Bass Pro Shops Estimate: Superior Roofing, LLC

Asphalt Shingles - 073113

Glass-Fiber Reinforced Asphalt Shingles
Self-Adhering Sheet Underlayment
Associated Shingle Roof Flashings and Trim
Drip Edge Metal Flashing
Rake Edge Metal Flashing
Headwall Metal Flashing
Metal Step Flashings
Pipe Flashing Installation (materials provided by others)
Metal W-Valley Flashing
Hip and Ridge Trim Shingles
Ridge Vent System
1-1/4" Roofing Nails
Material Warranty
Wind-Speed Warranty
Alge-Discoloration Warranty
Workmanship Warranty
TOTAL Asphalt Shingles
Shingle Roof Insulation - 061600
R-21.7 Atlas Cross Vent Vented Nailbase System
6.5" Nailbase Fastners
TOTAL Shingle Roof Insulation

Unit
sq
rl
l/f
l/f
l/f
l/f
each
l/f
l/f
l/f
box
each
each
each
each

Unit
sq
M

Quantity
Unit Price
10% Waste Total Mtl Price
578.44 $
190.00
1.1 $
120,893.00
290 $
95.00
$
27,550.00
1938
821
361
329

$
$
$
$

3.00
3.00
4.75
3.00

1.1 $
$
$
$

6,395.00
2,463.00
1,681.50
987.00

375
1704
1275
15

$
$
$
$

8.00
2.18
1.90
75.00

$
1.1 $
$
$
$
$
$
$
$

3,000.00
4,086.19
2,550.00
1,125.00
170,730.69

Quantity
Unit Price
10% Waste Total Mtl Price
578.44 $
190.00
1.1 $
120,894.00
32 $ 3,300.00
$
9,881.00
$
130,775.00

Metal Roof Panels - 074113

24 Gauge Prefinished Steel Standing Seam Roof System
Manufacturer
Associated Metal Roof flashings and trim
Rake Flashing
Rake Cleat
Eave Flashing
Sidewall Flashing
Continious Zee Flashing
Reglet/Counter-Flashing
Headwall Flashing
Butyl Tape
Self Adhering High Temperature Underlayment
5/8" Fire Retardent CDX Plywood
Clips
Stainless Steel Screws
Freight
Manufacturer's Warranty
Paint Finish Warranty
TOTAL Metal Roof Panels

Unit
s/f

l/f
l/f
l/f
l/f
l/f
l/f
l/f
rl
rl
sht
box
box
each
each
each

Quantity

Unit Price
10% Waste
163 $
2.00

Total Mtl Price

$
326.00

24.5
2
26
2
26
26
26
4
1
6
1
1
1
1
1

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

$
4.00
$
1.75
$
4.00
$
3.00
$
3.00
$
4.75
$
5.75
$
5.00
$
175.00
35(/4x8 sht)
$
100.00
$
185.00
$ 1,100.00
$ 1,500.00
$
-

98.00
4.00
104.00
6.00
78.00
124.00
150.00
20.00
175.00
210.00
100.00
185.00
1,100.00
1,500.00
4,180.00

Thermoplastic Membrane Roofing - 075400

Adhered 60 Mil Thermoplastic Membrane
Manufacturer
R-21 Minimum Poly ISO Insulation
1/2" Per Foot Tapered Poly ISO Crickets/Saddles
TPO Corner Flashings
Membrane and Sealants @ Roof Drains
TPO Menbrane Penetration Flashings
TPO Bonding Adhesive
Walkway
9" Carpet Pad Roller+ Plain Roller+Frame
Fasteners
Insulation Plate
25 Year System Warranty
TOTAL TPO Roofing
Sheet Metal Flashings & Trim - 076200
26 Gauge Paint-Grip Steel 6" 1/2 Round Gutter
Removable Leaf Screen for 6" 1/2 Round Gutter
6.5" Round Gutter-miters
6.5" Round Gutter-end caps
6.5" Round Gutter-hangers
26 Gauge Paint-Grip Steel 8" 1/2 Round Gutter
8.5" Round Gutter-miter
8.5" Round Gutter-end caps
8.5" Round Gutter-hanger
26 Gauge Paint-Grip Steel 4" Smooth Rounded Downspouts
4" Smooth Rounded Downspouts-elbows
22 Gauge Prefinished Steel Parapet Coping
22 Gauge Galvinized Steel Continious Cleat/Hook @ Copings
Back-Up / Cover-Plates at Coping Joints
TOTAL Sheet Metal Flashing & Trim

Unit
sf
sq
sq
each
each
each
gal
sf
each
m
m
sf

Unit
l/f
l/f
each
each
each
l/f
each
each
each
l/f
each
l/f
l/f
each

Quantity
Unit Price
10% Waste Total Mtl Price
73441 $
0.75
1.25 $
68,850.94
734.41
83
35
34
18
1335
4032
37
51
51
73441

Quantity
1131
1131
9
18
114
475
2
5
48
375
81
1286
1286
15

142.00

$
$
$
$
$
$

160/ctn
310/ctn
310/ctn
27.00
12.60
9.10
464.00
95.00
0.15

1.1 $
$
$
$
$
1.1 $
1.1 $
$
1.1 $
1.1 $
$
$

Unit Price
10% Waste
$
5.50
1.1
$
3.00
1.1
$
73.00
$
14.00
$
10.50
$
6.00
1.1
$
76.00
$
15.00
$
25.00
$
6.00
1.1
$
14.50
$
8.25
1.1
$
1.75
1.1
$
6.50

114,714.84
13,110.00
320.00
1,240.00
620.00
39,649.50
55,883.52
336.00
26,030.40
5,329.50
11,016.15
337,100.85

Total Mtl Price

$
6,843.00
$
3,732.00
$
675.00
$
252.00
$
1,197.00
$
3,135.00
$
152.00
$
75.00
$
1,200.00
$
2,475.00
$
1,174.00
$
11,670.00
$
2,490.00
$
98.00
$
35,168.00

Equipment/Hoisting
6,000lb Telescoping Forklift-36' lift reach
17T Boom Truck-110' maz boom length
40' Boom Manlift
TOTAL Equipment/Hoisting

Quantity

Unit Price
1 $ 5,210.00
1 $ 11,810.00
1 $ 4,845.00

Quantity

Unit Price

each
each
each

Shipping
TPO Truckloads
Nailbase Truckloads + 1 Partial Truckload
Asphalt Truckloads + 1 Partial Truckload
TOTAL Shipping

8
9
5

200
200 Add. $250
200 Add. $250

Subtotal
Total Plus Sales Tax
Labor
Flat Roof Labor
Steep Roof Labor
Metal Flashing/Metal Roofing Labor

$ 704,749.54

7.63%

$ 35.00
$ 30.00
$ 40.00
Total Labor

General Conditions
Subtotal Labor & Material
Clean-up and disposal of Subcontractor generated debris
Payment and Performance Bonds -- list additional cost to furnish P&P Bonds
Overhead & Profit
Total Material/Labor/Equipment

Duration
1m-2weeks
1m-2weeks
1m-2weeks

0.10%
1.00%
12.00%

Total Equip. Price

$
5,220.00
$
11,820.00
$
4,855.00
$
21,895.00
Total Shipping Price
$
1,600.00
$
2,050.00
$
1,250.00
$
4,900.00
$

704,749.54

758,521.93

$
$
$
$

67,200.00
57,600.00
19,200.00
144,000.00

$
$
$
$

902,521.93
1,038.58
10,385.75
124,629.04
$1,038,575.29