64.87 /SF 3,244 05.50.05.00 Metals, Gratings 50.00 SF 6.743 515 1,793 4 46.24 /SF 2,312 89.32 /SF 4,466 05.50.05.0020 Aluminum Grating 50.00 SF 6.743 515 1,793 4 46.24 /SF 2,312 89.32 /SF 4,466 05.50.99.0002 SST Grating 05.50.99.00 Metals, Other SST Grating Over Opening C/17-S-3001 4.00 EA 12.000 858 2,000 -37 -723.74 /EA 2,895 1,408.87 /EA 5,635 05.50.99.00 Metals, Other 1.00 LS 12.000 858 2,000 37 2,894.96 /LS 2,895 5,635.49 /LS 5,635 05.50.99.0002 SST Grating 4.00 EA 12.000 858 2,000 37 723.74 /EA 2,895 1,408.87 /EA 5,635 05.50 Metal Fabrications 1.00 LS 18.743 1,373 3,793 41 5,207.18 /LS 5,207 10,101.38 /LS 10,101 05.0 Metals 1.00 LS 18.743 1,373 3,793 41 5,207.18 /LS 5,207 10,101.38 /LS 10,101 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 61 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 22.00.01.00 Mechanical, Plumbing 1" hose valve 3.00 EA 0.900 69 150 ---73.11 /EA 219 131.36 /EA 394 2" hose valve 1.00 EA 0.400 31 65 ---95.81 /EA 96 172.24 /EA 172 Hose Rack 4.00 EA 4.000 308 400 ---177.02 /EA 708 321.66 /EA 1,287 22.00.01.00 Mechanical, Plumbing 1.00 LS 5.300 408 615 1,023.22 /LS 1,023 1,852.97 /LS 1,853 22.00.01.0010 Plumbing Fixtures 8.00 EA 5.300 408 615 127.90 /EA 1,023 231.62 /EA 1,853 22.00.05.0010 Trench Drains 22.00.05.00 Trench Drains Drain, trench, fiberglass for cement concrete encasement, 8" internal width, with heavy duty iron grate, not including trenching or concrete 98.00 LF 14.255 1,077 16,758 ---181.99 /LF 17,835 319.12 /LF 31,274 22.00.05.00 Trench Drains 98.00 LF 14.255 1,077 16,758 181.99 /LF 17,835 319.12 /LF 31,274 22.00.05.0010 Trench Drains 98.00 LF 14.255 1,077 16,758 181.99 /LF 17,835 319.12 /LF 31,274 33.00.04.D06 06" D - Drain 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, push-on joint, excav/bkfill included, 350#230.00 LF 110.400 8,239 3,841 -4,168 -70.64 /LF 16,248 133.70 /LF 30,751 6" DI, MJ, Ell, 90 6.00 ea 11.880 887 1,350 -448 -447.57 /ea 2,685 823.74 /ea 4,942 6" DI, MJ, Ell, 45 6.00 ea 11.880 887 1,238 -448 -428.92 /ea 2,574 791.23 /ea 4,747 6" DI, MJ, wye 6.00 ea 18.000 1,343 3,009 -679 -838.69 /ea 5,032 1,527.98 /ea 9,168 Polywrap, 6" pipe 230.00 lf -74 ---0.32 /lf 74 0.56 /lf 128 Pipe Marking, ID Tape 230.00 lf 2.300 177 30 ---0.90 /lf 207 1.70 /lf 391 33.00.04.06 Buried Pipe, Ductile Iron, 6"230.00 LF 154.460 11,533 9,542 5,744 116.61 /LF 26,820 217.95 /LF 50,128 33.00.04.D06 06" D - Drain 230.00 LF 154.460 11,533 9,542 5,744 116.61 /LF 26,820 217.95 /LF 50,128 40.10.02.3W01 01" 3W - Plant Water 40.10.02.01 Process Pipe, Carbon Steel, 1/2" to 1" 1" galv. steel pipe, sched. 40, threaded & coupled 50.00 LF 3.500 268 51 ---6.37 /LF 319 12.01 /LF 601 1" galv. steel, M.I., 150#, screwed, ELL, 90 5.00 ea 3.250 248 5 ---50.69 /ea 253 96.78 /ea 484 40.10.02.01 Process Pipe, Carbon Steel, 1/2" to 1"50.00 LF 6.750 516 56 11.44 /LF 572 21.69 /LF 1,085 40.10.02.3W01 01" 3W - Plant Water 50.00 LF 6.750 516 56 11.44 /LF 572 21.69 /LF 1,085 40.10.02.3W02 02" 3W - Plant Water 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2" 2" galv. steel pipe, sched. 40, threaded & coupled 94.00 LF 10.340 790 201 ---10.55 /LF 992 19.81 /LF 1,863 2" galv. steel, M.I., 150#, screwed, ELL, 90 4.00 ea 3.920 300 13 ---78.11 /ea 312 148.87 /ea 595 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2"94.00 LF 14.260 1,090 214 13.87 /LF 1,304 26.15 /LF 2,458 40.10.02.3W02 02" 3W - Plant Water 94.00 LF 14.260 1,090 214 13.87 /LF 1,304 26.15 /LF 2,458 40.10.02.3W03 03" 3W - Plant Water 40.10.02.03 Process Pipe, Carbon Steel, 2-1/2" to 3" 3" galv. steel pipe, sched. 40, threaded & coupled 42.00 LF 7.140 546 184 ---17.37 /LF 729 32.47 /LF 1,364 3" galv. steel, M.I., 150#, screwed, ELL, 90 5.00 ea 9.400 719 67 ---157.11 /ea 786 298.25 /ea 1,491 40.10.02.03 Process Pipe, Carbon Steel, 2-1/2" to 3"42.00 LF 16.540 1,264 251 36.07 /LF 1,515 67.98 /LF 2,855 40.20.04.03 Ball Valves, 2-1/2" to 3" Install ball valve, Flgd, fab. steel, 3"1.00 ea 1.500 115 ----114.66 /ea 115 219.31 /ea 219 FURNISH Ball valve, Flgd, 150#, 3"1.00 EA -820 ---820.00 /EA 820 1,429.49 /EA 1,429 40.20.04.03 Ball Valves, 2-1/2" to 3"1.00 EA 1.500 115 820 934.66 /EA 935 1,648.80 /EA 1,649 40.10.02.3W03 03" 3W - Plant Water 42.00 LF 18.040 1,379 1,071 58.32 /LF 2,450 107.24 /LF 4,504 22.00 Plumbing 1.00 LS 213.065 16,004 28,256 5,744 50,003.64 /LS 50,004 91,301.26 /LS 91,301 22.0 Plumbing 1.00 LS 213.065 16,004 28,256 5,744 50,003.64 /LS 50,004 91,301.26 /LS 91,301 26.0 Electrical Work 26.20 Facility Electrical 26.00.99.0001 Facility Electrical, Services & Distribution, Lighting 26.20.03.01 Facility Electrical Services & Distribution, Lighting Facility Electrical Services & Distribution, Lighting 3,918.75 SF -23,904 --6.10 /SF 23,904 11.38 /SF 44,600 26.20.03.01 Facility Electrical Services & Distribution, Lighting 3,918.75 SF 23,904 6.10 /SF 23,904 11.38 /SF 44,600 26.00.99.0001 Facility Electrical, Services & Distribution, Lighting 3,918.75 SF 23,904 6.10 /SF 23,904 11.38 /SF 44,600 26.20.01.0011 Facility Electrical, Grounding 26.20.09.00 Facility Electrical, Grounding Miscellaneous Grounding 3,918.75 sf 46.900 3,238 1,856 ---1.30 /sf 5,094 2.99 /sf 11,722 26.20.09.00 Facility Electrical, Grounding 1.00 LS 46.900 3,238 1,856 5,094.36 /LS 5,094 11,722.13 /LS 11,722 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 46.900 3,238 1,856 5,094.36 /LS 5,094 11,722.13 /LS 11,722 26.20 Facility Electrical 1.00 LS 46.900 3,238 1,856 23,904 28,998.74 /LS 28,999 56,322.19 /LS 56,322 26.0 Electrical Work 1.00 LS 46.900 3,238 1,856 23,904 28,998.74 /LS 28,999 56,322.19 /LS 56,322 31.0 Earthwork 31.25 Earthworks, Structural 31.20.07.0010 Excavation and Backfill 31.20.07.10 Earthworks, Sitework, Excavating Bulk Measure Excavating, bulk bank measure, 2 C.Y. capacity = 165 C.Y./hr., backhoe, hydraulic, crawler mounted, excluding truck loading 200.00 CY 2.424 150 --120 -1.35 /CY 269 2.76 /CY 551 Backfill, structural, common earth, 80 H.P. dozer, 50' haul, from existing stockpile, excludes compaction 175.00 lcy 2.154 135 --63 -1.13 /lcy 198 2.30 /lcy 403 Hauling,excavated borrow material,loose cubic yards,10 mile round trip,.6 loads/hr ,base wide rate,12 cy truck,highway haulers,excludes loading 25.00 lcy 3.448 206 --175 -15.24 /lcy 381 31.22 /lcy 781 Compaction, 4 passes, 24" wide, 12" lifts, walk behind, vibrating roller 175.00 ecy 5.000 314 --56 -2.12 /ecy 371 4.29 /ecy 750 31.20.07.10 Earthworks, Sitework, Excavating Bulk Measure 200.00 CY 13.026 805 414 6.09 /CY 1,219 12.43 /CY 2,485 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 62 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 31.20.07.0010 Excavation and Backfill 200.00 CY 13.026 805 414 6.09 /CY 1,219 12.43 /CY 2,485 31.25 Earthworks, Structural 200.00 CY 13.026 805 414 6.09 /CY 1,219 12.43 /CY 2,485 31.0 Earthwork 1.00 LS 13.026 805 414 1,218.71 /LS 1,219 2,485.04 /LS 2,485 32.0 Exterior Improvements 32.40 Paving 32.40.00.0010 Asphalt Concrete Pavement 32.40.00.00 Site Improvements, Base Course Base course drainage layers, aggregate base course for roadways and large paved areas, stone base, compacted, 3/4" stone base, to 12" deep 3,957.00 SY 37.686 2,405 42,933 -2,730 -12.15 /SY 48,068 22.66 /SY 89,685 Asphaltic concrete, parking lots & driveways, binder course, 3" thick, no asphalt hauling included 35,612.00 sf 113.958 6,614 42,022 -4,415 -1.49 /sf 53,051 2.81 /sf 99,999 32.40.00.00 Site Improvements, Base Course 3,957.00 SY 151.644 9,019 84,956 7,145 25.56 /SY 101,119 47.94 /SY 189,684 32.40.00.0010 Asphalt Concrete Pavement 3,957.00 SY 151.644 9,019 84,956 7,145 25.56 /SY 101,119 47.94 /SY 189,684 32.40.00.0020 Concrete Pavement 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick Fine grade, for slab on grade, by hand 347.00 SY 21.853 1,124 94 ---3.51 /SY 1,218 7.02 /SY 2,436 Fill, gravel subbase, under building slab on grade 115.67 cy 57.834 2,975 3,239 ---53.73 /cy 6,214 103.39 /cy 11,959 Concrete pumping, subcontract, all inclusive price 77.11 cy --1,157 --15.00 /cy 1,157 26.49 /cy 2,042 Slab on grade edge forms, 7" to 12"178.00 sf 32.040 2,109 178 ---12.85 /sf 2,287 25.69 /sf 4,572 Reinforcing in place, A615 Gr 60, priced per lbs.7,817.49 lb -3,909 3,127 --0.90 /lb 7,036 1.63 /lb 12,726 Concrete, ready mix, 4000 psi 77.11 CY -9,639 ---125.00 /CY 9,639 230.41 /CY 17,767 Add for concrete waste, 4000 psi 3.86 cy -482 ---125.00 /cy 482 230.41 /cy 888 Placing concrete, concrete pump 77.11 cy 57.833 2,975 ----38.59 /cy 2,975 77.67 /cy 5,989 Finishing floors, monolithic, broom finish 3,123.00 sf 93.690 5,643 62 ---1.83 /sf 5,705 3.67 /sf 11,473 Curing, membrane spray 3,123.00 sf 6.246 321 125 ---0.14 /sf 446 0.28 /sf 877 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick 77.11 CY 269.496 15,148 17,727 4,284 481.89 /CY 37,159 917.25 /CY 70,730 32.40.00.0020 Concrete Pavement 347.00 SY 269.496 15,148 17,727 4,284 107.09 /SY 37,159 203.83 /SY 70,730 32.40 Paving 4,304.00 SY 421.140 24,167 102,683 4,284 7,145 32.13 /SY 138,279 60.51 /SY 260,414 32.0 Exterior Improvements 1.00 LS 421.140 24,167 102,683 4,284 7,145 138,278.66 /LS 138,279 260,414.07 /LS 260,414 17.0 Vactor Truck Facility 1.00 LS 1,777.673 109,358 194,236 47,464 13,343 364,400.34 /LS 364,400 696,309.87 /LS 696,310 20.0 Primary Clarifiers 02.0 Existing Conditions 02.00 Existing Conditions 02.01.05.1086 Demo at Primary Clarifier 02.01.05.00 Process Equipment Demolition Demo concrete footing, reinforced, excludes disposal costs and dump fees - standard crew 43.00 cy 20.645 1,190 --970 -50.24 /cy 2,160 97.85 /cy 4,208 Surface preparation, pressure wash 2500lb, stucco/concrete 4,300.00 sf 55.900 2,925 --508 -0.80 /sf 3,433 1.54 /sf 6,606 Layout Clarifier 2.00 ea 32.000 2,062 ----1,030.85 /ea 2,062 1,971.78 /ea 3,944 Center Column Template 2.00 ea 16.000 1,031 ---515.43 /ea 1,031 985.89 /ea 1,972 Center Column Anchor Bolts - Drill-In 40.00 ea 40.000 2,577 ---64.43 /ea 2,577 123.24 /ea 4,929 Remove Plumb Clarifier Center Column 2.00 ea 32.000 2,062 ---1,030.85 /ea 2,062 1,971.78 /ea 3,944 Remove Clarifier Drive Unit 2.00 ea 80.000 5,154 ----2,577.12 /ea 5,154 4,929.44 /ea 9,859 Remove Clarifier Drive Cage 2.00 ea 48.000 3,093 ----1,546.27 /ea 3,093 2,957.67 /ea 5,915 Remove Clarifier Bridge (30' - 100' dia.)80.00 lf 80.000 5,154 ----64.43 /lf 5,154 123.24 /lf 9,859 Remove Bridge Grating 360.00 sf 18.000 1,160 ----3.22 /sf 1,160 6.16 /sf 2,218 Remove Bridge Handrail 210.00 lf 26.250 1,691 ----8.05 /lf 1,691 15.40 /lf 3,235 Remove Bridge Kick Plate 210.00 lf 17.430 1,123 ----5.35 /lf 1,123 10.23 /lf 2,148 RemoveScraper Arms (30' - 100' dia.)160.00 lf 128.000 8,247 ----51.54 /lf 8,247 98.59 /lf 15,774 Remove Scraper Squeegees 160.00 lf 51.200 3,299 ----20.62 /lf 3,299 39.44 /lf 6,310 Remove Influent Feed Well (60' - 85' dia.)2.00 ea 92.000 5,927 ----2,963.69 /ea 5,927 5,668.86 /ea 11,338 Remove Scum Skimmer 80.00 lf 80.000 5,154 ----64.43 /lf 5,154 123.24 /lf 9,859 Remove Scum Beach 2.00 ea 32.000 2,062 ----1,030.85 /ea 2,062 1,971.78 /ea 3,944 Remove Baffle Supports 64.00 ea 42.880 2,763 ----43.17 /ea 2,763 82.57 /ea 5,284 Remove Baffle Plate 504.00 lf 84.168 5,423 ----10.76 /lf 5,423 20.58 /lf 10,373 Remove Stamford Baffle Supports 64.00 ea 64.000 4,123 ----64.43 /ea 4,123 123.24 /ea 7,887 Remove Stamford Baffle 504.00 lf 126.000 8,118 ----16.11 /lf 8,118 30.81 /lf 15,528 Remove Weir Plate 504.00 lf 126.000 8,118 ----16.11 /lf 8,118 30.81 /lf 15,528 Pipe, metal pipe, 8" to 14" diam., selective demolition 30.00 lf 8.000 620 ----20.65 /lf 620 39.50 /lf 1,185 Pump, 7-1/2 H.P. thru 15 H.P., selective demolition 3.00 ea 19.200 1,451 ----483.64 /ea 1,451 925.09 /ea 2,775 02.01.05.00 Process Equipment Demolition 1.00 LS 1,319.673 84,525 1,478 86,003.78 /LS 86,004 164,620.03 /LS 164,620 02.01.05.1086 Demo at Primary Clarifier 1.00 LS 1,319.673 84,525 1,478 86,003.78 /LS 86,004 164,620.03 /LS 164,620 02.00 Existing Conditions 1.00 LS 1,319.673 84,525 1,478 86,003.78 /LS 86,004 164,620.03 /LS 164,620 02.0 Existing Conditions 1.00 LS 1,319.673 84,525 1,478 86,003.78 /LS 86,004 164,620.03 /LS 164,620 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.00.99.1087 Concrete Center Peir 03.00.99.00 Concrete, Other Fine grade, for slab on grade, by hand 288.00 sf 2.016 104 9 ---0.39 /sf 112 0.80 /sf 230 Fill, gravel subbase, under building slab on grade 5.33 cy 2.667 137 157 ---55.22 /cy 295 108.92 /cy 581 Concrete pumping, subcontract, all inclusive price 53.33 cy --800 --15.00 /cy 800 27.24 /cy 1,453 Forms in place, column footings 480.00 sf 96.000 6,318 480 ---14.16 /sf 6,798 29.04 /sf 13,941 Reinforcing in place, A615 Gr 60, priced per lbs.10,666.67 lb -5,333 4,267 --0.90 /lb 9,600 1.67 /lb 17,845 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 63 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.00.99.00 Concrete, Other Concrete, ready mix, 4500 psi 53.33 CY -6,827 ---128.00 /CY 6,827 242.34 /CY 12,925 Add for concrete waste, 4500 psi 2.67 cy -341 ---128.00 /cy 341 242.34 /cy 646 Add amount for Fuel Surcharges - per concrete truck load 6.00 load -90 ---15.00 /load 90 28.40 /load 170 Add amount for Environmental Fee - per concrete truck load 6.00 load -36 ---6.00 /load 36 11.36 /load 68 Placing concrete, concrete pump 53.33 cy 40.000 2,058 ----38.59 /cy 2,058 79.60 /cy 4,245 Finishing footings, screed finish 288.00 sf 4.320 260 ----0.90 /sf 260 1.86 /sf 537 Curing, membrane spray 288.00 sf 0.576 30 12 ---0.14 /sf 41 0.29 /sf 83 03.00.99.00 Concrete, Other 1.00 LS 145.578 8,907 13,285 5,067 27,258.21 /LS 27,258 52,724.18 /LS 52,724 03.00.99.1087 Concrete Center Peir 1.00 EA 145.578 8,907 13,285 5,067 27,258.21 /EA 27,258 52,724.18 /EA 52,724 03.10.15.1088 Stairs at Clarifier 03.10.15.00 Cast-In-Place Concrete, Stairs Form concrete stairs, 4' wide, 27bf (board feet) per riser 10.00 risr 26.000 1,711 270 ---198.11 /risr 1,981 404.09 /risr 4,041 Strip forms, concrete stair 10.00 risr 6.000 395 ----39.49 /risr 395 81.45 /risr 815 Form intermediate stair landing 2.00 ea 30.000 1,974 2 ---988.20 /ea 1,976 2,038.26 /ea 4,077 Strip forms, intermediate stair landing 2.00 ea 3.000 197 ----98.72 /ea 197 203.64 /ea 407 Stair tread nosings, avg. 3 feet long, add for abrasive nosing, galvanized 10.00 ea -36 ---3.64 /ea 36 6.89 /ea 69 Reinforcing in place, A615 Gr 60, priced per lbs.1,829.32 lb -915 732 --0.90 /lb 1,646 1.67 /lb 3,060 Concrete, ready mix, 4500 psi 8.16 CY -1,044 ---128.00 /CY 1,044 242.34 /CY 1,977 Concrete, ready mix, 5000 psi 0.99 CY -129 ---131.00 /CY 129 248.03 /CY 245 Add for concrete waste, 4500 psi 0.41 cy -52 ---128.00 /cy 52 242.33 /cy 99 Add for concrete waste, 5000 psi 0.05 cy -6 ---131.00 /cy 6 247.76 /cy 12 Add amount for Fuel Surcharges - per concrete truck load 2.00 load -30 ---15.00 /load 30 28.40 /load 57 Add amount for Environmental Fee - per concrete truck load 2.00 load -12 ---6.00 /load 12 11.36 /load 23 Placing & finish concrete stairs 10.00 rsr 8.000 412 ----41.16 /rsr 412 84.90 /rsr 849 Placing & finish concrete stair landing 2.00 ea 6.000 309 ----154.35 /ea 309 318.37 /ea 637 Handrail, aluminum, 3 rail, 1 1/2" dia., clear anodized 24.00 lf 6.000 455 768 ---50.97 /lf 1,223 99.72 /lf 2,393 Kickplate at handrail, 1/4" thick 24.00 lf 1.920 146 96 ---10.07 /lf 242 20.10 /lf 482 03.10.15.00 Cast-In-Place Concrete, Stairs 9.15 CY 86.920 5,599 3,361 732 1,059.62 /CY 9,692 2,103.71 /CY 19,243 03.10.15.1088 Stairs at Clarifier 1.00 EA 86.920 5,599 3,361 732 9,692.36 /EA 9,692 19,242.61 /EA 19,243 03.10.16.1090 Sack and Patch Clarifiers 03.10.16.00 Cast-In-Place Concrete, Fill Sack rub 4,300.00 sf 172.000 8,849 129 ---2.09 /sf 8,978 4.30 /sf 18,498 03.10.16.00 Cast-In-Place Concrete, Fill 1.00 LS 172.000 8,849 129 8,978.23 /LS 8,978 18,498.14 /LS 18,498 03.10.16.1090 Sack and Patch Clarifiers 1.00 LS 172.000 8,849 129 8,978.23 /LS 8,978 18,498.14 /LS 18,498 03.10 Cast-In-Place Concrete Work 62.48 CY 404.498 23,355 16,775 5,798 735.10 /CY 45,929 1,447.90 /CY 90,465 03.0 Concrete Work 62.48 CY 404.498 23,355 16,775 5,798 735.10 /CY 45,929 1,447.90 /CY 90,465 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 9,240.00 LF 92.400 6,581 1,401 ---0.86 /LF 7,982 2.02 /LF 18,622 Stakon Lug #12 - #10 56.00 E 5.600 399 14 ---7.37 /E 413 17.38 /E 973 Motor Hook-up, 3 phase, 10 hp 7.00 E 12.600 897 397 ---184.94 /E 1,295 427.36 /E 2,992 Motor Testing & Commissioning: 10HP / 480V / #12 7.00 E 4.900 349 ----49.85 /E 349 117.79 /E 825 600V Megger Testing 28.00 E 7.000 499 ----17.81 /E 499 42.07 /E 1,178 Wire Markers 56.00 E 0.560 40 3 ---0.76 /E 43 1.79 /E 100 26.15.01.00 Process Electrical, Wire/Cable 9,240.00 LF 123.060 8,764 1,815 1.15 /LF 10,580 2.67 /LF 24,689 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"700.00 LF 73.255 5,217 3,587 ---12.58 /LF 8,804 28.85 /LF 20,194 PVC Coated 90 Ell 3/4"42.00 E 12.600 897 796 ---40.31 /E 1,693 92.04 /E 3,865 PVC Coated Coupling 3/4"112.00 E 6.720 479 611 ---9.73 /E 1,090 22.07 /E 2,472 PVC Coated Conduit Hub 3/4"28.00 E 11.200 798 1,116 ---68.35 /E 1,914 154.73 /E 4,333 PVC Coated LB Condulet 3/4"7.00 E 3.150 224 361 ---83.65 /E 586 188.90 /E 1,322 PVC Coated Unistrut Straps 3/4"91.00 E 4.550 324 677 ---11.00 /E 1,001 24.73 /E 2,251 PVC Coated Unistrut Conduit Hanger Allowance 3/4"91.00 E 5.460 389 272 ---7.26 /E 661 16.65 /E 1,516 EF Sealtite Flex 3/4"7.00 lf 0.210 15 17 ---4.61 /lf 32 10.47 /lf 73 PVC Coated LT Connector Straight 3/4"14.00 E 1.400 100 324 ---30.24 /E 423 67.54 /E 946 26.15.02.00 Process Electrical, Conduit 700.00 LF 118.545 8,443 7,762 23.15 /LF 16,204 52.82 /LF 36,971 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 9,940.00 LF 241.605 17,207 9,577 2.70 /LF 26,784 6.20 /LF 61,661 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 31,350.00 LF 188.100 13,396 2,528 ---0.51 /LF 15,925 1.19 /LF 37,198 Shielded PLTC / Inst Cable 1 Pair #16 330.00 LF 6.600 470 149 ---1.87 /LF 619 4.35 /LF 1,436 Termination Labor Only - # 16 - #14 173.00 E 17.300 1,232 ----7.12 /E 1,232 16.83 /E 2,911 Control Wire Testing 86.00 E 8.600 612 ----7.12 /E 612 16.83 /E 1,447 Wire Markers 173.00 E 1.730 123 9 ---0.76 /E 132 1.79 /E 310 26.15.01.00 Process Electrical, Wire/Cable 31,680.00 LF 222.330 15,834 2,686 0.59 /LF 18,520 1.37 /LF 43,303 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"1,200.00 LF 125.580 8,944 6,149 ---12.58 /LF 15,093 28.85 /LF 34,618 PVC Coated 90 Ell 3/4"72.00 E 21.600 1,538 1,364 ---40.31 /E 2,902 92.04 /E 6,627 PVC Coated Coupling 3/4"192.00 E 11.520 820 1,048 ---9.73 /E 1,869 22.07 /E 4,238 PVC Coated Conduit Hub 3/4"48.00 E 19.200 1,367 1,913 ---68.35 /E 3,281 154.73 /E 7,427 PVC Coated LB Condulet 3/4"12.00 E 5.400 385 619 ---83.65 /E 1,004 188.89 /E 2,267 PVC Coated Unistrut Straps 3/4"156.00 E 7.800 556 1,161 ---11.00 /E 1,716 24.73 /E 3,859 PVC Coated Unistrut Conduit Hanger Allowance 3/4"156.00 E 9.360 667 466 ---7.26 /E 1,133 16.65 /E 2,598 EF Sealtite Flex 3/4"12.00 lf 0.360 26 30 ---4.61 /lf 55 10.47 /lf 126 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 64 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit PVC Coated LT Connector Straight 3/4"24.00 E 2.400 171 555 ---30.24 /E 726 67.54 /E 1,621 26.15.02.00 Process Electrical, Conduit 1,200.00 LF 203.220 14,473 13,306 23.15 /LF 27,779 52.82 /LF 63,379 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 425.550 30,307 15,991 46,298.30 /LS 46,298 106,681.75 /LS 106,682 26.15 Process Electrical 1.00 LS 667.155 47,514 25,568 73,082.06 /LS 73,082 168,342.33 /LS 168,342 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 240.00 LF 2.400 171 36 ---0.86 /LF 207 2.02 /LF 484 THHN-THWN Copper Stranded 1/C # 10 900.00 LF 9.000 641 171 ---0.90 /LF 812 2.10 /LF 1,890 26.15.01.00 Process Electrical, Wire/Cable 1,140.00 LF 11.400 812 208 0.89 /LF 1,019 2.08 /LF 2,374 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"2.00 E 0.600 43 35 ---38.66 /E 77 88.40 /E 177 PVC Coated GRC @ Level 1 3/4"420.00 LF 35.259 2,511 2,661 ---12.32 /LF 5,172 28.02 /LF 11,770 PVC Coated Conduit Hub 3/4"16.00 E 6.400 456 638 ---68.35 /E 1,094 154.73 /E 2,476 PVC Coated LB Condulet 3/4"6.00 E 2.700 192 310 ---83.65 /E 502 188.90 /E 1,133 PVC Coated T Condulet 3/4"8.00 E 4.000 285 538 ---102.92 /E 823 231.77 /E 1,854 PVC Coated Unistrut Straps 3/4"68.00 E 3.400 242 506 ---11.00 /E 748 24.73 /E 1,682 PVC Coated Unistrut Conduit Hanger Allowance 3/4"68.00 E 4.080 291 203 ---7.26 /E 494 16.65 /E 1,132 Weatherproof Plate 1 Gang Switch 2.00 E 0.160 11 6 ---8.65 /E 17 19.94 /E 40 26.15.02.00 Process Electrical, Conduit 420.00 LF 56.599 4,031 4,897 21.26 /LF 8,928 48.25 /LF 20,264 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 2.00 E 0.300 21 8 ---14.72 /E 29 34.08 /E 68 Lighting Fixture TYPE 4 High Bay LED 6.00 EA 21.818 1,576 3,780 ---892.72 /EA 5,356 2,002.51 /EA 12,015 Light poles w/ anchor base, aluminum, to 8' high 6.00 ea 12.000 867 4,710 ---929.50 /ea 5,577 2,063.13 /ea 12,379 26.20.03.00 Facility Electrical, Lighting 6.00 EA 34.118 2,465 8,498 1,827.12 /EA 10,963 4,077.00 /EA 24,462 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 102.117 7,307 13,602 20,909.95 /LS 20,910 47,099.79 /LS 47,100 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 750.00 LF 5.250 374 93 ---0.62 /LF 467 1.45 /LF 1,087 26.15.01.00 Process Electrical, Wire/Cable 750.00 LF 5.250 374 93 0.62 /LF 467 1.45 /LF 1,087 26.15.02.00 Process Electrical, Conduit PVC Coated FS2 - 1 Gang Box 3/4"2.00 E 0.700 50 118 ---83.99 /E 168 188.42 /E 377 PVC Coated GRC @ Level 1 3/4"250.00 LF 20.988 1,495 1,584 ---12.32 /LF 3,079 28.02 /LF 7,006 PVC Coated Conduit Hub 3/4"8.00 E 3.200 228 319 ---68.35 /E 547 154.73 /E 1,238 PVC Coated LB Condulet 3/4"2.00 E 0.900 64 103 ---83.65 /E 167 188.89 /E 378 PVC Coated T Condulet 3/4"2.00 E 1.000 71 135 ---102.92 /E 206 231.79 /E 464 PVC Coated Unistrut Straps 3/4"38.00 E 1.900 135 283 ---11.00 /E 418 24.73 /E 940 PVC Coated Unistrut Conduit Hanger Allowance 3/4"22.00 E 1.320 94 66 ---7.26 /E 160 16.66 /E 366 1 Gang WP Plate for Duplex Receptacle @ FS Box 2.00 E 0.120 9 25 ---16.56 /E 33 37.03 /E 74 26.15.02.00 Process Electrical, Conduit 250.00 LF 30.128 2,146 2,632 19.11 /LF 4,778 43.37 /LF 10,842 26.20.04.00 Facility Electrical, Receptacles GFI Receptacle Duplex Ivory 20A 125V 2.00 EA 0.600 43 23 ---32.63 /EA 65 75.18 /EA 150 26.20.04.00 Facility Electrical, Receptacles 2.00 EA 0.600 43 23 32.63 /EA 65 75.18 /EA 150 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 35.978 2,562 2,747 5,309.53 /LS 5,310 12,079.54 /LS 12,080 26.20 Facility Electrical 1.00 LS 138.095 9,870 16,350 26,219.48 /LS 26,219 59,179.33 /LS 59,179 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 7.00 EA 18.065 1,305 924 ---318.45 /EA 2,229 730.04 /EA 5,110 26.25.09.99 Electrical Equipment, Safety Switches - General 7.00 EA 18.065 1,305 924 318.45 /EA 2,229 730.04 /EA 5,110 26.25.01.0001 Electrical Equipment 1.00 LS 18.065 1,305 924 2,229.13 /LS 2,229 5,110.31 /LS 5,110 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 3.500 249 ----249.27 /LS 249 588.96 /LS 589 26.00.02.00 Electrical, Testing 1.00 LS 3.500 249 249.27 /LS 249 588.96 /LS 589 26.25.99.0001 Electrical, Testing 1.00 LS 3.500 249 249.27 /LS 249 588.96 /LS 589 26.25 Electrical Equipment 1.00 LS 21.565 1,554 924 2,478.40 /LS 2,478 5,699.27 /LS 5,699 26.0 Electrical Work 1.00 LS 826.814 58,938 42,842 101,779.94 /LS 101,780 233,220.93 /LS 233,221 33.0 Utilities 33.00 Utilities General 33.00.09.1091 18" FA - Foul Air 33.00.09.18 Buried Pipe, HDPE, 18" Trench Box, 8' x 24' x 10'0.25 mo ---575 -2,300.00 /mo 575 4,577.64 /mo 1,144 25 tn Rough Terrain (per day)2.00 day 16.000 1,138 --1,150 -1,143.88 /day 2,288 2,232.53 /day 4,465 Excav. pipe trench, w/ trench box, for 4" - 24" pipe 212.26 CY 6.156 380 --471 -4.01 /CY 851 7.84 /CY 1,665 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 46.54 cy 6.190 366 --225 -12.69 /cy 591 24.65 /cy 1,147 Backfill / Compact above pipe zone, for 4" thru 24" pipe 167.28 cy 4.851 331 --242 -3.42 /cy 572 6.66 /cy 1,114 Pipe zone material 46.54 cy -1,303 ---28.00 /cy 1,303 48.81 /cy 2,272 Pipe bedding material 11.53 cy -323 ---28.00 /cy 323 48.81 /cy 563 Imported backfill material 167.28 cy -2,007 ---12.00 /cy 2,007 20.92 /cy 3,499 Haul spoils, offsite, up to 10 miles 58.07 cy --581 --10.00 /cy 581 16.66 /cy 967 18" HDPE pipe, excav/backfill not included 148.00 LF 23.680 1,767 4,613 -894 -49.15 /LF 7,274 89.20 /LF 13,202 18" HDPE Ell, 90 1.00 ea 4.900 366 867 -185 -1,417.35 /ea 1,417 2,578.50 /ea 2,579 18" HDPE Ell, 45 1.00 ea 4.720 352 277 -178 -807.49 /ea 807 1,511.39 /ea 1,511 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 65 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.09.18 Buried Pipe, HDPE, 18" 18" HDPE tee 1.00 ea 6.985 521 644 -264 -1,428.70 /ea 1,429 2,644.09 /ea 2,644 18" HDPE reducer 2.00 ea 9.300 694 1,923 -351 -1,484.08 /ea 2,968 2,689.33 /ea 5,379 Field weld fusion joints, Subcontracted (S), 18"12.00 ea --1,953 --162.75 /ea 1,953 271.11 /ea 3,253 Pipe Marking, Detection Tape 148.00 lf 1.480 114 19 ---0.90 /lf 133 1.70 /lf 252 Pipe Marking, Copper Wire 148.00 lf 1.480 114 33 ---0.99 /lf 147 1.86 /lf 275 33.00.09.18 Buried Pipe, HDPE, 18"148.00 LF 85.741 6,143 12,009 2,534 4,534 170.41 /LF 25,220 310.34 /LF 45,930 33.00.09.1091 18" FA - Foul Air 148.00 LF 85.741 6,143 12,009 2,534 4,534 170.41 /LF 25,220 310.34 /LF 45,930 33.00 Utilities General 148.00 LF 85.741 6,143 12,009 2,534 4,534 170.41 /LF 25,220 310.34 /LF 45,930 33.05 Buried Process Piping 33.60.06.PI30 30" PI - Primary Influent (Slip Liner) 33.60.06.99 Pipeline Specials, Sliplining, xx" Dia. Hdpe pipe lining,30"diameter,original size,pipe relined with one pipe size smaller than original,includes cleaning and video inspection 100.00 LF 60.000 3,192 10,000 -2,353 -155.45 /LF 15,545 282.21 /LF 28,221 33.60.06.99 Pipeline Specials, Sliplining, xx" Dia.100.00 LF 60.000 3,192 10,000 2,353 155.45 /LF 15,545 282.21 /LF 28,221 33.60.06.PI30 30" PI - Primary Influent (Slip Liner)100.00 LF 60.000 3,192 10,000 2,353 155.45 /LF 15,545 282.21 /LF 28,221 33.05 Buried Process Piping 100.00 LF 60.000 3,192 10,000 2,353 155.45 /LF 15,545 282.21 /LF 28,221 33.0 Utilities 248.00 LF 145.741 9,335 22,009 2,534 6,887 164.37 /LF 40,765 299.00 /LF 74,151 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.1093 4" Scum Pipe 40.10.01.04 Process Pipe, Ductile Iron, 4" FURNISH 4" DI pipe 132.00 LF -3,376 ---25.58 /LF 3,376 44.59 /LF 5,886 Install 4" DI, flanged, spool <= 10'29.00 ea 67.570 5,165 ----178.11 /ea 5,165 340.68 /ea 9,880 FURNISH 4" DI flange 58.00 ea -2,842 ---49.00 /ea 2,842 85.42 /ea 4,954 4" DI, FL, Ell, 90 13.00 ea 30.290 2,315 1,145 ---266.19 /ea 3,460 494.23 /ea 6,425 4" DI, FL, Ell, 45 4.00 ea 9.320 712 314 ---256.54 /ea 1,026 477.41 /ea 1,910 4" DI, FL, tee, 4" x 4"4.00 ea 11.640 890 643 ---383.19 /ea 1,533 705.71 /ea 2,823 4" DI, bellows coupling (Check Mat'l Price)4.00 ea 7.480 572 180 ---187.95 /ea 752 351.87 /ea 1,407 Add for glass lining 2,898.00 lb -1,739 ---0.60 /lb 1,739 1.05 /lb 3,031 4" Bolt & Gasket Kits, SS 29.00 ea 31.900 2,438 696 ---108.09 /ea 3,134 202.67 /ea 5,878 40.10.01.04 Process Pipe, Ductile Iron, 4"132.00 LF 158.200 12,093 10,935 174.45 /LF 23,028 319.65 /LF 42,193 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"6.00 ea 13.200 1,009 ----168.17 /ea 1,009 321.67 /ea 1,930 FURNISH Ecc Plug valve, iron body, Flgd, 250#, HWO, 4"6.00 EA -1,392 ---232.00 /EA 1,392 404.44 /EA 2,427 40.20.05.04 Plug Valves, 04"6.00 EA 13.200 1,009 1,392 400.17 /EA 2,401 726.11 /EA 4,357 40.20.08.04 Check Valves, 4" Install check valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.67 /ea 643 FURNISH Check valve, iron body, swing check, flgd, 250#, 4"2.00 EA -1,148 ---574.00 /EA 1,148 1,000.64 /EA 2,001 40.20.08.04 Check Valves, 4"2.00 EA 4.400 336 1,148 742.17 /EA 1,484 1,322.31 /EA 2,645 44.05.51.00 Sump Pumps Functional Testing, Pumps, 5-20 hp 2.00 ea 4.000 258 100 ---178.86 /ea 358 333.64 /ea 667 Align Pump & Motor, 5-20 hp 2.00 ea 6.000 387 -1,050 --718.29 /ea 1,437 1,244.24 /ea 2,488 Vibration Testing, Pumps, 5-20 hp 2.00 ea 2.000 129 -350 --239.43 /ea 479 414.75 /ea 829 Local panel 2.00 ea 12.000 773 3,000 ---1,886.57 /ea 3,773 3,354.33 /ea 6,709 Pressure indicators 4.00 ea 6.000 387 1,000 ---346.64 /ea 1,387 620.68 /ea 2,483 Sleeved anchor bolts - Small 8.00 ea 2.400 155 96 ---31.33 /ea 251 57.89 /ea 463 Non-Shrink Machine Grout 4.00 cuft 3.800 245 296 ---135.21 /cuft 541 246.08 /cuft 984 Grease, Oil, and Lube Pumps, 5-20 hp 2.00 ea 4.000 258 150 ---203.86 /ea 408 377.22 /ea 754 FURNISH Rotary Lobe Pump, 5 - 20 hp 2.00 EA -42,000 ---21,000.00 /EA 42,000 36,608.67 /EA 73,217 Set pump assembly, 5 - 20 hp 2.00 ea 64.000 4,123 50 ---2,086.70 /ea 4,173 3,987.13 /ea 7,974 44.05.51.00 Sump Pumps 2.00 EA 104.200 6,713 46,692 1,400 27,402.71 /EA 54,805 48,285.03 /EA 96,570 40.10.01.1093 4" Scum Pipe 132.00 LF 280.000 20,152 60,167 1,400 619.08 /LF 81,718 1,104.28 /LF 145,765 40.10.03.1092 12" FA - Foul Air 40.10.03.12 Process Pipe, Stainless Steel, 12" 25 tn Rough Terrain 0.25 mo 43.333 3,082 --3,113 -24,783.60 /mo 6,196 48,370.48 /mo 12,093 12" SS pipe, Std Wt, 316, butt-weld 60.00 LF 49.800 3,807 10,454 ---237.69 /LF 14,261 425.11 /LF 25,506 12" SS, 316, Std Wt, Ell, 90 4.00 ea 71.960 5,501 1,336 ---1,709.13 /ea 6,837 3,212.57 /ea 12,850 12" rubber expansion joint 2.00 ea 4.400 336 1,500 ---918.17 /ea 1,836 1,629.12 /ea 3,258 12" butt-weld, SS, Sched 10 12.00 ea 39.360 2,815 131 -70 -251.38 /ea 3,017 479.44 /ea 5,753 Pipe stand support, SS, 12"4.00 ea 6.000 459 500 ---239.66 /ea 959 437.24 /ea 1,749 40.10.03.12 Process Pipe, Stainless Steel, 12"60.00 LF 214.853 16,000 13,922 3,183 551.75 /LF 33,105 1,020.16 /LF 61,210 40.10.03.1092 12" FA - Foul Air 60.00 LF 214.853 16,000 13,922 3,183 551.75 /LF 33,105 1,020.16 /LF 61,210 40.00 Exposed Process Pipe 192.00 LF 494.853 36,152 74,088 1,400 3,183 598.04 /LF 114,824 1,077.99 /LF 206,974 40.0 Process Pipe 192.00 LF 494.853 36,152 74,088 1,400 3,183 598.04 /LF 114,824 1,077.99 /LF 206,974 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.03.01 I&C, Panels & Stands Instrument Stand-Double, SS 4.00 ea 6.000 427 400 ---206.83 /ea 827 471.74 /ea 1,887 40.90.03.01 I&C, Panels & Stands 1.00 LS 6.000 427 400 827.31 /LS 827 1,886.95 /LS 1,887 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 4.00 EA 32.000 2,279 14,000 ---4,069.75 /EA 16,279 9,022.64 /EA 36,091 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 66 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 4.00 EA 32.000 2,279 14,000 4,069.75 /EA 16,279 9,022.64 /EA 36,091 40.90.06.01 I&C, Testing, Checkout & Comissioning Pre-Operation Check 4.00 ea 1.000 71 ---17.81 /ea 71 42.08 /ea 168 Startup - Stand-By (Manhours)4.00 ea 0.400 28 ---7.12 /ea 28 16.83 /ea 67 Loop Check - Average 4.00 ea 2.000 142 ---35.61 /ea 142 84.14 /ea 337 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 3.400 242 242.15 /LS 242 572.16 /LS 572 40.90.99.01 I&C, Other Receive & Store Instrument 4.00 ea 1.400 100 0 ---24.94 /ea 100 58.92 /ea 236 Identification Tag - SS 4.00 ea 1.000 71 60 ---32.81 /ea 131 74.97 /ea 300 Field Calibration - Average 4.00 ea 12.000 855 ---213.66 /ea 855 504.82 /ea 2,019 40.90.99.01 I&C, Other 1.00 LS 14.400 1,026 60 1,085.60 /LS 1,086 2,554.82 /LS 2,555 40.90.01.001 Instrumentation & Controls 1.00 LS 55.800 3,974 14,460 18,434.07 /LS 18,434 41,104.48 /LS 41,104 40.90 Instrumentation & Controls 1.00 LS 55.800 3,974 14,460 18,434.07 /LS 18,434 41,104.48 /LS 41,104 40.9 Instrumentation & Controls 1.00 LS 55.800 3,974 14,460 18,434.07 /LS 18,434 41,104.48 /LS 41,104 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.24.1089 New Clarifiers 44.05.24.00 Primary Clarifier, Circular, Half Bridge Install New Launder Covers 1,564.00 sf 364.933 22,315 3,128 -8,436 21.66 /sf 33,879 41.51 /sf 64,925 FURNISH Circular Clarifier, Half-Bridge, 85' diameter 2.00 EA ---424,320 212,160.00 /EA 424,320 353,409.74 /EA 706,819 Layout Clarifier 2.00 ea 32.000 2,062 ----1,030.85 /ea 2,062 1,971.78 /ea 3,944 Center Column Template 2.00 ea 16.000 1,031 200 ---615.43 /ea 1,231 1,160.23 /ea 2,320 Center Column Anchor Bolts - Drill-In 80.00 ea 80.000 5,154 800 ---74.43 /ea 5,954 140.67 /ea 11,253 Set / Plumb Clarifier Center Column 2.00 ea 32.000 2,062 100 ---1,080.85 /ea 2,162 2,058.94 /ea 4,118 Grout Clarifier Center Column 2.00 ea 16.000 1,031 200 ---615.43 /ea 1,231 1,160.22 /ea 2,320 Set Clarifier Drive Unit 2.00 ea 80.000 5,154 ----2,577.12 /ea 5,154 4,929.44 /ea 9,859 Set Clarifier Drive Cage 2.00 ea 48.000 3,093 ----1,546.27 /ea 3,093 2,957.66 /ea 5,915 Set Clarifier Bridge (30' - 100' dia.)85.00 lf 85.000 5,476 ----64.43 /lf 5,476 123.24 /lf 10,475 Install Bridge Grating 375.00 sf 18.750 1,208 ----3.22 /sf 1,208 6.16 /sf 2,311 Install Bridge Handrail 220.00 lf 27.500 1,772 ----8.05 /lf 1,772 15.40 /lf 3,389 Install Bridge Kick Plate 220.00 lf 18.260 1,176 ----5.35 /lf 1,176 10.23 /lf 2,250 Install Scraper Arms (30' - 100' dia.)170.00 lf 136.000 8,762 ----51.54 /lf 8,762 98.59 /lf 16,760 Install Scraper Squeegees 170.00 lf 54.400 3,505 ----20.62 /lf 3,505 39.44 /lf 6,704 Install Influent Feed Well (60' - 85' dia.)2.00 ea 92.000 5,927 ----2,963.69 /ea 5,927 5,668.86 /ea 11,338 Add for Subcontractor Welding Influent Feed Well (60' - 85' dia.)2.00 ea --1,200 --600.00 /ea 1,200 999.47 /ea 1,999 Install Scum Skimmer 85.00 lf 85.000 5,476 ----64.43 /lf 5,476 123.24 /lf 10,475 Install Scum Beach 2.00 ea 32.000 2,062 ----1,030.85 /ea 2,062 1,971.78 /ea 3,944 Install Baffle Supports 68.00 ea 45.560 2,935 ----43.17 /ea 2,935 82.57 /ea 5,615 Install Baffle Plate 536.00 lf 89.512 5,767 ----10.76 /lf 5,767 20.58 /lf 11,031 Install Stamford Baffle Supports 68.00 ea 68.000 4,381 ----64.43 /ea 4,381 123.24 /ea 8,380 Install Stamford Baffle 536.00 lf 134.000 8,633 ----16.11 /lf 8,633 30.81 /lf 16,514 Install Weir Plate 536.00 lf 134.000 8,633 ----16.11 /lf 8,633 30.81 /lf 16,514 Seal Weir Plate 536.00 lf 26.800 1,727 268 ---3.72 /lf 1,995 7.03 /lf 3,770 Level Baffle & Weir Plates 1,072.00 lf 53.600 3,453 ----3.22 /lf 3,453 6.16 /lf 6,605 Grease, Oil, & Lube 2.00 ea 8.000 515 200 ---357.71 /ea 715 667.25 /ea 1,335 Install Control Panel 2.00 ea 8.000 515 ----257.71 /ea 515 492.95 /ea 986 Functional Test Clarifier 2.00 ea 48.000 3,093 200 ---1,646.27 /ea 3,293 3,131.99 /ea 6,264 44.05.24.00 Primary Clarifier, Circular, Half Bridge 2.00 EA 1,833.315 116,920 5,096 1,200 8,436 424,320 277,985.72 /EA 555,971 479,066.03 /EA 958,132 44.05.24.1089 New Clarifiers 2.00 EA 1,833.315 116,920 5,096 1,200 8,436 424,320 277,985.72 /EA 555,971 479,066.03 /EA 958,132 44.05.40.20.0010 Scum Pumps 44.05.40.11 Horizontal End Suction Centrifugal Pump: 5hp-20hp Functional Testing, Pumps, 5-20 hp 2.00 ea 4.000 258 100 ---178.86 /ea 358 333.65 /ea 667 Align Pump & Motor, 5-20 hp 2.00 ea 6.000 387 -1,050 --718.29 /ea 1,437 1,244.23 /ea 2,488 Vibration Testing, Pumps, 5-20 hp 2.00 ea 2.000 129 -350 --239.43 /ea 479 414.75 /ea 830 Local panel 2.00 ea 12.000 773 3,000 ---1,886.57 /ea 3,773 3,354.32 /ea 6,709 Pressure indicators 4.00 ea 6.000 387 1,000 ---346.64 /ea 1,387 620.67 /ea 2,483 Sleeved anchor bolts - Small 8.00 ea 2.400 155 96 ---31.33 /ea 251 57.89 /ea 463 Non-Shrink Machine Grout 4.00 cuft 3.800 245 296 ---135.21 /cuft 541 246.08 /cuft 984 Grease, Oil, and Lube Pumps, 5-20 hp 2.00 ea 4.000 258 150 ---203.86 /ea 408 377.22 /ea 754 FURNISH Horizontal Split-Case Pump, 5 - 20 hp 2.00 EA ---31,871 15,935.50 /EA 31,871 26,544.88 /EA 53,090 Set pump assembly, 5 - 20 hp 2.00 ea 64.000 4,123 50 ---2,086.70 /ea 4,173 3,987.13 /ea 7,974 VFD 5-10 HP NEMA-1 2.00 E 20.000 1,424 4,524 ---2,974.19 /E 5,948 5,305.54 /E 10,611 44.05.40.11 Horizontal End Suction Centrifugal Pump: 5hp-20hp 2.00 EA 124.200 8,138 9,216 1,400 31,871 25,312.40 /EA 50,625 43,526.76 /EA 87,054 44.05.40.20.0010 Scum Pumps 2.00 EA 124.200 8,138 9,216 1,400 31,871 25,312.40 /EA 50,625 43,526.76 /EA 87,054 44.05 Furnish and Install Process Equipment 1.00 LS 1,957.515 125,057 14,312 2,600 8,436 456,191 606,596.24 /LS 606,596 1,045,185.60 /LS 1,045,186 44.0 Process Equipment - Municipal 1.00 LS 1,957.515 125,057 14,312 2,600 8,436 456,191 606,596.24 /LS 606,596 1,045,185.60 /LS 1,045,186 20.0 Primary Clarifiers 1.00 LS 5,204.895 341,338 184,486 12,332 19,985 456,191 1,014,331.11 /LS 1,014,331 1,855,720.96 /LS 1,855,721 22.0 Sludge Pump Station 02.0 Existing Conditions 02.00 Existing Conditions 02.01.02.1126 Demolition Allowance 02.01.02.00 Structure/Building Demolition Demolition Allowance 1.00 ls 0.003 --10,000 10,000.00 /ls 10,000 16,657.70 /ls 16,658 02.01.02.00 Structure/Building Demolition 1.00 LS 0.003 10,000 10,000.00 /LS 10,000 16,657.70 /LS 16,658 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 67 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 02.01.02.1126 Demolition Allowance 1.00 LS 0.003 10,000 10,000.00 /LS 10,000 16,657.70 /LS 16,658 02.00 Existing Conditions 1.00 LS 0.003 10,000 10,000.00 /LS 10,000 16,657.70 /LS 16,658 02.0 Existing Conditions 1.00 LS 0.003 10,000 10,000.00 /LS 10,000 16,657.70 /LS 16,658 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.1127 Pump Station Structure 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick Fine grade, for slab on grade, by hand 442.00 sf 3.094 159 13 ---0.39 /sf 172 0.80 /sf 353 Fill, gravel subbase, under building slab on grade 8.19 cy 4.093 211 241 ---55.23 /cy 452 108.92 /cy 891 Fill, sand subbase, under building slab on grade 5.46 cy 4.093 211 161 ---68.09 /cy 372 135.45 /cy 739 Concrete pumping, subcontract, all inclusive price 32.74 cy --491 --15.00 /cy 491 27.24 /cy 892 Slab on grade edge forms, 12" to 24"172.00 sf 37.840 2,490 172 ---15.48 /sf 2,662 31.76 /sf 5,463 Slab on grade sump forms 4.00 sf 1.000 66 5 ---17.70 /sf 71 36.30 /sf 145 Waterstop, PVC, center bulb, 9" wide 86.00 lf 6.880 453 258 ---8.27 /lf 711 16.54 /lf 1,422 Reinforcing in place, A615 Gr 60, priced per lbs.6,548.15 lb -3,274 2,619 --0.90 /lb 5,893 1.67 /lb 10,955 Concrete, ready mix, 4500 psi 32.74 CY -4,191 ---128.00 /CY 4,191 242.34 /CY 7,934 Add for concrete waste, 4500 psi 1.64 cy -210 ---128.00 /cy 210 242.33 /cy 397 Add amount for Fuel Surcharges - per concrete truck load 4.00 load -60 ---15.00 /load 60 28.40 /load 114 Add amount for Environmental Fee - per concrete truck load 4.00 load -24 ---6.00 /load 24 11.36 /load 45 Placing concrete, concrete pump 32.74 cy 24.556 1,263 ----38.59 /cy 1,263 79.60 /cy 2,606 Finishing floors, monolithic, trowel finish (hand)442.00 sf 13.260 799 9 ---1.83 /sf 807 3.77 /sf 1,664 Curing, membrane spray 442.00 sf 0.884 45 18 ---0.14 /sf 63 0.29 /sf 127 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick 32.74 CY 95.699 5,697 8,636 3,110 532.75 /CY 17,443 1,030.77 /CY 33,749 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 25.57 cy --384 --15.00 /cy 384 27.24 /cy 696 Forms in place, structural walls, > 8' to 16' high, hand set 1,380.84 sf 276.168 18,175 1,726 ---14.41 /sf 19,901 29.52 /sf 40,760 Add labor for setting embedded frames 8.00 lf 8.000 527 ----65.81 /lf 527 135.76 /lf 1,086 Waterstop, PVC, center bulb, 9" wide 74.00 lf 5.920 390 222 ---8.27 /lf 612 16.54 /lf 1,224 Reinforcing in place, A615 Gr 60, priced per lbs.5,114.22 lb -2,557 2,046 --0.90 /lb 4,603 1.67 /lb 8,556 Concrete, ready mix, 4500 psi 25.57 CY -3,273 ---128.00 /CY 3,273 242.34 /CY 6,197 Add for concrete waste, 4500 psi 1.28 cy -164 ---128.00 /cy 164 242.33 /cy 310 Add amount for Fuel Surcharges - per concrete truck load 3.00 load -45 ---15.00 /load 45 28.40 /load 85 Add amount for Environmental Fee - per concrete truck load 3.00 load -18 ---6.00 /load 18 11.36 /load 34 Placing concrete, concrete pump, for structural wall to 12" thick 25.57 cy 21.735 1,118 ----43.73 /cy 1,118 90.21 /cy 2,307 Patch & plug tieholes 1,380.84 sf 20.713 1,066 28 ---0.79 /sf 1,093 1.63 /sf 2,250 Sack rub 1,380.84 sf 55.234 2,842 41 ---2.09 /sf 2,883 4.30 /sf 5,940 Curing, membrane spray 1,380.84 sf 2.762 142 55 ---0.14 /sf 197 0.29 /sf 398 Below grade damproofing, Bituminous Asphalt 444.00 sf -444 ---1.00 /sf 444 1.89 /sf 841 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 25.57 CY 390.531 24,259 8,573 2,429 1,378.97 /CY 35,262 2,764.21 /CY 70,684 03.10.13.08 Cast-In-Place Concrete, Equipment Pads, 8" thick Fine grade, for slab on grade, by hand 24.00 sf 0.168 9 1 ---0.39 /sf 9 0.80 /sf 19 Concrete pumping, subcontract, all inclusive price 0.59 cy --9 --15.00 /cy 9 27.25 /cy 16 Equipment pad forms, large 18.67 sf 4.667 307 28 ---17.95 /sf 335 36.78 /sf 687 Reinforcing in place, A615 Gr 60, priced per lbs.118.52 lb -59 47 --0.90 /lb 107 1.67 /lb 198 Concrete, ready mix, 4500 psi 0.59 CY -76 ---128.00 /CY 76 242.31 /CY 144 Add for concrete waste, 4500 psi 0.03 cy -4 ---128.00 /cy 4 242.00 /cy 7 Add amount for Fuel Surcharges - per concrete truck load 2.00 load -30 ---15.00 /load 30 28.40 /load 57 Add amount for Environmental Fee - per concrete truck load 2.00 load -12 ---6.00 /load 12 11.37 /load 23 Placing concrete, concrete pump 0.59 cy 0.445 23 ----38.58 /cy 23 79.60 /cy 47 Finishing floors, monolithic, broom finish 24.00 sf 0.720 43 0 ---1.83 /sf 44 3.77 /sf 90 Patch & plug tieholes 18.67 sf 0.280 14 0 ---0.79 /sf 15 1.63 /sf 30 Sack rub 18.67 sf 0.747 38 1 ---2.09 /sf 39 4.30 /sf 80 Curing, water 24.00 sf 0.080 4 1 ---0.22 /sf 5 0.45 /sf 11 03.10.13.08 Cast-In-Place Concrete, Equipment Pads, 8" thick 0.59 CY 7.106 439 212 56 1,193.27 /CY 708 2,377.32 /CY 1,410 03.10.05.1127 Pump Station Structure 1.00 LS 493.336 30,395 17,421 5,596 53,412.19 /LS 53,412 105,841.96 /LS 105,842 03.10.05.1128 Stair Landing 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick Fine grade, for slab on grade, by hand 66.50 sf 0.466 24 2 ---0.39 /sf 26 0.80 /sf 53 Fill, gravel subbase, under building slab on grade 1.23 cy 0.616 32 36 ---55.22 /cy 68 108.92 /cy 134 Fill, sand subbase, under building slab on grade 0.82 cy 0.616 32 24 ---68.09 /cy 56 135.44 /cy 111 Slab on grade edge forms, 7" to 12"25.00 sf 4.500 296 25 ---12.85 /sf 321 26.33 /sf 658 Reinforcing in place, A615 Gr 60, priced per lbs.328.40 lb -164 131 --0.90 /lb 296 1.67 /lb 549 Concrete, ready mix, 4500 psi 1.64 CY -210 ---128.00 /CY 210 242.34 /CY 398 Add for concrete waste, 4500 psi 0.08 cy -11 ---128.00 /cy 11 242.56 /cy 20 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 28.40 /load 28 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 11.36 /load 11 Placing concrete, direct chute 1.64 cy 0.821 42 ----25.73 /cy 42 53.06 /cy 87 Finishing floors, monolithic, broom finish 66.50 sf 1.995 120 1 ---1.83 /sf 121 3.77 /sf 250 Curing, membrane spray 66.50 sf 0.133 7 3 ---0.14 /sf 10 0.29 /sf 19 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick 1.64 CY 9.146 553 497 131 719.53 /CY 1,181 1,413.11 /CY 2,320 03.10.05.1128 Stair Landing 1.00 LS 9.146 553 497 131 1,181.46 /LS 1,181 2,320.32 /LS 2,320 03.10 Cast-In-Place Concrete Work 60.55 CY 502.482 30,948 17,919 5,727 901.67 /CY 54,594 1,786.42 /CY 108,162 03.0 Concrete Work 60.55 CY 502.482 30,948 17,919 5,727 901.67 /CY 54,594 1,786.42 /CY 108,162 05.0 Metals 05.00 Metals 05.50.02.1129 Metal Stairs and Ladder 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 68 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 05.50.02.20 Metal Stairs, Metal Grating Stairs Ladder, steel, bolted to concrete, without cage 12.00 lf 4.800 364 360 ---60.36 /lf 724 119.42 /lf 1,433 Ladder platforms, steel 1.00 ea 4.000 304 250 ---553.55 /ea 554 1,099.46 /ea 1,099 Stair, steel grating tread, w/ pipe railing, 3' - 6" wide 7.00 RISR 12.600 956 1,050 ---286.60 /RISR 2,006 565.77 /RISR 3,960 Floor grating, aluminum, 1 3/4" x 3/16" x 2"4.00 sf 0.280 21 120 ---35.31 /sf 141 67.76 /sf 271 Grating frame, aluminum, 1 1/2" to 2" deep 16.00 lf 2.240 170 192 ---22.62 /lf 362 44.63 /lf 714 05.50.02.20 Metal Stairs, Metal Grating Stairs 7.00 RISR 23.920 1,815 1,972 541.03 /RISR 3,787 1,068.28 /RISR 7,478 05.50.02.1129 Metal Stairs and Ladder 1.00 LS 23.920 1,815 1,972 3,787.24 /LS 3,787 7,477.97 /LS 7,478 05.00 Metals 1.00 LS 23.920 1,815 1,972 3,787.24 /LS 3,787 7,477.97 /LS 7,478 05.0 Metals 1.00 LS 23.920 1,815 1,972 3,787.24 /LS 3,787 7,477.97 /LS 7,478 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 7,200.00 LF 50.400 3,589 890 ---0.62 /LF 4,480 1.45 /LF 10,434 Stakon Lug #12 - #10 36.00 E 3.600 256 9 ---7.37 /E 265 17.38 /E 626 Motor Hook-up, 3 phase, 10 hp 5.00 E 9.000 641 284 ---184.94 /E 925 427.37 /E 2,137 Motor Testing & Commissioning: 10HP / 480V / #12 5.00 E 3.500 249 ----49.85 /E 249 117.79 /E 589 600V Megger Testing 18.00 E 4.500 320 ----17.81 /E 320 42.07 /E 757 Wire Markers 36.00 E 0.360 26 2 ---0.76 /E 27 1.79 /E 65 26.15.01.00 Process Electrical, Wire/Cable 7,200.00 LF 71.360 5,082 1,185 0.87 /LF 6,267 2.03 /LF 14,607 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"500.00 LF 52.325 3,727 2,562 ---12.58 /LF 6,289 28.85 /LF 14,424 PVC Coated 90 Ell 3/4"30.00 E 9.000 641 568 ---40.31 /E 1,209 92.03 /E 2,761 PVC Coated Coupling 3/4"80.00 E 4.800 342 437 ---9.73 /E 779 22.07 /E 1,766 PVC Coated Conduit Hub 3/4"20.00 E 8.000 570 797 ---68.35 /E 1,367 154.73 /E 3,095 PVC Coated LB Condulet 3/4"5.00 E 2.250 160 258 ---83.65 /E 418 188.89 /E 944 PVC Coated Unistrut Straps 3/4"65.00 E 3.250 231 484 ---11.00 /E 715 24.73 /E 1,608 PVC Coated Unistrut Conduit Hanger Allowance 3/4"65.00 E 3.900 278 194 ---7.26 /E 472 16.65 /E 1,083 EF Sealtite Flex 3/4"5.00 lf 0.150 11 12 ---4.61 /lf 23 10.46 /lf 52 PVC Coated LT Connector Straight 3/4"10.00 E 1.000 71 231 ---30.24 /E 302 67.54 /E 675 26.15.02.00 Process Electrical, Conduit 500.00 LF 84.675 6,030 5,544 23.15 /LF 11,574 52.82 /LF 26,408 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 7,700.00 LF 156.035 11,113 6,729 2.32 /LF 17,842 5.33 /LF 41,015 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 16,800.00 LF 100.800 7,179 1,355 ---0.51 /LF 8,534 1.19 /LF 19,934 Pullstring 440.00 lf 2.640 188 22 ---0.48 /lf 210 1.12 /lf 492 Shielded PLTC / Inst Cable 1 Pair #16 2,000.00 LF 40.000 2,849 900 ---1.87 /LF 3,749 4.35 /LF 8,705 Termination Labor Only - # 16 - #14 105.00 E 10.500 748 ----7.12 /E 748 16.83 /E 1,767 Control Wire Testing 46.00 E 4.600 328 ----7.12 /E 328 16.83 /E 774 Wire Markers 105.00 E 1.050 75 5 ---0.76 /E 80 1.79 /E 188 26.15.01.00 Process Electrical, Wire/Cable 18,800.00 LF 159.590 11,366 2,282 0.73 /LF 13,648 1.69 /LF 31,860 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"400.00 LF 35.200 2,507 624 ---7.83 /LF 3,131 18.23 /LF 7,292 GRC Elbow 3/4"12.00 E 3.000 214 119 ---27.74 /E 333 63.86 /E 766 GRC Couplng 3/4"12.00 E 0.600 43 30 ---6.05 /E 73 13.86 /E 166 Rigid Conduit Hub 3/4"8.00 E 2.480 177 103 ---35.00 /E 280 80.52 /E 644 Unistrut Straps 3/4"52.00 E 1.560 111 96 ---3.98 /E 207 9.10 /E 473 Unistrut Conduit Hanger Allowance 3/4"52.00 E 2.080 148 52 ---3.85 /E 200 8.92 /E 464 PVC Coated GRC @ Level 2 3/4"1,000.00 LF 104.650 7,453 5,124 ---12.58 /LF 12,577 28.85 /LF 28,848 PVC Coated 90 Ell 3/4"60.00 E 18.000 1,282 1,137 ---40.31 /E 2,419 92.04 /E 5,522 PVC Coated Coupling 3/4"160.00 E 9.600 684 874 ---9.73 /E 1,557 22.07 /E 3,531 PVC Coated Conduit Hub 3/4"40.00 E 16.000 1,140 1,594 ---68.35 /E 2,734 154.73 /E 6,189 PVC Coated LB Condulet 3/4"10.00 E 4.500 320 516 ---83.65 /E 836 188.90 /E 1,889 PVC Coated Unistrut Straps 3/4"130.00 E 6.500 463 967 ---11.00 /E 1,430 24.73 /E 3,215 PVC Coated Unistrut Conduit Hanger Allowance 3/4"130.00 E 7.800 556 389 ---7.26 /E 944 16.65 /E 2,165 EF Sealtite Flex 3/4"10.00 lf 0.300 21 25 ---4.61 /lf 46 10.47 /lf 105 PVC Coated LT Connector Straight 3/4"20.00 E 2.000 142 462 ---30.24 /E 605 67.54 /E 1,351 26.15.02.00 Process Electrical, Conduit 1,400.00 LF 214.270 15,260 12,113 19.55 /LF 27,373 44.73 /LF 62,622 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 373.860 26,626 14,394 41,020.44 /LS 41,020 94,482.01 /LS 94,482 26.15 Process Electrical 1.00 LS 529.895 37,739 21,123 58,861.95 /LS 58,862 135,496.83 /LS 135,497 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 60.00 LF 0.600 43 9 ---0.86 /LF 52 2.02 /LF 121 THHN-THWN Copper Stranded 1/C # 10 450.00 LF 4.500 320 86 ---0.90 /LF 406 2.10 /LF 945 THHN-THWN Copper Stranded 1/C # 10 300.00 LF 3.000 214 46 ---0.86 /LF 259 2.02 /LF 605 THHN-THWN Copper Stranded 1/C # 10 450.00 LF 4.500 320 86 ---0.90 /LF 406 2.10 /LF 945 26.15.01.00 Process Electrical, Wire/Cable 1,260.00 LF 12.600 897 226 0.89 /LF 1,123 2.08 /LF 2,615 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"2.00 E 0.600 43 35 ---38.66 /E 77 88.42 /E 177 PVC Coated GRC @ Level 1 3/4"420.00 LF 35.259 2,511 2,661 ---12.32 /LF 5,172 28.02 /LF 11,770 PVC Coated Conduit Hub 3/4"10.00 E 4.000 285 399 ---68.35 /E 683 154.74 /E 1,547 PVC Coated LB Condulet 3/4"3.00 E 1.350 96 155 ---83.65 /E 251 188.90 /E 567 PVC Coated T Condulet 3/4"5.00 E 2.500 178 337 ---102.92 /E 515 231.77 /E 1,159 PVC Coated Unistrut Straps 3/4"64.00 E 3.200 228 476 ---11.00 /E 704 24.73 /E 1,583 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 69 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit PVC Coated Unistrut Conduit Hanger Allowance 3/4"64.00 E 3.840 273 191 ---7.26 /E 465 16.65 /E 1,066 Weatherproof Plate 1 Gang Switch 2.00 E 0.160 11 6 ---8.65 /E 17 19.94 /E 40 26.15.02.00 Process Electrical, Conduit 420.00 LF 50.909 3,626 4,259 18.77 /LF 7,885 42.64 /LF 17,908 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 2.00 E 0.300 21 8 ---14.72 /E 29 34.10 /E 68 Lighting Fixture TYPE 1 Wall Mtd LED 2.00 EA 4.000 289 1,264 ---776.50 /EA 1,553 1,727.56 /EA 3,455 Lighting Fixture TYPE 4 High Bay LED 1.00 EA 3.636 263 630 ---892.72 /EA 893 2,002.48 /EA 2,002 Light poles w/ anchor base, aluminum, to 8' high 1.00 ea 2.000 145 785 ---929.50 /ea 930 2,063.13 /ea 2,063 26.20.03.00 Facility Electrical, Lighting 3.00 EA 9.936 718 2,687 1,134.88 /EA 3,405 2,529.64 /EA 7,589 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 73.445 5,241 7,172 12,412.70 /LS 12,413 28,112.67 /LS 28,113 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 750.00 LF 5.250 374 93 ---0.62 /LF 467 1.45 /LF 1,087 26.15.01.00 Process Electrical, Wire/Cable 750.00 LF 5.250 374 93 0.62 /LF 467 1.45 /LF 1,087 26.15.02.00 Process Electrical, Conduit PVC Coated FS2 - 1 Gang Box 3/4"2.00 E 0.700 50 118 ---83.99 /E 168 188.43 /E 377 PVC Coated GRC @ Level 1 3/4"250.00 LF 20.988 1,495 1,584 ---12.32 /LF 3,079 28.02 /LF 7,006 PVC Coated Conduit Hub 3/4"8.00 E 3.200 228 319 ---68.35 /E 547 154.73 /E 1,238 PVC Coated LB Condulet 3/4"2.00 E 0.900 64 103 ---83.65 /E 167 188.91 /E 378 PVC Coated T Condulet 3/4"2.00 E 1.000 71 135 ---102.92 /E 206 231.77 /E 464 PVC Coated Unistrut Straps 3/4"38.00 E 1.900 135 283 ---11.00 /E 418 24.73 /E 940 PVC Coated Unistrut Conduit Hanger Allowance 3/4"22.00 E 1.320 94 66 ---7.26 /E 160 16.65 /E 366 1 Gang WP Plate for Duplex Receptacle @ FS Box 2.00 E 0.120 9 25 ---16.56 /E 33 37.04 /E 74 26.15.02.00 Process Electrical, Conduit 250.00 LF 30.128 2,146 2,632 19.11 /LF 4,778 43.37 /LF 10,842 26.20.04.00 Facility Electrical, Receptacles GFI Receptacle Duplex Ivory 20A 125V 2.00 EA 0.600 43 23 ---32.63 /EA 65 75.17 /EA 150 26.20.04.00 Facility Electrical, Receptacles 2.00 EA 0.600 43 23 32.63 /EA 65 75.17 /EA 150 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 35.978 2,562 2,747 5,309.53 /LS 5,310 12,079.54 /LS 12,080 26.20 Facility Electrical 1.00 LS 109.423 7,803 9,919 17,722.23 /LS 17,722 40,192.21 /LS 40,192 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 8.00 EA 20.645 1,492 1,056 ---318.45 /EA 2,548 730.04 /EA 5,840 26.25.09.99 Electrical Equipment, Safety Switches - General 8.00 EA 20.645 1,492 1,056 318.45 /EA 2,548 730.04 /EA 5,840 26.25.01.0001 Electrical Equipment 1.00 LS 20.645 1,492 1,056 2,547.57 /LS 2,548 5,840.35 /LS 5,840 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 4.000 285 ----284.88 /LS 285 673.10 /LS 673 26.00.02.00 Electrical, Testing 1.00 LS 4.000 285 284.88 /LS 285 673.10 /LS 673 26.25.99.0001 Electrical, Testing 1.00 LS 4.000 285 284.88 /LS 285 673.10 /LS 673 26.25 Electrical Equipment 1.00 LS 24.645 1,776 1,056 2,832.45 /LS 2,832 6,513.45 /LS 6,513 26.0 Electrical Work 1.00 LS 663.963 47,318 32,099 79,416.63 /LS 79,417 182,202.49 /LS 182,202 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 600.00 LF 10.500 748 234 ---1.64 /LF 982 3.06 /LF 1,838 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)8.00 E 2.000 142 35 ---22.16 /E 177 41.64 /E 333 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 4.00 E 0.240 17 21 ---9.62 /E 38 17.50 /E 70 4 Pair UTP Certification with Documentation 4.00 E 2.520 179 ---44.87 /E 179 85.83 /E 343 UTP Cable Supports 40.00 E 2.000 142 20 ---4.06 /E 162 7.68 /E 307 27.30.01.00 Communications Systems 600.00 LF 17.260 1,229 310 2.57 /LF 1,539 4.82 /LF 2,892 27.30.01.0002 Network, DATA CAT 6 1.00 LS 17.260 1,229 310 1,539.44 /LS 1,539 2,892.00 /LS 2,892 27.00 Communications 1.00 LS 17.260 1,229 310 1,539.44 /LS 1,539 2,892.00 /LS 2,892 27.0 Communications 1.00 LS 17.260 1,229 310 1,539.44 /LS 1,539 2,892.00 /LS 2,892 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.1130 4" Sludge Piping 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint pipe supports, subcontracted,8.00 ea --600 --75.00 /ea 600 124.93 /ea 999 Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.409.00 lf --3,681 --9.00 /lf 3,681 14.99 /lf 6,132 25 tn Rough Terrain 1.00 mo 173.330 12,330 --12,454 -24,783.59 /mo 24,784 48,370.48 /mo 48,370 FURNISH 4" DI pipe 118.00 LF -3,018 ---25.58 /LF 3,018 44.59 /LF 5,262 Install 4" DI, flanged, spool <= 10'23.00 ea 53.590 4,096 ----178.11 /ea 4,096 340.68 /ea 7,836 FURNISH 4" DI flange 76.00 ea -3,724 ---49.00 /ea 3,724 85.41 /ea 6,492 4" DI, FL, Ell, 90 15.00 ea 34.950 2,672 1,321 ---266.19 /ea 3,993 494.23 /ea 7,413 4" DI, FL, Ell, 11 1/4 2.00 ea 4.660 356 188 ---271.98 /ea 544 504.32 /ea 1,009 4" DI, FL, tee, 4" x 4"4.00 ea 11.640 890 643 ---383.19 /ea 1,533 705.71 /ea 2,823 Wall Pipe, DI, FLxFL, 4"4.00 ea 4.000 306 827 ---283.11 /ea 1,132 506.49 /ea 2,026 Add for glass lining 2,744.00 lb -1,646 ---0.60 /lb 1,646 1.05 /lb 2,870 Pipe stand support, CS, 4"8.00 ea 24.000 1,835 1,408 ---405.32 /ea 3,243 745.46 /ea 5,964 4" Bolt & Gasket Kits, SS 38.00 ea 41.800 3,195 912 ---108.09 /ea 4,107 202.67 /ea 7,702 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 70 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.04 Process Pipe, Ductile Iron, 4"118.00 LF 347.970 25,679 13,687 4,281 12,454 475.43 /LF 56,101 888.95 /LF 104,897 40.10.01.1130 4" Sludge Piping 118.00 LF 347.970 25,679 13,687 4,281 12,454 475.43 /LF 56,101 888.95 /LF 104,897 40.20.05.1131 4" Plug Valves 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"8.00 ea 17.600 1,345 ----168.17 /ea 1,345 321.67 /ea 2,573 FURNISH Ecc Plug valve, iron body, Flgd, 250#, HWO, 4"8.00 EA -1,856 ---232.00 /EA 1,856 404.44 /EA 3,236 40.20.05.04 Plug Valves, 04"8.00 EA 17.600 1,345 1,856 400.17 /EA 3,201 726.11 /EA 5,809 40.20.05.1131 4" Plug Valves 8.00 EA 17.600 1,345 1,856 400.17 /EA 3,201 726.11 /EA 5,809 40.20.08.1132 4" Check Valves 40.20.08.04 Check Valves, 4" Install check valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.67 /ea 643 FURNISH Check valve, iron body, swing check, flgd, 250#, 4"2.00 EA -1,148 ---574.00 /EA 1,148 1,000.65 /EA 2,001 40.20.08.04 Check Valves, 4"2.00 EA 4.400 336 1,148 742.17 /EA 1,484 1,322.31 /EA 2,645 40.20.08.1132 4" Check Valves 2.00 EA 4.400 336 1,148 742.17 /EA 1,484 1,322.31 /EA 2,645 40.00 Exposed Process Pipe 118.00 LF 369.970 27,361 16,691 4,281 12,454 515.14 /LF 60,787 960.59 /LF 113,350 40.0 Process Pipe 118.00 LF 369.970 27,361 16,691 4,281 12,454 515.14 /LF 60,787 960.59 /LF 113,350 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters FE - Flow Element - Mag Flowtube (inline)1.00 ea 2.000 142 40 ---182.44 /ea 182 424.26 /ea 424 FIT - Flow Transmitter - F04 Magnetic 4"1.00 EA 5.000 356 3,000 ---3,356.10 /EA 3,356 7,421.21 /EA 7,421 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters 1.00 EA 7.000 499 3,040 3,538.54 /EA 3,539 7,845.47 /EA 7,845 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L30, Basic Radar 1.00 EA 2.250 160 1,395 ---1,555.24 /EA 1,555 3,438.20 /EA 3,438 40.90.01.07 I&C, Level / Indicators & Transmitters 1.00 EA 2.250 160 1,395 1,555.24 /EA 1,555 3,438.20 /EA 3,438 40.90.01.09 I&C, Pressure / Indicators & Transmitters PIT - Pressure Transmitter P09 1.00 EA 1.500 107 995 ---1,101.83 /EA 1,102 2,434.74 /EA 2,435 PI - Pressure Indicator P04 - Stem Mounted 4.00 EA 2.000 142 1,300 ---360.61 /EA 1,442 796.95 /EA 3,188 PE - Annular Seal 4"5.00 ea 7.500 534 4,000 ---906.83 /ea 4,534 2,007.03 /ea 10,035 40.90.01.09 I&C, Pressure / Indicators & Transmitters 5.00 EA 11.000 783 6,295 1,415.68 /EA 7,078 3,131.54 /EA 15,658 40.90.01.19 I&C, Level / Switches LS** - Level Switch L08 Non-Mercury Float 2.00 EA 6.000 427 1,000 ---713.66 /EA 1,427 1,601.45 /EA 3,203 40.90.01.19 I&C, Level / Switches 2.00 EA 6.000 427 1,000 713.66 /EA 1,427 1,601.45 /EA 3,203 40.90.01.21 I&C, Pressure / Switches PS* - Pressure Switch P08 4.00 EA 10.000 712 2,000 ---678.05 /EA 2,712 1,517.32 /EA 6,069 40.90.01.21 I&C, Pressure / Switches 4.00 EA 10.000 712 2,000 678.05 /EA 2,712 1,517.32 /EA 6,069 40.90.01.27 I&C, Control Stations CS - Control Station 4.00 EA 8.000 570 3,000 ---892.44 /EA 3,570 1,981.50 /EA 7,926 40.90.01.27 I&C, Control Stations 4.00 EA 8.000 570 3,000 892.44 /EA 3,570 1,981.50 /EA 7,926 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 1.00 ea 0.250 18 82 ---100.20 /ea 100 222.78 /ea 223 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 0.250 18 82 100.20 /LS 100 222.78 /LS 223 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 17.00 ea 21.250 1,513 1,275 ---164.02 /ea 2,788 374.84 /ea 6,372 Instrument Stand-Double, SS 1.00 ea 1.500 107 100 ---206.83 /ea 207 471.73 /ea 472 40.90.03.01 I&C, Panels & Stands 1.00 LS 22.750 1,620 1,375 2,995.23 /LS 2,995 6,843.97 /LS 6,844 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 1.00 EA 8.000 570 3,500 ---4,069.75 /EA 4,070 9,022.64 /EA 9,023 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 1.00 EA 8.000 570 3,500 4,069.75 /EA 4,070 9,022.64 /EA 9,023 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 14.00 ea 7.000 499 ---35.61 /ea 499 84.14 /ea 1,178 Field Calibration - Average 3.00 ea 9.000 641 ---213.66 /ea 641 504.82 /ea 1,514 Pre-Operation Check 18.00 ea 4.500 320 ---17.81 /ea 320 42.07 /ea 757 Startup - Stand-By (Manhours)18.00 ea 1.800 128 ---7.12 /ea 128 16.83 /ea 303 Loop Check - Average 18.00 ea 9.000 641 ---35.61 /ea 641 84.14 /ea 1,514 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 31.300 2,229 2,229.15 /LS 2,229 5,266.95 /LS 5,267 40.90.08.03 I&C Tubing, Piping & Accessories Press Gauge / Press Sw Installation Materials - Stainless 9.00 ea 23.400 1,667 1,350 ---335.17 /ea 3,017 766.50 /ea 6,899 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 23.400 1,667 1,350 3,016.52 /LS 3,017 6,898.52 /LS 6,899 40.90.99.01 I&C, Other Receive & Store Instrument 18.00 ea 6.300 449 0 ---24.94 /ea 449 58.92 /ea 1,061 Identification Tag - SS 18.00 ea 4.500 320 270 ---32.81 /ea 590 74.97 /ea 1,349 40.90.99.01 I&C, Other 1.00 LS 10.800 769 270 1,039.35 /LS 1,039 2,409.97 /LS 2,410 40.90.01.001 Instrumentation & Controls 1.00 LS 140.750 10,024 23,308 33,331.64 /LS 33,332 74,804.36 /LS 74,804 40.90 Instrumentation & Controls 1.00 LS 140.750 10,024 23,308 33,331.64 /LS 33,332 74,804.36 /LS 74,804 40.9 Instrumentation & Controls 1.00 LS 140.750 10,024 23,308 33,331.64 /LS 33,332 74,804.36 /LS 74,804 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.40.1133 4" Sludge Pump 44.05.40.11 Horizontal End Suction Centrifugal Pump: 5hp-20hp Functional Testing, Pumps, 5-20 hp 2.00 ea 4.000 258 100 ---178.86 /ea 358 333.64 /ea 667 Align Pump & Motor, 5-20 hp 2.00 ea 6.000 387 -1,050 --718.29 /ea 1,437 1,244.24 /ea 2,488 Vibration Testing, Pumps, 5-20 hp 2.00 ea 2.000 129 -350 --239.43 /ea 479 414.75 /ea 830 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 71 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 44.05.40.11 Horizontal End Suction Centrifugal Pump: 5hp-20hp Local panel 2.00 ea 12.000 773 3,000 ---1,886.57 /ea 3,773 3,354.33 /ea 6,709 Pressure indicators 4.00 ea 6.000 387 1,000 ---346.64 /ea 1,387 620.67 /ea 2,483 Sleeved anchor bolts - Small 8.00 ea 2.400 155 96 ---31.33 /ea 251 57.89 /ea 463 Non-Shrink Machine Grout 4.00 cuft 3.800 245 296 ---135.21 /cuft 541 246.08 /cuft 984 Grease, Oil, and Lube Pumps, 5-20 hp 2.00 ea 4.000 258 150 ---203.86 /ea 408 377.22 /ea 754 FURNISH Horizontal Split-Case Pump, 5 - 20 hp 2.00 EA ---36,878 18,439.00 /EA 36,878 30,715.13 /EA 61,430 Set pump assembly, 5 - 20 hp 2.00 ea 64.000 4,123 50 ---2,086.70 /ea 4,173 3,987.14 /ea 7,974 44.05.40.11 Horizontal End Suction Centrifugal Pump: 5hp-20hp 2.00 EA 104.200 6,713 4,692 1,400 36,878 24,841.71 /EA 49,683 42,391.49 /EA 84,783 44.05.40.1133 4" Sludge Pump 2.00 EA 104.200 6,713 4,692 1,400 36,878 24,841.71 /EA 49,683 42,391.49 /EA 84,783 44.05 Furnish and Install Process Equipment 1.00 LS 104.200 6,713 4,692 1,400 36,878 49,683.41 /LS 49,683 84,782.97 /LS 84,783 44.0 Process Equipment - Municipal 1.00 LS 104.200 6,713 4,692 1,400 36,878 49,683.41 /LS 49,683 84,782.97 /LS 84,783 22.0 Sludge Pump Station 1.00 LS 1,822.548 125,409 96,990 11,408 12,454 46,878 293,138.90 /LS 293,139 590,329.78 /LS 590,330 27.0 Primary Effluent Diversion Box 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.00.99.0010 Concrete Fill 03.00.99.00 Concrete, Other Concrete pumping, subcontract, all inclusive price 6.22 cy --93 --15.00 /cy 93 27.24 /cy 169 Concrete, ready mix, 4000 psi 6.22 CY -778 ---125.00 /CY 778 236.66 /CY 1,472 Add for concrete waste, 4000 psi 0.31 cy -39 ---125.00 /cy 39 236.68 /cy 73 Finishing floors, monolithic, trowel finish (machine)168.00 sf 3.360 202 3 ---1.23 /sf 206 2.52 /sf 424 Curing, membrane spray 168.00 sf 0.336 17 7 ---0.14 /sf 24 0.29 /sf 48 03.00.99.00 Concrete, Other 1.00 LS 3.696 220 826 93 1,139.29 /LS 1,139 2,186.96 /LS 2,187 03.00.99.0010 Concrete Fill 6.22 CY 3.696 220 826 93 183.17 /CY 1,139 351.60 /CY 2,187 03.10.05.0006 Slab on Grade, 06" Thick 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick Fine grade, for slab on grade, by hand 22.00 sf 0.154 8 1 ---0.39 /sf 9 0.80 /sf 18 Fill, gravel subbase, under building slab on grade 0.82 cy 0.408 21 24 ---55.23 /cy 45 108.91 /cy 89 Concrete pumping, subcontract, all inclusive price 0.41 cy --6 --15.00 /cy 6 27.27 /cy 11 Slab on grade edge forms, up to 6"19.00 lf 1.007 66 5 ---3.75 /lf 71 7.69 /lf 146 Reinforcing in place, A615 Gr 60, priced per lbs.61.11 lb -31 24 --0.90 /lb 55 1.67 /lb 102 Concrete, ready mix, 4000 psi 0.41 CY -51 ---125.00 /CY 51 236.73 /CY 96 Add for concrete waste, 4000 psi 0.02 cy -3 ---125.00 /cy 3 236.00 /cy 5 Placing concrete, concrete pump 0.41 cy 0.305 16 ----38.58 /cy 16 79.58 /cy 32 Finishing floors, monolithic, broom finish 22.00 sf 0.660 40 0 ---1.83 /sf 40 3.76 /sf 83 Curing, membrane spray 22.00 sf 0.044 2 1 ---0.14 /sf 3 0.29 /sf 6 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick 0.41 CY 2.578 153 115 31 732.97 /CY 298 1,445.60 /CY 588 03.10.05.0006 Slab on Grade, 06" Thick 0.41 CY 2.578 153 115 31 732.97 /CY 298 1,445.60 /CY 588 03.10.05.0014 Slab on Grade, 14" Thick 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick Fine grade, for slab on grade, by hand 320.00 sf 2.240 115 10 ---0.39 /sf 125 0.80 /sf 256 Fill, gravel subbase, under building slab on grade 11.85 cy 5.926 305 350 ---55.22 /cy 655 108.91 /cy 1,291 Concrete pumping, subcontract, all inclusive price 13.83 cy --207 --15.00 /cy 207 27.24 /cy 377 Base slab edge forms, 12" to 24"84.00 sf 18.480 1,216 84 ---15.48 /sf 1,300 31.76 /sf 2,668 Reinforcing in place, A615 Gr 60, priced per lbs.2,074.07 lb -1,037 830 --0.90 /lb 1,867 1.67 /lb 3,470 Concrete, ready mix, 4000 psi 13.83 CY -1,728 ---125.00 /CY 1,728 236.66 /CY 3,272 Add for concrete waste, 4000 psi 0.69 cy -86 ---125.00 /cy 86 236.69 /cy 164 Placing concrete, concrete pump, for base slab 12" to 24"13.83 cy 8.296 427 ----30.87 /cy 427 63.68 /cy 880 Finishing floors, monolithic, trowel finish (machine)320.00 sf 6.400 385 6 ---1.23 /sf 392 2.52 /sf 807 Curing, membrane spray 320.00 sf 0.640 33 13 ---0.14 /sf 46 0.29 /sf 92 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick 13.83 CY 41.982 2,482 3,314 1,037 494.17 /CY 6,833 960.20 /CY 13,277 03.10.05.0014 Slab on Grade, 14" Thick 13.83 CY 41.982 2,482 3,314 1,037 494.17 /CY 6,833 960.20 /CY 13,277 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 40.31 cy --605 --15.00 /cy 605 27.24 /cy 1,098 Forms in place, structural walls, > 8' to 16' high, hand set 2,176.64 sf 435.328 28,650 2,721 ---14.41 /sf 31,371 29.52 /sf 64,250 Forms in place, wall bulkheads 48.16 sf 14.448 951 60 ---20.99 /sf 1,011 43.09 /sf 2,075 Waterstop, PVC, center bulb, 6" wide 132.00 lf 10.560 695 264 ---7.27 /lf 959 14.65 /lf 1,933 Reinforcing in place, A615 Gr 60, priced per lbs.8,061.63 lb -4,031 3,225 --0.90 /lb 7,255 1.67 /lb 13,487 Concrete, ready mix, 4000 psi 40.31 CY -5,039 ---125.00 /CY 5,039 236.66 /CY 9,539 Add for concrete waste, 4000 psi 2.02 cy -252 ---125.00 /cy 252 236.66 /cy 477 Placing concrete, concrete pump, for structural wall to 12" thick 40.31 cy 34.262 1,763 ----43.73 /cy 1,763 90.21 /cy 3,636 Patch & plug tieholes 2,176.64 sf 32.650 1,680 44 ---0.79 /sf 1,723 1.63 /sf 3,547 Sack rub 2,176.64 sf 87.066 4,479 65 ---2.09 /sf 4,545 4.30 /sf 9,364 Curing, membrane spray 2,176.64 sf 4.353 224 87 ---0.14 /sf 311 0.29 /sf 627 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 40.31 CY 618.666 38,442 12,562 3,829 1,360.36 /CY 54,834 2,729.83 /CY 110,034 03.10.06.0012 Concrete Walls, 12" Thick 40.31 CY 618.666 38,442 12,562 3,829 1,360.36 /CY 54,834 2,729.83 /CY 110,034 03.10.10.0009 Elevated Deck, 9" Thick 03.10.10.09 Cast-In-Place Concrete, Elevated Decks, 9" thick Concrete pumping, subcontract, all inclusive price 2.47 cy --37 --15.00 /cy 37 27.23 /cy 67 Forms in place, elevated slab, soffit 73.00 sf 14.600 961 91 ---14.41 /sf 1,052 29.52 /sf 2,155 Forms in place, elevated slab, edge form 36.75 sf 9.188 605 46 ---17.70 /sf 651 36.31 /sf 1,334 Forms in place, monolithic beam, bottom 8.00 sf 1.600 105 12 ---14.66 /sf 117 29.99 /sf 240 Forms in place, monolithic beam, sides 24.00 sf 3.600 237 30 ---11.12 /sf 267 22.73 /sf 546 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 72 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.10.09 Cast-In-Place Concrete, Elevated Decks, 9" thick Slab shoring 949.00 cf 6.643 437 47 ---0.51 /cf 485 1.04 /cf 992 Reinforcing in place, A615 Gr 60, priced per lbs.556.25 lb -278 223 --0.90 /lb 501 1.67 /lb 931 Concrete, ready mix, 4000 psi 2.47 CY -309 ---125.00 /CY 309 236.66 /CY 585 Add for concrete waste, 4000 psi 0.12 cy -16 ---125.00 /cy 16 236.61 /cy 29 Placing concrete, concrete pump, for elevated slab to 12" thick 2.47 cy 1.236 64 ----25.72 /cy 64 53.06 /cy 131 Curing, membrane spray 73.00 sf 0.146 8 3 ---0.14 /sf 10 0.29 /sf 21 03.10.10.09 Cast-In-Place Concrete, Elevated Decks, 9" thick 2.47 CY 37.013 2,416 832 260 1,419.03 /CY 3,508 2,844.12 /CY 7,031 03.10.10.0009 Elevated Deck, 9" Thick 2.47 CY 37.013 2,416 832 260 1,419.03 /CY 3,508 2,844.12 /CY 7,031 03.10 Cast-In-Place Concrete Work 63.23 CY 703.935 43,712 17,650 5,250 1,053.42 /CY 66,612 2,105.14 /CY 133,117 03.0 Concrete Work 63.23 CY 703.935 43,712 17,650 5,250 1,053.42 /CY 66,612 2,105.14 /CY 133,117 05.0 Metals 05.00 Metals 05.50.02.0010 Aluminum Stairs 05.50.02.00 Metal Stairs Complete Stair tread, aluminum grating, 3' L x 12" W tread, 1-1/2" x 3/16" I-bars, shop fabricated 8.00 ea 2.909 222 672 ---111.72 /ea 894 216.22 /ea 1,730 05.50.02.00 Metal Stairs Complete 8.00 RISR 2.909 222 672 111.72 /RISR 894 216.22 /RISR 1,730 05.50.02.0010 Aluminum Stairs 8.00 RISR 2.909 222 672 111.72 /RISR 894 216.22 /RISR 1,730 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/2" dia, shop fabricated 74.00 LF 17.285 1,330 7,400 -40 -118.51 /LF 8,770 227.55 /LF 16,839 05.50.04.10 Metals, Pipe and Tube Railings 74.00 LF 17.285 1,330 7,400 40 118.51 /LF 8,770 227.55 /LF 16,839 05.50.04.0010 Aluminum Handrail 74.00 LF 17.285 1,330 7,400 40 118.51 /LF 8,770 227.55 /LF 16,839 05.50.05.0020 Aluminum Grating 05.50.05.00 Metals, Gratings Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 87.00 lf 9.943 758 297 ---12.12 /lf 1,055 24.43 /lf 2,125 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 20.00 ea -102 ---5.10 /ea 102 9.66 /ea 193 Floor grating, aluminum, 1-3/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., over 300 S.F., field fabricated from panels 91.00 SF 2.912 224 2,821 -7 -33.54 /SF 3,052 63.93 /SF 5,817 05.50.05.00 Metals, Gratings 91.00 SF 12.855 982 3,220 7 46.25 /SF 4,208 89.41 /SF 8,136 05.50.05.0020 Aluminum Grating 91.00 SF 12.855 982 3,220 7 46.25 /SF 4,208 89.41 /SF 8,136 05.00 Metals 1.00 LS 33.049 2,534 11,292 47 13,871.92 /LS 13,872 26,704.24 /LS 26,704 05.0 Metals 1.00 LS 33.049 2,534 11,292 47 13,871.92 /LS 13,872 26,704.24 /LS 26,704 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 2,700.00 LF 18.900 1,346 334 ---0.62 /LF 1,680 1.45 /LF 3,913 Stakon Lug #12 - #10 18.00 E 1.800 128 5 ---7.37 /E 133 17.38 /E 313 Motor Hook-up, 3 phase, 10 hp 3.00 E 5.400 385 170 ---184.94 /E 555 427.36 /E 1,282 Motor Testing & Commissioning: 10HP / 480V / #12 3.00 E 2.100 150 ----49.85 /E 150 117.79 /E 353 600V Megger Testing 9.00 E 2.250 160 ----17.80 /E 160 42.07 /E 379 Wire Markers 18.00 E 0.180 13 1 ---0.76 /E 14 1.79 /E 32 26.15.01.00 Process Electrical, Wire/Cable 2,700.00 LF 30.630 2,181 510 1.00 /LF 2,691 2.32 /LF 6,272 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"450.00 LF 47.093 3,354 2,306 ---12.58 /LF 5,660 28.85 /LF 12,982 PVC Coated 90 Ell 3/4"18.00 E 5.400 385 341 ---40.31 /E 726 92.04 /E 1,657 PVC Coated Coupling 3/4"63.00 E 3.780 269 344 ---9.73 /E 613 22.07 /E 1,390 PVC Coated Conduit Hub 3/4"12.00 E 4.800 342 478 ---68.35 /E 820 154.73 /E 1,857 PVC Coated LB Condulet 3/4"3.00 E 1.350 96 155 ---83.65 /E 251 188.90 /E 567 PVC Coated Unistrut Straps 3/4"57.00 E 2.850 203 424 ---11.00 /E 627 24.73 /E 1,410 PVC Coated Unistrut Conduit Hanger Allowance 3/4"57.00 E 3.420 244 170 ---7.26 /E 414 16.65 /E 949 EF Sealtite Flex 3/4"3.00 lf 0.090 6 7 ---4.61 /lf 14 10.46 /lf 31 PVC Coated LT Connector Straight 3/4"6.00 E 0.600 43 139 ---30.24 /E 181 67.54 /E 405 26.15.02.00 Process Electrical, Conduit 450.00 LF 69.383 4,941 4,365 20.68 /LF 9,306 47.22 /LF 21,248 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 3,150.00 LF 100.013 7,123 4,874 3.81 /LF 11,997 8.74 /LF 27,520 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 9,620.00 LF 57.720 4,111 776 ---0.51 /LF 4,887 1.19 /LF 11,414 Shielded PLTC / Inst Cable 1 Pair #16 1,040.00 LF 20.800 1,481 468 ---1.87 /LF 1,949 4.35 /LF 4,527 Termination Labor Only - # 16 - #14 86.00 E 8.600 612 ----7.12 /E 612 16.83 /E 1,447 Control Wire Testing 43.00 E 4.300 306 ----7.12 /E 306 16.83 /E 724 Wire Markers 86.00 E 0.860 61 4 ---0.76 /E 66 1.79 /E 154 26.15.01.00 Process Electrical, Wire/Cable 10,660.00 LF 92.280 6,572 1,248 0.73 /LF 7,820 1.71 /LF 18,266 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"1,050.00 LF 109.883 7,826 5,380 ---12.58 /LF 13,206 28.85 /LF 30,291 PVC Coated 90 Ell 3/4"42.00 E 12.600 897 796 ---40.31 /E 1,693 92.04 /E 3,865 PVC Coated Coupling 3/4"147.00 E 8.820 628 803 ---9.73 /E 1,431 22.07 /E 3,244 PVC Coated Conduit Hub 3/4"28.00 E 11.200 798 1,116 ---68.35 /E 1,914 154.73 /E 4,333 PVC Coated LB Condulet 3/4"7.00 E 3.150 224 361 ---83.65 /E 586 188.90 /E 1,322 PVC Coated Unistrut Straps 3/4"133.00 E 6.650 474 990 ---11.00 /E 1,463 24.73 /E 3,290 PVC Coated Unistrut Conduit Hanger Allowance 3/4"133.00 E 7.980 568 398 ---7.26 /E 966 16.65 /E 2,215 EF Sealtite Flex 3/4"7.00 lf 0.210 15 17 ---4.61 /lf 32 10.47 /lf 73 PVC Coated LT Connector Straight 3/4"14.00 E 1.400 100 324 ---30.24 /E 423 67.54 /E 946 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 73 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit 1,050.00 LF 161.893 11,530 10,184 20.68 /LF 21,714 47.22 /LF 49,579 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 254.173 18,102 11,432 29,534.24 /LS 29,534 67,844.83 /LS 67,845 26.15 Process Electrical 1.00 LS 354.185 25,225 16,306 41,531.19 /LS 41,531 95,364.70 /LS 95,365 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 720.00 LF 7.200 513 109 ---0.86 /LF 622 2.02 /LF 1,451 THHN-THWN Copper Stranded 1/C # 10 900.00 LF 9.000 641 171 ---0.90 /LF 812 2.10 /LF 1,890 26.15.01.00 Process Electrical, Wire/Cable 1,620.00 LF 16.200 1,154 280 0.89 /LF 1,434 2.06 /LF 3,341 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"2.00 E 0.600 43 35 ---38.66 /E 77 88.41 /E 177 PVC Coated GRC @ Level 1 3/4"500.00 LF 41.975 2,989 3,168 ---12.32 /LF 6,158 28.02 /LF 14,012 PVC Coated Conduit Hub 3/4"12.00 E 4.800 342 478 ---68.35 /E 820 154.73 /E 1,857 PVC Coated LB Condulet 3/4"4.00 E 1.800 128 206 ---83.65 /E 335 188.90 /E 756 PVC Coated T Condulet 3/4"6.00 E 3.000 214 404 ---102.92 /E 618 231.77 /E 1,391 PVC Coated Unistrut Straps 3/4"72.00 E 3.600 256 536 ---11.00 /E 792 24.73 /E 1,781 PVC Coated Unistrut Conduit Hanger Allowance 3/4"72.00 E 4.320 308 215 ---7.26 /E 523 16.65 /E 1,199 Weatherproof Plate 1 Gang Switch 2.00 E 0.160 11 6 ---8.65 /E 17 19.96 /E 40 26.15.02.00 Process Electrical, Conduit 500.00 LF 60.255 4,291 5,048 18.68 /LF 9,340 42.42 /LF 21,211 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 2.00 E 0.300 21 8 ---14.72 /E 29 34.09 /E 68 Lighting Fixture TYPE 4 High Bay LED 4.00 EA 14.545 1,051 2,520 ---892.72 /EA 3,571 2,002.51 /EA 8,010 Light poles w/ anchor base, aluminum, to 8' high 4.00 ea 8.000 578 3,140 ---929.50 /ea 3,718 2,063.12 /ea 8,252 26.20.03.00 Facility Electrical, Lighting 4.00 EA 22.845 1,650 5,668 1,829.57 /EA 7,318 4,082.67 /EA 16,331 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 99.300 7,095 10,997 18,091.90 /LS 18,092 40,883.07 /LS 40,883 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 750.00 LF 5.250 374 93 ---0.62 /LF 467 1.45 /LF 1,087 26.15.01.00 Process Electrical, Wire/Cable 750.00 LF 5.250 374 93 0.62 /LF 467 1.45 /LF 1,087 26.15.02.00 Process Electrical, Conduit PVC Coated FS2 - 1 Gang Box 3/4"2.00 E 0.700 50 118 ---83.99 /E 168 188.42 /E 377 PVC Coated GRC @ Level 1 3/4"250.00 LF 20.988 1,495 1,584 ---12.32 /LF 3,079 28.02 /LF 7,006 PVC Coated Conduit Hub 3/4"8.00 E 3.200 228 319 ---68.35 /E 547 154.74 /E 1,238 PVC Coated LB Condulet 3/4"2.00 E 0.900 64 103 ---83.65 /E 167 188.90 /E 378 PVC Coated T Condulet 3/4"2.00 E 1.000 71 135 ---102.92 /E 206 231.77 /E 464 PVC Coated Unistrut Straps 3/4"38.00 E 1.900 135 283 ---11.00 /E 418 24.73 /E 940 PVC Coated Unistrut Conduit Hanger Allowance 3/4"22.00 E 1.320 94 66 ---7.26 /E 160 16.65 /E 366 1 Gang WP Plate for Duplex Receptacle @ FS Box 2.00 E 0.120 9 25 ---16.56 /E 33 37.04 /E 74 26.15.02.00 Process Electrical, Conduit 250.00 LF 30.128 2,146 2,632 19.11 /LF 4,778 43.37 /LF 10,842 26.20.04.00 Facility Electrical, Receptacles GFI Receptacle Duplex Ivory 20A 125V 2.00 EA 0.600 43 23 ---32.63 /EA 65 75.18 /EA 150 26.20.04.00 Facility Electrical, Receptacles 2.00 EA 0.600 43 23 32.63 /EA 65 75.18 /EA 150 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 35.978 2,562 2,747 5,309.53 /LS 5,310 12,079.55 /LS 12,080 26.20 Facility Electrical 1.00 LS 135.278 9,658 13,744 23,401.43 /LS 23,401 52,962.62 /LS 52,963 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 2.00 EA 5.161 373 264 ---318.45 /EA 637 730.04 /EA 1,460 26.25.09.99 Electrical Equipment, Safety Switches - General 2.00 EA 5.161 373 264 318.45 /EA 637 730.04 /EA 1,460 26.25.01.0001 Electrical Equipment 1.00 LS 5.161 373 264 636.89 /LS 637 1,460.07 /LS 1,460 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 1.000 71 ----71.22 /LS 71 168.28 /LS 168 26.00.02.00 Electrical, Testing 1.00 LS 1.000 71 71.22 /LS 71 168.28 /LS 168 26.25.99.0001 Electrical, Testing 1.00 LS 1.000 71 71.22 /LS 71 168.28 /LS 168 26.25 Electrical Equipment 1.00 LS 6.161 444 264 708.11 /LS 708 1,628.35 /LS 1,628 26.0 Electrical Work 1.00 LS 495.624 35,326 30,314 65,640.73 /LS 65,641 149,955.67 /LS 149,956 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.PE18 18" PE - Primary Effluent 40.10.01.18 Process Pipe, Ductile Iron, 18" Wall Pipe, DI, PExPE, 18"1.00 ea 3.000 229 956 ---1,185.30 /ea 1,185 2,105.17 /ea 2,105 40.10.01.18 Process Pipe, Ductile Iron, 18"1.00 LF 3.000 229 956 1,185.30 /LF 1,185 2,105.17 /LF 2,105 40.10.01.PE18 18" PE - Primary Effluent 1.00 LF 3.000 229 956 1,185.30 /LF 1,185 2,105.17 /LF 2,105 40.10.01.PE24 24" PE - Primary Effluent 40.10.01.24 Process Pipe, Ductile Iron, 24" Wall Pipe, DI, PExPE, 24"1.00 ea 4.000 306 1,157 ---1,462.31 /ea 1,462 2,601.03 /ea 2,601 40.10.01.24 Process Pipe, Ductile Iron, 24"1.00 LF 4.000 306 1,157 1,462.31 /LF 1,462 2,601.03 /LF 2,601 40.10.01.PE24 24" PE - Primary Effluent 1.00 LF 4.000 306 1,157 1,462.31 /LF 1,462 2,601.03 /LF 2,601 40.10.01.PE30 30" PE - Primary Effluent 40.10.01.30 Process Pipe, Ductile Iron, 30" Wall Pipe, DI, PExPE, 30"1.00 ea 4.500 344 1,816 ---2,159.53 /ea 2,160 3,822.93 /ea 3,823 40.10.01.30 Process Pipe, Ductile Iron, 30"1.00 LF 4.500 344 1,816 2,159.53 /LF 2,160 3,822.93 /LF 3,823 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 74 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.PE30 30" PE - Primary Effluent 1.00 LF 4.500 344 1,816 2,159.53 /LF 2,160 3,822.93 /LF 3,823 40.10.01.PE36 36" PE - Primary Effluent 40.10.01.36 Process Pipe, Ductile Iron, 36" 36" DI, MJ, cap or plug 1.00 ea 5.800 433 3,095 -219 -3,747.22 /ea 3,747 6,659.89 /ea 6,660 Wall Pipe, DI, PExPE, 36"1.00 ea 4.500 344 2,153 ---2,497.09 /ea 2,497 4,411.41 /ea 4,411 40.10.01.36 Process Pipe, Ductile Iron, 36"1.00 LF 10.300 777 5,249 219 6,244.31 /LF 6,244 11,071.30 /LF 11,071 40.10.01.PE36 36" PE - Primary Effluent 1.00 LF 10.300 777 5,249 219 6,244.31 /LF 6,244 11,071.30 /LF 11,071 40.00 Exposed Process Pipe 1.00 LF 21.800 1,656 9,177 219 11,051.45 /LF 11,051 19,600.43 /LF 19,600 40.30 Water Control Gates 40.30.03.0136 Diversion Wier Gates 40.30.03.36 Slide or Weir Gate, Rectangular, 36" 36" Wide Slide Gate, Stainless Steel - FURNISH 2.00 EA -7,020 ---3,510.00 /EA 7,020 6,118.87 /EA 12,238 36" Wide Slide Gate - Installation 2.00 ea 72.000 4,639 ----2,319.41 /ea 4,639 4,436.50 /ea 8,873 Grout Behind Gate Frame 1.45 cf 2.175 140 52 ---132.64 /cf 192 247.64 /cf 359 Slide Gate Anchor Bolts 64.00 ea 12.800 825 480 ---20.39 /ea 1,305 37.72 /ea 2,414 Slide Gate Extension Stem - FURNISH 10.00 lf -200 ---20.00 /lf 200 34.87 /lf 349 Stem Guides - FURNISH 4.00 ea -600 ---150.00 /ea 600 261.49 /ea 1,046 Add for Electric Motor Operator - FURNISH 2.00 ea -10,000 ---5,000.00 /ea 10,000 8,716.36 /ea 17,433 Slide Gate Extension Stem - Installation 10.00 lf 2.000 129 ----12.89 /lf 129 24.65 /lf 246 Stem Guides - Installation 4.00 ea 6.000 387 ----96.64 /ea 387 184.85 /ea 739 Add for Electric Motor Operator - Installation 2.00 ea 6.000 387 ----193.29 /ea 387 369.71 /ea 739 40.30.03.36 Slide or Weir Gate, Rectangular, 36"2.00 EA 100.975 6,506 18,352 12,428.92 /EA 24,858 22,218.30 /EA 44,437 40.30.05.48 Stop Log Gate, Rectangular, 48" Stop Log Frame, 4' Wide Channel - FURNISH 2.00 EA -6,000 ---3,000.00 /EA 6,000 5,229.82 /EA 10,460 Stop Log Frame, 4' Wide Channel - Installation 2.00 ea 36.000 2,319 ----1,159.71 /ea 2,319 2,218.25 /ea 4,437 Boxout Concrete at Stop Log Frame 24.00 lf 7.920 510 50 ---23.36 /lf 561 44.33 /lf 1,064 Grout Boxout at Stop Log Frame 3.60 cf 5.400 348 130 ---132.64 /cf 478 247.61 /cf 891 40.30.05.48 Stop Log Gate, Rectangular, 48"2.00 EA 49.320 3,178 6,180 4,678.80 /EA 9,358 8,425.71 /EA 16,851 40.30.03.0136 Diversion Wier Gates 4.00 EA 150.295 9,683 24,532 8,553.86 /EA 34,215 15,322.00 /EA 61,288 40.30.03.0236 PE Flow Meter Isolation Gate 40.30.03.36 Slide or Weir Gate, Rectangular, 36" 36" Wide Slide Gate, Stainless Steel - FURNISH 1.00 EA -3,510 ---3,510.00 /EA 3,510 6,118.87 /EA 6,119 36" Wide Slide Gate - Installation 1.00 ea 36.000 2,319 ----2,319.41 /ea 2,319 4,436.51 /ea 4,437 Boxout Concrete at Slide Gate Frame 29.00 lf 5.800 374 39 ---14.24 /lf 413 27.00 /lf 783 Grout Boxout at Slide Gate Frame 4.35 cf 6.525 420 157 ---132.64 /cf 577 247.61 /cf 1,077 Slide Gate Extension Stem - FURNISH 13.00 lf -260 ---20.00 /lf 260 34.87 /lf 453 Stem Guides - FURNISH 2.00 ea -300 ---150.00 /ea 300 261.50 /ea 523 Add for Hand Wheel or Hand Crank Operator - FURNISH 1.00 ea -600 ---600.00 /ea 600 1,045.96 /ea 1,046 Slide Gate Extension Stem - Installation 13.00 lf 2.600 168 ----12.89 /lf 168 24.65 /lf 320 Stem Guides - Installation 2.00 ea 3.000 193 ----96.64 /ea 193 184.85 /ea 370 Add for Hand Wheel or Hand Crank Operator - Installation 1.00 ea 4.500 290 ----289.93 /ea 290 554.57 /ea 555 40.30.03.36 Slide or Weir Gate, Rectangular, 36"1.00 EA 58.425 3,764 4,866 8,629.95 /EA 8,630 15,682.36 /EA 15,682 40.30.03.0236 PE Flow Meter Isolation Gate 1.00 EA 58.425 3,764 4,866 8,629.95 /EA 8,630 15,682.36 /EA 15,682 40.30 Water Control Gates 5.00 EA 208.720 13,447 29,398 8,569.07 /EA 42,845 15,394.07 /EA 76,970 40.0 Process Pipe 1.00 LF 230.520 15,103 38,575 219 53,896.82 /LF 53,897 96,570.80 /LF 96,571 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters FE - Flow Element - Mag Flowtube (inline)1.00 ea 2.000 142 360 ---502.44 /ea 502 1,126.11 /ea 1,126 FIT - Flow Transmitter - F04 Magnetic, 36"1.00 EA 14.500 1,033 27,000 ---28,032.68 /EA 28,033 61,658.28 /EA 61,658 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters 1.00 EA 16.500 1,175 27,360 28,535.12 /EA 28,535 62,784.39 /EA 62,784 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L30, Basic Radar 2.00 EA 4.500 320 2,790 ---1,555.25 /EA 3,110 3,438.24 /EA 6,876 40.90.01.07 I&C, Level / Indicators & Transmitters 2.00 EA 4.500 320 2,790 1,555.25 /EA 3,110 3,438.24 /EA 6,876 40.90.01.19 I&C, Level / Switches LSHH - Level Switch L07 Flooding 1.00 EA 3.000 214 500 ---713.66 /EA 714 1,601.48 /EA 1,601 40.90.01.19 I&C, Level / Switches 1.00 EA 3.000 214 500 713.66 /EA 714 1,601.48 /EA 1,601 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 1.00 ea 0.250 18 82 ---100.20 /ea 100 222.78 /ea 223 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 0.250 18 82 100.20 /LS 100 222.78 /LS 223 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 4.00 ea 5.000 356 300 ---164.03 /ea 656 374.84 /ea 1,499 40.90.03.01 I&C, Panels & Stands 1.00 LS 5.000 356 300 656.10 /LS 656 1,499.36 /LS 1,499 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 1.00 ea 0.500 36 ---35.61 /ea 36 84.15 /ea 84 Field Calibration - Average 1.00 ea 3.000 214 ---213.66 /ea 214 504.82 /ea 505 Pre-Operation Check 4.00 ea 1.000 71 ---17.81 /ea 71 42.07 /ea 168 Startup - Stand-By (Manhours)4.00 ea 0.400 28 ---7.12 /ea 28 16.83 /ea 67 Loop Check - Average 4.00 ea 2.000 142 ---35.61 /ea 142 84.13 /ea 337 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 6.900 491 491.42 /LS 491 1,161.10 /LS 1,161 40.90.99.01 I&C, Other Receive & Store Instrument 4.00 ea 1.400 100 0 ---24.94 /ea 100 58.93 /ea 236 Identification Tag - SS 4.00 ea 1.000 71 60 ---32.81 /ea 131 74.97 /ea 300 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 75 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90.99.01 I&C, Other 1.00 LS 2.400 171 60 230.97 /LS 231 535.56 /LS 536 40.90.01.001 Instrumentation & Controls 1.00 LS 38.550 2,746 31,092 33,837.96 /LS 33,838 74,681.14 /LS 74,681 40.90 Instrumentation & Controls 1.00 LS 38.550 2,746 31,092 33,837.96 /LS 33,838 74,681.14 /LS 74,681 40.9 Instrumentation & Controls 1.00 LS 38.550 2,746 31,092 33,837.96 /LS 33,838 74,681.14 /LS 74,681 27.0 Primary Effluent Diversion Box 1.00 LS 1,501.678 99,421 128,923 5,250 266 233,859.25 /LS 233,859 481,028.38 /LS 481,028 28.0 Primary Effluent Screens 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.02.0012 Continuous Footing, 12" Thick 03.10.02.12 Cast-In-Place Concrete, Continuous Footings, 12" thick Fine grade, for slab on grade, by hand 84.00 sf 0.588 30 3 ---0.39 /sf 33 0.80 /sf 67 Fill, gravel subbase, under building slab on grade 1.56 cy 0.778 40 44 ---53.73 /cy 84 106.09 /cy 165 Concrete pumping, subcontract, all inclusive price 3.11 cy --47 --15.00 /cy 47 27.24 /cy 85 Forms in place, continuous footing, sides 42.00 sf 4.200 276 42 ---7.58 /sf 318 15.47 /sf 650 Forms in place, continuous footing, bulkheads 8.00 sf 1.200 79 8 ---10.87 /sf 87 22.26 /sf 178 Reinforcing in place, A615 Gr 60, priced per lbs.466.67 lb -233 187 --0.90 /lb 420 1.67 /lb 781 Concrete, ready mix, 4000 psi 3.11 CY -389 ---125.00 /CY 389 236.67 /CY 736 Add for concrete waste, 4000 psi 0.16 cy -20 ---125.00 /cy 20 236.67 /cy 37 Placing concrete, concrete pump 3.11 cy 2.333 120 ----38.59 /cy 120 79.59 /cy 248 Finishing footings, screed finish 84.00 sf 1.260 76 ----0.90 /sf 76 1.86 /sf 157 Curing, membrane spray 84.00 sf 0.168 9 3 ---0.14 /sf 12 0.29 /sf 24 03.10.02.12 Cast-In-Place Concrete, Continuous Footings, 12" thick 3.11 CY 10.527 630 741 233 515.83 /CY 1,605 1,005.13 /CY 3,127 03.10.02.0012 Continuous Footing, 12" Thick 3.11 CY 10.527 630 741 233 515.83 /CY 1,605 1,005.13 /CY 3,127 03.10.05.0006 Slab on Grade, 06" Thick 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick Fine grade, for slab on grade, by hand 54.00 sf 0.378 19 2 ---0.39 /sf 21 0.80 /sf 43 Fill, gravel subbase, under building slab on grade 1.00 cy 0.500 26 28 ---53.72 /cy 54 106.05 /cy 106 Concrete pumping, subcontract, all inclusive price 1.00 cy --15 --15.00 /cy 15 27.24 /cy 27 Slab on grade edge forms, up to 6"32.00 lf 1.696 112 8 ---3.75 /lf 120 7.69 /lf 246 Reinforcing in place, A615 Gr 60, priced per lbs.100.00 lb -50 40 --0.90 /lb 90 1.67 /lb 167 Concrete, ready mix, 4000 psi 1.00 CY -125 ---125.00 /CY 125 236.65 /CY 237 Add for concrete waste, 4000 psi 0.05 cy -6 ---125.00 /cy 6 236.60 /cy 12 Placing concrete, concrete pump 1.00 cy 0.750 39 ----38.59 /cy 39 79.61 /cy 80 Finishing floors, monolithic, broom finish 54.00 sf 1.620 98 1 ---1.83 /sf 99 3.77 /sf 203 Curing, membrane spray 54.00 sf 0.108 6 2 ---0.14 /sf 8 0.29 /sf 16 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick 1.00 CY 5.052 299 222 55 575.94 /CY 576 1,136.76 /CY 1,137 03.10.05.0006 Slab on Grade, 06" Thick 1.00 CY 5.052 299 222 55 575.94 /CY 576 1,136.76 /CY 1,137 03.10.05.0012 Slab on Grade, 12" Thick 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick Fine grade, for slab on grade, by hand 292.00 sf 2.044 105 9 ---0.39 /sf 114 0.80 /sf 234 Fill, gravel subbase, under building slab on grade 5.41 cy 2.704 139 151 ---53.73 /cy 290 106.08 /cy 574 Concrete pumping, subcontract, all inclusive price 10.82 cy --162 --15.00 /cy 162 27.24 /cy 295 Base slab edge forms, 12" to 24"103.00 sf 22.660 1,491 103 ---15.48 /sf 1,594 31.76 /sf 3,271 Reinforcing in place, A615 Gr 60, priced per lbs.1,081.48 lb -541 433 --0.90 /lb 973 1.67 /lb 1,809 Concrete, ready mix, 4000 psi 10.82 CY -1,352 ---125.00 /CY 1,352 236.66 /CY 2,559 Add for concrete waste, 4000 psi 0.54 cy -68 ---125.00 /cy 68 236.69 /cy 128 Placing concrete, concrete pump, for base slab 12" to 24"10.82 cy 6.489 334 ----30.87 /cy 334 63.67 /cy 689 Finishing floors, monolithic, broom finish 292.00 sf 8.760 528 6 ---1.83 /sf 533 3.77 /sf 1,099 Curing, membrane spray 292.00 sf 0.584 30 12 ---0.14 /sf 42 0.29 /sf 84 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick 10.82 CY 43.241 2,627 2,241 595 505.12 /CY 5,463 993.23 /CY 10,742 03.10.05.0012 Slab on Grade, 12" Thick 10.82 CY 43.241 2,627 2,241 595 505.12 /CY 5,463 993.23 /CY 10,742 03.10.05.0024 Slab on Grade, 24" Thick 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick Fine grade, for slab on grade, by hand 169.00 sf 1.183 61 5 ---0.39 /sf 66 0.80 /sf 135 Fill, gravel subbase, under building slab on grade 3.13 cy 1.565 81 88 ---53.73 /cy 168 106.08 /cy 332 Concrete pumping, subcontract, all inclusive price 12.52 cy --188 --15.00 /cy 188 27.24 /cy 341 Base slab edge forms, 24" to 36"106.00 sf 26.500 1,744 133 ---17.70 /sf 1,877 36.31 /sf 3,848 Reinforcing in place, A615 Gr 60, priced per lbs.1,877.78 lb -939 751 --0.90 /lb 1,690 1.67 /lb 3,141 Concrete, ready mix, 4000 psi 12.52 CY -1,565 ---125.00 /CY 1,565 236.66 /CY 2,963 Add for concrete waste, 4000 psi 0.63 cy -78 ---125.00 /cy 78 236.65 /cy 148 Placing concrete, concrete pump, for base slab 12" to 24"12.52 cy 7.511 386 ----30.87 /cy 386 63.68 /cy 797 Finishing floors, monolithic, trowel finish (machine)169.00 sf 3.380 204 3 ---1.23 /sf 207 2.52 /sf 426 Curing, membrane spray 169.00 sf 0.338 17 7 ---0.14 /sf 24 0.29 /sf 49 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick 12.52 CY 40.477 2,493 2,817 939 499.17 /CY 6,249 973.00 /CY 12,181 03.10.05.0024 Slab on Grade, 24" Thick 12.52 CY 40.477 2,493 2,817 939 499.17 /CY 6,249 973.00 /CY 12,181 03.10.05.0026 Slab on Grade, 26" Thick 03.10.05.26 Cast-In-Place Concrete, Slabs on Grade, 26" thick Fine grade, for slab on grade, by hand 985.00 sf 6.895 355 30 ---0.39 /sf 384 0.80 /sf 788 Fill, gravel subbase, under building slab on grade 18.24 cy 9.121 469 511 ---53.73 /cy 980 106.08 /cy 1,935 Concrete pumping, subcontract, all inclusive price 79.04 cy --1,186 --15.00 /cy 1,186 27.24 /cy 2,153 Base slab edge forms, 24" to 36"277.33 sf 69.333 4,563 347 ---17.70 /sf 4,910 36.31 /sf 10,069 Reinforcing in place, A615 Gr 60, priced per lbs.11,856.48 lb -5,928 4,743 --0.90 /lb 10,671 1.67 /lb 19,835 Concrete, ready mix, 4000 psi 79.04 CY -9,880 ---125.00 /CY 9,880 236.66 /CY 18,706 Add for concrete waste, 4000 psi 3.95 cy -494 ---125.00 /cy 494 236.66 /cy 935 Placing concrete, concrete pump, for base slab 24" to 36"79.04 cy 39.522 2,033 ----25.72 /cy 2,033 53.06 /cy 4,194 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 76 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.05.26 Cast-In-Place Concrete, Slabs on Grade, 26" thick Finishing floors, monolithic, trowel finish (machine)985.00 sf 19.700 1,187 20 ---1.23 /sf 1,206 2.52 /sf 2,485 Curing, membrane spray 985.00 sf 1.970 101 39 ---0.14 /sf 141 0.29 /sf 284 03.10.05.26 Cast-In-Place Concrete, Slabs on Grade, 26" thick 79.04 CY 146.540 8,708 17,249 5,928 403.39 /CY 31,885 776.59 /CY 61,384 03.10.05.0026 Slab on Grade, 26" Thick 79.04 CY 146.540 8,708 17,249 5,928 403.39 /CY 31,885 776.59 /CY 61,384 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 53.67 cy --805 --15.00 /cy 805 27.24 /cy 1,462 Forms in place, structural walls, to 8' high, hand set 2,426.04 sf 363.906 23,950 2,426 ---10.87 /sf 26,376 22.26 /sf 53,996 Forms in place, structural walls, > 8' to 16' high, hand set 472.40 sf 94.480 6,218 591 ---14.41 /sf 6,809 29.52 /sf 13,944 Forms in place, wall bulkheads 90.98 sf 27.294 1,796 114 ---20.99 /sf 1,910 43.09 /sf 3,921 Form Pipe Penetrations, 4" - 8"5.00 ea 10.000 658 ----131.63 /ea 658 271.51 /ea 1,358 Form liner (for face brick recess)52.00 sf 7.800 513 52 ---10.87 /sf 565 22.26 /sf 1,157 Waterstop, PVC, center bulb, 6" wide 296.48 lf 23.718 1,561 593 ---7.27 /lf 2,154 14.65 /lf 4,343 Reinforcing in place, A615 Gr 60, priced per lbs.10,734.96 lb -5,367 4,294 --0.90 /lb 9,661 1.67 /lb 17,959 Concrete, ready mix, 4000 psi 53.67 CY -6,709 ---125.00 /CY 6,709 236.66 /CY 12,702 Add for concrete waste, 4000 psi 2.68 cy -335 ---125.00 /cy 335 236.65 /cy 635 Placing concrete, concrete pump, for structural wall to 12" thick 53.67 cy 45.623 2,347 ----43.73 /cy 2,347 90.21 /cy 4,842 Patch & plug tieholes 2,898.44 sf 43.477 2,237 58 ---0.79 /sf 2,295 1.63 /sf 4,724 Sack rub 2,898.44 sf 115.938 5,965 87 ---2.09 /sf 6,052 4.30 /sf 12,469 Curing, membrane spray 2,898.44 sf 5.797 298 116 ---0.14 /sf 414 0.29 /sf 835 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 53.67 CY 738.032 45,544 16,448 5,099 1,249.97 /CY 67,091 2,503.00 /CY 134,346 03.10.06.0012 Concrete Walls, 12" Thick 53.67 CY 738.032 45,544 16,448 5,099 1,249.97 /CY 67,091 2,503.00 /CY 134,346 03.10.06.0015 Concrete Walls, 15" Thick 03.10.06.15 Cast-In-Place Concrete, Straight Walls, 15" thick Concrete pumping, subcontract, all inclusive price 2.80 cy --42 --15.00 /cy 42 27.24 /cy 76 Forms in place, structural walls, to 8' high, hand set 121.00 sf 18.150 1,195 121 ---10.87 /sf 1,316 22.26 /sf 2,693 Forms in place, wall bulkheads 13.75 sf 4.125 271 17 ---20.99 /sf 289 43.09 /sf 593 Form Pipe Penetrations, 30" - 36"1.00 ea 12.000 790 ----789.76 /ea 790 1,629.11 /ea 1,629 Waterstop, PVC, center bulb, 6" wide 22.00 lf 1.760 116 44 ---7.27 /lf 160 14.65 /lf 322 Reinforcing in place, A615 Gr 60, priced per lbs.560.19 lb -280 224 --0.90 /lb 504 1.67 /lb 937 Concrete, ready mix, 4000 psi 2.80 CY -350 ---125.00 /CY 350 236.67 /CY 663 Add for concrete waste, 4000 psi 0.14 cy -18 ---125.00 /cy 18 236.64 /cy 33 Placing concrete, concrete pump, for structural wall >12" - 24" thick 2.80 cy 2.101 108 ----38.59 /cy 108 79.60 /cy 223 Patch & plug tieholes 121.00 sf 1.815 93 2 ---0.79 /sf 96 1.63 /sf 197 Sack rub 121.00 sf 4.840 249 4 ---2.09 /sf 253 4.30 /sf 521 Curing, membrane spray 121.00 sf 0.242 12 5 ---0.14 /sf 17 0.29 /sf 35 03.10.06.15 Cast-In-Place Concrete, Straight Walls, 15" thick 2.80 CY 45.033 2,835 841 266 1,407.14 /CY 3,941 2,828.26 /CY 7,922 03.10.06.0015 Concrete Walls, 15" Thick 2.80 CY 45.033 2,835 841 266 1,407.14 /CY 3,941 2,828.26 /CY 7,922 03.10.06.0018 Concrete Walls, 18" Thick 03.10.06.18 Cast-In-Place Concrete, Straight Walls, 18" thick Concrete pumping, subcontract, all inclusive price 20.64 cy --310 --15.00 /cy 310 27.24 /cy 562 Forms in place, structural walls, to 8' high, hand set 742.84 sf 111.426 7,333 743 ---10.87 /sf 8,076 22.26 /sf 16,533 Forms in place, wall bulkheads 45.48 sf 13.644 898 57 ---20.99 /sf 955 43.09 /sf 1,960 Form liner (for face brick recess)52.00 sf 7.800 513 52 ---10.87 /sf 565 22.26 /sf 1,157 Waterstop, PVC, center bulb, 6" wide 76.32 lf 6.106 402 153 ---7.27 /lf 554 14.65 /lf 1,118 Reinforcing in place, A615 Gr 60, priced per lbs.4,126.89 lb -2,063 1,651 --0.90 /lb 3,714 1.67 /lb 6,904 Concrete, ready mix, 4000 psi 20.64 CY -2,579 ---125.00 /CY 2,579 236.66 /CY 4,883 Add for concrete waste, 4000 psi 1.03 cy -129 ---125.01 /cy 129 236.65 /cy 244 Placing concrete, concrete pump, for structural wall >12" - 24" thick 20.64 cy 15.476 796 ----38.59 /cy 796 79.60 /cy 1,642 Patch & plug tieholes 742.84 sf 11.143 573 15 ---0.79 /sf 588 1.63 /sf 1,211 Sack rub 742.84 sf 29.714 1,529 22 ---2.09 /sf 1,551 4.30 /sf 3,196 Curing, membrane spray 742.84 sf 1.486 76 30 ---0.14 /sf 106 0.29 /sf 214 03.10.06.18 Cast-In-Place Concrete, Straight Walls, 18" thick 20.64 CY 196.794 12,121 5,843 1,960 965.56 /CY 19,924 1,920.26 /CY 39,625 03.10.06.0018 Concrete Walls, 18" Thick 20.64 CY 196.794 12,121 5,843 1,960 965.56 /CY 19,924 1,920.26 /CY 39,625 03.10.10.0012 Elevated Deck, 12" Thick 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick Concrete pumping, subcontract, all inclusive price 31.22 cy --468 --15.00 /cy 468 27.24 /cy 850 Forms in place, elevated slab, soffit 843.00 sf 168.600 11,096 1,054 ---14.41 /sf 12,150 29.52 /sf 24,884 Forms in place, elevated slab, edge form 237.00 sf 59.250 3,899 296 ---17.70 /sf 4,196 36.31 /sf 8,604 Slab shoring 5,058.00 cf 35.406 2,330 253 ---0.51 /cf 2,583 1.04 /cf 5,285 Reinforcing in place, A615 Gr 60, priced per lbs.6,244.44 lb -3,122 2,498 --0.90 /lb 5,620 1.67 /lb 10,447 Concrete, ready mix, 4000 psi 31.22 CY -3,903 ---125.00 /CY 3,903 236.66 /CY 7,389 Add for concrete waste, 4000 psi 1.56 cy -195 ---125.00 /cy 195 236.66 /cy 369 Placing concrete, concrete pump, for elevated slab to 12" thick 31.22 cy 15.611 803 ----25.72 /cy 803 53.06 /cy 1,657 Curing, membrane spray 843.00 sf 1.686 87 34 ---0.14 /sf 120 0.29 /sf 243 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick 31.22 CY 280.553 18,216 8,857 2,966 962.09 /CY 30,038 1,913.03 /CY 59,728 03.10.10.0012 Elevated Deck, 12" Thick 31.22 CY 280.553 18,216 8,857 2,966 962.09 /CY 30,038 1,913.03 /CY 59,728 03.10.16.0010 Concrete Fill 03.10.16.00 Cast-In-Place Concrete, Fill Concrete pumping, subcontract, all inclusive price 1.70 cy --26 --15.00 /cy 26 27.24 /cy 46 Concrete, ready mix, 3000 psi 1.70 CY -206 ---121.00 /CY 206 229.07 /CY 390 Add for concrete waste, 3000 psi 0.09 cy -10 ---121.00 /cy 10 229.53 /cy 20 Placing concrete, concrete pump 1.70 cy 1.278 66 ----38.59 /cy 66 79.59 /cy 136 Finishing floors, monolithic, trowel finish (machine)46.00 sf 0.920 55 1 ---1.23 /sf 56 2.52 /sf 116 Curing, membrane spray 46.00 sf 0.092 5 2 ---0.14 /sf 7 0.29 /sf 13 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 77 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.16.00 Cast-In-Place Concrete, Fill 1.00 LS 2.290 126 219 26 370.68 /LS 371 721.16 /LS 721 03.10.16.0010 Concrete Fill 1.70 CY 2.290 126 219 26 217.54 /CY 371 423.22 /CY 721 03.10 Cast-In-Place Concrete Work 216.52 CY 1,508.539 93,598 55,478 18,067 771.94 /CY 167,144 1,528.29 /CY 330,912 03.0 Concrete Work 216.52 CY 1,508.539 93,598 55,478 18,067 771.94 /CY 167,144 1,528.29 /CY 330,912 05.0 Metals 05.50 Metal Fabrications 05.50.02.0010 Aluminum Stairs 05.50.02.00 Metal Stairs Complete Stair, shop fabricated, steel, 3'-6" W, incl pipe railing, stringers, grating treads w/ safety nosing, per riser 4.00 RISR 3.657 281 1,460 -8 -437.45 /RISR 1,750 840.65 /RISR 3,363 Stair, landing, steel pan, conventional 16.00 sf 3.200 246 1,192 -7 -90.35 /sf 1,446 173.77 /sf 2,780 05.50.02.00 Metal Stairs Complete 4.00 RISR 6.857 528 2,652 16 798.84 /RISR 3,195 1,535.75 /RISR 6,143 05.50.02.0010 Aluminum Stairs 4.00 RISR 6.857 528 2,652 16 798.84 /RISR 3,195 1,535.75 /RISR 6,143 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/4" dia, shop fabricated 120.00 LF 28.029 2,156 11,160 -65 -111.51 /LF 13,381 214.30 /LF 25,715 05.50.04.10 Metals, Pipe and Tube Railings 120.00 LF 28.029 2,156 11,160 65 111.51 /LF 13,381 214.30 /LF 25,715 05.50.04.0010 Aluminum Handrail 120.00 LF 28.029 2,156 11,160 65 111.51 /LF 13,381 214.30 /LF 25,715 05.50.05.0020 Aluminum Grating 05.50.05.00 Metals, Gratings Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 92.00 lf 10.514 802 352 ---12.54 /lf 1,154 25.22 /lf 2,321 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 4.00 ea -23 ---5.75 /ea 23 10.89 /ea 44 Floor grating, aluminum, 1-3/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., over 300 S.F., field fabricated from panels 171.00 SF 5.472 421 5,387 -13 -34.04 /SF 5,820 64.87 /SF 11,094 05.50.05.00 Metals, Gratings 171.00 SF 15.986 1,223 5,762 13 40.92 /SF 6,997 78.70 /SF 13,458 05.50.05.0020 Aluminum Grating 171.00 SF 15.986 1,223 5,762 13 40.92 /SF 6,997 78.70 /SF 13,458 05.50.99.0050 Closure Plate 05.50.99.00 Metals, Other Closure Plate, 1/28-S-5001 2.00 EA 24.000 1,716 10,000 -74 -5,894.96 /EA 11,790 11,315.31 /EA 22,631 05.50.99.00 Metals, Other 1.00 LS 24.000 1,716 10,000 74 11,789.92 /LS 11,790 22,630.61 /LS 22,631 05.50.99.0050 Closure Plate 2.00 EA 24.000 1,716 10,000 74 5,894.96 /EA 11,790 11,315.31 /EA 22,631 05.50 Metal Fabrications 1.00 LS 74.873 5,623 29,574 167 35,363.40 /LS 35,363 67,946.71 /LS 67,947 05.0 Metals 1.00 LS 74.873 5,623 29,574 167 35,363.40 /LS 35,363 67,946.71 /LS 67,947 08.0 Openings 08.30 Specialty Doors and Frames 08.30.01.0020 Aluminum Floor Door 08.30.01.10 Specialty Doors and Frames, Access Doors Doors, specialty, access, floor, industrial, aluminum, 300 psf L.L., single leaf, 3' x 3', 100 lb 4.00 EA 11.636 887 3,740 ---1,156.78 /EA 4,627 2,227.69 /EA 8,911 08.30.01.10 Specialty Doors and Frames, Access Doors 4.00 EA 11.636 887 3,740 1,156.78 /EA 4,627 2,227.69 /EA 8,911 08.30.01.0020 Aluminum Floor Door 4.00 EA 11.636 887 3,740 1,156.78 /EA 4,627 2,227.69 /EA 8,911 08.30 Specialty Doors and Frames 4.00 EA 11.636 887 3,740 1,156.78 /EA 4,627 2,227.69 /EA 8,911 08.0 Openings 1.00 LS 11.636 887 3,740 4,627.12 /LS 4,627 8,910.77 /LS 8,911 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 22.00.01.00 Mechanical, Plumbing 1" hose valve 1.00 EA 0.300 23 50 ---73.11 /EA 73 131.36 /EA 131 22.00.01.00 Mechanical, Plumbing 1.00 LS 0.300 23 50 73.11 /LS 73 131.36 /LS 131 22.00.01.0010 Plumbing Fixtures 1.00 EA 0.300 23 50 73.11 /EA 73 131.36 /EA 131 40.10.02.3W02 02" 3W - Plant Water 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2" 2" galv. steel pipe, sched. 