PROJECT NAME : CONTRACT HC-9R, QM-9R

UNIT COST TOTAL ITEM COST

CSI DWG. QTY. W/ ITEM CREW UNIT COST TOTAL COST UNIT COST TOTAL COST UNIT COST
ITEM # DESCRIPTION QTY. WASTE UNIT (MAT.+LAB.+ COST (MAT. +EQUIP. DIVISION COST
# # WASTE HRS. (MAT.) (MAT.) (LABOR) (LABOR) (EQUIP.)
EQUIP. ) (EQUIP.) +LAB.)
1 1000 DIVISION 01 - GENERAL REQUIREMENTS
2 MOBILIZATION 1.00 0% 1.00 LS 0.00 $ - $ - $ - $ - $ - $ - $ 10,000
3 BOND & INSURANCE 1.00 0% 1.00 LS 0.00 $ - $ - $ - $ - $ - $ - $ 8,000
4 SUPERVISION 1.00 0% 1.00 LS 0.00 $ - $ - $ - $ - $ - $ - $ 18,000
5 SUBMITTALS & SAMPLES 1.00 0% 1.00 LS 0.00 $ - $ - $ - $ - $ - $ - $ -
6 TEMPORARY FACILITIES & CONTROLS 1.00 0% 1.00 LS 0.00 $ - $ - $ - $ - $ - $ - $ 11,000
7 PROJECT SCHEDULE 1.00 0% 1.00 LS 0.00 $ - $ - $ - $ - $ - $ - $ -
8 OFFICE OVERHEADS 1.00 0% 1.00 LS 0.00 $ - $ - $ - $ - $ - $ - $ -
9 BACKGROUND CHECK 1.00 0% 1.00 LS 0.00 $ - $ - $ - $ - $ - $ - $ -
10 CLOSEOUT PROCEDURES 1.00 0% 1.00 LS 0.00 $ - $ - $ - $ - $ - $ - $ -
Subtotal = $ 47,000.00
02 00 00 DIVISION 02 – EXISTING CONDITIONS
DEMO-SOUTH TUNNEL-QMT
DEMO WATER STAND PIPE INSULATION
11 Demo 6" Water Stand Pipe Insulation 1774 0% 1774 LF 212.88 $ - $ - $ - $ 18.0 $ 31,932.0 $ - $ - $ 31,932
12 Demo 3" Water Stand Pipe Insulation 122 0% 122 LF 11.68 $ - $ - $ - $ 14.4 $ 1,751.3 $ - $ - $ 1,751
13 Demo 2-1/2" Water Stand Pipe Insulation 139 0% 139 LF 10.84 $ - $ - $ - $ 11.7 $ 1,625.9 $ - $ - $ 1,626

DEMO WATER STAND PIPE JACKETING

14 Demo 6" Water Stand Pipe Jacketing 1774 0% 1774 LF 170.30 $ - $ - $ - $ 14.4 $ 25,545.6 $ - $ - $ 25,546
15 Demo 3" Water Stand Pipe Jacketing 122 0% 122 LF 11.38 $ - $ - $ - $ 14.0 $ 1,707.5 $ - $ - $ 1,708
16 Demo 2-1/2" Water Stand Pipe Jacketing 139 0% 139 LF 12.51 $ - $ - $ - $ 13.5 $ 1,876.1 $ - $ - $ 1,876

DEMO VALVES TAGS

17 Demo 2-1/2" Duct Flushing Valve Tag 1 0% 1 EA 0.38 $ - $ - $ - $ 57.6 $ 57.6 $ - $ - $ 58
18 Demo 2-1/2" Fire Hose Valve Tag 8 0% 8 EA 3.07 $ - $ - $ - $ 57.6 $ 460.8 $ - $ - $ 461
19 Demo Fire Hose Valve Tag 3 0% 3 EA 1.15 $ - $ - $ - $ 57.6 $ 172.8 $ - $ - $ 173

DEMO SUPPORT AND ACCESSORIES

20 Demo Pipe Stand 8 0% 8 EA 10.56 $ - $ - $ - $ 198.0 $ 1,584.0 $ - $ - $ 1,584
21 Demo Pipe Guide 8 0% 8 EA 6.24 $ - $ - $ - $ 117.0 $ 936.0 $ - $ - $ 936
22 Demo Pipe Labels 41 0% 41 EA 27.06 $ - $ - $ - $ 99.0 $ 4,059.0 $ - $ - $ 4,059

DEMO-NORTH TUNNEL-QMT
DEMO WATER STAND PIPE INSULATION
23 Demo 6" Water Stand Pipe Insulation 1344 0% 1344 LF 161.30 $ - $ - $ - $ 18.0 $ 24,195.1 $ - $ - $ 24,195
24 Demo 3" Water Stand Pipe Insulation 121 0% 121 LF 11.59 $ - $ - $ - $ 14.4 $ 1,738.8 $ - $ - $ 1,739
25 Demo 2-1/2" Water Stand Pipe Insulation 111 0% 111 LF 8.65 $ - $ - $ - $ 11.7 $ 1,297.9 $ - $ - $ 1,298

