No preview available
 /
     
1445 Ponderosa Cir - Fire Repair #123315FINLEY, KATHERINE EGRESS WINID, ALL SLL • MINIMUM 5.7 std, FT. • MIN. 2)" VET CLEAN.. tt• KN.. 24" NET CLEAR N3x}; • AX. OF"^sa 4` s��^^''C { a;.�,,h PORTi. N C1 THE, D IN NING NOTE: MINIMUM REIMIT .W.,. NOT ADO UP TO I Irflo,ty„ "1" + 7K5-088 State Farm& G.piVVCON ))(rFALARM MUST BE INSTALLED IN ALL NEW SINGLE FAMILY AND MULTI FAMILY DWELLING UNITS. SMOKE DETECTORS ARE REQUIRED ON EVERY LEVEL OF I HERE} I10L13E AND IN $' iuctural Damage Claim Poli WRY SLEEPING ROOM IN EVERY e r. H LWAY LEADING TO A SLEEPING ROOM State Farm A VAPOR BARRIER War W. A F j>, mpveWeEerNdamage claim to your real property, you should :� : .:LED CA TOE WARM OF BARRIERJ$IC MM. N SULATII5 / i t FUN�QUIRED � i t6I IIV I irepair work to restore the damages to your pro yBETWEENyl-LS A� FROM FL® vTiDARc cou with a detailed estimate of the scope of the damage and costs of repairs. Should the contractor you select have questions concerning our estimate, they should contact your claim representative directly. FIRE STOP SOFFITS AND ALL • Depending upon the complexity ofyour repair, our estimate mayor maynot includeean alio Dan ADfo P meal. � g P P tY P� g contractor's overhead and profit. If you have questions regarding general contractor's overhead and profit and whether general contractor services are appropriate for your loss, please contact your claim representative before proceeding with repairs. • There may be building codes, ordinances, laws, or regulations that affect the repairs of your property. These items may or may not be covered by your policy. Please contact your claim representative if you have any questions regarding coverage which may be available under your policy. ALL gPOINT LOADS SHALL • If you select a contractor whose estimate is the same as or lower than our estimate, based onsthe a me s-eo s I G damages, we will pay based upon their estimate. If your contractor's estimate is higher than ours, you should contact your claim representative prior to beginning repairs. MAINTAIN MINIMUM 6" WOOD • State Farme+ cannot authorize any contractor to proceed with work on youT9rWtRigiflAfigailroceed only with your authorization. • State Farm does not guarantee the quality of the workmanship of any contractor or guarantee that the work will be accomplished within any specific time frame. �' ". ` = l v" ` TN LANDING. • It is understood that the contractor is hired by you, our insured, and that they work for you - not State Farm. If you have any questions or need additional information regarding your claim, please contact your claim representative immediately. r' r-4Tc-tl A"nOct fittm 4 rC+U' ' rprrclAL. ALL EXTERIOR WALL OPENINGS FOUR FEET OR GREATER IN WIDTH SHALL BE SQUASH BLOCKED, S7.1 SOr'rLi 7!--! ALL s"ir P7---10\ LED WITH ILLUMINATION IN 'JE L= 1C[NiTY OF THE TOP LANDING. Date: 2/26/2014 9:09 AM Irl avivn iNrOFMA11QN. 132214.1 06-18-2009 Page: 1 SateFarmv Building Estimate Summary Guide This summary guide is based on a sample estimate and is provided for reference only. Please refer to the estimate for specifics of your claim. Insured: Property: Type of Loss: Deductible: State Farm Insurance Smith, Joe & Jane 1 Main Street Anywhere, IL 00000-0000 Other $1,000.00 Estimate: Claim number: Policy Number: Price List: Summary for Dwelling Line Item Total 10 Material Sales Tax Subtotal General Contractor Overhead 02 General Contractor Profit Replacement Cost Value (Including Gener£ Less Depreciation (Including Taxes) El Less General Contractor OveW P Non - recoverable Depreciatio Less Deductible Net Actual Cash V 00-0000-000 00-0000-000 00-00-0000-0 10.000% x 1,520.00 ILBL8F_MAR 13 Restoration/Service/ Remodel F = Factored In, D = Do Not Apply 6,953.10 onal Amounts Available If Incurred: Toepr ation (Including Taxes) ri Less Non - re Subtotal erable Depreciation (Including Taxes) f General Contractor O&P on Depreciation Less General Contractor O&P on Non - recoverable Depreciation Subtotal Total Maximum Additional Amounts Available If Incurred CI Total Amount of Claim If Incurred 0 832.50 312.50 166.50 054, 10.51 7,326.12 (832.50) (166.50) Claim Representative ALL AMOUNTS PAYABLE ARE SUBJECT TO THE TERMS, CONDITIONS AND LIMITS OF YOUR POLICY, 1002989 Date: 2/26/2014 9:09 AM 23-27K5-088 m Total. — Total value of all line terns in the estimate plus possib e djustments for labor minimums. Labor is to cover a certain minimum umber of hours for drive -time, set up ime and applicable administrative ►sts and repairs. 2.' General Contractor's Overhead and Profit —General contractors charge for coordinating your repairs. Replacement Cost Value (RC Y Estimated cost to repair or repiac damaged' property value of property over aperiod -of time due to wear, tear, condition, and obsolescence. A portion or all of this amount may be eligible for replacemen cost benefits. b. Peuuc losses of you fl. Net At (ACV) of the damaged less depreciatio T. Non R Depre not eii; benefr 8. Total Maximum Additional Amour Incurred'- Total amount of recoverable depreciation after a repair or replacement of the pro) )le — The insurer will pay fo p to the policy limits, in axe pplicable deductible, 'at Cash Value Pay+ The repair or replac rl of the p rid deduct ecoverable+Depreciation — ration applied to items that a ible for replacement cost 9. Total Amount of Claim if Incurred Total amount of the claim, including ne actual cash value payment and total' maximum additional amount available incurred. 