HomeMy WebLinkAboutB13-0148 PLANS APPROVED1
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
Insured:LOWE ENTERPRISES, INC COLDSTREAM Home:(970) 476-6106
CONDO ASSOCIATION
Property:1476 WESTHAVEN DRIVE
VAIL 81657
Claim Rep.:Troy Gordon
Estimator:Troy Gordon
Claim Number:090.001597.MI Policy Number:Type of Loss:Water Damage
Date Contacted:4/1/2013
Date of Loss:3/25/2013 Date Received:3/28/2013
Date Inspected:4/1/2013 Date Entered:4/3/2013 2:35 PM
Price List:CORE7X_APR13
Restoration/Service/Remodel
Estimate:303-059
This is an estimate of damage only and not an offer of settlement. Ths appraisal is subject to the review and approval by the
insurance company. This is not an authorization of repair, nor is it a guarantee of payment. Your policy may contain terms or
conditions which may impact this appraisal. Pending approval, neither the insurer nor its representatives assumes responsibility
for repairs.
This estimate is prepared using generally prevailing prices of building materials and labor in your area. The ultimate choice of a
contractor is up to you. If the contractor you choose thinks he or she is unable to complete the specified repairs for the amount
allowed in our estimate, please have your contractor contact me immediately. Any request for supplemental funds must be made
prior to work being done, or such request cannot be honored.
Any checks you receive may not cover the entire amount of your claim. In some circumstances, depending on the size of
payment, you may initially be paid the actual cash value (ACV) of the loss, which is the total repair cost less depreciation. If
recoverable depreciation is applied, you will need to file a supplemental claim for the cost actually incurred, up to the full
replacement cost value (RCV), when the repairs have been completed. If this process applies to your claim, a statement of repair
cost should be enclosed which shows the amount of recoverable depreciation applicable to this loss.
Your mortgage company may be included on any check you receive. If your mortgage company is included you will need to
contact them to arrange for their endorsement. Please be sure that all parties named on the check endorse it prior to presenting it
for payment.
It is unlawful to knowingly provide false, incomplete or misleading facts or information to an insurance company for the purpose
of defrauding or attempting to defraud the company. Penalties may include imprisonment, fines, denial of insurance and civil
damages. Any insurance company or agent of an insurance company who knowingly provides false, incomplete or misleading
facts or information to a policyholder or claimant for the purpose of defrauding or attempting to defraud the policyholder or
claimant with regard to a settlement or award payable from insurance proceeds shall be reported to the Colorado Division of
Insurance within the deparment of regulatory agencies.
If you have any questions, please feel free to contact me.
2
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 2
303-059
LEVEL 4
Main Level
Bedroom Height: 9'
400.50 SF Walls
518.71 SF Walls & Ceiling
13.13 SY Flooring
44.50 LF Ceil. Perimeter
118.21 SF Ceiling
118.21 SF Floor
44.50 LF Floor Perimeter
Subroom 1: CLOSET Height: 9'
135.00 SF Walls
146.56 SF Walls & Ceiling
1.28 SY Flooring
15.00 LF Ceil. Perimeter
11.56 SF Ceiling
11.56 SF Floor
15.00 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
122. Remove Carpet 129.76 SF 0.29 37.63 (0.00)37.63
123. Carpet 149.23 SF 9.27 1,383.36 (0.00)1,383.36
15 % waste added for Carpet.