40, threaded & coupled 54.00 LF 5.940 454 116 ---10.55 /LF 570 19.81 /LF 1,070 2" galv. steel, M.I., 150#, screwed, ELL, 90 9.00 ea 8.820 674 29 ---78.11 /ea 703 148.87 /ea 1,340 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2"54.00 LF 14.760 1,128 144 23.57 /LF 1,273 44.63 /LF 2,410 40.20.04.02 Ball Valves, 1-1/4" to 2" Install ball valve, Flgd, fab. steel, 2"1.00 ea 1.500 115 ----114.66 /ea 115 219.32 /ea 219 FURNISH Ball valve, Flgd, 150#, 2"1.00 EA -450 ---450.00 /EA 450 784.47 /EA 784 40.20.04.02 Ball Valves, 1-1/4" to 2"1.00 EA 1.500 115 450 564.66 /EA 565 1,003.79 /EA 1,004 40.10.02.3W02 02" 3W - Plant Water 54.00 LF 16.260 1,243 594 34.02 /LF 1,837 63.21 /LF 3,414 22.00 Plumbing 1.00 LS 16.560 1,266 644 1,910.40 /LS 1,910 3,544.92 /LS 3,545 22.0 Plumbing 1.00 LS 16.560 1,266 644 1,910.40 /LS 1,910 3,544.92 /LS 3,545 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 16,640.00 LF 166.400 11,851 2,524 ---0.86 /LF 14,374 2.02 /LF 33,536 Stakon Lug #12 - #10 128.00 E 12.800 912 32 ---7.37 /E 944 17.38 /E 2,224 Motor Hook-up, 3 phase, 10 hp 16.00 E 28.800 2,051 908 ---184.94 /E 2,959 427.36 /E 6,838 Motor Testing & Commissioning: 10HP / 480V / #12 16.00 E 11.200 798 ----49.85 /E 798 117.79 /E 1,885 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 78 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable 600V Megger Testing 64.00 E 16.000 1,140 ----17.81 /E 1,140 42.07 /E 2,692 Wire Markers 128.00 E 1.280 91 6 ---0.76 /E 98 1.79 /E 229 26.15.01.00 Process Electrical, Wire/Cable 16,640.00 LF 236.480 16,842 3,470 1.22 /LF 20,312 2.85 /LF 47,404 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"4,000.00 LF 418.600 29,812 20,496 ---12.58 /LF 50,309 28.85 /LF 115,394 PVC Coated 90 Ell 3/4"48.00 E 14.400 1,026 909 ---40.31 /E 1,935 92.04 /E 4,418 PVC Coated Coupling 3/4"448.00 E 26.880 1,914 2,446 ---9.73 /E 4,360 22.07 /E 9,888 PVC Coated Conduit Hub 3/4"32.00 E 12.800 912 1,276 ---68.35 /E 2,187 154.73 /E 4,951 PVC Coated LB Condulet 3/4"16.00 E 7.200 513 826 ---83.65 /E 1,338 188.90 /E 3,022 PVC Coated Unistrut Straps 3/4"512.00 E 25.600 1,823 3,810 ---11.00 /E 5,633 24.73 /E 12,664 PVC Coated Unistrut Conduit Hanger Allowance 3/4"512.00 E 30.720 2,188 1,531 ---7.26 /E 3,719 16.65 /E 8,527 EF Sealtite Flex 3/4"16.00 lf 0.480 34 40 ---4.61 /lf 74 10.47 /lf 167 PVC Coated LT Connector Straight 3/4"32.00 E 3.200 228 740 ---30.24 /E 968 67.54 /E 2,161 26.15.02.00 Process Electrical, Conduit 4,000.00 LF 539.880 38,450 32,073 17.63 /LF 70,523 40.30 /LF 161,192 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 20,640.00 LF 776.360 55,292 35,543 4.40 /LF 90,834 10.11 /LF 208,596 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 32,370.00 LF 194.220 13,832 2,611 ---0.51 /LF 16,443 1.19 /LF 38,408 Pullstring 660.00 lf 3.960 282 33 ---0.48 /lf 315 1.12 /lf 738 Shielded PLTC / Inst Cable 1 Pair #16 1,300.00 LF 26.000 1,852 585 ---1.87 /LF 2,437 4.35 /LF 5,658 Termination Labor Only - # 16 - #14 303.00 E 30.300 2,158 ----7.12 /E 2,158 16.83 /E 5,099 Control Wire Testing 143.00 E 14.300 1,018 ----7.12 /E 1,018 16.83 /E 2,406 Wire Markers 303.00 E 3.030 216 15 ---0.76 /E 231 1.79 /E 543 26.15.01.00 Process Electrical, Wire/Cable 33,670.00 LF 271.810 19,358 3,243 0.67 /LF 22,601 1.57 /LF 52,852 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"600.00 LF 52.800 3,760 936 ---7.83 /LF 4,697 18.23 /LF 10,939 GRC Elbow 3/4"18.00 E 4.500 320 179 ---27.74 /E 499 63.86 /E 1,149 GRC Couplng 3/4"18.00 E 0.900 64 45 ---6.05 /E 109 13.86 /E 250 Rigid Conduit Hub 3/4"12.00 E 3.720 265 155 ---35.00 /E 420 80.52 /E 966 Unistrut Straps 3/4"78.00 E 2.340 167 144 ---3.98 /E 311 9.10 /E 710 Unistrut Conduit Hanger Allowance 3/4"78.00 E 3.120 222 78 ---3.85 /E 300 8.92 /E 696 PVC Coated GRC @ Level 2 3/4"5,500.00 LF 575.575 40,992 28,183 ---12.58 /LF 69,174 28.85 /LF 158,666 PVC Coated 90 Ell 3/4"66.00 E 19.800 1,410 1,250 ---40.31 /E 2,661 92.04 /E 6,074 PVC Coated Coupling 3/4"616.00 E 36.960 2,632 3,363 ---9.73 /E 5,995 22.07 /E 13,596 PVC Coated Conduit Hub 3/4"44.00 E 17.600 1,253 1,754 ---68.35 /E 3,007 154.73 /E 6,808 PVC Coated LB Condulet 3/4"22.00 E 9.900 705 1,135 ---83.65 /E 1,840 188.90 /E 4,156 PVC Coated Unistrut Straps 3/4"704.00 E 35.200 2,507 5,238 ---11.00 /E 7,745 24.73 /E 17,413 PVC Coated Unistrut Conduit Hanger Allowance 3/4"704.00 E 42.240 3,008 2,105 ---7.26 /E 5,113 16.65 /E 11,725 EF Sealtite Flex 3/4"22.00 lf 0.660 47 54 ---4.61 /lf 101 10.47 /lf 230 PVC Coated LT Connector Straight 3/4"44.00 E 4.400 313 1,017 ---30.24 /E 1,331 67.54 /E 2,972 26.15.02.00 Process Electrical, Conduit 6,100.00 LF 809.715 57,667 45,637 16.94 /LF 103,304 38.75 /LF 236,349 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 1,081.525 77,025 48,881 125,905.72 /LS 125,906 289,200.98 /LS 289,201 26.15 Process Electrical 1.00 LS 1,857.885 132,317 84,423 216,740.10 /LS 216,740 497,797.24 /LS 497,797 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 720.00 LF 7.200 513 109 ---0.86 /LF 622 2.02 /LF 1,451 THHN-THWN Copper Stranded 1/C # 10 750.00 LF 7.500 534 143 ---0.90 /LF 677 2.10 /LF 1,575 26.15.01.00 Process Electrical, Wire/Cable 1,470.00 LF 14.700 1,047 252 0.88 /LF 1,299 2.06 /LF 3,026 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"2.00 E 0.600 43 35 ---38.66 /E 77 88.40 /E 177 PVC Coated GRC @ Level 1 3/4"450.00 LF 37.778 2,690 2,851 ---12.32 /LF 5,542 28.02 /LF 12,611 PVC Coated Conduit Hub 3/4"10.00 E 4.000 285 399 ---68.35 /E 683 154.74 /E 1,547 PVC Coated LB Condulet 3/4"4.00 E 1.800 128 206 ---83.65 /E 335 188.89 /E 756 PVC Coated T Condulet 3/4"6.00 E 3.000 214 404 ---102.92 /E 618 231.77 /E 1,391 PVC Coated Unistrut Straps 3/4"64.00 E 3.200 228 476 ---11.00 /E 704 24.73 /E 1,583 PVC Coated Unistrut Conduit Hanger Allowance 3/4"64.00 E 3.840 273 191 ---7.26 /E 465 16.65 /E 1,066 Weatherproof Plate 1 Gang Switch 2.00 E 0.160 11 6 ---8.65 /E 17 19.94 /E 40 26.15.02.00 Process Electrical, Conduit 450.00 LF 54.378 3,873 4,568 18.76 /LF 8,441 42.60 /LF 19,170 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 2.00 E 0.300 21 8 ---14.72 /E 29 34.08 /E 68 Lighting Fixture TYPE 6 Area LED 3.00 EA 6.000 433 3,690 ---1,374.50 /EA 4,123 3,039.13 /EA 9,117 Light poles w/ anchor base, aluminum, to 20' high 3.00 ea 20.690 1,495 3,150 -100 -1,581.92 /ea 4,746 3,562.34 /ea 10,687 26.20.03.00 Facility Electrical, Lighting 3.00 EA 26.990 1,950 6,848 100 2,966.23 /EA 8,899 6,624.19 /EA 19,873 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 96.067 6,870 11,668 100 18,638.38 /LS 18,638 42,068.24 /LS 42,068 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 1,050.00 LF 7.350 523 130 ---0.62 /LF 653 1.45 /LF 1,522 26.15.01.00 Process Electrical, Wire/Cable 1,050.00 LF 7.350 523 130 0.62 /LF 653 1.45 /LF 1,522 26.15.02.00 Process Electrical, Conduit PVC Coated FS2 - 1 Gang Box 3/4"2.00 E 0.700 50 118 ---83.99 /E 168 188.44 /E 377 PVC Coated GRC @ Level 1 3/4"350.00 LF 29.383 2,093 2,218 ---12.32 /LF 4,310 28.02 /LF 9,808 PVC Coated Conduit Hub 3/4"8.00 E 3.200 228 319 ---68.35 /E 547 154.73 /E 1,238 PVC Coated LB Condulet 3/4"2.00 E 0.900 64 103 ---83.65 /E 167 188.90 /E 378 PVC Coated T Condulet 3/4"2.00 E 1.000 71 135 ---102.92 /E 206 231.78 /E 464 PVC Coated Unistrut Straps 3/4"52.00 E 2.600 185 387 ---11.00 /E 572 24.73 /E 1,286 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 79 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit PVC Coated Unistrut Conduit Hanger Allowance 3/4"36.00 E 2.160 154 108 ---7.26 /E 261 16.65 /E 600 1 Gang WP Plate for Duplex Receptacle @ FS Box 2.00 E 0.120 9 25 ---16.56 /E 33 37.03 /E 74 26.15.02.00 Process Electrical, Conduit 350.00 LF 40.063 2,853 3,412 17.90 /LF 6,265 40.64 /LF 14,224 26.20.04.00 Facility Electrical, Receptacles GFI Receptacle Duplex Ivory 20A 125V 2.00 EA 0.600 43 23 ---32.63 /EA 65 75.18 /EA 150 26.20.04.00 Facility Electrical, Receptacles 2.00 EA 0.600 43 23 32.63 /EA 65 75.18 /EA 150 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 48.013 3,419 3,564 6,983.39 /LS 6,983 15,896.06 /LS 15,896 26.20 Facility Electrical 1.00 LS 144.080 10,289 15,232 100 25,621.77 /LS 25,622 57,964.30 /LS 57,964 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 12.00 EA 30.968 2,237 1,584 ---318.45 /EA 3,821 730.04 /EA 8,761 26.25.09.99 Electrical Equipment, Safety Switches - General 12.00 EA 30.968 2,237 1,584 318.45 /EA 3,821 730.04 /EA 8,761 26.25.01.0001 Electrical Equipment 1.00 LS 30.968 2,237 1,584 3,821.36 /LS 3,821 8,760.52 /LS 8,761 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 6.000 427 ----427.31 /LS 427 1,009.62 /LS 1,010 26.00.02.00 Electrical, Testing 1.00 LS 6.000 427 427.31 /LS 427 1,009.62 /LS 1,010 26.25.99.0001 Electrical, Testing 1.00 LS 6.000 427 427.31 /LS 427 1,009.62 /LS 1,010 26.25 Electrical Equipment 1.00 LS 36.968 2,665 1,584 4,248.67 /LS 4,249 9,770.14 /LS 9,770 26.0 Electrical Work 1.00 LS 2,038.932 145,271 101,240 100 246,610.54 /LS 246,611 565,531.68 /LS 565,532 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 900.00 LF 15.750 1,122 351 ---1.64 /LF 1,473 3.06 /LF 2,757 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)12.00 E 3.000 214 52 ---22.16 /E 266 41.64 /E 500 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 6.00 E 0.360 26 32 ---9.62 /E 58 17.50 /E 105 4 Pair UTP Certification with Documentation 6.00 E 3.780 269 ---44.87 /E 269 85.83 /E 515 UTP Cable Supports 60.00 E 3.000 214 30 ---4.06 /E 244 7.68 /E 461 27.30.01.00 Communications Systems 900.00 LF 25.890 1,844 465 2.57 /LF 2,309 4.82 /LF 4,338 27.30.01.0002 Network, DATA CAT 6 1.00 LS 25.890 1,844 465 2,309.17 /LS 2,309 4,338.04 /LS 4,338 27.00 Communications 1.00 LS 25.890 1,844 465 2,309.17 /LS 2,309 4,338.04 /LS 4,338 27.0 Communications 1.00 LS 25.890 1,844 465 2,309.17 /LS 2,309 4,338.04 /LS 4,338 31.0 Earthwork 31.25 Earthworks, Structural 31.25.03.0010 Structrual Fill, Infill 31.25.03.00 Earthworks, Structural, Backfill Backfill, 6" layers, compaction in layers, hand tamp, add 81.00 ecy 31.456 1,646 ----20.32 /ecy 1,646 40.90 /ecy 3,313 Fill, granular fill 81.00 CY -1,620 ---20.00 /CY 1,620 36.87 /CY 2,986 31.25.03.00 Earthworks, Structural, Backfill 81.00 CY 31.456 1,646 1,620 40.32 /CY 3,266 77.77 /CY 6,299 31.25.03.0010 Structrual Fill, Infill 81.00 CY 31.456 1,646 1,620 40.32 /CY 3,266 77.77 /CY 6,299 31.25 Earthworks, Structural 81.00 CY 31.456 1,646 1,620 40.32 /CY 3,266 77.77 /CY 6,299 31.0 Earthwork 1.00 LS 31.456 1,646 1,620 3,265.92 /LS 3,266 6,298.97 /LS 6,299 33.0 Utilities 33.05 Buried Process Piping 33.00.04.PE36 36" PE - Primary Effluent 33.00.04.36 Buried Pipe, Ductile Iron, 36" 36" pipe, DI, RJ, excav/bkfill included, 250#13.00 LF 7.280 537 3,400 -325 -327.77 /LF 4,261 584.55 /LF 7,599 Megalugs for DI Pipe w/ Accessories, 36"2.00 ea 4.000 295 2,739 -156 -1,594.91 /ea 3,190 2,824.63 /ea 5,649 Polywrap, 36" pipe 13.00 lf -21 ---1.60 /lf 21 2.79 /lf 36 Pipe Marking, ID Tape 13.00 lf 0.130 10 2 ---0.90 /lf 12 1.70 /lf 22 Wall Pipe, DI, MJxPE, 36"1.00 ea 4.500 344 4,406 ---4,750.46 /ea 4,750 8,339.62 /ea 8,340 33.00.04.36 Buried Pipe, Ductile Iron, 36"13.00 LF 15.910 1,185 10,567 481 941.06 /LF 12,234 1,665.11 /LF 21,646 33.00.04.PE36 36" PE - Primary Effluent 13.00 LF 15.910 1,185 10,567 481 941.06 /LF 12,234 1,665.11 /LF 21,646 33.05 Buried Process Piping 13.00 LF 15.910 1,185 10,567 481 941.06 /LF 12,234 1,665.11 /LF 21,646 33.0 Utilities 13.00 LF 15.910 1,185 10,567 481 941.06 /LF 12,234 1,665.11 /LF 21,646 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.PS04 04" PS - Primary Sludge 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.50.00 lf --450 --9.00 /lf 450 14.99 /lf 750 FURNISH 4" DI pipe 20.00 LF -512 ---25.58 /LF 512 44.59 /LF 892 Install 4" DI, flanged, spool <= 10'5.00 ea 11.650 891 ----178.11 /ea 891 340.69 /ea 1,703 FURNISH 4" DI flange 7.00 ea -343 ---49.00 /ea 343 85.42 /ea 598 4" DI, FL, Ell, 90 3.00 ea 6.990 534 264 ---266.19 /ea 799 494.21 /ea 1,483 Wall Pipe, DI, FLxFL, 4"1.00 ea 1.000 76 207 ---283.11 /ea 283 506.52 /ea 507 Add for glass lining 433.00 lb -260 ---0.60 /lb 260 1.05 /lb 453 4" Bolt & Gasket Kits, CS, 150#7.00 ea 7.700 589 42 ---90.09 /ea 631 171.30 /ea 1,199 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 80 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.04 Process Pipe, Ductile Iron, 4"20.00 LF 27.340 2,090 1,627 450 208.36 /LF 4,167 379.19 /LF 7,584 40.10.01.PS04 04" PS - Primary Sludge 20.00 LF 27.340 2,090 1,627 450 208.36 /LF 4,167 379.19 /LF 7,584 40.10.01.SCR04 04" SCR - Screening 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.99.00 lf --891 --9.00 /lf 891 14.99 /lf 1,484 FURNISH 4" DI pipe 24.00 LF -614 ---25.58 /LF 614 44.59 /LF 1,070 Install 4" DI, flanged, spool <= 10'12.00 ea 27.960 2,137 ----178.11 /ea 2,137 340.68 /ea 4,088 FURNISH 4" DI flange 18.00 ea -882 ---49.00 /ea 882 85.42 /ea 1,537 4" DI, FL, Ell, 90 2.00 ea 4.660 356 176 ---266.19 /ea 532 494.23 /ea 988 4" DI, FL, Ell, 45 4.00 ea 9.320 712 314 ---256.54 /ea 1,026 477.41 /ea 1,910 4" DI, FL, tee, 4" x 4"1.00 ea 2.910 222 161 ---383.19 /ea 383 705.72 /ea 706 Wall Pipe, DI, FLxFL, 4"1.00 ea 1.000 76 207 ---283.11 /ea 283 506.48 /ea 506 4" DI, flanged coupling adapter 2.00 ea 3.740 286 664 ---475.03 /ea 950 852.34 /ea 1,705 4" Bolt & Gasket Kits, CS, 150#23.00 ea 25.300 1,934 138 ---90.09 /ea 2,072 171.29 /ea 3,940 40.10.01.04 Process Pipe, Ductile Iron, 4"24.00 LF 74.890 5,725 3,155 891 407.12 /LF 9,771 747.28 /LF 17,935 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.67 /ea 643 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 4"2.00 EA -1,200 ---600.00 /EA 1,200 1,045.97 /EA 2,092 40.20.05.04 Plug Valves, 04"2.00 EA 4.400 336 1,200 768.17 /EA 1,536 1,367.64 /EA 2,735 40.20.08.04 Check Valves, 4" Install check valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.68 /ea 643 FURNISH Check valve, iron body, swing check, flgd, 150#, 4"2.00 EA -1,200 ---600.00 /EA 1,200 1,045.96 /EA 2,092 40.20.08.04 Check Valves, 4"2.00 EA 4.400 336 1,200 768.17 /EA 1,536 1,367.63 /EA 2,735 40.10.01.SCR04 04" SCR - Screening 24.00 LF 83.690 6,397 5,555 891 535.15 /LF 12,844 975.22 /LF 23,405 40.10.01.SCR06 06" SCR - Screening 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.55.00 lf --495 --9.00 /lf 495 14.99 /lf 825 FURNISH 6" DI pipe 28.00 LF 870 ---31.09 /LF 870 54.19 /LF 1,517 Install 6" DI, flanged, spool <= 10'2.00 ea 6.480 495 ---247.67 /ea 495 473.73 /ea 947 FURNISH 6" DI flange 4.00 ea 256 ---64.01 /ea 256 111.59 /ea 446 6" DI, FL, Ell, 90 1.00 ea 3.240 248 136 ---383.98 /ea 384 711.38 /ea 711 6" DI, FL, Ell, 45 2.00 ea 6.480 495 242 ---368.56 /ea 737 684.47 /ea 1,369 6" DI, FL, tee, 6" x 6"1.00 ea 4.050 310 201 ---510.25 /ea 510 941.98 /ea 942 6" DI, FL, reducer, 6" x 4"1.00 ea 3.240 248 111 ---358.91 /ea 359 667.66 /ea 668 Pipe stand support, CS, 6"4.00 ea 12.000 917 744 ---415.32 /ea 1,661 762.89 /ea 3,052 6" Bolt & Gasket Kits, CS, 150#10.00 ea 12.000 917 80 ---99.73 /ea 997 189.40 /ea 1,894 40.10.01.06 Process Pipe, Ductile Iron, 6"28.00 LF 47.490 3,630 2,640 495 241.63 /LF 6,766 441.83 /LF 12,371 40.20.17.06 Control Valves, 6" Install Control Valve, 6" (150mm)2.00 ea 8.000 612 ----305.77 /ea 612 584.86 /ea 1,170 FURNISH Control Valve, 6" (150mm)2.00 EA -2,000 ---1,000.00 /EA 2,000 1,743.27 /EA 3,487 40.20.17.06 Control Valves, 6"2.00 EA 8.000 612 2,000 1,305.77 /EA 2,612 2,328.12 /EA 4,656 40.10.01.SCR06 06" SCR - Screening 28.00 LF 55.490 4,242 4,640 495 334.90 /LF 9,377 608.13 /LF 17,028 40.10.01.SCR08 08" SCR - Screening 40.10.01.08 Process Pipe, Ductile Iron, 8" Paint process pipe and fittings, subcontracted, priced per LF, 8" dia.59.00 lf --797 --13.50 /lf 797 22.49 /lf 1,327 FURNISH 8" DI pipe 14.00 LF 596 ---42.56 /LF 596 74.20 /LF 1,039 Install 8" DI, flanged, spool <= 10'8.00 ea 33.520 2,562 ---320.29 /ea 2,562 612.64 /ea 4,901 FURNISH 8" DI flange 8.00 ea 768 ---96.01 /ea 768 167.38 /ea 1,339 8" DI, FL, Ell, 90 1.00 ea 4.190 320 224 ---544.68 /ea 545 1,003.81 /ea 1,004 8" DI, FL, tee, 8" x 8"2.00 ea 10.480 801 670 ---735.50 /ea 1,471 1,350.08 /ea 2,700 8" DI, FL, blind flange 2.00 ea 6.740 515 207 ---361.13 /ea 722 673.20 /ea 1,346 8" DI, FL, reducer, 8" x 6"2.00 ea 8.380 641 370 ---505.47 /ea 1,011 935.45 /ea 1,871 Wall Pipe, DI, FLxFL, 8"4.00 ea 6.000 459 1,655 ---528.29 /ea 2,113 940.39 /ea 3,762 8" Bolt & Gasket Kits, CS, 150#15.00 ea 18.000 1,376 135 ---100.73 /ea 1,511 191.15 /ea 2,867 40.10.01.08 Process Pipe, Ductile Iron, 8"14.00 LF 87.310 6,674 4,625 797 863.98 /LF 12,096 1,582.55 /LF 22,156 40.10.01.SCR08 08" SCR - Screening 14.00 LF 87.310 6,674 4,625 797 863.98 /LF 12,096 1,582.55 /LF 22,156 40.10.04.ALK01 01" ALK - Supplemental Alkalinity 40.10.04.01 Process Pipe, PVC, 1/2" to 1" 1" PVC, Sch. 80, socket joint, pipe 22.00 LF 0.880 67 38 ---4.77 /LF 105 8.83 /LF 194 1" PVC, Sch. 80, socket joint, ELL, 90 6.00 ea 1.980 151 29 ---29.99 /ea 180 56.54 /ea 339 1" PVC, Sch. 80, socket joint, coupling 1.00 ea 0.330 25 6 ---31.05 /ea 31 58.42 /ea 58 40.10.04.01 Process Pipe, PVC, 1/2" to 1"22.00 LF 3.190 244 72 14.36 /LF 316 26.90 /LF 592 40.10.04.ALK01 01" ALK - Supplemental Alkalinity 22.00 LF 3.190 244 72 14.36 /LF 316 26.90 /LF 592 40.10.04.CD01.25 01.25" CD - Chemical Drain 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2" 1-1/4" PVC, Sch. 80, socket joint, pipe 22.00 LF 1.100 84 52 ---6.18 /LF 136 11.42 /LF 251 1-1/4" PVC, Sch. 80, socket joint, ELL, 90 6.00 ea 2.160 165 38 ---33.90 /ea 203 63.75 /ea 383 1-1/4" PVC, Sch. 80, socket joint, coupling 1.00 ea 0.360 28 9 ---36.39 /ea 36 68.11 /ea 68 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2"22.00 LF 3.620 277 99 17.08 /LF 376 31.91 /LF 702 40.10.04.CD01.25 01.25" CD - Chemical Drain 22.00 LF 3.620 277 99 17.08 /LF 376 31.91 /LF 702 40.10.04.PD02 02" PD - Pumped Drain 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2" 2" PVC, Sch. 80, socket joint, pipe 22.00 LF 1.100 84 81 ---7.53 /LF 166 13.77 /LF 303 2" PVC, Sch. 80, socket joint, ELL, 90 6.00 ea 2.640 202 50 ---41.89 /ea 251 78.72 /ea 472 2" PVC, Sch. 80, socket joint, coupling 1.00 ea 0.440 34 10 ---43.90 /ea 44 82.25 /ea 82 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2"22.00 LF 4.180 320 141 20.95 /LF 461 38.97 /LF 857 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 81 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.04.PD02 02" PD - Pumped Drain 22.00 LF 4.180 320 141 20.95 /LF 461 38.97 /LF 857 40.00 Exposed Process Pipe 152.00 LF 264.820 20,243 16,760 2,633 260.76 /LF 39,636 475.81 /LF 72,324 40.30 Water Control Gates 40.30.03.0030 Primary Effluent Screen Inlet - 28-G-100x 40.30.03.36 Slide or Weir Gate, Rectangular, 36" 36" Wide Slide Gate, Stainless Steel - FURNISH 2.00 EA -30,000 ---15,000.00 /EA 30,000 26,149.04 /EA 52,298 36" Wide Slide Gate - Installation 2.00 ea 72.000 4,639 ----2,319.41 /ea 4,639 4,436.49 /ea 8,873 Boxout Concrete at Slide Gate Frame 26.00 lf 5.200 335 35 ---14.24 /lf 370 27.00 /lf 702 Grout Boxout at Slide Gate Frame 3.90 cf 5.850 377 140 ---132.64 /cf 517 247.61 /cf 966 40.30.03.36 Slide or Weir Gate, Rectangular, 36"2.00 EA 83.050 5,351 30,176 17,763.13 /EA 35,526 31,419.39 /EA 62,839 40.30.03.0030 Primary Effluent Screen Inlet - 28-G-100x 2.00 EA 83.050 5,351 30,176 17,763.13 /EA 35,526 31,419.39 /EA 62,839 40.30.03.0040 Primary Effluent Screen Discharge - 28-G-130x 40.30.03.72 Slide or Weir Gate, Rectangular, 72" 72" Wide Slide Gate, Stainless Steel - FURNISH 2.00 EA -50,000 ---25,000.00 /EA 50,000 43,581.75 /EA 87,164 72" Wide Slide Gate - Installation 2.00 ea 144.000 9,278 ----4,638.82 /ea 9,278 8,872.99 /ea 17,746 Boxout Concrete at Slide Gate Frame 32.00 lf 6.400 412 43 ---14.24 /lf 456 27.00 /lf 864 Grout Boxout at Slide Gate Frame 4.80 cf 7.200 464 173 ---132.64 /cf 637 247.61 /cf 1,189 40.30.03.72 Slide or Weir Gate, Rectangular, 72"2.00 EA 157.600 10,154 50,216 30,184.92 /EA 60,370 53,481.01 /EA 106,962 40.30.03.0040 Primary Effluent Screen Discharge - 28-G-130x 2.00 EA 157.600 10,154 50,216 30,184.92 /EA 60,370 53,481.01 /EA 106,962 40.30 Water Control Gates 4.00 EA 240.650 15,505 80,392 23,974.03 /EA 95,896 42,450.20 /EA 169,801 40.0 Process Pipe 152.00 LF 505.470 35,748 97,152 2,633 891.66 /LF 135,532 1,592.92 /LF 242,124 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L30, Basic Radar 4.00 EA 9.000 641 5,580 ---1,555.24 /EA 6,221 3,438.23 /EA 13,753 40.90.01.07 I&C, Level / Indicators & Transmitters 4.00 EA 9.000 641 5,580 1,555.24 /EA 6,221 3,438.23 /EA 13,753 40.90.01.09 I&C, Pressure / Indicators & Transmitters PI - Pressure Indicator P04 - Stem Mounted 2.00 EA 1.000 71 650 ---360.61 /EA 721 796.95 /EA 1,594 40.90.01.09 I&C, Pressure / Indicators & Transmitters 2.00 EA 1.000 71 650 360.61 /EA 721 796.95 /EA 1,594 40.90.01.19 I&C, Level / Switches LS** - Level Switch L08 Non-Mercury Float 2.00 EA 6.000 427 1,000 ---713.66 /EA 1,427 1,601.46 /EA 3,203 40.90.01.19 I&C, Level / Switches 2.00 EA 6.000 427 1,000 713.66 /EA 1,427 1,601.46 /EA 3,203 40.90.01.27 I&C, Control Stations CS - Control Station 2.00 EA 4.000 285 1,500 ---892.44 /EA 1,785 1,981.51 /EA 3,963 40.90.01.27 I&C, Control Stations 2.00 EA 4.000 285 1,500 892.44 /EA 1,785 1,981.51 /EA 3,963 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 10.00 ea 12.500 890 750 ---164.02 /ea 1,640 374.84 /ea 3,748 Instrument Stand-Double, SS 1.00 ea 1.500 107 100 ---206.83 /ea 207 471.75 /ea 472 40.90.03.01 I&C, Panels & Stands 1.00 LS 14.000 997 850 1,847.07 /LS 1,847 4,220.13 /LS 4,220 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 1.00 EA 8.000 570 3,500 ---4,069.75 /EA 4,070 9,022.63 /EA 9,023 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 1.00 EA 8.000 570 3,500 4,069.75 /EA 4,070 9,022.63 /EA 9,023 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 6.00 ea 3.000 214 ---35.61 /ea 214 84.14 /ea 505 Field Calibration - Average 1.00 ea 3.000 214 ---213.66 /ea 214 504.81 /ea 505 Pre-Operation Check 11.00 ea 2.750 196 ---17.81 /ea 196 42.07 /ea 463 Startup - Stand-By (Manhours)11.00 ea 1.100 78 ---7.12 /ea 78 16.83 /ea 185 Loop Check - Average 11.00 ea 5.500 392 ---35.61 /ea 392 84.14 /ea 926 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 15.350 1,093 1,093.21 /LS 1,093 2,583.00 /LS 2,583 40.90.08.03 I&C Tubing, Piping & Accessories Press Gauge / Press Sw Installation Materials - Stainless 2.00 ea 5.200 370 300 ---335.17 /ea 670 766.51 /ea 1,533 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 5.200 370 300 670.34 /LS 670 1,533.02 /LS 1,533 40.90.99.01 I&C, Other Receive & Store Instrument 11.00 ea 3.850 274 0 ---24.94 /ea 274 58.92 /ea 648 Identification Tag - SS 11.00 ea 2.750 196 165 ---32.81 /ea 361 74.97 /ea 825 40.90.99.01 I&C, Other 1.00 LS 6.600 470 165 635.15 /LS 635 1,472.72 /LS 1,473 40.90.01.001 Instrumentation & Controls 1.00 LS 69.150 4,925 13,545 18,469.90 /LS 18,470 41,344.23 /LS 41,344 40.90 Instrumentation & Controls 1.00 LS 69.150 4,925 13,545 18,469.90 /LS 18,470 41,344.23 /LS 41,344 40.9 Instrumentation & Controls 1.00 LS 69.150 4,925 13,545 18,469.90 /LS 18,470 41,344.23 /LS 41,344 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.32.0010 Bioreactor Influent Conposite Sampler 28-SMP-1401 44.05.32.10 Automatic Sampler Equipment FURNISH Automatic Composite Sampler 1.00 EA ---10,000 10,000.00 /EA 10,000 16,657.69 /EA 16,658 Install Automatic Composite Sampler 1.00 ea 16.000 1,031 50 ---1,080.85 /ea 1,081 2,058.97 /ea 2,059 44.05.32.10 Automatic Sampler Equipment 1.00 EA 16.000 1,031 50 10,000 11,080.85 /EA 11,081 18,716.66 /EA 18,717 44.05.32.0010 Bioreactor Influent Conposite Sampler 28-SMP-1401 1.00 EA 16.000 1,031 50 10,000 11,080.85 /EA 11,081 18,716.66 /EA 18,717 44.05.34.0010 Primary Effluent Screens, 28-M-110x 44.05.34.30 Rotary Drum Screens FURNISH - Primary Effluent Screens and Washer Compactor 1.00 ls -1,205,000 1,205,000.00 /ls 1,205,000 2,007,252.81 /ls 2,007,253 Install Primary Effluent Screens - 28-M-110x 2.00 ea 144.000 9,447 -1,235 -5,341.03 /ea 10,682 10,264.00 /ea 20,528 Install Screening Washer Compactor - 28-M-200x 2.00 ea 96.000 6,298 -823 -3,560.69 /ea 7,121 6,842.69 /ea 13,685 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 82 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 44.05.34.30 Rotary Drum Screens 1.00 LS 240.000 15,746 2,058 1,205,000 1,222,803.44 /LS 1,222,803 2,041,466.19 /LS 2,041,466 44.05.34.0010 Primary Effluent Screens, 28-M-110x 1.00 LS 240.000 15,746 2,058 1,205,000 1,222,803.44 /LS 1,222,803 2,041,466.19 /LS 2,041,466 44.05.49.0020 Primary Effluent Screening Pump, 28-P-200x 44.05.49.00 Submersible Pump: 1hp- 5hp Functional Testing, Submersible Pumps, 1 - 5 hp 2.00 ea 8.000 515 100 ---307.71 /ea 615 580.10 /ea 1,160 FURNISH Submersible Pump, 1 - 5 hp 2.00 EA ---43,600 21,800.00 /EA 43,600 36,313.78 /EA 72,628 Set base elbow / pump assembly, 1 - 5 hp 2.00 ea 32.000 2,062 100 ---1,080.85 /ea 2,162 2,058.95 /ea 4,118 Stainless steel guide rails, 2", (labor & material)20.00 lf 5.000 322 180 ---25.11 /lf 502 46.50 /lf 930 Install upper guide rail bracket 2.00 ea 3.000 193 20 ---106.64 /ea 213 202.29 /ea 405 44.05.49.00 Submersible Pump: 1hp- 5hp 2.00 EA 48.000 3,093 400 43,600 23,546.27 /EA 47,093 39,620.09 /EA 79,240 44.05.49.0020 Primary Effluent Screening Pump, 28-P-200x 2.00 EA 48.000 3,093 400 43,600 23,546.27 /EA 47,093 39,620.09 /EA 79,240 44.05 Furnish and Install Process Equipment 1.00 LS 304.000 19,869 450 2,058 1,258,600 1,280,976.83 /LS 1,280,977 2,139,423.04 /LS 2,139,423 44.0 Process Equipment - Municipal 1.00 LS 304.000 19,869 450 2,058 1,258,600 1,280,976.83 /LS 1,280,977 2,139,423.04 /LS 2,139,423 28.0 Primary Effluent Screens 1.00 LS 4,602.417 311,861 314,476 20,700 2,806 1,258,600 1,908,442.68 /LS 1,908,443 3,432,021.55 /LS 3,432,022 29.0 Calcium Hydroxide Facility 02.0 Existing Conditions 02.40 Demolition 02.01.02.1500 Misc. Demoliton 02.01.02.00 Structure/Building Demolition Misc. Demoliton 1.00 LS 6.000 387 -468 -854.32 /LS 854 1,670.36 /LS 1,670 02.01.02.00 Structure/Building Demolition 1.00 LS 6.000 387 468 854.32 /LS 854 1,670.36 /LS 1,670 02.01.02.1500 Misc. Demoliton 1.00 LS 6.000 387 468 854.32 /LS 854 1,670.36 /LS 1,670 02.40 Demolition 1.00 LS 6.000 387 468 854.32 /LS 854 1,670.36 /LS 1,670 02.0 Existing Conditions 1.00 LS 6.000 387 468 854.32 /LS 854 1,670.36 /LS 1,670 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0008 Slab on Grade, 08" Thick 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick Fine grade, for slab on grade, by hand 31.00 sf 0.217 11 1 ---0.39 /sf 12 0.80 /sf 25 Fill, gravel subbase, under building slab on grade 0.57 cy 0.287 15 16 ---53.73 /cy 31 106.05 /cy 61 Concrete pumping, subcontract, all inclusive price 0.77 cy --11 --15.00 /cy 11 27.27 /cy 21 Slab on grade edge forms, 7" to 12"21.33 sf 3.840 253 21 ---12.85 /sf 274 26.33 /sf 562 Reinforcing in place, A615 Gr 60, priced per lbs.76.54 lb -38 31 --0.90 /lb 69 1.67 /lb 128 Concrete, ready mix, 4000 psi 0.77 CY -96 ---125.00 /CY 96 236.65 /CY 181 Add for concrete waste, 4000 psi 0.04 cy -5 ---125.00 /cy 5 236.58 /cy 9 Placing concrete, concrete pump 0.77 cy 0.574 30 ----38.59 /cy 30 79.61 /cy 61 Finishing floors, monolithic, broom finish 31.00 sf 0.930 56 1 ---1.83 /sf 57 3.76 /sf 117 Curing, membrane spray 31.00 sf 0.062 3 1 ---0.14 /sf 4 0.29 /sf 9 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick 0.77 CY 5.910 367 179 42 769.03 /CY 588 1,533.14 /CY 1,173 03.10.05.0008 Slab on Grade, 08" Thick 0.77 CY 5.910 367 179 42 769.03 /CY 588 1,533.14 /CY 1,173 03.10.15.0010 Concrete Stairs 03.10.15.00 Cast-In-Place Concrete, Stairs Form concrete stairs, 4' wide, 27bf (board feet) per riser 12.00 risr 31.200 2,053 324 ---198.11 /risr 2,377 404.09 /risr 4,849 Strip forms, concrete stair 12.00 risr 7.200 474 ----39.49 /risr 474 81.45 /risr 977 Stair tread nosings, avg. 3 feet long, add for abrasive nosing, galvanized 12.00 ea -44 ---3.64 /ea 44 6.89 /ea 83 Reinforcing in place, A615 Gr 60, priced per lbs.246.74 lb -123 99 --0.90 /lb 222 1.67 /lb 413 Concrete, ready mix, 4500 psi 6.26 CY -801 ---128.00 /CY 801 242.34 /CY 1,517 Add for concrete waste, 4500 psi 0.63 cy -81 ---128.00 /cy 81 242.30 /cy 153 Placing & finish concrete stairs 12.00 rsr 9.600 494 ----41.16 /rsr 494 84.90 /rsr 1,019 03.10.15.00 Cast-In-Place Concrete, Stairs 6.26 CY 48.000 3,021 1,373 99 717.70 /CY 4,493 1,439.37 /CY 9,010 03.10.15.0010 Concrete Stairs 6.26 CY 48.000 3,021 1,373 99 717.70 /CY 4,493 1,439.37 /CY 9,010 03.10 Cast-In-Place Concrete Work 7.03 CY 53.910 3,389 1,552 141 723.29 /CY 5,081 1,449.58 /CY 10,183 03.0 Concrete Work 7.03 CY 53.910 3,389 1,552 141 723.29 /CY 5,081 1,449.58 /CY 10,183 05.0 Metals 05.50 Metal Fabrications 05.50.02.0010 Aluminum Stairs 05.50.02.00 Metal Stairs Complete Stair, shop fabricated, steel, 4'-0" W, incl pipe railing, stringers, grating treads w/ safety nosing, per riser 4.00 RISR 4.267 328 1,680 -10 -504.53 /RISR 2,018 969.72 /RISR 3,879 05.50.02.00 Metal Stairs Complete 4.00 RISR 4.267 328 1,680 10 504.53 /RISR 2,018 969.72 /RISR 3,879 05.50.02.0010 Aluminum Stairs 4.00 RISR 4.267 328 1,680 10 504.53 /RISR 2,018 969.72 /RISR 3,879 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/4" dia, shop fabricated 31.00 LF 7.241 557 2,883 -17 -111.51 /LF 3,457 214.30 /LF 6,643 05.50.04.10 Metals, Pipe and Tube Railings 31.00 LF 7.241 557 2,883 17 111.51 /LF 3,457 214.30 /LF 6,643 05.50.04.0010 Aluminum Handrail 31.00 LF 7.241 557 2,883 17 111.51 /LF 3,457 214.30 /LF 6,643 05.50 Metal Fabrications 1.00 LS 11.508 885 4,563 27 5,474.88 /LS 5,475 10,522.04 /LS 10,522 05.0 Metals 1.00 LS 11.508 885 4,563 27 5,474.88 /LS 5,475 10,522.04 /LS 10,522 40.0 Process Pipe 40.00 Exposed Process Pipe 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 83 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.06.1W01 01" 1W - No. 1 Water (Potable) 11.00.99.00 Equipment, Other Laboratory equipment, safety equipment, deluge shower 2.00 ea -1,620 ---810.00 /ea 1,620 1,412.06 /ea 2,824 11.00.99.00 Equipment, Other 1.00 LS 1,620 1,620.00 /LS 1,620 2,824.11 /LS 2,824 40.10.06.01 Process Pipe, Copper, 1/2" to 1" 1" copper pipe, K-hard 50.00 LF 3.000 229 332 ---11.22 /LF 561 20.33 /LF 1,017 1" copper, coupling 2.00 ea 0.940 72 5 ---38.18 /ea 76 72.63 /ea 145 1" copper, ELL, 90 10.00 ea 4.700 359 28 ---38.74 /ea 387 73.62 /ea 736 1" copper, tee 1.00 ea 0.690 53 7 ---59.25 /ea 59 112.23 /ea 112 40.10.06.01 Process Pipe, Copper, 1/2" to 1"50.00 LF 9.330 713 371 21.68 /LF 1,084 40.20 /LF 2,010 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, screwed, 1" size 2.00 EA 1.340 102 47 ---74.76 /EA 150 139.00 /EA 278 40.20.04.01 Ball Valves, 1/2" to 1"2.00 EA 1.340 102 47 74.76 /EA 150 139.00 /EA 278 40.10.06.1W01 01" 1W - No. 1 Water (Potable)50.00 LF 10.670 816 2,038 57.07 /LF 2,853 102.25 /LF 5,112 40.10.08.CAOH02 02" CAOH - Calcium Hydroxide 40.10.08.02 Process Pipe, Double Wall, 1-1/4" to 2" - Carrier Double wall pipe, secondary containment, PVCxPVC, 2" x 4"40.00 LF 18.000 1,376 707 ---52.08 /LF 2,083 96.62 /LF 3,865 Dbl wall fitting, secondary containment, PVCxPVC, 2"x4", ELL 90 8.00 ea 9.680 740 658 ---174.78 /ea 1,398 320.36 /ea 2,563 Quick Coupling 1.00 ea 0.920 70 187 ---257.33 /ea 257 460.52 /ea 461 40.10.08.02 Process Pipe, Double Wall, 1-1/4" to 2" - Carrier 40.00 LF 28.600 2,186 1,553 93.47 /LF 3,739 172.21 /LF 6,888 40.10.08.CAOH02 02" CAOH - Calcium Hydroxide 40.00 LF 28.600 2,186 1,553 93.47 /LF 3,739 172.21 /LF 6,888 40.00 Exposed Process Pipe 90.00 LF 39.270 3,002 3,590 73.25 /LF 6,592 133.34 /LF 12,001 40.0 Process Pipe 90.00 LF 39.270 3,002 3,590 73.25 /LF 6,592 133.34 /LF 12,001 29.0 Calcium Hydroxide Facility 1.00 LS 110.687 7,662 9,705 141 494 18,002.38 /LS 18,002 34,376.33 /LS 34,376 30.0 Bioreactor 1 & 2 Modifications 02.0 Existing Conditions 02.40 Demolition 02.01.02.1500 Misc. Demoliton 02.01.02.00 Structure/Building Demolition Misc. Demoliton - 5 Crew Days 1.00 LS 300.000 19,328 10,000 -23,387 -52,715.80 /LS 52,716 100,950.71 /LS 100,951 02.01.02.00 Structure/Building Demolition 1.00 LS 300.000 19,328 10,000 23,387 52,715.80 /LS 52,716 100,950.71 /LS 100,951 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 500.00 CY 18.750 1,179 -1,151 -4.66 /CY 2,330 9.09 /CY 4,546 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 500.00 cy 51.280 3,057 --2,999 -12.11 /cy 6,056 23.63 /cy 11,817 Tipping Fee 200.00 tn 15,000 --75.00 /tn 15,000 130.75 /tn 26,149 02.01.10.01 Demolition - Removal, Haul and Tip Fee 500.00 CY 70.030 4,236 15,000 4,150 46.77 /CY 23,386 85.02 /CY 42,512 02.01.02.1500 Misc. Demoliton 1.00 LS 370.030 23,564 25,000 27,538 76,102.24 /LS 76,102 143,462.74 /LS 143,463 02.40 Demolition 1.00 LS 370.030 23,564 25,000 27,538 76,102.24 /LS 76,102 143,462.74 /LS 143,463 02.0 Existing Conditions 1.00 LS 370.030 23,564 25,000 27,538 76,102.24 /LS 76,102 143,462.74 /LS 143,463 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.00.99.0010 Concrete Fill 03.00.99.00 Concrete, Other Concrete pumping, subcontract, all inclusive price 3.45 cy --52 --15.00 /cy 52 27.24 /cy 94 Concrete, ready mix, 4000 psi 3.45 CY -431 ---125.00 /CY 431 236.66 /CY 816 Add for concrete waste, 4000 psi 0.17 cy -22 ---125.00 /cy 22 236.69 /cy 41 Finishing floors, monolithic, trowel finish (machine)16.00 sf 0.320 19 0 ---1.22 /sf 20 2.52 /sf 40 Curing, membrane spray 16.00 sf 0.032 2 1 ---0.14 /sf 2 0.29 /sf 5 03.00.99.00 Concrete, Other 1.00 LS 0.352 21 454 52 526.25 /LS 526 995.87 /LS 996 03.00.99.0010 Concrete Fill 3.45 CY 0.352 21 454 52 152.58 /CY 526 288.74 /CY 996 03.10.05.0014 Slab on Grade, 14" Thick 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick Fine grade, for slab on grade, by hand 152.00 sf 1.064 55 5 ---0.39 /sf 59 0.80 /sf 122 Fill, gravel subbase, under building slab on grade 5.63 cy 2.815 145 166 ---55.23 /cy 311 108.92 /cy 613 Concrete pumping, subcontract, all inclusive price 6.57 cy --99 --15.00 /cy 99 27.24 /cy 179 Base slab edge forms, 12" to 24"60.67 sf 13.347 878 61 ---15.48 /sf 939 31.76 /sf 1,927 Reinforcing in place, A615 Gr 60, priced per lbs.985.19 lb -493 394 --0.90 /lb 887 1.67 /lb 1,648 Concrete, ready mix, 4000 psi 6.57 CY -821 ---125.00 /CY 821 236.66 /CY 1,554 Add for concrete waste, 4000 psi 0.33 cy -41 ---125.00 /cy 41 236.59 /cy 78 Placing concrete, concrete pump, for base slab 12" to 24"6.57 cy 3.941 203 ----30.87 /cy 203 63.68 /cy 418 Finishing floors, monolithic, trowel finish (machine)152.00 sf 3.040 183 3 ---1.23 /sf 186 2.52 /sf 383 Curing, membrane spray 152.00 sf 0.304 16 6 ---0.14 /sf 22 0.29 /sf 44 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick 6.57 CY 24.511 1,479 1,595 493 543.10 /CY 3,567 1,060.60 /CY 6,966 03.10.05.0014 Slab on Grade, 14" Thick 6.57 CY 24.511 1,479 1,595 493 543.10 /CY 3,567 1,060.60 /CY 6,966 03.10.05.0018 Slab on Grade, 18" Thick 03.10.05.18 Cast-In-Place Concrete, Slabs on Grade, 18" thick Fine grade, for slab on grade, by hand 916.00 sf 6.412 330 27 ---0.39 /sf 357 0.80 /sf 733 Fill, gravel subbase, under building slab on grade 33.93 cy 16.963 873 1,001 ---55.23 /cy 1,874 108.92 /cy 3,695 Concrete pumping, subcontract, all inclusive price 50.89 cy --763 --15.00 /cy 763 27.24 /cy 1,386 Base slab edge forms, 12" to 24"339.00 sf 74.580 4,908 339 ---15.48 /sf 5,247 31.76 /sf 10,767 Reinforcing in place, A615 Gr 60, priced per lbs.7,633.33 lb -3,817 3,053 --0.90 /lb 6,870 1.67 /lb 12,770 Concrete, ready mix, 4000 psi 50.89 CY -6,361 ---125.00 /CY 6,361 236.66 /CY 12,043 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 84 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.05.18 Cast-In-Place Concrete, Slabs on Grade, 18" thick Add for concrete waste, 4000 psi 2.54 cy -318 ---125.00 /cy 318 236.65 /cy 602 Placing concrete, concrete pump, for base slab 12" to 24"50.89 cy 30.533 1,571 ----30.87 /cy 1,571 63.68 /cy 3,240 Finishing floors, monolithic, trowel finish (machine)916.00 sf 18.320 1,103 18 ---1.23 /sf 1,122 2.52 /sf 2,311 Curing, membrane spray 916.00 sf 1.832 94 37 ---0.14 /sf 131 0.29 /sf 264 03.10.05.18 Cast-In-Place Concrete, Slabs on Grade, 18" thick 50.89 CY 148.640 8,880 11,918 3,817 483.69 /CY 24,614 939.51 /CY 47,811 03.10.05.0018 Slab on Grade, 18" Thick 50.89 CY 148.640 8,880 11,918 3,817 483.69 /CY 24,614 939.51 /CY 47,811 03.10.06.0008 Concrete Walls, 08" Thick 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick Concrete pumping, subcontract, all inclusive price 3.40 cy --51 --15.00 /cy 51 27.24 /cy 93 Forms in place, structural walls, to 8' high, hand set 55.34 sf 8.301 546 55 ---10.87 /sf 602 22.26 /sf 1,232 Forms in place, structural walls, > 8' to 16' high, hand set 220.00 sf 44.000 2,896 275 ---14.41 /sf 3,171 29.52 /sf 6,494 Forms in place, wall bulkheads 26.40 sf 7.920 521 33 ---20.99 /sf 554 43.09 /sf 1,138 Waterstop, PVC, center bulb, 6" wide 57.44 lf 4.595 302 115 ---7.27 /lf 417 14.65 /lf 841 Reinforcing in place, A615 Gr 60, priced per lbs.679.86 lb -340 272 --0.90 /lb 612 1.67 /lb 1,137 Concrete, ready mix, 4000 psi 3.40 CY -425 ---125.00 /CY 425 236.66 /CY 804 Add for concrete waste, 4000 psi 0.17 cy -21 ---125.00 /cy 21 236.71 /cy 40 Placing concrete, concrete pump, for structural wall to 12" thick 3.40 cy 2.889 149 ----43.73 /cy 149 90.21 /cy 307 Patch & plug tieholes 275.34 sf 4.130 212 6 ---0.79 /sf 218 1.63 /sf 449 Sack rub 275.34 sf 11.014 567 8 ---2.09 /sf 575 4.30 /sf 1,185 Curing, membrane spray 275.34 sf 0.551 28 11 ---0.14 /sf 39 0.29 /sf 79 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick 3.40 CY 83.400 5,222 1,289 323 2,010.55 /CY 6,834 4,059.56 /CY 13,798 03.10.06.0008 Concrete Walls, 08" Thick 3.40 CY 83.400 5,222 1,289 323 2,010.55 /CY 6,834 4,059.56 /CY 13,798 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 121.77 cy --1,826 --15.00 /cy 1,826 27.24 /cy 3,316 Forms in place, structural walls, to 8' high, hand set 805.50 sf 120.825 7,952 806 ---10.87 /sf 8,757 22.26 /sf 17,928 Forms in place, structural walls, > 8' to 16' high, hand set 5,769.82 sf 1,153.964 75,946 7,212 ---14.41 /sf 83,158 29.52 /sf 170,314 Forms in place, wall bulkheads 135.42 sf 40.626 2,674 169 ---20.99 /sf 2,843 43.09 /sf 5,836 Waterstop, PVC, center bulb, 6" wide 397.42 lf 31.794 2,092 795 ---7.27 /lf 2,887 14.65 /lf 5,821 Concrete, ready mix, 4000 psi 121.77 CY -15,221 ---125.00 /CY 15,221 236.66 /CY 28,817 Add for concrete waste, 4000 psi 6.09 cy -761 ---125.00 /cy 761 236.66 /cy 1,441 Placing concrete, concrete pump, for structural wall to 12" thick 121.77 cy 103.500 5,325 ----43.73 /cy 5,325 90.21 /cy 10,984 Patch & plug tieholes 6,575.32 sf 98.630 5,074 132 ---0.79 /sf 5,206 1.63 /sf 10,716 Sack rub 6,575.32 sf 263.013 13,532 197 ---2.09 /sf 13,729 4.30 /sf 28,286 Curing, membrane spray 6,575.32 sf 13.151 677 263 ---0.14 /sf 940 0.29 /sf 1,894 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 121.77 CY 1,825.502 113,272 25,555 1,826 1,155.12 /CY 140,653 2,343.47 /CY 285,353 03.10.06.0012 Concrete Walls, 12" Thick 121.77 CY 1,825.502 113,272 25,555 1,826 1,155.12 /CY 140,653 2,343.47 /CY 285,353 03.10.06.0014 Concrete Walls, 14" Thick 03.10.06.14 Cast-In-Place Concrete, Straight Walls, 14" thick Concrete pumping, subcontract, all inclusive price 5.81 cy --87 --15.00 /cy 87 27.23 /cy 158 Forms in place, structural walls, to 8' high, hand set 88.90 sf 13.335 878 89 ---10.87 /sf 967 22.26 /sf 1,979 Forms in place, structural walls, > 8' to 16' high, hand set 180.00 sf 36.000 2,369 225 ---14.41 /sf 2,594 29.52 /sf 5,313 Forms in place, wall bulkheads 49.82 sf 14.945 984 62 ---20.99 /sf 1,046 43.09 /sf 2,147 Waterstop, PVC, center bulb, 6" wide 55.70 lf 4.456 293 111 ---7.27 /lf 405 14.65 /lf 816 Reinforcing in place, A615 Gr 60, priced per lbs.1,161.91 lb -581 465 --0.90 /lb 1,046 1.67 /lb 1,944 Concrete, ready mix, 4000 psi 5.81 CY -726 ---125.00 /CY 726 236.66 /CY 1,375 Add for concrete waste, 4000 psi 0.29 cy -36 ---125.00 /cy 36 236.59 /cy 69 Placing concrete, concrete pump, for structural wall >12" - 24" thick 5.81 cy 4.358 224 ----38.59 /cy 224 79.60 /cy 462 Patch & plug tieholes 268.90 sf 4.034 208 5 ---0.79 /sf 213 1.63 /sf 438 Sack rub 268.90 sf 10.756 553 8 ---2.09 /sf 561 4.30 /sf 1,157 Curing, membrane spray 268.90 sf 0.538 28 11 ---0.14 /sf 38 0.29 /sf 77 03.10.06.14 Cast-In-Place Concrete, Straight Walls, 14" thick 5.81 CY 88.421 5,537 1,855 552 1,367.24 /CY 7,944 2,742.71 /CY 15,935 03.10.06.0014 Concrete Walls, 14" Thick 5.81 CY 88.421 5,537 1,855 552 1,367.24 /CY 7,944 2,742.71 /CY 15,935 03.10.06.0016 Concrete Walls, 16" Thick 03.10.06.16 Cast-In-Place Concrete, Straight Walls, 16" thick Concrete pumping, subcontract, all inclusive price 102.46 cy --1,537 --15.00 /cy 1,537 27.24 /cy 2,791 Forms in place, structural walls, to 8' high, hand set 512.40 sf 76.860 5,058 512 ---10.87 /sf 5,571 22.26 /sf 11,404 Forms in place, structural walls, > 8' to 16' high, hand set 3,637.30 sf 727.460 47,876 4,547 ---14.41 /sf 52,423 29.52 /sf 107,366 Forms in place, wall bulkheads 126.80 sf 38.040 2,504 159 ---20.99 /sf 2,662 43.09 /sf 5,464 Waterstop, PVC, center bulb, 6" wide 252.10 lf 20.168 1,327 504 ---7.27 /lf 1,832 14.65 /lf 3,693 Reinforcing in place, A615 Gr 60, priced per lbs.20,492.35 lb -10,246 8,197 --0.90 /lb 18,443 1.67 /lb 34,283 Concrete, ready mix, 4000 psi 102.46 CY -12,808 ---125.00 /CY 12,808 236.66 /CY 24,249 Add for concrete waste, 4000 psi 5.12 cy -640 ---125.00 /cy 640 236.66 /cy 1,212 Placing concrete, concrete pump, for structural wall >12" - 24" thick 102.46 cy 76.847 3,954 ----38.59 /cy 3,954 79.60 /cy 8,156 Patch & plug tieholes 4,149.70 sf 62.246 3,202 83 ---0.79 /sf 3,285 1.63 /sf 6,763 Sack rub 4,149.70 sf 165.988 8,540 124 ---2.09 /sf 8,664 4.30 /sf 17,852 Curing, membrane spray 4,149.70 sf 8.299 427 166 ---0.14 /sf 593 0.29 /sf 1,195 03.10.06.16 Cast-In-Place Concrete, Straight Walls, 16" thick 102.46 CY 1,175.907 72,889 29,790 9,734 1,097.11 /CY 112,412 2,190.34 /CY 224,426 03.10.06.0016 Concrete Walls, 16" Thick 102.46 CY 1,175.907 72,889 29,790 9,734 1,097.11 /CY 112,412 2,190.34 /CY 224,426 03.10.10.0012 Elevated Deck, 12" Thick 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick Concrete pumping, subcontract, all inclusive price 9.37 cy --141 --15.00 /cy 141 27.24 /cy 255 Forms in place, elevated slab, soffit 253.00 sf 50.600 3,330 316 ---14.41 /sf 3,646 29.52 /sf 7,468 Forms in place, elevated slab, edge form 100.00 sf 25.000 1,645 125 ---17.70 /sf 1,770 36.31 /sf 3,631 Slab shoring 3,795.00 cf 26.565 1,748 190 ---0.51 /cf 1,938 1.04 /cf 3,966 Reinforcing in place, A615 Gr 60, priced per lbs.2,108.33 lb -1,054 843 --0.90 /lb 1,898 1.67 /lb 3,527 Concrete, ready mix, 4000 psi 9.37 CY -1,171 ---125.00 /CY 1,171 236.66 /CY 2,217 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 85 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick Add for concrete waste, 4000 psi 0.47 cy -59 ---125.00 /cy 59 236.74 /cy 111 Placing concrete, concrete pump, for elevated slab to 12" thick 9.37 cy 4.685 241 ----25.73 /cy 241 53.06 /cy 497 Curing, membrane spray 253.00 sf 0.506 26 10 ---0.14 /sf 36 0.29 /sf 73 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick 9.37 CY 107.356 6,991 2,925 984 1,163.28 /CY 10,900 2,320.72 /CY 21,745 03.10.10.0012 Elevated Deck, 12" Thick 9.37 CY 107.356 6,991 2,925 984 1,163.28 /CY 10,900 2,320.72 /CY 21,745 03.10 Cast-In-Place Concrete Work 303.71 CY 3,454.090 214,289 75,381 17,780 1,012.31 /CY 307,450 2,031.63 /CY 617,030 03.0 Concrete Work 303.71 CY 3,454.090 214,289 75,381 17,780 1,012.31 /CY 307,450 2,031.63 /CY 617,030 05.0 Metals 05.00 Metals 05.10.01.0010 Structural Steel, Stainless Steel 05.10.01.00 Metals, Structural Steel Structural steel member, 100-ton project, 1 to 2 story building, W6x20, A992 steel, shop fabricated, incl shop primer, bolted connections 63.00 LF 5.880 434 6,300 -133 -109.00 /LF 6,867 208.05 /LF 13,107 Structural steel member, 100-ton project, 1 to 2 story building, W8x18, A992 steel, shop fabricated, incl shop primer, bolted connections 98.00 LF 9.146 675 8,820 -207 -99.00 /LF 9,702 189.12 /LF 18,534 Structural steel member, 100-ton project, 1 to 2 story building, W10x19, A992 steel, shop fabricated, incl shop primer, bolted connections 192.00 LF 17.919 1,323 18,240 -405 -104.00 /LF 19,968 198.58 /LF 38,128 05.10.01.00 Metals, Structural Steel 3.34 TN 32.945 2,432 33,360 744 10,938.99 /TN 36,536 20,888.92 /TN 69,769 05.10.01.0010 Structural Steel, Stainless Steel 3.34 TN 32.945 2,432 33,360 744 10,938.99 /TN 36,536 20,888.92 /TN 69,769 05.50.05.0010 Aluminum Checker Plate 05.50.05.10 Metals, Floor Plates Aluminum, structural shapes, under 1 ton, 1" to 10" members 800.00 lb 11.200 827 2,336 -253 -4.27 /lb 3,416 8.34 /lb 6,670 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 599.00 lf 68.460 5,219 2,043 ---12.12 /lf 7,262 24.43 /lf 14,633 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 40.00 ea -204 ---5.10 /ea 204 9.66 /ea 386 Aluminum Checker Plate 1,553.00 SF 310.600 23,896 23,295 -716 -30.85 /SF 47,907 61.13 /SF 94,929 05.50.05.10 Metals, Floor Plates 1,553.00 SF 390.260 29,942 27,878 969 37.86 /SF 58,789 75.09 /SF 116,618 05.50.05.0010 Aluminum Checker Plate 1,553.00 SF 390.260 29,942 27,878 969 37.86 /SF 58,789 75.09 /SF 116,618 05.50.99.0010 Wier Plate 05.50.99.00 Metals, Other FURNISH Weir Plate, SST 36.00 lf -900 ---25.00 /lf 900 47.33 /lf 1,704 Install Weir Plate 36.00 LF 9.000 580 ----16.11 /LF 580 33.22 /LF 1,196 05.50.99.00 Metals, Other 1.00 LS 9.000 580 900 1,479.85 /LS 1,480 2,900.03 /LS 2,900 05.50.99.0010 Wier Plate 36.00 LF 9.000 580 900 41.11 /LF 1,480 80.56 /LF 2,900 05.00 Metals 1.00 LS 432.205 32,954 62,138 1,714 96,804.83 /LS 96,805 189,286.59 /LS 189,287 05.0 Metals 1.00 LS 432.205 32,954 62,138 1,714 96,804.83 /LS 96,805 189,286.59 /LS 189,287 23.0 HVAC 23.00 HVAC 23.00.02.0010 BioReact Exhaust Fan 23.00.02.00 Mechanical, HVAC Fan, roof exhauster,cntfgl,al housing,curb,bird scr,dmpr,20558 CFM 2.00 EA 40.000 2,940 13,100 ---8,019.90 /EA 16,040 14,230.00 /EA 28,460 23.00.02.00 Mechanical, HVAC 1.00 LS 40.000 2,940 13,100 16,039.80 /LS 16,040 28,460.00 /LS 28,460 23.00.02.0010 BioReact Exhaust Fan 2.00 EA 40.000 2,940 13,100 8,019.90 /EA 16,040 14,230.00 /EA 28,460 23.00 HVAC 1.00 LS 40.000 2,940 13,100 16,039.80 /LS 16,040 28,460.00 /LS 28,460 23.0 HVAC 1.00 SF 40.000 2,940 13,100 16,039.80 /SF 16,040 28,460.00 /SF 28,460 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 24,960.00 LF 174.720 12,443 2,475 ---0.60 /LF 14,918 1.40 /LF 34,829 THHN-THWN Copper Stranded 1/C # 10 6,240.00 LF 62.400 4,444 946 ---0.86 /LF 5,390 2.02 /LF 12,576 Stakon Lug #12 - #10 240.00 E 24.000 1,709 60 ---7.37 /E 1,769 17.38 /E 4,170 Motor Hook-up, single phase, 5 hp 12.00 E 24.000 1,709 561 ---189.19 /E 2,270 439.08 /E 5,269 Motor Hook-up, 3 phase, 5 hp 15.00 E 24.750 1,763 851 ---174.26 /E 2,614 402.12 /E 6,032 Motor Hook-up, 3 phase, 10 hp 6.00 E 10.800 769 341 ---184.95 /E 1,110 427.36 /E 2,564 Motor Testing & Commissioning: 1-5HP / 208V / #12 - #10 12.00 E 7.800 556 ---46.29 /E 556 109.38 /E 1,313 Motor Testing & Commissioning: 1 - 5HP / 480V / #12 15.00 E 9.000 641 ----42.73 /E 641 100.97 /E 1,514 Motor Testing & Commissioning: 10HP / 480V / #12 6.00 E 4.200 299 ----49.85 /E 299 117.79 /E 707 600V Megger Testing 120.00 E 30.000 2,137 ----17.81 /E 2,137 42.07 /E 5,048 Wire Markers 240.00 E 2.400 171 12 ---0.76 /E 183 1.79 /E 430 26.15.01.00 Process Electrical, Wire/Cable 31,200.00 LF 374.070 26,641 5,246 1.02 /LF 31,887 2.39 /LF 74,453 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"8,250.00 LF 863.363 61,488 42,274 ---12.58 /LF 103,762 28.85 /LF 237,999 PVC Coated 90 Ell 3/4"99.00 E 29.700 2,115 1,876 ---40.31 /E 3,991 92.04 /E 9,112 PVC Coated Coupling 3/4"924.00 E 55.440 3,948 5,045 ---9.73 /E 8,993 22.07 /E 20,394 PVC Coated Conduit Hub 3/4"66.00 E 26.400 1,880 2,631 ---68.35 /E 4,511 154.73 /E 10,212 PVC Coated LB Condulet 3/4"6.00 E 2.700 192 310 ---83.65 /E 502 188.90 /E 1,133 PVC Coated Unistrut Straps 3/4"1,056.00 E 52.800 3,760 7,858 ---11.00 /E 11,618 24.73 /E 26,119 PVC Coated Unistrut Conduit Hanger Allowance 3/4"1,056.00 E 63.360 4,512 3,157 ---7.26 /E 7,670 16.65 /E 17,587 EF Sealtite Flex 3/4"33.00 lf 0.990 71 82 ---4.61 /lf 152 10.47 /lf 345 PVC Coated LT Connector Straight 3/4"66.00 E 6.600 470 1,526 ---30.24 /E 1,996 67.54 /E 4,457 26.15.02.00 Process Electrical, Conduit 8,250.00 LF 1,101.353 78,437 64,757 17.36 /LF 143,194 39.68 /LF 327,359 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 86 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 39,450.00 LF 1,475.423 105,078 70,003 4.44 /LF 175,081 10.19 /LF 401,811 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 40,560.00 LF 243.360 17,332 3,271 ---0.51 /LF 20,603 1.19 /LF 48,126 Pullstring 1,320.00 lf 7.920 564 65 ---0.48 /lf 629 1.12 /lf 1,475 Shielded PLTC / Inst Cable 1 Pair #16 10,920.00 LF 218.400 15,554 4,914 ---1.87 /LF 20,468 4.35 /LF 47,529 Termination Labor Only - # 16 - #14 480.00 E 48.000 3,419 ----7.12 /E 3,419 16.83 /E 8,077 Control Wire Testing 207.00 E 20.700 1,474 ----7.12 /E 1,474 16.83 /E 3,483 Wire Markers 480.00 E 4.800 342 24 ---0.76 /E 366 1.79 /E 860 26.15.01.00 Process Electrical, Wire/Cable 51,480.00 LF 543.180 38,685 8,274 0.91 /LF 46,959 2.13 /LF 109,551 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"1,200.00 LF 105.600 7,521 1,873 ---7.83 /LF 9,393 18.23 /LF 21,877 GRC Elbow 3/4"36.00 E 9.000 641 358 ---27.74 /E 999 63.86 /E 2,299 GRC Couplng 3/4"36.00 E 1.800 128 89 ---6.05 /E 218 13.86 /E 499 Rigid Conduit Hub 3/4"24.00 E 7.440 530 310 ---35.01 /E 840 80.52 /E 1,932 Unistrut Straps 3/4"156.00 E 4.680 333 288 ---3.98 /E 621 9.10 /E 1,419 Unistrut Conduit Hanger Allowance 3/4"156.00 E 6.240 444 156 ---3.85 /E 600 8.92 /E 1,392 PVC Coated GRC @ Level 2 3/4"12,500.00 LF 1,308.125 93,163 79,203 ---13.79 /LF 172,366 31.51 /LF 393,837 PVC Coated 90 Ell 3/4"150.00 E 45.000 3,205 3,268 ---43.15 /E 6,473 98.27 /E 14,740 PVC Coated Coupling 3/4"1,400.00 E 84.000 5,982 7,644 ---9.73 /E 13,626 22.07 /E 30,899 PVC Coated Conduit Hub 3/4"100.00 E 40.000 2,849 3,986 ---68.35 /E 6,835 154.73 /E 15,473 PVC Coated TB Condulet 3/4"50.00 E 25.000 1,780 3,366 ---102.92 /E 5,146 231.77 /E 11,588 PVC Coated Unistrut Straps 3/4"1,600.00 E 80.000 5,698 11,906 ---11.00 /E 17,603 24.73 /E 39,574 PVC Coated Unistrut Conduit Hanger Allowance 3/4"1,600.00 E 96.000 6,837 4,784 ---7.26 /E 11,621 16.65 /E 26,647 EF Sealtite Flex 3/4"50.00 lf 1.500 107 124 ---4.61 /lf 230 10.47 /lf 523 PVC Coated LT Connector Straight 3/4"100.00 E 10.000 712 2,312 ---30.24 /E 3,024 67.54 /E 6,754 26.15.02.00 Process Electrical, Conduit 13,700.00 LF 1,824.385 129,931 119,665 18.22 /LF 249,596 41.57 /LF 569,455 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 2,367.565 168,616 127,940 296,555.33 /LS 296,555 679,006.24 /LS 679,006 26.15 Process Electrical 1.00 LS 3,842.988 273,694 197,943 471,636.68 /LS 471,637 1,080,817.65 /LS 1,080,818 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 2,160.00 LF 21.600 1,538 328 ---0.86 /LF 1,866 2.02 /LF 4,353 THHN-THWN Copper Stranded 1/C # 10 450.00 LF 4.500 320 86 ---0.90 /LF 406 2.10 /LF 945 26.15.01.00 Process Electrical, Wire/Cable 2,610.00 LF 26.100 1,859 413 0.87 /LF 2,272 2.03 /LF 5,298 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"4.00 E 1.200 85 69 ---38.66 /E 155 88.40 /E 354 PVC Coated GRC @ Level 1 3/4"870.00 LF 73.037 5,202 5,513 ---12.32 /LF 10,714 28.02 /LF 24,381 PVC Coated Conduit Hub 3/4"38.00 E 15.200 1,083 1,515 ---68.35 /E 2,597 154.73 /E 5,880 PVC Coated LB Condulet 3/4"18.00 E 8.100 577 929 ---83.65 /E 1,506 188.90 /E 3,400 PVC Coated T Condulet 3/4"22.00 E 11.000 783 1,481 ---102.92 /E 2,264 231.77 /E 5,099 PVC Coated Unistrut Straps 3/4"148.00 E 7.400 527 1,101 ---11.00 /E 1,628 24.73 /E 3,661 PVC Coated Unistrut Conduit Hanger Allowance 3/4"148.00 E 8.880 632 443 ---7.26 /E 1,075 16.65 /E 2,465 Weatherproof Plate 1 Gang Switch 4.00 E 0.320 23 12 ---8.65 /E 35 19.94 /E 80 26.15.02.00 Process Electrical, Conduit 870.00 LF 125.137 8,912 11,062 22.96 /LF 19,974 52.09 /LF 45,318 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 4.00 E 0.600 43 16 ---14.71 /E 59 34.08 /E 136 Lighting Fixture TYPE 6 Area LED 14.00 EA 28.000 2,023 17,220 ---1,374.50 /EA 19,243 3,039.13 /EA 42,548 Light poles w/ anchor base, aluminum, to 20' high 14.00 ea 96.552 6,978 14,700 -469 -1,581.92 /ea 22,147 3,562.34 /ea 49,873 26.20.03.00 Facility Electrical, Lighting 14.00 EA 125.152 9,044 31,936 469 2,960.62 /EA 41,449 6,611.21 /EA 92,557 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 276.388 19,815 43,411 469 63,694.37 /LS 63,694 143,173.33 /LS 143,173 26.20 Facility Electrical 1.00 LS 276.388 19,815 43,411 469 63,694.37 /LS 63,694 143,173.33 /LS 143,173 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 12.00 EA 30.968 2,237 1,584 ---318.45 /EA 3,821 730.05 /EA 8,761 26.25.09.99 Electrical Equipment, Safety Switches - General 12.00 EA 30.968 2,237 1,584 318.45 /EA 3,821 730.05 /EA 8,761 26.25.01.0001 Electrical Equipment 1.00 LS 30.968 2,237 1,584 3,821.36 /LS 3,821 8,760.54 /LS 8,761 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 6.000 427 ----427.31 /LS 427 1,009.65 /LS 1,010 26.00.02.00 Electrical, Testing 1.00 LS 6.000 427 427.31 /LS 427 1,009.65 /LS 1,010 26.25.99.0001 Electrical, Testing 1.00 LS 6.000 427 427.31 /LS 427 1,009.65 /LS 1,010 26.25 Electrical Equipment 1.00 LS 36.968 2,665 1,584 4,248.67 /LS 4,249 9,770.19 /LS 9,770 26.0 Electrical Work 1.00 LS 4,156.343 296,173 242,938 469 539,579.72 /LS 539,580 1,233,761.17 /LS 1,233,761 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 1,800.00 LF 31.500 2,243 702 ---1.64 /LF 2,945 3.06 /LF 5,515 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)24.00 E 6.000 427 104 ---22.16 /E 532 41.64 /E 999 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 12.00 E 0.720 51 64 ---9.62 /E 115 17.50 /E 210 4 Pair UTP Certification with Documentation 12.00 E 7.560 538 ---44.87 /E 538 85.82 /E 1,030 UTP Cable Supports 120.00 E 6.000 427 60 ---4.06 /E 487 7.68 /E 922 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 87 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 27.30.01.00 Communications Systems 1,800.00 LF 51.780 3,688 931 2.57 /LF 4,618 4.82 /LF 8,676 27.30.01.0002 Network, DATA CAT 6 1.00 LS 51.780 3,688 931 4,618.32 /LS 4,618 8,676.01 /LS 8,676 27.00 Communications 1.00 LS 51.780 3,688 931 4,618.32 /LS 4,618 8,676.01 /LS 8,676 27.0 Communications 1.00 LS 51.780 3,688 931 4,618.32 /LS 4,618 8,676.01 /LS 8,676 31.0 Earthwork 31.15 Site Preparation 31.15.02.0010 Dewatering Allowance 31.15.02.00 Site Preparation, Dewatering Dewatering Allowance 1.00 LS 70,000 -70,000.00 /LS 70,000 123,603.91 /LS 123,604 31.15.02.00 Site Preparation, Dewatering 1.00 LS 70,000 70,000.00 /LS 70,000 123,603.91 /LS 123,604 31.15.02.0010 Dewatering Allowance 1.00 LS 70,000 70,000.00 /LS 70,000 123,603.91 /LS 123,604 31.15 Site Preparation 1.00 LS 70,000 70,000.00 /LS 70,000 123,603.91 /LS 123,604 31.25 Earthworks, Structural 31.16.01.30.0010 Misc. Shoring for Structure Protection 31.16.01.00 Earthworks, Sheeting and Shoring Sheet piling, steel, 22 psf, 15' excavation, per S.F., drive, extract and salvage, excludes wales 700.00 sf 82.201 5,593 4,060 -3,431 -18.69 /sf 13,084 37.02 /sf 25,912 31.16.01.00 Earthworks, Sheeting and Shoring 1.00 SF 82.201 5,593 4,060 3,431 13,083.74 /SF 13,084 25,912.27 /SF 25,912 31.16.01.30.0010 Misc. Shoring for Structure Protection 1.00 LF 82.201 5,593 4,060 3,431 13,083.74 /LF 13,084 25,912.27 /LF 25,912 31.25.01.30.0010 Structural Excavation and Backfill 31.25.01.00 Earthworks, Structural, Excavation Excavating, bulk bank measure, 3 C.Y. capacity = 260 C.Y./hour, backhoe, hydraulic, crawler mounted, excluding truck loading 450.00 CY 3.461 214 --357 -1.27 /CY 570 2.61 /CY 1,175 Backfill, bulk, 6" to 12" lifts, dozer backfilling, compaction with vibrating roller 350.00 ecy 5.250 330 --557 -2.53 /ecy 887 5.22 /ecy 1,828 Hauling, excavated or borrow material, loose cubic yards, 5 mile round trip , 1 loads/hour, 12 C.Y. truck, highway haulers, excludes loading 100.00 lcy 10.256 611 --522 -11.33 /lcy 1,133 23.22 /lcy 2,322 31.25.01.00 Earthworks, Structural, Excavation 450.00 CY 18.967 1,155 1,435 5.76 /CY 2,590 11.83 /CY 5,325 31.25.01.30.0010 Structural Excavation and Backfill 450.00 CY 18.967 1,155 1,435 5.76 /CY 2,590 11.83 /CY 5,325 31.25 Earthworks, Structural 450.00 CY 101.168 6,748 4,060 4,866 34.83 /CY 15,674 69.42 /CY 31,237 31.0 Earthwork 1.00 LS 101.168 6,748 4,060 70,000 4,866 85,673.85 /LS 85,674 154,840.68 /LS 154,841 33.0 Utilities 33.05 Buried Process Piping 33.00.04.RAS24 24" RAS - Return Activated Sludge 33.00.04.24 Buried Pipe, Ductile Iron, 24" 24" pipe, DI, RJ, excav/bkfill included, 350#25.00 LF 14.000 1,032 3,956 -625 -224.52 /LF 5,613 404.56 /LF 10,114 24" DI, RJ, Ell, 90 2.00 ea 9.940 733 6,769 -444 -3,972.52 /ea 7,945 7,042.04 /ea 14,084 Megalugs for DI Pipe w/ Accessories, 24"4.00 ea 8.000 597 1,882 -302 -695.27 /ea 2,781 1,255.98 /ea 5,024 Polywrap, 24" pipe 25.00 lf -28 ---1.11 /lf 28 1.93 /lf 48 Pipe Marking, ID Tape 25.00 lf 0.250 19 3 ---0.90 /lf 23 1.70 /lf 43 33.00.04.24 Buried Pipe, Ductile Iron, 24"25.00 LF 32.190 2,381 12,638 1,370 655.57 /LF 16,389 1,172.52 /LF 29,313 33.00.04.RAS24 24" RAS - Return Activated Sludge 25.00 LF 32.190 2,381 12,638 1,370 655.57 /LF 16,389 1,172.52 /LF 29,313 33.05 Buried Process Piping 25.00 LF 32.190 2,381 12,638 1,370 655.57 /LF 16,389 1,172.52 /LF 29,313 33.0 Utilities 25.00 LF 32.190 2,381 12,638 1,370 655.57 /LF 16,389 1,172.52 /LF 29,313 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.RAS24 24" RAS - Return Activated Sludge 40.10.01.24 Process Pipe, Ductile Iron, 24" Wall Pipe, DI, PExPE, 24"2.00 ea 8.000 612 2,313 ---1,462.32 /ea 2,925 2,601.04 /ea 5,202 40.10.01.24 Process Pipe, Ductile Iron, 24"1.00 LF 8.000 612 2,313 2,924.63 /LF 2,925 5,202.07 /LF 5,202 40.10.01.RAS24 24" RAS - Return Activated Sludge 1.00 LF 8.000 612 2,313 2,924.63 /LF 2,925 5,202.07 /LF 5,202 40.10.03.3W02 02" 3W - No. 3 Water (Plant Effluent) 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2" 2" SS pipe, sched. 40, 316, T&C 90.00 LF 7.200 550 547 ---12.20 /LF 1,098 22.30 /LF 2,007 2" SS, 316, #150, Ell, 90 8.00 ea 7.840 599 153 ---94.01 /ea 752 176.59 /ea 1,413 2" SS, 316, #150, coupling 4.00 ea 3.920 300 78 ---94.51 /ea 378 177.46 /ea 710 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2"90.00 LF 18.960 1,449 778 24.75 /LF 2,228 45.88 /LF 4,129 40.10.03.3W02 02" 3W - No. 3 Water (Plant Effluent)90.00 LF 18.960 1,449 778 24.75 /LF 2,228 45.88 /LF 4,129 40.10.03.ALP02 02" ALP - Low Pressure Air 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2" 3" Weld-o-let 2.00 ea 6.000 459 400 500 --679.33 /ea 1,359 1,203.74 /ea 2,407 2" SS pipe, sched. 40, 316, T&C 307.00 LF 24.560 1,877 1,867 ---12.20 /LF 3,744 22.30 /LF 6,845 2" SS, 316, #150, Ell, 90 28.00 ea 27.440 2,098 535 ---94.01 /ea 2,632 176.59 /ea 4,944 2" SS, 316, #150, tee 4.00 ea 5.840 446 99 ---136.41 /ea 546 256.71 /ea 1,027 2" SS, 316, #150, coupling 15.00 ea 14.700 1,124 294 ---94.51 /ea 1,418 177.46 /ea 2,662 Wall bracket support, SS, 2" (Need Material $)12.00 ea 12.000 917 1,092 ---167.44 /ea 2,009 304.85 /ea 3,658 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2"307.00 LF 90.540 6,921 4,287 500 38.14 /LF 11,708 70.18 /LF 21,544 40.20.04.02 Ball Valves, 1-1/4" to 2" Install ball valve, threaded, 2"6.00 ea 5.520 422 ----70.33 /ea 422 134.52 /ea 807 FURNISH Ball valve, bronze, threaded, 150#, lever operator, 2"6.00 EA -900 ---150.00 /EA 900 261.49 /EA 1,569 40.20.04.02 Ball Valves, 1-1/4" to 2"6.00 EA 5.520 422 900 220.33 /EA 1,322 396.01 /EA 2,376 40.20.06.03 Butterfly Valves, 3" Install butterfly valve, Flgd, fab. steel, 3"2.00 ea 2.600 199 ----99.38 /ea 199 190.08 /ea 380 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 88 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.20.06.03 Butterfly Valves, 3" FURNISH Butterfly valve, iron body, Flgd, PNU OPER, 150#, 3"2.00 EA -2,842 ---1,421.00 /EA 2,842 2,477.19 /EA 4,954 40.20.06.03 Butterfly Valves, 3"2.00 EA 2.600 199 2,842 1,520.38 /EA 3,041 2,667.27 /EA 5,335 40.10.03.ALP02 02" ALP - Low Pressure Air 307.00 LF 98.660 7,542 8,029 500 52.35 /LF 16,070 95.29 /LF 29,254 40.10.03.ALP04 04" ALP - Low Pressure Air 40.10.03.04 Process Pipe, Stainless Steel, 4" 4" SS pipe, sched. 40, 316, T&C 37.00 LF 6.290 481 592 ---29.00 /LF 1,073 52.75 /LF 1,952 4" SS, 316, #150, coupling 1.00 ea 2.540 194 92 ---286.16 /ea 286 531.75 /ea 532 4" SS, 316, #150, flange 8.00 ea 14.720 1,125 522 ---205.85 /ea 1,647 382.70 /ea 3,062 4" Bolt & Gasket Kits, SS 8.00 ea 8.800 673 192 ---108.09 /ea 865 202.68 /ea 1,621 40.10.03.04 Process Pipe, Stainless Steel, 4"37.00 LF 32.350 2,473 1,398 104.61 /LF 3,870 193.69 /LF 7,166 40.20.06.04 Butterfly Valves, 4" Install butterfly valve, Flgd, fab. steel, 4"4.00 ea 6.000 459 ----114.66 /ea 459 219.32 /ea 877 FURNISH Butterfly valve, iron body, Flgd, PNU OPER, 150#, 4"4.00 EA -6,032 ---1,508.00 /EA 6,032 2,628.85 /EA 10,515 40.20.06.04 Butterfly Valves, 4"4.00 EA 6.000 459 6,032 1,622.66 /EA 6,491 2,848.17 /EA 11,393 40.10.03.ALP04 04" ALP - Low Pressure Air 37.00 LF 38.350 2,932 7,430 280.03 /LF 10,361 501.60 /LF 18,559 40.10.03.ALP06 06" ALP - Low Pressure Air 40.10.03.06 Process Pipe, Stainless Steel, 6" 6" Weld-o-let 4.00 ea 12.000 917 800 2,000 --929.32 /ea 3,717 1,620.18 /ea 6,481 6" SS pipe, sched. 5, 316, butt-weld 152.00 LF 44.080 3,370 6,521 ---65.07 /LF 9,890 117.19 /LF 17,813 6" SS, 316, Sched 5, Ell, 90 20.00 ea 140.400 10,732 1,109 ---592.06 /ea 11,841 1,123.07 /ea 22,461 6" SS, 316, Sched 5, reducer 8.00 ea 55.040 4,207 143 ---543.73 /ea 4,350 1,037.02 /ea 8,296 6" weld-neck flange, SS, 316L 16.00 ea -256 ---16.00 /ea 256 27.89 /ea 446 6" butt-weld, SS, Sched 40 64.00 ea 102.400 7,325 365 -182 -123.00 /ea 7,872 234.52 /ea 15,009 6" cut and bevel pipe, SS, Sched 40 28.00 ea 9.240 661 80 -16 -27.05 /ea 757 51.30 /ea 1,436 6" Bolt & Gasket Kits, SS 16.00 ea 19.200 1,468 480 ---121.73 /ea 1,948 227.76 /ea 3,644 40.10.03.06 Process Pipe, Stainless Steel, 6"152.00 LF 382.360 28,680 9,754 2,000 198 267.31 /LF 40,632 497.28 /LF 75,587 40.20.06.06 Butterfly Valves, 6" Install butterfly valve, Flgd, fab. steel, 6"8.00 ea 16.000 1,223 ----152.88 /ea 1,223 292.43 /ea 2,339 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 6"4.00 EA -2,134 ---533.60 /EA 2,134 930.21 /EA 3,721 FURNISH Butterfly valve, iron body, Flgd, PNU OPER, 150#, 6"4.00 EA -7,656 ---1,914.00 /EA 7,656 3,336.62 /EA 13,346 40.20.06.06 Butterfly Valves, 6"8.00 EA 16.000 1,223 9,790 1,376.68 /EA 11,013 2,425.84 /EA 19,407 40.10.03.ALP06 06" ALP - Low Pressure Air 152.00 LF 398.360 29,903 19,544 2,000 198 339.77 /LF 51,645 624.96 /LF 94,994 40.10.03.ALP08 08" ALP - Low Pressure Air 40.10.03.08 Process Pipe, Stainless Steel, 8" 8" Weld-o-let 4.00 ea 12.000 917 800 2,400 --1,029.32 /ea 4,117 1,786.76 /ea 7,147 8" SS, 316L, pipe assembly, shop fabricated, Sch. 5 95.00 LF 34.200 2,614 5,183 ---82.08 /LF 7,797 147.75 /LF 14,036 8" SS, 316L, Ell, 90 LR, Sch 5 13.00 ea 15.600 1,192 1,237 ---186.88 /ea 2,429 341.33 /ea 4,437 8" SS, 316L, Ell, 45 Sch 5 4.00 ea 4.800 367 190 ---139.31 /ea 557 258.39 /ea 1,034 8" weld-neck flange, SS, 316L 150#8.00 ea -672 ---84.00 /ea 672 146.44 /ea 1,171 8" SS butt weld, Sched 5 46.00 ea --3,588 --78.00 /ea 3,588 129.93 /ea 5,977 8" Bolt & Gasket Kits, SS 8.00 ea 9.600 734 256 ---123.73 /ea 990 231.24 /ea 1,850 40.10.03.08 Process Pipe, Stainless Steel, 8"95.00 LF 76.200 5,825 8,338 5,988 212.12 /LF 20,151 375.29 /LF 35,652 40.20.06.08 Butterfly Valves, 8" Install butterfly valve, Flgd, fab. steel, 8"4.00 ea 10.000 764 ----191.10 /ea 764 365.54 /ea 1,462 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 8"4.00 EA -2,668 ---667.00 /EA 2,668 1,162.76 /EA 4,651 40.20.06.08 Butterfly Valves, 8"4.00 EA 10.000 764 2,668 858.10 /EA 3,432 1,528.30 /EA 6,113 40.10.03.ALP08 08" ALP - Low Pressure Air 95.00 LF 86.200 6,589 11,006 5,988 248.25 /LF 23,584 439.64 /LF 41,766 40.10.03.ALP20 20" ALP - Low Pressure Air 40.10.03.20 Process Pipe, Stainless Steel, 20" 20" SS, 316L, pipe assembly, shop fabricated, Sch. 5 67.00 LF 34.840 2,663 16,361 ---283.95 /LF 19,025 501.74 /LF 33,616 20" SS, 316L, blind flange 150#2.00 ea 12.400 948 3,113 ---2,030.44 /ea 4,061 3,619.92 /ea 7,240 20" weld-neck flange, SS, 316L 150#2.00 ea -788 ---394.00 /ea 788 686.85 /ea 1,374 20" SS butt weld, Sched 5 2.00 ea --416 --208.00 /ea 416 346.49 /ea 693 20" Bolt & Gasket Kits, SS 2.00 ea 8.200 627 640 ---633.41 /ea 1,267 1,157.33 /ea 2,315 40.10.03.20 Process Pipe, Stainless Steel, 20"67.00 LF 55.440 4,238 20,902 416 381.44 /LF 25,556 675.19 /LF 45,238 40.10.03.ALP20 20" ALP - Low Pressure Air 67.00 LF 55.440 4,238 20,902 416 381.44 /LF 25,556 675.19 /LF 45,238 40.10.04.3W02 02" 3W - No. 3 Water (Plant Effluent) 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2" 2" PVC, Sch. 80, socket joint, pipe 29.00 LF 1.450 111 107 ---7.53 /LF 218 13.77 /LF 399 2" PVC, Sch. 80, socket joint, ELL, 90 4.00 ea 1.760 135 33 ---41.89 /ea 168 78.73 /ea 315 2" PVC, Sch. 80, socket joint, coupling 2.00 ea 0.880 67 21 ---43.91 /ea 88 82.24 /ea 164 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2"29.00 LF 4.090 313 161 16.33 /LF 474 30.30 /LF 879 40.20.04.02 Ball Valves, 1-1/4" to 2" Ball valve, true union, 2"4.00 EA 2.800 214 475 ---172.19 /EA 689 309.23 /EA 1,237 40.20.04.02 Ball Valves, 1-1/4" to 2"4.00 EA 2.800 214 475 172.19 /EA 689 309.23 /EA 1,237 40.10.04.3W02 02" 3W - No. 3 Water (Plant Effluent)29.00 LF 6.890 527 636 40.08 /LF 1,162 72.95 /LF 2,116 40.10.04.MLR16 16" MLR - Mixed Liquor Return 40.10.03.16 Process Pipe, Stainless Steel, 16" 16" SS, 316L, pipe assembly, shop fabricated, Sch. 5 603.00 LF 295.470 22,586 94,852 ---194.76 /LF 117,438 345.86 /LF 208,554 16" SS, 316L, Ell, 45 Sch 5 6.00 ea 24.600 1,880 1,650 ---588.41 /ea 3,530 1,078.88 /ea 6,473 Wall Pipe, SS, 316L, Sch. 5, FLxPE, 16"4.00 ea 12.000 917 6,004 ---1,730.27 /ea 6,921 3,055.20 /ea 12,221 16" weld-neck flange, SS, 316L 150#12.00 ea -3,408 ---284.00 /ea 3,408 495.09 /ea 5,941 16" SS butt weld, Sched 5 20.00 ea --2,860 --143.00 /ea 2,860 238.21 /ea 4,764 Pipe stand support, SS, 16"2.00 ea 4.000 306 332 ---318.88 /ea 638 581.81 /ea 1,164 Fabricated pipe stand support, SS, 16" - Double Stack 12.00 ea 36.000 2,752 24,000 ---2,229.32 /ea 26,752 3,925.18 /ea 47,102 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 89 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.03.16 Process Pipe, Stainless Steel, 16" 16" Bolt & Gasket Kits, SS 12.00 ea 40.800 3,119 2,256 ---447.90 /ea 5,375 824.86 /ea 9,898 Wall Sleeve, stainless steel, 12" long, 20"24.00 ea 117.600 8,989 17,856 ---1,118.56 /ea 26,845 2,013.44 /ea 48,323 Link Seal set, 20"24.00 ea 67.200 5,137 8,160 ---554.04 /ea 13,297 1,002.11 /ea 24,051 40.10.03.16 Process Pipe, Stainless Steel, 16"603.00 LF 597.670 45,686 158,518 2,860 343.39 /LF 207,064 611.10 /LF 368,491 40.20.09.16 Flap Valves, 16" FURNISH Flap valve, iron body, Flgd, 16"4.00 EA -4,500 ---1,125.00 /EA 4,500 1,961.18 /EA 7,845 Install Flap valve, iron body, Flgd, 16"4.00 ea 24.000 1,835 ----458.65 /ea 1,835 877.28 /ea 3,509 40.20.09.16 Flap Valves, 16"4.00 EA 24.000 1,835 4,500 1,583.65 /EA 6,335 2,838.46 /EA 11,354 40.10.04.MLR16 16" MLR - Mixed Liquor Return 603.00 LF 621.670 47,521 163,018 2,860 353.90 /LF 213,399 629.93 /LF 379,845 40.00 Exposed Process Pipe 1,380.00 LF 1,332.530 101,312 233,656 11,764 198 251.40 /LF 346,930 450.07 /LF 621,102 40.30 Water Control Gates 40.30.03.0024 Motorized Slide Gate 40.30.03.99 Slide or Weir Gate, Rectangular, >96" 144" Wide Slide Gate, Aluminum - FURNISH 2.00 EA ---31,000 15,500.00 /EA 31,000 25,819.44 /EA 51,639 144" Wide Slide Gate - Installation 2.00 ea 288.000 18,555 ----9,277.63 /ea 18,555 17,745.97 /ea 35,492 Add for Electric Motor Operator - FURNISH 2.00 ea -10,000 ---5,000.00 /ea 10,000 8,716.33 /ea 17,433 Add for Electric Motor Operator - Installation 2.00 ea 6.000 387 ----193.29 /ea 387 369.73 /ea 739 40.30.03.99 Slide or Weir Gate, Rectangular, >96"2.00 EA 294.000 18,942 10,000 31,000 29,970.92 /EA 59,942 52,651.47 /EA 105,303 40.30.03.0024 Motorized Slide Gate 2.00 EA 294.000 18,942 10,000 31,000 29,970.92 /EA 59,942 52,651.47 /EA 105,303 40.30 Water Control Gates 2.00 EA 294.000 18,942 10,000 31,000 29,970.92 /EA 59,942 52,651.47 /EA 105,303 40.0 Process Pipe 1,380.00 LF 1,626.530 120,253 243,656 11,764 198 31,000 294.84 /LF 406,872 526.38 /LF 726,405 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.01 I&C, Analyzers / Analyzers Transmitters AE - Analyzer Sensor - NO3, 4xDO, NH3 2.00 ea 4.000 285 100 ---192.44 /ea 385 446.22 /ea 892 AE - Analyzer Sensor - Dissolved Oxygen (LDO)8.00 ea 16.000 1,140 400 ---192.44 /ea 1,540 446.21 /ea 3,570 AE - Analyzer Sensor - Nitrate 2.00 ea 4.000 285 100 ---192.44 /ea 385 446.22 /ea 892 AE - Analyzer Sensor - Ammonia 2.00 ea 4.000 285 100 ---192.44 /ea 385 446.22 /ea 892 AIT - Analyzer Transmitte A00, Common NO3, 4xDO, NH3 2.00 EA 5.000 356 7,000 --3,678.05 /EA 7,356 8,097.15 /EA 16,194 AIT - Analyzer - w/Sensor A20 Dissolved Oxygen (LDO)8.00 EA 20.000 1,424 28,000 --3,678.05 /EA 29,424 8,097.13 /EA 64,777 AIT - Analyzer - w/Sensor A47 Nitrate 2.00 EA 5.000 356 7,000 --3,678.05 /EA 7,356 8,097.14 /EA 16,194 AIT - Analyzer - w/Sensor A57 Ammonia 2.00 EA 5.000 356 7,000 --3,678.05 /EA 7,356 8,097.14 /EA 16,194 40.90.01.01 I&C, Analyzers / Analyzers Transmitters 14.00 EA 63.000 4,487 49,700 3,870.49 /EA 54,187 8,543.35 /EA 119,607 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG FIT - Flow Transmitter F51, Thermal Mass Air Flow 10.00 EA 15.000 1,068 9,950 ---1,101.83 /EA 11,018 2,434.72 /EA 24,347 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG 10.00 EA 15.000 1,068 9,950 1,101.83 /EA 11,018 2,434.72 /EA 24,347 40.90.01.27 I&C, Control Stations CS - Control Station 4.00 EA 8.000 570 3,000 ---892.44 /EA 3,570 1,981.50 /EA 7,926 40.90.01.27 I&C, Control Stations 4.00 EA 8.000 570 3,000 892.44 /EA 3,570 1,981.50 /EA 7,926 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 14.00 ea 7.000 499 1,154 ---118.01 /ea 1,652 264.86 /ea 3,708 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 7.000 499 1,154 1,652.13 /LS 1,652 3,708.09 /LS 3,708 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 14.00 ea 17.500 1,246 1,050 ---164.02 /ea 2,296 374.84 /ea 5,248 Instrument Stand-Double, SS 14.00 ea 21.000 1,496 1,400 ---206.83 /ea 2,896 471.74 /ea 6,604 40.90.03.01 I&C, Panels & Stands 1.00 LS 38.500 2,742 2,450 5,191.93 /LS 5,192 11,852.05 /LS 11,852 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 4.00 ea 2.000 142 ---35.61 /ea 142 84.14 /ea 337 Field Calibration - Average 24.00 ea 72.000 5,128 ---213.66 /ea 5,128 504.82 /ea 12,116 Pre-Operation Check 28.00 ea 7.000 499 ---17.81 /ea 499 42.07 /ea 1,178 Startup - Stand-By (Manhours)28.00 ea 2.800 199 ---7.12 /ea 199 16.83 /ea 471 Loop Check - Average 28.00 ea 14.000 997 ---35.61 /ea 997 84.14 /ea 2,356 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 97.800 6,965 6,965.22 /LS 6,965 16,457.19 /LS 16,457 40.90.99.01 I&C, Other Receive & Store Instrument 28.00 ea 9.800 698 0 ---24.94 /ea 698 58.92 /ea 1,650 Identification Tag - SS 28.00 ea 7.000 499 420 ---32.81 /ea 919 74.97 /ea 2,099 40.90.99.01 I&C, Other 1.00 LS 16.800 1,196 420 1,616.76 /LS 1,617 3,748.82 /LS 3,749 40.90.01.001 Instrumentation & Controls 1.00 LS 246.100 17,527 66,674 84,200.90 /LS 84,201 187,646.13 /LS 187,646 40.90 Instrumentation & Controls 1.00 LS 246.100 17,527 66,674 84,200.90 /LS 84,201 187,646.13 /LS 187,646 40.9 Instrumentation & Controls 1.00 LS 246.100 17,527 66,674 84,200.90 /LS 84,201 187,646.13 /LS 187,646 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.12.15010 Aeration Diffusers 44.05.12.20 Aeration Equipment, Fine Bubble Diffusers Fine Bubble Diffuser Allowance 4,720.00 SF 2,360.000 -118,000 25.00 /SF 118,000 41.64 /SF 196,561 44.05.12.20 Aeration Equipment, Fine Bubble Diffusers 4,720.00 SF 2,360.000 118,000 25.00 /SF 118,000 41.64 /SF 196,561 44.05.12.15010 Aeration Diffusers 4,720.00 SF 2,360.000 118,000 25.00 /SF 118,000 41.64 /SF 196,561 44.05.12.15020 Agitation Diffusers 44.05.12.30 Aeration Equipment, Coarse Bubble Diffusers Agitation Diffusers Allowance 115.00 LF 57.500 -5,750 50.00 /LF 5,750 83.29 /LF 9,578 44.05.12.30 Aeration Equipment, Coarse Bubble Diffusers 1.00 SF 57.500 5,750 5,750.00 /SF 5,750 9,578.17 /SF 9,578 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 90 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 44.05.12.15020 Agitation Diffusers 115.00 LF 57.500 5,750 50.00 /LF 5,750 83.29 /LF 9,578 44.05.26.30.0010 Aluminum Covers 44.05.26.00 Prefabricated Covers FURNISH Prefabricated Aluminum Cover 5,110.00 SF ----383,250 75.00 /SF 383,250 124.93 /SF 638,406 Install Prefabricated Aluminum Cover 5,110.00 sf 955.319 66,632 5,110 -16,872 -17.34 /sf 88,614 33.26 /sf 169,940 44.05.26.00 Prefabricated Covers 5,110.00 SF 955.319 66,632 5,110 16,872 383,250 92.34 /SF 471,864 158.19 /SF 808,346 44.05.26.30.0010 Aluminum Covers 5,110.00 SF 955.319 66,632 5,110 16,872 383,250 92.34 /SF 471,864 158.19 /SF 808,346 44.05.38.30.0020 Top Entry Mixers , 4HP 44.05.38.21 Rapid Mixer, Direct Drive, 3hp-5hp FURNISH Submersible Mixer, 3 - 5 hp 6.00 EA ---120,000 20,000.00 /EA 120,000 33,315.40 /EA 199,892 Install Submersible Mixer, 3 - 5 hp 6.00 ea 60.000 3,866 ----644.28 /ea 3,866 1,232.36 /ea 7,394 44.05.38.21 Rapid Mixer, Direct Drive, 3hp-5hp 6.00 EA 60.000 3,866 120,000 20,644.28 /EA 123,866 34,547.76 /EA 207,287 44.05.38.30.0020 Top Entry Mixers , 4HP 6.00 EA 60.000 3,866 120,000 20,644.28 /EA 123,866 34,547.76 /EA 207,287 44.05.50.30.0016 Mixed Liquor Pumps 26.25.05.02 Electrical Equipment, VFDs - 5.5 to 10 HP VFD 5-10 HP NEMA-1 4.00 ea 40.000 2,849 9,048 ---2,974.19 /ea 11,897 5,305.53 /ea 21,222 26.25.05.02 Electrical Equipment, VFDs - 5.5 to 10 HP 4.00 EA 40.000 2,849 9,048 2,974.19 /EA 11,897 5,305.53 /EA 21,222 44.05.50.01 Submersible Propeller Pump: 6hp-20hp FURNISH Submersible Propeller Pump, 6 - 20 hp 4.00 EA ---84,000 21,000.00 /EA 84,000 34,981.17 /EA 139,925 Set pump assembly, 6 - 20 hp 4.00 ea 96.000 6,185 200 ---1,596.27 /ea 6,385 3,044.83 /ea 12,179 44.05.50.01 Submersible Propeller Pump: 6hp-20hp 4.00 EA 96.000 6,185 200 84,000 22,596.27 /EA 90,385 38,026.00 /EA 152,104 44.05.50.30.0016 Mixed Liquor Pumps 4.00 EA 136.000 9,034 9,248 84,000 25,570.46 /EA 102,282 43,331.53 /EA 173,326 44.05 Furnish and Install Process Equipment 1.00 LS 3,568.819 79,532 14,358 16,872 711,000 821,761.75 /LS 821,762 1,395,098.08 /LS 1,395,098 44.0 Process Equipment - Municipal 1.00 LS 3,568.819 79,532 14,358 16,872 711,000 821,761.75 /LS 821,762 1,395,098.08 /LS 1,395,098 30.0 Bioreactor 1 & 2 Modifications 1.00 LS 14,079.255 800,049 760,873 99,544 53,026 742,000 2,455,492.62 /LS 2,455,493 4,713,979.70 /LS 4,713,980 35.0 Bioreactor 3 & 4 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0008 Slab on Grade, 08" Thick 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick Fine grade, for slab on grade, by hand 101.00 sf 0.707 36 3 ---0.39 /sf 39 0.80 /sf 81 Fill, gravel subbase, under building slab on grade 1.87 cy 0.935 48 52 ---53.72 /cy 100 106.06 /cy 198 Concrete pumping, subcontract, all inclusive price 2.49 cy --37 --15.00 /cy 37 27.24 /cy 68 Slab on grade edge forms, 7" to 12"42.00 sf 7.560 498 42 ---12.85 /sf 540 26.33 /sf 1,106 Reinforcing in place, A615 Gr 60, priced per lbs.374.07 lb -187 150 --0.90 /lb 337 1.67 /lb 626 Concrete, ready mix, 4000 psi 2.49 CY -312 ---125.00 /CY 312 236.66 /CY 590 Add for concrete waste, 4000 psi 0.13 cy -16 ---125.00 /cy 16 236.72 /cy 30 Placing concrete, concrete pump 2.49 cy 1.871 96 ----38.59 /cy 96 79.60 /cy 199 Finishing floors, monolithic, broom finish 101.00 sf 3.030 183 2 ---1.83 /sf 185 3.76 /sf 380 Curing, membrane spray 101.00 sf 0.202 10 4 ---0.14 /sf 14 0.29 /sf 29 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick 2.49 CY 14.305 871 618 187 672.04 /CY 1,676 1,325.74 /CY 3,306 03.10.05.0008 Slab on Grade, 08" Thick 2.49 CY 14.305 871 618 187 672.04 /CY 1,676 1,325.74 /CY 3,306 03.10.05.0014 Slab on Grade, 14" Thick 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick Fine grade, for slab on grade, by hand 274.00 sf 1.918 99 8 ---0.39 /sf 107 0.80 /sf 219 Fill, gravel subbase, under building slab on grade 10.15 cy 5.074 261 284 ---53.72 /cy 545 106.08 /cy 1,076 Concrete pumping, subcontract, all inclusive price 11.84 cy --178 --15.00 /cy 178 27.24 /cy 322 Base slab edge forms, 12" to 24"137.67 sf 30.287 1,993 138 ---15.48 /sf 2,131 31.76 /sf 4,372 Reinforcing in place, A615 Gr 60, priced per lbs.1,775.93 lb -888 710 --0.90 /lb 1,598 1.67 /lb 2,971 Concrete, ready mix, 4000 psi 11.84 CY -1,480 ---125.00 /CY 1,480 236.66 /CY 2,802 Add for concrete waste, 4000 psi 0.59 cy -74 ---125.00 /cy 74 236.69 /cy 140 Placing concrete, concrete pump, for base slab 12" to 24"11.84 cy 7.104 365 ----30.87 /cy 365 63.68 /cy 754 Finishing floors, monolithic, trowel finish (machine)274.00 sf 5.480 330 5 ---1.23 /sf 336 2.52 /sf 691 Curing, membrane spray 274.00 sf 0.548 28 11 ---0.14 /sf 39 0.29 /sf 79 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick 11.84 CY 50.411 3,077 2,888 888 578.81 /CY 6,853 1,134.08 /CY 13,428 03.10.05.0014 Slab on Grade, 14" Thick 11.84 CY 50.411 3,077 2,888 888 578.81 /CY 6,853 1,134.08 /CY 13,428 03.10.05.0029 Slab on Grade, 29" Thick 03.10.05.29 Cast-In-Place Concrete, Slabs on Grade, 29" thick Fine grade, for slab on grade, by hand 14,393.00 sf 100.751 5,184 432 ---0.39 /sf 5,615 0.80 /sf 11,510 Fill, gravel subbase, under building slab on grade 395.48 cy 197.741 10,174 11,073 ---53.73 /cy 21,247 106.08 /cy 41,951 Concrete pumping, subcontract, all inclusive price 1,047.48 cy --15,712 --15.00 /cy 15,712 27.24 /cy 28,530 Base slab edge forms, 24" to 36"1,150.33 sf 287.583 18,927 1,438 ---17.70 /sf 20,365 36.31 /sf 41,764 Reinforcing in place, A615 Gr 60, priced per lbs.157,121.30 lb -78,561 62,849 --0.90 /lb 141,409 1.67 /lb 262,855 Concrete, ready mix, 4000 psi 1,047.48 CY -130,934 ---125.00 /CY 130,934 236.66 /CY 247,894 Add for concrete waste, 4000 psi 52.37 cy -6,547 ---125.00 /cy 6,547 236.66 /cy 12,395 Placing concrete, concrete pump, for base slab 24" to 36"955.75 cy 477.874 24,586 ----25.72 /cy 24,586 53.06 /cy 50,715 Finishing floors, monolithic, trowel finish (machine)10,678.00 sf 213.560 12,863 214 ---1.23 /sf 13,076 2.52 /sf 26,937 Curing, membrane spray 10,678.00 sf 21.356 1,099 427 ---0.14 /sf 1,526 0.29 /sf 3,075 03.10.05.29 Cast-In-Place Concrete, Slabs on Grade, 29" thick 1,047.48 CY 1,298.864 72,831 229,626 78,561 363.75 /CY 381,018 694.65 /CY 727,626 03.10.05.0029 Slab on Grade, 29" Thick 1,047.48 CY 1,298.864 72,831 229,626 78,561 363.75 /CY 381,018 694.65 /CY 727,626 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 17.89 cy --268 --15.00 /cy 268 27.24 /cy 487 Forms in place, structural walls, > 8' to 16' high, hand set 966.28 sf 193.256 12,719 1,208 ---14.41 /sf 13,927 29.52 /sf 28,523 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 91 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Forms in place, wall bulkheads 16.66 sf 4.998 329 21 ---20.99 /sf 350 43.09 /sf 718 Waterstop, PVC, center bulb, 6" wide 74.66 lf 5.973 393 149 ---7.27 /lf 542 14.65 /lf 1,094 Reinforcing in place, A615 Gr 60, priced per lbs.3,578.82 lb -1,789 1,432 --0.90 /lb 3,221 1.67 /lb 5,987 Concrete, ready mix, 4000 psi 17.89 CY -2,237 ---125.00 /CY 2,237 236.66 /CY 4,235 Add for concrete waste, 4000 psi 0.90 cy -112 ---125.00 /cy 112 236.65 /cy 212 Placing concrete, concrete pump, for structural wall to 12" thick 17.89 cy 15.210 783 ----43.73 /cy 783 90.21 /cy 1,614 Patch & plug tieholes 966.28 sf 14.494 746 19 ---0.79 /sf 765 1.63 /sf 1,575 Sack rub 966.28 sf 38.651 1,989 29 ---2.09 /sf 2,018 4.30 /sf 4,157 Curing, membrane spray 966.28 sf 1.933 99 39 ---0.14 /sf 138 0.29 /sf 278 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 17.89 CY 274.515 17,057 5,603 1,700 1,361.35 /CY 24,360 2,731.61 /CY 48,879 03.10.06.0012 Concrete Walls, 12" Thick 17.89 CY 274.515 17,057 5,603 1,700 1,361.35 /CY 24,360 2,731.61 /CY 48,879 03.10.06.0014 Concrete Walls, 14" Thick 03.10.06.14 Cast-In-Place Concrete, Straight Walls, 14" thick Concrete pumping, subcontract, all inclusive price 199.61 cy --2,994 --15.00 /cy 2,994 27.24 /cy 5,437 Forms in place, structural walls, to 8' high, hand set 1,488.00 sf 223.200 14,689 1,488 ---10.87 /sf 16,177 22.26 /sf 33,118 Forms in place, structural walls, > 8' to 16' high, hand set 5,927.04 sf 1,185.408 78,015 7,409 ---14.41 /sf 85,424 29.52 /sf 174,954 Forms in place, structural walls, > 16' high, hand set 1,824.00 sf 310.080 20,407 2,462 ---12.54 /sf 22,870 25.63 /sf 46,758 Forms in place, wall bulkheads 188.21 sf 56.462 3,716 235 ---20.99 /sf 3,951 43.09 /sf 8,110 Waterstop, PVC, center bulb, 6" wide 497.32 lf 39.786 2,618 995 ---7.27 /lf 3,613 14.65 /lf 7,284 Reinforcing in place, A615 Gr 60, priced per lbs.39,921.78 lb -19,961 15,969 --0.90 /lb 35,930 1.67 /lb 66,787 Concrete, ready mix, 4000 psi 199.61 CY -24,951 ---125.00 /CY 24,951 236.66 /CY 47,239 Add for concrete waste, 4000 psi 9.98 cy -1,247 ---125.00 /cy 1,247 236.66 /cy 2,362 Placing concrete, concrete pump, for structural wall >12" - 24" thick 199.61 cy 149.706 7,702 ----38.59 /cy 7,702 79.60 /cy 15,888 Patch & plug tieholes 9,239.04 sf 138.586 7,130 185 ---0.79 /sf 7,315 1.63 /sf 15,058 Sack rub 9,239.04 sf 369.562 19,014 277 ---2.09 /sf 19,291 4.30 /sf 39,745 Curing, membrane spray 9,239.04 sf 18.478 951 370 ---0.14 /sf 1,320 0.29 /sf 2,661 03.10.06.14 Cast-In-Place Concrete, Straight Walls, 14" thick 199.61 CY 2,491.267 154,243 59,580 18,963 1,166.21 /CY 232,786 2,331.57 /CY 465,401 03.10.06.0014 Concrete Walls, 14" Thick 199.61 CY 2,491.267 154,243 59,580 18,963 1,166.21 /CY 232,786 2,331.57 /CY 465,401 03.10.06.0016 Concrete Walls, 16" Thick 03.10.06.16 Cast-In-Place Concrete, Straight Walls, 16" thick Concrete pumping, subcontract, all inclusive price 12.20 cy --183 --15.00 /cy 183 27.24 /cy 332 Forms in place, structural walls, > 16' high, hand set 493.92 sf 83.966 5,526 667 ---12.54 /sf 6,193 25.63 /sf 12,661 Forms in place, wall bulkheads 54.88 sf 16.464 1,084 69 ---20.99 /sf 1,152 43.09 /sf 2,365 Waterstop, PVC, center bulb, 6" wide 53.16 lf 4.253 280 106 ---7.27 /lf 386 14.65 /lf 779 Reinforcing in place, A615 Gr 60, priced per lbs.2,439.11 lb -1,220 976 --0.90 /lb 2,195 1.67 /lb 4,081 Concrete, ready mix, 4000 psi 12.20 CY -1,525 ---125.00 /CY 1,525 236.66 /CY 2,886 Add for concrete waste, 4000 psi 0.61 cy -76 ---125.00 /cy 76 236.64 /cy 144 Placing concrete, concrete pump, for structural wall >12" - 24" thick 12.20 cy 9.147 471 ----38.59 /cy 471 79.60 /cy 971 Patch & plug tieholes 493.92 sf 7.409 381 10 ---0.79 /sf 391 1.63 /sf 805 Sack rub 493.92 sf 19.757 1,016 15 ---2.09 /sf 1,031 4.30 /sf 2,125 Curing, membrane spray 493.92 sf 0.988 51 20 ---0.14 /sf 71 0.29 /sf 142 03.10.06.16 Cast-In-Place Concrete, Straight Walls, 16" thick 12.20 CY 141.984 8,809 3,706 1,159 1,121.16 /CY 13,674 2,237.71 /CY 27,291 03.10.06.0016 Concrete Walls, 16" Thick 12.20 CY 141.984 8,809 3,706 1,159 1,121.16 /CY 13,674 2,237.71 /CY 27,291 03.10.06.0024 Concrete Walls, 24" Thick 03.10.06.24 Cast-In-Place Concrete, Straight Walls, 24" thick Concrete pumping, subcontract, all inclusive price 846.79 cy --12,702 --15.00 /cy 12,702 27.24 /cy 23,064 Forms in place, structural walls, to 8' high, hand set 31.36 sf 4.704 310 31 ---10.87 /sf 341 22.26 /sf 698 Forms in place, structural walls, > 16' high, hand set 22,832.00 sf 3,881.440 255,449 30,823 ---12.54 /sf 286,272 25.63 /sf 585,290 Forms in place, wall bulkheads 633.00 sf 189.900 12,498 791 ---20.99 /sf 13,289 43.09 /sf 27,278 Waterstop, PVC, center bulb, 6" wide 978.50 lf 78.280 5,152 1,957 ---7.27 /lf 7,109 14.65 /lf 14,332 Reinforcing in place, A615 Gr 60, priced per lbs.169,358.22 lb -84,679 67,743 --0.90 /lb 152,422 1.67 /lb 283,327 Concrete, ready mix, 4000 psi 846.79 CY -105,849 ---125.00 /CY 105,849 236.66 /CY 200,401 Add for concrete waste, 4000 psi 42.34 cy -5,293 ---125.00 /cy 5,293 236.66 /cy 10,020 Placing concrete, concrete pump, for structural wall >12" - 24" thick 846.79 cy 635.093 32,675 ----38.59 /cy 32,675 79.60 /cy 67,401 Patch & plug tieholes 22,863.36 sf 342.950 17,644 457 ---0.79 /sf 18,102 1.63 /sf 37,262 Sack rub 22,863.36 sf 914.534 47,052 686 ---2.09 /sf 47,738 4.30 /sf 98,356 Curing, membrane spray 22,863.36 sf 45.727 2,353 915 ---0.14 /sf 3,267 0.29 /sf 6,584 03.10.06.24 Cast-In-Place Concrete, Straight Walls, 24" thick 846.79 CY 6,092.629 373,132 231,481 80,445 809.01 /CY 685,059 1,598.99 /CY 1,354,012 03.10.06.0024 Concrete Walls, 24" Thick 846.79 CY 6,092.629 373,132 231,481 80,445 809.01 /CY 685,059 1,598.99 /CY 1,354,012 03.10.10.0016 Elevated Deck, 16" Thick 03.10.10.16 Cast-In-Place Concrete, Elevated Decks, 16" thick Concrete pumping, subcontract, all inclusive price 370.37 cy --5,556 --15.00 /cy 5,556 27.24 /cy 10,088 Forms in place, elevated slab, soffit 7,500.00 sf 1,500.000 98,720 9,375 ---14.41 /sf 108,095 29.52 /sf 221,385 Forms in place, elevated slab, edge form 1,560.00 sf 390.000 25,667 1,950 ---17.70 /sf 27,617 36.31 /sf 56,637 Slab shoring 142,500.00 cf 997.500 65,648 7,125 ---0.51 /cf 72,773 1.04 /cf 148,907 Reinforcing in place, A615 Gr 60, priced per lbs.83,333.33 lb -41,667 33,333 --0.90 /lb 75,000 1.67 /lb 139,412 Concrete, ready mix, 4000 psi 370.37 CY -46,296 ---125.00 /CY 46,296 236.66 /CY 87,651 Add for concrete waste, 4000 psi 18.52 cy -2,315 ---125.00 /cy 2,315 236.66 /cy 4,383 Placing concrete, concrete pump, for elevated slab over 12" thick 370.37 cy 166.667 8,575 ----23.15 /cy 8,575 47.76 /cy 17,688 Curing, membrane spray 7,500.00 sf 15.000 772 300 ---0.14 /sf 1,072 0.29 /sf 2,160 03.10.10.16 Cast-In-Place Concrete, Elevated Decks, 16" thick 370.37 CY 3,069.167 199,382 109,028 38,889 937.71 /CY 347,298 1,858.44 /CY 688,311 03.10.10.0016 Elevated Deck, 16" Thick 370.37 CY 3,069.167 199,382 109,028 38,889 937.71 /CY 347,298 1,858.44 /CY 688,311 03.10.16.0010 Concrete Fill 03.10.16.00 Cast-In-Place Concrete, Fill Concrete pumping, subcontract, all inclusive price 57.09 cy --856 --15.00 /cy 856 27.24 /cy 1,555 Concrete, ready mix, 3000 psi 57.09 CY -6,908 ---121.00 /CY 6,908 229.09 /CY 13,079 Add for concrete waste, 3000 psi 5.71 cy -691 ---121.00 /cy 691 229.08 /cy 1,308 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 92 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.16.00 Cast-In-Place Concrete, Fill Placing concrete, concrete pump 57.09 cy 42.818 2,203 ----38.59 /cy 2,203 79.60 /cy 4,544 Finishing floors, monolithic, trowel finish (machine)118.01 sf 2.360 142 2 ---1.23 /sf 145 2.52 /sf 298 Curing, membrane spray 118.01 sf 0.236 12 5 ---0.14 /sf 17 0.29 /sf 34 03.10.16.00 Cast-In-Place Concrete, Fill 1.00 LS 45.414 2,357 7,606 856 10,819.44 /LS 10,819 20,817.30 /LS 20,817 03.10.16.0010 Concrete Fill 57.09 CY 45.414 2,357 7,606 856 189.52 /CY 10,819 364.64 /CY 20,817 03.10 Cast-In-Place Concrete Work 2,565.76 CY 13,478.553 831,759 650,136 221,647 663.95 /CY 1,703,542 1,305.29 /CY 3,349,071 03.0 Concrete Work 2,565.76 CY 13,478.553 831,759 650,136 221,647 663.95 /CY 1,703,542 1,305.29 /CY 3,349,071 05.0 Metals 05.50 Metal Fabrications 05.50.02.0010 Aluminum Stairs 05.50.02.00 Metal Stairs Complete Stair, shop fabricated, steel, 3'-6" W, incl pipe railing, stringers, grating treads w/ safety nosing, per riser 6.00 RISR 5.486 422 2,190 -13 -437.45 /RISR 2,625 840.65 /RISR 5,044 Stair, landing, steel pan, conventional 36.00 sf 7.200 554 2,682 -17 -90.35 /sf 3,253 173.78 /sf 6,256 05.50.02.00 Metal Stairs Complete 6.00 RISR 12.686 976 4,872 29 979.54 /RISR 5,877 1,883.30 /RISR 11,300 05.50.02.0010 Aluminum Stairs 6.00 RISR 12.686 976 4,872 29 979.54 /RISR 5,877 1,883.30 /RISR 11,300 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/4" dia, shop fabricated 435.00 LF 101.606 7,817 40,455 -234 -111.51 /LF 48,506 214.30 /LF 93,219 05.50.04.10 Metals, Pipe and Tube Railings 435.00 LF 101.606 7,817 40,455 234 111.51 /LF 48,506 214.30 /LF 93,219 05.50.04.0010 Aluminum Handrail 435.00 LF 101.606 7,817 40,455 234 111.51 /LF 48,506 214.30 /LF 93,219 05.50.05.0010 Aluminum Checker Plate 05.50.05.10 Metals, Floor Plates Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 236.00 lf 26.971 2,056 904 ---12.54 /lf 2,960 25.22 /lf 5,953 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 8.00 ea -46 ---5.75 /ea 46 10.89 /ea 87 Trench cover, aluminum, plain cover plate, stock unit, 16" W trench x 3/8" T, field fabricated, incl frame 507.00 SF 104.671 8,053 23,576 -241 -62.86 /SF 31,870 121.82 /SF 61,763 05.50.05.10 Metals, Floor Plates 507.00 SF 131.642 10,109 24,525 241 68.79 /SF 34,876 133.73 /SF 67,803 05.50.05.0010 Aluminum Checker Plate 507.00 SF 131.642 10,109 24,525 241 68.79 /SF 34,876 133.73 /SF 67,803 05.50.05.0020 Aluminum Grating 05.50.05.00 Metals, Gratings Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 92.00 lf 10.514 802 352 ---12.54 /lf 1,154 25.22 /lf 2,321 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 4.00 ea -23 ---5.75 /ea 23 10.89 /ea 44 Floor grating, aluminum, 1-3/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., over 300 S.F., field fabricated from panels 163.00 SF 5.216 401 5,135 -12 -34.04 /SF 5,548 64.87 /SF 10,575 05.50.05.00 Metals, Gratings 163.00 SF 15.730 1,203 5,510 12 41.26 /SF 6,725 79.38 /SF 12,939 05.50.05.0020 Aluminum Grating 163.00 SF 15.730 1,203 5,510 12 41.26 /SF 6,725 79.38 /SF 12,939 05.50.99.0030 Aluminum Covers 05.50.99.10 Aluminum Covers Aluminum Covers, 06' x 15'540.00 SF 54,000 -100.00 /SF 54,000 181.58 /SF 98,052 Aluminum Covers, 06' x 15' w/ Hinged Access Cover 720.00 SF 90,000 -125.00 /SF 90,000 226.97 /SF 163,419 05.50.99.10 Aluminum Covers 1,260.00 SF 144,000 114.29 /SF 144,000 207.52 /SF 261,471 05.50.99.0030 Aluminum Covers 1,260.00 SF 144,000 114.29 /SF 144,000 207.52 /SF 261,471 05.50 Metal Fabrications 1.00 LS 261.664 20,105 75,362 144,000 517 239,984.22 /LS 239,984 446,730.43 /LS 446,730 05.0 Metals 1.00 LS 261.664 20,105 75,362 144,000 517 239,984.22 /LS 239,984 446,730.43 /LS 446,730 08.0 Openings 08.30 Specialty Doors and Frames 08.30.01.0020 Aluminum Floor Door 08.30.01.10 Specialty Doors and Frames, Access Doors Doors, specialty, access, floor, industrial, aluminum, 300 psf L.L., single leaf, 3' x 4', 100 lb 4.00 EA 11.636 887 3,740 ---1,156.78 /EA 4,627 2,227.68 /EA 8,911 Doors, specialty, access, floor, industrial, aluminum, 300 psf L.L., double leaf, 4' x 6', 235 lb 4.00 EA 14.222 1,084 11,500 ---3,146.07 /EA 12,584 6,002.30 /EA 24,009 08.30.01.10 Specialty Doors and Frames, Access Doors 8.00 EA 25.859 1,971 15,240 2,151.42 /EA 17,211 4,114.99 /EA 32,920 08.30.01.0020 Aluminum Floor Door 8.00 EA 25.859 1,971 15,240 2,151.42 /EA 17,211 4,114.99 /EA 32,920 08.30 Specialty Doors and Frames 8.00 EA 25.859 1,971 15,240 2,151.42 /EA 17,211 4,114.99 /EA 32,920 08.0 Openings 1.00 LS 25.859 1,971 15,240 17,211.38 /LS 17,211 32,919.92 /LS 32,920 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 22.00.01.00 Mechanical, Plumbing 1" hose valve 2.00 EA 0.600 46 100 ---73.11 /EA 146 131.37 /EA 263 Hose Rack 2.00 EA 2.000 154 200 ---177.03 /EA 354 321.66 /EA 643 22.00.01.00 Mechanical, Plumbing 1.00 LS 2.600 200 300 500.26 /LS 500 906.04 /LS 906 22.00.01.0010 Plumbing Fixtures 4.00 EA 2.600 200 300 125.07 /EA 500 226.51 /EA 906 40.10.02.3W02 02" 3W - Plant Water 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2" 2" galv. steel pipe, sched. 40, threaded & coupled 175.00 LF 19.250 1,471 375 ---10.55 /LF 1,846 19.81 /LF 3,467 2" galv. steel, M.I., 150#, screwed, ELL, 90 6.00 ea 5.880 449 19 ---78.11 /ea 469 148.87 /ea 893 2" Spray Bar (Allowance)90.00 LF 7.200 550 900 ---16.12 /LF 1,450 29.13 /LF 2,622 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 93 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2"265.00 LF 32.330 2,471 1,294 14.21 /LF 3,765 26.35 /LF 6,982 40.10.02.3W02 02" 3W - Plant Water 265.00 LF 32.330 2,471 1,294 14.21 /LF 3,765 26.35 /LF 6,982 22.00 Plumbing 1.00 LS 34.930 2,672 1,594 4,265.30 /LS 4,265 7,888.40 /LS 7,888 22.0 Plumbing 1.00 LS 34.930 2,672 1,594 4,265.30 /LS 4,265 7,888.40 /LS 7,888 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 25,480.00 LF 178.360 12,703 2,527 ---0.60 /LF 15,229 1.40 /LF 35,555 THHN-THWN Copper Stranded 1/C # 10 6,240.00 LF 62.400 4,444 946 ---0.86 /LF 5,390 2.02 /LF 12,576 Stakon Lug #12 - #10 244.00 E 24.400 1,738 61 ---7.37 /E 1,799 17.38 /E 4,240 Motor Hook-up, single phase, 5 hp 10.00 E 20.000 1,424 468 ---189.19 /E 1,892 439.08 /E 4,391 Motor Hook-up, 3 phase, 5 hp 17.00 E 28.050 1,998 965 ---174.26 /E 2,962 402.12 /E 6,836 Motor Hook-up, 3 phase, 10 hp 6.00 E 10.800 769 341 ---184.95 /E 1,110 427.36 /E 2,564 Motor Testing & Commissioning: 1-5HP / 208V / #12 - #10 10.00 E 6.500 463 ---46.29 /E 463 109.38 /E 1,094 Motor Testing & Commissioning: 1 - 5HP / 480V / #12 17.00 E 10.200 726 ----42.73 /E 726 100.96 /E 1,716 Motor Testing & Commissioning: 10HP / 480V / #12 6.00 E 4.200 299 ----49.85 /E 299 117.79 /E 707 600V Megger Testing 122.00 E 30.500 2,172 ----17.81 /E 2,172 42.07 /E 5,132 Wire Markers 244.00 E 2.440 174 12 ---0.76 /E 186 1.79 /E 437 26.15.01.00 Process Electrical, Wire/Cable 31,720.00 LF 377.850 26,910 5,319 1.02 /LF 32,229 2.37 /LF 75,248 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"8,250.00 LF 863.363 61,488 42,274 ---12.58 /LF 103,762 28.85 /LF 237,999 PVC Coated 90 Ell 3/4"99.00 E 29.700 2,115 1,876 ---40.31 /E 3,991 92.04 /E 9,111 PVC Coated Coupling 3/4"924.00 E 55.440 3,948 5,045 ---9.73 /E 8,993 22.07 /E 20,394 PVC Coated Conduit Hub 3/4"66.00 E 26.400 1,880 2,631 ---68.35 /E 4,511 154.73 /E 10,212 PVC Coated LB Condulet 3/4"6.00 E 2.700 192 310 ---83.65 /E 502 188.89 /E 1,133 PVC Coated Unistrut Straps 3/4"1,056.00 E 52.800 3,760 7,858 ---11.00 /E 11,618 24.73 /E 26,119 PVC Coated Unistrut Conduit Hanger Allowance 3/4"1,056.00 E 63.360 4,512 3,157 ---7.26 /E 7,670 16.65 /E 17,587 EF Sealtite Flex 3/4"33.00 lf 0.990 71 82 ---4.61 /lf 152 10.47 /lf 345 PVC Coated LT Connector Straight 3/4"66.00 E 6.600 470 1,526 ---30.24 /E 1,996 67.54 /E 4,457 26.15.02.00 Process Electrical, Conduit 8,250.00 LF 1,101.353 78,437 64,757 17.36 /LF 143,194 39.68 /LF 327,359 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 39,970.00 LF 1,479.203 105,347 70,076 4.39 /LF 175,423 10.07 /LF 402,607 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 40,560.00 LF 243.360 17,332 3,271 ---0.51 /LF 20,603 1.19 /LF 48,126 Pullstring 1,320.00 lf 7.920 564 65 ---0.48 /lf 629 1.12 /lf 1,475 Shielded PLTC / Inst Cable 1 Pair #16 10,920.00 LF 218.400 15,554 4,914 ---1.87 /LF 20,468 4.35 /LF 47,529 Termination Labor Only - # 16 - #14 480.00 E 48.000 3,419 ----7.12 /E 3,419 16.83 /E 8,077 Control Wire Testing 207.00 E 20.700 1,474 ----7.12 /E 1,474 16.83 /E 3,483 Wire Markers 480.00 E 4.800 342 24 ---0.76 /E 366 1.79 /E 860 26.15.01.00 Process Electrical, Wire/Cable 51,480.00 LF 543.180 38,685 8,274 0.91 /LF 46,959 2.13 /LF 109,551 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"1,200.00 lf 105.600 7,521 1,873 ---7.83 /lf 9,393 18.23 /lf 21,877 GRC Elbow 3/4"36.00 E 9.000 641 358 ---27.74 /E 999 63.86 /E 2,299 GRC Couplng 3/4"36.00 E 1.800 128 89 ---6.05 /E 218 13.86 /E 499 Rigid Conduit Hub 3/4"24.00 E 7.440 530 310 ---35.01 /E 840 80.52 /E 1,932 Unistrut Straps 3/4"156.00 E 4.680 333 288 ---3.98 /E 621 9.10 /E 1,419 Unistrut Conduit Hanger Allowance 3/4"156.00 E 6.240 444 156 ---3.85 /E 600 8.92 /E 1,392 PVC Coated GRC @ Level 2 3/4"12,500.00 LF 1,308.125 93,163 79,203 ---13.79 /LF 172,366 31.51 /LF 393,837 PVC Coated 90 Ell 3/4"150.00 E 45.000 3,205 3,268 ---43.15 /E 6,473 98.27 /E 14,740 PVC Coated Coupling 3/4"1,400.00 E 84.000 5,982 7,644 ---9.73 /E 13,626 22.07 /E 30,899 PVC Coated Conduit Hub 3/4"100.00 E 40.000 2,849 3,986 ---68.35 /E 6,835 154.73 /E 15,473 PVC Coated TB Condulet 3/4"50.00 E 25.000 1,780 3,366 ---102.92 /E 5,146 231.77 /E 11,588 PVC Coated Unistrut Straps 3/4"1,600.00 E 80.000 5,698 11,906 ---11.00 /E 17,603 24.73 /E 39,574 PVC Coated Unistrut Conduit Hanger Allowance 3/4"1,600.00 E 96.000 6,837 4,784 ---7.26 /E 11,621 16.65 /E 26,647 EF Sealtite Flex 3/4"50.00 lf 1.500 107 124 ---4.61 /lf 230 10.47 /lf 523 PVC Coated LT Connector Straight 3/4"100.00 E 10.000 712 2,312 ---30.24 /E 3,024 67.54 /E 6,754 26.15.02.00 Process Electrical, Conduit 12,500.00 LF 1,824.385 129,931 119,665 19.97 /LF 249,596 45.56 /LF 569,455 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 2,367.565 168,616 127,940 296,555.33 /LS 296,555 679,006.23 /LS 679,006 26.15 Process Electrical 1.00 LS 3,846.768 273,963 198,016 471,978.63 /LS 471,979 1,081,613.27 /LS 1,081,613 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 3,060.00 LF 30.600 2,179 464 ---0.86 /LF 2,643 2.02 /LF 6,167 THHN-THWN Copper Stranded 1/C # 10 750.00 LF 7.500 534 143 ---0.90 /LF 677 2.10 /LF 1,575 26.15.01.00 Process Electrical, Wire/Cable 3,810.00 LF 38.100 2,713 607 0.87 /LF 3,320 2.03 /LF 7,742 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"4.00 E 1.200 85 69 ---38.66 /E 155 88.41 /E 354 PVC Coated GRC @ Level 1 3/4"1,100.00 LF 92.345 6,577 6,970 ---12.32 /LF 13,547 28.02 /LF 30,826 PVC Coated Conduit Hub 3/4"36.00 E 14.400 1,026 1,435 ---68.35 /E 2,461 154.73 /E 5,570 PVC Coated LB Condulet 3/4"17.00 E 7.650 545 877 ---83.65 /E 1,422 188.90 /E 3,211 PVC Coated T Condulet 3/4"21.00 E 10.500 748 1,414 ---102.92 /E 2,161 231.77 /E 4,867 PVC Coated Unistrut Straps 3/4"141.00 E 7.050 502 1,049 ---11.00 /E 1,551 24.73 /E 3,487 PVC Coated Unistrut Conduit Hanger Allowance 3/4"141.00 E 8.460 603 422 ---7.26 /E 1,024 16.65 /E 2,348 Weatherproof Plate 1 Gang Switch 4.00 E 0.320 23 12 ---8.65 /E 35 19.94 /E 80 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 94 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit 1,100.00 LF 141.925 10,108 12,247 20.32 /LF 22,355 46.13 /LF 50,744 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 4.00 E 0.600 43 16 ---14.71 /E 59 34.08 /E 136 Lighting Fixture TYPE 6 Area LED 13.00 EA 26.000 1,878 15,990 ---1,374.50 /EA 17,868 3,039.13 /EA 39,509 Light poles w/ anchor base, aluminum, to 20' high 13.00 ea 89.655 6,480 13,650 -435 -1,581.93 /ea 20,565 3,562.34 /ea 46,310 26.20.03.00 Facility Electrical, Lighting 13.00 EA 116.255 8,401 29,656 435 2,960.95 /EA 38,492 6,611.96 /EA 85,955 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 296.280 21,222 42,510 435 64,167.46 /LS 64,167 144,441.22 /LS 144,441 26.20 Facility Electrical 1.00 LS 296.280 21,222 42,510 435 64,167.46 /LS 64,167 144,441.22 /LS 144,441 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 12.00 EA 30.968 2,237 1,584 ---318.45 /EA 3,821 730.04 /EA 8,761 26.25.09.99 Electrical Equipment, Safety Switches - General 12.00 EA 30.968 2,237 1,584 318.45 /EA 3,821 730.04 /EA 8,761 26.25.01.0001 Electrical Equipment 1.00 LS 30.968 2,237 1,584 3,821.36 /LS 3,821 8,760.52 /LS 8,761 26.25 Electrical Equipment 1.00 LS 30.968 2,237 1,584 3,821.36 /LS 3,821 8,760.52 /LS 8,761 26.0 Electrical Work 1.00 LS 4,174.015 297,422 242,110 435 539,967.45 /LS 539,967 1,234,815.01 /LS 1,234,815 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 2,400.00 LF 42.000 2,991 936 ---1.64 /LF 3,927 3.06 /LF 7,353 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)28.00 E 7.000 499 122 ---22.16 /E 620 41.64 /E 1,166 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 14.00 E 0.840 60 75 ---9.62 /E 135 17.50 /E 245 Outlet Box 2.00 E 0.500 36 20 ---27.81 /E 56 51.50 /E 103 Face Plate, 1 Port 2.00 E 0.500 36 30 ---32.81 /E 66 60.20 /E 120 4 Pair UTP Certification with Documentation 14.00 E 8.820 628 ---44.87 /E 628 85.82 /E 1,202 UTP Cable Supports 140.00 E 7.000 499 70 ---4.06 /E 569 7.68 /E 1,076 27.30.01.00 Communications Systems 2,400.00 LF 66.660 4,747 1,253 2.50 /LF 6,000 4.69 /LF 11,265 27.30.01.0002 Network, DATA CAT 6 1.00 LS 66.660 4,747 1,253 6,000.15 /LS 6,000 11,264.57 /LS 11,265 27.00 Communications 1.00 LS 66.660 4,747 1,253 6,000.15 /LS 6,000 11,264.57 /LS 11,265 27.0 Communications 1.00 LS 66.660 4,747 1,253 6,000.15 /LS 6,000 11,264.57 /LS 11,265 31.0 Earthwork 31.15 Site Preparation 31.15.02.0010 Dewatering Allowance 31.15.02.00 Site Preparation, Dewatering Dewatering Allowance 1.00 LS 210,000 -210,000.00 /LS 210,000 370,811.70 /LS 370,812 31.15.02.00 Site Preparation, Dewatering 1.00 LS 210,000 210,000.00 /LS 210,000 370,811.70 /LS 370,812 31.15.02.0010 Dewatering Allowance 1.00 LS 210,000 210,000.00 /LS 210,000 370,811.70 /LS 370,812 31.15 Site Preparation 1.00 LS 210,000 210,000.00 /LS 210,000 370,811.70 /LS 370,812 31.25 Earthworks, Structural 31.25.01.35.0010 Structural Excavation and Backfill 31.25.01.00 Earthworks, Structural, Excavation Excavating, bulk bank measure, 3 C.Y. capacity = 260 C.Y./hour, backhoe, hydraulic, crawler mounted, excluding truck loading 13,000.00 CY 99.970 6,171 --10,300 -1.27 /CY 16,471 2.61 /CY 33,950 Backfill, bulk, 6" to 12" lifts, dozer backfilling, compaction with vibrating roller 5,400.00 ecy 81.000 5,093 --8,586 -2.53 /ecy 13,680 5.22 /ecy 28,199 Hauling, excavated or borrow material, loose cubic yards, 5 mile round trip , 1 loads/hour, 12 C.Y. truck, highway haulers, excludes loading 6,600.00 lcy 676.896 40,354 --34,446 -11.33 /lcy 74,800 23.22 /lcy 153,224 31.25.01.00 Earthworks, Structural, Excavation 13,000.00 CY 857.866 51,618 53,332 8.07 /CY 104,950 16.57 /CY 215,373 31.25.01.35.0010 Structural Excavation and Backfill 13,000.00 CY 857.866 51,618 53,332 8.07 /CY 104,950 16.57 /CY 215,373 31.25 Earthworks, Structural 13,000.00 CY 857.866 51,618 53,332 8.07 /CY 104,950 16.57 /CY 215,373 31.0 Earthwork 1.00 LS 857.866 51,618 210,000 53,332 314,949.95 /LS 314,950 586,185.03 /LS 586,185 33.0 Utilities 33.05 Buried Process Piping 33.00.04.RAS24 24" RAS - Return Activated Sludge 33.00.04.24 Buried Pipe, Ductile Iron, 24" 24" pipe, DI, RJ, excav/bkfill included, 350#15.00 LF 8.400 619 2,374 -375 -224.52 /LF 3,368 404.56 /LF 6,068 24" DI, RJ, Ell, 90 2.00 ea 9.940 733 6,769 -444 -3,972.52 /ea 7,945 7,042.05 /ea 14,084 Megalugs for DI Pipe w/ Accessories, 24"4.00 ea 8.000 597 1,882 -302 -695.27 /ea 2,781 1,255.98 /ea 5,024 Polywrap, 24" pipe 15.00 lf -17 ---1.11 /lf 17 1.93 /lf 29 Pipe Marking, ID Tape 15.00 lf 0.150 12 2 ---0.90 /lf 14 1.70 /lf 26 33.00.04.24 Buried Pipe, Ductile Iron, 24"15.00 LF 26.490 1,960 11,043 1,120 941.60 /LF 14,124 1,682.06 /LF 25,231 33.00.04.RAS24 24" RAS - Return Activated Sludge 15.00 LF 26.490 1,960 11,043 1,120 941.60 /LF 14,124 1,682.06 /LF 25,231 33.00.04.TD10 10" TD - Tank Drain 33.00.04.10 Buried Pipe, Ductile Iron, 10" 10" pipe, DI, RJ, excav/bkfill included, 350#80.00 LF 38.400 2,866 3,159 -1,450 -93.43 /LF 7,475 173.43 /LF 13,874 10" DI, RJ, Ell, 45 5.00 ea 12.600 940 2,610 -476 -805.15 /ea 4,026 1,458.98 /ea 7,295 10" DI, RJ, wye 1.00 ea 3.780 282 1,195 -143 -1,619.56 /ea 1,620 2,906.37 /ea 2,906 Megalugs for DI Pipe w/ Accessories, 10"13.00 ea 13.000 970 1,182 -491 -203.28 /ea 2,643 376.35 /ea 4,893 Polywrap, 10" pipe 80.00 lf -38 ---0.48 /lf 38 0.84 /lf 67 Pipe Marking, ID Tape 80.00 lf 0.800 62 10 ---0.90 /lf 72 1.70 /lf 136 33.00.04.10 Buried Pipe, Ductile Iron, 10"80.00 LF 68.580 5,120 8,194 2,559 198.41 /LF 15,873 364.64 /LF 29,171 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 95 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.TD10 10" TD - Tank Drain 80.00 LF 68.580 5,120 8,194 2,559 198.41 /LF 15,873 364.64 /LF 29,171 33.05 Buried Process Piping 95.00 LF 95.070 7,081 19,237 3,679 315.76 /LF 29,997 572.65 /LF 54,402 33.0 Utilities 95.00 LF 95.070 7,081 19,237 3,679 315.76 /LF 29,997 572.65 /LF 54,402 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.RAS24 24" RAS - Return Activated Sludge 40.10.01.24 Process Pipe, Ductile Iron, 24" Paint process pipe and fittings, subcontracted, priced per LF, 24" dia.225.00 lf --7,088 --31.50 /lf 7,088 52.47 /lf 11,806 FURNISH 24" DI pipe 171.00 LF 29,713 ---173.76 /LF 29,713 302.91 /LF 51,798 Install 24" DI, flanged, spool <= 10'8.00 ea 95.840 7,326 ---915.76 /ea 7,326 1,751.65 /ea 14,013 FURNISH 24" DI flange 16.00 ea 7,536 ---470.99 /ea 7,536 821.06 /ea 13,137 24" DI, FL, Ell, 90 2.00 ea 23.960 1,832 4,102 ---2,966.87 /ea 5,934 5,327.28 /ea 10,655 Wall Pipe, DI, FLxFL, 24"3.00 ea 12.000 917 6,296 ---2,404.29 /ea 7,213 4,243.15 /ea 12,729 Wall Pipe, DI, FLxMJ, 24"6.00 ea 24.000 1,835 12,591 ---2,404.29 /ea 14,426 4,243.15 /ea 25,459 Wall Pipe, DI, FLxPE, 24"2.00 ea 8.000 612 3,255 ---1,933.37 /ea 3,867 3,422.22 /ea 6,844 Pipe stand support, CS, 24"16.00 ea 64.000 4,892 18,192 ---1,442.76 /ea 23,084 2,566.95 /ea 41,071 24" Bolt & Gasket Kits, CS, 150#17.00 ea 78.200 5,978 1,802 ---457.63 /ea 7,780 857.37 /ea 14,575 40.10.01.24 Process Pipe, Ductile Iron, 24"171.00 LF 306.000 23,391 83,487 7,088 666.46 /LF 113,965 1,181.80 /LF 202,088 40.10.01.RAS24 24" RAS - Return Activated Sludge 171.00 LF 306.000 23,391 83,487 7,088 666.46 /LF 113,965 1,181.80 /LF 202,088 40.10.03.ALP02 02" ALP - Low Pressure Air 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2" 2" SS pipe, sched. 40, 304, T&C 203.00 LF 16.240 1,241 948 ---10.79 /LF 2,189 19.84 /LF 4,027 2" SS, 304, #150, Ell, 90 20.00 ea 19.600 1,498 312 ---90.51 /ea 1,810 170.49 /ea 3,410 2" SS, 304, #150, tee 1.00 ea 1.460 112 20 ---131.30 /ea 131 247.80 /ea 248 2" SS, 304, #150, coupling 10.00 ea 9.800 749 157 ---90.61 /ea 906 170.66 /ea 1,707 2" SS, 304, #150, union 5.00 ea 4.900 375 258 ---126.51 /ea 633 233.24 /ea 1,166 Wall Sleeve, stainless steel, 12" long , 2"-21/2"6.00 ea 6.000 459 343 ---133.64 /ea 802 245.93 /ea 1,476 Link Seal set, 2"-21/2"12.00 ea 6.000 459 330 ---65.72 /ea 789 121.05 /ea 1,453 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2"203.00 LF 64.000 4,892 2,368 35.76 /LF 7,260 66.43 /LF 13,486 40.20.04.02 Ball Valves, 1-1/4" to 2" Install ball valve, threaded, 2"5.00 ea 4.600 352 ----70.33 /ea 352 134.52 /ea 673 FURNISH Ball valve, bronze, threaded, 150#, lever operator, 2"5.00 EA -750 ---150.00 /EA 750 261.49 /EA 1,307 40.20.04.02 Ball Valves, 1-1/4" to 2"5.00 EA 4.600 352 750 220.33 /EA 1,102 396.01 /EA 1,980 40.20.17.02 Control Valves, 2" Install Control Valve, 2" (80mm)4.00 ea 12.000 917 ----229.32 /ea 917 438.64 /ea 1,755 FURNISH Control Valve, 2" (80mm)4.00 EA -1,000 ---250.00 /EA 1,000 435.82 /EA 1,743 40.20.17.02 Control Valves, 2"4.00 EA 12.000 917 1,000 479.32 /EA 1,917 874.46 /EA 3,498 40.20.19.02 Flow Meter, 2" to 2-1/2" Install magnetic flow meter, (material FBO), 2"2.00 EA 4.000 306 ----152.88 /EA 306 292.42 /EA 585 40.20.19.02 Flow Meter, 2" to 2-1/2"2.00 EA 4.000 306 152.88 /EA 306 292.42 /EA 585 40.10.03.ALP02 02" ALP - Low Pressure Air 203.00 LF 84.600 6,467 4,118 52.14 /LF 10,585 96.30 /LF 19,548 40.10.03.ALP04 04" ALP - Low Pressure Air 40.10.03.04 Process Pipe, Stainless Steel, 4" 4" SS pipe, sched. 40, 316, T&C 29.00 LF 4.930 377 464 ---29.00 /LF 841 52.75 /LF 1,530 4" SS, 316, #150, coupling 1.00 ea 2.540 194 92 ---286.16 /ea 286 531.76 /ea 532 4" SS, 316, #150, flange 8.00 ea 14.720 1,125 522 ---205.85 /ea 1,647 382.70 /ea 3,062 4" Bolt & Gasket Kits, SS 8.00 ea 8.800 673 192 ---108.09 /ea 865 202.67 /ea 1,621 40.10.03.04 Process Pipe, Stainless Steel, 4"29.00 LF 30.990 2,369 1,270 125.47 /LF 3,639 232.57 /LF 6,744 40.20.17.04 Control Valves, 4" Install Control Valve, 4" (100mm)4.00 ea 12.000 917 ----229.32 /ea 917 438.64 /ea 1,755 FURNISH Control Valve, 4" (100mm)4.00 EA -2,000 ---500.00 /EA 2,000 871.64 /EA 3,487 40.20.17.04 Control Valves, 4"4.00 EA 12.000 917 2,000 729.32 /EA 2,917 1,310.28 /EA 5,241 40.10.03.ALP04 04" ALP - Low Pressure Air 29.00 LF 42.990 3,286 3,270 226.06 /LF 6,556 413.29 /LF 11,986 40.10.03.ALP06 06" ALP - Low Pressure Air 40.10.03.06 Process Pipe, Stainless Steel, 6" 6" SS pipe, sched. 5, 304, butt-weld 118.00 LF 34.220 2,616 3,682 ---53.37 /LF 6,297 96.79 /LF 11,421 6" SS, 304, Sched 5, Ell, 90 8.00 ea 56.160 4,293 323 ---576.94 /ea 4,615 1,096.71 /ea 8,774 6" SS, 304, Sched 5, reducer 8.00 ea 55.040 4,207 104 ---538.87 /ea 4,311 1,028.55 /ea 8,228 6" weld-neck flange, SS, 304L 2.00 ea -112 ---56.00 /ea 112 97.63 /ea 195 6" slip-on flange, SS, 304L 20.00 ea -1,036 ---51.80 /ea 1,036 90.30 /ea 1,806 6" butt-weld, SS, Sched 40 44.00 ea 70.400 5,036 251 -125 -123.00 /ea 5,412 234.52 /ea 10,319 6" cut and bevel pipe, SS, Sched 40 16.00 ea 5.280 378 46 -9 -27.05 /ea 433 51.30 /ea 821 Pipe stand support, SS, 6"8.00 ea 10.000 764 872 ---204.55 /ea 1,636 372.79 /ea 2,982 6" Bolt & Gasket Kits, SS 20.00 ea 24.000 1,835 600 ---121.73 /ea 2,435 227.75 /ea 4,555 Wall Sleeve, stainless steel, 12" long , 6"4.00 ea 4.800 367 334 ---175.33 /ea 701 321.20 /ea 1,285 Link Seal set, 6"8.00 ea 8.000 612 504 ---139.44 /ea 1,116 256.04 /ea 2,048 40.10.03.06 Process Pipe, Stainless Steel, 6"118.00 LF 267.900 20,107 7,863 134 238.17 /LF 28,105 444.37 /LF 52,435 40.20.06.06 Butterfly Valves, 6" Install butterfly valve, Flgd, fab. steel, 6"4.00 ea 8.000 612 ----152.88 /ea 612 292.43 /ea 1,170 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 6"4.00 EA -2,134 ---533.60 /EA 2,134 930.21 /EA 3,721 40.20.06.06 Butterfly Valves, 6"4.00 EA 8.000 612 2,134 686.48 /EA 2,746 1,222.64 /EA 4,891 40.20.17.06 Control Valves, 6" Install Control Valve, 6" (150mm)4.00 ea 16.000 1,223 ----305.77 /ea 1,223 584.86 /ea 2,339 FURNISH Control Valve, 6" (150mm)4.00 EA -3,000 ---750.00 /EA 3,000 1,307.45 /EA 5,230 40.20.17.06 Control Valves, 6"4.00 EA 16.000 1,223 3,000 1,055.77 /EA 4,223 1,892.31 /EA 7,569 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 96 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.03.ALP06 06" ALP - Low Pressure Air 118.00 LF 291.900 21,941 12,998 134 297.23 /LF 35,074 549.96 /LF 64,895 40.10.03.ALP08 08" ALP - Low Pressure Air 40.10.03.08 Process Pipe, Stainless Steel, 8" 8" SS pipe, sched. 5, 304, butt-weld 100.00 LF 36.000 2,752 4,040 ---67.92 /LF 6,792 123.07 /LF 12,307 8" SS, 304, Sched 5, Ell, 90 12.00 ea 103.920 7,944 691 ---719.58 /ea 8,635 1,366.63 /ea 16,400 8" SS, 304, Sched 5, tee 1.00 ea 13.070 999 65 ---1,063.88 /ea 1,064 2,023.98 /ea 2,024 8" SS, 304, Sched 5, reducer 10.00 ea 74.900 5,725 162 ---588.74 /ea 5,887 1,123.38 /ea 11,234 8" weld-neck flange, SS, 304L 4.00 ea -322 ---80.50 /ea 322 140.34 /ea 561 8" slip-on flange, SS, 304L 12.00 ea -890 ---74.20 /ea 890 129.35 /ea 1,552 8" butt-weld, SS, Sched 40 40.00 ea 83.200 5,951 286 -148 -159.62 /ea 6,385 304.39 /ea 12,175 8" cut and bevel pipe, SS, Sched 40 13.00 ea 5.980 428 46 -11 -37.29 /ea 485 70.79 /ea 920 Pipe stand support, SS, 8"3.00 ea 3.750 287 342 ---209.55 /ea 629 381.50 /ea 1,145 8" Bolt & Gasket Kits, SS 12.00 ea 14.400 1,101 384 ---123.73 /ea 1,485 231.24 /ea 2,775 Wall Sleeve, stainless steel, 12" long, 8"4.00 ea 6.000 459 1,200 ---414.66 /ea 1,659 742.31 /ea 2,969 Link Seal set, 8"8.00 ea 9.600 734 640 ---171.73 /ea 1,374 314.92 /ea 2,519 40.10.03.08 Process Pipe, Stainless Steel, 8"100.00 LF 350.820 26,379 9,068 158 356.06 /LF 35,606 665.81 /LF 66,581 40.20.06.08 Butterfly Valves, 8" Install butterfly valve, Flgd, fab. steel, 8"4.00 ea 10.000 764 ----191.10 /ea 764 365.54 /ea 1,462 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 8"4.00 EA -2,668 ---667.00 /EA 2,668 1,162.76 /EA 4,651 40.20.06.08 Butterfly Valves, 8"4.00 EA 10.000 764 2,668 858.10 /EA 3,432 1,528.30 /EA 6,113 40.10.03.ALP08 08" ALP - Low Pressure Air 100.00 LF 360.820 27,143 11,736 158 390.38 /LF 39,038 726.94 /LF 72,694 40.10.03.ALP16 16" ALP - Air Low Pressure 40.10.03.16 Process Pipe, Stainless Steel, 16" 16" SS pipe, sched. 5, 304, butt-weld 36.00 LF 26.640 2,036 4,118 ---170.97 /LF 6,155 307.63 /LF 11,075 16" SS, 304, Sched 5, reducer 1.00 ea 18.380 1,405 110 ---1,514.79 /ea 1,515 2,878.84 /ea 2,879 16" butt-weld, SS, Sched 10 1.00 ea 5.280 378 12 -9 -398.78 /ea 399 761.51 /ea 762 16" cut and bevel pipe, SS, Sched 10 2.00 ea 2.180 156 12 -4 -85.77 /ea 172 163.21 /ea 326 Pipe stand support, SS, 16"2.00 ea 4.000 306 332 ---318.88 /ea 638 581.80 /ea 1,164 40.10.03.16 Process Pipe, Stainless Steel, 16"36.00 LF 56.480 4,281 4,584 13 246.60 /LF 8,878 450.14 /LF 16,205 40.10.03.ALP16 16" ALP - Air Low Pressure 36.00 LF 56.480 4,281 4,584 13 246.60 /LF 8,878 450.14 /LF 16,205 40.10.03.ALP20 20" ALP - Low Pressure Air 40.10.03.20 Process Pipe, Stainless Steel, 20" 20" SS pipe, sched. 5, 304, butt-weld 39.00 LF 34.320 2,623 6,926 ---244.87 /LF 9,550 438.27 /LF 17,093 20" SS, 304, Sched 5, Ell, 45 1.00 ea 24.820 1,897 288 ---2,185.27 /ea 2,185 4,131.11 /ea 4,131 20" SS, 304, Sched 5, reducer 1.00 ea 23.560 1,801 230 ---2,030.63 /ea 2,031 3,845.20 /ea 3,845 20" slip-on flange, SS, 304L 7.00 ea -2,484 ---354.90 /ea 2,484 618.69 /ea 4,331 20" rubber expansion joint 1.00 ea 4.000 306 2,821 ---3,126.99 /ea 3,127 5,503.02 /ea 5,503 20" butt-weld, SS, Sched 10 11.00 ea 82.720 5,917 158 -147 -565.61 /ea 6,222 1,080.49 /ea 11,885 20" cut and bevel pipe, SS, Sched 10 4.00 ea 9.200 658 29 -16 -175.78 /ea 703 335.32 /ea 1,341 Pipe stand support, SS, 20"2.00 ea 5.000 382 640 ---511.11 /ea 1,022 923.38 /ea 1,847 20" Bolt & Gasket Kits, SS 6.00 ea 24.600 1,880 1,920 ---633.41 /ea 3,800 1,157.33 /ea 6,944 40.10.03.20 Process Pipe, Stainless Steel, 20"39.00 LF 208.220 15,465 15,496 163 798.07 /LF 31,125 1,459.49 /LF 56,920 40.20.06.20 Butterfly Valves, 20" Install butterfly valve, Flgd, fab. steel, 20"2.00 ea 15.400 1,177 ----588.60 /ea 1,177 1,125.85 /ea 2,252 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 20"2.00 EA -5,336 ---2,668.00 /EA 5,336 4,651.04 /EA 9,302 40.20.06.20 Butterfly Valves, 20"2.00 EA 15.400 1,177 5,336 3,256.60 /EA 6,513 5,776.89 /EA 11,554 40.10.03.ALP20 20" ALP - Low Pressure Air 39.00 LF 223.620 16,642 20,832 163 965.07 /LF 37,638 1,755.74 /LF 68,474 40.10.03.ALP24 24" ALP - Low Pressure Air 40.10.03.24 Process Pipe, Stainless Steel, 24" 24" SS pipe, sched. 5, 304, butt-weld 22.00 LF 21.780 1,665 5,324 ---317.68 /LF 6,989 566.62 /LF 12,466 24" SS, 304, Sched 5, Ell, 45 2.00 ea 60.340 4,612 961 ---2,786.83 /ea 5,574 5,249.09 /ea 10,498 24" SS, 304, Sched 5, red. tee 1.00 ea 42.750 3,268 740 ---4,008.01 /ea 4,008 7,540.95 /ea 7,541 24" slip-on flange, SS, 304L 1.00 ea -599 ---598.50 /ea 599 1,043.34 /ea 1,043 24" rubber expansion joint 1.00 ea 5.000 382 3,007 ---3,389.34 /ea 3,389 5,973.32 /ea 5,973 24" butt-weld, SS, Sched 10 6.00 ea 63.840 4,566 102 -113 -797.06 /ea 4,782 1,523.16 /ea 9,139 24" cut and bevel pipe, SS, Sched 10 2.00 ea 6.960 498 17 -12 -263.65 /ea 527 503.32 /ea 1,007 Pipe stand support, SS, 24"2.00 ea 5.000 382 700 ---541.11 /ea 1,082 975.70 /ea 1,951 24" Bolt & Gasket Kits, SS 1.00 ea 4.600 352 424 ---775.63 /ea 776 1,411.73 /ea 1,412 40.10.03.24 Process Pipe, Stainless Steel, 24"22.00 LF 210.270 15,726 11,875 126 1,260.27 /LF 27,726 2,319.55 /LF 51,030 40.10.03.ALP24 24" ALP - Low Pressure Air 22.00 LF 210.270 15,726 11,875 126 1,260.27 /LF 27,726 2,319.55 /LF 51,030 40.10.03.ML16 16" ML - Mixed Liquor 40.10.03.16 Process Pipe, Stainless Steel, 16" 16" SS pipe, sched. 5, 304, butt-weld 525.00 LF 388.500 29,697 60,060 ---170.97 /LF 89,757 307.63 /LF 161,505 16" SS, 304, Sched 5, Ell, 90 10.00 ea 201.600 15,411 3,229 ---1,863.97 /ea 18,640 3,510.61 /ea 35,106 16" slip-on flange, SS, 304L 28.00 ea -8,487 ---303.10 /ea 8,487 528.39 /ea 14,795 16" rubber expansion joint 4.00 ea 10.800 826 8,600 ---2,356.49 /ea 9,426 4,142.98 /ea 16,572 24" SS, 304, Sched 5, reducer 4.00 ea 109.680 8,384 1,259 ---2,410.65 /ea 9,643 4,557.70 /ea 18,231 24" slip-on flange, SS, 304L 4.00 ea -2,394 ---598.50 /ea 2,394 1,043.35 /ea 4,173 16" butt-weld, SS, Sched 10 50.00 ea 264.000 18,884 586 -469 -398.78 /ea 19,939 761.51 /ea 38,075 24" butt-weld, SS, Sched 10 4.00 ea 42.560 3,044 68 -76 -797.06 /ea 3,188 1,523.16 /ea 6,093 16" cut and bevel pipe, SS, Sched 10 22.00 ea 23.980 1,715 129 -43 -85.76 /ea 1,887 163.20 /ea 3,590 Wall Pipe, SS, Super Duplex, Sch. 5, FLxFL, 16"2.00 ea 6.000 459 5,731 ---3,094.78 /ea 6,190 5,433.90 /ea 10,868 Wall Pipe, SS, Super Duplex, Sch. 5, FLxFL, 24"4.00 ea 16.000 1,223 23,478 ---6,175.27 /ea 24,701 10,816.98 /ea 43,268 Pipe stand support, SS, 16"46.00 ea 92.000 7,033 7,636 ---318.88 /ea 14,669 581.81 /ea 26,763 16" Bolt & Gasket Kits, SS 28.00 ea 95.200 7,277 5,264 ---447.90 /ea 12,541 824.86 /ea 23,096 24" Bolt & Gasket Kits, SS 8.00 ea 36.800 2,813 3,392 ---775.63 /ea 6,205 1,411.73 /ea 11,294 Wall Sleeve, stainless steel, 12" long, 16"20.00 ea 50.000 3,822 10,680 ---725.10 /ea 14,502 1,296.44 /ea 25,929 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 97 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.03.16 Process Pipe, Stainless Steel, 16"525.00 LF 1,337.120 100,588 140,993 587 461.27 /LF 242,168 836.87 /LF 439,358 40.20.09.16 Flap Valves, 16" FURNISH Flap valve, iron body, Flgd, 16"4.00 EA -4,500 ---1,125.00 /EA 4,500 1,961.18 /EA 7,845 Install Flap valve, iron body, Flgd, 16"4.00 ea 24.000 1,835 ----458.65 /ea 1,835 877.28 /ea 3,509 40.20.09.16 Flap Valves, 16"4.00 EA 24.000 1,835 4,500 1,583.65 /EA 6,335 2,838.46 /EA 11,354 40.10.03.ML16 16" ML - Mixed Liquor 525.00 LF 1,361.120 102,422 145,493 587 473.34 /LF 248,502 858.50 /LF 450,712 40.00 Exposed Process Pipe 1,243.00 LF 2,937.800 221,300 298,392 7,088 1,182 424.75 /LF 527,961 770.42 /LF 957,632 40.30 Water Control Gates 40.20.16.0010 Drain Valves 40.20.16.10 Mud Drain Valves, 10" FURNISH Mud Drain valve, iron body, Flgd, Nut, 10"2.00 EA -1,250 ---625.00 /EA 1,250 1,089.55 /EA 2,179 Install Mud Drain valve, iron body, Flgd, Nut, 10"2.00 ea 7.000 535 ----267.55 /ea 535 511.75 /ea 1,023 40.20.16.10 Mud Drain Valves, 10"2.00 EA 7.000 535 1,250 892.55 /EA 1,785 1,601.30 /EA 3,203 40.20.16.0010 Drain Valves 2.00 EA 7.000 535 1,250 892.55 /EA 1,785 1,601.30 /EA 3,203 40.30.03.0024 Motorized Slide Gate 40.30.03.99 Slide or Weir Gate, Rectangular, >96" 144" Wide Slide Gate, Aluminum - FURNISH 2.00 EA ---31,000 15,500.00 /EA 31,000 25,819.44 /EA 51,639 144" Wide Slide Gate - Installation 2.00 ea 288.000 18,555 ----9,277.63 /ea 18,555 17,745.97 /ea 35,492 Add for Electric Motor Operator - FURNISH 2.00 ea -10,000 ---5,000.00 /ea 10,000 8,716.36 /ea 17,433 Add for Electric Motor Operator - Installation 2.00 ea 6.000 387 ----193.29 /ea 387 369.70 /ea 739 40.30.03.99 Slide or Weir Gate, Rectangular, >96"2.00 EA 294.000 18,942 10,000 31,000 29,970.92 /EA 59,942 52,651.46 /EA 105,303 40.30.03.0024 Motorized Slide Gate 2.00 EA 294.000 18,942 10,000 31,000 29,970.92 /EA 59,942 52,651.46 /EA 105,303 40.30 Water Control Gates 4.00 EA 301.000 19,477 11,250 31,000 15,431.73 /EA 61,727 27,126.38 /EA 108,506 40.0 Process Pipe 1,243.00 LF 3,238.800 240,777 309,642 7,088 1,182 31,000 474.41 /LF 589,688 857.71 /LF 1,066,137 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.01 I&C, Analyzers / Analyzers Transmitters AE - Analyzer Sensor - NO3, 4xDO, NH3 2.00 ea 4.000 285 100 ---192.44 /ea 385 446.22 /ea 892 AE - Analyzer Sensor - Dissolved Oxygen (LDO)8.00 ea 16.000 1,140 400 ---192.44 /ea 1,540 446.21 /ea 3,570 AE - Analyzer Sensor - Nitrate 2.00 ea 4.000 285 100 ---192.44 /ea 385 446.23 /ea 892 AE - Analyzer Sensor - Ammonia 2.00 ea 4.000 285 100 ---192.44 /ea 385 446.22 /ea 892 AIT - Analyzer Transmitte A00, Common NO3, 4xDO, NH3 2.00 EA 5.000 356 7,000 --3,678.05 /EA 7,356 8,097.14 /EA 16,194 AIT - Analyzer - w/Sensor A20 Dissolved Oxygen (LDO)8.00 EA 20.000 1,424 28,000 --3,678.05 /EA 29,424 8,097.13 /EA 64,777 AIT - Analyzer - w/Sensor A47 Nitrate 2.00 EA 5.000 356 7,000 --3,678.05 /EA 7,356 8,097.14 /EA 16,194 AIT - Analyzer - w/Sensor A57 Ammonia 2.00 EA 5.000 356 7,000 --3,678.05 /EA 7,356 8,097.13 /EA 16,194 40.90.01.01 I&C, Analyzers / Analyzers Transmitters 14.00 EA 63.000 4,487 49,700 3,870.49 /EA 54,187 8,543.35 /EA 119,607 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG FIT - Flow Transmitter F51, Thermal Mass Air Flow 10.00 EA 15.000 1,068 9,950 ---1,101.83 /EA 11,018 2,434.72 /EA 24,347 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG 10.00 EA 15.000 1,068 9,950 1,101.83 /EA 11,018 2,434.72 /EA 24,347 40.90.01.27 I&C, Control Stations CS - Control Station 4.00 EA 8.000 570 3,000 ---892.44 /EA 3,570 1,981.50 /EA 7,926 40.90.01.27 I&C, Control Stations 4.00 EA 8.000 570 3,000 892.44 /EA 3,570 1,981.50 /EA 7,926 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 14.00 ea 7.000 499 1,154 ---118.01 /ea 1,652 264.86 /ea 3,708 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 7.000 499 1,154 1,652.13 /LS 1,652 3,708.08 /LS 3,708 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 14.00 ea 17.500 1,246 1,050 ---164.02 /ea 2,296 374.84 /ea 5,248 Instrument Stand-Double, SS 14.00 ea 21.000 1,496 1,400 ---206.83 /ea 2,896 471.74 /ea 6,604 40.90.03.01 I&C, Panels & Stands 1.00 LS 38.500 2,742 2,450 5,191.93 /LS 5,192 11,852.04 /LS 11,852 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 4.00 ea 2.000 142 ---35.61 /ea 142 84.14 /ea 337 Field Calibration - Average 24.00 ea 72.000 5,128 ---213.66 /ea 5,128 504.82 /ea 12,116 Pre-Operation Check 28.00 ea 7.000 499 ---17.81 /ea 499 42.07 /ea 1,178 Startup - Stand-By (Manhours)28.00 ea 2.800 199 ---7.12 /ea 199 16.83 /ea 471 Loop Check - Average 28.00 ea 14.000 997 ---35.61 /ea 997 84.14 /ea 2,356 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 97.800 6,965 6,965.22 /LS 6,965 16,457.21 /LS 16,457 40.90.99.01 I&C, Other Receive & Store Instrument 28.00 ea 9.800 698 0 ---24.94 /ea 698 58.92 /ea 1,650 Identification Tag - SS 28.00 ea 7.000 499 420 ---32.81 /ea 919 74.97 /ea 2,099 40.90.99.01 I&C, Other 1.00 LS 16.800 1,196 420 1,616.76 /LS 1,617 3,748.82 /LS 3,749 40.90.01.001 Instrumentation & Controls 1.00 LS 246.100 17,527 66,674 84,200.90 /LS 84,201 187,646.16 /LS 187,646 40.90 Instrumentation & Controls 1.00 LS 246.100 17,527 66,674 84,200.90 /LS 84,201 187,646.16 /LS 187,646 40.9 Instrumentation & Controls 1.00 LS 246.100 17,527 66,674 84,200.90 /LS 84,201 187,646.16 /LS 187,646 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.12.0010 Aeration Diffuser Packaged 44.05.12.20 Aeration Equipment, Fine Bubble Diffusers Fine Bubble Diffuser Allowance 4,825.00 SF 2,412.500 -120,625 25.00 /SF 120,625 41.64 /SF 200,933 44.05.12.20 Aeration Equipment, Fine Bubble Diffusers 4,825.00 SF 2,412.500 120,625 25.00 /SF 120,625 41.64 /SF 200,933 44.05.12.0010 Aeration Diffuser Packaged 4,825.00 SF 2,412.500 120,625 25.00 /SF 120,625 41.64 /SF 200,933 44.05.12.0020 Channel Diffuser Package 44.05.12.30 Aeration Equipment, Coarse Bubble Diffusers 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 98 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 44.05.12.30 Aeration Equipment, Coarse Bubble Diffusers Agitation Diffusers Allowance 80.00 lf 40.000 -4,000 50.00 /lf 4,000 83.29 /lf 6,663 44.05.12.30 Aeration Equipment, Coarse Bubble Diffusers 1.00 SF 40.000 4,000 4,000.00 /SF 4,000 6,663.10 /SF 6,663 44.05.12.0020 Channel Diffuser Package 1.00 SF 40.000 4,000 4,000.00 /SF 4,000 6,663.10 /SF 6,663 44.05.38.0020 Anoxic Mixer 44.05.38.21 Rapid Mixer, Direct Drive, 3hp-5hp FURNISH Submersible Mixer, 3 - 5 hp 6.00 EA ---120,000 20,000.00 /EA 120,000 33,315.40 /EA 199,892 Install Submersible Mixer, 3 - 5 hp 6.00 ea 60.000 3,866 ----644.28 /ea 3,866 1,232.36 /ea 7,394 44.05.38.21 Rapid Mixer, Direct Drive, 3hp-5hp 6.00 EA 60.000 3,866 120,000 20,644.28 /EA 123,866 34,547.76 /EA 207,287 44.05.38.0020 Anoxic Mixer 6.00 EA 60.000 3,866 120,000 20,644.28 /EA 123,866 34,547.76 /EA 207,287 44.05.50.0016 ML Recycle Pump 26.25.05.02 Electrical Equipment, VFDs - 5.5 to 10 HP VFD 5-10 HP NEMA-1 4.00 ea 40.000 2,849 9,048 ---2,974.19 /ea 11,897 5,305.54 /ea 21,222 26.25.05.02 Electrical Equipment, VFDs - 5.5 to 10 HP 4.00 EA 40.000 2,849 9,048 2,974.19 /EA 11,897 5,305.54 /EA 21,222 44.05.50.01 Submersible Propeller Pump: 6hp-20hp FURNISH Submersible Propeller Pump, 6 - 20 hp 4.00 EA ---84,000 21,000.00 /EA 84,000 34,981.17 /EA 139,925 Set pump assembly, 6 - 20 hp 4.00 ea 96.000 6,185 200 ---1,596.27 /ea 6,385 3,044.83 /ea 12,179 44.05.50.01 Submersible Propeller Pump: 6hp-20hp 4.00 EA 96.000 6,185 200 84,000 22,596.27 /EA 90,385 38,025.99 /EA 152,104 44.05.50.0016 ML Recycle Pump 4.00 EA 136.000 9,034 9,248 84,000 25,570.46 /EA 102,282 43,331.53 /EA 173,326 44.05 Furnish and Install Process Equipment 1.00 LS 2,648.500 12,900 9,248 328,625 350,772.53 /LS 350,773 588,209.24 /LS 588,209 44.0 Process Equipment - Municipal 1.00 LS 2,648.500 12,900 9,248 328,625 350,772.53 /LS 350,773 588,209.24 /LS 588,209 35.0 Bioreactor 3 & 4 1.00 LS 25,128.018 1,488,578 1,390,495 582,735 59,146 359,625 3,880,579.29 /LS 3,880,579 7,565,268.85 /LS 7,565,269 36.0 Chemical Storage 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0006 Slab on Grade, 06" Thick 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick Fine grade, for slab on grade, by hand 36.00 sf 0.252 13 1 ---0.39 /sf 14 0.80 /sf 29 Fill, gravel subbase, under building slab on grade 1.33 cy 0.667 34 39 ---55.22 /cy 74 108.91 /cy 145 Concrete pumping, subcontract, all inclusive price 0.67 cy --10 --15.00 /cy 10 27.26 /cy 18 Slab on grade edge forms, up to 6"34.00 lf 1.802 119 9 ---3.75 /lf 127 7.69 /lf 261 Reinforcing in place, A615 Gr 60, priced per lbs.100.00 lb -50 40 --0.90 /lb 90 1.67 /lb 167 Concrete, ready mix, 4000 psi 0.67 CY -83 ---125.00 /CY 83 236.67 /CY 158 Add for concrete waste, 4000 psi 0.03 cy -4 ---125.00 /cy 4 236.97 /cy 8 Placing concrete, concrete pump 0.67 cy 0.500 26 ----38.59 /cy 26 79.61 /cy 53 Finishing floors, monolithic, broom finish 36.00 sf 1.080 65 1 ---1.83 /sf 66 3.77 /sf 136 Curing, membrane spray 36.00 sf 0.072 4 1 ---0.14 /sf 5 0.29 /sf 10 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick 0.67 CY 4.373 260 189 50 748.53 /CY 499 1,477.53 /CY 986 03.10.05.0006 Slab on Grade, 06" Thick 0.67 CY 4.373 260 189 50 748.53 /CY 499 1,477.53 /CY 986 03.10.05.0036 Slab on Grade, 36" Thick 03.10.05.36 Cast-In-Place Concrete, Slabs on Grade, 36" thick Fine grade, for slab on grade, by hand 1,372.00 sf 9.604 494 41 ---0.39 /sf 535 0.80 /sf 1,097 Fill, gravel subbase, under building slab on grade 50.82 cy 25.408 1,307 1,499 ---55.22 /cy 2,806 108.92 /cy 5,535 Concrete pumping, subcontract, all inclusive price 152.44 cy --2,287 --15.00 /cy 2,287 27.24 /cy 4,152 Base slab edge forms, 36" to 48"456.00 sf 114.000 7,503 616 ---17.80 /sf 8,118 36.50 /sf 16,642 Waterstop, PVC, center bulb, 6" wide 152.00 lf 12.160 800 304 ---7.27 /lf 1,104 14.65 /lf 2,226 Reinforcing in place, A615 Gr 60, priced per lbs.22,866.67 lb -11,433 9,147 --0.90 /lb 20,580 1.67 /lb 38,255 Concrete, ready mix, 4000 psi 152.44 CY -19,056 ---125.00 /CY 19,056 236.66 /CY 36,077 Add for concrete waste, 4000 psi 7.62 cy -953 ---125.00 /cy 953 236.66 /cy 1,804 Placing concrete, concrete pump, for base slab 24" to 36"152.44 cy 76.222 3,922 ----25.73 /cy 3,922 53.06 /cy 8,089 Finishing floors, monolithic, trowel finish (machine)1,372.00 sf 27.440 1,653 27 ---1.23 /sf 1,680 2.52 /sf 3,461 Curing, membrane spray 1,372.00 sf 2.744 141 55 ---0.14 /sf 196 0.29 /sf 395 03.10.05.36 Cast-In-Place Concrete, Slabs on Grade, 36" thick 152.44 CY 267.578 15,820 33,984 11,433 401.70 /CY 61,237 772.30 /CY 117,733 03.10.05.0036 Slab on Grade, 36" Thick 152.44 CY 267.578 15,820 33,984 11,433 401.70 /CY 61,237 772.30 /CY 117,733 03.10.06.0008 Concrete Walls, 08" Thick 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick Concrete pumping, subcontract, all inclusive price 3.40 cy --51 --15.00 /cy 51 27.24 /cy 93 Forms in place, structural walls, to 8' high, hand set 275.20 sf 41.280 2,717 275 ---10.87 /sf 2,992 22.26 /sf 6,125 Forms in place, wall bulkheads 5.73 sf 1.720 113 7 ---20.99 /sf 120 43.10 /sf 247 Waterstop, PVC, center bulb, 6" wide 40.60 lf 3.248 214 81 ---7.27 /lf 295 14.65 /lf 595 Reinforcing in place, A615 Gr 60, priced per lbs.679.51 lb -340 272 --0.90 /lb 612 1.67 /lb 1,137 Concrete, ready mix, 4000 psi 3.40 CY -425 ---125.00 /CY 425 236.65 /CY 804 Add for concrete waste, 4000 psi 0.17 cy -21 ---125.00 /cy 21 236.59 /cy 40 Placing concrete, concrete pump, for structural wall to 12" thick 3.40 cy 2.888 149 ----43.73 /cy 149 90.21 /cy 307 Patch & plug tieholes 275.20 sf 4.128 212 6 ---0.79 /sf 218 1.63 /sf 449 Sack rub 275.20 sf 11.008 566 8 ---2.09 /sf 575 4.30 /sf 1,184 Curing, membrane spray 275.20 sf 0.550 28 11 ---0.14 /sf 39 0.29 /sf 79 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick 3.40 CY 64.823 3,999 1,174 323 1,617.49 /CY 5,496 3,254.48 /CY 11,059 03.10.06.0008 Concrete Walls, 08" Thick 3.40 CY 64.823 3,999 1,174 323 1,617.49 /CY 5,496 3,254.48 /CY 11,059 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 19.59 cy --294 --15.00 /cy 294 27.24 /cy 534 Forms in place, structural walls, to 8' high, hand set 1,057.80 sf 158.670 10,443 1,058 ---10.87 /sf 11,500 22.26 /sf 23,543 Forms in place, wall bulkheads 17.20 sf 5.160 340 22 ---20.99 /sf 361 43.09 /sf 741 Waterstop, PVC, center bulb, 6" wide 140.00 lf 11.200 737 280 ---7.27 /lf 1,017 14.65 /lf 2,051 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 99 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Reinforcing in place, A615 Gr 60, priced per lbs.3,917.78 lb -1,959 1,567 --0.90 /lb 3,526 1.67 /lb 6,554 Concrete, ready mix, 4000 psi 19.59 CY -2,449 ---125.00 /CY 2,449 236.66 /CY 4,636 Add for concrete waste, 4000 psi 0.98 cy -122 ---125.00 /cy 122 236.69 /cy 232 Placing concrete, concrete pump, for structural wall to 12" thick 19.59 cy 16.651 857 ----43.73 /cy 857 90.21 /cy 1,767 Patch & plug tieholes 1,057.80 sf 15.867 816 21 ---0.79 /sf 838 1.63 /sf 1,724 Sack rub 1,057.80 sf 42.312 2,177 32 ---2.09 /sf 2,209 4.30 /sf 4,551 Curing, membrane spray 1,057.80 sf 2.116 109 42 ---0.14 /sf 151 0.29 /sf 305 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 19.59 CY 251.975 15,478 5,984 1,861 1,190.64 /CY 23,323 2,380.76 /CY 46,637 03.10.06.0012 Concrete Walls, 12" Thick 19.59 CY 251.975 15,478 5,984 1,861 1,190.64 /CY 23,323 2,380.76 /CY 46,637 03.10.09.0018 Concrete Round Column, 18" Diameter 03.10.09.18 Cast-In-Place Concrete, Columns, 18" Concrete pumping, subcontract, all inclusive price 6.41 cy --96 --15.00 /cy 96 27.24 /cy 175 Forms in place, columns, round, to 18" dia.461.86 sf 92.372 6,079 693 ---14.66 /sf 6,772 29.99 /sf 13,852 Reinforcing in place, A615 Gr 60, priced per lbs.1,603.68 lb -802 641 --0.90 /lb 1,443 1.67 /lb 2,683 Concrete, ready mix, 4000 psi 6.41 CY -802 ---125.00 /CY 802 236.66 /CY 1,518 Add for concrete waste, 4000 psi 0.32 cy -40 ---125.00 /cy 40 236.63 /cy 76 Placing concrete, concrete pump 6.41 cy 4.811 248 ----38.59 /cy 248 79.60 /cy 511 Sack rub 461.86 sf 18.474 950 14 ---2.09 /sf 964 4.30 /sf 1,987 Curing, membrane spray 461.86 sf 0.924 48 18 ---0.14 /sf 66 0.29 /sf 133 03.10.09.18 Cast-In-Place Concrete, Columns, 18"6.41 CY 116.581 7,325 2,369 738 1,626.32 /CY 10,431 3,263.71 /CY 20,933 03.10.09.0018 Concrete Round Column, 18" Diameter 6.41 CY 116.581 7,325 2,369 738 1,626.32 /CY 10,431 3,263.71 /CY 20,933 03.10.09.0124 Concrete Column, 24"x24" 03.10.09.24 Cast-In-Place Concrete, Columns, 24" Concrete pumping, subcontract, all inclusive price 3.82 cy --57 --15.00 /cy 57 27.24 /cy 104 Forms in place, columns, rectangular, over 18" sq.206.40 sf 41.280 2,717 310 ---14.66 /sf 3,026 29.99 /sf 6,190 Reinforcing in place, A615 Gr 60, priced per lbs.955.56 lb -478 382 --0.90 /lb 860 1.67 /lb 1,599 Concrete, ready mix, 4000 psi 3.82 CY -478 ---125.00 /CY 478 236.66 /CY 905 Add for concrete waste, 4000 psi 0.19 cy -24 ---125.00 /cy 24 236.75 /cy 45 Placing concrete, concrete pump 3.82 cy 2.867 147 ----38.59 /cy 147 79.59 /cy 304 Sack rub 206.40 sf 8.256 425 6 ---2.09 /sf 431 4.30 /sf 888 Curing, membrane spray 206.40 sf 0.413 21 8 ---0.14 /sf 30 0.29 /sf 59 03.10.09.24 Cast-In-Place Concrete, Columns, 24"3.82 CY 52.815 3,310 1,303 440 1,322.15 /CY 5,053 2,641.08 /CY 10,094 03.10.09.0124 Concrete Column, 24"x24"3.82 CY 52.815 3,310 1,303 440 1,322.15 /CY 5,053 2,641.08 /CY 10,094 03.10.13.0012 Equipment Pad, 12" Thick 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick Concrete pumping, subcontract, all inclusive price 1.30 cy --19 --15.00 /cy 19 27.23 /cy 35 Base slab edge forms, 12" to 24"52.00 sf 11.440 753 52 ---15.48 /sf 805 31.76 /sf 1,652 Reinforcing in place, A615 Gr 60, priced per lbs.194.44 lb -97 78 --0.90 /lb 175 1.67 /lb 325 Concrete, ready mix, 4000 psi 1.30 CY -162 ---125.00 /CY 162 236.67 /CY 307 Add for concrete waste, 4000 psi 0.07 cy -8 ---125.00 /cy 8 236.92 /cy 15 Placing concrete, concrete pump, for base slab 12" to 24"1.30 cy 0.778 40 ----30.87 /cy 40 63.67 /cy 83 Finishing floors, monolithic, trowel finish (machine)35.00 sf 0.700 42 1 ---1.23 /sf 43 2.52 /sf 88 Curing, membrane spray 35.00 sf 0.070 4 1 ---0.14 /sf 5 0.29 /sf 10 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick 1.30 CY 12.988 839 321 97 970.17 /CY 1,257 1,940.65 /CY 2,515 03.10.13.0012 Equipment Pad, 12" Thick 1.30 CY 12.988 839 321 97 970.17 /CY 1,257 1,940.65 /CY 2,515 03.10.13.0024 Equipment Pad, 24" Thick 03.10.13.24 Cast-In-Place Concrete, Equipment Pads, 24" thick Concrete pumping, subcontract, all inclusive price 12.52 cy --188 --15.00 /cy 188 27.24 /cy 341 Base slab edge forms, 24" to 36"134.00 sf 33.500 2,205 168 ---17.70 /sf 2,372 36.31 /sf 4,865 Reinforcing in place, A615 Gr 60, priced per lbs.1,877.78 lb -939 751 --0.90 /lb 1,690 1.67 /lb 3,141 Concrete, ready mix, 4000 psi 12.52 CY -1,565 ---125.00 /CY 1,565 236.66 /CY 2,963 Add for concrete waste, 4000 psi 0.63 cy -78 ---125.00 /cy 78 236.68 /cy 148 Placing concrete, concrete pump, for base slab 12" to 24"12.52 cy 7.511 386 ----30.87 /cy 386 63.68 /cy 797 Finishing floors, monolithic, trowel finish (machine)169.00 sf 3.380 204 3 ---1.23 /sf 207 2.52 /sf 426 Curing, membrane spray 169.00 sf 0.338 17 7 ---0.14 /sf 24 0.29 /sf 49 03.10.13.24 Cast-In-Place Concrete, Equipment Pads, 24" thick 12.52 CY 44.729 2,812 2,760 939 520.07 /CY 6,511 1,016.89 /CY 12,730 03.10.13.0024 Equipment Pad, 24" Thick 12.52 CY 44.729 2,812 2,760 939 520.07 /CY 6,511 1,016.89 /CY 12,730 03.10.15.0010 Concrete Stairs 03.10.15.00 Cast-In-Place Concrete, Stairs Structural concrete, in place, stair landing (3500 psi), cast on ground, includes forms(4 uses), reinforcing steel, concrete, placing and finishing 5.00 CY 96.000 6,168 2,000 -38 -1,641.20 /CY 8,206 3,318.22 /CY 16,591 03.10.15.00 Cast-In-Place Concrete, Stairs 5.00 CY 96.000 6,168 2,000 38 1,641.20 /CY 8,206 3,318.22 /CY 16,591 03.10.15.0010 Concrete Stairs 5.00 CY 96.000 6,168 2,000 38 1,641.20 /CY 8,206 3,318.22 /CY 16,591 03.10 Cast-In-Place Concrete Work 205.15 CY 911.862 56,011 50,084 15,880 38 594.76 /CY 122,014 1,166.36 /CY 239,278 03.0 Concrete Work 205.15 CY 911.862 56,011 50,084 15,880 38 594.76 /CY 122,014 1,166.36 /CY 239,278 05.0 Metals 05.00 Metals 05.10.01.0005 Structural Steel 05.10.01.00 Metals, Structural Steel Tube Steel Framing 2,513.00 lb 120.624 8,625 930 -371 -3.95 /lb 9,926 8.10 /lb 20,346 Structural steel member, 100-ton project, 1 to 2 story building, W8x28, A992 steel, shop fabricated, incl shop primer, bolted connections 210.00 LF 21.382 1,578 8,505 -483 -50.32 /LF 10,567 97.11 /LF 20,392 Structural steel member, 100-ton project, 