139928.1 01-23-2013 Page: 2 FINLEY, KATHERINE Insured: Property: Home: Business: Cellular: Type of Loss: Deductible: Date of Loss: Date Inspected: FINLEY, KATHERINE 1445 PONDEROSA CIR EAGAN, MN 55122-1826 612-588-6593 651-270-8594 651-270-3397 Fire $500.00 12/17/2013 12/18/2013 Summary for Coverage A Line Item Total Matl Sales Tax Reimb Subtotal General Contractor Overhead General Contractor Profit State Farm Estimate: Claim Number: Policy Number: Price List: 23-27K5-088 23-27K5-088 2327K5088 23-K3-8256-8 MNMN28_FEB 14 Restoration/Service/Remodel - Dwelling - 33 Fire, Lightning, & Removal Replacement Cost Value (Including General Contractor Overhead and Profit) Less Depreciation (Including Taxes) Less General Contractor Overhead & Profit on Recoverable & Non-recoverable Depreciation Less Deductible Net Actual Cash Value Payment Maximum Additional Amounts Available If Incurred: Total Line Item Depreciation (Including Taxes) General Contractor O&P on Depreciation Replacement Cost Benefits Total Maximum Additional Amount Available If Incurred Total Amount of Claim If Incurred 37,427.06 7,485.62 203,739.76 5,355.22 209,094.98 20,910.23 20,910.23 250,915.44 (37,427.06) (7,485.62) (500.00) $205,502.76 44,912.68 44,912.68 $250,415.44 Hebert, Jeremy 651-365-9197 ALL AMOUNTS PAYABLE ARE SUBJECT TO THE TERMS, CONDITIONS AND LIMITS OF YOUR POLICY. Please be advised any legal action concerning this claim must be initiated within 2 years from the date of loss. Any person who submits an application or files a claim with intent to defraud or helps commit a fraud against an insurer is guilty of a crime. Date: 2/26/2014 9:09 AM Page: 3 FINLEY, KATHERINE Insured: Property: Home: Business: Cellular: Type of Loss: Deductible: Date of Loss: Date Inspected: State Farm FINLEY, KATHERINE 1445 PONDEROSA CIR EAGAN, MN 55122-1826 612-588-6593 651-270-8594 651-270-3397 Fire $0.00 12/17/2013 12/18/2013 Estimate: Claim Number: Policy Number: Price List: 23-27K5-088 23-27K5-088 2327K5088 23-K3-8256-8 MNMN28_FEB 14 Restoration/Service/Remodel Summary for Coverage A - Dwelling - 33 Fire, Lightning, & Removal - Coverage A - Dwelling Extensions Line Item Total Matl Sales Tax Reimb Subtotal General Contractor Overhead General Contractor Profit Replacement Cost Value (Including General Contractor Overhead and Profit) Less Depreciation (Including Taxes) Less General Contractor Overhead & Profit on Recoverable & Non-recoverable Depreciation Less Deductible Net Actual Cash Value Payment Maximum Additional Amounts Available If Incurred: Total Line Item Depreciation (Including Taxes) Less Non-recoverable Depreciation (Including Taxes) Subtotal General Contractor O&P on Depreciation Less General Contractor O&P on Non-recoverable Depreciation 933.97 <201.91> 732.06 186.78 <40.38> Subtotal 146.40 Replacement Cost Benefits Total Maximum Additional Amount Available If Incurred Total Amount of Claim If Incurred 2,277.02 57.93 2,334.95 233.50 233.50 2,801.95 (933.97) (186.78) (0.00) $1,681.20 878.46 878.46 $2,559.66 Hebert, Jeremy 651-365-9197 ALL AMOUNTS PAYABLE ARE SUBJECT TO THE TERMS, CONDITIONS AND LIMITS OF YOUR POLICY. Please be advised any legal action concerning this claim must be initiated within 2 years from the date of loss. Any person who submits an application or files a claim with intent to defraud or helps commit a fraud against an insurer is guilty of a crime. Date: 2/26/2014 9:09 AM Page: 4 A StateFarm Explanation of Building Replacement Cost Benefits Homeowner Policy Coverage A - Dwelling - 33 Fire, Lightning, & Removal To: Name: FINLEY, KATHERINE Address: 1445 PONDEROSA CIR City: EAGAN State/Zip: MN, 55122-1826 Insured: FINLEY, KATHERINE Claim Number: 2327K5088 Date of Loss: 12/17/2013 Cause of Loss: FIRE Your insurance policy provides replacement cost coverage for some or all of the loss or damage to your dwelling or structures. Replacement cost coverage pays the actual and necessary cost of repair or replacement, without a deduction for depreciation, subject to your policy's limit of liability. To receive replacement cost benefits you must: 1. Complete the actual repair or replacement of the damaged part of the property within two years of the date of loss; and 2. Notify us within 30 days after the work has been completed. 3. Confirm completion of repair or replacement, by submitting invoices, receipts or other documentation to your agent or claim office. Until these requirements have been satisfied, our payment(s) to you will be for the actual cash value of the damaged part of the property, which may include a deduction for depreciation. Without waiving the above requirements, we will consider paying replacement cost benefits prior to actual repair or replacement if we determine repair or replacement costs will be incurred because repairs are substantially under way or you present a signed contract acceptable to us. The estimate to repair or replace your damaged property is $250,915.44. The enclosed claim payment to you of $205,502.76 is for the actual cash value of the damaged property at the time of loss, less any deductible that may apply. We determined the actual cash value by deducting depreciation from the estimated repair or replacement cost. Our estimate details the depreciation applied to your loss. Based on our estimate, the additional amount available to you for replacement cost benefits (recoverable depreciation) is $44,912.68. If you cannot have the repairs completed for the repair/replacement cost estimated, please contact your claim representative prior to beginning repairs. All policy provisions apply to your claim. Any person who submits an application or files a claim with intent to defraud or helps commit a fraud against an insurer is guilty of a crime. Date: 2/26/2014 9:09 AM 120563.6 01-25-2010 Page: 5 V £StateFarm° Explanation of Building Replacement Cost Benefits Homeowner Policy Coverage A - Dwelling - 33 Fire, Lightning, & Removal - Coverage A - Dwelling Extensions To: Name: FINLEY, KATHERINE Address: 1445 PONDEROSA CIR City: EAGAN State/Zip: MN, 55122-1826 Insured: FINLEY, KATHERINE Claim Number: 2327K5088 Date of Loss: 12/17/2013 Cause of Loss: FIRE Your insurance policy provides replacement cost coverage for some or all of the loss or damage to your dwelling or structures. Replacement cost coverage pays the actual and necessary cost of repair or replacement, without a deduction for depreciation, subject to your policy's limit of liability. To receive replacement cost benefits you must: 1. Complete the actual repair or replacement of the damaged part of the property within two years of the date of loss; and 2. Notify us within 30 days after the work has been completed. 