76. Carpet pad 129.76 SF 0.36 46.71 (0.00)46.71
89. Drywall replacement per LF - up 22.00 LF 7.27 159.94 (0.00)159.94
to 2' tall
90. Texture drywall - heavy hand 24.00 SF 0.75 18.00 (0.00)18.00
texture
96. Mask the floor per square foot -129.76 SF 0.19 24.65 (0.00)24.65
plastic and tape - 4 mil
97. Seal the surface area w/PVA 88.00 SF 0.52 45.76 (0.00)45.76
primer - one coat
98. Paint the walls and ceiling - two 665.26 SF 0.84 558.82 (0.00)558.82
coats
95. Interior door - Detach & reset 1.00 EA 81.67 81.67 (0.00)81.67
94. Bifold door set - (4 slabs only) -1.00 EA 62.52 62.52 (0.00)62.52
Double Detach & reset
87. Baseboard - Reset 22.00 LF 1.13 24.86 (0.00)24.86
88. Stain & finish baseboard 59.50 LF 1.36 80.92 (0.00)80.92
Totals: Bedroom 2,524.84 0.00 2,524.84
3
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 3
Bathroom Height: 9'
219.00 SF Walls
255.44 SF Walls & Ceiling
4.05 SY Flooring
24.33 LF Ceil. Perimeter
36.44 SF Ceiling
36.44 SF Floor
24.33 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
99. Drywall replacement per LF - up 12.17 LF 7.27 88.48 (0.00)88.48
to 2' tall
102. Texture drywall - heavy hand 24.00 SF 0.75 18.00 (0.00)18.00
texture
103. Mask the floor per square foot -36.44 SF 0.19 6.92 (0.00)6.92
plastic and tape - 4 mil
104. Seal the surface area w/PVA 24.00 SF 0.52 12.48 (0.00)12.48
primer - one coat
105. Paint the walls and ceiling - two 255.44 SF 0.84 214.57 (0.00)214.57
coats
100. Interior door - Detach & reset 1.00 EA 81.67 81.67 (0.00)81.67
101. Bifold door set - (4 slabs only) -1.00 EA 62.52 62.52 (0.00)62.52
Double Detach & reset
106. Baseboard - Reset 24.33 LF 1.13 27.49 (0.00)27.49
107. Stain & finish baseboard 24.33 LF 1.36 33.09 (0.00)33.09
Totals: Bathroom 545.22 0.00 545.22
Hallway Height: 9'
258.00 SF Walls
302.31 SF Walls & Ceiling
4.92 SY Flooring
28.67 LF Ceil. Perimeter
44.31 SF Ceiling
44.31 SF Floor
28.67 LF Floor Perimeter
Missing Wall 3' X 9'Opens into STAIRS1
Missing Wall 2' 4" X 9'Opens into VANITY_AREA_
4
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 4
Subroom 1: HALL_CLOSET Height: 9'
90.34 SF Walls
96.38 SF Walls & Ceiling
0.67 SY Flooring
10.04 LF Ceil. Perimeter
6.04 SF Ceiling
6.04 SF Floor
10.04 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
125. Remove Carpet 50.34 SF 0.29 14.60 (0.00)14.60
126. Carpet 57.90 SF 9.27 536.73 (0.00)536.73
15 % waste added for Carpet.
127. Carpet pad 50.34 SF 0.36 18.12 (0.00)18.12
111. Drywall replacement per LF - up 3.00 LF 7.27 21.81 (0.00)21.81
to 2' tall
112. Texture drywall - heavy hand 6.00 SF 0.75 4.50 (0.00)4.50
texture
113. Mask the floor per square foot -50.34 SF 0.19 9.56 (0.00)9.56
plastic and tape - 4 mil
114. Seal the surface area w/PVA 8.00 SF 0.52 4.16 (0.00)4.16
primer - one coat
115. Paint the walls and ceiling - two 398.69 SF 0.84 334.90 (0.00)334.90
coats
Totals: Hallway 944.38 0.00 944.38
Vanity Area/Room Height: 9'
187.50 SF Walls
213.11 SF Walls & Ceiling
2.85 SY Flooring
20.83 LF Ceil. Perimeter
25.61 SF Ceiling
25.61 SF Floor
20.83 LF Floor Perimeter
Missing Wall 2' 4" X 9'Opens into HALLWAY
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
164. Remove Carpet 25.61 SF NO COVERAGE
165. Carpet 29.45 SF NO COVERAGE
15 % waste added for Carpet.