1 to 2 story building, W12x26, A992 steel, shop fabricated, incl shop primer, bolted connections 95.00 LF 6.046 446 3,563 -137 -43.64 /LF 4,145 83.77 /LF 7,958 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 100 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 05.10.01.00 Metals, Structural Steel Structural steel member, 100-ton project, 1 to 2 story building, W12x35, A992 steel, shop fabricated, incl shop primer, bolted connections 29.00 LF 2.005 148 1,465 -45 -57.17 /LF 1,658 109.48 /LF 3,175 05.10.01.00 Metals, Structural Steel 1.25 TN 150.057 10,798 14,462 1,036 21,036.66 /TN 26,296 41,497.00 /TN 51,871 05.10.01.0005 Structural Steel 1.25 TN 150.057 10,798 14,462 1,036 21,036.66 /TN 26,296 41,497.00 /TN 51,871 05.30.01.0010 Roof Decking 05.30.01.00 Metals, Metal Decking Metal roof decking, steel, open type B wide rib, galvanized, under 50 Sq, 1-1/2" D, 20 gauge 1,520.00 SF 12.586 968 4,104 -29 -3.36 /SF 5,101 6.47 /SF 9,829 05.30.01.00 Metals, Metal Decking 1,520.00 SF 12.586 968 4,104 29 3.36 /SF 5,101 6.47 /SF 9,829 05.30.01.0010 Roof Decking 1,520.00 SF 12.586 968 4,104 29 3.36 /SF 5,101 6.47 /SF 9,829 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/2" dia, shop fabricated 32.00 LF 7.475 575 3,200 -17 -118.51 /LF 3,792 227.55 /LF 7,282 05.50.04.10 Metals, Pipe and Tube Railings 32.00 LF 7.475 575 3,200 17 118.51 /LF 3,792 227.55 /LF 7,282 05.50.04.0010 Aluminum Handrail 32.00 LF 7.475 575 3,200 17 118.51 /LF 3,792 227.55 /LF 7,282 05.50.05.0020 Aluminum Grating 05.50.05.00 Metals, Gratings Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 52.00 lf 5.943 453 177 ---12.12 /lf 630 24.43 /lf 1,270 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 12.00 ea -61 ---5.10 /ea 61 9.66 /ea 116 Floor grating, aluminum, 1-3/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., over 300 S.F., field fabricated from panels 57.00 SF 1.824 140 1,767 -4 -33.54 /SF 1,912 63.93 /SF 3,644 05.50.05.00 Metals, Gratings 57.00 SF 7.767 593 2,006 4 45.67 /SF 2,603 88.25 /SF 5,030 05.50.05.0020 Aluminum Grating 57.00 SF 7.767 593 2,006 4 45.67 /SF 2,603 88.25 /SF 5,030 05.00 Metals 1.00 LS 177.884 12,935 23,771 1,087 37,792.56 /LS 37,793 74,012.33 /LS 74,012 05.0 Metals 1.00 LS 177.884 12,935 23,771 1,087 37,792.56 /LS 37,793 74,012.33 /LS 74,012 07.0 Thermal and Moisture Protection 07.60 Flashing and Sheet Metal 07.60.02.0010 Metal Roofing 07.60.02.00 Thermal & Moisture Protection, Metal Roofing Sheathing, gypsum, weatherproof, 1/2" thick 1,520.00 SF 21.280 1,426 578 ---1.32 /SF 2,004 2.66 /SF 4,036 Flat seam sheet metal roofing, copper, over 10 square, 20 ounce, 145 lb per sq 15.20 sq 110.545 8,369 18,620 ---1,775.59 /sq 26,989 3,455.00 /sq 52,516 Fascia, aluminum, reverse board & batten, colored, .032" thick, excl. furring 160.00 sf 8.827 668 1,096 ---11.03 /sf 1,764 21.58 /sf 3,454 07.60.02.00 Thermal & Moisture Protection, Metal Roofing 1,520.00 SF 140.653 10,464 20,294 20.24 /SF 30,757 39.48 /SF 60,005 07.60.02.0010 Metal Roofing 1,520.00 SF 140.653 10,464 20,294 20.24 /SF 30,757 39.48 /SF 60,005 07.60 Flashing and Sheet Metal 1.00 LS 140.653 10,464 20,294 30,757.12 /LS 30,757 60,005.11 /LS 60,005 07.0 Thermal and Moisture Protection 1.00 LS 140.653 10,464 20,294 30,757.12 /LS 30,757 60,005.11 /LS 60,005 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 21.05.01.00 Mechanical, Fire Sprinklers System Fire Sprinkler Allowance For Canopies over 1,000 SF 1,520.00 SF 15,200 --10.00 /SF 15,200 16.66 /SF 25,320 21.05.01.00 Mechanical, Fire Sprinklers System 1.00 LS 15,200 15,200.00 /LS 15,200 25,319.71 /LS 25,320 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 1,520.00 SF 15,200 10.00 /SF 15,200 16.66 /SF 25,320 21.00 Fire Suppression 1.00 LS 15,200 15,200.00 /LS 15,200 25,319.71 /LS 25,320 21.0 Fire Suppression 1.00 LS 15,200 15,200.00 /LS 15,200 25,319.71 /LS 25,320 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 22.00.01.00 Mechanical, Plumbing Industrial safety fixture,shower,single head,drench,ball valve,pull,freestanding,walk-thru decontamination with eye-face wash,excludes rough-in 1.00 EA 8.000 605 6,975 ---7,579.55 /EA 7,580 13,315.66 /EA 13,316 22.00.01.00 Mechanical, Plumbing 1.00 LS 8.000 605 6,975 7,579.55 /LS 7,580 13,315.66 /LS 13,316 22.00.01.0010 Plumbing Fixtures 1.00 EA 8.000 605 6,975 7,579.55 /EA 7,580 13,315.66 /EA 13,316 22.00 Plumbing 1.00 LS 8.000 605 6,975 7,579.55 /LS 7,580 13,315.66 /LS 13,316 22.0 Plumbing 1.00 LS 8.000 605 6,975 7,579.55 /LS 7,580 13,315.66 /LS 13,316 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 5,950.00 LF 41.650 2,966 590 ---0.60 /LF 3,556 1.40 /LF 8,303 THHN-THWN Copper Stranded 1/C # 10 240.00 LF 2.400 171 46 ---0.90 /LF 217 2.10 /LF 504 THHN-THWN Copper Stranded 1/C # 8 85.00 LF 0.850 61 21 ---0.96 /LF 82 2.23 /LF 190 THHN-THWN Copper Stranded 1/C # 6 720.00 LF 8.640 615 345 ---1.33 /LF 960 3.07 /LF 2,210 THHN-THWN Copper Stranded 1/C # 4 480.00 LF 6.720 479 340 ---1.71 /LF 819 3.91 /LF 1,877 THHN-THWN Copper Stranded 1/C # 2 255.00 LF 4.590 327 225 ---2.16 /LF 552 4.96 /LF 1,266 THHN-THWN Copper Stranded 1/C # 4/0 1,440.00 LF 44.640 3,179 4,902 ---5.61 /LF 8,081 12.68 /LF 18,263 Stakon Lug #12 - #10 142.00 E 14.200 1,011 36 ---7.37 /E 1,047 17.38 /E 2,467 Compression Lug - # 8 2.00 E 0.300 21 5 ---12.99 /E 26 30.29 /E 61 Compression Lug - # 6 6.00 E 0.900 64 13 ---12.87 /E 77 30.05 /E 180 Compression Lug - # 4 4.00 E 0.800 57 12 ---17.22 /E 69 40.17 /E 161 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 101 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable Compression Lug - # 2 6.00 E 1.500 107 34 ---23.48 /E 141 54.51 /E 327 Compression Lug - 4/0 12.00 E 6.000 427 122 ---45.78 /E 549 106.44 /E 1,277 Motor Hook-up, single phase, 5 hp 18.00 E 36.000 2,564 842 ---189.19 /E 3,405 439.08 /E 7,904 Motor Hook-up, 3 phase, 5 hp 4.00 E 6.600 470 227 ---174.26 /E 697 402.12 /E 1,608 Motor Hook-up, 3 phase, 60 hp 1.00 E 4.200 299 116 ---414.77 /E 415 960.41 /E 960 Motor Hook-up, 3 phase, 75 hp 2.00 E 9.600 684 231 ---457.50 /E 915 1,061.37 /E 2,123 Motor Testing & Commissioning: 1-5HP / 208V / #12 - #10 18.00 E 11.700 833 ---46.29 /E 833 109.38 /E 1,969 Motor Testing & Commissioning: 1 - 5HP / 480V / #12 4.00 E 2.400 171 ----42.73 /E 171 100.97 /E 404 Motor Testing & Commissioning: 60HP / 480v / #3 1.00 E 1.500 107 ----106.83 /E 107 252.40 /E 252 Motor Testing & Commissioning: 75 HP / 480v / #1 2.00 E 4.600 328 ----163.81 /E 328 387.05 /E 774 600V Megger Testing 86.00 E 21.500 1,531 ----17.81 /E 1,531 42.07 /E 3,618 Wire Markers 172.00 E 1.720 123 9 ---0.76 /E 131 1.79 /E 308 26.15.01.00 Process Electrical, Wire/Cable 9,170.00 LF 233.010 16,595 8,114 2.70 /LF 24,709 6.22 /LF 57,005 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 1"100.00 LF 10.000 712 215 ---9.27 /LF 927 21.54 /LF 2,154 GRC Conduit @ Level 2 2"200.00 LF 30.000 2,137 999 ---15.68 /LF 3,135 36.19 /LF 7,238 GRC Elbow 1"6.00 E 1.800 128 79 ---34.61 /E 208 79.53 /E 477 GRC Elbow 2"6.00 E 2.640 188 224 ---68.75 /E 412 156.09 /E 937 GRC Couplng 1"6.00 E 0.360 26 22 ---7.95 /E 48 18.17 /E 109 GRC Couplng 2"6.00 E 0.540 38 46 ---14.09 /E 85 32.00 /E 192 Rigid Conduit Hub 1"4.00 E 1.400 100 57 ---39.19 /E 157 90.19 /E 361 Rigid Conduit Hub 2"8.00 E 4.160 296 183 ---59.93 /E 479 137.71 /E 1,102 Malleable LB Condulet - 1"1.00 E 0.350 25 18 ---43.32 /E 43 99.24 /E 99 Malleable LB Condulet - 2"2.00 E 1.100 78 126 ---102.29 /E 205 231.00 /E 462 Unistrut Straps 1"13.00 E 0.390 28 27 ---4.24 /E 55 9.66 /E 126 Unistrut Straps 2"26.00 E 1.040 74 80 ---5.91 /E 154 13.45 /E 350 Unistrut Conduit Hanger Allowance 1"13.00 E 0.520 37 16 ---4.10 /E 53 9.47 /E 123 Unistrut Conduit Hanger Allowance 2"26.00 E 1.560 111 39 ---5.77 /E 150 13.39 /E 348 PVC Coated GRC @ Level 2 3/4"1,650.00 LF 172.673 12,298 8,455 ---12.58 /LF 20,752 28.85 /LF 47,600 PVC Coated GRC @ Level 2 1-1/4"75.00 LF 11.610 827 779 ---21.41 /LF 1,605 48.82 /LF 3,661 PVC Coated 90 Ell 3/4"66.00 E 19.800 1,410 1,250 ---40.31 /E 2,661 92.04 /E 6,074 PVC Coated 90 Ell 1-1/4"3.00 E 1.200 85 92 ---59.18 /E 178 134.62 /E 404 PVC Coated Coupling 3/4"242.00 E 14.520 1,034 1,321 ---9.73 /E 2,355 22.07 /E 5,341 PVC Coated Coupling 1-1/4"11.00 E 0.990 71 91 ---14.67 /E 161 33.25 /E 366 PVC Coated Conduit Hub 3/4"44.00 E 17.600 1,253 1,754 ---68.35 /E 3,007 154.73 /E 6,808 PVC Coated Conduit Hub 1-1/4"2.00 E 1.100 78 115 ---96.45 /E 193 218.18 /E 436 PVC Coated Unistrut Straps 3/4"220.00 E 11.000 783 1,637 ---11.00 /E 2,420 24.73 /E 5,441 PVC Coated Unistrut Straps 1-1/4"10.00 E 0.700 50 89 ---13.87 /E 139 31.26 /E 313 PVC Coated Unistrut Conduit Hanger Allowance 3/4"220.00 E 13.200 940 658 ---7.26 /E 1,598 16.65 /E 3,664 PVC Coated Unistrut Conduit Hanger Allowance 1-1/4"10.00 E 0.900 64 35 ---9.91 /E 99 22.82 /E 228 EF Sealtite Flex 3/4"22.00 lf 0.660 47 54 ---4.61 /lf 101 10.47 /lf 230 EF Sealtite Flex 1-1/4"1.00 lf 0.040 3 5 ---7.95 /lf 8 17.94 /lf 18 PVC Coated LT Connector Straight 3/4"44.00 E 4.400 313 1,017 ---30.24 /E 1,331 67.54 /E 2,972 PVC Coated LT Connector Straight 1-1/4"2.00 E 0.300 21 189 ---105.38 /E 211 232.93 /E 466 26.15.02.00 Process Electrical, Conduit 2,025.00 LF 326.553 23,257 19,673 21.20 /LF 42,930 48.44 /LF 98,099 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 11,195.00 LF 559.563 39,852 27,787 6.04 /LF 67,639 13.85 /LF 155,105 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 11,390.00 LF 68.340 4,867 919 ---0.51 /LF 5,786 1.19 /LF 13,515 Shielded PLTC / Inst Cable 1 Pair #16 2,805.00 LF 56.100 3,995 1,262 ---1.87 /LF 5,258 4.35 /LF 12,209 Termination Labor Only - # 16 - #14 395.00 E 39.500 2,813 ----7.12 /E 2,813 16.83 /E 6,647 Control Wire Testing 181.00 E 18.100 1,289 ----7.12 /E 1,289 16.83 /E 3,046 Wire Markers 395.00 E 3.950 281 20 ---0.76 /E 301 1.79 /E 708 26.15.01.00 Process Electrical, Wire/Cable 14,195.00 LF 185.990 13,246 2,201 1.09 /LF 15,447 2.54 /LF 36,124 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"2,850.00 LF 298.253 21,241 18,058 ---13.79 /LF 39,300 31.51 /LF 89,795 PVC Coated 90 Ell 3/4"114.00 E 34.200 2,436 2,484 ---43.15 /E 4,919 98.27 /E 11,203 PVC Coated Coupling 3/4"418.00 E 25.080 1,786 2,282 ---9.73 /E 4,068 22.07 /E 9,226 PVC Coated Conduit Hub 3/4"76.00 E 30.400 2,165 3,029 ---68.35 /E 5,194 154.73 /E 11,760 PVC Coated TB Condulet 3/4"38.00 E 19.000 1,353 2,558 ---102.92 /E 3,911 231.77 /E 8,807 PVC Coated Unistrut Straps 3/4"380.00 E 19.000 1,353 2,828 ---11.00 /E 4,181 24.73 /E 9,399 PVC Coated Unistrut Conduit Hanger Allowance 3/4"380.00 E 22.800 1,624 1,136 ---7.26 /E 2,760 16.65 /E 6,329 EF Sealtite Flex 3/4"38.00 lf 1.140 81 94 ---4.61 /lf 175 10.47 /lf 398 PVC Coated LT Connector Straight 3/4"76.00 E 7.600 541 1,757 ---30.24 /E 2,298 67.54 /E 5,133 26.15.02.00 Process Electrical, Conduit 2,850.00 LF 457.473 32,581 34,226 23.44 /LF 66,807 53.35 /LF 152,048 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 643.463 45,827 36,427 82,253.48 /LS 82,253 188,171.71 /LS 188,172 26.15 Process Electrical 1.00 LS 1,203.025 85,678 64,214 149,892.24 /LS 149,892 343,276.61 /LS 343,277 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 1,500.00 LF 15.000 1,068 227 ---0.86 /LF 1,296 2.02 /LF 3,023 THHN-THWN Copper Stranded 1/C # 10 150.00 LF 1.500 107 29 ---0.90 /LF 135 2.10 /LF 315 26.15.01.00 Process Electrical, Wire/Cable 1,650.00 LF 16.500 1,175 256 0.87 /LF 1,431 2.02 /LF 3,338 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"1.00 E 0.300 21 17 ---38.66 /E 39 88.42 /E 88 PVC Coated GRC @ Level 1 3/4"450.00 LF 37.778 2,690 2,851 ---12.32 /LF 5,542 28.02 /LF 12,611 PVC Coated Conduit Hub 3/4"22.00 E 8.800 627 877 ---68.35 /E 1,504 154.73 /E 3,404 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 102 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit PVC Coated LB Condulet 3/4"10.00 E 4.500 320 516 ---83.65 /E 836 188.90 /E 1,889 PVC Coated T Condulet 3/4"11.00 E 5.500 392 740 ---102.92 /E 1,132 231.77 /E 2,549 PVC Coated Unistrut Straps 3/4"87.00 E 4.350 310 647 ---11.00 /E 957 24.73 /E 2,152 PVC Coated Unistrut Conduit Hanger Allowance 3/4"87.00 E 5.220 372 260 ---7.26 /E 632 16.65 /E 1,449 Cast / Alum Plate 1 Gang Switch 1.00 E 0.060 4 1 ---5.03 /E 5 11.77 /E 12 26.15.02.00 Process Electrical, Conduit 450.00 LF 66.508 4,737 5,910 23.66 /LF 10,647 53.68 /LF 24,154 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 1.00 E 0.150 11 4 ---14.71 /E 15 34.07 /E 34 Pendant Power Hook Stem & Hardware 9.00 E 4.500 320 450 ---85.61 /E 770 193.80 /E 1,744 Lighting Fixture TYPE 3 Ceiling Mtd LED 9.00 EA 32.727 2,364 6,300 ---962.72 /EA 8,664 2,156.04 /EA 19,404 26.20.03.00 Facility Electrical, Lighting 9.00 EA 37.377 2,696 6,754 1,049.96 /EA 9,450 2,353.62 /EA 21,183 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 120.385 8,607 12,920 21,527.60 /LS 21,528 48,674.79 /LS 48,675 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 600.00 LF 4.200 299 74 ---0.62 /LF 373 1.45 /LF 869 26.15.01.00 Process Electrical, Wire/Cable 600.00 LF 4.200 299 74 0.62 /LF 373 1.45 /LF 869 26.15.02.00 Process Electrical, Conduit PVC Coated FS2 - 1 Gang Box 3/4"4.00 E 1.400 100 236 ---83.99 /E 336 188.43 /E 754 PVC Coated GRC @ Level 1 3/4"200.00 LF 16.790 1,196 1,267 ---12.32 /LF 2,463 28.02 /LF 5,605 PVC Coated Conduit Hub 3/4"12.00 E 4.800 342 478 ---68.35 /E 820 154.73 /E 1,857 PVC Coated LB Condulet 3/4"4.00 E 1.800 128 206 ---83.65 /E 335 188.89 /E 756 PVC Coated Unistrut Straps 3/4"32.00 E 1.600 114 238 ---11.00 /E 352 24.73 /E 791 PVC Coated Unistrut Conduit Hanger Allowance 3/4"32.00 E 1.920 137 96 ---7.26 /E 232 16.65 /E 533 1 Gang WP Plate for Duplex Receptacle @ FS Box 4.00 E 0.240 17 49 ---16.55 /E 66 37.03 /E 148 26.15.02.00 Process Electrical, Conduit 200.00 LF 28.550 2,033 2,571 23.02 /LF 4,604 52.22 /LF 10,443 26.20.04.00 Facility Electrical, Receptacles GFI Receptacle Duplex Ivory 20A 125V 4.00 EA 1.200 85 45 ---32.63 /EA 131 75.18 /EA 301 26.20.04.00 Facility Electrical, Receptacles 4.00 EA 1.200 85 45 32.63 /EA 131 75.18 /EA 301 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 33.950 2,418 2,690 5,108.23 /LS 5,108 11,613.57 /LS 11,614 26.20 Facility Electrical 1.00 LS 154.335 11,025 15,611 26,635.83 /LS 26,636 60,288.36 /LS 60,288 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.04.00 Electrical Equipment, Panels - General Panelboards, 3 phase 3 wire, main circuit breaker, 480 V, 225 amp, 42 circuits, NEHB, incl 20 A 1 pole plug-in breakers 2.00 EA 57.143 4,128 9,550 ---6,839.23 /EA 13,678 15,350.17 /EA 30,700 26.25.04.00 Electrical Equipment, Panels - General 2.00 EA 57.143 4,128 9,550 6,839.23 /EA 13,678 15,350.17 /EA 30,700 26.25.06.06 Electrical Equipment, Transformers, Dry - >7.5 to 15 KVA Mini Power Zone 3 Phase 15 KVA 1.00 EA 9.200 655 3,294 ---3,948.94 /EA 3,949 8,772.15 /EA 8,772 26.25.06.06 Electrical Equipment, Transformers, Dry - >7.5 to 15 KVA 1.00 EA 9.200 655 3,294 3,948.94 /EA 3,949 8,772.15 /EA 8,772 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 4.00 EA 10.323 746 528 ---318.45 /EA 1,274 730.04 /EA 2,920 26.25.09.99 Electrical Equipment, Safety Switches - General 4.00 EA 10.323 746 528 318.45 /EA 1,274 730.04 /EA 2,920 26.25.01.0001 Electrical Equipment 1.00 LS 76.665 5,529 13,372 18,901.19 /LS 18,901 42,392.65 /LS 42,393 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 18.000 1,282 ----1,281.94 /LS 1,282 3,028.92 /LS 3,029 26.00.02.00 Electrical, Testing 1.00 LS 18.000 1,282 1,281.94 /LS 1,282 3,028.92 /LS 3,029 26.25.99.0001 Electrical, Testing 1.00 LS 18.000 1,282 1,281.94 /LS 1,282 3,028.92 /LS 3,029 26.25 Electrical Equipment 1.00 LS 94.665 6,811 13,372 20,183.13 /LS 20,183 45,421.57 /LS 45,422 26.0 Electrical Work 1.00 LS 1,452.025 103,515 93,196 196,711.20 /LS 196,711 448,986.54 /LS 448,987 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.04.3W01.5 01.5" 3W - No. 3 Water (Plant Effluent) 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2" 1-1/2" hose valve 2.00 EA 0.800 62 130 ---95.81 /EA 192 172.26 /EA 345 hose Rack 2.00 EA 2.000 154 200 ---177.03 /EA 354 321.66 /EA 643 1-1/2" PVC, Sch. 80, socket joint, pipe 200.00 LF 10.000 764 535 ---6.50 /LF 1,299 11.97 /LF 2,394 1-1/2" PVC, Sch. 80, socket joint, ELL, 90 20.00 ea 8.000 612 137 ---37.41 /ea 748 70.40 /ea 1,408 1-1/2" PVC, Sch. 80, socket joint, coupling 20.00 ea 8.000 612 191 ---40.14 /ea 803 75.16 /ea 1,503 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2"200.00 LF 28.800 2,203 1,193 16.98 /LF 3,396 31.47 /LF 6,293 40.10.04.3W01.5 01.5" 3W - No. 3 Water (Plant Effluent)200.00 LF 28.800 2,203 1,193 16.98 /LF 3,396 31.47 /LF 6,293 40.10.04.C03 03" C - Carbon (Allowance) 40.10.04.03 Process Pipe, PVC, 3" 3" PVC, Sch. 80, socket joint, pipe 300.00 LF 18.000 1,376 2,272 ---12.16 /LF 3,648 21.98 /LF 6,593 3" PVC, Sch. 80, socket joint, ELL, 90 34.00 ea 21.760 1,663 738 ---70.63 /ea 2,401 131.42 /ea 4,468 3" PVC, Sch. 80, socket joint, coupling 15.00 ea 9.600 734 435 ---77.94 /ea 1,169 144.17 /ea 2,163 40.10.04.03 Process Pipe, PVC, 3"300.00 LF 49.360 3,773 3,446 24.06 /LF 7,219 44.08 /LF 13,224 40.10.04.C03 03" C - Carbon (Allowance)300.00 LF 49.360 3,773 3,446 24.06 /LF 7,219 44.08 /LF 13,224 40.10.04.C03cp 03" C - Supplemental Carbon Double Containment Pipe (Allowance) 40.10.08.03 Process Pipe, Double Containment, 03" Double wall pipe, secondary containment, CPVCxCPVC, 3" x 6"100.00 LF 50.000 3,822 5,945 ---97.67 /LF 9,767 176.75 /LF 17,675 40.10.08.03 Process Pipe, Double Containment, 03"100.00 LF 50.000 3,822 5,945 97.67 /LF 9,767 176.75 /LF 17,675 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 103 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.04.C03cp 03" C - Supplemental Carbon Double Containment Pipe (Allowance) 100.00 LF 50.000 3,822 5,945 97.67 /LF 9,767 176.75 /LF 17,675 40.10.04.D01.5 01.5" D - Drain (Allowance) 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2" 1-1/2" PVC, Sch. 80, socket joint, pipe 50.00 LF 2.500 191 134 ---6.50 /LF 325 11.97 /LF 599 1-1/2" PVC, Sch. 80, socket joint, ELL, 90 7.00 ea 2.800 214 48 ---37.41 /ea 262 70.40 /ea 493 1-1/2" PVC, Sch. 80, socket joint, coupling 3.00 ea 1.200 92 29 ---40.14 /ea 120 75.15 /ea 225 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2"50.00 LF 6.500 497 210 14.14 /LF 707 26.34 /LF 1,317 40.10.04.D01.5 01.5" D - Drain (Allowance)50.00 LF 6.500 497 210 14.14 /LF 707 26.34 /LF 1,317 40.10.04.POL00.75 00.75" POL - Polymer Solution (Allowance) 40.10.04.01 Process Pipe, PVC, 1/2" to 1" 3/4" PVC, Sch. 80, socket joint, pipe 100.00 LF 4.000 306 116 ---4.22 /LF 422 7.87 /LF 787 3/4" PVC, Sch. 80, socket joint, ELL, 90 14.00 ea 4.060 310 41 ---25.12 /ea 352 47.55 /ea 666 3/4" PVC, Sch. 80, socket joint, coupling 5.00 ea 1.450 111 28 ---27.83 /ea 139 52.28 /ea 261 40.10.04.01 Process Pipe, PVC, 1/2" to 1"100.00 LF 9.510 727 186 9.13 /LF 913 17.15 /LF 1,715 40.10.04.POL00.75 00.75" POL - Polymer Solution (Allowance)100.00 LF 9.510 727 186 9.13 /LF 913 17.15 /LF 1,715 40.10.06.1W01 01" 1W - No. 1 Water (Potable) 11.00.99.00 Equipment, Other Laboratory equipment, safety equipment, deluge shower 2.00 ea -1,620 ---810.00 /ea 1,620 1,412.06 /ea 2,824 11.00.99.00 Equipment, Other 1.00 LS 1,620 1,620.00 /LS 1,620 2,824.11 /LS 2,824 40.10.06.01 Process Pipe, Copper, 1/2" to 1" 1" copper pipe, K-hard 100.00 LF 6.000 459 663 ---11.22 /LF 1,122 20.33 /LF 2,033 1" copper, coupling 10.00 ea 4.700 359 23 ---38.18 /ea 382 72.64 /ea 726 1" copper, ELL, 90 10.00 ea 4.700 359 28 ---38.74 /ea 387 73.62 /ea 736 1" copper, tee 1.00 ea 0.690 53 7 ---59.25 /ea 59 112.24 /ea 112 40.10.06.01 Process Pipe, Copper, 1/2" to 1"100.00 LF 16.090 1,230 720 19.50 /LF 1,950 36.08 /LF 3,608 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, screwed, 1" size 1.00 EA 0.670 51 24 ---74.76 /EA 75 139.01 /EA 139 40.20.04.01 Ball Valves, 1/2" to 1"1.00 EA 0.670 51 24 74.76 /EA 75 139.01 /EA 139 40.10.06.1W01 01" 1W - No. 1 Water (Potable)100.00 LF 16.760 1,281 2,364 36.45 /LF 3,645 65.71 /LF 6,571 40.00 Exposed Process Pipe 850.00 LF 160.930 12,303 13,343 30.17 /LF 25,646 55.05 /LF 46,794 40.0 Process Pipe 850.00 LF 160.930 12,303 13,343 30.17 /LF 25,646 55.05 /LF 46,794 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters FE - Flow Element - Mag Flowtube (inline)6.00 ea 12.000 855 120 ---162.44 /ea 975 380.41 /ea 2,282 FIT - Flow Transmitter - F04 Magnetic <2"6.00 EA 24.000 1,709 16,200 ---2,984.88 /EA 17,909 6,594.93 /EA 39,570 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters 6.00 EA 36.000 2,564 16,320 3,147.32 /EA 18,884 6,975.34 /EA 41,852 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L10 Direct Level 4.00 EA 9.000 641 5,100 ---1,435.24 /EA 5,741 3,175.04 /EA 12,700 40.90.01.07 I&C, Level / Indicators & Transmitters 4.00 EA 9.000 641 5,100 1,435.24 /EA 5,741 3,175.04 /EA 12,700 40.90.01.09 I&C, Pressure / Indicators & Transmitters PI - Pressure Indicator P04 - Stem Mounted 6.00 EA 3.000 214 1,950 ---360.61 /EA 2,164 796.95 /EA 4,782 PE - Diaphragm Seal 8.00 ea 12.000 855 3,400 ---531.83 /ea 4,255 1,184.55 /ea 9,476 40.90.01.09 I&C, Pressure / Indicators & Transmitters 6.00 EA 15.000 1,068 5,350 1,069.72 /EA 6,418 2,376.35 /EA 14,258 40.90.01.15 I&C, Weight / Indicators & Transmitters WE - Weight Element - Load Cell 3.00 ea 13.500 961 60 ---340.49 /ea 1,021 801.10 /ea 2,403 WIT - Weight Transmitter W02 3.00 EA 10.500 748 7,500 ---2,749.27 /EA 8,248 6,072.13 /EA 18,216 40.90.01.15 I&C, Weight / Indicators & Transmitters 3.00 EA 24.000 1,709 7,560 3,089.75 /EA 9,269 6,873.24 /EA 20,620 40.90.01.17 I&C, Flow / Switches FSH - Flow Switch, Thermal 3.00 EA 6.000 427 2,250 ---892.44 /EA 2,677 1,981.50 /EA 5,945 40.90.01.17 I&C, Flow / Switches 3.00 EA 6.000 427 2,250 892.44 /EA 2,677 1,981.50 /EA 5,945 40.90.01.19 I&C, Level / Switches LSHH - Level Switch L07 Flooding 3.00 EA 9.000 641 1,500 ---713.66 /EA 2,141 1,601.46 /EA 4,804 40.90.01.19 I&C, Level / Switches 3.00 EA 9.000 641 1,500 713.66 /EA 2,141 1,601.46 /EA 4,804 40.90.01.21 I&C, Pressure / Switches PS* - Pressure Switch P08 3.00 EA 7.500 534 1,500 ---678.05 /EA 2,034 1,517.30 /EA 4,552 40.90.01.21 I&C, Pressure / Switches 3.00 EA 7.500 534 1,500 678.05 /EA 2,034 1,517.30 /EA 4,552 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 9.00 ea 2.250 160 742 ---100.20 /ea 902 222.80 /ea 2,005 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 2.250 160 742 901.84 /LS 902 2,005.16 /LS 2,005 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 28.00 ea 35.000 2,493 2,100 ---164.02 /ea 4,593 374.84 /ea 10,495 Instrument Stand-Double, SS 6.00 ea 9.000 641 600 ---206.83 /ea 1,241 471.73 /ea 2,830 40.90.03.01 I&C, Panels & Stands 1.00 LS 44.000 3,134 2,700 5,833.64 /LS 5,834 13,325.89 /LS 13,326 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 6.00 EA 48.000 3,419 21,000 ---4,069.75 /EA 24,419 9,022.64 /EA 54,136 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 6.00 EA 48.000 3,419 21,000 4,069.75 /EA 24,419 9,022.64 /EA 54,136 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 15.00 ea 7.500 534 ---35.61 /ea 534 84.14 /ea 1,262 Field Calibration - Average 19.00 ea 57.000 4,059 ---213.66 /ea 4,059 504.82 /ea 9,592 Pre-Operation Check 34.00 ea 8.500 605 ---17.81 /ea 605 42.07 /ea 1,430 Startup - Stand-By (Manhours)34.00 ea 3.400 242 ---7.12 /ea 242 16.83 /ea 572 Loop Check - Average 34.00 ea 17.000 1,211 ---35.61 /ea 1,211 84.14 /ea 2,861 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 104 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 93.400 6,652 6,651.84 /LS 6,652 15,716.74 /LS 15,717 40.90.08.03 I&C Tubing, Piping & Accessories Level Transmitter Installation Materials - Stainless 4.00 ea 10.400 741 1,400 ---535.17 /ea 2,141 1,205.16 /ea 4,821 Press Gauge / Press Sw Installation Materials - Stainless 9.00 ea 23.400 1,667 1,350 ---335.17 /ea 3,017 766.50 /ea 6,899 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 33.800 2,407 2,750 5,157.20 /LS 5,157 11,719.16 /LS 11,719 40.90.99.01 I&C, Other Receive & Store Instrument 34.00 ea 11.900 848 0 ---24.94 /ea 848 58.92 /ea 2,003 Identification Tag - SS 34.00 ea 8.500 605 510 ---32.81 /ea 1,115 74.97 /ea 2,549 40.90.99.01 I&C, Other 1.00 LS 20.400 1,453 510 1,963.21 /LS 1,963 4,552.11 /LS 4,552 40.90.01.001 Instrumentation & Controls 1.00 LS 348.350 24,809 67,282 92,091.07 /LS 92,091 206,185.71 /LS 206,186 40.90 Instrumentation & Controls 1.00 LS 348.350 24,809 67,282 92,091.07 /LS 92,091 206,185.71 /LS 206,186 40.9 Instrumentation & Controls 1.00 LS 348.350 24,809 67,282 92,091.07 /LS 92,091 206,185.71 /LS 206,186 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 33.90.05.36.0010 Supplemental Carbon Tank 33.90.05.01 Tanks, Fiberglass FURNISH Chemical Storage Tank, FRP, 5000 gal.2.00 EA ---51,790 25,895.00 /EA 51,790 43,135.10 /EA 86,270 Install FRP Chemical Storage Tank, 5000 gal.2.00 ea 28.000 1,804 ----901.99 /ea 1,804 1,725.32 /ea 3,451 33.90.05.01 Tanks, Fiberglass 2.00 EA 28.000 1,804 51,790 26,796.99 /EA 53,594 44,860.41 /EA 89,721 33.90.05.36.0010 Supplemental Carbon Tank 2.00 EA 28.000 1,804 51,790 26,796.99 /EA 53,594 44,860.41 /EA 89,721 44.05.49.0010 Filtrate Pump 44.05.49.00 Submersible Pump: 1hp- 5hp Functional Testing, Submersible Pumps, 1 - 5 hp 1.00 ea 4.000 258 50 ---307.71 /ea 308 580.11 /ea 580 FURNISH Submersible Pump, 1 - 5 hp 1.00 EA ---9,713 9,713.00 /EA 9,713 16,179.60 /EA 16,180 Set base elbow / pump assembly, 1 - 5 hp 1.00 ea 16.000 1,031 50 ---1,080.85 /ea 1,081 2,058.94 /ea 2,059 Install upper guide rail bracket 1.00 ea 1.500 97 10 ---106.64 /ea 107 202.30 /ea 202 44.05.49.00 Submersible Pump: 1hp- 5hp 1.00 EA 21.500 1,385 110 9,713 11,208.20 /EA 11,208 19,020.95 /EA 19,021 44.05.49.0010 Filtrate Pump 1.00 EA 21.500 1,385 110 9,713 11,208.20 /EA 11,208 19,020.95 /EA 19,021 44.05.56.36.0010 Supplemental Carbon Metering Pump 44.05.56.00 Chemical Metering Pumps Functional Testing, Chemical Metering Pumps, 100.1 - 300 GPH 2.00 ea 16.000 1,031 200 ---615.43 /ea 1,231 1,160.22 /ea 2,320 Grease, Oil, and Lube Chemical Metering Pumps, 100.1 - 300 GPH 2.00 ea 16.000 1,031 300 ---665.43 /ea 1,331 1,247.38 /ea 2,495 FURNISH Chemical Metering Pump, 100.1 - 300 GPH 2.00 EA ---30,000 15,000.00 /EA 30,000 24,986.55 /EA 49,973 Set Chemical Metering Pump, 100.1 - 300 GPH 2.00 ea 8.000 515 20 ---267.71 /ea 535 510.37 /ea 1,021 Pump stand 2.00 ea 8.000 515 600 ---557.71 /ea 1,115 1,015.93 /ea 2,032 Wall brackets 2.00 ea 4.000 258 300 ---278.86 /ea 558 507.96 /ea 1,016 44.05.56.00 Chemical Metering Pumps 2.00 EA 52.000 3,350 1,420 30,000 17,385.13 /EA 34,770 29,428.40 /EA 58,857 44.05.56.36.0010 Supplemental Carbon Metering Pump 2.00 EA 52.000 3,350 1,420 30,000 17,385.13 /EA 34,770 29,428.40 /EA 58,857 44.05.71.36.0020 Polymer Blend Units 44.05.71.40 Polymer Blending FURNISH Polymer Blend Unit 2.00 EA ----115,000 57,500.00 /EA 115,000 95,781.77 /EA 191,564 Install Polymer Blend Unit 2.00 ea 96.000 6,185 ----3,092.54 /ea 6,185 5,915.32 /ea 11,831 44.05.71.40 Polymer Blending 2.00 EA 96.000 6,185 115,000 60,592.54 /EA 121,185 101,697.09 /EA 203,394 44.05.71.36.0020 Polymer Blend Units 2.00 EA 96.000 6,185 115,000 60,592.54 /EA 121,185 101,697.09 /EA 203,394 44.05.71.36.0021 Polymer Totes 44.05.71.40 Polymer Blending FURNISH Chemical Storage Tank, FRP, 400 gal.3.00 EA ---9,000 3,000.00 /EA 9,000 4,997.30 /EA 14,992 Install FRP Chemical Storage Tank, 400 gal.3.00 ea 24.000 1,546 ----515.42 /ea 1,546 985.89 /ea 2,958 44.05.71.40 Polymer Blending 3.00 EA 24.000 1,546 9,000 3,515.42 /EA 10,546 5,983.19 /EA 17,950 44.05.71.36.0021 Polymer Totes 3.00 EA 24.000 1,546 9,000 3,515.42 /EA 10,546 5,983.19 /EA 17,950 44.05 Furnish and Install Process Equipment 1.00 LS 221.500 14,271 1,530 215,503 231,303.77 /LS 231,304 388,942.33 /LS 388,942 44.0 Process Equipment - Municipal 1.00 LS 221.500 14,271 1,530 215,503 231,303.77 /LS 231,304 388,942.33 /LS 388,942 36.0 Chemical Storage 1.00 LS 3,421.204 234,912 276,476 31,080 1,125 215,503 759,095.78 /LS 759,096 1,502,839.67 /LS 1,502,840 40.0 MBR 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.02.0012 Continuous Footing, 12" Thick 03.10.02.12 Cast-In-Place Concrete, Continuous Footings, 12" thick Fine grade, for slab on grade, by hand 1,012.00 sf 7.084 364 30 ---0.39 /sf 395 0.80 /sf 809 Fill, gravel subbase, under building slab on grade 18.74 cy 9.371 482 525 ---53.72 /cy 1,007 106.08 /cy 1,988 Concrete pumping, subcontract, all inclusive price 37.48 cy --562 --15.00 /cy 562 27.24 /cy 1,021 Forms in place, continuous footing, sides 506.00 sf 50.600 3,330 506 ---7.58 /sf 3,836 15.47 /sf 7,827 Forms in place, continuous footing, bulkheads 24.00 sf 3.600 237 24 ---10.87 /sf 261 22.26 /sf 534 Reinforcing in place, A615 Gr 60, priced per lbs.5,622.22 lb -2,811 2,249 --0.90 /lb 5,060 1.67 /lb 9,406 Concrete, ready mix, 4000 psi 37.48 CY -4,685 ---125.00 /CY 4,685 236.66 /CY 8,870 Add for concrete waste, 4000 psi 1.87 cy -234 ---125.00 /cy 234 236.66 /cy 444 Placing concrete, concrete pump 37.48 cy 28.111 1,446 ----38.59 /cy 1,446 79.60 /cy 2,983 Finishing footings, screed finish 1,012.00 sf 15.180 914 ----0.90 /sf 914 1.86 /sf 1,886 Curing, membrane spray 1,012.00 sf 2.024 104 40 ---0.14 /sf 145 0.29 /sf 291 03.10.02.12 Cast-In-Place Concrete, Continuous Footings, 12" thick 37.48 CY 115.969 6,878 8,856 2,811 494.80 /CY 18,546 962.08 /CY 36,060 03.10.02.0012 Continuous Footing, 12" Thick 37.48 CY 115.969 6,878 8,856 2,811 494.80 /CY 18,546 962.08 /CY 36,060 03.10.05.0004 Slab on Grade, 4" Thick 03.10.05.04 Cast-In-Place Concrete, Casting Slabs on Grade, 4" thick 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 105 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.05.04 Cast-In-Place Concrete, Casting Slabs on Grade, 4" thick Fine grade, for slab on grade, by hand 73.00 sf 0.511 26 2 ---0.39 /sf 28 0.80 /sf 58 Fill, gravel subbase, under building slab on grade 1.35 cy 0.676 35 38 ---53.73 /cy 73 106.08 /cy 143 Concrete pumping, subcontract, all inclusive price 0.90 cy --14 --15.00 /cy 14 27.21 /cy 25 Slab on grade edge forms, up to 6"49.00 lf 2.597 171 13 ---3.75 /lf 184 7.69 /lf 377 Reinforcing in place, A615 Gr 60, priced per lbs.90.12 lb -45 36 --0.90 /lb 81 1.67 /lb 151 Concrete, ready mix, 4000 psi 0.90 CY -113 ---125.00 /CY 113 236.67 /CY 213 Add for concrete waste, 4000 psi 0.05 cy -6 ---125.00 /cy 6 237.11 /cy 11 Placing concrete, concrete pump 0.90 cy 0.676 35 ----38.59 /cy 35 79.61 /cy 72 Finishing floors, monolithic, trowel finish (machine)73.00 sf 1.460 88 1 ---1.23 /sf 89 2.52 /sf 184 Curing, membrane spray 73.00 sf 0.146 8 3 ---0.14 /sf 10 0.29 /sf 21 03.10.05.04 Cast-In-Place Concrete, Casting Slabs on Grade, 4" thick 0.90 CY 6.066 362 220 50 701.74 /CY 632 1,392.45 /CY 1,255 03.10.05.0004 Slab on Grade, 4" Thick 0.90 CY 6.066 362 220 50 701.74 /CY 632 1,392.45 /CY 1,255 03.10.05.0012 Slab on Grade, 12" Thick 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick Fine grade, for slab on grade, by hand 2,482.00 sf 17.374 894 74 ---0.39 /sf 968 0.80 /sf 1,985 Fill, gravel subbase, under building slab on grade 45.96 cy 22.982 1,182 1,287 ---53.73 /cy 2,469 106.07 /cy 4,876 Concrete pumping, subcontract, all inclusive price 91.93 cy --1,379 --15.00 /cy 1,379 27.24 /cy 2,504 Slab on grade edge forms, 7" to 12"369.00 sf 66.420 4,371 369 ---12.85 /sf 4,740 26.33 /sf 9,716 Reinforcing in place, A615 Gr 60, priced per lbs.13,788.89 lb -6,894 5,516 --0.90 /lb 12,410 1.67 /lb 23,068 Concrete, ready mix, 4000 psi 91.93 CY -11,491 ---125.00 /CY 11,491 236.66 /CY 21,755 Add for concrete waste, 4000 psi 4.60 cy -575 ---125.00 /cy 575 236.66 /cy 1,088 Placing concrete, concrete pump 91.93 cy 68.945 3,547 ----38.59 /cy 3,547 79.60 /cy 7,317 Finishing floors, monolithic, trowel finish (machine)2,482.00 sf 49.640 2,990 50 ---1.23 /sf 3,039 2.52 /sf 6,261 Curing, membrane spray 2,482.00 sf 4.964 255 99 ---0.14 /sf 355 0.29 /sf 715 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick 91.93 CY 230.324 13,240 20,839 6,894 445.72 /CY 40,973 862.47 /CY 79,283 03.10.05.0012 Slab on Grade, 12" Thick 91.93 CY 230.324 13,240 20,839 6,894 445.72 /CY 40,973 862.47 /CY 79,283 03.10.05.0018 Slab on Grade, 18" Thick 03.10.05.18 Cast-In-Place Concrete, Slabs on Grade, 18" thick Fine grade, for slab on grade, by hand 3,787.00 sf 26.509 1,364 114 ---0.39 /sf 1,477 0.80 /sf 3,028 Fill, gravel subbase, under building slab on grade 70.13 cy 35.065 1,804 1,964 ---53.73 /cy 3,768 106.08 /cy 7,439 Concrete pumping, subcontract, all inclusive price 210.39 cy --3,156 --15.00 /cy 3,156 27.24 /cy 5,730 Base slab edge forms, 12" to 24"381.00 sf 83.820 5,516 381 ---15.48 /sf 5,897 31.76 /sf 12,101 Reinforcing in place, A615 Gr 60, priced per lbs.31,558.33 lb -15,779 12,623 --0.90 /lb 28,403 1.67 /lb 52,795 Concrete, ready mix, 4000 psi 210.39 CY -26,299 ---125.00 /CY 26,299 236.66 /CY 49,790 Add for concrete waste, 4000 psi 10.52 cy -1,315 ---125.00 /cy 1,315 236.66 /cy 2,489 Placing concrete, concrete pump, for base slab 12" to 24"210.39 cy 126.233 6,495 ----30.87 /cy 6,495 63.68 /cy 13,397 Finishing floors, monolithic, trowel finish (machine)3,787.00 sf 75.740 4,562 76 ---1.23 /sf 4,638 2.52 /sf 9,553 Curing, membrane spray 3,787.00 sf 7.574 390 151 ---0.14 /sf 541 0.29 /sf 1,091 03.10.05.18 Cast-In-Place Concrete, Slabs on Grade, 18" thick 210.39 CY 354.941 20,130 46,078 15,779 389.70 /CY 81,988 748.21 /CY 157,414 03.10.05.0018 Slab on Grade, 18" Thick 210.39 CY 354.941 20,130 46,078 15,779 389.70 /CY 81,988 748.21 /CY 157,414 03.10.05.0020 Slab on Grade, 20" Thick 03.10.05.20 Cast-In-Place Concrete, Slabs on Grade, 20" thick Fine grade, for slab on grade, by hand 1,114.00 sf 7.798 401 33 ---0.39 /sf 435 0.80 /sf 891 Fill, gravel subbase, under building slab on grade 20.63 cy 10.315 531 578 ---53.73 /cy 1,108 106.07 /cy 2,188 Concrete pumping, subcontract, all inclusive price 68.77 cy --1,031 --15.00 /cy 1,031 27.24 /cy 1,873 Base slab edge forms, 12" to 24"306.67 sf 67.467 4,440 307 ---15.48 /sf 4,747 31.76 /sf 9,740 Reinforcing in place, A615 Gr 60, priced per lbs.10,314.82 lb -5,157 4,126 --0.90 /lb 9,283 1.67 /lb 17,256 Concrete, ready mix, 4000 psi 68.77 CY -8,596 ---125.00 /CY 8,596 236.66 /CY 16,274 Add for concrete waste, 4000 psi 3.44 cy -430 ---125.00 /cy 430 236.66 /cy 814 Placing concrete, concrete pump, for base slab 12" to 24"68.77 cy 41.259 2,123 ----30.87 /cy 2,123 63.68 /cy 4,379 Finishing floors, monolithic, trowel finish (machine)1,114.00 sf 22.280 1,342 22 ---1.23 /sf 1,364 2.52 /sf 2,810 Curing, membrane spray 1,114.00 sf 2.228 115 45 ---0.14 /sf 159 0.29 /sf 321 03.10.05.20 Cast-In-Place Concrete, Slabs on Grade, 20" thick 68.77 CY 151.347 8,951 15,167 5,157 425.74 /CY 29,276 822.30 /CY 56,545 03.10.05.0020 Slab on Grade, 20" Thick 68.77 CY 151.347 8,951 15,167 5,157 425.74 /CY 29,276 822.30 /CY 56,545 03.10.05.0024 Slab on Grade, 24" Thick 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick Fine grade, for slab on grade, by hand 559.00 sf 3.913 201 17 ---0.39 /sf 218 0.80 /sf 447 Fill, gravel subbase, under building slab on grade 10.35 cy 5.176 266 290 ---53.73 /cy 556 106.08 /cy 1,098 Concrete pumping, subcontract, all inclusive price 41.41 cy --621 --15.00 /cy 621 27.24 /cy 1,128 Base slab edge forms, 24" to 36"358.00 sf 89.500 5,890 448 ---17.70 /sf 6,338 36.31 /sf 12,997 Reinforcing in place, A615 Gr 60, priced per lbs.6,211.11 lb -3,106 2,484 --0.90 /lb 5,590 1.67 /lb 10,391 Concrete, ready mix, 4000 psi 41.41 CY -5,176 ---125.00 /CY 5,176 236.66 /CY 9,799 Add for concrete waste, 4000 psi 2.07 cy -259 ---125.00 /cy 259 236.66 /cy 490 Placing concrete, concrete pump, for base slab 12" to 24"41.41 cy 24.844 1,278 ----30.87 /cy 1,278 63.68 /cy 2,637 Finishing floors, monolithic, trowel finish (machine)559.00 sf 11.180 673 11 ---1.23 /sf 685 2.52 /sf 1,410 Curing, membrane spray 559.00 sf 1.118 58 22 ---0.14 /sf 80 0.29 /sf 161 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick 41.41 CY 135.731 8,367 9,328 3,106 502.34 /CY 20,800 979.50 /CY 40,558 03.10.05.0024 Slab on Grade, 24" Thick 41.41 CY 135.731 8,367 9,328 3,106 502.34 /CY 20,800 979.50 /CY 40,558 03.10.05.0030 Slab on Grade, 30" Thick 03.10.05.30 Cast-In-Place Concrete, Slabs on Grade, 30" thick Fine grade, for slab on grade, by hand 764.00 sf 5.348 275 23 ---0.39 /sf 298 0.80 /sf 611 Fill, gravel subbase, under building slab on grade 14.15 cy 7.074 364 396 ---53.72 /cy 760 106.07 /cy 1,501 Concrete pumping, subcontract, all inclusive price 70.74 cy --1,061 --15.00 /cy 1,061 27.24 /cy 1,927 Base slab edge forms, 24" to 36"277.50 sf 69.375 4,566 347 ---17.70 /sf 4,913 36.31 /sf 10,075 Reinforcing in place, A615 Gr 60, priced per lbs.10,611.11 lb -5,306 4,244 --0.90 /lb 9,550 1.67 /lb 17,752 Concrete, ready mix, 4000 psi 70.74 CY -8,843 ---125.00 /CY 8,843 236.66 /CY 16,741 Add for concrete waste, 4000 psi 3.54 cy -442 ---125.00 /cy 442 236.66 /cy 837 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 106 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.05.30 Cast-In-Place Concrete, Slabs on Grade, 30" thick Placing concrete, concrete pump, for base slab 24" to 36"70.74 cy 35.371 1,820 ----25.73 /cy 1,820 53.06 /cy 3,754 Finishing floors, monolithic, trowel finish (machine)764.00 sf 15.280 920 15 ---1.23 /sf 936 2.52 /sf 1,927 Curing, membrane spray 764.00 sf 1.528 79 31 ---0.14 /sf 109 0.29 /sf 220 03.10.05.30 Cast-In-Place Concrete, Slabs on Grade, 30" thick 70.74 CY 133.976 8,024 15,402 5,306 406.15 /CY 28,731 782.36 /CY 55,345 03.10.05.0030 Slab on Grade, 30" Thick 70.74 CY 133.976 8,024 15,402 5,306 406.15 /CY 28,731 782.36 /CY 55,345 03.10.05.0036 Slab on Grade, 36" Thick 03.10.05.36 Cast-In-Place Concrete, Slabs on Grade, 36" thick Fine grade, for slab on grade, by hand 4,161.00 sf 29.127 1,499 125 ---0.39 /sf 1,623 0.80 /sf 3,328 Fill, gravel subbase, under building slab on grade 77.06 cy 38.528 1,982 2,158 ---53.73 /cy 4,140 106.08 /cy 8,174 Concrete pumping, subcontract, all inclusive price 462.33 cy --6,935 --15.00 /cy 6,935 27.24 /cy 12,592 Base slab edge forms, 36" to 48"981.00 sf 245.250 16,141 1,324 ---17.80 /sf 17,465 36.50 /sf 35,802 Reinforcing in place, A615 Gr 60, priced per lbs.69,350.00 lb -34,675 27,740 --0.90 /lb 62,415 1.67 /lb 116,019 Concrete, ready mix, 4000 psi 462.33 CY -57,792 ---125.00 /CY 57,792 236.66 /CY 109,415 Add for concrete waste, 4000 psi 23.12 cy -2,890 ---125.00 /cy 2,890 236.66 /cy 5,471 Placing concrete, concrete pump, for base slab 24" to 36"462.33 cy 231.167 11,893 ----25.73 /cy 11,893 53.06 /cy 24,533 Finishing floors, monolithic, trowel finish (machine)4,161.00 sf 83.220 5,012 83 ---1.23 /sf 5,096 2.52 /sf 10,497 Curing, membrane spray 4,161.00 sf 8.322 428 166 ---0.14 /sf 595 0.29 /sf 1,198 03.10.05.36 Cast-In-Place Concrete, Slabs on Grade, 36" thick 462.33 CY 635.614 36,955 99,213 34,675 369.52 /CY 170,843 707.34 /CY 327,028 03.10.05.0036 Slab on Grade, 36" Thick 462.33 CY 635.614 36,955 99,213 34,675 369.52 /CY 170,843 707.34 /CY 327,028 03.10.06.0008 Concrete Walls, 08" Thick 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick Concrete pumping, subcontract, all inclusive price 45.75 cy --686 --15.00 /cy 686 27.24 /cy 1,246 Forms in place, structural walls, to 8' high, hand set 3,705.50 sf 555.825 36,581 3,706 ---10.87 /sf 40,286 22.26 /sf 82,473 Forms in place, wall bulkheads 27.67 sf 8.300 546 35 ---20.99 /sf 581 43.09 /sf 1,192 Waterstop, PVC, center bulb, 6" wide 397.50 lf 31.800 2,093 795 ---7.27 /lf 2,888 14.65 /lf 5,822 Reinforcing in place, A615 Gr 60, priced per lbs.9,149.38 lb -4,575 3,660 --0.90 /lb 8,234 1.67 /lb 15,306 Concrete, ready mix, 4000 psi 45.75 CY -5,718 ---125.00 /CY 5,718 236.66 /CY 10,826 Add for concrete waste, 4000 psi 2.29 cy -286 ---125.00 /cy 286 236.66 /cy 541 Placing concrete, concrete pump, for structural wall to 12" thick 45.75 cy 38.885 2,001 ----43.73 /cy 2,001 90.21 /cy 4,127 Patch & plug tieholes 3,705.50 sf 55.583 2,860 74 ---0.79 /sf 2,934 1.63 /sf 6,039 Sack rub 3,705.50 sf 148.220 7,626 111 ---2.09 /sf 7,737 4.30 /sf 15,941 Curing, membrane spray 3,705.50 sf 7.411 381 148 ---0.14 /sf 530 0.29 /sf 1,067 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick 45.75 CY 846.024 52,087 15,448 4,346 1,571.26 /CY 71,880 3,160.45 /CY 144,581 03.10.06.0008 Concrete Walls, 08" Thick 45.75 CY 846.024 52,087 15,448 4,346 1,571.26 /CY 71,880 3,160.45 /CY 144,581 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 9.21 cy --138 --15.00 /cy 138 27.24 /cy 251 Forms in place, structural walls, to 8' high, hand set 157.50 sf 23.625 1,555 158 ---10.87 /sf 1,712 22.26 /sf 3,505 Forms in place, structural walls, > 8' to 16' high, hand set 340.00 sf 68.000 4,475 425 ---14.41 /sf 4,900 29.52 /sf 10,036 Forms in place, wall bulkheads 15.25 sf 4.575 301 19 ---20.99 /sf 320 43.09 /sf 657 Waterstop, PVC, center bulb, 6" wide 47.25 lf 3.780 249 95 ---7.27 /lf 343 14.65 /lf 692 Reinforcing in place, A615 Gr 60, priced per lbs.1,842.59 lb -921 737 --0.90 /lb 1,658 1.67 /lb 3,083 Concrete, ready mix, 4000 psi 9.21 CY -1,152 ---125.00 /CY 1,152 236.66 /CY 2,180 Add for concrete waste, 4000 psi 0.46 cy -58 ---125.00 /cy 58 236.64 /cy 109 Placing concrete, concrete pump, for structural wall to 12" thick 9.21 cy 7.831 403 ----43.73 /cy 403 90.21 /cy 831 Patch & plug tieholes 497.50 sf 7.463 384 10 ---0.79 /sf 394 1.63 /sf 811 Sack rub 497.50 sf 19.900 1,024 15 ---2.09 /sf 1,039 4.30 /sf 2,140 Curing, membrane spray 497.50 sf 0.995 51 20 ---0.14 /sf 71 0.29 /sf 143 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 9.21 CY 136.169 8,442 2,871 875 1,322.97 /CY 12,188 2,652.68 /CY 24,439 03.10.06.0012 Concrete Walls, 12" Thick 9.21 CY 136.169 8,442 2,871 875 1,322.97 /CY 12,188 2,652.68 /CY 24,439 03.10.06.0016 Concrete Walls, 16" Thick 03.10.06.16 Cast-In-Place Concrete, Straight Walls, 16" thick Concrete pumping, subcontract, all inclusive price 677.02 cy --10,155 --15.00 /cy 10,155 27.24 /cy 18,440 Forms in place, structural walls, to 8' high, hand set 503.50 sf 75.525 4,971 504 ---10.87 /sf 5,474 22.26 /sf 11,206 Forms in place, structural walls, > 8' to 16' high, hand set 24,966.00 sf 4,993.200 328,617 31,208 ---14.41 /sf 359,825 29.52 /sf 736,946 Forms in place, structural walls, > 16' high, hand set 1,950.00 sf 331.500 21,817 2,633 ---12.54 /sf 24,450 25.63 /sf 49,987 Forms in place, wall bulkheads 473.67 sf 142.100 9,352 592 ---20.99 /sf 9,944 43.09 /sf 20,412 Waterstop, PVC, center bulb, 6" wide 1,513.50 lf 121.080 7,969 3,027 ---7.27 /lf 10,996 14.65 /lf 22,168 Reinforcing in place, A615 Gr 60, priced per lbs.135,404.94 lb -67,702 54,162 --0.90 /lb 121,864 1.67 /lb 226,525 Concrete, ready mix, 4000 psi 677.02 CY -84,628 ---125.00 /CY 84,628 236.66 /CY 160,224 Add for concrete waste, 4000 psi 33.85 cy -4,232 ---125.00 /cy 4,232 236.66 /cy 8,011 Placing concrete, concrete pump, for structural wall >12" - 24" thick 677.02 cy 507.768 26,124 ----38.59 /cy 26,124 79.60 /cy 53,888 Patch & plug tieholes 27,419.50 sf 411.293 21,161 548 ---0.79 /sf 21,709 1.63 /sf 44,688 Sack rub 27,419.50 sf 1,096.780 56,428 823 ---2.09 /sf 57,251 4.30 /sf 117,956 Curing, membrane spray 27,419.50 sf 54.839 2,821 1,097 ---0.14 /sf 3,918 0.29 /sf 7,896 03.10.06.16 Cast-In-Place Concrete, Straight Walls, 16" thick 677.02 CY 7,734.084 479,260 196,992 64,317 1,093.86 /CY 740,570 2,183.60 /CY 1,478,348 03.10.06.0016 Concrete Walls, 16" Thick 677.02 CY 7,734.084 479,260 196,992 64,317 1,093.86 /CY 740,570 2,183.60 /CY 1,478,348 03.10.06.0024 Concrete Walls, 24" Thick 03.10.06.24 Cast-In-Place Concrete, Straight Walls, 24" thick Concrete pumping, subcontract, all inclusive price 2.07 cy --31 --15.00 /cy 31 27.24 /cy 57 Forms in place, structural walls, > 8' to 16' high, hand set 56.00 sf 11.200 737 70 ---14.41 /sf 807 29.52 /sf 1,653 Forms in place, wall bulkheads 28.00 sf 8.400 553 35 ---20.99 /sf 588 43.09 /sf 1,207 Waterstop, PVC, center bulb, 6" wide 16.00 lf 1.280 84 32 ---7.27 /lf 116 14.65 /lf 234 Reinforcing in place, A615 Gr 60, priced per lbs.414.82 lb -207 166 --0.90 /lb 373 1.67 /lb 694 Concrete, ready mix, 4000 psi 2.07 CY -259 ---125.00 /CY 259 236.65 /CY 491 Add for concrete waste, 4000 psi 0.10 cy -13 ---125.00 /cy 13 236.83 /cy 25 Placing concrete, concrete pump, for structural wall >12" - 24" thick 2.07 cy 1.556 80 ----38.59 /cy 80 79.60 /cy 165 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 107 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.06.24 Cast-In-Place Concrete, Straight Walls, 24" thick Patch & plug tieholes 56.00 sf 0.840 43 1 ---0.79 /sf 44 1.63 /sf 91 Sack rub 56.00 sf 2.240 115 2 ---2.09 /sf 117 4.30 /sf 241 Curing, membrane spray 56.00 sf 0.112 6 2 ---0.14 /sf 8 0.29 /sf 16 03.10.06.24 Cast-In-Place Concrete, Straight Walls, 24" thick 2.07 CY 25.628 1,618 622 197 1,175.11 /CY 2,437 2,349.70 /CY 4,873 03.10.06.0024 Concrete Walls, 24" Thick 2.07 CY 25.628 1,618 622 197 1,175.11 /CY 2,437 2,349.70 /CY 4,873 03.10.06.0030 Concrete Walls, 30" Thick 03.10.06.30 Cast-In-Place Concrete, Straight Walls, 30" thick Concrete pumping, subcontract, all inclusive price 24.95 cy --374 --15.00 /cy 374 27.24 /cy 680 Forms in place, structural walls, to 8' high, hand set 539.00 sf 80.850 5,321 539 ---10.87 /sf 5,860 22.26 /sf 11,996 Forms in place, wall bulkheads 17.50 sf 5.250 346 22 ---20.99 /sf 367 43.10 /sf 754 Waterstop, PVC, center bulb, 6" wide 85.00 lf 6.800 448 170 ---7.27 /lf 618 14.65 /lf 1,245 Reinforcing in place, A615 Gr 60, priced per lbs.4,990.74 lb -2,495 1,996 --0.90 /lb 4,492 1.67 /lb 8,349 Concrete, ready mix, 4000 psi 24.95 CY -3,119 ---125.00 /CY 3,119 236.66 /CY 5,906 Add for concrete waste, 4000 psi 1.25 cy -156 ---125.00 /cy 156 236.66 /cy 295 Placing concrete, concrete pump, for structural wall >24" thick 24.95 cy 18.716 963 ----38.59 /cy 963 79.60 /cy 1,986 Patch & plug tieholes 539.00 sf 8.085 416 11 ---0.79 /sf 427 1.63 /sf 878 Sack rub 539.00 sf 21.560 1,109 16 ---2.09 /sf 1,125 4.30 /sf 2,319 Curing, membrane spray 539.00 sf 1.078 55 22 ---0.14 /sf 77 0.29 /sf 155 03.10.06.30 Cast-In-Place Concrete, Straight Walls, 30" thick 24.95 CY 142.339 8,658 6,550 2,371 704.43 /CY 17,578 1,385.11 /CY 34,564 03.10.06.0030 Concrete Walls, 30" Thick 24.95 CY 142.339 8,658 6,550 2,371 704.43 /CY 17,578 1,385.11 /CY 34,564 03.10.06.0046 Concrete Walls, 46" Thick 03.10.06.46 Cast-In-Place Concrete, Straight Walls, 46" thick Concrete pumping, subcontract, all inclusive price 20.44 cy --307 --15.00 /cy 307 27.24 /cy 557 Forms in place, structural walls, to 8' high, hand set 288.00 sf 43.200 2,843 288 ---10.87 /sf 3,131 22.26 /sf 6,410 Forms in place, wall bulkheads 46.00 sf 13.800 908 58 ---20.99 /sf 966 43.09 /sf 1,982 Waterstop, PVC, center bulb, 6" wide 36.00 lf 2.880 190 72 ---7.27 /lf 262 14.65 /lf 527 Reinforcing in place, A615 Gr 60, priced per lbs.4,088.89 lb -2,044 1,636 --0.90 /lb 3,680 1.67 /lb 6,840 Concrete, ready mix, 4000 psi 20.44 CY -2,556 ---125.00 /CY 2,556 236.66 /CY 4,838 Add for concrete waste, 4000 psi 1.02 cy -128 ---125.00 /cy 128 236.67 /cy 242 Placing concrete, concrete pump, for structural wall >24" thick 20.44 cy 15.333 789 ----38.59 /cy 789 79.60 /cy 1,627 Patch & plug tieholes 288.00 sf 4.320 222 6 ---0.79 /sf 228 1.63 /sf 469 Sack rub 288.00 sf 11.520 593 9 ---2.09 /sf 601 4.30 /sf 1,239 Curing, membrane spray 288.00 sf 0.576 30 12 ---0.14 /sf 41 0.29 /sf 83 03.10.06.46 Cast-In-Place Concrete, Straight Walls, 46" thick 20.44 CY 91.629 5,574 5,171 1,942 620.61 /CY 12,688 1,213.83 /CY 24,816 03.10.06.0046 Concrete Walls, 46" Thick 20.44 CY 91.629 5,574 5,171 1,942 620.61 /CY 12,688 1,213.83 /CY 24,816 03.10.09.0012 Concrete Columns, 12"x12" 03.10.09.12 Cast-In-Place Concrete, Columns, 12" Concrete pumping, subcontract, all inclusive price 1.48 cy --22 --15.00 /cy 22 27.23 /cy 40 Forms in place, columns, rectangular, to 18" sq.160.00 sf 40.000 2,633 240 ---17.95 /sf 2,873 36.78 /sf 5,885 Reinforcing in place, A615 Gr 60, priced per lbs.333.33 lb -167 133 --0.90 /lb 300 1.67 /lb 558 Concrete, ready mix, 4000 psi 1.48 CY -185 ---125.00 /CY 185 236.68 /CY 351 Add for concrete waste, 4000 psi 0.07 cy -9 ---125.00 /cy 9 236.49 /cy 18 Placing concrete, concrete pump 1.48 cy 1.111 57 ----38.59 /cy 57 79.61 /cy 118 Sack rub 160.00 sf 6.400 329 5 ---2.09 /sf 334 4.30 /sf 688 Curing, membrane spray 160.00 sf 0.320 16 6 ---0.14 /sf 23 0.29 /sf 46 03.10.09.12 Cast-In-Place Concrete, Columns, 12"1.48 CY 47.831 3,035 612 156 2,568.00 /CY 3,803 5,201.15 /CY 7,703 03.10.09.0012 Concrete Columns, 12"x12"1.48 CY 47.831 3,035 612 156 2,568.00 /CY 3,803 5,201.15 /CY 7,703 03.10.09.0016 Concrete Columns, 16"x16" 03.10.09.16 Cast-In-Place Concrete, Columns, 16" Concrete pumping, subcontract, all inclusive price 1.05 cy --16 --15.01 /cy 16 27.25 /cy 29 Forms in place, columns, rectangular, to 18" sq.85.33 sf 21.334 1,404 128 ---17.95 /sf 1,532 36.78 /sf 3,139 Reinforcing in place, A615 Gr 60, priced per lbs.237.04 lb -119 95 --0.90 /lb 213 1.67 /lb 397 Concrete, ready mix, 4000 psi 1.05 CY -132 ---125.01 /CY 132 236.67 /CY 249 Add for concrete waste, 4000 psi 0.05 cy -7 ---125.00 /cy 7 236.85 /cy 13 Placing concrete, concrete pump 1.05 cy 0.790 41 ----38.59 /cy 41 79.58 /cy 84 Sack rub 85.33 sf 3.413 176 3 ---2.09 /sf 178 4.30 /sf 367 Curing, membrane spray 85.33 sf 0.171 9 3 ---0.14 /sf 12 0.29 /sf 25 03.10.09.16 Cast-In-Place Concrete, Columns, 16"1.05 CY 25.707 1,629 391 111 2,023.30 /CY 2,131 4,084.71 /CY 4,301 03.10.09.0016 Concrete Columns, 16"x16"1.05 CY 25.707 1,629 391 111 2,023.30 /CY 2,131 4,084.71 /CY 4,301 03.10.09.0024 Concrete Column, 24" Diameter 03.10.09.24 Cast-In-Place Concrete, Columns, 24" Concrete pumping, subcontract, all inclusive price 21.33 cy --320 --15.00 /cy 320 27.24 /cy 581 Forms in place, columns, rectangular, over 18" sq.1,152.00 sf 230.400 15,163 1,728 ---14.66 /sf 16,891 29.99 /sf 34,550 Reinforcing in place, A615 Gr 60, priced per lbs.4,800.00 lb -2,400 1,920 --0.90 /lb 4,320 1.67 /lb 8,030 Concrete, ready mix, 4000 psi 21.33 CY -2,667 ---125.00 /CY 2,667 236.66 /CY 5,049 Add for concrete waste, 4000 psi 1.07 cy -133 ---125.01 /cy 133 236.67 /cy 253 Placing concrete, concrete pump 21.33 cy 16.000 823 ----38.59 /cy 823 79.60 /cy 1,698 Sack rub 1,152.00 sf 46.080 2,371 35 ---2.09 /sf 2,405 4.30 /sf 4,956 Curing, membrane spray 1,152.00 sf 2.304 119 46 ---0.14 /sf 165 0.29 /sf 332 03.10.09.24 Cast-In-Place Concrete, Columns, 24"21.33 CY 294.784 18,476 7,009 2,240 1,299.60 /CY 27,724 2,599.16 /CY 55,448 03.10.09.0024 Concrete Column, 24" Diameter 21.33 CY 294.784 18,476 7,009 2,240 1,299.60 /CY 27,724 2,599.16 /CY 55,448 03.10.09.0036 Concrete Columns, 36"x36" 03.10.09.36 Cast-In-Place Concrete, Columns, 36" Concrete pumping, subcontract, all inclusive price 50.67 cy --760 --15.00 /cy 760 27.24 /cy 1,380 Forms in place, columns, rectangular, over 18" sq.1,824.00 sf 364.800 24,009 2,736 ---14.66 /sf 26,745 29.99 /sf 54,704 Reinforcing in place, A615 Gr 60, priced per lbs.11,400.00 lb -5,700 4,560 --0.90 /lb 10,260 1.67 /lb 19,072 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 108 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.09.36 Cast-In-Place Concrete, Columns, 36" Concrete, ready mix, 4000 psi 50.67 CY -6,333 ---125.00 /CY 6,333 236.66 /CY 11,991 Add for concrete waste, 4000 psi 2.53 cy -317 ---125.00 /cy 317 236.67 /cy 599 Placing concrete, concrete pump 50.67 cy 38.000 1,955 ----38.59 /cy 1,955 79.60 /cy 4,033 Sack rub 1,824.00 sf 72.960 3,754 55 ---2.09 /sf 3,808 4.30 /sf 7,847 Curing, membrane spray 1,824.00 sf 3.648 188 73 ---0.14 /sf 261 0.29 /sf 525 03.10.09.36 Cast-In-Place Concrete, Columns, 36"50.67 CY 479.408 29,905 15,214 5,320 995.50 /CY 50,439 1,976.65 /CY 100,151 03.10.09.0036 Concrete Columns, 36"x36"50.67 CY 479.408 29,905 15,214 5,320 995.50 /CY 50,439 1,976.65 /CY 100,151 03.10.10.0012 Elevated Deck, 12" Thick 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick Concrete pumping, subcontract, all inclusive price 77.37 cy --1,161 --15.00 /cy 1,161 27.24 /cy 2,107 Forms in place, elevated slab, soffit 2,089.00 sf 417.800 27,497 2,611 ---14.41 /sf 30,108 29.52 /sf 61,663 Forms in place, elevated slab, edge form 664.00 sf 166.000 10,925 830 ---17.70 /sf 11,755 36.31 /sf 24,107 Slab shoring 31,335.00 cf 219.345 14,436 1,567 ---0.51 /cf 16,003 1.04 /cf 32,744 Reinforcing in place, A615 Gr 60, priced per lbs.17,408.33 lb -8,704 6,963 --0.90 /lb 15,668 1.67 /lb 29,123 Concrete, ready mix, 4000 psi 77.37 CY -9,671 ---125.00 /CY 9,671 236.66 /CY 18,310 Add for concrete waste, 4000 psi 3.87 cy -484 ---125.00 /cy 484 236.66 /cy 916 Placing concrete, concrete pump, for elevated slab to 12" thick 77.37 cy 38.685 1,990 ----25.72 /cy 1,990 53.06 /cy 4,106 Curing, membrane spray 2,089.00 sf 4.178 215 84 ---0.14 /sf 299 0.29 /sf 602 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick 77.37 CY 846.008 55,063 23,951 8,124 1,126.24 /CY 87,137 2,244.77 /CY 173,678 03.10.10.0012 Elevated Deck, 12" Thick 77.37 CY 846.008 55,063 23,951 8,124 1,126.24 /CY 87,137 2,244.77 /CY 173,678 03.10.10.0024 Elevated Deck, 24" Thick 03.10.10.24 Cast-In-Place Concrete, Elevated Decks, 24" thick Concrete pumping, subcontract, all inclusive price 228.82 cy --3,432 --15.00 /cy 3,432 27.24 /cy 6,232 Forms in place, elevated slab, soffit 3,089.00 sf 617.800 40,659 3,861 ---14.41 /sf 44,521 29.52 /sf 91,181 Forms in place, elevated slab, edge form 508.00 sf 127.000 8,358 635 ---17.70 /sf 8,993 36.31 /sf 18,443 Slab shoring 46,335.00 cf 324.345 21,346 2,317 ---0.51 /cf 23,663 1.04 /cf 48,418 Reinforcing in place, A615 Gr 60, priced per lbs.51,483.33 lb -25,742 20,593 --0.90 /lb 46,335 1.67 /lb 86,129 Concrete, ready mix, 4000 psi 228.82 CY -28,602 ---125.00 /CY 28,602 236.66 /CY 54,151 Add for concrete waste, 4000 psi 11.44 cy -1,430 ---125.00 /cy 1,430 236.66 /cy 2,708 Placing concrete, concrete pump, for elevated slab over 12" thick 228.82 cy 102.967 5,298 ----23.15 /cy 5,298 47.76 /cy 10,928 Curing, membrane spray 3,089.00 sf 6.178 318 124 ---0.14 /sf 441 0.29 /sf 890 03.10.10.24 Cast-In-Place Concrete, Elevated Decks, 24" thick 228.82 CY 1,178.290 75,979 62,710 24,026 711.12 /CY 162,715 1,394.49 /CY 319,080 03.10.10.0024 Elevated Deck, 24" Thick 228.82 CY 1,178.290 75,979 62,710 24,026 711.12 /CY 162,715 1,394.49 /CY 319,080 03.10.13.0006 Equipment Pad, Type E, 6" Thick 03.10.13.06 Cast-In-Place Concrete, Equipment Pads, 6" thick Concrete pumping, subcontract, all inclusive price 6.52 cy --98 --15.00 /cy 98 27.24 /cy 178 Edge forms, housekeeping pads, up to 6"270.00 lf 14.310 942 70 ---3.75 /lf 1,012 7.69 /lf 2,076 Reinforcing in place, A615 Gr 60, priced per lbs.651.85 lb -326 261 --0.90 /lb 587 1.67 /lb 1,091 Concrete, ready mix, 4000 psi 6.52 CY -815 ---125.00 /CY 815 236.66 /CY 1,543 Add for concrete waste, 4000 psi 0.33 cy -41 ---125.00 /cy 41 236.69 /cy 77 Placing concrete, concrete pump 6.52 cy 4.889 252 ----38.59 /cy 252 79.60 /cy 519 Finish housekeeping pads 352.00 sf 14.080 848 11 ---2.44 /sf 859 5.03 /sf 1,769 Curing, membrane spray 352.00 sf 0.704 36 14 ---0.14 /sf 50 0.29 /sf 101 03.10.13.06 Cast-In-Place Concrete, Equipment Pads, 6" thick 6.52 CY 33.983 2,078 1,276 359 569.49 /CY 3,713 1,127.96 /CY 7,353 03.10.13.0006 Equipment Pad, Type E, 6" Thick 6.52 CY 33.983 2,078 1,276 359 569.49 /CY 3,713 1,127.96 /CY 7,353 03.10.13.F012 Equipment Pad, Type F, 12" Thick 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick Concrete pumping, subcontract, all inclusive price 20.85 cy --313 --15.00 /cy 313 27.24 /cy 568 Equipment pad forms, large 457.00 sf 114.250 7,519 686 ---17.95 /sf 8,205 36.78 /sf 16,808 Reinforcing in place, A615 Gr 60, priced per lbs.2,085.19 lb -1,043 834 --0.90 /lb 1,877 1.67 /lb 3,488 Concrete, ready mix, 4000 psi 20.85 CY -2,607 ---125.00 /CY 2,607 236.66 /CY 4,935 Add for concrete waste, 4000 psi 1.04 cy -130 ---125.01 /cy 130 236.67 /cy 247 Placing concrete, concrete pump 20.85 cy 15.639 805 ----38.59 /cy 805 79.60 /cy 1,660 Finishing floors, monolithic, broom finish 563.00 sf 16.890 1,017 11 ---1.83 /sf 1,029 3.77 /sf 2,120 Patch & plug tieholes 457.00 sf 6.855 353 9 ---0.79 /sf 362 1.63 /sf 745 Sack rub 457.00 sf 18.280 940 14 ---2.09 /sf 954 4.30 /sf 1,966 Curing, water 563.00 sf 1.877 97 28 ---0.22 /sf 125 0.45 /sf 252 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick 20.85 CY 173.791 10,731 4,527 1,147 786.73 /CY 16,405 1,572.45 /CY 32,789 03.10.13.F012 Equipment Pad, Type F, 12" Thick 20.85 CY 173.791 10,731 4,527 1,147 786.73 /CY 16,405 1,572.45 /CY 32,789 03.10.13.G006 Equipment Pad, Type G, 6" Thick 03.10.13.06 Cast-In-Place Concrete, Equipment Pads, 6" thick Fine grade, for slab on grade, by hand 8.00 sf 0.056 3 0 ---0.39 /sf 3 0.80 /sf 6 Fill, gravel subbase, under building slab on grade 0.07 cy 0.037 2 2 ---53.65 /cy 4 105.95 /cy 8 Concrete pumping, subcontract, all inclusive price 0.15 cy --2 --15.00 /cy 2 27.30 /cy 4 Slab on grade edge forms, up to 6"25.00 lf 1.325 87 7 ---3.75 /lf 94 7.69 /lf 192 Reinforcing in place, A615 Gr 60, priced per lbs.14.81 lb -7 6 --0.90 /lb 13 1.67 /lb 25 Concrete, ready mix, 4000 psi 0.15 CY -19 ---125.00 /CY 19 236.69 /CY 35 Add for concrete waste, 4000 psi 0.01 cy -1 ---125.00 /cy 1 233.75 /cy 2 Placing concrete, concrete pump 0.15 cy 0.111 6 ----38.60 /cy 6 79.53 /cy 12 Finishing floors, monolithic, broom finish 4.00 sf 0.120 7 0 ---1.83 /sf 7 3.77 /sf 15 Curing, membrane spray 4.00 sf 0.008 0 0 ---0.14 /sf 1 0.29 /sf 1 03.10.13.06 Cast-In-Place Concrete, Equipment Pads, 6" thick 0.15 CY 1.657 105 36 8 1,009.70 /CY 149 2,027.91 /CY 300 03.10.13.G006 Equipment Pad, Type G, 6" Thick 0.15 CY 1.657 105 36 8 1,009.70 /CY 149 2,027.91 /CY 300 03.10.13.H010 Equipment Pad, Type H, 10" Thick 03.10.13.10 Cast-In-Place Concrete, Equipment Pads, 10" thick Fine grade, for slab on grade, by hand 94.00 sf 0.658 34 3 ---0.39 /sf 37 0.80 /sf 75 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 109 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.13.10 Cast-In-Place Concrete, Equipment Pads, 10" thick Fill, gravel subbase, under building slab on grade 0.98 cy 0.491 25 27 ---53.73 /cy 53 106.10 /cy 104 Concrete pumping, subcontract, all inclusive price 1.70 cy --25 --15.00 /cy 25 27.25 /cy 46 Slab on grade edge forms, up to 6"84.00 lf 4.452 293 22 ---3.75 /lf 315 7.69 /lf 646 Slab on grade edge forms, 7" to 12"34.17 sf 6.150 405 34 ---12.85 /sf 439 26.33 /sf 900 Reinforcing in place, A615 Gr 60, priced per lbs.169.91 lb -85 68 --0.90 /lb 153 1.67 /lb 284 Concrete, ready mix, 4000 psi 1.70 CY -212 ---125.00 /CY 212 236.65 /CY 402 Add for concrete waste, 4000 psi 0.09 cy -11 ---125.00 /cy 11 237.06 /cy 20 Placing concrete, concrete pump 1.70 cy 1.274 66 ----38.59 /cy 66 79.59 /cy 135 Finishing floors, monolithic, broom finish 53.00 sf 1.590 96 1 ---1.83 /sf 97 3.77 /sf 200 Curing, membrane spray 53.00 sf 0.106 5 2 ---0.14 /sf 8 0.29 /sf 15 03.10.13.10 Cast-In-Place Concrete, Equipment Pads, 10" thick 1.70 CY 14.721 924 397 93 832.55 /CY 1,415 1,664.14 /CY 2,827 03.10.13.H010 Equipment Pad, Type H, 10" Thick 1.70 CY 14.721 924 397 93 832.55 /CY 1,415 1,664.14 /CY 2,827 03.10.14.0006 Concrete Curb, 06"x06" 03.10.14.06 Cast-In-Place Concrete, Curbs, 6" high Concrete pumping, subcontract, all inclusive price 0.66 cy --10 --15.00 /cy 10 27.23 /cy 18 Forms in place, structural walls, to 8' high, hand set 71.00 sf 10.650 701 71 ---10.87 /sf 772 22.26 /sf 1,580 Forms in place, wall bulkheads 1.00 sf 0.300 20 1 ---20.99 /sf 21 43.05 /sf 43 Reinforcing in place, A615 Gr 60, priced per lbs.65.74 lb -33 26 --0.90 /lb 59 1.67 /lb 110 Concrete, ready mix, 4000 psi 0.66 CY -82 ---125.00 /CY 82 236.67 /CY 155 Add for concrete waste, 4000 psi 0.03 cy -4 ---125.00 /cy 4 237.58 /cy 8 Placing concrete, concrete pump, for structural wall to 12" thick 0.66 cy 0.558 29 ----43.73 /cy 29 90.17 /cy 59 Patch & plug tieholes 71.00 sf 1.065 55 1 ---0.79 /sf 56 1.63 /sf 116 Sack rub 71.00 sf 2.840 146 2 ---2.09 /sf 148 4.30 /sf 305 Curing, membrane spray 71.00 sf 0.142 7 3 ---0.14 /sf 10 0.29 /sf 20 03.10.14.06 Cast-In-Place Concrete, Curbs, 6" high 0.66 CY 15.555 958 198 36 1,813.59 /CY 1,192 3,676.39 /CY 2,415 03.10.14.0006 Concrete Curb, 06"x06"0.66 CY 15.555 958 198 36 1,813.59 /CY 1,192 3,676.39 /CY 2,415 03.10 Cast-In-Place Concrete Work 2,173.99 CY 13,851.574 857,429 559,079 189,445 738.71 /CY 1,605,953 1,458.68 /CY 3,171,155 03.0 Concrete Work 2,173.99 CY 13,851.574 857,429 559,079 189,445 738.71 /CY 1,605,953 1,458.68 /CY 3,171,155 04.0 Masonry 04.20 Concrete Unit Masonry 04.00.02.0008 Masonry Walls, 8" 04.00.02.08 Masonry Concrete Masonry Units, 8" Scaffolding, rented, 2 stories 8,233.08 sf --6,833 --0.83 /sf 6,833 1.51 /sf 12,408 Grout door frames, single opening 6.00 ea --150 --25.00 /ea 150 45.40 /ea 272 Grout door frames, double opening 2.00 ea --90 --45.00 /ea 90 81.71 /ea 163 Masonry reinforcing per square foot 8,233.08 sf --12,350 --1.50 /sf 12,350 2.72 /sf 22,424 Rubber control joint, 8" wide wall 156.02 lf --780 --5.00 /lf 780 9.08 /lf 1,416 Concrete block, decorative, split face, 8" x 16" x 8" thick 8,233.08 SF --78,214 --9.50 /SF 78,214 17.25 /SF 142,019 Coping, 12", aluminum 324.00 lf --6,480 --20.00 /lf 6,480 36.32 /lf 11,766 Waterproof sealer, masonry, 2 coats 6,697.08 sf --6,697 --1.00 /sf 6,697 1.82 /sf 12,160 Paint exterior masonry walls, latex 9,769.08 sf --9,769 --1.00 /sf 9,769 1.82 /sf 17,738 04.00.02.08 Masonry Concrete Masonry Units, 8"8,233.08 SF 121,364 14.74 /SF 121,364 26.77 /SF 220,368 04.00.02.0008 Masonry Walls, 8" 8,233.08 SF 121,364 14.74 /SF 121,364 26.77 /SF 220,368 04.20 Concrete Unit Masonry 8,233.08 SF 121,364 14.74 /SF 121,364 26.77 /SF 220,368 04.0 Masonry 8,233.08 SF 121,364 14.74 /SF 121,364 26.77 /SF 220,368 05.0 Metals 05.10 Structural Steel 05.10.01.0010 Structural Steel, Stainless Steel 05.10.01.00 Metals, Structural Steel Canopy framing, structural steel, 6" and 8" members, shop fabricated 7,570.00 lb 80.747 6,212 12,263 -186 -2.47 /lb 18,662 4.81 /lb 36,431 05.10.01.00 Metals, Structural Steel 3.79 TN 80.747 6,212 12,263 186 4,930.48 /TN 18,662 9,625.09 /TN 36,431 05.10.01.0010 Structural Steel, Stainless Steel 3.79 TN 80.747 6,212 12,263 186 4,930.48 /TN 18,662 9,625.09 /TN 36,431 05.10.01.0020 Steel Beam Framing 05.10.01.00 Metals, Structural Steel Structural steel member, 100-ton project, 1 to 2 story building, W10x15, A992 steel, shop fabricated, incl shop primer, bolted connections 31.00 LF 2.893 214 682 -65 -31.00 /LF 961 60.38 /LF 1,872 Structural steel member, 100-ton project, 1 to 2 story building, W12x16, A992 steel, shop fabricated, incl shop primer, bolted connections 228.00 LF 14.509 1,071 5,358 -328 -29.64 /LF 6,757 57.26 /LF 13,055 Structural steel member, 100-ton project, 1 to 2 story building, W12x26, A992 steel, shop fabricated, incl shop primer, bolted connections 240.00 LF 15.273 1,127 9,240 -345 -44.64 /LF 10,713 85.66 /LF 20,558 Structural steel member, 100-ton project, 1 to 2 story building, W18x35, A992 steel, shop fabricated, incl shop primer, bolted connections 355.00 LF 29.583 2,163 18,460 -495 -59.49 /LF 21,118 114.01 /LF 40,472 Structural steel member, 100-ton project, 1 to 2 story building, W18x86, A992 steel, shop fabricated, incl shop primer, bolted connections 171.00 LF 15.200 1,112 21,717 -254 -134.99 /LF 23,083 257.04 /LF 43,953 Structural steel member, 100-ton project, 1 to 2 story building, W24x104, A992 steel, shop fabricated, incl shop primer, bolted connections 159.00 LF 12.114 886 24,486 -203 -160.85 /LF 25,575 305.79 /LF 48,620 05.10.01.00 Metals, Structural Steel 1.00 TN 89.573 6,573 79,943 1,691 88,206.35 /TN 88,206 168,530.08 /TN 168,530 05.10.01.0020 Steel Beam Framing 1,184.00 LF 89.573 6,573 79,943 1,691 74.50 /LF 88,206 142.34 /LF 168,530 05.10.01.0021 Steel Columns 05.10.01.00 Metals, Structural Steel Column, structural tubing, heavy section, A500GrB, 4" to 6" square, incl shop primer, cap & base plate, bolts 5,285.00 lb 9.249 683 7,135 -209 -1.52 /lb 8,026 2.91 /lb 15,364 05.10.01.00 Metals, Structural Steel 2.64 TN 9.249 683 7,135 209 3,040.32 /TN 8,026 5,819.53 /TN 15,364 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 110 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 05.10.01.0021 Steel Columns 1.00 LF 9.249 683 7,135 209 8,026.45 /LF 8,026 15,363.57 /LF 15,364 05.10.01.0110 Aluminum Beams 05.10.01.00 Metals, Structural Steel Aluminum, structural shapes, 1" to 10" members, under 1 ton 1,320.00 lb 18.480 1,364 4,897 -418 -5.06 /lb 6,679 9.83 /lb 12,979 05.10.01.00 Metals, Structural Steel 0.66 TN 18.480 1,364 4,897 418 10,119.58 /TN 6,679 19,665.73 /TN 12,979 05.10.01.0110 Aluminum Beams 1.00 LF 18.480 1,364 4,897 418 6,678.92 /LF 6,679 12,979.38 /LF 12,979 05.10.01.0111 Aluminum Column 05.10.01.00 Metals, Structural Steel Aluminum, structural shapes, 1" to 10" members, under 1 ton 22.00 lb 0.308 23 82 -7 -5.06 /lb 111 9.83 /lb 216 05.10.01.00 Metals, Structural Steel 0.01 TN 0.308 23 82 7 11,132.00 /TN 111 21,633.00 /TN 216 05.10.01.0111 Aluminum Column 1.00 LF 0.308 23 82 7 111.32 /LF 111 216.33 /LF 216 05.10.01.0210 SST Beams 05.10.01.00 Metals, Structural Steel SST, structural shapes, 1" to 10" members, under 1 ton 3,240.00 lb 45.360 3,348 25,920 -1,025 -9.35 /lb 30,293 17.95 /lb 58,174 05.10.01.00 Metals, Structural Steel 1.62 TN 45.360 3,348 25,920 1,025 18,699.57 /TN 30,293 35,909.94 /TN 58,174 05.10.01.0210 SST Beams 1.00 LF 45.360 3,348 25,920 1,025 30,293.31 /LF 30,293 58,174.10 /LF 58,174 05.10.01.0910 Monorail Steel Beam 05.10.01.00 Metals, Structural Steel Structural steel member, 100-ton project, 1 to 2 story building, W8x24, A992 steel, shop fabricated, incl shop primer, bolted connections 19.00 LF 1.935 143 675 -44 -45.32 /LF 861 87.64 /LF 1,665 05.10.01.00 Metals, Structural Steel 1.00 TN 1.935 143 675 44 861.02 /TN 861 1,665.14 /TN 1,665 05.10.01.0910 Monorail Steel Beam 19.00 LF 1.935 143 675 44 45.32 /LF 861 87.64 /LF 1,665 05.30.01.0010 Roof Decking 05.30.01.00 Metals, Metal Decking Metal roof decking, steel, open type B wide rib, galvanized, over 500 Sq, 1-1/2" D, 16 gauge 5,288.00 SF 40.289 3,100 18,455 -93 -4.09 /SF 21,648 7.85 /SF 41,533 05.30.01.00 Metals, Metal Decking 5,288.00 SF 40.289 3,100 18,455 93 4.09 /SF 21,648 7.85 /SF 41,533 05.30.01.0010 Roof Decking 5,288.00 SF 40.289 3,100 18,455 93 4.09 /SF 21,648 7.85 /SF 41,533 05.10 Structural Steel 1.00 LS 285.940 21,446 149,370 3,672 174,486.95 /LS 174,487 334,892.86 /LS 334,893 05.50 Metal Fabrications 05.50.02.0010 Aluminum Stairs 05.50.02.00 Metal Stairs Complete Stair, shop fabricated, steel, 3'-6" W, incl pipe railing, stringers, grating treads w/ safety nosing, per riser 95.00 RISR 86.857 6,682 34,675 -200 -437.45 /RISR 41,558 840.65 /RISR 79,862 Stair, landing, steel pan, conventional 137.00 sf 27.400 2,108 10,207 -63 -90.35 /sf 12,378 173.78 /sf 23,807 05.50.02.00 Metal Stairs Complete 95.00 RISR 114.257 8,790 44,882 264 567.74 /RISR 53,935 1,091.26 /RISR 103,669 05.50.02.30 Metal Stairs, Alternating Tread Stairs Stair, industrial ships ladder, aluminum, grating treads, 24" wide, incl 2 line pipe rail, per riser 26.00 RISR 27.733 2,134 7,774 -64 -383.52 /RISR 9,972 740.63 /RISR 19,256 05.50.02.30 Metal Stairs, Alternating Tread Stairs 26.00 RISR 27.733 2,134 7,774 64 383.52 /RISR 9,972 740.63 /RISR 19,256 05.50.02.0010 Aluminum Stairs 121.00 RISR 141.990 10,924 52,656 327 528.16 /RISR 63,907 1,015.91 /RISR 122,926 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/4" dia, shop fabricated 350.00 LF 81.752 6,290 32,550 -189 -111.51 /LF 39,028 214.30 /LF 75,003 05.50.04.10 Metals, Pipe and Tube Railings 350.00 LF 81.752 6,290 32,550 189 111.51 /LF 39,028 214.30 /LF 75,003 05.50.04.0010 Aluminum Handrail 350.00 LF 81.752 6,290 32,550 189 111.51 /LF 39,028 214.30 /LF 75,003 05.50.05.0010 Aluminum Checker Plate 05.50.05.10 Metals, Floor Plates Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 169.00 lf 19.314 1,472 647 ---12.54 /lf 2,120 25.22 /lf 4,263 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 8.00 ea -46 ---5.75 /ea 46 10.89 /ea 87 Trench cover, aluminum, plain cover plate, stock unit, 16" W trench x 3/8" T, field fabricated, incl frame 296.00 SF 61.110 4,701 13,764 -141 -62.86 /SF 18,606 121.82 /SF 36,059 05.50.05.10 Metals, Floor Plates 296.00 SF 80.424 6,174 14,457 141 70.18 /SF 20,772 136.52 /SF 40,409 05.50.05.0010 Aluminum Checker Plate 296.00 SF 80.424 6,174 14,457 141 70.18 /SF 20,772 136.52 /SF 40,409 05.50.05.0020 Aluminum Grating 05.50.05.00 Metals, Gratings Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 88.00 lf 10.057 767 337 ---12.54 /lf 1,104 25.22 /lf 2,220 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 4.00 ea -23 ---5.75 /ea 23 10.88 /ea 44 Floor grating, aluminum, 1-3/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., over 300 S.F., field fabricated from panels 484.00 SF 15.488 1,192 15,246 -36 -34.04 /SF 16,473 64.87 /SF 31,399 05.50.05.00 Metals, Gratings 484.00 SF 25.545 1,958 15,606 36 36.36 /SF 17,600 69.55 /SF 33,662 05.50.05.0020 Aluminum Grating 484.00 SF 25.545 1,958 15,606 36 36.36 /SF 17,600 69.55 /SF 33,662 05.50.05.0025 SST Checker Plate 05.50.05.10 Metals, Floor Plates Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 58.00 lf 6.629 505 222 ---12.54 /lf 727 25.22 /lf 1,463 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 8.00 ea -46 ---5.75 /ea 46 10.89 /ea 87 Trench cover, SST, plain cover plate, stock unit, 16" W trench x 3/8" T, field fabricated, incl frame 90.00 SF 18.581 1,430 9,000 -43 -116.36 /SF 10,472 223.11 /SF 20,080 05.50.05.10 Metals, Floor Plates 90.00 SF 25.209 1,935 9,268 43 124.95 /SF 11,246 240.33 /SF 21,630 05.50.05.0025 SST Checker Plate 90.00 SF 25.209 1,935 9,268 43 124.95 /SF 11,246 240.33 /SF 21,630 05.50.99.0001 Fabricated Inlet Baffles 05.50.99.00 Metals, Other Inlet Baffle 1/40-D-5001 6.00 EA 72.000 5,148 30,000 -221 -5,894.96 /EA 35,370 11,315.31 /EA 67,892 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 111 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 05.50.99.00 Metals, Other 1.00 LS 72.000 5,148 30,000 221 35,369.76 /LS 35,370 67,891.84 /LS 67,892 05.50.99.0001 Fabricated Inlet Baffles 6.00 EA 72.000 5,148 30,000 221 5,894.96 /EA 35,370 11,315.31 /EA 67,892 05.50.99.0020 Fabricated Pipe Supports 05.50.99.20 Fabricated Pipe Supports Pipe Support 2/40-S-5004 42.00 EA 126.000 9,010 42,000 -387 -1,223.74 /EA 51,397 2,355.51 /EA 98,931 Pipe Support 3/40-S-5004 6.00 EA 72.000 5,148 15,000 -221 -3,394.96 /EA 20,370 6,582.13 /EA 39,493 05.50.99.20 Fabricated Pipe Supports 48.00 EA 198.000 14,158 57,000 609 1,495.14 /EA 71,767 2,883.84 /EA 138,424 05.50.99.0020 Fabricated Pipe Supports 48.00 EA 198.000 14,158 57,000 609 1,495.14 /EA 71,767 2,883.84 /EA 138,424 05.50.99.0030 Aluminum Covers 05.50.99.10 Aluminum Covers Aluminum Covers 2,465.00 SF 246,500 -100.00 /SF 246,500 181.58 /SF 447,587 05.50.99.10 Aluminum Covers 2,465.00 SF 246,500 100.00 /SF 246,500 181.58 /SF 447,587 05.50.99.0030 Aluminum Covers 2,465.00 SF 246,500 100.00 /SF 246,500 181.58 /SF 447,587 05.50 Metal Fabrications 1.00 LS 624.921 46,587 211,537 246,500 1,566 506,189.73 /LS 506,190 947,533.32 /LS 947,533 05.0 Metals 1.00 LS 910.861 68,033 360,907 246,500 5,238 680,676.68 /LS 680,677 1,282,426.18 /LS 1,282,426 06.0 Wood, Plastics and Composites 06.80 Composite Fabrications 06.00.05.0010 FRP Grating 06.00.05.01 Wood & Plastics, FRP Fabrications, Gratings Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 62.00 lf 7.086 540 237 ---12.54 /lf 778 25.22 /lf 1,564 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 8.00 ea -46 ---5.75 /ea 46 10.89 /ea 87 Fiberglass Grating, molded, orange (for highly corrosive environment), 1-1/2" square mesh, 1-1/2" thick 89.00 SF 3.560 271 1,869 ---24.05 /SF 2,140 46.05 /SF 4,098 06.00.05.01 Wood & Plastics, FRP Fabrications, Gratings 89.00 SF 10.646 812 2,152 33.30 /SF 2,964 64.60 /SF 5,749 06.00.05.0010 FRP Grating 89.00 SF 10.646 812 2,152 33.30 /SF 2,964 64.60 /SF 5,749 06.80 Composite Fabrications 1.00 LS 10.646 812 2,152 2,964.05 /LS 2,964 5,749.29 /LS 5,749 06.0 Wood, Plastics and Composites 1.00 LS 10.646 812 2,152 2,964.05 /LS 2,964 5,749.29 /LS 5,749 07.0 Thermal and Moisture Protection 07.30 Steep Slope Roofing 07.30.02.0010 Clay Tile Roofing 07.30.02.00 Thermal & Moisture Protection, Roof Tiles Clay tile roof, Americana 4.50 sq --3,600 --800.00 /sq 3,600 1,452.62 /sq 6,537 07.30.02.00 Thermal & Moisture Protection, Roof Tiles 450.00 SF 3,600 8.00 /SF 3,600 14.53 /SF 6,537 07.30.02.0010 Clay Tile Roofing 450.00 SF 3,600 8.00 /SF 3,600 14.53 /SF 6,537 07.30 Steep Slope Roofing 450.00 SF 3,600 8.00 /SF 3,600 14.53 /SF 6,537 07.50 Membrane Roofing 07.50.02.0010 TPO Roofing 07.50.02.00 Thermal & Moisture Protection, Membrane Roofing Extruded polystyrene insulation, for roof decks, 3" thick, R15, 15 PSI compressive strength 9,870.00 sf 60.738 3,932 14,114 ---1.83 /sf 18,046 3.53 /sf 34,833 Thermoplastic Polyolefin Roofing, 60 mils, heat welded seams, fully adhered 49.40 sq 79.040 4,647 4,446 -268 -189.49 /sq 9,361 376.04 /sq 18,577 07.50.02.00 Thermal & Moisture Protection, Membrane Roofing 0.00 139.778 8,579 18,560 268 /SF 27,407 /SF 53,409 07.70.02.00 Thermal & Moisture Protection, Roof Hatches Roof Hatches, with curb, 1" fiberglass insulation, aluminum curb & cover, 8' x 4'1.00 EA 8.000 512 3,550 ---4,062.12 /EA 4,062 7,777.51 /EA 7,778 07.70.02.00 Thermal & Moisture Protection, Roof Hatches 1.00 EA 8.000 512 3,550 4,062.12 /EA 4,062 7,777.51 /EA 7,778 07.50.02.0010 TPO Roofing 0.00 147.778 9,091 22,110 268 /SF 31,469 /SF 61,187 07.50 Membrane Roofing 1.00 LS 147.778 9,091 22,110 268 31,469.25 /LS 31,469 61,186.98 /LS 61,187 07.0 Thermal and Moisture Protection 1.00 LS 147.778 9,091 22,110 3,600 268 35,069.25 /LS 35,069 67,723.75 /LS 67,724 08.0 Openings 08.10 Doors and Frames 08.10.01.0010 Hollow Metal Doors & Frames 08.10.01.10 Doors and Frames, Hollow Metal Commercial steel door, panel, 3'-0" x 7'0"3.00 EA 12.000 782 750 ---510.61 /EA 1,532 1,010.88 /EA 3,033 Commercial steel door, insulated, w/ half glass 3'-0" x 7'-0"7.00 EA 28.000 1,824 2,940 ---680.61 /EA 4,764 1,332.75 /EA 9,329 H M door frame, 7" single 6.00 ea 12.000 782 1,020 ---300.30 /ea 1,802 590.64 /ea 3,544 H M door frame, 7" double 2.00 ea 4.000 261 380 ---320.31 /ea 641 628.52 /ea 1,257 Door hardware, average - H.M., wood, or aluminum 10.00 set 40.000 2,606 3,500 ---610.61 /set 6,106 1,200.22 /set 12,002 08.10.01.10 Doors and Frames, Hollow Metal 10.00 EA 96.000 6,255 8,590 1,484.46 /EA 14,845 2,916.50 /EA 29,165 08.10.01.0010 Hollow Metal Doors & Frames 10.00 EA 96.000 6,255 8,590 1,484.46 /EA 14,845 2,916.50 /EA 29,165 08.30.01.0010 Overhead Coiling Door 08.30.01.20 Specialty Doors and Frames, Coiling Doors Doors, rolling service, steel, manual, 20 gauge, 8' x 10' high, incl. hardware 1.00 EA 11.429 871 1,075 ---1,946.28 /EA 1,946 3,832.51 /EA 3,833 Doors, rolling service, steel, manual, for enamel finish, add 160.00 sf -416 ---2.60 /sf 416 4.92 /sf 788 Doors, rolling service, steel, manual, for weatherstripping, extruded rubber, jambs, add 20.00 lf -360 ---18.00 /lf 360 34.08 /lf 682 Doors, rolling service, steel, manual, for weatherstripping, hood, extruded rubber, add 8.00 lf -72 ---9.00 /lf 72 17.04 /lf 136 Doors, rolling service, steel, manual, motor operators for, to 14' x 14' opening 1.00 ea 3.200 244 1,175 ---1,418.96 /ea 1,419 2,727.82 /ea 2,728 08.30.01.20 Specialty Doors and Frames, Coiling Doors 1.00 EA 14.629 1,115 3,098 4,213.24 /EA 4,213 8,165.83 /EA 8,166 08.30.01.0010 Overhead Coiling Door 1.00 EA 14.629 1,115 3,098 4,213.24 /EA 4,213 8,165.83 /EA 8,166 08.40.01.0010 Translucent Wall Panels 08.40.01.00 Entrances, Storefronts and Curtain Walls Skyroofs, translucent panels, grid type, preformed acrylic, 4'-10' modules, maximum 171.00 SF 31.269 2,002 10,602 ---73.71 /SF 12,604 141.53 /SF 24,201 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 112 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 08.40.01.00 Entrances, Storefronts and Curtain Walls 171.00 SF 31.269 2,002 10,602 73.71 /SF 12,604 141.53 /SF 24,201 08.40.01.0010 Translucent Wall Panels 1.00 EA 31.269 2,002 10,602 12,603.69 /EA 12,604 24,201.48 /EA 24,201 08.10 Doors and Frames 1.00 LS 141.898 9,372 22,290 31,661.52 /LS 31,662 61,532.27 /LS 61,532 08.0 Openings 1.00 LS 141.898 9,372 22,290 31,661.52 /LS 31,662 61,532.27 /LS 61,532 09.0 Finishes 09.10 Finishes, Special Coatings 09.10.02.0010 Chemical Resistant Coatings 09.10.02.00 Finishes, Chemical Resistant Coatings Concrete Coating, Chemical Resistant, CRC-2 12,900.00 SF --322,500 --25.00 /SF 322,500 45.39 /SF 585,586 09.10.02.00 Finishes, Chemical Resistant Coatings 12,900.00 SF 322,500 25.00 /SF 322,500 45.39 /SF 585,586 09.10.02.0010 Chemical Resistant Coatings 12,900.00 SF 322,500 25.00 /SF 322,500 45.39 /SF 585,586 09.10 Finishes, Special Coatings 1.00 LS 322,500 322,500.00 /LS 322,500 585,585.81 /LS 585,586 09.0 Finishes 1.00 LS 322,500 322,500.00 /LS 322,500 585,585.81 /LS 585,586 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 21.05.01.00 Mechanical, Fire Sprinklers System Fire Sprinker Area Allowance 5,100.00 SF 51,000 -10.00 /SF 51,000 16.66 /SF 84,954 21.05.01.00 Mechanical, Fire Sprinklers System 1.00 LS 51,000 51,000.00 /LS 51,000 84,954.27 /LS 84,954 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 5,100.00 SF 51,000 10.00 /SF 51,000 16.66 /SF 84,954 21.00 Fire Suppression 1.00 LS 51,000 51,000.00 /LS 51,000 84,954.27 /LS 84,954 21.0 Fire Suppression 1.00 LS 51,000 51,000.00 /LS 51,000 84,954.27 /LS 84,954 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 22.00.01.00 Mechanical, Plumbing 1-1/2" hose valve 4.00 EA 1.600 123 260 ---95.81 /EA 383 172.25 /EA 689 Hose Rack 4.00 EA 4.000 308 400 ---177.02 /EA 708 321.65 /EA 1,287 Sink, service, mop, molded stone, with rim, 3 sides, 24" x 36", includes faucet and drain 1.00 EA 2.402 186 285 ---471.04 /EA 471 852.69 /EA 853 Industrial safety fixture,shower,single head,drench,ball valve,pull,freestanding,walk-thru decontamination with eye-face wash,excludes rough-in 1.00 EA 8.000 605 6,975 ---7,579.55 /EA 7,580 13,315.67 /EA 13,316 22.00.01.00 Mechanical, Plumbing 1.00 LS 16.002 1,222 7,920 9,141.92 /LS 9,142 16,143.95 /LS 16,144 22.00.01.0010 Plumbing Fixtures 10.00 EA 16.002 1,222 7,920 914.19 /EA 9,142 1,614.40 /EA 16,144 22.01.01.0110 Tankless Water Heater 22.00.01.00 Mechanical, Plumbing 40-EWH-0x Electrical Tankless Water Heater 2.00 EA 8.000 620 1,200 ---909.75 /EA 1,820 1,638.44 /EA 3,277 22.00.01.00 Mechanical, Plumbing 1.00 LS 8.000 620 1,200 1,819.50 /LS 1,820 3,276.88 /LS 3,277 22.01.01.0110 Tankless Water Heater 2.00 EA 8.000 620 1,200 909.75 /EA 1,820 1,638.44 /EA 3,277 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill included, 350#15.00 LF 6.000 456 416 -117 -65.90 /LF 988 121.96 /LF 1,829 4" DI, RJ, Ell, 45 1.00 ea 1.500 112 184 -57 -352.16 /ea 352 646.85 /ea 647 Megalugs for DI Pipe w/ Accessories, 4"2.00 ea 2.000 152 76 -65 -146.25 /ea 293 275.87 /ea 552 Polywrap, 4" pipe 15.00 lf -5 ---0.32 /lf 5 0.56 /lf 8 Pipe Marking, ID Tape 15.00 lf 0.150 12 2 ---0.90 /lf 14 1.70 /lf 25 33.00.04.04 Buried Pipe, Ductile Iron, 4"15.00 LF 9.650 731 681 239 110.10 /LF 1,651 204.12 /LF 3,062 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 15.00 LF 9.650 731 681 239 110.10 /LF 1,651 204.12 /LF 3,062 33.00.04.FSS06 06" FSS - Fire Sprinkler Service 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, RJ, excav/bkfill included, 350#34.00 LF 16.320 1,218 805 -616 -77.62 /LF 2,639 145.87 /LF 4,959 6" DI, RJ, Ell, 90 1.00 ea 1.980 148 274 -75 -496.32 /ea 496 908.74 /ea 909 6" DI, RJ, wye 1.00 ea 3.000 224 411 -113 -748.03 /ea 748 1,369.94 /ea 1,370 6" DI, RJ, reducer, 6" x 4"1.00 ea 1.740 130 207 -66 -402.85 /ea 403 740.50 /ea 741 Megalugs for DI Pipe w/ Accessories, 6"5.00 ea 5.000 373 234 -189 -159.13 /ea 796 299.39 /ea 1,497 Polywrap, 6" pipe 34.00 lf -11 ---0.32 /lf 11 0.56 /lf 19 Pipe Marking, ID Tape 34.00 lf 0.340 26 4 ---0.90 /lf 31 1.70 /lf 58 33.00.04.06 Buried Pipe, Ductile Iron, 6"34.00 LF 28.380 2,119 1,946 1,058 150.69 /LF 5,124 280.95 /LF 9,552 33.00.04.FSS06 06" FSS - Fire Sprinkler Service 34.00 LF 28.380 2,119 1,946 1,058 150.69 /LF 5,124 280.95 /LF 9,552 33.00.07.3W01 01" 3W - Plant Water 33.00.07.01 Buried Pipe, PVC, 1/4" to 1" 1" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 61.00 LF 24.400 1,853 104 -477 -39.90 /LF 2,434 76.63 /LF 4,674 1" PVC, Sch. 80, socket joint, ELL, 90 4.00 ea -19 ---4.76 /ea 19 8.30 /ea 33 1" PVC, Sch. 80, socket joint, coupling 4.00 ea -23 ---5.83 /ea 23 10.15 /ea 41 33.00.07.01 Buried Pipe, PVC, 1/4" to 1"61.00 LF 24.400 1,853 147 477 40.59 /LF 2,476 77.84 /LF 4,748 33.00.07.3W01 01" 3W - Plant Water 61.00 LF 24.400 1,853 147 477 40.59 /LF 2,476 77.84 /LF 4,748 33.00.07.D02 02" D - Drain 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" 2" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 17.00 LF 6.800 516 63 -133 -41.89 /LF 712 80.11 /LF 1,362 2" PVC, Sch. 80, socket joint, coupling 1.00 ea -10 ---10.27 /ea 10 17.90 /ea 18 Drain, floor, medium duty, cast iron, deep flange, 7" diameter top, 2" and 3" pipe size 3.00 ea 4.000 302 690 ---330.76 /ea 992 593.68 /ea 1,781 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"17.00 LF 10.800 819 763 133 100.87 /LF 1,715 185.93 /LF 3,161 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 113 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.07.D02 02" D - Drain 17.00 LF 10.800 819 763 133 100.87 /LF 1,715 185.93 /LF 3,161 33.00.07.D03 03" D - Drain 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3" 3" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 132.00 LF 52.800 4,009 1,000 -1,032 -45.76 /LF 6,041 86.86 /LF 11,465 3" PVC, Sch. 80, socket joint, ELL, 45 10.00 ea -498 ---49.78 /ea 498 86.78 /ea 868 3" PVC, Sch. 80, socket joint, tee 4.00 ea -160 ---39.93 /ea 160 69.61 /ea 278 3" PVC, Sch. 80, socket joint, reducing tee 2.00 ea -73 ---36.44 /ea 73 63.52 /ea 127 3" PVC, Sch. 80, socket joint, coupling 7.00 ea -203 ---29.02 /ea 203 50.59 /ea 354 Drain, floor, medium duty, cast iron, deep flange, 7" diameter top, 2" and 3" pipe size 8.00 ea 10.667 806 1,840 ---330.76 /ea 2,646 593.68 /ea 4,749 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3"132.00 LF 63.467 4,815 3,773 1,032 72.88 /LF 9,620 135.16 /LF 17,842 33.00.07.D03 03" D - Drain 132.00 LF 63.467 4,815 3,773 1,032 72.88 /LF 9,620 135.16 /LF 17,842 33.00.07.D04 04" D - Drain 33.00.07.04 Buried Pipe, PVC, 4" 4" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 12.00 LF 4.800 364 133 -94 -49.27 /LF 591 92.97 /LF 1,116 4" PVC, Sch. 80, socket joint, reducing tee 1.00 ea 1.050 80 59 -21 -159.12 /ea 159 295.98 /ea 296 4" PVC, Sch. 80, socket joint, reducer 1.00 ea 0.708 54 84 -14 -151.47 /ea 151 276.60 /ea 277 4" PVC, Sch. 80, socket joint, coupling 1.00 ea 0.708 54 36 -14 -103.97 /ea 104 193.76 /ea 194 33.00.07.04 Buried Pipe, PVC, 4"12.00 LF 7.266 552 312 142 83.82 /LF 1,006 156.83 /LF 1,882 33.00.07.D04 04" D - Drain 12.00 LF 7.266 552 312 142 83.82 /LF 1,006 156.83 /LF 1,882 40.10.04.3W01 01" 3W - No. 3 Water (Plant Effluent) 40.10.04.01 Process Pipe, PVC, 1/2" to 1" 1" PVC, Sch. 80, socket joint, pipe 80.00 LF 3.200 245 137 ---4.77 /LF 381 8.83 /LF 706 1" PVC, Sch. 80, socket joint, ELL, 90 11.00 ea 3.630 277 52 ---29.99 /ea 330 56.55 /ea 622 1" PVC, Sch. 80, socket joint, coupling 4.00 ea 1.320 101 23 ---31.05 /ea 124 58.41 /ea 234 40.10.04.01 Process Pipe, PVC, 1/2" to 1"80.00 LF 8.150 623 212 10.44 /LF 835 19.52 /LF 1,562 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, true union, 1"2.00 EA 0.960 73 109 ---91.29 /EA 183 165.35 /EA 331 40.20.04.01 Ball Valves, 1/2" to 1"2.00 EA 0.960 73 109 91.29 /EA 183 165.35 /EA 331 40.10.04.3W01 01" 3W - No. 3 Water (Plant Effluent)80.00 LF 9.110 696 321 12.72 /LF 1,018 23.66 /LF 1,892 40.10.06.1W00.75 00.75" 1W - Potable Water 40.10.06.01 Process Pipe, Copper, 1/2" to 1" 3/4" copper pipe, K-hard 22.00 LF 1.100 84 110 ---8.82 /LF 194 16.03 /LF 353 3/4" copper, coupling 1.00 ea 0.410 31 1 ---32.43 /ea 32 61.85 /ea 62 3/4" copper, ELL, 90 4.00 ea 1.640 125 4 ---32.46 /ea 130 61.90 /ea 248 40.10.06.01 Process Pipe, Copper, 1/2" to 1"22.00 LF 3.150 241 116 16.20 /LF 356 30.09 /LF 662 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, screwed, 3/4" size 1.00 EA 0.540 41 19 ---59.98 /EA 60 111.56 /EA 112 40.20.04.01 Ball Valves, 1/2" to 1"1.00 EA 0.540 41 19 59.98 /EA 60 111.56 /EA 112 40.10.06.1W00.75 00.75" 1W - Potable Water 22.00 LF 3.690 282 134 18.93 /LF 416 35.16 /LF 774 40.10.06.1W01.25 01.25" 1W - Potable Water 40.10.06.02 Process Pipe, Copper, 1-1/4" to 2-1/2" 1 1/4" copper pipe, K-hard 22.00 LF 1.320 101 194 ---13.39 /LF 295 24.11 /LF 530 1 1/4" copper, coupling 1.00 ea 0.530 41 3 ---43.99 /ea 44 83.55 /ea 84 1 1/4" copper, ELL, 90 5.00 ea 2.650 203 22 ---44.96 /ea 225 85.25 /ea 426 40.10.06.02 Process Pipe, Copper, 1-1/4" to 2-1/2"22.00 LF 4.500 344 219 25.61 /LF 563 47.29 /LF 1,040 40.20.04.02 Ball Valves, 1-1/4" to 2" Ball valve, screwed, 1 1/4" size 1.00 EA 0.790 60 40 ---100.21 /EA 100 184.92 /EA 185 40.20.04.02 Ball Valves, 1-1/4" to 2"1.00 EA 0.790 60 40 100.21 /EA 100 184.92 /EA 185 40.10.06.1W01.25 01.25" 1W - Potable Water 22.00 LF 5.290 404 259 30.16 /LF 664 55.69 /LF 1,225 40.10.06.1W01.5 01.5" 1W - Potable Water 40.10.06.02 Process Pipe, Copper, 1-1/4" to 2-1/2" 1 1/2" copper pipe, K-hard 139.00 LF 8.340 638 1,498 ---15.37 /LF 2,136 27.57 /LF 3,832 1 1/2" copper, coupling 6.00 ea 3.360 257 31 ---47.90 /ea 287 90.75 /ea 545 1 1/2" copper, ELL, 90 8.00 ea 4.480 342 54 ---49.62 /ea 397 93.75 /ea 750 40.10.06.02 Process Pipe, Copper, 1-1/4" to 2-1/2"139.00 LF 16.180 1,237 1,583 20.29 /LF 2,820 36.88 /LF 5,126 40.20.04.02 Ball Valves, 1-1/4" to 2" Ball valve, screwed, 1 1/2" size 3.00 EA 2.610 200 151 ---116.88 /EA 351 215.03 /EA 645 40.20.04.02 Ball Valves, 1-1/4" to 2"3.00 EA 2.610 200 151 116.88 /EA 351 215.03 /EA 645 40.10.06.1W01.5 01.5" 1W - Potable Water 139.00 LF 18.790 1,436 1,735 22.81 /LF 3,171 41.52 /LF 5,771 40.10.06.1W02 02" 1W - Potable Water 40.10.06.02 Process Pipe, Copper, 1-1/4" to 2-1/2" 2" copper pipe, K-hard 15.00 LF 1.050 80 248 ---21.85 /LF 328 39.00 /LF 585 2" copper, ELL, 90 2.00 ea 1.300 99 26 ---62.53 /ea 125 117.42 /ea 235 40.10.06.02 Process Pipe, Copper, 1-1/4" to 2-1/2"15.00 LF 2.350 180 273 30.19 /LF 453 54.66 /LF 820 40.20.04.02 Ball Valves, 1-1/4" to 2" Ball valve, screwed, 2" size 1.00 EA 1.080 83 43 ---125.46 /EA 125 232.71 /EA 233 40.20.04.02 Ball Valves, 1-1/4" to 2"1.00 EA 1.080 83 43 125.46 /EA 125 232.71 /EA 233 40.10.06.1W02 02" 1W - Potable Water 15.00 LF 3.430 262 316 38.55 /LF 578 70.17 /LF 1,053 22.00 Plumbing 1.00 LS 208.275 15,811 19,508 3,081 38,400.08 /LS 38,400 70,382.66 /LS 70,383 22.0 Plumbing 1.00 LS 208.275 15,811 19,508 3,081 38,400.08 /LS 38,400 70,382.66 /LS 70,383 23.0 HVAC 23.00 HVAC 23.00.02.0000 HVAC Allowance 23.00.02.00 Mechanical, HVAC 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 114 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 23.00.02.00 Mechanical, HVAC Test and Balance System 1.00 ls 10,000 -10,000.00 /ls 10,000 16,657.72 /ls 16,658 Misc. Piping Allowance 1.00 ls 10,000 -10,000.00 /ls 10,000 16,657.69 /ls 16,658 23.00.02.00 Mechanical, HVAC 1.00 LS 20,000 20,000.00 /LS 20,000 33,315.41 /LS 33,315 23.00.02.0000 HVAC Allowance 1.00 LS 20,000 20,000.00 /LS 20,000 33,315.41 /LS 33,315 23.00.02.0010 BioReact Exhaust Fan 23.00.02.00 Mechanical, HVAC Roof Centrifugal Exhaust Fan, 40-EF-0x 2.00 EA 25.000 1,837 3,560 ---2,698.69 /EA 5,397 4,860.26 /EA 9,721 Roof Supply Fan, 40-RSF-0x 2.00 EA 8.889 681 6,560 ---3,620.58 /EA 7,241 6,369.37 /EA 12,739 Roof Mounted Heat Pump Units, 40-RTU-0x 2.00 EA 75.000 5,794 12,550 ---9,171.95 /EA 18,344 16,480.22 /EA 32,960 Unit Heater, 40-EUH-01 1.00 EA 1.333 96 495 ---591.33 /EA 591 1,047.17 /EA 1,047 23.00.02.00 Mechanical, HVAC 1.00 LS 110.222 8,409 23,165 31,573.76 /LS 31,574 56,466.85 /LS 56,467 23.00.02.0010 BioReact Exhaust Fan 7.00 EA 110.222 8,409 23,165 4,510.54 /EA 31,574 8,066.69 /EA 56,467 23.00.02.0020 HVAC Ductwork 23.00.02.00 Mechanical, HVAC Metal ductwrk,fabrctd rctnglr,2000 5000lb, stnlss steel,type 304,includs fittngs,joints,supprts and allownc for a flexibl connctn,excludes insulation 4,000.00 lb 426.667 31,761 8,840 ---10.15 /lb 40,601 19.04 /lb 76,162 Grille, aluminum, air supply, adjustable, single deflection, 18" x 18"4.00 ea 1.524 115 102 ---54.34 /ea 217 99.62 /ea 398 Grille, aluminum, air supply, adjustable, single deflection, 20" x 12"2.00 ea 0.727 55 36 ---45.63 /ea 91 84.22 /ea 168 Grille, aluminum, air supply, adjustable, single deflection, 20" x 20"4.00 ea 1.524 115 122 ---59.34 /ea 237 108.33 /ea 433 Grille, aluminum, air supply, adjustable, single deflection, 24" x 24"2.00 ea 1.067 81 85 ---82.88 /ea 166 151.33 /ea 303 Grille, aluminum, air supply, adjustable, single deflection, 30" x 18"2.00 ea 0.941 71 80 ---75.63 /ea 151 137.86 /ea 276 Grille, aluminum, air supply, adjustable, single deflection, 30" x 30"2.00 ea 1.143 87 140 ---113.26 /ea 227 204.78 /ea 410 23.00.02.00 Mechanical, HVAC 1.00 LS 433.592 32,285 9,405 41,690.58 /LS 41,691 78,150.31 /LS 78,150 23.00.02.0020 HVAC Ductwork 1.00 LS 433.592 32,285 9,405 41,690.58 /LS 41,691 78,150.31 /LS 78,150 23.00 HVAC 1.00 LS 543.815 40,694 32,570 20,000 93,264.34 /LS 93,264 167,932.57 /LS 167,933 23.0 HVAC 5,100.00 SF 543.815 40,694 32,570 20,000 18.29 /SF 93,264 32.93 /SF 167,933 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0003 Site Electrical, Manholes/Handholes 26.10.04.00 Site Electrical, Manholes/Handholes Elctrc undrgr ducts and manhls,man holes,precast w/iron racks&pulling irons,ci frame and cover,6'10'7',excluds excavtn,backfll and cast place concrete 2.00 EA 62.222 3,529 7,350 -492 -5,685.57 /EA 11,371 12,829.85 /EA 25,660 26.10.04.00 Site Electrical, Manholes/Handholes 2.00 EA 62.222 3,529 7,350 492 5,685.57 /EA 11,371 12,829.85 /EA 25,660 26.10.01.0003 Site Electrical, Manholes/Handholes 2.00 EA 62.222 3,529 7,350 492 5,685.57 /EA 11,371 12,829.85 /EA 25,660 26.10.01.0011 Miscellaneous Grounding 26.10.05.00 Site Electrical, Grounding Miscellaneous Grounding 2.00 ea 38.800 2,763 1,142 ---1,952.65 /ea 3,905 4,516.88 /ea 9,034 26.10.05.00 Site Electrical, Grounding 1.00 LS 38.800 2,763 1,142 3,905.30 /LS 3,905 9,033.76 /LS 9,034 26.10.01.0011 Miscellaneous Grounding 1.00 LS 38.800 2,763 1,142 3,905.30 /LS 3,905 9,033.76 /LS 9,034 26.10 Site Electrical 1.00 LS 101.022 6,292 8,492 492 15,276.43 /LS 15,276 34,693.46 /LS 34,693 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 18,490.00 LF 129.430 9,218 1,834 ---0.60 /LF 11,051 1.40 /LF 25,801 THHN-THWN Copper Stranded 1/C # 10 1,760.00 LF 17.600 1,253 267 ---0.86 /LF 1,520 2.02 /LF 3,547 THHN-THWN Copper Stranded 1/C # 10 1,230.00 LF 12.300 876 234 ---0.90 /LF 1,110 2.10 /LF 2,583 THHN-THWN Copper Stranded 1/C # 8 6,245.00 LF 62.450 4,448 1,560 ---0.96 /LF 6,007 2.23 /LF 13,929 THHN-THWN Copper Stranded 1/C # 6 90.00 LF 1.080 77 35 ---1.24 /LF 112 2.86 /LF 258 THHN-THWN Copper Stranded 1/C # 4 360.00 LF 5.040 359 205 ---1.57 /LF 564 3.60 /LF 1,297 THHN-THWN Copper Stranded 1/C # 4 960.00 LF 13.440 957 680 ---1.71 /LF 1,638 3.91 /LF 3,754 THHN-THWN Copper Stranded 1/C # 2 6,965.00 LF 125.370 8,929 6,146 ---2.16 /LF 15,075 4.96 /LF 34,577 THHN-THWN Copper Stranded 1/C # 1 960.00 LF 19.200 1,367 1,083 ---2.55 /LF 2,451 5.84 /LF 5,607 THHN-THWN Copper Stranded 1/C # 1/0 5,160.00 LF 113.520 8,085 7,005 ---2.92 /LF 15,090 6.68 /LF 34,467 THHN-THWN Copper Stranded 1/C # 4/0 2,880.00 LF 89.280 6,358 9,804 ---5.61 /LF 16,162 12.68 /LF 36,526 THHN-THWN Copper Stranded 1/C # 350 15,200.00 LF 608.000 43,301 67,990 ---7.32 /LF 111,291 16.54 /LF 251,430 Copper EPR 133 % Insulated 15 KV # 4 Copper 60.00 LF 60.000 4,273 210 ---74.72 /LF 4,483 175.95 /LF 10,557 Stakon Lug #12 - #10 272.00 E 27.200 1,937 68 ---7.37 /E 2,005 17.38 /E 4,726 Compression Lug - # 8 62.00 E 9.300 662 143 ---12.98 /E 805 30.29 /E 1,878 Compression Lug - # 6 6.00 E 0.900 64 13 ---12.87 /E 77 30.04 /E 180 Compression Lug - # 4 26.00 E 5.200 370 77 ---17.21 /E 448 40.17 /E 1,044 Compression Lug - # 2 74.00 E 18.500 1,318 420 ---23.48 /E 1,737 54.50 /E 4,033 Compression Lug - # 1 22.00 E 6.600 470 137 ---27.60 /E 607 64.15 /E 1,411 Compression Lug - 1/0 48.00 E 16.800 1,196 305 ---31.28 /E 1,501 72.82 /E 3,495 Compression Lug - 4/0 24.00 E 12.000 855 244 ---45.78 /E 1,099 106.44 /E 2,555 Compression Lug - 350 MCM 120.00 E 72.000 5,128 1,706 ---56.95 /E 6,834 132.15 /E 15,858 Motor Hook-up, single phase, 5 hp 10.00 E 20.000 1,424 468 ---189.19 /E 1,892 439.08 /E 4,391 Motor Hook-up, 3 phase, 5 hp 7.00 E 11.550 823 397 ---174.26 /E 1,220 402.12 /E 2,815 Motor Hook-up, 3 phase, 10 hp 13.00 E 23.400 1,667 738 ---184.94 /E 2,404 427.36 /E 5,556 Motor Hook-up, 3 phase, 15 hp 2.00 E 4.000 285 114 ---199.19 /E 398 461.01 /E 922 Motor Hook-up, 3 phase, 20 hp 6.00 E 14.400 1,026 341 ---227.68 /E 1,366 528.33 /E 3,170 Motor Hook-up, 3 phase, 40 hp 2.00 E 7.200 513 151 ---331.84 /E 664 771.28 /E 1,543 Motor Hook-up, 3 phase, 50 hp 12.00 E 46.800 3,333 1,388 ---393.40 /E 4,721 909.92 /E 10,919 Motor Hook-up, 3 phase, 60 hp 3.00 E 12.600 897 347 ---414.77 /E 1,244 960.40 /E 2,881 Motor Hook-up, 3 phase, 75 hp 5.00 E 24.000 1,709 578 ---457.50 /E 2,288 1,061.37 /E 5,307 Motor Testing & Commissioning: 1-5HP / 208V / #12 - #10 10.00 E 6.500 463 ---46.29 /E 463 109.38 /E 1,094 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 115 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable Motor Testing & Commissioning: 1 - 5HP / 480V / #12 7.00 E 4.200 299 ----42.73 /E 299 100.97 /E 707 Motor Testing & Commissioning: 10HP / 480V / #12 13.00 E 9.100 648 ----49.85 /E 648 117.79 /E 1,531 Motor Testing & Commissioning: 15HP / 480V / #10 2.00 E 1.500 107 ----53.42 /E 107 126.20 /E 252 Motor Testing & Commissioning: 20 - 25HP / 480V / #8 6.00 E 4.800 342 ----56.98 /E 342 134.62 /E 808 Motor Testing & Commissioning: 30 - 40HP / 480V / #6 2.00 E 2.200 157 ----78.34 /E 157 185.10 /E 370 Motor Testing & Commissioning: 50HP / 480V / #4 12.00 E 13.200 940 ----78.34 /E 940 185.10 /E 2,221 Motor Testing & Commissioning: 60HP / 480v / #3 3.00 E 4.500 320 ----106.83 /E 320 252.41 /E 757 Motor Testing & Commissioning: 75 HP / 480v / #1 5.00 E 11.500 819 ----163.80 /E 819 387.03 /E 1,935 600V Megger Testing 323.00 E 80.750 5,751 ----17.81 /E 5,751 42.07 /E 13,588 Wire Markers 646.00 E 6.460 460 32 ---0.76 /E 492 1.79 /E 1,158 15 KV Indoor Termination Kit - 1/C # 4 6.00 E 12.000 855 300 ---192.44 /E 1,155 446.21 /E 2,677 Switch Cable Lugs 12.00 E 12.000 855 1,200 ---171.22 /E 2,055 387.60 /E 4,651 Switch Hi-Pot Testing 12.00 E 48.000 3,419 ---284.88 /E 3,419 673.10 /E 8,077 26.15.01.00 Process Electrical, Wire/Cable 60,360.00 LF 1,805.870 128,612 106,218 3.89 /LF 234,830 8.89 /LF 536,845 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 1"100.00 LF 10.000 712 225 ---9.37 /LF 937 21.76 /LF 2,176 GRC Conduit @ Level 2 1-1/4"50.00 LF 5.350 381 158 ---10.78 /LF 539 24.94 /LF 1,247 GRC Conduit @ Level 2 1-1/2"140.00 LF 16.660 1,187 522 ---12.20 /LF 1,709 28.20 /LF 3,948 GRC Conduit @ Level 2 2"20.00 LF 3.000 214 89 ---15.13 /LF 302 34.98 /LF 700 GRC Conduit @ Level 2 2"400.00 LF 60.000 4,273 1,997 ---15.68 /LF 6,270 36.19 /LF 14,476 GRC Conduit @ Level 2 2-1/2"4,780.00 LF 956.000 68,085 39,739 ---22.56 /LF 107,824 51.89 /LF 248,028 GRC Elbow 1"6.00 E 1.800 128 79 ---34.61 /E 208 79.54 /E 477 GRC Elbow 1-1/4"3.00 E 1.050 75 55 ---43.10 /E 129 98.76 /E 296 GRC Elbow 1-1/2"12.00 E 4.800 342 270 ---51.02 /E 612 116.72 /E 1,401 GRC Elbow 2"3.00 E 1.320 94 98 ---63.87 /E 192 145.39 /E 436 GRC Elbow 2"24.00 E 10.560 752 898 ---68.75 /E 1,650 156.09 /E 3,746 GRC Elbow 2-1/2"60.00 E 33.000 2,350 3,635 ---99.76 /E 5,985 225.43 /E 13,526 GRC Couplng 1"6.00 E 0.360 26 22 ---7.95 /E 48 18.17 /E 109 GRC Couplng 1-1/4"3.00 E 0.210 15 14 ---9.59 /E 29 21.88 /E 66 GRC Couplng 1-1/2"12.00 E 0.960 68 70 ---11.51 /E 138 26.21 /E 315 GRC Couplng 2"27.00 E 2.430 173 207 ---14.09 /E 380 31.99 /E 864 GRC Couplng 2-1/2"60.00 E 6.000 427 1,141 ---26.15 /E 1,569 58.55 /E 3,513 Rigid Conduit Hub 1"4.00 E 1.400 100 57 ---39.19 /E 157 90.18 /E 361 Rigid Conduit Hub 1-1/4"2.00 E 0.900 64 39 ---51.76 /E 104 118.95 /E 238 Rigid Conduit Hub 1-1/2"8.00 E 3.680 262 172 ---54.29 /E 434 124.62 /E 997 Rigid Conduit Hub 2"18.00 E 9.360 667 412 ---59.93 /E 1,079 137.71 /E 2,479 Rigid Conduit Hub 2-1/2"40.00 E 32.800 2,336 1,814 ---103.74 /E 4,150 237.43 /E 9,497 Malleable LB Condulet - 1"2.00 E 0.700 50 37 ---43.32 /E 87 99.23 /E 198 Malleable LB Condulet - 1-1/4"1.00 E 0.400 28 29 ---57.55 /E 58 131.04 /E 131 Malleable LB Condulet - 1-1/2"3.00 E 1.350 96 113 ---69.83 /E 209 158.59 /E 476 Malleable LB Condulet - 2"5.00 E 2.750 196 316 ---102.29 /E 511 230.99 /E 1,155 Unistrut Straps 1"14.00 E 0.420 30 29 ---4.24 /E 59 9.66 /E 135 Unistrut Straps 1-1/4"7.00 E 0.280 20 17 ---5.21 /E 36 11.91 /E 83 Unistrut Straps 1-1/2"19.00 E 0.760 54 55 ---5.75 /E 109 13.09 /E 249 Unistrut Straps 2"55.00 E 2.200 157 168 ---5.91 /E 325 13.45 /E 740 Unistrut Straps 2-1/2"608.00 E 30.400 2,165 2,110 ---7.03 /E 4,275 16.02 /E 9,743 Unistrut Conduit Hanger Allowance 1"14.00 E 0.560 40 18 ---4.10 /E 57 9.47 /E 133 Unistrut Conduit Hanger Allowance 1-1/4"7.00 E 0.420 30 9 ---5.52 /E 39 12.84 /E 90 Unistrut Conduit Hanger Allowance 1-1/2"19.00 E 1.140 81 29 ---5.77 /E 110 13.39 /E 254 Unistrut Conduit Hanger Allowance 2"55.00 E 3.300 235 83 ---5.77 /E 318 13.39 /E 736 Unistrut Conduit Hanger Allowance 2-1/2"608.00 E 60.800 4,330 1,216 ---9.12 /E 5,546 21.21 /E 12,898 PVC Coated GRC @ Level 2 3/4"6,220.00 LF 650.923 46,358 31,872 ---12.58 /LF 78,230 28.85 /LF 179,437 PVC Coated GRC @ Level 2 1-1/4"2,145.00 LF 332.046 23,648 18,007 ---19.42 /LF 41,655 44.46 /LF 95,370 PVC Coated 90 Ell 3/4"165.00 E 49.500 3,525 3,126 ---40.31 /E 6,651 92.04 /E 15,186 PVC Coated 90 Ell 1-1/4"33.00 E 13.200 940 881 ---55.18 /E 1,821 125.86 /E 4,153 PVC Coated Coupling 3/4"806.00 E 48.360 3,444 4,401 ---9.73 /E 7,845 22.07 /E 17,789 PVC Coated Coupling 1-1/4"253.00 E 22.770 1,622 2,088 ---14.66 /E 3,710 33.25 /E 8,412 PVC Coated Conduit Hub 3/4"110.00 E 44.000 3,134 4,385 ---68.35 /E 7,518 154.73 /E 17,021 PVC Coated Conduit Hub 1-1/4"22.00 E 12.100 862 1,260 ---96.45 /E 2,122 218.18 /E 4,800 PVC Coated LB Condulet 3/4"55.00 E 24.750 1,763 2,838 ---83.65 /E 4,601 188.90 /E 10,389 PVC Coated LB Condulet 1-1/4"11.00 E 6.600 470 1,103 ---143.03 /E 1,573 320.95 /E 3,530 PVC Coated T Condulet 3/4"17.00 E 8.500 605 1,144 ---102.92 /E 1,750 231.76 /E 3,940 PVC Coated Unistrut Straps 3/4"797.00 E 39.850 2,838 5,930 ---11.00 /E 8,769 24.73 /E 19,713 PVC Coated Unistrut Straps 1-1/4"275.00 E 19.250 1,371 2,442 ---13.87 /E 3,813 31.26 /E 8,596 PVC Coated Unistrut Conduit Hanger Allowance 3/4"797.00 E 47.820 3,406 2,383 ---7.26 /E 5,789 16.65 /E 13,273 PVC Coated Unistrut Conduit Hanger Allowance 1-1/4"275.00 E 24.750 1,763 963 ---9.91 /E 2,725 22.82 /E 6,276 EF Sealtite Flex 3/4"55.00 lf 1.650 118 136 ---4.61 /lf 253 10.47 /lf 576 EF Sealtite Flex 1"2.00 lf 0.060 4 7 ---5.87 /lf 12 13.23 /lf 26 EF Sealtite Flex 1-1/4"12.00 lf 0.480 34 61 ---7.95 /lf 95 17.92 /lf 215 EF Sealtite Flex 1-1/2"2.00 lf 0.100 7 12 ---9.51 /lf 19 21.47 /lf 43 EF Sealtite Flex 2"1.00 lf 0.060 4 7 ---11.67 /lf 12 26.33 /lf 26 UA Sealtite Flex 2-1/2"10.00 lf 0.700 50 127 ---17.64 /lf 176 39.52 /lf 395 UA Sealtite Flex 3"24.00 lf 2.160 154 420 ---23.91 /lf 574 53.53 /lf 1,285 LT Flex Connector Straight 1"4.00 E 0.400 28 30 ---14.59 /E 58 33.21 /E 133 LT Flex Connector Straight 1-1/4"2.00 E 0.240 17 25 ---21.25 /E 43 48.05 /E 96 LT Flex Connector Straight 1-1/2"4.00 E 0.560 40 72 ---27.90 /E 112 62.88 /E 252 LT Flex Connector Straight 2"2.00 E 0.300 21 66 ---43.61 /E 87 97.46 /E 195 LT Flex Connector w/ Insul Throat Straight 2-1/2"2.00 E 0.360 26 411 ---218.47 /E 437 481.34 /E 963 LT Flex Connector w/ Insul Throat Straight 3"6.00 E 1.320 94 1,377 ---245.23 /E 1,471 540.51 /E 3,243 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 116 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit LT Flex Connector w/ Insul Throat 90 Deg 2-1/2"2.00 E 0.440 31 552 ---291.77 /E 584 642.58 /E 1,285 LT Flex Connector w/ Insul Throat 90 Deg 3"6.00 E 1.500 107 1,957 ---343.94 /E 2,064 757.36 /E 4,544 PVC Coated LT Connector Straight 3/4"76.00 E 7.600 541 1,757 ---30.24 /E 2,298 67.54 /E 5,133 PVC Coated LT Connector Straight 1-1/4"22.00 E 3.300 235 2,083 ---105.37 /E 2,318 232.92 /E 5,124 26.15.02.00 Process Electrical, Conduit 13,855.00 LF 2,632.769 187,503 147,865 24.21 /LF 335,368 55.38 /LF 767,335 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 74,215.00 LF 4,438.639 316,115 254,083 7.68 /LF 570,198 17.57 /LF 1,304,181 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 38,130.00 LF 228.780 16,293 3,075 ---0.51 /LF 19,369 1.19 /LF 45,243 Pullstring 2,420.00 lf 14.520 1,034 119 ---0.48 /lf 1,153 1.12 /lf 2,705 Shielded PLTC / Inst Cable 1 Pair #16 4,650.00 LF 93.000 6,623 2,093 ---1.87 /LF 8,716 4.35 /LF 20,239 Termination Labor Only - # 16 - #14 550.00 E 55.000 3,917 ----7.12 /E 3,917 16.83 /E 9,255 Control Wire Testing 253.00 E 25.300 1,802 ----7.12 /E 1,802 16.83 /E 4,257 Wire Markers 550.00 E 5.500 392 28 ---0.76 /E 419 1.79 /E 986 26.15.01.00 Process Electrical, Wire/Cable 42,780.00 LF 422.100 30,062 5,314 0.83 /LF 35,376 1.93 /LF 82,685 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"2,200.00 lf 193.600 13,788 3,433 ---7.83 /lf 17,221 18.23 /lf 40,108 GRC Elbow 3/4"66.00 E 16.500 1,175 656 ---27.74 /E 1,831 63.86 /E 4,215 GRC Couplng 3/4"66.00 E 3.300 235 164 ---6.05 /E 399 13.86 /E 915 Rigid Conduit Hub 3/4"44.00 E 13.640 971 569 ---35.01 /E 1,540 80.52 /E 3,543 Unistrut Straps 3/4"286.00 E 8.580 611 528 ---3.98 /E 1,139 9.10 /E 2,602 Unistrut Conduit Hanger Allowance 3/4"286.00 E 11.440 815 286 ---3.85 /E 1,101 8.92 /E 2,552 PVC Coated GRC @ Level 2 3/4"8,400.00 LF 879.060 62,606 43,042 ---12.58 /LF 105,648 28.85 /LF 242,327 PVC Coated 90 Ell 3/4"168.00 E 50.400 3,589 3,183 ---40.31 /E 6,772 92.04 /E 15,462 PVC Coated Coupling 3/4"1,008.00 E 60.480 4,307 5,503 ---9.73 /E 9,811 22.07 /E 22,248 PVC Coated Conduit Hub 3/4"112.00 E 44.800 3,191 4,464 ---68.35 /E 7,655 154.73 /E 17,330 PVC Coated LB Condulet 3/4"112.00 E 50.400 3,589 5,779 ---83.65 /E 9,369 188.90 /E 21,156 PVC Coated T Condulet 3/4"56.00 E 28.000 1,994 3,769 ---102.92 /E 5,763 231.77 /E 12,979 PVC Coated Unistrut Straps 3/4"1,064.00 E 53.200 3,789 7,917 ---11.00 /E 11,706 24.73 /E 26,317 PVC Coated Unistrut Conduit Hanger Allowance 3/4"1,064.00 E 63.840 4,547 3,181 ---7.26 /E 7,728 16.65 /E 17,720 EF Sealtite Flex 3/4"56.00 lf 1.680 120 138 ---4.61 /lf 258 10.47 /lf 586 PVC Coated LT Connector Straight 3/4"112.00 E 11.200 798 2,589 ---30.24 /E 3,387 67.54 /E 7,564 26.15.02.00 Process Electrical, Conduit 8,400.00 LF 1,490.120 106,125 85,204 22.78 /LF 191,329 52.10 /LF 437,624 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 1,912.220 136,186 90,518 226,704.67 /LS 226,705 520,308.15 /LS 520,308 26.15 Process Electrical 1.00 LS 6,350.859 452,302 344,601 796,903.10 /LS 796,903 1,824,488.78 /LS 1,824,489 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 300.00 LF 3.000 214 46 ---0.86 /LF 259 2.02 /LF 605 THHN-THWN Copper Stranded 1/C # 10 450.00 LF 4.500 320 86 ---0.90 /LF 406 2.10 /LF 945 THHN-THWN Copper Stranded 1/C # 10 1,500.00 LF 15.000 1,068 227 ---0.86 /LF 1,296 2.02 /LF 3,023 THHN-THWN Copper Stranded 1/C # 10 3,150.00 LF 31.500 2,243 599 ---0.90 /LF 2,842 2.10 /LF 6,614 THHN-THWN Copper Stranded 1/C # 10 1,500.00 LF 15.000 1,068 227 ---0.86 /LF 1,296 2.02 /LF 3,023 THHN-THWN Copper Stranded 1/C # 10 1,230.00 LF 12.300 876 234 ---0.90 /LF 1,110 2.10 /LF 2,583 THHN-THWN Copper Stranded 1/C # 10 900.00 LF 9.000 641 136 ---0.86 /LF 777 2.02 /LF 1,814 26.15.01.00 Process Electrical, Wire/Cable 9,030.00 LF 90.300 6,431 1,555 0.88 /LF 7,987 2.06 /LF 18,607 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"17.00 E 5.100 363 294 ---38.66 /E 657 88.40 /E 1,503 GRC Conduit @ Level 1 3/4"300.00 LF 21.000 1,496 468 ---6.55 /LF 1,964 15.20 /LF 4,561 GRC Conduit @ Level 2 3/4"1,060.00 LF 93.280 6,643 1,654 ---7.83 /LF 8,298 18.23 /LF 19,325 Rigid Conduit Hub 3/4"144.00 E 44.640 3,179 1,861 ---35.01 /E 5,041 80.52 /E 11,594 Malleable LB Condulet - 3/4"62.00 E 18.600 1,325 774 ---33.85 /E 2,098 77.85 /E 4,827 Malleable T Condulet - 3/4"52.00 E 18.200 1,296 800 ---40.32 /E 2,096 92.65 /E 4,818 Unistrut Straps 3/4"240.00 E 7.200 513 443 ---3.98 /E 956 9.10 /E 2,184 Unistrut Conduit Hanger Allowance 3/4"240.00 E 9.600 684 240 ---3.85 /E 924 8.92 /E 2,142 PVC Coated GRC @ Level 1 3/4"1,550.00 LF 130.123 9,267 9,821 ---12.32 /LF 19,088 28.02 /LF 43,437 PVC Coated Conduit Hub 3/4"58.00 E 23.200 1,652 2,312 ---68.35 /E 3,964 154.73 /E 8,975 PVC Coated LB Condulet 3/4"22.00 E 9.900 705 1,135 ---83.65 /E 1,840 188.90 /E 4,156 PVC Coated T Condulet 3/4"26.00 E 13.000 926 1,750 ---102.92 /E 2,676 231.77 /E 6,026 PVC Coated Unistrut Straps 3/4"255.00 E 12.750 908 1,897 ---11.00 /E 2,806 24.73 /E 6,307 PVC Coated Unistrut Conduit Hanger Allowance 3/4"255.00 E 15.300 1,090 762 ---7.26 /E 1,852 16.65 /E 4,247 Cast / Alum Plate 1 Gang Switch 15.00 E 0.900 64 11 ---5.03 /E 76 11.76 /E 176 Weatherproof Plate 1 Gang Switch 2.00 E 0.160 11 6 ---8.65 /E 17 19.94 /E 40 26.15.02.00 Process Electrical, Conduit 2,910.00 LF 422.953 30,122 24,231 18.68 /LF 54,353 42.72 /LF 124,316 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 17.00 E 2.550 182 69 ---14.71 /E 250 34.08 /E 579 Light Fixture TYPE 2 Linear LED NEMA 4X Gasketed 4' Length 39.00 EA 23.400 1,667 13,065 ---377.73 /EA 14,732 835.71 /EA 32,593 Fixture Rod Hanger & Hardware Set 39.00 E 3.900 278 585 ---22.12 /E 863 49.73 /E 1,939 Fixture Whip ( Factory Install )39.00 E -195 ---5.00 /E 195 10.97 /E 428 Pendant Power Hook Stem & Hardware 41.00 E 20.500 1,460 2,050 ---85.61 /E 3,510 193.80 /E 7,946 Exit Light - Universal Mount 120V 8.00 EA 4.000 285 1,560 ---230.61 /EA 1,845 511.82 /EA 4,095 Lighting Fixture TYPE 1 Wall Mtd LED 2.00 EA 4.000 289 1,264 ---776.50 /EA 1,553 1,727.56 /EA 3,455 Lighting Fixture TYPE 1A Wall Mtd LED 10.00 EA 20.000 1,445 6,950 ---839.50 /EA 8,395 1,865.74 /EA 18,657 Lighting Fixture TYPE 11 Wall Mtd LED 6.00 EA 12.000 867 3,390 ---709.50 /EA 4,257 1,580.61 /EA 9,484 Lighting Fixture TYPE 3 Ceiling Mtd LED 41.00 EA 149.091 10,772 28,700 ---962.72 /EA 39,472 2,156.04 /EA 88,397 26.20.03.00 Facility Electrical, Lighting 106.00 EA 239.441 17,243 57,828 708.21 /EA 75,071 1,580.88 /EA 167,573 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 117 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 752.693 53,797 83,614 137,410.14 /LS 137,410 310,496.06 /LS 310,496 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 4,800.00 LF 33.600 2,393 594 ---0.62 /LF 2,987 1.45 /LF 6,956 FS2 - 1 Gang Box 3/4"9.00 E 2.700 192 156 ---38.66 /E 348 88.40 /E 796 Cast / Alum Plate 1 Gang Duplex Receptacle 9.00 E 0.450 32 7 ---4.32 /E 39 10.08 /E 91 26.15.01.00 Process Electrical, Wire/Cable 4,800.00 LF 36.750 2,617 756 0.70 /LF 3,373 1.63 /LF 7,842 26.15.02.00 Process Electrical, Conduit PVC Coated FS2 - 1 Gang Box 3/4"23.00 E 8.050 573 1,358 ---83.99 /E 1,932 188.43 /E 4,334 GRC Conduit @ Level 1 3/4"450.00 LF 31.500 2,243 702 ---6.55 /LF 2,946 15.20 /LF 6,841 Rigid Conduit Hub 3/4"27.00 E 8.370 596 349 ---35.00 /E 945 80.52 /E 2,174 Malleable LB Condulet - 3/4"9.00 E 2.700 192 112 ---33.85 /E 305 77.85 /E 701 Unistrut Straps 3/4"72.00 E 2.160 154 133 ---3.98 /E 287 9.10 /E 655 Unistrut Conduit Hanger Allowance 3/4"72.00 E 2.880 205 72 ---3.85 /E 277 8.92 /E 643 PVC Coated GRC @ Level 1 3/4"1,150.00 LF 96.543 6,876 7,287 ---12.32 /LF 14,162 28.02 /LF 32,227 PVC Coated Conduit Hub 3/4"69.00 E 27.600 1,966 2,750 ---68.35 /E 4,716 154.73 /E 10,677 PVC Coated LB Condulet 3/4"23.00 E 10.350 737 1,187 ---83.65 /E 1,924 188.90 /E 4,345 PVC Coated Unistrut Straps 3/4"184.00 E 9.200 655 1,369 ---11.00 /E 2,024 24.73 /E 4,551 PVC Coated Unistrut Conduit Hanger Allowance 3/4"184.00 E 11.040 786 550 ---7.26 /E 1,336 16.65 /E 3,064 1 Gang WP Plate for Duplex Receptacle @ FS Box 23.00 E 1.380 98 282 ---16.55 /E 381 37.03 /E 852 26.15.02.00 Process Electrical, Conduit 1,600.00 LF 211.773 15,082 16,153 19.52 /LF 31,235 44.41 /LF 71,063 26.20.04.00 Facility Electrical, Receptacles Standard Grade Receptacle Duplex Ivory 20A 125V 9.00 EA 1.800 128 20 ---16.44 /EA 148 38.48 /EA 346 GFI Receptacle Duplex Ivory 20A 125V 23.00 EA 6.900 491 259 ---32.63 /EA 750 75.18 /EA 1,729 26.20.04.00 Facility Electrical, Receptacles 32.00 EA 8.700 620 279 28.07 /EA 898 64.86 /EA 2,075 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 257.223 18,319 17,187 35,506.42 /LS 35,506 80,980.24 /LS 80,980 26.20 Facility Electrical 1.00 LS 1,009.916 72,116 100,801 172,916.56 /LS 172,917 391,476.30 /LS 391,476 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.02.00 Electrical Equipment, MCCs - General LV Motor Control Center 40-MCC-01 1.00 E 0 ---0.10 /E 0 0.23 /E 0 LV Motor Control Center 40-MCC-02 1.00 E 0 ---0.10 /E 0 0.22 /E 0 LV Motor Control Center 40-MCC-03 1.00 E 0 ---0.10 /E 0 0.21 /E 0 LV Motor Control Center 40-MCC-04 1.00 E 0 ---0.10 /E 0 0.21 /E 0 Motor starter, size 1, FVNR, type A, circuit breaker, NEMA 1 17.00 ea 26,350 ---1,550.00 /ea 26,350 3,399.57 /ea 57,793 Motor starter, size 2, FVNR, type A, circuit breaker, NEMA 1 16.00 ea 28,000 ---1,750.00 /ea 28,000 3,838.22 /ea 61,412 Circuit breaker, type A, 30 Amp, NEMA 1 16.00 ea 13,840 ---865.00 /ea 13,840 1,897.18 /ea 30,355 Circuit breaker, type A, 60 amp, NEMA 1 8.00 ea 6,920 ---865.00 /ea 6,920 1,897.18 /ea 15,177 Circuit breaker, type A, 100 amp, NEMA 1 15.00 ea 12,975 ---865.00 /ea 12,975 1,897.18 /ea 28,458 Circuit breaker, type A, 225 amp, NEMA 1 15.00 ea 23,250 ---1,550.00 /ea 23,250 3,399.57 /ea 50,994 Motor control centers, incoming line, circuit breaker, copper, 800 amp, NEMA 1 4.00 ea 28,600 ---7,150.00 /ea 28,600 15,681.88 /ea 62,728 Motor control centers, main rating basic section, alum, 800 amp, NEMA 1 28.00 EA 420.000 30,344 50,400 ---2,883.72 /EA 80,744 6,508.47 /EA 182,237 Motor control centers, main rating basic section, NEMA 1, for copper bus, add 28.00 ea -12,040 ---430.00 /ea 12,040 943.11 /ea 26,407 Motor control centers, main rating basic section, NEMA 1, for 65000 amp bus bracing, add 28.00 ea -8,120 ---290.00 /ea 8,120 636.05 /ea 17,809 Variable frequency drives, enclosed, 460 volt, 10 HP motor size, NEMA 1 10.00 ea 25,000 ---2,500.00 /ea 25,000 5,483.17 /ea 54,832 Variable frequency drives, enclosed, 460 volt, 20 HP motor size, NEMA 1 8.00 ea 35,000 ---4,375.00 /ea 35,000 9,595.56 /ea 76,764 Variable frequency drives, enclosed, 460 volt, 50 HP motor size, NEMA 1 6.00 ea 59,850 ---9,975.00 /ea 59,850 21,877.87 /ea 131,267 26.25.02.00 Electrical Equipment, MCCs - General 1.00 LS 420.000 30,344 330,345 360,689.56 /LS 360,690 796,232.92 /LS 796,233 26.25.04.00 Electrical Equipment, Panels - General Panelboards, 3 phase 4 wire, main circuit breaker, 120/208 V, 225 amp, 42 circuits, NQOD, incl 20 A 1 pole plug-in breakers 2.00 EA 57.143 4,128 7,151 ---5,639.73 /EA 11,279 12,719.33 /EA 25,439 Panelboards, 3 phase 4 wire, main circuit breaker, 120/208 V, 225 amp, 72 circuits, NQOD, incl 20 A 1 pole plug-in breakers 1.00 EA 28.571 2,064 5,826 ---7,889.73 /EA 7,890 17,654.19 /EA 17,654 Panelboards, 3 phase 3 wire, main circuit breaker, 480 V, 225 amp, 42 circuits, NEHB, incl 20 A 1 pole plug-in breakers 2.00 EA 57.143 4,128 9,550 ---6,839.23 /EA 13,678 15,350.17 /EA 30,700 Panelboards, 3 phase 3 wire, main circuit breaker, 480 V, 225 amp, 60 circuits, NEHB, incl 20 A 1 pole plug-in breakers 2.00 EA 57.143 4,128 13,150 ---8,639.23 /EA 17,278 19,298.06 /EA 38,596 26.25.04.00 Electrical Equipment, Panels - General 7.00 EA 200.000 14,450 35,677 7,160.87 /EA 50,126 16,055.62 /EA 112,389 26.25.04.03 Electrical Equipment, Panels - Power 600 V Switchboard 40-SWBD-01/02 2.00 EA 0.020 1 ---0.71 /EA 1 1.68 /EA 3 Switchboard instruments, ground fault protection, ground return path 2.00 ea 13,050 ---6,525.00 /ea 13,050 14,311.08 /ea 28,622 Voltage monitor systems, AC voltage remote, with internal modem 2.00 ea -10,350 ---5,175.00 /ea 10,350 11,350.17 /ea 22,700 Switchboards, circuit breaker, mold case, 3 pole, 4 wire, 1200 amp 3.00 ea 41,400 ---13,800.00 /ea 41,400 30,267.13 /ea 90,801 Switchboards, 3 current transformer, 1200 amp, factory installed 2.00 ea 5.926 428 9,600 ---5,014.07 /ea 10,028 11,033.49 /ea 22,067 Switchboards, distribution section, 480 V, 1200 amp, excl breakers 2.00 ea 44.444 3,211 6,000 ---4,605.51 /ea 9,211 10,373.26 /ea 20,747 Circuit breaker, 3 pole, 600 V, 100 amp, FA frame, for feeder section 3.00 ea 6.000 433 2,445 ---959.50 /ea 2,878 2,128.93 /ea 6,387 Circuit breaker, 3 pole, 480 V, 70 to 225 amp, KA frame, for feeder section 2.00 ea 5.000 361 3,050 ---1,705.62 /ea 3,411 3,771.51 /ea 7,543 Circuit breaker, 3 pole, 480 V, 125 to 400 amp, LA frame, for feeder section 5.00 ea 17.390 1,256 20,750 ---4,401.28 /ea 22,006 9,695.78 /ea 48,479 Circuit breaker, 3 pole, 600 V, 700 to 800 amp, MA frame, for feeder section 4.00 ea 24.616 1,778 32,000 ---8,444.62 /ea 33,778 18,596.68 /ea 74,387 26.25.04.03 Electrical Equipment, Panels - Power 600 V 2.00 EA 103.396 7,470 138,645 73,057.58 /EA 146,115 160,868.08 /EA 321,736 26.25.06.00 Electrical Equipment, Transformers - General Transformer, dry-type, nonventilated, 3 phase 480 V primary 120/208 V secondary, 30 kVA 2.00 EA 40.000 2,890 8,850 ---5,869.96 /EA 11,740 13,119.33 /EA 26,239 Transformer, dry-type, nonventilated, 3 phase 480 V primary 120/208 V secondary, 45 kVA 1.00 EA 22.857 1,651 5,950 ---7,601.38 /EA 7,601 16,951.79 /EA 16,952 26.25.06.00 Electrical Equipment, Transformers - General 3.00 EA 62.857 4,541 14,800 6,447.10 /EA 19,341 14,396.81 /EA 43,190 26.25.09.99 Electrical Equipment, Safety Switches - General 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 118 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 15.00 EA 38.710 2,797 1,980 ---318.45 /EA 4,777 730.04 /EA 10,951 Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 100 amp, NEMA 3R 11.00 EA 48.889 3,532 3,630 ---651.10 /EA 7,162 1,482.47 /EA 16,307 26.25.09.99 Electrical Equipment, Safety Switches - General 26.00 EA 87.599 6,329 5,610 459.19 /EA 11,939 1,048.38 /EA 27,258 26.25.01.0001 Electrical Equipment 1.00 LS 873.852 63,134 525,077 588,210.95 /LS 588,211 1,300,806.62 /LS 1,300,807 26.25.01.1000 Electrical Equipment, Transformers 1000kVA 26.25.06.00 Electrical Equipment, Transformers - General Switch, 13.8 kV, 600 amp w/CLF fuses, NEMA 3R 2.00 E 24,000 ---12,000.00 /E 24,000 26,319.25 /E 52,639 Transformer Mounting Hardware, 1000 KVA 2.00 E 2.000 142 1,000 ---571.22 /E 1,142 1,264.91 /E 2,530 Transformer, liquid-filled, 5 kV or 15 kV primary, 277/480 V secondary, 3 phase, 1000 kVA, pad mounted 2.00 EA 153.846 11,119 107,100 -747 -59,483.00 /EA 118,966 131,496.88 /EA 262,994 26.25.06.00 Electrical Equipment, Transformers - General 2.00 EA 155.846 11,261 132,100 747 72,054.22 /EA 144,108 159,081.04 /EA 318,162 26.25.01.1000 Electrical Equipment, Transformers 1000kVA 2.00 EA 155.846 11,261 132,100 747 72,054.22 /EA 144,108 159,081.04 /EA 318,162 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 225.000 16,024 ----16,024.28 /LS 16,024 37,861.67 /LS 37,862 26.00.02.00 Electrical, Testing 1.00 LS 225.000 16,024 16,024.28 /LS 16,024 37,861.67 /LS 37,862 26.25.99.0001 Electrical, Testing 1.00 LS 225.000 16,024 16,024.28 /LS 16,024 37,861.67 /LS 37,862 26.25 Electrical Equipment 1.00 LS 1,254.698 90,420 657,177 747 748,343.67 /LS 748,344 1,656,830.36 /LS 1,656,830 26.0 Electrical Work 1.00 LS 8,716.495 621,129 1,111,071 1,239 1,733,439.76 /LS 1,733,440 3,907,488.90 /LS 3,907,489 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 4,500.00 LF 78.750 5,609 1,755 ---1.64 /LF 7,364 3.06 /LF 13,787 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)52.00 E 13.000 926 226 ---22.16 /E 1,152 41.64 /E 2,165 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 26.00 E 1.560 111 139 ---9.62 /E 250 17.50 /E 455 Outlet Box 4.00 E 1.000 71 40 ---27.81 /E 111 51.49 /E 206 Face Plate, 1 Port 4.00 E 1.000 71 60 ---32.81 /E 131 60.21 /E 241 4 Pair UTP Certification with Documentation 26.00 E 16.380 1,167 ---44.87 /E 1,167 85.82 /E 2,231 UTP Cable Supports 260.00 E 13.000 926 130 ---4.06 /E 1,056 7.68 /E 1,998 27.30.01.00 Communications Systems 4,500.00 LF 124.690 8,880 2,350 2.50 /LF 11,231 4.69 /LF 21,083 27.30.01.0002 Network, DATA CAT 6 1.00 LS 124.690 8,880 2,350 11,230.61 /LS 11,231 21,083.22 /LS 21,083 27.00 Communications 1.00 LS 124.690 8,880 2,350 11,230.61 /LS 11,231 21,083.22 /LS 21,083 27.0 Communications 1.00 LS 124.690 8,880 2,350 11,230.61 /LS 11,231 21,083.22 /LS 21,083 31.0 Earthwork 31.15 Site Preparation 31.15.02.0010 Dewatering Allowance 31.15.02.00 Site Preparation, Dewatering Dewatering Allowance 1.00 LS 210,000 -210,000.00 /LS 210,000 370,811.68 /LS 370,812 31.15.02.00 Site Preparation, Dewatering 1.00 LS 210,000 210,000.00 /LS 210,000 370,811.68 /LS 370,812 31.15.02.0010 Dewatering Allowance 1.00 LS 210,000 210,000.00 /LS 210,000 370,811.68 /LS 370,812 31.15 Site Preparation 1.00 LS 210,000 210,000.00 /LS 210,000 370,811.68 /LS 370,812 31.25 Earthworks, Structural 31.20.07.0010 Excavation and Backfill 31.20.07.10 Earthworks, Sitework, Excavating Bulk Measure Excavating, bulk bank measure, 2 C.Y. capacity = 165 C.Y./hr., backhoe, hydraulic, crawler mounted, excluding truck loading 5,000.00 CY 60.606 3,741 --2,989 -1.35 /CY 6,730 2.76 /CY 13,777 Backfill, structural, common earth, 80 H.P. dozer, 50' haul, from existing stockpile, excludes compaction 