3. Confirm completion of repair or replacement, by submitting invoices, receipts or other documentation to your agent or claim office. Until these requirements have been satisfied, our payment(s) to you will be for the actual cash value of the damaged part of the property, which may include a deduction for depreciation. Without waiving the above requirements, we will consider paying replacement cost benefits prior to actual repair or replacement if we determine repair or replacement costs will be incurred because repairs are substantially under way or you present a signed contract acceptable to us. The estimate to repair or replace your damaged property is $2,801.95. The enclosed claim payment to you of $1,681.20 is for the actual cash value of the damaged property at the time of loss, less any deductible that may apply. We determined the actual cash value by deducting depreciation from the estimated repair or replacement cost. Our estimate details the depreciation applied to your loss. Based on our estimate, the additional amount available to you for replacement cost benefits (recoverable depreciation) is $878.46. If you cannot have the repairs completed for the repair/replacement cost estimated, please contact your claim representative prior to beginning repairs. All policy provisions apply to your claim. Any person who submits an application or files a claim with intent to defraud or helps commit a fraud against an insurer is guilty of a crime. Date: 2/26/2014 9:09 AM 120563.6 01-25-2010 Page: 6 FINLEY, KATHERINE 23-27K5-088 QUANTITY UNIT PRICE State Farm 23-27K5-088 TAX GCO&P RCV DEPREC. ACV 1. Dumpster load - Approx. 30 yards, 5-7 tons of debris 4.00 EA 451.00 0.00 360.80 2,164.80 2,164.80 2. Final cleaning - construction - Residential 2,770.00 SF 0.19 0.00 105.26 631.56 631.56 3. Taxes, insurance, permits & fees (Bid item) 1.00 EA 0.00 0.00 0.00 0.00 0.00 Please submit invoices for this item. 4. Temporary Repairs (Bid Item) 1.00 EA 0.00 0.00 0.00 0.00 0.00 This pertains to the cost of boarding-up/securing the home. Pending receipt of invoices. Total: 23-271(5-088 11'7" fir Sts 11 it 3 Lj 117' Missing Wall 0.00 466.06 2,796.36 0.00 2,796.36 Dwelling Basement Stairs Height: 9' QUANTITY UNIT PRICE 92.31 SF Walls 92.31 SF Walls & Ceiling 22.50 LF Ceil. Perimeter 61.19 SF Floor 26.77 LF Floor Perimeter 3' 2 7/16" X 9' Opens into Exterior TAX GCO&P RCV DEPREC. ACV 5. Remove Carpet - per specs from independent carpet analysis 61.19 SF 0.25 0.00 3.06 18.36 (5.51) 12.85 6. Remove Carpet pad - per specs from independent pad analysis 61.19 SF 0.11 0.00 1.34 8.07 (2.42) 5.65 7. Remove Stair Skirt/Apron - wall side - hardwood 27.00 LF 2.08 0.00 11.24 67.40 (13.47) 53.93 8. Clean stair riser - per side - per LF 27.00 LF 0.35 0.02 1.90 11.37 11.37 Date: 2/26/2014 9:09 AM Page: 7 v FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Stairs TAX GCO&P RCV DEPREC. ACV 23-27K5-088 9. Clean stair tread - per side - per LF 27.00 LF 0.42 0.02 2.26 13.62 13.62 10. Seal underlayment for odor control 122.37 SF 0.42 0.62 10.40 62.42 (24.97) 37.45 This includes the top -side and under -side of the stairs. 11. Carpet pad - per specs from independent pad analysis 61.19 SF 0.51 * 1.83 6.60 39.64 (11.89) 27.75 12. Carpet - per specs from independent carpet analysis 69.92 SF 3.26* 12.97 48.18 289.09 (86.73) 202.36 13. Step charge for "tucked" carpet installation - High grade 14.00 EA 9.53 0.00 26.68 160.10 (48.03) 112.07 14. Stair Skirt/Apron - wall side - hardwood 27.00 LF 17.07 13.22 94.82 568.93 (113.78) 455.15 15. Seal & paint stair skirt/apron (2 coats) 27.00 LF 4.80 0.71 26.06 156.37 (62.54) 93.83 16. R&R Handrail - round / oval - hardwood - wall mounted 13.17 LF 11.57 4.52 31.38 188.28 (37.66) 150.62 17. Stain & finish handrail - wall mounted 13.17 LF 1.48 0.31 3.96 23.76 (9.50) 14.26 18. R&R Ornamental iron handrail w/ twisted pickets, 3' high 8.25 LF 30.26 9.17 51.76 310.58 (62.12) 248.46 19. Remove 1/2" drywall - hung, taped, ready for texture 84.00 SF 0.37 0.00 6.22 37.30 37.30 20. Clean stud wall 84.00 SF 0.50 0.12 8.42 50.54 50.54 21. Seal stud wall for odor control 84.00 SF 0.62 0.92 10.60 63.60 (25.44) 38.16 Date: 2/26/2014 9:09 AM Page: 8 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Stairs TAX GCO&P RCV DEPREC. ACV 23-27K5-088 22. 