Date:

Project:

ITEM # REF. SHEET DETAIL CSI SECT

DIV-01

1
2
3
4
5
6
7
8

DIV-07

9 A-116

10 A-116

11 A-116 B4/A-540

12 A-116 B5/A-540
13 A-116 B5/A-540

14 A-116 B4/A-540
15 A-116 B4/A-540
16 A-116 D5/A-540
17 A-116 D5/A-540
18 A-116 D5/A-540
19 A-116 B5/A-540

20 A-116

1 of 16
ITEM # REF. SHEET DETAIL CSI SECT
21 A-116
22 A-116
23 A-116
24 A-116
25 A-116 D5/A-540
26 A-116
27 A-116 B5/A-540
28 A-116 B5/A-540

29 A-116 3/A-541

30 A-116 3/A-541

31 A-116
32 A-116

SUB TOTAL
INSURANCE
OVERHEAD AND PROFI
TOTAL BASE BID

2 of 16
 Estimate of Materials and Cos
06/21/19
GALILEO SCHOOL SKYWAY CAMPUS

DESCRIPTION QTY.
GENERAL

Permit 1
Supervision 1
Final Cleanup 1
Mobilization Cost 1
Project Overheads 1
Bonds 1
Fees (Architect & Engineer) 1
Temporary Control & Facilities 1

THERMAL & MOISTURE PROTECTION

ROOF DRAINS ASSEMBLIES
Building Mounted Downspout Passes Through Canopy 4
Seal Canopy to Downspout to ensure water tight enclosure
Sheet Metal Collector Box and Downspout 11
Color : Dark Bronze Annodized

FLASHING COPING AND FASCIA

Dark Bronze Anodized Shop fabricated SHT Metal Coping on Continuous Cleat 1,520
Exterior and Roof Side Faces At Parapet
Vent Through Roof : S.S. Metal Flashing Hood 8
Vent Through Roof : Membrane Cap 8

WATERPROOFING AND BLOCKING

P.T. Blocking At Parapet 1,520
Satm Runs Over Top of Block and Term At fluid Applied Air /Water Barrier 1,520
FRP Enclosure Panel Around Skylight 112
P.T. Wood Blocking Around Skylight 112
Fill Fluting Around Opening W/SFI Typ. All Sides 112
Vent Through Roof : Continuous Sealant Bead 16

MISCELLANEOUS

Roof Hatch
BOD Bilco 3'-0"X3'-0" 2
Color : White

3 of 16
 DESCRIPTION QTY.

Roof Access Ladder 1

Mechanical Unit Provide Curb and Flashing per Equipment 6
Metal Canopy 8,664
PCD( Pre Manufactured Canopy Downspout) 33
Skylight 7
Size : 4'-0" X4'-0"
Tabular Slide 1
Vent Through Roof : Pre Molded Pipe Boot 8
Vent Through Roof : S.S. Pipe Clamping Ring 16

ROOF ACCESSORIES
R1A Roofing 34,671
Single Ply Roof Membrane Roofing System
R1A Roofing
5/8" Dens Deck Prime Sheathing 30,900
Rigid Insulation
Roof Cricket 14
Roof Walkway Mat to and Around All MEP Equipment From Roof Hatch 3,292

4 of 16
ls and Cost of Construction

Summary
Subtotal
Profit/Overhead
Total

QTY WITH UNIT LABOR TOTAL LABOR UNIT MATERIAL TOTAL MATERIAL
WASTAGE UNIT
WASTAGE COST COST COST COST

0% 1 LS -
0% 1 LS -
0% 1 LS -
0% 1 LS -
0% 1 LS -
0% 1 LS -
0% 1 LS -
0% 1 LS -

0% 4 EA $ 65.0 $ 260.0 $ 38.0 $ 152.0

0% 11 EA $ 76.0 $ 836.0 $ 44.0 $ 484.0

5% 1,596 LF $ 16.5 $ 26,334.0 $ 9.8 $ 15,640.8

0% 8 EA $ 9.8 $ 78.4 $ 34.2 $ 273.6

0% 8 EA $ 12.2 $ 97.6 $ 33.3 $ 266.4

5% 1,596 LF $ 2.7 $ 4,309.2 $ 1.1 $ 1,755.6

5% 1,596 LF $ 1.4 $ 2,234.4 $ 0.6 $ 957.6
5% 118 LF $ 1.8 $ 212.4 $ 4.5 $ 531.0
5% 118 LF $ 2.3 $ 271.4 $ 1.1 $ 129.8
5% 118 LF $ 0.7 $ 82.6 $ 2.2 $ 259.6
0% 16 EA $ 1.7 $ 27.2 $ 0.6 $ 9.6