1,700.00 lcy 20.923 1,316 --607 -1.13 /lcy 1,923 2.30 /lcy 3,917 Hauling,excavated borrow material,loose cubic yards,10 mile round trip,.6 loads/hr ,base wide rate,12 cy truck,highway haulers,excludes loading 3,300.00 lcy 455.169 27,135 --23,163 -15.24 /lcy 50,298 31.22 /lcy 103,033 Compaction, 4 passes, 24" wide, 12" lifts, walk behind, vibrating roller 1,700.00 ecy 48.571 3,054 --545 -2.12 /ecy 3,599 4.29 /ecy 7,287 31.20.07.10 Earthworks, Sitework, Excavating Bulk Measure 5,000.00 CY 585.269 35,246 27,304 12.51 /CY 62,550 25.60 /CY 128,015 31.20.07.0010 Excavation and Backfill 5,000.00 CY 585.269 35,246 27,304 12.51 /CY 62,550 25.60 /CY 128,015 31.25.03.0010 Structrual Fill, Infill 31.25.03.00 Earthworks, Structural, Backfill Backfill, 6" layers, compaction in layers, hand tamp, add 635.00 ecy 246.602 12,903 ----20.32 /ecy 12,903 40.90 /ecy 25,971 Fill, granular fill 635.00 CY -12,700 ---20.00 /CY 12,700 36.87 /CY 23,410 31.25.03.00 Earthworks, Structural, Backfill 635.00 CY 246.602 12,903 12,700 40.32 /CY 25,603 77.76 /CY 49,381 31.25.03.0010 Structrual Fill, Infill 635.00 CY 246.602 12,903 12,700 40.32 /CY 25,603 77.76 /CY 49,381 31.25 Earthworks, Structural 5,635.00 CY 831.871 48,149 12,700 27,304 15.64 /CY 88,153 31.48 /CY 177,396 31.0 Earthwork 1.00 LS 831.871 48,149 12,700 210,000 27,304 298,153.24 /LS 298,153 548,207.28 /LS 548,207 33.0 Utilities 33.05 Buried Process Piping 33.00.04.PER30 30" PER - Permeate 33.00.04.30 Buried Pipe, Ductile Iron, 30" 30" pipe, DI, RJ, excav/bkfill included, 250#9.00 LF 5.040 371 1,759 -225 -261.68 /LF 2,355 469.34 /LF 4,224 30" DI, RJ, Ell, 90 1.00 ea 6.020 444 6,478 -269 -7,190.23 /ea 7,190 12,676.06 /ea 12,676 Megalugs for DI Pipe w/ Accessories, 30"2.00 ea 4.000 299 2,157 -151 -1,303.22 /ea 2,606 2,315.80 /ea 4,632 Polywrap, 30" pipe 9.00 lf -12 ---1.32 /lf 12 2.30 /lf 21 Pipe Marking, ID Tape 9.00 lf 0.090 7 1 ---0.90 /lf 8 1.70 /lf 15 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 119 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.30 Buried Pipe, Ductile Iron, 30"9.00 LF 15.150 1,121 10,407 645 1,352.41 /LF 12,172 2,396.42 /LF 21,568 33.00.04.PER30 30" PER - Permeate 9.00 LF 15.150 1,121 10,407 645 1,352.41 /LF 12,172 2,396.42 /LF 21,568 33.00.04.RAS24 24" RAS - Return Activated Sludge 33.10.01.10 Buried Pipe Specials, Concrete Encasement Concrete, pipe encasement 120.82 CY 175.001 12,899 12,444 -7,809 -274.40 /CY 33,153 512.41 /CY 61,909 33.10.01.10 Buried Pipe Specials, Concrete Encasement 120.82 CY 175.001 12,899 12,444 7,809 274.40 /CY 33,153 512.41 /CY 61,909 40.10.01.24 Process Pipe, Ductile Iron, 24" FURNISH 24" DI pipe 254.00 LF 44,135 ---173.76 /LF 44,135 302.91 /LF 76,939 Install 24" DI, flanged, spool <= 10'24.00 ea 287.520 21,978 ---915.76 /ea 21,978 1,751.65 /ea 42,039 FURNISH 24" DI flange 28.00 ea 13,188 ---470.99 /ea 13,188 821.06 /ea 22,990 24" DI, FL, Ell, 90 8.00 ea 95.840 7,326 16,409 ---2,966.86 /ea 23,735 5,327.27 /ea 42,618 24" Bolt & Gasket Kits, CS, 150#20.00 ea 92.000 7,033 2,120 ---457.63 /ea 9,153 857.37 /ea 17,147 40.10.01.24 Process Pipe, Ductile Iron, 24"254.00 LF 475.360 36,337 75,852 441.69 /LF 112,189 794.23 /LF 201,734 33.00.04.RAS24 24" RAS - Return Activated Sludge 254.00 LF 650.361 49,236 88,296 7,809 572.21 /LF 145,341 1,037.97 /LF 263,643 33.00.04.TD08 08" TD - Tank Drain 33.00.04.08 Buried Pipe, Ductile Iron, 8" 8" pipe, DI, RJ, excav/bkfill included, 350#47.00 LF 22.560 1,684 1,446 -852 -84.70 /LF 3,981 158.21 /LF 7,436 8" DI, RJ, Ell, 90 1.00 ea 2.520 188 391 -95 -674.03 /ea 674 1,230.40 /ea 1,230 Megalugs for DI Pipe w/ Accessories, 8"2.00 ea 2.000 149 127 -76 -175.99 /ea 352 328.77 /ea 658 Polywrap, 8" pipe 47.00 lf -19 ---0.41 /lf 19 0.71 /lf 34 Pipe Marking, ID Tape 47.00 lf 0.470 36 6 ---0.90 /lf 42 1.70 /lf 80 33.00.04.08 Buried Pipe, Ductile Iron, 8"47.00 LF 27.550 2,057 1,989 1,022 107.84 /LF 5,069 200.79 /LF 9,437 33.10.01.10 Buried Pipe Specials, Concrete Encasement Concrete, pipe encasement 11.76 CY 17.034 1,256 1,211 -760 -274.40 /CY 3,227 512.41 /CY 6,026 33.10.01.10 Buried Pipe Specials, Concrete Encasement 11.76 CY 17.034 1,256 1,211 760 274.40 /CY 3,227 512.41 /CY 6,026 40.10.01.08 Process Pipe, Ductile Iron, 8" FURNISH 8" DI pipe 37.00 LF 1,575 ---42.56 /LF 1,575 74.20 /LF 2,745 Install 8" DI, flanged, spool <= 10'2.00 ea 8.380 641 ---320.29 /ea 641 612.64 /ea 1,225 FURNISH 8" DI flange 8.00 ea 768 ---96.01 /ea 768 167.38 /ea 1,339 8" DI, FL, Ell, 90 1.00 ea 4.190 320 224 ---544.68 /ea 545 1,003.82 /ea 1,004 8" Bolt & Gasket Kits, CS, 150#9.00 ea 10.800 826 81 ---100.73 /ea 907 191.15 /ea 1,720 40.10.01.08 Process Pipe, Ductile Iron, 8"37.00 LF 23.370 1,786 2,648 119.86 /LF 4,435 217.13 /LF 8,034 33.00.04.TD08 08" TD - Tank Drain 84.00 LF 67.954 5,099 5,849 1,782 151.55 /LF 12,730 279.73 /LF 23,497 33.00.04.TD12 12" TD - Tank Drain 33.10.01.10 Buried Pipe Specials, Concrete Encasement Concrete, pipe encasement 16.30 CY 23.610 1,740 1,679 -1,054 -274.40 /CY 4,473 512.41 /CY 8,352 33.10.01.10 Buried Pipe Specials, Concrete Encasement 16.30 CY 23.610 1,740 1,679 1,054 274.40 /CY 4,473 512.41 /CY 8,352 40.10.01.12 Process Pipe, Ductile Iron, 12" FURNISH 12" DI pipe 54.00 LF 3,834 ---70.99 /LF 3,834 123.76 /LF 6,683 Install 12" DI, flanged, spool <= 10'6.00 ea 33.000 2,523 ---420.43 /ea 2,523 804.18 /ea 4,825 FURNISH 12" DI flange 12.00 ea 1,980 ---165.00 /ea 1,980 287.64 /ea 3,452 12" DI, FL, tee, red, 12" x 8"7.00 ea 48.160 3,681 4,308 ---1,141.31 /ea 7,989 2,078.76 /ea 14,551 12" DI, FL, blind flange 2.00 ea 10.240 783 419 ---600.98 /ea 1,202 1,114.00 /ea 2,228 12" Bolt & Gasket Kits, CS, 150#14.00 ea 30.800 2,354 280 ---188.17 /ea 2,634 356.54 /ea 4,992 40.10.01.12 Process Pipe, Ductile Iron, 12"54.00 LF 122.200 9,341 10,821 373.36 /LF 20,162 680.19 /LF 36,730 33.00.04.TD12 12" TD - Tank Drain 54.00 LF 145.810 11,081 12,499 1,054 456.19 /LF 24,634 834.87 /LF 45,083 33.00.04.WAS04 04" WAS - Waste Activated Sludge 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill included, 350#18.00 LF 7.200 547 499 -141 -65.90 /LF 1,186 121.96 /LF 2,195 4" DI, RJ, Ell, 90 1.00 ea 1.500 112 192 -57 -360.81 /ea 361 661.95 /ea 662 Megalugs for DI Pipe w/ Accessories, 4"2.00 ea 2.000 152 76 -65 -146.25 /ea 293 275.87 /ea 552 Polywrap, 4" pipe 18.00 lf -6 ---0.32 /lf 6 0.56 /lf 10 Pipe Marking, ID Tape 18.00 lf 0.180 14 2 ---0.90 /lf 16 1.70 /lf 31 33.00.04.04 Buried Pipe, Ductile Iron, 4"18.00 LF 10.880 824 775 262 103.41 /LF 1,861 191.64 /LF 3,450 33.00.04.WAS04 04" WAS - Waste Activated Sludge 18.00 LF 10.880 824 775 262 103.41 /LF 1,861 191.64 /LF 3,450 33.00.07.CD03 03" CD - Chemical Drain 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3" 3" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 113.00 LF 45.200 3,432 856 -883 -45.76 /LF 5,171 86.86 /LF 9,815 3" PVC, Sch. 80, socket joint, ELL, 45 16.00 ea -796 ---49.78 /ea 796 86.77 /ea 1,388 3" PVC, Sch. 80, socket joint, coupling 6.00 ea -174 ---29.02 /ea 174 50.60 /ea 304 Wall Sleeve, galv., 12" long, 3"4.00 ea 4.000 306 286 ---147.94 /ea 592 270.85 /ea 1,083 Link Seal set, 3"8.00 ea 6.400 489 273 ---95.25 /ea 762 176.41 /ea 1,411 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3"113.00 LF 55.600 4,227 2,385 883 66.33 /LF 7,496 123.91 /LF 14,001 40.20.06.03 Butterfly Valves, 3" Install butterfly valve, Flgd, DIP, 3"2.00 ea 4.000 306 ----152.88 /ea 306 292.44 /ea 585 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 3"2.00 EA -267 ---133.40 /EA 267 232.56 /EA 465 40.20.06.03 Butterfly Valves, 3"2.00 EA 4.000 306 267 286.28 /EA 573 524.99 /EA 1,050 33.00.07.CD03 03" CD - Chemical Drain 113.00 LF 59.600 4,533 2,652 883 71.40 /LF 8,068 133.20 /LF 15,051 33.05 Buried Process Piping 532.00 LF 949.755 71,894 120,477 12,436 384.98 /LF 204,807 699.80 /LF 372,292 33.0 Utilities 532.00 LF 949.755 71,894 120,477 12,436 384.98 /LF 204,807 699.80 /LF 372,292 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.PD06 06" PD - Pumped Drain 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.81.00 lf --729 --9.00 /lf 729 14.99 /lf 1,214 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 120 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.06 Process Pipe, Ductile Iron, 6" FURNISH 6" DI pipe 39.00 LF 1,212 ---31.09 /LF 1,212 54.19 /LF 2,113 Install 6" DI, flanged, spool <= 10'6.00 ea 19.440 1,486 ---247.67 /ea 1,486 473.73 /ea 2,842 FURNISH 6" DI flange 10.00 ea 640 ---64.01 /ea 640 111.58 /ea 1,116 6" DI, FL, Ell, 90 1.00 ea 3.240 248 136 ---383.98 /ea 384 711.40 /ea 711 6" DI, FL, Ell, 45 3.00 ea 9.720 743 363 ---368.56 /ea 1,106 684.48 /ea 2,053 Wall Pipe, DI, FLxFL, 6"1.00 ea 1.500 115 255 ---369.81 /ea 370 664.10 /ea 664 6" Bolt & Gasket Kits, CS, 150#12.00 ea 14.400 1,101 96 ---99.73 /ea 1,197 189.40 /ea 2,273 40.10.01.06 Process Pipe, Ductile Iron, 6"39.00 LF 48.300 3,692 2,703 729 182.66 /LF 7,124 333.02 /LF 12,988 40.10.01.08 Process Pipe, Ductile Iron, 8" Paint process pipe and fittings, subcontracted, priced per LF, 8" dia.3.00 LF --41 --13.50 /LF 41 22.49 /LF 67 8" DI, FL, reducer, 8" x 6"1.00 ea 4.190 320 185 ---505.47 /ea 505 935.46 /ea 935 8" DI, bellows coupling (Check Mat'l Price)1.00 ea 3.370 258 929 ---1,186.53 /ea 1,187 2,112.12 /ea 2,112 8" Bolt & Gasket Kits, CS, 150#2.00 ea 2.400 183 18 ---100.73 /ea 201 191.15 /ea 382 40.10.01.08 Process Pipe, Ductile Iron, 8"3.00 LF 9.960 761 1,132 41 644.65 /LF 1,934 1,165.78 /LF 3,497 40.10.01.PD06 06" PD - Pumped Drain 42.00 LF 58.260 4,453 3,835 770 215.66 /LF 9,058 392.50 /LF 16,485 40.10.01.RAS24 24" RAS - Return Activated Sludge 40.10.01.24 Process Pipe, Ductile Iron, 24" Paint process pipe and fittings, subcontracted, priced per LF, 24" dia.79.00 lf --2,489 --31.50 /lf 2,489 52.47 /lf 4,145 FURNISH 24" DI pipe 55.00 LF 9,557 ---173.76 /LF 9,557 302.91 /LF 16,660 Install 24" DI, flanged, spool <= 10'8.00 ea 95.840 7,326 ---915.76 /ea 7,326 1,751.64 /ea 14,013 FURNISH 24" DI flange 8.00 ea 3,768 ---470.99 /ea 3,768 821.06 /ea 6,568 24" DI, flanged coupling adapter 8.00 ea 90.000 6,880 14,905 ---2,723.08 /ea 21,785 4,892.83 /ea 39,143 24" Bolt & Gasket Kits, CS, 150#16.00 ea 73.600 5,626 1,696 ---457.63 /ea 7,322 857.37 /ea 13,718 40.10.01.24 Process Pipe, Ductile Iron, 24"55.00 LF 259.440 19,832 29,926 2,489 949.93 /LF 52,246 1,713.59 /LF 94,248 40.20.06.24 Butterfly Valves, 24" Install butterfly valve, Flgd, DIP, 24"4.00 ea 49.600 3,791 ----947.87 /ea 3,791 1,813.05 /ea 7,252 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 24"4.00 EA -16,008 ---4,002.00 /EA 16,008 6,976.57 /EA 27,906 40.20.06.24 Butterfly Valves, 24"4.00 EA 49.600 3,791 16,008 4,949.87 /EA 19,799 8,789.62 /EA 35,158 40.20.17.24 Control Valves, 24" Install Control Valve, 24" (600mm)4.00 ea 74.400 5,687 ----1,421.80 /ea 5,687 2,719.58 /ea 10,878 FURNISH Control Valve, 24" (600mm)4.00 EA -40,000 ---10,000.00 /EA 40,000 17,432.71 /EA 69,731 40.20.17.24 Control Valves, 24"4.00 EA 74.400 5,687 40,000 11,421.80 /EA 45,687 20,152.28 /EA 80,609 40.20.19.24 Flow Meter, 24" Install magnetic flow meter, (material FBO), 24"4.00 EA 49.600 3,791 ----947.87 /EA 3,791 1,813.05 /EA 7,252 40.20.19.24 Flow Meter, 24"4.00 EA 49.600 3,791 947.87 /EA 3,791 1,813.05 /EA 7,252 40.10.01.RAS24 24" RAS - Return Activated Sludge 55.00 LF 433.040 33,102 85,934 2,489 2,209.53 /LF 121,524 3,950.32 /LF 217,267 40.10.01.TD08 08" TD - Tank Drain 40.10.01.08 Process Pipe, Ductile Iron, 8" Paint process pipe and fittings, subcontracted, priced per LF, 8" dia.212.00 lf --2,862 --13.50 /lf 2,862 22.49 /lf 4,767 FURNISH 8" DI pipe 68.00 LF 2,894 ---42.56 /LF 2,894 74.20 /LF 5,046 Install 8" DI, flanged, spool <= 10'29.00 ea 121.510 9,288 ---320.29 /ea 9,288 612.64 /ea 17,766 FURNISH 8" DI flange 33.00 ea 3,168 ---96.01 /ea 3,168 167.37 /ea 5,523 8" DI, FL, Ell, 90 14.00 ea 58.660 4,484 3,141 ---544.67 /ea 7,625 1,003.80 /ea 14,053 8" DI, FL, tee, 8" x 8"1.00 ea 5.240 401 335 ---735.50 /ea 736 1,350.04 /ea 1,350 Wall Pipe, DI, FLxFL, 8"13.00 ea 19.500 1,491 5,377 ---528.29 /ea 6,868 940.38 /ea 12,225 8" DI, flanged coupling adapter 12.00 ea 40.440 3,091 6,370 ---788.42 /ea 9,461 1,418.09 /ea 17,017 10" DI, FL, reducer, 10" x 8"1.00 ea 4.820 368 271 ---639.16 /ea 639 1,176.67 /ea 1,177 10" DI, bellows coupling (Check Mat'l Price)1.00 ea 4.490 343 1,158 ---1,501.70 /ea 1,502 2,676.04 /ea 2,676 8" Bolt & Gasket Kits, CS, 150#28.00 ea 33.600 2,568 252 ---100.73 /ea 2,820 191.15 /ea 5,352 10" Bolt & Gasket Kits, CS, 150#2.00 ea 4.400 336 36 ---186.17 /ea 372 353.05 /ea 706 40.10.01.08 Process Pipe, Ductile Iron, 8"68.00 LF 292.660 22,371 23,003 2,862 709.36 /LF 48,236 1,289.10 /LF 87,659 40.10.01.TD08 08" TD - Tank Drain 68.00 LF 292.660 22,371 23,003 2,862 709.36 /LF 48,236 1,289.10 /LF 87,659 40.10.01.WAS04 04" WAS - Waste Activated Sludge 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.116.00 lf --1,044 --9.00 /lf 1,044 14.99 /lf 1,739 FURNISH 4" DI pipe 35.00 LF -895 ---25.58 /LF 895 44.59 /LF 1,561 Install 4" DI, flanged, spool <= 10'11.00 ea 25.630 1,959 ----178.11 /ea 1,959 340.68 /ea 3,747 FURNISH 4" DI flange 20.00 ea -980 ---49.00 /ea 980 85.41 /ea 1,708 4" DI, FL, Ell, 90 5.00 ea 11.650 891 440 ---266.19 /ea 1,331 494.23 /ea 2,471 4" DI, FL, Ell, 11 1/4 1.00 ea 2.330 178 94 ---271.98 /ea 272 504.32 /ea 504 4" DI, FL, tee, 4" x 4"1.00 ea 2.910 222 161 ---383.19 /ea 383 705.70 /ea 706 Wall Pipe, DI, FLxFL, 4"2.00 ea 2.000 153 413 ---283.11 /ea 566 506.49 /ea 1,013 4" Bolt & Gasket Kits, CS, 150#22.00 ea 24.200 1,850 132 ---90.09 /ea 1,982 171.30 /ea 3,769 Wall Sleeve, fabricated steel, 12" long, 8"1.00 ea 1.500 115 150 ---264.66 /ea 265 480.79 /ea 481 Link Seal set, 8"2.00 ea 2.400 183 160 ---171.73 /ea 343 314.93 /ea 630 40.10.01.04 Process Pipe, Ductile Iron, 4"35.00 LF 72.620 5,551 3,426 1,044 286.31 /LF 10,021 523.68 /LF 18,329 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"3.00 ea 6.600 505 ----168.17 /ea 505 321.67 /ea 965 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 4"3.00 EA -1,800 ---600.00 /EA 1,800 1,045.96 /EA 3,138 40.20.05.04 Plug Valves, 04"3.00 EA 6.600 505 1,800 768.17 /EA 2,305 1,367.63 /EA 4,103 40.20.08.04 Check Valves, 4" Install check valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.69 /ea 643 FURNISH Check valve, iron body, swing check, flgd, 150#, 4"2.00 EA -1,200 ---600.00 /EA 1,200 1,045.96 /EA 2,092 40.20.08.04 Check Valves, 4"2.00 EA 4.400 336 1,200 768.17 /EA 1,536 1,367.65 /EA 2,735 40.20.19.04 Flow Meter, 4" Install magnetic flow meter, (material FBO), 4"1.00 EA 2.200 168 ----168.17 /EA 168 321.65 /EA 322 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 121 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.20.19.04 Flow Meter, 4"1.00 EA 2.200 168 168.17 /EA 168 321.65 /EA 322 40.10.01.WAS04 04" WAS - Waste Activated Sludge 35.00 LF 85.820 6,560 6,426 1,044 400.85 /LF 14,030 728.24 /LF 25,489 40.10.03.ALP06 06" ALP - Low Pressure Air 40.10.03.06 Process Pipe, Stainless Steel, 6" 6" SS, 304L, pipe assembly, shop fabricated, Sch. 10 18.00 LF 5.760 440 1,182 ---90.12 /LF 1,622 161.25 /LF 2,903 6" SS, 304L, Ell, 90 LR, Sch 10 4.00 ea 4.000 306 336 ---160.44 /ea 642 292.65 /ea 1,171 6" SS, 304L, Ell, 45 Sch 10 1.00 ea 1.000 76 42 ---118.44 /ea 118 219.45 /ea 219 6" weld-neck flange, SS, 304L 150#1.00 ea -182 ---182.00 /ea 182 317.26 /ea 317 6" slip-on flange, SS, 304L 150#10.00 ea -1,190 ---119.00 /ea 1,190 207.45 /ea 2,075 6" SS butt weld, Sched 10 17.00 ea --2,057 --121.00 /ea 2,057 201.56 /ea 3,426 6" Bolt & Gasket Kits, SS 8.00 ea 9.600 734 240 ---121.73 /ea 974 227.75 /ea 1,822 Pipe insulation, fiberglass alum. jacket, 1" thick, 6" pipe 38.00 lf --568 --14.96 /lf 568 24.92 /lf 947 40.10.03.06 Process Pipe, Stainless Steel, 6"18.00 LF 20.360 1,556 3,172 2,625 408.54 /LF 7,354 715.54 /LF 12,880 40.20.06.06 Butterfly Valves, 6" Install butterfly valve, Flgd, fab. steel, 6"1.00 ea 2.000 153 ----152.88 /ea 153 292.42 /ea 292 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 6"1.00 EA -534 ---533.60 /EA 534 930.22 /EA 930 40.20.06.06 Butterfly Valves, 6"1.00 EA 2.000 153 534 686.48 /EA 686 1,222.64 /EA 1,223 40.20.17.06 Control Valves, 6" Install Control Valve, 6" (150mm)1.00 ea 4.000 306 ----305.76 /ea 306 584.84 /ea 585 FURNISH Control Valve, 6" (150mm)1.00 EA -1,000 ---1,000.00 /EA 1,000 1,743.28 /EA 1,743 40.20.17.06 Control Valves, 6"1.00 EA 4.000 306 1,000 1,305.76 /EA 1,306 2,328.12 /EA 2,328 40.10.03.ALP06 06" ALP - Low Pressure Air 18.00 LF 26.360 2,015 4,705 2,625 519.22 /LF 9,346 912.81 /LF 16,431 40.10.03.ALP08 08" ALP - Low Pressure Air 40.10.03.08 Process Pipe, Stainless Steel, 8" 8" SS, 304L, pipe assembly, shop fabricated, Sch. 5 13.00 LF 4.680 358 903 ---96.96 /LF 1,260 173.69 /LF 2,258 8" SS, 304L, Ell, 90 LR, Sch 5 3.00 ea 3.600 275 363 ---212.83 /ea 638 386.57 /ea 1,160 8" slip-on flange, SS, 304L 150#4.00 ea -784 ---196.00 /ea 784 341.68 /ea 1,367 8" SS butt weld, Sched 5 10.00 ea --1,320 --132.00 /ea 1,320 219.88 /ea 2,199 8" Bolt & Gasket Kits, SS 4.00 ea 4.800 367 128 ---123.73 /ea 495 231.24 /ea 925 Pipe insulation, fiberglass alum. jacket, 1" thick, 8" pipe 25.00 lf --447 --17.90 /lf 447 29.81 /lf 745 40.10.03.08 Process Pipe, Stainless Steel, 8"13.00 LF 13.080 1,000 2,178 1,767 380.41 /LF 4,945 665.65 /LF 8,653 40.20.06.08 Butterfly Valves, 8" Install butterfly valve, Flgd, fab. steel, 8"1.00 ea 2.500 191 ----191.10 /ea 191 365.53 /ea 366 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 8"1.00 EA -667 ---667.00 /EA 667 1,162.74 /EA 1,163 40.20.06.08 Butterfly Valves, 8"1.00 EA 2.500 191 667 858.10 /EA 858 1,528.27 /EA 1,528 40.10.03.ALP08 08" ALP - Low Pressure Air 13.00 LF 15.580 1,191 2,845 1,767 446.42 /LF 5,803 783.21 /LF 10,182 40.10.03.ALP10 10" ALP - Air Low Pressure 40.10.03.10 Process Pipe, Stainless Steel, 10" 10" SS, 304L, pipe assembly, shop fabricated, Sch. 5 9.00 LF 3.600 275 957 ---136.91 /LF 1,232 243.85 /LF 2,195 10" SS, 304L reducer 1.00 ea 2.200 168 53 ---220.67 /ea 221 413.22 /ea 413 10" SS butt weld, Sched 5 2.00 ea --330 --165.00 /ea 330 274.86 /ea 550 Pipe insulation, fiberglass alum. jacket, 1" thick, 10" pipe 13.00 lf --270 --20.78 /lf 270 34.61 /lf 450 40.10.03.10 Process Pipe, Stainless Steel, 10"9.00 LF 5.800 443 1,009 600 228.11 /LF 2,053 400.84 /LF 3,608 40.10.03.ALP10 10" ALP - Air Low Pressure 9.00 LF 5.800 443 1,009 600 228.11 /LF 2,053 400.84 /LF 3,608 40.10.03.ALP12 12" ALP - Low Pressure Air 40.10.03.12 Process Pipe, Stainless Steel, 12" 12" SS, 304L, pipe assembly, shop fabricated, Sch. 5 7.00 LF 3.010 230 1,037 ---181.06 /LF 1,267 321.21 /LF 2,248 12" SS, 304L, Ell, 90 LR, Sch 5 1.00 ea 2.400 183 357 ---540.46 /ea 540 973.27 /ea 973 12" slip-on flange, SS, 304L 150#12.00 ea -5,124 ---427.00 /ea 5,124 744.38 /ea 8,933 12" rubber expansion joint 3.00 ea 6.600 505 3,910 ---1,471.37 /ea 4,414 2,593.50 /ea 7,781 12" Bolt & Gasket Kits, SS 18.00 ea 39.600 3,027 1,368 ---244.17 /ea 4,395 454.16 /ea 8,175 Pipe insulation, fiberglass alum. jacket, 1" thick, 12" pipe 11.00 lf --260 --23.65 /lf 260 39.40 /lf 433 40.10.03.12 Process Pipe, Stainless Steel, 12"7.00 LF 51.610 3,945 11,796 260 2,285.89 /LF 16,001 4,077.56 /LF 28,543 40.20.06.12 Butterfly Valves, 12" Install butterfly valve, Flgd, fab. steel, 12"3.00 ea 12.000 917 ----305.76 /ea 917 584.86 /ea 1,755 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 12"3.00 EA -3,002 ---1,000.50 /EA 3,002 1,744.14 /EA 5,232 40.20.06.12 Butterfly Valves, 12"3.00 EA 12.000 917 3,002 1,306.26 /EA 3,919 2,329.00 /EA 6,987 40.20.08.12 Check Valves, 12" Install check valve, Flgd, fab. steel, 12"3.00 ea 12.000 917 ----305.76 /ea 917 584.86 /ea 1,755 FURNISH Check valve, iron body, swing check, flgd, 150#, 12"3.00 EA -9,000 ---3,000.00 /EA 9,000 5,229.81 /EA 15,689 40.20.08.12 Check Valves, 12"3.00 EA 12.000 917 9,000 3,305.76 /EA 9,917 5,814.67 /EA 17,444 40.10.03.ALP12 12" ALP - Low Pressure Air 7.00 LF 75.610 5,780 23,797 260 4,262.47 /LF 29,837 7,567.70 /LF 52,974 40.10.03.ALP16 16" ALP - Air Low Pressure 40.10.03.16 Process Pipe, Stainless Steel, 16" 16" SS, 304L, pipe assembly, shop fabricated, Sch. 5 31.00 LF 15.190 1,161 6,206 ---237.66 /LF 7,367 420.65 /LF 13,040 16" SS, 304L, Ell, 90 LR, Sch 5 3.00 ea 12.300 940 2,100 ---1,013.41 /ea 3,040 1,819.76 /ea 5,459 16" SS, 304L, Ell, 45 Sch 5 6.00 ea 24.600 1,880 2,100 ---663.41 /ea 3,980 1,209.62 /ea 7,258 16" SS, 304L, reducer 1.00 ea 4.100 313 214 ---526.91 /ea 527 971.66 /ea 972 16" slip-on flange, SS, 304L 150#13.00 ea -9,646 ---742.00 /ea 9,646 1,293.51 /ea 16,816 16" rubber expansion joint 3.00 ea 8.100 619 6,450 ---2,356.49 /ea 7,069 4,142.98 /ea 12,429 16" SS butt weld, Sched 5 20.00 ea --4,840 --242.00 /ea 4,840 403.12 /ea 8,062 16" Bolt & Gasket Kits, SS 13.00 ea 44.200 3,379 2,444 ---447.90 /ea 5,823 824.86 /ea 10,723 Pipe insulation, fiberglass alum. jacket, 1" thick, 16" pipe 67.00 lf --1,975 --29.48 /lf 1,975 49.11 /lf 3,290 40.10.03.16 Process Pipe, Stainless Steel, 16"31.00 LF 108.490 8,293 29,160 6,815 1,428.01 /LF 44,268 2,517.71 /LF 78,049 40.10.03.ALP16 16" ALP - Air Low Pressure 31.00 LF 108.490 8,293 29,160 6,815 1,428.01 /LF 44,268 2,517.71 /LF 78,049 40.10.03.ALP24 24" ALP - Low Pressure Air 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 122 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.03.24 Process Pipe, Stainless Steel, 24" 24" SS, 304L, pipe assembly, shop fabricated, Sch. 5 37.00 LF 20.720 1,584 15,670 ---466.31 /LF 17,253 820.16 /LF 30,346 24" SS, 304L, tee Sch 5 3.00 ea 19.800 1,514 6,258 ---2,590.51 /ea 7,772 4,601.47 /ea 13,804 24" SS, 304L, blind flange 150#1.00 ea 6.600 505 2,905 ---3,409.51 /ea 3,410 6,029.22 /ea 6,029 24" slip-on flange, SS, 304L 150#4.00 ea -5,712 ---1,428.00 /ea 5,712 2,489.39 /ea 9,958 24" SS butt weld, Sched 5 10.00 ea --4,180 --418.00 /ea 4,180 696.29 /ea 6,963 Clevis hanger, SS, 24"6.00 ea 15.000 1,147 2,400 ---591.10 /ea 3,547 1,062.84 /ea 6,377 24" Bolt & Gasket Kits, SS 3.00 ea 13.800 1,055 1,272 ---775.63 /ea 2,327 1,411.73 /ea 4,235 Wall Sleeve, stainless steel, 12" long, 28"1.00 ea 6.000 459 836 ---1,294.65 /ea 1,295 2,334.69 /ea 2,335 Link Seal set, 28"2.00 ea 4.000 306 770 ---537.88 /ea 1,076 963.58 /ea 1,927 Pipe insulation, fiberglass alum. jacket, 1" thick, 24" pipe 49.00 lf --2,015 --41.12 /lf 2,015 68.49 /lf 3,356 40.10.03.24 Process Pipe, Stainless Steel, 24"37.00 LF 85.920 6,568 35,823 6,195 1,313.11 /LF 48,585 2,306.22 /LF 85,330 40.10.03.ALP24 24" ALP - Low Pressure Air 37.00 LF 85.920 6,568 35,823 6,195 1,313.11 /LF 48,585 2,306.22 /LF 85,330 40.10.03.AS06 06" AS - Air Scour 40.10.03.06 Process Pipe, Stainless Steel, 6" 6" SS, 304L, pipe assembly, shop fabricated, Sch. 10 4.00 LF 1.280 98 263 ---90.12 /LF 360 161.25 /LF 645 6" slip-on flange, SS, 304L 150#6.00 ea -714 ---119.00 /ea 714 207.44 /ea 1,245 6" SS butt weld, Sched 10 12.00 ea --1,452 --121.00 /ea 1,452 201.56 /ea 2,419 6" Bolt & Gasket Kits, SS 6.00 ea 7.200 550 180 ---121.73 /ea 730 227.76 /ea 1,367 Pipe insulation, fiberglass alum. jacket, 1" thick, 6" pipe 4.00 lf --60 --14.96 /lf 60 24.92 /lf 100 40.10.03.06 Process Pipe, Stainless Steel, 6"4.00 LF 8.480 648 1,157 1,512 829.18 /LF 3,317 1,443.65 /LF 5,775 40.10.03.AS06 06" AS - Air Scour 4.00 LF 8.480 648 1,157 1,512 829.18 /LF 3,317 1,443.65 /LF 5,775 40.10.03.AS08 08" AS - Air Scour 40.10.03.08 Process Pipe, Stainless Steel, 8" 8" SS, 304L, pipe assembly, shop fabricated, Sch. 5 123.00 LF 44.280 3,385 8,541 ---96.96 /LF 11,926 173.69 /LF 21,364 8" SS, 304L, Ell, 90 LR, Sch 5 12.00 ea 14.400 1,101 1,453 ---212.83 /ea 2,554 386.57 /ea 4,639 8" SS, 304L, reducer 6.00 ea 7.200 550 189 ---123.23 /ea 739 230.37 /ea 1,382 8" slip-on flange, SS, 304L 150#54.00 ea -10,584 ---196.00 /ea 10,584 341.68 /ea 18,451 8" SS butt weld, Sched 5 78.00 ea --10,296 --132.00 /ea 10,296 219.88 /ea 17,151 8" Bolt & Gasket Kits, SS 42.00 ea 50.400 3,853 1,344 ---123.73 /ea 5,197 231.24 /ea 9,712 Pipe insulation, fiberglass alum. jacket, 1" thick, 8" pipe 195.00 lf --3,490 --17.90 /lf 3,490 29.81 /lf 5,813 40.10.03.08 Process Pipe, Stainless Steel, 8"123.00 LF 116.280 8,889 22,111 13,786 364.11 /LF 44,786 638.31 /LF 78,512 40.20.06.08 Butterfly Valves, 8" Install butterfly valve, Flgd, fab. steel, 8"12.00 ea 30.000 2,293 ----191.10 /ea 2,293 365.54 /ea 4,386 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 8"12.00 EA -8,004 ---667.00 /EA 8,004 1,162.76 /EA 13,953 40.20.06.08 Butterfly Valves, 8"12.00 EA 30.000 2,293 8,004 858.10 /EA 10,297 1,528.30 /EA 18,340 40.10.03.AS08 08" AS - Air Scour 123.00 LF 146.280 11,182 30,115 13,786 447.83 /LF 55,083 787.41 /LF 96,852 40.10.03.AS10 10" AS - Air Scour 40.10.03.10 Process Pipe, Stainless Steel, 10" 10" SS, 304L, pipe assembly, shop fabricated, Sch. 5 74.00 LF 29.600 2,263 7,868 ---136.91 /LF 10,131 243.85 /LF 18,045 10" SS, 304L, Ell, 90 LR, Sch 5 6.00 ea 13.200 1,009 1,344 ---392.17 /ea 2,353 712.17 /ea 4,273 10" slip-on flange, SS, 304L 150#42.00 ea -11,760 ---280.00 /ea 11,760 488.12 /ea 20,501 10" SS butt weld, Sched 5 48.00 ea --7,920 --165.00 /ea 7,920 274.85 /ea 13,193 10" Bolt & Gasket Kits, SS 36.00 ea 79.200 6,054 2,592 ---240.17 /ea 8,646 447.19 /ea 16,099 Pipe insulation, fiberglass alum. jacket, 1" thick, 10" pipe 98.00 lf --2,036 --20.78 /lf 2,036 34.61 /lf 3,392 40.10.03.10 Process Pipe, Stainless Steel, 10"74.00 LF 122.000 9,326 23,564 9,956 579.01 /LF 42,847 1,020.30 /LF 75,502 40.20.17.10 Control Valves, 10" Install Control Valve, 10" (250mm)6.00 ea 36.000 2,752 ----458.65 /ea 2,752 877.28 /ea 5,264 FURNISH Control Valve, 10" (250mm)6.00 EA -7,200 ---1,200.00 /EA 7,200 2,091.93 /EA 12,552 40.20.17.10 Control Valves, 10"6.00 EA 36.000 2,752 7,200 1,658.65 /EA 9,952 2,969.21 /EA 17,815 40.10.03.AS10 10" AS - Air Scour 74.00 LF 158.000 12,078 30,764 9,956 713.49 /LF 52,798 1,261.05 /LF 93,317 40.10.03.AS12 12" AS - Air Scour 40.10.03.12 Process Pipe, Stainless Steel, 12" 12" SS, 304L, pipe assembly, shop fabricated, Sch. 5 53.00 LF 22.790 1,742 7,854 ---181.06 /LF 9,596 321.21 /LF 17,024 12" SS, 304L, Ell, 90 LR, Sch 5 2.00 ea 4.800 367 714 ---540.46 /ea 1,081 973.27 /ea 1,947 12" SS, 304L, Ell, 45 Sch 5 2.00 ea 4.800 367 353 ---359.86 /ea 720 658.44 /ea 1,317 12" SS, 304L, tee Sch 5 8.00 ea 19.200 1,468 4,648 ---764.46 /ea 6,116 1,363.75 /ea 10,910 12" SS, 304, blind flange 150#2.00 ea 4.800 367 1,722 ---1,044.46 /ea 2,089 1,851.88 /ea 3,704 12" SS, 304, Mesh Screen 2.00 ea 4.800 367 1,722 ---1,044.46 /ea 2,089 1,851.87 /ea 3,704 12" slip-on flange, SS, 304L 150#8.00 ea -3,416 ---427.00 /ea 3,416 744.38 /ea 5,955 12" SS butt weld, Sched 5 30.00 ea --5,610 --187.00 /ea 5,610 311.50 /ea 9,345 12" Bolt & Gasket Kits, SS 6.00 ea 13.200 1,009 456 ---244.17 /ea 1,465 454.16 /ea 2,725 Pipe insulation, fiberglass alum. jacket, 1" thick, 12" pipe 101.00 lf --2,389 --23.65 /lf 2,389 39.40 /lf 3,979 40.10.03.12 Process Pipe, Stainless Steel, 12"53.00 LF 74.390 5,686 20,885 7,999 652.26 /LF 34,570 1,143.56 /LF 60,609 40.10.03.AS12 12" AS - Air Scour 53.00 LF 74.390 5,686 20,885 7,999 652.26 /LF 34,570 1,143.56 /LF 60,609 40.10.03.AS18 18" AS - Air Scour 40.10.03.18 Process Pipe, Stainless Steel, 18" 18" SS, 304L, pipe assembly, shop fabricated, Sch. 5 45.00 LF 22.950 1,754 10,143 ---264.39 /LF 11,897 467.50 /LF 21,038 18" SS, 304L, tee Sch 5 6.00 ea 29.400 2,247 6,258 ---1,417.56 /ea 8,505 2,534.68 /ea 15,208 18" SS, 304L, blind flange 150#2.00 ea 9.800 749 2,926 ---1,837.56 /ea 3,675 3,266.85 /ea 6,534 18" slip-on flange, SS, 304L 150#2.00 ea -1,526 ---763.00 /ea 1,526 1,330.12 /ea 2,660 18" SS butt weld, Sched 5 14.00 ea --3,850 --275.00 /ea 3,850 458.09 /ea 6,413 18" Bolt & Gasket Kits, SS 2.00 ea 7.600 581 520 ---550.48 /ea 1,101 1,008.87 /ea 2,018 Pipe insulation, fiberglass alum. jacket, 1" thick, 18" pipe 69.00 lf --2,237 --32.42 /lf 2,237 54.00 /lf 3,726 40.10.03.18 Process Pipe, Stainless Steel, 18"45.00 LF 69.750 5,332 21,373 6,087 728.70 /LF 32,792 1,279.92 /LF 57,597 40.10.03.AS18 18" AS - Air Scour 45.00 LF 69.750 5,332 21,373 6,087 728.70 /LF 32,792 1,279.92 /LF 57,597 40.10.03.HP01 01" HP - Hydrogen Peroxide 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 123 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.03.01 Process Pipe, Stainless Steel, 1/2" to 1" 1" SS pipe, sched. 40, 304, T&C 100.00 LF 6.000 459 245 ---7.04 /LF 704 13.04 /LF 1,304 1" SS, 304, #150, Ell, 90 8.00 ea 5.200 397 51 ---56.09 /ea 449 106.20 /ea 850 1" SS, 304, #150, coupling 4.00 ea 2.600 199 22 ---55.09 /ea 220 104.46 /ea 418 1" SS, 304, #150, union 4.00 ea 2.600 199 74 ---68.29 /ea 273 127.47 /ea 510 40.10.03.01 Process Pipe, Stainless Steel, 1/2" to 1"100.00 LF 16.400 1,254 392 16.46 /LF 1,646 30.82 /LF 3,082 40.20.04.01 Ball Valves, 1/2" to 1" Install ball valve, threaded, 1"1.00 ea 0.670 51 ----51.22 /ea 51 97.97 /ea 98 FURNISH Ball valve, bronze, threaded, 150#, lever operator, 1"1.00 EA -30 ---30.00 /EA 30 52.30 /EA 52 40.20.04.01 Ball Valves, 1/2" to 1"1.00 EA 0.670 51 30 81.22 /EA 81 150.27 /EA 150 40.10.03.HP01 01" HP - Hydrogen Peroxide 100.00 LF 17.070 1,305 422 17.27 /LF 1,727 32.32 /LF 3,232 40.10.03.HP01.5 01.5" HP - Hydrogen Peroxide 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2" 1 1/2" SS pipe, sched. 40, 304, T&C 100.00 LF 7.000 535 360 ---8.95 /LF 895 16.51 /LF 1,651 1 1/2" SS, 304, #150, Ell, 90 8.00 ea 6.400 489 86 ---71.95 /ea 576 135.80 /ea 1,086 1 1/2" SS, 304, #150, coupling 4.00 ea 3.200 245 40 ---71.15 /ea 285 134.40 /ea 538 1 1/2" SS, 304, #150, union 4.00 ea 3.200 245 164 ---102.05 /ea 408 188.27 /ea 753 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2"100.00 LF 19.800 1,514 650 21.64 /LF 2,164 40.28 /LF 4,028 40.20.04.02 Ball Valves, 1-1/4" to 2" Install ball valve, threaded, 1 1/2"1.00 ea 0.870 67 ----66.50 /ea 67 127.18 /ea 127 FURNISH Ball valve, bronze, threaded, 150#, lever operator, 1 1/2"1.00 EA -90 ---90.00 /EA 90 156.91 /EA 157 40.20.04.02 Ball Valves, 1-1/4" to 2"1.00 EA 0.870 67 90 156.50 /EA 157 284.09 /EA 284 40.10.03.HP01.5 01.5" HP - Hydrogen Peroxide 100.00 LF 20.670 1,580 740 23.20 /LF 2,320 43.12 /LF 4,312 40.10.03.HP02 02" HP - Hydrogen Peroxide 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2" 2" SS pipe, sched. 40, 304, T&C 50.00 LF 4.000 306 234 ---10.79 /LF 539 19.84 /LF 992 2" SS, 304, #150, Ell, 90 4.00 ea 3.920 300 62 ---90.51 /ea 362 170.49 /ea 682 2" SS, 304, #150, coupling 2.00 ea 1.960 150 31 ---90.61 /ea 181 170.66 /ea 341 2" SS, 304, #150, union 2.00 ea 1.960 150 103 ---126.51 /ea 253 233.23 /ea 466 40.10.03.02 Process Pipe, Stainless Steel, 1-1/4" to 2"50.00 LF 11.840 905 431 26.71 /LF 1,336 49.63 /LF 2,482 40.20.04.02 Ball Valves, 1-1/4" to 2" Install ball valve, threaded, 2"1.00 ea 0.920 70 ----70.33 /ea 70 134.53 /ea 135 FURNISH Ball valve, bronze, threaded, 150#, lever operator, 2"1.00 EA -150 ---150.00 /EA 150 261.49 /EA 261 40.20.04.02 Ball Valves, 1-1/4" to 2"1.00 EA 0.920 70 150 220.33 /EA 220 396.02 /EA 396 40.10.03.HP02 02" HP - Hydrogen Peroxide 50.00 LF 12.760 975 581 31.12 /LF 1,556 57.55 /LF 2,878 40.10.03.ML03 03" ML - Mixed Liquor 40.10.03.03 Process Pipe, Stainless Steel, 2-1/2" to 3" 3" SS, 304L, pipe assembly, shop fabricated, Sch. 10 10.00 LF 1.800 138 306 ---44.35 /LF 443 79.65 /LF 796 3" SS, 304L, Ell, 90 LR, Sch 10 10.00 ea 8.000 612 188 ---79.98 /ea 800 149.80 /ea 1,498 3" SS, 304L, mesh screen 150#5.00 ea 4.000 306 315 ---124.15 /ea 621 226.79 /ea 1,134 3" slip-on flange, SS, 304L 150#10.00 ea -630 ---63.00 /ea 630 109.82 /ea 1,098 3" SS butt weld, Sched 10 25.00 ea --1,650 --66.00 /ea 1,650 109.94 /ea 2,749 3" Bolt & Gasket Kits, SS 10.00 ea 9.500 726 140 ---86.62 /ea 866 163.31 /ea 1,633 40.10.03.03 Process Pipe, Stainless Steel, 2-1/2" to 3"10.00 LF 23.300 1,781 1,579 1,650 501.03 /LF 5,010 890.83 /LF 8,908 40.10.03.ML03 03" ML - Mixed Liquor 10.00 LF 23.300 1,781 1,579 1,650 501.03 /LF 5,010 890.83 /LF 8,908 40.10.03.ML20 20" ML - Mixed Liquor 40.10.03.20 Process Pipe, Stainless Steel, 20" 20" SS, 304L, pipe assembly, shop fabricated, Sch. 5 32.00 LF 16.640 1,272 9,946 ---350.55 /LF 11,218 617.84 /LF 19,771 20" SS, 304L, Ell, 90 LR, Sch 5 6.00 ea 37.200 2,844 6,930 ---1,628.94 /ea 9,774 2,920.01 /ea 17,520 20" slip-on flange, SS, 304L 150#5.00 ea -5,180 ---1,036.00 /ea 5,180 1,806.03 /ea 9,030 20" SS butt weld, Sched 5 10.00 ea --3,520 --352.00 /ea 3,520 586.35 /ea 5,864 20" Bolt & Gasket Kits, SS 5.00 ea 20.500 1,567 1,600 ---633.41 /ea 3,167 1,157.33 /ea 5,787 40.10.03.20 Process Pipe, Stainless Steel, 20"32.00 LF 74.340 5,683 23,656 3,520 1,026.82 /LF 32,858 1,811.60 /LF 57,971 40.10.03.ML20 20" ML - Mixed Liquor 32.00 LF 74.340 5,683 23,656 3,520 1,026.82 /LF 32,858 1,811.60 /LF 57,971 40.10.03.PER08 08" PER - Permeate 40.10.03.08 Process Pipe, Stainless Steel, 8" 8" DI, flanged coupling adapter 1.00 ea 3.370 258 531 ---788.42 /ea 788 1,418.09 /ea 1,418 8" SS, 304L, pipe assembly, shop fabricated, Sch. 5 5.00 LF 1.800 138 347 ---96.96 /LF 485 173.69 /LF 868 8" slip-on flange, SS, 304L 150#5.00 ea -980 ---196.00 /ea 980 341.68 /ea 1,708 8" rubber expansion joint 2.00 ea 3.400 260 1,343 ---801.35 /ea 1,603 1,419.00 /ea 2,838 8" SS butt weld, Sched 5 6.00 ea --792 --132.00 /ea 792 219.88 /ea 1,319 8" Bolt & Gasket Kits, SS 7.00 ea 8.400 642 224 ---123.73 /ea 866 231.24 /ea 1,619 40.10.03.08 Process Pipe, Stainless Steel, 8"5.00 LF 16.970 1,297 3,425 792 1,102.80 /LF 5,514 1,954.18 /LF 9,771 40.20.17.08 Control Valves, 8" Install Control Valve, 8" (200mm)1.00 ea 5.000 382 ----382.21 /ea 382 731.08 /ea 731 FURNISH Control Valve, 8" (200mm)1.00 EA -1,000 ---1,000.00 /EA 1,000 1,743.27 /EA 1,743 40.20.17.08 Control Valves, 8"1.00 EA 5.000 382 1,000 1,382.21 /EA 1,382 2,474.35 /EA 2,474 40.20.19.08 Flow Meter, 8" Install magnetic flow meter, (material FBO), 8"1.00 EA 3.300 252 ----252.26 /EA 252 482.52 /EA 483 40.20.19.08 Flow Meter, 8"1.00 EA 3.300 252 252.26 /EA 252 482.52 /EA 483 40.10.03.PER08 08" PER - Permeate 5.00 LF 25.270 1,932 4,425 792 1,429.70 /LF 7,148 2,545.55 /LF 12,728 40.10.03.PER10 10" PER - Permeate 40.10.03.10 Process Pipe, Stainless Steel, 10" 10" SS, 304L, pipe assembly, shop fabricated, Sch. 5 208.00 LF 83.200 6,360 22,117 ---136.91 /LF 28,477 243.85 /LF 50,720 10" SS, 304L, Ell, 90 LR, Sch 5 14.00 ea 30.800 2,354 3,136 ---392.17 /ea 5,490 712.16 /ea 9,970 10" SS, 304L, tee Sch 5 6.00 ea 13.200 1,009 2,310 ---553.17 /ea 3,319 992.83 /ea 5,957 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 124 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.03.10 Process Pipe, Stainless Steel, 10" 10" SS, 304L reducer 4.00 ea 8.800 673 210 ---220.67 /ea 883 413.19 /ea 1,653 Wall Pipe, SS, 304L, Sch. 5, PExPE, 10"6.00 ea 12.000 917 5,418 ---1,055.88 /ea 6,335 1,866.60 /ea 11,200 10" slip-on flange, SS, 304L 150#76.00 ea -21,280 ---280.00 /ea 21,280 488.12 /ea 37,097 10" rubber expansion joint 14.00 ea 28.000 2,140 12,436 ---1,041.18 /ea 14,577 1,840.98 /ea 25,774 10" SS butt weld, Sched 5 116.00 ea --19,140 --165.00 /ea 19,140 274.85 /ea 31,883 10" Bolt & Gasket Kits, SS 90.00 ea 198.000 15,135 6,480 ---240.17 /ea 21,615 447.19 /ea 40,247 40.10.03.10 Process Pipe, Stainless Steel, 10"208.00 LF 374.000 28,589 73,387 19,140 582.29 /LF 121,116 1,031.25 /LF 214,500 40.10.04.10 Process Pipe, PVC, 10" 10" PVC, Sch. 80, socket joint, pipe 6.00 LF 1.020 78 286 ---60.62 /LF 364 107.88 /LF 647 10" PVC, Sch. 80, socket joint, coupling 1.00 ea 2.800 214 123 ---337.09 /ea 337 623.91 /ea 624 10" PVC, Sch. 80, socket joint, flange 2.00 ea 1.600 122 302 ---212.21 /ea 424 380.31 /ea 761 40.10.04.10 Process Pipe, PVC, 10"6.00 LF 5.420 414 711 187.54 /LF 1,125 338.63 /LF 2,032 40.20.08.10 Check Valves, 10" Install check valve, Flgd, fab. steel, 10"6.00 ea 22.800 1,743 ----290.48 /ea 1,743 555.61 /ea 3,334 FURNISH Check valve, iron body, swing check, flgd, 150#, 10"6.00 EA -12,000 ---2,000.00 /EA 12,000 3,486.54 /EA 20,919 40.20.08.10 Check Valves, 10"6.00 EA 22.800 1,743 12,000 2,290.48 /EA 13,743 4,042.15 /EA 24,253 40.20.17.10 Control Valves, 10" Install Control Valve, 10" (250mm)6.00 ea 36.000 2,752 ----458.65 /ea 2,752 877.29 /ea 5,264 FURNISH Control Valve, 10" (250mm)6.00 EA -7,200 ---1,200.00 /EA 7,200 2,091.92 /EA 12,552 40.20.17.10 Control Valves, 10"6.00 EA 36.000 2,752 7,200 1,658.65 /EA 9,952 2,969.21 /EA 17,815 40.10.03.PER10 10" PER - Permeate 214.00 LF 438.220 33,498 93,298 19,140 681.94 /LF 145,936 1,208.41 /LF 258,600 40.10.03.PER12 12" PER - Permeate 40.10.03.12 Process Pipe, Stainless Steel, 12" 12" DI, flanged coupling adapter 1.00 ea 5.120 391 782 ---1,173.14 /ea 1,173 2,111.43 /ea 2,111 12" SS, 304L, pipe assembly, shop fabricated, Sch. 5 98.00 LF 42.140 3,221 14,523 ---181.06 /LF 17,744 321.21 /LF 31,478 12" SS, 304L, Ell, 90 LR, Sch 5 12.00 ea 28.800 2,202 4,284 ---540.46 /ea 6,486 973.26 /ea 11,679 12" SS, 304L, Ell, 45 Sch 5 6.00 ea 14.400 1,101 1,058 ---359.86 /ea 2,159 658.43 /ea 3,951 12" SS, 304L, tee Sch 5 6.00 ea 14.400 1,101 3,486 ---764.46 /ea 4,587 1,363.75 /ea 8,183 12" SS, 304L reducer 6.00 ea 14.400 1,101 525 ---270.96 /ea 1,626 503.45 /ea 3,021 Wall Pipe, SS, 304L, Sch. 5, PExPE, 12"12.00 ea 24.000 1,835 15,473 ---1,442.28 /ea 17,307 2,540.20 /ea 30,482 12" slip-on flange, SS, 304L 150#54.00 ea -23,058 ---427.00 /ea 23,058 744.38 /ea 40,196 12" SS butt weld, Sched 5 96.00 ea --17,952 --187.00 /ea 17,952 311.50 /ea 29,904 12" Bolt & Gasket Kits, SS 18.00 ea 39.600 3,027 1,368 ---244.17 /ea 4,395 454.16 /ea 8,175 40.10.03.12 Process Pipe, Stainless Steel, 12"98.00 LF 182.860 13,978 64,557 17,952 984.56 /LF 96,487 1,726.33 /LF 169,180 40.20.17.12 Control Valves, 12" Install Control Valve, 12" (300mm)6.00 ea 48.000 3,669 ----611.53 /ea 3,669 1,169.72 /ea 7,018 FURNISH Control Valve, 12" (300mm)6.00 EA -9,000 ---1,500.00 /EA 9,000 2,614.91 /EA 15,689 40.20.17.12 Control Valves, 12"6.00 EA 48.000 3,669 9,000 2,111.53 /EA 12,669 3,784.62 /EA 22,708 40.10.03.PER12 12" PER - Permeate 98.00 LF 230.860 17,647 73,557 17,952 1,113.83 /LF 109,156 1,958.04 /LF 191,888 40.10.03.PER16 16" PER - Permeate 40.10.03.16 Process Pipe, Stainless Steel, 16" 16" SS, 304L, pipe assembly, shop fabricated, Sch. 5 1.00 LF 0.490 37 200 ---237.66 /LF 238 420.63 /LF 421 16" SS, 304L, reducer 2.00 ea 8.200 627 427 ---526.91 /ea 1,054 971.67 /ea 1,943 16" slip-on flange, SS, 304L 150#1.00 ea -742 ---742.00 /ea 742 1,293.51 /ea 1,294 16" SS butt weld, Sched 5 4.00 ea --968 --242.00 /ea 968 403.12 /ea 1,612 16" Bolt & Gasket Kits, SS 1.00 ea 3.400 260 188 ---447.90 /ea 448 824.88 /ea 825 40.10.03.16 Process Pipe, Stainless Steel, 16"1.00 LF 12.090 924 1,557 968 3,449.38 /LF 3,449 6,094.82 /LF 6,095 40.10.03.PER16 16" PER - Permeate 1.00 LF 12.090 924 1,557 968 3,449.38 /LF 3,449 6,094.82 /LF 6,095 40.10.03.PER24 24" PER - Permeate 40.10.03.24 Process Pipe, Stainless Steel, 24" 24" SS, 304L, pipe assembly, shop fabricated, Sch. 5 61.00 LF 34.160 2,611 25,834 ---466.31 /LF 28,445 820.15 /LF 50,029 24" SS, 304L, tee Sch 5 1.00 ea 6.600 505 2,086 ---2,590.51 /ea 2,591 4,601.48 /ea 4,601 24" SS, 304L, blind flange 150#1.00 ea 6.600 505 2,905 ---3,409.51 /ea 3,410 6,029.23 /ea 6,029 24" slip-on flange, SS, 304L 150#3.00 ea -4,284 ---1,428.00 /ea 4,284 2,489.38 /ea 7,468 24" SS butt weld, Sched 5 5.00 ea --2,090 --418.00 /ea 2,090 696.29 /ea 3,481 24" Bolt & Gasket Kits, SS 2.00 ea 9.200 703 848 ---775.63 /ea 1,551 1,411.75 /ea 2,823 40.10.03.24 Process Pipe, Stainless Steel, 24"61.00 LF 56.560 4,324 35,957 2,090 694.59 /LF 42,370 1,220.22 /LF 74,433 40.10.03.PER24 24" PER - Permeate 61.00 LF 56.560 4,324 35,957 2,090 694.59 /LF 42,370 1,220.22 /LF 74,433 40.10.03.PER30 30" PER - Permeate 40.10.01.30 Process Pipe, Ductile Iron, 30" Paint process pipe and fittings, subcontracted, priced per LF, 30" dia.10.00 lf --360 --36.00 /lf 360 59.97 /lf 600 FURNISH 30" DI pipe 7.00 LF 1,778 ---253.95 /LF 1,778 442.71 /LF 3,099 Install 30" DI, flanged, spool <= 10'1.00 ea 15.090 1,153 ---1,153.49 /ea 1,153 2,206.37 /ea 2,206 FURNISH 30" DI flange 1.00 ea 755 ---755.04 /ea 755 1,316.24 /ea 1,316 Wall Pipe, DI, FLxFL, 30"1.00 ea 4.500 344 3,326 ---3,669.62 /ea 3,670 6,455.44 /ea 6,455 30" Bolt & Gasket Kits, CS, 150#1.00 ea 6.300 482 190 ---671.58 /ea 672 1,252.37 /ea 1,252 40.10.01.30 Process Pipe, Ductile Iron, 30"7.00 LF 25.890 1,979 6,048 360 1,198.20 /LF 8,387 2,132.72 /LF 14,929 40.10.03.30 Process Pipe, Stainless Steel, 30" 30" DI, flanged coupling adapter 1.00 ea 14.100 1,078 3,743 ---4,821.00 /ea 4,821 8,587.00 /ea 8,587 30" SS, 304L, pipe assembly, shop fabricated, Sch. 5 7.00 LF 5.320 407 4,258 ---666.40 /LF 4,665 1,171.56 /LF 8,201 30" slip-on flange, SS, 304L 2.00 ea -1,614 ---807.10 /ea 1,614 1,407.00 /ea 2,814 30" SS butt weld, 3/16" wall 2.00 ea --1,034 --517.00 /ea 1,034 861.20 /ea 1,722 30" Bolt & Gasket Kits, SS 1.00 ea 6.300 482 760 ---1,241.58 /ea 1,242 2,246.05 /ea 2,246 40.10.03.30 Process Pipe, Stainless Steel, 30"7.00 LF 25.720 1,966 10,375 1,034 1,910.79 /LF 13,376 3,367.19 /LF 23,570 40.20.06.30 Butterfly Valves, 30" Install butterfly valve, Flgd, DIP, 30"1.00 ea 14.000 1,070 ----1,070.17 /ea 1,070 2,046.97 /ea 2,047 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 125 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.20.06.30 Butterfly Valves, 30" FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 30"1.00 EA -8,004 ---8,004.00 /EA 8,004 13,953.14 /EA 13,953 40.20.06.30 Butterfly Valves, 30"1.00 EA 14.000 1,070 8,004 9,074.17 /EA 9,074 16,000.11 /EA 16,000 40.10.03.PER30 30" PER - Permeate 14.00 LF 65.610 5,015 24,428 1,394 2,202.65 /LF 30,837 3,892.82 /LF 54,499 40.10.03.PER36 36" PER - Permeate 40.10.03.36 Process Pipe, Stainless Steel, 36" 36" SS, 304L, pipe assembly, shop fabricated, Sch. 5 11.00 LF 9.130 698 8,039 ---794.25 /LF 8,737 1,395.34 /LF 15,349 36" SS, 304L, tee 1.00 ea 7.800 596 3,731 ---4,327.24 /ea 4,327 7,644.64 /ea 7,645 36" SS, 304L, reducer 1.00 ea 7.800 596 1,031 ---1,627.34 /ea 1,627 2,937.94 /ea 2,938 Wall Pipe, SS, 304L, Sch. 5, PExPE, 36"2.00 ea 9.000 688 15,263 ---7,975.39 /ea 15,951 13,961.57 /ea 27,923 36" slip-on flange, SS, 304L 4.00 ea -5,303 ---1,325.80 /ea 5,303 2,311.23 /ea 9,245 36" SS butt weld, 3/16" wall 6.00 ea --3,762 --627.00 /ea 3,762 1,044.44 /ea 6,267 36" Bolt & Gasket Kits, SS 2.00 ea 17.200 1,315 2,240 ---1,777.40 /ea 3,555 3,209.91 /ea 6,420 40.10.03.36 Process Pipe, Stainless Steel, 36"11.00 LF 50.930 3,893 35,607 3,762 3,932.91 /LF 43,262 6,889.62 /LF 75,786 40.10.03.PER36 36" PER - Permeate 11.00 LF 50.930 3,893 35,607 3,762 3,932.91 /LF 43,262 6,889.62 /LF 75,786 40.10.04.CA01 01" CA - Citric Acid 40.10.04.01 Process Pipe, PVC, 1/2" to 1" 1" PVC, Sch. 80, socket joint, pipe 200.00 LF 8.000 612 342 ---4.77 /LF 953 8.83 /LF 1,765 1" PVC, Sch. 80, socket joint, ELL, 90 16.00 ea 5.280 404 76 ---29.99 /ea 480 56.55 /ea 905 1" PVC, Sch. 80, socket joint, coupling 10.00 ea 3.300 252 58 ---31.05 /ea 311 58.40 /ea 584 40.10.04.01 Process Pipe, PVC, 1/2" to 1"200.00 LF 16.580 1,267 476 8.72 /LF 1,743 16.27 /LF 3,254 40.10.04.CA01 01" CA - Citric Acid 200.00 LF 16.580 1,267 476 8.72 /LF 1,743 16.27 /LF 3,254 40.10.04.CA02 02" CA - Citric Acid 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2" 2" PVC, Sch. 80, socket joint, pipe 50.00 LF 2.500 191 185 ---7.53 /LF 376 13.77 /LF 688 2" PVC, Sch. 80, socket joint, ELL, 90 4.00 ea 1.760 135 33 ---41.89 /ea 168 78.73 /ea 315 2" PVC, Sch. 80, socket joint, coupling 2.00 ea 0.880 67 21 ---43.91 /ea 88 82.24 /ea 164 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2"50.00 LF 5.140 393 239 12.63 /LF 632 23.35 /LF 1,168 40.10.04.CA02 02" CA - Citric Acid 50.00 LF 5.140 393 239 12.63 /LF 632 23.35 /LF 1,168 40.10.04.SHC01 01" SHC - Sodium Hypochlorite 40.10.04.01 Process Pipe, PVC, 1/2" to 1" 1" PVC, Sch. 80, socket joint, pipe 100.00 LF 4.000 306 171 ---4.77 /LF 477 8.83 /LF 883 1" PVC, Sch. 80, socket joint, ELL, 90 8.00 ea 2.640 202 38 ---29.99 /ea 240 56.55 /ea 452 1" PVC, Sch. 80, socket joint, coupling 5.00 ea 1.650 126 29 ---31.05 /ea 155 58.40 /ea 292 40.10.04.01 Process Pipe, PVC, 1/2" to 1"100.00 LF 8.290 634 238 8.72 /LF 872 16.27 /LF 1,627 40.10.04.SHC01 01" SHC - Sodium Hypochlorite 100.00 LF 8.290 634 238 8.72 /LF 872 16.27 /LF 1,627 40.10.04.SHC01.5 01.5" SHC - Sodium Hypochlorite 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2" 1-1/2" PVC, Sch. 80, socket joint, pipe 100.00 LF 5.000 382 267 ---6.50 /LF 650 11.97 /LF 1,197 1-1/2" PVC, Sch. 80, socket joint, ELL, 90 8.00 ea 3.200 245 55 ---37.41 /ea 299 70.40 /ea 563 1-1/2" PVC, Sch. 80, socket joint, coupling 5.00 ea 2.000 153 48 ---40.14 /ea 201 75.16 /ea 376 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2"100.00 LF 10.200 780 370 11.50 /LF 1,150 21.36 /LF 2,136 40.10.04.SHC01.5 01.5" SHC - Sodium Hypochlorite 100.00 LF 10.200 780 370 11.50 /LF 1,150 21.36 /LF 2,136 40.10.06.AHP00.75 00.75" AHP - Air High Pressure 40.10.06.01 Process Pipe, Copper, 1/2" to 1" 3/4" copper pipe, K-hard 600.00 LF 30.000 2,293 3,000 ---8.82 /LF 5,293 16.03 /LF 9,616 3/4" copper, coupling 29.00 ea 11.890 909 32 ---32.43 /ea 940 61.85 /ea 1,794 3/4" copper, ELL, 90 50.00 ea 20.500 1,567 56 ---32.46 /ea 1,623 61.90 /ea 3,095 40.10.06.01 Process Pipe, Copper, 1/2" to 1"600.00 LF 62.390 4,769 3,088 13.10 /LF 7,857 24.17 /LF 14,505 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, screwed, 3/4" size 10.00 EA 5.400 413 187 ---59.98 /EA 600 111.56 /EA 1,116 40.20.04.01 Ball Valves, 1/2" to 1"10.00 EA 5.400 413 187 59.98 /EA 600 111.56 /EA 1,116 40.20.50.01 Other Valves Install Misc.valve 8.00 ea 64.000 4,892 ----611.53 /ea 4,892 1,169.71 /ea 9,358 FURNISH Control Assembly 8.00 EA -8,000 ---1,000.00 /EA 8,000 1,743.27 /EA 13,946 40.20.50.01 Other Valves 8.00 EA 64.000 4,892 8,000 1,611.53 /EA 12,892 2,912.98 /EA 23,304 40.10.06.AHP00.75 00.75" AHP - Air High Pressure 600.00 LF 131.790 10,074 11,275 35.58 /LF 21,349 64.87 /LF 38,924 40.00 Exposed Process Pipe 2,360.00 LF 2,844.120 217,407 629,233 116,035 407.91 /LF 962,675 722.91 /LF 1,706,061 40.30 Water Control Gates 40.30.03.0010 ML Weir Gate - 40-G-4001 40.30.03.36 Slide or Weir Gate, Rectangular, 36" 36" Wide Slide Gate, Stainless Steel - FURNISH 1.00 EA -10,000 ---10,000.00 /EA 10,000 17,432.70 /EA 17,433 36" Wide Slide Gate - Installation 1.00 ea 36.000 2,319 ----2,319.41 /ea 2,319 4,436.48 /ea 4,436 40.30.03.36 Slide or Weir Gate, Rectangular, 36"1.00 EA 36.000 2,319 10,000 12,319.41 /EA 12,319 21,869.18 /EA 21,869 40.30.03.0010 ML Weir Gate - 40-G-4001 1.00 EA 36.000 2,319 10,000 12,319.41 /EA 12,319 21,869.18 /EA 21,869 40.30.03.0020 Membrane Tank Inlet Gate - 40-G-120x 40.30.03.36 Slide or Weir Gate, Rectangular, 36" 36" Wide Slide Gate, Stainless Steel - FURNISH 6.00 EA -60,000 ---10,000.00 /EA 60,000 17,432.70 /EA 104,596 36" Wide Slide Gate - Installation 6.00 ea 216.000 13,916 ----2,319.41 /ea 13,916 4,436.49 /ea 26,619 40.30.03.36 Slide or Weir Gate, Rectangular, 36"6.00 EA 216.000 13,916 60,000 12,319.41 /EA 73,916 21,869.19 /EA 131,215 40.30.03.0020 Membrane Tank Inlet Gate - 40-G-120x 6.00 EA 216.000 13,916 60,000 12,319.41 /EA 73,916 21,869.19 /EA 131,215 40.30 Water Control Gates 7.00 EA 252.000 16,236 70,000 12,319.41 /EA 86,236 21,869.19 /EA 153,084 40.0 Process Pipe 2,360.00 LF 3,096.120 233,643 699,233 116,035 444.45 /LF 1,048,911 787.77 /LF 1,859,145 40.9 Instrumentation & Controls 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 126 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.01 I&C, Analyzers / Analyzers Transmitters AE - Analyzer Sensor - pH 1.00 ea 2.000 142 50 ---192.44 /ea 192 446.23 /ea 446 AE - Analyzer Sensor - Total Suspended Solids 2.00 ea 4.000 285 100 ---192.44 /ea 385 446.22 /ea 892 AE - Analyzer Sensor - Nitrate 1.00 ea 2.000 142 50 ---192.44 /ea 192 446.21 /ea 446 AIT - Analyzer - w/Sensor A07 pH Probe 1.00 EA 2.500 178 3,500 --3,678.05 /EA 3,678 8,097.15 /EA 8,097 AIT - Analyzer - w/Sensor A52 Total Suspended Solids 2.00 EA 5.000 356 7,000 --3,678.05 /EA 7,356 8,097.13 /EA 16,194 AIT - Analyzer - w/Sensor A47 Nitrate 1.00 EA 2.500 178 3,500 --3,678.05 /EA 3,678 8,097.12 /EA 8,097 40.90.01.01 I&C, Analyzers / Analyzers Transmitters 4.00 EA 18.000 1,282 14,200 3,870.49 /EA 15,482 8,543.35 /EA 34,173 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters FE - Flow Element - Mag Flowtube (inline)4.00 ea 8.000 570 960 ---382.44 /ea 1,530 862.93 /ea 3,452 FE - Flow Element - Mag Flowtube (inline)1.00 ea 2.000 142 40 ---182.44 /ea 182 424.30 /ea 424 FIT - Flow Transmitter - F04 Magnetic 4"1.00 EA 5.000 356 3,000 ---3,356.10 /EA 3,356 7,421.20 /EA 7,421 FIT - Flow Transmitter - F04 Magnetic 24"4.00 EA 50.000 3,561 72,000 ---18,890.24 /EA 75,561 41,582.28 /EA 166,329 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters 5.00 EA 65.000 4,629 76,000 16,125.85 /EA 80,629 35,525.27 /EA 177,626 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L30, Basic Radar 3.00 EA 6.750 481 4,185 ---1,555.24 /EA 4,666 3,438.24 /EA 10,315 40.90.01.07 I&C, Level / Indicators & Transmitters 3.00 EA 6.750 481 4,185 1,555.24 /EA 4,666 3,438.24 /EA 10,315 40.90.01.15 I&C, Weight / Indicators & Transmitters WE - Weight Element - Load Cell 4.00 ea 18.000 1,282 80 ---340.49 /ea 1,362 801.09 /ea 3,204 WIT - Weight Transmitter W02 4.00 EA 14.000 997 10,000 ---2,749.27 /EA 10,997 6,072.14 /EA 24,289 40.90.01.15 I&C, Weight / Indicators & Transmitters 4.00 EA 32.000 2,279 10,080 3,089.75 /EA 12,359 6,873.24 /EA 27,493 40.90.01.17 I&C, Flow / Switches FSH - Flow Switch, Thermal 1.00 EA 2.000 142 750 ---892.44 /EA 892 1,981.48 /EA 1,981 40.90.01.17 I&C, Flow / Switches 1.00 EA 2.000 142 750 892.44 /EA 892 1,981.48 /EA 1,981 40.90.01.19 I&C, Level / Switches LSHH - Level Switch L07 Flooding 2.00 EA 6.000 427 1,000 ---713.66 /EA 1,427 1,601.46 /EA 3,203 LS** - Level Switch L08 Non-Mercury Float 4.00 EA 12.000 855 2,000 ---713.66 /EA 2,855 1,601.46 /EA 6,406 40.90.01.19 I&C, Level / Switches 6.00 EA 18.000 1,282 3,000 713.66 /EA 4,282 1,601.46 /EA 9,609 40.90.01.27 I&C, Control Stations CS - Control Station 2.00 EA 4.000 285 1,500 ---892.44 /EA 1,785 1,981.50 /EA 3,963 40.90.01.27 I&C, Control Stations 2.00 EA 4.000 285 1,500 892.44 /EA 1,785 1,981.50 /EA 3,963 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 13.00 ea 4.250 303 1,071 ---105.68 /ea 1,374 235.74 /ea 3,065 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 4.250 303 1,071 1,373.88 /LS 1,374 3,064.61 /LS 3,065 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 21.00 ea 26.250 1,870 1,575 ---164.02 /ea 3,445 374.84 /ea 7,872 Instrument Stand-Double, SS 12.00 ea 18.000 1,282 1,200 ---206.83 /ea 2,482 471.74 /ea 5,661 40.90.03.01 I&C, Panels & Stands 1.00 LS 44.250 3,151 2,775 5,926.44 /LS 5,926 13,532.46 /LS 13,532 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 8.00 EA 64.000 4,558 28,000 ---4,069.75 /EA 32,558 9,022.64 /EA 72,181 PLC Cabinet, 40-PLC-01 1.00 EA 40.000 2,849 60,000 ---62,848.76 /EA 62,849 138,327.17 /EA 138,327 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 9.00 EA 104.000 7,407 88,000 10,600.75 /EA 95,407 23,389.81 /EA 210,508 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 9.00 ea 4.500 320 ---35.61 /ea 320 84.14 /ea 757 Field Calibration - Average 21.00 ea 63.000 4,487 ---213.66 /ea 4,487 504.82 /ea 10,601 Field Calibration - Severe 1.00 ea 16.000 1,140 ---1,139.50 /ea 1,140 2,692.38 /ea 2,692 Pre-Operation Check 34.00 ea 8.500 605 ---17.81 /ea 605 42.07 /ea 1,430 Startup - Stand-By (Manhours)34.00 ea 3.400 242 ---7.12 /ea 242 16.83 /ea 572 Loop Check - Average 34.00 ea 17.000 1,211 ---35.61 /ea 1,211 84.14 /ea 2,861 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 112.400 8,005 8,005.01 /LS 8,005 18,913.97 /LS 18,914 40.90.07.01 I&C, PLC / SCADA Software Development PLC / SCADA Software Development 297.00 pts 2,376.000 169,216 ---569.75 /pts 169,216 1,346.19 /pts 399,819 40.90.07.01 I&C, PLC / SCADA Software Development 1.00 LS 2,376.000 169,216 169,216.34 /LS 169,216 399,819.31 /LS 399,819 40.90.99.01 I&C, Other Receive & Store Instrument 34.00 ea 11.900 848 0 ---24.94 /ea 848 58.92 /ea 2,003 Identification Tag - SS 34.00 ea 8.500 605 510 ---32.81 /ea 1,115 74.97 /ea 2,549 40.90.99.01 I&C, Other 1.00 LS 20.400 1,453 510 1,963.21 /LS 1,963 4,552.12 /LS 4,552 40.90.01.001 Instrumentation & Controls 1.00 LS 2,807.050 199,915 202,072 401,986.86 /LS 401,987 915,551.37 /LS 915,551 40.90 Instrumentation & Controls 1.00 LS 2,807.050 199,915 202,072 401,986.86 /LS 401,987 915,551.37 /LS 915,551 40.9 Instrumentation & Controls 1.00 LS 2,807.050 199,915 202,072 401,986.86 /LS 401,987 915,551.37 /LS 915,551 41.0 Bulk Material Processing Equipment 41.00 Material Handling Equipment 41.00.02.0010 Bridge Crane - 40-M-7501 41.00.02.01 Material Handling, Bridge Cranes Bridge Crane - 40-M-7501 1.00 EA 180.000 14,350 -689 66,100 81,139.04 /EA 81,139 147,040.91 /EA 147,041 41.00.02.01 Material Handling, Bridge Cranes 1.00 EA 180.000 14,350 689 66,100 81,139.04 /EA 81,139 147,040.91 /EA 147,041 41.00.02.0010 Bridge Crane - 40-M-7501 1.00 EA 180.000 14,350 689 66,100 81,139.04 /EA 81,139 147,040.91 /EA 147,041 41.00.99.0010 Monorail Crane - 40-M-7502 41.00.99.01 Material Handling, Other Monorail Crane - 40-M-7502 1.00 EA 36.000 2,870 -138 23,660 26,667.81 /EA 26,668 47,842.83 /EA 47,843 41.00.99.01 Material Handling, Other 1.00 EA 36.000 2,870 138 23,660 26,667.81 /EA 26,668 47,842.83 /EA 47,843 41.00.99.0010 Monorail Crane - 40-M-7502 1.00 EA 36.000 2,870 138 23,660 26,667.81 /EA 26,668 47,842.83 /EA 47,843 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 127 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 41.00 Material Handling Equipment 1.00 LS 216.000 17,220 827 89,760 107,806.85 /LS 107,807 194,883.74 /LS 194,884 41.0 Bulk Material Processing Equipment 1.00 LS 216.000 17,220 827 89,760 107,806.85 /LS 107,807 194,883.74 /LS 194,884 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 40.05.49.0010 WAS Pump - 40-P-420x 44.05.49.00 Submersible Pump: 1hp- 5hp Functional Testing, Submersible Pumps, 21 - 50 hp 2.00 ea 8.000 515 100 ---307.71 /ea 615 580.11 /ea 1,160 FURNISH Submersible Pump, 1 - 5 hp 2.00 EA ---43,800 21,900.00 /EA 43,800 36,480.36 /EA 72,961 Set base elbow / pump assembly, 1 - 5 hp 2.00 ea 32.000 2,062 100 ---1,080.85 /ea 2,162 2,058.94 /ea 4,118 Install upper guide rail bracket 2.00 ea 3.000 193 20 ---106.64 /ea 213 202.29 /ea 405 44.05.49.00 Submersible Pump: 1hp- 5hp 2.00 EA 43.000 2,770 220 43,800 23,395.20 /EA 46,790 39,321.69 /EA 78,643 40.05.49.0010 WAS Pump - 40-P-420x 2.00 EA 43.000 2,770 220 43,800 23,395.20 /EA 46,790 39,321.69 /EA 78,643 44.05.20.0010 Neuros blowers - 34-B-100x 44.05.20.05 High Speed Turbo Blower: 201 - 250 hp Functional Testing, Blowers, 151 - 200 hp 3.00 ea 12.000 773 150 ---307.71 /ea 923 580.11 /ea 1,740 Align Blower & Motor, 151 - 200 hp 3.00 ea 18.000 1,160 -3,150 --1,436.57 /ea 4,310 2,488.48 /ea 7,465 Vibration Testing, Blowers, 151 - 200 hp 3.00 ea 6.000 387 -1,050 --478.86 /ea 1,437 829.49 /ea 2,488 Local panel 1.00 ea 6.000 387 1,500 ---1,886.57 /ea 1,887 3,354.33 /ea 3,354 Grease, Oil, and Lube Blowers, 151 - 200 hp 3.00 ea 12.000 773 150 ---307.71 /ea 923 580.11 /ea 1,740 High Speed Turbo Blower - 151 - 200 hp - FURNISH 3.00 EA ---587,280 195,760.00 /EA 587,280 326,091.13 /EA 978,273 Set blower, 151 - 200 hp 3.00 ea 150.000 9,664 150 --3,271.40 /ea 9,814 6,248.96 /ea 18,747 44.05.20.05 High Speed Turbo Blower: 201 - 250 hp 3.00 EA 204.000 13,143 1,950 4,200 587,280 202,191.11 /EA 606,573 337,936.38 /EA 1,013,809 44.05.20.0010 Neuros blowers - 34-B-100x 3.00 EA 204.000 13,143 1,950 4,200 587,280 202,191.11 /EA 606,573 337,936.38 /EA 1,013,809 44.05.20.0020 Aeration Blower - 34-B-1004 44.05.20.02 High Speed Turbo Blower: 51 - 100 hp Functional Testing, Blowers, 51-100 hp 1.00 ea 4.000 258 50 ---307.71 /ea 308 580.09 /ea 580 Align Blower & Motor, 51-100 hp 1.00 ea 3.000 193 -525 --718.28 /ea 718 1,244.23 /ea 1,244 Vibration Testing, Blowers, 51-100 hp 1.00 ea 1.000 64 -175 --239.43 /ea 239 414.76 /ea 415 Local panel 1.00 ea 6.000 387 1,500 ---1,886.57 /ea 1,887 3,354.31 /ea 3,354 Grease, Oil, and Lube Blowers, 51 - 100 hp 1.00 ea 4.000 258 50 ---307.71 /ea 308 580.14 /ea 580 High Speed Turbo Blower - 51 - 100 hp - FURNISH 1.00 EA ---77,500 77,500.00 /EA 77,500 129,097.17 /EA 129,097 Set blower, 51 - 100 hp 1.00 ea 36.000 2,319 25 --2,344.41 /ea 2,344 4,480.07 /ea 4,480 44.05.20.02 High Speed Turbo Blower: 51 - 100 hp 1.00 EA 54.000 3,479 1,625 700 77,500 83,304.11 /EA 83,304 139,750.77 /EA 139,751 44.05.20.0020 Aeration Blower - 34-B-1004 1.00 EA 54.000 3,479 1,625 700 77,500 83,304.11 /EA 83,304 139,750.77 /EA 139,751 44.05.42.0010 Membrane Feed Pumps - 40-P-100x 44.05.42.02 Vertical Turbine Pump: 21hp-50hp Functional Testing, Pumps, 21-50 hp 5.00 ea 10.000 644 250 ---178.86 /ea 894 333.64 /ea 1,668 Align Pump & Motor, 21-50 hp 5.00 ea 15.000 966 -2,625 --718.28 /ea 3,591 1,244.24 /ea 6,221 Vibration Testing, Pumps, 21-50 hp 5.00 ea 5.000 322 -875 --239.43 /ea 1,197 414.74 /ea 2,074 Sleeved anchor bolts - Small 30.00 ea 9.000 580 360 ---31.33 /ea 940 57.89 /ea 1,737 Non-Shrink Machine Grout 20.00 cuft 19.000 1,224 1,480 ---135.21 /cuft 2,704 246.08 /cuft 4,922 Grease, Oil, and Lube Pumps, 21-50 hp 5.00 ea 10.000 644 375 ---203.86 /ea 1,019 377.22 /ea 1,886 FURNISH Vertical Centrifugal Pump, 21 - 50 hp 5.00 EA ---394,000 78,800.00 /EA 394,000 131,262.67 /EA 656,313 Set pump assembly, 21 - 50 hp 5.00 ea 160.000 10,308 125 ---2,086.70 /ea 10,433 3,987.14 /ea 19,936 44.05.42.02 Vertical Turbine Pump: 21hp-50hp 5.00 EA 228.000 14,690 2,590 3,500 394,000 82,955.92 /EA 414,780 138,951.28 /EA 694,756 44.05.42.0010 Membrane Feed Pumps - 40-P-100x 5.00 EA 228.000 14,690 2,590 3,500 394,000 82,955.92 /EA 414,780 138,951.28 /EA 694,756 44.05.80.0010 MBR Equipment 44.05.80.00 Membrane Bioreactor - MBR Install ZeeWeed Membrane Trains 6.00 ea 1,296.000 95,868 --20,493 -19,393.58 /ea 116,362 37,360.17 /ea 224,161 Install Permeate Pumps - 40-P-0301-x 6.00 ea 144.000 9,447 --1,235 -1,780.34 /ea 10,682 3,421.34 /ea 20,528 Install Membrane Aeration Blowers - 40-B-0201-x 6.00 ea 144.000 9,447 --1,235 -1,780.34 /ea 10,682 3,421.34 /ea 20,528 Install Backpulse Pumps - 40-P-0601-x 2.00 ea 48.000 3,149 --412 -1,780.34 /ea 3,561 3,421.33 /ea 6,843 Install Compressor & Air Receiver Tank - 40-AC-001x 2.00 ea 48.000 3,149 --412 -1,780.34 /ea 3,561 3,421.34 /ea 6,843 Install Air Compressor Control Panel - 40-CP-0001 1.00 ea 12.000 787 --103 -890.18 /ea 890 1,710.68 /ea 1,711 Install Desiccant Air Dryer - 40-DR-001x 2.00 ea 24.000 1,575 --206 -890.17 /ea 1,780 1,710.67 /ea 3,421 Install Hydrogen Peroxide Pump - 40-P-0101x 2.00 ea 24.000 1,575 --206 -890.17 /ea 1,780 1,710.67 /ea 3,421 Install Hydrogen Peroxide Pump - 40-P-0210x 2.00 ea 24.000 1,575 --206 -890.17 /ea 1,780 1,710.65 /ea 3,421 Install Citric Acid Pump - 40-P-0301x 2.00 ea 24.000 1,575 --206 -890.17 /ea 1,780 1,710.68 /ea 3,421 Install Drain Pump - 40-P-0401 1.00 ea 12.000 787 --103 -890.18 /ea 890 1,710.67 /ea 1,711 Install Sodium Hypochlorite - 40-P-0701 1.00 ea 12.000 787 --103 -890.18 /ea 890 1,710.68 /ea 1,711 FURNISH Membrane Bioreactor Equipment Package 1.00 ls ----4,061,310 4,061,310.00 /ls 4,061,310 6,765,208.24 /ls 6,765,208 44.05.80.00 Membrane Bioreactor - MBR 1.00 LS 1,812.000 129,721 24,918 4,061,310 4,215,948.88 /LS 4,215,949 7,062,927.94 /LS 7,062,928 44.05.80.0010 MBR Equipment 1.00 LS 1,812.000 129,721 24,918 4,061,310 4,215,948.88 /LS 4,215,949 7,062,927.94 /LS 7,062,928 44.05 Furnish and Install Process Equipment 1.00 LS 2,341.000 163,804 6,385 8,400 24,918 5,163,890 5,367,396.29 /LS 5,367,396 8,989,887.65 /LS 8,989,888 44.0 Process Equipment - Municipal 1.00 LS 2,341.000 163,804 6,385 8,400 24,918 5,163,890 5,367,396.29 /LS 5,367,396 8,989,887.65 /LS 8,989,888 40.0 MBR 2.00 LS 34,897.827 2,365,876 3,172,905 1,288,843 75,310 5,253,650 6,078,292.18 /LS 12,156,584 11,263,174.50 /LS 22,526,349 44.0 Switchgear Building 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 02.01.06.01 Electrical Facility Demolition Demo conduit, remove conduit to 15' high, including fittings & hangers and wire/cable 1.00 ls 160.000 11,560 ----11,559.68 /ls 11,560 22,111.01 /ls 22,111 Generator set, electrical demolition, remove, incl accessories 1.00 ea 54.545 3,941 ----3,940.80 /ea 3,941 7,537.85 /ea 7,538 Demo, Automatic transfer switches, enclosed, 3 pole, 480 volt, 400 amp 5.00 ea 50.000 3,612 ---722.48 /ea 3,612 1,381.94 /ea 6,910 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 128 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 02.01.06.01 Electrical Facility Demolition 1.00 LS 264.545 19,113 19,112.88 /LS 19,113 36,558.54 /LS 36,559 26.02.40.0001 Electrical Demolition 1.00 LS 264.545 19,113 19,112.88 /LS 19,113 36,558.54 /LS 36,559 02.40 Demolition 1.00 LS 264.545 19,113 19,112.88 /LS 19,113 36,558.54 /LS 36,559 02.0 Existing Conditions 1.00 LS 264.545 19,113 19,112.88 /LS 19,113 36,558.54 /LS 36,559 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.05.00.0044 Raised Floor Bldg 44.0 Switchgear Room 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick Concrete pumping, subcontract, all inclusive price 22.57 cy --339 --15.00 /cy 339 27.24 /cy 615 Slab on grade edge forms, 7" to 12"76.00 sf 13.680 900 76 ---12.85 /sf 976 26.33 /sf 2,001 Edge forms, housekeeping pads, up to 6"66.00 lf 3.498 230 17 ---3.75 /lf 247 7.69 /lf 507 Expansion joint material, closed cell neoprene, 3/4"38.00 sf 1.140 75 228 ---7.97 /sf 303 15.43 /sf 586 Reinforcing in place, A615 Gr 60, priced per lbs.1,128.55 lb -564 451 --0.90 /lb 1,016 1.67 /lb 1,888 Concrete, ready mix, 4500 psi 22.57 CY -2,889 ---128.00 /CY 2,889 242.34 /CY 5,470 Add for concrete waste, 4500 psi 1.13 cy -145 ---128.00 /cy 145 242.34 /cy 274 Placing concrete, concrete pump 22.57 cy 16.928 871 ----38.59 /cy 871 79.60 /cy 1,797 Finishing floors, monolithic, trowel finish (machine)810.00 SF 16.200 976 16 ---1.23 /SF 992 2.52 /SF 2,043 Finish housekeeping pads 208.25 sf 8.330 502 6 ---2.44 /sf 508 5.03 /sf 1,047 Construction Joint Prep.38.00 sf 3.040 156 2 ---4.17 /sf 158 8.58 /sf 326 Contraction Joint Option, Slabs, Sawcut 1/8" x 1/5"57.00 lf --171 --3.00 /lf 171 5.45 /lf 311 Contraction Joint Option, Slabs, Preformed Joint 57.00 lf -114 ---2.00 /lf 114 3.79 /lf 216 Curing, water 810.00 sf 2.700 139 41 ---0.22 /sf 179 0.45 /sf 363 Curing, membrane spray 208.25 sf 0.417 21 8 ---0.14 /sf 30 0.29 /sf 60 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick 22.57 CY 65.933 3,871 4,106 961 395.99 /CY 8,938 775.48 /CY 17,503 07.20.01.00 Thermal & Moisture Protection, Thermal Insulation Polyethelene vapor barrier, 6 mil thick 8.10 sq 1.782 116 29 ---17.96 /sq 146 36.44 /sq 295 07.20.01.00 Thermal & Moisture Protection, Thermal Insulation 810.00 SF 1.782 116 29 0.18 /SF 146 0.36 /SF 295 31.20.13.00 Earthworks, Sitework, Fine Grading Fine grade, for slab on grade, by hand 810.00 sf 5.670 292 24 ---0.39 /sf 316 0.80 /sf 648 31.20.13.00 Earthworks, Sitework, Fine Grading 90.00 SY 5.670 292 24 3.51 /SY 316 7.20 /SY 648 31.25.03.00 Earthworks, Structural, Backfill Fill, gravel subbase, under building slab on grade 40.00 CY 20.000 1,029 1,180 ---55.23 /CY 2,209 108.92 /CY 4,357 31.25.03.00 Earthworks, Structural, Backfill 40.00 CY 20.000 1,029 1,180 55.23 /CY 2,209 108.92 /CY 4,357 03.05.00.0044 Raised Floor Bldg 44.0 Switchgear Room 810.00 SF 93.385 5,307 5,340 961 14.33 /SF 11,608 28.15 /SF 22,803 03.10 Cast-In-Place Concrete Work 62.57 CY 93.385 5,307 5,340 961 185.52 /CY 11,608 364.43 /CY 22,803 03.0 Concrete Work 62.57 CY 93.385 5,307 5,340 961 185.52 /CY 11,608 364.43 /CY 22,803 04.0 Masonry 04.00 Masonry 04.00.02.0012 Raise Door Openings to Match Raised Floor 04.00.00.00 Masonry, General Conditions Scaffolding, rented, 2 stories 204.00 sf --169 --0.83 /sf 169 1.51 /sf 307 04.00.00.00 Masonry, General Conditions 1.00 LS 169 169.32 /LS 169 307.44 /LS 307 04.00.00.99 Masonry, Other Grout door frames, single opening 1.00 ea --25 --25.00 /ea 25 45.39 /ea 45 Masonry reinforcing per square foot 26.00 sf --39 --1.50 /sf 39 2.72 /sf 71 04.00.00.99 Masonry, Other 1.00 SF 64 64.00 /SF 64 116.22 /SF 116 04.00.02.12 Masonry Concrete Masonry Units, 12" Concrete block, partitions, type RSC, excludes scaffold, 12" thick 26.00 SF --316 --12.15 /SF 316 22.06 /SF 574 Lintel, 12" wide 17.00 lf --272 --16.00 /lf 272 29.05 /lf 494 04.00.02.12 Masonry Concrete Masonry Units, 12"26.00 SF 588 22.61 /SF 588 41.06 /SF 1,067 04.00.02.0012 Raise Door Openings to Match Raised Floor 1.00 LS 821 821.22 /LS 821 1,491.14 /LS 1,491 04.00 Masonry 26.00 SF 821 31.59 /SF 821 57.35 /SF 1,491 04.0 Masonry 26.00 SF 821 31.59 /SF 821 57.35 /SF 1,491 09.0 Finishes 09.10 Finishes, Special Coatings 03.05.00.0044 Raised Floor Bldg 44.0 Switchgear Room 09.10.02.00 Finishes, Chemical Resistant Coatings Concrete Coating,810.00 SF --2,430 --3.00 /SF 2,430 5.45 /SF 4,412 09.10.02.00 Finishes, Chemical Resistant Coatings 810.00 SF 2,430 3.00 /SF 2,430 5.45 /SF 4,412 03.05.00.0044 Raised Floor Bldg 44.0 Switchgear Room 810.00 SF 2,430 3.00 /SF 2,430 5.45 /SF 4,412 09.10 Finishes, Special Coatings 1.00 LS 2,430 2,430.00 /LS 2,430 4,412.33 /LS 4,412 09.0 Finishes 1.00 LS 2,430 2,430.00 /LS 2,430 4,412.33 /LS 4,412 23.0 HVAC 23.00 HVAC 23.00.02.0001 New Air Conditioner for Switchgear Room 23.00.02.00 Mechanical, HVAC New Air Conditioner for Switchgear Room 810.00 SF 14,580 --18.00 /SF 14,580 29.98 /SF 24,287 23.00.02.00 Mechanical, HVAC 1.00 LS 14,580 14,580.00 /LS 14,580 24,286.92 /LS 24,287 23.00.02.0001 New Air Conditioner for Switchgear Room 1.00 LS 14,580 14,580.00 /LS 14,580 24,286.92 /LS 24,287 23.00 HVAC 1.00 LS 14,580 14,580.00 /LS 14,580 24,286.92 /LS 24,287 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 129 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 23.0 HVAC 810.00 SF 14,580 18.00 /SF 14,580 29.98 /SF 24,287 26.0 Electrical Work 26.00 Electrical 26.00.01.0001 Cost of Temporary 480 volt generator (rental 500kW) for a year 26.00.01.00 Electrical General Conditions Generator 500kW, Monthly Rental 12.00 mo ---42,000 -3,500.00 /mo 42,000 8,540.95 /mo 102,491 26.00.01.00 Electrical General Conditions 1.00 LS 42,000 42,000.00 /LS 42,000 102,491.34 /LS 102,491 26.00.01.0001 Cost of Temporary 480 volt generator (rental 500kW) for a year 1.00 LS 42,000 42,000.00 /LS 42,000 102,491.34 /LS 102,491 26.00 Electrical 1.00 LS 42,000 42,000.00 /LS 42,000 102,491.34 /LS 102,491 26.10 Site Electrical 26.10.01.0011 Miscellaneous Grounding 26.10.05.00 Site Electrical, Grounding Miscellaneous Grounding - GEN 1.00 ea 48.500 3,454 1,142 ---4,596.12 /ea 4,596 10,666.01 /ea 10,666 Miscellaneous Grounding - SWGR 1.00 ea 24.250 1,727 714 ---2,440.81 /ea 2,441 5,646.07 /ea 5,646 26.10.05.00 Site Electrical, Grounding 1.00 LS 72.750 5,181 1,856 7,036.93 /LS 7,037 16,312.08 /LS 16,312 26.10.01.0011 Miscellaneous Grounding 1.00 LS 72.750 5,181 1,856 7,036.93 /LS 7,037 16,312.08 /LS 16,312 26.10 Site Electrical 1.00 LS 72.750 5,181 1,856 7,036.93 /LS 7,037 16,312.08 /LS 16,312 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 420.00 LF 2.940 209 52 ---0.62 /LF 261 1.45 /LF 609 THHN-THWN Copper Stranded 1/C # 10 960.00 LF 9.600 684 183 ---0.90 /LF 866 2.10 /LF 2,016 THHN-THWN Copper Stranded 1/C # 8 145.00 LF 1.450 103 45 ---1.02 /LF 149 2.37 /LF 343 THHN-THWN Copper Stranded 1/C # 6 60.00 LF 0.720 51 29 ---1.33 /LF 80 3.07 /LF 184 THHN-THWN Copper Stranded 1/C # 4 110.00 LF 1.540 110 63 ---1.57 /LF 172 3.60 /LF 396 THHN-THWN Copper Stranded 1/C # 4 255.00 LF 3.570 254 181 ---1.71 /LF 435 3.91 /LF 997 THHN-THWN Copper Stranded 1/C # 2 150.00 LF 2.700 192 132 ---2.16 /LF 325 4.96 /LF 745 THHN-THWN Copper Stranded 1/C # 2 120.00 LF 2.160 154 132 ---2.38 /LF 286 5.44 /LF 653 THHN-THWN Copper Stranded 1/C # 3/0 240.00 LF 6.480 462 659 ---4.67 /LF 1,121 10.57 /LF 2,537 THHN-THWN Copper Stranded 1/C # 500 450.00 LF 22.050 1,570 2,843 ---9.81 /LF 4,413 22.10 /LF 9,946 Copper EPR 133 % Insulated 15 KV #4/0 Copper 330.00 LF 20.130 1,434 3,168 ---13.94 /LF 4,602 31.32 /LF 10,336 Stakon Lug #12 - #10 62.00 E 6.200 442 16 ---7.37 /E 457 17.38 /E 1,077 Compression Lug - # 8 4.00 E 0.600 43 9 ---12.98 /E 52 30.29 /E 121 Compression Lug - # 6 2.00 E 0.300 21 4 ---12.88 /E 26 30.05 /E 60 Compression Lug - # 4 8.00 E 1.600 114 24 ---17.21 /E 138 40.17 /E 321 Compression Lug - # 2 6.00 E 1.500 107 34 ---23.48 /E 141 54.50 /E 327 Compression Lug - 3/0 8.00 E 3.200 228 73 ---37.65 /E 301 87.40 /E 699 Compression Lug - 500 MCM 6.00 E 4.200 299 123 ---70.39 /E 422 162.84 /E 977 Motor Hook-up, 3 phase, 40 hp 1.00 E 3.600 256 75 ---331.84 /E 332 771.29 /E 771 Motor Testing & Commissioning: 30 - 40HP / 480V / #6 1.00 E 1.100 78 ----78.34 /E 78 185.10 /E 185 600V Megger Testing 48.00 E 12.000 855 ----17.81 /E 855 42.07 /E 2,019 Wire Markers 96.00 E 0.960 68 5 ---0.76 /E 73 1.79 /E 172 15 KV Indoor Termination Kit - 1/C # 4/0 18.00 E 54.000 3,846 990 ---268.66 /E 4,836 625.45 /E 11,258 15 KV Compression Lug - # 4/0 18.00 E 11.700 833 173 ---55.92 /E 1,007 130.50 /E 2,349 15 KV Hi-Pot Testing 9.00 E 18.000 1,282 -900 --242.44 /E 2,182 523.12 /E 4,708 MV Cable Tags 18.00 E 1.800 128 18 ---8.12 /E 146 19.02 /E 342 26.15.01.00 Process Electrical, Wire/Cable 3,240.00 LF 194.100 13,824 9,031 900 7.33 /LF 23,755 16.71 /LF 54,149 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"340.00 LF 29.920 2,131 531 ---7.83 /LF 2,661 18.23 /LF 6,198 GRC Conduit @ Level 2 1"75.00 LF 7.500 534 161 ---9.27 /LF 695 21.54 /LF 1,615 GRC Conduit @ Level 2 2"100.00 LF 15.000 1,068 499 ---15.68 /LF 1,568 36.19 /LF 3,619 GRC Conduit @ Level 2 3"200.00 LF 50.000 3,561 2,010 ---27.85 /LF 5,570 64.11 /LF 12,821 GRC Elbow 3/4"30.00 E 7.500 534 298 ---27.74 /E 832 63.86 /E 1,916 GRC Elbow 1"3.00 E 0.900 64 40 ---34.61 /E 104 79.54 /E 239 GRC Elbow 2"6.00 E 2.640 188 224 ---68.75 /E 412 156.09 /E 937 GRC Elbow 3"6.00 E 4.500 320 504 ---137.44 /E 825 310.51 /E 1,863 GRC Couplng 3/4"30.00 E 1.500 107 75 ---6.05 /E 181 13.86 /E 416 GRC Couplng 1"3.00 E 0.180 13 11 ---7.95 /E 24 18.17 /E 55 GRC Couplng 2"6.00 E 0.540 38 46 ---14.09 /E 85 32.00 /E 192 GRC Couplng 3"6.00 E 0.660 47 148 ---32.47 /E 195 72.53 /E 435 Rigid Conduit Hub 3/4"20.00 E 6.200 442 259 ---35.01 /E 700 80.52 /E 1,610 Rigid Conduit Hub 1"4.00 E 1.400 100 57 ---39.19 /E 157 90.19 /E 361 Rigid Conduit Hub 2"4.00 E 2.080 148 92 ---59.93 /E 240 137.72 /E 551 Rigid Conduit Hub 3"4.00 E 3.440 245 200 ---111.35 /E 445 254.60 /E 1,018 Malleable LB Condulet - 3/4"2.00 E 0.600 43 25 ---33.85 /E 68 77.86 /E 156 Malleable LB Condulet - 1"1.00 E 0.350 25 18 ---43.32 /E 43 99.21 /E 99 Malleable LB Condulet - 2"2.00 E 1.100 78 126 ---102.29 /E 205 231.01 /E 462 Unistrut Straps 3/4"46.00 E 1.380 98 85 ---3.98 /E 183 9.10 /E 419 Unistrut Straps 1"10.00 E 0.300 21 21 ---4.24 /E 42 9.66 /E 97 Unistrut Straps 2"14.00 E 0.560 40 43 ---5.91 /E 83 13.45 /E 188 Unistrut Straps 3"26.00 E 1.300 93 99 ---7.36 /E 191 16.74 /E 435 Unistrut Conduit Hanger Allowance 3/4"46.00 E 1.840 131 46 ---3.85 /E 177 8.92 /E 411 Unistrut Conduit Hanger Allowance 1"10.00 E 0.400 28 13 ---4.10 /E 41 9.47 /E 95 Unistrut Conduit Hanger Allowance 2"14.00 E 0.840 60 21 ---5.77 /E 81 13.38 /E 187 Unistrut Conduit Hanger Allowance 3"26.00 E 2.600 185 52 ---9.12 /E 237 21.21 /E 552 EF Sealtite Flex 1"1.00 lf 0.030 2 4 ---5.87 /lf 6 13.24 /lf 13 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 130 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit EF Sealtite Flex 3"1.00 lf 0.090 6 18 ---23.91 /lf 24 53.50 /lf 54 LT Flex Connector Straight 1"2.00 E 0.200 14 15 ---14.59 /E 29 33.21 /E 66 LT Flex Connector w/ Insul Throat Straight 3"2.00 E 0.440 31 459 ---245.23 /E 490 540.51 /E 1,081 26.15.02.00 Process Electrical, Conduit 715.00 LF 145.990 10,397 6,198 23.21 /LF 16,595 53.37 /LF 38,160 26.25.03.00 Electrical Equipment, Switchgear - General Switch Cable Lugs 12.00 E 12.000 855 1,200 ---171.22 /E 2,055 387.60 /E 4,651 Switch Hi-Pot Testing 12.00 E 48.000 3,419 ---284.88 /E 3,419 673.10 /E 8,077 26.25.03.00 Electrical Equipment, Switchgear - General 1.00 LS 60.000 4,273 1,200 5,473.14 /LS 5,473 12,728.37 /LS 12,728 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 3,955.00 LF 400.090 28,494 16,429 900 11.59 /LF 45,823 26.56 /LF 105,038 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 1,080.00 LF 6.480 462 87 ---0.51 /LF 549 1.19 /LF 1,281 Type 31 Data Cable 300.00 LF 6.600 470 495 ---3.22 /LF 965 7.32 /LF 2,196 Termination Labor Only - # 16 - #14 59.00 E 5.900 420 ----7.12 /E 420 16.83 /E 993 Control Wire Testing 27.00 E 2.700 192 ----7.12 /E 192 16.83 /E 454 Wire Markers 59.00 E 0.590 42 3 ---0.76 /E 45 1.79 /E 106 26.15.01.00 Process Electrical, Wire/Cable 1,380.00 LF 22.270 1,586 585 1.57 /LF 2,171 3.65 /LF 5,031 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"150.00 LF 13.200 940 234 ---7.83 /LF 1,174 18.23 /LF 2,735 GRC Conduit @ Level 2 2"50.00 LF 7.500 534 250 ---15.68 /LF 784 36.19 /LF 1,810 GRC Elbow 3/4"9.00 E 2.250 160 89 ---27.74 /E 250 63.86 /E 575 GRC Elbow 2"3.00 E 1.320 94 112 ---68.75 /E 206 156.09 /E 468 GRC Couplng 3/4"9.00 E 0.450 32 22 ---6.05 /E 54 13.87 /E 125 GRC Couplng 2"3.00 E 0.270 19 23 ---14.09 /E 42 31.99 /E 96 Rigid Conduit Hub 3/4"6.00 E 1.860 132 78 ---35.01 /E 210 80.52 /E 483 Rigid Conduit Hub 2"2.00 E 1.040 74 46 ---59.93 /E 120 137.72 /E 275 Malleable LB Condulet - 2"1.00 E 0.550 39 63 ---102.29 /E 102 230.97 /E 231 Unistrut Straps 3/4"21.00 E 0.630 45 39 ---3.98 /E 84 9.10 /E 191 Unistrut Straps 2"7.00 E 0.280 20 21 ---5.91 /E 41 13.45 /E 94 Unistrut Conduit Hanger Allowance 3/4"21.00 E 0.840 60 21 ---3.85 /E 81 8.92 /E 187 Unistrut Conduit Hanger Allowance 2"7.00 E 0.420 30 11 ---5.77 /E 40 13.38 /E 94 26.15.02.00 Process Electrical, Conduit 200.00 LF 30.610 2,180 1,009 15.95 /LF 3,189 36.82 /LF 7,364 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 52.880 3,766 1,594 5,360.07 /LS 5,360 12,394.43 /LS 12,394 26.15 Process Electrical 1.00 LS 452.970 32,260 18,023 900 51,183.31 /LS 51,183 117,432.16 /LS 117,432 26.20 Facility Electrical 26.20.01.0011 Facility Electrical, Grounding 26.20.09.00 Facility Electrical, Grounding Miscellaneous Grounding 810.00 sf 48.600 3,461 1,924 ---6.65 /sf 5,385 15.31 /sf 12,397 26.20.09.00 Facility Electrical, Grounding 1.00 LS 48.600 3,461 1,924 5,384.99 /LS 5,385 12,397.42 /LS 12,397 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 48.600 3,461 1,924 5,384.99 /LS 5,385 12,397.42 /LS 12,397 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 765.00 LF 7.650 545 145 ---0.90 /LF 690 2.10 /LF 1,606 26.15.01.00 Process Electrical, Wire/Cable 765.00 LF 7.650 545 145 0.90 /LF 690 2.10 /LF 1,606 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"4.00 E 1.200 85 69 ---38.66 /E 155 88.41 /E 354 GRC Conduit @ Level 2 3/4"255.00 LF 22.440 1,598 398 ---7.83 /LF 1,996 18.23 /LF 4,649 Rigid Conduit Hub 3/4"32.00 E 9.920 706 414 ---35.01 /E 1,120 80.52 /E 2,577 Malleable LB Condulet - 3/4"14.00 E 4.200 299 175 ---33.85 /E 474 77.85 /E 1,090 Malleable T Condulet - 3/4"13.00 E 4.550 324 200 ---40.32 /E 524 92.65 /E 1,204 Unistrut Straps 3/4"48.00 E 1.440 103 89 ---3.98 /E 191 9.10 /E 437 Unistrut Conduit Hanger Allowance 3/4"48.00 E 1.920 137 48 ---3.85 /E 185 8.92 /E 428 Cast / Alum Plate 1 Gang Switch 4.00 E 0.240 17 3 ---5.03 /E 20 11.76 /E 47 26.15.02.00 Process Electrical, Conduit 255.00 LF 45.910 3,270 1,395 18.29 /LF 4,665 42.30 /LF 10,786 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 4.00 E 0.600 43 16 ---14.71 /E 59 34.08 /E 136 Light Fixture TYPE 2 Linear LED NEMA 4X Gasketed 4' Length 11.00 EA 6.600 470 3,685 ---377.73 /EA 4,155 835.71 /EA 9,193 Fixture Rod Hanger & Hardware Set 11.00 E 1.100 78 165 ---22.12 /E 243 49.72 /E 547 Fixture Whip ( Factory Install )11.00 E -55 ---5.00 /E 55 10.97 /E 121 Exit Light - Universal Mount 120V 2.00 EA 1.000 71 390 ---230.61 /EA 461 511.83 /EA 1,024 26.20.03.00 Facility Electrical, Lighting 13.00 EA 9.300 662 4,311 382.57 /EA 4,973 847.73 /EA 11,020 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 62.860 4,477 5,852 10,328.69 /LS 10,329 23,412.43 /LS 23,412 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 870.00 LF 6.090 434 108 ---0.62 /LF 541 1.45 /LF 1,261 FS2 - 1 Gang Box 3/4"9.00 E 2.700 192 156 ---38.66 /E 348 88.41 /E 796 Cast / Alum Plate 1 Gang Duplex Receptacle 8.00 E 0.400 28 6 ---4.32 /E 35 10.08 /E 81 26.15.01.00 Process Electrical, Wire/Cable 870.00 LF 9.190 655 269 1.06 /LF 924 2.46 /LF 2,137 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 1 3/4"290.00 LF 20.300 1,446 453 ---6.55 /LF 1,898 15.20 /LF 4,409 Rigid Conduit Hub 3/4"27.00 E 8.370 596 349 ---35.00 /E 945 80.52 /E 2,174 Malleable LB Condulet - 3/4"9.00 E 2.700 192 112 ---33.85 /E 305 77.85 /E 701 Unistrut Straps 3/4"72.00 E 2.160 154 133 ---3.98 /E 287 9.10 /E 655 Unistrut Conduit Hanger Allowance 3/4"48.00 E 1.920 137 48 ---3.85 /E 185 8.92 /E 428 1 Gang WP Plate for Duplex Receptacle @ FS Box 1.00 E 0.060 4 12 ---16.55 /E 17 37.01 /E 37 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 131 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit 290.00 LF 35.510 2,529 1,107 12.54 /LF 3,636 28.98 /LF 8,404 26.20.04.00 Facility Electrical, Receptacles Standard Grade Receptacle Duplex Ivory 20A 125V 8.00 EA 1.600 114 18 ---16.44 /EA 132 38.48 /EA 308 GFI Receptacle Duplex Ivory 20A 125V 1.00 EA 0.300 21 11 ---32.63 /EA 33 75.18 /EA 75 26.20.04.00 Facility Electrical, Receptacles 9.00 EA 1.900 135 29 18.24 /EA 164 42.56 /EA 383 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 46.600 3,319 1,405 4,724.10 /LS 4,724 10,923.76 /LS 10,924 26.20 Facility Electrical 1.00 LS 158.060 11,257 9,181 20,437.78 /LS 20,438 46,733.61 /LS 46,734 26.25 Electrical Equipment 26.05.07.0010 Electrical Equipment, Generator - 2500 KW 44-GEN-01 26.25.07.10 Electrical Equipment, Generators - 2500 KW Generator set,diesel,3 phase 2500 kw,incl battery,charger,muffler, fuel tank,excl conduit,wiring,& concrete 1.00 EA 233.333 16,401 1,000 -1,411 1,100,000 1,118,811.73 /EA 1,118,812 1,876,734.61 /EA 1,876,735 26.25.07.10 Electrical Equipment, Generators - 2500 KW 1.00 EA 233.333 16,401 1,000 1,411 1,100,000 1,118,811.73 /EA 1,118,812 1,876,734.61 /EA 1,876,735 26.05.07.0010 Electrical Equipment, Generator - 2500 KW 44-GEN-01 1.00 EA 233.333 16,401 1,000 1,411 1,100,000 1,118,811.73 /EA 1,118,812 1,876,734.61 /EA 1,876,735 26.25.01.0001 Electrical Equipment 26.25.04.00 Electrical Equipment, Panels - General Panelboards, main circuit breaker, 48 VDC, 100 amp, 24 circuits, NQOD, incl 20 A 1 pole plug-in breakers 1.00 EA 13.333 963 1,575 ---2,538.31 /EA 2,538 5,730.48 /EA 5,730 Panelboards, 1 phase 3 wire, main circuit breaker, 120/240 V, 225 amp, 24 circuits, NQOD, incl 20 A 1 pole plug-in breakers 1.00 EA 23.529 1,700 2,975 ---4,674.95 /EA 4,675 10,541.55 /EA 10,542 26.25.04.00 Electrical Equipment, Panels - General 2.00 EA 36.863 2,663 4,550 3,606.63 /EA 7,213 8,136.02 /EA 16,272 26.25.01.0001 Electrical Equipment 1.00 LS 36.863 2,663 4,550 7,213.26 /LS 7,213 16,272.03 /LS 16,272 26.25.01.0750 Electrical Equipment, Transformers 500kVA 26.25.06.00 Electrical Equipment, Transformers - General Switch, 13.8 kV, 600 amp w/CLF fuses, NEMA 3R 1.00 E 12,000 ---12,000.00 /E 12,000 26,319.24 /E 26,319 Transformer, liquid-filled, 5 kV or 15 kV primary, 277/480 V secondary, 3 phase, 750 kVA, pad mounted 1.00 EA 63.500 4,589 44,625 -243 -49,457.12 /EA 49,457 109,310.69 /EA 109,311 26.25.06.00 Electrical Equipment, Transformers - General 1.00 EA 63.500 4,589 56,625 243 61,457.12 /EA 61,457 135,629.93 /EA 135,630 26.25.01.0750 Electrical Equipment, Transformers 500kVA 1.00 LS 63.500 4,589 56,625 243 61,457.12 /LS 61,457 135,629.93 /LS 135,630 26.25.03.0001 Electrical Equipment, Load Interrupter Switch, 26.15.06.00 Process Electrical, Switches 15 KV Fused Interupter Switch NEMA 3R 600A 15 KV 1.00 EA 30.000 2,137 32,000 ---34,136.57 /EA 34,137 75,232.86 /EA 75,233 26.15.06.00 Process Electrical, Switches 1.00 EA 30.000 2,137 32,000 34,136.57 /EA 34,137 75,232.86 /EA 75,233 26.25.03.0001 Electrical Equipment, Load Interrupter Switch, 1.00 EA 30.000 2,137 32,000 34,136.57 /EA 34,137 75,232.86 /EA 75,233 26.25.03.0002 Electrical Equipment, Switchgear - 15 KV 44-MSG-01 26.25.03.02 Electrical Equipment, Switchgear - 15 KV Switchgear 44-MSG-01 1.00 E --750,000 750,000.00 /E 750,000 1,249,327.48 /E 1,249,327 15 KV Circ Brkr Swgr Section NEMA 1 1200A Bus 7.00 E 175.000 12,463 700 ---1,880.48 /E 13,163 4,426.18 /E 30,983 MV Circ Brkr Swgr Key Interlock 1.00 E 1.000 71 750 ---821.22 /E 821 1,813.22 /E 1,813 MV Circ Brkr Swgr Cable Lugs 3.00 E 3.000 214 300 ---171.22 /E 514 387.61 /E 1,163 MV Circ Brkr Swgr Lightning Arrestors (3) 15 KV 3.00 E 9.000 641 750 ---463.66 /E 1,391 1,053.14 /E 3,159 MV Circ Brkr Swgr Hi-Pot Testing 3.00 E 24.000 1,709 ---569.75 /E 1,709 1,346.19 /E 4,039 26.25.03.02 Electrical Equipment, Switchgear - 15 KV 1.00 EA 212.000 15,098 2,500 750,000 767,598.44 /EA 767,598 1,290,484.78 /EA 1,290,485 26.25.03.0002 Electrical Equipment, Switchgear - 15 KV 44-MSG-01 1.00 EA 212.000 15,098 2,500 750,000 767,598.44 /EA 767,598 1,290,484.78 /EA 1,290,485 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 120.000 8,546 ----8,546.28 /LS 8,546 20,192.91 /LS 20,193 26.00.02.00 Electrical, Testing 1.00 LS 120.000 8,546 8,546.28 /LS 8,546 20,192.91 /LS 20,193 26.25.99.0001 Electrical, Testing 1.00 LS 120.000 8,546 8,546.28 /LS 8,546 20,192.91 /LS 20,193 26.25 Electrical Equipment 1.00 LS 695.696 49,435 96,675 1,654 1,850,000 1,997,763.40 /LS 1,997,763 3,414,547.12 /LS 3,414,547 26.0 Electrical Work 1.00 LS 1,379.476 98,133 125,735 900 43,654 1,850,000 2,118,421.42 /LS 2,118,421 3,697,516.31 /LS 3,697,516 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L30, Basic Radar 1.00 EA 2.250 160 1,395 ---1,555.24 /EA 1,555 3,438.21 /EA 3,438 40.90.01.07 I&C, Level / Indicators & Transmitters 1.00 EA 2.250 160 1,395 1,555.24 /EA 1,555 3,438.21 /EA 3,438 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 1.00 ea 1.250 89 75 ---164.02 /ea 164 374.85 /ea 375 40.90.03.01 I&C, Panels & Stands 1.00 LS 1.250 89 75 164.02 /LS 164 374.85 /LS 375 40.90.06.01 I&C, Testing, Checkout & Comissioning Pre-Operation Check 1.00 ea 0.250 18 ---17.80 /ea 18 42.03 /ea 42 Startup - Stand-By (Manhours)1.00 ea 0.100 7 ---7.12 /ea 7 16.85 /ea 17 Loop Check - Average 1.00 ea 0.500 36 ---35.61 /ea 36 84.12 /ea 84 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 0.850 61 60.53 /LS 61 143.00 /LS 143 40.90.07.01 I&C, PLC / SCADA Software Development PLC / SCADA Software Development 1.00 pts 8.000 570 ---569.75 /pts 570 1,346.19 /pts 1,346 40.90.07.01 I&C, PLC / SCADA Software Development 1.00 LS 8.000 570 569.75 /LS 570 1,346.19 /LS 1,346 40.90.99.01 I&C, Other Receive & Store Instrument 1.00 ea 0.350 25 0 ---24.94 /ea 25 58.95 /ea 59 Identification Tag - SS 1.00 ea 0.250 18 15 ---32.80 /ea 33 74.95 /ea 75 40.90.99.01 I&C, Other 1.00 LS 0.600 43 15 57.74 /LS 58 133.90 /LS 134 40.90.01.001 Instrumentation & Controls 1.00 LS 12.950 922 1,485 2,407.28 /LS 2,407 5,436.15 /LS 5,436 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 132 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90 Instrumentation & Controls 1.00 LS 12.950 922 1,485 2,407.28 /LS 2,407 5,436.15 /LS 5,436 40.9 Instrumentation & Controls 1.00 LS 12.950 922 1,485 2,407.28 /LS 2,407 5,436.15 /LS 5,436 44.0 Switchgear Building 1.00 LS 1,750.356 123,475 132,560 19,692 43,654 1,850,000 2,169,381.19 /LS 2,169,381 3,792,504.36 /LS 3,792,504 51.0 Chemical Storage 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.13.0006 Equipment Pad, Type E, 6" Thick 03.10.13.06 Cast-In-Place Concrete, Equipment Pads, 6" thick Concrete pumping, subcontract, all inclusive price 1.00 cy --15 --15.00 /cy 15 27.23 /cy 27 Edge forms, housekeeping pads, up to 6"20.00 lf 1.060 70 5 ---3.75 /lf 75 7.69 /lf 154 Reinforcing in place, A615 Gr 60, priced per lbs.100.00 lb -50 40 --0.90 /lb 90 1.67 /lb 167 Concrete, ready mix, 4000 psi 1.00 CY -125 ---125.00 /CY 125 236.65 /CY 237 Add for concrete waste, 4000 psi 0.05 cy -6 ---125.00 /cy 6 237.00 /cy 12 Placing concrete, concrete pump 1.00 cy 0.750 39 ----38.59 /cy 39 79.60 /cy 80 Finish housekeeping pads 24.00 sf 0.960 58 1 ---2.44 /sf 59 5.03 /sf 121 Curing, membrane spray 24.00 sf 0.048 2 1 ---0.14 /sf 3 0.29 /sf 7 03.10.13.06 Cast-In-Place Concrete, Equipment Pads, 6" thick 1.00 CY 2.818 169 188 55 411.77 /CY 412 803.90 /CY 804 03.10.13.0006 Equipment Pad, Type E, 6" Thick 1.00 CY 2.818 169 188 55 411.77 /CY 412 803.90 /CY 804 03.10 Cast-In-Place Concrete Work 1.00 CY 2.818 169 188 55 411.77 /CY 412 803.90 /CY 804 03.0 Concrete Work 1.00 CY 2.818 169 188 55 411.77 /CY 412 803.90 /CY 804 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 960.00 LF 6.720 479 95 ---0.60 /LF 574 1.40 /LF 1,340 Stakon Lug #12 - #10 12.00 E 1.200 85 3 ---7.37 /E 88 17.38 /E 209 Motor Hook-up, single phase, 5 hp 2.00 E 4.000 285 94 ---189.19 /E 378 439.08 /E 878 Motor Testing & Commissioning: 1-5HP / 208V / #12 - #10 2.00 E 1.300 93 ---46.29 /E 93 109.38 /E 219 600V Megger Testing 6.00 E 1.500 107 ----17.81 /E 107 42.07 /E 252 Wire Markers 12.00 E 0.120 9 1 ---0.76 /E 9 1.79 /E 22 26.15.01.00 Process Electrical, Wire/Cable 960.00 LF 14.840 1,057 192 1.30 /LF 1,249 3.04 /LF 2,919 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"300.00 LF 31.395 2,236 1,537 ---12.58 /LF 3,773 28.85 /LF 8,655 PVC Coated 90 Ell 3/4"6.00 E 1.800 128 114 ---40.31 /E 242 92.04 /E 552 PVC Coated Coupling 3/4"36.00 E 2.160 154 197 ---9.73 /E 350 22.07 /E 795 PVC Coated Conduit Hub 3/4"8.00 E 3.200 228 319 ---68.35 /E 547 154.73 /E 1,238 PVC Coated Unistrut Straps 3/4"38.00 E 1.900 135 283 ---11.00 /E 418 24.73 /E 940 PVC Coated Unistrut Conduit Hanger Allowance 3/4"38.00 E 2.280 162 114 ---7.26 /E 276 16.65 /E 633 EF Sealtite Flex 3/4"2.00 lf 0.060 4 5 ---4.61 /lf 9 10.48 /lf 21 PVC Coated LT Connector Straight 3/4"4.00 E 0.400 28 92 ---30.24 /E 121 67.54 /E 270 26.15.02.00 Process Electrical, Conduit 300.00 LF 43.195 3,076 2,660 19.12 /LF 5,736 43.68 /LF 13,103 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,260.00 LF 58.035 4,133 2,852 5.54 /LF 6,986 12.72 /LF 16,022 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 2,560.00 LF 15.360 1,094 206 ---0.51 /LF 1,300 1.19 /LF 3,038 Termination Labor Only - # 16 - #14 32.00 E 3.200 228 ----7.12 /E 228 16.83 /E 538 Control Wire Testing 16.00 E 1.600 114 ----7.12 /E 114 16.83 /E 269 Wire Markers 32.00 E 0.320 23 2 ---0.76 /E 24 1.79 /E 57 26.15.01.00 Process Electrical, Wire/Cable 2,560.00 LF 20.480 1,459 208 0.65 /LF 1,667 1.52 /LF 3,903 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"600.00 LF 62.790 4,472 3,074 ---12.58 /LF 7,546 28.85 /LF 17,309 PVC Coated 90 Ell 3/4"12.00 E 3.600 256 227 ---40.31 /E 484 92.03 /E 1,104 PVC Coated Coupling 3/4"72.00 E 4.320 308 393 ---9.73 /E 701 22.07 /E 1,589 PVC Coated Conduit Hub 3/4"16.00 E 6.400 456 638 ---68.35 /E 1,094 154.73 /E 2,476 PVC Coated Unistrut Straps 3/4"76.00 E 3.800 271 566 ---11.00 /E 836 24.73 /E 1,880 PVC Coated Unistrut Conduit Hanger Allowance 3/4"76.00 E 4.560 325 227 ---7.26 /E 552 16.65 /E 1,266 EF Sealtite Flex 3/4"4.00 lf 0.120 9 10 ---4.61 /lf 18 10.46 /lf 42 PVC Coated LT Connector Straight 3/4"8.00 E 0.800 57 185 ---30.24 /E 242 67.54 /E 540 26.15.02.00 Process Electrical, Conduit 600.00 LF 86.390 6,153 5,320 19.12 /LF 11,473 43.68 /LF 26,206 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 106.870 7,611 5,528 13,139.51 /LS 13,140 30,108.59 /LS 30,109 26.15 Process Electrical 1.00 LS 164.905 11,744 8,381 20,125.13 /LS 20,125 46,130.53 /LS 46,131 26.0 Electrical Work 1.00 LS 164.905 11,744 8,381 20,125.13 /LS 20,125 46,130.53 /LS 46,131 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.04.1094 Chem Storage Piping Allowance 40.10.04.01 Process Pipe, PVC, 1/2" to 1" Piping Allowance 1.00 ls --10,000 10,000.00 /ls 10,000 16,657.70 /ls 16,658 40.10.04.01 Process Pipe, PVC, 1/2" to 1"1.00 LF 10,000 10,000.00 /LF 10,000 16,657.70 /LF 16,658 40.10.04.1094 Chem Storage Piping Allowance 1.00 LS 10,000 10,000.00 /LS 10,000 16,657.70 /LS 16,658 40.00 Exposed Process Pipe 1.00 LF 10,000 10,000.00 /LF 10,000 16,657.70 /LF 16,658 40.0 Process Pipe 1.00 LF 10,000 10,000.00 /LF 10,000 16,657.70 /LF 16,658 40.9 Instrumentation & Controls 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 133 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.09 I&C, Pressure / Indicators & Transmitters PI - Pressure Indicator P04 - Stem Mounted 1.00 EA 0.500 36 325 ---360.61 /EA 361 796.93 /EA 797 PE - Diaphragm Seal 2.00 ea 3.000 214 850 ---531.83 /ea 1,064 1,184.56 /ea 2,369 40.90.01.09 I&C, Pressure / Indicators & Transmitters 1.00 EA 3.500 249 1,175 1,424.27 /EA 1,424 3,166.05 /EA 3,166 40.90.01.21 I&C, Pressure / Switches PS* - Pressure Switch P08 1.00 EA 2.500 178 500 ---678.05 /EA 678 1,517.32 /EA 1,517 40.90.01.21 I&C, Pressure / Switches 1.00 EA 2.500 178 500 678.05 /EA 678 1,517.32 /EA 1,517 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 2.00 ea 2.500 178 150 ---164.03 /ea 328 374.84 /ea 750 40.90.03.01 I&C, Panels & Stands 1.00 LS 2.500 178 150 328.05 /LS 328 749.67 /LS 750 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 2.00 ea 1.000 71 ---35.61 /ea 71 84.15 /ea 168 Pre-Operation Check 2.00 ea 0.500 36 ---17.81 /ea 36 42.07 /ea 84 Startup - Stand-By (Manhours)2.00 ea 0.200 14 ---7.12 /ea 14 16.83 /ea 34 Loop Check - Average 2.00 ea 1.000 71 ---35.61 /ea 71 84.13 /ea 168 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 2.700 192 192.29 /LS 192 454.34 /LS 454 40.90.08.03 I&C Tubing, Piping & Accessories Press Gauge / Press Sw Installation Materials - Stainless 2.00 ea 5.200 370 300 ---335.17 /ea 670 766.51 /ea 1,533 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 5.200 370 300 670.34 /LS 670 1,533.02 /LS 1,533 40.90.99.01 I&C, Other Receive & Store Instrument 2.00 ea 0.700 50 0 ---24.94 /ea 50 58.92 /ea 118 Identification Tag - SS 2.00 ea 0.500 36 30 ---32.81 /ea 66 74.97 /ea 150 40.90.99.01 I&C, Other 1.00 LS 1.200 85 30 115.48 /LS 115 267.77 /LS 268 40.90.01.001 Instrumentation & Controls 1.00 LS 17.600 1,253 2,155 3,408.48 /LS 3,408 7,688.17 /LS 7,688 40.90 Instrumentation & Controls 1.00 LS 17.600 1,253 2,155 3,408.48 /LS 3,408 7,688.17 /LS 7,688 40.9 Instrumentation & Controls 1.00 LS 17.600 1,253 2,155 3,408.48 /LS 3,408 7,688.17 /LS 7,688 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.56.0020 Sodium Hypochlorite Metering Pump, 51-P-530x 44.05.56.00 Chemical Metering Pumps Functional Testing, Chemical Metering Pumps, 0 - 5 GPH 2.00 ea 8.000 515 100 ---307.71 /ea 615 580.11 /ea 1,160 Grease, Oil, and Lube Chemical Metering Pumps, 0 - 5 GPH 2.00 ea 4.000 258 150 ---203.86 /ea 408 377.22 /ea 754 FURNISH Chemical Metering Pump, 0 - 5 GPH 2.00 EA ---23,345 11,672.50 /EA 23,345 19,443.71 /EA 38,887 Set Chemical Metering Pump, 0 - 5 GPH 2.00 ea 8.000 515 20 ---267.71 /ea 535 510.37 /ea 1,021 Pump stand 2.00 ea 8.000 515 600 ---557.71 /ea 1,115 1,015.92 /ea 2,032 44.05.56.00 Chemical Metering Pumps 2.00 EA 28.000 1,804 870 23,345 13,009.49 /EA 26,019 21,927.32 /EA 43,855 44.05.56.0020 Sodium Hypochlorite Metering Pump, 51-P-530x 2.00 EA 28.000 1,804 870 23,345 13,009.49 /EA 26,019 21,927.32 /EA 43,855 44.05 Furnish and Install Process Equipment 1.00 LS 28.000 1,804 870 23,345 26,018.97 /LS 26,019 43,854.63 /LS 43,855 44.0 Process Equipment - Municipal 1.00 LS 28.000 1,804 870 23,345 26,018.97 /LS 26,019 43,854.63 /LS 43,855 51.0 Chemical Storage 1.00 LS 213.323 14,970 11,594 55 33,345 59,964.35 /LS 59,964 115,134.93 /LS 115,135 53.0 UV Area Electrical Building 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.02.0012 Continuous Footing, 12" Thick 03.10.02.12 Cast-In-Place Concrete, Continuous Footings, 12" thick Fine grade, for slab on grade, by hand 568.68 sf 3.981 205 17 ---0.39 /sf 222 0.80 /sf 455 Fill, gravel subbase, under building slab on grade 21.06 cy 10.531 542 621 ---55.23 /cy 1,163 108.92 /cy 2,294 Concrete pumping, subcontract, all inclusive price 21.06 cy --316 --15.00 /cy 316 27.24 /cy 574 Forms in place, continuous footing, sides 316.84 sf 31.684 2,085 317 ---7.58 /sf 2,402 15.47 /sf 4,901 Forms in place, continuous footing, bulkheads 12.00 sf 1.800 118 12 ---10.87 /sf 130 22.26 /sf 267 Reinforcing in place, A615 Gr 60, priced per lbs.3,159.33 lb -1,580 1,264 --0.90 /lb 2,843 1.67 /lb 5,285 Concrete, ready mix, 4000 psi 21.06 CY -2,633 ---125.00 /CY 2,633 236.66 /CY 4,985 Add for concrete waste, 4000 psi 1.05 cy -132 ---125.01 /cy 132 236.67 /cy 249 Placing concrete, concrete pump 21.06 cy 15.797 813 ----38.59 /cy 813 79.60 /cy 1,676 Finishing footings, screed finish 568.68 sf 8.530 514 ----0.90 /sf 514 1.86 /sf 1,060 Curing, membrane spray 568.68 sf 1.137 59 23 ---0.14 /sf 81 0.29 /sf 164 03.10.02.12 Cast-In-Place Concrete, Continuous Footings, 12" thick 21.06 CY 73.460 4,335 5,334 1,580 534.09 /CY 11,249 1,040.25 /CY 21,910 03.10.02.0012 Continuous Footing, 12" Thick 21.06 CY 73.460 4,335 5,334 1,580 534.09 /CY 11,249 1,040.25 /CY 21,910 03.10.05.0006 Slab on Grade, 06" Thick 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick Fine grade, for slab on grade, by hand 32.00 sf 0.224 12 1 ---0.39 /sf 12 0.80 /sf 26 Fill, gravel subbase, under building slab on grade 1.19 cy 0.593 30 35 ---55.22 /cy 65 108.90 /cy 129 Concrete pumping, subcontract, all inclusive price 0.59 cy --9 --15.00 /cy 9 27.25 /cy 16 Slab on grade edge forms, up to 6"32.00 lf 1.696 112 8 ---3.75 /lf 120 7.69 /lf 246 Reinforcing in place, A615 Gr 60, priced per lbs.88.89 lb -44 36 --0.90 /lb 80 1.67 /lb 149 Concrete, ready mix, 4000 psi 0.59 CY -74 ---125.00 /CY 74 236.68 /CY 140 Add for concrete waste, 4000 psi 0.03 cy -4 ---125.00 /cy 4 236.33 /cy 7 Placing concrete, concrete pump 0.59 cy 0.445 23 ----38.58 /cy 23 79.58 /cy 47 Finishing floors, monolithic, broom finish 32.00 sf 0.960 58 1 ---1.83 /sf 58 3.77 /sf 120 Curing, membrane spray 32.00 sf 0.064 3 1 ---0.14 /sf 5 0.29 /sf 9 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick 0.59 CY 3.981 238 168 44 759.78 /CY 451 1,500.61 /CY 890 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 134 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.05.0006 Slab on Grade, 06" Thick 0.59 CY 3.981 238 168 44 759.78 /CY 451 1,500.61 /CY 890 03.10.05.0012 Slab on Grade, 12" Thick 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick Fine grade, for slab on grade, by hand 751.00 sf 5.257 270 23 ---0.39 /sf 293 0.80 /sf 601 Fill, gravel subbase, under building slab on grade 57.97 cy 28.985 1,491 1,710 ---55.23 /cy 3,201 108.92 /cy 6,314 Concrete pumping, subcontract, all inclusive price 27.82 cy --417 --15.00 /cy 417 27.24 /cy 758 Base slab edge forms, 12" to 24"160.00 sf 35.200 2,317 160 ---15.48 /sf 2,477 31.76 /sf 5,082 Reinforcing in place, A615 Gr 60, priced per lbs.4,172.22 lb -2,086 1,669 --0.90 /lb 3,755 1.67 /lb 6,980 Concrete, ready mix, 4000 psi 27.82 CY -3,477 ---125.00 /CY 3,477 236.66 /CY 6,583 Add for concrete waste, 4000 psi 1.39 cy -174 ---125.00 /cy 174 236.66 /cy 329 Placing concrete, concrete pump, for base slab 12" to 24"27.82 cy 16.689 859 ----30.87 /cy 859 63.68 /cy 1,771 Finishing floors, monolithic, trowel finish (machine)751.00 sf 15.020 905 15 ---1.23 /sf 920 2.52 /sf 1,895 Contraction Joint Option, Slabs, Sawcut 1/8" x 1/5"160.00 lf --480 --3.00 /lf 480 5.45 /lf 872 Contraction Joint Option, Slabs, Preformed Joint 160.00 lf -320 ---2.00 /lf 320 3.79 /lf 606 Curing, membrane spray 751.00 sf 1.502 77 30 ---0.14 /sf 107 0.29 /sf 216 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick 27.82 CY 102.653 5,919 7,995 2,566 592.47 /CY 16,480 1,150.63 /CY 32,005 03.10.05.0012 Slab on Grade, 12" Thick 27.82 CY 102.653 5,919 7,995 2,566 592.47 /CY 16,480 1,150.63 /CY 32,005 03.10.06.0008 Concrete Walls, 08" Thick 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick Concrete pumping, subcontract, all inclusive price 10.37 cy --156 --15.00 /cy 156 27.24 /cy 282 Forms in place, structural walls, to 8' high, hand set 840.00 sf 126.000 8,292 840 ---10.87 /sf 9,132 22.26 /sf 18,696 Forms in place, wall bulkheads 6.67 sf 2.000 132 8 ---20.99 /sf 140 43.09 /sf 287 Reinforcing in place, A615 Gr 60, priced per lbs.2,074.07 lb -1,037 830 --0.90 /lb 1,867 1.67 /lb 3,470 Concrete, ready mix, 4000 psi 10.37 CY -1,296 ---125.00 /CY 1,296 236.66 /CY 2,454 Add for concrete waste, 4000 psi 0.52 cy -65 ---125.00 /cy 65 236.65 /cy 123 Placing concrete, concrete pump, for structural wall to 12" thick 10.37 cy 8.815 454 ----43.73 /cy 454 90.21 /cy 935 Patch & plug tieholes 840.00 sf 12.600 648 17 ---0.79 /sf 665 1.63 /sf 1,369 Sack rub 840.00 sf 33.600 1,729 25 ---2.09 /sf 1,754 4.30 /sf 3,614 Curing, membrane spray 840.00 sf 1.680 86 34 ---0.14 /sf 120 0.29 /sf 242 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick 10.37 CY 184.695 11,341 3,322 985 1,508.99 /CY 15,648 3,034.94 /CY 31,472 03.10.06.0008 Concrete Walls, 08" Thick 10.37 CY 184.695 11,341 3,322 985 1,508.99 /CY 15,648 3,034.94 /CY 31,472 03.10.13.0012 Equipment Pad, 12" Thick 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick Concrete pumping, subcontract, all inclusive price 6.19 cy --93 --15.00 /cy 93 27.24 /cy 168 Equipment pad forms, large 175.00 sf 43.750 2,879 263 ---17.95 /sf 3,142 36.78 /sf 6,436 Reinforcing in place, A615 Gr 60, priced per lbs.927.78 lb -464 371 --0.90 /lb 835 1.67 /lb 1,552 Concrete, ready mix, 4000 psi 6.19 CY -773 ---125.00 /CY 773 236.66 /CY 1,464 Add for concrete waste, 4000 psi 0.31 cy -39 ---125.00 /cy 39 236.67 /cy 73 Placing concrete, concrete pump 6.19 cy 4.639 239 ----38.59 /cy 239 79.60 /cy 492 Finishing floors, monolithic, broom finish 167.00 sf 5.010 302 3 ---1.83 /sf 305 3.76 /sf 629 Patch & plug tieholes 175.00 sf 2.625 135 4 ---0.79 /sf 139 1.63 /sf 285 Sack rub 175.00 sf 7.000 360 5 ---2.09 /sf 365 4.30 /sf 753 Curing, water 167.00 sf 0.557 29 8 ---0.22 /sf 37 0.45 /sf 75 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick 6.19 CY 63.580 3,944 1,559 464 964.60 /CY 5,966 1,928.50 /CY 11,928 03.10.13.0012 Equipment Pad, 12" Thick 6.19 CY 63.580 3,944 1,559 464 964.60 /CY 5,966 1,928.50 /CY 11,928 03.10.15.0010 Concrete Stairs 03.10.15.00 Cast-In-Place Concrete, Stairs Structural concrete, in place, stair landing (3500 psi), cast on ground, includes forms(4 uses), reinforcing steel, concrete, placing and finishing 10.00 CY 192.000 12,335 4,000 -77 -1,641.20 /CY 16,412 3,318.22 /CY 33,182 03.10.15.00 Cast-In-Place Concrete, Stairs 10.00 CY 192.000 12,335 4,000 77 1,641.20 /CY 16,412 3,318.22 /CY 33,182 03.10.15.0010 Concrete Stairs 10.00 CY 192.000 12,335 4,000 77 1,641.20 /CY 16,412 3,318.22 /CY 33,182 03.10 Cast-In-Place Concrete Work 76.03 CY 620.369 38,112 22,378 5,639 77 870.84 /CY 66,205 1,728.20 /CY 131,387 03.0 Concrete Work 76.03 CY 620.369 38,112 22,378 5,639 77 870.84 /CY 66,205 1,728.20 /CY 131,387 04.0 Masonry 04.20 Concrete Unit Masonry 04.00.02.0010 CMU Walls 04.00.02.08 Masonry Concrete Masonry Units, 8" Scaffolding, rented, 2 stories 2,340.00 sf --1,942 --0.83 /sf 1,942 1.51 /sf 3,527 Grout door frames, single opening 2.00 ea --50 --25.00 /ea 50 45.40 /ea 91 Masonry reinforcing per square foot 2,340.00 sf --3,510 --1.50 /sf 3,510 2.72 /sf 6,373 Rubber control joint, 8" wide wall 36.00 lf --180 --5.00 /lf 180 9.08 /lf 327 Concrete block, decorative, split face, 8" x 16" x 8" thick 2,340.00 SF --22,230 --9.50 /SF 22,230 17.25 /SF 40,365 Coping, 12", aluminum 130.00 lf --2,600 --20.00 /lf 2,600 36.32 /lf 4,721 Waterproof sealer, masonry, 2 coats 2,340.00 sf --2,340 --1.00 /sf 2,340 1.82 /sf 4,249 Paint exterior masonry walls, latex 2,340.00 sf --2,340 --1.00 /sf 2,340 1.82 /sf 4,249 04.00.02.08 Masonry Concrete Masonry Units, 8"2,340.00 SF 35,192 15.04 /SF 35,192 27.31 /SF 63,901 04.00.02.0010 CMU Walls 2,340.00 SF 35,192 15.04 /SF 35,192 27.31 /SF 63,901 04.20 Concrete Unit Masonry 2,340.00 SF 35,192 15.04 /SF 35,192 27.31 /SF 63,901 04.0 Masonry 2,340.00 SF 35,192 15.04 /SF 35,192 27.31 /SF 63,901 05.0 Metals 05.00 Metals 05.10.01.0005 Structural Steel 05.10.01.00 Metals, Structural Steel Structural steel member, 100-ton project, 1 to 2 story building, W8x15, A992 steel, shop fabricated, incl shop primer, bolted connections 86.00 LF 8.026 593 1,849 -181 -30.50 /LF 2,623 59.43 /LF 5,111 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 135 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 05.10.01.00 Metals, Structural Steel 1.00 TN 8.026 593 1,849 181 2,622.81 /TN 2,623 5,110.90 /TN 5,111 05.10.01.0005 Structural Steel 1.00 TN 8.026 593 1,849 181 2,622.81 /TN 2,623 5,110.90 /TN 5,111 05.30.01.0010 Roof Decking 05.30.01.00 Metals, Metal Decking Metal roof decking, steel, open type B wide rib, galvanized, under 50 Sq, 1-1/2" D, 20 gauge 562.00 SF 4.653 358 1,517 -11 -3.36 /SF 1,886 6.47 /SF 3,634 05.30.01.00 Metals, Metal Decking 562.00 SF 4.653 358 1,517 11 3.36 /SF 1,886 6.47 /SF 3,634 05.30.01.0010 Roof Decking 562.00 SF 4.653 358 1,517 11 3.36 /SF 1,886 6.47 /SF 3,634 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/2" dia, shop fabricated 53.00 LF 12.380 952 5,300 -29 -118.51 /LF 6,281 227.55 /LF 12,060 05.50.04.10 Metals, Pipe and Tube Railings 53.00 LF 12.380 952 5,300 29 118.51 /LF 6,281 227.55 /LF 12,060 05.50.04.0010 Aluminum Handrail 53.00 LF 12.380 952 5,300 29 118.51 /LF 6,281 227.55 /LF 12,060 05.00 Metals 1.00 LS 25.059 1,903 8,666 221 10,789.94 /LS 10,790 20,805.32 /LS 20,805 05.0 Metals 1.00 LS 25.059 1,903 8,666 221 10,789.94 /LS 10,790 20,805.32 /LS 20,805 07.0 Thermal and Moisture Protection 07.50 Membrane Roofing 07.10.01.0010 TPO Roofing 07.10.01.10 Thermal & Moisture Protection, Waterproofing Elastomeric sheet waterproofing, polyvinyl chloride sheets, plain, 20 mils thick 562.00 SF 15.775 1,021 112 ---2.02 /SF 1,134 4.13 /SF 2,319 Roof Deck Insulation, install polystyrene insulation, 4" thick, R20, 15 PSI compressive strength 562.00 sf 3.456 224 1,203 ---2.54 /sf 1,426 4.87 /sf 2,739 Aluminum downspouts, enameled, 3" x 4", .024" thick 40.00 lf 2.286 173 97 ---6.75 /lf 270 13.50 /lf 540 Sidewalks, driveways, and patios, splash block, precast concrete, standard size 2.00 ea 0.107 6 24 ---14.89 /ea 30 28.66 /ea 57 07.10.01.10 Thermal & Moisture Protection, Waterproofing 562.00 SF 21.624 1,424 1,436 5.09 /SF 2,860 10.06 /SF 5,656 07.10.01.0010 TPO Roofing 562.00 SF 21.624 1,424 1,436 5.09 /SF 2,860 10.06 /SF 5,656 07.50 Membrane Roofing 1.00 LS 21.624 1,424 1,436 2,859.73 /LS 2,860 5,655.53 /LS 5,656 07.0 Thermal and Moisture Protection 1.00 LS 21.624 1,424 1,436 2,859.73 /LS 2,860 5,655.53 /LS 5,656 23.0 HVAC 23.00 HVAC 23.00.02.0000 HVAC Allowance 23.00.02.00 Mechanical, HVAC HVAC Allowance 562.00 SF 16,860 --30.00 /SF 16,860 49.97 /SF 28,085 Roof Mounted Air Handling Unit, 53-RTU-0x 2.00 EA -15,380 7,690.00 /EA 15,380 12,809.78 /EA 25,620 23.00.02.00 Mechanical, HVAC 1.00 LS 16,860 15,380 32,240.00 /LS 32,240 53,704.44 /LS 53,704 23.00.02.0000 HVAC Allowance 1.00 LS 16,860 15,380 32,240.00 /LS 32,240 53,704.44 /LS 53,704 23.00 HVAC 1.00 LS 16,860 15,380 32,240.00 /LS 32,240 53,704.44 /LS 53,704 23.0 HVAC 562.00 SF 16,860 15,380 57.37 /SF 32,240 95.56 /SF 53,704 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0003 Site Electrical, Manholes/Handholes 26.10.04.00 Site Electrical, Manholes/Handholes Elctrc undrgr ducts and manhls,man holes,precast w/iron racks&pulling irons,ci frame and cover,6'10'7',excluds excavtn,backfll and cast place concrete 2.00 EA 62.222 3,529 7,350 -492 -5,685.57 /EA 11,371 12,829.85 /EA 25,660 26.10.04.00 Site Electrical, Manholes/Handholes 2.00 EA 62.222 3,529 7,350 492 5,685.57 /EA 11,371 12,829.85 /EA 25,660 26.10.01.0003 Site Electrical, Manholes/Handholes 2.00 EA 62.222 3,529 7,350 492 5,685.57 /EA 11,371 12,829.85 /EA 25,660 26.10.01.0011 Miscellaneous Grounding 26.10.05.00 Site Electrical, Grounding Miscellaneous Grounding 2.00 ea 38.800 2,763 1,142 ---1,952.65 /ea 3,905 4,516.88 /ea 9,034 26.10.05.00 Site Electrical, Grounding 1.00 LS 38.800 2,763 1,142 3,905.30 /LS 3,905 9,033.75 /LS 9,034 26.10.01.0011 Miscellaneous Grounding 1.00 LS 38.800 2,763 1,142 3,905.30 /LS 3,905 9,033.75 /LS 9,034 26.10 Site Electrical 1.00 LS 101.022 6,292 8,492 492 15,276.43 /LS 15,276 34,693.44 /LS 34,693 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 255.00 LF 1.785 127 25 ---0.60 /LF 152 1.40 /LF 356 THHN-THWN Copper Stranded 1/C # 10 240.00 LF 2.400 171 46 ---0.90 /LF 217 2.10 /LF 504 THHN-THWN Copper Stranded 1/C # 10 85.00 LF 0.850 61 13 ---0.86 /LF 73 2.02 /LF 171 THHN-THWN Copper Stranded 1/C # 8 180.00 LF 1.800 128 45 ---0.96 /LF 173 2.23 /LF 401 THHN-THWN Copper Stranded 1/C # 6 200.00 LF 2.400 171 77 ---1.24 /LF 248 2.86 /LF 572 THHN-THWN Copper Stranded 1/C # 2 560.00 LF 10.080 718 494 ---2.16 /LF 1,212 4.96 /LF 2,780 THHN-THWN Copper Stranded 1/C # 1/0 180.00 LF 3.960 282 244 ---2.93 /LF 526 6.68 /LF 1,202 THHN-THWN Copper Stranded 1/C # 350 260.00 LF 10.400 741 1,163 ---7.32 /LF 1,904 16.54 /LF 4,301 Copper EPR 133 % Insulated 15 KV # 4 Copper 60.00 LF 60.000 4,273 210 ---74.72 /LF 4,483 175.95 /LF 10,557 Stakon Lug #12 - #10 16.00 E 1.600 114 4 ---7.37 /E 118 17.38 /E 278 Compression Lug - # 8 6.00 E 0.900 64 14 ---12.98 /E 78 30.29 /E 182 Compression Lug - # 6 6.00 E 0.900 64 13 ---12.87 /E 77 30.05 /E 180 Compression Lug - # 4 6.00 E 1.200 85 18 ---17.21 /E 103 40.17 /E 241 Compression Lug - # 2 20.00 E 5.000 356 113 ---23.48 /E 470 54.50 /E 1,090 Compression Lug - 1/0 8.00 E 2.800 199 51 ---31.28 /E 250 72.82 /E 583 Motor Hook-up, single phase, 5 hp 1.00 E 2.000 142 47 ---189.19 /E 189 439.09 /E 439 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 136 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable Motor Hook-up, single phase, 30 hp 1.00 E 3.500 249 65 ---314.72 /E 315 732.51 /E 733 Motor Hook-up, 3 phase, 15 hp 1.00 E 2.000 142 57 ---199.19 /E 199 461.02 /E 461 Motor Hook-up, 3 phase, 50 hp 3.00 E 11.700 833 347 ---393.40 /E 1,180 909.93 /E 2,730 Motor Hook-up, 3 phase, 75 hp 1.00 E 4.800 342 116 ---457.50 /E 458 1,061.35 /E 1,061 Motor Testing & Commissioning: 1-5HP / 208V / #12 - #10 1.00 E 0.650 46 ---46.29 /E 46 109.35 /E 109 Motor Testing & Commissioning: 30HP / 208V / #2 1.00 E 1.200 85 ---85.46 /E 85 201.94 /E 202 Motor Testing & Commissioning: 15HP / 480V / #10 1.00 E 0.750 53 ----53.41 /E 53 126.19 /E 126 Motor Testing & Commissioning: 50HP / 480V / #4 3.00 E 3.300 235 ----78.34 /E 235 185.10 /E 555 Motor Testing & Commissioning: 75 HP / 480v / #1 1.00 E 2.300 164 ----163.80 /E 164 387.02 /E 387 600V Megger Testing 27.00 E 6.750 481 ----17.81 /E 481 42.07 /E 1,136 Wire Markers 54.00 E 0.540 38 3 ---0.76 /E 41 1.79 /E 97 15 KV Indoor Termination Kit - 1/C # 4 6.00 E 12.000 855 300 ---192.44 /E 1,155 446.21 /E 2,677 Switch Cable Lugs 12.00 E 12.000 855 1,200 ---171.22 /E 2,055 387.60 /E 4,651 Switch Hi-Pot Testing 12.00 E 48.000 3,419 ---284.88 /E 3,419 673.10 /E 8,077 26.15.01.00 Process Electrical, Wire/Cable 2,020.00 LF 217.565 15,495 4,664 9.98 /LF 20,159 23.19 /LF 46,841 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"50.00 LF 4.400 313 78 ---7.83 /LF 391 18.23 /LF 912 GRC Conduit @ Level 2 1-1/4"150.00 LF 16.050 1,143 475 ---10.78 /LF 1,618 24.94 /LF 3,742 GRC Conduit @ Level 2 2"20.00 LF 3.000 214 89 ---15.13 /LF 302 34.98 /LF 700 GRC Elbow 3/4"3.00 E 0.750 53 30 ---27.74 /E 83 63.85 /E 192 GRC Elbow 1-1/4"9.00 E 3.150 224 164 ---43.10 /E 388 98.76 /E 889 GRC Elbow 2"3.00 E 1.320 94 98 ---63.87 /E 192 145.39 /E 436 GRC Couplng 3/4"3.00 E 0.150 11 7 ---6.05 /E 18 13.87 /E 42 GRC Couplng 1-1/4"9.00 E 0.630 45 41 ---9.59 /E 86 21.87 /E 197 GRC Couplng 2"3.00 E 0.270 19 23 ---14.09 /E 42 31.99 /E 96 Rigid Conduit Hub 3/4"4.00 E 1.240 88 52 ---35.01 /E 140 80.52 /E 322 Rigid Conduit Hub 1-1/4"6.00 E 2.700 192 118 ---51.76 /E 311 118.95 /E 714 Rigid Conduit Hub 2"2.00 E 1.040 74 46 ---59.93 /E 120 137.73 /E 275 Malleable LB Condulet - 3/4"1.00 E 0.300 21 12 ---33.85 /E 34 77.84 /E 78 Malleable LB Condulet - 1-1/4"3.00 E 1.200 85 87 ---57.55 /E 173 131.05 /E 393 Malleable LB Condulet - 2"1.00 E 0.550 39 63 ---102.29 /E 102 230.97 /E 231 Unistrut Straps 3/4"7.00 E 0.210 15 13 ---3.98 /E 28 9.10 /E 64 Unistrut Straps 1-1/4"21.00 E 0.840 60 50 ---5.21 /E 109 11.91 /E 250 Unistrut Straps 2"3.00 E 0.120 9 9 ---5.91 /E 18 13.46 /E 40 Unistrut Conduit Hanger Allowance 3/4"7.00 E 0.280 20 7 ---3.85 /E 27 8.92 /E 62 Unistrut Conduit Hanger Allowance 1-1/4"21.00 E 1.260 90 26 ---5.52 /E 116 12.84 /E 270 Unistrut Conduit Hanger Allowance 2"3.00 E 0.180 13 5 ---5.77 /E 17 13.39 /E 40 PVC Coated GRC @ Level 2 3/4"75.00 LF 7.849 559 384 ---12.58 /LF 943 28.85 /LF 2,164 PVC Coated GRC @ Level 2 1"75.00 LF 8.970 639 498 ---15.15 /LF 1,136 34.68 /LF 2,601 PVC Coated 90 Ell 3/4"3.00 E 0.900 64 57 ---40.31 /E 121 92.03 /E 276 PVC Coated 90 Ell 1"3.00 E 1.050 75 65 ---46.65 /E 140 106.55 /E 320 PVC Coated Coupling 3/4"11.00 E 0.660 47 60 ---9.73 /E 107 22.07 /E 243 PVC Coated Coupling 1"11.00 E 0.770 55 78 ---12.07 /E 133 27.32 /E 301 PVC Coated Conduit Hub 3/4"2.00 E 0.800 57 80 ---68.35 /E 137 154.75 /E 309 PVC Coated Conduit Hub 1"2.00 E 0.900 64 100 ---81.88 /E 164 185.02 /E 370 PVC Coated Unistrut Straps 3/4"10.00 E 0.500 36 74 ---11.00 /E 110 24.73 /E 247 PVC Coated Unistrut Straps 1"10.00 E 0.500 36 82 ---11.74 /E 117 26.34 /E 263 PVC Coated Unistrut Conduit Hanger Allowance 3/4"10.00 E 0.600 43 30 ---7.26 /E 73 16.66 /E 167 PVC Coated Unistrut Conduit Hanger Allowance 1"10.00 E 0.600 43 31 ---7.37 /E 74 16.89 /E 169 EF Sealtite Flex 3/4"2.00 lf 0.060 4 5 ---4.61 /lf 9 10.47 /lf 21 EF Sealtite Flex 1"1.00 lf 0.030 2 4 ---5.87 /lf 6 13.22 /lf 13 EF Sealtite Flex 1-1/4"3.00 lf 0.120 9 15 ---7.95 /lf 24 17.92 /lf 54 EF Sealtite Flex 2"1.00 lf 0.060 4 7 ---11.67 /lf 12 26.31 /lf 26 UA Sealtite Flex 2-1/2"10.00 lf 0.700 50 127 ---17.64 /lf 176 39.52 /lf 395 UA Sealtite Flex 3"24.00 lf 2.160 154 420 ---23.91 /lf 574 53.53 /lf 1,285 LT Flex Connector Straight 3/4"2.00 E 0.180 13 10 ---11.45 /E 23 26.21 /E 52 LT Flex Connector Straight 1-1/4"6.00 E 0.720 51 76 ---21.25 /E 128 48.05 /E 288 LT Flex Connector Straight 2"2.00 E 0.300 21 66 ---43.61 /E 87 97.47 /E 195 LT Flex Connector w/ Insul Throat Straight 2-1/2"2.00 E 0.360 26 411 ---218.47 /E 437 481.33 /E 963 LT Flex Connector w/ Insul Throat Straight 3"6.00 E 1.320 94 1,377 ---245.23 /E 1,471 540.51 /E 3,243 LT Flex Connector w/ Insul Throat 90 Deg 2-1/2"2.00 E 0.440 31 552 ---291.77 /E 584 642.60 /E 1,285 LT Flex Connector w/ Insul Throat 90 Deg 3"6.00 E 1.500 107 1,957 ---343.94 /E 2,064 757.36 /E 4,544 PVC Coated LT Connector Straight 3/4"2.00 E 0.200 14 46 ---30.24 /E 60 67.52 /E 135 PVC Coated LT Connector Straight 1"2.00 E 0.240 17 39 ---27.84 /E 56 62.51 /E 125 26.15.02.00 Process Electrical, Conduit 370.00 LF 72.129 5,137 8,143 35.89 /LF 13,280 81.07 /LF 29,997 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 2,390.00 LF 289.694 20,632 12,807 13.99 /LF 33,439 32.15 /LF 76,838 26.15 Process Electrical 1.00 LS 289.694 20,632 12,807 33,439.15 /LS 33,439 76,838.15 /LS 76,838 26.20 Facility Electrical 26.20.01.0011 Facility Electrical, Grounding 26.20.09.00 Facility Electrical, Grounding Miscellaneous Grounding 648.00 sf 38.880 2,769 1,539 ---6.65 /sf 4,308 15.31 /sf 9,918 26.20.09.00 Facility Electrical, Grounding 1.00 LS 38.880 2,769 1,539 4,307.99 /LS 4,308 9,917.94 /LS 9,918 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 38.880 2,769 1,539 4,307.99 /LS 4,308 9,917.94 /LS 9,918 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 600.00 LF 6.000 427 114 ---0.90 /LF 541 2.10 /LF 1,260 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 137 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable 600.00 LF 6.000 427 114 0.90 /LF 541 2.10 /LF 1,260 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"2.00 E 0.600 43 35 ---38.66 /E 77 88.41 /E 177 GRC Conduit @ Level 2 3/4"200.00 LF 17.600 1,253 312 ---7.83 /LF 1,566 18.23 /LF 3,646 Rigid Conduit Hub 3/4"24.00 E 7.440 530 310 ---35.01 /E 840 80.52 /E 1,932 Malleable LB Condulet - 3/4"9.00 E 2.700 192 112 ---33.85 /E 305 77.86 /E 701 Malleable T Condulet - 3/4"8.00 E 2.800 199 123 ---40.32 /E 323 92.65 /E 741 Unistrut Straps 3/4"36.00 E 1.080 77 66 ---3.98 /E 143 9.10 /E 328 Unistrut Conduit Hanger Allowance 3/4"36.00 E 1.440 103 36 ---3.85 /E 139 8.92 /E 321 Cast / Alum Plate 1 Gang Switch 2.00 E 0.120 9 2 ---5.04 /E 10 11.77 /E 24 26.15.02.00 Process Electrical, Conduit 200.00 LF 33.780 2,406 996 17.01 /LF 3,402 39.35 /LF 7,870 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 2.00 E 0.300 21 8 ---14.72 /E 29 34.09 /E 68 Light Fixture TYPE 2 Linear LED NEMA 4X Gasketed 4' Length 8.00 EA 4.800 342 2,680 ---377.73 /EA 3,022 835.71 /EA 6,686 Fixture Rod Hanger & Hardware Set 8.00 E 0.800 57 120 ---22.12 /E 177 49.73 /E 398 Fixture Whip ( Factory Install )8.00 E -40 ---5.00 /E 40 10.97 /E 88 Exit Light - Universal Mount 120V 2.00 EA 1.000 71 390 ---230.61 /EA 461 511.84 /EA 1,024 26.20.03.00 Facility Electrical, Lighting 10.00 EA 6.900 491 3,238 372.95 /EA 3,729 826.31 /EA 8,263 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 46.680 3,325 4,349 7,673.05 /LS 7,673 17,392.58 /LS 17,393 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 660.00 LF 4.620 329 82 ---0.62 /LF 411 1.45 /LF 956 FS2 - 1 Gang Box 3/4"6.00 E 1.800 128 104 ---38.66 /E 232 88.40 /E 530 Cast / Alum Plate 1 Gang Duplex Receptacle 4.00 E 0.200 14 3 ---4.32 /E 17 10.09 /E 40 26.15.01.00 Process Electrical, Wire/Cable 660.00 LF 6.620 471 188 1.00 /LF 660 2.31 /LF 1,527 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 1 3/4"220.00 LF 15.400 1,097 343 ---6.55 /LF 1,440 15.20 /LF 3,344 Rigid Conduit Hub 3/4"18.00 E 5.580 397 233 ---35.00 /E 630 80.52 /E 1,449 Malleable LB Condulet - 3/4"6.00 E 1.800 128 75 ---33.85 /E 203 77.85 /E 467 Unistrut Straps 3/4"48.00 E 1.440 103 89 ---3.98 /E 191 9.10 /E 437 Unistrut Conduit Hanger Allowance 3/4"36.00 E 1.440 103 36 ---3.85 /E 139 8.92 /E 321 1 Gang WP Plate for Duplex Receptacle @ FS Box 2.00 E 0.120 9 25 ---16.56 /E 33 37.05 /E 74 26.15.02.00 Process Electrical, Conduit 220.00 LF 25.780 1,836 800 11.98 /LF 2,636 27.70 /LF 6,093 26.20.04.00 Facility Electrical, Receptacles Standard Grade Receptacle Duplex Ivory 20A 125V 4.00 EA 0.800 57 9 ---16.45 /EA 66 38.48 /EA 154 GFI Receptacle Duplex Ivory 20A 125V 2.00 EA 0.600 43 23 ---32.63 /EA 65 75.18 /EA 150 26.20.04.00 Facility Electrical, Receptacles 6.00 EA 1.400 100 31 21.84 /EA 131 50.72 /EA 304 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 33.800 2,407 1,020 3,427.02 /LS 3,427 7,924.40 /LS 7,924 26.27.28.0001 Communication & Security 28.35.01.01 Communication & Security Communication & Security 648.00 SF -6,885 --10.63 /SF 6,885 19.82 /SF 12,846 28.35.01.01 Communication & Security 648.00 SF 6,885 10.63 /SF 6,885 19.82 /SF 12,846 26.27.28.0001 Communication & Security 648.00 SF 6,885 10.63 /SF 6,885 19.82 /SF 12,846 26.20 Facility Electrical 1.00 LS 119.360 8,501 6,907 6,885 22,293.00 /LS 22,293 48,080.62 /LS 48,081 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.04.00 Electrical Equipment, Panels - General Panelboards, 3 phase 4 wire, main circuit breaker, 120/208 V, 225 amp, 42 circuits, NQOD, incl 20 A 1 pole plug-in breakers 1.00 EA 28.571 2,064 3,576 ---5,639.73 /EA 5,640 12,719.33 /EA 12,719 26.25.04.00 Electrical Equipment, Panels - General 1.00 EA 28.571 2,064 3,576 5,639.73 /EA 5,640 12,719.33 /EA 12,719 26.25.04.03 Electrical Equipment, Panels - Power 600 V Switchboard 53-SWBD-01/02 2.00 EA 0.020 1 ---0.71 /EA 1 1.68 /EA 3 Switchboard instruments, ground fault protection, ground return path 2.00 ea 5.926 428 13,050 ---6,739.07 /ea 13,478 14,816.89 /ea 29,634 Voltage monitor systems, AC voltage remote, with internal modem 2.00 ea -10,350 ---5,175.00 /ea 10,350 11,350.17 /ea 22,700 Switchboards, circuit breaker, mold case, 3 pole, 4 wire, 1200 amp 3.00 ea 70.588 5,100 41,400 ---15,499.95 /ea 46,500 34,283.73 /ea 102,851 Switchboards, 3 current transformer, 1200 amp, factory installed 2.00 ea 5.926 428 9,600 ---5,014.07 /ea 10,028 11,033.50 /ea 22,067 Switchboards, distribution section, 480 V, 1200 amp, excl breakers 2.00 ea 44.444 3,211 6,000 ---4,605.51 /ea 9,211 10,373.26 /ea 20,747 Circuit breakers, 3 pole, 600 V, 15 to 60 amp, FA frame, for feeder section 2.00 ea 3.019 218 1,320 ---769.06 /ea 1,538 1,705.23 /ea 3,410 Circuit breaker, 3 pole, 600 V, 100 amp, FA frame, for feeder section 3.00 ea 6.000 433 2,445 ---959.50 /ea 2,878 2,128.93 /ea 6,387 Circuit breaker, 3 pole, 480 V, 70 to 225 amp, KA frame, for feeder section 4.00 ea 10.000 722 6,100 ---1,705.62 /ea 6,822 3,771.50 /ea 15,086 Circuit breaker, 3 pole, 480 V, 125 to 400 amp, LA frame, for feeder section 2.00 ea 6.957 503 8,300 ---4,401.30 /ea 8,803 9,695.83 /ea 19,392 Circuit breaker, 3 pole, 600 V, 450 to 600 amp, MA frame, for feeder section 2.00 ea 10.000 722 12,350 ---6,536.24 /ea 13,072 14,396.98 /ea 28,794 Circuit breaker, 3 pole, 600 V, 1000 amp, MAL frame, for feeder section 1.00 ea 8.000 578 8,300 ---8,877.98 /ea 8,878 19,569.79 /ea 19,570 26.25.04.03 Electrical Equipment, Panels - Power 600 V 2.00 EA 170.880 12,346 119,215 65,780.35 /EA 131,561 145,320.39 /EA 290,641 26.25.06.00 Electrical Equipment, Transformers - General Transformer, dry-type, nonventilated, 3 phase 480 V primary 120/208 V secondary, 45 kVA 1.00 EA 22.857 1,651 5,950 ---7,601.38 /EA 7,601 16,951.78 /EA 16,952 26.25.06.00 Electrical Equipment, Transformers - General 1.00 EA 22.857 1,651 5,950 7,601.38 /EA 7,601 16,951.78 /EA 16,952 26.25.09.99 Electrical Equipment, Safety Switches - General Automatic transfer switches, enclosed, 3 pole, 480 volt, 225 amp 1.00 EA 8.000 578 3,775 ---4,352.98 /EA 4,353 9,645.21 /EA 9,645 26.25.09.99 Electrical Equipment, Safety Switches - General 