166. Carpet pad 25.61 SF NO COVERAGE
Totals: Vanity Area/Room 0.00 0.00 0.00
5
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 5
Stairs Height: 12' 8"
102.82 SF Walls
117.11 SF Walls & Ceiling
2.91 SY Flooring
9.53 LF Ceil. Perimeter
14.29 SF Ceiling
26.17 SF Floor
11.39 LF Floor Perimeter
Missing Wall 3' X 12' 8"Opens into Exterior
Subroom 1: STAIRS1 Height: 12' 8"
56.47 SF Walls
65.97 SF Walls & Ceiling
1.06 SY Flooring
6.33 LF Ceil. Perimeter
9.50 SF Ceiling
9.50 SF Floor
6.33 LF Floor Perimeter
Missing Wall 3' X 12' 8"Opens into STAIRS
Missing Wall 3' X 12' 8"Opens into HALLWAY
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
131. Remove Carpet 71.33 SF 0.29 20.69 (0.00)20.69
132. Carpet 71.33 SF 9.27 661.23 (0.00)661.23
133. Carpet pad 35.67 SF 0.36 12.84 (0.00)12.84
134. Step charge for "waterfall" carpet 5.00 EA 6.03 30.15 (0.00)30.15
installation
179. Mask the floor per square foot -35.67 SF 0.19 6.78 (0.00)6.78
plastic and tape - 4 mil
180. Paint the walls and ceiling - two 183.08 SF 0.84 153.79 (0.00)153.79
coats
Totals: Stairs 885.48 0.00 885.48
Bedroom 2 Height: 8'
377.33 SF Walls
498.72 SF Walls & Ceiling
13.49 SY Flooring
47.17 LF Ceil. Perimeter
121.39 SF Ceiling
121.39 SF Floor
47.17 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
135. Remove Carpet 121.39 SF NO COVERAGE
6
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 6
CONTINUED - Bedroom 2
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
136. Carpet 139.60 SF NO COVERAGE
15 % waste added for Carpet.
137. Carpet pad 121.39 SF NO COVERAGE
Totals: Bedroom 2 0.00 0.00 0.00
Room2 Height: 8'
138.67 SF Walls
151.19 SF Walls & Ceiling
1.39 SY Flooring
17.33 LF Ceil. Perimeter
12.53 SF Ceiling
12.53 SF Floor
17.33 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
144. Remove Carpet 12.53 SF NO COVERAGE
145. Carpet 14.41 SF NO COVERAGE
15 % waste added for Carpet.
146. Carpet pad 12.53 SF NO COVERAGE
Totals: Room2 0.00 0.00 0.00
Master Bedroom Height: 8'
394.67 SF Walls
543.42 SF Walls & Ceiling
16.53 SY Flooring
49.33 LF Ceil. Perimeter
148.75 SF Ceiling
148.75 SF Floor
49.33 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
138. Remove Carpet 148.75 SF NO COVERAGE
139. Carpet 171.06 SF NO COVERAGE
7
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 7
CONTINUED - Master Bedroom
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
15 % waste added for Carpet.
140. Carpet pad 148.75 SF NO COVERAGE
Totals: Master Bedroom 0.00 0.00 0.00
Linen Closet Height: 9'
115.31 SF Walls
122.91 SF Walls & Ceiling
0.84 SY Flooring
12.81 LF Ceil. Perimeter
7.60 SF Ceiling
7.60 SF Floor
12.81 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
141. Remove Carpet 7.60 SF NO COVERAGE
142. Carpet 8.74 SF NO COVERAGE
15 % waste added for Carpet.
143. Carpet pad 7.60 SF NO COVERAGE
Totals: Linen Closet 0.00 0.00 0.00
Vanity Area/Room Height: 9'
308.85 SF Walls
362.72 SF Walls & Ceiling
5.99 SY Flooring
34.32 LF Ceil. Perimeter
53.87 SF Ceiling
53.87 SF Floor
34.32 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
147. Remove Carpet 53.87 SF NO COVERAGE
148. Carpet 61.95 SF NO COVERAGE
15 % waste added for Carpet.