0% 2 EA $ 211.0 $ 422.0 $ 810.0 $ 1,620.0

5 of 16
 QTY WITH UNIT LABOR TOTAL LABOR UNIT MATERIAL TOTAL MATERIAL
WASTAGE UNIT
WASTAGE COST COST COST COST
0% 1 EA $ 211.0 $ 211.0 $ 900.0 $ 900.0
0% 6 LS $ 230.0 $ 1,380.0 $ 766.0 $ 4,596.0
5% 9,098 SF $ 1.3 $ 11,827.4 $ 3.3 $ 30,023.4
0% 33 EA $ 15.0 $ 495.0 $ 34.0 $ 1,122.0
0% 7 EA $ 211.0 $ 1,477.0 $ 540.0 $ 3,780.0
0% 1 EA $ 87.0 $ 87.0 $ 322.0 $ 322.0
0% 8 EA $ 14.0 $ 112.0 $ 31.0 $ 248.0
0% 16 EA $ 8.7 $ 139.2 $ 4.3 $ 68.8

5% 36,405 SF $ 1.6 $ 58,248.0 $ 1.1 $ 40,045.5

5% 32,445 SF $ 2.2 $ 71,379.0 $ 3.6 $ 116,802.0

0% 14 EA $ 14.3 $ 200.2 $ 5.4 $ 75.6

5% 3,457 SF $ 4.4 $ 15,210.8 $ 4.9 $ 16,939.3

Total Lab. Cost = $ 195,932 Total Mat. Cost = $ 237,003

0%
25%

6 of 16
 Amount
$ 432,934
$ 108,234
$ 541,168

ITEM COST TRADE COST

$ -

-
-
-
-
-
-
-
-

$ 432,934

$ 412

$ 1,320

$ 41,975

$ 352
$ 364

$ 6,065
$ 3,192
$ 743
$ 401
$ 342
$ 37

$ 2,042

7 of 16
 ITEM COST TRADE COST
$ 1,111
$ 5,976
$ 41,851
$ 1,617
$ 5,257
$ 409
$ 360
$ 208

$ 98,294

$ 188,181

$ 276
$ 32,150

$ 432,934 $ 432,934
$ - $ -
$ 108,234 $ 108,234
$ 541,168 $ 541,168

8 of 16
 Date:
Project:

ITEM # REF. SHEET DETAIL CSI SECT

DIV-01

1
2
3
4
5
6
7
8

DIV-07

9 A-116 B4/A-540

10 A-116 B4/A-540
11 A-116 B4/A-540
12 A-116

13 A-116
14 A-116

15 A-116

16 A-116
17 A-116
18 A-116
19 A-116
20 A-116 3/A-541

21 A-116 3/A-541

22 A-116 D5/A-540
23 A-116 D5/A-540
24 A-116 D5/A-540
9 of 16
ITEM # REF. SHEET DETAIL CSI SECT
25 A-116 D5/A-540
26 A-116
27 A-116 B5/A-540
28 A-116 B5/A-540
29 A-116 B5/A-540
30 A-116 B5/A-540
31 A-116 B5/A-540
32 A-116

SUB TOTAL
INSURANCE
OVERHEAD AND PROFI
TOTAL BASE BID

10 of 16
 Estimate of Materials and Cost
06/21/19
GALILEO SCHOOL SKYWAY CAMPUS

DESCRIPTION QTY.
GENERAL

Permit 1
Supervision 1
Final Cleanup 1
Mobilization Cost 1
Project Overheads 1
Bonds 1
Fees (Architect & Engineer) 1
Temporary Control & Facilities 1

THERMAL & MOISTURE PROTECTION

Dark Bronze Anodized Shop fabricated SHT Metal Coping on Continuous Cleat 1,520
Exterior and Roof Side Faces At Parapet
P.T. Blocking At Parapet 1,520
Satm Runs Over Top of Block and Term At fluid Applied Air /Water Barrier 1,520
Building Mounted Downspout Passes Through Canopy 4
Seal Canopy to Downspout to ensure water tight enclosure
Sheet Metal Collector Box and Downspout 11
Color : Dark Bronze Annodized
Roof Cricket 14

Roof Hatch
BOD Bilco 3'-0"X3'-0" 2
Color : White
Roof Access Ladder 1
Mechanical Unit Provide Curb and Flashing per Equipment 6
Metal Canopy 8,664
PCD( Pre Manufactured Canopy Downspout) 33
R1A Roofing 34,671
Single Ply Roof Membrane Roofing System
R1A Roofing
5/8" Dens Deck Prime Sheathing 30,900
Rigid Insulation
Skylight 7
Size : 4'-0" X4'-0"
FRP Enclosure Panel Around Skylight 112
P.T. Wood Blocking Around Skylight 112
11 of 16
 DESCRIPTION QTY.