1.00 EA 8.000 578 3,775 4,352.98 /EA 4,353 9,645.21 /EA 9,645 26.25.01.0001 Electrical Equipment 1.00 LS 230.308 16,639 132,516 149,154.80 /LS 149,155 329,957.10 /LS 329,957 26.25.01.1000 Electrical Equipment, Transformers 1000kVA 26.25.06.00 Electrical Equipment, Transformers - General Switch, 13.8 kV, 600 amp w/CLF fuses, NEMA 3R 2.00 E 24,000 ---12,000.00 /E 24,000 26,319.24 /E 52,638 Transformer Mounting Hardware, 1000 KVA 2.00 E 2.000 142 1,000 ---571.22 /E 1,142 1,264.91 /E 2,530 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 138 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.25.06.00 Electrical Equipment, Transformers - General Transformer, liquid-filled, 5 kV or 15 kV primary, 277/480 V secondary, 3 phase, 1000 kVA, pad mounted 2.00 EA 153.846 11,119 107,100 -747 -59,483.00 /EA 118,966 131,496.89 /EA 262,994 26.25.06.00 Electrical Equipment, Transformers - General 2.00 EA 155.846 11,261 132,100 747 72,054.22 /EA 144,108 159,081.04 /EA 318,162 26.25.01.1000 Electrical Equipment, Transformers 1000kVA 2.00 EA 155.846 11,261 132,100 747 72,054.22 /EA 144,108 159,081.04 /EA 318,162 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 175.000 12,463 ----12,463.33 /LS 12,463 29,447.96 /LS 29,448 26.00.02.00 Electrical, Testing 1.00 LS 175.000 12,463 12,463.33 /LS 12,463 29,447.96 /LS 29,448 26.25.99.0001 Electrical, Testing 1.00 LS 175.000 12,463 12,463.33 /LS 12,463 29,447.96 /LS 29,448 26.25 Electrical Equipment 1.00 LS 561.155 40,364 264,616 747 305,726.57 /LS 305,727 677,567.14 /LS 677,567 26.0 Electrical Work 1.00 LS 1,071.231 75,788 292,822 6,885 1,239 376,735.15 /LS 376,735 837,179.35 /LS 837,179 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.04.01 I&C, PLC Cabinets, Local Control Panels PLC Cabinet, 53-PLC-01 1.00 EA 24.000 1,709 40,000 ---41,709.26 /EA 41,709 91,769.37 /EA 91,769 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 1.00 EA 24.000 1,709 40,000 41,709.26 /EA 41,709 91,769.37 /EA 91,769 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Severe 1.00 ea 8.000 570 ---569.75 /ea 570 1,346.21 /ea 1,346 Pre-Operation Check 1.00 ea 0.250 18 ---17.80 /ea 18 42.04 /ea 42 Startup - Stand-By (Manhours)1.00 ea 0.100 7 ---7.12 /ea 7 16.83 /ea 17 Loop Check - Average 1.00 ea 0.500 36 ---35.61 /ea 36 84.13 /ea 84 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 8.850 630 630.28 /LS 630 1,489.21 /LS 1,489 40.90.07.01 I&C, PLC / SCADA Software Development PLC / SCADA Software Development 166.00 pts 1,328.000 94,579 ---569.75 /pts 94,579 1,346.19 /pts 223,468 40.90.07.01 I&C, PLC / SCADA Software Development 1.00 LS 1,328.000 94,579 94,578.83 /LS 94,579 223,468.03 /LS 223,468 40.90.99.01 I&C, Other Receive & Store Instrument 1.00 ea 0.350 25 0 ---24.94 /ea 25 58.93 /ea 59 Identification Tag - SS 1.00 ea 0.250 18 15 ---32.80 /ea 33 74.97 /ea 75 40.90.99.01 I&C, Other 1.00 LS 0.600 43 15 57.74 /LS 58 133.90 /LS 134 40.90.01.001 Instrumentation & Controls 1.00 LS 1,361.450 96,961 40,015 136,976.11 /LS 136,976 316,860.51 /LS 316,861 40.90 Instrumentation & Controls 1.00 LS 1,361.450 96,961 40,015 136,976.11 /LS 136,976 316,860.51 /LS 316,861 40.9 Instrumentation & Controls 1.00 LS 1,361.450 96,961 40,015 136,976.11 /LS 136,976 316,860.51 /LS 316,861 53.0 UV Area Electrical Building 1.00 LS 3,099.733 214,188 365,318 64,576 1,537 15,380 660,998.57 /LS 660,999 1,429,492.69 /LS 1,429,493 54.0 UV Disinfection 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0008 Slab on Grade, 08" Thick 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick Fine grade, for slab on grade, by hand 31.00 sf 0.217 11 1 ---0.39 /sf 12 0.80 /sf 25 Fill, gravel subbase, under building slab on grade 0.57 cy 0.287 15 16 ---53.73 /cy 31 106.06 /cy 61 Concrete pumping, subcontract, all inclusive price 0.77 cy --11 --15.00 /cy 11 27.24 /cy 21 Slab on grade edge forms, 7" to 12"21.33 sf 3.840 253 21 ---12.85 /sf 274 26.33 /sf 562 Reinforcing in place, A615 Gr 60, priced per lbs.76.54 lb -38 31 --0.90 /lb 69 1.67 /lb 128 Concrete, ready mix, 4000 psi 0.77 CY -96 ---125.00 /CY 96 236.68 /CY 181 Add for concrete waste, 4000 psi 0.04 cy -5 ---125.00 /cy 5 236.58 /cy 9 Placing concrete, concrete pump 0.77 cy 0.574 30 ----38.59 /cy 30 79.58 /cy 61 Finishing floors, monolithic, broom finish 31.00 sf 0.930 56 1 ---1.83 /sf 57 3.77 /sf 117 Curing, membrane spray 31.00 sf 0.062 3 1 ---0.14 /sf 4 0.29 /sf 9 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick 0.77 CY 5.910 367 179 42 769.03 /CY 588 1,533.11 /CY 1,173 03.10.05.0008 Slab on Grade, 08" Thick 0.77 CY 5.910 367 179 42 769.03 /CY 588 1,533.11 /CY 1,173 03.10.05.0030 Slab on Grade, 30" Thick 03.10.05.30 Cast-In-Place Concrete, Slabs on Grade, 30" thick Fine grade, for slab on grade, by hand 4,423.00 sf 30.961 1,593 133 ---0.39 /sf 1,726 0.80 /sf 3,537 Fill, gravel subbase, under building slab on grade 79.26 cy 39.630 2,039 2,219 ---53.72 /cy 4,258 106.08 /cy 8,407 Concrete pumping, subcontract, all inclusive price 404.24 cy --6,064 --15.00 /cy 6,064 27.24 /cy 11,010 Base slab edge forms, 24" to 36"677.50 sf 169.375 11,147 847 ---17.70 /sf 11,994 36.31 /sf 24,597 Base slab sump forms 32.00 sf 8.000 527 40 ---17.70 /sf 567 36.31 /sf 1,162 Reinforcing in place, A615 Gr 60, priced per lbs.60,636.11 lb -30,318 24,254 --0.90 /lb 54,573 1.67 /lb 101,441 Concrete, ready mix, 4000 psi 404.24 CY -50,530 ---125.00 /CY 50,530 236.66 /CY 95,667 Add for concrete waste, 4000 psi 20.21 cy -2,527 ---125.00 /cy 2,527 236.66 /cy 4,783 Placing concrete, concrete pump, for base slab 12" to 24"7.94 cy 4.766 245 ----30.87 /cy 245 63.68 /cy 506 Placing concrete, concrete pump, for base slab 24" to 36"396.30 cy 198.148 10,195 ----25.73 /cy 10,195 53.06 /cy 21,029 Finishing floors, monolithic, trowel finish (machine)4,280.00 sf 85.600 5,156 86 ---1.23 /sf 5,241 2.52 /sf 10,797 Curing, membrane spray 4,280.00 sf 8.560 440 171 ---0.14 /sf 612 0.29 /sf 1,233 03.10.05.30 Cast-In-Place Concrete, Slabs on Grade, 30" thick 404.24 CY 545.040 31,341 86,870 30,318 367.43 /CY 148,529 702.97 /CY 284,169 03.10.05.0030 Slab on Grade, 30" Thick 404.24 CY 545.040 31,341 86,870 30,318 367.43 /CY 148,529 702.97 /CY 284,169 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 15.77 cy --237 --15.00 /cy 237 27.24 /cy 430 Forms in place, structural walls, to 8' high, hand set 851.50 sf 127.725 8,406 852 ---10.87 /sf 9,257 22.26 /sf 18,952 Forms in place, wall bulkheads 13.00 sf 3.900 257 16 ---20.99 /sf 273 43.09 /sf 560 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 139 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Reinforcing in place, A615 Gr 60, priced per lbs.3,153.70 lb -1,577 1,261 --0.90 /lb 2,838 1.67 /lb 5,276 Concrete, ready mix, 4000 psi 15.77 CY -1,971 ---125.00 /CY 1,971 236.66 /CY 3,732 Add for concrete waste, 4000 psi 0.79 cy -99 ---125.00 /cy 99 236.66 /cy 186 Placing concrete, concrete pump, for structural wall to 12" thick 15.77 cy 13.404 690 ----43.73 /cy 690 90.21 /cy 1,422 Patch & plug tieholes 851.50 sf 12.773 657 17 ---0.79 /sf 674 1.63 /sf 1,388 Sack rub 851.50 sf 34.060 1,752 26 ---2.09 /sf 1,778 4.30 /sf 3,663 Curing, membrane spray 851.50 sf 1.703 88 34 ---0.14 /sf 122 0.29 /sf 245 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 15.77 CY 193.564 11,849 4,591 1,498 1,137.56 /CY 17,938 2,273.72 /CY 35,854 03.10.06.0012 Concrete Walls, 12" Thick 15.77 CY 193.564 11,849 4,591 1,498 1,137.56 /CY 17,938 2,273.72 /CY 35,854 03.10.06.0021 Concrete Walls, 21" Thick 03.10.06.21 Cast-In-Place Concrete, Straight Walls, 21" thick Concrete pumping, subcontract, all inclusive price 23.14 cy --347 --15.00 /cy 347 27.24 /cy 630 Forms in place, structural walls, to 8' high, hand set 714.00 sf 107.100 7,049 714 ---10.87 /sf 7,763 22.26 /sf 15,891 Forms in place, wall bulkheads 18.38 sf 5.513 363 23 ---20.99 /sf 386 43.09 /sf 792 Reinforcing in place, A615 Gr 60, priced per lbs.4,627.78 lb -2,314 1,851 --0.90 /lb 4,165 1.67 /lb 7,742 Concrete, ready mix, 4000 psi 23.14 CY -2,892 ---125.00 /CY 2,892 236.66 /CY 5,476 Add for concrete waste, 4000 psi 1.16 cy -145 ---125.00 /cy 145 236.66 /cy 274 Placing concrete, concrete pump, for structural wall >12" - 24" thick 23.14 cy 17.354 893 ----38.59 /cy 893 79.60 /cy 1,842 Patch & plug tieholes 714.00 sf 10.710 551 14 ---0.79 /sf 565 1.63 /sf 1,164 Sack rub 714.00 sf 28.560 1,469 21 ---2.09 /sf 1,491 4.30 /sf 3,072 Curing, membrane spray 714.00 sf 1.428 73 29 ---0.14 /sf 102 0.29 /sf 206 03.10.06.21 Cast-In-Place Concrete, Straight Walls, 21" thick 23.14 CY 170.665 10,398 6,152 2,198 810.25 /CY 18,748 1,602.83 /CY 37,088 03.10.06.0021 Concrete Walls, 21" Thick 23.14 CY 170.665 10,398 6,152 2,198 810.25 /CY 18,748 1,602.83 /CY 37,088 03.10.06.0030 Concrete Walls, 30" Thick 03.10.06.30 Cast-In-Place Concrete, Straight Walls, 30" thick Concrete pumping, subcontract, all inclusive price 2.71 cy --41 --15.00 /cy 41 27.24 /cy 74 Forms in place, structural walls, to 8' high, hand set 58.50 sf 8.775 578 59 ---10.87 /sf 636 22.26 /sf 1,302 Forms in place, wall bulkheads 32.50 sf 9.750 642 41 ---20.99 /sf 682 43.09 /sf 1,401 Reinforcing in place, A615 Gr 60, priced per lbs.541.67 lb -271 217 --0.90 /lb 488 1.67 /lb 906 Concrete, ready mix, 4000 psi 2.71 CY -339 ---125.00 /CY 339 236.66 /CY 641 Add for concrete waste, 4000 psi 0.14 cy -17 ---125.00 /cy 17 236.67 /cy 32 Placing concrete, concrete pump, for structural wall >24" thick 2.71 cy 2.031 104 ----38.59 /cy 104 79.60 /cy 216 Patch & plug tieholes 58.50 sf 0.878 45 1 ---0.79 /sf 46 1.63 /sf 95 Sack rub 58.50 sf 2.340 120 2 ---2.09 /sf 122 4.30 /sf 252 Curing, membrane spray 58.50 sf 0.117 6 2 ---0.14 /sf 8 0.29 /sf 17 03.10.06.30 Cast-In-Place Concrete, Straight Walls, 30" thick 2.71 CY 23.891 1,495 731 257 916.97 /CY 2,483 1,822.28 /CY 4,935 03.10.06.0030 Concrete Walls, 30" Thick 2.71 CY 23.891 1,495 731 257 916.97 /CY 2,483 1,822.28 /CY 4,935 03.10.09.0024 Concrete Column, 24" Diameter 03.10.09.24 Cast-In-Place Concrete, Columns, 24" Concrete pumping, subcontract, all inclusive price 5.36 cy --80 --15.00 /cy 80 27.23 /cy 146 Forms in place, columns, rectangular, over 18" sq.274.63 sf 54.925 3,615 412 ---14.66 /sf 4,027 29.99 /sf 8,236 Reinforcing in place, A615 Gr 60, priced per lbs.1,205.21 lb -603 482 --0.90 /lb 1,085 1.67 /lb 2,016 Concrete, ready mix, 4000 psi 5.36 CY -670 ---125.00 /CY 670 236.66 /CY 1,268 Add for concrete waste, 4000 psi 0.27 cy -34 ---125.00 /cy 34 236.64 /cy 63 Placing concrete, concrete pump 5.36 cy 4.017 207 ----38.59 /cy 207 79.60 /cy 426 Sack rub 274.63 sf 10.985 565 8 ---2.09 /sf 573 4.30 /sf 1,181 Curing, membrane spray 274.63 sf 0.549 28 11 ---0.14 /sf 39 0.29 /sf 79 03.10.09.24 Cast-In-Place Concrete, Columns, 24"5.36 CY 70.476 4,415 1,737 562 1,253.56 /CY 6,714 2,504.91 /CY 13,416 03.10.09.0024 Concrete Column, 24" Diameter 5.36 CY 70.476 4,415 1,737 562 1,253.56 /CY 6,714 2,504.91 /CY 13,416 03.10.09.0118 Concrete Column, 18" Dia. 03.10.09.18 Cast-In-Place Concrete, Columns, 18" Concrete pumping, subcontract, all inclusive price 12.91 cy --194 --15.00 /cy 194 27.24 /cy 352 Forms in place, columns, round, to 18" dia.929.61 sf 185.923 12,236 1,394 ---14.66 /sf 13,631 29.99 /sf 27,880 Reinforcing in place, A615 Gr 60, priced per lbs.2,905.04 lb -1,453 1,162 --0.90 /lb 2,615 1.67 /lb 4,860 Concrete, ready mix, 4000 psi 12.91 CY -1,614 ---125.00 /CY 1,614 236.66 /CY 3,055 Add for concrete waste, 4000 psi 0.65 cy -81 ---125.00 /cy 81 236.69 /cy 153 Placing concrete, concrete pump 12.91 cy 9.683 498 ----38.59 /cy 498 79.59 /cy 1,028 Sack rub 929.61 sf 37.185 1,913 28 ---2.09 /sf 1,941 4.30 /sf 3,999 Curing, membrane spray 929.61 sf 1.859 96 37 ---0.14 /sf 133 0.29 /sf 268 03.10.09.18 Cast-In-Place Concrete, Columns, 18"12.91 CY 234.650 14,743 4,607 1,356 1,603.70 /CY 20,705 3,221.66 /CY 41,595 03.10.09.0118 Concrete Column, 18" Dia.12.91 CY 234.650 14,743 4,607 1,356 1,603.70 /CY 20,705 3,221.66 /CY 41,595 03.10.15.0010 Concrete Stairs 03.10.15.00 Cast-In-Place Concrete, Stairs Form concrete stairs, 4' wide, 27bf (board feet) per riser 12.00 risr 31.200 2,053 324 ---198.11 /risr 2,377 404.09 /risr 4,849 Strip forms, concrete stair 12.00 risr 7.200 474 ----39.49 /risr 474 81.45 /risr 977 Stair tread nosings, avg. 3 feet long, add for abrasive nosing, galvanized 12.00 ea -44 ---3.64 /ea 44 6.89 /ea 83 Reinforcing in place, A615 Gr 60, priced per lbs.246.74 lb -123 99 --0.90 /lb 222 1.67 /lb 413 Concrete, ready mix, 4500 psi 6.26 CY -801 ---128.00 /CY 801 242.34 /CY 1,517 Add for concrete waste, 4500 psi 0.63 cy -81 ---128.00 /cy 81 242.37 /cy 153 Placing & finish concrete stairs 12.00 rsr 9.600 494 ----41.16 /rsr 494 84.90 /rsr 1,019 03.10.15.00 Cast-In-Place Concrete, Stairs 6.26 CY 48.000 3,021 1,373 99 717.70 /CY 4,493 1,439.38 /CY 9,011 03.10.15.0010 Concrete Stairs 6.26 CY 48.000 3,021 1,373 99 717.70 /CY 4,493 1,439.38 /CY 9,011 03.10 Cast-In-Place Concrete Work 471.15 CY 1,292.195 77,630 106,239 36,330 467.37 /CY 220,200 906.81 /CY 427,240 03.0 Concrete Work 471.15 CY 1,292.195 77,630 106,239 36,330 467.37 /CY 220,200 906.81 /CY 427,240 05.0 Metals 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 140 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 05.10 Structural Steel 05.10.01.0010 Structural Steel, Stainless Steel 05.10.01.00 Metals, Structural Steel Canopy framing, structural steel, 6" and 8" members, shop fabricated 6,640.00 lb 70.827 5,449 10,757 -163 -2.47 /lb 16,369 4.81 /lb 31,955 05.10.01.00 Metals, Structural Steel 3.32 TN 70.827 5,449 10,757 163 4,930.49 /TN 16,369 9,625.10 /TN 31,955 05.10.01.0010 Structural Steel, Stainless Steel 3.32 TN 70.827 5,449 10,757 163 4,930.49 /TN 16,369 9,625.10 /TN 31,955 05.10.01.0020 Steel Beam Framing 05.10.01.00 Metals, Structural Steel Structural steel member, 100-ton project, 1 to 2 story building, W10x15, A992 steel, shop fabricated, incl shop primer, bolted connections 501.00 LF 46.760 3,452 11,022 -1,057 -31.00 /LF 15,530 60.38 /LF 30,249 Structural steel member, 100-ton project, 1 to 2 story building, W12x26, A992 steel, shop fabricated, incl shop primer, bolted connections 191.00 LF 12.155 897 7,354 -275 -44.64 /LF 8,525 85.66 /LF 16,361 Structural steel member, 100-ton project, 1 to 2 story building, W12x50, A992 steel, shop fabricated, incl shop primer, bolted connections 288.00 LF 21.504 1,587 21,312 -486 -81.20 /LF 23,385 155.08 /LF 44,664 05.10.01.00 Metals, Structural Steel 13.44 TN 80.419 5,936 39,688 1,817 3,529.83 /TN 47,441 6,791.18 /TN 91,273 05.10.01.0020 Steel Beam Framing 980.00 LF 80.419 5,936 39,688 1,817 48.41 /LF 47,441 93.14 /LF 91,273 05.10.01.0910 Monorail Steel Beam 05.10.01.00 Metals, Structural Steel Structural steel member, 100-ton project, 1 to 2 story building, W16x40, A992 steel, shop fabricated, incl shop primer, bolted connections 78.00 LF 5.460 403 4,602 -123 -65.75 /LF 5,128 125.75 /LF 9,808 05.10.01.00 Metals, Structural Steel 1.56 TN 5.460 403 4,602 123 3,287.44 /TN 5,128 6,287.34 /TN 9,808 05.10.01.0910 Monorail Steel Beam 78.00 LF 5.460 403 4,602 123 65.75 /LF 5,128 125.75 /LF 9,808 05.30.01.0010 Roof Decking 05.30.01.00 Metals, Metal Decking Metal roof decking, steel, open type B wide rib, galvanized, over 500 Sq, 1-1/2" D, 16 gauge 3,709.00 SF 28.259 2,174 12,944 -65 -4.09 /SF 15,184 7.85 /SF 29,131 05.30.01.00 Metals, Metal Decking 3,709.00 SF 28.259 2,174 12,944 65 4.09 /SF 15,184 7.85 /SF 29,131 05.30.01.0010 Roof Decking 3,709.00 SF 28.259 2,174 12,944 65 4.09 /SF 15,184 7.85 /SF 29,131 05.10 Structural Steel 1.00 LS 184.964 13,963 67,991 2,169 84,122.23 /LS 84,122 162,168.45 /LS 162,168 05.50 Metal Fabrications 05.50.02.0010 Aluminum Stairs 05.50.02.00 Metal Stairs Complete Stair, shop fabricated, steel, 3'-6" W, incl pipe railing, stringers, grating treads w/ safety nosing, per riser 12.00 RISR 10.971 844 4,380 -25 -437.45 /RISR 5,249 840.66 /RISR 10,088 05.50.02.00 Metal Stairs Complete 12.00 RISR 10.971 844 4,380 25 437.45 /RISR 5,249 840.66 /RISR 10,088 05.50.02.0010 Aluminum Stairs 12.00 RISR 10.971 844 4,380 25 437.45 /RISR 5,249 840.66 /RISR 10,088 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/4" dia, shop fabricated 39.00 LF 9.109 701 3,627 -21 -111.51 /LF 4,349 214.30 /LF 8,358 05.50.04.10 Metals, Pipe and Tube Railings 39.00 LF 9.109 701 3,627 21 111.51 /LF 4,349 214.30 /LF 8,358 05.50.04.0010 Aluminum Handrail 39.00 LF 9.109 701 3,627 21 111.51 /LF 4,349 214.30 /LF 8,358 05.50.05.0020 Aluminum Grating 05.50.05.00 Metals, Gratings Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 25.00 lf 2.857 218 96 ---12.54 /lf 314 25.22 /lf 631 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 8.00 ea -46 ---5.75 /ea 46 10.89 /ea 87 Floor grating, aluminum, 1-3/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., over 300 S.F., field fabricated from panels 19.00 SF 0.608 47 599 -1 -34.04 /SF 647 64.87 /SF 1,233 05.50.05.00 Metals, Gratings 19.00 SF 3.465 265 740 1 52.96 /SF 1,006 102.65 /SF 1,950 05.50.05.0020 Aluminum Grating 19.00 SF 3.465 265 740 1 52.96 /SF 1,006 102.65 /SF 1,950 05.50 Metal Fabrications 1.00 LS 23.546 1,810 8,747 48 10,604.49 /LS 10,604 20,395.69 /LS 20,396 05.0 Metals 1.00 LS 208.510 15,772 76,738 2,217 94,726.72 /LS 94,727 182,564.14 /LS 182,564 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 21.05.01.00 Mechanical, Fire Sprinklers System Fire Sprinker Area Allowance 3,178.00 SF 31,780 -10.00 /SF 31,780 16.66 /SF 52,938 21.05.01.00 Mechanical, Fire Sprinklers System 1.00 LS 31,780 31,780.00 /LS 31,780 52,938.16 /LS 52,938 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 3,178.00 SF 31,780 10.00 /SF 31,780 16.66 /SF 52,938 21.00 Fire Suppression 1.00 LS 31,780 31,780.00 /LS 31,780 52,938.16 /LS 52,938 21.0 Fire Suppression 1.00 LS 31,780 31,780.00 /LS 31,780 52,938.16 /LS 52,938 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 22.00.01.00 Mechanical, Plumbing 1" hose valve 3.00 EA 0.900 69 150 ---73.11 /EA 219 131.37 /EA 394 Hose Rack 3.00 EA 3.000 231 300 ---177.02 /EA 531 321.66 /EA 965 22.00.01.00 Mechanical, Plumbing 1.00 LS 3.900 300 450 750.39 /LS 750 1,359.07 /LS 1,359 22.00.01.0010 Plumbing Fixtures 6.00 EA 3.900 300 450 125.07 /EA 750 226.51 /EA 1,359 22.00.05.0010 Trench Drains 22.00.05.00 Trench Drains 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 141 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 22.00.05.00 Trench Drains Drain, trench, polyester polymer for cement concrete encasement, 4" internal width, with heavy duty iron grate, not including trenching or concrete 134.00 LF 19.491 1,473 15,142 ---123.99 /LF 16,615 218.01 /LF 29,214 22.00.05.00 Trench Drains 1.00 LF 19.491 1,473 15,142 16,614.91 /LF 16,615 29,213.93 /LF 29,214 22.00.05.0010 Trench Drains 134.00 LF 19.491 1,473 15,142 123.99 /LF 16,615 218.01 /LF 29,214 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill included, 350#15.00 LF 6.000 456 416 -117 -65.90 /LF 988 121.96 /LF 1,829 4" DI, RJ, Ell, 45 1.00 ea 1.500 112 184 -57 -352.16 /ea 352 646.88 /ea 647 Megalugs for DI Pipe w/ Accessories, 4"2.00 ea 2.000 152 76 -65 -146.25 /ea 293 275.87 /ea 552 Polywrap, 4" pipe 15.00 lf -5 ---0.32 /lf 5 0.56 /lf 8 Pipe Marking, ID Tape 15.00 lf 0.150 12 2 ---0.90 /lf 14 1.70 /lf 25 33.00.04.04 Buried Pipe, Ductile Iron, 4"15.00 LF 9.650 731 681 239 110.10 /LF 1,651 204.12 /LF 3,062 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 15.00 LF 9.650 731 681 239 110.10 /LF 1,651 204.12 /LF 3,062 33.00.07.3W01 01" 3W - Plant Water 33.00.07.01 Buried Pipe, PVC, 1/4" to 1" 1" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 15.00 LF 6.000 456 26 -117 -39.90 /LF 598 76.63 /LF 1,149 1" PVC, Sch. 80, socket joint, ELL, 90 1.00 ea -5 ---4.76 /ea 5 8.31 /ea 8 1" PVC, Sch. 80, socket joint, coupling 1.00 ea -6 ---5.82 /ea 6 10.15 /ea 10 33.00.07.01 Buried Pipe, PVC, 1/4" to 1"15.00 LF 6.000 456 36 117 40.60 /LF 609 77.86 /LF 1,168 33.00.07.3W01 01" 3W - Plant Water 15.00 LF 6.000 456 36 117 40.60 /LF 609 77.86 /LF 1,168 40.10.04.PD03 03" PD - Pumped Drain 40.10.04.03 Process Pipe, PVC, 3" Paint process pipe and fittings, subcontracted, priced per LF, 3" dia.143.00 lf --644 --4.50 /lf 644 7.50 /lf 1,072 3" PVC, Sch. 80, socket joint, pipe 101.00 LF 6.060 463 765 ---12.16 /LF 1,228 21.98 /LF 2,220 3" PVC, Sch. 80, socket joint, ELL, 90 7.00 ea 4.480 342 152 ---70.63 /ea 494 131.42 /ea 920 3" PVC, Sch. 80, socket joint, ELL, 45 2.00 ea 1.280 98 100 ---98.70 /ea 197 180.36 /ea 361 3" PVC, Sch. 80, socket joint, tee 1.00 ea 0.950 73 40 ---112.55 /ea 113 208.48 /ea 208 3" PVC, Sch. 80, socket joint, union 2.00 ea 1.280 98 141 ---119.58 /ea 239 216.77 /ea 434 3" PVC, Sch. 80, socket joint, coupling 6.00 ea 3.840 294 174 ---77.94 /ea 468 144.16 /ea 865 3" PVC, Sch. 80, socket joint, flange 4.00 ea 3.840 294 144 ---109.39 /ea 438 203.14 /ea 813 3" PVC, bolt & gasket kit 2.00 ea 1.280 98 112 ---104.99 /ea 210 191.32 /ea 383 Wall Sleeve, fabricated steel, 12" long, 6"2.00 ea 3.000 229 256 ---242.66 /ea 485 442.46 /ea 885 Link Seal set, 6"4.00 ea 4.000 306 252 ---139.44 /ea 558 256.04 /ea 1,024 40.10.04.03 Process Pipe, PVC, 3"101.00 LF 30.010 2,294 2,136 644 50.23 /LF 5,073 90.92 /LF 9,183 40.20.04.03 Ball Valves, 2-1/2" to 3" Ball valve, true union, 3"2.00 EA 1.840 141 607 ---373.81 /EA 748 663.57 /EA 1,327 40.20.04.03 Ball Valves, 2-1/2" to 3"2.00 EA 1.840 141 607 373.81 /EA 748 663.57 /EA 1,327 40.20.08.03 Check Valves, 2-1/2" to 3" Swing check valve, 3"2.00 EA 2.320 177 2,335 ---1,256.33 /EA 2,513 2,205.15 /EA 4,410 40.20.08.03 Check Valves, 2-1/2" to 3"2.00 EA 2.320 177 2,335 1,256.33 /EA 2,513 2,205.15 /EA 4,410 40.10.04.PD03 03" PD - Pumped Drain 101.00 LF 34.170 2,612 5,078 644 82.51 /LF 8,334 147.73 /LF 14,921 40.10.06.1W01 01" 1W - No. 1 Water (Potable) 40.10.06.01 Process Pipe, Copper, 1/2" to 1" 1" copper pipe, K-hard 110.00 LF 6.600 505 729 ---11.22 /LF 1,234 20.33 /LF 2,236 1" copper, coupling 6.00 ea 2.820 216 14 ---38.18 /ea 229 72.64 /ea 436 1" copper, ELL, 90 17.00 ea 7.990 611 48 ---38.74 /ea 659 73.62 /ea 1,252 40.10.06.01 Process Pipe, Copper, 1/2" to 1"110.00 LF 17.410 1,331 791 19.29 /LF 2,121 35.67 /LF 3,924 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, screwed, 1" size 1.00 EA 0.670 51 24 ---74.76 /EA 75 138.99 /EA 139 40.20.04.01 Ball Valves, 1/2" to 1"1.00 EA 0.670 51 24 74.76 /EA 75 138.99 /EA 139 40.10.06.1W01 01" 1W - No. 1 Water (Potable)110.00 LF 18.080 1,382 814 19.97 /LF 2,196 36.93 /LF 4,063 44.05.49.0010 Filtrate Pump 44.05.49.00 Submersible Pump: 1hp- 5hp Functional Testing, Submersible Pumps, 1 - 5 hp 2.00 ea 8.000 515 100 ---307.71 /ea 615 580.11 /ea 1,160 FURNISH Submersible Pump, 1 - 5 hp 2.00 EA -5,000 ---2,500.00 /EA 5,000 4,358.18 /EA 8,716 Set base elbow / pump assembly, 1 - 5 hp 2.00 ea 32.000 2,062 100 ---1,080.85 /ea 2,162 2,058.94 /ea 4,118 Install upper guide rail bracket 2.00 ea 3.000 193 20 ---106.64 /ea 213 202.30 /ea 405 44.05.49.00 Submersible Pump: 1hp- 5hp 2.00 EA 43.000 2,770 5,220 3,995.20 /EA 7,990 7,199.52 /EA 14,399 44.05.49.0010 Filtrate Pump 2.00 EA 43.000 2,770 5,220 3,995.20 /EA 7,990 7,199.52 /EA 14,399 22.00 Plumbing 1.00 LS 134.291 9,724 27,422 644 356 38,146.07 /LS 38,146 68,185.30 /LS 68,185 22.0 Plumbing 1.00 LS 134.291 9,724 27,422 644 356 38,146.07 /LS 38,146 68,185.30 /LS 68,185 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 11,770.00 LF 82.390 5,868 1,167 ---0.60 /LF 7,035 1.40 /LF 16,424 THHN-THWN Copper Stranded 1/C # 10 990.00 LF 9.900 705 150 ---0.86 /LF 855 2.02 /LF 1,995 THHN-THWN Copper Stranded 1/C # 4 3,090.00 LF 43.260 3,081 1,758 ---1.57 /LF 4,839 3.60 /LF 11,134 THHN-THWN Copper Stranded 1/C # 2 60.00 LF 1.080 77 53 ---2.17 /LF 130 4.97 /LF 298 THHN-THWN Copper Stranded 1/C # 4/0 240.00 LF 7.440 530 644 ---4.89 /LF 1,173 11.10 /LF 2,663 THHN-THWN Copper Stranded 1/C # 250 360.00 LF 12.240 872 1,168 ---5.67 /LF 2,040 12.84 /LF 4,621 Stakon Lug #12 - #10 214.00 E 21.400 1,524 54 ---7.37 /E 1,578 17.38 /E 3,718 Compression Lug - # 4 58.00 E 11.600 826 172 ---17.21 /E 998 40.17 /E 2,330 Compression Lug - # 2 4.00 E 1.000 71 23 ---23.48 /E 94 54.50 /E 218 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 142 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable Compression Lug - 4/0 16.00 E 8.000 570 163 ---45.78 /E 732 106.44 /E 1,703 Compression Lug - 250 MCM 12.00 E 6.600 470 141 ---50.95 /E 611 118.39 /E 1,421 Motor Hook-up, single phase, 5 hp 21.00 E 42.000 2,991 982 ---189.19 /E 3,973 439.08 /E 9,221 Motor Hook-up, 3 phase, 5 hp 11.00 E 18.150 1,293 624 ---174.26 /E 1,917 402.12 /E 4,423 Motor Hook-up, 3 phase, 40 hp 9.00 E 32.400 2,308 679 ---331.84 /E 2,987 771.27 /E 6,941 Motor Hook-up, 3 phase, 150 hp 2.00 E 20.800 1,481 311 ---895.93 /E 1,792 2,090.56 /E 4,181 Motor Hook-up, 3 phase, 200 hp 2.00 E 25.200 1,795 354 ---1,074.21 /E 2,148 2,508.14 /E 5,016 Motor Testing & Commissioning: 1-5HP / 208V / #12 - #10 21.00 E 13.650 972 ---46.29 /E 972 109.38 /E 2,297 Motor Testing & Commissioning: 125-150HP / 208V / 2-250 2.00 E 13.000 926 ---462.93 /E 926 1,093.78 /E 2,188 Motor Testing & Commissioning: 1 - 5HP / 480V / #12 11.00 E 6.600 470 ----42.73 /E 470 100.97 /E 1,111 Motor Testing & Commissioning: 30 - 40HP / 480V / #6 9.00 E 9.900 705 ----78.34 /E 705 185.10 /E 1,666 Motor Testing & Commissioning: 200 HP / 480v / 350 2.00 E 11.800 840 ----420.19 /E 840 992.81 /E 1,986 600V Megger Testing 152.00 E 38.000 2,706 ----17.81 /E 2,706 42.07 /E 6,394 Wire Markers 304.00 E 3.040 217 15 ---0.76 /E 232 1.79 /E 545 26.15.01.00 Process Electrical, Wire/Cable 16,510.00 LF 439.450 31,297 8,456 2.41 /LF 39,754 5.60 /LF 92,495 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 2-1/2"140.00 LF 28.000 1,994 1,164 ---22.56 /LF 3,158 51.89 /LF 7,264 GRC Elbow 2-1/2"12.00 E 6.600 470 727 ---99.76 /E 1,197 225.43 /E 2,705 GRC Couplng 2-1/2"12.00 E 1.200 85 228 ---26.15 /E 314 58.55 /E 703 Rigid Conduit Hub 2-1/2"8.00 E 6.560 467 363 ---103.74 /E 830 237.43 /E 1,899 Malleable LB Condulet - 2-1/2"4.00 E 3.200 228 486 ---178.54 /E 714 401.24 /E 1,605 Unistrut Straps 2-1/2"20.00 E 1.000 71 69 ---7.03 /E 141 16.02 /E 320 Unistrut Conduit Hanger Allowance 2-1/2"20.00 E 2.000 142 40 ---9.12 /E 182 21.22 /E 424 PVC Coated GRC @ Level 2 3/4"3,200.00 LF 334.880 23,850 16,397 ---12.58 /LF 40,247 28.85 /LF 92,315 PVC Coated GRC @ Level 2 1"900.00 LF 107.640 7,666 5,970 ---15.15 /LF 13,636 34.68 /LF 31,208 PVC Coated 90 Ell 3/4"96.00 E 28.800 2,051 1,819 ---40.31 /E 3,870 92.04 /E 8,835 PVC Coated 90 Ell 1"27.00 E 9.450 673 587 ---46.65 /E 1,260 106.55 /E 2,877 PVC Coated Coupling 3/4"356.00 E 21.360 1,521 1,944 ---9.73 /E 3,465 22.07 /E 7,857 PVC Coated Coupling 1"117.00 E 8.190 583 829 ---12.07 /E 1,412 27.32 /E 3,197 PVC Coated Conduit Hub 3/4"68.00 E 27.200 1,937 2,710 ---68.35 /E 4,648 154.73 /E 10,522 PVC Coated Conduit Hub 1"18.00 E 8.100 577 897 ---81.88 /E 1,474 185.01 /E 3,330 PVC Coated LB Condulet 3/4"2.00 E 0.900 64 103 ---83.65 /E 167 188.90 /E 378 PVC Coated LB Condulet 1"9.00 E 4.500 320 622 ---104.68 /E 942 235.63 /E 2,121 PVC Coated Unistrut Straps 3/4"416.00 E 20.800 1,481 3,095 ---11.00 /E 4,577 24.73 /E 10,289 PVC Coated Unistrut Straps 1"117.00 E 5.850 417 956 ---11.74 /E 1,373 26.34 /E 3,082 PVC Coated Unistrut Conduit Hanger Allowance 3/4"416.00 E 24.960 1,778 1,244 ---7.26 /E 3,021 16.65 /E 6,928 PVC Coated Unistrut Conduit Hanger Allowance 1"117.00 E 7.020 500 363 ---7.37 /E 863 16.90 /E 1,977 EF Sealtite Flex 3/4"32.00 lf 0.960 68 79 ---4.61 /lf 147 10.47 /lf 335 EF Sealtite Flex 1"9.00 lf 0.270 19 34 ---5.87 /lf 53 13.23 /lf 119 EF Sealtite Flex 2-1/2"4.00 lf 0.280 20 51 ---17.64 /lf 71 39.53 /lf 158 LT Flex Connector Straight 2-1/2"8.00 E 1.440 103 1,240 ---167.77 /E 1,342 370.14 /E 2,961 PVC Coated LT Connector Straight 3/4"64.00 E 6.400 456 1,480 ---30.24 /E 1,935 67.54 /E 4,322 PVC Coated LT Connector Straight 1"18.00 E 2.160 154 347 ---27.84 /E 501 62.50 /E 1,125 26.15.02.00 Process Electrical, Conduit 4,240.00 LF 669.720 47,697 43,844 21.59 /LF 91,540 49.26 /LF 208,858 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 20,750.00 LF 1,109.170 78,994 52,300 6.33 /LF 131,294 14.52 /LF 301,353 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 76,860.00 LF 461.160 32,843 6,199 ---0.51 /LF 39,042 1.19 /LF 91,197 Shielded PLTC / Inst Cable 1 Pair #16 3,780.00 LF 75.600 5,384 1,701 ---1.87 /LF 7,085 4.35 /LF 16,452 Termination Labor Only - # 16 - #14 393.00 E 39.300 2,799 ----7.12 /E 2,799 16.83 /E 6,613 Control Wire Testing 192.00 E 19.200 1,367 ----7.12 /E 1,367 16.83 /E 3,231 Wire Markers 393.00 E 3.930 280 20 ---0.76 /E 300 1.79 /E 704 26.15.01.00 Process Electrical, Wire/Cable 80,640.00 LF 599.190 42,674 7,919 0.63 /LF 50,593 1.47 /LF 118,198 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"3,000.00 LF 313.950 22,359 15,372 ---12.58 /LF 37,731 28.85 /LF 86,545 PVC Coated 90 Ell 3/4"180.00 E 54.000 3,846 3,410 ---40.31 /E 7,256 92.04 /E 16,566 PVC Coated Coupling 3/4"480.00 E 28.800 2,051 2,621 ---9.73 /E 4,672 22.07 /E 10,594 PVC Coated Conduit Hub 3/4"120.00 E 48.000 3,419 4,783 ---68.35 /E 8,202 154.73 /E 18,568 PVC Coated LB Condulet 3/4"30.00 E 13.500 961 1,548 ---83.65 /E 2,509 188.90 /E 5,667 PVC Coated Unistrut Straps 3/4"390.00 E 19.500 1,389 2,902 ---11.00 /E 4,291 24.73 /E 9,646 PVC Coated Unistrut Conduit Hanger Allowance 3/4"390.00 E 23.400 1,667 1,166 ---7.26 /E 2,833 16.65 /E 6,495 EF Sealtite Flex 3/4"30.00 lf 0.900 64 74 ---4.61 /lf 138 10.47 /lf 314 PVC Coated LT Connector Straight 3/4"60.00 E 6.000 427 1,387 ---30.24 /E 1,815 67.54 /E 4,052 26.15.02.00 Process Electrical, Conduit 3,000.00 LF 508.050 36,183 33,264 23.15 /LF 69,447 52.82 /LF 158,448 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 1,107.240 78,857 41,183 120,039.77 /LS 120,040 276,645.80 /LS 276,646 26.15 Process Electrical 1.00 LS 2,216.410 157,851 93,483 251,333.81 /LS 251,334 577,998.55 /LS 577,999 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 3,000.00 LF 30.000 2,137 455 ---0.86 /LF 2,592 2.02 /LF 6,046 THHN-THWN Copper Stranded 1/C # 10 900.00 LF 9.000 641 171 ---0.90 /LF 812 2.10 /LF 1,890 26.15.01.00 Process Electrical, Wire/Cable 3,900.00 LF 39.000 2,778 626 0.87 /LF 3,404 2.03 /LF 7,936 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"2.00 E 0.600 43 35 ---38.66 /E 77 88.41 /E 177 PVC Coated GRC @ Level 1 3/4"1,100.00 LF 92.345 6,577 6,970 ---12.32 /LF 13,547 28.02 /LF 30,826 PVC Coated Conduit Hub 3/4"44.00 E 17.600 1,253 1,754 ---68.35 /E 3,007 154.73 /E 6,808 PVC Coated LB Condulet 3/4"20.00 E 9.000 641 1,032 ---83.65 /E 1,673 188.90 /E 3,778 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 143 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit PVC Coated T Condulet 3/4"22.00 E 11.000 783 1,481 ---102.92 /E 2,264 231.77 /E 5,099 PVC Coated Unistrut Straps 3/4"204.00 E 10.200 726 1,518 ---11.00 /E 2,244 24.73 /E 5,046 PVC Coated Unistrut Conduit Hanger Allowance 3/4"204.00 E 12.240 872 610 ---7.26 /E 1,482 16.65 /E 3,397 Cast / Alum Plate 1 Gang Switch 2.00 E 0.120 9 2 ---5.04 /E 10 11.78 /E 24 26.15.02.00 Process Electrical, Conduit 1,100.00 LF 153.105 10,904 13,401 22.10 /LF 24,305 50.14 /LF 55,155 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 2.00 E 0.300 21 8 ---14.72 /E 29 34.08 /E 68 Pendant Power Hook Stem & Hardware 18.00 E 9.000 641 900 ---85.61 /E 1,541 193.80 /E 3,488 Lighting Fixture TYPE 3 Ceiling Mtd LED 18.00 EA 65.455 4,729 12,600 ---962.72 /EA 17,329 2,156.04 /EA 38,809 26.20.03.00 Facility Electrical, Lighting 18.00 EA 74.755 5,391 13,508 1,049.96 /EA 18,899 2,353.62 /EA 42,365 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 266.860 19,073 27,535 46,607.54 /LS 46,608 105,455.77 /LS 105,456 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 1,800.00 LF 12.600 897 223 ---0.62 /LF 1,120 1.45 /LF 2,608 26.15.01.00 Process Electrical, Wire/Cable 1,800.00 LF 12.600 897 223 0.62 /LF 1,120 1.45 /LF 2,608 26.15.02.00 Process Electrical, Conduit PVC Coated FS2 - 1 Gang Box 3/4"6.00 E 2.100 150 354 ---83.99 /E 504 188.43 /E 1,131 PVC Coated GRC @ Level 1 3/4"600.00 LF 50.370 3,587 3,802 ---12.32 /LF 7,389 28.02 /LF 16,814 PVC Coated Conduit Hub 3/4"22.00 E 8.800 627 877 ---68.35 /E 1,504 154.73 /E 3,404 PVC Coated LB Condulet 3/4"6.00 E 2.700 192 310 ---83.65 /E 502 188.90 /E 1,133 PVC Coated T Condulet 3/4"6.00 E 3.000 214 404 ---102.92 /E 618 231.77 /E 1,391 PVC Coated Unistrut Straps 3/4"92.00 E 4.600 328 685 ---11.00 /E 1,012 24.73 /E 2,276 PVC Coated Unistrut Conduit Hanger Allowance 3/4"44.00 E 2.640 188 132 ---7.26 /E 320 16.65 /E 733 1 Gang WP Plate for Duplex Receptacle @ FS Box 6.00 E 0.360 26 74 ---16.55 /E 99 37.03 /E 222 26.15.02.00 Process Electrical, Conduit 600.00 LF 74.570 5,311 6,636 19.91 /LF 11,947 45.17 /LF 27,103 26.20.04.00 Facility Electrical, Receptacles GFI Receptacle Duplex Ivory 20A 125V 6.00 EA 1.800 128 68 ---32.63 /EA 196 75.18 /EA 451 26.20.04.00 Facility Electrical, Receptacles 6.00 EA 1.800 128 68 32.63 /EA 196 75.18 /EA 451 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 88.970 6,336 6,926 13,262.79 /LS 13,263 30,162.88 /LS 30,163 26.20 Facility Electrical 1.00 LS 355.830 25,409 34,461 59,870.33 /LS 59,870 135,618.65 /LS 135,619 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.04.00 Electrical Equipment, Panels - General Panelboards, 3 phase 4 wire, main circuit breaker, 277/480 V, 400 amp, 42 circuits, NEHB, incl 20 A 1 pole plug-in breakers 2.00 EA 69.565 5,026 11,250 ---8,137.98 /EA 16,276 18,274.73 /EA 36,549 26.25.04.00 Electrical Equipment, Panels - General 2.00 EA 69.565 5,026 11,250 8,137.98 /EA 16,276 18,274.73 /EA 36,549 26.25.06.00 Electrical Equipment, Transformers - General Isolation transformer, 3 phase 480 V primary 480Y/277V secondary, 150 kVA 2.00 EA 47.059 3,401 38,600 -229 -21,114.80 /EA 42,230 46,626.93 /EA 93,254 26.25.06.00 Electrical Equipment, Transformers - General 2.00 EA 47.059 3,401 38,600 229 21,114.80 /EA 42,230 46,626.93 /EA 93,254 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 9.00 EA 23.226 1,678 1,188 ---318.45 /EA 2,866 730.04 /EA 6,570 26.25.09.99 Electrical Equipment, Safety Switches - General 9.00 EA 23.226 1,678 1,188 318.45 /EA 2,866 730.04 /EA 6,570 26.25.01.0001 Electrical Equipment 1.00 LS 139.850 10,105 51,038 229 61,371.57 /LS 61,372 136,373.70 /LS 136,374 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 35.000 2,493 ----2,492.67 /LS 2,493 5,889.59 /LS 5,890 26.00.02.00 Electrical, Testing 1.00 LS 35.000 2,493 2,492.67 /LS 2,493 5,889.59 /LS 5,890 26.25.99.0001 Electrical, Testing 1.00 LS 35.000 2,493 2,492.67 /LS 2,493 5,889.59 /LS 5,890 26.25 Electrical Equipment 1.00 LS 174.850 12,598 51,038 229 63,864.24 /LS 63,864 142,263.29 /LS 142,263 26.0 Electrical Work 1.00 LS 2,747.089 195,857 178,982 229 375,068.38 /LS 375,068 855,880.49 /LS 855,880 33.0 Utilities 33.05 Buried Process Piping 33.00.04.PER30 30" PER - Permeate 33.00.04.30 Buried Pipe, Ductile Iron, 30" 30" pipe, DI, RJ, excav/bkfill included, 250#68.00 LF 38.080 2,807 13,288 -1,699 -261.68 /LF 17,794 469.34 /LF 31,915 30" DI, RJ, red. tee, 30" x 12"9.00 ea 67.410 4,969 65,937 -3,008 -8,212.66 /ea 73,914 14,493.02 /ea 130,437 30" DI, RJ, cap or plug 1.00 ea 3.010 222 2,752 -134 -3,108.36 /ea 3,108 5,489.48 /ea 5,489 Megalugs for DI Pipe w/ Accessories, 12"9.00 ea 9.000 672 1,097 -340 -234.28 /ea 2,109 430.39 /ea 3,874 Megalugs for DI Pipe w/ Accessories, 30"19.00 ea 38.000 2,836 20,491 -1,435 -1,303.22 /ea 24,761 2,315.81 /ea 44,000 Polywrap, 30" pipe 68.00 lf -90 ---1.32 /lf 90 2.30 /lf 156 Pipe Marking, ID Tape 68.00 lf 0.680 52 9 ---0.90 /lf 61 1.70 /lf 116 33.00.04.30 Buried Pipe, Ductile Iron, 30"68.00 LF 156.180 11,557 103,663 6,616 1,791.72 /LF 121,837 3,176.29 /LF 215,988 33.00.04.PER30 30" PER - Permeate 68.00 LF 156.180 11,557 103,663 6,616 1,791.72 /LF 121,837 3,176.29 /LF 215,988 33.05 Buried Process Piping 68.00 LF 156.180 11,557 103,663 6,616 1,791.72 /LF 121,837 3,176.29 /LF 215,988 33.0 Utilities 68.00 LF 156.180 11,557 103,663 6,616 1,791.72 /LF 121,837 3,176.29 /LF 215,988 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.EFF20 20" EFF - Effluent 40.10.01.20 Process Pipe, Ductile Iron, 20" Paint process pipe and fittings, subcontracted, priced per LF, 20" dia.155.00 lf --4,185 --27.00 /lf 4,185 44.98 /lf 6,971 FURNISH 20" DI pipe 47.00 LF 6,579 ---139.97 /LF 6,579 244.00 /LF 11,468 Install 20" DI, flanged, spool <= 10'18.00 ea 180.540 13,801 ---766.70 /ea 13,801 1,466.53 /ea 26,397 FURNISH 20" DI flange 27.00 ea 10,191 ---377.45 /ea 10,191 658.00 /ea 17,766 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 144 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.20 Process Pipe, Ductile Iron, 20" 20" DI, FL, Ell, 90 9.00 ea 90.270 6,900 11,199 ---2,011.00 /ea 18,099 3,635.68 /ea 32,721 20" DI, flanged coupling adapter 9.00 ea 84.150 6,433 14,538 ---2,330.04 /ea 20,970 4,183.04 /ea 37,647 20" Bolt & Gasket Kits, CS, 150#36.00 ea 147.600 11,283 2,880 ---393.41 /ea 14,163 738.94 /ea 26,602 40.10.01.20 Process Pipe, Ductile Iron, 20"47.00 LF 502.560 38,416 45,386 4,185 1,872.08 /LF 87,988 3,395.18 /LF 159,573 40.20.06.20 Butterfly Valves, 20" Install butterfly valve, Flgd, DIP, 20"9.00 ea 94.500 7,224 ----802.63 /ea 7,224 1,535.25 /ea 13,817 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 20"9.00 EA -24,012 ---2,668.00 /EA 24,012 4,651.04 /EA 41,859 40.20.06.20 Butterfly Valves, 20"9.00 EA 94.500 7,224 24,012 3,470.63 /EA 31,236 6,186.29 /EA 55,677 40.10.01.EFF20 20" EFF - Effluent 47.00 LF 597.060 45,640 69,398 4,185 2,536.66 /LF 119,223 4,579.78 /LF 215,250 40.10.01.EFF30 30" EFF - Effluent 40.10.01.30 Process Pipe, Ductile Iron, 30" Paint process pipe and fittings, subcontracted, priced per LF, 30" dia.151.00 lf --5,436 --36.00 /lf 5,436 59.97 /lf 9,055 FURNISH 30" DI pipe 52.00 LF 13,206 ---253.95 /LF 13,206 442.71 /LF 23,021 Install 30" DI, flanged, spool <= 10'11.00 ea 165.990 12,688 ---1,153.50 /ea 12,688 2,206.37 /ea 24,270 FURNISH 30" DI flange 21.00 ea 15,856 ---755.04 /ea 15,856 1,316.24 /ea 27,641 30" DI, FL, tee, 30" x 30"1.00 ea 18.860 1,442 5,175 ---6,616.73 /ea 6,617 11,779.12 /ea 11,779 30" DI, FL, tee, red, 30" x 20"9.00 ea 169.740 12,975 39,293 ---5,807.58 /ea 52,268 10,368.54 /ea 93,317 30" DI, FL, blind flange 2.00 ea 28.200 2,156 2,832 ---2,493.66 /ea 4,987 4,529.82 /ea 9,060 Fabricated pipe stand support, CS, 30" - Verify Material $4.00 ea 20.000 1,529 5,748 ---1,819.21 /ea 7,277 3,236.15 /ea 12,945 30" Bolt & Gasket Kits, CS, 150#22.00 ea 138.600 10,595 4,180 ---671.58 /ea 14,775 1,252.37 /ea 27,552 40.10.01.30 Process Pipe, Ductile Iron, 30"52.00 LF 541.390 41,384 86,289 5,436 2,559.80 /LF 133,110 4,589.22 /LF 238,639 40.10.01.EFF30 30" EFF - Effluent 52.00 LF 541.390 41,384 86,289 5,436 2,559.80 /LF 133,110 4,589.22 /LF 238,639 40.10.01.PER12 12" PER - Permeate 40.10.01.12 Process Pipe, Ductile Iron, 12" Paint process pipe and fittings, subcontracted, priced per LF, 12" dia.473.00 lf --8,514 --18.00 /lf 8,514 29.98 /lf 14,182 FURNISH 12" DI pipe 230.00 LF 16,328 ---70.99 /LF 16,328 123.76 /LF 28,464 Install 12" DI, flanged, spool <= 10'45.00 ea 247.500 18,919 ---420.43 /ea 18,919 804.18 /ea 36,188 FURNISH 12" DI flange 72.00 ea 11,880 ---165.00 /ea 11,880 287.64 /ea 20,710 12" DI, FL, Ell, 90 9.00 ea 49.500 3,784 4,177 ---884.59 /ea 7,961 1,613.33 /ea 14,520 12" DI, flanged coupling adapter 9.00 ea 46.080 3,522 7,036 ---1,173.14 /ea 10,558 2,111.43 /ea 19,003 Pipe stand support, CS, 12"27.00 ea 81.000 6,192 8,991 ---562.32 /ea 15,183 1,019.15 /ea 27,517 12" Bolt & Gasket Kits, CS, 150#63.00 ea 138.600 10,595 1,260 ---188.17 /ea 11,855 356.54 /ea 22,462 40.10.01.12 Process Pipe, Ductile Iron, 12"230.00 LF 562.680 43,012 49,672 8,514 439.99 /LF 101,198 795.85 /LF 183,047 40.20.17.12 Control Valves, 12" Install Control Valve, 12" (300mm)9.00 ea 72.000 5,504 ----611.53 /ea 5,504 1,169.71 /ea 10,527 FURNISH Control Valve, 12" (300mm)9.00 EA -45,000 ---5,000.00 /EA 45,000 8,716.35 /EA 78,447 40.20.17.12 Control Valves, 12"9.00 EA 72.000 5,504 45,000 5,611.53 /EA 50,504 9,886.06 /EA 88,975 40.20.19.12 Flow Meter, 12" Install magnetic flow meter, (material FBO), 12"9.00 EA 54.000 4,128 ----458.65 /EA 4,128 877.28 /EA 7,896 40.20.19.12 Flow Meter, 12"9.00 EA 54.000 4,128 458.65 /EA 4,128 877.28 /EA 7,896 40.10.01.PER12 12" PER - Permeate 230.00 LF 688.680 52,643 94,672 8,514 677.52 /LF 155,830 1,217.03 /LF 279,917 40.10.01.PER20 20" PER - Permeate 40.10.01.20 Process Pipe, Ductile Iron, 20" Paint process pipe and fittings, subcontracted, priced per LF, 20" dia.90.00 lf --2,430 --27.00 /lf 2,430 44.98 /lf 4,048 FURNISH 20" DI pipe 9.00 LF 1,260 ---139.97 /LF 1,260 244.00 /LF 2,196 Install 20" DI, flanged, spool <= 10'9.00 ea 90.270 6,900 ---766.70 /ea 6,900 1,466.53 /ea 13,199 FURNISH 20" DI flange 18.00 ea 6,794 ---377.45 /ea 6,794 658.00 /ea 11,844 20" DI, FL, reducer, 20" x 12"9.00 ea 90.270 6,900 8,222 ---1,680.26 /ea 15,122 3,059.11 /ea 27,532 20" Bolt & Gasket Kits, CS, 150#27.00 ea 110.700 8,462 2,160 ---393.41 /ea 10,622 738.94 /ea 19,951 40.10.01.20 Process Pipe, Ductile Iron, 20"9.00 LF 291.240 22,263 18,436 2,430 4,792.07 /LF 43,129 8,752.22 /LF 78,770 40.20.06.20 Butterfly Valves, 20" Install butterfly valve, Flgd, DIP, 20"9.00 ea 94.500 7,224 ----802.63 /ea 7,224 1,535.25 /ea 13,817 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 20"9.00 EA -24,012 ---2,668.00 /EA 24,012 4,651.04 /EA 41,859 40.20.06.20 Butterfly Valves, 20"9.00 EA 94.500 7,224 24,012 3,470.63 /EA 31,236 6,186.29 /EA 55,677 40.10.01.PER20 20" PER - Permeate 9.00 LF 385.740 29,486 42,448 2,430 8,262.70 /LF 74,364 14,938.51 /LF 134,447 40.00 Exposed Process Pipe 338.00 LF 2,212.870 169,154 292,808 20,565 1,427.60 /LF 482,527 2,568.79 /LF 868,253 40.0 Process Pipe 338.00 LF 2,212.870 169,154 292,808 20,565 1,427.60 /LF 482,527 2,568.79 /LF 868,253 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters FE - Flow Element - Mag Flowtube (inline)9.00 ea 18.000 1,282 1,080 ---262.44 /ea 2,362 599.74 /ea 5,398 FIT - Flow Transmitter - F04 Magnetic 12"9.00 EA 85.500 6,089 81,000 ---9,676.58 /EA 87,089 21,338.03 /EA 192,042 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters 9.00 EA 103.500 7,371 82,080 9,939.02 /EA 89,451 21,937.77 /EA 197,440 40.90.01.09 I&C, Pressure / Indicators & Transmitters PI - Pressure Indicator P04 - Stem Mounted 2.00 EA 1.000 71 650 ---360.61 /EA 721 796.96 /EA 1,594 40.90.01.09 I&C, Pressure / Indicators & Transmitters 2.00 EA 1.000 71 650 360.61 /EA 721 796.96 /EA 1,594 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 9.00 ea 2.250 160 742 ---100.20 /ea 902 222.79 /ea 2,005 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 2.250 160 742 901.84 /LS 902 2,005.12 /LS 2,005 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 11.00 ea 13.750 979 825 ---164.02 /ea 1,804 374.84 /ea 4,123 Instrument Stand-Double, SS 12.00 ea 18.000 1,282 1,200 ---206.83 /ea 2,482 471.74 /ea 5,661 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 145 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90.03.01 I&C, Panels & Stands 1.00 LS 31.750 2,261 2,025 4,286.20 /LS 4,286 9,784.07 /LS 9,784 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 12.00 EA 96.000 6,837 42,000 ---4,069.75 /EA 48,837 9,022.64 /EA 108,272 PLC Cabinet, 54-PLC-01 1.00 EA 24.000 1,709 40,000 ---41,709.26 /EA 41,709 91,769.41 /EA 91,769 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 13.00 EA 120.000 8,546 82,000 6,965.10 /EA 90,546 15,387.77 /EA 200,041 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 2.00 ea 1.000 71 ---35.61 /ea 71 84.14 /ea 168 Field Calibration - Average 21.00 ea 63.000 4,487 ---213.66 /ea 4,487 504.82 /ea 10,601 Field Calibration - Severe 1.00 ea 8.000 570 ---569.75 /ea 570 1,346.17 /ea 1,346 Pre-Operation Check 24.00 ea 6.000 427 ---17.81 /ea 427 42.07 /ea 1,010 Startup - Stand-By (Manhours)24.00 ea 2.400 171 ---7.12 /ea 171 16.83 /ea 404 Loop Check - Average 24.00 ea 12.000 855 ---35.61 /ea 855 84.14 /ea 2,019 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 92.400 6,581 6,580.64 /LS 6,581 15,548.53 /LS 15,549 40.90.07.01 I&C, PLC / SCADA Software Development PLC / SCADA Software Development 166.00 pts 1,328.000 94,579 ---569.75 /pts 94,579 1,346.19 /pts 223,468 40.90.07.01 I&C, PLC / SCADA Software Development 1.00 LS 1,328.000 94,579 94,578.83 /LS 94,579 223,468.00 /LS 223,468 40.90.08.03 I&C Tubing, Piping & Accessories Press Gauge / Press Sw Installation Materials - Stainless 2.00 ea 5.200 370 300 ---335.17 /ea 670 766.51 /ea 1,533 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 5.200 370 300 670.34 /LS 670 1,533.02 /LS 1,533 40.90.99.01 I&C, Other Receive & Store Instrument 24.00 ea 8.400 598 0 ---24.94 /ea 598 58.92 /ea 1,414 Identification Tag - SS 24.00 ea 6.000 427 360 ---32.81 /ea 787 74.97 /ea 1,799 40.90.99.01 I&C, Other 1.00 LS 14.400 1,026 360 1,385.79 /LS 1,386 3,213.23 /LS 3,213 40.90.01.001 Instrumentation & Controls 1.00 LS 1,698.500 120,965 168,157 289,122.30 /LS 289,122 654,626.89 /LS 654,627 40.90 Instrumentation & Controls 1.00 LS 1,698.500 120,965 168,157 289,122.30 /LS 289,122 654,626.89 /LS 654,627 40.9 Instrumentation & Controls 1.00 LS 1,698.500 120,965 168,157 289,122.30 /LS 289,122 654,626.89 /LS 654,627 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.76.55.0010 UV Disinfection System 44.05.76.72 Pressurized UV Disinfection System FURNISH Pressurized UV Disinfection System 9.00 EA ---1,405,000 156,111.11 /EA 1,405,000 260,045.20 /EA 2,340,407 Install Pressurized UV Disinfection Reactor 9.00 ea 2,160.000 141,710 -18,521 -17,803.44 /ea 160,231 34,213.37 /ea 307,920 44.05.76.72 Pressurized UV Disinfection System 1.00 LS 2,160.000 141,710 18,521 1,405,000 1,565,230.96 /LS 1,565,231 2,648,327.18 /LS 2,648,327 44.05.76.55.0010 UV Disinfection System 1.00 LS 2,160.000 141,710 18,521 1,405,000 1,565,230.96 /LS 1,565,231 2,648,327.18 /LS 2,648,327 44.05 Furnish and Install Process Equipment 1.00 LS 2,160.000 141,710 18,521 1,405,000 1,565,230.96 /LS 1,565,231 2,648,327.18 /LS 2,648,327 44.0 Process Equipment - Municipal 1.00 LS 2,160.000 141,710 18,521 1,405,000 1,565,230.96 /LS 1,565,231 2,648,327.18 /LS 2,648,327 54.0 UV Disinfection 1.00 LS 10,609.635 742,371 954,010 89,319 27,939 1,405,000 3,218,638.16 /LS 3,218,638 5,974,003.00 /LS 5,974,003 55.0 Chlorine Contact Basin 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.10.1095 Chlorine Contact Basin Allowance 40.10.10.01 Process Pipe, Other Piping demo, fixtures, Allowance 1.00 ls ---15,000 15,000.00 /ls 15,000 24,986.56 /ls 24,987 40.10.10.01 Process Pipe, Other 1.00 LF 15,000 15,000.00 /LF 15,000 24,986.56 /LF 24,987 40.10.10.1095 Chlorine Contact Basin Allowance 1.00 LS 15,000 15,000.00 /LS 15,000 24,986.56 /LS 24,987 40.00 Exposed Process Pipe 1.00 LF 15,000 15,000.00 /LF 15,000 24,986.56 /LF 24,987 40.0 Process Pipe 1.00 LF 15,000 15,000.00 /LF 15,000 24,986.56 /LF 24,987 55.0 Chlorine Contact Basin 1.00 LS 15,000 15,000.00 /LS 15,000 24,986.56 /LS 24,987 64.0 Filtration Equalization Pump Station 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0014 Slab on Grade, 14" Thick 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick Fine grade, for slab on grade, by hand 401.00 sf 2.807 144 12 ---0.39 /sf 156 0.80 /sf 321 Fill, gravel subbase, under building slab on grade 14.85 cy 7.426 382 416 ---53.73 /cy 798 106.08 /cy 1,575 Concrete pumping, subcontract, all inclusive price 17.33 cy --260 --15.00 /cy 260 27.24 /cy 472 Base slab edge forms, 12" to 24"93.33 sf 20.533 1,351 93 ---15.48 /sf 1,445 31.76 /sf 2,964 Reinforcing in place, A615 Gr 60, priced per lbs.2,599.07 lb -1,300 1,040 --0.90 /lb 2,339 1.67 /lb 4,348 Concrete, ready mix, 4000 psi 17.33 CY -2,166 ---125.00 /CY 2,166 236.66 /CY 4,101 Add for concrete waste, 4000 psi 0.87 cy -108 ---125.00 /cy 108 236.64 /cy 205 Placing concrete, concrete pump, for base slab 12" to 24"17.33 cy 10.396 535 ----30.87 /cy 535 63.68 /cy 1,103 Finishing floors, monolithic, trowel finish (machine)401.00 sf 8.020 483 8 ---1.23 /sf 491 2.52 /sf 1,012 Curing, membrane spray 401.00 sf 0.802 41 16 ---0.14 /sf 57 0.29 /sf 115 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick 17.33 CY 49.984 2,937 4,119 1,300 482.22 /CY 8,356 935.90 /CY 16,216 03.10.05.0014 Slab on Grade, 14" Thick 17.33 CY 49.984 2,937 4,119 1,300 482.22 /CY 8,356 935.90 /CY 16,216 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 41.48 cy --622 --15.00 /cy 622 27.24 /cy 1,130 Forms in place, structural walls, > 16' high, hand set 2,240.00 sf 380.800 25,062 3,024 ---12.54 /sf 28,086 25.63 /sf 57,422 Forms in place, wall bulkheads 35.00 sf 10.500 691 44 ---20.99 /sf 735 43.09 /sf 1,508 Waterstop, PVC, center bulb, 6" wide 99.00 lf 7.920 521 198 ---7.27 /lf 719 14.65 /lf 1,450 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 146 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Reinforcing in place, A615 Gr 60, priced per lbs.8,296.30 lb -4,148 3,319 --0.90 /lb 7,467 1.67 /lb 13,879 Concrete, ready mix, 4000 psi 41.48 CY -5,185 ---125.00 /CY 5,185 236.66 /CY 9,817 Add for concrete waste, 4000 psi 2.07 cy -259 ---125.00 /cy 259 236.65 /cy 491 Placing concrete, concrete pump, for structural wall to 12" thick 41.48 cy 35.259 1,814 ----43.73 /cy 1,814 90.21 /cy 3,742 Patch & plug tieholes 2,240.00 sf 33.600 1,729 45 ---0.79 /sf 1,773 1.63 /sf 3,651 Sack rub 2,240.00 sf 89.600 4,610 67 ---2.09 /sf 4,677 4.30 /sf 9,636 Curing, membrane spray 2,240.00 sf 4.480 230 90 ---0.14 /sf 320 0.29 /sf 645 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 41.48 CY 562.159 34,657 13,060 3,941 1,245.33 /CY 51,658 2,492.00 /CY 103,371 03.10.06.0012 Concrete Walls, 12" Thick 41.48 CY 562.159 34,657 13,060 3,941 1,245.33 /CY 51,658 2,492.00 /CY 103,371 03.10.10.0012 Elevated Deck, 12" Thick 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick Concrete pumping, subcontract, all inclusive price 10.82 cy --162 --15.00 /cy 162 27.24 /cy 295 Forms in place, elevated slab, soffit 292.00 sf 58.400 3,843 365 ---14.41 /sf 4,208 29.52 /sf 8,619 Forms in place, elevated slab, edge form 69.00 sf 17.250 1,135 86 ---17.70 /sf 1,222 36.31 /sf 2,505 Slab shoring 4,964.00 cf 34.748 2,287 248 ---0.51 /cf 2,535 1.04 /cf 5,187 Reinforcing in place, A615 Gr 60, priced per lbs.2,433.33 lb -1,217 973 --0.90 /lb 2,190 1.67 /lb 4,071 Concrete, ready mix, 4000 psi 10.82 CY -1,352 ---125.00 /CY 1,352 236.66 /CY 2,559 Add for concrete waste, 4000 psi 0.54 cy -68 ---125.00 /cy 68 236.69 /cy 128 Placing concrete, concrete pump, for elevated slab to 12" thick 10.82 cy 5.408 278 ----25.72 /cy 278 53.06 /cy 574 Curing, membrane spray 292.00 sf 0.584 30 12 ---0.14 /sf 42 0.29 /sf 84 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick 10.82 CY 116.390 7,574 3,347 1,136 1,114.82 /CY 12,057 2,221.22 /CY 24,022 03.10.10.0012 Elevated Deck, 12" Thick 10.82 CY 116.390 7,574 3,347 1,136 1,114.82 /CY 12,057 2,221.22 /CY 24,022 03.10.16.0010 Concrete Fill 03.10.16.00 Cast-In-Place Concrete, Fill Concrete pumping, subcontract, all inclusive price 12.90 cy --194 --15.00 /cy 194 27.24 /cy 351 Concrete, ready mix, 3000 psi 12.90 CY -1,561 ---121.00 /CY 1,561 229.09 /CY 2,955 Add for concrete waste, 3000 psi 1.29 cy -156 ---121.00 /cy 156 229.06 /cy 295 Placing concrete, concrete pump 12.90 cy 9.675 498 ----38.59 /cy 498 79.60 /cy 1,027 Finishing floors, monolithic, trowel finish (machine)200.00 sf 4.000 241 4 ---1.23 /sf 245 2.52 /sf 505 Curing, membrane spray 200.00 sf 0.400 21 8 ---0.14 /sf 29 0.29 /sf 58 03.10.16.00 Cast-In-Place Concrete, Fill 1.00 LS 14.075 759 1,729 194 2,681.76 /LS 2,682 5,190.97 /LS 5,191 03.10.16.0010 Concrete Fill 12.90 CY 14.075 759 1,729 194 207.89 /CY 2,682 402.40 /CY 5,191 03.10 Cast-In-Place Concrete Work 82.52 CY 742.608 45,927 22,255 6,569 905.83 /CY 74,752 1,803.14 /CY 148,800 03.0 Concrete Work 82.52 CY 742.608 45,927 22,255 6,569 905.83 /CY 74,752 1,803.14 /CY 148,800 05.0 Metals 05.50 Metal Fabrications 05.50.05.0010 Aluminum Checker Plate 05.50.05.10 Metals, Floor Plates Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 20.00 lf 2.286 174 77 ---12.54 /lf 251 25.22 /lf 504 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 8.00 ea -46 ---5.75 /ea 46 10.89 /ea 87 Trench cover, aluminum, plain cover plate, stock unit, 16" W trench x 3/8" T, field fabricated, incl frame 12.00 SF 2.477 191 558 -6 -62.86 /SF 754 121.82 /SF 1,462 05.50.05.10 Metals, Floor Plates 12.00 SF 4.763 365 681 6 87.60 /SF 1,051 171.12 /SF 2,053 05.50.05.0010 Aluminum Checker Plate 12.00 SF 4.763 365 681 6 87.60 /SF 1,051 171.12 /SF 2,053 05.50 Metal Fabrications 1.00 LS 4.763 365 681 6 1,051.17 /LS 1,051 2,053.43 /LS 2,053 05.0 Metals 1.00 LS 4.763 365 681 6 1,051.17 /LS 1,051 2,053.43 /LS 2,053 08.0 Openings 08.30 Specialty Doors and Frames 08.30.01.0020 Aluminum Floor Door 08.30.01.10 Specialty Doors and Frames, Access Doors Doors, specialty, access, floor, industrial, aluminum, 300 psf L.L., double leaf, 4' x 4', 160 lb 1.00 EA 3.200 244 2,150 ---2,393.96 /EA 2,394 4,573.73 /EA 4,574 08.30.01.10 Specialty Doors and Frames, Access Doors 1.00 EA 3.200 244 2,150 2,393.96 /EA 2,394 4,573.73 /EA 4,574 08.30.01.0020 Aluminum Floor Door 1.00 EA 3.200 244 2,150 2,393.96 /EA 2,394 4,573.73 /EA 4,574 08.30 Specialty Doors and Frames 1.00 EA 3.200 244 2,150 2,393.96 /EA 2,394 4,573.73 /EA 4,574 08.0 Openings 1.00 LS 3.200 244 2,150 2,393.96 /LS 2,394 4,573.73 /LS 4,574 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 880.00 LF 6.160 439 87 ---0.60 /LF 526 1.40 /LF 1,228 THHN-THWN Copper Stranded 1/C # 10 1,760.00 LF 17.600 1,253 267 ---0.86 /LF 1,520 2.02 /LF 3,547 Stakon Lug #12 - #10 28.00 E 2.800 199 7 ---7.37 /E 206 17.38 /E 487 Motor Hook-up, 3 phase, 5 hp 2.00 E 3.300 235 114 ---174.26 /E 349 402.11 /E 804 Motor Hook-up, 3 phase, 10 hp 2.00 E 3.600 256 114 ---184.95 /E 370 427.37 /E 855 Motor Testing & Commissioning: 1 - 5HP / 480V / #12 2.00 E 1.200 85 ----42.73 /E 85 100.96 /E 202 Motor Testing & Commissioning: 10HP / 480V / #12 2.00 E 1.400 100 ----49.86 /E 100 117.80 /E 236 600V Megger Testing 14.00 E 3.500 249 ----17.81 /E 249 42.07 /E 589 Wire Markers 28.00 E 0.280 20 1 ---0.76 /E 21 1.79 /E 50 26.15.01.00 Process Electrical, Wire/Cable 2,640.00 LF 39.840 2,837 590 1.30 /LF 3,427 3.03 /LF 7,997 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"400.00 LF 41.860 2,981 2,050 ---12.58 /LF 5,031 28.85 /LF 11,539 PVC Coated 90 Ell 3/4"18.00 E 5.400 385 341 ---40.31 /E 726 92.03 /E 1,657 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 147 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit PVC Coated Coupling 3/4"54.00 E 3.240 231 295 ---9.73 /E 526 22.07 /E 1,192 PVC Coated Conduit Hub 3/4"12.00 E 4.800 342 478 ---68.35 /E 820 154.74 /E 1,857 PVC Coated LB Condulet 3/4"2.00 E 0.900 64 103 ---83.65 /E 167 188.90 /E 378 PVC Coated Unistrut Straps 3/4"52.00 E 2.600 185 387 ---11.00 /E 572 24.73 /E 1,286 PVC Coated Unistrut Conduit Hanger Allowance 3/4"52.00 E 3.120 222 155 ---7.26 /E 378 16.65 /E 866 EF Sealtite Flex 3/4"4.00 lf 0.120 9 10 ---4.61 /lf 18 10.47 /lf 42 PVC Coated LT Connector Straight 3/4"8.00 E 0.800 57 185 ---30.24 /E 242 67.54 /E 540 26.15.02.00 Process Electrical, Conduit 400.00 LF 62.840 4,475 4,004 21.20 /LF 8,480 48.39 /LF 19,357 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 3,040.00 LF 102.680 7,313 4,594 3.92 /LF 11,907 9.00 /LF 27,354 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 6,160.00 LF 36.960 2,632 497 ---0.51 /LF 3,129 1.19 /LF 7,309 Pullstring 220.00 lf 1.320 94 11 ---0.48 /lf 105 1.12 /lf 246 Shielded PLTC / Inst Cable 1 Pair #16 440.00 LF 8.800 627 198 ---1.87 /LF 825 4.35 /LF 1,915 Termination Labor Only - # 16 - #14 82.00 E 8.200 584 ----7.12 /E 584 16.83 /E 1,380 Control Wire Testing 38.00 E 3.800 271 ----7.12 /E 271 16.83 /E 639 Wire Markers 82.00 E 0.820 58 4 ---0.76 /E 63 1.79 /E 147 26.15.01.00 Process Electrical, Wire/Cable 6,600.00 LF 59.900 4,266 710 0.75 /LF 4,976 1.76 /LF 11,636 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"200.00 LF 17.600 1,253 312 ---7.83 /LF 1,566 18.23 /LF 3,646 GRC Elbow 3/4"6.00 E 1.500 107 60 ---27.74 /E 166 63.86 /E 383 GRC Couplng 3/4"6.00 E 0.300 21 15 ---6.05 /E 36 13.87 /E 83 Rigid Conduit Hub 3/4"4.00 E 1.240 88 52 ---35.01 /E 140 80.52 /E 322 Unistrut Straps 3/4"26.00 E 0.780 56 48 ---3.98 /E 104 9.10 /E 237 Unistrut Conduit Hanger Allowance 3/4"26.00 E 1.040 74 26 ---3.85 /E 100 8.92 /E 232 PVC Coated GRC @ Level 2 3/4"800.00 LF 83.720 5,962 4,099 ---12.58 /LF 10,062 28.85 /LF 23,079 PVC Coated 90 Ell 3/4"48.00 E 14.400 1,026 909 ---40.31 /E 1,935 92.04 /E 4,418 PVC Coated Coupling 3/4"128.00 E 7.680 547 699 ---9.73 /E 1,246 22.07 /E 2,825 PVC Coated Conduit Hub 3/4"32.00 E 12.800 912 1,276 ---68.35 /E 2,187 154.73 /E 4,951 PVC Coated LB Condulet 3/4"8.00 E 3.600 256 413 ---83.65 /E 669 188.90 /E 1,511 PVC Coated Unistrut Straps 3/4"104.00 E 5.200 370 774 ---11.00 /E 1,144 24.73 /E 2,572 PVC Coated Unistrut Conduit Hanger Allowance 3/4"104.00 E 6.240 444 311 ---7.26 /E 755 16.65 /E 1,732 EF Sealtite Flex 3/4"8.00 lf 0.240 17 20 ---4.61 /lf 37 10.46 /lf 84 PVC Coated LT Connector Straight 3/4"16.00 E 1.600 114 370 ---30.24 /E 484 67.54 /E 1,081 26.15.02.00 Process Electrical, Conduit 1,000.00 LF 157.940 11,248 9,383 20.63 /LF 20,631 47.16 /LF 47,156 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 217.840 15,514 10,092 25,606.78 /LS 25,607 58,792.25 /LS 58,792 26.15 Process Electrical 1.00 LS 320.520 22,827 14,686 37,513.37 /LS 37,513 86,146.16 /LS 86,146 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.02.00 Electrical Equipment, MCCs - General MCC, Motor starter, size 1, FVNR, type A, circuit breaker, NEMA 1 2.00 ea 5.926 428 3,150 ---1,789.07 /ea 3,578 3,960.19 /ea 7,920 26.25.02.00 Electrical Equipment, MCCs - General 1.00 LS 5.926 428 3,150 3,578.14 /LS 3,578 7,920.38 /LS 7,920 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 2.00 EA 5.161 373 264 ---318.45 /EA 637 730.04 /EA 1,460 26.25.09.99 Electrical Equipment, Safety Switches - General 2.00 EA 5.161 373 264 318.45 /EA 637 730.04 /EA 1,460 26.25.01.0001 Electrical Equipment 1.00 LS 11.087 801 3,414 4,215.03 /LS 4,215 9,380.46 /LS 9,380 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 ls 3.000 214 ----213.66 /ls 214 504.85 /ls 505 26.00.02.00 Electrical, Testing 1.00 LS 3.000 214 213.66 /LS 214 504.85 /LS 505 26.25.99.0001 Electrical, Testing 1.00 LS 3.000 214 213.66 /LS 214 504.85 /LS 505 26.25 Electrical Equipment 1.00 LS 14.087 1,015 3,414 4,428.69 /LS 4,429 9,885.31 /LS 9,885 26.0 Electrical Work 1.00 LS 334.607 23,842 18,100 41,942.06 /LS 41,942 96,031.47 /LS 96,031 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 300.00 LF 5.250 374 117 ---1.64 /LF 491 3.06 /LF 919 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)4.00 E 1.000 71 17 ---22.16 /E 89 41.64 /E 167 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 2.00 E 0.120 9 11 ---9.63 /E 19 17.51 /E 35 4 Pair UTP Certification with Documentation 2.00 E 1.260 90 ---44.87 /E 90 85.83 /E 172 UTP Cable Supports 20.00 E 1.000 71 10 ---4.06 /E 81 7.68 /E 154 27.30.01.00 Communications Systems 300.00 LF 8.630 615 155 2.57 /LF 770 4.82 /LF 1,446 27.30.01.0002 Network, DATA CAT 6 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.03 /LS 1,446 27.00 Communications 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.03 /LS 1,446 27.0 Communications 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.03 /LS 1,446 31.0 Earthwork 31.25 Earthworks, Structural 31.25.01.64.0010 Structural Excavation and Backfill 31.25.01.00 Earthworks, Structural, Excavation Excavating, bulk bank measure, 3 C.Y. capacity = 260 C.Y./hour, backhoe, hydraulic, crawler mounted, excluding truck loading 170.00 CY 1.307 81 --135 -1.27 /CY 215 2.61 /CY 444 Backfill, bulk, 6" to 12" lifts, dozer backfilling, compaction with vibrating roller 22.00 ecy 0.330 21 --35 -2.53 /ecy 56 5.22 /ecy 115 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 148 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 31.25.01.00 Earthworks, Structural, Excavation Hauling, excavated or borrow material, loose cubic yards, 5 mile round trip , 1 loads/hour, 12 C.Y. truck, highway haulers, excludes loading 148.00 lcy 15.179 905 --772 -11.33 /lcy 1,677 23.22 /lcy 3,436 31.25.01.00 Earthworks, Structural, Excavation 170.00 CY 16.816 1,006 942 11.46 /CY 1,948 23.50 /CY 3,995 31.25.01.64.0010 Structural Excavation and Backfill 170.00 CY 16.816 1,006 942 11.46 /CY 1,948 23.50 /CY 3,995 31.25 Earthworks, Structural 170.00 CY 16.816 1,006 942 11.46 /CY 1,948 23.50 /CY 3,995 31.0 Earthwork 1.00 LS 16.816 1,006 942 1,948.44 /LS 1,948 3,994.77 /LS 3,995 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.FILT04 04" FILT - Dewatering Filtrate 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.12.00 lf --108 --9.00 /lf 108 14.99 /lf 180 FURNISH 4" DI pipe 6.00 LF -153 ---25.58 /LF 153 44.59 /LF 268 Install 4" DI, flanged, spool <= 10'1.00 ea 2.330 178 ----178.11 /ea 178 340.68 /ea 341 FURNISH 4" DI flange 1.00 ea -49 ---49.00 /ea 49 85.44 /ea 85 4" DI, FL, Ell, Reducer 1.00 ea 2.330 178 94 ---271.98 /ea 272 504.30 /ea 504 4" Bolt & Gasket Kits, CS, 150#1.00 ea 1.100 84 6 ---90.09 /ea 90 171.31 /ea 171 40.10.01.04 Process Pipe, Ductile Iron, 4"6.00 LF 5.760 440 302 108 141.78 /LF 851 258.19 /LF 1,549 40.10.01.FILT04 04" FILT - Dewatering Filtrate 6.00 LF 5.760 440 302 108 141.78 /LF 851 258.19 /LF 1,549 40.10.03.FILT03 03" FILT - Dewatering Filtrate 40.10.03.03 Process Pipe, Stainless Steel, 2-1/2" to 3" 3" SS pipe, sched. 40, 304, T&C 56.00 LF 7.280 556 520 ---19.23 /LF 1,077 35.20 /LF 1,971 3" SS, 304, #150, Ell, 90 5.00 ea 9.400 719 271 ---197.91 /ea 990 369.37 /ea 1,847 3" SS, 304, #150, tee 3.00 ea 8.430 644 282 ---308.70 /ea 926 574.56 /ea 1,724 3" SS, 304, #150, coupling 2.00 ea 3.760 287 97 ---192.31 /ea 385 359.60 /ea 719 3" SS, 304, #150, flange 23.00 ea 28.290 2,163 1,090 ---141.42 /ea 3,253 262.47 /ea 6,037 3" Bolt & Gasket Kits, SS 23.00 ea 21.850 1,670 322 ---86.62 /ea 1,992 163.31 /ea 3,756 Wall Sleeve, stainless steel, 12" long , 3"2.00 ea 2.000 153 143 ---147.94 /ea 296 270.85 /ea 542 40.10.03.03 Process Pipe, Stainless Steel, 2-1/2" to 3"56.00 LF 81.010 6,193 2,725 159.25 /LF 8,918 296.35 /LF 16,596 40.20.05.03 Plug Valves, 2-1/2" to 3" Install plug valve, Flgd, fab. steel, 3"5.00 ea 6.500 497 ----99.37 /ea 497 190.08 /ea 950 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 3"5.00 EA -2,250 ---450.00 /EA 2,250 784.47 /EA 3,922 40.20.05.03 Plug Valves, 2-1/2" to 3"5.00 EA 6.500 497 2,250 549.37 /EA 2,747 974.55 /EA 4,873 40.20.08.03 Check Valves, 2-1/2" to 3" Install check valve, Flgd, fab. steel, 3"2.00 ea 2.600 199 ----99.38 /ea 199 190.08 /ea 380 FURNISH Check valve, iron body, swing check, flgd, 150#, 3"2.00 EA -1,000 ---500.00 /EA 1,000 871.65 /EA 1,743 40.20.08.03 Check Valves, 2-1/2" to 3"2.00 EA 2.600 199 1,000 599.38 /EA 1,199 1,061.73 /EA 2,123 40.20.19.03 Flow Meter, 3" Install magnetic flow meter, (material FBO), 3"1.00 EA 2.000 153 ----152.88 /EA 153 292.41 /EA 292 40.20.19.03 Flow Meter, 3"1.00 EA 2.000 153 152.88 /EA 153 292.41 /EA 292 40.10.03.FILT03 03" FILT - Dewatering Filtrate 56.00 LF 92.110 7,041 5,975 232.44 /LF 13,016 426.51 /LF 23,884 40.00 Exposed Process Pipe 62.00 LF 97.870 7,481 6,278 108 223.66 /LF 13,867 410.22 /LF 25,434 40.0 Process Pipe 62.00 LF 97.870 7,481 6,278 108 223.66 /LF 13,867 410.22 /LF 25,434 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.01 I&C, Analyzers / Analyzers Transmitters AE - Analyzer Sensor - Dissolved Oxygen (LDO)1.00 ea 2.000 142 50 ---192.44 /ea 192 446.21 /ea 446 AIT - Analyzer - w/Sensor A20 Dissolved Oxygen (LDO)1.00 EA 2.500 178 3,500 --3,678.05 /EA 3,678 8,097.13 /EA 8,097 40.90.01.01 I&C, Analyzers / Analyzers Transmitters 1.00 EA 4.500 320 3,550 3,870.49 /EA 3,870 8,543.34 /EA 8,543 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters FE - Flow Element - Mag Flowtube (inline)1.00 ea 2.000 142 20 ---162.44 /ea 162 380.43 /ea 380 FIT - Flow Transmitter - F04 Magnetic <2"1.00 EA 4.000 285 2,700 ---2,984.88 /EA 2,985 6,594.93 /EA 6,595 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters 1.00 EA 6.000 427 2,720 3,147.32 /EA 3,147 6,975.36 /EA 6,975 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L30, Basic Radar 1.00 EA 2.250 160 1,395 ---1,555.24 /EA 1,555 3,438.22 /EA 3,438 40.90.01.07 I&C, Level / Indicators & Transmitters 1.00 EA 2.250 160 1,395 1,555.24 /EA 1,555 3,438.22 /EA 3,438 40.90.01.09 I&C, Pressure / Indicators & Transmitters PI - Pressure Indicator P04 - Stem Mounted 2.00 EA 1.000 71 650 ---360.61 /EA 721 796.96 /EA 1,594 PE - Diaphragm Seal 2.00 ea 3.000 214 850 ---531.83 /ea 1,064 1,184.55 /ea 2,369 40.90.01.09 I&C, Pressure / Indicators & Transmitters 2.00 EA 4.000 285 1,500 892.44 /EA 1,785 1,981.51 /EA 3,963 40.90.01.19 I&C, Level / Switches LS** - Level Switch L08 Non-Mercury Float 2.00 EA 6.000 427 1,000 ---713.66 /EA 1,427 1,601.46 /EA 3,203 40.90.01.19 I&C, Level / Switches 2.00 EA 6.000 427 1,000 713.66 /EA 1,427 1,601.46 /EA 3,203 40.90.01.27 I&C, Control Stations CS - Control Station 2.00 EA 4.000 285 1,500 ---892.44 /EA 1,785 1,981.50 /EA 3,963 40.90.01.27 I&C, Control Stations 2.00 EA 4.000 285 1,500 892.44 /EA 1,785 1,981.50 /EA 3,963 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 2.00 ea 0.750 53 165 ---109.11 /ea 218 243.83 /ea 488 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 0.750 53 165 218.21 /LS 218 487.65 /LS 488 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 8.00 ea 10.000 712 600 ---164.02 /ea 1,312 374.84 /ea 2,999 Instrument Stand-Double, SS 1.00 ea 1.500 107 100 ---206.83 /ea 207 471.75 /ea 472 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 149 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90.03.01 I&C, Panels & Stands 1.00 LS 11.500 819 700 1,519.02 /LS 1,519 3,470.46 /LS 3,470 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 6.00 ea 3.000 214 ---35.61 /ea 214 84.14 /ea 505 Field Calibration - Average 2.00 ea 6.000 427 ---213.66 /ea 427 504.81 /ea 1,010 Pre-Operation Check 9.00 ea 2.250 160 ---17.80 /ea 160 42.07 /ea 379 Startup - Stand-By (Manhours)9.00 ea 0.900 64 ---7.12 /ea 64 16.83 /ea 151 Loop Check - Average 9.00 ea 4.500 320 ---35.61 /ea 320 84.14 /ea 757 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 16.650 1,186 1,185.80 /LS 1,186 2,801.77 /LS 2,802 40.90.08.03 I&C Tubing, Piping & Accessories Press Gauge / Press Sw Installation Materials - Stainless 2.00 ea 5.200 370 300 ---335.17 /ea 670 766.49 /ea 1,533 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 5.200 370 300 670.34 /LS 670 1,532.98 /LS 1,533 40.90.99.01 I&C, Other Receive & Store Instrument 9.00 ea 3.150 224 0 ---24.94 /ea 224 58.92 /ea 530 Identification Tag - SS 9.00 ea 2.250 160 135 ---32.80 /ea 295 74.97 /ea 675 40.90.99.01 I&C, Other 1.00 LS 5.400 385 135 519.67 /LS 520 1,204.98 /LS 1,205 40.90.01.001 Instrumentation & Controls 1.00 LS 66.250 4,718 12,965 17,683.16 /LS 17,683 39,583.69 /LS 39,584 40.90 Instrumentation & Controls 1.00 LS 66.250 4,718 12,965 17,683.16 /LS 17,683 39,583.69 /LS 39,584 40.9 Instrumentation & Controls 1.00 LS 66.250 4,718 12,965 17,683.16 /LS 17,683 39,583.69 /LS 39,584 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 40.05.49.0020 Filtrate Pump, 64-P-100x 44.05.49.00 Submersible Pump: 1hp- 5hp Functional Testing, Submersible Pumps, 21 - 50 hp 2.00 ea 8.000 515 100 ---307.71 /ea 615 580.10 /ea 1,160 FURNISH Submersible Pump, 1 - 5 hp 2.00 EA ---6,000 3,000.00 /EA 6,000 4,997.32 /EA 9,995 Set base elbow / pump assembly, 1 - 5 hp 2.00 ea 32.000 2,062 100 ---1,080.85 /ea 2,162 2,058.95 /ea 4,118 Install upper guide rail bracket 2.00 ea 3.000 193 20 ---106.64 /ea 213 202.28 /ea 405 44.05.49.00 Submersible Pump: 1hp- 5hp 2.00 EA 43.000 2,770 220 6,000 4,495.20 /EA 8,990 7,838.64 /EA 15,677 40.05.49.0020 Filtrate Pump, 64-P-100x 2.00 EA 43.000 2,770 220 6,000 4,495.20 /EA 8,990 7,838.64 /EA 15,677 44.05 Furnish and Install Process Equipment 1.00 LS 43.000 2,770 220 6,000 8,990.40 /LS 8,990 15,677.27 /LS 15,677 44.0 Process Equipment - Municipal 1.00 LS 43.000 2,770 220 6,000 8,990.40 /LS 8,990 15,677.27 /LS 15,677 64.0 Filtration Equalization Pump Station 1.00 LS 1,317.744 86,969 62,804 6,677 948 6,000 163,397.45 /LS 163,397 337,594.33 /LS 337,594 68.0 Effluent Cooling 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0012 Slab on Grade, 12" Thick 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick Fine grade, for slab on grade, by hand 3,525.00 sf 24.675 1,270 106 ---0.39 /sf 1,375 0.80 /sf 2,819 Fill, gravel subbase, under building slab on grade 113.22 cy 56.611 2,913 3,170 ---53.73 /cy 6,083 106.08 /cy 12,010 Concrete pumping, subcontract, all inclusive price 130.56 cy --1,958 --15.00 /cy 1,958 27.24 /cy 3,556 Slab on grade edge forms, 7" to 12"242.00 sf 43.560 2,867 242 ---12.85 /sf 3,109 26.33 /sf 6,372 Reinforcing in place, A615 Gr 60, priced per lbs.19,583.33 lb -9,792 7,833 --0.90 /lb 17,625 1.67 /lb 32,762 Concrete, ready mix, 4000 psi 130.56 CY -16,319 ---125.00 /CY 16,319 236.66 /CY 30,897 Add for concrete waste, 4000 psi 6.53 cy -816 ---125.00 /cy 816 236.66 /cy 1,545 Placing concrete, concrete pump 130.56 cy 97.916 5,038 ----38.59 /cy 5,038 79.60 /cy 10,392 Finishing floors, monolithic, trowel finish (machine)3,057.00 sf 61.140 3,682 61 ---1.23 /sf 3,744 2.52 /sf 7,712 Curing, membrane spray 3,057.00 sf 6.114 315 122 ---0.14 /sf 437 0.29 /sf 880 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick 130.56 CY 290.016 16,084 30,628 9,792 432.80 /CY 56,504 834.47 /CY 108,944 03.10.05.0012 Slab on Grade, 12" Thick 130.56 CY 290.016 16,084 30,628 9,792 432.80 /CY 56,504 834.47 /CY 108,944 03.10.05.0018 Slab on Grade, 18" Thick 03.10.05.18 Cast-In-Place Concrete, Slabs on Grade, 18" thick Fine grade, for slab on grade, by hand 312.00 sf 2.184 112 9 ---0.39 /sf 122 0.80 /sf 249 Fill, gravel subbase, under building slab on grade 11.56 cy 5.778 297 324 ---53.72 /cy 621 106.08 /cy 1,226 Concrete pumping, subcontract, all inclusive price 17.33 cy --260 --15.00 /cy 260 27.24 /cy 472 Base slab edge forms, 12" to 24"106.50 sf 23.430 1,542 107 ---15.48 /sf 1,649 31.76 /sf 3,382 Reinforcing in place, A615 Gr 60, priced per lbs.2,600.00 lb -1,300 1,040 --0.90 /lb 2,340 1.67 /lb 4,350 Concrete, ready mix, 4000 psi 17.33 CY -2,167 ---125.00 /CY 2,167 236.66 /CY 4,102 Add for concrete waste, 4000 psi 0.87 cy -108 ---125.00 /cy 108 236.68 /cy 205 Placing concrete, concrete pump, for base slab 12" to 24"17.33 cy 10.400 535 ----30.87 /cy 535 63.68 /cy 1,104 Finishing floors, monolithic, trowel finish (machine)312.00 sf 6.240 376 6 ---1.23 /sf 382 2.52 /sf 787 Curing, membrane spray 312.00 sf 0.624 32 12 ---0.14 /sf 45 0.29 /sf 90 03.10.05.18 Cast-In-Place Concrete, Slabs on Grade, 18" thick 17.33 CY 48.656 2,895 4,033 1,300 474.69 /CY 8,228 921.21 /CY 15,967 03.10.05.0018 Slab on Grade, 18" Thick 17.33 CY 48.656 2,895 4,033 1,300 474.69 /CY 8,228 921.21 /CY 15,967 03.10.05.0024 Slab on Grade, 24" Thick 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick Fine grade, for slab on grade, by hand 1,185.00 sf 8.295 427 36 ---0.39 /sf 462 0.80 /sf 948 Fill, gravel subbase, under building slab on grade 43.89 cy 21.945 1,129 1,229 ---53.72 /cy 2,358 106.07 /cy 4,656 Concrete pumping, subcontract, all inclusive price 87.78 cy --1,317 --15.00 /cy 1,317 27.24 /cy 2,391 Base slab edge forms, 24" to 36"470.00 sf 117.500 7,733 588 ---17.70 /sf 8,321 36.31 /sf 17,064 Reinforcing in place, A615 Gr 60, priced per lbs.13,166.67 lb -6,583 5,267 --0.90 /lb 11,850 1.67 /lb 22,027 Concrete, ready mix, 4000 psi 87.78 CY -10,972 ---125.00 /CY 10,972 236.66 /CY 20,773 Add for concrete waste, 4000 psi 4.39 cy -549 ---125.00 /cy 549 236.66 /cy 1,039 Placing concrete, concrete pump, for base slab 12" to 24"87.78 cy 52.667 2,710 ----30.87 /cy 2,710 63.68 /cy 5,589 Finishing floors, monolithic, trowel finish (machine)1,185.00 sf 23.700 1,427 24 ---1.23 /sf 1,451 2.52 /sf 2,989 Curing, membrane spray 1,185.00 sf 2.370 122 47 ---0.14 /sf 169 0.29 /sf 341 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 150 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.05.24 Cast-In-Place Concrete, Slabs on Grade, 24" thick 87.78 CY 226.476 13,548 20,027 6,583 457.50 /CY 40,158 886.52 /CY 77,817 03.10.05.0024 Slab on Grade, 24" Thick 87.78 CY 226.476 13,548 20,027 6,583 457.50 /CY 40,158 886.52 /CY 77,817 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 16.85 cy --253 --15.00 /cy 253 27.24 /cy 459 Forms in place, structural walls, to 8' high, hand set 910.00 sf 136.500 8,983 910 ---10.87 /sf 9,893 22.26 /sf 20,254 Forms in place, wall bulkheads 14.00 sf 4.200 276 18 ---20.99 /sf 294 43.09 /sf 603 Waterstop, PVC, center bulb, 6" wide 79.00 lf 6.320 416 158 ---7.27 /lf 574 14.65 /lf 1,157 Reinforcing in place, A615 Gr 60, priced per lbs.3,370.37 lb -1,685 1,348 --0.90 /lb 3,033 1.67 /lb 5,638 Concrete, ready mix, 4000 psi 16.85 CY -2,107 ---125.00 /CY 2,107 236.66 /CY 3,988 Add for concrete waste, 4000 psi 0.84 cy -105 ---125.00 /cy 105 236.68 /cy 200 Placing concrete, concrete pump, for structural wall to 12" thick 16.85 cy 14.324 737 ----43.73 /cy 737 90.21 /cy 1,520 Patch & plug tieholes 910.00 sf 13.650 702 18 ---0.79 /sf 720 1.63 /sf 1,483 Sack rub 910.00 sf 36.400 1,873 27 ---2.09 /sf 1,900 4.30 /sf 3,915 Curing, membrane spray 910.00 sf 1.820 94 36 ---0.14 /sf 130 0.29 /sf 262 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 16.85 CY 213.214 13,081 5,064 1,601 1,171.78 /CY 19,747 2,342.71 /CY 39,479 03.10.06.0012 Concrete Walls, 12" Thick 16.85 CY 213.214 13,081 5,064 1,601 1,171.78 /CY 19,747 2,342.71 /CY 39,479 03.10.06.0014 Concrete Walls, 14" Thick 03.10.06.14 Cast-In-Place Concrete, Straight Walls, 14" thick Concrete pumping, subcontract, all inclusive price 105.02 cy --1,575 --15.00 /cy 1,575 27.24 /cy 2,860 Forms in place, structural walls, > 8' to 16' high, hand set 1,540.00 sf 308.000 20,270 1,925 ---14.41 /sf 22,195 29.52 /sf 45,458 Forms in place, structural walls, > 16' high, hand set 3,320.96 sf 564.563 37,156 4,483 ---12.54 /sf 41,639 25.63 /sf 85,132 Forms in place, wall bulkheads 143.69 sf 43.106 2,837 180 ---20.99 /sf 3,017 43.09 /sf 6,192 Waterstop, PVC, center bulb, 6" wide 245.16 lf 19.613 1,291 490 ---7.27 /lf 1,781 14.65 /lf 3,591 Reinforcing in place, A615 Gr 60, priced per lbs.21,004.15 lb -10,502 8,402 --0.90 /lb 18,904 1.67 /lb 35,139 Concrete, ready mix, 4000 psi 105.02 CY -13,128 ---125.00 /CY 13,128 236.66 /CY 24,854 Add for concrete waste, 4000 psi 5.25 cy -657 ---125.00 /cy 657 236.66 /cy 1,243 Placing concrete, concrete pump, for structural wall >12" - 24" thick 105.02 cy 78.766 4,052 ----38.59 /cy 4,052 79.60 /cy 8,359 Patch & plug tieholes 4,860.96 sf 72.914 3,751 97 ---0.79 /sf 3,849 1.63 /sf 7,922 Sack rub 4,860.96 sf 194.438 10,004 146 ---2.09 /sf 10,149 4.30 /sf 20,911 Curing, membrane spray 4,860.96 sf 9.722 500 194 ---0.14 /sf 695 0.29 /sf 1,400 03.10.06.14 Cast-In-Place Concrete, Straight Walls, 14" thick 105.02 CY 1,291.123 79,861 31,802 9,977 1,158.25 /CY 121,640 2,314.41 /CY 243,061 03.10.06.0014 Concrete Walls, 14" Thick 105.02 CY 1,291.123 79,861 31,802 9,977 1,158.25 /CY 121,640 2,314.41 /CY 243,061 03.10.06.0015 Concrete Walls, 15" Thick 03.10.06.15 Cast-In-Place Concrete, Straight Walls, 15" thick Concrete pumping, subcontract, all inclusive price 18.70 cy --281 --15.00 /cy 281 27.24 /cy 509 Forms in place, structural walls, to 8' high, hand set 404.00 sf 60.600 3,988 404 ---10.87 /sf 4,392 22.26 /sf 8,992 Reinforcing in place, A615 Gr 60, priced per lbs.3,740.74 lb -1,870 1,496 --0.90 /lb 3,367 1.67 /lb 6,258 Concrete, ready mix, 4000 psi 18.70 CY -2,338 ---125.00 /CY 2,338 236.66 /CY 4,426 Add for concrete waste, 4000 psi 0.94 cy -117 ---125.00 /cy 117 236.66 /cy 221 Placing concrete, concrete pump, for structural wall >12" - 24" thick 18.70 cy 14.028 722 ----38.59 /cy 722 79.60 /cy 1,489 Patch & plug tieholes 404.00 sf 6.060 312 8 ---0.79 /sf 320 1.63 /sf 658 Curing, membrane spray 404.00 sf 0.808 42 16 ---0.14 /sf 58 0.29 /sf 116 03.10.06.15 Cast-In-Place Concrete, Straight Walls, 15" thick 18.70 CY 81.496 5,063 4,753 1,777 619.85 /CY 11,594 1,212.07 /CY 22,671 03.10.06.0015 Concrete Walls, 15" Thick 18.70 CY 81.496 5,063 4,753 1,777 619.85 /CY 11,594 1,212.07 /CY 22,671 03.10.06.0016 Concrete Walls, 16" Thick 03.10.06.16 Cast-In-Place Concrete, Straight Walls, 16" thick Concrete pumping, subcontract, all inclusive price 104.79 cy --1,572 --15.00 /cy 1,572 27.24 /cy 2,854 Forms in place, structural walls, > 8' to 16' high, hand set 4,244.00 sf 848.800 55,862 5,305 ---14.41 /sf 61,167 29.52 /sf 125,274 Forms in place, wall bulkheads 101.33 sf 30.400 2,001 127 ---20.99 /sf 2,127 43.09 /sf 4,367 Waterstop, PVC, center bulb, 6" wide 231.00 lf 18.480 1,216 462 ---7.27 /lf 1,678 14.65 /lf 3,383 Reinforcing in place, A615 Gr 60, priced per lbs.20,958.03 lb -10,479 8,383 --0.90 /lb 18,862 1.67 /lb 35,062 Concrete, ready mix, 4000 psi 104.79 CY -13,099 ---125.00 /CY 13,099 236.66 /CY 24,799 Add for concrete waste, 4000 psi 5.24 cy -655 ---125.00 /cy 655 236.66 /cy 1,240 Placing concrete, concrete pump, for structural wall >12" - 24" thick 104.79 cy 78.593 4,044 ----38.59 /cy 4,044 79.60 /cy 8,341 Patch & plug tieholes 4,244.00 sf 63.660 3,275 85 ---0.79 /sf 3,360 1.63 /sf 6,917 Sack rub 4,244.00 sf 169.760 8,734 127 ---2.09 /sf 8,861 4.30 /sf 18,257 Curing, membrane spray 4,244.00 sf 8.488 437 170 ---0.14 /sf 606 0.29 /sf 1,222 03.10.06.16 Cast-In-Place Concrete, Straight Walls, 16" thick 104.79 CY 1,218.181 75,568 30,508 9,955 1,107.28 /CY 116,032 2,211.25 /CY 231,717 03.10.06.0016 Concrete Walls, 16" Thick 104.79 CY 1,218.181 75,568 30,508 9,955 1,107.28 /CY 116,032 2,211.25 /CY 231,717 03.10.06.0024 Concrete Walls, 24" Thick 03.10.06.24 Cast-In-Place Concrete, Straight Walls, 24" thick Concrete pumping, subcontract, all inclusive price 22.30 cy --334 --15.00 /cy 334 27.24 /cy 607 Forms in place, structural walls, to 8' high, hand set 602.00 sf 90.300 5,943 602 ---10.87 /sf 6,545 22.26 /sf 13,399 Forms in place, wall bulkheads 28.00 sf 8.400 553 35 ---20.99 /sf 588 43.09 /sf 1,207 Waterstop, PVC, center bulb, 6" wide 57.00 lf 4.560 300 114 ---7.27 /lf 414 14.65 /lf 835 Reinforcing in place, A615 Gr 60, priced per lbs.4,459.26 lb -2,230 1,784 --0.90 /lb 4,013 1.67 /lb 7,460 Concrete, ready mix, 4000 psi 22.30 CY -2,787 ---125.00 /CY 2,787 236.66 /CY 5,277 Add for concrete waste, 4000 psi 1.12 cy -139 ---125.00 /cy 139 236.67 /cy 264 Placing concrete, concrete pump, for structural wall >12" - 24" thick 22.30 cy 16.722 860 ----38.59 /cy 860 79.60 /cy 1,775 Patch & plug tieholes 602.00 sf 9.030 465 12 ---0.79 /sf 477 1.63 /sf 981 Sack rub 602.00 sf 24.080 1,239 18 ---2.09 /sf 1,257 4.30 /sf 2,590 Curing, membrane spray 602.00 sf 1.204 62 24 ---0.14 /sf 86 0.29 /sf 173 03.10.06.24 Cast-In-Place Concrete, Straight Walls, 24" thick 22.30 CY 154.296 9,422 5,961 2,118 784.94 /CY 17,501 1,550.36 /CY 34,567 03.10.06.0024 Concrete Walls, 24" Thick 22.30 CY 154.296 9,422 5,961 2,118 784.94 /CY 17,501 1,550.36 /CY 34,567 03.10.10.0012 Elevated Deck, 12" Thick 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 151 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick Concrete pumping, subcontract, all inclusive price 35.37 cy --531 --15.00 /cy 531 27.24 /cy 963 Forms in place, elevated slab, soffit 955.00 sf 191.000 12,570 1,194 ---14.41 /sf 13,764 29.52 /sf 28,190 Forms in place, elevated slab, edge form 449.00 sf 112.250 7,388 561 ---17.70 /sf 7,949 36.31 /sf 16,301 Slab shoring 14,325.00 cf 100.275 6,599 716 ---0.51 /cf 7,316 1.04 /cf 14,969 Reinforcing in place, A615 Gr 60, priced per lbs.7,958.33 lb -3,979 3,183 --0.90 /lb 7,163 1.67 /lb 13,314 Concrete, ready mix, 4000 psi 35.37 CY -4,421 ---125.00 /CY 4,421 236.66 /CY 8,371 Add for concrete waste, 4000 psi 1.77 cy -221 ---125.00 /cy 221 236.66 /cy 419 Placing concrete, concrete pump, for elevated slab to 12" thick 35.37 cy 17.685 910 ----25.73 /cy 910 53.06 /cy 1,877 Curing, membrane spray 955.00 sf 1.910 98 38 ---0.14 /sf 136 0.29 /sf 275 Finishing elev slab, bull float, manual float & manual steel trowel 955.00 sf 18.119 1,047 ----1.10 /sf 1,047 2.26 /sf 2,159 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick 35.37 CY 441.239 28,612 11,131 3,714 1,228.64 /CY 43,457 2,455.11 /CY 86,837 03.10.10.0012 Elevated Deck, 12" Thick 35.37 CY 441.239 28,612 11,131 3,714 1,228.64 /CY 43,457 2,455.11 /CY 86,837 03.10.13.C012 Equipment Pad, Type C, 6" Thick 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick Concrete pumping, subcontract, all inclusive price 1.56 cy --23 --15.00 /cy 23 27.24 /cy 42 Equipment pad forms, large 73.00 sf 18.250 1,201 110 ---17.95 /sf 1,311 36.78 /sf 2,685 Reinforcing in place, A615 Gr 60, priced per lbs.233.33 lb -117 93 --0.90 /lb 210 1.67 /lb 390 Concrete, ready mix, 4000 psi 1.56 CY -195 ---125.00 /CY 195 236.66 /CY 368 Add for concrete waste, 4000 psi 0.08 cy -10 ---125.00 /cy 10 236.67 /cy 18 Placing concrete, concrete pump 1.56 cy 1.167 60 ----38.59 /cy 60 79.60 /cy 124 Finishing floors, monolithic, broom finish 42.00 sf 1.260 76 1 ---1.83 /sf 77 3.77 /sf 158 Patch & plug tieholes 73.00 sf 1.095 56 1 ---0.79 /sf 58 1.63 /sf 119 Sack rub 73.00 sf 2.920 150 2 ---2.09 /sf 152 4.30 /sf 314 Curing, water 42.00 sf 0.140 7 2 ---0.22 /sf 9 0.45 /sf 19 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick 1.56 CY 24.832 1,551 437 117 1,352.49 /CY 2,104 2,723.75 /CY 4,238 03.10.13.C012 Equipment Pad, Type C, 6" Thick 1.56 CY 24.832 1,551 437 117 1,352.49 /CY 2,104 2,723.75 /CY 4,238 03.10.13.F006 Equipment Pad, Type F, 6" Thick 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick Concrete pumping, subcontract, all inclusive price 0.52 cy --8 --15.00 /cy 8 27.26 /cy 14 Edge forms, housekeeping pads, up to 6"29.00 lf 1.537 101 8 ---3.75 /lf 109 7.69 /lf 223 Reinforcing in place, A615 Gr 60, priced per lbs.51.85 lb -26 21 --0.90 /lb 47 1.67 /lb 87 Concrete, ready mix, 4000 psi 0.52 CY -65 ---125.00 /CY 65 236.71 /CY 123 Add for concrete waste, 4000 psi 0.03 cy -3 ---125.00 /cy 3 236.54 /cy 6 Placing concrete, concrete pump 0.52 cy 0.389 20 ----38.60 /cy 20 79.60 /cy 41 Finish housekeeping pads 28.00 sf 1.120 67 1 ---2.44 /sf 68 5.03 /sf 141 Curing, membrane spray 28.00 sf 0.056 3 1 ---0.14 /sf 4 0.29 /sf 8 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick 0.52 CY 3.102 192 104 29 623.53 /CY 324 1,238.79 /CY 643 03.10.13.F006 Equipment Pad, Type F, 6" Thick 0.52 CY 3.102 192 104 29 623.53 /CY 324 1,238.79 /CY 643 03.10.13.H010 Equipment Pad, Type H, 10" Thick 03.10.13.10 Cast-In-Place Concrete, Equipment Pads, 10" thick Fine grade, for slab on grade, by hand 267.00 sf 1.869 96 8 ---0.39 /sf 104 0.80 /sf 214 Fill, gravel subbase, under building slab on grade 7.44 cy 3.722 191 208 ---53.72 /cy 400 106.07 /cy 790 Concrete pumping, subcontract, all inclusive price 7.83 cy --118 --15.00 /cy 118 27.24 /cy 213 Slab on grade edge forms, 7" to 12"144.33 sf 25.980 1,710 144 ---12.85 /sf 1,854 26.33 /sf 3,800 Reinforcing in place, A615 Gr 60, priced per lbs.1,175.00 lb -588 470 --0.90 /lb 1,058 1.67 /lb 1,966 Concrete, ready mix, 4000 psi 7.83 CY -979 ---125.00 /CY 979 236.66 /CY 1,854 Add for concrete waste, 4000 psi 0.39 cy -49 ---125.00 /cy 49 236.68 /cy 93 Placing concrete, concrete pump 7.83 cy 5.876 302 ----38.59 /cy 302 79.60 /cy 624 Finishing floors, monolithic, broom finish 201.00 sf 6.030 363 4 ---1.83 /sf 367 3.77 /sf 757 Curing, membrane spray 201.00 sf 0.402 21 8 ---0.14 /sf 29 0.29 /sf 58 03.10.13.10 Cast-In-Place Concrete, Equipment Pads, 10" thick 7.83 CY 43.878 2,684 1,988 588 671.38 /CY 5,260 1,323.36 /CY 10,367 03.10.13.H010 Equipment Pad, Type H, 10" Thick 7.83 CY 43.878 2,684 1,988 588 671.38 /CY 5,260 1,323.36 /CY 10,367 03.10.16.0010 Concrete Fill 03.10.16.00 Cast-In-Place Concrete, Fill Concrete pumping, subcontract, all inclusive price 7.69 cy --115 --15.00 /cy 115 27.24 /cy 209 Concrete, ready mix, 3000 psi 7.69 CY -930 ---121.00 /CY 930 229.08 /CY 1,762 Add for concrete waste, 3000 psi 0.77 cy -93 ---121.00 /cy 93 229.10 /cy 176 Placing concrete, concrete pump 7.69 cy 5.768 297 ----38.59 /cy 297 79.59 /cy 612 Finishing floors, monolithic, trowel finish (machine)30.00 sf 0.600 36 1 ---1.23 /sf 37 2.52 /sf 76 Curing, membrane spray 30.00 sf 0.060 3 1 ---0.14 /sf 4 0.29 /sf 9 03.10.16.00 Cast-In-Place Concrete, Fill 1.00 LS 6.428 336 1,025 115 1,476.77 /LS 1,477 2,843.94 /LS 2,844 03.10.16.0010 Concrete Fill 7.69 CY 6.428 336 1,025 115 192.04 /CY 1,477 369.82 /CY 2,844 03.10 Cast-In-Place Concrete Work 556.30 CY 4,042.937 248,896 147,464 47,665 798.18 /CY 444,025 1,580.36 /CY 879,153 03.0 Concrete Work 556.30 CY 4,042.937 248,896 147,464 47,665 798.18 /CY 444,025 1,580.36 /CY 879,153 05.0 Metals 05.50 Metal Fabrications 05.50.03.0010 Aluminum Pipe Ladder 05.50.03.30 Metal Ladders, Aluminum w/ Cage Ladder, shop fabricated, aluminum, 20" W, bolted to concrete, incl cage 20.00 VLF 12.800 985 2,660 -30 -183.72 /VLF 3,674 356.53 /VLF 7,131 05.50.03.30 Metal Ladders, Aluminum w/ Cage 20.00 VLF 12.800 985 2,660 30 183.72 /VLF 3,674 356.53 /VLF 7,131 05.50.03.0010 Aluminum Pipe Ladder 20.00 VLF 12.800 985 2,660 30 183.72 /VLF 3,674 356.53 /VLF 7,131 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/4" dia, shop fabricated 53.00 LF 12.380 952 4,929 -29 -111.51 /LF 5,910 214.30 /LF 11,358 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 152 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 05.50.04.10 Metals, Pipe and Tube Railings 53.00 LF 12.380 952 4,929 29 111.51 /LF 5,910 214.30 /LF 11,358 05.50.04.0010 Aluminum Handrail 53.00 LF 12.380 952 4,929 29 111.51 /LF 5,910 214.30 /LF 11,358 05.50.05.0010 Aluminum Checker Plate 05.50.05.10 Metals, Floor Plates Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 49.00 lf 5.600 427 188 ---12.54 /lf 615 25.22 /lf 1,236 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 16.00 ea -92 ---5.75 /ea 92 10.89 /ea 174 Trench cover, aluminum, plain cover plate, stock unit, 16" W trench x 3/8" T, field fabricated, incl frame 38.00 SF 7.845 604 1,767 -18 -62.86 /SF 2,389 121.82 /SF 4,629 05.50.05.10 Metals, Floor Plates 38.00 SF 13.445 1,031 2,047 18 81.45 /SF 3,095 158.93 /SF 6,039 05.50.05.0010 Aluminum Checker Plate 38.00 SF 13.445 1,031 2,047 18 81.45 /SF 3,095 158.93 /SF 6,039 05.50.05.0020 Aluminum Grating 05.50.05.00 Metals, Gratings Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 58.00 lf 6.629 505 222 ---12.54 /lf 727 25.22 /lf 1,463 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 12.00 ea -69 ---5.75 /ea 69 10.89 /ea 131 Floor grating, aluminum, 1-3/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., over 300 S.F., field fabricated from panels 67.00 SF 2.144 165 2,111 -5 -34.04 /SF 2,280 64.87 /SF 4,347 05.50.05.00 Metals, Gratings 67.00 SF 8.773 670 2,402 5 45.92 /SF 3,077 88.66 /SF 5,940 05.50.05.0020 Aluminum Grating 67.00 SF 8.773 670 2,402 5 45.92 /SF 3,077 88.66 /SF 5,940 05.50 Metal Fabrications 1.00 LS 47.397 3,638 12,037 81 15,756.39 /LS 15,756 30,467.75 /LS 30,468 05.0 Metals 1.00 LS 47.397 3,638 12,037 81 15,756.39 /LS 15,756 30,467.75 /LS 30,468 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 22.00.01.00 Mechanical, Plumbing 1-1/2" hose valve 4.00 EA 1.600 123 260 ---95.81 /EA 383 172.25 /EA 689 Hose Rack 4.00 EA 4.000 308 400 ---177.02 /EA 708 321.66 /EA 1,287 Industrial safety fixture,shower,single head,drench,ball valve,pull,freestanding,walk-thru decontamination with eye-face wash,excludes rough-in 1.00 EA 8.000 605 6,975 ---7,579.55 /EA 7,580 13,315.66 /EA 13,316 22.00.01.00 Mechanical, Plumbing 1.00 LS 13.600 1,036 7,635 8,670.88 /LS 8,671 15,291.27 /LS 15,291 22.00.01.0010 Plumbing Fixtures 9.00 EA 13.600 1,036 7,635 963.43 /EA 8,671 1,699.03 /EA 15,291 22.01.01.0110 Tankless Water Heater 22.00.01.00 Mechanical, Plumbing 68-EWH-01 Electrical Tankless Water Heater 1.00 EA 4.000 310 600 ---909.75 /EA 910 1,638.44 /EA 1,638 22.00.01.00 Mechanical, Plumbing 1.00 LS 4.000 310 600 909.75 /LS 910 1,638.44 /LS 1,638 22.01.01.0110 Tankless Water Heater 1.00 EA 4.000 310 600 909.75 /EA 910 1,638.44 /EA 1,638 40.10.02.3W01.5 01.5" 3W - Plant Water 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2" 11/2" galv. steel pipe, sched. 40, threaded & coupled 145.00 LF 11.600 887 236 ---7.75 /LF 1,123 14.54 /LF 2,108 11/2" galv. steel, M.I., 150#, screwed, ELL, 90 13.00 ea 10.400 795 25 ---63.05 /ea 820 120.29 /ea 1,564 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2"145.00 LF 22.000 1,682 261 13.40 /LF 1,943 25.32 /LF 3,672 40.10.02.3W01.5 01.5" 3W - Plant Water 145.00 LF 22.000 1,682 261 13.40 /LF 1,943 25.32 /LF 3,672 40.10.02.3W02 02" 3W - Plant Water 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2" 2" galv. steel pipe, sched. 40, threaded & coupled 24.00 LF 2.640 202 51 ---10.55 /LF 253 19.81 /LF 476 2" galv. steel, M.I., 150#, screwed, ELL, 90 3.00 ea 2.940 225 10 ---78.11 /ea 234 148.87 /ea 447 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2"24.00 LF 5.580 427 61 20.31 /LF 488 38.42 /LF 922 40.10.02.3W02 02" 3W - Plant Water 24.00 LF 5.580 427 61 20.31 /LF 488 38.42 /LF 922 40.10.06.1W01 01" 1W - No. 1 Water (Potable) 40.10.06.01 Process Pipe, Copper, 1/2" to 1" 1" copper pipe, K-hard 21.00 LF 1.260 96 139 ---11.22 /LF 236 20.33 /LF 427 1" copper, coupling 1.00 ea 0.470 36 2 ---38.18 /ea 38 72.65 /ea 73 1" copper, ELL, 90 3.00 ea 1.410 108 8 ---38.74 /ea 116 73.62 /ea 221 40.10.06.01 Process Pipe, Copper, 1/2" to 1"21.00 LF 3.140 240 150 18.57 /LF 390 34.31 /LF 720 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, screwed, 1" size 1.00 EA 0.670 51 24 ---74.76 /EA 75 139.00 /EA 139 40.20.04.01 Ball Valves, 1/2" to 1"1.00 EA 0.670 51 24 74.76 /EA 75 139.00 /EA 139 40.10.06.1W01 01" 1W - No. 1 Water (Potable)21.00 LF 3.810 291 173 22.13 /LF 465 40.93 /LF 859 22.00 Plumbing 1.00 LS 48.990 3,745 8,730 12,475.59 /LS 12,476 22,383.12 /LS 22,383 22.0 Plumbing 1.00 LS 48.990 3,745 8,730 12,475.59 /LS 12,476 22,383.12 /LS 22,383 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 28,560.00 LF 199.920 14,238 3,532 ---0.62 /LF 17,770 1.45 /LF 41,387 THHN-THWN Copper Stranded 1/C # 10 1,680.00 LF 16.800 1,196 255 ---0.86 /LF 1,451 2.02 /LF 3,386 THHN-THWN Copper Stranded 1/C # 8 6,780.00 LF 67.800 4,829 1,693 ---0.96 /LF 6,522 2.23 /LF 15,122 THHN-THWN Copper Stranded 1/C # 6 30.00 LF 0.360 26 12 ---1.24 /LF 37 2.86 /LF 86 THHN-THWN Copper Stranded 1/C # 4 3,780.00 LF 52.920 3,769 2,150 ---1.57 /LF 5,919 3.60 /LF 13,621 THHN-THWN Copper Stranded 1/C # 4 160.00 LF 2.240 160 113 ---1.71 /LF 273 3.91 /LF 626 THHN-THWN Copper Stranded 1/C # 2 1,440.00 LF 25.920 1,846 1,271 ---2.16 /LF 3,117 4.96 /LF 7,149 THHN-THWN Copper Stranded 1/C # 1/0 400.00 LF 8.800 627 543 ---2.92 /LF 1,170 6.68 /LF 2,672 THHN-THWN Copper Stranded 1/C # 4/0 480.00 LF 14.880 1,060 1,634 ---5.61 /LF 2,694 12.68 /LF 6,088 THHN-THWN Copper Stranded 1/C # 350 840.00 LF 33.600 2,393 3,757 ---7.32 /LF 6,150 16.54 /LF 13,895 Stakon Lug #12 - #10 144.00 E 14.400 1,026 36 ---7.37 /E 1,062 17.38 /E 2,502 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 153 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable Compression Lug - # 8 34.00 E 5.100 363 78 ---12.98 /E 441 30.29 /E 1,030 Compression Lug - # 6 2.00 E 0.300 21 4 ---12.88 /E 26 30.05 /E 60 Compression Lug - # 4 22.00 E 4.400 313 65 ---17.21 /E 379 40.17 /E 884 Compression Lug - # 2 12.00 E 3.000 214 68 ---23.48 /E 282 54.51 /E 654 Compression Lug - 1/0 16.00 E 5.600 399 102 ---31.28 /E 500 72.82 /E 1,165 Compression Lug - 4/0 12.00 E 6.000 427 122 ---45.78 /E 549 106.44 /E 1,277 Compression Lug - 350 MCM 24.00 E 14.400 1,026 341 ---56.95 /E 1,367 132.15 /E 3,172 Motor Hook-up, 3 phase, 10 hp 14.00 E 25.200 1,795 795 ---184.94 /E 2,589 427.36 /E 5,983 Motor Hook-up, 3 phase, 20 hp 4.00 E 9.600 684 227 ---227.68 /E 911 528.33 /E 2,113 Motor Hook-up, 3 phase, 40 hp 4.00 E 14.400 1,026 302 ---331.84 /E 1,327 771.26 /E 3,085 Motor Hook-up, 3 phase, 50 hp 1.00 E 3.900 278 116 ---393.40 /E 393 909.95 /E 910 Motor Hook-up, 3 phase, 75 hp 3.00 E 14.400 1,026 347 ---457.50 /E 1,373 1,061.36 /E 3,184 Motor Testing & Commissioning: 10HP / 480V / #12 14.00 E 9.800 698 ----49.85 /E 698 117.79 /E 1,649 Motor Testing & Commissioning: 20 - 25HP / 480V / #8 4.00 E 3.200 228 ----56.98 /E 228 134.62 /E 538 Motor Testing & Commissioning: 30 - 40HP / 480V / #6 4.00 E 4.400 313 ----78.34 /E 313 185.10 /E 740 Motor Testing & Commissioning: 50HP / 480V / #4 1.00 E 1.100 78 ----78.34 /E 78 185.11 /E 185 Motor Testing & Commissioning: 75 HP / 480v / #1 3.00 E 6.900 491 ----163.80 /E 491 387.03 /E 1,161 600V Megger Testing 133.00 E 33.250 2,368 ----17.81 /E 2,368 42.07 /E 5,595 Wire Markers 266.00 E 2.660 189 13 ---0.76 /E 203 1.79 /E 477 26.15.01.00 Process Electrical, Wire/Cable 44,150.00 LF 605.250 43,105 17,576 1.37 /LF 60,681 3.18 /LF 140,396 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 1-1/4"50.00 LF 5.350 381 158 ---10.78 /LF 539 24.94 /LF 1,247 GRC Conduit @ Level 2 2"20.00 LF 3.000 214 89 ---15.13 /LF 302 34.98 /LF 700 GRC Conduit @ Level 2 2"140.00 LF 21.000 1,496 699 ---15.68 /LF 2,195 36.19 /LF 5,067 GRC Conduit @ Level 2 2-1/2"240.00 LF 48.000 3,419 1,995 ---22.56 /LF 5,414 51.89 /LF 12,453 GRC Elbow 1-1/4"3.00 E 1.050 75 55 ---43.10 /E 129 98.76 /E 296 GRC Elbow 2"3.00 E 1.320 94 98 ---63.87 /E 192 145.39 /E 436 GRC Elbow 2"6.00 E 2.640 188 224 ---68.75 /E 412 156.09 /E 937 GRC Elbow 2-1/2"12.00 E 6.600 470 727 ---99.76 /E 1,197 225.43 /E 2,705 GRC Couplng 1-1/4"3.00 E 0.210 15 14 ---9.59 /E 29 21.88 /E 66 GRC Couplng 2"9.00 E 0.810 58 69 ---14.09 /E 127 31.99 /E 288 GRC Couplng 2-1/2"12.00 E 1.200 85 228 ---26.15 /E 314 58.55 /E 703 Rigid Conduit Hub 1-1/4"2.00 E 0.900 64 39 ---51.76 /E 104 118.95 /E 238 Rigid Conduit Hub 2"6.00 E 3.120 222 137 ---59.93 /E 360 137.71 /E 826 Rigid Conduit Hub 2-1/2"8.00 E 6.560 467 363 ---103.74 /E 830 237.43 /E 1,899 Malleable LB Condulet - 1-1/4"1.00 E 0.400 28 29 ---57.55 /E 58 131.06 /E 131 Malleable LB Condulet - 2"3.00 E 1.650 118 189 ---102.29 /E 307 230.99 /E 693 Unistrut Straps 1-1/4"7.00 E 0.280 20 17 ---5.21 /E 36 11.91 /E 83 Unistrut Straps 2"21.00 E 0.840 60 64 ---5.91 /E 124 13.45 /E 282 Unistrut Straps 2-1/2"32.00 E 1.600 114 111 ---7.03 /E 225 16.02 /E 513 Unistrut Conduit Hanger Allowance 1-1/4"7.00 E 0.420 30 9 ---5.52 /E 39 12.84 /E 90 Unistrut Conduit Hanger Allowance 2"21.00 E 1.260 90 32 ---5.77 /E 121 13.39 /E 281 Unistrut Conduit Hanger Allowance 2-1/2"32.00 E 3.200 228 64 ---9.12 /E 292 21.21 /E 679 PVC Coated GRC @ Level 2 3/4"2,200.00 LF 230.230 16,397 11,273 ---12.58 /LF 27,670 28.85 /LF 63,466 PVC Coated GRC @ Level 2 1"300.00 LF 35.880 2,555 1,990 ---15.15 /LF 4,545 34.68 /LF 10,403 PVC Coated GRC @ Level 2 1-1/4"100.00 LF 15.480 1,102 840 ---19.42 /LF 1,942 44.46 /LF 4,446 PVC Coated 90 Ell 3/4"132.00 E 39.600 2,820 2,501 ---40.31 /E 5,321 92.04 /E 12,149 PVC Coated 90 Ell 1"18.00 E 6.300 449 391 ---46.65 /E 840 106.55 /E 1,918 PVC Coated 90 Ell 1-1/4"6.00 E 2.400 171 160 ---55.18 /E 331 125.86 /E 755 PVC Coated Coupling 3/4"352.00 E 21.120 1,504 1,922 ---9.73 /E 3,426 22.07 /E 7,769 PVC Coated Coupling 1"48.00 E 3.360 239 340 ---12.07 /E 579 27.32 /E 1,311 PVC Coated Coupling 1-1/4"16.00 E 1.440 103 132 ---14.66 /E 235 33.25 /E 532 PVC Coated Conduit Hub 3/4"88.00 E 35.200 2,507 3,508 ---68.35 /E 6,015 154.73 /E 13,617 PVC Coated Conduit Hub 1"12.00 E 5.400 385 598 ---81.88 /E 983 185.01 /E 2,220 PVC Coated Conduit Hub 1-1/4"4.00 E 2.200 157 229 ---96.45 /E 386 218.18 /E 873 PVC Coated LB Condulet 3/4"22.00 E 9.900 705 1,135 ---83.65 /E 1,840 188.90 /E 4,156 PVC Coated LB Condulet 1"3.00 E 1.500 107 207 ---104.68 /E 314 235.63 /E 707 PVC Coated LB Condulet 1-1/4"1.00 E 0.600 43 100 ---143.03 /E 143 320.95 /E 321 PVC Coated Unistrut Straps 3/4"286.00 E 14.300 1,018 2,128 ---11.00 /E 3,147 24.73 /E 7,074 PVC Coated Unistrut Straps 1"39.00 E 1.950 139 319 ---11.74 /E 458 26.34 /E 1,027 PVC Coated Unistrut Straps 1-1/4"13.00 E 0.910 65 115 ---13.87 /E 180 31.26 /E 406 PVC Coated Unistrut Conduit Hanger Allowance 3/4"286.00 E 17.160 1,222 855 ---7.26 /E 2,077 16.65 /E 4,763 PVC Coated Unistrut Conduit Hanger Allowance 1"39.00 E 2.340 167 121 ---7.37 /E 288 16.90 /E 659 PVC Coated Unistrut Conduit Hanger Allowance 1-1/4"13.00 E 1.170 83 46 ---9.91 /E 129 22.82 /E 297 EF Sealtite Flex 3/4"22.00 lf 0.660 47 54 ---4.61 /lf 101 10.46 /lf 230 EF Sealtite Flex 1"3.00 lf 0.090 6 11 ---5.87 /lf 18 13.23 /lf 40 EF Sealtite Flex 1-1/4"2.00 lf 0.080 6 10 ---7.95 /lf 16 17.93 /lf 36 EF Sealtite Flex 2"1.00 lf 0.060 4 7 ---11.67 /lf 12 26.30 /lf 26 LT Flex Connector Straight 1-1/4"2.00 E 0.240 17 25 ---21.25 /E 43 48.06 /E 96 LT Flex Connector Straight 2"2.00 E 0.300 21 66 ---43.61 /E 87 97.46 /E 195 PVC Coated LT Connector Straight 3/4"44.00 E 4.400 313 1,017 ---30.24 /E 1,331 67.54 /E 2,972 PVC Coated LT Connector Straight 1"6.00 E 0.720 51 116 ---27.84 /E 167 62.50 /E 375 PVC Coated LT Connector Straight 1-1/4"2.00 E 0.300 21 189 ---105.38 /E 211 232.94 /E 466 26.15.02.00 Process Electrical, Conduit 3,050.00 LF 566.700 40,360 35,817 24.98 /LF 76,177 57.02 /LF 173,917 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 47,200.00 LF 1,171.950 83,465 53,393 2.90 /LF 136,858 6.66 /LF 314,314 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 101,220.00 LF 607.320 43,253 8,163 ---0.51 /LF 51,416 1.19 /LF 120,101 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 154 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable Pullstring 440.00 lf 2.640 188 22 ---0.48 /lf 210 1.12 /lf 492 Shielded PLTC / Inst Cable 1 Pair #16 5,040.00 LF 100.800 7,179 2,268 ---1.87 /LF 9,447 4.35 /LF 21,936 Termination Labor Only - # 16 - #14 532.00 E 53.200 3,789 ----7.12 /E 3,789 16.83 /E 8,952 Control Wire Testing 256.00 E 25.600 1,823 ----7.12 /E 1,823 16.83 /E 4,308 Wire Markers 532.00 E 5.320 379 27 ---0.76 /E 405 1.79 /E 954 26.15.01.00 Process Electrical, Wire/Cable 106,260.00 LF 794.880 56,611 10,480 0.63 /LF 67,090 1.48 /LF 156,743 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"400.00 LF 35.200 2,507 624 ---7.83 /LF 3,131 18.23 /LF 7,292 GRC Elbow 3/4"12.00 E 3.000 214 119 ---27.74 /E 333 63.86 /E 766 GRC Couplng 3/4"12.00 E 0.600 43 30 ---6.05 /E 73 13.86 /E 166 Rigid Conduit Hub 3/4"8.00 E 2.480 177 103 ---35.00 /E 280 80.52 /E 644 Unistrut Straps 3/4"52.00 E 1.560 111 96 ---3.98 /E 207 9.10 /E 473 Unistrut Conduit Hanger Allowance 3/4"52.00 E 2.080 148 52 ---3.85 /E 200 8.92 /E 464 PVC Coated GRC @ Level 2 3/4"3,300.00 LF 345.345 24,595 16,910 ---12.58 /LF 41,505 28.85 /LF 95,200 PVC Coated 90 Ell 3/4"198.00 E 59.400 4,230 3,751 ---40.31 /E 7,982 92.04 /E 18,223 PVC Coated Coupling 3/4"528.00 E 31.680 2,256 2,883 ---9.73 /E 5,139 22.07 /E 11,654 PVC Coated Conduit Hub 3/4"132.00 E 52.800 3,760 5,262 ---68.35 /E 9,022 154.73 /E 20,425 PVC Coated LB Condulet 3/4"33.00 E 14.850 1,058 1,703 ---83.65 /E 2,760 188.90 /E 6,234 PVC Coated Unistrut Straps 3/4"429.00 E 21.450 1,528 3,192 ---11.00 /E 4,720 24.73 /E 10,611 PVC Coated Unistrut Conduit Hanger Allowance 3/4"429.00 E 25.740 1,833 1,283 ---7.26 /E 3,116 16.65 /E 7,145 EF Sealtite Flex 3/4"33.00 lf 0.990 71 82 ---4.61 /lf 152 10.47 /lf 345 PVC Coated LT Connector Straight 3/4"66.00 E 6.600 470 1,526 ---30.24 /E 1,996 67.54 /E 4,457 26.15.02.00 Process Electrical, Conduit 3,700.00 LF 603.775 43,000 37,615 21.79 /LF 80,615 49.76 /LF 184,099 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 1,398.655 99,611 48,095 147,705.44 /LS 147,705 340,841.93 /LS 340,842 26.15 Process Electrical 1.00 LS 2,570.605 183,076 101,487 284,563.28 /LS 284,563 655,155.49 /LS 655,155 26.20 Facility Electrical 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 1,800.00 LF 12.600 897 223 ---0.62 /LF 1,120 1.45 /LF 2,608 26.15.01.00 Process Electrical, Wire/Cable 1,800.00 LF 12.600 897 223 0.62 /LF 1,120 1.45 /LF 2,608 26.15.02.00 Process Electrical, Conduit PVC Coated FS2 - 1 Gang Box 3/4"6.00 E 2.100 150 354 ---83.99 /E 504 188.43 /E 1,131 PVC Coated GRC @ Level 1 3/4"600.00 LF 50.370 3,587 3,802 ---12.32 /LF 7,389 28.02 /LF 16,814 PVC Coated Conduit Hub 3/4"22.00 E 8.800 627 877 ---68.35 /E 1,504 154.73 /E 3,404 PVC Coated LB Condulet 3/4"6.00 E 2.700 192 310 ---83.65 /E 502 188.90 /E 1,133 PVC Coated T Condulet 3/4"6.00 E 3.000 214 404 ---102.92 /E 618 231.77 /E 1,391 PVC Coated Unistrut Straps 3/4"92.00 E 4.600 328 685 ---11.00 /E 1,012 24.73 /E 2,275 PVC Coated Unistrut Conduit Hanger Allowance 3/4"44.00 E 2.640 188 132 ---7.26 /E 320 16.66 /E 733 1 Gang WP Plate for Duplex Receptacle @ FS Box 6.00 E 0.360 26 74 ---16.55 /E 99 37.03 /E 222 26.15.02.00 Process Electrical, Conduit 600.00 LF 74.570 5,311 6,636 19.91 /LF 11,947 45.17 /LF 27,103 26.20.04.00 Facility Electrical, Receptacles GFI Receptacle Duplex Ivory 20A 125V 6.00 EA 1.800 128 68 ---32.63 /EA 196 75.18 /EA 451 26.20.04.00 Facility Electrical, Receptacles 6.00 EA 1.800 128 68 32.63 /EA 196 75.18 /EA 451 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 88.970 6,336 6,926 13,262.79 /LS 13,263 30,162.89 /LS 30,163 26.20 Facility Electrical 1.00 LS 88.970 6,336 6,926 13,262.79 /LS 13,263 30,162.89 /LS 30,163 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.02.00 Electrical Equipment, MCCs - General LV Motor Control Center 68-MCC-01 1.00 E 0 ---0.10 /E 0 0.20 /E 0 LV Motor Control Center 68-MCC-02 1.00 E 0 ---0.10 /E 0 0.23 /E 0 Motor starter, size 2, FVNR, type A, circuit breaker, NEMA 1 15.00 ea 26,250 ---1,750.00 /ea 26,250 3,838.22 /ea 57,573 Motor starter, size 3, FVNR, type A, circuit breaker, NEMA 1 6.00 ea 16,200 ---2,700.00 /ea 16,200 5,921.83 /ea 35,531 Circuit breaker, type A, 30 Amp, NEMA 1 1.00 ea 865 ---865.00 /ea 865 1,897.18 /ea 1,897 Circuit breaker, type A, 100 amp, NEMA 1 5.00 ea 4,325 ---865.00 /ea 4,325 1,897.17 /ea 9,486 Circuit breaker, type A, 225 amp, NEMA 1 2.00 ea 3,100 ---1,550.00 /ea 3,100 3,399.57 /ea 6,799 Motor control centers, incoming line, circuit breaker, copper, 600 amp, NEMA 1 3.00 ea 10,425 ---3,475.00 /ea 10,425 7,621.62 /ea 22,865 Motor control centers, main rating basic section, alum, 600 amp, NEMA 1 14.00 EA 210.000 15,172 21,000 ---2,583.72 /EA 36,172 5,850.49 /EA 81,907 Motor control centers, main rating basic section, NEMA 1, for copper bus, add 28.00 ea -12,040 ---430.00 /ea 12,040 943.11 /ea 26,407 Motor control centers, main rating basic section, NEMA 1, for 65000 amp bus bracing, add 14.00 ea -4,060 ---290.00 /ea 4,060 636.05 /ea 8,905 Variable frequency drives, enclosed, 460 volt, 50 HP motor size, NEMA 1 4.00 ea 39,900 ---9,975.00 /ea 39,900 21,877.87 /ea 87,511 26.25.02.00 Electrical Equipment, MCCs - General 1.00 LS 210.000 15,172 138,165 153,337.28 /LS 153,337 338,881.73 /LS 338,882 26.25.04.00 Electrical Equipment, Panels - General Panelboards, 3 phase 4 wire, main circuit breaker, 120/208 V, 225 amp, 42 circuits, NQOD, incl 20 A 1 pole plug-in breakers 1.00 EA 28.571 2,064 3,576 ---5,639.73 /EA 5,640 12,719.33 /EA 12,719 Panelboards, 3 phase 3 wire, main circuit breaker, 480 V, 225 amp, 42 circuits, NEHB, incl 20 A 1 pole plug-in breakers 2.00 EA 57.143 4,128 9,550 ---6,839.23 /EA 13,678 15,350.15 /EA 30,700 26.25.04.00 Electrical Equipment, Panels - General 3.00 EA 85.714 6,193 13,126 6,439.40 /EA 19,318 14,473.21 /EA 43,420 26.25.06.00 Electrical Equipment, Transformers - General Transformer, dry-type, nonventilated, 3 phase 480 V primary 120/208 V secondary, 45 kVA 1.00 EA 22.857 1,651 5,950 ---7,601.38 /EA 7,601 16,951.81 /EA 16,952 26.25.06.00 Electrical Equipment, Transformers - General 1.00 EA 22.857 1,651 5,950 7,601.38 /EA 7,601 16,951.81 /EA 16,952 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 20.00 EA 51.613 3,729 2,640 ---318.45 /EA 6,369 730.04 /EA 14,601 Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 100 amp, NEMA 3R 4.00 EA 17.778 1,284 1,320 ---651.10 /EA 2,604 1,482.47 /EA 5,930 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 155 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.25.09.99 Electrical Equipment, Safety Switches - General 24.00 EA 69.391 5,013 3,960 373.89 /EA 8,973 855.45 /EA 20,531 26.25.01.0001 Electrical Equipment 1.00 LS 387.962 28,029 161,201 189,230.19 /LS 189,230 419,783.87 /LS 419,784 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 ls 95.000 6,766 ----6,765.81 /ls 6,766 15,986.08 /ls 15,986 26.00.02.00 Electrical, Testing 1.00 LS 95.000 6,766 6,765.81 /LS 6,766 15,986.08 /LS 15,986 26.25.99.0001 Electrical, Testing 1.00 LS 95.000 6,766 6,765.81 /LS 6,766 15,986.08 /LS 15,986 26.25 Electrical Equipment 1.00 LS 482.962 34,795 161,201 195,996.00 /LS 195,996 435,769.95 /LS 435,770 26.0 Electrical Work 1.00 LS 3,142.537 224,208 269,614 493,822.07 /LS 493,822 1,121,088.33 /LS 1,121,088 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 1,200.00 LF 21.000 1,496 468 ---1.64 /LF 1,964 3.06 /LF 3,677 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)16.00 E 4.000 285 70 ---22.16 /E 354 41.64 /E 666 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 8.00 E 0.480 34 43 ---9.62 /E 77 17.50 /E 140 4 Pair UTP Certification with Documentation 8.00 E 5.040 359 ---44.87 /E 359 85.82 /E 687 UTP Cable Supports 80.00 E 4.000 285 40 ---4.06 /E 325 7.68 /E 615 27.30.01.00 Communications Systems 1,200.00 LF 34.520 2,458 620 2.57 /LF 3,079 4.82 /LF 5,784 27.30.01.0002 Network, DATA CAT 6 1.00 LS 34.520 2,458 620 3,078.89 /LS 3,079 5,784.03 /LS 5,784 27.00 Communications 1.00 LS 34.520 2,458 620 3,078.89 /LS 3,079 5,784.03 /LS 5,784 27.0 Communications 1.00 LS 34.520 2,458 620 3,078.89 /LS 3,079 5,784.03 /LS 5,784 31.0 Earthwork 31.15 Site Preparation 31.15.02.0010 Dewatering Allowance 31.15.02.00 Site Preparation, Dewatering Dewatering Allowance 1.00 LS 35,000 -35,000.00 /LS 35,000 61,801.94 /LS 61,802 31.15.02.00 Site Preparation, Dewatering 1.00 LS 35,000 35,000.00 /LS 35,000 61,801.94 /LS 61,802 31.15.02.0010 Dewatering Allowance 1.00 LS 35,000 35,000.00 /LS 35,000 61,801.94 /LS 61,802 31.15 Site Preparation 1.00 LS 35,000 35,000.00 /LS 35,000 61,801.94 /LS 61,802 31.25 Earthworks, Structural 31.25.01.64.0010 Structural Excavation and Backfill 31.25.01.00 Earthworks, Structural, Excavation Excavating, bulk bank measure, 3 C.Y. capacity = 260 C.Y./hour, backhoe, hydraulic, crawler mounted, excluding truck loading 400.00 CY 3.076 190 --317 -1.27 /CY 507 2.61 /CY 1,045 Backfill, bulk, 6" to 12" lifts, dozer backfilling, compaction with vibrating roller 300.00 ecy 4.500 283 --477 -2.53 /ecy 760 5.22 /ecy 1,567 Hauling, excavated or borrow material, loose cubic yards, 5 mile round trip , 1 loads/hour, 12 C.Y. truck, highway haulers, excludes loading 100.00 lcy 10.256 611 --522 -11.33 /lcy 1,133 23.22 /lcy 2,322 31.25.01.00 Earthworks, Structural, Excavation 400.00 CY 17.832 1,084 1,316 6.00 /CY 2,400 12.33 /CY 4,933 31.25.01.64.0010 Structural Excavation and Backfill 400.00 CY 17.832 1,084 1,316 6.00 /CY 2,400 12.33 /CY 4,933 31.25 Earthworks, Structural 400.00 CY 17.832 1,084 1,316 6.00 /CY 2,400 12.33 /CY 4,933 31.0 Earthwork 1.00 LS 17.832 1,084 35,000 1,316 37,400.09 /LS 37,400 66,734.75 /LS 66,735 33.0 Utilities 33.05 Buried Process Piping 33.00.04.3W08 08" 3W - No. 3 Water (Plant Effluent) 33.00.04.08 Buried Pipe, Ductile Iron, 8" 8" pipe, DI, RJ, excav/bkfill included, 350#135.00 LF 64.800 4,836 4,153 -2,446 -84.70 /LF 11,435 158.21 /LF 21,358 8" DI, RJ, Ell, 90 3.00 ea 7.560 564 1,172 -285 -674.03 /ea 2,022 1,230.40 /ea 3,691 8" DI, RJ, tee 1.00 ea 3.780 282 570 -143 -994.97 /ea 995 1,817.56 /ea 1,818 Megalugs for DI Pipe w/ Accessories, 8"13.00 ea 13.000 970 827 -491 -175.98 /ea 2,288 328.76 /ea 4,274 Polywrap, 8" pipe 135.00 lf -55 ---0.41 /lf 55 0.71 /lf 97 Pipe Marking, ID Tape 135.00 lf 1.350 104 18 ---0.90 /lf 122 1.70 /lf 229 33.00.04.08 Buried Pipe, Ductile Iron, 8"135.00 LF 90.490 6,757 6,795 3,365 125.31 /LF 16,917 233.09 /LF 31,467 33.20.01.08 Buried Valves, Gate Valves, 8" Install gate valve, MJ, 8"2.00 ea 6.000 448 --227 -337.15 /ea 674 653.66 /ea 1,307 Gate valve, iron body, resil. seat, MJ, 150#, NO, 8"2.00 EA -825 ---412.50 /EA 825 719.10 /EA 1,438 CI Valve Box & Cover, w/ Concrete Collar included 2.00 ea 6.000 448 300 -227 -487.15 /ea 974 915.17 /ea 1,830 33.20.01.08 Buried Valves, Gate Valves, 8"2.00 EA 12.000 896 1,125 453 1,236.80 /EA 2,474 2,287.92 /EA 4,576 33.00.04.3W08 08" 3W - No. 3 Water (Plant Effluent)135.00 LF 102.490 7,652 7,920 3,818 143.63 /LF 19,390 266.98 /LF 36,043 33.00.04.CTW10 10" CTW - Cooling Tower Wash 33.00.04.10 Buried Pipe, Ductile Iron, 10" 10" pipe, DI, RJ, excav/bkfill included, 350#64.00 LF 30.720 2,293 2,527 -1,160 -93.43 /LF 5,980 173.43 /LF 11,099 10" DI, RJ, Ell, 90 1.00 ea 2.520 188 650 -95 -933.10 /ea 933 1,682.03 /ea 1,682 10" DI, RJ, tee 3.00 ea 11.340 846 3,036 -428 -1,436.95 /ea 4,311 2,588.06 /ea 7,764 Megalugs for DI Pipe w/ Accessories, 10"12.00 ea 12.000 896 1,091 -453 -203.28 /ea 2,439 376.35 /ea 4,516 Polywrap, 10" pipe 64.00 lf -31 ---0.48 /lf 31 0.84 /lf 54 Pipe Marking, ID Tape 64.00 lf 0.640 49 8 ---0.90 /lf 58 1.70 /lf 109 Wall Pipe, DI, MJxPE, 10"1.00 ea 2.000 153 550 ---703.09 /ea 703 1,251.61 /ea 1,252 33.00.04.10 Buried Pipe, Ductile Iron, 10"64.00 LF 59.220 4,425 7,894 2,136 225.85 /LF 14,455 413.68 /LF 26,476 33.00.04.CTW10 10" CTW - Cooling Tower Wash 64.00 LF 59.220 4,425 7,894 2,136 225.85 /LF 14,455 413.68 /LF 26,476 33.00.04.EFF30 30" EFF - Effluent 33.00.04.30 Buried Pipe, Ductile Iron, 30" 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 156 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.30 Buried Pipe, Ductile Iron, 30" 30" pipe, DI, RJ, excav/bkfill included, 250#5.00 LF 2.800 206 977 -125 -261.68 /LF 1,308 469.34 /LF 2,347 Megalugs for DI Pipe w/ Accessories, 30"1.00 ea 2.000 149 1,078 -76 -1,303.22 /ea 1,303 2,315.82 /ea 2,316 Polywrap, 30" pipe 5.00 lf -7 ---1.32 /lf 7 2.30 /lf 11 Pipe Marking, ID Tape 5.00 lf 0.050 4 1 ---0.90 /lf 5 1.70 /lf 9 Wall Pipe, DI, MJxPE, 30"1.00 ea 4.500 344 3,356 ---3,699.54 /ea 3,700 6,507.60 /ea 6,508 33.00.04.30 Buried Pipe, Ductile Iron, 30"5.00 LF 9.350 703 5,418 200 1,264.45 /LF 6,322 2,238.02 /LF 11,190 33.00.04.EFF30 30" EFF - Effluent 5.00 LF 9.350 703 5,418 200 1,264.45 /LF 6,322 2,238.02 /LF 11,190 33.00.04.EFF36 36" EFF - Effluent 33.00.04.36 Buried Pipe, Ductile Iron, 36" 36" pipe, DI, RJ, excav/bkfill included, 250#82.00 LF 45.920 3,385 21,443 -2,049 -327.77 /LF 26,877 584.55 /LF 47,933 36" DI, RJ, Ell, 90 1.00 ea 7.000 516 8,631 -312 -9,459.58 /ea 9,460 16,655.20 /ea 16,655 36" DI, RJ, red. tee, 36" x 12"4.00 ea 33.880 2,497 40,370 -1,512 -11,094.80 /ea 44,379 19,540.40 /ea 78,162 36" DI, RJ, cap or plug 1.00 ea 3.500 258 3,781 -156 -4,194.82 /ea 4,195 7,395.02 /ea 7,395 Megalugs for DI Pipe w/ Accessories, 36"15.00 ea 30.000 2,211 20,541 -1,171 -1,594.91 /ea 23,924 2,824.63 /ea 42,369 Polywrap, 36" pipe 82.00 lf -131 ---1.60 /lf 131 2.79 /lf 229 Pipe Marking, ID Tape 82.00 lf 0.820 63 11 ---0.90 /lf 74 1.70 /lf 139 Wall Pipe, DI, MJxPE, 36"4.00 ea 18.000 1,376 17,626 ---4,750.47 /ea 19,002 8,339.64 /ea 33,359 33.00.04.36 Buried Pipe, Ductile Iron, 36"82.00 LF 139.120 10,306 112,534 5,201 1,561.48 /LF 128,041 2,759.04 /LF 226,241 33.00.04.EFF36 36" EFF - Effluent 82.00 LF 139.120 10,306 112,534 5,201 1,561.48 /LF 128,041 2,759.04 /LF 226,241 33.00.04.RWR 24" RWR - Reclaimed Water 33.00.04.24 Buried Pipe, Ductile Iron, 24" 24" pipe, DI, RJ, excav/bkfill included, 350#52.00 LF 29.120 2,146 8,229 -1,299 -224.52 /LF 11,675 404.56 /LF 21,037 24" DI, RJ, Ell, 90 2.00 ea 9.940 733 6,769 -444 -3,972.52 /ea 7,945 7,042.04 /ea 14,084 24" DI, RJ, tee 1.00 ea 7.490 552 6,147 -334 -7,033.51 /ea 7,034 12,437.45 /ea 12,437 Megalugs for DI Pipe w/ Accessories, 24"8.00 ea 16.000 1,194 3,764 -604 -695.27 /ea 5,562 1,255.98 /ea 10,048 Polywrap, 24" pipe 52.00 lf -58 ---1.11 /lf 58 1.94 /lf 101 Pipe Marking, ID Tape 52.00 lf 0.520 40 7 ---0.90 /lf 47 1.70 /lf 88 Wall Pipe, DI, MJxPE, 24"1.00 ea 4.000 306 2,095 ---2,400.45 /ea 2,400 4,236.43 /ea 4,236 33.00.04.24 Buried Pipe, Ductile Iron, 24"52.00 LF 67.070 4,971 27,068 2,681 667.70 /LF 34,721 1,192.92 /LF 62,032 33.00.04.RWR 24" RWR - Reclaimed Water 52.00 LF 67.070 4,971 27,068 2,681 667.70 /LF 34,721 1,192.92 /LF 62,032 33.00.07.3W03 03" 3W - Plant Water 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3" 3" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 95.00 LF 38.000 2,885 720 -743 -45.76 /LF 4,347 86.86 /LF 8,251 3" PVC, Sch. 80, socket joint, ELL, 90 4.00 ea -87 ---21.71 /ea 87 37.84 /ea 151 3" PVC, Sch. 80, socket joint, reducing tee 4.00 ea -146 ---36.44 /ea 146 63.52 /ea 254 3" PVC, Sch. 80, socket joint, coupling 5.00 ea -145 ---29.02 /ea 145 50.59 /ea 253 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3"95.00 LF 38.000 2,885 1,097 743 49.74 /LF 4,725 93.79 /LF 8,910 33.00.07.3W03 03" 3W - Plant Water 95.00 LF 38.000 2,885 1,097 743 49.74 /LF 4,725 93.79 /LF 8,910 33.00.07.CD02 02" CD - Chemical Drain 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" 2" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 24.00 LF 9.600 729 89 -188 -41.89 /LF 1,005 80.11 /LF 1,923 2" PVC, Sch. 80, socket joint, ELL, 90 4.00 ea -33 ---8.25 /ea 33 14.39 /ea 58 2" PVC, Sch. 80, socket joint, coupling 2.00 ea -21 ---10.27 /ea 21 17.90 /ea 36 Drain, floor, acid resistant, PVC, 2", 3" and 4" pipe size 4.00 ea 4.000 302 1,400 ---425.57 /ea 1,702 754.70 /ea 3,019 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"24.00 LF 13.600 1,031 1,542 188 115.05 /LF 2,761 209.78 /LF 5,035 33.00.07.CD02 02" CD - Chemical Drain 24.00 LF 13.600 1,031 1,542 188 115.05 /LF 2,761 209.78 /LF 5,035 33.00.07.CD06 06" CD - Chemical Drain 33.00.07.06 Buried Pipe, PVC, 6" 6" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 123.00 LF 49.200 3,736 2,603 -962 -59.35 /LF 7,300 110.54 /LF 13,597 6" PVC, Sch. 80, socket joint, ELL, 45 2.00 ea 2.900 220 226 -57 -251.32 /ea 503 463.79 /ea 928 6" PVC, Sch. 80, socket joint, reducing tee 4.00 ea 8.633 656 632 -169 -364.02 /ea 1,456 672.78 /ea 2,691 6" PVC, Sch. 80, socket joint, coupling 7.00 ea 10.150 771 548 -198 -216.66 /ea 1,517 403.37 /ea 2,824 Cleanout tee, plastic plug, PVC, 6" pipe size, type DWV, excludes tee 1.00 ea 0.667 50 17 ---67.48 /ea 67 126.15 /ea 126 33.00.07.06 Buried Pipe, PVC, 6"123.00 LF 71.550 5,432 4,025 1,385 88.15 /LF 10,843 163.94 /LF 20,165 33.00.07.CD06 06" CD - Chemical Drain 123.00 LF 71.550 5,432 4,025 1,385 88.15 /LF 10,843 163.94 /LF 20,165 33.05 Buried Process Piping 580.00 LF 500.400 37,407 167,499 16,352 381.48 /LF 221,258 682.92 /LF 396,091 33.0 Utilities 580.00 LF 500.400 37,407 167,499 16,352 381.48 /LF 221,258 682.92 /LF 396,091 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.3W06 06" 3W - No. 3 Water (Plant Effluent) 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.94.00 lf --846 --9.00 /lf 846 14.99 /lf 1,409 FURNISH 6" DI pipe 19.00 LF 591 ---31.09 /LF 591 54.19 /LF 1,030 Install 6" DI, flanged, spool <= 10'12.00 ea 38.880 2,972 ---247.67 /ea 2,972 473.74 /ea 5,685 FURNISH 6" DI flange 24.00 ea 1,536 ---64.01 /ea 1,536 111.58 /ea 2,678 6" DI, FL, Ell, 90 1.00 ea 3.240 248 136 ---383.98 /ea 384 711.38 /ea 711 6" Bolt & Gasket Kits, CS, 150#28.00 ea 33.600 2,568 224 ---99.73 /ea 2,792 189.40 /ea 5,303 40.10.01.06 Process Pipe, Ductile Iron, 6"19.00 LF 75.720 5,788 2,487 846 480.07 /LF 9,121 885.07 /LF 16,816 40.20.06.06 Butterfly Valves, 6" Install butterfly valve, Flgd, DIP, 6"3.00 ea 8.700 665 ----221.68 /ea 665 424.03 /ea 1,272 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 6"3.00 EA -1,601 ---533.60 /EA 1,601 930.21 /EA 2,791 40.20.06.06 Butterfly Valves, 6"3.00 EA 8.700 665 1,601 755.28 /EA 2,266 1,354.24 /EA 4,063 40.20.08.06 Check Valves, 6" Install check valve, Flgd, DIP, 6"3.00 ea 8.700 665 ----221.68 /ea 665 424.02 /ea 1,272 FURNISH Check valve, iron body, swing check, flgd, 150#, 6"3.00 EA -2,400 ---800.00 /EA 2,400 1,394.62 /EA 4,184 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 157 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.20.08.06 Check Valves, 6"3.00 EA 8.700 665 2,400 1,021.68 /EA 3,065 1,818.64 /EA 5,456 40.20.10.03 Air and Vacuum Relief Valves, 2-1/2" to 3" Install Air & Vacuum relief valve, 3"3.00 ea 10.800 826 ----275.19 /ea 826 526.36 /ea 1,579 FURNISH Air & Vacuum relief valve, iron body, 3"3.00 EA -2,814 ---938.00 /EA 2,814 1,635.19 /EA 4,906 40.20.10.03 Air and Vacuum Relief Valves, 2-1/2" to 3"3.00 EA 10.800 826 2,814 1,213.19 /EA 3,640 2,161.55 /EA 6,485 40.20.13.06 Pressure Relief Valves, 6" Install Pressure relief valve, Flgd, 6" (150mm)1.00 ea 4.000 306 ----305.76 /ea 306 584.85 /ea 585 FURNISH Pressure relief valve, Flgd, 6" (150mm) *** Need Mat'l $1.00 EA -1,000 ---1,000.00 /EA 1,000 1,743.27 /EA 1,743 40.20.13.06 Pressure Relief Valves, 6"1.00 EA 4.000 306 1,000 1,305.76 /EA 1,306 2,328.12 /EA 2,328 40.20.19.06 Flow Meter, 6" Install magnetic flow meter, (material FBO), 6"1.00 EA 2.900 222 ----221.68 /EA 222 424.03 /EA 424 40.20.19.06 Flow Meter, 6"1.00 EA 2.900 222 221.68 /EA 222 424.03 /EA 424 40.10.01.3W06 06" 3W - No. 3 Water (Plant Effluent)19.00 LF 110.820 8,471 10,302 846 1,032.59 /LF 19,619 1,872.20 /LF 35,572 40.10.01.3W08 08" 3W - No. 3 Water (Plant Effluent) 40.10.01.08 Process Pipe, Ductile Iron, 8" Paint process pipe and fittings, subcontracted, priced per LF, 8" dia.164.00 lf --2,214 --13.50 /lf 2,214 22.49 /lf 3,688 FURNISH 8" DI pipe 41.00 LF 1,745 ---42.56 /LF 1,745 74.20 /LF 3,042 Install 8" DI, flanged, spool <= 10'14.00 ea 58.660 4,484 ---320.29 /ea 4,484 612.64 /ea 8,577 FURNISH 8" DI flange 28.00 ea 2,688 ---96.01 /ea 2,688 167.37 /ea 4,686 8" DI, FL, Ell, 90 4.00 ea 16.760 1,281 898 ---544.67 /ea 2,179 1,003.80 /ea 4,015 8" DI, FL, tee, 8" x 8"4.00 ea 20.960 1,602 