8
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 8
CONTINUED - Vanity Area/Room
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
149. Carpet pad 53.87 SF NO COVERAGE
Totals: Vanity Area/Room 0.00 0.00 0.00
Linen Closet Height: 9'
133.50 SF Walls
146.96 SF Walls & Ceiling
1.50 SY Flooring
14.83 LF Ceil. Perimeter
13.46 SF Ceiling
13.46 SF Floor
14.83 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
150. Remove Carpet 13.46 SF NO COVERAGE
151. Carpet 15.48 SF NO COVERAGE
15 % waste added for Carpet.
152. Carpet pad 13.46 SF NO COVERAGE
Totals: Linen Closet 0.00 0.00 0.00
Total: Main Level 4,899.92 0.00 4,899.92
Total: LEVEL 4 4,899.92 0.00 4,899.92
LEVEL 2 & 3
Main Level
9
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 9
Kitchen Height: 9'
683.25 SF Walls
1024.17 SF Walls & Ceiling
37.88 SY Flooring
78.92 LF Ceil. Perimeter
340.92 SF Ceiling
340.92 SF Floor
75.92 LF Floor Perimeter
Missing Wall 3' X 9'Opens into STAIRS
Missing Wall 2' 9" X 9'Opens into STAIRS2
Missing Wall 11' X 9'Opens into LIVING_ROOM
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
38. 5/8" drywall - hung, taped, ready 511.73 SF 1.73 885.29 (0.00)885.29
for texture
39. Texture drywall - heavy hand 682.55 SF 0.75 511.91 (0.00)511.91
texture
83. Mask the floor per square foot -340.92 SF 0.19 64.77 (0.00)64.77
plastic and tape - 4 mil
40. Seal more than the ceiling w/PVA 682.55 SF 0.52 354.93 (0.00)354.93
primer - one coat
41. Paint the walls and ceiling - two 1,024.17 SF 0.84 860.30 (0.00)860.30
coats
37. Regrout tile floor 241.68 SF 2.85 688.79 (0.00)688.79
110. Tile/stone sealer 340.92 SF 0.81 276.15 (0.00)276.15
43. Baseboard - Reset 37.96 LF 1.13 42.89 (0.00)42.89
42. Stain & finish baseboard 37.96 LF 1.36 51.63 (0.00)51.63
119. Carpet pad 30.04 SF 0.36 10.81 (0.00)10.81
47. Clean and deodorize carpet 30.04 SF 0.55 16.52 (0.00)16.52
120. R&R Range - drop in - High 1.00 EA 1,568.37 1,568.37 (0.00)1,568.37
grade
121. Detach & Reset Hanging light 3.00 EA 48.13 144.39 (0.00)144.39
fixture
Totals: Kitchen 5,476.75 0.00 5,476.75
10
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 10
Stairs Height: 17'
234.56 SF Walls
259.92 SF Walls & Ceiling
5.03 SY Flooring
16.91 LF Ceil. Perimeter
25.36 SF Ceiling
45.23 SF Floor
20.31 LF Floor Perimeter
Missing Wall 3' X 17'Opens into KITCHEN
Subroom 1: STAIRS1 Height: 17'
100.33 SF Walls
109.83 SF Walls & Ceiling
1.06 SY Flooring
9.33 LF Ceil. Perimeter
9.50 SF Ceiling
9.50 SF Floor
9.33 LF Floor Perimeter
Missing Wall 3' X 17'Opens into STAIRS
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
160. Remove Carpet 109.47 SF 0.29 31.75 (0.00)31.75
161. Carpet 109.47 SF 9.27 1,014.79 (0.00)1,014.79
162. Carpet pad 54.73 SF 0.36 19.70 (0.00)19.70
163. Step charge for "waterfall" carpet 11.00 EA 6.03 66.33 (0.00)66.33
installation
61. 5/8" drywall - hung, taped, ready 83.72 SF 1.73 144.84 (0.00)144.84
for texture
62. Texture drywall - heavy hand 111.63 SF 0.75 83.72 (0.00)83.72
texture
84. Mask the floor per square foot -54.73 SF 0.19 10.40 (0.00)10.40
plastic and tape - 4 mil
63. Seal part of the walls w/PVA 111.63 SF 0.52 58.05 (0.00)58.05
primer - one coat
64. Paint the walls and ceiling - two 369.76 SF 0.84 310.60 (0.00)310.60
