ESTIMATE - ZERTUCHE HOME ADDITION 224 FREY STREET BOERNE, TEXAS - Copy - Copy - Copy - Copy.xlsx

	A	B	C	D	E	F	G
2
3	Project Name:	ZERTUCHE HOME ADDITION 224 FREY STREET BOERNE, TEXAS
4	Date:	7/1/2026
5
6	ITEM #	DESCRIPTION	QUANTITY	UNIT	UNIT COST (Labor+ Material)	TOTAL COST (Labor+ Material)	TRADE COST
7		Division 01 — General Requirements
8		Supervision	1.0	LS	0.0	$0
9		Permits	1.0	LS	0.0	$0
10		Final Cleanup	1.0	LS	0.0	$0
11		Mobilization Costs	1.0	LS	0.0	$0
12		Project Overheads	1.0	LS	0.0	$0
13		Bonds	1.0	LS	0.0	$0
14		Temporary Control & Facilities	1.0	LS	0.0	$0
15		Subtotal (General Requirements)					$0
16		02 — Site Construction
17		DEMOLITION
18	8	EXISTING TREE TO BE REMOVED	1	EA	110.0	$110
19	9	REMOVE METAL STORAGE SHED (97 SF)	1	EA	350.0	$350
20		SITE WORK
21	10	NEW CONCRETE APRON AT STREET	258.36	SQ FT	6.0	$1,550
22	11	NEW 10'-0" WIDE DRIVEWAY	1670.07	SQ FT	5.2	$8,684
23	12	NEW CONCRETE SIDEWALK	36.5	SQ FT	5.0	$183
24	13	COVERED CONCRETE PORCH	1152.85	SQ FT	5.0	$5,764
25	14	AC CONCRETE PAD	10.5	SQ FT	12.0	$126
26	15	CUTTING AND DISPOSAL	65.0	CY	95.0	$6,175
27		Subtotal (Site Construction)					$22,942
28		Division 03 — Concrete
29		CONCRETE SLAB
30	16	5" THICK CONCRETE SLAB W/ #4 @ 12" O.C. E.W.(2083 SF)	32.1	CY	580.0	$18,614
31	17	5" THICK (DROPPED) CONCRETE SLAB W/ #4 @ 12" O.C. E.W.(969.3 SF)	14.9	CY	635.0	$9,490
32		CONTINIOUS FOOTING
33	18	1' WIDE X 2'-6" CONCRETE FOOTING REINFORCEMENT 2#7 TOP BOT.W/#3 STIRRUPS @ 24" O.C. (499 FT)	46.2	CY	580.0	$26,798
34		Subtotal (CONCRETE)					$54,902
35		Division 05 — Metals
36	19	#4 X 12" LONG STEEL DOWELS INTO EXISTING STRUCTURAL CONCRETE FOUNDATION AT 16" ON CENTER	19.0	EA	15.0	$285
37	20	METAL ROOF ON SINGLE LAYER 15 LB. (PITCH 8)	3074.0	SQ FT	14.0	$43,036
38	21	METAL ROOF ON SINGLE LAYER 15 LB. (PITCH 4)	1331.0	SQ FT	12.3	$16,371
39	22	PROVIDE 2" CONTINUOUS SOFFIT VENTS	332.66	FT	5.0	$1,663
40		Subtotal (METALS)					$61,356
41		Division 06 — Wood and Plastics
42		WALL FRAMING
43	23	EXTERIOIR 2 X 4 WOOD STUDS WALL @ 16" O.C. (1836 SF)	1380.0	FT	4.5	$6,210
44	24	TOP PLATE	230.0	FT	4.5	$1,035
45	25	BOTTOM PLATE	230.0	FT	4.5	$1,035
46	26	1/2" PLYWOOD SHEATHING	1836.0	SQ FT	3.2	$5,875
47	27	INTERIOR 2 X 4 WOOD STUDS WALL @ 16" O.C. (1559 SF)	1177.0	FT	4.5	$5,297
48	28	TOP PLATE	195.0	FT	4.5	$878
49	29	BOTTOM PLATE	195.0	FT	4.5	$878
50		ROOF FRAMING
51	30	2 X 6 WOOD FRAMING AT 16" O.C. (4460 SF)	3170.0	FT	6.3	$19,971
52	31	7/16" EXTERIOR FLOOR SHEATHING ON 2 X 6 WOOD FRAMING AT 16" O.C.	3074.0	SQ FT	3.9	$11,989
53	32	7/16" EXTERIOR FOOR SHEATHING ON 2 X 6 WOOD FRAMING AT 16" O.C.	1331.0	SQ FT	3.9	$5,191