1/2" drywall - hung, taped, ready for texture 84.00 SF 1.18 2.02 20.22 121.36 121.36 23. Texture drywall - heavy hand texture 84.00 SF 0.63 0.92 10.76 64.60 64.60 24. Mask wall - plastic, paper, tape (per LF) 22.50 LF 0.79 0.38 3.64 21.80 21.80 25. Seal/prime then paint the surface area (2 coats) 84.00 SF 0.66 0.92 11.26 67.62 (27.05) 40.57 26. R&R 5/8" drywall - hung, taped, ready for texture 61.19 SF 1.61 1.65 20.04 120.21 120.21 27. Seal the surface area w/latex based stain blocker - one coat 61.19 SF 0.43 0.31 5.32 31.94 (12.76) 19.18 28. Acoustic ceiling (popcorn) texture 61.19 SF 0.72 0.76 8.98 53.80 53.80 29. Rewire - average residence - copper wiring 61.19 SF 2.99 1.42 36.88 221.26 221.26 Totals: Stairs Missing Wall Date: 2/26/2014 9:09 AM Den 52.81 461.98 2,772.02 543.87 2,228.15 Height: 8' 380.67 SF Walls 608.41 SF Walls & Ceiling 47.58 LF Ceil. Perimeter 22734 SF Ceiling 227.74 SF Floor 47.58 LF Floor Perimeter 3' 8" X 8' Opens into HALLWAY Page: 9 IV FINLEY, KATHERINE Missing Wall State Farm Subroom: Foyer/Entry (1) 23-27K5-088 Height: 8' QUANTITY UNIT PRICE 207.33 SF Walls 286.32 SF Walls & Ceiling 25.92 LF Ceil. Perimeter 78.99 SF Ceiling 78.99 SF Floor 25.92 LF Floor Perimeter 10' 1" X 8' Opens into DEN TAX GCO&P RCV DEPREC. ACV 30. Remove Trim board - 1" x 6" - installed (pine) 55.50 LF 0.37 0.00 4.10 24.64 (4.93) 19.71 31. Remove Carpet pad - per specs from independent pad analysis 266.73 SF 0.11 0.00 5.86 35.20 (10.56) 24.64 32. Remove Carpet - per specs from independent carpet analysis 266.73 SF 0.25 0.00 13.34 80.02 (24.00) 56.02 33. Clean concrete the floor 306.73 SF 0.20 0.22 12.32 73.89 73.89 34. Carpet pad - per specs from independent pad analysis 266.73 SF 0.51 * 7.96 28.80 172.79 (51.84) 120.95 35. Carpet - per specs from independent carpet analysis 332.83 SF 3.26 * 61.74 229.34 1,376.11 (412.83) 963.28 36. Trim board - 1" x 6" - installed (pine) 55.50 LF 4.22 8.60 48.56 291.37 (58.28) 233.09 37. Finish baseboard - oversized - 1 coat urethane 55.50 LF 0.80 0.69 9.02 54.11 (21.64) 32.47 38. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 For the door located at the stairway. 39. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 40. Stain & finish door slab only (per side) 2.00 EA 40.33 1.03 16.34 98.03 (39.21) 58.82 41. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 Date: 2/26/2014 9:09 AM Page: 10 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Den TAX GCO&P RCV DEPREC. ACV 23-27K5-088 42. R&R Exterior door - metal - insulated / wood - High grade 1.00 EA 444.85 26.13 94.20 565.18 565.18 43. Stain and finish door slab only - exterior (per side) 2.00 EA 57.04 1.70 23.16 138.94 (55.57) 83.37 44. Door lockset & deadbolt - exterior 1.00 EA 86.56 4.58 18.24 109.38 (21.87) 87.51 45. R&R Storm door assembly 1.00 EA 234.74 10.48 49.06 294.28 294.28 46. Remove Window trim set (casing & stop) - hardwood 31.67 LF 0.45 0.00 2.86 17.11 (3.43) 13.68 47. R&R Wood window - double hung, 20-28 sf 1.00 EA 960.08 43.19 200.66 1,203.93 1,203.93 48. R&R Wood window - picture (fixed), 3-11 sf 1.00 EA 431.09 24.77 91.18 547.04 547.04 49. Remove Window extension jamb - 11/16" x 2-13/32" (5-1/4" wall) 14.17 LF 0.62 0.00 1.76 10.55 10.55 50. Remove Trim board - 1" x 12" - installed (hardwood - oak or =) 6.33 LF 0.44 0.00 0.56 3.35 (0.68) 2.67 The for oversized stool installed at the base of the large window. 51. Remove Window drapery - hardware - Large 1.00 EA 4.46 0.00 0.90 5.36 5.36 52. Window extension jamb - 11/16" x 2-13/32" (5-1/4" wall) 14.17 LF 2.50 1.21 7.32 43.96 43.96 53. Seal & paint wood window (per side) - Large 2.00 EA 51.08 0.97 20.64 123.77 (49.51) 74.26 54. Seal & paint wood window (per side) 2.00 EA 38.36 0.73 15.48 92.93 (37.18) 55.75 Date: 2/26/2014 9:09 AM Page: 11 IL FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Den TAX GCO&P RCV DEPREC. ACV 23-27K5-088 55. Window trim set (casing & stop) - hardwood 31.67 LF 4.95 6.31 32.62 195.70 (39.13) 156.57 56. Trim board - 1" x 12" - installed (hardwood - oak or =) 6.33 LF 10.26 3.47 13.70 82.12 (16.42) 65.70 57. Paint door or window opening - 2 coats (per side) 3.00 EA 21.73 0.80 13.20 79.19 (31.68) 47.51 This includes the large window opening and exterior door opening at the rear entry. 58. Seal & paint trim - two coats 6.33 LF 0.98 0.05 1.26 7.51 (3.00) 4.51 59. Paint casing - two coats 6.75 LF 0.99 0.05 1.36 8.09 (3.23) 4.86 60. Window drapery - hardware - Large 1.00 EA 110.58 5.18 23.16 138.92 138.92 61. R&R Pre -finished solid wood flooring 96.64 SF 9.59 32.62 191.88 1,151.28 (345.38) 805.90 For the wood planks installed on the west elevation wall. 62. Remove 1/2" drywall - hung, taped, ready for texture 114.67 SF 0.37 0.00 32.90 197.43 197.43 63. Remove Polyethylene vapor barrier 308.00 SF 0.08 0.00 4.92 29.56 (5.91) 23.65 64. Remove Rigid foam insulation board - 1/2" 308.00 SF 0.28 0.00 17.24 103.48 (20.69) 82.79 65. Soda blasting 261.33 SF 1.70 8.75 90.62 543.63 543.63 66. Seal foundation wall 308.00 SF 0.47 2.46 29.46 176.68 (70.66) 106.02 67. Clean stud wall 280.00 SF 0.50 0.41 28.08 168.49 168.49 Date: 2/26/2014 9:09 AM Page: 12 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Den TAX GCO&P RCV DEPREC. ACV 23-27K5-088 68. Seal stud wall for odor control 280.00 SF 0.62 3.06 35.34 212.00 (84.80) 127.20 69. Rigid foam insulation board - 1/2" 308.00 SF 0.70 10.31 45.18 271.09 (54.22) 216.87 70. Polyethylene vapor barrier 308.00 SF 0.24 1.12 15.00 90.04 (18.00) 72.04 71. 1/2" drywall - hung, taped, ready for texture 444.67 SF 1.18 10.68 107.08 642.47 642.47 72. Texture drywall - heavy hand texture 444.67 SF 0.63 4.85 57.00 341.99 341.99 73. Mask wall - plastic, paper, tape (per LF) 73.50 LF 0.79 1.23 11.86 71.16 71.16 74. Seal/prime then paint the walls (2 coats) 588.00 SF 0.66 6.42 78.90 473.40 (189.36) 284.04 75. Remove Suspended ceiling tile - 2' x 4' 306.73 SF 0.19 0.00 11.66 69.94 (14.00) 55.94 76. Remove Suspended ceiling grid - 2' x 4' 306.73 SF 0.18 0.00 11.04 66.25 (13.24) 53.01 77. Temporary shoring post - Screw jack (per day) 3.00 DA 31.97 0.00 19.18 115.09 (23.02) 92.07 78. R&R Joist - floor or ceiling - 2x10 - w/blocking - 16" oc 306.73 SF 3.74 29.90 235.42 1,412.49 (282.49) 1,130.00 79. Suspended ceiling grid - 2' x 4' 306.73 SF 1.08 9.15 68.10 408.52 (81.70) 326.82 80. Suspended ceiling tile - 2' x 4' 306.73 SF 1.27 16.96 81.32 487.83 (97.56) 390.27 81. R&R Light fixture - High