DEMO WATER STAND PIPE JACKETING

26 Demo 6" Water Stand Pipe Jacketing 1344 0% 1344 LF 129.04 $ - $ - $ - $ 14.4 $ 19,356.0 $ - $ - $ 19,356
27 Demo 3" Water Stand Pipe Jacketing 217 0% 217 LF 20.27 $ - $ - $ - $ 14.0 $ 3,040.4 $ - $ - $ 3,040
28 Demo 2-1/2" Water Stand Pipe Jacketing 111 0% 111 LF 9.98 $ - $ - $ - $ 13.5 $ 1,497.6 $ - $ - $ 1,498

DEMO VALVES TAGS

29 Demo Gate Valve Tag 1 0% 1 EA 0.38 $ - $ - $ - $ 57.6 $ 57.6 $ - $ - $ 58
30 Demo 2-1/2" Duct Flushing Valve Tag 1 0% 1 EA 0.38 $ - $ - $ - $ 57.6 $ 57.6 $ - $ - $ 58
31 Demo 2-1/2" Fire Hose Valve Tag 4 0% 4 EA 1.54 $ - $ - $ - $ 57.6 $ 230.4 $ - $ - $ 230
32 Demo Fire Hose Valve Tag 7 0% 7 EA 2.69 $ - $ - $ - $ 57.6 $ 403.2 $ - $ - $ 403

DEMO SUPPORT AND ACCESSORIES

33 Demo Pipe Stand 8 0% 8 EA 10.56 $ - $ - $ - $ 198.0 $ 1,584.0 $ - $ - $ 1,584
34 Demo Pipe Guide 8 0% 8 EA 6.24 $ - $ - $ - $ 117.0 $ 936.0 $ - $ - $ 936
35 Demo Pipe Labels 34 0% 34 EA 22.44 $ - $ - $ - $ 99.0 $ 3,366.0 $ - $ - $ 3,366
$ - $ 129,469.2
Subtotal = $ 129,469
21000 DIVISION 21 – FIRE SUPPRESSION
SOUTH TUNNEL-QMT
WATER STAND PIPE JACKETING
-0.016" STAINLESS STEEL WEATHER JACKET
36 6" Water Stand Pipe Jacketing 1774 12% 1987 LF 532.20 $ - $ 11.7 $ 23,246.5 $ 45.0 $ 79,830.0 $ - $ - $ 103,076
37 3" Water Stand Pipe Jacketing 122 12% 136 LF 32.11 $ - $ 8.2 $ 1,117.0 $ 39.6 $ 4,816.2 $ - $ - $ 5,933
38 2-1/2" Water Stand Pipe Jacketing 139 12% 156 LF 25.01 $ - $ 6.2 $ 965.0 $ 27.0 $ 3,752.2 $ - $ - $ 4,717

VALVES TAGS
-BRASS TAG WITH STAMPED BLACK LETTERS – REPLACE
IN KIND
39 2-1/2" Duct Flushing Valve Tag 1 0% 1 EA 0.48 $ - $ 11.0 $ 11.0 $ 72.0 $ 72.0 $ - $ - $ 83
40 2-1/2" Fire Hose Valve Tag 8 0% 8 EA 3.84 $ - $ 11.0 $ 87.9 $ 72.0 $ 576.0 $ - $ - $ 664
41 Fire Hose Valve Tag 3 0% 3 EA 1.44 $ - $ 11.0 $ 33.0 $ 72.0 $ 216.0 $ - $ - $ 249

SUPPORT AND ACCESSORIES

 Pipe Stand
42 8 0% 8 EA 10.56 $ - $ 110.3 $ 882.0 $ 198.0 $ 1,584.0 $ - $ - $ 2,466
-W/Type 316 SS Stainless Steel
Pipe Guide
43 8 0% 8 EA 8.16 $ - $ 50.1 $ 400.4 $ 153.0 $ 1,224.0 $ - $ - $ 1,624
-W/Type 316 SS Stainless Steel
Pipe Labels
44 41 0% 41 EA 22.14 $ - $ 11.0 $ 451.0 $ 81.0 $ 3,321.0 $ - $ - $ 3,772
-Identification Marker @50ft

NORTH TUNNEL-QMT
WATER STAND PIPE JACKETING
-0.016" STAINLESS STEEL WEATHER JACKET
45 6" Water Stand Pipe Jacketing 1344 12% 1505 LF 403.25 $ - $ 11.7 $ 17,614.0 $ 45.0 $ 60,487.7 $ - $ - $ 78,102
46 3" Water Stand Pipe Jacketing 217 12% 243 LF 57.17 $ - $ 8.2 $ 1,988.8 $ 39.6 $ 8,575.4 $ - $ - $ 10,564
47 2-1/2" Water Stand Pipe Jacketing 111 12% 124 LF 19.97 $ - $ 6.2 $ 770.3 $ 27.0 $ 2,995.1 $ - $ - $ 3,765