Fill Fluting Around Opening W/SFI Typ. All Sides 112

Tabular Slide 1
Vent Through Roof : Pre Molded Pipe Boot 8
Vent Through Roof : S.S. Pipe Clamping Ring 16
Vent Through Roof : Continuous Sealant Bead 16
Vent Through Roof : S.S. Metal Flashing Hood 8
Vent Through Roof : Membrane Cap 8
Roof Walkway Mat to and Around All MEP Equipment From Roof Hatch 3,292

12 of 16
ls and Cost of Construction

Summary
Subtotal
Profit/Overhead
Total

QTY WITH UNIT LABOR TOTAL LABOR UNIT MATERIAL TOTAL MATERIAL
WASTAGE UNIT
WASTAGE COST COST COST COST

0% 1 LS -
0% 1 LS -
0% 1 LS -
0% 1 LS -
0% 1 LS -
0% 1 LS -
0% 1 LS -
0% 1 LS -

5% 1,596 LF $ 16.5 $ 26,334.0 $ 9.8 $ 15,640.8

5% 1,596 LF $ 2.7 $ 4,309.2 $ 1.1 $ 1,755.6

5% 1,596 LF $ 1.4 $ 2,234.4 $ 0.6 $ 957.6
0% 4 EA $ 65.0 $ 260.0 $ 38.0 $ 152.0

0% 11 EA $ 76.0 $ 836.0 $ 44.0 $ 484.0

0% 14 EA $ 14.3 $ 200.2 $ 5.4 $ 75.6

0% 2 EA $ 211.0 $ 422.0 $ 810.0 $ 1,620.0

0% 1 EA $ 211.0 $ 211.0 $ 900.0 $ 900.0

0% 6 LS $ 230.0 $ 1,380.0 $ 766.0 $ 4,596.0
5% 9,098 SF $ 1.3 $ 11,827.4 $ 3.3 $ 30,023.4
0% 33 EA $ 15.0 $ 495.0 $ 34.0 $ 1,122.0
5% 36,405 SF $ 1.6 $ 58,248.0 $ 1.1 $ 40,045.5

5% 32,445 SF $ 2.2 $ 71,379.0 $ 3.6 $ 116,802.0

0% 7 EA $ 211.0 $ 1,477.0 $ 540.0 $ 3,780.0

5% 118 LF $ 1.8 $ 212.4 $ 4.5 $ 531.0
5% 118 LF $ 2.3 $ 271.4 $ 1.1 $ 129.8
13 of 16
 QTY WITH UNIT LABOR TOTAL LABOR UNIT MATERIAL TOTAL MATERIAL
WASTAGE UNIT
WASTAGE COST COST COST COST
5% 118 LF $ 0.7 $ 82.6 $ 2.2 $ 259.6
0% 1 EA $ 87.0 $ 87.0 $ 322.0 $ 322.0
0% 8 EA $ 14.0 $ 112.0 $ 31.0 $ 248.0
0% 16 EA $ 8.7 $ 139.2 $ 4.3 $ 68.8
0% 16 EA $ 1.7 $ 27.2 $ 0.6 $ 9.6
0% 8 EA $ 9.8 $ 78.4 $ 34.2 $ 273.6
0% 8 EA $ 12.2 $ 97.6 $ 33.3 $ 266.4
5% 3,457 SF $ 4.4 $ 15,210.8 $ 4.9 $ 16,939.3

Total Lab. Cost = $ 195,932 Total Mat. Cost = $ 237,003

0%
25%

14 of 16
 Amount
$ 432,934
$ 108,234
$ 541,168

ITEM COST TRADE COST

$ -

-
-
-
-
-
-
-
-

$ 432,934

$ 41,975

$ 6,065
$ 3,192
$ 412

$ 1,320
$ 276

$ 2,042

$ 1,111
$ 5,976
$ 41,851
$ 1,617
$ 98,294

$ 188,181

$ 5,257
$ 743
$ 401
15 of 16
 ITEM COST TRADE COST
$ 342
$ 409
$ 360
$ 208
$ 37
$ 352
$ 364
$ 32,150

$ 432,934 $ 432,934
$ - $ -
$ 108,234 $ 108,234
$ 541,168 $ 541,168

16 of 16