ESTIMATE - MONCAYO-IYENGAR RES. 23 ELAINE CT ALAMOL,CALIFORNIA - Copy - Copy - Copy - Copy.xlsx

	A	B	C	D	E	F	G
2
3	Project Name:	MONCAYO-IYENGAR RES. 23 ELAINE CT ALAMOL,CALIFORNIA
4	Date:	4/4/2026
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 6" STEP TO BE REMOVED	11.95	FT	12.0	$143
19	9	13" RWD TO BE REMOVED	1	EA	60.0	$60
20	10	32" RWD TO BE REMOVED	1	EA	69.6	$70
21	11	19" RWD TO BE REMOVED	1	EA	62.4	$62
22	12	37" RWD TO BE REMOVED	1	EA	76.8	$77
23	13	5-10" RWD TREES TO BE REMOVED	1	EA	48.0	$48
24	14	10" RWD TO BE REMOVED	1	EA	52.8	$53
25	15	11" MAPLE TO BE REMOVED	1	EA	55.2	$55
26	16	EXISTING WALLS TO BE REMOVED	90.86	FT	15.0	$1,363
27	17	REMOVE DOORS	4	EA	65.0	$260
28		SITEWORK				$0
29	18	EXCAVATION AND DISPOSE	48	CY	95.0	$4,560
30	19	AC (AIR CONDITION)	1	EA	2500.0	$2,500
31	20	PROTECTIVE TREE FENCE	106.96	FT	18.0	$1,925
32	21	WM (WATER METER)	1	EA	350.0	$350
33
34		Subtotal (Site Construction)					$11,526
35		Division 03 — Concrete
36		CONCRETE WORK
37	22	16" PILE (#3 SPIRAL TIE AT 3" PITCH IN TOP HALF OF PIER AND AT 6" PITCH IN BOTTOM HALF OF PIER )	25.45741917	CY	850.0	$21,639
38	23	2'-0" SQUARE X 18" DEEP PAD FOOTING FOR COLUMN, REINFORCED	0.4444444444	CY	1250.0	$556
39	24	BEAM 8" WIDTH X 18" DEEP GRADE BEAM, REINFORCED	9.608296296	CY	900.0	$8,647
40	25	2'-4" WIDTH X 12" DEEP CONCRETE FOOTING	2.3	CY	890.0	$2,047
41
42		Subtotal (CONCRETE)					$32,889
43		Division 05 — Metals
44	26	STRAP	45.0	FT	15.0	$675
45	27	FRAMING METALS	1.0	LS	3500.0	$3,500
46		Subtotal (METALS)					$4,175
47		Division 06 — Wood and Plastics
48		WALL FRAMING
49	28	2 x 6 INTERIOR INSULATION	310.8	FT	4.5	$1,399
50	29	2 X 6 WITHOUT INSULATION	101.0	FT	4.5	$454
51	30	2 X 4 INTERIOR STUD WALL	411.1	FT	3.2	$1,316
52	31	2 x 4 INTERIOR INSULATION	688.2	SQ FT	3.2	$2,202
53	32	EXTERIOR STUD WALL	879.7	FT	4.5	$3,959
54	33	TOP PLATE	648.0	FT	2.0	$1,296
55	34	BOTTOM PLATE	324.0	FT	2.0	$648
56	35	7/8" PLYWOOD SHEATHING	3311.0	SQ FT	4.0	$13,244
57		FLOOR/ROOF FRAMING				$0
58	36	2 X 8 AT 16" O.C. WITH TYP. FLOOR SHEATHING PER PLAN	1460.0	FT	5.6	$8,176
59	37	NEW ROOF TRUSS	3284.0	SQ FT	12.0	$39,408
60	38	TYPICAL ROOF SHEATHING	3284.0	SQ FT	4.2	$13,793
61	39	FLOOR SHEATHING	1952.0	SQ FT	4.0	$7,808
62	40	DRAG TRUSS	1556.0	SQ FT	3.8	$5,913
63		FRAMING LUMBER
64	41	6 X 10 CEILING BEAM	3.9	FT	18.2	$71
65	42	4 X 10 BEAM	13.5	FT	16.0	$216
66	43	6 X 10 HEADER	10.0	FT	18.2	$183
67	44	6 X 12 CONT.HEADER	34.3	FT	26.8	$920
68	45	5.25 X 11.875 LVL HEADER	65.3	FT	19.0	$1,240
69	46	4 X 10 HEADER	6.7	FT	16.0	$107
70	47	4 X 12 HEADER	3.1	FT	22.0	$68
71	48	4 X 4 POST	2.0	EA	35.0	$70
72	49	4 X 6 POST	4.0	EA	55.0	$220
73	50	6 X 6 KING POST	10.0	EA	68.0	$680
74	51	2- 2 X 6 TRIM	11.0	EA	25.0	$275
75	52	2- 2 X 4 TRIM	3.0	EA	19.0	$57
76		FINISH CARPENTRY
77	53	KITCHEN COUNTER TOP	26.59	SQ FT	45.0	$1,197
78	54	KITCHEN TOP CABINETS	15.81	FT	45.0	$711
79	55	KITCHEN LOWER CABINETS	11.56	FT	185.0	$2,139
80	56	CLOSET MILLWORK	43.91	FT	455.0	$19,979
81	57	LAUNDRY COUNTER TOP	18.7	SQ FT	45.0	$842
82	58	LAUNDRY TOP CABINETS	9.63	FT	185.0	$1,782
83	59	LAUNDRY LOWER CABINETS	9.59	FT	185.0	$1,774
84		Subtotal (Wood and Plastics)					$132,145
85		Division 07 — Thermal and Moisture Protection
86	60	WALL INSULATION	3686.0	SQ FT	2.1	$7,741
87	61	FLOOR INSULATION	2655.0	SQ FT	2.0	$5,310
88	62	ROOF INSULATION	3284.0	SQ FT	2.3	$7,553
89		Subtotal (Thermal and Moisture Protection )					$20,604
90		Division 08 — Doors and Windows
91		DOORS & FRAMES
92	63	2'-6" DOOR	2.0	EA	1150.0	$2,300
93	64	2'-8" DOOR	7.0	EA	100.0	$700
94	65	3'-0" DOOR	3.0	EA	1280.0	$3,840
95	66	2'-2" DOOR	3.0	EA	650.0	$1,950
96		HARDWARE
97	67	NO. OF SETS	15.0	EA	155.0	$2,325
98		WINDOWS
99	68	16' X 8' WINDOW	4.0	EA	3360.0	$13,440
100	69	6' X 6' WINDOW	3.0	EA	1680.0	$5,040
101	70	10' X 6' WINDOW	1.0	EA	2240.0	$2,240