coats
65. Handrail - wall mounted - Detach 10.00 LF 6.24 62.40 (0.00)62.40
& reset
Totals: Stairs 1,802.58 0.00 1,802.58
11
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 11
Stairs2 Height: 17'
120.93 SF Walls
131.70 SF Walls & Ceiling
2.20 SY Flooring
7.83 LF Ceil. Perimeter
10.77 SF Ceiling
19.82 SF Floor
9.29 LF Floor Perimeter
Missing Wall 2' 9" X 17'Opens into LIVING_ROOM
Missing Wall 2' 9" X 17'Opens into KITCHEN
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
156. Remove Carpet 39.65 SF 0.29 11.50 (0.00)11.50
157. Carpet 39.65 SF 9.27 367.56 (0.00)367.56
158. Carpet pad 19.82 SF 0.36 7.14 (0.00)7.14
159. Step charge for "waterfall" carpet 4.00 EA 6.03 24.12 (0.00)24.12
installation
167. Mask the floor per square foot -19.82 SF 0.19 3.77 (0.00)3.77
plastic and tape - 4 mil
169. Paint the walls and ceiling - two 131.70 SF 0.84 110.63 (0.00)110.63
coats
170. Handrail - wall mounted - Detach 4.00 LF 6.24 24.96 (0.00)24.96
& reset
Totals: Stairs2 549.68 0.00 549.68
Closet Height: 9'
171.00 SF Walls
189.22 SF Walls & Ceiling
2.02 SY Flooring
19.00 LF Ceil. Perimeter
18.22 SF Ceiling
18.22 SF Floor
19.00 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
56. Drywall Installer / Finisher - per 4.00 HR 74.89 299.56 (0.00)299.56
hour
85. Mask the floor per square foot -18.22 SF 0.19 3.46 (0.00)3.46
plastic and tape - 4 mil
58. Seal part of the walls w/PVA 85.50 SF 0.52 44.46 (0.00)44.46
primer - one coat
59. Paint the walls and ceiling - two 189.22 SF 0.84 158.94 (0.00)158.94
coats
12
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 12
CONTINUED - Closet
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
60. Clean floor - tile 18.22 SF 0.72 13.12 (0.00)13.12
Totals: Closet 519.54 0.00 519.54
Bathroom Height: 9'
255.00 SF Walls
299.56 SF Walls & Ceiling
4.95 SY Flooring
28.33 LF Ceil. Perimeter
44.56 SF Ceiling
44.56 SF Floor
28.33 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
48. 5/8" drywall - hung, taped, ready 108.31 SF 1.73 187.38 (0.00)187.38
for texture
49. Texture drywall - heavy hand 172.06 SF 0.75 129.05 (0.00)129.05
texture
86. Mask the floor per square foot -44.56 SF 0.19 8.47 (0.00)8.47
plastic and tape - 4 mil
50. Seal more than the ceiling w/PVA 172.06 SF 0.52 89.47 (0.00)89.47
primer - one coat
51. Paint the walls and ceiling - two 299.56 SF 0.84 251.63 (0.00)251.63
coats
52. Detach & Reset Toilet 1.00 EA 199.63 199.63 (0.00)199.63
53. Detach & Reset Bathroom 1.00 EA 38.59 38.59 (0.00)38.59
ventilation fan
54. Toilet & Bath Accessories -1.00 HR 49.20 49.20 (0.00)49.20
General Laborer - per hour
55. Clean floor - tile 44.56 SF 0.72 32.08 (0.00)32.08
Totals: Bathroom 985.50 0.00 985.50
13
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 13
Living Room Height: 12' 4"
878.42 SF Walls
1175.10 SF Walls & Ceiling
32.97 SY Flooring
71.00 LF Ceil. Perimeter
296.69 SF Ceiling
296.69 SF Floor
68.25 LF Floor Perimeter
Missing Wall 11' X 12' 4"Opens into KITCHEN
Missing Wall 2' 9" X 12' 4"Opens into STAIRS2
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
171. Remove Carpet 296.69 SF 0.29 86.04 (0.00)86.04
172. Carpet 341.19 SF 9.27 3,162.83 (0.00)3,162.83
15 % waste added for Carpet.