1,340 ---735.50 /ea 2,942 1,350.07 /ea 5,400 8" DI, FL, tee, red, 8" x 6"2.00 ea 10.480 801 579 ---689.90 /ea 1,380 1,270.58 /ea 2,541 8" DI, FL, reducer, 8" x 6"3.00 ea 12.570 961 556 ---505.46 /ea 1,516 935.45 /ea 2,806 8" DI, bellows coupling (Check Mat'l Price)2.00 ea 6.740 515 1,858 ---1,186.53 /ea 2,373 2,112.09 /ea 4,224 8" Bolt & Gasket Kits, CS, 150#36.00 ea 43.200 3,302 324 ---100.73 /ea 3,626 191.15 /ea 6,881 40.10.01.08 Process Pipe, Ductile Iron, 8"41.00 LF 169.370 12,947 9,987 2,214 613.36 /LF 25,148 1,118.59 /LF 45,862 40.20.06.08 Butterfly Valves, 8" Install butterfly valve, Flgd, DIP, 8"4.00 ea 13.200 1,009 ----252.26 /ea 1,009 482.51 /ea 1,930 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 8"4.00 EA -2,668 ---667.00 /EA 2,668 1,162.76 /EA 4,651 40.20.06.08 Butterfly Valves, 8"4.00 EA 13.200 1,009 2,668 919.26 /EA 3,677 1,645.27 /EA 6,581 40.10.01.3W08 08" 3W - No. 3 Water (Plant Effluent)41.00 LF 182.570 13,956 12,655 2,214 703.04 /LF 28,825 1,279.10 /LF 52,443 40.10.01.CTW10 10" CTW - Cooling Tower Wash 40.10.01.10 Process Pipe, Ductile Iron, 10" Paint process pipe and fittings, subcontracted, priced per LF, 10" dia.185.00 lf --2,498 --13.50 /lf 2,498 22.49 /lf 4,160 8" DI, bellows coupling (Check Mat'l Price)1.00 ea 3.370 258 929 ---1,186.53 /ea 1,187 2,112.09 /ea 2,112 FURNISH 10" DI pipe 62.00 LF 3,482 ---56.16 /LF 3,482 97.90 /LF 6,070 Install 10" DI, flanged, spool <= 10'17.00 ea 81.940 6,264 ---368.45 /ea 6,264 704.75 /ea 11,981 FURNISH 10" DI flange 31.00 ea 3,797 ---122.50 /ea 3,797 213.55 /ea 6,620 10" DI, FL, Ell, 90 4.00 ea 19.280 1,474 1,425 ---724.68 /ea 2,899 1,325.77 /ea 5,303 10" DI, FL, tee, 10" x 10"3.00 ea 18.090 1,383 1,528 ---970.24 /ea 2,911 1,769.51 /ea 5,309 10" DI, FL, blind flange 2.00 ea 8.980 686 311 ---498.86 /ea 998 927.83 /ea 1,856 10" DI, FL, reducer, 10" x 8"1.00 ea 4.820 368 271 ---639.16 /ea 639 1,176.68 /ea 1,177 8" Bolt & Gasket Kits, CS, 150#2.00 ea 2.400 183 18 ---100.73 /ea 201 191.15 /ea 382 10" Bolt & Gasket Kits, CS, 150#32.00 ea 70.400 5,381 576 ---186.17 /ea 5,957 353.05 /ea 11,298 40.10.01.10 Process Pipe, Ductile Iron, 10"62.00 LF 209.280 15,998 12,337 2,498 497.29 /LF 30,832 907.53 /LF 56,267 40.20.17.10 Control Valves, 10" Install Control Valve, 10" (250mm)6.00 ea 36.000 2,752 ----458.65 /ea 2,752 877.29 /ea 5,264 FURNISH Control Valve, 10" (250mm)6.00 EA -9,000 ---1,500.00 /EA 9,000 2,614.90 /EA 15,689 40.20.17.10 Control Valves, 10"6.00 EA 36.000 2,752 9,000 1,958.65 /EA 11,752 3,492.19 /EA 20,953 40.10.01.CTW10 10" CTW - Cooling Tower Wash 62.00 LF 245.280 18,749 21,337 2,498 686.84 /LF 42,584 1,245.48 /LF 77,220 40.10.01.EFF10 10" EFF - Effluent 40.10.01.10 Process Pipe, Ductile Iron, 10" Paint process pipe and fittings, subcontracted, priced per LF, 10" dia.481.00 lf --6,494 --13.50 /lf 6,494 22.49 /lf 10,817 8" DI, bellows coupling (Check Mat'l Price)3.00 ea 10.110 773 2,787 ---1,186.53 /ea 3,560 2,112.10 /ea 6,336 FURNISH 10" DI pipe 142.00 LF 7,975 ---56.16 /LF 7,975 97.90 /LF 13,902 Install 10" DI, flanged, spool <= 10'41.00 ea 197.620 15,106 ---368.45 /ea 15,106 704.75 /ea 28,895 FURNISH 10" DI flange 78.00 ea 9,555 ---122.50 /ea 9,555 213.55 /ea 16,657 10" DI, FL, Ell, 90 23.00 ea 110.860 8,474 8,193 ---724.68 /ea 16,668 1,325.77 /ea 30,493 10" DI, FL, Ell, 45 2.00 ea 9.640 737 599 ---668.10 /ea 1,336 1,227.13 /ea 2,454 10" DI, FL, tee, 10" x 10"6.00 ea 36.180 2,766 3,056 ---970.24 /ea 5,821 1,769.51 /ea 10,617 10" DI, FL, blind flange 1.00 ea 4.490 343 156 ---498.86 /ea 499 927.83 /ea 928 10" DI, FL, reducer, 10" x 8"3.00 ea 14.460 1,105 812 ---639.16 /ea 1,917 1,176.67 /ea 3,530 8" Bolt & Gasket Kits, CS, 150#6.00 ea 7.200 550 54 ---100.73 /ea 604 191.15 /ea 1,147 10" Bolt & Gasket Kits, CS, 150#84.00 ea 184.800 14,126 1,512 ---186.17 /ea 15,638 353.05 /ea 29,656 40.10.01.10 Process Pipe, Ductile Iron, 10"142.00 LF 575.360 43,981 34,699 6,494 599.81 /LF 85,173 1,094.59 /LF 155,432 40.20.17.10 Control Valves, 10" Install Control Valve, 10" (250mm)6.00 ea 36.000 2,752 ----458.65 /ea 2,752 877.29 /ea 5,264 FURNISH Control Valve, 10" (250mm)6.00 EA -9,000 ---1,500.00 /EA 9,000 2,614.90 /EA 15,689 40.20.17.10 Control Valves, 10"6.00 EA 36.000 2,752 9,000 1,958.65 /EA 11,752 3,492.19 /EA 20,953 40.10.01.EFF10 10" EFF - Effluent 142.00 LF 611.360 46,733 43,699 6,494 682.57 /LF 96,925 1,242.15 /LF 176,385 40.10.01.RWR12 12" RWR - Reclaimed Water 40.10.01.12 Process Pipe, Ductile Iron, 12" Paint process pipe and fittings, subcontracted, priced per LF, 12" dia.35.00 lf --630 --18.00 /lf 630 29.98 /lf 1,049 FURNISH 12" DI pipe 20.00 LF 1,420 ---70.99 /LF 1,420 123.76 /LF 2,475 Install 12" DI, flanged, spool <= 10'2.00 ea 11.000 841 ---420.43 /ea 841 804.18 /ea 1,608 FURNISH 12" DI flange 4.00 ea 660 ---165.00 /ea 660 287.64 /ea 1,151 12" DI, FL, reducer, 12" x 8"1.00 ea 5.500 420 357 ---777.28 /ea 777 1,426.29 /ea 1,426 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 158 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.12 Process Pipe, Ductile Iron, 12" 8" Bolt & Gasket Kits, CS, 150#2.00 ea 2.400 183 18 ---100.73 /ea 201 191.15 /ea 382 12" Bolt & Gasket Kits, CS, 150#4.00 ea 8.800 673 80 ---188.17 /ea 753 356.54 /ea 1,426 40.10.01.12 Process Pipe, Ductile Iron, 12"20.00 LF 27.700 2,117 2,535 630 264.11 /LF 5,282 475.91 /LF 9,518 40.20.17.08 Control Valves, 8" Install Control Valve, 8" (200mm)1.00 ea 5.000 382 ----382.21 /ea 382 731.07 /ea 731 FURNISH Control Valve, 8" (200mm)1.00 EA -1,000 ---1,000.00 /EA 1,000 1,743.27 /EA 1,743 40.20.17.08 Control Valves, 8"1.00 EA 5.000 382 1,000 1,382.21 /EA 1,382 2,474.34 /EA 2,474 40.20.19.12 Flow Meter, 12" Install magnetic flow meter, (material FBO), 12"1.00 EA 6.000 459 ----458.65 /EA 459 877.30 /EA 877 40.20.19.12 Flow Meter, 12"1.00 EA 6.000 459 458.65 /EA 459 877.30 /EA 877 40.10.01.RWR12 12" RWR - Reclaimed Water 20.00 LF 38.700 2,958 3,535 630 356.15 /LF 7,123 643.49 /LF 12,870 40.10.01.RWR16 16" RWR - Reclaimed Water 40.10.01.16 Process Pipe, Ductile Iron, 16" Paint process pipe and fittings, subcontracted, priced per LF, 16" dia.66.00 lf --1,485 --22.50 /lf 1,485 37.48 /lf 2,474 FURNISH 16" DI pipe 18.00 LF 1,903 ---105.70 /LF 1,903 184.27 /LF 3,317 Install 16" DI, flanged, spool <= 10'5.00 ea 43.150 3,298 ---659.69 /ea 3,298 1,261.82 /ea 6,309 FURNISH 16" DI flange 10.00 ea 2,677 ---267.73 /ea 2,677 466.73 /ea 4,667 16" DI, FL, Ell, 90 2.00 ea 17.260 1,319 1,504 ---1,411.90 /ea 2,824 2,573.14 /ea 5,146 16" DI, FL, Ell, 45 2.00 ea 17.260 1,319 1,180 ---1,249.93 /ea 2,500 2,290.77 /ea 4,582 16" DI, FL, reducer, 16" x 8"1.00 ea 8.630 660 516 ---1,176.08 /ea 1,176 2,162.05 /ea 2,162 16" DI, FL, reducer, 16" x 12"1.00 ea 8.630 660 652 ---1,311.59 /ea 1,312 2,398.27 /ea 2,398 Wall Pipe, DI, FLxPE, 16"1.00 ea 3.000 229 1,027 ---1,255.99 /ea 1,256 2,228.41 /ea 2,228 16" Bolt & Gasket Kits, CS, 150#12.00 ea 40.800 3,119 564 ---306.90 /ea 3,683 579.06 /ea 6,949 40.10.01.16 Process Pipe, Ductile Iron, 16"18.00 LF 138.730 10,605 10,024 1,485 1,228.53 /LF 22,113 2,235.12 /LF 40,232 40.20.06.16 Butterfly Valves, 16" Install butterfly valve, Flgd, DIP, 16"1.00 ea 8.700 665 ----665.04 /ea 665 1,272.08 /ea 1,272 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 16"1.00 EA -1,668 ---1,667.50 /EA 1,668 2,906.90 /EA 2,907 40.20.06.16 Butterfly Valves, 16"1.00 EA 8.700 665 1,668 2,332.54 /EA 2,333 4,178.98 /EA 4,179 40.10.01.RWR16 16" RWR - Reclaimed Water 18.00 LF 147.430 11,270 11,691 1,485 1,358.11 /LF 24,446 2,467.29 /LF 44,411 40.10.01.RWR24 24" RWR - Reclaimed Water 40.10.01.24 Process Pipe, Ductile Iron, 24" Paint process pipe and fittings, subcontracted, priced per LF, 24" dia.30.00 lf --945 --31.50 /lf 945 52.47 /lf 1,574 FURNISH 24" DI pipe 21.00 LF 3,649 ---173.76 /LF 3,649 302.91 /LF 6,361 Install 24" DI, flanged, spool <= 10'3.00 ea 35.940 2,747 ---915.76 /ea 2,747 1,751.65 /ea 5,255 FURNISH 24" DI flange 2.00 ea 942 ---470.99 /ea 942 821.07 /ea 1,642 24" DI, FL, tee, red, 24" x 16"1.00 ea 14.980 1,145 2,002 ---3,146.74 /ea 3,147 5,679.71 /ea 5,680 24" Bolt & Gasket Kits, CS, 150#2.00 ea 9.200 703 212 ---457.63 /ea 915 857.38 /ea 1,715 40.10.01.24 Process Pipe, Ductile Iron, 24"21.00 LF 60.120 4,596 6,805 945 587.87 /LF 12,345 1,058.42 /LF 22,227 40.10.01.RWR24 24" RWR - Reclaimed Water 21.00 LF 60.120 4,596 6,805 945 587.87 /LF 12,345 1,058.42 /LF 22,227 40.00 Exposed Process Pipe 323.00 LF 1,396.280 106,733 110,023 15,111 717.86 /LF 231,867 1,303.80 /LF 421,127 40.0 Process Pipe 323.00 LF 1,396.280 106,733 110,023 15,111 717.86 /LF 231,867 1,303.80 /LF 421,127 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.01 I&C, Analyzers / Analyzers Transmitters AE - Analyzer Sensor - pH 1.00 ea 2.000 142 50 ---192.44 /ea 192 446.21 /ea 446 AIT - Analyzer - w/Sensor A07 pH Probe 1.00 EA 2.500 178 3,500 --3,678.05 /EA 3,678 8,097.13 /EA 8,097 40.90.01.01 I&C, Analyzers / Analyzers Transmitters 1.00 EA 4.500 320 3,550 3,870.49 /EA 3,870 8,543.34 /EA 8,543 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters FE - Flow Element - Mag Flowtube (inline)1.00 ea 2.000 142 120 ---262.44 /ea 262 599.74 /ea 600 FIT - Flow Transmitter - F04 Magnetic 12"1.00 EA 9.500 677 9,000 ---9,676.58 /EA 9,677 21,338.03 /EA 21,338 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters 1.00 EA 11.500 819 9,120 9,939.02 /EA 9,939 21,937.77 /EA 21,938 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L11 Submersible 1.00 EA 2.250 160 995 ---1,155.24 /EA 1,155 2,560.92 /EA 2,561 LE/LIT - Level Transmitter L30, Basic Radar 1.00 EA 2.250 160 1,395 ---1,555.24 /EA 1,555 3,438.24 /EA 3,438 40.90.01.07 I&C, Level / Indicators & Transmitters 2.00 EA 4.500 320 2,390 1,355.24 /EA 2,710 2,999.58 /EA 5,999 40.90.01.11 I&C, Temperature / Indicators & Transmitters TE - Temp Element - RTD 2.00 ea 3.000 214 50 ---131.83 /ea 264 307.24 /ea 614 TW - Thermowell 2.00 ea 0.700 50 100 ---74.93 /ea 150 168.56 /ea 337 TIT - Temperature Transmitter T03 2.00 EA 3.000 214 2,550 ---1,381.83 /EA 2,764 3,048.84 /EA 6,098 40.90.01.11 I&C, Temperature / Indicators & Transmitters 2.00 EA 6.700 477 2,700 1,588.59 /EA 3,177 3,524.63 /EA 7,049 40.90.01.17 I&C, Flow / Switches FSH - Flow Switch, Thermal 1.00 EA 2.000 142 750 ---892.44 /EA 892 1,981.49 /EA 1,981 40.90.01.17 I&C, Flow / Switches 1.00 EA 2.000 142 750 892.44 /EA 892 1,981.49 /EA 1,981 40.90.01.19 I&C, Level / Switches LS** - Level Switch L08 Non-Mercury Float 2.00 EA 6.000 427 1,000 ---713.66 /EA 1,427 1,601.46 /EA 3,203 40.90.01.19 I&C, Level / Switches 2.00 EA 6.000 427 1,000 713.66 /EA 1,427 1,601.46 /EA 3,203 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 2.00 ea 0.750 53 165 ---109.11 /ea 218 243.83 /ea 488 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 0.750 53 165 218.21 /LS 218 487.65 /LS 488 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 8.00 ea 10.000 712 600 ---164.02 /ea 1,312 374.84 /ea 2,999 Instrument Stand-Double, SS 3.00 ea 4.500 320 300 ---206.83 /ea 620 471.73 /ea 1,415 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 159 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90.03.01 I&C, Panels & Stands 1.00 LS 14.500 1,033 900 1,932.68 /LS 1,933 4,413.90 /LS 4,414 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 2.00 EA 16.000 1,140 7,000 ---4,069.75 /EA 8,140 9,022.65 /EA 18,045 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 2.00 EA 16.000 1,140 7,000 4,069.75 /EA 8,140 9,022.65 /EA 18,045 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 3.00 ea 1.500 107 ---35.61 /ea 107 84.13 /ea 252 Field Calibration - Average 7.00 ea 21.000 1,496 ---213.66 /ea 1,496 504.83 /ea 3,534 Pre-Operation Check 11.00 ea 2.750 196 ---17.81 /ea 196 42.07 /ea 463 Startup - Stand-By (Manhours)11.00 ea 1.100 78 ---7.12 /ea 78 16.83 /ea 185 Loop Check - Average 11.00 ea 5.500 392 ---35.61 /ea 392 84.14 /ea 926 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 31.850 2,268 2,268.32 /LS 2,268 5,359.52 /LS 5,360 40.90.99.01 I&C, Other Receive & Store Instrument 11.00 ea 3.850 274 0 ---24.94 /ea 274 58.92 /ea 648 Identification Tag - SS 11.00 ea 2.750 196 165 ---32.81 /ea 361 74.97 /ea 825 40.90.99.01 I&C, Other 1.00 LS 6.600 470 165 635.15 /LS 635 1,472.72 /LS 1,473 40.90.01.001 Instrumentation & Controls 1.00 LS 104.900 7,471 27,740 35,210.77 /LS 35,211 78,493.02 /LS 78,493 40.90 Instrumentation & Controls 1.00 LS 104.900 7,471 27,740 35,210.77 /LS 35,211 78,493.02 /LS 78,493 40.9 Instrumentation & Controls 1.00 LS 104.900 7,471 27,740 35,210.77 /LS 35,211 78,493.02 /LS 78,493 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.27.0010 3W Strainer - 69-M-1101 44.05.27.00 Automatic Strainer FURNISH Automatic Strainer 1.00 EA ---35,000 35,000.00 /EA 35,000 58,301.96 /EA 58,302 Install Automatic Strainer 1.00 ea 12.000 773 --773.13 /ea 773 1,478.83 /ea 1,479 44.05.27.00 Automatic Strainer 1.00 EA 12.000 773 35,000 35,773.13 /EA 35,773 59,780.79 /EA 59,781 44.05.27.0010 3W Strainer - 69-M-1101 1.00 EA 12.000 773 35,000 35,773.13 /EA 35,773 59,780.79 /EA 59,781 44.05.32.0020 Effluent Composit Sampler - 69-SMP-2501 44.05.32.10 Automatic Sampler Equipment FURNISH Automatic Composite Sampler 1.00 EA -10,000 ---10,000.00 /EA 10,000 17,432.68 /EA 17,433 Install Automatic Composite Sampler 1.00 ea 16.000 1,031 50 ---1,080.85 /ea 1,081 2,058.94 /ea 2,059 44.05.32.10 Automatic Sampler Equipment 1.00 EA 16.000 1,031 10,050 11,080.85 /EA 11,081 19,491.62 /EA 19,492 44.05.32.0020 Effluent Composit Sampler - 69-SMP-2501 1.00 EA 16.000 1,031 10,050 11,080.85 /EA 11,081 19,491.62 /EA 19,492 44.05.38.0008 Static Mixer - 08" 44.05.38.52 In-Line Static Mixers, xx" FURNISH In-Line Static Mixers 1.00 EA ---10,000 10,000.00 /EA 10,000 16,657.70 /EA 16,658 Install Static Mixer 1.00 ea 20.000 1,289 ----1,288.56 /ea 1,289 2,464.73 /ea 2,465 44.05.38.52 In-Line Static Mixers, xx"1.00 EA 20.000 1,289 10,000 11,288.56 /EA 11,289 19,122.43 /EA 19,122 44.05.38.0008 Static Mixer - 08"1.00 EA 20.000 1,289 10,000 11,288.56 /EA 11,289 19,122.43 /EA 19,122 44.05.42.68.0010 Cooling Tower Pumps 44.05.42.01 Vertical Turbine Pump: 5hp-20hp Vertical Turbine Pump Allowance 3.00 EA 216.000 14,171 --1,852 90,000 35,341.03 /EA 106,023 60,237.11 /EA 180,711 44.05.42.01 Vertical Turbine Pump: 5hp-20hp 3.00 EA 216.000 14,171 1,852 90,000 35,341.03 /EA 106,023 60,237.11 /EA 180,711 44.05.42.68.0010 Cooling Tower Pumps 3.00 EA 216.000 14,171 1,852 90,000 35,341.03 /EA 106,023 60,237.11 /EA 180,711 44.05.42.68.0020 3W Pumps 44.05.42.02 Vertical Turbine Pump: 21hp-50hp Vertical Turbine Pump Allowance 3.00 EA 216.000 14,171 --1,852 90,000 35,341.03 /EA 106,023 60,237.12 /EA 180,711 44.05.42.02 Vertical Turbine Pump: 21hp-50hp 3.00 EA 216.000 14,171 1,852 90,000 35,341.03 /EA 106,023 60,237.12 /EA 180,711 44.05.42.68.0020 3W Pumps 3.00 EA 216.000 14,171 1,852 90,000 35,341.03 /EA 106,023 60,237.12 /EA 180,711 44.05.42.68.0030 Cooling Tower Wash Pump 44.05.42.01 Vertical Turbine Pump: 5hp-20hp Vertical Turbine Pump Allowance 1.00 EA 72.000 4,724 --617 20,000 25,341.04 /EA 25,341 43,579.41 /EA 43,579 44.05.42.01 Vertical Turbine Pump: 5hp-20hp 1.00 EA 72.000 4,724 617 20,000 25,341.04 /EA 25,341 43,579.41 /EA 43,579 44.05.42.68.0030 Cooling Tower Wash Pump 1.00 EA 72.000 4,724 617 20,000 25,341.04 /EA 25,341 43,579.41 /EA 43,579 44.05.56.0010 Cooling Tower Chemical Pump, 68-P-3201 44.05.56.00 Chemical Metering Pumps Functional Testing, Chemical Metering Pumps, 0 - 5 GPH 1.00 ea 4.000 258 50 ---307.71 /ea 308 580.12 /ea 580 Grease, Oil, and Lube Chemical Metering Pumps, 0 - 5 GPH 1.00 ea 2.000 129 75 ---203.86 /ea 204 377.23 /ea 377 FURNISH Chemical Metering Pump, 0 - 5 GPH 1.00 EA ---5,000 5,000.00 /EA 5,000 8,328.85 /EA 8,329 Set Chemical Metering Pump, 0 - 5 GPH 1.00 ea 4.000 258 10 ---267.71 /ea 268 510.35 /ea 510 Pump stand 1.00 ea 4.000 258 300 ---557.71 /ea 558 1,015.94 /ea 1,016 44.05.56.00 Chemical Metering Pumps 1.00 EA 14.000 902 435 5,000 6,336.99 /EA 6,337 10,812.49 /EA 10,812 44.05.56.0010 Cooling Tower Chemical Pump, 68-P-3201 1.00 EA 14.000 902 435 5,000 6,336.99 /EA 6,337 10,812.49 /EA 10,812 44.05.56.0015 Wash Chemical Drum, 68-TK-3101 33.90.06.01 Tanks, Poly Install Polyethylene Chemical Storage Tank, 250 gal.1.00 ea 8.000 515 ----515.42 /ea 515 985.88 /ea 986 FURNISH Polyethylene Bulk Chem. Storage Tank, 150-750 gal 1.00 EA ---5,000 5,000.00 /EA 5,000 8,328.84 /EA 8,329 33.90.06.01 Tanks, Poly 1.00 EA 8.000 515 5,000 5,515.42 /EA 5,515 9,314.72 /EA 9,315 44.05.56.0015 Wash Chemical Drum, 68-TK-3101 1.00 EA 8.000 515 5,000 5,515.42 /EA 5,515 9,314.72 /EA 9,315 44.05.83.68.0010 Cooling Towers 44.05.83.00 Cooling Towers Cooling Tower Allowance 3.00 EA 1,080.000 79,890 --17,078 240,000 112,322.64 /EA 336,968 195,528.55 /EA 586,586 44.05.83.00 Cooling Towers 3.00 EA 1,080.000 79,890 17,078 240,000 112,322.64 /EA 336,968 195,528.55 /EA 586,586 44.05.83.68.0010 Cooling Towers 3.00 EA 1,080.000 79,890 17,078 240,000 112,322.64 /EA 336,968 195,528.55 /EA 586,586 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 160 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 44.05.99.0010 Hydropneumatic Tank 44.05.99.01 Misc. Equipment Expansion tanks, steel, liquid expansion, rubber diaphragm, size is acceptable capacity, 61 gallon capacity, ASME 1.00 EA 2.667 204 --4,375 4,579.34 /EA 4,579 7,678.61 /EA 7,679 44.05.99.01 Misc. Equipment 1.00 LS 2.667 204 4,375 4,579.34 /LS 4,579 7,678.61 /LS 7,679 44.05.99.0010 Hydropneumatic Tank 1.00 EA 2.667 204 4,375 4,579.34 /EA 4,579 7,678.61 /EA 7,679 44.05 Furnish and Install Process Equipment 1.00 LS 1,656.667 117,670 10,485 21,399 499,375 648,929.45 /LS 648,929 1,117,788.40 /LS 1,117,788 44.0 Process Equipment - Municipal 1.00 LS 1,656.667 117,670 10,485 21,399 499,375 648,929.45 /LS 648,929 1,117,788.40 /LS 1,117,788 68.0 Effluent Cooling 1.00 LS 10,992.459 753,310 754,213 97,776 39,148 499,375 2,143,822.90 /LS 2,143,823 4,139,110.66 /LS 4,139,111 70.0 Sludge Blend Tank 02.0 Existing Conditions 02.00 Existing Conditions 02.01.02.7010 Facility Demoltion 02.01.02.00 Structure/Building Demolition Facility Demoltion Allowance - 5 Days 1.00 ls 300.000 19,328 10,000 -23,387 -52,715.80 /ls 52,716 100,950.71 /ls 100,951 02.01.02.00 Structure/Building Demolition 1.00 LS 300.000 19,328 10,000 23,387 52,715.80 /LS 52,716 100,950.71 /LS 100,951 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 200.00 CY 7.500 472 -460 -4.66 /CY 932 9.09 /CY 1,818 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 200.00 cy 20.512 1,223 --1,200 -12.11 /cy 2,423 23.63 /cy 4,727 Tipping Fee 200.00 tn 15,000 --75.00 /tn 15,000 130.75 /tn 26,149 02.01.10.01 Demolition - Removal, Haul and Tip Fee 200.00 CY 28.012 1,694 15,000 1,660 91.77 /CY 18,355 163.47 /CY 32,694 02.01.02.7010 Facility Demoltion 1.00 LS 328.012 21,023 25,000 25,048 71,070.38 /LS 71,070 133,644.96 /LS 133,645 02.00 Existing Conditions 1.00 LS 328.012 21,023 25,000 25,048 71,070.38 /LS 71,070 133,644.96 /LS 133,645 02.0 Existing Conditions 1.00 LS 328.012 21,023 25,000 25,048 71,070.38 /LS 71,070 133,644.96 /LS 133,645 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0008 Slab on Grade, 08" Thick 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick Fine grade, for slab on grade, by hand 529.00 sf 3.703 191 16 ---0.39 /sf 206 0.80 /sf 423 Fill, gravel subbase, under building slab on grade 15.89 cy 7.945 409 469 ---55.23 /cy 877 108.92 /cy 1,731 Concrete pumping, subcontract, all inclusive price 11.83 cy --177 --15.00 /cy 177 27.24 /cy 322 Slab on grade edge forms, up to 6"86.00 lf 4.558 300 22 ---3.75 /lf 322 7.69 /lf 661 Slab on grade edge forms, 7" to 12"60.67 sf 10.920 719 61 ---12.85 /sf 779 26.33 /sf 1,597 Reinforcing in place, A615 Gr 60, priced per lbs.1,774.07 lb -887 710 --0.90 /lb 1,597 1.67 /lb 2,968 Concrete, ready mix, 4000 psi 11.83 CY -1,479 ---125.00 /CY 1,479 236.66 /CY 2,799 Add for concrete waste, 4000 psi 0.59 cy -74 ---125.00 /cy 74 236.66 /cy 140 Placing concrete, concrete pump 11.83 cy 8.871 456 ----38.59 /cy 456 79.60 /cy 941 Finishing floors, monolithic, broom finish 429.00 sf 12.870 775 9 ---1.83 /sf 784 3.77 /sf 1,615 Curing, membrane spray 429.00 sf 0.858 44 17 ---0.14 /sf 61 0.29 /sf 124 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick 11.83 CY 49.725 2,894 3,033 887 576.06 /CY 6,814 1,126.28 /CY 13,322 03.10.05.0008 Slab on Grade, 08" Thick 11.83 CY 49.725 2,894 3,033 887 576.06 /CY 6,814 1,126.28 /CY 13,322 03.10.13.0012 Equipment Pad, 12" Thick 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick Concrete pumping, subcontract, all inclusive price 2.22 cy --33 --15.00 /cy 33 27.24 /cy 61 Equipment pad forms, large 66.00 sf 16.500 1,086 99 ---17.95 /sf 1,185 36.78 /sf 2,427 Reinforcing in place, A615 Gr 60, priced per lbs.333.33 lb -167 133 --0.90 /lb 300 1.67 /lb 558 Concrete, ready mix, 4000 psi 2.22 CY -278 ---125.00 /CY 278 236.66 /CY 526 Add for concrete waste, 4000 psi 0.11 cy -14 ---125.00 /cy 14 236.67 /cy 26 Placing concrete, concrete pump 2.22 cy 1.667 86 ----38.59 /cy 86 79.60 /cy 177 Finishing floors, monolithic, broom finish 60.00 sf 1.800 108 1 ---1.83 /sf 110 3.76 /sf 226 Patch & plug tieholes 66.00 sf 0.990 51 1 ---0.79 /sf 52 1.63 /sf 108 Sack rub 66.00 sf 2.640 136 2 ---2.09 /sf 138 4.30 /sf 284 Curing, water 60.00 sf 0.200 10 3 ---0.22 /sf 13 0.45 /sf 27 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick 2.22 CY 23.797 1,477 565 167 993.96 /CY 2,209 1,988.69 /CY 4,419 03.10.13.0012 Equipment Pad, 12" Thick 2.22 CY 23.797 1,477 565 167 993.96 /CY 2,209 1,988.69 /CY 4,419 03.10 Cast-In-Place Concrete Work 14.05 CY 73.521 4,371 3,598 1,054 642.15 /CY 9,022 1,262.67 /CY 17,741 03.0 Concrete Work 14.05 CY 73.521 4,371 3,598 1,054 642.15 /CY 9,022 1,262.67 /CY 17,741 09.0 Finishes 09.10 Finishes, Special Coatings 09.10.02.0010 Chemical Resistant Coatings 09.10.02.00 Finishes, Chemical Resistant Coatings Concrete Coating, Chemical Resistant, CRC-2 1,970.00 SF --49,250 --25.00 /SF 49,250 45.39 /SF 89,427 09.10.02.00 Finishes, Chemical Resistant Coatings 1,970.00 SF 49,250 25.00 /SF 49,250 45.39 /SF 89,427 09.10.02.0010 Chemical Resistant Coatings 1,970.00 SF 49,250 25.00 /SF 49,250 45.39 /SF 89,427 09.10 Finishes, Special Coatings 1.00 LS 49,250 49,250.00 /LS 49,250 89,426.68 /LS 89,427 09.0 Finishes 1.00 LS 49,250 49,250.00 /LS 49,250 89,426.68 /LS 89,427 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 161 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 3,300.00 LF 33.000 2,350 500 ---0.86 /LF 2,851 2.02 /LF 6,651 THHN-THWN Copper Stranded 1/C # 8 900.00 LF 9.000 641 225 ---0.96 /LF 866 2.23 /LF 2,007 Stakon Lug #12 - #10 44.00 E 4.400 313 11 ---7.37 /E 324 17.38 /E 765 Compression Lug - # 8 12.00 E 1.800 128 28 ---12.98 /E 156 30.28 /E 363 Motor Hook-up, 3 phase, 10 hp 3.00 E 5.400 385 170 ---184.94 /E 555 427.35 /E 1,282 Motor Hook-up, 3 phase, 15 hp 2.00 E 4.000 285 114 ---199.19 /E 398 461.03 /E 922 Motor Hook-up, 3 phase, 20 hp 2.00 E 4.800 342 114 ---227.68 /E 455 528.32 /E 1,057 Motor Testing & Commissioning: 10HP / 480V / #12 3.00 E 2.100 150 ----49.85 /E 150 117.79 /E 353 Motor Testing & Commissioning: 15HP / 480V / #10 2.00 E 1.500 107 ----53.42 /E 107 126.21 /E 252 Motor Testing & Commissioning: 20 - 25HP / 480V / #8 2.00 E 1.600 114 ----56.98 /E 114 134.63 /E 269 600V Megger Testing 28.00 E 7.000 499 ----17.81 /E 499 42.07 /E 1,178 Wire Markers 56.00 E 0.560 40 3 ---0.76 /E 43 1.79 /E 100 26.15.01.00 Process Electrical, Wire/Cable 4,200.00 LF 75.160 5,353 1,164 1.55 /LF 6,517 3.62 /LF 15,200 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"700.00 LF 73.255 5,217 3,587 ---12.58 /LF 8,804 28.85 /LF 20,194 PVC Coated 90 Ell 3/4"42.00 E 12.600 897 796 ---40.31 /E 1,693 92.04 /E 3,865 PVC Coated Coupling 3/4"112.00 E 6.720 479 611 ---9.73 /E 1,090 22.07 /E 2,472 PVC Coated Conduit Hub 3/4"28.00 E 11.200 798 1,116 ---68.35 /E 1,914 154.73 /E 4,333 PVC Coated LB Condulet 3/4"7.00 E 3.150 224 361 ---83.65 /E 586 188.89 /E 1,322 PVC Coated Unistrut Straps 3/4"91.00 E 4.550 324 677 ---11.00 /E 1,001 24.73 /E 2,251 PVC Coated Unistrut Conduit Hanger Allowance 3/4"91.00 E 5.460 389 272 ---7.26 /E 661 16.65 /E 1,516 EF Sealtite Flex 3/4"7.00 lf 0.210 15 17 ---4.61 /lf 32 10.47 /lf 73 PVC Coated LT Connector Straight 3/4"14.00 E 1.400 100 324 ---30.24 /E 423 67.54 /E 946 26.15.02.00 Process Electrical, Conduit 700.00 LF 118.545 8,443 7,762 23.15 /LF 16,204 52.82 /LF 36,971 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 4,900.00 LF 193.705 13,795 8,925 4.64 /LF 22,721 10.65 /LF 52,171 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 5,100.00 LF 30.600 2,179 411 ---0.51 /LF 2,591 1.19 /LF 6,051 Pullstring 220.00 lf 1.320 94 11 ---0.48 /lf 105 1.12 /lf 246 Shielded PLTC / Inst Cable 1 Pair #16 1,050.00 LF 21.000 1,496 473 ---1.87 /LF 1,968 4.35 /LF 4,570 Termination Labor Only - # 16 - #14 93.00 E 9.300 662 ----7.12 /E 662 16.83 /E 1,565 Control Wire Testing 41.00 E 4.100 292 ----7.12 /E 292 16.83 /E 690 Wire Markers 83.00 E 0.830 59 4 ---0.76 /E 63 1.79 /E 149 26.15.01.00 Process Electrical, Wire/Cable 6,150.00 LF 67.150 4,782 899 0.92 /LF 5,681 2.16 /LF 13,271 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"200.00 LF 17.600 1,253 312 ---7.83 /LF 1,566 18.23 /LF 3,646 GRC Elbow 3/4"6.00 E 1.500 107 60 ---27.74 /E 166 63.86 /E 383 GRC Couplng 3/4"6.00 E 0.300 21 15 ---6.05 /E 36 13.86 /E 83 Rigid Conduit Hub 3/4"4.00 E 1.240 88 52 ---35.01 /E 140 80.52 /E 322 Unistrut Straps 3/4"26.00 E 0.780 56 48 ---3.98 /E 104 9.10 /E 237 Unistrut Conduit Hanger Allowance 3/4"26.00 E 1.040 74 26 ---3.85 /E 100 8.92 /E 232 PVC Coated GRC @ Level 2 3/4"1,200.00 LF 125.580 8,944 6,149 ---12.58 /LF 15,093 28.85 /LF 34,618 PVC Coated 90 Ell 3/4"72.00 E 21.600 1,538 1,364 ---40.31 /E 2,902 92.04 /E 6,627 PVC Coated Coupling 3/4"192.00 E 11.520 820 1,048 ---9.73 /E 1,869 22.07 /E 4,238 PVC Coated Conduit Hub 3/4"48.00 E 19.200 1,367 1,913 ---68.35 /E 3,281 154.73 /E 7,427 PVC Coated LB Condulet 3/4"12.00 E 5.400 385 619 ---83.65 /E 1,004 188.90 /E 2,267 PVC Coated Unistrut Straps 3/4"156.00 E 7.800 556 1,161 ---11.00 /E 1,716 24.73 /E 3,858 PVC Coated Unistrut Conduit Hanger Allowance 3/4"156.00 E 9.360 667 466 ---7.26 /E 1,133 16.65 /E 2,598 EF Sealtite Flex 3/4"12.00 lf 0.360 26 30 ---4.61 /lf 55 10.46 /lf 126 PVC Coated LT Connector Straight 3/4"24.00 E 2.400 171 555 ---30.24 /E 726 67.54 /E 1,621 26.15.02.00 Process Electrical, Conduit 1,400.00 LF 225.680 16,073 13,818 21.35 /LF 29,891 48.77 /LF 68,282 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 292.830 20,855 14,717 35,571.73 /LS 35,572 81,553.35 /LS 81,553 26.15 Process Electrical 1.00 LS 486.535 34,651 23,642 58,292.61 /LS 58,293 133,724.70 /LS 133,725 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 1,080.00 LF 10.800 769 164 ---0.86 /LF 933 2.02 /LF 2,177 THHN-THWN Copper Stranded 1/C # 10 750.00 LF 7.500 534 143 ---0.90 /LF 677 2.10 /LF 1,575 26.15.01.00 Process Electrical, Wire/Cable 1,830.00 LF 18.300 1,303 306 0.88 /LF 1,610 2.05 /LF 3,751 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"2.00 E 0.600 43 35 ---38.66 /E 77 88.40 /E 177 PVC Coated GRC @ Level 1 3/4"550.00 LF 46.173 3,288 3,485 ---12.32 /LF 6,773 28.02 /LF 15,413 PVC Coated Conduit Hub 3/4"14.00 E 5.600 399 558 ---68.35 /E 957 154.73 /E 2,166 PVC Coated LB Condulet 3/4"6.00 E 2.700 192 310 ---83.65 /E 502 188.89 /E 1,133 PVC Coated T Condulet 3/4"8.00 E 4.000 285 538 ---102.92 /E 823 231.77 /E 1,854 PVC Coated Unistrut Straps 3/4"78.00 E 3.900 278 580 ---11.00 /E 858 24.73 /E 1,929 PVC Coated Unistrut Conduit Hanger Allowance 3/4"78.00 E 4.680 333 233 ---7.26 /E 567 16.65 /E 1,299 Weatherproof Plate 1 Gang Switch 2.00 E 0.160 11 6 ---8.65 /E 17 19.95 /E 40 26.15.02.00 Process Electrical, Conduit 550.00 LF 67.813 4,830 5,745 19.23 /LF 10,575 43.66 /LF 24,012 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 2.00 E 0.300 21 8 ---14.72 /E 29 34.08 /E 68 Lighting Fixture TYPE 6 Area LED 4.00 EA 8.000 578 4,920 ---1,374.50 /EA 5,498 3,039.13 /EA 12,157 Light poles w/ anchor base, aluminum, to 20' high 4.00 ea 27.586 1,994 4,200 -134 -1,581.93 /ea 6,328 3,562.35 /ea 14,249 26.20.03.00 Facility Electrical, Lighting 4.00 EA 35.886 2,593 9,128 134 2,963.78 /EA 11,855 6,618.52 /EA 26,474 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 121.999 8,726 15,180 134 24,039.53 /LS 24,040 54,237.31 /LS 54,237 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 162 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.20 Facility Electrical 1.00 LS 121.999 8,726 15,180 134 24,039.53 /LS 24,040 54,237.31 /LS 54,237 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 7.00 EA 18.065 1,305 924 ---318.45 /EA 2,229 730.04 /EA 5,110 26.25.09.99 Electrical Equipment, Safety Switches - General 7.00 EA 18.065 1,305 924 318.45 /EA 2,229 730.04 /EA 5,110 26.25.01.0001 Electrical Equipment 1.00 LS 18.065 1,305 924 2,229.13 /LS 2,229 5,110.30 /LS 5,110 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 3.000 214 ----213.66 /LS 214 504.83 /LS 505 26.00.02.00 Electrical, Testing 1.00 LS 3.000 214 213.66 /LS 214 504.83 /LS 505 26.25.99.0001 Electrical, Testing 1.00 LS 3.000 214 213.66 /LS 214 504.83 /LS 505 26.25 Electrical Equipment 1.00 LS 21.065 1,519 924 2,442.79 /LS 2,443 5,615.13 /LS 5,615 26.0 Electrical Work 1.00 LS 629.598 44,895 39,746 134 84,774.93 /LS 84,775 193,577.14 /LS 193,577 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 300.00 LF 5.250 374 117 ---1.64 /LF 491 3.06 /LF 919 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)4.00 E 1.000 71 17 ---22.16 /E 89 41.64 /E 167 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 2.00 E 0.120 9 11 ---9.63 /E 19 17.51 /E 35 4 Pair UTP Certification with Documentation 2.00 E 1.260 90 ---44.87 /E 90 85.83 /E 172 UTP Cable Supports 20.00 E 1.000 71 10 ---4.06 /E 81 7.68 /E 154 27.30.01.00 Communications Systems 300.00 LF 8.630 615 155 2.57 /LF 770 4.82 /LF 1,446 27.30.01.0002 Network, DATA CAT 6 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.03 /LS 1,446 27.00 Communications 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.03 /LS 1,446 27.0 Communications 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.03 /LS 1,446 31.0 Earthwork 31.25 Earthworks, Structural 31.25.01.70.0010 Structural Excavation and Backfill 31.25.01.00 Earthworks, Structural, Excavation Excavating, bulk bank measure, 3 C.Y. capacity = 260 C.Y./hour, backhoe, hydraulic, crawler mounted, excluding truck loading 60.00 CY 0.461 28 --48 -1.27 /CY 76 2.61 /CY 157 Backfill, bulk, 6" to 12" lifts, dozer backfilling, compaction with vibrating roller 21.00 ecy 0.315 20 --33 -2.53 /ecy 53 5.22 /ecy 110 Hauling, excavated or borrow material, loose cubic yards, 5 mile round trip , 1 loads/hour, 12 C.Y. truck, highway haulers, excludes loading 39.00 lcy 4.000 238 --204 -11.33 /lcy 442 23.22 /lcy 905 31.25.01.00 Earthworks, Structural, Excavation 60.00 CY 4.776 287 284 9.52 /CY 571 19.53 /CY 1,172 31.25.01.70.0010 Structural Excavation and Backfill 60.00 CY 4.776 287 284 9.52 /CY 571 19.53 /CY 1,172 31.25 Earthworks, Structural 60.00 CY 4.776 287 284 9.52 /CY 571 19.53 /CY 1,172 31.0 Earthwork 1.00 LS 4.776 287 284 571.21 /LS 571 1,171.76 /LS 1,172 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.BS04 04" BS - Blended Sludge 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.41.00 lf --369 --9.00 /lf 369 14.99 /lf 615 FURNISH 4" DI pipe 5.00 LF -128 ---25.58 /LF 128 44.59 /LF 223 Install 4" DI, flanged, spool <= 10'6.00 ea 13.980 1,069 ----178.11 /ea 1,069 340.68 /ea 2,044 FURNISH 4" DI flange 12.00 ea -588 ---49.00 /ea 588 85.41 /ea 1,025 4" DI, bellows coupling (Check Mat'l Price)4.00 ea 7.480 572 180 ---187.95 /ea 752 351.87 /ea 1,407 Add for glass lining 70.00 lb -42 ---0.60 /lb 42 1.05 /lb 73 4" Bolt & Gasket Kits, CS, 150#16.00 ea 17.600 1,345 96 ---90.09 /ea 1,441 171.29 /ea 2,741 40.10.01.04 Process Pipe, Ductile Iron, 4"5.00 LF 39.060 2,986 1,034 369 877.73 /LF 4,389 1,625.62 /LF 8,128 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.68 /ea 643 FURNISH Lubricated plug valve, iron body, Flgd, 200#, 4"2.00 EA -526 ---263.00 /EA 526 458.47 /EA 917 40.20.05.04 Plug Valves, 04"2.00 EA 4.400 336 526 431.17 /EA 862 780.15 /EA 1,560 40.20.08.04 Check Valves, 4" Install check valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.67 /ea 643 FURNISH Check valve, iron body, cushioned, Flgd, 150#, 4"2.00 EA -2,320 ---1,160.00 /EA 2,320 2,022.20 /EA 4,044 40.20.08.04 Check Valves, 4"2.00 EA 4.400 336 2,320 1,328.17 /EA 2,656 2,343.87 /EA 4,688 40.10.01.BS04 04" BS - Blended Sludge 5.00 LF 47.860 3,658 3,880 369 1,581.46 /LF 7,907 2,875.22 /LF 14,376 40.10.01.BS06 06" BS - Blended Sludge 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.106.00 lf --954 --9.00 /lf 954 14.99 /lf 1,589 FURNISH 6" DI pipe 34.00 LF -1,057 ---31.09 /LF 1,057 54.19 /LF 1,843 Install 6" DI, flanged, spool <= 10'6.00 ea 19.440 1,486 ----247.67 /ea 1,486 473.73 /ea 2,842 FURNISH 6" DI flange 10.00 ea -640 ---64.01 /ea 640 111.58 /ea 1,116 6" DI, FL, Ell, 90 4.00 ea 12.960 991 545 ---383.98 /ea 1,536 711.35 /ea 2,845 6" DI, FL, Ell, 45 3.00 ea 9.720 743 363 ---368.56 /ea 1,106 684.48 /ea 2,053 6" DI, FL, tee, 6" x 6"2.00 ea 8.100 619 401 ---510.24 /ea 1,020 941.96 /ea 1,884 6" DI, FL, Nozzle Allowance 3.00 ea 12.150 929 849 ---592.49 /ea 1,777 1,085.34 /ea 3,256 6" DI, FL, reducer, 6" x 4"2.00 ea 6.480 495 222 ---358.91 /ea 718 667.66 /ea 1,335 6" DI, bellows coupling (Check Mat'l Price)2.00 ea 5.240 401 126 ---263.28 /ea 527 492.90 /ea 986 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 163 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.06 Process Pipe, Ductile Iron, 6" Add for glass lining 1,878.00 lb -1,127 ---0.60 /lb 1,127 1.05 /lb 1,964 6" Bolt & Gasket Kits, CS, 150#30.00 ea 36.000 2,752 240 ---99.73 /ea 2,992 189.40 /ea 5,682 40.10.01.06 Process Pipe, Ductile Iron, 6"34.00 LF 110.090 8,415 5,570 954 439.40 /LF 14,940 805.77 /LF 27,396 40.20.05.06 Plug Valves, 6" Install plug valve, Flgd, DIP, 6"2.00 ea 5.800 443 ----221.68 /ea 443 424.02 /ea 848 FURNISH Lubricated plug valve, iron body, Flgd, 200#, 6"2.00 EA -1,944 ---972.00 /EA 1,944 1,694.45 /EA 3,389 40.20.05.06 Plug Valves, 6"2.00 EA 5.800 443 1,944 1,193.68 /EA 2,387 2,118.47 /EA 4,237 40.20.06.06 Butterfly Valves, 6" Install butterfly valve, Flgd, DIP, 6"3.00 ea 8.700 665 ----221.68 /ea 665 424.03 /ea 1,272 FURNISH Butterfly valve, iron body, Flgd, PNU OPER, 150#, 6"3.00 EA -5,742 ---1,914.00 /EA 5,742 3,336.61 /EA 10,010 40.20.06.06 Butterfly Valves, 6"3.00 EA 8.700 665 5,742 2,135.68 /EA 6,407 3,760.64 /EA 11,282 40.20.08.06 Check Valves, 6" Install check valve, Flgd, DIP, 6"2.00 ea 5.800 443 ----221.68 /ea 443 424.03 /ea 848 FURNISH Check valve, iron body, cushioned, Flgd, 150#, 6"2.00 EA -2,900 ---1,450.00 /EA 2,900 2,527.75 /EA 5,055 40.20.08.06 Check Valves, 6"2.00 EA 5.800 443 2,900 1,671.68 /EA 3,343 2,951.77 /EA 5,904 40.10.01.BS06 06" BS - Blended Sludge 34.00 LF 130.390 9,967 16,156 954 796.39 /LF 27,077 1,435.84 /LF 48,819 40.10.01.BS08 08" BS - Blended Sludge 40.10.01.08 Process Pipe, Ductile Iron, 8" Paint process pipe and fittings, subcontracted, priced per LF, 8" dia.282.00 lf --3,807 --13.50 /lf 3,807 22.49 /lf 6,342 FURNISH 8" DI pipe 102.00 LF -4,341 ---42.56 /LF 4,341 74.20 /LF 7,568 Install 8" DI, flanged, spool <= 10'18.00 ea 75.420 5,765 ----320.29 /ea 5,765 612.64 /ea 11,027 FURNISH 8" DI flange 36.00 ea -3,456 ---96.01 /ea 3,456 167.38 /ea 6,026 8" DI, FL, Ell, 90 7.00 ea 29.330 2,242 1,571 ---544.67 /ea 3,813 1,003.80 /ea 7,027 8" DI, FL, Ell, 45 3.00 ea 12.570 961 556 ---505.50 /ea 1,517 935.52 /ea 2,807 8" DI, FL, tee, 8" x 8"4.00 ea 20.960 1,602 1,340 ---735.50 /ea 2,942 1,350.07 /ea 5,400 8" DI, FL, tee, red, 8" x 6"3.00 ea 15.720 1,202 868 ---689.90 /ea 2,070 1,270.58 /ea 3,812 8" DI, FL, blind flange 3.00 ea 10.110 773 311 ---361.13 /ea 1,083 673.21 /ea 2,020 8" DI, FL, reducer, 8" x 4"2.00 ea 8.380 641 321 ---481.04 /ea 962 892.86 /ea 1,786 8" DI, FL, reducer, 8" x 6"2.00 ea 8.380 641 370 ---505.47 /ea 1,011 935.45 /ea 1,871 8" DI, bellows coupling (Check Mat'l Price)2.00 ea 6.740 515 160 ---337.61 /ea 675 632.21 /ea 1,264 Add for glass lining 5,907.00 lb -3,544 ---0.60 /lb 3,544 1.05 /lb 6,179 8" Bolt & Gasket Kits, CS, 150#50.00 ea 60.000 4,586 450 ---100.73 /ea 5,036 191.15 /ea 9,557 40.10.01.08 Process Pipe, Ductile Iron, 8"102.00 LF 247.610 18,928 17,289 3,807 392.38 /LF 40,023 712.59 /LF 72,684 40.20.05.08 Plug Valves, 8" Install plug valve, Flgd, DIP, 8"5.00 ea 16.500 1,261 ----252.26 /ea 1,261 482.51 /ea 2,413 FURNISH Lubricated plug valve, iron body, Flgd, 200#, 8"5.00 EA -6,575 ---1,315.00 /EA 6,575 2,292.40 /EA 11,462 40.20.05.08 Plug Valves, 8"5.00 EA 16.500 1,261 6,575 1,567.26 /EA 7,836 2,774.91 /EA 13,875 40.20.10.08 Air and Vacuum Relief Valves, 8" Install Air & Vacuum relief valve, 8"1.00 ea 4.800 367 ----366.92 /ea 367 701.83 /ea 702 FURNISH Air & Vacuum relief valve, iron body, 8"1.00 EA -2,500 ---2,500.00 /EA 2,500 4,358.17 /EA 4,358 40.20.10.08 Air and Vacuum Relief Valves, 8"1.00 EA 4.800 367 2,500 2,866.92 /EA 2,867 5,060.00 /EA 5,060 40.10.01.BS08 08" BS - Blended Sludge 102.00 LF 268.910 20,556 26,364 3,807 497.32 /LF 50,726 898.23 /LF 91,619 40.10.01.BS10 10" BS - Blended Sludge 40.10.01.10 Process Pipe, Ductile Iron, 10" Paint process pipe and fittings, subcontracted, priced per LF, 10" dia.114.00 lf --1,539 --13.50 /lf 1,539 22.49 /lf 2,564 FURNISH 10" DI pipe 48.00 LF -2,696 ---56.16 /LF 2,696 97.90 /LF 4,699 Install 10" DI, flanged, spool <= 10'7.00 ea 33.740 2,579 ----368.45 /ea 2,579 704.75 /ea 4,933 FURNISH 10" DI flange 14.00 ea -1,715 ---122.50 /ea 1,715 213.55 /ea 2,990 10" DI, FL, Ell, 45 5.00 ea 24.100 1,842 1,498 ---668.10 /ea 3,340 1,227.12 /ea 6,136 10" DI, FL, tee, red, 10" x 8"2.00 ea 12.060 922 876 ---898.94 /ea 1,798 1,645.22 /ea 3,290 10" DI, FL, blind flange 1.00 ea 4.490 343 156 ---498.86 /ea 499 927.84 /ea 928 10" DI, FL, flare casting 1.00 ea 3.000 229 234 ---463.35 /ea 463 846.60 /ea 847 Add for glass lining 3,110.00 lb -1,866 ---0.60 /lb 1,866 1.05 /lb 3,253 10" Bolt & Gasket Kits, CS, 150#16.00 ea 35.200 2,691 288 ---186.17 /ea 2,979 353.05 /ea 5,649 40.10.01.10 Process Pipe, Ductile Iron, 10"48.00 LF 112.590 8,606 9,329 1,539 405.71 /LF 19,474 735.17 /LF 35,288 40.20.05.10 Plug Valves, 10" Install plug valve, Flgd, DIP, 10"1.00 ea 5.300 405 ----405.14 /ea 405 774.93 /ea 775 FURNISH Lubricated plug valve, iron body, Flgd, 200#, 10"1.00 EA -1,644 ---1,644.00 /EA 1,644 2,865.92 /EA 2,866 40.20.05.10 Plug Valves, 10"1.00 EA 5.300 405 1,644 2,049.14 /EA 2,049 3,640.85 /EA 3,641 40.10.01.BS10 10" BS - Blended Sludge 48.00 LF 117.890 9,012 10,973 1,539 448.40 /LF 21,523 811.02 /LF 38,929 40.10.01.MS08 08" MS - Mixed Sludge 40.10.01.08 Process Pipe, Ductile Iron, 8" Paint process pipe and fittings, subcontracted, priced per LF, 8" dia.72.00 lf --972 --13.50 /lf 972 22.49 /lf 1,619 Paint process pipe and fittings, subcontracted, priced per LF, 12" dia.3.00 lf --54 --18.00 /lf 54 29.98 /lf 90 1-1/2" hose valve 4.00 EA 1.600 123 260 ---95.81 /EA 383 172.25 /EA 689 FURNISH 8" DI pipe 30.00 LF -1,277 ---42.56 /LF 1,277 74.20 /LF 2,226 Install 8" DI, flanged, spool <= 10'5.00 ea 20.950 1,601 ----320.29 /ea 1,601 612.64 /ea 3,063 FURNISH 8" DI flange 8.00 ea -768 ---96.01 /ea 768 167.38 /ea 1,339 8" DI, FL, Ell, 90 2.00 ea 8.380 641 449 ---544.68 /ea 1,089 1,003.80 /ea 2,008 8" DI, FL, Ell, 45 1.00 ea 4.190 320 185 ---505.51 /ea 506 935.52 /ea 936 8" DI, FL, tee, 8" x 8"2.00 ea 10.480 801 670 ---735.50 /ea 1,471 1,350.08 /ea 2,700 8" DI, FL, blind flange 1.00 ea 3.370 258 104 ---361.13 /ea 361 673.21 /ea 673 12" DI, FL, reducer, 12" x 8"1.00 ea 5.500 420 357 ---777.28 /ea 777 1,426.26 /ea 1,426 Add for glass lining 1,810.00 lb -1,086 ---0.60 /lb 1,086 1.05 /lb 1,893 8" Bolt & Gasket Kits, CS, 150#13.00 ea 15.600 1,192 117 ---100.73 /ea 1,309 191.15 /ea 2,485 12" Bolt & Gasket Kits, CS, 150#1.00 ea 2.200 168 20 ---188.17 /ea 188 356.52 /ea 357 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 164 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.08 Process Pipe, Ductile Iron, 8"30.00 LF 72.270 5,525 5,292 1,026 394.79 /LF 11,844 716.79 /LF 21,504 40.20.05.08 Plug Valves, 8" Install plug valve, Flgd, DIP, 8"2.00 ea 6.600 505 ----252.26 /ea 505 482.51 /ea 965 FURNISH Lubricated plug valve, iron body, Flgd, 200#, 8"2.00 EA -2,630 ---1,315.00 /EA 2,630 2,292.41 /EA 4,585 40.20.05.08 Plug Valves, 8"2.00 EA 6.600 505 2,630 1,567.26 /EA 3,135 2,774.92 /EA 5,550 40.10.01.MS08 08" MS - Mixed Sludge 30.00 LF 78.870 6,030 7,922 1,026 499.27 /LF 14,978 901.78 /LF 27,053 40.15.01.FA12 12" FA - Foul Air 40.15.01.12 Stainless Steel Duct, 12" 12" Bolt & Gasket Kits, SS 9.00 ea 19.800 1,514 684 ---244.17 /ea 2,198 454.16 /ea 4,087 12" SS, 316, shop fabricated duct - FURNISH 75.00 LF -1,650 ---22.00 /LF 1,650 38.35 /LF 2,876 12" SS, 316, shop Ell, 90 1.00 ea -124 ---124.00 /ea 124 216.16 /ea 216 12" SS, 316, shop Ell, 45 3.00 ea -285 ---95.00 /ea 285 165.62 /ea 497 12" SS shop fabricated duct - Field Installation 75.00 LF 28.500 2,179 ----29.05 /LF 2,179 55.56 /LF 4,167 12" field weld 9.00 ea 1,125 ---125.00 /ea 1,125 239.10 /ea 2,152 40.15.01.12 Stainless Steel Duct, 12"150.00 LF 48.300 4,817 2,743 50.40 /LF 7,560 93.31 /LF 13,996 40.15.01.FA12 12" FA - Foul Air 150.00 LF 48.300 4,817 2,743 50.40 /LF 7,560 93.31 /LF 13,996 40.15.01.FA16 16" FA - Foul Air 40.15.01.16 Stainless Steel Duct, 16" 16" Bolt & Gasket Kits, SS 5.00 ea 17.000 1,300 940 ---447.90 /ea 2,240 824.87 /ea 4,124 16" SS, 316, shop fabricated duct - FURNISH 5.00 LF -145 ---29.00 /LF 145 50.55 /LF 253 16" SS, 316, shop Ell, 45 1.00 ea -142 ---142.00 /ea 142 247.54 /ea 248 16" SS, 316, shop Tee 1.00 ea -309 ---309.00 /ea 309 538.68 /ea 539 16" SS, 316, shop Reducer 1.00 ea -206 ---206.00 /ea 206 359.12 /ea 359 16" SS shop fabricated duct - Field Installation 5.00 LF 2.200 168 ----33.63 /LF 168 64.33 /LF 322 16" field weld 5.00 ea 875 ---175.00 /ea 875 334.74 /ea 1,674 40.15.01.16 Stainless Steel Duct, 16"10.00 LF 19.200 2,343 1,742 408.47 /LF 4,085 751.78 /LF 7,518 40.15.01.FA16 16" FA - Foul Air 10.00 LF 19.200 2,343 1,742 408.47 /LF 4,085 751.78 /LF 7,518 40.00 Exposed Process Pipe 379.00 LF 711.420 56,383 69,780 7,695 353.19 /LF 133,857 639.34 /LF 242,310 40.0 Process Pipe 379.00 LF 711.420 56,383 69,780 7,695 353.19 /LF 133,857 639.34 /LF 242,310 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L30, Basic Radar 2.00 EA 4.500 320 2,790 ---1,555.25 /EA 3,110 3,438.23 /EA 6,876 40.90.01.07 I&C, Level / Indicators & Transmitters 2.00 EA 4.500 320 2,790 1,555.25 /EA 3,110 3,438.23 /EA 6,876 40.90.01.09 I&C, Pressure / Indicators & Transmitters PIT - Pressure Transmitter P09 4.00 EA 6.000 427 3,980 ---1,101.83 /EA 4,407 2,434.71 /EA 9,739 PI - Pressure Indicator P04 - Stem Mounted 4.00 EA 2.000 142 1,300 ---360.61 /EA 1,442 796.95 /EA 3,188 PE - Annular Seal 6"8.00 ea 12.000 855 7,280 ---1,016.83 /ea 8,135 2,248.29 /ea 17,986 40.90.01.09 I&C, Pressure / Indicators & Transmitters 8.00 EA 20.000 1,424 12,560 1,748.05 /EA 13,984 3,864.12 /EA 30,913 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 10.00 ea 12.500 890 750 ---164.02 /ea 1,640 374.84 /ea 3,748 40.90.03.01 I&C, Panels & Stands 1.00 LS 12.500 890 750 1,640.24 /LS 1,640 3,748.40 /LS 3,748 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 4.00 ea 2.000 142 ---35.61 /ea 142 84.14 /ea 337 Field Calibration - Average 4.00 ea 12.000 855 ---213.66 /ea 855 504.83 /ea 2,019 Pre-Operation Check 10.00 ea 2.500 178 ---17.81 /ea 178 42.07 /ea 421 Startup - Stand-By (Manhours)10.00 ea 1.000 71 ---7.12 /ea 71 16.83 /ea 168 Loop Check - Average 10.00 ea 5.000 356 ---35.61 /ea 356 84.14 /ea 841 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 22.500 1,602 1,602.44 /LS 1,602 3,786.19 /LS 3,786 40.90.08.03 I&C Tubing, Piping & Accessories Press Gauge / Press Sw Installation Materials - Stainless 8.00 ea 20.800 1,481 1,200 ---335.17 /ea 2,681 766.51 /ea 6,132 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 20.800 1,481 1,200 2,681.36 /LS 2,681 6,132.05 /LS 6,132 40.90.99.01 I&C, Other Receive & Store Instrument 10.00 ea 3.500 249 0 ---24.94 /ea 249 58.92 /ea 589 Identification Tag - SS 10.00 ea 2.500 178 150 ---32.81 /ea 328 74.97 /ea 750 40.90.99.01 I&C, Other 1.00 LS 6.000 427 150 577.42 /LS 577 1,338.87 /LS 1,339 40.90.01.001 Instrumentation & Controls 1.00 LS 86.300 6,146 17,450 23,596.33 /LS 23,596 52,794.91 /LS 52,795 40.90 Instrumentation & Controls 1.00 LS 86.300 6,146 17,450 23,596.33 /LS 23,596 52,794.91 /LS 52,795 40.9 Instrumentation & Controls 1.00 LS 86.300 6,146 17,450 23,596.33 /LS 23,596 52,794.91 /LS 52,795 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.40.70.0010 Sludge Mixing Pump 44.05.40.11 Horizontal End Suction Centrifugal Pump: 5hp-20hp Functional Testing, Pumps, 5-20 hp 2.00 ea 4.000 258 100 ---178.86 /ea 358 333.63 /ea 667 Align Pump & Motor, 5-20 hp 2.00 ea 6.000 387 -1,050 --718.29 /ea 1,437 1,244.24 /ea 2,488 Vibration Testing, Pumps, 5-20 hp 2.00 ea 2.000 129 -350 --239.43 /ea 479 414.76 /ea 830 Sleeved anchor bolts - Small 8.00 ea 2.400 155 96 ---31.33 /ea 251 57.89 /ea 463 Non-Shrink Machine Grout 4.00 cuft 3.800 245 296 ---135.21 /cuft 541 246.08 /cuft 984 Grease, Oil, and Lube Pumps, 5-20 hp 2.00 ea 4.000 258 150 ---203.86 /ea 408 377.21 /ea 754 FURNISH Mixing System 1.00 LS ---85,000 85,000.00 /LS 85,000 141,590.45 /LS 141,590 Set pump assembly, 5 - 20 hp 2.00 EA 64.000 4,123 50 ---2,086.70 /EA 4,173 3,987.13 /EA 7,974 44.05.40.11 Horizontal End Suction Centrifugal Pump: 5hp-20hp 2.00 EA 86.200 5,554 692 1,400 85,000 46,322.85 /EA 92,646 77,875.90 /EA 155,752 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 165 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 44.05.40.70.0010 Sludge Mixing Pump 2.00 EA 86.200 5,554 692 1,400 85,000 46,322.85 /EA 92,646 77,875.90 /EA 155,752 44.05.44.70.0010 Thickener Feed Pump 44.05.44.01 Rotary Lobe Pump: 5hp-20hp Functional Testing, Pumps, 5-20 hp 2.00 ea 4.000 258 100 ---178.86 /ea 358 333.64 /ea 667 Align Pump & Motor, 5-20 hp 2.00 ea 6.000 387 -1,050 --718.29 /ea 1,437 1,244.24 /ea 2,488 Vibration Testing, Pumps, 5-20 hp 2.00 ea 2.000 129 -350 --239.43 /ea 479 414.75 /ea 830 Sleeved anchor bolts - Small 8.00 ea 2.400 155 96 ---31.33 /ea 251 57.89 /ea 463 Non-Shrink Machine Grout 4.00 cuft 3.800 245 296 ---135.21 /cuft 541 246.08 /cuft 984 Grease, Oil, and Lube Pumps, 5-20 hp 2.00 ea 4.000 258 150 ---203.86 /ea 408 377.22 /ea 754 FURNISH Rotary Lobe Pump, 5 - 20 hp 2.00 EA ---50,000 25,000.00 /EA 50,000 41,644.24 /EA 83,288 Set pump assembly, 5 - 20 hp 2.00 ea 64.000 4,123 50 ---2,086.70 /ea 4,173 3,987.14 /ea 7,974 44.05.44.01 Rotary Lobe Pump: 5hp-20hp 2.00 EA 86.200 5,554 692 1,400 50,000 28,822.85 /EA 57,646 48,724.93 /EA 97,450 44.05.44.70.0010 Thickener Feed Pump 2.00 EA 86.200 5,554 692 1,400 50,000 28,822.85 /EA 57,646 48,724.93 /EA 97,450 44.05 Furnish and Install Process Equipment 1.00 LS 172.400 11,107 1,384 2,800 135,000 150,291.40 /LS 150,291 253,201.68 /LS 253,202 44.0 Process Equipment - Municipal 1.00 LS 172.400 11,107 1,384 2,800 135,000 150,291.40 /LS 150,291 253,201.68 /LS 253,202 70.0 Sludge Blend Tank 1.00 LS 2,014.658 144,826 157,112 60,799 25,466 135,000 523,203.29 /LS 523,203 985,313.36 /LS 985,313 72.0 Thickening 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0030 Slab on Grade, 30" Thick 03.10.05.30 Cast-In-Place Concrete, Slabs on Grade, 30" thick Fine grade, for slab on grade, by hand 2,349.00 sf 16.443 846 70 ---0.39 /sf 916 0.80 /sf 1,878 Fill, gravel subbase, under building slab on grade 87.00 cy 43.500 2,238 2,567 ---55.22 /cy 4,805 108.92 /cy 9,476 Concrete pumping, subcontract, all inclusive price 217.50 cy --3,263 --15.00 /cy 3,263 27.24 /cy 5,924 Base slab edge forms, 24" to 36"660.00 sf 165.000 10,859 825 ---17.70 /sf 11,684 36.31 /sf 23,962 Waterstop, PVC, center bulb, 6" wide 264.00 lf 21.120 1,390 528 ---7.27 /lf 1,918 14.65 /lf 3,867 Reinforcing in place, A615 Gr 60, priced per lbs.32,625.00 lb -16,313 13,050 --0.90 /lb 29,363 1.67 /lb 54,580 Concrete, ready mix, 4000 psi 217.50 CY -27,188 ---125.00 /CY 27,188 236.66 /CY 51,473 Add for concrete waste, 4000 psi 10.88 cy -1,359 ---125.00 /cy 1,359 236.66 /cy 2,574 Placing concrete, concrete pump, for base slab 24" to 36"217.50 cy 108.750 5,595 ----25.73 /cy 5,595 53.06 /cy 11,541 Finishing floors, monolithic, trowel finish (machine)2,349.00 sf 46.980 2,830 47 ---1.23 /sf 2,877 2.52 /sf 5,926 Curing, membrane spray 2,349.00 sf 4.698 242 94 ---0.14 /sf 336 0.29 /sf 676 03.10.05.30 Cast-In-Place Concrete, Slabs on Grade, 30" thick 217.50 CY 406.491 24,000 48,990 16,313 410.59 /CY 89,302 790.24 /CY 171,877 03.10.05.0030 Slab on Grade, 30" Thick 217.50 CY 406.491 24,000 48,990 16,313 410.59 /CY 89,302 790.24 /CY 171,877 03.10.06.0008 Concrete Walls, 08" Thick 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick Concrete pumping, subcontract, all inclusive price 2.00 cy --30 --15.00 /cy 30 27.24 /cy 55 Forms in place, structural walls, to 8' high, hand set 162.20 sf 24.330 1,601 162 ---10.87 /sf 1,763 22.26 /sf 3,610 Forms in place, wall bulkheads 8.44 sf 2.532 167 11 ---20.99 /sf 177 43.09 /sf 364 Waterstop, PVC, center bulb, 6" wide 39.00 lf 3.120 205 78 ---7.27 /lf 283 14.65 /lf 571 Reinforcing in place, A615 Gr 60, priced per lbs.400.49 lb -200 160 --0.90 /lb 360 1.67 /lb 670 Concrete, ready mix, 4000 psi 2.00 CY -250 ---125.00 /CY 250 236.64 /CY 474 Add for concrete waste, 4000 psi 0.10 cy -13 ---125.00 /cy 13 236.90 /cy 24 Placing concrete, concrete pump, for structural wall to 12" thick 2.00 cy 1.702 88 ----43.73 /cy 88 90.20 /cy 181 Patch & plug tieholes 162.20 sf 2.433 125 3 ---0.79 /sf 128 1.63 /sf 264 Sack rub 162.20 sf 6.488 334 5 ---2.09 /sf 339 4.30 /sf 698 Curing, membrane spray 162.20 sf 0.324 17 6 ---0.14 /sf 23 0.29 /sf 47 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick 2.00 CY 40.929 2,536 728 190 1,725.78 /CY 3,455 3,474.75 /CY 6,956 03.10.06.0008 Concrete Walls, 08" Thick 2.00 CY 40.929 2,536 728 190 1,725.78 /CY 3,455 3,474.75 /CY 6,956 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 15.07 cy --226 --15.00 /cy 226 27.24 /cy 410 Forms in place, structural walls, to 8' high, hand set 814.20 sf 122.130 8,038 814 ---10.87 /sf 8,852 22.26 /sf 18,122 Forms in place, wall bulkheads 18.82 sf 5.646 372 24 ---20.99 /sf 395 43.09 /sf 811 Waterstop, PVC, center bulb, 6" wide 118.00 lf 9.440 621 236 ---7.27 /lf 857 14.65 /lf 1,728 Reinforcing in place, A615 Gr 60, priced per lbs.3,014.00 lb -1,507 1,206 --0.90 /lb 2,713 1.67 /lb 5,042 Concrete, ready mix, 4000 psi 15.07 CY -1,884 ---125.00 /CY 1,884 236.66 /CY 3,566 Add for concrete waste, 4000 psi 1.00 cy -125 ---125.00 /cy 125 236.66 /cy 237 Placing concrete, concrete pump, for structural wall to 12" thick 15.07 cy 12.810 659 ----43.73 /cy 659 90.21 /cy 1,359 Patch & plug tieholes 814.20 sf 12.213 628 16 ---0.79 /sf 645 1.63 /sf 1,327 Sack rub 814.20 sf 32.568 1,676 24 ---2.09 /sf 1,700 4.30 /sf 3,503 Curing, membrane spray 814.20 sf 1.628 84 33 ---0.14 /sf 116 0.29 /sf 234 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 15.07 CY 196.435 12,077 4,663 1,432 1,205.82 /CY 18,172 2,411.43 /CY 36,340 03.10.06.0012 Concrete Walls, 12" Thick 15.07 CY 196.435 12,077 4,663 1,432 1,205.82 /CY 18,172 2,411.43 /CY 36,340 03.10.06.0024 Concrete Walls, 24" Thick 03.10.06.24 Cast-In-Place Concrete, Straight Walls, 24" thick Concrete pumping, subcontract, all inclusive price 11.20 cy --168 --15.00 /cy 168 27.24 /cy 305 Forms in place, structural walls, to 8' high, hand set 301.88 sf 45.282 2,980 302 ---10.87 /sf 3,282 22.26 /sf 6,719 Forms in place, wall bulkheads 25.32 sf 7.596 500 32 ---20.99 /sf 532 43.09 /sf 1,091 Waterstop, PVC, center bulb, 6" wide 56.00 lf 4.480 295 112 ---7.27 /lf 407 14.65 /lf 820 Reinforcing in place, A615 Gr 60, priced per lbs.2,236.00 lb -1,118 894 --0.90 /lb 2,012 1.67 /lb 3,741 Concrete, ready mix, 4000 psi 11.20 CY -1,400 ---125.00 /CY 1,400 236.66 /CY 2,651 Add for concrete waste, 4000 psi 1.00 cy -125 ---125.00 /cy 125 236.67 /cy 237 Placing concrete, concrete pump, for structural wall >12" - 24" thick 11.20 cy 8.400 432 ----38.59 /cy 432 79.59 /cy 891 Patch & plug tieholes 301.88 sf 4.528 233 6 ---0.79 /sf 239 1.63 /sf 492 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 166 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.06.24 Cast-In-Place Concrete, Straight Walls, 24" thick Sack rub 301.88 sf 12.075 621 9 ---2.09 /sf 630 4.30 /sf 1,299 Curing, membrane spray 301.88 sf 0.604 31 12 ---0.14 /sf 43 0.29 /sf 87 03.10.06.24 Cast-In-Place Concrete, Straight Walls, 24" thick 11.20 CY 82.965 5,092 3,116 1,062 827.72 /CY 9,270 1,636.82 /CY 18,332 03.10.06.0024 Concrete Walls, 24" Thick 11.20 CY 82.965 5,092 3,116 1,062 827.72 /CY 9,270 1,636.82 /CY 18,332 03.10.06.0030 Concrete Walls, 30" Thick 03.10.06.30 Cast-In-Place Concrete, Straight Walls, 30" thick Concrete pumping, subcontract, all inclusive price 1.71 cy --26 --15.00 /cy 26 27.25 /cy 47 Forms in place, structural walls, to 8' high, hand set 36.96 sf 5.544 365 37 ---10.87 /sf 402 22.26 /sf 823 Forms in place, wall bulkheads 15.40 sf 4.620 304 19 ---20.99 /sf 323 43.09 /sf 664 Waterstop, PVC, center bulb, 6" wide 12.00 lf 0.960 63 24 ---7.27 /lf 87 14.65 /lf 176 Reinforcing in place, A615 Gr 60, priced per lbs.342.22 lb -171 137 --0.90 /lb 308 1.67 /lb 572 Concrete, ready mix, 4000 psi 1.71 CY -214 ---125.00 /CY 214 236.67 /CY 405 Add for concrete waste, 4000 psi 0.09 cy -11 ---125.00 /cy 11 236.74 /cy 20 Placing concrete, concrete pump, for structural wall >24" thick 1.71 cy 1.283 66 ----38.59 /cy 66 79.59 /cy 136 Patch & plug tieholes 36.96 sf 0.554 29 1 ---0.79 /sf 29 1.63 /sf 60 Sack rub 36.96 sf 1.478 76 1 ---2.09 /sf 77 4.30 /sf 159 Curing, membrane spray 36.96 sf 0.074 4 1 ---0.14 /sf 5 0.29 /sf 11 03.10.06.30 Cast-In-Place Concrete, Straight Walls, 30" thick 1.71 CY 14.514 907 479 163 904.94 /CY 1,548 1,795.73 /CY 3,073 03.10.06.0030 Concrete Walls, 30" Thick 1.71 CY 14.514 907 479 163 904.94 /CY 1,548 1,795.73 /CY 3,073 03.10.09.0018 Concrete Round Column, 18" Diameter 03.10.09.18 Cast-In-Place Concrete, Columns, 18" Concrete pumping, subcontract, all inclusive price 12.88 cy --193 --15.00 /cy 193 27.24 /cy 351 Forms in place, columns, round, to 18" dia.927.54 sf 185.508 12,209 1,391 ---14.66 /sf 13,600 29.99 /sf 27,818 Reinforcing in place, A615 Gr 60, priced per lbs.3,220.62 lb -1,610 1,288 --0.90 /lb 2,899 1.67 /lb 5,388 Concrete, ready mix, 4000 psi 12.88 CY -1,610 ---125.00 /CY 1,610 236.66 /CY 3,049 Add for concrete waste, 4000 psi 0.65 cy -81 ---125.00 /cy 81 236.71 /cy 153 Placing concrete, concrete pump 12.88 cy 9.662 497 ----38.59 /cy 497 79.59 /cy 1,025 Sack rub 927.54 sf 37.102 1,909 28 ---2.09 /sf 1,937 4.30 /sf 3,990 Curing, membrane spray 927.54 sf 1.855 95 37 ---0.14 /sf 133 0.29 /sf 267 03.10.09.18 Cast-In-Place Concrete, Columns, 18"12.88 CY 234.126 14,710 4,757 1,481 1,626.23 /CY 20,949 3,263.53 /CY 42,041 03.10.09.0018 Concrete Round Column, 18" Diameter 12.88 CY 234.126 14,710 4,757 1,481 1,626.23 /CY 20,949 3,263.53 /CY 42,041 03.10.09.0124 Concrete Column, 24"x24" 03.10.09.24 Cast-In-Place Concrete, Columns, 24" Concrete pumping, subcontract, all inclusive price 2.28 cy --34 --15.00 /cy 34 27.23 /cy 62 Forms in place, columns, rectangular, over 18" sq.123.20 sf 24.640 1,622 185 ---14.66 /sf 1,806 29.99 /sf 3,695 Reinforcing in place, A615 Gr 60, priced per lbs.570.37 lb -285 228 --0.90 /lb 513 1.67 /lb 954 Concrete, ready mix, 4000 psi 2.28 CY -285 ---125.00 /CY 285 236.65 /CY 540 Add for concrete waste, 4000 psi 0.11 cy -14 ---125.00 /cy 14 236.93 /cy 27 Placing concrete, concrete pump 2.28 cy 1.711 88 ----38.59 /cy 88 79.60 /cy 182 Sack rub 123.20 sf 4.928 254 4 ---2.09 /sf 257 4.30 /sf 530 Curing, membrane spray 123.20 sf 0.246 13 5 ---0.14 /sf 18 0.29 /sf 36 03.10.09.24 Cast-In-Place Concrete, Columns, 24"2.28 CY 31.525 1,976 778 262 1,322.33 /CY 3,016 2,641.45 /CY 6,025 03.10.09.0124 Concrete Column, 24"x24"2.28 CY 31.525 1,976 778 262 1,322.33 /CY 3,016 2,641.45 /CY 6,025 03.10.13.0012 Equipment Pad, 12" Thick 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick Concrete pumping, subcontract, all inclusive price 0.67 cy --10 --15.00 /cy 10 27.23 /cy 18 Equipment pad forms, large 24.00 sf 6.000 395 36 ---17.95 /sf 431 36.78 /sf 883 Reinforcing in place, A615 Gr 60, priced per lbs.100.00 lb -50 40 --0.90 /lb 90 1.67 /lb 167 Concrete, ready mix, 4000 psi 0.67 CY -83 ---125.00 /CY 83 236.66 /CY 158 Add for concrete waste, 4000 psi 0.03 cy -4 ---125.00 /cy 4 236.97 /cy 8 Placing concrete, concrete pump 0.67 cy 0.500 26 ----38.59 /cy 26 79.63 /cy 53 Finishing floors, monolithic, broom finish 18.00 sf 0.540 33 0 ---1.83 /sf 33 3.76 /sf 68 Patch & plug tieholes 24.00 sf 0.360 19 0 ---0.79 /sf 19 1.63 /sf 39 Sack rub 24.00 sf 0.960 49 1 ---2.09 /sf 50 4.30 /sf 103 Curing, water 18.00 sf 0.060 3 1 ---0.22 /sf 4 0.45 /sf 8 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick 0.67 CY 8.420 524 176 50 1,124.62 /CY 750 2,256.54 /CY 1,505 03.10.13.0012 Equipment Pad, 12" Thick 0.67 CY 8.420 524 176 50 1,124.62 /CY 750 2,256.54 /CY 1,505 03.10.14.0006 Concrete Curb, 06"x06" 03.10.14.06 Cast-In-Place Concrete, Curbs, 6" high Concrete pumping, subcontract, all inclusive price 0.19 cy --3 --15.00 /cy 3 27.27 /cy 5 Forms in place, structural walls, to 8' high, hand set 21.00 sf 3.150 207 21 ---10.87 /sf 228 22.26 /sf 467 Reinforcing in place, A615 Gr 60, priced per lbs.29.17 lb -15 12 --0.90 /lb 26 1.67 /lb 49 Concrete, ready mix, 4000 psi 0.19 CY -24 ---125.00 /CY 24 236.65 /CY 46 Add for concrete waste, 4000 psi 0.01 cy -1 ---125.00 /cy 1 238.00 /cy 2 Placing concrete, concrete pump, for structural wall to 12" thick 0.19 cy 0.165 8 ----43.70 /cy 8 90.10 /cy 17 Patch & plug tieholes 21.00 sf 0.315 16 0 ---0.79 /sf 17 1.63 /sf 34 Sack rub 21.00 sf 0.840 43 1 ---2.09 /sf 44 4.30 /sf 90 Curing, membrane spray 21.00 sf 0.042 2 1 ---0.14 /sf 3 0.29 /sf 6 03.10.14.06 Cast-In-Place Concrete, Curbs, 6" high 0.19 CY 4.512 277 63 15 1,829.54 /CY 355 3,700.36 /CY 718 03.10.14.0006 Concrete Curb, 06"x06"0.19 CY 4.512 277 63 15 1,829.54 /CY 355 3,700.36 /CY 718 03.10.15.0010 Concrete Stairs 03.10.15.00 Cast-In-Place Concrete, Stairs Structural concrete, in place, stair landing (3500 psi), cast on ground, includes forms(4 uses), reinforcing steel, concrete, placing and finishing 5.00 CY 96.000 6,168 2,000 -38 -1,641.20 /CY 8,206 3,318.22 /CY 16,591 03.10.15.00 Cast-In-Place Concrete, Stairs 5.00 CY 96.000 6,168 2,000 38 1,641.20 /CY 8,206 3,318.22 /CY 16,591 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 167 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.15.0010 Concrete Stairs 5.00 CY 96.000 6,168 2,000 38 1,641.20 /CY 8,206 3,318.22 /CY 16,591 03.10 Cast-In-Place Concrete Work 268.51 CY 1,115.917 68,267 65,751 20,968 38 577.36 /CY 155,024 1,130.17 /CY 303,459 03.0 Concrete Work 268.51 CY 1,115.917 68,267 65,751 20,968 38 577.36 /CY 155,024 1,130.17 /CY 303,459 05.0 Metals 05.00 Metals 05.10.01.0005 Structural Steel 05.10.01.00 Metals, Structural Steel Tube Steel Framing 2,733.00 lb 131.184 9,380 1,011 -403 -3.95 /lb 10,795 8.10 /lb 22,127 Structural steel member, 100-ton project, 1 to 2 story building, W8x15, A992 steel, shop fabricated, incl shop primer, bolted connections 370.00 lf 34.532 2,549 7,955 -780 -30.50 /lf 11,284 59.43 /lf 21,989 Structural steel member, 100-ton project, 1 to 2 story building, W12x26, A992 steel, shop fabricated, incl shop primer, bolted connections 236.00 lf 15.019 1,109 8,850 -339 -43.64 /lf 10,298 83.77 /lf 19,769 05.10.01.00 Metals, Structural Steel 7.21 TN 180.735 13,038 17,816 1,523 4,490.58 /TN 32,377 8,860.56 /TN 63,885 05.10.01.0005 Structural Steel 7.21 TN 180.735 13,038 17,816 1,523 4,490.58 /TN 32,377 8,860.56 /TN 63,885 05.10.01.0006 Monorail Beam 05.10.01.00 Metals, Structural Steel Structural steel member, 100-ton project, 1 to 2 story building, W12x48, A992 steel, shop fabricated, incl shop primer, bolted connections 75.00 LF 5.600 413 5,400 -127 -79.20 /LF 5,940 151.30 /LF 11,347 05.10.01.00 Metals, Structural Steel 1.80 TN 5.600 413 5,400 127 3,299.98 /TN 5,940 6,304.06 /TN 11,347 05.10.01.0006 Monorail Beam 75.00 LF 5.600 413 5,400 127 79.20 /LF 5,940 151.30 /LF 11,347 05.30.01.0010 Roof Decking 05.30.01.00 Metals, Metal Decking Metal roof decking, steel, open type B wide rib, galvanized, under 50 Sq, 1-1/2" D, 20 gauge 1,862.00 SF 15.417 1,186 5,027 -36 -3.36 /SF 6,249 6.47 /SF 12,041 05.30.01.00 Metals, Metal Decking 1,862.00 SF 15.417 1,186 5,027 36 3.36 /SF 6,249 6.47 /SF 12,041 05.30.01.0010 Roof Decking 1,862.00 SF 15.417 1,186 5,027 36 3.36 /SF 6,249 6.47 /SF 12,041 05.50.02.0010 Aluminum Stairs 05.50.02.00 Metal Stairs Complete Stair tread, aluminum grating, 3' L x 12" W tread, 1-1/2" x 3/16" I-bars, shop fabricated 6.00 ea 2.182 166 504 ---111.72 /ea 670 216.22 /ea 1,297 05.50.02.00 Metal Stairs Complete 6.00 RISR 2.182 166 504 111.72 /RISR 670 216.22 /RISR 1,297 05.50.02.0010 Aluminum Stairs 6.00 RISR 2.182 166 504 111.72 /RISR 670 216.22 /RISR 1,297 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/2" dia, shop fabricated 35.00 LF 8.175 629 3,500 -19 -118.51 /LF 4,148 227.55 /LF 7,964 05.50.04.10 Metals, Pipe and Tube Railings 35.00 LF 8.175 629 3,500 19 118.51 /LF 4,148 227.55 /LF 7,964 05.50.04.0010 Aluminum Handrail 35.00 LF 8.175 629 3,500 19 118.51 /LF 4,148 227.55 /LF 7,964 05.50.05.0010 Aluminum Checker Plate 05.50.05.10 Metals, Floor Plates Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 39.00 lf 4.457 340 133 ---12.12 /lf 473 24.43 /lf 953 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 4.00 ea -20 ---5.10 /ea 20 9.66 /ea 39 Aluminum Checker Plate 34.00 SF 6.800 523 510 -16 -30.85 /SF 1,049 61.13 /SF 2,078 05.50.05.10 Metals, Floor Plates 34.00 SF 11.257 863 663 16 45.35 /SF 1,542 90.28 /SF 3,070 05.50.05.0010 Aluminum Checker Plate 34.00 SF 11.257 863 663 16 45.35 /SF 1,542 90.28 /SF 3,070 05.50.05.0030 Galvanized Steel Grating 05.50.05.10 Metals, Floor Plates Floor grating, steel, painted, 2-1/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., up to 300 S.F., field fabricated from panels 46.00 SF 8.587 634 966 -194 -39.00 /SF 1,794 77.21 /SF 3,552 05.50.05.10 Metals, Floor Plates 46.00 SF 8.587 634 966 194 39.00 /SF 1,794 77.21 /SF 3,552 05.50.05.0030 Galvanized Steel Grating 46.00 SF 8.587 634 966 194 39.00 /SF 1,794 77.21 /SF 3,552 05.00 Metals 1.00 LS 231.954 16,930 33,877 1,913 52,720.23 /LS 52,720 103,155.86 /LS 103,156 05.0 Metals 1.00 LS 231.954 16,930 33,877 1,913 52,720.23 /LS 52,720 103,155.86 /LS 103,156 07.0 Thermal and Moisture Protection 07.60 Flashing and Sheet Metal 07.60.02.0010 Metal Roofing 07.60.02.00 Thermal & Moisture Protection, Metal Roofing Sheathing, gypsum, weatherproof, 1/2" thick 1,862.00 SF 26.068 1,747 708 ---1.32 /SF 2,455 2.66 /SF 4,944 Flat seam sheet metal roofing, copper, over 10 square, 20 ounce, 145 lb per sq 18.62 sq 135.418 10,252 22,810 ---1,775.59 /sq 33,061 3,455.00 /sq 64,332 Fascia, aluminum, reverse board & batten, colored, .032" thick, excl. furring 175.00 sf 9.655 731 1,199 ---11.03 /sf 1,930 21.58 /sf 3,777 07.60.02.00 Thermal & Moisture Protection, Metal Roofing 1,862.00 SF 171.141 12,730 24,716 20.11 /SF 37,446 39.23 /SF 73,053 07.60.02.0010 Metal Roofing 1,862.00 SF 171.141 12,730 24,716 20.11 /SF 37,446 39.23 /SF 73,053 07.60 Flashing and Sheet Metal 1.00 LS 171.141 12,730 24,716 37,445.91 /LS 37,446 73,052.95 /LS 73,053 07.0 Thermal and Moisture Protection 1.00 LS 171.141 12,730 24,716 37,445.91 /LS 37,446 73,052.95 /LS 73,053 14.0 Conveying Equipment 14.00 Conveying Equipment 14.00.03.72.0010 2 Ton Hoist 14.00.03.00 Hoists & Cranes Material handling,hoists,elec ovhd,chain,hook hung,15' lift,3 ton cap 2.00 EA -5,250 ---2,625.00 /EA 5,250 4,969.84 /EA 9,940 14.00.03.00 Hoists & Cranes 1.00 LS 5,250 5,250.00 /LS 5,250 9,939.68 /LS 9,940 14.00.03.72.0010 2 Ton Hoist 2.00 EA 5,250 2,625.00 /EA 5,250 4,969.84 /EA 9,940 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 168 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 14.00 Conveying Equipment 1.00 LS 5,250 5,250.00 /LS 5,250 9,939.68 /LS 9,940 14.0 Conveying Equipment 1.00 LS 5,250 5,250.00 /LS 5,250 9,939.68 /LS 9,940 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 21.05.01.00 Mechanical, Fire Sprinklers System Fire Sprinkler Allowance For Canopies over 1,000 SF 1,862.00 SF 18,620 --10.00 /SF 18,620 16.66 /SF 31,017 21.05.01.00 Mechanical, Fire Sprinklers System 1.00 LS 18,620 18,620.00 /LS 18,620 31,016.64 /LS 31,017 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 1,862.00 SF 18,620 10.00 /SF 18,620 16.66 /SF 31,017 21.00 Fire Suppression 1.00 LS 18,620 18,620.00 /LS 18,620 31,016.64 /LS 31,017 21.0 Fire Suppression 1.00 LS 18,620 18,620.00 /LS 18,620 31,016.64 /LS 31,017 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 22.00.01.00 Mechanical, Plumbing Pump water seal assembly 1.00 EA 12.000 924 1,500 ---2,424.28 /EA 2,424 4,382.84 /EA 4,383 22.00.01.00 Mechanical, Plumbing 1.00 LS 12.000 924 1,500 2,424.28 /LS 2,424 4,382.84 /LS 4,383 22.00.01.0010 Plumbing Fixtures 1.00 EA 12.000 924 1,500 2,424.28 /EA 2,424 4,382.84 /EA 4,383 22.99.10.1001 Emergency Shower 22-99-10-17 Plumbing, Other Emergency eyewash/shower, 1 1/4"1.00 EA 24.000 1,835 859 6,975 --9,668.58 /EA 9,669 16,625.33 /EA 16,625 22-99-10-17 Plumbing, Other 1.00 EA 24.000 1,835 859 6,975 9,668.58 /EA 9,669 16,625.33 /EA 16,625 22.99.10.1001 Emergency Shower 1.00 EA 24.000 1,835 859 6,975 9,668.58 /EA 9,669 16,625.33 /EA 16,625 22.00 Plumbing 1.00 LS 36.000 2,759 2,359 6,975 12,092.86 /LS 12,093 21,008.17 /LS 21,008 22.0 Plumbing 1.00 LS 36.000 2,759 2,359 6,975 12,092.86 /LS 12,093 21,008.17 /LS 21,008 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 14,100.00 LF 141.000 10,042 2,138 ---0.86 /LF 12,180 2.02 /LF 28,417 THHN-THWN Copper Stranded 1/C # 10 300.00 LF 3.000 214 57 ---0.90 /LF 271 2.10 /LF 630 THHN-THWN Copper Stranded 1/C # 8 150.00 LF 1.500 107 37 ---0.96 /LF 144 2.23 /LF 335 THHN-THWN Copper Stranded 1/C # 8 900.00 LF 9.000 641 281 ---1.02 /LF 922 2.37 /LF 2,130 THHN-THWN Copper Stranded 1/C # 6 900.00 LF 10.800 769 431 ---1.33 /LF 1,200 3.07 /LF 2,762 THHN-THWN Copper Stranded 1/C # 2 450.00 LF 8.100 577 397 ---2.16 /LF 974 4.96 /LF 2,234 Stakon Lug #12 - #10 192.00 E 19.200 1,367 48 ---7.37 /E 1,415 17.38 /E 3,336 Compression Lug - # 8 14.00 E 2.100 150 32 ---12.98 /E 182 30.29 /E 424 Compression Lug - # 6 12.00 E 1.800 128 26 ---12.87 /E 154 30.04 /E 361 Compression Lug - # 2 6.00 E 1.500 107 34 ---23.48 /E 141 54.51 /E 327 Motor Hook-up, 3 phase, 10 hp 28.00 E 50.400 3,589 1,589 ---184.94 /E 5,178 427.36 /E 11,966 Motor Hook-up, 3 phase, 20 hp 2.00 E 4.800 342 114 ---227.68 /E 455 528.33 /E 1,057 Motor Hook-up, 3 phase, 40 hp 3.00 E 10.800 769 226 ---331.84 /E 996 771.27 /E 2,314 Motor Testing & Commissioning: 10HP / 480V / #12 28.00 E 19.600 1,396 ----49.85 /E 1,396 117.79 /E 3,298 Motor Testing & Commissioning: 20 - 25HP / 480V / #8 2.00 E 1.600 114 ----56.98 /E 114 134.61 /E 269 Motor Testing & Commissioning: 30 - 40HP / 480V / #6 3.00 E 3.300 235 ----78.34 /E 235 185.11 /E 555 600V Megger Testing 112.00 E 28.000 1,994 ----17.81 /E 1,994 42.07 /E 4,712 Wire Markers 224.00 E 2.240 160 11 ---0.76 /E 171 1.79 /E 402 26.15.01.00 Process Electrical, Wire/Cable 16,800.00 LF 318.740 22,700 5,422 1.67 /LF 28,122 3.90 /LF 65,528 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"3,000.00 LF 313.950 22,359 15,372 ---12.58 /LF 37,731 28.85 /LF 86,545 PVC Coated GRC @ Level 2 1"200.00 LF 23.920 1,704 1,641 ---16.72 /LF 3,344 38.12 /LF 7,623 PVC Coated GRC @ Level 2 1-1/4"100.00 LF 15.480 1,102 840 ---19.42 /LF 1,942 44.46 /LF 4,446 PVC Coated 90 Ell 3/4"180.00 E 54.000 3,846 3,410 ---40.31 /E 7,256 92.04 /E 16,566 PVC Coated 90 Ell 1"12.00 E 4.200 299 300 ---49.91 /E 599 113.70 /E 1,364 PVC Coated 90 Ell 1-1/4"6.00 E 2.400 171 160 ---55.18 /E 331 125.86 /E 755 PVC Coated Coupling 3/4"480.00 E 28.800 2,051 2,621 ---9.73 /E 4,672 22.07 /E 10,594 PVC Coated Coupling 1"32.00 E 2.240 160 227 ---12.07 /E 386 27.32 /E 874 PVC Coated Coupling 1-1/4"16.00 E 1.440 103 132 ---14.66 /E 235 33.25 /E 532 PVC Coated Conduit Hub 3/4"120.00 E 48.000 3,419 4,783 ---68.35 /E 8,202 154.73 /E 18,568 PVC Coated Conduit Hub 1"8.00 E 3.600 256 399 ---81.88 /E 655 185.02 /E 1,480 PVC Coated Conduit Hub 1-1/4"4.00 E 2.200 157 229 ---96.45 /E 386 218.18 /E 873 PVC Coated LB Condulet 3/4"30.00 E 13.500 961 1,548 ---83.65 /E 2,509 188.90 /E 5,667 PVC Coated LB Condulet 1"2.00 E 1.000 71 138 ---104.68 /E 209 235.62 /E 471 PVC Coated LB Condulet 1-1/4"1.00 E 0.600 43 100 ---143.03 /E 143 320.96 /E 321 PVC Coated Unistrut Straps 3/4"390.00 E 19.500 1,389 2,902 ---11.00 /E 4,291 24.73 /E 9,646 PVC Coated Unistrut Straps 1"26.00 E 1.300 93 213 ---11.74 /E 305 26.34 /E 685 PVC Coated Unistrut Straps 1-1/4"13.00 E 0.910 65 115 ---13.87 /E 180 31.26 /E 406 PVC Coated Unistrut Conduit Hanger Allowance 3/4"390.00 E 23.400 1,667 1,166 ---7.26 /E 2,833 16.65 /E 6,495 PVC Coated Unistrut Conduit Hanger Allowance 1"26.00 E 1.560 111 81 ---7.37 /E 192 16.90 /E 439 PVC Coated Unistrut Conduit Hanger Allowance 1-1/4"13.00 E 1.170 83 46 ---9.91 /E 129 22.82 /E 297 EF Sealtite Flex 3/4"30.00 lf 0.900 64 74 ---4.61 /lf 138 10.47 /lf 314 EF Sealtite Flex 1"2.00 lf 0.060 4 7 ---5.87 /lf 12 13.22 /lf 26 EF Sealtite Flex 1-1/4"1.00 lf 0.040 3 5 ---7.95 /lf 8 17.92 /lf 18 PVC Coated LT Connector Straight 3/4"60.00 E 6.000 427 1,387 ---30.24 /E 1,815 67.54 /E 4,052 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 169 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit PVC Coated LT Connector Straight 1"4.00 E 0.480 34 77 ---27.84 /E 111 62.51 /E 250 PVC Coated LT Connector Straight 1-1/4"2.00 E 0.300 21 189 ---105.38 /E 211 232.93 /E 466 26.15.02.00 Process Electrical, Conduit 3,300.00 LF 570.950 40,663 38,162 23.89 /LF 78,825 54.48 /LF 179,776 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 20,100.00 LF 889.690 63,363 43,584 5.32 /LF 106,947 12.20 /LF 245,304 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 17,100.00 LF 102.600 7,307 1,379 ---0.51 /LF 8,686 1.19 /LF 20,290 Pullstring 220.00 lf 1.320 94 11 ---0.48 /lf 105 1.12 /lf 246 Shielded PLTC / Inst Cable 1 Pair #16 4,650.00 LF 93.000 6,623 2,093 ---1.87 /LF 8,716 4.35 /LF 20,239 Termination Labor Only - # 16 - #14 345.00 E 34.500 2,457 ----7.12 /E 2,457 16.83 /E 5,805 Control Wire Testing 159.00 E 15.900 1,132 ----7.12 /E 1,132 16.83 /E 2,676 Wire Markers 309.00 E 3.090 220 15 ---0.76 /E 236 1.79 /E 554 26.15.01.00 Process Electrical, Wire/Cable 21,750.00 LF 250.410 17,834 3,498 0.98 /LF 21,332 2.29 /LF 49,809 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"200.00 LF 17.600 1,253 312 ---7.83 /LF 1,566 18.23 /LF 3,646 GRC Elbow 3/4"6.00 E 1.500 107 60 ---27.74 /E 166 63.86 /E 383 GRC Couplng 3/4"6.00 E 0.300 21 15 ---6.05 /E 36 13.87 /E 83 Rigid Conduit Hub 3/4"4.00 E 1.240 88 52 ---35.01 /E 140 80.52 /E 322 Unistrut Straps 3/4"26.00 E 0.780 56 48 ---3.98 /E 104 9.10 /E 237 Unistrut Conduit Hanger Allowance 3/4"26.00 E 1.040 74 26 ---3.85 /E 100 8.92 /E 232 PVC Coated GRC @ Level 2 3/4"4,100.00 LF 429.065 30,558 21,009 ---12.58 /LF 51,566 28.85 /LF 118,278 PVC Coated 90 Ell 3/4"246.00 E 73.800 5,256 4,661 ---40.31 /E 9,917 92.04 /E 22,641 PVC Coated Coupling 3/4"656.00 E 39.360 2,803 3,582 ---9.73 /E 6,385 22.07 /E 14,479 PVC Coated Conduit Hub 3/4"164.00 E 65.600 4,672 6,537 ---68.35 /E 11,209 154.73 /E 25,376 PVC Coated LB Condulet 3/4"41.00 E 18.450 1,314 2,116 ---83.65 /E 3,430 188.90 /E 7,745 PVC Coated Unistrut Straps 3/4"533.00 E 26.650 1,898 3,966 ---11.00 /E 5,864 24.73 /E 13,183 PVC Coated Unistrut Conduit Hanger Allowance 3/4"533.00 E 31.980 2,278 1,594 ---7.26 /E 3,871 16.65 /E 8,877 EF Sealtite Flex 3/4"41.00 lf 1.230 88 101 ---4.61 /lf 189 10.47 /lf 429 PVC Coated LT Connector Straight 3/4"82.00 E 8.200 584 1,896 ---30.24 /E 2,480 67.54 /E 5,538 26.15.02.00 Process Electrical, Conduit 4,300.00 LF 716.795 51,049 45,973 22.56 /LF 97,022 51.50 /LF 221,449 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 967.205 68,883 49,471 118,354.12 /LS 118,354 271,258.25 /LS 271,258 26.15 Process Electrical 1.00 LS 1,856.895 132,246 93,055 225,301.14 /LS 225,301 516,561.95 /LS 516,562 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 1,500.00 LF 15.000 1,068 227 ---0.86 /LF 1,296 2.02 /LF 3,023 THHN-THWN Copper Stranded 1/C # 10 450.00 LF 4.500 320 86 ---0.90 /LF 406 2.10 /LF 945 26.15.01.00 Process Electrical, Wire/Cable 1,950.00 LF 19.500 1,389 313 0.87 /LF 1,702 2.03 /LF 3,968 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"1.00 E 0.300 21 17 ---38.66 /E 39 88.42 /E 88 PVC Coated GRC @ Level 1 3/4"550.00 LF 46.173 3,288 3,485 ---12.32 /LF 6,773 28.02 /LF 15,413 PVC Coated Conduit Hub 3/4"22.00 E 8.800 627 877 ---68.35 /E 1,504 154.73 /E 3,404 PVC Coated LB Condulet 3/4"10.00 E 4.500 320 516 ---83.65 /E 836 188.90 /E 1,889 PVC Coated T Condulet 3/4"11.00 E 5.500 392 740 ---102.92 /E 1,132 231.77 /E 2,549 PVC Coated Unistrut Straps 3/4"102.00 E 5.100 363 759 ---11.00 /E 1,122 24.73 /E 2,523 PVC Coated Unistrut Conduit Hanger Allowance 3/4"102.00 E 6.120 436 305 ---7.26 /E 741 16.65 /E 1,699 Cast / Alum Plate 1 Gang Switch 1.00 E 0.060 4 1 ---5.03 /E 5 11.77 /E 12 26.15.02.00 Process Electrical, Conduit 550.00 LF 76.553 5,452 6,700 22.10 /LF 12,152 50.14 /LF 27,577 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 1.00 E 0.150 11 4 ---14.71 /E 15 34.06 /E 34 Pendant Power Hook Stem & Hardware 9.00 E 4.500 320 450 ---85.61 /E 770 193.80 /E 1,744 Lighting Fixture TYPE 3 Ceiling Mtd LED 9.00 EA 32.727 2,364 6,300 ---962.72 /EA 8,664 2,156.03 /EA 19,404 26.20.03.00 Facility Electrical, Lighting 9.00 EA 37.377 2,696 6,754 1,049.96 /EA 9,450 2,353.62 /EA 21,183 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 133.430 9,536 13,767 23,303.79 /LS 23,304 52,727.94 /LS 52,728 26.20 Facility Electrical 1.00 LS 133.430 9,536 13,767 23,303.79 /LS 23,304 52,727.94 /LS 52,728 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 16.00 EA 41.290 2,983 2,112 ---318.45 /EA 5,095 730.04 /EA 11,681 Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 100 amp, NEMA 3R 1.00 EA 4.444 321 330 ---651.10 /EA 651 1,482.46 /EA 1,482 26.25.09.99 Electrical Equipment, Safety Switches - General 17.00 EA 45.735 3,304 2,442 338.01 /EA 5,746 774.30 /EA 13,163 26.25.01.0001 Electrical Equipment 1.00 LS 45.735 3,304 2,442 5,746.24 /LS 5,746 13,163.13 /LS 13,163 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 8.000 570 ----569.75 /LS 570 1,346.19 /LS 1,346 26.00.02.00 Electrical, Testing 1.00 LS 8.000 570 569.75 /LS 570 1,346.19 /LS 1,346 26.25.99.0001 Electrical, Testing 1.00 LS 8.000 570 569.75 /LS 570 1,346.19 /LS 1,346 26.25 Electrical Equipment 1.00 LS 53.735 3,874 2,442 6,315.99 /LS 6,316 14,509.32 /LS 14,509 26.0 Electrical Work 1.00 LS 2,044.060 145,657 109,264 254,920.92 /LS 254,921 583,799.21 /LS 583,799 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 1,500.00 LF 26.250 1,870 585 ---1.64 /LF 2,455 3.06 /LF 4,596 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 170 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 27.30.01.00 Communications Systems UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)12.00 E 3.000 214 52 ---22.16 /E 266 41.64 /E 500 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 6.00 E 0.360 26 32 ---9.62 /E 58 17.50 /E 105 Outlet Box 4.00 E 1.000 71 40 ---27.81 /E 111 51.49 /E 206 Face Plate, 1 Port 4.00 E 1.000 71 60 ---32.81 /E 131 60.20 /E 241 4 Pair UTP Certification with Documentation 6.00 E 3.780 269 ---44.87 /E 269 85.82 /E 515 UTP Cable Supports 60.00 E 3.000 214 30 ---4.06 /E 244 7.68 /E 461 27.30.01.00 Communications Systems 1,500.00 LF 38.390 2,734 799 2.36 /LF 3,533 4.42 /LF 6,623 27.30.01.0002 Network, DATA CAT 6 1.00 LS 38.390 2,734 799 3,533.41 /LS 3,533 6,623.11 /LS 6,623 27.00 Communications 1.00 LS 38.390 2,734 799 3,533.41 /LS 3,533 6,623.11 /LS 6,623 27.0 Communications 1.00 LS 38.390 2,734 799 3,533.41 /LS 3,533 6,623.11 /LS 6,623 31.0 Earthwork 31.25 Earthworks, Structural 31.25.01.72.0010 Structural Excavation and Backfill 31.25.01.00 Earthworks, Structural, Excavation Excavating, bulk bank measure, 3 C.Y. capacity = 260 C.Y./hour, backhoe, hydraulic, crawler mounted, excluding truck loading 165.00 CY 1.269 78 --131 -1.27 /CY 209 2.61 /CY 431 Backfill, bulk, 6" to 12" lifts, dozer backfilling, compaction with vibrating roller 60.00 ecy 0.900 57 --95 -2.53 /ecy 152 5.22 /ecy 313 Hauling, excavated or borrow material, loose cubic yards, 5 mile round trip , 1 loads/hour, 12 C.Y. truck, highway haulers, excludes loading 105.00 lcy 10.769 642 --548 -11.33 /lcy 1,190 23.22 /lcy 2,438 31.25.01.00 Earthworks, Structural, Excavation 165.00 CY 12.938 777 774 9.40 /CY 1,551 19.28 /CY 3,182 31.25.01.72.0010 Structural Excavation and Backfill 165.00 CY 12.938 777 774 9.40 /CY 1,551 19.28 /CY 3,182 31.25 Earthworks, Structural 165.00 CY 12.938 777 774 9.40 /CY 1,551 19.28 /CY 3,182 31.0 Earthwork 1.00 LS 12.938 777 774 1,551.03 /LS 1,551 3,181.87 /LS 3,182 33.0 Utilities 33.05 Buried Process Piping 33.00.04.BS04 04" BS Blended Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 55.50 CY 5.550 343 --212 -10.00 /CY 555 19.43 /CY 1,078 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 17.95 cy 4.188 248 --152 -22.27 /cy 400 43.25 /cy 776 Backfill / Compact above pipe zone, for 4" thru 24" pipe 24.21 cy 3.228 220 --241 -19.06 /cy 461 37.22 /cy 901 Pipe zone material 17.62 cy -493 ---28.00 /cy 493 48.81 /cy 860 Pipe bedding material 12.32 cy -345 ---28.00 /cy 345 48.81 /cy 601 Haul spoils, offsite, 10 - 20 miles 30.82 cy --462 --15.00 /cy 462 24.99 /cy 770 33.00.02.00 Utility Trenching, Excavate Trench 55.50 CY 12.966 810 838 462 606 48.95 /CY 2,717 89.86 /CY 4,987 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill not included, 350#74.00 LF 11.100 843 2,050 -362 -43.98 /LF 3,254 79.80 /LF 5,905 4" DI, RJ, Ell, 90 2.00 ea 3.800 289 386 -124 -399.20 /ea 798 735.65 /ea 1,471 4" DI, RJ, Ell, 45 4.00 ea 7.600 577 734 -248 -389.65 /ea 1,559 719.01 /ea 2,876 Glass lining 1,315.10 lb -1,315 ---1.00 /lb 1,315 1.74 /lb 2,293 Pipe Marking, ID Tape 74.00 lf 0.740 57 10 ---0.90 /lf 67 1.70 /lf 126 33.00.04.04 Buried Pipe, Ductile Iron, 4"74.00 LF 23.240 1,765 4,495 733 94.50 /LF 6,993 171.23 /LF 12,671 33.00.04.BS04 04" BS Blended Sludge 74.00 LF 36.206 2,576 5,333 462 1,339 131.21 /LF 9,710 238.62 /LF 17,658 33.00.04.D04 04" D - Drain 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, MJ, excav/bkfill included 45.00 LF 18.000 1,367 1,238 -352 -65.69 /LF 2,956 121.59 /LF 5,472 4" DI, MJ, Ell, 90 1.00 ea 1.900 144 145 -62 -351.35 /ea 351 652.25 /ea 652 4" DI, MJ, Ell, 45 1.00 ea 1.900 144 136 -62 -341.65 /ea 342 635.31 /ea 635 4" DI, MJ, Reducer 2.00 ea 3.800 289 312 -124 -362.35 /ea 725 671.42 /ea 1,343 4" DI, MJ, wye 5.00 ea 14.500 1,101 1,397 -472 -593.95 /ea 2,970 1,096.07 /ea 5,480 Pipe Marking, ID Tape 45.00 lf 0.450 35 6 ---0.90 /lf 41 1.70 /lf 77 33.00.04.04 Buried Pipe, Ductile Iron, 4"45.00 LF 40.550 3,079 3,233 1,072 164.09 /LF 7,384 303.53 /LF 13,659 33.00.04.D04 04" D - Drain 45.00 LF 40.550 3,079 3,233 1,072 164.09 /LF 7,384 303.53 /LF 13,659 33.00.04.FILT06 06" FILT - Dewatering Filtrate 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 51.75 CY 5.175 319 --198 -10.00 /CY 518 19.43 /CY 1,005 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 16.75 cy 3.908 231 --142 -22.27 /cy 373 43.25 /cy 724 Backfill / Compact above pipe zone, for 4" thru 24" pipe 23.00 cy 3.067 209 --229 -19.06 /cy 438 37.22 /cy 856 Pipe zone material 16.75 cy -469 ---28.00 /cy 469 48.81 /cy 818 Pipe bedding material 11.50 cy -322 ---28.00 /cy 322 48.81 /cy 561 Haul spoils, offsite, 10 - 20 miles 28.75 cy --431 --15.00 /cy 431 24.99 /cy 718 33.00.02.00 Utility Trenching, Excavate Trench 51.75 CY 12.150 759 791 431 569 49.30 /CY 2,551 90.49 /CY 4,683 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, RJ, excav/bkfill not included, 350#69.00 LF 11.730 875 1,636 -443 -42.82 /LF 2,955 78.38 /LF 5,408 6" DI, RJ, Ell, 90 3.00 ea 8.100 605 821 -306 -577.14 /ea 1,731 1,065.44 /ea 3,196 10" DI, RJ, Ell, 90 1.00 ea 4.200 313 650 -159 -1,121.81 /ea 1,122 2,047.91 /ea 2,048 Pipe Marking, ID Tape 69.00 lf 0.690 53 9 ---0.90 /lf 62 1.70 /lf 117 33.00.04.06 Buried Pipe, Ductile Iron, 6"69.00 LF 24.720 1,847 3,116 907 85.07 /LF 5,870 156.08 /LF 10,770 33.00.04.FILT06 06" FILT - Dewatering Filtrate 69.00 LF 36.870 2,606 3,907 431 1,476 122.04 /LF 8,421 223.96 /LF 15,453 33.00.04.TF06 06" Thickened Filtrate 33.00.04.06 Buried Pipe, Ductile Iron, 6" Excav. pipe trench, w/ trench box, for 4" - 24" pipe 41.78 CY 1.212 75 --93 -4.01 /CY 168 7.84 /CY 328 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 12.28 cy 1.633 97 --59 -12.69 /cy 156 24.65 /cy 303 Backfill / Compact above pipe zone, for 4" thru 24" pipe 29.49 cy 0.855 58 --43 -3.42 /cy 101 6.66 /cy 196 Pipe zone material 12.28 cy -344 ---28.00 /cy 344 48.81 /cy 599 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 171 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.06 Buried Pipe, Ductile Iron, 6" Pipe bedding material 4.30 cy -120 ---28.00 /cy 120 48.81 /cy 210 Imported backfill material 29.49 cy -354 ---12.00 /cy 354 20.92 /cy 617 Haul spoils, onsite 16.58 cy --50 --3.00 /cy 50 5.00 /cy 83 6" pipe, DI, RJ, excav/bkfill not included, 350#76.00 LF 12.920 964 1,802 -488 -42.82 /LF 3,254 78.38 /LF 5,957 6" DI, RJ, Ell, 90 6.00 ea 16.200 1,209 1,642 -612 -577.13 /ea 3,463 1,065.43 /ea 6,393 6" DI, RJ, tee 2.00 ea 8.000 597 793 -302 -845.78 /ea 1,692 1,562.32 /ea 3,125 Polywrap, 6" pipe 76.00 lf -24 ---0.32 /lf 24 0.56 /lf 42 Glass lining 1,949.20 lb -1,949 ---1.00 /lb 1,949 1.74 /lb 3,398 Pipe Marking, ID Tape 76.00 lf 0.760 59 10 ---0.90 /lf 68 1.70 /lf 129 33.00.04.06 Buried Pipe, Ductile Iron, 6"76.00 LF 41.580 3,059 7,038 50 1,596 154.51 /LF 11,743 281.31 /LF 21,380 33.00.04.TF06 06" Thickened Filtrate 76.00 LF 41.580 3,059 7,038 50 1,596 154.51 /LF 11,743 281.31 /LF 21,380 33.00.04.THS03 03" THS Thickend Sludge 33.00.02.00 Utility Trenching, Excavate Trench Excav. pipe trench, w/ trench box, for 4" - 24" pipe 72.32 CY 7.232 446 --277 -10.00 /CY 723 19.43 /CY 1,405 Backfill / Compact @ pipe zone, for 4" thru 24" pipe 21.91 cy 5.112 302 --186 -22.27 /cy 488 43.25 /cy 948 Backfill / Compact above pipe zone, for 4" thru 24" pipe 33.38 cy 4.451 303 --333 -19.06 /cy 636 37.22 /cy 1,242 Pipe zone material 21.91 cy -613 ---28.00 /cy 613 48.81 /cy 1,069 Pipe bedding material 16.72 cy -468 ---28.00 /cy 468 48.81 /cy 816 Haul spoils, offsite, 10 - 20 miles 38.93 cy --584 --15.00 /cy 584 24.99 /cy 973 33.00.02.00 Utility Trenching, Excavate Trench 72.32 CY 16.795 1,052 1,082 584 795 48.57 /CY 3,513 89.23 /CY 6,453 33.00.04.03 Buried Pipe, Ductile Iron, 3" 3" pipe, DI, MJ, excav/bkfill not included 104.00 LF 12.480 948 4,867 -407 -59.82 /LF 6,222 106.80 /LF 11,107 3" DI, MJ, Ell, 90 2.00 ea 3.200 243 225 -104 -286.30 /ea 573 532.56 /ea 1,065 3" DI, MJ, tee 2.00 ea 4.800 364 398 -156 -459.30 /ea 919 850.89 /ea 1,702 Glass lining 1,643.90 lb -1,644 ---1.00 /lb 1,644 1.74 /lb 2,866 Pipe Marking, ID Tape 104.00 lf 1.040 80 14 ---0.90 /lf 94 1.70 /lf 177 33.00.04.03 Buried Pipe, Ductile Iron, 3"104.00 LF 21.520 1,635 7,148 667 90.87 /LF 9,450 162.66 /LF 16,916 33.00.04.THS03 03" THS Thickend Sludge 104.00 LF 38.315 2,687 8,230 584 1,462 124.65 /LF 12,963 224.71 /LF 23,370 33.00.07.D03 03" D - Drain 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3" 3" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 42.00 LF 16.800 1,276 318 -328 -45.76 /LF 1,922 86.86 /LF 3,648 3" PVC, Sch. 80, socket joint, ELL, 45 3.00 ea 1.920 147 149 ---98.70 /ea 296 180.35 /ea 541 3" PVC, Sch. 80, socket joint, coupling 4.00 ea 2.560 196 116 ---77.95 /ea 312 144.18 /ea 577 Drain, floor, medium duty, cast iron, deep flange, 7" diameter top, 2" and 3" pipe size 6.00 ea 8.000 605 984 ---264.76 /ea 1,589 478.63 /ea 2,872 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3"42.00 LF 29.280 2,223 1,568 328 98.06 /LF 4,118 181.84 /LF 7,637 33.00.07.D03 03" D - Drain 42.00 LF 29.280 2,223 1,568 328 98.06 /LF 4,118 181.84 /LF 7,637 33.05 Buried Process Piping 410.00 LF 222.801 16,229 29,309 1,527 7,273 132.53 /LF 54,339 241.84 /LF 99,156 33.0 Utilities 410.00 LF 222.801 16,229 29,309 1,527 7,273 132.53 /LF 54,339 241.84 /LF 99,156 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.BS06 06" BS - Blended Sludge 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.96.00 lf --864 --9.00 /lf 864 14.99 /lf 1,439 FURNISH 6" DI pipe 30.00 LF -933 ---31.09 /LF 933 54.19 /LF 1,626 Install 6" DI, flanged, spool <= 10'10.00 ea 32.400 2,477 ----247.67 /ea 2,477 473.73 /ea 4,737 FURNISH 6" DI flange 14.00 ea -896 ---64.01 /ea 896 111.58 /ea 1,562 6" DI, FL, Ell, 90 4.00 ea 12.960 991 545 ---383.98 /ea 1,536 711.36 /ea 2,845 6" DI, FL, tee, 6" x 6"2.00 ea 8.100 619 401 ---510.24 /ea 1,020 941.97 /ea 1,884 6" DI, FL, blind flange 2.00 ea 5.240 401 123 ---262.00 /ea 524 490.68 /ea 981 6" DI, flanged coupling adapter 2.00 ea 5.240 401 264 ---332.28 /ea 665 613.20 /ea 1,226 Add for glass lining 1,240.00 lb -744 ---0.60 /lb 744 1.05 /lb 1,297 6" Bolt & Gasket Kits, CS, 150#20.00 ea 24.000 1,835 160 ---99.73 /ea 1,995 189.40 /ea 3,788 40.10.01.06 Process Pipe, Ductile Iron, 6"30.00 LF 87.940 6,722 4,067 864 388.43 /LF 11,653 712.89 /LF 21,387 40.20.05.06 Plug Valves, 6" Install plug valve, Flgd, DIP, 6"2.00 ea 5.800 443 ----221.68 /ea 443 424.02 /ea 848 FURNISH Lubricated plug valve, iron body, Flgd, 200#, 6"2.00 EA -1,944 ---972.00 /EA 1,944 1,694.47 /EA 3,389 40.20.05.06 Plug Valves, 6"2.00 EA 5.800 443 1,944 1,193.68 /EA 2,387 2,118.49 /EA 4,237 40.20.19.06 Flow Meter, 6" Install magnetic flow meter, (material FBO), 6"2.00 EA 5.800 443 ----221.68 /EA 443 424.02 /EA 848 40.20.19.06 Flow Meter, 6"2.00 EA 5.800 443 221.68 /EA 443 424.02 /EA 848 40.10.01.BS06 06" BS - Blended Sludge 30.00 LF 99.540 7,609 6,011 864 482.79 /LF 14,484 882.39 /LF 26,472 40.10.01.FILT10 10" FILT - Dewatering Filtrate 40.10.01.10 Process Pipe, Ductile Iron, 10" Paint process pipe and fittings, subcontracted, priced per LF, 10" dia.25.00 lf --338 --13.50 /lf 338 22.49 /lf 562 FURNISH 10" DI pipe 7.00 LF -393 ---56.16 /LF 393 97.90 /LF 685 Install 10" DI, flanged, spool <= 10'2.00 ea 9.640 737 ----368.45 /ea 737 704.75 /ea 1,409 FURNISH 10" DI flange 2.00 ea -245 ---122.50 /ea 245 213.55 /ea 427 10" DI, FL, tee, 10" x 10"2.00 ea 12.060 922 1,019 ---970.24 /ea 1,940 1,769.51 /ea 3,539 10" DI, FL, blind flange 2.00 ea 8.980 686 311 ---498.86 /ea 998 927.83 /ea 1,856 10" Bolt & Gasket Kits, CS, 150#6.00 ea 13.200 1,009 108 ---186.17 /ea 1,117 353.05 /ea 2,118 40.10.01.10 Process Pipe, Ductile Iron, 10"7.00 LF 43.880 3,354 2,076 338 823.96 /LF 5,768 1,513.87 /LF 10,597 40.10.01.FILT10 10" FILT - Dewatering Filtrate 7.00 LF 43.880 3,354 2,076 338 823.96 /LF 5,768 1,513.87 /LF 10,597 40.10.01.PD04 04" PD - Pumped Drain 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.67.00 lf --603 --9.00 /lf 603 14.99 /lf 1,004 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 172 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.04 Process Pipe, Ductile Iron, 4" FURNISH 4" DI pipe 66.00 LF -1,688 ---25.58 /LF 1,688 44.59 /LF 2,943 Install 4" DI, flanged, spool <= 10'6.00 ea 13.980 1,069 ----178.11 /ea 1,069 340.68 /ea 2,044 FURNISH 4" DI flange 12.00 ea -588 ---49.00 /ea 588 85.41 /ea 1,025 4" DI, FL, Ell, 90 4.00 ea 9.320 712 352 ---266.19 /ea 1,065 494.23 /ea 1,977 4" DI, FL, tee, 4" x 4"2.00 ea 5.820 445 321 ---383.19 /ea 766 705.71 /ea 1,411 4" DI, FL, blind flange 1.00 ea 1.870 143 41 ---183.46 /ea 183 344.04 /ea 344 4" Bolt & Gasket Kits, CS, 150#20.00 ea 22.000 1,682 120 ---90.09 /ea 1,802 171.30 /ea 3,426 40.10.01.04 Process Pipe, Ductile Iron, 4"66.00 LF 52.990 4,051 3,110 603 117.64 /LF 7,764 214.77 /LF 14,175 40.20.06.04 Butterfly Valves, 4" Install butterfly valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.67 /ea 643 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 4"2.00 EA -400 ---200.10 /EA 400 348.83 /EA 698 40.20.06.04 Butterfly Valves, 4"2.00 EA 4.400 336 400 368.27 /EA 737 670.50 /EA 1,341 40.20.08.04 Check Valves, 4" Install check valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.69 /ea 643 FURNISH Check valve, iron body, cushioned, Flgd, 150#, 4"2.00 EA -2,320 ---1,160.00 /EA 2,320 2,022.19 /EA 4,044 40.20.08.04 Check Valves, 4"2.00 EA 4.400 336 2,320 1,328.17 /EA 2,656 2,343.88 /EA 4,688 40.20.19.04 Flow Meter, 4" Install magnetic flow meter, (material FBO), 4"1.00 EA 2.200 168 ----168.17 /EA 168 321.67 /EA 322 40.20.19.04 Flow Meter, 4"1.00 EA 2.200 168 168.17 /EA 168 321.67 /EA 322 40.10.01.PD04 04" PD - Pumped Drain 66.00 LF 63.990 4,891 5,831 603 171.59 /LF 11,325 310.99 /LF 20,525 40.10.01.THS03 03" Thickend Sludge 40.10.01.03 Process Pipe, Ductile Iron, 3" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.92.00 lf --828 --9.00 /lf 828 14.99 /lf 1,379 FURNISH 4" DI pipe 20.00 LF -512 ---25.58 /LF 512 44.59 /LF 892 Install 4" DI, flanged, spool <= 10'10.00 ea 23.300 1,781 ----178.11 /ea 1,781 340.68 /ea 3,407 FURNISH 4" DI flange 16.00 ea -784 ---49.00 /ea 784 85.41 /ea 1,367 4" DI, FL, Ell, 90 6.00 ea 13.980 1,069 528 ---266.19 /ea 1,597 494.23 /ea 2,965 4" DI, FL, tee, 4" x 4"2.00 ea 5.820 445 321 ---383.19 /ea 766 705.70 /ea 1,411 4" DI, bellows coupling (Check Mat'l Price)2.00 ea 3.740 286 90 ---187.95 /ea 376 351.87 /ea 704 Add for glass lining 710.00 lb -426 ---0.60 /lb 426 1.05 /lb 743 4" Bolt & Gasket Kits, CS, 150#26.00 ea 28.600 2,186 156 ---90.09 /ea 2,342 171.30 /ea 4,454 40.10.01.03 Process Pipe, Ductile Iron, 3"20.00 LF 75.440 5,767 2,817 828 470.61 /LF 9,412 866.06 /LF 17,321 40.10.01.THS03 03" Thickend Sludge 20.00 LF 75.440 5,767 2,817 828 470.61 /LF 9,412 866.06 /LF 17,321 40.10.01.THS04 04" THS - Thickened Sludge 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.67 /ea 643 FURNISH Lubricated plug valve, iron body, Flgd, 200#, 4"2.00 EA -526 ---263.00 /EA 526 458.48 /EA 917 40.20.05.04 Plug Valves, 04"2.00 EA 4.400 336 526 431.17 /EA 862 780.15 /EA 1,560 40.20.06.04 Butterfly Valves, 4" Install butterfly valve, Flgd, DIP, 4"4.00 ea 8.800 673 ----168.17 /ea 673 321.67 /ea 1,287 FURNISH Butterfly valve, iron body, Flgd, PNU OPER, 150#, 4"4.00 EA -6,032 ---1,508.00 /EA 6,032 2,628.85 /EA 10,515 40.20.06.04 Butterfly Valves, 4"4.00 EA 8.800 673 6,032 1,676.17 /EA 6,705 2,950.52 /EA 11,802 40.10.01.THS04 04" THS - Thickened Sludge 1.00 LF 13.200 1,009 6,558 7,567.02 /LF 7,567 13,362.39 /LF 13,362 40.10.04.3W01 01" 3W - No. 3 Water (Plant Effluent) 40.10.04.01 Process Pipe, PVC, 1/2" to 1" 1" PVC, Sch. 80, socket joint, pipe 55.00 LF 2.200 168 94 ---4.77 /LF 262 8.83 /LF 485 1" PVC, Sch. 80, socket joint, ELL, 90 7.00 ea 2.310 177 33 ---29.99 /ea 210 56.55 /ea 396 1" PVC, Sch. 80, socket joint, coupling 5.00 ea 1.650 126 29 ---31.05 /ea 155 58.41 /ea 292 40.10.04.01 Process Pipe, PVC, 1/2" to 1"55.00 LF 6.160 471 156 11.41 /LF 627 21.33 /LF 1,173 40.10.04.3W01 01" 3W - No. 3 Water (Plant Effluent)55.00 LF 6.160 471 156 11.41 /LF 627 21.33 /LF 1,173 40.10.04.3W01.5 01.5" 3W - No. 3 Water (Plant Effluent) 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2" 1-1/2" hose valve 2.00 ea 0.800 62 130 ---95.81 /ea 192 172.24 /ea 344 hose Rack 2.00 ea 2.000 154 200 ---177.03 /ea 354 321.66 /ea 643 1-1/2" PVC, Sch. 80, socket joint, pipe 136.00 LF 6.800 520 364 ---6.50 /LF 883 11.97 /LF 1,628 1-1/2" PVC, Sch. 80, socket joint, ELL, 90 15.00 ea 6.000 459 102 ---37.41 /ea 561 70.40 /ea 1,056 1-1/2" PVC, Sch. 80, socket joint, coupling 10.00 ea 4.000 306 96 ---40.14 /ea 401 75.15 /ea 752 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2"136.00 LF 19.600 1,500 892 17.59 /LF 2,392 32.53 /LF 4,424 40.10.04.3W01.5 01.5" 3W - No. 3 Water (Plant Effluent)136.00 LF 19.600 1,500 892 17.59 /LF 2,392 32.53 /LF 4,424 40.10.04.POL01 01" POL - Polymer Solution 40.10.04.01 Process Pipe, PVC, 1/2" to 1" 1" PVC, Sch. 80, socket joint, pipe 32.00 LF 1.280 98 55 ---4.77 /LF 153 8.83 /LF 282 1" PVC, Sch. 80, socket joint, ELL, 90 9.00 ea 2.970 227 43 ---29.99 /ea 270 56.55 /ea 509 1" PVC, Sch. 80, socket joint, coupling 1.00 ea 0.330 25 6 ---31.05 /ea 31 58.39 /ea 58 40.10.04.01 Process Pipe, PVC, 1/2" to 1"32.00 LF 4.580 350 103 14.17 /LF 453 26.56 /LF 850 40.10.04.POL01 01" POL - Polymer Solution 32.00 LF 4.580 350 103 14.17 /LF 453 26.56 /LF 850 40.10.04.POL01.5 01.5" POL - Polymer Solution 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2" 1-1/2" PVC, Sch. 80, socket joint, pipe 80.00 LF 4.000 306 214 ---6.50 /LF 520 11.97 /LF 958 1-1/2" PVC, Sch. 80, socket joint, ELL, 90 12.00 ea 4.800 367 82 ---37.41 /ea 449 70.40 /ea 845 1-1/2" PVC, Sch. 80, socket joint, coupling 4.00 ea 1.600 122 38 ---40.14 /ea 161 75.16 /ea 301 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2"80.00 LF 10.400 795 334 14.11 /LF 1,129 26.29 /LF 2,103 40.10.04.POL01.5 01.5" POL - Polymer Solution 80.00 LF 10.400 795 334 14.11 /LF 1,129 26.29 /LF 2,103 40.10.06.1W01 01" 1W - No. 1 Water (Potable) 11.00.99.00 Equipment, Other 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 173 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 11.00.99.00 Equipment, Other Laboratory equipment, safety equipment, deluge shower 1.00 ea -810 ---810.00 /ea 810 1,412.06 /ea 1,412 11.00.99.00 Equipment, Other 1.00 LS 810 810.00 /LS 810 1,412.06 /LS 1,412 40.10.06.01 Process Pipe, Copper, 1/2" to 1" 1" copper pipe, K-hard 10.00 LF 0.600 46 66 ---11.22 /LF 112 20.33 /LF 203 1" copper, coupling 2.00 ea 0.940 72 5 ---38.18 /ea 76 72.64 /ea 145 1" copper, ELL, 90 1.00 ea 0.470 36 3 ---38.74 /ea 39 73.61 /ea 74 1" copper, tee 1.00 ea 0.690 53 7 ---59.25 /ea 59 112.23 /ea 112 40.10.06.01 Process Pipe, Copper, 1/2" to 1"10.00 LF 2.700 206 80 28.65 /LF 287 53.44 /LF 534 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, screwed, 1" size 3.00 EA 2.010 154 71 ---74.76 /EA 224 139.01 /EA 417 40.20.04.01 Ball Valves, 1/2" to 1"3.00 EA 2.010 154 71 74.76 /EA 224 139.01 /EA 417 40.10.06.1W01 01" 1W - No. 1 Water (Potable)10.00 LF 4.710 360 961 132.08 /LF 1,321 236.35 /LF 2,363 40.15.01.FA04 04" FA - Foul Air 40.15.01.04 Stainless Steel Duct, 4" 4" Bolt & Gasket Kits, SS 30.00 ea 33.000 2,523 720 ---108.09 /ea 3,243 202.67 /ea 6,080 4" SS, 316, shop fabricated duct - FURNISH 59.00 LF -708 ---12.00 /LF 708 20.92 /LF 1,234 4" SS, 316, shop Ell, 90 10.00 ea -530 ---53.00 /ea 530 92.39 /ea 924 4" SS shop fabricated duct - Field Installation 59.00 lf 11.210 857 ----14.52 /lf 857 27.78 /lf 1,639 4" field weld 30.00 ea 2,100 ---70.00 /ea 2,100 133.89 /ea 4,017 40.15.01.04 Stainless Steel Duct, 4"59.00 LF 44.210 5,479 1,958 126.06 /LF 7,437 235.50 /LF 13,894 40.15.40.01 Odor Control Dampers Butterfly valve damper, 4" Model 203 - low leakage (Need Matl$)2.00 EA 2.600 199 ---99.38 /EA 199 190.09 /EA 380 40.15.40.01 Odor Control Dampers 2.00 EA 2.600 199 99.38 /EA 199 190.09 /EA 380 40.15.01.FA04 04" FA - Foul Air 59.00 LF 46.810 5,678 1,958 129.43 /LF 7,636 241.94 /LF 14,274 40.15.01.FA06 06" FA - Foul Air 40.15.01.06 Stainless Steel Duct, 6" 6" Bolt & Gasket Kits, SS 14.00 ea 16.800 1,284 420 ---121.73 /ea 1,704 227.75 /ea 3,189 6" SS, 316, shop fabricated duct - FURNISH 36.00 LF -540 ---15.00 /LF 540 26.15 /LF 941 6" SS, 316, shop Ell, 90 3.00 ea -195 ---65.00 /ea 195 113.31 /ea 340 6" SS, 316, shop Tee 2.00 ea -195 ---97.50 /ea 195 169.97 /ea 340 6" SS, 316, shop Reducer 2.00 ea -130 ---65.00 /ea 130 113.32 /ea 227 6" SS shop fabricated duct - Field Installation 36.00 lf 10.440 798 ----22.17 /lf 798 42.40 /lf 1,526 6" field weld 14.00 ea 1,120 ---80.00 /ea 1,120 153.02 /ea 2,142 40.15.01.06 Stainless Steel Duct, 6"36.00 LF 27.240 3,202 1,480 130.06 /LF 4,682 241.81 /LF 8,705 40.15.40.01 Odor Control Dampers Butterfly valve damper, 6" Model 203 - low leakage (Need Matl$)1.00 EA 1.800 138 ---137.59 /EA 138 263.18 /EA 263 40.15.40.01 Odor Control Dampers 1.00 EA 1.800 138 137.59 /EA 138 263.18 /EA 263 40.15.01.FA06 06" FA - Foul Air 36.00 LF 29.040 3,340 1,480 133.88 /LF 4,820 249.12 /LF 8,968 40.15.01.FA12 12" FA - Foul Air 40.15.01.12 Stainless Steel Duct, 12" 12" Bolt & Gasket Kits, SS 4.00 ea 8.800 673 304 ---244.17 /ea 977 454.16 /ea 1,817 12" SS, 316, shop fabricated duct - FURNISH 17.00 LF -374 ---22.00 /LF 374 38.35 /LF 652 12" SS, 316, shop Tee 2.00 ea -372 ---186.00 /ea 372 324.25 /ea 649 12" SS, 316, shop Reducer 1.00 ea -124 ---124.00 /ea 124 216.17 /ea 216 12" SS shop fabricated duct - Field Installation 17.00 lf 6.460 494 ----29.05 /lf 494 55.56 /lf 945 12" field weld 4.00 ea 500 ---125.00 /ea 500 239.10 /ea 956 40.15.01.12 Stainless Steel Duct, 12"17.00 LF 15.260 1,666 1,174 167.09 /LF 2,840 307.89 /LF 5,234 40.15.01.FA12 12" FA - Foul Air 17.00 LF 15.260 1,666 1,174 167.09 /LF 2,840 307.89 /LF 5,234 40.00 Exposed Process Pipe 548.00 LF 432.610 36,791 30,351 2,633 127.33 /LF 69,774 232.97 /LF 127,668 40.0 Process Pipe 548.00 LF 432.610 36,791 30,351 2,633 127.33 /LF 69,774 232.97 /LF 127,668 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG FI - Flow Rotameter F16 1.00 EA 0.250 18 500 ---517.80 /EA 518 1,138.70 /EA 1,139 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG 1.00 EA 0.250 18 500 517.80 /EA 518 1,138.70 /EA 1,139 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters FE - Flow Element - Mag Flowtube (inline)1.00 ea 2.000 142 20 ---162.44 /ea 162 380.42 /ea 380 FE - Flow Element - Mag Flowtube (inline)1.00 ea 2.000 142 40 ---182.44 /ea 182 424.30 /ea 424 FIT - Flow Transmitter - F04 Magnetic <2"1.00 EA 4.000 285 2,700 ---2,984.88 /EA 2,985 6,594.92 /EA 6,595 FIT - Flow Transmitter - F04 Magnetic 4"1.00 EA 5.000 356 3,000 ---3,356.10 /EA 3,356 7,421.18 /EA 7,421 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters 2.00 EA 13.000 926 5,760 3,342.93 /EA 6,686 7,410.41 /EA 14,821 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L30, Basic Radar 2.00 EA 4.500 320 2,790 ---1,555.25 /EA 3,110 3,438.25 /EA 6,876 40.90.01.07 I&C, Level / Indicators & Transmitters 2.00 EA 4.500 320 2,790 1,555.25 /EA 3,110 3,438.25 /EA 6,876 40.90.01.09 I&C, Pressure / Indicators & Transmitters PIT - Pressure Transmitter P09 2.00 EA 3.000 214 1,990 ---1,101.83 /EA 2,204 2,434.71 /EA 4,869 PI - Pressure Indicator P04 - Stem Mounted 5.00 EA 2.500 178 1,625 ---360.61 /EA 1,803 796.95 /EA 3,985 PE - Diaphragm Seal 3.00 ea 4.500 320 1,275 ---531.83 /ea 1,595 1,184.55 /ea 3,554 PE - Annular Seal 4"4.00 ea 6.000 427 3,200 ---906.83 /ea 3,627 2,007.03 /ea 8,028 40.90.01.09 I&C, Pressure / Indicators & Transmitters 7.00 EA 16.000 1,140 8,090 1,318.50 /EA 9,230 2,919.42 /EA 20,436 40.90.01.15 I&C, Weight / Indicators & Transmitters WE - Weight Element - Load Cell 2.00 ea 9.000 641 40 ---340.49 /ea 681 801.10 /ea 1,602 WIT - Weight Transmitter W02 2.00 EA 7.000 499 5,000 ---2,749.27 /EA 5,499 6,072.13 /EA 12,144 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 174 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90.01.15 I&C, Weight / Indicators & Transmitters 2.00 EA 16.000 1,140 5,040 3,089.75 /EA 6,180 6,873.23 /EA 13,746 40.90.01.17 I&C, Flow / Switches FSH - Flow Switch, Thermal 1.00 EA 2.000 142 750 ---892.44 /EA 892 1,981.52 /EA 1,982 40.90.01.17 I&C, Flow / Switches 1.00 EA 2.000 142 750 892.44 /EA 892 1,981.52 /EA 1,982 40.90.01.21 I&C, Pressure / Switches PS* - Pressure Switch P08 6.00 EA 15.000 1,068 3,000 ---678.05 /EA 4,068 1,517.32 /EA 9,104 40.90.01.21 I&C, Pressure / Switches 6.00 EA 15.000 1,068 3,000 678.05 /EA 4,068 1,517.32 /EA 9,104 40.90.01.27 I&C, Control Stations CS - Control Station 2.00 EA 4.000 285 1,500 ---892.44 /EA 1,785 1,981.51 /EA 3,963 40.90.01.27 I&C, Control Stations 2.00 EA 4.000 285 1,500 892.44 /EA 1,785 1,981.51 /EA 3,963 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 4.00 ea 1.000 71 330 ---100.21 /ea 401 222.79 /ea 891 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 1.000 71 330 400.82 /LS 401 891.17 /LS 891 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 23.00 ea 28.750 2,048 1,725 ---164.02 /ea 3,773 374.84 /ea 8,621 Instrument Stand-Double, SS 4.00 ea 6.000 427 400 ---206.83 /ea 827 471.73 /ea 1,887 40.90.03.01 I&C, Panels & Stands 1.00 LS 34.750 2,475 2,125 4,599.86 /LS 4,600 10,508.22 /LS 10,508 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 4.00 EA 32.000 2,279 14,000 ---4,069.75 /EA 16,279 9,022.64 /EA 36,091 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 4.00 EA 32.000 2,279 14,000 4,069.75 /EA 16,279 9,022.64 /EA 36,091 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 15.00 ea 7.500 534 ---35.61 /ea 534 84.14 /ea 1,262 Field Calibration - Average 10.00 ea 30.000 2,137 ---213.66 /ea 2,137 504.82 /ea 5,048 Pre-Operation Check 27.00 ea 6.750 481 ---17.81 /ea 481 42.07 /ea 1,136 Startup - Stand-By (Manhours)27.00 ea 2.700 192 ---7.12 /ea 192 16.83 /ea 454 Loop Check - Average 27.00 ea 13.500 961 ---35.61 /ea 961 84.14 /ea 2,272 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 60.450 4,305 4,305.19 /LS 4,305 10,172.17 /LS 10,172 40.90.08.03 I&C Tubing, Piping & Accessories Press Gauge / Press Sw Installation Materials - Stainless 13.00 ea 33.800 2,407 1,950 ---335.17 /ea 4,357 766.50 /ea 9,965 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 33.800 2,407 1,950 4,357.20 /LS 4,357 9,964.54 /LS 9,965 40.90.99.01 I&C, Other Receive & Store Instrument 27.00 ea 9.450 673 0 ---24.94 /ea 673 58.92 /ea 1,591 Identification Tag - SS 27.00 ea 6.750 481 405 ---32.81 /ea 886 74.97 /ea 2,024 40.90.99.01 I&C, Other 1.00 LS 16.200 1,154 405 1,559.02 /LS 1,559 3,614.92 /LS 3,615 40.90.01.001 Instrumentation & Controls 1.00 LS 248.950 17,730 46,240 63,969.87 /LS 63,970 143,308.45 /LS 143,308 40.90 Instrumentation & Controls 1.00 LS 248.950 17,730 46,240 63,969.87 /LS 63,970 143,308.45 /LS 143,308 40.9 Instrumentation & Controls 1.00 LS 248.950 17,730 46,240 63,969.87 /LS 63,970 143,308.45 /LS 143,308 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.49.0010 Filtrate Pump 44.05.49.00 Submersible Pump: 1hp- 5hp Functional Testing, Submersible Pumps, 1 - 5 hp 2.00 ea 8.000 515 100 ---307.71 /ea 615 580.10 /ea 1,160 FURNISH Submersible Pump, 1 - 5 hp 2.00 EA ---10,000 5,000.00 /EA 10,000 8,328.86 /EA 16,658 Set base elbow / pump assembly, 1 - 5 hp 2.00 ea 32.000 2,062 100 ---1,080.85 /ea 2,162 2,058.95 /ea 4,118 Install upper guide rail bracket 2.00 ea 3.000 193 20 ---106.64 /ea 213 202.28 /ea 405 44.05.49.00 Submersible Pump: 1hp- 5hp 2.00 EA 43.000 2,770 220 10,000 6,495.20 /EA 12,990 11,170.18 /EA 22,340 44.05.49.0010 Filtrate Pump 2.00 EA 43.000 2,770 220 10,000 6,495.20 /EA 12,990 11,170.18 /EA 22,340 44.05.54.72.0010 Thickened Sludge Pump 44.05.54.01 Progressing Cavity Pump: 5hp-20hp Functional Testing, Pumps, 5-20 hp 2.00 ea 4.000 258 100 ---178.86 /ea 358 333.64 /ea 667 Align Pump & Motor, 5-20 hp 2.00 ea 6.000 387 -1,050 --718.29 /ea 1,437 1,244.24 /ea 2,488 Vibration Testing, Pumps, 5-20 hp 2.00 ea 2.000 129 -350 --239.43 /ea 479 414.75 /ea 830 Sleeved anchor bolts - Small 8.00 ea 2.400 155 96 ---31.33 /ea 251 57.89 /ea 463 Non-Shrink Machine Grout 4.00 cuft 3.800 245 296 ---135.21 /cuft 541 246.08 /cuft 984 Grease, Oil, and Lube Pumps, 5-20 hp 2.00 ea 4.000 258 150 ---203.86 /ea 408 377.22 /ea 754 FURNISH w/ Screw Press Thickener 2.00 EA ---/EA /EA Set pump assembly, 5 - 20 hp 2.00 ea 64.000 4,123 50 ---2,086.70 /ea 4,173 3,987.13 /ea 7,974 44.05.54.01 Progressing Cavity Pump: 5hp-20hp 2.00 EA 86.200 5,554 692 1,400 3,822.85 /EA 7,646 7,080.69 /EA 14,161 44.05.54.72.0010 Thickened Sludge Pump 2.00 EA 86.200 5,554 692 1,400 3,822.85 /EA 7,646 7,080.69 /EA 14,161 44.05.71.72.0010 Screw Press Thickener 44.05.71.31 Rotary Drum Thickener, 2 meter Floc Tank 1.00 ea 48.000 3,093 5,000 ---8,092.54 /ea 8,093 14,631.65 /ea 14,632 FURNISH Rotary Drum Thickener 2.00 EA ----465,000 232,500.00 /EA 465,000 387,291.53 /EA 774,583 Install Rotary Drum Thickener 2.00 ea 144.000 9,447 --1,235 -5,341.03 /ea 10,682 10,264.01 /ea 20,528 44.05.71.31 Rotary Drum Thickener, 2 meter 2.00 EA 192.000 12,540 5,000 1,235 465,000 241,887.30 /EA 483,775 404,871.35 /EA 809,743 44.05.71.72.0010 Screw Press Thickener 2.00 EA 192.000 12,540 5,000 1,235 465,000 241,887.30 /EA 483,775 404,871.35 /EA 809,743 44.05.71.72.0020 RDT Polymer Blend Unit 44.05.71.40 Polymer Blending FURNISH Polymer Blend Unit 2.00 ea ----40,000 20,000.00 /ea 40,000 33,315.40 /ea 66,631 Install Polymer Blend Unit 2.00 EA 96.000 6,185 ----3,092.54 /EA 6,185 5,915.31 /EA 11,831 44.05.71.40 Polymer Blending 2.00 EA 96.000 6,185 40,000 23,092.53 /EA 46,185 39,230.71 /EA 78,461 44.05.71.72.0020 RDT Polymer Blend Unit 2.00 EA 96.000 6,185 40,000 23,092.53 /EA 46,185 39,230.71 /EA 78,461 44.05.71.72.0021 Polymer Tote 44.05.71.40 Polymer Blending FURNISH Chemical Storage Tank, FRP, 400 gal.2.00 ea -6,000 ---3,000.00 /ea 6,000 5,229.82 /ea 10,460 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 175 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 44.05.71.40 Polymer Blending Install FRP Chemical Storage Tank, 400 gal.2.00 EA 16.000 1,031 ----515.43 /EA 1,031 985.89 /EA 1,972 44.05.71.40 Polymer Blending 2.00 EA 16.000 1,031 6,000 3,515.43 /EA 7,031 6,215.70 /EA 12,431 44.05.71.72.0021 Polymer Tote 2.00 EA 16.000 1,031 6,000 3,515.43 /EA 7,031 6,215.70 /EA 12,431 44.05 Furnish and Install Process Equipment 1.00 LS 433.200 28,080 11,912 1,400 1,235 515,000 557,626.62 /LS 557,627 937,137.25 /LS 937,137 44.0 Process Equipment - Municipal 1.00 LS 433.200 28,080 11,912 1,400 1,235 515,000 557,626.62 /LS 557,627 937,137.25 /LS 937,137 72.0 Thickening 1.00 LS 4,987.961 348,684 359,828 52,123 11,234 515,000 1,286,868.37 /LS 1,286,868 2,442,505.72 /LS 2,442,506 73.0 Solids Electrical Building 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.02.1096 Building Footings 03.10.02.08 Cast-In-Place Concrete, Continuous Footings, 8" thick Fine grade, for slab on grade, by hand 396.00 sf 2.772 143 12 ---0.39 /sf 155 0.80 /sf 317 Fill, gravel subbase, under building slab on grade 7.33 cy 3.667 189 216 ---55.22 /cy 405 108.91 /cy 799 Concrete pumping, subcontract, all inclusive price 9.78 cy --147 --15.00 /cy 147 27.24 /cy 266 Forms in place, column footings 154.67 sf 30.933 2,036 155 ---14.16 /sf 2,190 29.04 /sf 4,492 Reinforcing in place, A615 Gr 60, priced per lbs.1,955.56 lb -978 782 --0.90 /lb 1,760 1.67 /lb 3,272 Concrete, ready mix, 4500 psi 9.78 CY -1,251 ---128.00 /CY 1,251 242.34 /CY 2,369 Add for concrete waste, 4500 psi 0.49 cy -63 ---128.00 /cy 63 242.35 /cy 119 Add amount for Fuel Surcharges - per concrete truck load 2.00 load -30 ---15.00 /load 30 28.40 /load 57 Add amount for Environmental Fee - per concrete truck load 2.00 load -12 ---6.00 /load 12 11.36 /load 23 Placing concrete, concrete pump 9.78 cy 7.333 377 ----38.59 /cy 377 79.59 /cy 778 Finishing footings, screed finish 396.00 sf 5.940 358 ----0.90 /sf 358 1.86 /sf 738 Curing, membrane spray 396.00 sf 0.792 41 16 ---0.14 /sf 57 0.29 /sf 114 03.10.02.08 Cast-In-Place Concrete, Continuous Footings, 8" thick 9.78 CY 51.437 3,143 2,733 929 695.95 /CY 6,804 1,364.75 /CY 13,343 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick Concrete pumping, subcontract, all inclusive price 9.51 cy --143 --15.00 /cy 143 27.24 /cy 259 Forms in place, structural walls, to 8' high, hand set 770.00 sf 115.500 7,601 770 ---10.87 /sf 8,371 22.26 /sf 17,138 Reinforcing in place, A615 Gr 60, priced per lbs.1,901.24 lb -951 760 --0.90 /lb 1,711 1.67 /lb 3,181 Concrete, ready mix, 4500 psi 9.51 CY -1,217 ---128.00 /CY 1,217 242.34 /CY 2,304 Add for concrete waste, 4500 psi 0.48 cy -61 ---128.00 /cy 61 242.38 /cy 115 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 28.38 /load 28 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 11.37 /load 11 Placing concrete, concrete pump, for structural wall to 12" thick 9.51 cy 8.080 416 ----43.73 /cy 416 90.21 /cy 858 Patch & plug tieholes 770.00 sf 11.550 594 15 ---0.79 /sf 610 1.63 /sf 1,255 Sack rub 770.00 sf 30.800 1,585 23 ---2.09 /sf 1,608 4.30 /sf 3,312 Curing, membrane spray 770.00 sf 1.540 79 31 ---0.14 /sf 110 0.29 /sf 222 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick 9.51 CY 167.470 10,275 3,088 903 1,500.82 /CY 14,267 3,017.31 /CY 28,683 03.10.02.1096 Building Footings 19.28 CY 218.907 13,418 5,821 1,832 1,092.73 /CY 21,071 2,179.42 /CY 42,026 03.10.05.1098 Building Slab 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick Fine grade, for slab on grade, by hand 476.00 sf 3.332 171 14 ---0.39 /sf 186 0.80 /sf 381 Fill, sand subbase, under building slab on grade 4.15 cy 3.111 160 122 ---68.09 /cy 282 135.44 /cy 562 Concrete pumping, subcontract, all inclusive price 17.63 cy --264 --15.00 /cy 264 27.24 /cy 480 Slab on grade edge forms, 7" to 12"118.00 sf 21.240 1,398 118 ---12.85 /sf 1,516 26.33 /sf 3,107 Reinforcing in place, A615 Gr 60, priced per lbs.3,525.93 lb -1,763 1,410 --0.90 /lb 3,173 1.67 /lb 5,899 Concrete, ready mix, 4500 psi 17.63 CY -2,257 ---128.00 /CY 2,257 242.34 /CY 4,272 Add for concrete waste, 4500 psi 0.88 cy -113 ---128.00 /cy 113 242.35 /cy 214 Add amount for Fuel Surcharges - per concrete truck load 3.00 load -45 ---15.00 /load 45 28.40 /load 85 Add amount for Environmental Fee - per concrete truck load 3.00 load -18 ---6.00 /load 18 11.36 /load 34 Placing concrete, concrete pump 17.63 cy 13.223 680 ----38.59 /cy 680 79.59 /cy 1,403 Finishing floors, monolithic, trowel finish (hand)420.00 sf 12.600 759 8 ---1.83 /sf 767 3.77 /sf 1,581 Finishing floors, monolithic, broom finish 56.00 sf 1.680 101 1 ---1.83 /sf 102 3.77 /sf 211 Curing, membrane spray 476.00 sf 0.952 49 19 ---0.14 /sf 68 0.29 /sf 137 Polyethelene vapor barrier, 10 mil thick 4.20 sq 0.924 60 45 ---24.93 /sq 105 49.63 /sq 208 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick 17.63 CY 57.062 3,379 4,523 1,675 543.22 /CY 9,577 1,053.58 /CY 18,575 03.10.05.1098 Building Slab 17.63 CY 57.062 3,379 4,523 1,675 543.22 /CY 9,577 1,053.58 /CY 18,575 03.10.15.1100 Stairs 03.10.15.00 Cast-In-Place Concrete, Stairs Form concrete stairs, 4' wide, 27bf (board feet) per riser 6.00 risr 15.600 1,027 162 ---198.11 /risr 1,189 404.09 /risr 2,425 Strip forms, concrete stair 6.00 risr 3.600 237 ----39.49 /risr 237 81.46 /risr 489 Form intermediate stair landing 1.00 ea 15.000 987 1 ---988.20 /ea 988 2,038.25 /ea 2,038 Strip forms, intermediate stair landing 1.00 ea 1.500 99 ----98.72 /ea 99 203.65 /ea 204 Stair tread inserts, cast iron, abrasive, 3" wide 24.00 lf 2.136 143 232 ---15.62 /lf 375 30.58 /lf 734 Stair tread nosings, avg. 3 feet long, add for abrasive nosing, galvanized 6.00 ea -22 ---3.64 /ea 22 6.89 /ea 41 Reinforcing in place, A615 Gr 60, priced per lbs.364.15 lb -182 146 --0.90 /lb 328 1.67 /lb 609 Concrete, ready mix, 4500 psi 1.20 CY -154 ---128.00 /CY 154 242.33 /CY 292 Concrete, ready mix, 5000 psi 0.62 CY -81 ---131.00 /CY 81 248.04 /CY 153 Add for concrete waste, 4500 psi 0.06 cy -8 ---128.00 /cy 8 242.33 /cy 15 Add for concrete waste, 5000 psi 0.03 cy -4 ---131.00 /cy 4 248.39 /cy 8 Add amount for Fuel Surcharges - per concrete truck load 1.00 load -15 ---15.00 /load 15 28.39 /load 28 Add amount for Environmental Fee - per concrete truck load 1.00 load -6 ---6.00 /load 6 11.36 /load 11 Placing & finish concrete stairs 6.00 rsr 4.800 247 ----41.16 /rsr 247 84.90 /rsr 509 Placing & finish concrete stair landing 1.00 ea 3.000 154 ----154.35 /ea 154 318.40 /ea 318 Handrail, aluminum, 3 rail, 1 1/2" dia., clear anodized 20.00 lf 5.000 379 640 ---50.97 /lf 1,019 99.72 /lf 1,994 Kickplate at handrail, 1/4" thick 20.00 lf 1.600 121 80 ---10.07 /lf 201 20.10 /lf 402 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 176 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.15.00 Cast-In-Place Concrete, Stairs 1.82 CY 52.236 3,395 1,586 146 2,816.80 /CY 5,127 5,642.94 /CY 10,270 03.10.15.1100 Stairs 1.00 LS 52.236 3,395 1,586 146 5,126.58 /LS 5,127 10,270.15 /LS 10,270 03.35.10.1097 Slab Backfill (CLSM) 03.35.10.00 Concrete Miscellaneous Items CLSM, Backfill 39.00 CY 39.000 2,925 3,900 ---175.00 /CY 6,825 344.03 /CY 13,417 03.35.10.00 Concrete Miscellaneous Items 39.00 CY 39.000 2,925 3,900 175.00 /CY 6,825 344.03 /CY 13,417 03.35.10.1097 Slab Backfill (CLSM)39.00 CY 39.000 2,925 3,900 175.00 /CY 6,825 344.03 /CY 13,417 03.10 Cast-In-Place Concrete Work 77.73 CY 367.205 23,117 15,830 3,652 548.03 /CY 42,600 1,084.33 /CY 84,288 03.0 Concrete Work 77.73 CY 367.205 23,117 15,830 3,652 548.03 /CY 42,600 1,084.33 /CY 84,288 04.0 Masonry 04.00 Masonry 04.00.02.1101 Masonry 04.00.02.08 Masonry Concrete Masonry Units, 8" Scaffolding, rented, 2 stories 1,408.00 sf --1,169 --0.83 /sf 1,169 1.51 /sf 2,122 Grout block cores, solid, 8" thick 1,408.00 sf --3,379 --2.40 /sf 3,379 4.36 /sf 6,136 Grout door frames, double opening 1.00 ea --45 --45.00 /ea 45 81.72 /ea 82 Anchor bolt, 3/4" diameter 67.00 ea --335 --5.00 /ea 335 9.08 /ea 608 Masonry reinforcing per square foot 1,408.00 sf --2,112 --1.50 /sf 2,112 2.72 /sf 3,835 Concrete block, decorative, split face, 8" x 16" x 8" thick 1,408.00 SF --13,376 --9.50 /SF 13,376 17.25 /SF 24,288 Coping, 12", precast concrete 88.00 lf --1,760 --20.00 /lf 1,760 36.32 /lf 3,196 Waterproof sealer, masonry, 2 coats 1,408.00 sf --1,408 --1.00 /sf 1,408 1.82 /sf 2,557 04.00.02.08 Masonry Concrete Masonry Units, 8"1,408.00 SF 23,584 16.75 /SF 23,584 30.41 /SF 42,823 04.00.02.1101 Masonry 1,408.00 SF 23,584 16.75 /SF 23,584 30.41 /SF 42,823 04.00 Masonry 1,408.00 SF 23,584 16.75 /SF 23,584 30.41 /SF 42,823 04.0 Masonry 1,408.00 SF 23,584 16.75 /SF 23,584 30.41 /SF 42,823 05.0 Metals 05.10 Structural Steel 05.10.01.1102 Structural Steel 05.10.01.00 Metals, Structural Steel Anchor Bolts, embedded, J-type, 3/4" dia x 12"67.00 ea 26.800 1,764 157 ---28.68 /ea 1,921 58.75 /ea 3,936 Structural steel one story with roof trusses, masonry bearing 0.50 TN --1,225 --2,450.00 /TN 1,225 4,448.66 /TN 2,224 Metal deck, open type, galv., 1-1/2" deep, 20 gauge 840.00 sf --1,680 --2.00 /sf 1,680 3.63 /sf 3,051 Roof deck insulation, polystyrene, 40psi, 4", R20 840.00 sf --1,680 --2.00 /sf 1,680 3.63 /sf 3,050 05.10.01.00 Metals, Structural Steel 0.50 TN 26.800 1,764 157 4,585 13,012.48 /TN 6,506 24,523.40 /TN 12,262 05.10.01.1102 Structural Steel 1.00 LS 26.800 1,764 157 4,585 6,506.24 /LS 6,506 12,261.70 /LS 12,262 05.10 Structural Steel 1.00 LS 26.800 1,764 157 4,585 6,506.24 /LS 6,506 12,261.70 /LS 12,262 05.0 Metals 1.00 LS 26.800 1,764 157 4,585 6,506.24 /LS 6,506 12,261.70 /LS 12,262 07.0 Thermal and Moisture Protection 07.50 Membrane Roofing 07.50.02.1103 Roofing 07.50.02.00 Thermal & Moisture Protection, Membrane Roofing Roof deck insulation, polystyrene, 40psi, 4", R20 840.00 SF --1,680 --2.00 /SF 1,680 3.63 /SF 3,050 B/U roof, 4 ply asphalt & gravel: NO insulation, flash, or nailers 8.40 sq --1,680 --200.00 /sq 1,680 363.16 /sq 3,051 Cants, mineral or fiber, trapezoidal, 1" x 4" x 48"88.00 lf 2.167 140 26 ---1.89 /lf 167 3.86 /lf 339 07.50.02.00 Thermal & Moisture Protection, Membrane Roofing 840.00 SF 2.167 140 26 3,360 4.20 /SF 3,527 7.67 /SF 6,440 07.50.02.1103 Roofing 1.00 LS 2.167 140 26 3,360 3,526.66 /LS 3,527 6,440.28 /LS 6,440 07.50 Membrane Roofing 1.00 LS 2.167 140 26 3,360 3,526.66 /LS 3,527 6,440.28 /LS 6,440 07.60 Flashing and Sheet Metal 07.60.01.1105 Cap Flashing 07.60.01.00 Thermal & Moisture Protection, Sheet Metal Flashing and Trim Sheet metal flashing, aluminum, flexible, mill finish, .050" thick, including up to 4 bends 154.00 SF 8.496 550 424 ---6.32 /SF 974 12.57 /SF 1,936 07.60.01.00 Thermal & Moisture Protection, Sheet Metal Flashing and Trim 154.00 SF 8.496 550 424 6.32 /SF 974 12.57 /SF 1,936 07.60.01.1105 Cap Flashing 1.00 LS 8.496 550 424 973.53 /LS 974 1,936.39 /LS 1,936 07.60 Flashing and Sheet Metal 1.00 LS 8.496 550 424 973.53 /LS 974 1,936.39 /LS 1,936 07.0 Thermal and Moisture Protection 1.00 LS 10.663 690 450 3,360 4,500.19 /LS 4,500 8,376.67 /LS 8,377 08.0 Openings 08.10 Doors and Frames 08.10.01.1104 Door and Frame 08.10.01.00 Openings, Doors, Frames and Hardware Commercial steel door, panel, 3'-0" x 7'0"2.00 EA 8.000 521 500 ---510.61 /EA 1,021 1,010.90 /EA 2,022 H M door frame, 7" double 1.00 ea 2.000 130 190 ---320.30 /ea 320 628.51 /ea 629 Door hardware, average - H.M., wood, or aluminum 2.00 set 8.000 521 700 ---610.61 /set 1,221 1,200.22 /set 2,400 08.10.01.00 Openings, Doors, Frames and Hardware 2.00 EA 18.000 1,173 1,390 1,281.37 /EA 2,563 2,525.38 /EA 5,051 08.10.01.1104 Door and Frame 2.00 EA 18.000 1,173 1,390 1,281.37 /EA 2,563 2,525.38 /EA 5,051 08.10 Doors and Frames 1.00 LS 18.000 1,173 1,390 2,562.74 /LS 2,563 5,050.75 /LS 5,051 08.0 Openings 1.00 LS 18.000 1,173 1,390 2,562.74 /LS 2,563 5,050.75 /LS 5,051 23.0 HVAC 23.00 HVAC 23.00.02.1106 HVAC Allowance 23.00.02.00 Mechanical, HVAC 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 177 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 23.00.02.00 Mechanical, HVAC HVAC Allowance 1.00 ls --7,500 7,500.00 /ls 7,500 12,493.27 /ls 12,493 Roof Mounted Air Handling Unit, 73-RTU-0x 2.00 EA -20,300 10,150.00 /EA 20,300 16,907.56 /EA 33,815 23.00.02.00 Mechanical, HVAC 1.00 LS 27,800 27,800.00 /LS 27,800 46,308.40 /LS 46,308 23.00.02.1106 HVAC Allowance 1.00 LS 27,800 27,800.00 /LS 27,800 46,308.40 /LS 46,308 23.00 HVAC 1.00 LS 27,800 27,800.00 /LS 27,800 46,308.40 /LS 46,308 23.0 HVAC 840.00 SF 27,800 33.10 /SF 27,800 55.13 /SF 46,308 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0003 Site Electrical, Manholes/Handholes 