54	33	RIDGE VENT	85.88	FT	25.0	$2,147
55	34	SUPPORT BEAM	54.77	FT	25.0	$1,369
56		FINISH CARPENTRY
57		KITCHEN INTERIOR WORK
58	35	KITCHEN UPPER CABINETS	46.36	SQ FT	125.0	$5,795
59	36	KITCHEN LOWER CABINETS	33.89	SQ FT	125.0	$4,236
60	37	KITCHEN DRAW	6.7	SQ FT	145.0	$972
61	38	KITCHEN BASE / TOE	17.34	FT	6.0	$104
62	39	GRANITE COUNTER TOP AS SELECTED BY OWNER (TBD)	19.53	FT	45.0	$879
63	40	42" AFF RAISED COUNTER (ISLAND)	20	SQ FT	52.0	$1,040
64	41	PANTRY SHELV'S	8	FT	355.0	$2,840
65		BATH INTERIOR WORK
66	42	BATH UPPER CABINETS	20.74	SQ FT	135.0	$2,800
67	43	BATH LOWER CABINETS	45.04	SQ FT	135.0	$6,080
68	44	BATH DRAW	10.38	SQ FT	160.0	$1,661
69	45	GRANITE COUNTER TOP AS SELECTED BY OWNER (TBD)	19.37	FT	50.0	$969
70		Subtotal (Wood and Plastics)					$89,249
71		Division 07 — Thermal and Moisture Protection
72	46	CEILING- R30 FIBERGLASS BATT INSULATION WITHIN CEILING FRAMING	2686.0	SQ FT	1.7	$4,566
73	47	EXTERIOR WALL- R-11 FIBERGLASS BATT INSULATION	1836.0	SQ FT	2.0	$3,672
74	48	15 LB FELT PAPER ON EXTERIOR WALLS	1836.0	SQ FT	0.9	$1,652
75	49	15 LB FELT PAPER INSIDE ROOF	4405.0	SQ FT	0.9	$3,965
76		Subtotal (Thermal and Moisture Protection )					$13,855
77		Division 08 — Doors and Windows
78		DOORS & FRAMES
79	50	3'-0" X 6'-8" DOOR - 6 PANEL	4.0	EA	1111.3	$4,445
80	51	2'-6" X 6'-8" DOOR - 6 PANEL	6.0	EA	1066.0	$6,396
81	52	2'-6" X 6'-8" POCKET DOOR - 6 PANEL	1.0	EA	1066.0	$1,066
82	53	2'-0" X 6'-8" DOOR - 6 PANEL	1.0	EA	997.9	$998
83	54	(2) 2'-0" X 6'-8" DOOR - 6 PANEL	3.0	EA	1995.8	$5,988
84	55	5'-0" X 6'-8" GYP.BD. OPENING	1	EA	1338.1	$1,338
85	56	3'-0" X 6'-8" SINGLE PANEL DOOR	1.0	EA	1111.3	$1,111
86	57	(2) 3'-0" X 6'-8" SINGLE PANEL DOOR	1.0	EA	1111.3	$1,111
87	58	3'-0" X 6'-8" DOOR - 6 PANEL W/CLOSER	5.0	EA	1111.3	$5,557
88	59	3'-0" X 6'-8" GYP.BD. OPENING	1	EA	1111.3	$1,111
89	60	3'-0" X 6'-8" SINGLE PANE DOOR SELECT BY OWNER)W/ 36" X 18" F .G. ABV. (TBD)	1.0	EA	1111.3	$1,111
90	61	3'-0" X 6'-8" SINGLE PANE DOOR - OPAQUE GLAZING	1.0	EA	1111.3	$1,111
91	62	9'-0" X 8'-0" OVERHEAD GARAGE DOOR	1.0	EA	2610.0	$2,610
92	63	24" GLASS DOOR	1.0	EA	1008.0	$1,008
93		HARDWARE
94	64	NO. OF SETS	28.0	EA	155.0	$4,340
95		WINDOWS
96	65	24'' X 72'' FG, DL WINDOW W/ 24' X 18' FG ABOVE	1.0	EA	1270.1	$1,270
97	66	24'' X 36'' SH WINDOW- APAQUE GLAZING	1.0	EA	793.8	$794
98	67	36'' X 72'' SH WINDOW	7.0	EA	1428.8	$10,002
99	68	36'' X 72'' SH WINDOW W/ 36' X 24' FG TRANSOM	2.0	EA	1428.8	$2,858
100	69	36'' X 36'' SH WINDOW W/ 36' X 24' FG ABOVE	1.0	EA	952.6	$953
101	70	23''- 48'' X 48' FG WINDOW: OPAQUE FINISH	1.0	EA	939.3	$939