173. Carpet pad 296.69 SF 0.36 106.81 (0.00)106.81
Totals: Living Room 3,355.68 0.00 3,355.68
Total: Main Level 12,689.73 0.00 12,689.73
Total: LEVEL 2 & 3 12,689.73 0.00 12,689.73
LEVEL 1
Main Level
Garage Height: 9'
690.00 SF Walls
1028.92 SF Walls & Ceiling
37.66 SY Flooring
76.67 LF Ceil. Perimeter
338.92 SF Ceiling
338.92 SF Floor
76.67 LF Floor Perimeter
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
1. Batt insulation - 6" - R19 - unfaced 1,028.92 SF 0.87 895.16 (0.00)895.16
batt
8. Polyethylene vapor barrier 1,028.92 SF 0.24 246.94 (0.00)246.94
2. 5/8" drywall - hung, taped, ready 1,028.92 SF 1.73 1,780.03 (0.00)1,780.03
for texture
117. Texture drywall - heavy hand 1,028.92 SF 0.75 771.69 (0.00)771.69
texture
14
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 14
CONTINUED - Garage
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
80. Mask the floor per square foot -338.92 SF 0.19 64.39 (0.00)64.39
plastic and tape - 4 mil
4. Seal the walls and ceiling w/PVA 1,028.92 SF 0.52 535.04 (0.00)535.04
primer - one coat
5. Paint the walls and ceiling - two 1,028.92 SF 0.84 864.29 (0.00)864.29
coats
7. R&R Overhead (garage) door 1.00 EA 378.42 378.42 (0.00)378.42
opener *
Additional labor to tie in corners.
118. Clean concrete on the floor 338.92 SF 0.37 125.40 (0.00)125.40
Totals: Garage 5,661.36 0.00 5,661.36
Entry/Foyer Height: 9'
210.00 SF Walls
253.81 SF Walls & Ceiling
4.87 SY Flooring
23.33 LF Ceil. Perimeter
43.81 SF Ceiling
43.81 SF Floor
23.33 LF Floor Perimeter
Missing Wall 3' 2" X 9'Opens into STAIRS2
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
21. Clean floor - tile 43.81 SF 0.72 31.54 (0.00)31.54
20. Batt insulation - 6" - R19 -253.81 SF 0.87 220.81 (0.00)220.81
unfaced batt
15. 5/8" drywall - hung, taped, ready 96.31 SF 1.73 166.62 (0.00)166.62
for texture
17. Texture drywall - heavy hand 96.31 SF 0.75 72.23 (0.00)72.23
texture
81. Mask the floor per square foot -43.81 SF 0.19 8.32 (0.00)8.32
plastic and tape - 4 mil
18. Seal more than the ceiling w/PVA 96.31 SF 0.52 50.08 (0.00)50.08
primer - one coat
19. Paint the walls and ceiling - two 253.81 SF 0.84 213.20 (0.00)213.20
coats
22. Detach & Reset Thermostat 1.00 EA 46.41 46.41 (0.00)46.41
15
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 15
CONTINUED - Entry/Foyer
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
Totals: Entry/Foyer 809.21 0.00 809.21
Stairs Height: 17'
292.17 SF Walls
325.18 SF Walls & Ceiling
5.52 SY Flooring
19.81 LF Ceil. Perimeter
33.01 SF Ceiling
49.68 SF Floor
21.48 LF Floor Perimeter
Missing Wall 3' 4" X 17'Opens into UNDERSTAIRS_
Subroom 1: STAIRS2 Height: 17'
278.57 SF Walls
321.28 SF Walls & Ceiling
6.49 SY Flooring
27.14 LF Ceil. Perimeter
42.71 SF Ceiling