26.10.04.00 Site Electrical, Manholes/Handholes Elctrc undrgr ducts and manhls,man holes,precast w/iron racks&pulling irons,ci frame and cover,6'10'7',excluds excavtn,backfll and cast place concrete 2.00 EA 62.222 3,529 7,350 -492 -5,685.57 /EA 11,371 12,829.85 /EA 25,660 26.10.04.00 Site Electrical, Manholes/Handholes 2.00 EA 62.222 3,529 7,350 492 5,685.57 /EA 11,371 12,829.85 /EA 25,660 26.10.01.0003 Site Electrical, Manholes/Handholes 2.00 EA 62.222 3,529 7,350 492 5,685.57 /EA 11,371 12,829.85 /EA 25,660 26.10.01.0011 Miscellaneous Grounding 26.10.05.00 Site Electrical, Grounding Miscellaneous Grounding 2.00 ea 38.800 2,763 1,142 ---1,952.65 /ea 3,905 4,516.88 /ea 9,034 26.10.05.00 Site Electrical, Grounding 1.00 LS 38.800 2,763 1,142 3,905.30 /LS 3,905 9,033.76 /LS 9,034 26.10.01.0011 Miscellaneous Grounding 1.00 LS 38.800 2,763 1,142 3,905.30 /LS 3,905 9,033.76 /LS 9,034 26.10 Site Electrical 1.00 LS 101.022 6,292 8,492 492 15,276.43 /LS 15,276 34,693.46 /LS 34,693 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 240.00 LF 1.680 120 30 ---0.62 /LF 149 1.45 /LF 348 THHN-THWN Copper Stranded 1/C # 8 30.00 LF 0.300 21 7 ---0.96 /LF 29 2.23 /LF 67 THHN-THWN Copper Stranded 1/C # 4 210.00 LF 2.940 209 149 ---1.71 /LF 358 3.91 /LF 821 THHN-THWN Copper Stranded 1/C # 3 90.00 LF 1.440 103 79 ---2.02 /LF 182 4.62 /LF 416 THHN-THWN Copper Stranded 1/C # 2 20.00 LF 0.360 26 18 ---2.17 /LF 43 4.96 /LF 99 THHN-THWN Copper Stranded 1/C # 1/0 30.00 LF 0.660 47 41 ---2.92 /LF 88 6.68 /LF 200 THHN-THWN Copper Stranded 1/C # 2/0 120.00 LF 2.880 205 257 ---3.85 /LF 462 8.73 /LF 1,047 THHN-THWN Copper Stranded 1/C # 4/0 540.00 LF 16.740 1,192 1,838 ---5.61 /LF 3,030 12.68 /LF 6,849 THHN-THWN Copper Stranded 1/C # 350 130.00 LF 5.200 370 581 ---7.32 /LF 952 16.54 /LF 2,150 Copper EPR 133 % Insulated 15 KV # 4 Copper 60.00 LF 60.000 4,273 210 ---74.72 /LF 4,483 175.95 /LF 10,557 Stakon Lug #12 - #10 8.00 E 0.800 57 2 ---7.37 /E 59 17.38 /E 139 Compression Lug - # 8 2.00 E 0.300 21 5 ---12.99 /E 26 30.29 /E 61 Compression Lug - # 4 14.00 E 2.800 199 42 ---17.21 /E 241 40.17 /E 562 Compression Lug - # 3 6.00 E 1.500 107 34 ---23.48 /E 141 54.51 /E 327 Compression Lug - # 2 2.00 E 0.500 36 11 ---23.48 /E 47 54.52 /E 109 Compression Lug - 2/0 8.00 E 3.200 228 60 ---36.01 /E 288 83.80 /E 670 Compression Lug - 4/0 18.00 E 9.000 641 183 ---45.78 /E 824 106.44 /E 1,916 Motor Hook-up, 3 phase, 10 hp 1.00 E 1.800 128 57 ---184.94 /E 185 427.33 /E 427 Motor Hook-up, 3 phase, 50 hp 2.00 E 7.800 556 231 ---393.41 /E 787 909.93 /E 1,820 Motor Hook-up, 3 phase, 75 hp 1.00 E 4.800 342 116 ---457.50 /E 458 1,061.36 /E 1,061 Motor Testing & Commissioning: 10HP / 480V / #12 1.00 E 0.700 50 ----49.85 /E 50 117.80 /E 118 Motor Testing & Commissioning: 50HP / 480V / #4 2.00 E 2.200 157 ----78.34 /E 157 185.09 /E 370 Motor Testing & Commissioning: 75 HP / 480v / #1 1.00 E 2.300 164 ----163.80 /E 164 387.02 /E 387 600V Megger Testing 25.00 E 6.250 445 ----17.81 /E 445 42.07 /E 1,052 Wire Markers 50.00 E 0.500 36 3 ---0.76 /E 38 1.79 /E 90 15 KV Indoor Termination Kit - 1/C # 4 6.00 E 12.000 855 300 ---192.44 /E 1,155 446.21 /E 2,677 Switch Cable Lugs 12.00 E 12.000 855 1,200 ---171.22 /E 2,055 387.60 /E 4,651 Switch Hi-Pot Testing 12.00 E 48.000 3,419 ---284.88 /E 3,419 673.10 /E 8,077 26.15.01.00 Process Electrical, Wire/Cable 1,470.00 LF 208.650 14,860 5,453 13.82 /LF 20,313 32.02 /LF 47,070 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"50.00 LF 4.400 313 78 ---7.83 /LF 391 18.23 /LF 912 GRC Conduit @ Level 2 1-1/4"20.00 LF 2.140 152 63 ---10.78 /LF 216 24.94 /LF 499 GRC Conduit @ Level 2 2"20.00 LF 3.000 214 89 ---15.13 /LF 302 34.98 /LF 700 GRC Conduit @ Level 2 2"150.00 LF 22.500 1,602 749 ---15.68 /LF 2,351 36.19 /LF 5,429 GRC Elbow 3/4"3.00 E 0.750 53 30 ---27.74 /E 83 63.86 /E 192 GRC Elbow 1-1/4"3.00 E 1.050 75 55 ---43.10 /E 129 98.75 /E 296 GRC Elbow 2"3.00 E 1.320 94 98 ---63.87 /E 192 145.39 /E 436 GRC Elbow 2"9.00 E 3.960 282 337 ---68.75 /E 619 156.09 /E 1,405 GRC Couplng 3/4"3.00 E 0.150 11 7 ---6.05 /E 18 13.87 /E 42 GRC Couplng 1-1/4"3.00 E 0.210 15 14 ---9.59 /E 29 21.88 /E 66 GRC Couplng 2"12.00 E 1.080 77 92 ---14.09 /E 169 31.99 /E 384 Rigid Conduit Hub 3/4"4.00 E 1.240 88 52 ---35.01 /E 140 80.52 /E 322 Rigid Conduit Hub 1-1/4"2.00 E 0.900 64 39 ---51.76 /E 104 118.96 /E 238 Rigid Conduit Hub 2"8.00 E 4.160 296 183 ---59.93 /E 479 137.72 /E 1,102 Malleable LB Condulet - 3/4"1.00 E 0.300 21 12 ---33.85 /E 34 77.87 /E 78 Malleable LB Condulet - 1-1/4"1.00 E 0.400 28 29 ---57.55 /E 58 131.06 /E 131 Malleable LB Condulet - 2"4.00 E 2.200 157 252 ---102.29 /E 409 230.99 /E 924 Unistrut Straps 3/4"7.00 E 0.210 15 13 ---3.98 /E 28 9.10 /E 64 Unistrut Straps 1-1/4"3.00 E 0.120 9 7 ---5.21 /E 16 11.92 /E 36 Unistrut Straps 2"24.00 E 0.960 68 73 ---5.91 /E 142 13.45 /E 323 Unistrut Conduit Hanger Allowance 3/4"7.00 E 0.280 20 7 ---3.85 /E 27 8.92 /E 62 Unistrut Conduit Hanger Allowance 1-1/4"3.00 E 0.180 13 4 ---5.52 /E 17 12.85 /E 39 Unistrut Conduit Hanger Allowance 2"24.00 E 1.440 103 36 ---5.77 /E 139 13.39 /E 321 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 178 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit EF Sealtite Flex 3/4"1.00 lf 0.030 2 2 ---4.61 /lf 5 10.47 /lf 10 EF Sealtite Flex 1-1/4"1.00 lf 0.040 3 5 ---7.95 /lf 8 17.90 /lf 18 EF Sealtite Flex 2"4.00 lf 0.240 17 30 ---11.67 /lf 47 26.33 /lf 105 UA Sealtite Flex 2-1/2"10.00 lf 0.700 50 127 ---17.64 /lf 176 39.52 /lf 395 UA Sealtite Flex 3"12.00 lf 1.080 77 210 ---23.91 /lf 287 53.53 /lf 642 LT Flex Connector Straight 3/4"2.00 E 0.180 13 10 ---11.45 /E 23 26.19 /E 52 LT Flex Connector Straight 1-1/4"2.00 E 0.240 17 25 ---21.25 /E 43 48.07 /E 96 LT Flex Connector Straight 2"8.00 E 1.200 85 263 ---43.61 /E 349 97.45 /E 780 LT Flex Connector w/ Insul Throat Straight 2-1/2"2.00 E 0.360 26 411 ---218.47 /E 437 481.33 /E 963 LT Flex Connector w/ Insul Throat Straight 3"4.00 E 0.880 63 918 ---245.23 /E 981 540.51 /E 2,162 LT Flex Connector w/ Insul Throat 90 Deg 2-1/2"2.00 E 0.440 31 552 ---291.77 /E 584 642.58 /E 1,285 LT Flex Connector w/ Insul Throat 90 Deg 3"4.00 E 1.000 71 1,305 ---343.94 /E 1,376 757.36 /E 3,029 26.15.02.00 Process Electrical, Conduit 240.00 LF 59.340 4,226 6,178 43.35 /LF 10,405 98.07 /LF 23,536 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,710.00 LF 267.990 19,086 11,631 17.96 /LF 30,717 41.29 /LF 70,606 26.15 Process Electrical 1.00 LS 267.990 19,086 11,631 30,717.17 /LS 30,717 70,606.11 /LS 70,606 26.20 Facility Electrical 26.00.99.0001 Facility Electrical, Services & Distribution, Lighting 28.35.01.01 Communication & Security Communication & Security 420.00 SF -4,462 --10.63 /SF 4,462 19.82 /SF 8,326 28.35.01.01 Communication & Security 420.00 SF 4,462 10.63 /SF 4,462 19.82 /SF 8,326 26.00.99.0001 Facility Electrical, Services & Distribution, Lighting 420.00 SF 4,462 10.63 /SF 4,462 19.82 /SF 8,326 26.20.01.0011 Facility Electrical, Grounding 26.20.09.00 Facility Electrical, Grounding Miscellaneous Grounding 420.00 sf 25.200 1,795 998 ---6.65 /sf 2,792 15.31 /sf 6,428 26.20.09.00 Facility Electrical, Grounding 1.00 LS 25.200 1,795 998 2,792.22 /LS 2,792 6,428.30 /LS 6,428 26.20.01.0011 Facility Electrical, Grounding 1.00 LS 25.200 1,795 998 2,792.22 /LS 2,792 6,428.30 /LS 6,428 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 60.00 LF 0.600 43 9 ---0.86 /LF 52 2.02 /LF 121 THHN-THWN Copper Stranded 1/C # 10 240.00 LF 2.400 171 46 ---0.90 /LF 217 2.10 /LF 504 26.15.01.00 Process Electrical, Wire/Cable 300.00 LF 3.000 214 55 0.90 /LF 268 2.08 /LF 625 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"1.00 E 0.300 21 17 ---38.66 /E 39 88.41 /E 88 GRC Conduit @ Level 1 3/4"20.00 LF 1.400 100 31 ---6.55 /LF 131 15.20 /LF 304 GRC Conduit @ Level 2 3/4"80.00 LF 7.040 501 125 ---7.83 /LF 626 18.23 /LF 1,458 Rigid Conduit Hub 3/4"12.00 E 3.720 265 155 ---35.00 /E 420 80.52 /E 966 Malleable LB Condulet - 3/4"3.00 E 0.900 64 37 ---33.85 /E 102 77.85 /E 234 Malleable T Condulet - 3/4"4.00 E 1.400 100 62 ---40.32 /E 161 92.66 /E 371 Unistrut Straps 3/4"18.00 E 0.540 38 33 ---3.98 /E 72 9.10 /E 164 Unistrut Conduit Hanger Allowance 3/4"18.00 E 0.720 51 18 ---3.85 /E 69 8.92 /E 161 Cast / Alum Plate 1 Gang Switch 1.00 E 0.060 4 1 ---5.03 /E 5 11.76 /E 12 26.15.02.00 Process Electrical, Conduit 100.00 LF 16.080 1,145 479 16.25 /LF 1,625 37.58 /LF 3,758 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 1.00 E 0.150 11 4 ---14.71 /E 15 34.07 /E 34 Light Fixture TYPE 2 Linear LED NEMA 4X Gasketed 4' Length 4.00 EA 2.400 171 1,340 ---377.73 /EA 1,511 835.72 /EA 3,343 Fixture Rod Hanger & Hardware Set 4.00 E 0.400 28 60 ---22.12 /E 88 49.73 /E 199 Fixture Whip ( Factory Install )4.00 E -20 ---5.00 /E 20 10.97 /E 44 Lighting Fixture TYPE 11 Wall Mtd LED 1.00 EA 2.000 145 565 ---709.50 /EA 710 1,580.62 /EA 1,581 26.20.03.00 Facility Electrical, Lighting 5.00 EA 4.950 355 1,989 468.73 /EA 2,344 1,040.06 /EA 5,200 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 24.030 1,713 2,523 4,236.72 /LS 4,237 9,582.69 /LS 9,583 26.20.04.0001 Facility Electrical, Receptacles 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 300.00 LF 2.100 150 37 ---0.62 /LF 187 1.45 /LF 435 FS2 - 1 Gang Box 3/4"2.00 E 0.600 43 35 ---38.66 /E 77 88.41 /E 177 Cast / Alum Plate 1 Gang Duplex Receptacle 2.00 E 0.100 7 2 ---4.32 /E 9 10.07 /E 20 26.15.01.00 Process Electrical, Wire/Cable 300.00 LF 2.800 199 73 0.91 /LF 273 2.11 /LF 632 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 1 3/4"100.00 LF 7.000 499 156 ---6.55 /LF 655 15.20 /LF 1,520 Rigid Conduit Hub 3/4"6.00 E 1.860 132 78 ---35.01 /E 210 80.52 /E 483 Malleable LB Condulet - 3/4"2.00 E 0.600 43 25 ---33.85 /E 68 77.85 /E 156 Unistrut Straps 3/4"16.00 E 0.480 34 30 ---3.98 /E 64 9.10 /E 146 Unistrut Conduit Hanger Allowance 3/4"16.00 E 0.640 46 16 ---3.85 /E 62 8.92 /E 143 26.15.02.00 Process Electrical, Conduit 100.00 LF 10.580 754 304 10.58 /LF 1,058 24.47 /LF 2,447 26.15.05.00 Process Electrical, Receptacles Standard Grade Receptacle Duplex Ivory 20A 125V 2.00 EA 0.400 28 4 ---16.45 /EA 33 38.49 /EA 77 26.15.05.00 Process Electrical, Receptacles 2.00 EA 0.400 28 4 16.45 /EA 33 38.49 /EA 77 26.20.04.0001 Facility Electrical, Receptacles 1.00 LS 13.780 981 382 1,363.13 /LS 1,363 3,156.07 /LS 3,156 26.20 Facility Electrical 1.00 LS 63.010 4,490 3,902 4,462 12,854.53 /LS 12,855 27,492.99 /LS 27,493 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.02.00 Electrical Equipment, MCCs - General LV Motor Control Center 73-MCC-01 1.00 E 0 ---0.10 /E 0 0.22 /E 0 LV Motor Control Center 73-MCC-02 1.00 E 0 ---0.10 /E 0 0.21 /E 0 Motor starter, size 1, FVNR, type A, circuit breaker, NEMA 1 12.00 ea 18,600 ---1,550.00 /ea 18,600 3,399.57 /ea 40,795 Motor starter, size 2, FVNR, type A, circuit breaker, NEMA 1 4.00 ea 7,000 ---1,750.00 /ea 7,000 3,838.22 /ea 15,353 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 179 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.25.02.00 Electrical Equipment, MCCs - General Circuit breaker, type A, 30 Amp, NEMA 1 11.00 ea 9,515 ---865.00 /ea 9,515 1,897.18 /ea 20,869 Circuit breaker, type A, 60 amp, NEMA 1 6.00 ea 5,190 ---865.00 /ea 5,190 1,897.18 /ea 11,383 Circuit breaker, type A, 100 amp, NEMA 1 10.00 ea 8,650 ---865.00 /ea 8,650 1,897.18 /ea 18,972 Circuit breaker, type A, 225 amp, NEMA 1 2.00 ea 3,100 ---1,550.00 /ea 3,100 3,399.58 /ea 6,799 Motor control centers, incoming line, circuit breaker, copper, 600 amp, NEMA 1 4.00 ea 13,900 ---3,475.00 /ea 13,900 7,621.61 /ea 30,486 Motor control centers, main rating basic section, alum, 600 amp, NEMA 1 16.00 EA 240.000 17,340 24,000 ---2,583.72 /EA 41,340 5,850.49 /EA 93,608 Motor control centers, main rating basic section, NEMA 1, for copper bus, add 32.00 ea -13,760 ---430.00 /ea 13,760 943.11 /ea 30,179 Motor control centers, main rating basic section, NEMA 1, for 65000 amp bus bracing, add 16.00 ea -4,640 ---290.00 /ea 4,640 636.05 /ea 10,177 Variable frequency drives, enclosed, 460 volt, 10 HP motor size, NEMA 1 4.00 ea 10,000 ---2,500.00 /ea 10,000 5,483.18 /ea 21,933 Variable frequency drives, enclosed, 460 volt, 15 HP motor size, NEMA 1 2.00 ea 6,450 ---3,225.00 /ea 6,450 7,073.30 /ea 14,147 Variable frequency drives, enclosed, 460 volt, 20 HP motor size, NEMA 1 2.00 ea 8,750 ---4,375.00 /ea 8,750 9,595.55 /ea 19,191 Variable frequency drives, enclosed, 460 volt, 25 HP motor size, NEMA 1 2.00 ea 11,100 ---5,550.00 /ea 11,100 12,172.66 /ea 24,345 Variable frequency drives, enclosed, 460 volt, 50 HP motor size, NEMA 1 2.00 ea 19,950 ---9,975.00 /ea 19,950 21,877.87 /ea 43,756 Variable frequency drives, enclosed, 460 volt, 50 HP motor size, NEMA 1 1.00 ea 10,300 ---10,300.00 /ea 10,300 22,590.68 /ea 22,591 26.25.02.00 Electrical Equipment, MCCs - General 1.00 LS 240.000 17,340 174,905 192,244.72 /LS 192,245 424,583.61 /LS 424,584 26.25.04.00 Electrical Equipment, Panels - General Panelboards, 3 phase 4 wire, main circuit breaker, 120/208 V, 225 amp, 42 circuits, NQOD, incl 20 A 1 pole plug-in breakers 1.00 EA 28.571 2,064 3,576 ---5,639.73 /EA 5,640 12,719.35 /EA 12,719 Panelboards, 3 phase 3 wire, main circuit breaker, 480 V, 225 amp, 42 circuits, NEHB, incl 20 A 1 pole plug-in breakers 1.00 EA 28.571 2,064 4,775 ---6,839.23 /EA 6,839 15,350.16 /EA 15,350 26.25.04.00 Electrical Equipment, Panels - General 2.00 EA 57.143 4,128 8,351 6,239.48 /EA 12,479 14,034.76 /EA 28,070 26.25.06.00 Electrical Equipment, Transformers - General Transformer, dry-type, nonventilated, 3 phase 480 V primary 120/208 V secondary, 45 kVA 1.00 EA 22.857 1,651 5,950 ---7,601.38 /EA 7,601 16,951.80 /EA 16,952 26.25.06.00 Electrical Equipment, Transformers - General 1.00 EA 22.857 1,651 5,950 7,601.38 /EA 7,601 16,951.80 /EA 16,952 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 1.00 EA 2.581 186 132 ---318.45 /EA 318 730.05 /EA 730 Automatic transfer switches, enclosed, 3 pole, 480 volt, 225 amp 1.00 EA 8.000 578 3,775 ---4,352.98 /EA 4,353 9,645.22 /EA 9,645 26.25.09.99 Electrical Equipment, Safety Switches - General 2.00 EA 10.581 764 3,907 2,335.72 /EA 4,671 5,187.64 /EA 10,375 26.25.01.0001 Electrical Equipment 1.00 LS 330.581 23,884 193,113 216,996.49 /LS 216,996 479,980.19 /LS 479,980 26.25.01.0500 Electrical Equipment, Transformers 500kVA 26.25.06.00 Electrical Equipment, Transformers - General Switch, 13.8 kV, 600 amp w/CLF fuses, NEMA 3R 2.00 E 24,000 ---12,000.00 /E 24,000 26,319.24 /E 52,638 Transformer Mounting Hardware, 500 KVA 2.00 E 2.000 142 500 ---321.22 /E 642 716.59 /E 1,433 Transformer, liquid-filled, 5 kV or 15 kV primary, 277/480 V secondary, 3 phase, 500 kVA, pad mounted 2.00 EA 100.000 7,227 71,400 -486 -39,556.45 /EA 79,113 87,430.46 /EA 174,861 26.25.06.00 Electrical Equipment, Transformers - General 2.00 EA 102.000 7,370 95,900 486 51,877.67 /EA 103,755 114,466.29 /EA 228,933 26.25.01.0500 Electrical Equipment, Transformers 500kVA 2.00 EA 102.000 7,370 95,900 486 51,877.67 /EA 103,755 114,466.29 /EA 228,933 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 225.000 16,024 ----16,024.28 /LS 16,024 37,861.70 /LS 37,862 26.00.02.00 Electrical, Testing 1.00 LS 225.000 16,024 16,024.28 /LS 16,024 37,861.70 /LS 37,862 26.25.99.0001 Electrical, Testing 1.00 LS 225.000 16,024 16,024.28 /LS 16,024 37,861.70 /LS 37,862 26.25 Electrical Equipment 1.00 LS 657.581 47,278 289,013 486 336,776.11 /LS 336,776 746,774.47 /LS 746,774 26.0 Electrical Work 1.00 LS 1,089.603 77,146 313,038 4,462 978 395,624.24 /LS 395,624 879,567.03 /LS 879,567 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.04.01 I&C, PLC Cabinets, Local Control Panels PLC Cabinet, 73-PLC-01 1.00 EA 24.000 1,709 40,000 ---41,709.26 /EA 41,709 91,769.38 /EA 91,769 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 1.00 EA 24.000 1,709 40,000 41,709.26 /EA 41,709 91,769.38 /EA 91,769 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Severe 1.00 ea 8.000 570 ---569.75 /ea 570 1,346.18 /ea 1,346 Pre-Operation Check 1.00 ea 0.250 18 ---17.80 /ea 18 42.08 /ea 42 Startup - Stand-By (Manhours)1.00 ea 0.100 7 ---7.12 /ea 7 16.80 /ea 17 Loop Check - Average 1.00 ea 0.500 36 ---35.61 /ea 36 84.14 /ea 84 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 8.850 630 630.28 /LS 630 1,489.20 /LS 1,489 40.90.07.01 I&C, PLC / SCADA Software Development PLC / SCADA Software Development 185.00 pts 1,480.000 105,404 ---569.75 /pts 105,404 1,346.19 /pts 249,046 40.90.07.01 I&C, PLC / SCADA Software Development 1.00 LS 1,480.000 105,404 105,404.12 /LS 105,404 249,045.70 /LS 249,046 40.90.99.01 I&C, Other Receive & Store Instrument 1.00 ea 0.350 25 0 ---24.94 /ea 25 58.91 /ea 59 Identification Tag - SS 1.00 ea 0.250 18 15 ---32.80 /ea 33 74.97 /ea 75 40.90.99.01 I&C, Other 1.00 LS 0.600 43 15 57.74 /LS 58 133.88 /LS 134 40.90.01.001 Instrumentation & Controls 1.00 LS 1,513.450 107,786 40,015 147,801.40 /LS 147,801 342,438.16 /LS 342,438 40.90 Instrumentation & Controls 1.00 LS 1,513.450 107,786 40,015 147,801.40 /LS 147,801 342,438.16 /LS 342,438 40.9 Instrumentation & Controls 1.00 LS 1,513.450 107,786 40,015 147,801.40 /LS 147,801 342,438.16 /LS 342,438 73.0 Solids Electrical Building 1.00 LS 3,025.720 211,676 370,881 39,644 978 27,800 650,978.30 /LS 650,978 1,421,113.42 /LS 1,421,113 80.0 Digester No. 1 02.0 Existing Conditions 02.00 Existing Conditions 02.01.02.7010 Facility Demoltion 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 180 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 02.01.02.00 Structure/Building Demolition Facility Demoltion Allowance - 1 Days 1.00 LS 60.000 3,866 2,500 -4,677 -11,043.16 /LS 11,043 21,061.76 /LS 21,062 02.01.02.00 Structure/Building Demolition 1.00 LS 60.000 3,866 2,500 4,677 11,043.16 /LS 11,043 21,061.76 /LS 21,062 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 100.00 CY 3.750 236 -230 -4.66 /CY 466 9.09 /CY 909 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 100.00 cy 10.256 611 --600 -12.11 /cy 1,211 23.63 /cy 2,363 Tipping Fee 50.00 tn 3,750 --75.00 /tn 3,750 130.75 /tn 6,537 02.01.10.01 Demolition - Removal, Haul and Tip Fee 100.00 CY 14.006 847 3,750 830 54.27 /CY 5,427 98.10 /CY 9,810 02.01.02.7010 Facility Demoltion 1.00 LS 74.006 4,713 6,250 5,508 16,470.44 /LS 16,470 30,871.61 /LS 30,872 02.00 Existing Conditions 1.00 LS 74.006 4,713 6,250 5,508 16,470.44 /LS 16,470 30,871.61 /LS 30,872 02.0 Existing Conditions 1.00 LS 74.006 4,713 6,250 5,508 16,470.44 /LS 16,470 30,871.61 /LS 30,872 09.0 Finishes 09.10 Finishes, Special Coatings 09.10.02.0010 Chemical Resistant Coatings 09.10.02.00 Finishes, Chemical Resistant Coatings Concrete Coating, Chemical Resistant, CRC-2 4,900.00 SF --122,500 --25.00 /SF 122,500 45.39 /SF 222,432 09.10.02.00 Finishes, Chemical Resistant Coatings 4,900.00 SF 122,500 25.00 /SF 122,500 45.39 /SF 222,432 09.10.02.0010 Chemical Resistant Coatings 4,900.00 SF 122,500 25.00 /SF 122,500 45.39 /SF 222,432 09.10 Finishes, Special Coatings 1.00 LS 122,500 122,500.00 /LS 122,500 222,431.84 /LS 222,432 09.0 Finishes 1.00 LS 122,500 122,500.00 /LS 122,500 222,431.84 /LS 222,432 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 4,160.00 LF 24.960 1,778 336 ---0.51 /LF 2,113 1.19 /LF 4,936 Shielded PLTC / Inst Cable 1 Pair #16 1,300.00 LF 26.000 1,852 585 ---1.87 /LF 2,437 4.35 /LF 5,658 Termination Labor Only - # 16 - #14 32.00 E 3.200 228 ----7.12 /E 228 16.83 /E 538 Control Wire Testing 16.00 E 1.600 114 ----7.12 /E 114 16.83 /E 269 Wire Markers 32.00 E 0.320 23 2 ---0.76 /E 24 1.79 /E 57 26.15.01.00 Process Electrical, Wire/Cable 5,460.00 LF 56.080 3,994 922 0.90 /LF 4,916 2.10 /LF 11,459 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"1,050.00 LF 109.883 7,826 5,380 ---12.58 /LF 13,206 28.85 /LF 30,291 PVC Coated 90 Ell 3/4"42.00 E 12.600 897 796 ---40.31 /E 1,693 92.04 /E 3,865 PVC Coated Coupling 3/4"147.00 E 8.820 628 803 ---9.73 /E 1,431 22.07 /E 3,244 PVC Coated Conduit Hub 3/4"28.00 E 11.200 798 1,116 ---68.35 /E 1,914 154.73 /E 4,333 PVC Coated LB Condulet 3/4"7.00 E 3.150 224 361 ---83.65 /E 586 188.89 /E 1,322 PVC Coated Unistrut Straps 3/4"133.00 E 6.650 474 990 ---11.00 /E 1,463 24.73 /E 3,290 PVC Coated Unistrut Conduit Hanger Allowance 3/4"133.00 E 7.980 568 398 ---7.26 /E 966 16.65 /E 2,215 EF Sealtite Flex 3/4"7.00 lf 0.210 15 17 ---4.61 /lf 32 10.46 /lf 73 PVC Coated LT Connector Straight 3/4"14.00 E 1.400 100 324 ---30.24 /E 423 67.54 /E 946 26.15.02.00 Process Electrical, Conduit 1,050.00 LF 161.893 11,530 10,184 20.68 /LF 21,714 47.22 /LF 49,579 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 217.973 15,524 11,106 26,630.06 /LS 26,630 61,038.18 /LS 61,038 26.15 Process Electrical 1.00 LS 217.973 15,524 11,106 26,630.06 /LS 26,630 61,038.18 /LS 61,038 26.0 Electrical Work 1.00 LS 217.973 15,524 11,106 26,630.06 /LS 26,630 61,038.18 /LS 61,038 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.D04 04" D - Drain 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.90.00 lf --810 --9.00 /lf 810 14.99 /lf 1,349 FURNISH 4" DI pipe 30.00 LF -767 ---25.58 /LF 767 44.59 /LF 1,338 Install 4" DI, flanged, spool <= 10'6.00 ea 13.980 1,069 ----178.11 /ea 1,069 340.68 /ea 2,044 FURNISH 4" DI flange 11.00 ea -539 ---49.00 /ea 539 85.42 /ea 940 4" DI, FL, Ell, 90 4.00 ea 9.320 712 352 ---266.19 /ea 1,065 494.23 /ea 1,977 4" DI, FL, Ell, 45 1.00 ea 2.330 178 78 ---256.55 /ea 257 477.40 /ea 477 4" DI, FL, tee, 4" x 4"2.00 ea 5.820 445 321 ---383.19 /ea 766 705.72 /ea 1,411 4" DI, FL, blind flange 2.00 ea 3.740 286 81 ---183.46 /ea 367 344.04 /ea 688 4" Bolt & Gasket Kits, CS, 150#16.00 ea 17.600 1,345 96 ---90.09 /ea 1,441 171.30 /ea 2,741 40.10.01.04 Process Pipe, Ductile Iron, 4"30.00 LF 52.790 4,035 2,236 810 236.03 /LF 7,081 432.17 /LF 12,965 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"1.00 ea 2.200 168 ----168.17 /ea 168 321.67 /ea 322 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 4"1.00 EA -600 ---600.00 /EA 600 1,045.96 /EA 1,046 40.20.05.04 Plug Valves, 04"1.00 EA 2.200 168 600 768.17 /EA 768 1,367.63 /EA 1,368 40.10.01.D04 04" D - Drain 30.00 LF 54.990 4,204 2,836 810 261.64 /LF 7,849 477.76 /LF 14,333 40.10.01.DS04 04" DS - Digester Sludge 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.57.00 lf --513 --9.00 /lf 513 14.99 /lf 855 FURNISH 4" DI pipe 21.00 LF -537 ---25.58 /LF 537 44.59 /LF 936 Install 4" DI, flanged, spool <= 10'4.00 ea 9.320 712 ----178.11 /ea 712 340.68 /ea 1,363 FURNISH 4" DI flange 9.00 ea -441 ---49.00 /ea 441 85.42 /ea 769 4" DI, FL, Ell, 90 1.00 ea 2.330 178 88 ---266.19 /ea 266 494.22 /ea 494 4" DI, FL, Ell, 11 1/4 2.00 ea 4.660 356 188 ---271.98 /ea 544 504.33 /ea 1,009 Add for glass lining 414.00 lb -248 ---0.60 /lb 248 1.05 /lb 433 4" Bolt & Gasket Kits, CS, 150#8.00 ea 8.800 673 48 ---90.09 /ea 721 171.29 /ea 1,370 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 181 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.04 Process Pipe, Ductile Iron, 4"21.00 LF 25.110 1,919 1,550 513 189.66 /LF 3,983 344.22 /LF 7,229 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"1.00 ea 2.200 168 ----168.17 /ea 168 321.68 /ea 322 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 4"1.00 EA -600 ---600.00 /EA 600 1,045.95 /EA 1,046 40.20.05.04 Plug Valves, 04"1.00 EA 2.200 168 600 768.17 /EA 768 1,367.63 /EA 1,368 40.10.01.DS04 04" DS - Digester Sludge 21.00 LF 27.310 2,088 2,150 513 226.24 /LF 4,751 409.35 /LF 8,596 40.10.01.DS06 06" DS - Digester Sludge 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.125.00 lf --1,125 --9.00 /lf 1,125 14.99 /lf 1,874 FURNISH 6" DI pipe 83.00 LF -2,580 ---31.09 /LF 2,580 54.19 /LF 4,498 Install 6" DI, flanged, spool <= 10'5.00 ea 16.200 1,238 ----247.67 /ea 1,238 473.74 /ea 2,369 FURNISH 6" DI flange 10.00 ea -640 ---64.01 /ea 640 111.58 /ea 1,116 6" DI, FL, Ell, 90 1.00 ea 3.240 248 136 ---383.98 /ea 384 711.37 /ea 711 Mixing Nozzle Assembly Allowance 3.00 ea 12.150 929 7,500 ---2,809.59 /ea 8,429 4,950.34 /ea 14,851 Add for glass lining 2,296.00 lb -1,378 ---0.60 /lb 1,378 1.05 /lb 2,402 6" Bolt & Gasket Kits, CS, 150#10.00 ea 12.000 917 80 ---99.73 /ea 997 189.40 /ea 1,894 40.10.01.06 Process Pipe, Ductile Iron, 6"83.00 LF 43.590 3,332 12,314 1,125 202.06 /LF 16,771 358.00 /LF 29,714 40.20.05.06 Plug Valves, 6" Install plug valve, Flgd, DIP, 6"1.00 ea 2.900 222 ----221.68 /ea 222 424.04 /ea 424 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 6"1.00 EA -957 ---957.00 /EA 957 1,668.30 /EA 1,668 40.20.05.06 Plug Valves, 6"1.00 EA 2.900 222 957 1,178.68 /EA 1,179 2,092.34 /EA 2,092 40.10.01.DS06 06" DS - Digester Sludge 83.00 LF 46.490 3,554 13,271 1,125 216.26 /LF 17,950 383.21 /LF 31,807 40.10.01.DS12 12" DS - Digester Sludge 40.10.01.12 Process Pipe, Ductile Iron, 12" Paint process pipe and fittings, subcontracted, priced per LF, 12" dia.55.00 lf --990 --18.00 /lf 990 29.98 /lf 1,649 FURNISH 12" DI pipe 22.00 LF -1,562 ---70.99 /LF 1,562 123.76 /LF 2,723 Install 12" DI, flanged, spool <= 10'3.00 ea 16.500 1,261 ----420.43 /ea 1,261 804.18 /ea 2,413 FURNISH 12" DI flange 7.00 ea -1,155 ---165.00 /ea 1,155 287.64 /ea 2,013 12" DI, FL, Ell, 90 2.00 ea 11.000 841 928 ---884.59 /ea 1,769 1,613.33 /ea 3,227 12" DI, FL, cross, red, 12" x 6"1.00 ea 6.880 526 786 ---1,312.17 /ea 1,312 2,376.63 /ea 2,377 12" DI, FL, reducer, 12" x 6"1.00 ea 5.500 420 320 ---740.62 /ea 741 1,362.35 /ea 1,362 Add for glass lining 2,247.00 lb -1,348 ---0.60 /lb 1,348 1.05 /lb 2,350 12" Bolt & Gasket Kits, CS, 150#8.00 ea 17.600 1,345 160 ---188.17 /ea 1,505 356.54 /ea 2,852 40.10.01.12 Process Pipe, Ductile Iron, 12"22.00 LF 57.480 4,394 6,260 990 529.26 /LF 11,644 953.00 /LF 20,966 40.20.05.12 Plug Valves, 12" Install plug valve, Flgd, DIP, 12"1.00 ea 6.000 459 ----458.65 /ea 459 877.30 /ea 877 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 12"1.00 EA -2,680 ---2,680.00 /EA 2,680 4,671.97 /EA 4,672 40.20.05.12 Plug Valves, 12"1.00 EA 6.000 459 2,680 3,138.65 /EA 3,139 5,549.27 /EA 5,549 40.10.01.DS12 12" DS - Digester Sludge 22.00 LF 63.480 4,852 8,940 990 671.92 /LF 14,782 1,205.24 /LF 26,515 40.10.01.DS14 14" DS - Digester Sludge 40.10.01.14 Process Pipe, Ductile Iron, 14" Paint process pipe and fittings, subcontracted, priced per LF, 14" dia.66.00 lf --1,188 --18.00 /lf 1,188 29.98 /lf 1,979 FURNISH 14" DI pipe 36.00 LF -3,257 ---90.47 /LF 3,257 157.71 /LF 5,678 Install 14" DI, flanged, spool <= 10'3.00 ea 23.220 1,775 ----591.65 /ea 1,775 1,131.69 /ea 3,395 FURNISH 14" DI flange 7.00 ea -1,575 ---225.00 /ea 1,575 392.24 /ea 2,746 14" DI, FL, Ell, 90 3.00 ea 23.220 1,775 1,832 ---1,202.39 /ea 3,607 2,196.38 /ea 6,589 14" DI, FL, flare casting 1.00 ea 4.200 321 406 ---727.37 /ea 727 1,322.43 /ea 1,322 Add for glass lining 3,423.00 lb -2,054 ---0.60 /lb 2,054 1.05 /lb 3,580 14" Bolt & Gasket Kits, CS, 150#8.00 ea 20.000 1,529 304 ---229.10 /ea 1,833 431.78 /ea 3,454 40.10.01.14 Process Pipe, Ductile Iron, 14"36.00 LF 70.640 5,400 9,428 1,188 444.89 /LF 16,016 798.43 /LF 28,743 40.20.05.14 Plug Valves, 14" Install plug valve, Flgd, DIP, 14"1.00 ea 7.700 589 ----588.60 /ea 589 1,125.86 /ea 1,126 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 14"1.00 EA -3,445 ---3,445.00 /EA 3,445 6,005.57 /EA 6,006 40.20.05.14 Plug Valves, 14"1.00 EA 7.700 589 3,445 4,033.60 /EA 4,034 7,131.43 /EA 7,131 40.10.01.DS14 14" DS - Digester Sludge 36.00 LF 78.340 5,988 12,873 1,188 556.93 /LF 20,050 996.52 /LF 35,875 40.10.01.MS04 04" MS - Mixed Sludge 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.19.00 lf --171 --9.00 /lf 171 14.99 /lf 285 FURNISH 4" DI pipe 7.00 LF -179 ---25.58 /LF 179 44.59 /LF 312 Install 4" DI, flanged, spool <= 10'2.00 ea 4.660 356 ----178.11 /ea 356 340.68 /ea 681 FURNISH 4" DI flange 3.00 ea -147 ---49.00 /ea 147 85.42 /ea 256 4" DI, FL, Ell, 90 1.00 ea 2.330 178 88 ---266.19 /ea 266 494.21 /ea 494 Add for glass lining 148.00 lb -89 ---0.60 /lb 89 1.05 /lb 155 4" Bolt & Gasket Kits, CS, 150#4.00 ea 4.400 336 24 ---90.09 /ea 360 171.30 /ea 685 40.10.01.04 Process Pipe, Ductile Iron, 4"7.00 LF 11.390 871 527 171 224.08 /LF 1,569 409.83 /LF 2,869 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"1.00 ea 2.200 168 ----168.17 /ea 168 321.66 /ea 322 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 4"1.00 EA -600 ---600.00 /EA 600 1,045.96 /EA 1,046 40.20.05.04 Plug Valves, 04"1.00 EA 2.200 168 600 768.17 /EA 768 1,367.62 /EA 1,368 40.10.01.MS04 04" MS - Mixed Sludge 7.00 LF 13.590 1,039 1,127 171 333.82 /LF 2,337 605.20 /LF 4,236 40.10.01.MS06 06" MS - Mixed Sludge 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.7.00 lf --63 --9.00 /lf 63 14.99 /lf 105 FURNISH 6" DI pipe 4.00 LF -124 ---31.09 /LF 124 54.19 /LF 217 Install 6" DI, flanged, spool <= 10'1.00 ea 3.240 248 ----247.67 /ea 248 473.75 /ea 474 FURNISH 6" DI flange 1.00 ea -64 ---64.01 /ea 64 111.56 /ea 112 Add for glass lining 88.00 lb -53 ---0.60 /lb 53 1.05 /lb 92 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 182 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.06 Process Pipe, Ductile Iron, 6" 6" Bolt & Gasket Kits, CS, 150#2.00 ea 2.400 183 16 ---99.73 /ea 199 189.41 /ea 379 40.10.01.06 Process Pipe, Ductile Iron, 6"4.00 LF 5.640 431 257 63 187.82 /LF 751 344.47 /LF 1,378 40.20.05.06 Plug Valves, 6" Install plug valve, Flgd, DIP, 6"1.00 ea 2.900 222 ----221.68 /ea 222 424.02 /ea 424 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 6"1.00 EA -957 ---957.00 /EA 957 1,668.29 /EA 1,668 40.20.05.06 Plug Valves, 6"1.00 EA 2.900 222 957 1,178.68 /EA 1,179 2,092.31 /EA 2,092 40.10.01.MS06 06" MS - Mixed Sludge 4.00 LF 8.540 653 1,214 63 482.49 /LF 1,930 867.55 /LF 3,470 40.10.01.MS08 08" MS - Mixed Sludge 40.10.01.08 Process Pipe, Ductile Iron, 8" Paint process pipe and fittings, subcontracted, priced per LF, 8" dia.9.00 LF --122 --13.50 /LF 122 22.49 /LF 202 8" DI, FL, Ell, 90 1.00 ea 4.190 320 224 ---544.68 /ea 545 1,003.83 /ea 1,004 8" DI, FL, tee, red, 8" x 6"1.00 ea 5.240 401 289 ---689.90 /ea 690 1,270.56 /ea 1,271 8" DI, FL, reducer, 8" x 4"1.00 ea 4.190 320 161 ---481.04 /ea 481 892.89 /ea 893 Add for glass lining 355.00 lb -213 ---0.60 /lb 213 1.05 /lb 371 8" Bolt & Gasket Kits, CS, 150#3.00 ea 3.600 275 27 ---100.73 /ea 302 191.15 /ea 573 40.10.01.08 Process Pipe, Ductile Iron, 8"9.00 LF 17.220 1,316 914 122 261.37 /LF 2,352 479.38 /LF 4,314 40.10.01.MS08 08" MS - Mixed Sludge 9.00 LF 17.220 1,316 914 122 261.37 /LF 2,352 479.38 /LF 4,314 40.10.03.DG04 04" DG - Digester Gas 40.10.03.04 Process Pipe, Stainless Steel, 4" 4" SS pipe, sched. 40, 316, T&C 81.00 LF 13.770 1,053 1,296 ---29.00 /LF 2,349 52.75 /LF 4,273 4" SS, 316, #150, Ell, 90 4.00 ea 10.160 777 467 ---310.96 /ea 1,244 575.00 /ea 2,300 4" SS, 316, #150, tee 3.00 ea 11.340 867 565 ---477.35 /ea 1,432 881.12 /ea 2,643 4" SS, 316, #150, coupling 4.00 ea 10.160 777 368 ---286.16 /ea 1,145 531.77 /ea 2,127 4" SS, 316, #150, flange 4.00 ea 7.360 563 261 ---205.85 /ea 823 382.69 /ea 1,531 4" Bolt & Gasket Kits, SS 4.00 ea 4.400 336 96 ---108.09 /ea 432 202.68 /ea 811 40.10.03.04 Process Pipe, Stainless Steel, 4"81.00 LF 57.190 4,372 3,053 91.67 /LF 7,425 168.94 /LF 13,685 40.20.19.04 Flow Meter, 4" Install magnetic flow meter, (material FBO), 4"1.00 EA 2.200 168 ----168.17 /EA 168 321.66 /EA 322 40.20.19.04 Flow Meter, 4"1.00 EA 2.200 168 168.17 /EA 168 321.66 /EA 322 40.10.03.DG04 04" DG - Digester Gas 81.00 LF 59.390 4,540 3,053 93.74 /LF 7,593 172.92 /LF 14,006 40.00 Exposed Process Pipe 293.00 LF 369.350 28,234 46,379 4,982 271.65 /LF 79,594 488.58 /LF 143,153 40.0 Process Pipe 293.00 LF 369.350 28,234 46,379 4,982 271.65 /LF 79,594 488.58 /LF 143,153 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG FIT - Flow Transmitter F54, Ultrasonic 1.00 EA 5.000 356 1,275 ---1,631.10 /EA 1,631 3,637.81 /EA 3,638 FI - Flow Rotameter F16 1.00 EA 0.250 18 500 ---517.80 /EA 518 1,138.69 /EA 1,139 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG 2.00 EA 5.250 374 1,775 1,074.45 /EA 2,149 2,388.25 /EA 4,777 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L12 Differential Pressure 1.00 EA 2.250 160 1,275 ---1,435.24 /EA 1,435 3,175.03 /EA 3,175 LE/LIT - Level Transmitter L29, Advanced Radar 1.00 EA 2.250 160 1,575 ---1,735.24 /EA 1,735 3,833.00 /EA 3,833 40.90.01.07 I&C, Level / Indicators & Transmitters 2.00 EA 4.500 320 2,850 1,585.24 /EA 3,170 3,504.02 /EA 7,008 40.90.01.09 I&C, Pressure / Indicators & Transmitters PIT - Pressure Transmitter P09 1.00 EA 1.500 107 995 ---1,101.83 /EA 1,102 2,434.74 /EA 2,435 40.90.01.09 I&C, Pressure / Indicators & Transmitters 1.00 EA 1.500 107 995 1,101.83 /EA 1,102 2,434.74 /EA 2,435 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 5.00 ea 6.250 445 375 ---164.02 /ea 820 374.83 /ea 1,874 40.90.03.01 I&C, Panels & Stands 1.00 LS 6.250 445 375 820.12 /LS 820 1,874.17 /LS 1,874 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 1.00 ea 0.500 36 ---35.61 /ea 36 84.14 /ea 84 Field Calibration - Average 3.00 ea 9.000 641 ---213.66 /ea 641 504.82 /ea 1,514 Pre-Operation Check 5.00 ea 1.250 89 ---17.80 /ea 89 42.07 /ea 210 Startup - Stand-By (Manhours)5.00 ea 0.500 36 ---7.12 /ea 36 16.83 /ea 84 Loop Check - Average 5.00 ea 2.500 178 ---35.61 /ea 178 84.14 /ea 421 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 13.750 979 979.26 /LS 979 2,313.77 /LS 2,314 40.90.08.03 I&C Tubing, Piping & Accessories Level Transmitter Installation Materials - Stainless 1.00 ea 2.600 185 500 ---685.17 /ea 685 1,534.15 /ea 1,534 Press Gauge / Press Sw Installation Materials - Stainless 1.00 ea 2.600 185 150 ---335.17 /ea 335 766.51 /ea 767 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 5.200 370 650 1,020.34 /LS 1,020 2,300.66 /LS 2,301 40.90.99.01 I&C, Other Receive & Store Instrument 5.00 ea 1.750 125 0 ---24.94 /ea 125 58.92 /ea 295 Identification Tag - SS 5.00 ea 1.250 89 75 ---32.80 /ea 164 74.96 /ea 375 40.90.99.01 I&C, Other 1.00 LS 3.000 214 75 288.70 /LS 289 669.40 /LS 669 40.90.01.001 Instrumentation & Controls 1.00 LS 39.450 2,810 6,720 9,529.63 /LS 9,530 21,377.27 /LS 21,377 40.90 Instrumentation & Controls 1.00 LS 39.450 2,810 6,720 9,529.63 /LS 9,530 21,377.27 /LS 21,377 40.9 Instrumentation & Controls 1.00 LS 39.450 2,810 6,720 9,529.63 /LS 9,530 21,377.27 /LS 21,377 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.82.82.0020 Digester Gas Handling Equipment 44.05.82.00 Digester Equipment Digester Gas Handling Allowance 1.00 ls 120.000 7,873 --1,029 50,000 58,901.72 /ls 58,902 100,395.19 /ls 100,395 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 183 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 44.05.82.00 Digester Equipment 1.00 LS 120.000 7,873 1,029 50,000 58,901.72 /LS 58,902 100,395.19 /LS 100,395 44.05.82.82.0020 Digester Gas Handling Equipment 1.00 LS 120.000 7,873 1,029 50,000 58,901.72 /LS 58,902 100,395.19 /LS 100,395 44.05 Furnish and Install Process Equipment 1.00 LS 120.000 7,873 1,029 50,000 58,901.72 /LS 58,902 100,395.19 /LS 100,395 44.0 Process Equipment - Municipal 1.00 LS 120.000 7,873 1,029 50,000 58,901.72 /LS 58,902 100,395.19 /LS 100,395 80.0 Digester No. 1 1.00 LS 820.779 59,153 70,455 127,482 6,537 50,000 313,625.65 /LS 313,626 579,267.08 /LS 579,267 82.0 Digester No. 2 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0006 Slab on Grade, 06" Thick 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick Fine grade, for slab on grade, by hand 36.33 sf 0.254 13 1 ---0.39 /sf 14 0.80 /sf 29 Fill, gravel subbase, under building slab on grade 1.35 cy 0.673 35 40 ---55.23 /cy 74 108.91 /cy 147 Concrete pumping, subcontract, all inclusive price 0.67 cy --10 --15.00 /cy 10 27.30 /cy 18 Slab on grade edge forms, up to 6"34.17 lf 1.811 119 9 ---3.75 /lf 128 7.69 /lf 263 Reinforcing in place, A615 Gr 60, priced per lbs.100.92 lb -50 40 --0.90 /lb 91 1.67 /lb 169 Concrete, ready mix, 4000 psi 0.67 CY -84 ---125.00 /CY 84 236.67 /CY 159 Add for concrete waste, 4000 psi 0.03 cy -4 ---125.00 /cy 4 236.76 /cy 8 Placing concrete, concrete pump 0.67 cy 0.505 26 ----38.59 /cy 26 79.58 /cy 54 Finishing floors, monolithic, broom finish 36.33 sf 1.090 66 1 ---1.83 /sf 66 3.76 /sf 137 Curing, membrane spray 36.33 sf 0.073 4 1 ---0.14 /sf 5 0.29 /sf 10 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick 0.67 CY 4.406 262 191 50 748.02 /CY 503 1,476.48 /CY 994 03.10.05.0006 Slab on Grade, 06" Thick 0.67 CY 4.406 262 191 50 748.02 /CY 503 1,476.48 /CY 994 03.10.05.0027 Slab on Grade, 27" Thick 03.10.05.27 Cast-In-Place Concrete, Slabs on Grade, 27" thick Fine grade, for slab on grade, by hand 3,450.00 sf 24.150 1,242 104 ---0.39 /sf 1,346 0.80 /sf 2,759 Fill, gravel subbase, under building slab on grade 127.78 cy 63.889 3,287 3,769 ---55.23 /cy 7,056 108.92 /cy 13,917 Concrete pumping, subcontract, all inclusive price 287.50 cy --4,313 --15.00 /cy 4,313 27.24 /cy 7,831 Base slab edge forms, 24" to 36"470.25 sf 117.563 7,737 588 ---17.70 /sf 8,325 36.31 /sf 17,073 Base slab bulkhead form 470.25 sf 141.075 9,285 588 ---20.99 /sf 9,872 43.09 /sf 20,265 Waterstop, PVC, center bulb, 6" wide 209.00 lf 16.720 1,100 418 ---7.27 /lf 1,518 14.65 /lf 3,061 Reinforcing in place, A615 Gr 60, priced per lbs.43,125.00 lb -21,563 17,250 --0.90 /lb 38,813 1.67 /lb 72,146 Concrete, ready mix, 4000 psi 287.50 CY -35,938 ---125.00 /CY 35,938 236.66 /CY 68,039 Add for concrete waste, 4000 psi 14.38 cy -1,797 ---125.00 /cy 1,797 236.66 /cy 3,402 Placing concrete, concrete pump, for base slab 24" to 36"287.50 cy 143.750 7,396 ----25.72 /cy 7,396 53.06 /cy 15,256 Finishing floors, monolithic, trowel finish (machine)3,450.00 sf 69.000 4,156 69 ---1.23 /sf 4,225 2.52 /sf 8,703 Curing, membrane spray 3,450.00 sf 6.900 355 138 ---0.14 /sf 493 0.29 /sf 994 03.10.05.27 Cast-In-Place Concrete, Slabs on Grade, 27" thick 287.50 CY 583.047 34,558 64,970 21,563 421.19 /CY 121,091 811.98 /CY 233,445 03.10.05.0027 Slab on Grade, 27" Thick 287.50 CY 583.047 34,558 64,970 21,563 421.19 /CY 121,091 811.98 /CY 233,445 03.10.06.0014 Concrete Walls, 14" Thick 03.10.07.14 Cast-In-Place Concrete, Circular Walls, 14" thick Concrete pumping, subcontract, all inclusive price 237.68 cy --3,565 --15.00 /cy 3,565 27.24 /cy 6,473 Forms in place, structural walls, > 16' high, hand set 11,001.00 sf 1,870.170 123,082 14,851 ---12.54 /sf 137,933 25.63 /sf 282,006 Forms in place, wall bulkheads 133.00 sf 39.900 2,626 166 ---20.99 /sf 2,792 43.09 /sf 5,732 Waterstop, PVC, center bulb, 6" wide 307.00 lf 24.560 1,616 614 ---7.27 /lf 2,230 14.65 /lf 4,497 Reinforcing in place, A615 Gr 60, priced per lbs.47,535.18 lb -23,768 19,014 --0.90 /lb 42,782 1.67 /lb 79,524 Concrete, ready mix, 4000 psi 237.68 CY -29,710 ---125.00 /CY 29,710 236.66 /CY 56,248 Add for concrete waste, 4000 psi 11.88 cy -1,486 ---125.00 /cy 1,486 236.66 /cy 2,812 Placing concrete, concrete pump, for structural wall >12" - 24" thick 237.68 cy 178.257 9,171 ----38.59 /cy 9,171 79.60 /cy 18,918 Patch & plug tieholes 11,001.00 sf 165.015 8,490 220 ---0.79 /sf 8,710 1.63 /sf 17,929 Sack rub 11,001.00 sf 440.040 22,640 330 ---2.09 /sf 22,970 4.30 /sf 47,325 Curing, membrane spray 11,001.00 sf 22.002 1,132 440 ---0.14 /sf 1,572 0.29 /sf 3,168 03.10.07.14 Cast-In-Place Concrete, Circular Walls, 14" thick 237.68 CY 2,739.944 168,756 71,584 22,579 1,106.21 /CY 262,920 2,207.34 /CY 524,633 03.10.06.0014 Concrete Walls, 14" Thick 237.68 CY 2,739.944 168,756 71,584 22,579 1,106.21 /CY 262,920 2,207.34 /CY 524,633 03.10.09.0024 Concrete Column, 24" Diameter 03.10.09.24 Cast-In-Place Concrete, Columns, 24" Concrete pumping, subcontract, all inclusive price 13.96 cy --209 --15.00 /cy 209 27.24 /cy 380 Forms in place, columns, round, > 18" dia.753.98 sf 135.717 8,932 1,131 ---13.35 /sf 10,063 27.28 /sf 20,566 Reinforcing in place, A615 Gr 60, priced per lbs.3,490.66 lb -1,745 1,396 --0.90 /lb 3,142 1.67 /lb 5,840 Concrete, ready mix, 4000 psi 13.96 CY -1,745 ---125.00 /CY 1,745 236.66 /CY 3,304 Add for concrete waste, 4000 psi 0.70 cy -87 ---125.00 /cy 87 236.68 /cy 165 Placing concrete, concrete pump 13.96 cy 10.472 539 ----38.59 /cy 539 79.60 /cy 1,111 Sack rub 753.98 sf 30.159 1,552 23 ---2.09 /sf 1,574 4.30 /sf 3,244 Curing, membrane spray 753.98 sf 1.508 78 30 ---0.14 /sf 108 0.29 /sf 217 03.10.09.24 Cast-In-Place Concrete, Columns, 24"13.96 CY 177.856 11,100 4,762 1,606 1,250.98 /CY 17,467 2,494.27 /CY 34,827 03.10.09.0024 Concrete Column, 24" Diameter 13.96 CY 177.856 11,100 4,762 1,606 1,250.98 /CY 17,467 2,494.27 /CY 34,827 03.10.10.0012 Elevated Deck, 12" Thick 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick Concrete pumping, subcontract, all inclusive price 126.22 cy --1,893 --15.00 /cy 1,893 27.24 /cy 3,438 Forms in place, elevated slab, soffit 3,492.00 sf 698.400 45,964 4,365 ---14.41 /sf 50,329 29.52 /sf 103,077 Forms in place, elevated slab, edge form 249.00 sf 62.250 4,097 311 ---17.70 /sf 4,408 36.31 /sf 9,040 Forms in place, elevated slab, bulkhead 209.00 sf 62.700 4,126 261 ---20.99 /sf 4,388 43.09 /sf 9,007 Slab shoring 100,440.00 cf 703.080 46,272 5,022 ---0.51 /cf 51,294 1.04 /cf 104,956 Reinforcing in place, A615 Gr 60, priced per lbs.28,400.00 lb -14,200 11,360 --0.90 /lb 25,560 1.67 /lb 47,512 Concrete, ready mix, 4000 psi 126.22 CY -15,778 ---125.00 /CY 15,778 236.66 /CY 29,872 Add for concrete waste, 4000 psi 6.31 cy -789 ---125.00 /cy 789 236.66 /cy 1,494 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 184 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick Placing concrete, concrete pump, for elevated slab to 12" thick 126.22 cy 63.111 3,247 ----25.73 /cy 3,247 53.06 /cy 6,698 Curing, membrane spray 3,348.00 sf 6.696 345 134 ---0.14 /sf 478 0.29 /sf 964 Concrete finishing, floors, manual screed 144.00 sf 0.720 42 ----0.29 /sf 42 0.60 /sf 86 03.10.10.12 Cast-In-Place Concrete, Elevated Decks, 12" thick 126.22 CY 1,596.957 104,092 40,860 13,253 1,253.39 /CY 158,205 2,504.65 /CY 316,142 03.10.10.0012 Elevated Deck, 12" Thick 126.22 CY 1,596.957 104,092 40,860 13,253 1,253.39 /CY 158,205 2,504.65 /CY 316,142 03.10 Cast-In-Place Concrete Work 666.03 CY 5,102.209 318,769 182,367 59,051 841.08 /CY 560,187 1,666.64 /CY 1,110,041 03.0 Concrete Work 666.03 CY 5,102.209 318,769 182,367 59,051 841.08 /CY 560,187 1,666.64 /CY 1,110,041 05.0 Metals 05.00 Metals 05.50.02.0010 Aluminum Stairs 05.50.02.00 Metal Stairs Complete Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 32.00 lf 3.657 279 109 ---12.12 /lf 388 24.43 /lf 782 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 8.00 ea -41 ---5.10 /ea 41 9.65 /ea 77 Floor grating, aluminum, 1-3/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., up to 300 S.F., field fabricated from panels 31.00 SF 1.984 153 1,054 -5 -39.07 /SF 1,211 74.84 /SF 2,320 Stair tread, aluminum grating, 3' L x 12" W tread, 1-1/2" x 3/16" I-bars, shop fabricated 29.00 RISR 10.546 804 2,436 ---111.72 /RISR 3,240 216.22 /RISR 6,270 05.50.02.00 Metal Stairs Complete 29.00 RISR 16.187 1,235 3,640 5 168.27 /RISR 4,880 325.85 /RISR 9,450 05.50.02.0010 Aluminum Stairs 29.00 RISR 16.187 1,235 3,640 5 168.27 /RISR 4,880 325.85 /RISR 9,450 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/2" dia, shop fabricated 268.00 LF 62.599 4,816 26,800 -144 -118.51 /LF 31,760 227.55 /LF 60,983 05.50.04.10 Metals, Pipe and Tube Railings 268.00 LF 62.599 4,816 26,800 144 118.51 /LF 31,760 227.55 /LF 60,983 05.50.04.0010 Aluminum Handrail 268.00 LF 62.599 4,816 26,800 144 118.51 /LF 31,760 227.55 /LF 60,983 05.00 Metals 1.00 LS 78.786 6,052 30,440 149 36,640.37 /LS 36,640 70,432.64 /LS 70,433 05.0 Metals 1.00 LS 78.786 6,052 30,440 149 36,640.37 /LS 36,640 70,432.64 /LS 70,433 09.0 Finishes 09.10 Finishes, Special Coatings 09.10.02.0010 Chemical Resistant Coatings 09.10.02.00 Finishes, Chemical Resistant Coatings Concrete Coating, Chemical Resistant, CRC-2 4,960.00 SF --124,000 --25.00 /SF 124,000 45.39 /SF 225,155 09.10.02.00 Finishes, Chemical Resistant Coatings 4,960.00 SF 124,000 25.00 /SF 124,000 45.39 /SF 225,155 09.10.02.0010 Chemical Resistant Coatings 4,960.00 SF 124,000 25.00 /SF 124,000 45.39 /SF 225,155 09.10 Finishes, Special Coatings 1.00 LS 124,000 124,000.00 /LS 124,000 225,155.47 /LS 225,155 09.0 Finishes 1.00 LS 124,000 124,000.00 /LS 124,000 225,155.47 /LS 225,155 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 2,100.00 LF 14.700 1,047 260 ---0.62 /LF 1,307 1.45 /LF 3,043 Stakon Lug #12 - #10 14.00 E 1.400 100 4 ---7.37 /E 103 17.38 /E 243 Motor Hook-up, 3 phase, 10 hp 2.00 E 3.600 256 114 ---184.95 /E 370 427.37 /E 855 Motor Testing & Commissioning: 10HP / 480V / #12 2.00 E 1.400 100 ----49.86 /E 100 117.81 /E 236 600V Megger Testing 7.00 E 1.750 125 ----17.80 /E 125 42.07 /E 294 Wire Markers 14.00 E 0.140 10 1 ---0.76 /E 11 1.79 /E 25 26.15.01.00 Process Electrical, Wire/Cable 2,100.00 LF 22.990 1,637 377 0.96 /LF 2,015 2.24 /LF 4,696 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"300.00 LF 31.395 2,236 1,537 ---12.58 /LF 3,773 28.85 /LF 8,655 PVC Coated 90 Ell 3/4"12.00 E 3.600 256 227 ---40.31 /E 484 92.04 /E 1,104 PVC Coated Coupling 3/4"42.00 E 2.520 179 229 ---9.73 /E 409 22.07 /E 927 PVC Coated Conduit Hub 3/4"8.00 E 3.200 228 319 ---68.35 /E 547 154.73 /E 1,238 PVC Coated LB Condulet 3/4"2.00 E 0.900 64 103 ---83.65 /E 167 188.90 /E 378 PVC Coated Unistrut Straps 3/4"38.00 E 1.900 135 283 ---11.00 /E 418 24.73 /E 940 PVC Coated Unistrut Conduit Hanger Allowance 3/4"38.00 E 2.280 162 114 ---7.26 /E 276 16.65 /E 633 EF Sealtite Flex 3/4"2.00 lf 0.060 4 5 ---4.61 /lf 9 10.48 /lf 21 PVC Coated LT Connector Straight 3/4"4.00 E 0.400 28 92 ---30.24 /E 121 67.53 /E 270 26.15.02.00 Process Electrical, Conduit 300.00 LF 46.255 3,294 2,910 20.68 /LF 6,204 47.22 /LF 14,165 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 2,400.00 LF 69.245 4,932 3,287 3.42 /LF 8,219 7.86 /LF 18,862 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 6,760.00 LF 40.560 2,889 545 ---0.51 /LF 3,434 1.19 /LF 8,021 Shielded PLTC / Inst Cable 1 Pair #16 1,300.00 LF 26.000 1,852 585 ---1.87 /LF 2,437 4.35 /LF 5,658 Termination Labor Only - # 16 - #14 52.00 E 5.200 370 ----7.12 /E 370 16.83 /E 875 Control Wire Testing 26.00 E 2.600 185 ----7.12 /E 185 16.83 /E 438 Wire Markers 52.00 E 0.520 37 3 ---0.76 /E 40 1.79 /E 93 26.15.01.00 Process Electrical, Wire/Cable 8,060.00 LF 74.880 5,333 1,133 0.80 /LF 6,466 1.87 /LF 15,085 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"1,050.00 LF 109.883 7,826 5,380 ---12.58 /LF 13,206 28.85 /LF 30,291 PVC Coated 90 Ell 3/4"42.00 E 12.600 897 796 ---40.31 /E 1,693 92.04 /E 3,865 PVC Coated Coupling 3/4"147.00 E 8.820 628 803 ---9.73 /E 1,431 22.07 /E 3,244 PVC Coated Conduit Hub 3/4"28.00 E 11.200 798 1,116 ---68.35 /E 1,914 154.73 /E 4,333 PVC Coated LB Condulet 3/4"7.00 E 3.150 224 361 ---83.65 /E 586 188.90 /E 1,322 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 185 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit PVC Coated Unistrut Straps 3/4"133.00 E 6.650 474 990 ---11.00 /E 1,463 24.73 /E 3,290 PVC Coated Unistrut Conduit Hanger Allowance 3/4"133.00 E 7.980 568 398 ---7.26 /E 966 16.65 /E 2,215 EF Sealtite Flex 3/4"7.00 lf 0.210 15 17 ---4.61 /lf 32 10.46 /lf 73 PVC Coated LT Connector Straight 3/4"14.00 E 1.400 100 324 ---30.24 /E 423 67.54 /E 946 26.15.02.00 Process Electrical, Conduit 1,050.00 LF 161.893 11,530 10,184 20.68 /LF 21,714 47.22 /LF 49,579 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 236.773 16,863 11,317 28,179.66 /LS 28,180 64,663.82 /LS 64,664 26.15 Process Electrical 1.00 LS 306.018 21,794 14,604 36,398.38 /LS 36,398 83,525.59 /LS 83,526 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 360.00 LF 3.600 256 55 ---0.86 /LF 311 2.02 /LF 726 THHN-THWN Copper Stranded 1/C # 10 450.00 LF 4.500 320 86 ---0.90 /LF 406 2.10 /LF 945 26.15.01.00 Process Electrical, Wire/Cable 810.00 LF 8.100 577 140 0.89 /LF 717 2.06 /LF 1,671 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"1.00 E 0.300 21 17 ---38.66 /E 39 88.41 /E 88 PVC Coated GRC @ Level 1 3/4"270.00 LF 22.667 1,614 1,711 ---12.32 /LF 3,325 28.02 /LF 7,566 PVC Coated Conduit Hub 3/4"10.00 E 4.000 285 399 ---68.35 /E 683 154.74 /E 1,547 PVC Coated LB Condulet 3/4"4.00 E 1.800 128 206 ---83.65 /E 335 188.90 /E 756 PVC Coated T Condulet 3/4"5.00 E 2.500 178 337 ---102.92 /E 515 231.77 /E 1,159 PVC Coated Unistrut Straps 3/4"42.00 E 2.100 150 313 ---11.00 /E 462 24.73 /E 1,039 PVC Coated Unistrut Conduit Hanger Allowance 3/4"42.00 E 2.520 179 126 ---7.26 /E 305 16.65 /E 699 Weatherproof Plate 1 Gang Switch 1.00 E 0.080 6 3 ---8.65 /E 9 19.91 /E 20 26.15.02.00 Process Electrical, Conduit 270.00 LF 35.967 2,562 3,111 21.01 /LF 5,672 47.68 /LF 12,875 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 1.00 E 0.150 11 4 ---14.71 /E 15 34.11 /E 34 Lighting Fixture TYPE 10 LED Hazardous Housing 13.00 EA 47.273 3,415 30,940 ---2,642.72 /EA 34,355 5,840.73 /EA 75,929 Light poles w/ anchor base, aluminum, to 8' high 13.00 ea 26.000 1,878 10,205 ---929.50 /ea 12,083 2,063.13 /ea 26,821 26.20.03.00 Facility Electrical, Lighting 13.00 EA 73.423 5,304 41,149 3,573.35 /EA 46,454 7,906.48 /EA 102,784 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 117.489 8,443 44,400 52,842.76 /LS 52,843 117,329.51 /LS 117,330 26.20 Facility Electrical 1.00 LS 117.489 8,443 44,400 52,842.76 /LS 52,843 117,329.51 /LS 117,330 26.0 Electrical Work 1.00 LS 423.507 30,237 59,004 89,241.14 /LS 89,241 200,855.10 /LS 200,855 31.0 Earthwork 31.25 Earthworks, Structural 31.25.01.72.0010 Structural Excavation and Backfill 31.25.01.00 Earthworks, Structural, Excavation Excavating, bulk bank measure, 3 C.Y. capacity = 260 C.Y./hour, backhoe, hydraulic, crawler mounted, excluding truck loading 4,300.00 CY 33.067 2,041 --3,407 -1.27 /CY 5,448 2.61 /CY 11,230 Backfill, bulk, 6" to 12" lifts, dozer backfilling, compaction with vibrating roller 2,400.00 ecy 36.000 2,264 --3,816 -2.53 /ecy 6,080 5.22 /ecy 12,533 Hauling, excavated or borrow material, loose cubic yards, 5 mile round trip , 1 loads/hour, 12 C.Y. truck, highway haulers, excludes loading 1,900.00 lcy 194.864 11,617 --9,916 -11.33 /lcy 21,533 23.22 /lcy 44,110 31.25.01.00 Earthworks, Structural, Excavation 4,300.00 CY 263.931 15,922 17,139 7.69 /CY 33,061 15.78 /CY 67,873 31.25.01.72.0010 Structural Excavation and Backfill 4,300.00 CY 263.931 15,922 17,139 7.69 /CY 33,061 15.78 /CY 67,873 31.25 Earthworks, Structural 4,300.00 CY 263.931 15,922 17,139 7.69 /CY 33,061 15.78 /CY 67,873 31.0 Earthwork 1.00 LS 263.931 15,922 17,139 33,061.05 /LS 33,061 67,872.59 /LS 67,873 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.D04 04" D - Drain 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.90.00 lf --810 --9.00 /lf 810 14.99 /lf 1,349 FURNISH 4" DI pipe 30.00 LF -767 ---25.58 /LF 767 44.59 /LF 1,338 Install 4" DI, flanged, spool <= 10'6.00 ea 13.980 1,069 ----178.11 /ea 1,069 340.68 /ea 2,044 FURNISH 4" DI flange 11.00 ea -539 ---49.00 /ea 539 85.42 /ea 940 4" DI, FL, Ell, 90 4.00 ea 9.320 712 352 ---266.19 /ea 1,065 494.23 /ea 1,977 4" DI, FL, Ell, 45 1.00 ea 2.330 178 78 ---256.55 /ea 257 477.42 /ea 477 4" DI, FL, tee, 4" x 4"2.00 ea 5.820 445 321 ---383.19 /ea 766 705.71 /ea 1,411 4" DI, FL, blind flange 2.00 ea 3.740 286 81 ---183.46 /ea 367 344.05 /ea 688 4" Bolt & Gasket Kits, CS, 150#16.00 ea 17.600 1,345 96 ---90.09 /ea 1,441 171.30 /ea 2,741 40.10.01.04 Process Pipe, Ductile Iron, 4"30.00 LF 52.790 4,035 2,236 810 236.03 /LF 7,081 432.17 /LF 12,965 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"1.00 ea 2.200 168 ----168.17 /ea 168 321.67 /ea 322 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 4"1.00 EA -600 ---600.00 /EA 600 1,045.97 /EA 1,046 40.20.05.04 Plug Valves, 04"1.00 EA 2.200 168 600 768.17 /EA 768 1,367.64 /EA 1,368 40.10.01.D04 04" D - Drain 30.00 LF 54.990 4,204 2,836 810 261.64 /LF 7,849 477.76 /LF 14,333 40.10.01.DS04 04" DS - Digester Sludge 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.107.00 lf --963 --9.00 /lf 963 14.99 /lf 1,604 FURNISH 4" DI pipe 50.00 LF -1,279 ---25.58 /LF 1,279 44.59 /LF 2,229 Install 4" DI, flanged, spool <= 10'7.00 ea 16.310 1,247 ----178.11 /ea 1,247 340.68 /ea 2,385 FURNISH 4" DI flange 13.00 ea -637 ---49.00 /ea 637 85.41 /ea 1,110 4" DI, FL, Ell, 90 3.00 ea 6.990 534 264 ---266.19 /ea 799 494.22 /ea 1,483 4" DI, FL, Ell, 45 1.00 ea 2.330 178 78 ---256.55 /ea 257 477.42 /ea 477 4" DI, FL, Ell, 11 1/4 2.00 ea 4.660 356 188 ---271.98 /ea 544 504.33 /ea 1,009 Add for glass lining 955.00 lb -573 ---0.60 /lb 573 1.05 /lb 999 4" Bolt & Gasket Kits, CS, 150#14.00 ea 15.400 1,177 84 ---90.09 /ea 1,261 171.29 /ea 2,398 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 186 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.04 Process Pipe, Ductile Iron, 4"50.00 LF 45.690 3,493 3,103 963 151.18 /LF 7,559 273.89 /LF 13,695 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.68 /ea 643 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 4"2.00 EA -1,200 ---600.00 /EA 1,200 1,045.97 /EA 2,092 40.20.05.04 Plug Valves, 04"2.00 EA 4.400 336 1,200 768.17 /EA 1,536 1,367.64 /EA 2,735 40.10.01.DS04 04" DS - Digester Sludge 50.00 LF 50.090 3,829 4,303 963 181.90 /LF 9,095 328.60 /LF 16,430 40.10.01.DS06 06" DS - Digester Sludge 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.147.00 lf --1,323 --9.00 /lf 1,323 14.99 /lf 2,204 FURNISH 6" DI pipe 123.00 LF -3,824 ---31.09 /LF 3,824 54.19 /LF 6,666 Install 6" DI, flanged, spool <= 10'11.00 ea 35.640 2,724 ----247.67 /ea 2,724 473.73 /ea 5,211 FURNISH 6" DI flange 21.00 ea -1,344 ---64.01 /ea 1,344 111.58 /ea 2,343 6" DI, FL, Ell, 90 5.00 ea 16.200 1,238 682 ---383.97 /ea 1,920 711.35 /ea 3,557 6" DI, FL, Ell, 45 1.00 ea 3.240 248 121 ---368.56 /ea 369 684.46 /ea 684 Mixing Nozzle Assembly Allowance 3.00 ea 12.150 929 7,500 ---2,809.59 /ea 8,429 4,950.35 /ea 14,851 Add for glass lining 3,444.00 lb -2,066 ---0.60 /lb 2,066 1.05 /lb 3,602 6" Bolt & Gasket Kits, CS, 150#24.00 ea 28.800 2,202 192 ---99.73 /ea 2,394 189.40 /ea 4,546 40.10.01.06 Process Pipe, Ductile Iron, 6"123.00 LF 96.030 7,341 15,729 1,323 198.31 /LF 24,392 354.99 /LF 43,664 40.20.05.06 Plug Valves, 6" Install plug valve, Flgd, DIP, 6"2.00 ea 5.800 443 ----221.68 /ea 443 424.03 /ea 848 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 6"2.00 EA -1,914 ---957.00 /EA 1,914 1,668.31 /EA 3,337 40.20.05.06 Plug Valves, 6"2.00 EA 5.800 443 1,914 1,178.68 /EA 2,357 2,092.33 /EA 4,185 40.10.01.DS06 06" DS - Digester Sludge 123.00 LF 101.830 7,784 17,643 1,323 217.48 /LF 26,750 389.01 /LF 47,849 40.10.01.DS12 12" DS - Digester Sludge 40.10.01.12 Process Pipe, Ductile Iron, 12" Paint process pipe and fittings, subcontracted, priced per LF, 12" dia.54.00 lf --972 --18.00 /lf 972 29.98 /lf 1,619 FURNISH 12" DI pipe 24.00 LF -1,704 ---70.99 /LF 1,704 123.76 /LF 2,970 Install 12" DI, flanged, spool <= 10'3.00 ea 16.500 1,261 ----420.43 /ea 1,261 804.18 /ea 2,413 FURNISH 12" DI flange 6.00 ea -990 ---165.00 /ea 990 287.64 /ea 1,726 12" DI, FL, Ell, 90 2.00 ea 11.000 841 928 ---884.59 /ea 1,769 1,613.34 /ea 3,227 12" DI, FL, cross, red, 12" x 6"1.00 ea 6.880 526 786 ---1,312.17 /ea 1,312 2,376.60 /ea 2,377 12" DI, FL, reducer, 12" x 6"1.00 ea 5.500 420 320 ---740.62 /ea 741 1,362.38 /ea 1,362 Add for glass lining 2,349.00 lb -1,409 ---0.60 /lb 1,409 1.05 /lb 2,457 12" Bolt & Gasket Kits, CS, 150#8.00 ea 17.600 1,345 160 ---188.17 /ea 1,505 356.53 /ea 2,852 40.10.01.12 Process Pipe, Ductile Iron, 12"24.00 LF 57.480 4,394 6,298 972 485.99 /LF 11,664 875.11 /LF 21,003 40.20.05.12 Plug Valves, 12" Install plug valve, Flgd, DIP, 12"1.00 ea 6.000 459 ----458.65 /ea 459 877.29 /ea 877 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 12"1.00 EA -2,680 ---2,680.00 /EA 2,680 4,671.98 /EA 4,672 40.20.05.12 Plug Valves, 12"1.00 EA 6.000 459 2,680 3,138.65 /EA 3,139 5,549.27 /EA 5,549 40.10.01.DS12 12" DS - Digester Sludge 24.00 LF 63.480 4,852 8,978 972 616.77 /LF 14,802 1,106.33 /LF 26,552 40.10.01.DS14 14" DS - Digester Sludge 40.10.01.14 Process Pipe, Ductile Iron, 14" Paint process pipe and fittings, subcontracted, priced per LF, 14" dia.66.00 lf --1,188 --18.00 /lf 1,188 29.98 /lf 1,979 FURNISH 14" DI pipe 36.00 LF -3,257 ---90.47 /LF 3,257 157.71 /LF 5,678 Install 14" DI, flanged, spool <= 10'3.00 ea 23.220 1,775 ----591.65 /ea 1,775 1,131.70 /ea 3,395 FURNISH 14" DI flange 7.00 ea -1,575 ---225.00 /ea 1,575 392.23 /ea 2,746 14" DI, FL, Ell, 90 3.00 ea 23.220 1,775 1,832 ---1,202.39 /ea 3,607 2,196.38 /ea 6,589 14" DI, FL, flare casting 1.00 ea 4.200 321 406 ---727.37 /ea 727 1,322.43 /ea 1,322 Add for glass lining 3,423.00 lb -2,054 ---0.60 /lb 2,054 1.05 /lb 3,580 14" Bolt & Gasket Kits, CS, 150#9.00 ea 22.500 1,720 342 ---229.10 /ea 2,062 431.78 /ea 3,886 40.10.01.14 Process Pipe, Ductile Iron, 14"36.00 LF 73.140 5,591 9,466 1,188 451.25 /LF 16,245 810.42 /LF 29,175 40.20.05.14 Plug Valves, 14" Install plug valve, Flgd, DIP, 14"1.00 ea 7.700 589 ----588.60 /ea 589 1,125.83 /ea 1,126 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 14"1.00 EA -3,445 ---3,445.00 /EA 3,445 6,005.57 /EA 6,006 40.20.05.14 Plug Valves, 14"1.00 EA 7.700 589 3,445 4,033.60 /EA 4,034 7,131.40 /EA 7,131 40.10.01.DS14 14" DS - Digester Sludge 36.00 LF 80.840 6,179 12,911 1,188 563.30 /LF 20,279 1,008.51 /LF 36,307 40.10.01.MS06 06" MS - Mixed Sludge 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.7.00 lf --63 --9.00 /lf 63 14.99 /lf 105 FURNISH 6" DI pipe 4.00 LF -124 ---31.09 /LF 124 54.19 /LF 217 Install 6" DI, flanged, spool <= 10'1.00 ea 3.240 248 ----247.67 /ea 248 473.74 /ea 474 FURNISH 6" DI flange 1.00 ea -64 ---64.01 /ea 64 111.60 /ea 112 Add for glass lining 88.00 lb -53 ---0.60 /lb 53 1.05 /lb 92 6" Bolt & Gasket Kits, CS, 150#2.00 ea 2.400 183 16 ---99.73 /ea 199 189.41 /ea 379 40.10.01.06 Process Pipe, Ductile Iron, 6"4.00 LF 5.640 431 257 63 187.82 /LF 751 344.47 /LF 1,378 40.20.05.06 Plug Valves, 6" Install plug valve, Flgd, DIP, 6"1.00 ea 2.900 222 ----221.68 /ea 222 424.02 /ea 424 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 6"1.00 EA -957 ---957.00 /EA 957 1,668.31 /EA 1,668 40.20.05.06 Plug Valves, 6"1.00 EA 2.900 222 957 1,178.68 /EA 1,179 2,092.33 /EA 2,092 40.10.01.MS06 06" MS - Mixed Sludge 4.00 LF 8.540 653 1,214 63 482.49 /LF 1,930 867.56 /LF 3,470 40.10.01.THS04 04" THS - Thickened Sludge 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.9.00 lf --81 --9.00 /lf 81 14.99 /lf 135 FURNISH 4" DI pipe 6.00 LF -153 ---25.58 /LF 153 44.59 /LF 268 Install 4" DI, flanged, spool <= 10'1.00 ea 2.330 178 ----178.11 /ea 178 340.69 /ea 341 FURNISH 4" DI flange 1.00 ea -49 ---49.00 /ea 49 85.42 /ea 85 Add for glass lining 84.00 lb -50 ---0.60 /lb 50 1.05 /lb 88 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 187 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.04 Process Pipe, Ductile Iron, 4" 4" Bolt & Gasket Kits, CS, 150#2.00 ea 2.200 168 12 ---90.09 /ea 180 171.29 /ea 343 40.10.01.04 Process Pipe, Ductile Iron, 4"6.00 LF 4.530 346 265 81 115.36 /LF 692 209.84 /LF 1,259 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"1.00 ea 2.200 168 ----168.17 /ea 168 321.67 /ea 322 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 4"1.00 EA -600 ---600.00 /EA 600 1,045.96 /EA 1,046 40.20.05.04 Plug Valves, 04"1.00 EA 2.200 168 600 768.17 /EA 768 1,367.63 /EA 1,368 40.10.01.THS04 04" THS - Thickened Sludge 6.00 LF 6.730 514 865 81 243.39 /LF 1,460 437.78 /LF 2,627 40.10.01.THS08 08" THS - Thickened Sludge 40.10.01.08 Process Pipe, Ductile Iron, 8" Paint process pipe and fittings, subcontracted, priced per LF, 8" dia.64.00 lf --864 --13.50 /lf 864 22.49 /lf 1,439 FURNISH 8" DI pipe 28.00 LF -1,192 ---42.56 /LF 1,192 74.20 /LF 2,078 Install 8" DI, flanged, spool <= 10'4.00 ea 16.760 1,281 ----320.29 /ea 1,281 612.64 /ea 2,451 FURNISH 8" DI flange 7.00 ea -672 ---96.01 /ea 672 167.37 /ea 1,172 8" DI, FL, Ell, 90 3.00 ea 12.570 961 673 ---544.67 /ea 1,634 1,003.80 /ea 3,011 8" DI, FL, tee, red, 8" x 4"1.00 ea 5.240 401 311 ---711.72 /ea 712 1,308.61 /ea 1,309 8" DI, FL, reducer, 8" x 6"1.00 ea 4.190 320 185 ---505.47 /ea 505 935.46 /ea 935 Add for glass lining 1,508.00 lb -905 ---0.60 /lb 905 1.05 /lb 1,577 8" Bolt & Gasket Kits, CS, 150#8.00 ea 9.600 734 72 ---100.73 /ea 806 191.15 /ea 1,529 40.10.01.08 Process Pipe, Ductile Iron, 8"28.00 LF 48.360 3,697 4,010 864 306.10 /LF 8,571 553.60 /LF 15,501 40.10.01.THS08 08" THS - Thickened Sludge 28.00 LF 48.360 3,697 4,010 864 306.10 /LF 8,571 553.60 /LF 15,501 40.10.03.DG04 04" DG - Digester Gas 40.10.03.04 Process Pipe, Stainless Steel, 4" 4" SS pipe, sched. 40, 316, T&C 39.00 LF 6.630 507 624 ---29.00 /LF 1,131 52.75 /LF 2,057 4" SS, 316, #150, Ell, 90 5.00 ea 12.700 971 584 ---310.96 /ea 1,555 575.00 /ea 2,875 4" SS, 316, #150, coupling 2.00 ea 5.080 388 184 ---286.16 /ea 572 531.77 /ea 1,064 4" SS, 316, #150, flange 5.00 ea 9.200 703 326 ---205.85 /ea 1,029 382.70 /ea 1,913 4" Bolt & Gasket Kits, SS 5.00 ea 5.500 420 120 ---108.09 /ea 540 202.67 /ea 1,013 40.10.03.04 Process Pipe, Stainless Steel, 4"39.00 LF 39.110 2,990 1,838 123.79 /LF 4,828 228.78 /LF 8,923 40.20.19.04 Flow Meter, 4" Install magnetic flow meter, (material FBO), 4"1.00 EA 2.200 168 ----168.17 /EA 168 321.66 /EA 322 40.20.19.04 Flow Meter, 4"1.00 EA 2.200 168 168.17 /EA 168 321.66 /EA 322 40.10.03.DG04 04" DG - Digester Gas 39.00 LF 41.310 3,158 1,838 128.10 /LF 4,996 237.03 /LF 9,244 40.00 Exposed Process Pipe 340.00 LF 456.170 34,870 54,598 6,264 281.56 /LF 95,732 506.80 /LF 172,312 40.0 Process Pipe 340.00 LF 456.170 34,870 54,598 6,264 281.56 /LF 95,732 506.80 /LF 172,312 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG FIT - Flow Transmitter F54, Ultrasonic 1.00 EA 5.000 356 1,275 ---1,631.10 /EA 1,631 3,637.82 /EA 3,638 FI - Flow Rotameter F16 1.00 EA 0.250 18 500 ---517.80 /EA 518 1,138.68 /EA 1,139 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG 2.00 EA 5.250 374 1,775 1,074.45 /EA 2,149 2,388.25 /EA 4,777 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L12 Differential Pressure 1.00 EA 2.250 160 1,275 ---1,435.24 /EA 1,435 3,175.05 /EA 3,175 LE/LIT - Level Transmitter L29, Advanced Radar 1.00 EA 2.250 160 1,575 ---1,735.24 /EA 1,735 3,833.00 /EA 3,833 40.90.01.07 I&C, Level / Indicators & Transmitters 2.00 EA 4.500 320 2,850 1,585.24 /EA 3,170 3,504.03 /EA 7,008 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 4.00 ea 5.000 356 300 ---164.03 /ea 656 374.84 /ea 1,499 40.90.03.01 I&C, Panels & Stands 1.00 LS 5.000 356 300 656.10 /LS 656 1,499.37 /LS 1,499 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 1.00 ea 0.500 36 ---35.61 /ea 36 84.13 /ea 84 Field Calibration - Average 2.00 ea 6.000 427 ---213.66 /ea 427 504.82 /ea 1,010 Pre-Operation Check 4.00 ea 1.000 71 ---17.81 /ea 71 42.07 /ea 168 Startup - Stand-By (Manhours)4.00 ea 0.400 28 ---7.12 /ea 28 16.83 /ea 67 Loop Check - Average 4.00 ea 2.000 142 ---35.61 /ea 142 84.14 /ea 337 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 9.900 705 705.07 /LS 705 1,665.91 /LS 1,666 40.90.08.03 I&C Tubing, Piping & Accessories Level Transmitter Installation Materials - Stainless 1.00 ea 2.600 185 500 ---685.17 /ea 685 1,534.16 /ea 1,534 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 2.600 185 500 685.17 /LS 685 1,534.16 /LS 1,534 40.90.99.01 I&C, Other Receive & Store Instrument 4.00 ea 1.400 100 0 ---24.94 /ea 100 58.92 /ea 236 Identification Tag - SS 4.00 ea 1.000 71 60 ---32.81 /ea 131 74.97 /ea 300 40.90.99.01 I&C, Other 1.00 LS 2.400 171 60 230.97 /LS 231 535.54 /LS 536 40.90.01.001 Instrumentation & Controls 1.00 LS 29.650 2,112 5,485 7,596.69 /LS 7,597 17,019.53 /LS 17,020 40.90 Instrumentation & Controls 1.00 LS 29.650 2,112 5,485 7,596.69 /LS 7,597 17,019.53 /LS 17,020 40.9 Instrumentation & Controls 1.00 LS 29.650 2,112 5,485 7,596.69 /LS 7,597 17,019.53 /LS 17,020 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.82.82.0020 Digester Gas Handling Equipment 44.05.82.00 Digester Equipment Digester Gas Handling Allowance 1.00 ls 120.000 7,873 --1,029 50,000 58,901.72 /ls 58,902 100,395.18 /ls 100,395 44.05.82.00 Digester Equipment 1.00 LS 120.000 7,873 1,029 50,000 58,901.72 /LS 58,902 100,395.18 /LS 100,395 44.05.82.82.0020 Digester Gas Handling Equipment 1.00 LS 120.000 7,873 1,029 50,000 58,901.72 /LS 58,902 100,395.18 /LS 100,395 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 188 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 44.05 Furnish and Install Process Equipment 1.00 LS 120.000 7,873 1,029 50,000 58,901.72 /LS 58,902 100,395.18 /LS 100,395 44.0 Process Equipment - Municipal 1.00 LS 120.000 7,873 1,029 50,000 58,901.72 /LS 58,902 100,395.18 /LS 100,395 82.0 Digester No. 2 1.00 LS 6,474.253 415,834 331,894 189,315 18,317 50,000 1,005,360.19 /LS 1,005,360 1,964,082.77 /LS 1,964,083 83.0 Digester Building 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.00.0036 Grade Beams, 36" Wide 03.10.00.36 Concrete, Cast-in-Place, Grade Walls, 36" Wide Fine grade, for slab on grade, by hand 810.00 sf 5.670 292 24 ---0.39 /sf 316 0.80 /sf 648 Concrete pumping, subcontract, all inclusive price 103.61 cy --1,554 --15.00 /cy 1,554 27.24 /cy 2,822 Forms in place, continuous footing, sides 1,865.00 sf 186.500 12,274 1,865 ---7.58 /sf 14,139 15.47 /sf 28,850 Forms in place, continuous footing, bulkheads 81.00 sf 12.150 800 81 ---10.87 /sf 881 22.26 /sf 1,803 Reinforcing in place, A615 Gr 60, priced per lbs.15,541.67 lb -7,771 6,217 --0.90 /lb 13,988 1.67 /lb 26,000 Concrete, ready mix, 4000 psi 103.61 CY -12,952 ---125.00 /CY 12,952 236.66 /CY 24,521 Add for concrete waste, 4000 psi 5.18 cy -648 ---125.00 /cy 648 236.66 /cy 1,226 Placing concrete, concrete pump 103.61 cy 77.709 3,998 ----38.59 /cy 3,998 79.60 /cy 8,247 Finishing footings, screed finish 810.00 sf 12.150 732 ----0.90 /sf 732 1.86 /sf 1,510 Curing, membrane spray 810.00 sf 1.620 83 32 ---0.14 /sf 116 0.29 /sf 233 03.10.00.36 Concrete, Cast-in-Place, Grade Walls, 36" Wide 103.61 CY 295.799 18,179 23,373 7,771 476.03 /CY 49,322 925.17 /CY 95,859 03.10.00.0036 Grade Beams, 36" Wide 103.61 CY 295.799 18,179 23,373 7,771 476.03 /CY 49,322 925.17 /CY 95,859 03.10.05.0008 Slab on Grade, 08" Thick 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick Fine grade, for slab on grade, by hand 137.00 sf 0.959 49 4 ---0.39 /sf 53 0.80 /sf 110 Fill, gravel subbase, under building slab on grade 5.07 cy 2.537 131 142 ---53.73 /cy 273 106.07 /cy 538 Concrete pumping, subcontract, all inclusive price 3.38 cy --51 --15.00 /cy 51 27.24 /cy 92 Slab on grade edge forms, 7" to 12"50.00 sf 9.000 592 50 ---12.85 /sf 642 26.33 /sf 1,316 Reinforcing in place, A615 Gr 60, priced per lbs.338.27 lb -169 135 --0.90 /lb 304 1.67 /lb 566 Concrete, ready mix, 4000 psi 3.38 CY -423 ---125.00 /CY 423 236.66 /CY 801 Add for concrete waste, 4000 psi 0.17 cy -21 ---125.00 /cy 21 236.75 /cy 40 Placing concrete, concrete pump 3.38 cy 2.537 131 ----38.59 /cy 131 79.59 /cy 269 Finishing floors, monolithic, broom finish 137.00 sf 4.110 248 3 ---1.83 /sf 250 3.77 /sf 516 Curing, membrane spray 137.00 sf 0.274 14 5 ---0.14 /sf 20 0.29 /sf 39 03.10.05.08 Cast-In-Place Concrete, Slabs on Grade, 8" thick 3.38 CY 19.417 1,164 818 186 640.85 /CY 2,168 1,267.37 /CY 4,288 03.10.05.0008 Slab on Grade, 08" Thick 3.38 CY 19.417 1,164 818 186 640.85 /CY 2,168 1,267.37 /CY 4,288 03.10.05.0010 Slab on Grade, 10" Thick 03.10.05.10 Cast-In-Place Concrete, Slabs on Grade, 10" thick Fine grade, for slab on grade, by hand 111.00 sf 0.777 40 3 ---0.39 /sf 43 0.80 /sf 89 Fill, gravel subbase, under building slab on grade 4.11 cy 2.056 106 115 ---53.72 /cy 221 106.07 /cy 436 Concrete pumping, subcontract, all inclusive price 3.43 cy --51 --15.00 /cy 51 27.24 /cy 93 Slab on grade edge forms, 7" to 12"70.00 sf 12.600 829 70 ---12.85 /sf 899 26.33 /sf 1,843 Reinforcing in place, A615 Gr 60, priced per lbs.342.59 lb -171 137 --0.90 /lb 308 1.67 /lb 573 Concrete, ready mix, 4000 psi 3.43 CY -428 ---125.00 /CY 428 236.66 /CY 811 Add for concrete waste, 4000 psi 0.17 cy -21 ---125.00 /cy 21 236.73 /cy 40 Placing concrete, concrete pump 3.43 cy 2.570 132 ----38.59 /cy 132 79.59 /cy 273 Finishing floors, monolithic, broom finish 111.00 sf 3.330 201 2 ---1.83 /sf 203 3.77 /sf 418 Curing, membrane spray 111.00 sf 0.222 11 4 ---0.14 /sf 16 0.29 /sf 32 03.10.05.10 Cast-In-Place Concrete, Slabs on Grade, 10" thick 3.43 CY 21.554 1,319 816 188 678.23 /CY 2,324 1,345.08 /CY 4,608 03.10.05.0010 Slab on Grade, 10" Thick 3.43 CY 21.554 1,319 816 188 678.23 /CY 2,324 1,345.08 /CY 4,608 03.10.05.0013 Slab on Grade, 13" Thick 03.10.05.13 Cast-In-Place Concrete, Slabs on Grade, 13" thick Fine grade, for slab on grade, by hand 2,423.00 sf 16.961 873 73 ---0.39 /sf 945 0.80 /sf 1,938 Concrete pumping, subcontract, all inclusive price 97.22 cy --1,458 --15.00 /cy 1,458 27.24 /cy 2,648 Base slab edge forms, 12" to 24"214.50 sf 47.190 3,106 215 ---15.48 /sf 3,320 31.76 /sf 6,813 Reinforcing in place, A615 Gr 60, priced per lbs.14,582.87 lb -7,291 5,833 --0.90 /lb 13,125 1.67 /lb 24,396 Concrete, ready mix, 4000 psi 97.22 CY -12,152 ---125.00 /CY 12,152 236.66 /CY 23,008 Add for concrete waste, 4000 psi 4.86 cy -608 ---125.00 /cy 608 236.66 /cy 1,150 Placing concrete, concrete pump, for base slab 12" to 24"97.22 cy 58.331 3,001 ----30.87 /cy 3,001 63.68 /cy 6,191 Finishing floors, monolithic, trowel finish (machine)2,423.00 sf 48.460 2,919 48 ---1.23 /sf 2,967 2.52 /sf 6,112 Curing, membrane spray 2,423.00 sf 4.846 249 97 ---0.14 /sf 346 0.29 /sf 698 03.10.05.13 Cast-In-Place Concrete, Slabs on Grade, 13" thick 97.22 CY 175.788 10,148 20,484 7,291 390.08 /CY 37,923 750.40 /CY 72,953 03.10.05.0013 Slab on Grade, 13" Thick 97.22 CY 175.788 10,148 20,484 7,291 390.08 /CY 37,923 750.40 /CY 72,953 03.10.05.0014 Slab on Grade, 14" Thick 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick Fine grade, for slab on grade, by hand 98.00 sf 0.686 35 3 ---0.39 /sf 38 0.80 /sf 78 Concrete pumping, subcontract, all inclusive price 4.24 cy --64 --15.00 /cy 64 27.24 /cy 115 Base slab edge forms, 12" to 24"47.83 sf 10.523 693 48 ---15.48 /sf 740 31.76 /sf 1,519 Reinforcing in place, A615 Gr 60, priced per lbs.635.19 lb -318 254 --0.90 /lb 572 1.67 /lb 1,063 Concrete, ready mix, 4000 psi 4.24 CY -529 ---125.00 /CY 529 236.66 /CY 1,002 Add for concrete waste, 4000 psi 0.21 cy -27 ---125.00 /cy 27 236.65 /cy 50 Placing concrete, concrete pump, for base slab 12" to 24"4.24 cy 2.541 131 ----30.87 /cy 131 63.67 /cy 270 Finishing floors, monolithic, trowel finish (machine)98.00 sf 1.960 118 2 ---1.23 /sf 120 2.52 /sf 247 Curing, membrane spray 98.00 sf 0.196 10 4 ---0.14 /sf 14 0.29 /sf 28 03.10.05.14 Cast-In-Place Concrete, Slabs on Grade, 14" thick 4.24 CY 15.906 987 930 318 527.61 /CY 2,234 1,032.60 /CY 4,373 03.10.05.0014 Slab on Grade, 14" Thick 4.24 CY 15.906 987 930 318 527.61 /CY 2,234 1,032.60 /CY 4,373 03.10.06.0008 Concrete Walls, 08" Thick 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 189 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick Concrete pumping, subcontract, all inclusive price 1.50 cy --23 --15.00 /cy 23 27.23 /cy 41 Forms in place, structural walls, to 8' high, hand set 121.50 sf 18.225 1,199 122 ---10.87 /sf 1,321 22.26 /sf 2,704 Forms in place, wall bulkheads 3.00 sf 0.900 59 4 ---20.99 /sf 63 43.10 /sf 129 Reinforcing in place, A615 Gr 60, priced per lbs.300.00 lb -150 120 --0.90 /lb 270 1.67 /lb 502 Concrete, ready mix, 4000 psi 1.50 CY -188 ---125.00 /CY 188 236.65 /CY 355 Add for concrete waste, 4000 psi 0.08 cy -9 ---125.00 /cy 9 236.93 /cy 18 Placing concrete, concrete pump, for structural wall to 12" thick 1.50 cy 1.275 66 ----43.73 /cy 66 90.20 /cy 135 Patch & plug tieholes 121.50 sf 1.823 94 2 ---0.79 /sf 96 1.63 /sf 198 Sack rub 121.50 sf 4.860 250 4 ---2.09 /sf 254 4.30 /sf 523 Curing, membrane spray 121.50 sf 0.243 13 5 ---0.14 /sf 17 0.29 /sf 35 03.10.06.08 Cast-In-Place Concrete, Straight Walls, 8" thick 1.50 CY 27.326 1,681 483 143 1,537.43 /CY 2,306 3,093.31 /CY 4,640 03.10.06.0008 Concrete Walls, 08" Thick 1.50 CY 27.326 1,681 483 143 1,537.43 /CY 2,306 3,093.31 /CY 4,640 03.10.09.0118 Concrete Column, 18" Dia. 03.10.09.18 Cast-In-Place Concrete, Columns, 18" Concrete pumping, subcontract, all inclusive price 7.46 cy --112 --15.00 /cy 112 27.24 /cy 203 Forms in place, columns, round, to 18" dia.537.21 sf 107.443 7,071 806 ---14.66 /sf 7,877 29.99 /sf 16,112 Reinforcing in place, A615 Gr 60, priced per lbs.1,865.32 lb -933 746 --0.90 /lb 1,679 1.67 /lb 3,121 Concrete, ready mix, 4000 psi 7.46 CY -933 ---125.00 /CY 933 236.66 /CY 1,766 Add for concrete waste, 4000 psi 0.37 cy -47 ---125.00 /cy 47 236.68 /cy 88 Placing concrete, concrete pump 7.46 cy 5.596 288 ----38.59 /cy 288 79.60 /cy 594 Sack rub 537.21 sf 21.489 1,106 16 ---2.09 /sf 1,122 4.30 /sf 2,311 Curing, membrane spray 537.21 sf 1.074 55 21 ---0.14 /sf 77 0.29 /sf 155 03.10.09.18 Cast-In-Place Concrete, Columns, 18"7.46 CY 135.601 8,520 2,755 858 1,626.22 /CY 12,133 3,263.52 /CY 24,349 03.10.09.0118 Concrete Column, 18" Dia.7.46 CY 135.601 8,520 2,755 858 1,626.22 /CY 12,133 3,263.52 /CY 24,349 03.10.13.F006 Equipment Pad, Type F, 6" Thick 03.10.13.06 Cast-In-Place Concrete, Equipment Pads, 6" thick Concrete pumping, subcontract, all inclusive price 3.11 cy --47 --15.00 /cy 47 27.25 /cy 85 Edge forms, housekeeping pads, up to 6"223.00 lf 11.819 778 58 ---3.75 /lf 836 7.69 /lf 1,714 Reinforcing in place, A615 Gr 60, priced per lbs.311.11 lb -156 124 --0.90 /lb 280 1.67 /lb 520 Concrete, ready mix, 4000 psi 3.11 CY -389 ---125.00 /CY 389 236.66 /CY 736 Add for concrete waste, 4000 psi 0.16 cy -20 ---125.00 /cy 20 236.67 /cy 37 Placing concrete, concrete pump 3.11 cy 2.333 120 ----38.59 /cy 120 79.59 /cy 248 Finish housekeeping pads 168.00 sf 6.720 405 5 ---2.44 /sf 410 5.03 /sf 844 Curing, membrane spray 168.00 sf 0.336 17 7 ---0.14 /sf 24 0.29 /sf 48 03.10.13.06 Cast-In-Place Concrete, Equipment Pads, 6" thick 3.11 CY 21.208 1,320 634 171 682.97 /CY 2,125 1,360.70 /CY 4,233 03.10.13.F006 Equipment Pad, Type F, 6" Thick 3.11 CY 21.208 1,320 634 171 682.97 /CY 2,125 1,360.70 /CY 4,233 03.10.15.0010 Concrete Stairs 03.10.15.00 Cast-In-Place Concrete, Stairs Form concrete stairs, 4' wide, 27bf (board feet) per riser 10.00 risr 26.000 1,711 270 ---198.11 /risr 1,981 404.09 /risr 4,041 Strip forms, concrete stair 10.00 risr 6.000 395 ----39.49 /risr 395 81.45 /risr 815 Stair tread nosings, avg. 3 feet long, add for abrasive nosing, galvanized 10.00 ea -36 ---3.64 /ea 36 6.89 /ea 69 Reinforcing in place, A615 Gr 60, priced per lbs.2,000.00 lb -1,000 800 --0.90 /lb 1,800 1.67 /lb 3,346 Concrete, ready mix, 4500 psi 10.00 CY -1,280 ---128.00 /CY 1,280 242.34 /CY 2,423 Add for concrete waste, 4500 psi 1.00 cy -128 ---128.00 /cy 128 242.34 /cy 242 Placing & finish concrete stairs 10.00 rsr 8.000 412 ----41.16 /rsr 412 84.90 /rsr 849 03.10.15.00 Cast-In-Place Concrete, Stairs 10.00 CY 40.000 2,518 2,714 800 603.20 /CY 6,032 1,178.49 /CY 11,785 03.10.15.0010 Concrete Stairs 10.00 CY 40.000 2,518 2,714 800 603.20 /CY 6,032 1,178.49 /CY 11,785 03.10 Cast-In-Place Concrete Work 233.95 CY 752.600 45,834 53,007 17,726 498.26 /CY 116,567 970.68 /CY 227,089 03.0 Concrete Work 233.95 CY 752.600 45,834 53,007 17,726 498.26 /CY 116,567 970.68 /CY 227,089 05.0 Metals 05.10 Structural Steel 05.10.01.0010 Structural Steel, Stainless Steel 05.10.01.00 Metals, Structural Steel Canopy framing, structural steel, 6" and 8" members, shop fabricated 5,539.00 lb 59.083 4,546 8,973 -136 -2.47 /lb 13,655 4.81 /lb 26,657 05.10.01.00 Metals, Structural Steel 2.77 TN 59.083 4,546 8,973 136 4,929.60 /TN 13,655 9,623.35 /TN 26,657 05.10.01.0010 Structural Steel, Stainless Steel 2.77 TN 59.083 4,546 8,973 136 4,929.60 /TN 13,655 9,623.35 /TN 26,657 05.10.01.0020 Steel Beam Framing 05.10.01.00 Metals, Structural Steel Structural steel member, 100-ton project, 1 to 2 story building, W8x15, A992 steel, shop fabricated, incl shop primer, bolted connections 54.00 LF 5.040 372 1,188 -114 -31.00 /LF 1,674 60.38 /LF 3,260 Structural steel member, 100-ton project, 1 to 2 story building, W8x24, A992 steel, shop fabricated, incl shop primer, bolted connections 458.00 LF 46.633 3,442 16,259 -1,054 -45.32 /LF 20,755 87.64 /LF 40,139 Structural steel member, 100-ton project, 1 to 2 story building, W12x35, A992 steel, shop fabricated, incl shop primer, bolted connections 143.00 LF 9.886 730 7,436 -223 -58.67 /LF 8,389 112.32 /LF 16,062 05.10.01.00 Metals, Structural Steel 8.04 TN 61.559 4,544 24,883 1,391 3,833.10 /TN 30,818 7,395.63 /TN 59,461 05.10.01.0020 Steel Beam Framing 655.00 LF 61.559 4,544 24,883 1,391 47.05 /LF 30,818 90.78 /LF 59,461 05.30.01.0010 Roof Decking 05.30.01.00 Metals, Metal Decking Metal roof decking, steel, open type B wide rib, galvanized, over 500 Sq, 1-1/2" D, 16 gauge 2,730.00 SF 20.800 1,600 9,528 -48 -4.09 /SF 11,176 7.85 /SF 21,442 05.30.01.00 Metals, Metal Decking 2,730.00 SF 20.800 1,600 9,528 48 4.09 /SF 11,176 7.85 /SF 21,442 05.30.01.0010 Roof Decking 2,730.00 SF 20.800 1,600 9,528 48 4.09 /SF 11,176 7.85 /SF 21,442 05.10 Structural Steel 1.00 LS 141.442 10,690 43,384 1,575 55,649.02 /LS 55,649 107,559.63 /LS 107,560 05.50 Metal Fabrications 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 190 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 05.50.02.0010 Aluminum Stairs 05.50.02.00 Metal Stairs Complete Stair landing, steel grating, incl. framing, no railing 73.00 sf 21.900 1,662 2,555 ---57.77 /sf 4,217 113.23 /sf 8,266 Stair, shop fabricated, steel, 3'-6" W, incl pipe railing, stringers, grating treads w/ safety nosing, per riser 20.00 RISR 18.286 1,407 7,300 -42 -437.45 /RISR 8,749 840.65 /RISR 16,813 05.50.02.00 Metal Stairs Complete 20.00 RISR 40.186 3,069 9,855 42 648.30 /RISR 12,966 1,253.93 /RISR 25,079 05.50.02.0010 Aluminum Stairs 20.00 RISR 40.186 3,069 9,855 42 648.30 /RISR 12,966 1,253.93 /RISR 25,079 05.50 Metal Fabrications 1.00 LS 40.186 3,069 9,855 42 12,965.93 /LS 12,966 25,078.59 /LS 25,079 05.0 Metals 1.00 LS 181.628 13,759 53,239 1,617 68,614.95 /LS 68,615 132,638.22 /LS 132,638 21.0 Fire Suppression 21.00 Fire Suppression 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 21.05.01.00 Mechanical, Fire Sprinklers System Fire Sprinker Area Allowance 2,317.00 SF 23,170 -10.00 /SF 23,170 16.66 /SF 38,596 21.05.01.00 Mechanical, Fire Sprinklers System 1.00 LS 23,170 23,170.00 /LS 23,170 38,595.89 /LS 38,596 21.05.01.0010 Fire Sprinkler Allowance For Canopies over 1,000 SF 2,317.00 SF 23,170 10.00 /SF 23,170 16.66 /SF 38,596 21.00 Fire Suppression 1.00 LS 23,170 23,170.00 /LS 23,170 38,595.89 /LS 38,596 21.0 Fire Suppression 1.00 LS 23,170 23,170.00 /LS 23,170 38,595.89 /LS 38,596 22.0 Plumbing 22.00 Plumbing 22.00.01.0010 Plumbing Fixtures 22.00.01.00 Mechanical, Plumbing 1" hose valve 2.00 EA 0.600 46 100 ---73.11 /EA 146 131.35 /EA 263 Hose Rack 2.00 EA 2.000 154 200 ---177.03 /EA 354 321.66 /EA 643 22.00.01.00 Mechanical, Plumbing 1.00 LS 2.600 200 300 500.26 /LS 500 906.02 /LS 906 22.00.01.0010 Plumbing Fixtures 4.00 EA 2.600 200 300 125.07 /EA 500 226.51 /EA 906 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill included, 350#7.00 LF 2.800 213 194 -55 -65.90 /LF 461 121.96 /LF 854 4" DI, RJ, Ell, 90 1.00 ea 1.500 112 192 -57 -360.81 /ea 361 661.95 /ea 662 Megalugs for DI Pipe w/ Accessories, 4"2.00 ea 2.000 152 76 -65 -146.25 /ea 293 275.87 /ea 552 Polywrap, 4" pipe 7.00 lf -2 ---0.32 /lf 2 0.56 /lf 4 Pipe Marking, ID Tape 7.00 lf 0.070 5 1 ---0.90 /lf 6 1.70 /lf 12 33.00.04.04 Buried Pipe, Ductile Iron, 4"7.00 LF 6.370 482 465 176 160.45 /LF 1,123 297.60 /LF 2,083 33.00.04.FSS04 04" FSS - Fire Sprinkler Service 7.00 LF 6.370 482 465 176 160.45 /LF 1,123 297.60 /LF 2,083 33.00.07.D03 03" D - Drain 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3" 3" PVC, Sch. 80, socket joint, pipe, excav/bkfill included 132.00 LF 52.800 4,009 1,000 -1,032 -45.76 /LF 6,041 86.86 /LF 11,465 3" PVC, Sch. 80, socket joint, ELL, 45 6.00 ea -299 ---49.78 /ea 299 86.77 /ea 521 3" PVC, Sch. 80, socket joint, tee 3.00 ea -120 ---39.93 /ea 120 69.60 /ea 209 3" PVC, Sch. 80, socket joint, coupling 7.00 ea -203 ---29.02 /ea 203 50.59 /ea 354 Drain, floor, medium duty, cast iron, deep flange, 7" diameter top, 2" and 3" pipe size 4.00 ea 5.333 403 920 ---330.76 /ea 1,323 593.68 /ea 2,375 33.00.07.03 Buried Pipe, PVC, 2-1/2" to 3"132.00 LF 58.133 4,412 2,541 1,032 60.50 /LF 7,985 113.05 /LF 14,923 33.00.07.D03 03" D - Drain 132.00 LF 58.133 4,412 2,541 1,032 60.50 /LF 7,985 113.05 /LF 14,923 40.10.02.3W01 01" 3W - Plant Water 40.10.02.01 Process Pipe, Carbon Steel, 1/2" to 1" 1" galv. steel pipe, sched. 40, threaded & coupled 82.00 LF 5.740 439 84 ---6.37 /LF 522 12.01 /LF 985 1" galv. steel, M.I., 150#, screwed, ELL, 90 5.00 ea 3.250 248 5 ---50.69 /ea 253 96.78 /ea 484 40.10.02.01 Process Pipe, Carbon Steel, 1/2" to 1"82.00 LF 8.990 687 89 9.46 /LF 776 17.91 /LF 1,469 40.10.02.3W01 01" 3W - Plant Water 82.00 LF 8.990 687 89 9.46 /LF 776 17.91 /LF 1,469 40.10.02.3W02 02" 3W - Plant Water 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2" 2" galv. steel pipe, sched. 40, threaded & coupled 15.00 LF 1.650 126 32 ---10.55 /LF 158 19.82 /LF 297 2" galv. steel, M.I., 150#, screwed, ELL, 90 2.00 ea 1.960 150 6 ---78.11 /ea 156 148.85 /ea 298 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2"15.00 LF 3.610 276 39 20.96 /LF 314 39.66 /LF 595 40.10.02.3W02 02" 3W - Plant Water 15.00 LF 3.610 276 39 20.96 /LF 314 39.66 /LF 595 40.10.02.NG01 01" NG - Natural Gas 40.10.02.01 Process Pipe, Carbon Steel, 1/2" to 1" Paint process pipe and fittings, subcontracted, priced per LF, 1" dia.107.00 lf --482 --4.50 /lf 482 7.50 /lf 802 1" black steel pipe, sched. 40, threaded & coupled 68.00 LF 4.760 364 49 ---6.07 /LF 413 11.49 /LF 781 1" black steel M.I., 150#, screwed, ELL, 90 13.00 ea 8.450 646 9 ---50.39 /ea 655 96.26 /ea 1,251 40.10.02.01 Process Pipe, Carbon Steel, 1/2" to 1"68.00 LF 13.210 1,010 58 482 22.79 /LF 1,549 41.69 /LF 2,835 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, bronze, screwed, 1"3.00 EA 1.200 92 64 ---52.02 /EA 156 95.87 /EA 288 40.20.04.01 Ball Valves, 1/2" to 1"3.00 EA 1.200 92 64 52.02 /EA 156 95.87 /EA 288 40.10.02.NG01 01" NG - Natural Gas 68.00 LF 14.410 1,102 122 482 25.08 /LF 1,705 45.92 /LF 3,122 22.00 Plumbing 1.00 LS 94.113 7,159 3,556 482 1,208 12,404.37 /LS 12,404 23,098.73 /LS 23,099 22.0 Plumbing 1.00 LS 94.113 7,159 3,556 482 1,208 12,404.37 /LS 12,404 23,098.73 /LS 23,099 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 191 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 18,860.00 LF 132.020 9,402 2,332 ---0.62 /LF 11,735 1.45 /LF 27,331 THHN-THWN Copper Stranded 1/C # 8 690.00 LF 6.900 491 172 ---0.96 /LF 664 2.23 /LF 1,539 THHN-THWN Copper Stranded 1/C # 2 2,070.00 LF 37.260 2,654 1,827 ---2.16 /LF 4,480 4.96 /LF 10,276 Stakon Lug #12 - #10 160.00 E 16.000 1,140 40 ---7.37 /E 1,180 17.38 /E 2,780 Compression Lug - # 8 6.00 E 0.900 64 14 ---12.98 /E 78 30.29 /E 182 Compression Lug - # 2 18.00 E 4.500 320 102 ---23.48 /E 423 54.50 /E 981 Motor Hook-up, 3 phase, 10 hp 19.00 E 34.200 2,436 1,078 ---184.94 /E 3,514 427.36 /E 8,120 Motor Hook-up, 3 phase, 50 hp 3.00 E 11.700 833 347 ---393.40 /E 1,180 909.92 /E 2,730 Motor Testing & Commissioning: 10HP / 480V / #12 19.00 E 13.300 947 ----49.85 /E 947 117.79 /E 2,238 Motor Testing & Commissioning: 50HP / 480V / #4 3.00 E 3.300 235 ----78.34 /E 235 185.10 /E 555 600V Megger Testing 96.00 E 24.000 1,709 ----17.81 /E 1,709 42.07 /E 4,039 Wire Markers 180.00 E 1.800 128 9 ---0.76 /E 137 1.79 /E 323 26.15.01.00 Process Electrical, Wire/Cable 21,620.00 LF 285.880 20,360 5,921 1.22 /LF 26,281 2.83 /LF 61,093 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"2,100.00 LF 219.765 15,651 10,761 ---12.58 /LF 26,412 28.85 /LF 60,582 PVC Coated GRC @ Level 2 1-1/4"300.00 LF 46.440 3,307 2,519 ---19.42 /LF 5,826 44.46 /LF 13,338 PVC Coated 90 Ell 3/4"126.00 E 37.800 2,692 2,387 ---40.31 /E 5,079 92.04 /E 11,596 PVC Coated 90 Ell 1-1/4"18.00 E 7.200 513 480 ---55.18 /E 993 125.86 /E 2,265 PVC Coated Coupling 3/4"336.00 E 20.160 1,436 1,834 ---9.73 /E 3,270 22.07 /E 7,416 PVC Coated Coupling 1-1/4"48.00 E 4.320 308 396 ---14.66 /E 704 33.25 /E 1,596 PVC Coated Conduit Hub 3/4"84.00 E 33.600 2,393 3,348 ---68.35 /E 5,741 154.73 /E 12,998 PVC Coated Conduit Hub 1-1/4"12.00 E 6.600 470 687 ---96.45 /E 1,157 218.18 /E 2,618 PVC Coated LB Condulet 3/4"21.00 E 9.450 673 1,084 ---83.65 /E 1,757 188.90 /E 3,967 PVC Coated LB Condulet 1-1/4"3.00 E 1.800 128 301 ---143.03 /E 429 320.94 /E 963 PVC Coated Unistrut Straps 3/4"273.00 E 13.650 972 2,031 ---11.00 /E 3,004 24.73 /E 6,752 PVC Coated Unistrut Straps 1-1/4"39.00 E 2.730 194 346 ---13.87 /E 541 31.26 /E 1,219 PVC Coated Unistrut Conduit Hanger Allowance 3/4"273.00 E 16.380 1,167 816 ---7.26 /E 1,983 16.65 /E 4,547 PVC Coated Unistrut Conduit Hanger Allowance 1-1/4"39.00 E 3.510 250 137 ---9.91 /E 386 22.82 /E 890 EF Sealtite Flex 3/4"21.00 lf 0.630 45 52 ---4.61 /lf 97 10.47 /lf 220 EF Sealtite Flex 1-1/4"3.00 lf 0.120 9 15 ---7.95 /lf 24 17.91 /lf 54 PVC Coated LT Connector Straight 3/4"42.00 E 4.200 299 971 ---30.24 /E 1,270 67.54 /E 2,837 PVC Coated LT Connector Straight 1-1/4"6.00 E 0.900 64 568 ---105.37 /E 632 232.93 /E 1,398 26.15.02.00 Process Electrical, Conduit 2,400.00 LF 429.255 30,571 28,734 24.71 /LF 59,306 56.36 /LF 135,255 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 24,020.00 LF 715.135 50,931 34,656 3.56 /LF 85,587 8.17 /LF 196,348 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 35,190.00 LF 211.140 15,037 2,838 ---0.51 /LF 17,875 1.19 /LF 41,754 Pullstring 1,100.00 lf 6.600 470 54 ---0.48 /lf 524 1.12 /lf 1,230 Shielded PLTC / Inst Cable 1 Pair #16 5,750.00 LF 115.000 8,190 2,588 ---1.87 /LF 10,778 4.35 /LF 25,027 Termination Labor Only - # 16 - #14 411.00 E 41.100 2,927 ----7.12 /E 2,927 16.83 /E 6,916 Control Wire Testing 183.00 E 18.300 1,303 ----7.12 /E 1,303 16.83 /E 3,079 Wire Markers 411.00 E 4.110 293 21 ---0.76 /E 313 1.79 /E 737 26.15.01.00 Process Electrical, Wire/Cable 40,940.00 LF 396.250 28,221 5,500 0.82 /LF 33,721 1.92 /LF 78,742 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"1,000.00 LF 88.000 6,267 1,561 ---7.83 /LF 7,828 18.23 /LF 18,231 GRC Elbow 3/4"30.00 E 7.500 534 298 ---27.74 /E 832 63.86 /E 1,916 GRC Couplng 3/4"30.00 E 1.500 107 75 ---6.05 /E 181 13.86 /E 416 Rigid Conduit Hub 3/4"20.00 E 6.200 442 259 ---35.01 /E 700 80.52 /E 1,610 Unistrut Straps 3/4"130.00 E 3.900 278 240 ---3.98 /E 518 9.10 /E 1,183 Unistrut Conduit Hanger Allowance 3/4"130.00 E 5.200 370 130 ---3.85 /E 500 8.92 /E 1,160 PVC Coated GRC @ Level 2 3/4"3,200.00 LF 334.880 23,850 16,397 ---12.58 /LF 40,247 28.85 /LF 92,315 PVC Coated 90 Ell 3/4"192.00 E 57.600 4,102 3,638 ---40.31 /E 7,740 92.04 /E 17,671 PVC Coated Coupling 3/4"512.00 E 30.720 2,188 2,795 ---9.73 /E 4,983 22.07 /E 11,300 PVC Coated Conduit Hub 3/4"128.00 E 51.200 3,646 5,102 ---68.35 /E 8,748 154.73 /E 19,806 PVC Coated LB Condulet 3/4"32.00 E 14.400 1,026 1,651 ---83.65 /E 2,677 188.90 /E 6,045 PVC Coated Unistrut Straps 3/4"416.00 E 20.800 1,481 3,095 ---11.00 /E 4,577 24.73 /E 10,289 PVC Coated Unistrut Conduit Hanger Allowance 3/4"416.00 E 24.960 1,778 1,244 ---7.26 /E 3,021 16.65 /E 6,928 EF Sealtite Flex 3/4"32.00 lf 0.960 68 79 ---4.61 /lf 147 10.46 /lf 335 PVC Coated LT Connector Straight 3/4"64.00 E 6.400 456 1,480 ---30.24 /E 1,935 67.54 /E 4,322 26.15.02.00 Process Electrical, Conduit 4,200.00 LF 654.220 46,593 38,043 20.15 /LF 84,636 46.08 /LF 193,527 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 1,050.470 74,813 43,544 118,356.94 /LS 118,357 272,269.60 /LS 272,270 26.15 Process Electrical 1.00 LS 1,765.605 125,745 78,199 203,943.79 /LS 203,944 468,617.51 /LS 468,618 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 1,440.00 LF 14.400 1,026 218 ---0.86 /LF 1,244 2.02 /LF 2,902 THHN-THWN Copper Stranded 1/C # 10 450.00 LF 4.500 320 86 ---0.90 /LF 406 2.10 /LF 945 26.15.01.00 Process Electrical, Wire/Cable 1,890.00 LF 18.900 1,346 304 0.87 /LF 1,650 2.04 /LF 3,847 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"2.00 E 0.600 43 35 ---38.66 /E 77 88.41 /E 177 PVC Coated GRC @ Level 1 3/4"570.00 LF 47.852 3,408 3,612 ---12.32 /LF 7,020 28.02 /LF 15,974 PVC Coated Conduit Hub 3/4"26.00 E 10.400 741 1,036 ---68.35 /E 1,777 154.73 /E 4,023 PVC Coated LB Condulet 3/4"4.00 E 1.800 128 206 ---83.65 /E 335 188.89 /E 756 PVC Coated T Condulet 3/4"14.00 E 7.000 499 942 ---102.92 /E 1,441 231.77 /E 3,245 PVC Coated Unistrut Straps 3/4"94.00 E 4.700 335 699 ---11.00 /E 1,034 24.73 /E 2,325 PVC Coated Unistrut Conduit Hanger Allowance 3/4"94.00 E 5.640 402 281 ---7.26 /E 683 16.65 /E 1,566 Weatherproof Plate 1 Gang Switch 2.00 E 0.160 11 6 ---8.65 /E 17 19.94 /E 40 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 192 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.02.00 Process Electrical, Conduit 570.00 LF 78.152 5,566 6,818 21.73 /LF 12,384 49.31 /LF 28,104 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 2.00 E 0.300 21 8 ---14.72 /E 29 34.09 /E 68 Pendant Power Hook Stem & Hardware 12.00 E 6.000 427 300 ---60.61 /E 727 138.97 /E 1,668 Lighting Fixture TYPE 4 High Bay LED 12.00 EA 43.636 3,153 7,560 ---892.72 /EA 10,713 2,002.51 /EA 24,030 26.20.03.00 Facility Electrical, Lighting 12.00 EA 49.936 3,601 7,868 955.78 /EA 11,469 2,147.16 /EA 25,766 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 146.988 10,513 14,990 25,503.01 /LS 25,503 57,716.98 /LS 57,717 26.20 Facility Electrical 1.00 LS 146.988 10,513 14,990 25,503.01 /LS 25,503 57,716.98 /LS 57,717 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 19.00 EA 49.032 3,542 2,508 ---318.45 /EA 6,050 730.04 /EA 13,871 Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 100 amp, NEMA 3R 3.00 EA 13.333 963 990 ---651.10 /EA 1,953 1,482.48 /EA 4,447 26.25.09.99 Electrical Equipment, Safety Switches - General 22.00 EA 62.366 4,506 3,498 363.81 /EA 8,004 832.65 /EA 18,318 26.25.01.0001 Electrical Equipment 1.00 LS 62.366 4,506 3,498 8,003.79 /LS 8,004 18,318.20 /LS 18,318 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 10.000 712 ----712.19 /LS 712 1,682.74 /LS 1,683 26.00.02.00 Electrical, Testing 1.00 LS 10.000 712 712.19 /LS 712 1,682.74 /LS 1,683 26.25.99.0001 Electrical, Testing 1.00 LS 10.000 712 712.19 /LS 712 1,682.74 /LS 1,683 26.25 Electrical Equipment 1.00 LS 72.366 5,218 3,498 8,715.98 /LS 8,716 20,000.94 /LS 20,001 26.0 Electrical Work 1.00 LS 1,984.958 141,476 96,687 238,162.78 /LS 238,163 546,335.43 /LS 546,335 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 1,500.00 LF 26.250 1,870 585 ---1.64 /LF 2,455 3.06 /LF 4,596 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)20.00 E 5.000 356 87 ---22.16 /E 443 41.64 /E 833 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 10.00 E 0.600 43 54 ---9.62 /E 96 17.50 /E 175 4 Pair UTP Certification with Documentation 10.00 E 6.300 449 ---44.87 /E 449 85.82 /E 858 UTP Cable Supports 100.00 E 5.000 356 50 ---4.06 /E 406 7.68 /E 768 27.30.01.00 Communications Systems 1,500.00 LF 43.150 3,073 776 2.57 /LF 3,849 4.82 /LF 7,230 27.30.01.0002 Network, DATA CAT 6 1.00 LS 43.150 3,073 776 3,848.61 /LS 3,849 7,230.06 /LS 7,230 27.00 Communications 1.00 LS 43.150 3,073 776 3,848.61 /LS 3,849 7,230.06 /LS 7,230 27.0 Communications 1.00 LS 43.150 3,073 776 3,848.61 /LS 3,849 7,230.06 /LS 7,230 31.0 Earthwork 31.25 Earthworks, Structural 31.25.03.0010 Structrual Fill, Infill 31.25.03.00 Earthworks, Structural, Backfill Backfill, 6" layers, compaction in layers, hand tamp, add 196.00 ecy 76.117 3,983 ----20.32 /ecy 3,983 40.90 /ecy 8,016 Fill, granular fill 196.00 CY -3,920 ---20.00 /CY 3,920 36.87 /CY 7,226 31.25.03.00 Earthworks, Structural, Backfill 196.00 CY 76.117 3,983 3,920 40.32 /CY 7,903 77.76 /CY 15,242 31.25.03.0010 Structrual Fill, Infill 196.00 CY 76.117 3,983 3,920 40.32 /CY 7,903 77.76 /CY 15,242 31.25 Earthworks, Structural 196.00 CY 76.117 3,983 3,920 40.32 /CY 7,903 77.76 /CY 15,242 31.0 Earthwork 1.00 LS 76.117 3,983 3,920 7,902.72 /LS 7,903 15,241.93 /LS 15,242 33.0 Utilities 33.05 Buried Process Piping 33.00.04.DS04 04" DS - Digester Sludge 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill included, 350#92.00 LF 36.800 2,794 2,549 -719 -65.90 /LF 6,063 121.96 /LF 11,220 4" DI, RJ, Ell, 90 5.00 ea 7.500 560 961 -283 -360.81 /ea 1,804 661.96 /ea 3,310 Megalugs for DI Pipe w/ Accessories, 4"10.00 ea 10.000 759 378 -326 -146.25 /ea 1,463 275.87 /ea 2,759 Polywrap, 4" pipe 92.00 lf -29 ---0.32 /lf 29 0.56 /lf 51 Glass lining 1,298.80 lb -1,299 ---1.00 /lb 1,299 1.74 /lb 2,264 Pipe Marking, ID Tape 92.00 lf 0.920 71 12 ---0.90 /lf 83 1.70 /lf 156 33.00.04.04 Buried Pipe, Ductile Iron, 4"92.00 LF 55.220 4,184 5,228 1,328 116.74 /LF 10,740 214.79 /LF 19,760 33.00.04.DS04 04" DS - Digester Sludge 92.00 LF 55.220 4,184 5,228 1,328 116.74 /LF 10,740 214.79 /LF 19,760 33.00.04.DS06 06" DS - Digester Sludge 33.00.04.06 Buried Pipe, Ductile Iron, 6" 6" pipe, DI, RJ, excav/bkfill included, 350#72.00 LF 34.560 2,579 1,705 -1,305 -77.62 /LF 5,589 145.87 /LF 10,502 6" DI, RJ, Ell, 90 5.00 ea 9.900 739 1,369 -374 -496.33 /ea 2,482 908.74 /ea 4,544 Megalugs for DI Pipe w/ Accessories, 6"10.00 ea 10.000 746 468 -378 -159.13 /ea 1,591 299.39 /ea 2,994 Polywrap, 6" pipe 72.00 lf -23 ---0.32 /lf 23 0.56 /lf 40 Glass lining 1,577.40 lb -1,577 ---1.00 /lb 1,577 1.74 /lb 2,750 Pipe Marking, ID Tape 72.00 lf 0.720 55 9 ---0.90 /lf 65 1.70 /lf 122 33.00.04.06 Buried Pipe, Ductile Iron, 6"72.00 LF 55.180 4,120 5,151 2,056 157.32 /LF 11,327 291.00 /LF 20,952 33.00.04.DS06 06" DS - Digester Sludge 72.00 LF 55.180 4,120 5,151 2,056 157.32 /LF 11,327 291.00 /LF 20,952 33.00.04.DS12 12" DS - Digester Sludge 33.00.04.12 Buried Pipe, Ductile Iron, 12" 12" pipe, DI, RJ, excav/bkfill included, 350#21.00 LF 10.080 752 1,064 -381 -104.62 /LF 2,197 192.94 /LF 4,052 12" DI, RJ, Ell, 90 3.00 ea 7.560 564 2,271 -285 -1,040.11 /ea 3,120 1,868.58 /ea 5,606 Megalugs for DI Pipe w/ Accessories, 12"6.00 ea 6.000 448 731 -227 -234.28 /ea 1,406 430.40 /ea 2,582 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 193 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.04.12 Buried Pipe, Ductile Iron, 12" Polywrap, 12" pipe 21.00 lf -11 ---0.53 /lf 11 0.92 /lf 19 Glass lining 1,409.40 lb -1,409 ---1.00 /lb 1,409 1.74 /lb 2,457 Pipe Marking, ID Tape 21.00 lf 0.210 16 3 ---0.90 /lf 19 1.70 /lf 36 33.00.04.12 Buried Pipe, Ductile Iron, 12"21.00 LF 23.850 1,780 5,490 892 388.69 /LF 8,163 702.47 /LF 14,752 33.00.04.DS12 12" DS - Digester Sludge 21.00 LF 23.850 1,780 5,490 892 388.69 /LF 8,163 702.47 /LF 14,752 33.00.04.DS14 14" DS - Digester Sludge 33.00.04.14 Buried Pipe, Ductile Iron, 14" 14" pipe, DI, RJ, excav/bkfill included, 350#16.00 LF 7.680 573 1,156 -290 -126.17 /LF 2,019 230.50 /LF 3,688 14" DI, RJ, Ell, 90 2.00 ea 6.720 502 2,560 -254 -1,657.77 /ea 3,316 2,963.76 /ea 5,928 Megalugs for DI Pipe w/ Accessories, 14"4.00 ea 6.000 448 624 -227 -324.48 /ea 1,298 598.62 /ea 2,394 Polywrap, 14" pipe 16.00 lf -9 ---0.59 /lf 9 1.03 /lf 16 Glass lining 1,611.60 lb -1,612 ---1.00 /lb 1,612 1.74 /lb 2,809 Pipe Marking, ID Tape 16.00 lf 0.160 12 2 ---0.90 /lf 14 1.70 /lf 27 33.00.04.14 Buried Pipe, Ductile Iron, 14"16.00 LF 20.560 1,535 5,963 770 516.73 /LF 8,268 928.95 /LF 14,863 33.00.04.DS14 14" DS - Digester Sludge 16.00 LF 20.560 1,535 5,963 770 516.73 /LF 8,268 928.95 /LF 14,863 33.00.04.PSC04 04" PSC - Primary Scum 33.00.04.04 Buried Pipe, Ductile Iron, 4" 4" pipe, DI, RJ, excav/bkfill included, 350#18.00 LF 7.200 547 499 -141 -65.90 /LF 1,186 121.96 /LF 2,195 4" DI, RJ, Ell, 90 1.00 ea 1.500 112 192 -57 -360.81 /ea 361 661.96 /ea 662 4" DI, RJ, tee 1.00 ea 2.280 170 301 -86 -557.24 /ea 557 1,021.52 /ea 1,022 Megalugs for DI Pipe w/ Accessories, 4"5.00 ea 5.000 380 189 -163 -146.25 /ea 731 275.87 /ea 1,379 Polywrap, 4" pipe 18.00 lf -6 ---0.32 /lf 6 0.56 /lf 10 Glass lining 335.20 lb -335 ---1.00 /lb 335 1.74 /lb 584 Pipe Marking, ID Tape 18.00 lf 0.180 14 2 ---0.90 /lf 16 1.70 /lf 31 33.00.04.04 Buried Pipe, Ductile Iron, 4"18.00 LF 16.160 1,222 1,524 446 177.37 /LF 3,193 326.83 /LF 5,883 33.00.04.PSC04 04" PSC - Primary Scum 18.00 LF 16.160 1,222 1,524 446 177.37 /LF 3,193 326.83 /LF 5,883 33.05 Buried Process Piping 219.00 LF 170.970 12,842 23,356 5,493 190.37 /LF 41,690 347.99 /LF 76,211 33.0 Utilities 219.00 LF 170.970 12,842 23,356 5,493 190.37 /LF 41,690 347.99 /LF 76,211 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.DS04 04" DS - Digester Sludge 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.273.00 lf --2,457 --9.00 /lf 2,457 14.99 /lf 4,093 FURNISH 4" DI pipe 60.00 LF -1,535 ---25.58 /LF 1,535 44.59 /LF 2,675 Install 4" DI, flanged, spool <= 10'28.00 ea 65.240 4,987 ----178.11 /ea 4,987 340.68 /ea 9,539 FURNISH 4" DI flange 52.00 ea -2,548 ---49.00 /ea 2,548 85.42 /ea 4,442 4" DI, FL, Ell, 90 9.00 ea 20.970 1,603 793 ---266.19 /ea 2,396 494.23 /ea 4,448 4" DI, FL, Ell, 45 1.00 ea 2.330 178 78 ---256.55 /ea 257 477.43 /ea 477 4" DI, FL, tee, 4" x 4"6.00 ea 17.460 1,335 964 ---383.19 /ea 2,299 705.70 /ea 4,234 4" DI, FL, blind flange 3.00 ea 5.610 429 122 ---183.46 /ea 550 344.05 /ea 1,032 4" DI, bellows coupling (Check Mat'l Price)3.00 ea 5.610 429 1,743 ---724.08 /ea 2,172 1,286.50 /ea 3,860 Add for glass lining 1,757.00 lb -1,054 ---0.60 /lb 1,054 1.05 /lb 1,838 4" Bolt & Gasket Kits, CS, 150#61.00 ea 67.100 5,129 366 ---90.09 /ea 5,495 171.29 /ea 10,449 40.10.01.04 Process Pipe, Ductile Iron, 4"60.00 LF 184.320 14,090 9,203 2,457 429.17 /LF 25,750 784.78 /LF 47,087 40.20.01.04 Gate Valves, 4" Install gate valve, Flgd, DIP, 4"8.00 ea 17.600 1,345 ----168.17 /ea 1,345 321.67 /ea 2,573 FURNISH Gate valve, iron body, resil. seat, Flgd, 150#, HWO, 4"8.00 EA -1,504 ---188.00 /EA 1,504 327.73 /EA 2,622 40.20.01.04 Gate Valves, 4" 8.00 EA 17.600 1,345 1,504 356.17 /EA 2,849 649.41 /EA 5,195 40.20.08.04 Check Valves, 4" Install check valve, Flgd, DIP, 4"3.00 ea 6.600 505 ----168.17 /ea 505 321.67 /ea 965 FURNISH Check valve, iron body, swing check, flgd, 150#, 4"3.00 EA -1,800 ---600.00 /EA 1,800 1,045.97 /EA 3,138 40.20.08.04 Check Valves, 4"3.00 EA 6.600 505 1,800 768.17 /EA 2,305 1,367.64 /EA 4,103 40.10.01.DS04 04" DS - Digester Sludge 60.00 LF 208.520 15,939 12,507 2,457 515.06 /LF 30,904 939.75 /LF 56,385 40.10.01.DS06 06" DS - Digester Sludge 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.64.00 lf --576 --9.00 /lf 576 14.99 /lf 959 FURNISH 6" DI pipe 19.00 LF 591 ---31.09 /LF 591 54.19 /LF 1,030 Install 6" DI, flanged, spool <= 10'9.00 ea 29.160 2,229 ---247.67 /ea 2,229 473.74 /ea 4,264 FURNISH 6" DI flange 12.00 ea 768 ---64.01 /ea 768 111.58 /ea 1,339 6" DI, FL, Ell, 90 2.00 ea 6.480 495 273 ---383.98 /ea 768 711.35 /ea 1,423 6" DI, FL, tee, 6" x 6"1.00 ea 4.050 310 201 ---510.25 /ea 510 942.01 /ea 942 6" DI, flanged coupling adapter 2.00 ea 5.240 401 857 ---628.68 /ea 1,257 1,129.88 /ea 2,260 6" DI, bellows coupling (Check Mat'l Price)3.00 ea 7.860 601 2,249 ---949.98 /ea 2,850 1,690.02 /ea 5,070 Add for glass lining 683.00 lb -410 ---0.60 /lb 410 1.05 /lb 714 6" Bolt & Gasket Kits, CS, 150#20.00 ea 24.000 1,835 160 ---99.73 /ea 1,995 189.40 /ea 3,788 40.10.01.06 Process Pipe, Ductile Iron, 6"19.00 LF 76.790 5,870 5,508 576 629.14 /LF 11,954 1,146.77 /LF 21,789 40.20.05.06 Plug Valves, 6" Install plug valve, Flgd, DIP, 6"5.00 ea 14.500 1,108 ----221.68 /ea 1,108 424.02 /ea 2,120 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 6"5.00 EA -4,785 ---957.00 /EA 4,785 1,668.31 /EA 8,342 40.20.05.06 Plug Valves, 6"5.00 EA 14.500 1,108 4,785 1,178.68 /EA 5,893 2,092.33 /EA 10,462 40.10.01.DS06 06" DS - Digester Sludge 19.00 LF 91.290 6,978 10,293 576 939.32 /LF 17,847 1,697.38 /LF 32,250 40.10.01.DS12 12" DS - Digester Sludge 40.10.01.12 Process Pipe, Ductile Iron, 12" Paint process pipe and fittings, subcontracted, priced per LF, 12" dia.161.00 lf --2,898 --18.00 /lf 2,898 29.98 /lf 4,827 8" DI, bellows coupling (Check Mat'l Price)3.00 ea 10.110 773 2,787 ---1,186.53 /ea 3,560 2,112.11 /ea 6,336 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 194 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.12 Process Pipe, Ductile Iron, 12" FURNISH 12" DI pipe 38.00 LF 2,698 ---70.99 /LF 2,698 123.76 /LF 4,703 Install 12" DI, flanged, spool <= 10'14.00 ea 77.000 5,886 ---420.43 /ea 5,886 804.18 /ea 11,258 FURNISH 12" DI flange 30.00 ea 4,950 ---165.00 /ea 4,950 287.64 /ea 8,629 12" DI, FL, Ell, 90 5.00 ea 27.500 2,102 2,321 ---884.59 /ea 4,423 1,613.34 /ea 8,067 12" DI, FL, tee, 12" x 12"3.00 ea 20.640 1,578 2,222 ---1,266.66 /ea 3,800 2,297.27 /ea 6,892 12" DI, FL, reducer, 12" x 8"3.00 ea 16.500 1,261 1,071 ---777.27 /ea 2,332 1,426.26 /ea 4,279 Wall Pipe, DI, FLxPE, 12"2.00 ea 4.000 306 1,169 ---737.38 /ea 1,475 1,311.38 /ea 2,623 12" DI, flanged coupling adapter 2.00 ea 10.240 783 1,564 ---1,173.14 /ea 2,346 2,111.43 /ea 4,223 Add for glass lining 5,231.00 lb -3,139 ---0.60 /lb 3,139 1.05 /lb 5,471 8" Bolt & Gasket Kits, CS, 150#6.00 ea 7.200 550 54 ---100.73 /ea 604 191.15 /ea 1,147 12" Bolt & Gasket Kits, CS, 150#34.00 ea 74.800 5,718 680 ---188.17 /ea 6,398 356.54 /ea 12,122 40.10.01.12 Process Pipe, Ductile Iron, 12"38.00 LF 247.990 18,957 22,653 2,898 1,171.26 /LF 44,508 2,120.46 /LF 80,578 40.20.05.12 Plug Valves, 12" Install plug valve, Flgd, DIP, 12"3.00 ea 18.000 1,376 ----458.65 /ea 1,376 877.29 /ea 2,632 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 12"3.00 EA -8,040 ---2,680.00 /EA 8,040 4,671.96 /EA 14,016 40.20.05.12 Plug Valves, 12"3.00 EA 18.000 1,376 8,040 3,138.65 /EA 9,416 5,549.25 /EA 16,648 40.20.08.12 Check Valves, 12" Install check valve, Flgd, DIP, 12"3.00 ea 18.000 1,376 ----458.65 /ea 1,376 877.28 /ea 2,632 FURNISH Check valve, iron body, swing check, flgd, 150#, 12"3.00 EA -9,000 ---3,000.00 /EA 9,000 5,229.81 /EA 15,689 40.20.08.12 Check Valves, 12"3.00 EA 18.000 1,376 9,000 3,458.65 /EA 10,376 6,107.10 /EA 18,321 40.20.17.12 Control Valves, 12" Install Control Valve, 12" (300mm)2.00 ea 16.000 1,223 ----611.53 /ea 1,223 1,169.72 /ea 2,339 FURNISH Control Valve, 12" (300mm)2.00 EA -4,000 ---2,000.00 /EA 4,000 3,486.55 /EA 6,973 40.20.17.12 Control Valves, 12"2.00 EA 16.000 1,223 4,000 2,611.53 /EA 5,223 4,656.27 /EA 9,313 40.10.01.DS12 12" DS - Digester Sludge 38.00 LF 299.990 22,932 43,693 2,898 1,829.55 /LF 69,523 3,285.77 /LF 124,859 40.10.01.DS14 14" DS - Digester Sludge 40.10.01.14 Process Pipe, Ductile Iron, 14" Paint process pipe and fittings, subcontracted, priced per LF, 14" dia.53.00 lf --954 --18.00 /lf 954 29.98 /lf 1,589 FURNISH 14" DI pipe 8.00 LF 724 ---90.47 /LF 724 157.71 /LF 1,262 Install 14" DI, flanged, spool <= 10'3.00 ea 23.220 1,775 ---591.65 /ea 1,775 1,131.69 /ea 3,395 FURNISH 14" DI flange 8.00 ea 1,800 ---225.00 /ea 1,800 392.23 /ea 3,138 14" DI, FL, Ell, 90 2.00 ea 15.480 1,183 1,221 ---1,202.40 /ea 2,405 2,196.39 /ea 4,393 14" DI, FL, tee, 14" x 14"3.00 ea 29.040 2,220 3,208 ---1,809.20 /ea 5,428 3,279.35 /ea 9,838 14" DI, FL, tee, red, 14" x 4"2.00 ea 19.360 1,480 1,796 ---1,638.08 /ea 3,276 2,981.04 /ea 5,962 Wall Pipe, DI, FLxPE, 14"2.00 ea 5.000 382 1,742 ---1,061.97 /ea 2,124 1,883.68 /ea 3,767 14" DI, flanged coupling adapter 2.00 ea 12.500 956 1,889 ---1,422.06 /ea 2,844 2,560.01 /ea 5,120 Add for glass lining 3,419.00 lb -2,051 ---0.60 /lb 2,051 1.05 /lb 3,576 14" Bolt & Gasket Kits, CS, 150#11.00 ea 27.500 2,102 418 ---229.10 /ea 2,520 431.78 /ea 4,750 40.10.01.14 Process Pipe, Ductile Iron, 14"8.00 LF 132.100 10,098 14,849 954 3,237.60 /LF 25,901 5,848.72 /LF 46,790 40.20.17.14 Control Valves, 14" Install Control Valve, 14" (350mm)2.00 ea 20.000 1,529 ----764.41 /ea 1,529 1,462.14 /ea 2,924 FURNISH Control Valve, 14" (350mm)2.00 EA -5,000 ---2,500.00 /EA 5,000 4,358.18 /EA 8,716 40.20.17.14 Control Valves, 14"2.00 EA 20.000 1,529 5,000 3,264.41 /EA 6,529 5,820.32 /EA 11,641 40.10.01.DS14 14" DS - Digester Sludge 8.00 LF 152.100 11,627 19,849 954 4,053.70 /LF 32,430 7,303.80 /LF 58,430 40.10.02.HWR00.7 5 00.75" HWR - Hot Water Return 40.10.02.01 Process Pipe, Carbon Steel, 1/2" to 1" Paint process pipe and fittings, subcontracted, priced per LF, 3/4" dia.61.00 lf --275 --4.50 /lf 275 7.50 /lf 457 3/4" black steel pipe, sched. 40, threaded & coupled 40.00 LF 2.400 183 21 ---5.12 /LF 205 9.70 /LF 388 3/4" black steel M.I., 150#, screwed, ELL, 90 7.00 ea 3.640 278 3 ---40.15 /ea 281 76.73 /ea 537 40.10.02.01 Process Pipe, Carbon Steel, 1/2" to 1"40.00 LF 6.040 462 24 275 19.01 /LF 760 34.56 /LF 1,382 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, bronze, screwed, 3/4"2.00 EA 0.800 61 27 ---43.94 /EA 88 81.78 /EA 164 40.20.04.01 Ball Valves, 1/2" to 1"2.00 EA 0.800 61 27 43.94 /EA 88 81.78 /EA 164 40.10.02.HWR00.75 00.75" HWR - Hot Water Return 40.00 LF 6.840 523 51 275 21.20 /LF 848 38.64 /LF 1,546 40.10.02.HWR04 04" HWR - Hot Water Return 40.10.02.04 Process Pipe, Carbon Steel, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.216.00 lf --1,944 --9.00 /lf 1,944 14.99 /lf 3,238 4" CS pipe, sched. 40, P.E.57.00 LF 13.680 1,046 219 ---22.19 /LF 1,265 41.79 /LF 2,382 4" CS, sched. 40, butt-weld, ELL, 90 13.00 ea 47.060 3,597 187 ---291.12 /ea 3,785 554.40 /ea 7,207 4" CS, sched. 40, butt-weld, ELL, 45 7.00 ea 25.340 1,937 88 ---289.32 /ea 2,025 551.26 /ea 3,859 4" CS, sched. 40, butt-weld, flange 33.00 ea 88.770 6,786 644 ---225.13 /ea 7,429 427.31 /ea 14,101 4" CS butt weld, Sched 40 81.00 ea 97.200 6,953 370 -173 -92.54 /ea 7,496 176.39 /ea 14,288 4" CS cut and bevel pipe, Sched 40 39.00 ea 8.190 586 89 -15 -17.67 /ea 689 33.45 /ea 1,305 4" Bolt & Gasket Kits, CS, 150#36.00 ea 39.600 3,027 216 ---90.09 /ea 3,243 171.29 /ea 6,167 40.10.02.04 Process Pipe, Carbon Steel, 4"57.00 LF 319.840 23,931 1,813 1,944 187 489.04 /LF 27,875 921.86 /LF 52,546 40.20.06.04 Butterfly Valves, 4" Install butterfly valve, Flgd, fab. steel, 4"12.00 ea 18.000 1,376 ----114.66 /ea 1,376 219.32 /ea 2,632 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 4"12.00 EA -2,401 ---200.10 /EA 2,401 348.83 /EA 4,186 40.20.06.04 Butterfly Valves, 4"12.00 EA 18.000 1,376 2,401 314.76 /EA 3,777 568.15 /EA 6,818 40.20.17.04 Control Valves, 4" Install Control Valve, 4" (100mm)2.00 ea 6.000 459 ----229.33 /ea 459 438.64 /ea 877 FURNISH Control Valve, 4" (100mm)2.00 EA -5,000 ---2,500.00 /EA 5,000 4,358.18 /EA 8,716 40.20.17.04 Control Valves, 4"2.00 EA 6.000 459 5,000 2,729.33 /EA 5,459 4,796.82 /EA 9,594 40.10.02.HWR04 04" HWR - Hot Water Return 57.00 LF 343.840 25,766 9,214 1,944 187 651.07 /LF 37,111 1,209.78 /LF 68,958 40.10.02.HWR05 05" HWR - Hot Water Return 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 195 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.02.06 Process Pipe, Carbon Steel, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.168.00 lf --1,512 --9.00 /lf 1,512 14.99 /lf 2,519 6" CS pipe, sched. 40, P.E.87.00 LF 28.710 2,195 605 ---32.18 /LF 2,799 60.37 /LF 5,252 6" CS, sched. 40, butt-weld, ELL, 90 8.00 ea 37.760 2,886 283 ---396.20 /ea 3,170 751.84 /ea 6,015 6" CS, sched. 40, butt-weld, tee 2.00 ea 14.120 1,079 97 ---588.28 /ea 1,177 1,117.01 /ea 2,234 6" CS, sched. 40, butt-weld, reducing tee 4.00 ea 26.800 2,049 244 ---573.06 /ea 2,292 1,085.80 /ea 4,343 6" CS, sched. 40, butt-weld, reducer 1.00 ea 4.720 361 27 ---388.10 /ea 388 737.71 /ea 738 6" CS, sched. 40, butt-weld, flange 12.00 ea 38.520 2,945 360 ---275.38 /ea 3,305 521.65 /ea 6,260 6" rubber expansion joint, 150#4.00 ea 5.600 428 1,829 ---564.22 /ea 2,257 1,001.73 /ea 4,007 6" CS butt weld, Sched 40 33.00 ea 52.800 3,777 188 -94 -123.00 /ea 4,059 234.52 /ea 7,739 6" CS cut and bevel pipe, Sched 40 22.00 ea 7.260 519 63 -13 -27.05 /ea 595 51.30 /ea 1,129 6" Bolt & Gasket Kits, CS, 150#20.00 ea 24.000 1,835 160 ---99.73 /ea 1,995 189.40 /ea 3,788 40.10.02.06 Process Pipe, Carbon Steel, 6"87.00 LF 240.290 18,073 3,856 1,512 107 270.66 /LF 23,548 506.01 /LF 44,023 40.20.06.06 Butterfly Valves, 6" Install butterfly valve, Flgd, fab. steel, 6"4.00 ea 8.000 612 ----152.88 /ea 612 292.43 /ea 1,170 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 6"4.00 EA -2,134 ---533.60 /EA 2,134 930.21 /EA 3,721 40.20.06.06 Butterfly Valves, 6"4.00 EA 8.000 612 2,134 686.48 /EA 2,746 1,222.64 /EA 4,891 40.20.08.06 Check Valves, 6" Install check valve, Flgd, fab. steel, 6"2.00 ea 4.000 306 ----152.88 /ea 306 292.42 /ea 585 FURNISH Check valve, iron body, swing check, flgd, 150#, 6"2.00 EA -1,600 ---800.00 /EA 1,600 1,394.62 /EA 2,789 40.20.08.06 Check Valves, 6"2.00 EA 4.000 306 1,600 952.88 /EA 1,906 1,687.04 /EA 3,374 40.20.50.01 Other Valves Install Misc.valve (Change Description, Labor mh)2.00 ea 20.000 1,529 ----764.41 /ea 1,529 1,462.14 /ea 2,924 FURNISH 05" Balancing Valve 2.00 EA -10,000 ---5,000.00 /EA 10,000 8,716.34 /EA 17,433 40.20.50.01 Other Valves 2.00 EA 20.000 1,529 10,000 5,764.41 /EA 11,529 10,178.48 /EA 20,357 40.10.02.HWR05 05" HWR - Hot Water Return 87.00 LF 272.290 20,519 17,591 1,512 107 456.65 /LF 39,728 834.99 /LF 72,644 40.10.02.HWS02 02" HWS - Hot Water Supply 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2" Paint process pipe and fittings, subcontracted, priced per LF, 2" - 21/2" dia.95.00 lf --428 --4.50 /lf 428 7.50 /lf 712 2" black steel pipe, sched. 40, threaded & coupled 53.00 LF 5.830 446 80 ---9.92 /LF 526 18.72 /LF 992 2" black steel M.I., 150#, screwed, ELL, 90 10.00 ea 9.800 749 26 ---77.51 /ea 775 147.82 /ea 1,478 2" black steel M.I., 150#, screwed, tee 4.00 ea 5.840 446 15 ---115.31 /ea 461 219.92 /ea 880 40.10.02.02 Process Pipe, Carbon Steel, 1-1/4" to 2"53.00 LF 21.470 1,641 121 428 41.31 /LF 2,190 76.64 /LF 4,062 40.20.04.02 Ball Valves, 1-1/4" to 2" Ball valve, bronze, screwed, 2"4.00 EA 1.600 122 256 ---94.58 /EA 378 170.06 /EA 680 40.20.04.02 Ball Valves, 1-1/4" to 2"4.00 EA 1.600 122 256 94.58 /EA 378 170.06 /EA 680 40.20.08.02 Check Valves, 1-1/4" to 2" Check valve, bronze, screwed, 2"2.00 EA 0.800 61 214 ---137.58 /EA 275 245.01 /EA 490 40.20.08.02 Check Valves, 1-1/4" to 2"2.00 EA 0.800 61 214 137.58 /EA 275 245.01 /EA 490 40.20.50.01 Other Valves Install Misc.valve (Change Description, Labor mh)2.00 ea 20.000 1,529 ----764.41 /ea 1,529 1,462.15 /ea 2,924 FURNISH 02" Balancing Valve 2.00 EA -1,000 ---500.00 /EA 1,000 871.63 /EA 1,743 40.20.50.01 Other Valves 2.00 EA 20.000 1,529 1,000 1,264.41 /EA 2,529 2,333.77 /EA 4,668 40.10.02.HWS02 02" HWS - Hot Water Supply 53.00 LF 43.870 3,353 1,591 428 101.36 /LF 5,372 186.79 /LF 9,900 40.10.02.HWS04 04" HWS - Hot Water Supply 40.10.02.04 Process Pipe, Carbon Steel, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.131.00 lf --1,179 --9.00 /lf 1,179 14.99 /lf 1,964 4" CS pipe, sched. 40, P.E.47.00 LF 11.280 862 180 ---22.19 /LF 1,043 41.79 /LF 1,964 4" CS, sched. 40, butt-weld, ELL, 90 15.00 ea 54.300 4,151 216 ---291.12 /ea 4,367 554.40 /ea 8,316 4" CS, sched. 40, butt-weld, ELL, 45 1.00 ea 3.620 277 13 ---289.32 /ea 289 551.28 /ea 551 4" CS, sched. 40, butt-weld, flange 12.00 ea 32.280 2,468 234 ---225.13 /ea 2,702 427.31 /ea 5,128 4" CS butt weld, Sched 40 49.00 ea 58.800 4,206 224 -104 -92.54 /ea 4,534 176.39 /ea 8,643 4" CS cut and bevel pipe, Sched 40 19.00 ea 3.990 285 43 -7 -17.67 /ea 336 33.45 /ea 636 4" Bolt & Gasket Kits, CS, 150#21.00 ea 23.100 1,766 126 ---90.09 /ea 1,892 171.30 /ea 3,597 40.10.02.04 Process Pipe, Carbon Steel, 4"47.00 LF 187.370 14,014 1,036 1,179 112 347.69 /LF 16,341 655.29 /LF 30,799 40.20.06.04 Butterfly Valves, 4" Install butterfly valve, Flgd, fab. steel, 4"6.00 ea 9.000 688 ----114.66 /ea 688 219.33 /ea 1,316 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 4"6.00 EA -1,201 ---200.10 /EA 1,201 348.83 /EA 2,093 40.20.06.04 Butterfly Valves, 4"6.00 EA 9.000 688 1,201 314.76 /EA 1,889 568.15 /EA 3,409 40.20.08.04 Check Valves, 4" Install check valve, Flgd, fab. steel, 4"3.00 ea 4.500 344 ----114.66 /ea 344 219.32 /ea 658 FURNISH Check valve, iron body, swing check, flgd, 150#, 4"3.00 EA -1,800 ---600.00 /EA 1,800 1,045.96 /EA 3,138 40.20.08.04 Check Valves, 4"3.00 EA 4.500 344 1,800 714.66 /EA 2,144 1,265.28 /EA 3,796 40.20.50.01 Other Valves Install Misc.valve (Change Description, Labor mh)3.00 ea 15.000 1,147 ----382.21 /ea 1,147 731.08 /ea 2,193 FURNISH 04" Balancing Valve 3.00 EA -3,000 ---1,000.00 /EA 3,000 1,743.27 /EA 5,230 40.20.50.01 Other Valves 3.00 EA 15.000 1,147 3,000 1,382.21 /EA 4,147 2,474.35 /EA 7,423 40.10.02.HWS04 04" HWS - Hot Water Supply 47.00 LF 215.870 16,193 7,037 1,179 112 521.71 /LF 24,520 966.52 /LF 45,427 40.10.02.HWS05 05" HWS - Hot Water Supply 40.10.02.06 Process Pipe, Carbon Steel, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.100.00 lf --900 --9.00 /lf 900 14.99 /lf 1,499 6" CS pipe, sched. 40, P.E.70.00 LF 23.100 1,766 487 ---32.18 /LF 2,252 60.37 /LF 4,226 6" CS, sched. 40, butt-weld, ELL, 90 2.00 ea 9.440 722 71 ---396.20 /ea 792 751.84 /ea 1,504 6" CS, sched. 40, butt-weld, reducing tee 5.00 ea 33.500 2,561 305 ---573.05 /ea 2,865 1,085.80 /ea 5,429 6" CS, sched. 40, butt-weld, reducer 1.00 ea 4.720 361 27 ---388.10 /ea 388 737.71 /ea 738 6" CS, sched. 