grade 2.00 EA 97.18 6.88 40.26 241.50 (72.42) 169.08 Date: 2/26/2014 9:09 AM Page: 13 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Den TAX GCO&P RCV DEPREC. ACV 23-27K5-088 82. R&R Ceiling fan & light 1.00 EA 302.46 8.40 62.16 373.02 (111.90) 261.12 83. R&R Outlet 5.00 EA 18.44 0.43 18.52 111.15 111.15 84. R&R Switch 2.00 EA 18.48 0.18 7.42 44.56 44.56 85. Rewire - average residence - copper wiring 306.73 SF 2.99 7.14 184.84 1,109.10 1,109.10 86. R&R Fireplace face, brick 46.67 SF 17.46 12.19 165.42 992.46 (198.49) 793.97 87. R&R Glass fireplace door - High grade 1.00 EA 612.70 41.65 130.88 785.23 (157.05) 628.18 88. R&R Fireplace mantel - stain grade or hardwood - custom 1.00 EA 1,282.95 71.73 270.92 1,625.60 (325.14) 1,300.46 89. Stain & finish wood fireplace mantel 5.83 LF 5.38 0.11 6.30 37.78 (15.11) 22.67 90. Carpenter - General Framer - per hour 3.00 HR 64.00 0.00 38.40 230.40 (46.08) 184.32 Labor to remove and rebuild framing for steps at rear entry door. 91. R&R Vinyl floor covering (sheet goods) 40.00 SF 3.83 5.41 31.72 190.33 (57.08) 133.25 For the steps located at the rear entry/exterior door. 92. Floor preparation for resilient flooring 40.00 SF 0.54 0.29 4.38 26.27 (7.89) 18.38 93. R&R Vinyl - metal transition strip 20.00 LF 3.72 1.96 15.28 91.64 (27.49) 64.15 94. R&R Cove molding - 3/4" - stain grade 141.50 LF 1.54 7.41 45.06 270.39 (54.07) 216.32 Date: 2/26/2014 9:09 AM Page: 14 1a! FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Den TAX GCO&P RCV DEPREC. ACV 23-27K5-088 For the cove molding installed around the perimeter of the ceiling plus each side of the faux beams. 95. Stain & finish cove molding 141.50 LF 0.73 1.24 20.90 125.44 (50.18) 75.26 96. R&R 2" x 4" lumber (.667 BF per LF) 35.83 LF 2.38 1.30 17.32 103.90 (20.78) 83.12 For the 2 faux beams on the ceiling. 97. R&R Trim board - 1" x 6" - installed (pine) 71.67 LF 4.59 11.11 68.02 408.10 (81.61) 326.49 For the 2 faux beams on the ceiling. 98. R&R Trim board - 1" x 4" - installed (pine) 35.83 LF 3.40 4.09 25.18 151.09 (30.23) 120.86 For the 2 faux beams on the ceiling. Totals: Den 4' 547.61 3,384.44 20,305.99 3,472.78 16,833.21 Closet Height: 8' QUANTITY UNIT PRICE 172.00 SF Walls 199.00 SF Walls & Ceiling 21.50 LF Ceil. Perimeter 27.00 SF Ceiling 27.00 SF Floor 21.50 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 99. Remove Carpet pad - per specs from independent pad analysis 27.00 SF 0.11 0.00 0.60 3.57 (1.07) 2.50 100. Remove Carpet - per specs from independent carpet analysis 27.00 SF 0.25 0.00 1.36 8.11 (2.43) 5.68 Date: 2/26/2014 9:09 AM Page: 15 IV State Farm FINLEY, KATHERINE 23-27K5-088 CONTINUED - Closet QUANTITY UNIT PRICE TAX GCO&P RCV DEPREC. ACV 101. Clean concrete the floor 27.00 SF 0.20 0.02 1.08 6.50 6.50 102. Carpet pad - per specs from independent pad analysis 27.00 SF 0.51 * 0.81 2.92 17.50 (5.25) 12.25 103. Carpet - per specs from independent carpet analysis 38.17 SF 3.26 * 7.08 26.30 157.81 (47.35) 110.46 104. Remove 1/2" drywall - hung, taped, ready for texture 172.00 SF 0.37 0.00 12.72 76.36 76.36 105. Remove Polyethylene vapor barrier 32.00 SF 0.08 0.00 0.52 3.08 (0.61) 2.47 106. Remove Rigid foam insulation board - 1/2" 32.00 SF 0.28 0.00 1.80 10.76 (2.15) 8.61 107. Clean foundation wall 32.00 SF 0.35 0.05 2.26 13.51 13.51 108. Seal foundation wall 32.00 SF 0.47 0.26 3.06 18.36 (7.34) 11.02 109. Clean stud wall 140.00 SF 0.50 0.20 14.04 84.24 84.24 110. Seal stud wall for odor control 140.00 SF 0.62 1.53 17.66 105.99 (42.39) 63.60 111. Rigid foam insulation board - 1/2" 32.00 SF 0.70 1.07 4.70 28.17 (5.63) 22.54 112. Polyethylene vapor barrier 32.00 SF 0.24 0.12 1.56 9.36 (1.88) 7.48 113. 1/2" drywall - hung, taped, ready for texture 172.00 SF 1.18 4.13 41.42 248.51 248.51 114. Texture drywall - machine 172.00 SF 0.29 0.38 10.06 60.32 60.32 Date: 2/26/2014 9:09 AM Page: 16 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Closet TAX GCO&P RCV DEPREC. ACV 23-27K5-088 115. Mask wall - plastic, paper, tape (per LF) 21.50 LF 0.79 0,36 3.48 20.83 20.83 116. Seal/prime then paint the walls (2 coats) 172.00 SF 0.66 1.88 23.08 138.48 (55.40) 83.08 117. Soda blasting 27.00 SF 1.70 0.90 9.36 56.16 56.16 118. Seal floor or ceiling joist system (shellac) 27.00 SF 0.98 0.53 5.40 32.39 (12.95) 19.44 119. Rewire - average residence - copper wiring 27.00 SF 2.99 0.63 16.26 97.62 97.62 Totals: Closet vc;ti x« Game Room Missing Wall Missing Wall 19.95 199.64 1,197.63 184.45 1,013.18 Height: 8' 317.33 SF Walls 413.98 SF Walls & Ceiling 39.67 LF Ceil. Perimeter Subroom: Exercise Room (1) 96.65 SF Ceiling 96.65 SF Floor 39.67 LF Floor Perimeter Height: 8' QUANTITY UNIT PRICE 228.00 SF Walls 290.84 SF Walls & Ceiling 28.50 LF Ceil. Perimeter 62.84 SF Ceiling 62.84 SF Floor 28.50 LF Floor Perimeter 3' 1" X 8' Opens into ROOM6 1' 3" X 8' Opens into ROOM6 TAX GCO&P RCV DEPREC. ACV Date: 2/26/2014 9:09 AM Page: 17 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Game Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 120. Remove Trim board - 1" x 6" installed (pine) 59.17 LF 0.37 0.00 4.38 26.27 (5.26) 21.01 121. Remove Carpet pad - per specs from independent pad analysis 159.49 SF 0.11 0.00 3.50 21.04 (6.30) 14.74 122. Remove Carpet - per specs from independent carpet analysis 159.49 SF 0.25 0.00 7.98 47.85 (14.36) 33.49 123. Clean concrete the floor 159.49 SF 0.20 0.12 6.40 38.42 38.42 124. Carpet pad - per specs from independent pad analysis 159.49 SF 0.51 * 4.76 17.22 103.32 (30.99) 72.33 125. Carpet - per specs from independent carpet analysis 179.17 SF 3.26 * 33.24 123.46 740.79 (222.24) 518.55 126. Trim board - 1" x 6" - installed (pine) 59.17 LF 4.22 9.17 51.78 310.65 (62.13) 248.52 127. Finish baseboard - oversized - 1 coat urethane 59.17 LF 0,80 0.73 9.60 57.67 (23.07) 34.60 128. R&R Bifold door - solid core - half louvered - Single 1.00 EA 140.79 6.40 29.44 176.63 176.63 129. R&R Bifold door - lauanlmahogany - Single 1.00 EA 92.41 2.88 19.06 114.35 114.35 130. Stain & finish half louvered door slab only - (per side) 2.00 EA 45.00 1.34 18.26 109.60 (43.84) 65.76 131. Stain & finish single bifold door - slab only - (per side) 2.00 EA 29.65 0.98 12.06 72.34 (28.93) 43.41 132. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 133. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21,60 0.53 8.74 52.47 (20.99) 31.48 Date: 2/26/2014 9:09 AM Page: 18 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Game Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 134. Stain & finish door slab only (per side) 2.00 EA 40.33 1.03 16.34 98.03 (39.21) 58.82 135. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 136. Remove Window trim set (casing & stop) - hardwood 14.67 LF 0.45 0.00 1.32 7.92 (1.58) 6.34 137. Remove Window extension jamb - 11/16" x 2-13/32" (5-1/4" wall) 11.00 LF 0.62 0.00 1.36 8.18 8.18 138. Remove Trim board - 1" x 12" - installed (hardwood - oak or =) 3.00 LF 0.44 0.00 0.26 1.58 (0.32) 1.26 For the oversized window stool. 139. Remove Window drapery - hardware 1.00 EA 4.46 0.00 0.90 5.36 5.36 140. R&R Wood window - single hung, 13-19 sf 1.00 EA 539.34 30.07 113.88 683.29 683.29 141. Window extension jamb - 11/16" x 2-13/32" (5-1/4" wall) 11.00 LF 2.50 0.94 5.68 34.12 34.12 142. Seal & paint wood window (per side) 2.00 EA 38.36 0.73 15.48 92.93 (37.18) 55.75 143. Window trim set (casing & stop) - hardwood 14,67 LF 4.95 2.92 15.10 90.64 (18.12) 72.52 144. Trim board - 1" x 12" - installed (hardwood - oak or =) 3.00 LF 10.26 1.64 6.48 38.90 (7.79) 31.11 145. Paint door or window opening - 2 coats (per side) 2.00 EA 21.73 0.53 8.80 52.79 (21.11) 31.68 146. Seal & paint trim - two coats 3.00 LF 0.98 0.02 0.58 3.54 (1.43) 2.11 Date: 2/26/2014 9:09 AM Page: 19 LV FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Game Room TAX GCO&P RCV DEPREC. ACV 23-27105-088 147. Window drapery - hardware 1.00 EA 82.65 3.30 17.20 103.15 103.15 148. Remove 1/2" drywall - hung, taped, ready for texture 545.33 SF 0.37 0.00 40.36 242.13 242.13 149. Remove Polyethylene vapor barrier 276.00 SF 0.08 0.00 4.42 26.50 (5.30) 21.20 150. Remove Rigid foam insulation board - 1/2" 276.00 SF 0.28 0.00 15.46 92.74 (18.56) 74.18 151. Clean foundation wall 276.00 SF 0.35 0.40 19.40 116.40 116.40 152. Seal foundation wall 276.00 SF 0.47 2.21 26.38 158.31 (63.33) 94.98 153. Clean stud wall 269.33 SF 0.50 0.39 27.02 162.08 162.08 154. Seal stud wall for odor control 269.33 SF 0.62 2.94 33.98 203.90 (81.57) 122.33 155. Rigid foam insulation board - 1/2" 276.00 SF 0.70 9.24 40.48 242.92 (48.59) 194.33 156. Polyethylene vapor barrier 276.00 SF 0.24 1.00 13.44 80.68 (16.13) 64.55 157. 1/2" drywall - hung, taped, ready for texture 545.33 SF 1.18 13.09 131.32 787.90 787.90 158. Texture drywall - machine 545.33 SF 0.29 1.19 31.88 191.22 191.22 159. Mask wall - plastic, paper, tape (per LF) 68.17 LF 0.79 1.14 11.00 65.99 65.99 160. Seal/prime then paint the walls (2 coats) 545.33 SF 0.66 5.95 73.18 439.05 (175.63) 263.42 Date: 2/26/2014 9:09 AM Page: 20 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Game Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 161. Remove Suspended ceiling tile - 2' x 4' 159.49 SF 0.19 0.00 6.06 36.36 (7.28) 29.08 162. Remove Suspended ceiling grid - 2' x 4' 159.49 SF 0.18 0.00 5.74 34.45 (6.88) 27.57 163. Soda blasting 159.49 SF 1.70 5.34 55.28 331.75 331.75 164. Seal floor or ceiling joist system (shellac) 159.49 SF 0.98 3.13 31.88 191.31 (76.53) 114.78 165. Suspended ceiling grid - 2' x 4' 159.49 SF 1.08 4.76 35.42 212.43 (42.48) 169.95 166. Suspended ceiling tile - 2' x 4' 159.49 SF 1.27 8.82 42.28 253.65 (50.73) 202.92 167. R&R Light fixture - wall sconce 2.00 EA 88.28 7.27 36.78 220.61 (66.16) 154.45 168. R&R Outlet 4.00 EA 18.44 0.34 14.80 88.90 88.90 169. R&R Switch 2.00 EA 18.48 0.18 7.42 44.56 44.56 170. Rewire - average residence - copper wiring 159.49 SF 2.99 3.71 96.12 576.71 576.71 Totals: Game Room 10' 2 oan k' Room Under Stays - 7' to• Date: 2/26/2014 9:09 AM Room Under Stairs 190.21 1,386.90 8,321.65 1,254.27 7,067.38 Height: Sloped 111.11 SF Walls 151.43 SF Walls & Ceiling 31.80 LF Ceil. Perimeter 40.32 SF Ceiling 32.19 SF Floor 26.67 LF Floor Perimeter Page: 21 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm 23-27K5-088 TAX GCO&P RCV DEPREC. ACV 171. Remove Carpet pad - per specs from independent pad analysis 32.19 SF 0.11 0.00 0.70 4.24 (1.26) 2.98 172. Remove Carpet - per specs from independent carpet analysis 32.19 SF 0.25 0.00 1.62 9.67 (2.90) 6.77 173. Clean concrete the floor 32.19 SF 0.20 0.02 1.28 7.74 7.74 174. Carpet pad - per specs from independent pad analysis 32.19 SF 0.51 * 0.96 3.48 20.86 (6.26) 14.60 175. Carpet - per specs from independent carpet analysis 43.83 SF 3,26 * 8.13 30.20 181.22 (54.37) 126.85 176. R&R 1/2" drywall - hung, taped, floated, ready for paint 111.11 SF 1.73 2.75 39.00 233.97 233.97 177. Mask wall - plastic, paper, tape (per LF) 31.80 LF 0.79 0.53 5.12 30.77 30.77 178. Seal/prime then paint the walls (2 coats) 111.11 SF 0.66 1,21 14.90 89.44 (35.77) 53.67 179. Rewire - average residence - copper wiring 32.19 SF 2.99 0.75 19.42 116.42 116.42 Totals: Room Under Stairs 1435 115.72 694.33 100.56 593.77 Hallway Height: 8' 199.33 SF Walls 248.15 SF Walls & Ceiling 24.92 LF Ceil. Perimeter 48.82 SF Ceiling 48.82 SF Floor 24.92 LF Floor Perimeter Missing Wall 3' 8" X 8' Opens into DEN Date: 2/26/2014 9:09 AM Page: 22 GJ FINLEY, KATHERINE Missing Wall State Farm Subroom: Hall