58.41 SF Floor
28.38 LF Floor Perimeter
Missing Wall 3' 2" X 17'Opens into LANDING
Missing Wall 3' 2" X 17'Opens into ENTRY_FOYER
Subroom 2: LANDING Height: 17'
198.23 SF Walls
229.07 SF Walls & Ceiling
3.43 SY Flooring
15.86 LF Ceil. Perimeter
30.84 SF Ceiling
30.84 SF Floor
15.86 LF Floor Perimeter
Missing Wall 3' 2" X 17'Opens into STAIRS2
Missing Wall 3' 4" X 17'Opens into STAIRS
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
174. Remove Carpet 277.86 SF 0.29 80.58 (0.00)80.58
175. Carpet 277.86 SF 9.27 2,575.76 (0.00)2,575.76
16
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 16
CONTINUED - Stairs
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
176. Carpet pad 138.93 SF 0.36 50.01 (0.00)50.01
177. Step charge for "waterfall" carpet 11.00 EA 6.03 66.33 (0.00)66.33
installation
24. 5/8" drywall - hung, taped, ready 384.49 SF 1.73 665.17 (0.00)665.17
for texture
25. Texture drywall - heavy hand 768.97 SF 0.75 576.73 (0.00)576.73
texture
82. Mask the floor per square foot -138.93 SF 0.19 26.40 (0.00)26.40
plastic and tape - 4 mil
26. Seal the walls w/PVA primer - one 768.97 SF 0.52 399.86 (0.00)399.86
coat
27. Paint the walls and ceiling - two 875.53 SF 0.84 735.45 (0.00)735.45
coats
29. Handrail - wall mounted - Detach 12.00 LF 6.24 74.88 (0.00)74.88
& reset
Totals: Stairs 5,251.17 0.00 5,251.17
Understairs storage Height: 8'
98.00 SF Walls
109.39 SF Walls & Ceiling
1.27 SY Flooring
10.17 LF Ceil. Perimeter
11.39 SF Ceiling
11.39 SF Floor
10.17 LF Floor Perimeter
Missing Wall 3' 4" X 8'Opens into STAIRS
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
10. Batt insulation - 6" - R19 -109.39 SF 0.87 95.17 (0.00)95.17
unfaced batt
9. 5/8" drywall - hung & fire taped 109.39 SF 1.57 171.74 (0.00)171.74
only
13. Remove Coat Rack - wall 5.00 LF 1.20 6.00 (0.00)6.00
mounted*
14. (Install) Coat Rack - wall 5.00 LF 16.62 83.10 (0.00)83.10
mounted*
17
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 17
CONTINUED - Understairs storage
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
Totals: Understairs storage 356.01 0.00 356.01
Total: Main Level 12,077.75 0.00 12,077.75
Total: LEVEL 1 12,077.75 0.00 12,077.75
General Conditions
DESCRIPTION QUANTITY UNIT COST RCV DEPREC.ACV
128. Dumpster load - Approx. 20 1.00 EA 525.00 525.00 (0.00)525.00
yards, 4 tons of debris
129. Cleaning Technician - per hour -32.00 HR 35.00 1,120.00 (0.00)1,120.00
post construction clean*
130. Taxes, insurance, permits & fees 1.00 EA 250.00 250.00 (0.00)250.00
(Bid item)
178. Invoice - Apex Appliance Repair,1.00 EA 145.00 145.00 (0.00)145.00
Inc.*
Totals: General Conditions 2,040.00 0.00 2,040.00
Line Item Totals: 303-059 31,707.40 0.00 31,707.40
Grand Total Areas:
7,565.08 SF Walls 1,920.81 SF Ceiling SF Walls and Ceiling9,485.88
1,993.98 SF Floor 221.55 SY Flooring 791.73 LF Floor Perimeter
0.00 SF Long Wall 0.00 SF Short Wall 787.84 LF Ceil. Perimeter
1,993.98 Floor Area 2,117.66 Total Area 5,834.37 Interior Wall Area
3,199.17 Exterior Wall Area 308.20 Exterior Perimeter of
Walls
0.00 Surface Area 0.00 Number of Squares 0.00 Total Perimeter Length
0.00 Total Ridge Length 0.00 Total Hip Length
18
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 18
Summary for Dwelling
Line Item Total 31,707.40
Material Sales Tax @ 8.400% x 8,553.34 718.48
32,425.88
Overhead @ 10.0% x 32,425.88 3,242.59
Profit @ 10.0% x 32,425.88 3,242.59
Replacement Cost Value $38,911.06
Net Claim $38,911.06
Troy Gordon
19
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 19
Recap by Room
Estimate: 303-059
Area:LEVEL 4
Area:Main Level
Bedroom 2,524.84 7.96%
Bathroom 545.22 1.72%
Hallway 944.38 2.98%
Stairs 885.48 2.79%
Area Subtotal: Main Level 15.45%4,899.92
Area Subtotal: LEVEL 4 15.45%4,899.92
Area:LEVEL 2 & 3
Area:Main Level
Kitchen 5,476.75 17.27%
Stairs 1,802.58 5.69%
Stairs2 549.68 1.73%
Closet 519.54 1.64%
Bathroom 985.50 3.11%
Living Room 3,355.68 10.58%
Area Subtotal: Main Level 40.02%12,689.73
Area Subtotal: LEVEL 2 & 3 40.02%12,689.73
Area:LEVEL 1
Area:Main Level
Garage 5,661.36 17.86%
Entry/Foyer 809.21 2.55%
Stairs 5,251.17 16.56%
Understairs storage 356.01 1.12%
Area Subtotal: Main Level 38.09%12,077.75
Area Subtotal: LEVEL 1 38.09%12,077.75
General Conditions 2,040.00 6.43%
Subtotal of Areas 100.00%31,707.40
20
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 20
Total 31,707.40 100.00%
21
McMillan Claim Service
McMillan Claim Service
PO BOX 2386
813 Colorado Avenue
Glenwood Springs, CO 81602
970-945-8548/970-945-9181
303-059 4/16/2013 Page: 21
Recap by Category
O&P Items Total %
APPLIANCES 1,694.01 4.35%
CLEANING 1,338.66 3.44%
GENERAL DEMOLITION 854.53 2.20%
DOORS 645.42 1.66%
DRYWALL 6,756.69 17.36%
ELECTRICAL 38.59 0.10%
MISC. EQUIPMENT - COMMERCIAL 83.10 0.21%
FLOOR COVERING - CARPET 10,161.33 26.11%
FLOOR COVERING - STONE 276.15 0.71%
FLOOR COVERING - CERAMIC TILE 688.79 1.77%
PERMITS AND FEES 250.00 0.64%
FINISH CARPENTRY / TRIMWORK 257.48 0.66%
HEAT, VENT & AIR CONDITIONING 46.41 0.12%
INSULATION 1,458.08 3.75%
LIGHT FIXTURES 144.39 0.37%
PLUMBING 199.63 0.51%
PAINTING 6,764.94 17.39%
TOILET & BATH ACCESSORIES 49.20 0.13%
O&P Items Subtotal 31,707.40 81.49%
Material Sales Tax @ 8.400%718.48 1.85%
Overhead @ 10.0%3,242.59 8.33%
Profit @ 10.0%3,242.59 8.33%
Total 38,911.06 100.00%
22
30
3
-
0
5
9
4/16/2013Page: 22
LE
V
E
L
4
-
M
a
i
n
L
e
v
e
l
23
30
3
-
0
5
9
4/16/2013Page: 23
LE
V
E
L
2
&
3
-
M
a
i
n
L
e
v
e
l
24
30
3
-
0
5
9
4/16/2013Page: 24
LE
V
E
L
1
-
M
a
i
n
L
e
v
e
l