40, butt-weld, flange 2.00 ea 6.420 491 60 ---275.38 /ea 551 521.65 /ea 1,043 6" CS butt weld, Sched 40 16.00 ea 25.600 1,831 91 -45 -123.00 /ea 1,968 234.52 /ea 3,752 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 196 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.02.06 Process Pipe, Carbon Steel, 6" 6" CS cut and bevel pipe, Sched 40 8.00 ea 2.640 189 23 -5 -27.05 /ea 216 51.31 /ea 410 6" Bolt & Gasket Kits, CS, 150#4.00 ea 4.800 367 32 ---99.73 /ea 399 189.40 /ea 758 40.10.02.06 Process Pipe, Carbon Steel, 6"70.00 LF 110.220 8,287 1,095 900 50 147.60 /LF 10,332 276.56 /LF 19,359 40.20.06.06 Butterfly Valves, 6" Install butterfly valve, Flgd, fab. steel, 6"4.00 ea 8.000 612 ----152.88 /ea 612 292.43 /ea 1,170 FURNISH Butterfly valve, iron body, Flgd, HWO, 150#, 6"4.00 EA -2,134 ---533.60 /EA 2,134 930.21 /EA 3,721 40.20.06.06 Butterfly Valves, 6"4.00 EA 8.000 612 2,134 686.48 /EA 2,746 1,222.64 /EA 4,891 40.10.02.HWS05 05" HWS - Hot Water Supply 70.00 LF 118.220 8,898 3,230 900 50 186.83 /LF 13,078 346.42 /LF 24,249 40.10.04.2W00.75 00.75" 2W - Non-Potable Water 40.10.04.01 Process Pipe, PVC, 1/2" to 1" 3/4" PVC, Sch. 80, socket joint, pipe 37.00 LF 1.480 113 43 ---4.22 /LF 156 7.87 /LF 291 3/4" PVC, Sch. 80, socket joint, ELL, 90 5.00 ea 1.450 111 15 ---25.12 /ea 126 47.55 /ea 238 3/4" PVC, Sch. 80, socket joint, coupling 2.00 ea 0.580 44 11 ---27.84 /ea 56 52.28 /ea 105 40.10.04.01 Process Pipe, PVC, 1/2" to 1"37.00 LF 3.510 268 69 9.12 /LF 337 17.13 /LF 634 40.20.04.01 Ball Valves, 1/2" to 1" Ball valve, true union, 3/4"1.00 EA 0.410 31 46 ---77.13 /EA 77 139.79 /EA 140 40.20.04.01 Ball Valves, 1/2" to 1"1.00 EA 0.410 31 46 77.13 /EA 77 139.79 /EA 140 40.10.04.2W00.75 00.75" 2W - Non-Potable Water 37.00 LF 3.920 300 115 11.20 /LF 415 20.90 /LF 773 40.00 Exposed Process Pipe 516.00 LF 1,756.750 133,028 125,170 13,122 456 526.70 /LF 271,776 960.12 /LF 495,422 40.0 Process Pipe 516.00 LF 1,756.750 133,028 125,170 13,122 456 526.70 /LF 271,776 960.12 /LF 495,422 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG FIT - Flow Transmitter F54, Ultrasonic 1.00 EA 5.000 356 1,275 ---1,631.10 /EA 1,631 3,637.79 /EA 3,638 FI - Flow Rotameter F16 1.00 EA 0.250 18 500 ---517.80 /EA 518 1,138.69 /EA 1,139 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG 2.00 EA 5.250 374 1,775 1,074.45 /EA 2,149 2,388.24 /EA 4,776 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters FE - Flow Element - Mag Flowtube (inline)1.00 ea 2.000 142 20 ---162.44 /ea 162 380.42 /ea 380 FIT - Flow Transmitter - F04 Magnetic <2"1.00 EA 4.000 285 2,700 ---2,984.88 /EA 2,985 6,594.95 /EA 6,595 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters 1.00 EA 6.000 427 2,720 3,147.32 /EA 3,147 6,975.37 /EA 6,975 40.90.01.09 I&C, Pressure / Indicators & Transmitters PIT - Pressure Transmitter P09 8.00 EA 12.000 855 7,960 ---1,101.83 /EA 8,815 2,434.72 /EA 19,478 PI - Pressure Indicator P04 - Stem Mounted 21.00 EA 10.500 748 6,825 ---360.61 /EA 7,573 796.95 /EA 16,736 PE - Annular Seal 4"3.00 ea 4.500 320 2,400 ---906.83 /ea 2,720 2,007.03 /ea 6,021 PE - Annular Seal 12"6.00 ea 9.000 641 7,464 ---1,350.83 /ea 8,105 2,980.84 /ea 17,885 PE - Annular Seal 6"5.00 ea 7.500 534 4,550 ---1,016.83 /ea 5,084 2,248.29 /ea 11,241 40.90.01.09 I&C, Pressure / Indicators & Transmitters 29.00 EA 43.500 3,098 29,199 1,113.69 /EA 32,297 2,460.73 /EA 71,361 40.90.01.11 I&C, Temperature / Indicators & Transmitters TE - Temp Element - RTD 17.00 ea 25.500 1,816 425 ---131.83 /ea 2,241 307.24 /ea 5,223 TW - Thermowell 17.00 ea 5.950 424 850 ---74.93 /ea 1,274 168.56 /ea 2,866 TIT - Temperature Transmitter T03 17.00 EA 25.500 1,816 21,675 ---1,381.83 /EA 23,491 3,048.83 /EA 51,830 40.90.01.11 I&C, Temperature / Indicators & Transmitters 17.00 EA 56.950 4,056 22,950 1,588.58 /EA 27,006 3,524.63 /EA 59,919 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 1.00 ea 0.250 18 82 ---100.20 /ea 100 222.78 /ea 223 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 0.250 18 82 100.20 /LS 100 222.78 /LS 223 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 49.00 ea 61.250 4,362 3,675 ---164.02 /ea 8,037 374.84 /ea 18,367 Instrument Stand-Double, SS 1.00 ea 1.500 107 100 ---206.83 /ea 207 471.75 /ea 472 40.90.03.01 I&C, Panels & Stands 1.00 LS 62.750 4,469 3,775 8,243.99 /LS 8,244 18,838.79 /LS 18,839 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 1.00 EA 8.000 570 3,500 ---4,069.75 /EA 4,070 9,022.63 /EA 9,023 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 1.00 EA 8.000 570 3,500 4,069.75 /EA 4,070 9,022.63 /EA 9,023 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 22.00 ea 11.000 783 ---35.61 /ea 783 84.14 /ea 1,851 Field Calibration - Average 28.00 ea 84.000 5,982 ---213.66 /ea 5,982 504.82 /ea 14,135 Pre-Operation Check 50.00 ea 12.500 890 ---17.81 /ea 890 42.07 /ea 2,103 Startup - Stand-By (Manhours)50.00 ea 5.000 356 ---7.12 /ea 356 16.83 /ea 841 Loop Check - Average 50.00 ea 25.000 1,780 ---35.61 /ea 1,780 84.14 /ea 4,207 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 137.500 9,793 9,792.63 /LS 9,793 23,137.75 /LS 23,138 40.90.08.03 I&C Tubing, Piping & Accessories Press Gauge / Press Sw Installation Materials - Stainless 29.00 ea 75.400 5,370 4,350 ---335.17 /ea 9,720 766.50 /ea 22,229 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 75.400 5,370 4,350 9,719.91 /LS 9,720 22,228.55 /LS 22,229 40.90.99.01 I&C, Other Receive & Store Instrument 50.00 ea 17.500 1,246 1 ---24.94 /ea 1,247 58.92 /ea 2,946 Identification Tag - SS 50.00 ea 12.500 890 750 ---32.81 /ea 1,640 74.97 /ea 3,748 40.90.99.01 I&C, Other 1.00 LS 30.000 2,137 751 2,887.07 /LS 2,887 6,694.30 /LS 6,694 40.90.01.001 Instrumentation & Controls 1.00 LS 425.600 30,311 69,102 99,412.71 /LS 99,413 223,176.60 /LS 223,177 40.90 Instrumentation & Controls 1.00 LS 425.600 30,311 69,102 99,412.71 /LS 99,413 223,176.60 /LS 223,177 40.9 Instrumentation & Controls 1.00 LS 425.600 30,311 69,102 99,412.71 /LS 99,413 223,176.60 /LS 223,177 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.36.0010 Heating Water Expasion Tank, 83-TK-3101 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 197 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 43.05.36.00 Expansion Tanks Air control, air separator, 5" diameter, excludes strainer 1.00 ea 6.667 511 --3,000 3,510.86 /ea 3,511 5,974.46 /ea 5,974 Expansion tanks, steel, liquid expansion, painted, 100 gallon capacity, ASME 1.00 EA 2.667 204 --2,000 2,204.34 /EA 2,204 3,722.39 /EA 3,722 43.05.36.00 Expansion Tanks 1.00 EA 9.333 715 5,000 5,715.20 /EA 5,715 9,696.85 /EA 9,697 44.05.36.0010 Heating Water Expasion Tank, 83-TK-3101 1.00 EA 9.333 715 5,000 5,715.20 /EA 5,715 9,696.85 /EA 9,697 44.05.40.83.0005 Digester Heating Pump, 83-P-160x 44.05.40.11 Horizontal End Suction Centrifugal Pump: 5hp-20hp Functional Testing, Pumps, 5-20 hp 3.00 ea 6.000 387 150 ---178.86 /ea 537 333.63 /ea 1,001 Align Pump & Motor, 5-20 hp 3.00 ea 9.000 580 -1,575 --718.28 /ea 2,155 1,244.24 /ea 3,733 Vibration Testing, Pumps, 5-20 hp 3.00 ea 3.000 193 -525 --239.43 /ea 718 414.74 /ea 1,244 Sleeved anchor bolts - Small 12.00 ea 3.600 232 144 ---31.33 /ea 376 57.89 /ea 695 Non-Shrink Machine Grout 6.00 cuft 5.700 367 444 ---135.21 /cuft 811 246.08 /cuft 1,476 Grease, Oil, and Lube Pumps, 5-20 hp 3.00 ea 6.000 387 225 ---203.86 /ea 612 377.22 /ea 1,132 FURNISH Horizontal End-Suction Centrifugal Pump, 5 - 20 hp 3.00 EA ---51,500 17,166.67 /EA 51,500 28,595.72 /EA 85,787 Set pump assembly, 5 - 20 hp 3.00 ea 96.000 6,185 75 ---2,086.70 /ea 6,260 3,987.13 /ea 11,961 44.05.40.11 Horizontal End Suction Centrifugal Pump: 5hp-20hp 3.00 EA 129.300 8,331 1,038 2,100 51,500 20,989.51 /EA 62,969 35,676.39 /EA 107,029 44.05.40.83.0005 Digester Heating Pump, 83-P-160x 3.00 EA 129.300 8,331 1,038 2,100 51,500 20,989.51 /EA 62,969 35,676.39 /EA 107,029 44.05.40.83.0010 Digester Mixing Pumps, 83-P-100x 44.05.40.12 Horizontal End Suction Centrifugal Pump: 21hp-50hp Functional Testing, Pumps, 21-50 hp 3.00 ea 6.000 387 150 ---178.86 /ea 537 333.64 /ea 1,001 Align Pump & Motor, 21-50 hp 3.00 ea 9.000 580 -1,575 --718.28 /ea 2,155 1,244.23 /ea 3,733 Vibration Testing, Pumps, 21-50 hp 3.00 ea 3.000 193 -525 --239.43 /ea 718 414.75 /ea 1,244 Sleeved anchor bolts - Small 18.00 ea 5.400 348 216 ---31.33 /ea 564 57.89 /ea 1,042 Non-Shrink Machine Grout 12.00 cuft 11.400 734 888 ---135.21 /cuft 1,622 246.08 /cuft 2,953 Grease, Oil, and Lube Pumps, 21-50 hp 3.00 ea 6.000 387 225 ---203.86 /ea 612 377.22 /ea 1,132 FURNISH Mixing System 1.00 EA ---215,000 215,000.00 /EA 215,000 358,140.53 /EA 358,141 Set pump assembly, 21 - 50 hp 3.00 ea 96.000 6,185 75 ---2,086.70 /ea 6,260 3,987.13 /ea 11,961 44.05.40.12 Horizontal End Suction Centrifugal Pump: 21hp-50hp 1.00 EA 136.800 8,814 1,554 2,100 215,000 227,467.75 /EA 227,468 381,206.39 /EA 381,206 44.05.40.83.0010 Digester Mixing Pumps, 83-P-100x 1.00 EA 136.800 8,814 1,554 2,100 215,000 227,467.75 /EA 227,468 381,206.39 /EA 381,206 44.05.54.83.0005 Primary Loop Pump, 83-P-300x 44.05.54.01 Progressing Cavity Pump: 5hp-20hp Functional Testing, Pumps, 5-20 hp 2.00 ea 4.000 258 100 ---178.86 /ea 358 333.65 /ea 667 Align Pump & Motor, 5-20 hp 2.00 ea 6.000 387 -1,050 --718.29 /ea 1,437 1,244.23 /ea 2,488 Vibration Testing, Pumps, 5-20 hp 2.00 ea 2.000 129 -350 --239.43 /ea 479 414.75 /ea 829 Sleeved anchor bolts - Small 8.00 ea 2.400 155 96 ---31.33 /ea 251 57.89 /ea 463 Non-Shrink Machine Grout 4.00 cuft 3.800 245 296 ---135.21 /cuft 541 246.08 /cuft 984 Grease, Oil, and Lube Pumps, 5-20 hp 2.00 ea 4.000 258 150 ---203.86 /ea 408 377.21 /ea 754 FURNISH Progressing Cavity Pump, 5 - 20 hp 2.00 EA ---5,700 2,850.00 /EA 5,700 4,747.45 /EA 9,495 Set pump assembly, 5 - 20 hp 2.00 ea 64.000 4,123 50 ---2,086.70 /ea 4,173 3,987.14 /ea 7,974 44.05.54.01 Progressing Cavity Pump: 5hp-20hp 2.00 EA 86.200 5,554 692 1,400 5,700 6,672.85 /EA 13,346 11,828.14 /EA 23,656 44.05.54.83.0005 Primary Loop Pump, 83-P-300x 2.00 EA 86.200 5,554 692 1,400 5,700 6,672.85 /EA 13,346 11,828.14 /EA 23,656 44.05.70.83.0005 Hot Water Pumps, 83-P-260x 44.05.70.10 In-Line Centrifugal, 3-5hp Pump,general utility,centrifugal,in-line,vertical mount,iron body,125lb flanged,3550 rpm,single stage,75 gpm,5 hp, 1-1/2"discharge,includes tefc motor 3.00 EA 30.000 2,267 --5,300 2,522.36 /EA 7,567 4,388.32 /EA 13,165 44.05.70.10 In-Line Centrifugal, 3-5hp 3.00 EA 30.000 2,267 5,300 2,522.36 /EA 7,567 4,388.32 /EA 13,165 44.05.70.83.0005 Hot Water Pumps, 83-P-260x 3.00 EA 30.000 2,267 5,300 2,522.36 /EA 7,567 4,388.32 /EA 13,165 44.05.82.0010 Boilers, 83-M-500x 44.05.82.10 Boilers Relocate Existing Boiler 1.00 EA 80.000 6,080 --500 6,580.08 /EA 6,580 12,462.70 /EA 12,463 Boiler, electric, hot water, 666 KW, 2273 MBH, ASME, includes standard controls and trim 1.00 EA 64.000 4,864 --14,575 19,439.06 /EA 19,439 33,582.41 /EA 33,582 44.05.82.10 Boilers 2.00 EA 144.000 10,944 15,075 13,009.57 /EA 26,019 23,022.55 /EA 46,045 44.05.82.0010 Boilers, 83-M-500x 2.00 EA 144.000 10,944 15,075 13,009.57 /EA 26,019 23,022.55 /EA 46,045 44.05.82.0020 Boiler Pump, 83-P-370x 44.05.82.10 Boilers Pump, pressure booster system, variable speed, base, controls, starter, duplex, 100' head, 400 GPM, 7-1/2 H.P., 4" discharge 2.00 EA 68.571 5,225 --1,600 3,412.30 /EA 6,825 6,329.34 /EA 12,659 44.05.82.10 Boilers 2.00 EA 68.571 5,225 1,600 3,412.30 /EA 6,825 6,329.34 /EA 12,659 44.05.82.0020 Boiler Pump, 83-P-370x 2.00 EA 68.571 5,225 1,600 3,412.30 /EA 6,825 6,329.34 /EA 12,659 44.05.82.83.0010 Heat Exchangers, 83-HX-200x 44.05.82.20 Heat Exchangers Heat Exchanger, 501 - 1000 MBH 3.00 EA 288.000 18,555 --111,000 43,185.07 /EA 129,555 73,464.11 /EA 220,392 44.05.82.20 Heat Exchangers 3.00 EA 288.000 18,555 111,000 43,185.07 /EA 129,555 73,464.11 /EA 220,392 44.05.82.83.0010 Heat Exchangers, 83-HX-200x 3.00 EA 288.000 18,555 111,000 43,185.07 /EA 129,555 73,464.11 /EA 220,392 44.05 Furnish and Install Process Equipment 1.00 LS 892.205 60,404 3,284 5,600 410,175 479,463.21 /LS 479,463 813,849.77 /LS 813,850 44.0 Process Equipment - Municipal 1.00 LS 892.205 60,404 3,284 5,600 410,175 479,463.21 /LS 479,463 813,849.77 /LS 813,850 83.0 Digester Building 1.00 LS 6,378.091 451,868 432,096 60,100 8,774 410,175 1,363,012.42 /LS 1,363,012 2,598,887.78 /LS 2,598,888 84.0 Cogeneration 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 480.00 LF 3.360 239 59 ---0.62 /LF 299 1.45 /LF 696 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 198 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable Stakon Lug #12 - #10 6.00 E 0.600 43 2 ---7.37 /E 44 17.38 /E 104 Motor Hook-up, 3 phase, 10 hp 1.00 E 1.800 128 57 ---184.94 /E 185 427.35 /E 427 Motor Testing & Commissioning: 10HP / 480V / #12 1.00 E 0.700 50 ----49.85 /E 50 117.76 /E 118 600V Megger Testing 3.00 E 0.750 53 ----17.80 /E 53 42.07 /E 126 Wire Markers 6.00 E 0.060 4 0 ---0.76 /E 5 1.79 /E 11 26.15.01.00 Process Electrical, Wire/Cable 480.00 LF 7.270 518 118 1.32 /LF 636 3.09 /LF 1,482 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"150.00 LF 13.200 940 234 ---7.83 /LF 1,174 18.23 /LF 2,735 GRC Elbow 3/4"3.00 E 0.750 53 30 ---27.74 /E 83 63.85 /E 192 GRC Couplng 3/4"3.00 E 0.150 11 7 ---6.05 /E 18 13.87 /E 42 Rigid Conduit Hub 3/4"4.00 E 1.240 88 52 ---35.01 /E 140 80.52 /E 322 Malleable LB Condulet - 3/4"1.00 E 0.300 21 12 ---33.85 /E 34 77.87 /E 78 Unistrut Straps 3/4"19.00 E 0.570 41 35 ---3.98 /E 76 9.10 /E 173 Unistrut Conduit Hanger Allowance 3/4"19.00 E 0.760 54 19 ---3.85 /E 73 8.92 /E 170 26.15.02.00 Process Electrical, Conduit 150.00 LF 16.970 1,209 390 10.66 /LF 1,598 24.73 /LF 3,710 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 630.00 LF 24.240 1,726 508 3.55 /LF 2,234 8.24 /LF 5,192 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 800.00 LF 4.800 342 65 ---0.51 /LF 406 1.19 /LF 949 Termination Labor Only - # 16 - #14 10.00 E 1.000 71 ----7.12 /E 71 16.83 /E 168 Control Wire Testing 5.00 E 0.500 36 ----7.12 /E 36 16.83 /E 84 Wire Markers 10.00 E 0.100 7 1 ---0.76 /E 8 1.79 /E 18 26.15.01.00 Process Electrical, Wire/Cable 800.00 LF 6.400 456 65 0.65 /LF 521 1.52 /LF 1,220 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"150.00 LF 13.200 940 234 ---7.83 /LF 1,174 18.23 /LF 2,735 GRC Elbow 3/4"3.00 E 0.750 53 30 ---27.74 /E 83 63.85 /E 192 GRC Couplng 3/4"3.00 E 0.150 11 7 ---6.05 /E 18 13.87 /E 42 Rigid Conduit Hub 3/4"4.00 E 1.240 88 52 ---35.01 /E 140 80.52 /E 322 Malleable LB Condulet - 3/4"1.00 E 0.300 21 12 ---33.85 /E 34 77.86 /E 78 Unistrut Straps 3/4"19.00 E 0.570 41 35 ---3.98 /E 76 9.10 /E 173 Unistrut Conduit Hanger Allowance 3/4"19.00 E 0.760 54 19 ---3.85 /E 73 8.92 /E 170 26.15.02.00 Process Electrical, Conduit 150.00 LF 16.970 1,209 390 10.66 /LF 1,598 24.73 /LF 3,710 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 23.370 1,664 455 2,119.03 /LS 2,119 4,929.72 /LS 4,930 26.15 Process Electrical 1.00 LS 47.610 3,391 962 4,352.90 /LS 4,353 10,121.80 /LS 10,122 26.0 Electrical Work 1.00 LS 47.610 3,391 962 4,352.90 /LS 4,353 10,121.80 /LS 10,122 40.0 Process Pipe 40.00 Exposed Process Pipe 40.00.99.1109 Cogeneration Allowance 40.00.99.01 Process Pipe, Other Cogeneration Allowance 1.00 ls ---10,000 10,000.00 /ls 10,000 16,657.69 /ls 16,658 40.00.99.01 Process Pipe, Other 1.00 LF 10,000 10,000.00 /LF 10,000 16,657.69 /LF 16,658 40.00.99.1109 Cogeneration Allowance 1.00 LS 10,000 10,000.00 /LS 10,000 16,657.69 /LS 16,658 40.00 Exposed Process Pipe 1.00 LF 10,000 10,000.00 /LF 10,000 16,657.69 /LF 16,658 40.0 Process Pipe 1.00 LF 10,000 10,000.00 /LF 10,000 16,657.69 /LF 16,658 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.03.01 I&C, Panels & Stands Instrument Stand-Double, SS 1.00 ea 1.500 107 100 ---206.83 /ea 207 471.75 /ea 472 40.90.03.01 I&C, Panels & Stands 1.00 LS 1.500 107 100 206.83 /LS 207 471.75 /LS 472 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 1.00 EA 8.000 570 3,500 ---4,069.75 /EA 4,070 9,022.65 /EA 9,023 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 1.00 EA 8.000 570 3,500 4,069.75 /EA 4,070 9,022.65 /EA 9,023 40.90.06.01 I&C, Testing, Checkout & Comissioning Pre-Operation Check 1.00 ea 0.250 18 ---17.80 /ea 18 42.03 /ea 42 Startup - Stand-By (Manhours)1.00 ea 0.100 7 ---7.12 /ea 7 16.82 /ea 17 Loop Check - Average 1.00 ea 0.500 36 ---35.61 /ea 36 84.16 /ea 84 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 0.850 61 60.53 /LS 61 143.01 /LS 143 40.90.07.01 I&C, PLC / SCADA Software Development PLC / SCADA Software Development 6.00 pts 48.000 3,419 ---569.75 /pts 3,419 1,346.19 /pts 8,077 40.90.07.01 I&C, PLC / SCADA Software Development 1.00 LS 48.000 3,419 3,418.51 /LS 3,419 8,077.15 /LS 8,077 40.90.99.01 I&C, Other Receive & Store Instrument 1.00 ea 0.350 25 0 ---24.94 /ea 25 58.91 /ea 59 Identification Tag - SS 1.00 ea 0.250 18 15 ---32.80 /ea 33 74.95 /ea 75 Field Calibration - Average 1.00 ea 3.000 214 ---213.66 /ea 214 504.85 /ea 505 40.90.99.01 I&C, Other 1.00 LS 3.600 256 15 271.40 /LS 271 638.71 /LS 639 40.90.01.001 Instrumentation & Controls 1.00 LS 61.950 4,412 3,615 8,027.02 /LS 8,027 18,353.27 /LS 18,353 40.90 Instrumentation & Controls 1.00 LS 61.950 4,412 3,615 8,027.02 /LS 8,027 18,353.27 /LS 18,353 40.9 Instrumentation & Controls 1.00 LS 61.950 4,412 3,615 8,027.02 /LS 8,027 18,353.27 /LS 18,353 84.0 Cogeneration 1.00 LS 109.560 7,803 4,577 10,000 22,379.92 /LS 22,380 45,132.76 /LS 45,133 85.0 Digested Sludge Storage Tank 02.0 Existing Conditions 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 199 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 02.40 Demolition 02.01.05.70.0020 Demo Existing Pumps and Piping 02.01.05.00 Process Equipment Demolition Pipe, metal pipe, 4" to 6" diam., selective demolition 200.00 lf 32.000 2,478 ----12.39 /lf 2,478 23.70 /lf 4,740 Misc. Equipment 1.00 ls 48.000 3,627 ----3,627.31 /ls 3,627 6,938.21 /ls 6,938 02.01.05.00 Process Equipment Demolition 1.00 LS 80.000 6,105 6,105.33 /LS 6,105 11,678.10 /LS 11,678 02.01.05.70.0020 Demo Existing Pumps and Piping 1.00 LS 80.000 6,105 6,105.33 /LS 6,105 11,678.10 /LS 11,678 02.40 Demolition 1.00 LS 80.000 6,105 6,105.33 /LS 6,105 11,678.10 /LS 11,678 02.0 Existing Conditions 1.00 LS 80.000 6,105 6,105.33 /LS 6,105 11,678.10 /LS 11,678 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.05.0006 Slab on Grade, 06" Thick 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick Fine grade, for slab on grade, by hand 52.00 sf 0.364 19 2 ---0.39 /sf 20 0.80 /sf 42 Fill, gravel subbase, under building slab on grade 1.93 cy 0.963 50 57 ---55.23 /cy 106 108.93 /cy 210 Concrete pumping, subcontract, all inclusive price 0.96 cy --14 --15.00 /cy 14 27.24 /cy 26 Slab on grade edge forms, up to 6"34.00 lf 1.802 119 9 ---3.75 /lf 127 7.69 /lf 261 Reinforcing in place, A615 Gr 60, priced per lbs.144.44 lb -72 58 --0.90 /lb 130 1.67 /lb 242 Concrete, ready mix, 4000 psi 0.96 CY -120 ---125.00 /CY 120 236.68 /CY 228 Add for concrete waste, 4000 psi 0.05 cy -6 ---125.00 /cy 6 236.25 /cy 11 Placing concrete, concrete pump 0.96 cy 0.722 37 ----38.59 /cy 37 79.60 /cy 77 Finishing floors, monolithic, broom finish 52.00 sf 1.560 94 1 ---1.83 /sf 95 3.77 /sf 196 Curing, membrane spray 52.00 sf 0.104 5 2 ---0.14 /sf 7 0.29 /sf 15 03.10.05.06 Cast-In-Place Concrete, Slabs on Grade, 6" thick 0.96 CY 5.515 323 269 72 690.05 /CY 665 1,357.53 /CY 1,307 03.10.05.0006 Slab on Grade, 06" Thick 0.96 CY 5.515 323 269 72 690.05 /CY 665 1,357.53 /CY 1,307 03.10.05.0018 Slab on Grade, 18" Thick 03.10.05.18 Cast-In-Place Concrete, Slabs on Grade, 18" thick Fine grade, for slab on grade, by hand 795.00 sf 5.565 286 24 ---0.39 /sf 310 0.80 /sf 636 Fill, gravel subbase, under building slab on grade 29.44 cy 14.722 757 869 ---55.22 /cy 1,626 108.91 /cy 3,207 Concrete pumping, subcontract, all inclusive price 44.17 cy --663 --15.00 /cy 663 27.24 /cy 1,203 Base slab edge forms, 12" to 24"234.00 sf 51.480 3,388 234 ---15.48 /sf 3,622 31.76 /sf 7,432 Reinforcing in place, A615 Gr 60, priced per lbs.6,625.00 lb -3,313 2,650 --0.90 /lb 5,963 1.67 /lb 11,083 Concrete, ready mix, 4000 psi 44.17 CY -5,521 ---125.00 /CY 5,521 236.66 /CY 10,453 Add for concrete waste, 4000 psi 2.21 cy -276 ---125.00 /cy 276 236.67 /cy 523 Placing concrete, concrete pump, for base slab 12" to 24"44.17 cy 26.500 1,363 ----30.87 /cy 1,363 63.68 /cy 2,812 Finishing floors, monolithic, trowel finish (machine)795.00 sf 15.900 958 16 ---1.23 /sf 974 2.52 /sf 2,006 Curing, membrane spray 795.00 sf 1.590 82 32 ---0.14 /sf 114 0.29 /sf 229 03.10.05.18 Cast-In-Place Concrete, Slabs on Grade, 18" thick 44.17 CY 115.757 6,835 10,284 3,313 462.58 /CY 20,431 896.20 /CY 39,583 03.10.05.0018 Slab on Grade, 18" Thick 44.17 CY 115.757 6,835 10,284 3,313 462.58 /CY 20,431 896.20 /CY 39,583 03.10.06.0012 Concrete Walls, 12" Thick 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick Concrete pumping, subcontract, all inclusive price 25.93 cy --389 --15.00 /cy 389 27.24 /cy 706 Forms in place, structural walls, to 8' high, hand set 728.00 sf 109.200 7,187 728 ---10.87 /sf 7,915 22.26 /sf 16,203 Forms in place, structural walls, > 8' to 16' high, hand set 672.00 sf 134.400 8,845 840 ---14.41 /sf 9,685 29.52 /sf 19,836 Forms in place, wall bulkheads 37.00 sf 11.100 731 46 ---20.99 /sf 777 43.09 /sf 1,594 Waterstop, PVC, center bulb, 6" wide 177.00 lf 14.160 932 354 ---7.27 /lf 1,286 14.65 /lf 2,593 Reinforcing in place, A615 Gr 60, priced per lbs.5,185.19 lb -2,593 2,074 --0.90 /lb 4,667 1.67 /lb 8,675 Concrete, ready mix, 4000 psi 25.93 CY -3,241 ---125.00 /CY 3,241 236.66 /CY 6,135 Add for concrete waste, 4000 psi 1.30 cy -162 ---125.00 /cy 162 236.66 /cy 307 Placing concrete, concrete pump, for structural wall to 12" thick 25.93 cy 22.036 1,134 ----43.73 /cy 1,134 90.21 /cy 2,339 Patch & plug tieholes 1,400.00 sf 21.000 1,080 28 ---0.79 /sf 1,108 1.63 /sf 2,282 Sack rub 1,400.00 sf 56.000 2,881 42 ---2.09 /sf 2,923 4.30 /sf 6,023 Curing, membrane spray 1,400.00 sf 2.800 144 56 ---0.14 /sf 200 0.29 /sf 403 03.10.06.12 Cast-In-Place Concrete, Straight Walls, 12" thick 25.93 CY 370.696 22,934 8,089 2,463 1,291.66 /CY 33,486 2,588.04 /CY 67,095 03.10.06.0012 Concrete Walls, 12" Thick 25.93 CY 370.696 22,934 8,089 2,463 1,291.66 /CY 33,486 2,588.04 /CY 67,095 03.10.13.0012 Equipment Pad, 12" Thick 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick Concrete pumping, subcontract, all inclusive price 1.48 cy --22 --15.00 /cy 22 27.25 /cy 40 Equipment pad forms, large 62.00 sf 15.500 1,020 93 ---17.95 /sf 1,113 36.78 /sf 2,280 Reinforcing in place, A615 Gr 60, priced per lbs.222.22 lb -111 89 --0.90 /lb 200 1.67 /lb 372 Concrete, ready mix, 4000 psi 1.48 CY -185 ---125.00 /CY 185 236.66 /CY 351 Add for concrete waste, 4000 psi 0.07 cy -9 ---125.00 /cy 9 236.76 /cy 18 Placing concrete, concrete pump 1.48 cy 1.111 57 ----38.59 /cy 57 79.59 /cy 118 Finishing floors, monolithic, broom finish 40.00 sf 1.200 72 1 ---1.83 /sf 73 3.77 /sf 151 Patch & plug tieholes 62.00 sf 0.930 48 1 ---0.79 /sf 49 1.63 /sf 101 Sack rub 62.00 sf 2.480 128 2 ---2.09 /sf 129 4.30 /sf 267 Curing, water 40.00 sf 0.133 7 2 ---0.22 /sf 9 0.45 /sf 18 03.10.13.12 Cast-In-Place Concrete, Equipment Pads, 12" thick 1.48 CY 21.354 1,332 404 111 1,247.35 /CY 1,847 2,508.19 /CY 3,715 03.10.13.0012 Equipment Pad, 12" Thick 1.48 CY 21.354 1,332 404 111 1,247.35 /CY 1,847 2,508.19 /CY 3,715 03.10 Cast-In-Place Concrete Work 72.54 CY 513.323 31,424 19,046 5,959 777.94 /CY 56,429 1,539.92 /CY 111,699 03.0 Concrete Work 72.54 CY 513.323 31,424 19,046 5,959 777.94 /CY 56,429 1,539.92 /CY 111,699 05.0 Metals 05.00 Metals 05.50.02.0010 Aluminum Stairs 05.50.02.00 Metal Stairs Complete 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 200 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 05.50.02.00 Metal Stairs Complete Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 18.00 lf 2.057 157 61 ---12.12 /lf 218 24.43 /lf 440 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 4.00 ea -20 ---5.10 /ea 20 9.65 /ea 39 Floor grating, aluminum, 1-3/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., up to 300 S.F., field fabricated from panels 19.00 SF 1.216 94 646 -3 -39.07 /SF 742 74.84 /SF 1,422 Stair tread, aluminum grating, 3' L x 12" W tread, 1-1/2" x 3/16" I-bars, shop fabricated 11.00 RISR 4.000 305 924 ---111.72 /RISR 1,229 216.22 /RISR 2,378 05.50.02.00 Metal Stairs Complete 11.00 RISR 7.273 555 1,652 3 200.90 /RISR 2,210 388.98 /RISR 4,279 05.50.02.0010 Aluminum Stairs 11.00 RISR 7.273 555 1,652 3 200.90 /RISR 2,210 388.98 /RISR 4,279 05.50.04.0010 Aluminum Handrail 05.50.04.10 Metals, Pipe and Tube Railings Railing, pipe, aluminum, dark anodized finish, 3 rails, 3'-6" high, posts @ 5' O.C., 1-1/2" dia, shop fabricated 37.00 LF 8.642 665 3,700 -20 -118.51 /LF 4,385 227.55 /LF 8,419 05.50.04.10 Metals, Pipe and Tube Railings 37.00 LF 8.642 665 3,700 20 118.51 /LF 4,385 227.55 /LF 8,419 05.50.04.0010 Aluminum Handrail 37.00 LF 8.642 665 3,700 20 118.51 /LF 4,385 227.55 /LF 8,419 05.50.05.0020 Aluminum Grating 05.50.05.00 Metals, Gratings Grating frame, aluminum, 1" to 1-1/2" D, field fabricated 25.00 lf 2.857 218 85 ---12.12 /lf 303 24.43 /lf 611 Grating frame, aluminum, 1" to 1-1/2" D, field fabricated, for each corner, add 4.00 ea -20 ---5.10 /ea 20 9.66 /ea 39 Floor grating, aluminum, 1-3/4" x 3/16" bearing bars @ 1-3/16" O.C., cross bars @ 4" O.C., over 300 S.F., field fabricated from panels 37.00 SF 1.184 91 1,147 -3 -33.54 /SF 1,241 63.93 /SF 2,365 05.50.05.00 Metals, Gratings 37.00 SF 4.041 309 1,253 3 42.28 /SF 1,564 81.48 /SF 3,015 05.50.05.0020 Aluminum Grating 37.00 SF 4.041 309 1,253 3 42.28 /SF 1,564 81.48 /SF 3,015 05.00 Metals 1.00 LS 19.957 1,529 6,604 25 8,159.06 /LS 8,159 15,712.80 /LS 15,713 05.0 Metals 1.00 LS 19.957 1,529 6,604 25 8,159.06 /LS 8,159 15,712.80 /LS 15,713 09.0 Finishes 09.10 Finishes, Special Coatings 09.10.02.0010 Chemical Resistant Coatings 09.10.02.00 Finishes, Chemical Resistant Coatings Concrete Coating, Chemical Resistant, CRC-2 5,970.00 SF --149,250 --25.00 /SF 149,250 45.39 /SF 271,004 09.10.02.00 Finishes, Chemical Resistant Coatings 5,970.00 SF 149,250 25.00 /SF 149,250 45.39 /SF 271,004 09.10.02.0010 Chemical Resistant Coatings 5,970.00 SF 149,250 25.00 /SF 149,250 45.39 /SF 271,004 09.10 Finishes, Special Coatings 1.00 LS 149,250 149,250.00 /LS 149,250 271,003.65 /LS 271,004 09.0 Finishes 1.00 LS 149,250 149,250.00 /LS 149,250 271,003.65 /LS 271,004 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 7,080.00 LF 49.560 3,530 876 ---0.62 /LF 4,405 1.45 /LF 10,260 THHN-THWN Copper Stranded 1/C # 10 590.00 LF 5.900 420 112 ---0.90 /LF 532 2.10 /LF 1,239 THHN-THWN Copper Stranded 1/C # 6 1,770.00 LF 21.240 1,513 847 ---1.33 /LF 2,360 3.07 /LF 5,432 Stakon Lug #12 - #10 52.00 E 5.200 370 13 ---7.37 /E 383 17.38 /E 904 Compression Lug - # 6 12.00 E 1.800 128 26 ---12.87 /E 154 30.04 /E 361 Motor Hook-up, 3 phase, 10 hp 6.00 E 10.800 769 341 ---184.95 /E 1,110 427.36 /E 2,564 Motor Hook-up, 3 phase, 25 hp 2.00 E 5.400 385 151 ---267.74 /E 535 619.82 /E 1,240 Motor Testing & Commissioning: 10HP / 480V / #12 6.00 E 4.200 299 ----49.85 /E 299 117.79 /E 707 Motor Testing & Commissioning: 20 - 25HP / 480V / #8 2.00 E 1.600 114 ----56.98 /E 114 134.63 /E 269 600V Megger Testing 32.00 E 8.000 570 ----17.81 /E 570 42.07 /E 1,346 Wire Markers 64.00 E 0.640 46 3 ---0.76 /E 49 1.79 /E 115 26.15.01.00 Process Electrical, Wire/Cable 9,440.00 LF 114.340 8,143 2,369 1.11 /LF 10,512 2.59 /LF 24,436 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"600.00 LF 62.790 4,472 3,074 ---12.58 /LF 7,546 28.85 /LF 17,309 PVC Coated GRC @ Level 2 1"200.00 LF 23.920 1,704 1,641 ---16.72 /LF 3,344 38.12 /LF 7,623 PVC Coated 90 Ell 3/4"36.00 E 10.800 769 682 ---40.31 /E 1,451 92.04 /E 3,313 PVC Coated 90 Ell 1"12.00 E 4.200 299 300 ---49.91 /E 599 113.70 /E 1,364 PVC Coated Coupling 3/4"96.00 E 5.760 410 524 ---9.73 /E 934 22.07 /E 2,119 PVC Coated Coupling 1"32.00 E 2.240 160 227 ---12.07 /E 386 27.32 /E 874 PVC Coated Conduit Hub 3/4"24.00 E 9.600 684 957 ---68.35 /E 1,640 154.73 /E 3,714 PVC Coated Conduit Hub 1"8.00 E 3.600 256 399 ---81.88 /E 655 185.01 /E 1,480 PVC Coated LB Condulet 3/4"6.00 E 2.700 192 310 ---83.65 /E 502 188.90 /E 1,133 PVC Coated LB Condulet 1"2.00 E 1.000 71 138 ---104.68 /E 209 235.63 /E 471 PVC Coated Unistrut Straps 3/4"78.00 E 3.900 278 580 ---11.00 /E 858 24.73 /E 1,929 PVC Coated Unistrut Straps 1"26.00 E 1.300 93 213 ---11.74 /E 305 26.34 /E 685 PVC Coated Unistrut Conduit Hanger Allowance 3/4"78.00 E 4.680 333 233 ---7.26 /E 567 16.65 /E 1,299 PVC Coated Unistrut Conduit Hanger Allowance 1"26.00 E 1.560 111 81 ---7.37 /E 192 16.90 /E 439 EF Sealtite Flex 3/4"6.00 lf 0.180 13 15 ---4.61 /lf 28 10.47 /lf 63 EF Sealtite Flex 1"2.00 lf 0.060 4 7 ---5.87 /lf 12 13.22 /lf 26 PVC Coated LT Connector Straight 3/4"12.00 E 1.200 85 277 ---30.24 /E 363 67.54 /E 810 PVC Coated LT Connector Straight 1"4.00 E 0.480 34 77 ---27.84 /E 111 62.51 /E 250 26.15.02.00 Process Electrical, Conduit 800.00 LF 139.970 9,969 9,735 24.63 /LF 19,703 56.13 /LF 44,904 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 10,240.00 LF 254.310 18,112 12,103 2.95 /LF 30,215 6.77 /LF 69,339 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 20,650.00 LF 123.900 8,824 1,665 ---0.51 /LF 10,489 1.19 /LF 24,502 Pullstring 440.00 lf 2.640 188 22 ---0.48 /lf 210 1.12 /lf 492 Shielded PLTC / Inst Cable 1 Pair #16 1,770.00 LF 35.400 2,521 797 ---1.87 /LF 3,318 4.35 /LF 7,704 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 201 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable Termination Labor Only - # 16 - #14 166.00 E 16.600 1,182 ----7.12 /E 1,182 16.83 /E 2,793 Control Wire Testing 76.00 E 7.600 541 ----7.12 /E 541 16.83 /E 1,279 Wire Markers 166.00 E 1.660 118 8 ---0.76 /E 127 1.79 /E 298 26.15.01.00 Process Electrical, Wire/Cable 22,420.00 LF 187.800 13,375 2,492 0.71 /LF 15,867 1.65 /LF 37,067 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"400.00 LF 35.200 2,507 624 ---7.83 /LF 3,131 18.23 /LF 7,292 GRC Elbow 3/4"12.00 E 3.000 214 119 ---27.74 /E 333 63.86 /E 766 GRC Couplng 3/4"12.00 E 0.600 43 30 ---6.05 /E 73 13.87 /E 166 Rigid Conduit Hub 3/4"8.00 E 2.480 177 103 ---35.00 /E 280 80.51 /E 644 Unistrut Straps 3/4"52.00 E 1.560 111 96 ---3.98 /E 207 9.10 /E 473 Unistrut Conduit Hanger Allowance 3/4"52.00 E 2.080 148 52 ---3.85 /E 200 8.92 /E 464 PVC Coated GRC @ Level 2 3/4"1,600.00 LF 167.440 11,925 8,199 ---12.58 /LF 20,123 28.85 /LF 46,157 PVC Coated 90 Ell 3/4"96.00 E 28.800 2,051 1,819 ---40.31 /E 3,870 92.04 /E 8,835 PVC Coated Coupling 3/4"256.00 E 15.360 1,094 1,398 ---9.73 /E 2,492 22.07 /E 5,650 PVC Coated Conduit Hub 3/4"64.00 E 25.600 1,823 2,551 ---68.35 /E 4,374 154.73 /E 9,903 PVC Coated LB Condulet 3/4"16.00 E 7.200 513 826 ---83.65 /E 1,338 188.90 /E 3,022 PVC Coated Unistrut Straps 3/4"208.00 E 10.400 741 1,548 ---11.00 /E 2,288 24.73 /E 5,145 PVC Coated Unistrut Conduit Hanger Allowance 3/4"208.00 E 12.480 889 622 ---7.26 /E 1,511 16.65 /E 3,464 EF Sealtite Flex 3/4"16.00 lf 0.480 34 40 ---4.61 /lf 74 10.47 /lf 167 PVC Coated LT Connector Straight 3/4"32.00 E 3.200 228 740 ---30.24 /E 968 67.54 /E 2,161 26.15.02.00 Process Electrical, Conduit 2,000.00 LF 315.880 22,497 18,765 20.63 /LF 41,262 47.16 /LF 94,312 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 503.680 35,872 21,257 57,128.88 /LS 57,129 131,379.28 /LS 131,379 26.15 Process Electrical 1.00 LS 757.990 53,983 33,361 87,343.78 /LS 87,344 200,718.67 /LS 200,719 26.20 Facility Electrical 26.20.03.0001 Facility Electrical, Lighting 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 10 810.00 LF 8.100 577 123 ---0.86 /LF 700 2.02 /LF 1,632 THHN-THWN Copper Stranded 1/C # 10 750.00 LF 7.500 534 143 ---0.90 /LF 677 2.10 /LF 1,575 26.15.01.00 Process Electrical, Wire/Cable 1,560.00 LF 15.600 1,111 265 0.88 /LF 1,376 2.06 /LF 3,207 26.15.02.00 Process Electrical, Conduit FS2 - 1 Gang Box 3/4"1.00 E 0.300 21 17 ---38.66 /E 39 88.39 /E 88 PVC Coated GRC @ Level 1 3/4"475.00 LF 39.876 2,840 3,010 ---12.32 /LF 5,850 28.02 /LF 13,311 PVC Coated Conduit Hub 3/4"11.00 E 4.400 313 438 ---68.35 /E 752 154.73 /E 1,702 PVC Coated LB Condulet 3/4"4.50 E 2.025 144 232 ---83.65 /E 376 188.90 /E 850 PVC Coated T Condulet 3/4"5.50 E 2.750 196 370 ---102.92 /E 566 231.76 /E 1,275 PVC Coated Unistrut Straps 3/4"68.00 E 3.400 242 506 ---11.00 /E 748 24.73 /E 1,682 PVC Coated Unistrut Conduit Hanger Allowance 3/4"68.00 E 4.080 291 203 ---7.26 /E 494 16.65 /E 1,133 Weatherproof Plate 1 Gang Switch 1.00 E 0.080 6 3 ---8.65 /E 9 19.93 /E 20 26.15.02.00 Process Electrical, Conduit 475.00 LF 56.911 4,053 4,780 18.60 /LF 8,833 42.23 /LF 20,061 26.20.03.00 Facility Electrical, Lighting Spec Grade Switch SP Ivory 20A 1.00 E 0.150 11 4 ---14.71 /E 15 34.06 /E 34 Lighting Fixture TYPE 6 Area LED 4.00 EA 8.000 578 4,920 ---1,374.50 /EA 5,498 3,039.13 /EA 12,157 Light poles w/ anchor base, aluminum, to 20' high 4.00 ea 27.586 1,994 4,200 -134 -1,581.93 /ea 6,328 3,562.35 /ea 14,249 26.20.03.00 Facility Electrical, Lighting 4.00 EA 35.736 2,582 9,124 134 2,960.10 /EA 11,840 6,609.99 /EA 26,440 26.20.03.0001 Facility Electrical, Lighting 1.00 LS 108.247 7,747 14,170 134 22,050.16 /LS 22,050 49,708.09 /LS 49,708 26.20 Facility Electrical 1.00 LS 108.247 7,747 14,170 134 22,050.16 /LS 22,050 49,708.09 /LS 49,708 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 30 amp, NEMA 3R 4.00 EA 10.323 746 528 ---318.45 /EA 1,274 730.04 /EA 2,920 Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 60 amp, NEMA 3R 2.00 EA 7.273 525 472 ---498.72 /EA 997 1,138.36 /EA 2,277 26.25.09.99 Electrical Equipment, Safety Switches - General 6.00 EA 17.595 1,271 1,000 378.54 /EA 2,271 866.15 /EA 5,197 26.25.01.0001 Electrical Equipment 1.00 LS 17.595 1,271 1,000 2,271.23 /LS 2,271 5,196.88 /LS 5,197 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 3.000 214 ----213.66 /LS 214 504.84 /LS 505 26.00.02.00 Electrical, Testing 1.00 LS 3.000 214 213.66 /LS 214 504.84 /LS 505 26.25.99.0001 Electrical, Testing 1.00 LS 3.000 214 213.66 /LS 214 504.84 /LS 505 26.25 Electrical Equipment 1.00 LS 20.595 1,485 1,000 2,484.89 /LS 2,485 5,701.72 /LS 5,702 26.0 Electrical Work 1.00 LS 886.833 63,215 48,530 134 111,878.83 /LS 111,879 256,128.48 /LS 256,128 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 600.00 LF 10.500 748 234 ---1.64 /LF 982 3.06 /LF 1,838 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)8.00 E 2.000 142 35 ---22.16 /E 177 41.64 /E 333 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 4.00 E 0.240 17 21 ---9.62 /E 38 17.50 /E 70 4 Pair UTP Certification with Documentation 4.00 E 2.520 179 ---44.87 /E 179 85.82 /E 343 UTP Cable Supports 40.00 E 2.000 142 20 ---4.06 /E 162 7.68 /E 307 27.30.01.00 Communications Systems 600.00 LF 17.260 1,229 310 2.57 /LF 1,539 4.82 /LF 2,892 27.30.01.0002 Network, DATA CAT 6 1.00 LS 17.260 1,229 310 1,539.44 /LS 1,539 2,892.00 /LS 2,892 27.00 Communications 1.00 LS 17.260 1,229 310 1,539.44 /LS 1,539 2,892.00 /LS 2,892 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 202 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 27.0 Communications 1.00 LS 17.260 1,229 310 1,539.44 /LS 1,539 2,892.00 /LS 2,892 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.DS04 04" DS - Digester Sludge 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.300.00 lf --2,700 --9.00 /lf 2,700 14.99 /lf 4,498 FURNISH 4" DI pipe 75.00 LF -1,918 ---25.58 /LF 1,918 44.59 /LF 3,344 Install 4" DI, flanged, spool <= 10'35.00 ea 81.550 6,234 ----178.11 /ea 6,234 340.68 /ea 11,924 FURNISH 4" DI flange 61.00 ea -2,989 ---49.00 /ea 2,989 85.42 /ea 5,210 4" DI, FL, Ell, 90 7.00 ea 16.310 1,247 617 ---266.19 /ea 1,863 494.22 /ea 3,460 4" DI, FL, tee, 4" x 4"7.00 ea 20.370 1,557 1,125 ---383.19 /ea 2,682 705.71 /ea 4,940 Wall Pipe, DI, FLxFL, 4"5.00 ea 5.000 382 1,033 ---283.11 /ea 1,416 506.49 /ea 2,532 4" DI, flanged coupling adapter 2.00 ea 3.740 286 176 ---230.95 /ea 462 426.83 /ea 854 4" DI, bellows coupling (Check Mat'l Price)4.00 ea 7.480 572 180 ---187.95 /ea 752 351.87 /ea 1,407 Add for glass lining 1,870.00 lb -1,122 ---0.60 /lb 1,122 1.05 /lb 1,956 4" Bolt & Gasket Kits, CS, 150#73.00 ea 80.300 6,138 438 ---90.09 /ea 6,576 171.30 /ea 12,505 40.10.01.04 Process Pipe, Ductile Iron, 4"75.00 LF 214.750 16,416 9,598 2,700 382.85 /LF 28,714 701.73 /LF 52,629 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"10.00 ea 22.000 1,682 ----168.17 /ea 1,682 321.67 /ea 3,217 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 4"10.00 EA -6,000 ---600.00 /EA 6,000 1,045.96 /EA 10,460 40.20.05.04 Plug Valves, 04"10.00 EA 22.000 1,682 6,000 768.17 /EA 7,682 1,367.63 /EA 13,676 40.20.08.04 Check Valves, 4" Install check valve, Flgd, DIP, 4"2.00 ea 4.400 336 ----168.17 /ea 336 321.68 /ea 643 FURNISH Check valve, iron body, swing check, flgd, 150#, 4"2.00 EA -1,200 ---600.00 /EA 1,200 1,045.96 /EA 2,092 40.20.08.04 Check Valves, 4"2.00 EA 4.400 336 1,200 768.17 /EA 1,536 1,367.64 /EA 2,735 40.20.19.04 Flow Meter, 4" Install magnetic flow meter, (material FBO), 4"2.00 EA 4.400 336 ----168.17 /EA 336 321.68 /EA 643 40.20.19.04 Flow Meter, 4"2.00 EA 4.400 336 168.17 /EA 336 321.68 /EA 643 40.10.01.DS04 04" DS - Digester Sludge 75.00 LF 245.550 18,770 16,798 2,700 510.25 /LF 38,268 929.13 /LF 69,684 40.10.01.DS06 06" DS - Digester Sludge 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.39.00 lf --351 --9.00 /lf 351 14.99 /lf 585 FURNISH 6" DI pipe 12.00 LF -373 ---31.09 /LF 373 54.19 /LF 650 Install 6" DI, flanged, spool <= 10'2.00 ea 6.480 495 ----247.67 /ea 495 473.74 /ea 947 FURNISH 6" DI flange 4.00 ea -256 ---64.01 /ea 256 111.59 /ea 446 6" DI, FL, Ell, 90 3.00 ea 9.720 743 409 ---383.98 /ea 1,152 711.35 /ea 2,134 6" DI, FL, tee, 6" x 6"1.00 ea 4.050 310 201 ---510.25 /ea 510 941.99 /ea 942 6" DI, FL, blind flange 1.00 ea 2.620 200 62 ---262.01 /ea 262 490.69 /ea 491 6" DI, bellows coupling (Check Mat'l Price)2.00 ea 5.240 401 126 ---263.28 /ea 527 492.91 /ea 986 Add for glass lining 634.00 lb -380 ---0.60 /lb 380 1.05 /lb 663 6" Bolt & Gasket Kits, CS, 150#12.00 ea 14.400 1,101 96 ---99.73 /ea 1,197 189.40 /ea 2,273 40.10.01.06 Process Pipe, Ductile Iron, 6"12.00 LF 42.510 3,250 1,903 351 458.61 /LF 5,503 843.11 /LF 10,117 40.10.01.DS06 06" DS - Digester Sludge 12.00 LF 42.510 3,250 1,903 351 458.61 /LF 5,503 843.11 /LF 10,117 40.10.01.DS08 08" DS - Digester Sludge 40.10.01.08 Process Pipe, Ductile Iron, 8" Paint process pipe and fittings, subcontracted, priced per LF, 8" dia.70.00 lf --945 --13.50 /lf 945 22.49 /lf 1,574 FURNISH 8" DI pipe 34.00 LF -1,447 ---42.56 /LF 1,447 74.20 /LF 2,523 Install 8" DI, flanged, spool <= 10'5.00 ea 20.950 1,601 ----320.29 /ea 1,601 612.64 /ea 3,063 FURNISH 8" DI flange 8.00 ea -768 ---96.01 /ea 768 167.38 /ea 1,339 Mixing Nozzle Assembly Allowance 2.00 ea 10.480 801 6,000 ---3,400.55 /ea 6,801 5,995.97 /ea 11,992 8" DI, FL, reducer, 8" x 6"2.00 ea 8.380 641 370 ---505.47 /ea 1,011 935.46 /ea 1,871 8" DI, bellows coupling (Check Mat'l Price)2.00 ea 6.740 515 160 ---337.61 /ea 675 632.20 /ea 1,264 Add for glass lining 1,614.00 lb -968 ---0.60 /lb 968 1.05 /lb 1,688 8" Bolt & Gasket Kits, CS, 150#16.00 ea 19.200 1,468 144 ---100.73 /ea 1,612 191.15 /ea 3,058 40.10.01.08 Process Pipe, Ductile Iron, 8"34.00 LF 65.750 5,026 9,858 945 465.56 /LF 15,829 834.50 /LF 28,373 40.20.05.08 Plug Valves, 8" Install plug valve, Flgd, DIP, 8"2.00 ea 6.600 505 ----252.26 /ea 505 482.51 /ea 965 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 8"2.00 EA -2,488 ---1,244.00 /EA 2,488 2,168.64 /EA 4,337 40.20.05.08 Plug Valves, 8"2.00 EA 6.600 505 2,488 1,496.26 /EA 2,993 2,651.14 /EA 5,302 40.20.08.08 Check Valves, 8" Install check valve, Flgd, DIP, 8"2.00 ea 6.600 505 ----252.26 /ea 505 482.50 /ea 965 FURNISH Check valve, iron body, swing check, flgd, 150#, 8"2.00 EA -2,400 ---1,200.00 /EA 2,400 2,091.93 /EA 4,184 40.20.08.08 Check Valves, 8"2.00 EA 6.600 505 2,400 1,452.26 /EA 2,905 2,574.42 /EA 5,149 40.10.01.DS08 08" DS - Digester Sludge 34.00 LF 78.950 6,035 14,746 945 639.00 /LF 21,726 1,141.88 /LF 38,824 40.10.01.DS10 10" DS - Digester Sludge 40.10.01.10 Process Pipe, Ductile Iron, 10" Paint process pipe and fittings, subcontracted, priced per LF, 10" dia.113.00 lf --1,526 --13.50 /lf 1,526 22.49 /lf 2,541 FURNISH 10" DI pipe 44.00 LF -2,471 ---56.16 /LF 2,471 97.90 /LF 4,308 Install 10" DI, flanged, spool <= 10'6.00 ea 28.920 2,211 ----368.45 /ea 2,211 704.75 /ea 4,228 FURNISH 10" DI flange 12.00 ea -1,470 ---122.50 /ea 1,470 213.55 /ea 2,563 10" DI, FL, Ell, 90 3.00 ea 14.460 1,105 1,069 ---724.68 /ea 2,174 1,325.77 /ea 3,977 10" DI, FL, tee, 10" x 10"1.00 ea 6.030 461 509 ---970.24 /ea 970 1,769.50 /ea 1,770 10" DI, FL, tee, red, 10" x 8"2.00 ea 12.060 922 876 ---898.94 /ea 1,798 1,645.24 /ea 3,290 10" DI, FL, blind flange 1.00 ea 4.490 343 156 ---498.86 /ea 499 927.81 /ea 928 10" DI, FL, reducer, 10" x 8"4.00 ea 19.280 1,474 1,083 ---639.16 /ea 2,557 1,176.67 /ea 4,707 Add for glass lining 3,670.00 lb -2,202 ---0.60 /lb 2,202 1.05 /lb 3,839 10" Bolt & Gasket Kits, CS, 150#19.00 ea 41.800 3,195 342 ---186.17 /ea 3,537 353.05 /ea 6,708 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 203 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.10.01.10 Process Pipe, Ductile Iron, 10"44.00 LF 127.040 9,711 10,178 1,526 486.68 /LF 21,414 883.14 /LF 38,858 40.20.05.10 Plug Valves, 10" Install plug valve, Flgd, DIP, 10"3.00 ea 15.900 1,215 ----405.14 /ea 1,215 774.94 /ea 2,325 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 10"3.00 EA -5,742 ---1,914.00 /EA 5,742 3,336.61 /EA 10,010 40.20.05.10 Plug Valves, 10"3.00 EA 15.900 1,215 5,742 2,319.14 /EA 6,957 4,111.55 /EA 12,335 40.10.01.DS10 10" DS - Digester Sludge 44.00 LF 142.940 10,926 15,920 1,526 644.81 /LF 28,371 1,163.48 /LF 51,193 40.10.01.DS12 12" DS - Digester Sludge 40.10.01.12 Process Pipe, Ductile Iron, 12" Paint process pipe and fittings, subcontracted, priced per LF, 12" dia.88.00 lf --1,584 --18.00 /lf 1,584 29.98 /lf 2,639 FURNISH 12" DI pipe 37.00 LF -2,627 ---70.99 /LF 2,627 123.76 /LF 4,579 Install 12" DI, flanged, spool <= 10'5.00 ea 27.500 2,102 ----420.43 /ea 2,102 804.18 /ea 4,021 FURNISH 12" DI flange 10.00 ea -1,650 ---165.00 /ea 1,650 287.64 /ea 2,876 12" DI, FL, Ell, 90 2.00 ea 11.000 841 928 ---884.59 /ea 1,769 1,613.33 /ea 3,227 12" DI, FL, Ell, 45 2.00 ea 11.000 841 784 ---812.63 /ea 1,625 1,487.89 /ea 2,976 12" DI, FL, tee, red, 12" x 10"2.00 ea 13.760 1,052 1,468 ---1,259.70 /ea 2,519 2,285.14 /ea 4,570 12" DI, FL, blind flange 1.00 ea 5.120 391 210 ---600.98 /ea 601 1,114.00 /ea 1,114 12" DI, FL, flare casting 1.00 ea 4.000 306 381 ---687.12 /ea 687 1,249.68 /ea 1,250 Add for glass lining 3,777.00 lb -2,266 ---0.60 /lb 2,266 1.05 /lb 3,951 12" Bolt & Gasket Kits, CS, 150#13.00 ea 28.600 2,186 260 ---188.17 /ea 2,446 356.53 /ea 4,635 40.10.01.12 Process Pipe, Ductile Iron, 12"37.00 LF 100.980 7,719 10,574 1,584 537.22 /LF 19,877 968.56 /LF 35,837 40.10.01.DS12 12" DS - Digester Sludge 37.00 LF 100.980 7,719 10,574 1,584 537.22 /LF 19,877 968.56 /LF 35,837 40.10.03.DG04 04" DG - Digester Gas 40.10.03.04 Process Pipe, Stainless Steel, 4" 4" SS pipe, sched. 40, 316, T&C 27.00 LF 4.590 351 432 ---29.00 /LF 783 52.75 /LF 1,424 4" SS, 316, #150, Ell, 90 2.00 ea 5.080 388 234 ---310.96 /ea 622 575.01 /ea 1,150 4" SS, 316, #150, Ell, 45 1.00 ea 2.540 194 37 ---231.36 /ea 231 436.23 /ea 436 4" SS, 316, #150, coupling 1.00 ea 2.540 194 92 ---286.16 /ea 286 531.76 /ea 532 40.10.03.04 Process Pipe, Stainless Steel, 4"27.00 LF 14.750 1,128 795 71.20 /LF 1,922 131.19 /LF 3,542 40.10.03.DG04 04" DG - Digester Gas 27.00 LF 14.750 1,128 795 71.20 /LF 1,922 131.19 /LF 3,542 40.10.04.PD02 02" PD - Pumped Drain 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2" Paint process pipe and fittings, subcontracted, priced per LF, 2" - 21/2" dia.54.00 lf --243 --4.50 /lf 243 7.50 /lf 405 2" PVC, Sch. 80, socket joint, pipe 39.00 LF 1.950 149 144 ---7.53 /LF 293 13.77 /LF 537 2" PVC, Sch. 80, socket joint, ELL, 90 4.00 ea 1.760 135 33 ---41.89 /ea 168 78.72 /ea 315 2" PVC, Sch. 80, socket joint, tee 1.00 ea 0.650 50 29 ---79.07 /ea 79 146.26 /ea 146 2" PVC, Sch. 80, socket joint, coupling 2.00 ea 0.880 67 21 ---43.91 /ea 88 82.24 /ea 164 40.10.04.02 Process Pipe, PVC, 1-1/4" to 2-1/2"39.00 LF 5.240 401 227 243 22.33 /LF 871 40.19 /LF 1,567 40.20.04.02 Ball Valves, 1-1/4" to 2" Ball valve, true union, 2"2.00 EA 1.400 107 237 ---172.19 /EA 344 309.25 /EA 618 40.20.04.02 Ball Valves, 1-1/4" to 2"2.00 EA 1.400 107 237 172.19 /EA 344 309.25 /EA 618 40.20.08.02 Check Valves, 1-1/4" to 2" Swing check valve, 2"2.00 EA 1.840 141 1,248 ---694.19 /EA 1,388 1,222.08 /EA 2,444 40.20.08.02 Check Valves, 1-1/4" to 2"2.00 EA 1.840 141 1,248 694.19 /EA 1,388 1,222.08 /EA 2,444 40.10.04.PD02 02" PD - Pumped Drain 39.00 LF 8.480 648 1,712 243 66.76 /LF 2,604 118.72 /LF 4,630 40.00 Exposed Process Pipe 268.00 LF 634.160 48,476 62,448 7,349 441.31 /LF 118,272 797.86 /LF 213,828 40.0 Process Pipe 268.00 LF 634.160 48,476 62,448 7,349 441.31 /LF 118,272 797.86 /LF 213,828 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.01 I&C, Analyzers / Analyzers Transmitters AE - Analyzer Sensor - BioGas 1.00 ea 2.000 142 50 ---192.44 /ea 192 446.18 /ea 446 AIT - Analyzer - w/Sensor A10 BioGas 1.00 EA 2.500 178 3,500 --3,678.05 /EA 3,678 8,097.14 /EA 8,097 40.90.01.01 I&C, Analyzers / Analyzers Transmitters 1.00 EA 4.500 320 3,550 3,870.49 /EA 3,870 8,543.32 /EA 8,543 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG FI - Flow Rotameter F16 1.00 EA 0.250 18 500 ---517.80 /EA 518 1,138.70 /EA 1,139 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG 1.00 EA 0.250 18 500 517.80 /EA 518 1,138.70 /EA 1,139 40.90.01.07 I&C, Level / Indicators & Transmitters LE/LIT - Level Transmitter L12 Differential Pressure 1.00 EA 2.250 160 1,275 ---1,435.24 /EA 1,435 3,175.04 /EA 3,175 LE/LIT - Level Transmitter L29, Advanced Radar 1.00 EA 2.250 160 1,575 ---1,735.24 /EA 1,735 3,833.02 /EA 3,833 40.90.01.07 I&C, Level / Indicators & Transmitters 2.00 EA 4.500 320 2,850 1,585.24 /EA 3,170 3,504.03 /EA 7,008 40.90.01.09 I&C, Pressure / Indicators & Transmitters PIT - Pressure Transmitter P09 4.00 EA 6.000 427 3,980 ---1,101.83 /EA 4,407 2,434.71 /EA 9,739 PI - Pressure Indicator P04 - Stem Mounted 6.00 EA 3.000 214 1,950 ---360.61 /EA 2,164 796.95 /EA 4,782 PE - Annular Seal 4"2.00 ea 3.000 214 1,600 ---906.83 /ea 1,814 2,007.04 /ea 4,014 PE - Annular Seal 12"4.00 ea 6.000 427 4,976 ---1,350.83 /ea 5,403 2,980.83 /ea 11,923 40.90.01.09 I&C, Pressure / Indicators & Transmitters 10.00 EA 18.000 1,282 12,506 1,378.79 /EA 13,788 3,045.79 /EA 30,458 40.90.01.27 I&C, Control Stations CS - Control Station 2.00 EA 4.000 285 1,500 ---892.44 /EA 1,785 1,981.51 /EA 3,963 40.90.01.27 I&C, Control Stations 2.00 EA 4.000 285 1,500 892.44 /EA 1,785 1,981.51 /EA 3,963 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 1.00 ea 0.500 36 82 ---118.01 /ea 118 264.89 /ea 265 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 0.500 36 82 118.01 /LS 118 264.89 /LS 265 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 15.00 ea 18.750 1,335 1,125 ---164.02 /ea 2,460 374.84 /ea 5,623 Instrument Stand-Double, SS 2.00 ea 3.000 214 200 ---206.83 /ea 414 471.74 /ea 943 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 204 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.90.03.01 I&C, Panels & Stands 1.00 LS 21.750 1,549 1,325 2,874.02 /LS 2,874 6,566.05 /LS 6,566 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 1.00 EA 8.000 570 3,500 ---4,069.75 /EA 4,070 9,022.64 /EA 9,023 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 1.00 EA 8.000 570 3,500 4,069.75 /EA 4,070 9,022.64 /EA 9,023 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 9.00 ea 4.500 320 ---35.61 /ea 320 84.14 /ea 757 Field Calibration - Average 7.00 ea 21.000 1,496 ---213.66 /ea 1,496 504.82 /ea 3,534 Pre-Operation Check 17.00 ea 4.250 303 ---17.81 /ea 303 42.07 /ea 715 Startup - Stand-By (Manhours)17.00 ea 1.700 121 ---7.12 /ea 121 16.83 /ea 286 Loop Check - Average 17.00 ea 8.500 605 ---35.61 /ea 605 84.14 /ea 1,430 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 39.950 2,845 2,845.20 /LS 2,845 6,722.55 /LS 6,723 40.90.08.03 I&C Tubing, Piping & Accessories Level Transmitter Installation Materials - Stainless 1.00 ea 2.600 185 500 ---685.17 /ea 685 1,534.14 /ea 1,534 Press Gauge / Press Sw Installation Materials - Stainless 10.00 ea 26.000 1,852 1,500 ---335.17 /ea 3,352 766.50 /ea 7,665 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 28.600 2,037 2,000 4,036.86 /LS 4,037 9,199.17 /LS 9,199 40.90.99.01 I&C, Other Receive & Store Instrument 17.00 ea 5.950 424 0 ---24.94 /ea 424 58.92 /ea 1,002 Identification Tag - SS 17.00 ea 4.250 303 255 ---32.81 /ea 558 74.97 /ea 1,274 40.90.99.01 I&C, Other 1.00 LS 10.200 726 255 981.60 /LS 982 2,276.03 /LS 2,276 40.90.01.001 Instrumentation & Controls 1.00 LS 140.250 9,988 28,069 38,057.03 /LS 38,057 85,162.35 /LS 85,162 40.90 Instrumentation & Controls 1.00 LS 140.250 9,988 28,069 38,057.03 /LS 38,057 85,162.35 /LS 85,162 40.9 Instrumentation & Controls 1.00 LS 140.250 9,988 28,069 38,057.03 /LS 38,057 85,162.35 /LS 85,162 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 40.05.49.0030 Sludge Storage Sump Pump, 85-P-150x 44.05.49.00 Submersible Pump: 1hp- 5hp Functional Testing, Submersible Pumps, 21 - 50 hp 2.00 ea 8.000 515 100 ---307.71 /ea 615 580.11 /ea 1,160 FURNISH Submersible Pump, 1 - 5 hp 2.00 EA ---15,060 7,530.00 /EA 15,060 12,543.25 /EA 25,087 Set base elbow / pump assembly, 1 - 5 hp 2.00 ea 32.000 2,062 100 ---1,080.85 /ea 2,162 2,058.95 /ea 4,118 Install upper guide rail bracket 2.00 ea 3.000 193 20 ---106.64 /ea 213 202.29 /ea 405 44.05.49.00 Submersible Pump: 1hp- 5hp 2.00 EA 43.000 2,770 220 15,060 9,025.20 /EA 18,050 15,384.59 /EA 30,769 40.05.49.0030 Sludge Storage Sump Pump, 85-P-150x 2.00 EA 43.000 2,770 220 15,060 9,025.20 /EA 18,050 15,384.59 /EA 30,769 44.05.40.85.0010 Pumped Mixing System 44.05.40.11 Horizontal End Suction Centrifugal Pump: 5hp-20hp Functional Testing, Pumps, 5-20 hp 2.00 ea 4.000 258 100 ---178.86 /ea 358 333.63 /ea 667 Align Pump & Motor, 5-20 hp 2.00 ea 6.000 387 -1,050 --718.29 /ea 1,437 1,244.24 /ea 2,488 Vibration Testing, Pumps, 5-20 hp 2.00 ea 2.000 129 -350 --239.43 /ea 479 414.75 /ea 830 Sleeved anchor bolts - Small 8.00 ea 2.400 155 96 ---31.33 /ea 251 57.89 /ea 463 Non-Shrink Machine Grout 4.00 cuft 3.800 245 296 ---135.21 /cuft 541 246.08 /cuft 984 Grease, Oil, and Lube Pumps, 5-20 hp 2.00 ea 4.000 258 150 ---203.86 /ea 408 377.21 /ea 754 FURNISH Mixing System 1.00 LS ---90,000 90,000.00 /LS 90,000 149,919.29 /LS 149,919 Set pump assembly, 5 - 20 hp 2.00 EA 64.000 4,123 50 ---2,086.70 /EA 4,173 3,987.13 /EA 7,974 44.05.40.11 Horizontal End Suction Centrifugal Pump: 5hp-20hp 2.00 EA 86.200 5,554 692 1,400 90,000 48,822.85 /EA 97,646 82,040.32 /EA 164,081 44.05.40.85.0010 Pumped Mixing System 1.00 LS 86.200 5,554 692 1,400 90,000 97,645.70 /LS 97,646 164,080.65 /LS 164,081 44.05.44.85.0010 Dewatering Feed Pump 44.05.44.01 Rotary Lobe Pump: 5hp-20hp Functional Testing, Pumps, 5-20 hp 2.00 ea 4.000 258 100 ---178.86 /ea 358 333.64 /ea 667 Align Pump & Motor, 5-20 hp 2.00 ea 6.000 387 -1,050 --718.29 /ea 1,437 1,244.25 /ea 2,488 Vibration Testing, Pumps, 5-20 hp 2.00 ea 2.000 129 -350 --239.43 /ea 479 414.74 /ea 829 Sleeved anchor bolts - Small 8.00 ea 2.400 155 96 ---31.33 /ea 251 57.89 /ea 463 Non-Shrink Machine Grout 4.00 cuft 3.800 245 296 ---135.21 /cuft 541 246.07 /cuft 984 Grease, Oil, and Lube Pumps, 5-20 hp 2.00 ea 4.000 258 150 ---203.86 /ea 408 377.23 /ea 754 FURNISH Rotary Lobe Pump, 5 - 20 hp 1.00 EA ---25,000 25,000.00 /EA 25,000 41,644.25 /EA 41,644 Set pump assembly, 5 - 20 hp 2.00 ea 64.000 4,123 50 ---2,086.70 /ea 4,173 3,987.12 /ea 7,974 44.05.44.01 Rotary Lobe Pump: 5hp-20hp 1.00 EA 86.200 5,554 692 1,400 25,000 32,645.70 /EA 32,646 55,805.62 /EA 55,806 44.05.44.85.0010 Dewatering Feed Pump 1.00 EA 86.200 5,554 692 1,400 25,000 32,645.70 /EA 32,646 55,805.62 /EA 55,806 44.05 Furnish and Install Process Equipment 1.00 LS 215.400 13,878 1,604 2,800 130,060 148,341.80 /LS 148,342 250,655.44 /LS 250,655 44.0 Process Equipment - Municipal 1.00 LS 215.400 13,878 1,604 2,800 130,060 148,341.80 /LS 148,342 250,655.44 /LS 250,655 85.0 Digested Sludge Storage Tank 1.00 LS 2,507.183 175,844 166,612 165,357 159 130,060 638,032.58 /LS 638,033 1,218,759.97 /LS 1,218,760 86.0 Dewatering Building 02.0 Existing Conditions 02.00 Existing Conditions 02.01.02.7010 Facility Demoltion 02.01.02.00 Structure/Building Demolition Facility Demoltion Allowance - 1 Days 1.00 LS 60.000 3,866 2,500 -4,677 -11,043.16 /LS 11,043 21,061.80 /LS 21,062 02.01.02.00 Structure/Building Demolition 1.00 LS 60.000 3,866 2,500 4,677 11,043.16 /LS 11,043 21,061.80 /LS 21,062 02.01.10.01 Demolition - Removal, Haul and Tip Fee Load Demolished Material for Haul Off 100.00 CY 3.750 236 -230 -4.66 /CY 466 9.09 /CY 909 Hauling, excavated or borrow material, loose cubic yards, 20 mile round trip, 0.5 loads/hour, 20 C.Y. dump trailer, highway haulers, excludes loading 100.00 cy 10.256 611 --600 -12.11 /cy 1,211 23.63 /cy 2,363 Tipping Fee 50.00 tn 3,750 --75.00 /tn 3,750 130.75 /tn 6,537 02.01.10.01 Demolition - Removal, Haul and Tip Fee 100.00 CY 14.006 847 3,750 830 54.27 /CY 5,427 98.10 /CY 9,810 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 205 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 02.01.02.7010 Facility Demoltion 1.00 LS 74.006 4,713 6,250 5,508 16,470.44 /LS 16,470 30,871.64 /LS 30,872 02.00 Existing Conditions 1.00 LS 74.006 4,713 6,250 5,508 16,470.44 /LS 16,470 30,871.64 /LS 30,872 02.0 Existing Conditions 1.00 LS 74.006 4,713 6,250 5,508 16,470.44 /LS 16,470 30,871.64 /LS 30,872 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 12 2,500.00 LF 17.500 1,246 309 ---0.62 /LF 1,555 1.45 /LF 3,623 Stakon Lug #12 - #10 40.00 E 4.000 285 10 ---7.37 /E 295 17.38 /E 695 Motor Hook-up, 3 phase, 10 hp 5.00 E 9.000 641 284 ---184.94 /E 925 427.36 /E 2,137 Motor Testing & Commissioning: 10HP / 480V / #12 5.00 E 3.500 249 ----49.85 /E 249 117.79 /E 589 600V Megger Testing 20.00 E 5.000 356 ----17.81 /E 356 42.07 /E 841 Wire Markers 40.00 E 0.400 28 2 ---0.76 /E 30 1.79 /E 72 26.15.01.00 Process Electrical, Wire/Cable 2,500.00 LF 39.400 2,806 605 1.36 /LF 3,411 3.18 /LF 7,957 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"500.00 LF 52.325 3,727 2,562 ---12.58 /LF 6,289 28.85 /LF 14,424 PVC Coated 90 Ell 3/4"30.00 E 9.000 641 568 ---40.31 /E 1,209 92.04 /E 2,761 PVC Coated Coupling 3/4"80.00 E 4.800 342 437 ---9.73 /E 779 22.07 /E 1,766 PVC Coated Conduit Hub 3/4"20.00 E 8.000 570 797 ---68.35 /E 1,367 154.73 /E 3,095 PVC Coated LB Condulet 3/4"5.00 E 2.250 160 258 ---83.65 /E 418 188.90 /E 944 PVC Coated Unistrut Straps 3/4"65.00 E 3.250 231 484 ---11.00 /E 715 24.73 /E 1,608 PVC Coated Unistrut Conduit Hanger Allowance 3/4"65.00 E 3.900 278 194 ---7.26 /E 472 16.65 /E 1,083 EF Sealtite Flex 3/4"5.00 lf 0.150 11 12 ---4.61 /lf 23 10.47 /lf 52 PVC Coated LT Connector Straight 3/4"10.00 E 1.000 71 231 ---30.24 /E 302 67.54 /E 675 26.15.02.00 Process Electrical, Conduit 500.00 LF 84.675 6,030 5,544 23.15 /LF 11,574 52.82 /LF 26,408 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 3,000.00 LF 124.075 8,836 6,149 5.00 /LF 14,985 11.45 /LF 34,365 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 5,500.00 LF 33.000 2,350 444 ---0.51 /LF 2,794 1.19 /LF 6,526 Shielded PLTC / Inst Cable 1 Pair #16 250.00 LF 5.000 356 113 ---1.87 /LF 469 4.35 /LF 1,088 Termination Labor Only - # 16 - #14 94.00 E 9.400 669 ----7.12 /E 669 16.83 /E 1,582 Control Wire Testing 46.00 E 4.600 328 ----7.12 /E 328 16.83 /E 774 Wire Markers 94.00 E 0.940 67 5 ---0.76 /E 72 1.79 /E 168 26.15.01.00 Process Electrical, Wire/Cable 5,750.00 LF 52.940 3,770 561 0.75 /LF 4,331 1.76 /LF 10,138 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 3/4"700.00 LF 73.255 5,217 3,587 ---12.58 /LF 8,804 28.85 /LF 20,194 PVC Coated GRC @ Level 2 1-1/4"100.00 LF 15.480 1,102 1,038 ---21.41 /LF 2,141 48.82 /LF 4,882 PVC Coated 90 Ell 3/4"42.00 E 12.600 897 796 ---40.31 /E 1,693 92.04 /E 3,865 PVC Coated 90 Ell 1-1/4"3.00 E 1.200 85 92 ---59.18 /E 178 134.63 /E 404 PVC Coated Coupling 3/4"112.00 E 6.720 479 611 ---9.73 /E 1,090 22.07 /E 2,472 PVC Coated Coupling 1-1/4"13.00 E 1.170 83 107 ---14.67 /E 191 33.25 /E 432 PVC Coated Conduit Hub 3/4"28.00 E 11.200 798 1,116 ---68.35 /E 1,914 154.73 /E 4,333 PVC Coated Conduit Hub 1-1/4"2.00 E 1.100 78 115 ---96.45 /E 193 218.19 /E 436 PVC Coated LB Condulet 3/4"7.00 E 3.150 224 361 ---83.65 /E 586 188.90 /E 1,322 PVC Coated LB Condulet 1-1/4"1.00 E 0.600 43 100 ---143.03 /E 143 320.96 /E 321 PVC Coated Unistrut Straps 3/4"91.00 E 4.550 324 677 ---11.00 /E 1,001 24.73 /E 2,251 PVC Coated Unistrut Straps 1-1/4"13.00 E 0.910 65 115 ---13.87 /E 180 31.26 /E 406 PVC Coated Unistrut Conduit Hanger Allowance 3/4"91.00 E 5.460 389 272 ---7.26 /E 661 16.65 /E 1,516 PVC Coated Unistrut Conduit Hanger Allowance 1-1/4"13.00 E 1.170 83 46 ---9.91 /E 129 22.82 /E 297 EF Sealtite Flex 3/4"7.00 lf 0.210 15 17 ---4.61 /lf 32 10.47 /lf 73 PVC Coated LT Connector Straight 3/4"14.00 E 1.400 100 324 ---30.24 /E 423 67.54 /E 946 26.15.02.00 Process Electrical, Conduit 800.00 LF 140.175 9,983 9,375 24.20 /LF 19,358 55.19 /LF 44,149 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 193.115 13,753 9,936 23,689.13 /LS 23,689 54,287.86 /LS 54,288 26.15 Process Electrical 1.00 LS 317.190 22,590 16,085 38,674.49 /LS 38,674 88,652.60 /LS 88,653 26.0 Electrical Work 1.00 LS 317.190 22,590 16,085 38,674.49 /LS 38,674 88,652.60 /LS 88,653 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.01.DS04 04" DS - Digester Sludge 40.10.01.04 Process Pipe, Ductile Iron, 4" Paint process pipe and fittings, subcontracted, priced per LF, 4" dia.71.00 lf --639 --9.00 /lf 639 14.99 /lf 1,064 FURNISH 4" DI pipe 26.00 LF -665 ---25.58 /LF 665 44.59 /LF 1,159 Install 4" DI, flanged, spool <= 10'6.00 ea 13.980 1,069 ----178.11 /ea 1,069 340.68 /ea 2,044 FURNISH 4" DI flange 12.00 ea -588 ---49.00 /ea 588 85.41 /ea 1,025 4" DI, FL, Ell, 90 2.00 ea 4.660 356 176 ---266.19 /ea 532 494.23 /ea 988 4" DI, FL, Ell, 45 1.00 ea 2.330 178 78 ---256.55 /ea 257 477.43 /ea 477 Add for glass lining 499.00 lb -299 ---0.60 /lb 299 1.05 /lb 522 4" Bolt & Gasket Kits, CS, 150#12.00 ea 13.200 1,009 72 ---90.09 /ea 1,081 171.29 /ea 2,056 40.10.01.04 Process Pipe, Ductile Iron, 4"26.00 LF 34.170 2,612 1,879 639 197.31 /LF 5,130 359.08 /LF 9,336 40.20.05.04 Plug Valves, 04" Install plug valve, Flgd, DIP, 4"1.00 ea 2.200 168 ----168.17 /ea 168 321.68 /ea 322 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 4"1.00 EA -600 ---600.00 /EA 600 1,045.96 /EA 1,046 40.20.05.04 Plug Valves, 04"1.00 EA 2.200 168 600 768.17 /EA 768 1,367.64 /EA 1,368 40.20.19.04 Flow Meter, 4" Install magnetic flow meter, (material FBO), 4"1.00 EA 2.200 168 ----168.17 /EA 168 321.67 /EA 322 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 206 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.20.19.04 Flow Meter, 4"1.00 EA 2.200 168 168.17 /EA 168 321.67 /EA 322 40.10.01.DS04 04" DS - Digester Sludge 26.00 LF 38.570 2,948 2,479 639 233.32 /LF 6,066 424.06 /LF 11,025 40.10.01.DS06 06" DS - Digester Sludge 40.10.01.06 Process Pipe, Ductile Iron, 6" Paint process pipe and fittings, subcontracted, priced per LF, 6" dia.40.00 lf --360 --9.00 /lf 360 14.99 /lf 600 FURNISH 6" DI pipe 19.00 LF -591 ---31.09 /LF 591 54.19 /LF 1,030 Install 6" DI, flanged, spool <= 10'3.00 ea 9.720 743 ----247.67 /ea 743 473.73 /ea 1,421 FURNISH 6" DI flange 6.00 ea -384 ---64.01 /ea 384 111.59 /ea 670 6" DI, FL, Ell, 90 1.00 ea 3.240 248 136 ---383.98 /ea 384 711.37 /ea 711 6" DI, FL, flare Ell, 90 1.00 ea 2.100 161 173 ---333.48 /ea 333 608.55 /ea 609 6" DI, FL, flare casting 1.00 ea 1.500 115 98 ---213.07 /ea 213 390.88 /ea 391 Add for glass lining 498.00 lb -299 ---0.60 /lb 299 1.05 /lb 521 6" Bolt & Gasket Kits, CS, 150#8.00 ea 9.600 734 64 ---99.73 /ea 798 189.40 /ea 1,515 40.10.01.06 Process Pipe, Ductile Iron, 6"19.00 LF 26.160 2,000 1,745 360 216.05 /LF 4,105 393.00 /LF 7,467 40.20.05.06 Plug Valves, 6" Install plug valve, Flgd, DIP, 6"1.00 ea 2.900 222 ----221.68 /ea 222 424.04 /ea 424 FURNISH Ecc Plug valve, iron body, Flgd, 150#, HWO, 6"1.00 EA -957 ---957.00 /EA 957 1,668.29 /EA 1,668 40.20.05.06 Plug Valves, 6"1.00 EA 2.900 222 957 1,178.68 /EA 1,179 2,092.33 /EA 2,092 40.20.19.06 Flow Meter, 6" Install magnetic flow meter, (material FBO), 6"1.00 EA 2.900 222 ----221.68 /EA 222 424.00 /EA 424 40.20.19.06 Flow Meter, 6"1.00 EA 2.900 222 221.68 /EA 222 424.00 /EA 424 40.10.01.DS06 06" DS - Digester Sludge 19.00 LF 31.960 2,443 2,702 360 289.75 /LF 5,505 525.43 /LF 9,983 40.10.04.POL01 01" POL - Polymer Solution 40.10.04.01 Process Pipe, PVC, 1/2" to 1" 1" PVC, Sch. 80, socket joint, pipe 150.00 LF 6.000 459 256 ---4.77 /LF 715 8.83 /LF 1,324 1" PVC, Sch. 80, socket joint, ELL, 90 8.00 ea 2.640 202 38 ---29.99 /ea 240 56.55 /ea 452 1" PVC, Sch. 80, socket joint, coupling 8.00 ea 2.640 202 47 ---31.05 /ea 248 58.40 /ea 467 40.10.04.01 Process Pipe, PVC, 1/2" to 1"150.00 LF 11.280 862 341 8.02 /LF 1,203 14.96 /LF 2,244 40.10.04.POL01 01" POL - Polymer Solution 150.00 LF 11.280 862 341 8.02 /LF 1,203 14.96 /LF 2,244 40.15.01.FA04 04" FA - Foul Air 40.15.01.04 Stainless Steel Duct, 4" 4" Bolt & Gasket Kits, SS 40.00 ea 44.000 3,363 960 ---108.09 /ea 4,323 202.67 /ea 8,107 4" SS, 316, shop fabricated duct - FURNISH 83.00 LF -996 ---12.00 /LF 996 20.92 /LF 1,736 4" SS, 316, shop Ell, 90 4.00 ea -212 ---53.00 /ea 212 92.39 /ea 370 4" SS shop fabricated duct - Field Installation 83.00 LF 15.770 1,205 ----14.52 /LF 1,205 27.78 /LF 2,306 4" field weld 48.00 ea 3,360 ---70.00 /ea 3,360 133.89 /ea 6,427 4" expansion joint, 150#10.00 ea 12.000 917 2,000 ---291.73 /ea 2,917 524.11 /ea 5,241 40.15.01.04 Stainless Steel Duct, 4"166.00 LF 71.770 8,846 4,168 78.40 /LF 13,014 145.70 /LF 24,187 40.15.40.01 Odor Control Dampers Butterfly valve damper, 4" Model 203 - low leakage (Need Matl$)10.00 EA 13.000 994 ---99.37 /EA 994 190.08 /EA 1,901 40.15.40.01 Odor Control Dampers 10.00 EA 13.000 994 99.37 /EA 994 190.08 /EA 1,901 40.15.01.FA04 04" FA - Foul Air 166.00 LF 84.770 9,840 4,168 84.39 /LF 14,008 157.15 /LF 26,087 40.15.01.FA06 06" FA - Foul Air 40.15.01.06 Stainless Steel Duct, 6" 6" SS, 316, shop fabricated duct - FURNISH 15.00 LF -225 ---15.00 /LF 225 26.15 /LF 392 6" SS, 316, shop Tee 2.00 ea -195 ---97.50 /ea 195 169.96 /ea 340 6" SS, 316, shop Reducer 2.00 ea -130 ---65.00 /ea 130 113.32 /ea 227 6" SS shop fabricated duct - Field Installation 15.00 LF 4.350 333 ----22.17 /LF 333 42.40 /LF 636 6" field weld 6.00 ea 480 ---80.00 /ea 480 153.02 /ea 918 40.15.01.06 Stainless Steel Duct, 6"30.00 LF 4.350 813 550 45.42 /LF 1,363 83.77 /LF 2,513 40.15.01.FA06 06" FA - Foul Air 30.00 LF 4.350 813 550 45.42 /LF 1,363 83.77 /LF 2,513 40.15.01.FA08 08" FA - Foul Air 40.15.01.08 Stainless Steel Duct, 8" 8" Bolt & Gasket Kits, SS 2.00 ea 2.400 183 64 ---123.73 /ea 247 231.24 /ea 462 8" SS, 316, shop fabricated duct - FURNISH 183.00 LF -3,111 ---17.00 /LF 3,111 29.64 /LF 5,423 8" SS, 316, shop Ell, 90 6.00 ea -462 ---77.00 /ea 462 134.23 /ea 805 8" SS, 316, shop Tee 2.00 ea -231 ---115.50 /ea 231 201.36 /ea 403 8" SS, 316, shop Reducer 2.00 ea -154 ---77.00 /ea 154 134.24 /ea 268 8" SS shop fabricated duct - Field Installation 183.00 LF 58.560 4,476 ----24.46 /LF 4,476 46.79 /LF 8,562 8" field weld 30.00 ea 2,700 ---90.00 /ea 2,700 172.15 /ea 5,164 40.15.01.08 Stainless Steel Duct, 8"366.00 LF 60.960 7,360 4,022 31.10 /LF 11,382 57.62 /LF 21,089 40.15.40.01 Odor Control Dampers Butterfly valve damper, 8" Model 203 - low leakage 4.00 EA 8.800 673 2,460 ---783.17 /EA 3,133 1,393.78 /EA 5,575 40.15.40.01 Odor Control Dampers 4.00 EA 8.800 673 2,460 783.17 /EA 3,133 1,393.78 /EA 5,575 40.15.01.FA08 08" FA - Foul Air 366.00 LF 69.760 8,033 6,482 39.66 /LF 14,515 72.85 /LF 26,664 40.15.01.FA14 14" FA - Foul Air 40.15.01.14 Stainless Steel Duct, 14" 14" SS, 316L, blind flange 150#1.00 ea 3.200 245 765 ---1,009.11 /ea 1,009 1,800.61 /ea 1,801 14" SS, 316, shop fabricated duct - FURNISH 46.00 LF -1,104 ---24.00 /LF 1,104 41.84 /LF 1,925 14" SS, 316, shop Tee 3.00 ea -716 ---238.50 /ea 716 415.76 /ea 1,247 14" SS shop fabricated duct - Field Installation 46.00 LF 18.860 1,442 ----31.34 /LF 1,442 59.95 /LF 2,758 14" field weld 7.00 ea 1,050 ---150.00 /ea 1,050 286.91 /ea 2,008 40.15.01.14 Stainless Steel Duct, 14"92.00 LF 22.060 2,736 2,584 57.83 /LF 5,320 105.85 /LF 9,738 40.15.01.FA14 14" FA - Foul Air 92.00 LF 22.060 2,736 2,584 57.83 /LF 5,320 105.85 /LF 9,738 40.15.01.FA18 18" FA - Foul Air 40.15.01.18 Stainless Steel Duct, 18" 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 207 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.15.01.18 Stainless Steel Duct, 18" 18" SS, 316, shop fabricated duct - FURNISH 35.00 LF -1,330 ---38.00 /LF 1,330 66.24 /LF 2,319 18" SS, 316, shop Tee 3.00 ea -1,328 ---442.50 /ea 1,328 771.40 /ea 2,314 18" SS, 316, shop Reducer 1.00 ea -295 ---295.00 /ea 295 514.25 /ea 514 18" SS shop fabricated duct - Field Installation 35.00 LF 16.100 1,231 ----35.16 /LF 1,231 67.26 /LF 2,354 18" field weld 8.00 ea 1,600 ---200.00 /ea 1,600 382.55 /ea 3,060 18" expansion joint, 150#1.00 ea 3.000 229 900 ---1,129.32 /ea 1,129 2,007.59 /ea 2,008 40.15.01.18 Stainless Steel Duct, 18"70.00 LF 19.100 3,060 3,853 98.75 /LF 6,913 179.56 /LF 12,569 40.15.01.FA18 18" FA - Foul Air 70.00 LF 19.100 3,060 3,853 98.75 /LF 6,913 179.56 /LF 12,569 40.00 Exposed Process Pipe 919.00 LF 281.850 30,735 23,159 999 59.73 /LF 54,892 109.71 /LF 100,824 40.0 Process Pipe 919.00 LF 281.850 30,735 23,159 999 59.73 /LF 54,892 109.71 /LF 100,824 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters FE - Flow Element - Mag Flowtube (inline)2.00 ea 4.000 285 40 ---162.44 /ea 325 380.42 /ea 761 FIT - Flow Transmitter - F04 Magnetic <2"2.00 EA 8.000 570 5,400 ---2,984.88 /EA 5,970 6,594.92 /EA 13,190 40.90.01.05 I&C, Flow / Mag Meter / Indicators & Transmitters 2.00 EA 12.000 855 5,440 3,147.32 /EA 6,295 6,975.34 /EA 13,951 40.90.01.09 I&C, Pressure / Indicators & Transmitters PI - Pressure Indicator P04 - Stem Mounted 2.00 EA 1.000 71 650 ---360.61 /EA 721 796.96 /EA 1,594 PE - Diaphragm Seal 2.00 ea 3.000 214 850 ---531.83 /ea 1,064 1,184.55 /ea 2,369 40.90.01.09 I&C, Pressure / Indicators & Transmitters 2.00 EA 4.000 285 1,500 892.44 /EA 1,785 1,981.51 /EA 3,963 40.90.01.15 I&C, Weight / Indicators & Transmitters WE - Weight Element - Load Cell 2.00 ea 9.000 641 40 ---340.49 /ea 681 801.10 /ea 1,602 WIT - Weight Transmitter W02 2.00 EA 7.000 499 5,000 ---2,749.27 /EA 5,499 6,072.14 /EA 12,144 40.90.01.15 I&C, Weight / Indicators & Transmitters 2.00 EA 16.000 1,140 5,040 3,089.75 /EA 6,180 6,873.23 /EA 13,746 40.90.02.01 I&C, Cable, Wire & Accessories 1 Meter MSC Cable 4.00 ea 1.000 71 330 ---100.21 /ea 401 222.79 /ea 891 40.90.02.01 I&C, Cable, Wire & Accessories 1.00 LS 1.000 71 330 400.82 /LS 401 891.17 /LS 891 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 6.00 ea 7.500 534 450 ---164.02 /ea 984 374.84 /ea 2,249 Instrument Stand-Double, SS 3.00 ea 4.500 320 300 ---206.83 /ea 620 471.74 /ea 1,415 40.90.03.01 I&C, Panels & Stands 1.00 LS 12.000 855 750 1,604.63 /LS 1,605 3,664.26 /LS 3,664 40.90.04.01 I&C, PLC Cabinets, Local Control Panels LCP - Local Control Panel 3.00 EA 24.000 1,709 10,500 ---4,069.75 /EA 12,209 9,022.64 /EA 27,068 40.90.04.01 I&C, PLC Cabinets, Local Control Panels 3.00 EA 24.000 1,709 10,500 4,069.75 /EA 12,209 9,022.64 /EA 27,068 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 2.00 ea 1.000 71 ---35.61 /ea 71 84.14 /ea 168 Field Calibration - Average 7.00 ea 21.000 1,496 ---213.66 /ea 1,496 504.82 /ea 3,534 Pre-Operation Check 9.00 ea 2.250 160 ---17.80 /ea 160 42.07 /ea 379 Startup - Stand-By (Manhours)9.00 ea 0.900 64 ---7.12 /ea 64 16.83 /ea 151 Loop Check - Average 9.00 ea 4.500 320 ---35.61 /ea 320 84.14 /ea 757 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 29.650 2,112 2,111.65 /LS 2,112 4,989.35 /LS 4,989 40.90.07.01 I&C, PLC / SCADA Software Development PLC / SCADA Software Development 23.00 pts 184.000 13,104 ---569.75 /pts 13,104 1,346.19 /pts 30,962 40.90.07.01 I&C, PLC / SCADA Software Development 1.00 LS 184.000 13,104 13,104.30 /LS 13,104 30,962.43 /LS 30,962 40.90.08.03 I&C Tubing, Piping & Accessories Press Gauge / Press Sw Installation Materials - Stainless 2.00 ea 5.200 370 300 ---335.17 /ea 670 766.52 /ea 1,533 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 5.200 370 300 670.34 /LS 670 1,533.04 /LS 1,533 40.90.99.01 I&C, Other Receive & Store Instrument 9.00 ea 3.150 224 0 ---24.94 /ea 224 58.92 /ea 530 Identification Tag - SS 9.00 ea 2.250 160 135 ---32.80 /ea 295 74.97 /ea 675 40.90.99.01 I&C, Other 1.00 LS 5.400 385 135 519.67 /LS 520 1,204.94 /LS 1,205 40.90.01.001 Instrumentation & Controls 1.00 LS 293.250 20,885 23,995 44,879.68 /LS 44,880 101,973.26 /LS 101,973 40.90 Instrumentation & Controls 1.00 LS 293.250 20,885 23,995 44,879.68 /LS 44,880 101,973.26 /LS 101,973 40.9 Instrumentation & Controls 1.00 LS 293.250 20,885 23,995 44,879.68 /LS 44,880 101,973.26 /LS 101,973 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 43.05.19.86.0010 Screw Press 44.05.71.40 Polymer Blending Install Polymer Blend Unit 1.00 ea 48.000 3,093 ----3,092.54 /ea 3,093 5,915.33 /ea 5,915 44.05.71.40 Polymer Blending 1.00 EA 48.000 3,093 3,092.54 /EA 3,093 5,915.33 /EA 5,915 43.05.19.86.0010 Screw Press 1.00 EA 48.000 3,093 3,092.54 /EA 3,093 5,915.33 /EA 5,915 44.05.008 Furnish and Install Level Lodor Package 44.05.83.10 Level Lodor Package Furnish and Install Level Lodor Package 2.00 EA 199.424 13,139 -3,739 218,122 117,499.93 /EA 235,000 197,957.20 /EA 395,914 44.05.83.10 Level Lodor Package 2.00 EA 199.424 13,139 3,739 218,122 117,499.93 /EA 235,000 197,957.21 /EA 395,914 44.05.008 Furnish and Install Level Lodor Package 2.00 EA 199.424 13,139 3,739 218,122 117,499.93 /EA 235,000 197,957.21 /EA 395,914 44.05 Furnish and Install Process Equipment 1.00 LS 247.424 16,232 3,739 218,122 238,092.41 /LS 238,092 401,829.74 /LS 401,830 44.0 Process Equipment - Municipal 1.00 LS 247.424 16,232 3,739 218,122 238,092.41 /LS 238,092 401,829.74 /LS 401,830 86.0 Dewatering Building 1.00 LS 1,213.720 95,154 69,488 999 9,247 218,122 393,009.42 /LS 393,009 724,151.65 /LS 724,152 88.0 Odor Control Facility 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 208 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 02.0 Existing Conditions 02.00 Existing Conditions 02.01.02.1110 Demo Structure Roof 02.01.02.00 Structure/Building Demolition Demo Building, Steel, per cubic foot 17,494.00 cf 209.928 16,794 -8,747 --1.46 /cf 25,541 2.67 /cf 46,694 Demo concrete walls, reinforced, excludes disposal costs and dump fees - standard crew 0.59 cy 0.285 16 --13 -50.24 /cy 30 97.86 /cy 58 Haul Structural Demolition Spoils, 17 yd capacity, 10 miles RT 0.59 cy 0.020 1 --2 -4.69 /cy 3 9.17 /cy 5 Dump Charges for Structural Demolition Spoils, 17 yd end-dump, per cubic yard 0.59 cy -297 ---500.00 /cy 297 871.64 /cy 517 Patching concrete, overhead, priming, and two part polymer mix, 3/4" deep, includes chipping or sand blasting 4,560.00 SF 1,459.200 88,258 30,780 ---26.11 /SF 119,038 48.79 /SF 222,476 02.01.02.00 Structure/Building Demolition 1.00 LS 1,669.433 105,070 31,077 8,747 15 144,908.56 /LS 144,909 269,749.93 /LS 269,750 02.01.02.1110 Demo Structure Roof 1.00 LS 1,669.433 105,070 31,077 8,747 15 144,908.56 /LS 144,909 269,749.93 /LS 269,750 02.00 Existing Conditions 1.00 LS 1,669.433 105,070 31,077 8,747 15 144,908.56 /LS 144,909 269,749.93 /LS 269,750 02.0 Existing Conditions 1.00 LS 1,669.433 105,070 31,077 8,747 15 144,908.56 /LS 144,909 269,749.93 /LS 269,750 03.0 Concrete Work 03.10 Cast-In-Place Concrete Work 03.10.16.1111 Concrete Slab and Fill in Tank 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick Concrete pumping, subcontract, all inclusive price 58.89 cy --883 --15.00 /cy 883 27.24 /cy 1,604 Slab on grade edge forms, 7" to 12"142.00 sf 25.560 1,682 142 ---12.85 /sf 1,824 26.33 /sf 3,739 Reinforcing in place, A615 Gr 60, priced per lbs.11,777.78 lb -5,889 4,711 --0.90 /lb 10,600 1.67 /lb 19,704 Concrete, ready mix, 4500 psi 58.89 CY -7,538 ---128.00 /CY 7,538 242.34 /CY 14,271 Add for concrete waste, 4500 psi 2.94 cy -377 ---128.00 /cy 377 242.35 /cy 713 Add amount for Fuel Surcharges - per concrete truck load 7.00 load -105 ---15.00 /load 105 28.40 /load 199 Add amount for Environmental Fee - per concrete truck load 7.00 load -42 ---6.00 /load 42 11.36 /load 80 Placing concrete, concrete pump 58.89 cy 44.167 2,272 ----38.59 /cy 2,272 79.60 /cy 4,687 Finishing floors, monolithic, trowel finish (hand)1,590.00 sf 47.700 2,873 32 ---1.83 /sf 2,905 3.77 /sf 5,986 Curing, membrane spray 1,590.00 sf 3.180 164 64 ---0.14 /sf 227 0.29 /sf 458 03.10.05.12 Cast-In-Place Concrete, Slabs on Grade, 12" thick 58.89 CY 120.607 6,991 14,188 5,594 454.64 /CY 26,773 873.52 /CY 51,441 03.10.16.00 Cast-In-Place Concrete, Fill Fine grade, for slab on grade, by hand 1,590.00 sf 11.130 573 48 ---0.39 /sf 620 0.80 /sf 1,272 Concrete pumping, subcontract, all inclusive price 353.33 cy --5,300 --15.00 /cy 5,300 27.24 /cy 9,624 Concrete, ready mix, 2000 psi 353.33 CY -39,573 ---112.00 /CY 39,573 212.05 /CY 74,923 Add for concrete waste, 2000 psi 17.67 cy -1,979 ---112.00 /cy 1,979 212.04 /cy 3,746 Add amount for Fuel Surcharges - per concrete truck load 38.00 load -570 ---15.00 /load 570 28.40 /load 1,079 Add amount for Environmental Fee - per concrete truck load 38.00 load -228 ---6.00 /load 228 11.36 /load 432 Placing concrete, concrete pump 353.33 cy 265.000 13,634 ----38.59 /cy 13,634 79.60 /cy 28,124 03.10.16.00 Cast-In-Place Concrete, Fill 1.00 LS 276.130 14,207 42,398 5,300 61,904.30 /LS 61,904 119,198.80 /LS 119,199 03.10.16.1111 Concrete Slab and Fill in Tank 1.00 LS 396.737 21,198 56,586 10,894 88,677.76 /LS 88,678 170,639.64 /LS 170,640 03.10 Cast-In-Place Concrete Work 412.22 CY 396.737 21,198 56,586 10,894 215.12 /CY 88,678 413.95 /CY 170,640 03.0 Concrete Work 412.22 CY 396.737 21,198 56,586 10,894 215.12 /CY 88,678 413.95 /CY 170,640 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 8 400.00 LF 4.000 285 100 ---0.96 /LF 385 2.23 /LF 892 THHN-THWN Copper Stranded 1/C # 4 1,200.00 LF 16.800 1,196 683 ---1.57 /LF 1,879 3.60 /LF 4,324 Compression Lug - # 8 4.00 E 0.600 43 9 ---12.98 /E 52 30.29 /E 121 Compression Lug - # 4 12.00 E 2.400 171 36 ---17.21 /E 207 40.17 /E 482 Motor Hook-up, 3 phase, 40 hp 2.00 E 7.200 513 151 ---331.84 /E 664 771.27 /E 1,543 Motor Testing & Commissioning: 30 - 40HP / 480V / #6 2.00 E 2.200 157 ----78.34 /E 157 185.09 /E 370 600V Megger Testing 8.00 E 2.000 142 ----17.81 /E 142 42.07 /E 337 Wire Markers 16.00 E 0.160 11 1 ---0.76 /E 12 1.79 /E 29 26.15.01.00 Process Electrical, Wire/Cable 1,600.00 LF 35.360 2,518 979 2.19 /LF 3,497 5.06 /LF 8,097 26.15.02.00 Process Electrical, Conduit PVC Coated GRC @ Level 2 1"200.00 LF 23.920 1,704 1,327 ---15.15 /LF 3,030 34.68 /LF 6,935 PVC Coated 90 Ell 1"12.00 E 4.200 299 261 ---46.66 /E 560 106.55 /E 1,279 PVC Coated Coupling 1"32.00 E 2.240 160 227 ---12.07 /E 386 27.32 /E 874 PVC Coated Conduit Hub 1"8.00 E 3.600 256 399 ---81.88 /E 655 185.01 /E 1,480 PVC Coated LB Condulet 1"2.00 E 1.000 71 138 ---104.68 /E 209 235.64 /E 471 PVC Coated Unistrut Straps 1"26.00 E 1.300 93 213 ---11.74 /E 305 26.34 /E 685 PVC Coated Unistrut Conduit Hanger Allowance 1"26.00 E 1.560 111 81 ---7.37 /E 192 16.90 /E 439 EF Sealtite Flex 1"2.00 lf 0.060 4 7 ---5.87 /lf 12 13.23 /lf 26 PVC Coated LT Connector Straight 1"4.00 E 0.480 34 77 ---27.84 /E 111 62.51 /E 250 26.15.02.00 Process Electrical, Conduit 200.00 LF 38.360 2,732 2,729 27.30 /LF 5,461 62.20 /LF 12,440 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,800.00 LF 73.720 5,250 3,708 4.98 /LF 8,958 11.41 /LF 20,537 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 14 2,800.00 LF 16.800 1,196 226 ---0.51 /LF 1,422 1.19 /LF 3,322 Pullstring 220.00 lf 1.320 94 11 ---0.48 /lf 105 1.12 /lf 246 Shielded PLTC / Inst Cable 1 Pair #16 1,000.00 LF 20.000 1,424 450 ---1.87 /LF 1,874 4.35 /LF 4,352 Termination Labor Only - # 16 - #14 47.00 E 4.700 335 ----7.12 /E 335 16.83 /E 791 Control Wire Testing 19.00 E 1.900 135 ----7.12 /E 135 16.83 /E 320 Wire Markers 47.00 E 0.470 33 2 ---0.76 /E 36 1.79 /E 84 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 209 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable 3,800.00 LF 45.190 3,218 689 1.03 /LF 3,907 2.40 /LF 9,115 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3/4"200.00 LF 17.600 1,253 312 ---7.83 /LF 1,566 18.23 /LF 3,646 GRC Elbow 3/4"6.00 E 1.500 107 60 ---27.74 /E 166 63.86 /E 383 GRC Couplng 3/4"6.00 E 0.300 21 15 ---6.05 /E 36 13.87 /E 83 Rigid Conduit Hub 3/4"4.00 E 1.240 88 52 ---35.01 /E 140 80.52 /E 322 Unistrut Straps 3/4"26.00 E 0.780 56 48 ---3.98 /E 104 9.10 /E 237 Unistrut Conduit Hanger Allowance 3/4"26.00 E 1.040 74 26 ---3.85 /E 100 8.92 /E 232 PVC Coated GRC @ Level 2 3/4"600.00 LF 62.790 4,472 3,074 ---12.58 /LF 7,546 28.85 /LF 17,309 PVC Coated 90 Ell 3/4"36.00 E 10.800 769 682 ---40.31 /E 1,451 92.04 /E 3,313 PVC Coated Coupling 3/4"96.00 E 5.760 410 524 ---9.73 /E 934 22.07 /E 2,119 PVC Coated Conduit Hub 3/4"24.00 E 9.600 684 957 ---68.35 /E 1,640 154.73 /E 3,714 PVC Coated LB Condulet 3/4"6.00 E 2.700 192 310 ---83.65 /E 502 188.90 /E 1,133 PVC Coated Unistrut Straps 3/4"78.00 E 3.900 278 580 ---11.00 /E 858 24.73 /E 1,929 PVC Coated Unistrut Conduit Hanger Allowance 3/4"78.00 E 4.680 333 233 ---7.26 /E 567 16.65 /E 1,299 EF Sealtite Flex 3/4"6.00 lf 0.180 13 15 ---4.61 /lf 28 10.46 /lf 63 PVC Coated LT Connector Straight 3/4"12.00 E 1.200 85 277 ---30.24 /E 363 67.53 /E 810 26.15.02.00 Process Electrical, Conduit 800.00 LF 124.070 8,836 7,165 20.00 /LF 16,001 45.74 /LF 36,593 26.15.01.0002 Process Electrical, Conduit & Wire/Cable-Controls 1.00 LS 169.260 12,055 7,854 19,908.64 /LS 19,909 45,708.23 /LS 45,708 26.15 Process Electrical 1.00 LS 242.980 17,305 11,562 28,866.71 /LS 28,867 66,245.65 /LS 66,246 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.02.00 Electrical Equipment, MCCs - General Variable frequency drives, enclosed, 460 volt, 40 HP motor size, NEMA 1 2.00 ea 47.761 3,451 13,550 ---8,500.33 /ea 17,001 18,935.95 /ea 37,872 26.25.02.00 Electrical Equipment, MCCs - General 1.00 LS 47.761 3,451 13,550 17,000.65 /LS 17,001 37,871.90 /LS 37,872 26.25.09.99 Electrical Equipment, Safety Switches - General Safety switches, heavy duty, 3 pole, nonfusible, 600 volt, 100 amp, NEMA 3R 2.00 EA 8.889 642 660 ---651.10 /EA 1,302 1,482.48 /EA 2,965 26.25.09.99 Electrical Equipment, Safety Switches - General 2.00 EA 8.889 642 660 651.10 /EA 1,302 1,482.48 /EA 2,965 26.25.01.0001 Electrical Equipment 1.00 LS 56.650 4,093 14,210 18,302.85 /LS 18,303 40,836.85 /LS 40,837 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 20.000 1,424 ----1,424.38 /LS 1,424 3,365.47 /LS 3,365 26.00.02.00 Electrical, Testing 1.00 LS 20.000 1,424 1,424.38 /LS 1,424 3,365.47 /LS 3,365 26.25.99.0001 Electrical, Testing 1.00 LS 20.000 1,424 1,424.38 /LS 1,424 3,365.47 /LS 3,365 26.25 Electrical Equipment 1.00 LS 76.650 5,517 14,210 19,727.23 /LS 19,727 44,202.32 /LS 44,202 26.0 Electrical Work 1.00 LS 319.630 22,822 25,772 48,593.94 /LS 48,594 110,447.97 /LS 110,448 27.0 Communications 27.00 Communications 27.30.01.0002 Network, DATA CAT 6 27.30.01.00 Communications Systems Unshielded Twisted Pair Cable, 4-Pair CAT 6 300.00 LF 5.250 374 117 ---1.64 /LF 491 3.06 /LF 919 UTP Cable Connector, RJ45 CAT 6 Jack (568A/B)4.00 E 1.000 71 17 ---22.16 /E 89 41.64 /E 167 UTP Patch Cord, RJ45/RJ45 CAT 6 Data-Patch - 5ft 2.00 E 0.120 9 11 ---9.63 /E 19 17.52 /E 35 4 Pair UTP Certification with Documentation 2.00 E 1.260 90 ---44.87 /E 90 85.82 /E 172 UTP Cable Supports 20.00 E 1.000 71 10 ---4.06 /E 81 7.68 /E 154 27.30.01.00 Communications Systems 300.00 LF 8.630 615 155 2.57 /LF 770 4.82 /LF 1,446 27.30.01.0002 Network, DATA CAT 6 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.04 /LS 1,446 27.00 Communications 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.04 /LS 1,446 27.0 Communications 1.00 LS 8.630 615 155 769.73 /LS 770 1,446.04 /LS 1,446 33.0 Utilities 33.00 Utilities General 33.00.07.1112 2" PVC Water 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2" Excav. pipe trench, w/ trench box, for 1/2" - 3" pipe 26.93 CY 3.259 201 --100 -11.18 /CY 301 21.67 /CY 583 Backfill / Compact @ pipe zone, for 1/2" thru 3" pipe 6.42 cy 0.931 56 --17 -11.43 /cy 73 22.07 /cy 142 Backfill / Compact above pipe zone, for 1/2" thru 3" pipe 20.78 cy 1.517 103 --28 -6.33 /cy 132 12.22 /cy 254 Pipe zone material 6.42 cy -180 ---28.00 /cy 180 48.81 /cy 313 Pipe bedding material 2.77 cy -78 ---28.00 /cy 78 48.81 /cy 135 Haul spoils, offsite, up to 10 miles 9.19 cy --92 --10.00 /cy 92 16.66 /cy 153 2" PVC, Sch. 80, socket joint, pipe, excav/bkfill NOT included 56.00 LF 2.800 214 207 ---7.53 /LF 421 13.77 /LF 771 2" PVC, Sch. 80, socket joint, ELL, 90 2.00 ea 0.880 67 17 ---41.89 /ea 84 78.73 /ea 157 2" PVC, Sch. 80, socket joint, tee 1.00 ea 0.650 50 29 ---79.07 /ea 79 146.26 /ea 146 2" PVC, Sch. 80, socket joint, coupling 3.00 ea 1.320 101 31 ---43.90 /ea 132 82.24 /ea 247 Pipe Marking, Detection Tape 56.00 lf 0.560 43 7 ---0.90 /lf 50 1.70 /lf 95 Pipe Marking, Copper Wire 56.00 lf 0.560 43 12 ---0.99 /lf 55 1.86 /lf 104 Hydrant, ground box type, bronze frame, non-freeze, all bronze, polished face, set flush, 3/4" I.P.S. connection, 5 feet depth of bury 1.00 ea 1.143 89 1,075 ---1,163.50 /ea 1,164 2,043.33 /ea 2,043 33.00.07.02 Buried Pipe, PVC, 1-1/4" to 2"56.00 LF 13.619 967 1,636 92 145 50.72 /LF 2,841 91.87 /LF 5,145 33.00.07.1112 2" PVC Water 56.00 LF 13.619 967 1,636 92 145 50.72 /LF 2,841 91.87 /LF 5,145 33.00.09.1113 18" FA - Foul Air 33.00.09.18 Buried Pipe, HDPE, 18" Trench Box, 8' x 24' x 10'0.25 mo ---575 -2,300.00 /mo 575 4,577.52 /mo 1,144 25 tn Rough Terrain (per day)1.00 day 8.000 569 --575 -1,143.88 /day 1,144 2,232.52 /day 2,233 Excav. pipe trench, w/ trench box, for 4" - 24" pipe 58.15 CY 1.686 104 --129 -4.01 /CY 233 7.84 /CY 456 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 210 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 33.00.09.18 Buried Pipe, HDPE, 18" Backfill / Compact @ pipe zone, for 4" thru 24" pipe 15.72 cy 2.091 124 --76 -12.69 /cy 200 24.65 /cy 388 Backfill / Compact above pipe zone, for 4" thru 24" pipe 41.60 cy 1.206 82 --60 -3.42 /cy 142 6.66 /cy 277 Pipe zone material 15.72 cy -440 ---28.00 /cy 440 48.81 /cy 767 Pipe bedding material 3.90 cy -109 ---28.00 /cy 109 48.82 /cy 190 Imported backfill material 41.60 cy -499 ---12.00 /cy 499 20.92 /cy 870 Haul spoils, offsite, up to 10 miles 19.62 cy --196 --10.00 /cy 196 16.66 /cy 327 18" HDPE pipe, excav/backfill not included 50.00 LF 8.000 597 1,559 -302 -49.15 /LF 2,458 89.20 /LF 4,460 18" HDPE Ell, 90 1.00 ea 4.900 366 867 -185 -1,417.35 /ea 1,417 2,578.49 /ea 2,578 18" HDPE Ell, 45 1.00 ea 4.720 352 277 -178 -807.49 /ea 807 1,511.42 /ea 1,511 Field weld fusion joints, Subcontracted (S), 18"5.00 ea --814 --162.75 /ea 814 271.10 /ea 1,356 Pipe Marking, Detection Tape 50.00 lf 0.500 39 7 ---0.90 /lf 45 1.70 /lf 85 Pipe Marking, Copper Wire 50.00 lf 0.500 39 11 ---0.99 /lf 50 1.86 /lf 93 33.00.09.18 Buried Pipe, HDPE, 18"50.00 LF 31.604 2,271 3,768 1,010 2,080 182.59 /LF 9,129 334.71 /LF 16,735 33.00.09.1113 18" FA - Foul Air 50.00 LF 31.604 2,271 3,768 1,010 2,080 182.59 /LF 9,129 334.71 /LF 16,735 33.00 Utilities General 106.00 LF 45.223 3,238 5,404 1,102 2,225 112.92 /LF 11,970 206.41 /LF 21,880 33.0 Utilities 106.00 LF 45.223 3,238 5,404 1,102 2,225 112.92 /LF 11,970 206.41 /LF 21,880 40.0 Process Pipe 40.00 Exposed Process Pipe 40.10.07.1114 32" FA - Foul Air 40.10.07.32 Process Pipe, HDPE, 32" 25 tn Rough Terrain 0.25 mo 43.333 3,082 --3,113 -24,783.60 /mo 6,196 48,370.60 /mo 12,093 36" HDPE shop fabricated pipe - FURNISH 170.00 LF -21,675 ---127.50 /LF 21,675 222.27 /LF 37,785 36" HDPE, shop fabricated, Ell, 90 4.00 ea -8,160 ---2,040.00 /ea 8,160 3,556.27 /ea 14,225 36" HDPE, shop fabricated, Ell, 45 4.00 ea -7,880 ---1,970.00 /ea 7,880 3,434.25 /ea 13,737 36" HDPE, shop fabricated, wye 5.00 ea -25,400 ---5,080.00 /ea 25,400 8,855.81 /ea 44,279 36" HDPE, shop fabricated, reducer 4.00 ea -5,040 ---1,260.00 /ea 5,040 2,196.52 /ea 8,786 36" HDPE - Install shop fabricated pipe spools 170.00 LF 47.600 3,639 ----21.40 /LF 3,639 40.94 /LF 6,960 Field weld fusion joints, Subcontracted (S), 36"33.00 ea -11,550 --350.00 /ea 11,550 583.02 /ea 19,240 Fabricated pipe stand support, CS, 36" - Verify Material $5.00 ea 25.000 1,911 9,095 ---2,201.21 /ea 11,006 3,902.08 /ea 19,510 40.10.07.32 Process Pipe, HDPE, 32"340.00 LF 115.933 8,632 77,250 11,550 3,113 295.72 /LF 100,546 519.46 /LF 176,615 40.10.07.1114 32" FA - Foul Air 340.00 LF 115.933 8,632 77,250 11,550 3,113 295.72 /LF 100,546 519.46 /LF 176,615 40.10.07.1115 16" FA - Foul Air 40.10.07.16 Process Pipe, HDPE, 16" 25 tn Rough Terrain 0.25 mo 43.333 3,082 --3,113 -24,783.60 /mo 6,196 48,370.48 /mo 12,093 16" HDPE shop fabricated pipe - FURNISH 31.00 LF -758 ---24.44 /LF 758 42.61 /LF 1,321 16" HDPE, shop fabricated, Ell, 45 4.00 ea -1,134 ---283.56 /ea 1,134 494.33 /ea 1,977 16" HDPE - Install shop fabricated pipe spools 31.00 LF 4.650 355 ----11.47 /LF 355 21.93 /LF 680 Field weld fusion joints, Subcontracted (S), 16"8.00 ea -1,360 --170.00 /ea 1,360 283.18 /ea 2,265 Pipe stand support, CS, 16"4.00 ea 16.000 1,223 1,848 ---767.77 /ea 3,071 1,390.25 /ea 5,561 40.10.07.16 Process Pipe, HDPE, 16"62.00 LF 63.983 4,661 3,740 1,360 3,113 207.65 /LF 12,874 385.44 /LF 23,897 40.10.07.1115 16" FA - Foul Air 62.00 LF 63.983 4,661 3,740 1,360 3,113 207.65 /LF 12,874 385.44 /LF 23,897 40.00 Exposed Process Pipe 402.00 LF 179.915 13,293 80,990 12,910 6,227 282.14 /LF 113,420 498.79 /LF 200,512 40.0 Process Pipe 402.00 LF 179.915 13,293 80,990 12,910 6,227 282.14 /LF 113,420 498.79 /LF 200,512 40.9 Instrumentation & Controls 40.90 Instrumentation & Controls 40.90.01.001 Instrumentation & Controls 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG FI - Flow Rotameter F16 1.00 EA 0.250 18 500 ---517.80 /EA 518 1,138.70 /EA 1,139 40.90.01.03 I&C, Flow / Indicators & Transmitters, Non MAG 1.00 EA 0.250 18 500 517.80 /EA 518 1,138.70 /EA 1,139 40.90.01.09 I&C, Pressure / Indicators & Transmitters PDIT - Pressure Differential Transmitter P09 3.00 EA 4.500 320 2,985 ---1,101.83 /EA 3,305 2,434.72 /EA 7,304 PIT - Pressure Transmitter P09 2.00 EA 3.000 214 1,990 ---1,101.83 /EA 2,204 2,434.72 /EA 4,869 40.90.01.09 I&C, Pressure / Indicators & Transmitters 5.00 EA 7.500 534 4,975 1,101.83 /EA 5,509 2,434.72 /EA 12,174 40.90.03.01 I&C, Panels & Stands Instrument Stand-Single SS 6.00 ea 7.500 534 450 ---164.02 /ea 984 374.84 /ea 2,249 40.90.03.01 I&C, Panels & Stands 1.00 LS 7.500 534 450 984.14 /LS 984 2,249.02 /LS 2,249 40.90.06.01 I&C, Testing, Checkout & Comissioning Field Calibration - Simple 1.00 ea 0.500 36 ---35.61 /ea 36 84.15 /ea 84 Field Calibration - Average 5.00 ea 15.000 1,068 ---213.66 /ea 1,068 504.82 /ea 2,524 Pre-Operation Check 6.00 ea 1.500 107 ---17.81 /ea 107 42.07 /ea 252 Startup - Stand-By (Manhours)6.00 ea 0.600 43 ---7.12 /ea 43 16.83 /ea 101 Loop Check - Average 6.00 ea 3.000 214 ---35.61 /ea 214 84.14 /ea 505 40.90.06.01 I&C, Testing, Checkout & Comissioning 1.00 LS 20.600 1,467 1,467.12 /LS 1,467 3,466.46 /LS 3,466 40.90.08.03 I&C Tubing, Piping & Accessories Press Gauge / Press Sw Installation Materials - Stainless 5.00 ea 13.000 926 750 ---335.17 /ea 1,676 766.51 /ea 3,833 40.90.08.03 I&C Tubing, Piping & Accessories 1.00 LS 13.000 926 750 1,675.85 /LS 1,676 3,832.53 /LS 3,833 40.90.99.01 I&C, Other Receive & Store Instrument 6.00 ea 2.100 150 0 ---24.94 /ea 150 58.92 /ea 354 Identification Tag - SS 6.00 ea 1.500 107 90 ---32.81 /ea 197 74.97 /ea 450 40.90.99.01 I&C, Other 1.00 LS 3.600 256 90 346.45 /LS 346 803.31 /LS 803 40.90.01.001 Instrumentation & Controls 1.00 LS 52.450 3,735 6,765 10,500.51 /LS 10,501 23,663.61 /LS 23,664 40.90 Instrumentation & Controls 1.00 LS 52.450 3,735 6,765 10,500.51 /LS 10,501 23,663.61 /LS 23,664 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 211 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 40.9 Instrumentation & Controls 1.00 LS 52.450 3,735 6,765 10,500.51 /LS 10,501 23,663.61 /LS 23,664 44.0 Process Equipment - Municipal 44.05 Furnish and Install Process Equipment 44.05.04.88.0010 Odor Control Fans 44.05.04.00 Odor Control Equipment FURNISH FRP Centrifugal Fan, 1 - 2500 CFM 2.00 EA ---9,600 4,800.00 /EA 9,600 7,995.70 /EA 15,991 Install FRP Centrifugal Fan, 1 - 2500 CFM 2.00 ea 80.000 5,154 --2,000 -3,577.12 /ea 7,154 6,919.71 /ea 13,839 44.05.04.00 Odor Control Equipment 1.00 LS 80.000 5,154 2,000 9,600 16,754.24 /LS 16,754 29,830.81 /LS 29,831 44.05.04.88.0010 Odor Control Fans 2.00 EA 80.000 5,154 2,000 9,600 8,377.12 /EA 16,754 14,915.41 /EA 29,831 44.05.04.88.0020 Odor Control Media 44.05.04.00 Odor Control Equipment FURNISH Scrubber Tower Media, Polyethylene 8,720.00 CF ---261,600 30.00 /CF 261,600 49.97 /CF 435,765 Install Scrubber Tower Media, Polyethylene 8,720.00 cf 1,744.000 112,362 ----12.89 /cf 112,362 24.65 /cf 214,923 44.05.04.00 Odor Control Equipment 1.00 LS 1,744.000 112,362 261,600 373,962.43 /LS 373,962 650,688.91 /LS 650,689 44.05.04.88.0020 Odor Control Media 8,720.00 CF 1,744.000 112,362 261,600 42.89 /CF 373,962 74.62 /CF 650,689 44.05 Furnish and Install Process Equipment 1.00 LS 1,824.000 117,517 2,000 271,200 390,716.67 /LS 390,717 680,519.72 /LS 680,520 44.0 Process Equipment - Municipal 1.00 LS 1,824.000 117,517 2,000 271,200 390,716.67 /LS 390,717 680,519.72 /LS 680,520 88.0 Odor Control Facility 1.00 LS 4,496.018 287,488 206,748 33,653 10,467 271,200 809,556.86 /LS 809,557 1,478,858.86 /LS 1,478,859 90.0 MCC-A Building 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 02.01.06.01 Electrical Facility Demolition Demo conduit, remove conduit to 15' high, including fittings & hangers and wire/cable 1.00 ls 549.000 39,664 ----39,664.15 /ls 39,664 75,868.39 /ls 75,868 02.01.06.01 Electrical Facility Demolition 1.00 LS 549.000 39,664 39,664.15 /LS 39,664 75,868.39 /LS 75,868 26.02.40.0001 Electrical Demolition 1.00 LS 549.000 39,664 39,664.15 /LS 39,664 75,868.39 /LS 75,868 02.40 Demolition 1.00 LS 549.000 39,664 39,664.15 /LS 39,664 75,868.39 /LS 75,868 02.0 Existing Conditions 1.00 LS 549.000 39,664 39,664.15 /LS 39,664 75,868.39 /LS 75,868 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 2 1,550.00 LF 27.900 1,987 1,368 ---2.16 /LF 3,355 4.96 /LF 7,695 THHN-THWN Copper Stranded 1/C # 500 4,650.00 LF 227.850 16,227 29,379 ---9.81 /LF 45,606 22.10 /LF 102,777 Compression Lug - # 2 6.00 E 1.500 107 34 ---23.48 /E 141 54.50 /E 327 Compression Lug - 500 MCM 18.00 E 12.600 897 370 ---70.39 /E 1,267 162.84 /E 2,931 600V Megger Testing 12.00 E 3.000 214 ----17.81 /E 214 42.07 /E 505 Wire Markers 24.00 E 0.240 17 1 ---0.76 /E 18 1.79 /E 43 26.15.01.00 Process Electrical, Wire/Cable 6,200.00 LF 273.090 19,449 31,151 8.16 /LF 50,601 18.43 /LF 114,278 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3"300.00 LF 75.000 5,341 3,014 ---27.85 /LF 8,356 64.11 /LF 19,232 GRC Elbow 3"9.00 E 6.750 481 756 ---137.44 /E 1,237 310.50 /E 2,795 GRC Couplng 3"9.00 E 0.990 71 222 ---32.47 /E 292 72.53 /E 653 Rigid Conduit Hub 3"6.00 E 5.160 367 301 ---111.35 /E 668 254.61 /E 1,528 Unistrut Straps 3"39.00 E 1.950 139 148 ---7.36 /E 287 16.74 /E 653 Unistrut Conduit Hanger Allowance 3"39.00 E 3.900 278 78 ---9.12 /E 356 21.21 /E 827 26.15.02.00 Process Electrical, Conduit 300.00 LF 93.750 6,677 4,519 37.32 /LF 11,196 85.62 /LF 25,687 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 6,500.00 LF 366.840 26,126 35,670 9.51 /LF 61,796 21.53 /LF 139,964 26.15 Process Electrical 1.00 LS 366.840 26,126 35,670 61,796.34 /LS 61,796 139,964.41 /LS 139,964 26.0 Electrical Work 1.00 LS 366.840 26,126 35,670 61,796.34 /LS 61,796 139,964.41 /LS 139,964 90.0 MCC-A Building 1.00 LS 915.840 65,790 35,670 101,460.49 /LS 101,460 215,832.80 /LS 215,833 91.0 MCC-B Building 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 02.01.06.01 Electrical Facility Demolition Demo conduit, remove conduit to 15' high, including fittings & hangers and wire/cable 1.00 ls 358.000 25,865 ----25,864.78 /ls 25,865 49,473.38 /ls 49,473 02.01.06.01 Electrical Facility Demolition 1.00 LS 358.000 25,865 25,864.78 /LS 25,865 49,473.38 /LS 49,473 26.02.40.0001 Electrical Demolition 1.00 LS 358.000 25,865 25,864.78 /LS 25,865 49,473.38 /LS 49,473 02.40 Demolition 1.00 LS 358.000 25,865 25,864.78 /LS 25,865 49,473.38 /LS 49,473 02.0 Existing Conditions 1.00 LS 358.000 25,865 25,864.78 /LS 25,865 49,473.38 /LS 49,473 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 2 1,000.00 LF 18.000 1,282 882 ---2.16 /LF 2,164 4.96 /LF 4,964 THHN-THWN Copper Stranded 1/C # 500 3,000.00 LF 147.000 10,469 18,954 ---9.81 /LF 29,423 22.10 /LF 66,308 Compression Lug - # 2 4.00 E 1.000 71 23 ---23.48 /E 94 54.51 /E 218 Compression Lug - 500 MCM 12.00 E 8.400 598 246 ---70.39 /E 845 162.84 /E 1,954 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 212 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.15.01.00 Process Electrical, Wire/Cable 600V Megger Testing 8.00 E 2.000 142 ----17.81 /E 142 42.07 /E 337 Wire Markers 16.00 E 0.160 11 1 ---0.76 /E 12 1.79 /E 29 26.15.01.00 Process Electrical, Wire/Cable 4,000.00 LF 176.560 12,574 20,106 8.17 /LF 32,681 18.45 /LF 73,809 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3"200.00 LF 50.000 3,561 2,010 ---27.85 /LF 5,570 64.11 /LF 12,821 GRC Elbow 3"6.00 E 4.500 320 504 ---137.44 /E 825 310.50 /E 1,863 GRC Couplng 3"6.00 E 0.660 47 148 ---32.47 /E 195 72.54 /E 435 Rigid Conduit Hub 3"4.00 E 3.440 245 200 ---111.35 /E 445 254.61 /E 1,018 Unistrut Straps 3"26.00 E 1.300 93 99 ---7.36 /E 191 16.74 /E 435 Unistrut Conduit Hanger Allowance 3"26.00 E 2.600 185 52 ---9.12 /E 237 21.22 /E 552 26.15.02.00 Process Electrical, Conduit 200.00 LF 62.500 4,451 3,013 37.32 /LF 7,464 85.62 /LF 17,125 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 4,200.00 LF 239.060 17,026 23,119 9.56 /LF 40,145 21.65 /LF 90,934 26.15 Process Electrical 1.00 LS 239.060 17,026 23,119 40,144.64 /LS 40,145 90,933.88 /LS 90,934 26.0 Electrical Work 1.00 LS 239.060 17,026 23,119 40,144.64 /LS 40,145 90,933.88 /LS 90,934 91.0 MCC-B Building 1.00 LS 597.060 42,890 23,119 66,009.42 /LS 66,009 140,407.26 /LS 140,407 92.0 Headworks Electrical Enclosure 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 02.01.06.01 Electrical Facility Demolition Demo conduit, remove conduit to 15' high, including fittings & hangers and wire/cable 1.00 ls 160.000 11,560 ----11,559.68 /ls 11,560 22,110.99 /ls 22,111 02.01.06.01 Electrical Facility Demolition 1.00 LS 160.000 11,560 11,559.68 /LS 11,560 22,110.99 /LS 22,111 26.02.40.0001 Electrical Demolition 1.00 LS 160.000 11,560 11,559.68 /LS 11,560 22,110.99 /LS 22,111 02.40 Demolition 1.00 LS 160.000 11,560 11,559.68 /LS 11,560 22,110.99 /LS 22,111 02.0 Existing Conditions 1.00 LS 160.000 11,560 11,559.68 /LS 11,560 22,110.99 /LS 22,111 26.0 Electrical Work 26.00 Electrical 26.00.99.001 Headworks Electrical Enclosure 38 x 12 26.00.99.00 Electrical, Other Headworks Electrical Enclosure 38 x 12 Allowance 456.00 sf --34,200 --75.00 /sf 34,200 139.93 /sf 63,809 26.00.99.00 Electrical, Other 1.00 LS 34,200 34,200.00 /LS 34,200 63,809.34 /LS 63,809 26.00.99.001 Headworks Electrical Enclosure 38 x 12 1.00 LS 34,200 34,200.00 /LS 34,200 63,809.34 /LS 63,809 26.00 Electrical 1.00 LS 34,200 34,200.00 /LS 34,200 63,809.34 /LS 63,809 26.10 Site Electrical 26.10.01.0005 Site Electrical, Duct Bank 26.10.02.00 Site Electrical, Buried Conduit Site Electrical, Misc. Duct Bank Allowance 1.00 ls 171.303 12,200 4,099 -824 -17,123.03 /ls 17,123 39,826.86 /ls 39,827 26.10.02.00 Site Electrical, Buried Conduit 120.00 LF 171.303 12,200 4,099 824 142.69 /LF 17,123 331.89 /LF 39,827 26.10.01.0005 Site Electrical, Duct Bank 120.00 LF 171.303 12,200 4,099 824 142.69 /LF 17,123 331.89 /LF 39,827 26.10 Site Electrical 1.00 LS 171.303 12,200 4,099 824 17,123.03 /LS 17,123 39,826.86 /LS 39,827 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable Miscellaneous Conduit & Wire/Cable to MCC A-01/02 Allowance 1.00 ls 540.000 38,458 20,000 ---58,458.26 /ls 58,458 134,733.42 /ls 134,733 Switch Cable Lugs 12.00 E 12.000 855 1,200 ---171.22 /E 2,055 387.60 /E 4,651 Switch Hi-Pot Testing 12.00 E 48.000 3,419 ---284.88 /E 3,419 673.10 /E 8,077 26.15.01.00 Process Electrical, Wire/Cable 120.00 LF 600.000 42,731 21,200 532.76 /LF 63,931 1,228.85 /LF 147,462 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 120.00 LF 600.000 42,731 21,200 532.76 /LF 63,931 1,228.85 /LF 147,462 26.15 Process Electrical 1.00 LS 600.000 42,731 21,200 63,931.40 /LS 63,931 147,461.79 /LS 147,462 26.25 Electrical Equipment 26.25.01.0001 Electrical Equipment 26.25.02.00 Electrical Equipment, MCCs - General Motor control centers, main rating basic section, alum, 600 amp, NEMA 1 24.00 EA 360.000 26,009 288,000 ---13,083.72 /EA 314,009 28,879.82 /EA 693,116 26.25.02.00 Electrical Equipment, MCCs - General 1.00 LS 360.000 26,009 288,000 314,009.28 /LS 314,009 693,115.70 /LS 693,116 26.25.01.0001 Electrical Equipment 1.00 LS 360.000 26,009 288,000 314,009.28 /LS 314,009 693,115.70 /LS 693,116 26.25.01.0500 Electrical Equipment, Transformers 500kVA 26.25.06.00 Electrical Equipment, Transformers - General Switch, 13.8 kV, 600 amp w/CLF fuses, NEMA 3R 2.00 E 24,000 ---12,000.00 /E 24,000 26,319.24 /E 52,638 Transformer, liquid-filled, 5 kV or 15 kV primary, 277/480 V secondary, 3 phase, 500 kVA, pad mounted 2.00 EA 100.000 7,227 71,400 -486 -39,556.45 /EA 79,113 87,430.46 /EA 174,861 26.25.06.00 Electrical Equipment, Transformers - General 2.00 EA 100.000 7,227 95,400 486 51,556.45 /EA 103,113 113,749.70 /EA 227,499 26.25.01.0500 Electrical Equipment, Transformers 500kVA 2.00 EA 100.000 7,227 95,400 486 51,556.45 /EA 103,113 113,749.70 /EA 227,499 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 115.000 8,190 ----8,190.19 /LS 8,190 19,351.54 /LS 19,352 26.00.02.00 Electrical, Testing 1.00 LS 115.000 8,190 8,190.19 /LS 8,190 19,351.54 /LS 19,352 26.25.99.0001 Electrical, Testing 1.00 LS 115.000 8,190 8,190.19 /LS 8,190 19,351.54 /LS 19,352 26.25 Electrical Equipment 1.00 LS 575.000 41,427 383,400 486 425,312.37 /LS 425,312 939,966.64 /LS 939,967 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 213 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.0 Electrical Work 1.00 LS 1,346.303 96,358 408,699 34,200 1,310 540,566.80 /LS 540,567 1,191,064.63 /LS 1,191,065 92.0 Headworks Electrical Enclosure 1.00 LS 1,506.303 107,918 408,699 34,200 1,310 552,126.48 /LS 552,126 1,213,175.62 /LS 1,213,176 94.0 MCC-G Building 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 02.01.06.01 Electrical Facility Demolition Demo conduit, remove conduit to 15' high, including fittings & hangers and wire/cable 1.00 ls 225.000 16,256 ----16,255.80 /ls 16,256 31,093.60 /ls 31,094 02.01.06.01 Electrical Facility Demolition 1.00 LS 225.000 16,256 16,255.80 /LS 16,256 31,093.60 /LS 31,094 26.02.40.0001 Electrical Demolition 1.00 LS 225.000 16,256 16,255.80 /LS 16,256 31,093.60 /LS 31,094 02.40 Demolition 1.00 LS 225.000 16,256 16,255.80 /LS 16,256 31,093.60 /LS 31,094 02.0 Existing Conditions 1.00 LS 225.000 16,256 16,255.80 /LS 16,256 31,093.60 /LS 31,094 94.0 MCC-G Building 1.00 LS 225.000 16,256 16,255.80 /LS 16,256 31,093.60 /LS 31,094 97.0 MCC-J Building 02.0 Existing Conditions 02.40 Demolition 26.02.40.0001 Electrical Demolition 02.01.06.01 Electrical Facility Demolition Demo conduit, remove conduit to 15' high, including fittings & hangers and wire/cable 1.00 ls 185.000 13,366 ----13,365.88 /ls 13,366 25,565.86 /ls 25,566 02.01.06.01 Electrical Facility Demolition 1.00 LS 185.000 13,366 13,365.88 /LS 13,366 25,565.86 /LS 25,566 26.02.40.0001 Electrical Demolition 1.00 LS 185.000 13,366 13,365.88 /LS 13,366 25,565.86 /LS 25,566 02.40 Demolition 1.00 LS 185.000 13,366 13,365.88 /LS 13,366 25,565.86 /LS 25,566 02.0 Existing Conditions 1.00 LS 185.000 13,366 13,365.88 /LS 13,366 25,565.86 /LS 25,566 26.0 Electrical Work 26.15 Process Electrical 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 26.15.01.00 Process Electrical, Wire/Cable THHN-THWN Copper Stranded 1/C # 2 300.00 LF 5.400 385 265 ---2.16 /LF 649 4.96 /LF 1,489 THHN-THWN Copper Stranded 1/C # 500 900.00 LF 44.100 3,141 5,686 ---9.81 /LF 8,827 22.10 /LF 19,892 Compression Lug - # 2 4.00 E 1.000 71 23 ---23.48 /E 94 54.50 /E 218 Compression Lug - 500 MCM 12.00 E 8.400 598 246 ---70.39 /E 845 162.84 /E 1,954 600V Megger Testing 8.00 E 2.000 142 ----17.81 /E 142 42.07 /E 337 Wire Markers 16.00 E 0.160 11 1 ---0.76 /E 12 1.79 /E 29 26.15.01.00 Process Electrical, Wire/Cable 1,200.00 LF 61.060 4,349 6,221 8.81 /LF 10,570 19.93 /LF 23,919 26.15.02.00 Process Electrical, Conduit GRC Conduit @ Level 2 3"200.00 LF 50.000 3,561 2,010 ---27.85 /LF 5,570 64.11 /LF 12,821 GRC Elbow 3"6.00 E 4.500 320 504 ---137.44 /E 825 310.50 /E 1,863 GRC Couplng 3"6.00 E 0.660 47 148 ---32.47 /E 195 72.53 /E 435 Rigid Conduit Hub 3"4.00 E 3.440 245 200 ---111.35 /E 445 254.60 /E 1,018 Unistrut Straps 3"26.00 E 1.300 93 99 ---7.36 /E 191 16.74 /E 435 Unistrut Conduit Hanger Allowance 3"26.00 E 2.600 185 52 ---9.12 /E 237 21.21 /E 552 26.15.02.00 Process Electrical, Conduit 200.00 LF 62.500 4,451 3,013 37.32 /LF 7,464 85.62 /LF 17,125 26.15.01.0001 Process Electrical, Conduit & Wire/Cable 1,400.00 LF 123.560 8,800 9,234 12.88 /LF 18,033 29.32 /LF 41,044 26.15 Process Electrical 1.00 LS 123.560 8,800 9,234 18,033.34 /LS 18,033 41,043.55 /LS 41,044 26.0 Electrical Work 1.00 LS 123.560 8,800 9,234 18,033.34 /LS 18,033 41,043.55 /LS 41,044 97.0 MCC-J Building 1.00 LS 308.560 22,166 9,234 31,399.22 /LS 31,399 66,609.41 /LS 66,609 98.0 PG&E Revenue Meter Switchgear 26.0 Electrical Work 26.10 Site Electrical 26.10.01.0011 Miscellaneous Grounding 26.10.05.00 Site Electrical, Grounding Miscellaneous Grounding 1.00 ea 29.100 2,072 857 ---2,928.97 /ea 2,929 6,775.31 /ea 6,775 26.10.05.00 Site Electrical, Grounding 1.00 LS 29.100 2,072 857 2,928.97 /LS 2,929 6,775.31 /LS 6,775 26.10.01.0011 Miscellaneous Grounding 1.00 LS 29.100 2,072 857 2,928.97 /LS 2,929 6,775.31 /LS 6,775 26.10 Site Electrical 1.00 LS 29.100 2,072 857 2,928.97 /LS 2,929 6,775.31 /LS 6,775 26.25 Electrical Equipment 26.25.03.0003 Electrical Equipment, Switchgear - 15 KV 98-MSG-01 26.25.03.02 Electrical Equipment, Switchgear - 15 KV Switchgear 98-MSG-01 1.00 E --200,000 200,000.00 /E 200,000 333,154.00 /E 333,154 15 KV Circ Brkr Swgr Section NEMA 3R 1200A Bus 3.00 E 90.000 6,410 450 ---2,286.57 /E 6,860 5,377.22 /E 16,132 MV Circ Brkr Swgr Key Interlock 1.00 E 1.000 71 750 ---821.22 /E 821 1,813.21 /E 1,813 MV Circ Brkr Swgr Cable Lugs 6.00 E 6.000 427 600 ---171.22 /E 1,027 387.60 /E 2,326 MV Circ Brkr Swgr Lightning Arrestors (3) 15 KV 3.00 E 9.000 641 750 ---463.66 /E 1,391 1,053.14 /E 3,159 MV Circ Brkr Swgr Hi-Pot Testing 3.00 E 24.000 1,709 ---569.75 /E 1,709 1,346.20 /E 4,039 26.25.03.02 Electrical Equipment, Switchgear - 15 KV 1.00 EA 130.000 9,258 2,550 200,000 211,808.47 /EA 211,808 360,622.47 /EA 360,622 26.25.03.0003 Electrical Equipment, Switchgear - 15 KV 98-MSG-01 1.00 LS 130.000 9,258 2,550 200,000 211,808.47 /LS 211,808 360,622.47 /LS 360,622 26.25.99.0001 Electrical, Testing 26.00.02.00 Electrical, Testing Test/Check Elec Equipment 1.00 LS 25.000 1,780 ----1,780.48 /LS 1,780 4,206.89 /LS 4,207 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 214 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Bid Item Work Pkg Trad e Pkg WorkActiv Unit Price Description Takeoff Quantity Labor Man Hrs Labor Amount Material Amount Sub Amount Equip Amount Other Amount Total Cost/Unit Total Amount Grand Total Unit Price Grand Total 26.00.02.00 Electrical, Testing 1.00 LS 25.000 1,780 1,780.48 /LS 1,780 4,206.89 /LS 4,207 26.25.99.0001 Electrical, Testing 1.00 LS 25.000 1,780 1,780.48 /LS 1,780 4,206.89 /LS 4,207 26.25 Electrical Equipment 1.00 LS 155.000 11,039 2,550 200,000 213,588.95 /LS 213,589 364,829.36 /LS 364,829 26.0 Electrical Work 1.00 LS 184.100 13,111 3,407 200,000 216,517.92 /LS 216,518 371,604.67 /LS 371,605 98.0 PG&E Revenue Meter Switchgear 1.00 LS 184.100 13,111 3,407 200,000 216,517.92 /LS 216,518 371,604.67 /LS 371,605 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 215 DETAIL REPORT Project Name: 668876-01-SLO WRRF-95pct Estimator: Jones T Project Number: 668876 Revision/Date: R02 - 07/18/2018 Design Stage: 95% Design Estimate Class: Class 1 Estimate Totals Description Amount Totals Hours Rate cent of Total Labor 15,835,934 239,191.620 hrs 13.84% Material 18,711,393 16.36% Subcontract 6,905,999 6.04% Equipment 2,560,470 59,301.161 hrs 2.24% Other 16,194,384 14.16% Subtotal Raw Costs 60,208,180 60,208,180 52.63%52.63% Material Sales & Use Tax - %1,450,133 7.750 %1.27% Construction Equip Tax - %198,436 7.750 %0.17% Total Taxes 1,648,569 61,856,750 1.44%54.07% Electrical Contractor Factor 2,158,897 20.000 %1.89% I&C Contractor Factor 373,028 20.000 %0.33% Location Adj. Factor 4,543,912 24.700 %3.97% Subtotal Adj. Factors 7,075,837 68,932,587 6.19%60.26% Concrete Work I,OH&P 1,058,144 15.000 %0.92% Masonry Work I,OH&P 78,815 15.000 %0.07% Metals Work I,OH&P 285,603 15.000 %0.25% Architectural (Div 6-12)I,OH&P 480,721 15.000 %0.42% Special Construction I,OH&P 15.000 % Conveying Equipment I,OH&P 12,038 15.000 %0.01% Mechanical Work I,OH&P 19,516 20.000 %0.02% Electrical Work I,OH&P 2,517,605 25.000 %2.20% Site/Civil I,OH&P 449,113 10.000 %0.39% Instruments & Controls I,OH&P 466,285 25.000 %0.41% Material Handling I,OH&P 10,781 10.000 %0.01% Subtotal Subcontractor I,OH&P 5,378,621 74,311,208 4.70%64.96% Total Cost To Prime Contractor 74,311,208 64.96% General Conditions 4,458,672 6.000 %3.90% Mobilization/Demobilization 2,229,336 3.000 %1.95% Subtotal Indirect Costs 6,688,009 80,999,216 5.85%70.81% Prime Contractor Home OfficeOH 8,099,922 10.000 %7.08% Prime Contractor Profit 4,049,961 5.000 %3.54% Blder's Risk & Gen Liab Ins -%1,143,960 1.000 %1.00% Payment & Performance Bonds 1,326,994 1.160 %1.16% Subtotal OH&P 14,620,836 95,620,053 12.78%83.59% Design Contingency 9,562,005 10.000 %8.36% Subtotal Contingency 9,562,005 105,182,058 8.36%91.95% Escalation 9,213,948 8.760 %8.05% Subtotal Escalation 9,213,948 114,396,006 8.05%100.00% Total Prime Contractor Costs 114,396,006 100.00% Total 114,396,006 668876-02-SLO WRRF-95pct-MERGE 7/18/2018 2:00 PM Property of Jacobs, All Rights Reserved - Copyright 2018 Page 216 Appendix B: AACEI Classification Estimate ClassLEVEL OF PROJECT DEFINITION Expressed as a % of complete definitionEND USAGE Typical Purpose of EstimateMETHODOLOGY Typical estimating methodEXPECTED ACCURACY RANGE Typical variation in low and high ranges [a]L: -20% to -50% H: +30% to +100% L: -15% to -30% H: +20% to +50% L: -10% to -20% H: +10% to +30% L: -5% to -15% H: +5% to +20% L: -3% to -10% H: +3% to +15%REFINED CLASS DEFINITIONMATURITY LEVEL OF PROJECT DELIVERABLESEND USAGE DEFINEDESTIMATING METHODOLOGYEXPECTED ACCURACY RANGEEFFORT TO PREPARE (for US$20MM project):ANSI Standard Reference Z94.2-1989 name; Alternate Estimate Names, Terms, Expressions, Synonyms:Full detail, release, fall-out, tender, firm price, bottoms-up,final, detailed control, forced detail, execution phase, master control, fair price, definitive, change order estimate. Order of Magnitude Estimate; Ratio, ballpark, blue sky, seat-of-pants, ROM, idea study, prospect estimate, concession license estimate, guesstimate, rule-of thumb.Budget Estimate; Screening, top-down, feasibility, authorization, factored, pre-design, pre-study.Budget, scope, sanction, semi-detailed, authorization,preliminary control, concept study, feasibility (for metals processes) development, basic engineering phase estimate, target estimate.Detailed control, forced detail, execution phase, master control, engineering, bid, tender, change order estimate.Typical accuracy ranges for Class 1 estimates are -3% to -10% on the low side, and +3% to +15% on the high side, depending on the technological complexity of the project, appropriate reference information, and the inclusion of an appropriate contingency determination. Ranges could exceed those shown in unusual circumstances.As little as 1 hour or less to prepare to perhaps more than 200 hours, depending on the project and the estimating methodology used.Typically, as little as 20 hours or less to perhaps more than 300 hours, depending on the project and the estimating methodology used.Typically, as little as 150 hours or less to perhaps more than 1500 hours, depending on the project and the estimating methodology used.Typically, as little as 300 hours or less to perhaps more than 3000 hours, depending on the project and the estimating methodology used. Bid Estimates typically require more effort than estimates used for funding or control purposesClass 1 estimates require the most effort to create, and as such are generally developed for only selected areas of the project, or for bidding purposes. A complete Class 1 estimate may involve as little as 600 hours or less, to perhaps more than 6,000 hours, depending on the project and the estimating methodology used. Bid estimate typically require more effort than estimates used for funding or control purposes.Typical accuracy ranges for Class 5 estimates are -20% to -50% on the low side, and +30% to +100% on the high side, depending on the technological complexity of theproject, appropriate reference information and other risks (after inclusion of an appropriate contingency determination). Ranges could exceed those shown if there are unusual risks.Typical accuracy ranges for Class 4 estimates are -15% to -30% on the low side, and +20% to +50% on the high side, depending on the technological complexity of the project, appropriate reference information, and the inclusion of an appropriate contingency determination. Ranges could exceed those shown in unusual circumstances.Typical accuracy ranges for Class 3 estimates are -10% to -20% on the low side, and +10% to +30% on the high side, depending on the technological complexity of the project, appropriate reference information, and the inclusion of an appropriate contingency determination. Ranges could exceed those shown in unusual circumstances.Typical accuracy ranges for Class 2 estimates are -5% to -15% on the low side, and +5% to +20% on the high side, depending on the technological complexity of the project, appropriate reference information, and the inclusion of an appropriate contingency determination. Ranges could exceed those shown in unusual circumstances.Generally, owners and EPC contractors use Class 1 estimates to support their change management process. They may be used to evaluate bid checking, to support vendor/contractor negotiations, or for claim evaluations and dispute resolution. Construction contractors may prepare Class 1 estimates to support their bidding and to act as their final control baseline against which all actual costs and resources will now be monitored for variations to their bid. During construction, Class 1 estimates may be prepared to support change management.Class 5 estimates virtually always use stochastic estimating methods such as cost/capacity curves and factors, scale of operations factors, Lang factors, Hand factors, Chilton factors, Peters-Timmerhaus factors, Guthrie factors, and other parametric and modeling techniques.Class 4 estimates virtually always use stochastic estimating methods such as cost/capacity curves and factors, scale of operations factors, Lang factors, Hand factors, Chilton factors, Peters-Timmerhaus factors, Guthrie factors, the Miller method, gross unit costs/ratios, and other parametric and modeling techniques.Class 3 estimates usually involve more deterministic estimating methods that stochastic methods. They usually involve a high degree of unit cost line items, although these may be at an assembly level of detail rather than individual components. Factoring and other stochastic methods may be used to estimate less-significant areas of the project.Class 2 estimates always involve a high degree of deterministic estimating methods. Class 2 estimates are prepared in great detail, and often involve tens of thousands of unit cost line items. For those areas of the project still undefined, an assumed level of detailed takeoff (forced detail) may be developed to use as line items in the estimate instead of relying on factoring methods.Class 1 estimates involve the highest degree of deterministic estimating methods, and require a great amount of effort. Class 1 estimates are prepared in great detail, and thus are usually performed on only the most important or critical areas of the project. All items in the estimate are usually unit cost line items based on actual design quantities.Class 5 estimates are prepared for any number of strategic business planning purposes, such as but not limited to market studies, assessment of initial viability, evaluation of alternate schemes, project screening, project location studies, evaluation of resource needs and budgeting, long-range capital planning, etc.Class 4 estimates are prepared for a number of purposes, such as but not limited to, detailed strategic planning, business development, project screening at more developed stages, alternative scheme analysis, confirmation of economic and/or technical feasibility, and preliminary budget approval or approval to proceed to next stage.Class 3 estimates are typically prepared to support full project funding requests, and become the first of the project phase control estimates against which all actual costs and resources will be monitored for variations to the budget. They are used as the project budget until replaced by more detailed estimates. In many owner organizations, a Class 3 estimate is often the last estimate required and could very well form the only basis for cost/schedule control.Class 2 estimates are typically prepared as the detailed control baseline against which all actual costs an resources will now be monitored for variation to the budget, and form a part of the change/variation control program.Semi-Detailed Unit Costs with Assembly Level Line ItemsDetailed Unit Cost with Forced Detailed Take-Off Detailed Unit Cost with Detailed Take-OffConcept Screening Study or Feasibility Budget Authorization, or ControlClass 5 estimates are generally prepared based on very limited information, and subsequently have very wide accuracy ranges. As such, some companies and organizations have elected to determine that due to the inherent inaccuracies, such estimates cannot be classified in a conventional and systematic manner. Class 5 estimates, due to the requirements of end use, may be prepared within a very limited amount of time and with very little effort expended - sometimes requiring less than 1 hour to prepare. Often, little more than proposed plant type, location, and capacity are known at the time of estimate preparation.Class 4 estimates are generally prepared based on very limited information, and subsequently have very wide accuracy ranges. They are typically used for project screening, determination of feasibility, concept evaluation, and preliminarybudget approval. Typically, engineering is from 1% to 5% complete, and would comprise at a minimum the following: plant capacity, block schematics, indicated layout, process flow diagrams (PFDs) for main process systems and preliminary engineered process and utility equipment lists. Level of Project Definition Required: 1% to 15% of full project definition.Class 3 estimates are generally prepared to form the basis for budget authorization, appropriation, and/or funding. As such, they typically form the initial control estimate against which all actual costs and resources will be monitored. Typically, engineering is from 10% to 40% complete, and would comprise at a minimum the following: process flow diagrams, utility flow diagrams, preliminary piping and instrument diagrams, utility flow diagrams, preliminary piping andinstrument diagrams, plot plan, developed layout drawings, and essentially complete engineering process and utility equipment lists. Level Of Project Definition Required: 10% to 40% of full project definition.Class 2 estimates are generally prepared to form a detailed control baseline against which all project work is monitored in terms of cost and progress control. For contractors, this class of estimate is often used as the "bid" estimate to establish contract value. Typically, engineering is from 30% to 70% complete, and would comprise at a minimum the following: Process flow diagrams, utility flow diagrams, piping andinstrument flow diagrams, heat and material balances, final plot plan, final layout drawings, complete engineered process and utility equipment lists, single line diagrams for electrical, electrical equipment and motor schedules, vendor quotations, detailed project execution plans, resourcing and work force plans, etc.Class 1 estimates are generally prepared for discrete parts or sections of the total project rather than generating this level of detail for the entire project. The parts of the project estimated at this level of detail will typically be used by subcontractors for bids, or by owners for check estimates. The updated estimate is often referred to as the current control estimate and becomes the new baseline for cost/schedule control of the project. Class 1 estimates may be prepared for parts of the project to comprise a fair price estimate or bid check estimate to compare against a contractor's bid estimate, or to evaluate/dispute claims. Typically, engineering is from 65% to 100% complete, and would comprise virtually all engineering and design documentation of the project, and complete project execution and commissioning plans. Level for Project Definition Required: 50% to 100% of full project definition. 10% to 40% 30% to 75% 65% to 100%Class 5 Class 4 Class 3 Class 2Control or Bid / TenderClass 1 0% to 2% 1% to 15%Key deliverable and target status: Block flow diagram agreed by key stakeholders. 0% to 2% of full project definition.Key deliverable and target status: Process flow diagrams (PFDs) issued for design. 1% to 15% of full project definition.Key deliverable and target status: Piping and instrumentation diagrams (P&IDs) issued for design. 10% to 40% of full project definition.Key deliverable and target status: All specifications and datasheets complete including for instrumentation. 30% to 75% of full project definition.Key deliverable and target status: All deliverables in the maturity matrix complete. 65% to 100% of full project definition.Check Estimate or Bid / TenderCapacity Factored, Parametric Models, Judgment, or AnalogyEquipment Factored or Parametric Models Estimate ClassClass 5 Class 4 Class 3 Class 2 Class 1Estimate Input Checklist and Maturity IndexGENERAL PROJECT DATAProject Scope DescriptionPlant Production / FacilityCapacityPlant LocationSoils & HydrologyIntegrated Project PlanProject Master ScheduleEscalation StrategyWork Breakdown StructureProject Code of AccountsContracting StrategyENGINEERING DELIVERABLES:Block Flow DiagramsPlot PlansProcess Flow Diagrams (PFDs)Utility Flow Diagrams (UFDs)Piping & Instrument Diagrams (P&IDS)Heat and Material BalancesProcess Equipment ListUtility Equipment ListElectrical One Line DrawingsSpecifications and DatasheetsGeneral Equipment Arrangement DrawingsSpare Parts ListsArchitectural Details / SchedulesStructural DetailsMechanical Discipline DrawingsElectrical Discipline DrawingsSystem Discipline DrawingsSite PlanCivil/Site Discipline DrawingsDemolition DetailsCompleteCompleteCompleteCompleteCompleteCompleteCompleteStarted / PreliminaryCompleteCompleteCompleteCompleteCompleteCompleteStarted / PreliminaryPreliminary / CompleteStarted Preliminary Preliminary / Complete CompleteCompleteStarted Started / Preliminary Complete CompleteCompleteStarted Started / PreliminaryStarted Preliminary Preliminary / CompleteCompleteStarted / Preliminary Preliminary CompleteStarted / Preliminary PreliminaryStarted / Preliminary Preliminary / Complete CompletePreliminary / CompleteStarted / PreliminaryCompleteDefinedDefinedCompleteCompletePreliminary Preliminary CompleteStarted CompleteCompleteStarted Preliminary / CompleteCompleteCompleteCompleteClass 4 Class 3 Class 2 Class 1Started / PreliminaryDefinedDefinedDefinedDefinedStarted / PreliminaryCompleteCompleteCompleteDefinedDefinedSpecificDefinedDefinedCompleteCompleteDefinedDefinedCompleteDefinedDefinedDefinedDefinedCompleteDefinedDefinedDefinedDefinedPreliminarySpecificDefinedDefinedDefinedSpecificDefinedPreliminaryCompleteCompleteCompleteCompleteCompleteDefinedDefinedPreliminaryStarted / PreliminaryPreliminaryPreliminaryAssumedStarted / PreliminaryPreliminary / CompleteStarted / PreliminaryPreliminaryPreliminaryApproximatePreliminaryPreliminaryPreliminaryStarted / PreliminaryNoneNoneNoneNoneClass 5GeneralAssumedGeneralNoneNoneAssumedClass 1Class 5 Class 4 Class 3 Class 2 Class 310%-40%Class 230%-75%Class 165%-100%Class 50%-2%3%-5%ProjectDefinitionNOMINAL LEVEL OF DESIGN DETAIL0%15%-20%SchematicDesign35%-60%DesignDevelopment60%-100%ConstructionDocuments1%-15%Class4AACE18R-87Cost EstimateClassification System for The Process Industry<+100%-50%+30%-20%+20%-15%+50%-30%EstimateAmountDESIGN MATURITY LEVEL100%+15%-10%ESTIMATE ACCURACY RANGE Construction Cost Estimate Accuracy Ranges