VALVES TAGS
-BRASS TAG WITH STAMPED BLACK LETTERS – REPLACE
IN KIND
48 Gate Valve Tag 1 0% 1 EA 0.48 $ - $ 11.0 $ 11.0 $ 72.0 $ 72.0 $ - $ - $ 83
49 2-1/2" Duct Flushing Valve Tag 1 0% 1 EA 0.48 $ - $ 11.0 $ 11.0 $ 72.0 $ 72.0 $ - $ - $ 83
50 2-1/2" Fire Hose Valve Tag 4 0% 4 EA 1.92 $ - $ 11.0 $ 44.0 $ 72.0 $ 288.0 $ - $ - $ 332
51 Fire Hose Valve Tag 7 0% 7 EA 3.36 $ - $ 11.0 $ 76.9 $ 72.0 $ 504.0 $ - $ - $ 581

SUPPORT AND ACCESSORIES

Pipe Stand
52 8 0% 8 EA 10.56 $ - $ 110.3 $ 882.0 $ 198.0 $ 1,584.0 $ - $ - $ 2,466
-W/Type 316 SS Stainless Steel
Pipe Guide
53 8 0% 8 EA 8.16 $ - $ 50.1 $ 400.4 $ 153.0 $ 1,224.0 $ - $ - $ 1,624
-W/Type 316 SS Stainless Steel
Pipe Labels
54 34 0% 34 EA 18.36 $ - $ 11.0 $ 374.0 $ 81.0 $ 2,754.0 $ - $ - $ 3,128
-Identification Marker @50ft
$ 49,366.1 $ 173,947.5
Subtotal = $ 223,314
21000 DIVISION 21 – FIRE SUPPRESSION - INSULATION
SOUTH TUNNEL-QMT
WATER STAND PIPE INSULATION
-3" THICK ELASTOMERIC CLOSED-CELL FOAM
55 6" Water Stand Pipe Insulation 1774 12% 1987 LF 255.46 $ - $ 4.1 $ 8,146.2 $ 21.6 $ 38,318.4 $ - $ - $ 46,465
56 3" Water Stand Pipe Insulation 122 12% 136 LF 14.59 $ - $ 2.9 $ 395.0 $ 18.0 $ 2,189.2 $ - $ - $ 2,584
57 2-1/2" Water Stand Pipe Insulation 139 12% 156 LF 16.68 $ - $ 2.1 $ 326.9 $ 18.0 $ 2,501.5 $ - $ - $ 2,828

NORTH TUNNEL-QMT
WATER STAND PIPE INSULATION
-3" THICK ELASTOMERIC CLOSED-CELL FOAM
58 6" Water Stand Pipe Insulation 1344 12% 1505 LF 193.56 $ - $ 4.1 $ 6,172.4 $ 21.6 $ 29,034.1 $ - $ - $ 35,207
59 3" Water Stand Pipe Insulation 217 12% 243 LF 25.99 $ - $ 2.9 $ 703.4 $ 18.0 $ 3,897.9 $ - $ - $ 4,601
60 2-1/2" Water Stand Pipe Insulation 111 12% 124 LF 13.31 $ - $ 2.1 $ 260.9 $ 18.0 $ 1,996.7 $ - $ - $ 2,258
$ 16,004.8 $ 77,937.7
Subtotal = $ 93,943
SUBTOTAL $ 493,725
OVERHEAD 20% $ 98,745
PROFIT 30% $ 148,118
TOTAL BASE BID $ 740,588

NOTE: PLEASE NOTE THIS PRICE IS LABOR ONLY FOR INSTALLATION OF FIXTURES. 0.00 0.00 0.00 0.00
NOTE II: PRICE GIVEN ABOVE IS BASED ON DAY TIME WORK. 0.00

MATERIAL FIXTURES COUNT QTY UNIT 0.00 DAYS

WATER CLOSET EA
LAVATORY EA
Bathtub EA
 PROJECT NAME: CONTRACT HC-9R, QM-9R
DATE: 10/30/2025
BID RECAP

SR. # DESCRIPTION DEMO FS MATERIAL FS LABOR COST INSULATION INSULATION TOTAL COST
COST MATERIAL COST LABOR COST
1 QMT (South + North) $129,469.22 $49,366.11 $173,947.48 $ 16,004.78 $ 77,937.73 $ 493,725.32

COST SUBTOTAL:

BID SUMMARY
SR. # DESCRIPTION TOTAL MATERIAL COST

1 Cost Subtotal: $ 493,725.32

1.1 Shop Drawings/Coordination 1 $ 0.00
Total Costs Without O&P: $ 493,725.32
2.1 OVERHEADS @ 20% $ 98,745.06
2.2 PROFIT @ 30% $ 148,117.60
3 TOTAL COST: $ 740,587.98
3.1 Control Panel Build Allowance 1 $ 0.00