Niche (1) 23-27K5-088 Height: 8' QUANTITY UNIT PRICE 87.33 SF Walls 101.31 SF Walls & Ceiling 10.92 LF Ceil. Perimeter 13.98 SF Ceiling 13.98 SF Floor 10.92 LF Floor Perimeter 5' 1" X 8' Opens into HALLWAY TAX GCO&P RCV DEPREC. ACV 180. Remove Trim board - 1" x 6" - installed (pine) 19.17 LF 0.37 0.00 1.42 8.51 (1.70) 6.81 181. Remove Carpet pad - per specs from independent pad analysis 62.80 SF 0.11 0.00 1.38 8.29 (2.49) 5.80 182. Remove Carpet - per specs from independent carpet analysis 62.80 SF 0.25 0.00 3.14 18.84 (5.65) 13.19 183. Clean concrete the floor 62.80 SF 0.20 0.05 2.54 15.15 15.15 184. Carpet pad - per specs from independent pad analysis 62.80 SF 0.51 * 1.87 6.78 40.68 (12.21) 28.47 185. Carpet - per specs from independent carpet analysis 80.67 SF 3.26 * 14.97 55.60 333.55 (100.06) 233.49 186. Trim board - 1" x 6" - installed (pine) 19.17 LF 4.22 2.97 16.78 100.65 (20.13) 80.52 187. Finish baseboard - oversized - 1 coat urethane 19.17 LF 0.80 0.24 3.10 18.68 (7.48) 11.20 188. R&R Door opening (jamb & casing) - 36"to60"wide - hardwood 1.00 EA 213.08 I0.93 44.80 268.81 (53.76) 215.05 189. Stain & finish door/window trim & jamb - Large (per side) 2.00 EA 32.97 0.81 13.34 80.09 (32.04) 48.05 190. R&R Bifold door - full louvered - Single 2.00 EA 116.04 9.20 48.26 289.54 289.54 191. Stain & finish full louvered door slab only - (per side) 4.00 EA 50.75 2.68 41.14 246.82 (98.73) 148.09 Date: 2/26/2014 9:09 AM Page: 23 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Hallway TAX GCO&P RCV DEPREC. ACV 23-27K5-088 192. Remove 1/2" drywall - hung, taped, ready for texture 286.67 SF 0.37 0.00 21.22 127.29 127.29 193. Clean stud wall 286.67 SF 0.50 0.42 28.74 172.50 172.50 194. Seal stud wall for odor control 286.67 SF 0.62 3.13 36.16 217.03 (86.81) 130.22 195. 1/2" drywall - hung, taped, ready for texture 286.67 SF 1.18 6.88 69.04 414.19 414.19 196. Texture drywall - machine 286.67 SF 0.29 0.63 16.74 100.50 100.50 197. Mask wall - plastic, paper, tape (per LF) 35.83 LF 0.79 0.60 5.78 34.69 34.69 198. Seal/prime then paint the walls (2 coats) 286.67 SF 0.66 3.13 38.46 230.79 (92.31) 138.48 199. Remove Suspended ceiling tile - 2' x 4' 62.80 SF 0.19 0.00 2.38 14.31 (2.87) 11.44 200. Remove Suspended ceiling grid - 2' x 4' 62.80 SF 0.18 0.00 2.26 13.56 (2.72) 10.84 201. Soda blasting 62.80 SF 1.70 2.10 21.78 130.64 130.64 202. Seal floor or ceiling joist system (shellac) 62.80 SF 0.98 1.23 12.54 75.31 (30.13) 45.18 203. Suspended ceiling grid - 2' x 4' 62.80 SF 1.08 1.87 13.94 83.63 (16.71) 66.92 204. Suspended ceiling tile - 2' x 4' 62.80 SF 1.27 3,47 16.66 99.89 (19.98) 79.91 205. R&R Smoke detector 1.00 EA 58.94 1.52 12.08 72.54 72.54 Date: 2/26/2014 9:09 AM Page: 24 GJ FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Hallway TAX GCO&P RCV DEPREC. ACV 23-27K5-088 206. R&R Light fixture - wall sconce 2.00 EA 88.28 7.27 36.78 220.61 (66.16) 154.45 207. R&R Switch 2.00 EA 18.48 0.18 7.42 44.56 44.56 208. Rewire - average residence - copper wiring 62.80 SF 2.99 1.46 37.86 227.09 227.09 209. R&R Casing - 2 1/4" stain grade 13.25 LF 3.03 1.58 8.36 50.09 (10.03) 40.06 210. Stain & finish casing 13.25 LF 1.08 0.15 2.90 17.36 (6.94) 10.42 211. R&R Cove molding - 3/4" - stain grade 13.25 LF 1.54 0.69 4.22 25.32 (5.06) 20.26 212. Stain & finish cove molding 13.25 LF 0.73 0.12 1.96 11.75 (4.70) 7.05 213. R&R Carpet - metal transition strip 6.00 LF 3.75 0.59 4.62 27.71 (8.31) 19.40 Totals: Hallway all Niche ((I) Hallwa: Utility Room 80.74 640.18 3,840.97 686.98 3,153.99 Height: 8' QUANTITY UNIT PRICE 301.33 SF Walls 389.44 SF Walls & Ceiling 37.67 LF Ceil. Perimeter 88.11 SF Ceiling 88.11 SF Floor 37.67 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 214. Clean concrete the floor 88.11 SF 0.20 0.06 3.54 21.22 21.22 Date: 2/26/2014 9:09 AM Page: 25 .0 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Utility Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 215. Remove 1/2" drywall - hung, taped, floated, ready for paint 69.33 SF 0.37 0.00 5.14 30.79 30.79 216. Remove Polyethylene vapor barrier 69.33 SF 0.08 0.00 1.12 6.67 (1.33) 5.34 217. Remove Rigid foam insulation board - 1/2" 69.33 SF 0.28 0.00 3.88 23.29 (4.66) 18.63 218. Clean foundation wall 69.33 SF 0.35 0.10 4.88 29.25 29.25 219. Seal foundation wall 69.33 SF 0.47 0.56 6.64 39.79 (15.92) 23.87 220. Clean stud wall 278.67 SF 0.50 0.41 27.94 167.69 167.69 221. Seal stud wall for odor control 278.67 SF 0.62 3.04 35.16 210.98 (84.39) 126.59 222. Rigid foam insulation board - 1/2" 69.33 SF 0.70 2.32 10.16 61.01 (12.21) 48.80 223. Polyethylene vapor barrier 69.33 SF 0.24 0.25 3.38 20.27 (4.06) 16.21 224. 1/2" drywall - hung, taped, floated, ready for paint 69.33 SF 1.36 1.71 19.20 115.20 115.20 225. Mask wall - plastic, paper, tape (per LF) 37.67 LF 0.79 0.63 6.08 36.47 36.47 226. Seal/prime then paint the surface area (2 coats) 69.33 SF 0.66 0.76 9.32 55.84 (22.32) 33.52 227. Soda blasting 88.11 SF 1.70 2.95 30.56 183.30 183.30 228. Seal floor or ceiling joist system (shellac) 88.11 SF 098 1.73 17.62 105.70 (42.27) 63.43 Date: 2/26/2014 9:09 AM Page: 26 G1 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Utility Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 229. R&R Fluorescent - two tube - 4' - strip light 1.00 EA 84.88 2.18 17.42 104.48 (31.34) 73.14 230. R&R Outlet 1.00 EA 18.44 0.09 3.72 22.25 22.25 231. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 232. Rewire - average residence - copper wiring 88.11 SF 2.99 2.05 53.12 318.62 318.62 Totals: Utility Room 18.93 262.60 1,575.11 218.50 1,356.61 Bathroom Height: 8' QUANTITY UNIT PRICE 167.33 SF Walls 200.02 SF Walls & Ceiling 24.67 LF Ceil. Perimeter 32.69 SF Ceiling 20.87 SF Floor 14.67 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 233. Remove Tile base 11.67 LF 1.87 0.00 4.36 26.18 (7.85) 18.33 234. Remove Tile floor covering 20.87 SF 2.22 0.00 9.26 55.59 (16.68) 38.91 235. R&R Mortar bed for tile floors 20.87 SF 5.64 2.52 24.04 144.26 (43.29) 100.97 236. Tile floor covering 20.87 SF 9.67 5.65 41.50 248.96 (74.67) 174.29 237. Tile base 11.67 LF 15.35 3.10 36.44 218.67 (65.61) 153.06 Date: 2/26/2014 9:09 AM Page: 27 LU FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Bathroom TAX GCO&P RCV DEPREC. ACV 23-27K5-088 238. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 239. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 240. Paint door slab only - 2 coats (per side) 2.00 EA 21.78 0.88 8.90 53.34 (21.33) 32.01 241. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 242. Remove Ceramic/porcelain tile 23.00 SF 1.59 0.00 7.32 43.89 (13.17) 30.72 To remove the tile on the walls. 243. Remove Mortar bed for tile 23.00 SF 1.29 0.00 5.94 35.61 (10.68) 24.93 244. Remove 1/2" drywall - hung & fire taped only 107.00 SF 0.37 0.00 7.92 47.51 47.51 To remove drywall behind tile on walls and behind the shower unit. 245. Remove 1/2" drywall - hung, taped, ready for texture 60.33 SF 0.37 0.00 4.46 26.78 26.78 To remove the finished drywall installed on the walls above the tile. 246. Remove Rigid foam insulation board - 1/2" 19.17 SF 0.28 0.00 1.08 6.45 (1.29) 5.16 247. Clean foundation wall 19.17 SF 0.35 0.03 1.34 8.08 8.08 248. Seal foundation wall 19.17 SF 0.47 0.15 1.84 11.00 (4.40) 6.60 249. Clean stud wall 148.16 SF 0.50 0.22 14.86 89.16 89.16 Date: 2/26/2014 9:09 AM Page: 28 L.7 State Farm FINLEY, KATHERINE 23-27K5-088 CONTINUED - Bathroom QUANTITY UNIT PRICE TAX GCO&P RCV DEPREC. ACV 250. Seal stud wall for odor control 148.16 SF 0.62 1.62 18.70 112.18 (44.87) 67.31 251. Rigid foam insulation board - 1/2" 19.17 SF 0.70 0.64 2.80 16.86 (3.37) 13.49 252. Polyethylene vapor barrier 19.17 SF 0.24 0.07 0.94 5.61 (1.11) 4.50 253. Remove Suspended ceiling tile - 2' x 4' 32.69 SF 0.19 0.00 1.24 7.45 (1.48) 5.97 254. Remove Suspended ceiling grid - 2' x 4' 32.69 SF 0.18 0.00 1.18 7.06 (1.42) 5.64 255. Soda blasting 32.69 SF 1.70 1.09 11.34 68.00 68.00 256. Seal floor or ceiling joist system (shellac) 32.69 SF 0.98 0.64 6.52 39.20 (15.68) 23.52 257. Suspended ceiling grid - 2' x 4' 32.69 SF 1.08 0.97 7.26 43.54 (8.71) 34.83 258. Suspended ceiling tile - 2' x 4' 32.69 SF 1.27 1.81 8.66 51.99 (10.40) 41,59 259. 1/2" drywall - hung & fire taped only 107.00 SF 1.04 2.34 22.72 136.34 136.34 To replace drywall behind tile on walls and behind the shower unit. 260. Mortar bed for tile 23.00 SF 6.60 2.58 30.88 185.26 (55.57) 129.69 261. Ceramic/porcelain tile 23.00 SF 11.34 6.79 53.52 321.13 (96.35) 224.78 To replace the tile on the walls. 262. 1/2" drywall - hung, taped, ready for texture 60.33 SF 1.18 1.45 14.54 87.18 87.18 Date: 2/26/2014 9:09 AM Page: 29 JV FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Bathroom TAX GCO&P RCV DEPREC. ACV 23-27K5-088 To replace the finished drywall installed on the walls above the tile. 263. Texture drywall - machine 60.33 SF 0.29 0.13 3.52 21.15 21.15 264. Mask wall - plastic, paper, tape (per LF) 24.67 LF 0.79 0.41 3.98 23.88 23.88 265. Seal/prime then paint part of the walls (2 coats) 60.33 SF 0.66 0.66 8.10 48.58 (19.43) 29.15 266. R&R Fiberglass shower unit 1.00 EA 810.54 32.41 168.60 1,011.55 (202.31) 809.24 267. Tub/shower faucet 1.00 EA 282.14 10.39 58.50 351.03 (70.21) 280.82 268. R&R Shower door - High grade 1.00 EA 410.80 23.02 86.76 520.58 (104.12) 416.46 269. R&R Vanity top - one sink - cultured marble 1.58 LF 89.72 6.18 29.60 177.54 (53.26) 124.28 270. Sink faucet - Bathroom 1.00 EA 141.07 5.45 29.32 175.84 (35.16) 140.68 271. R&R Vanity 1.50 LF 135.08 10.69 42.66 255.97 255.97 272. R&R Toilet 1.00 EA 360.40 11.77 74.44 446.61 (89.31) 357.30 273. Toilet seat - High grade 1.00 EA 63.49 3.14 13.32 79.95 (15.99) 63.96 274. Rough in plumbing - per fixture - w/PEX 3.00 EA 476.92 13.17 288.80 1,732.73 (346.54) 1,386.19 275. R&R Angle stop valve 4.00 EA 34.52 2.09 28.04 168.21 (33.64) 134.57 Date: 2/26/2014 9:09 AM Page: 30 I FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Bathroom TAX GCO&P RCV DEPREC. ACV 23-27K5-088 276. R&R Tile - toilet paper holder 1.00 EA 33.58 0.89 6.88 41.35 (12.40) 28.95 277. R&R Bath accessory 3.00 EA 31.33 3.30 19.46 116.75 (23.35) 93.40 278. R&R Light bar - 3 lights 1.00 EA 90.17 2.18 18.46 110.81 (33.24) 77.57 279. R&R Bathroom ventilation fan 1.00 EA 92.61 2.94 19.10 114.65 114.65 280. R&R Ground fault interrupter (GFI) outlet 1.00 EA 34.01 0.90 6.98 41.89 41.89 281. R&R Switch 2.00 EA 18.48 0.18 7.42 44.56 44.56 282. Rewire - average residence - copper wiring 20.87 SF 2.99 0.49 12.58 75.47 75.47 Totals: Bathroom In' 0" 102 t1 Laundry Room Fn 1-4' 5",-4g2' 'L._ 112' 11 ! 3'4.. H Holt* SwB'a�m Halfw Laundry Room 181.25 1,356.36 8,138.12 1,568.13 6,569.99 Height: 8' QUANTITY UNIT PRICE 401.33 SF Walls 544.03 SF Walls & Ceiling 50.17 LF Ceil. Perimeter 142.69 SF Ceiling 142.69 SF Floor 50.17 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 283. Clean concrete the floor 142.69 SF 0.20 0.10 5.72 34.36 34.36 284. R&R Wood window picture (fixed), 3-11 sf 1.00 EA 431.09 24.77 91.18 547.04 547.04 Date: 2/26/2014 9:09 AM Page: 31 JL FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Laundry Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 285. Seal & paint wood window (per side) - Small 2.00 EA 26.64 0.35 10.74 64.37 (25.75) 38.62 286. Remove 1/2" drywall - hung, taped, floated, ready for paint 109.33 SF 0.37 0.00 8.10 48.55 48.55 287. Clean stud wall 439.33 SF 0.50 0.64 44.06 264.37 264.37 288. Seal stud wall for odor control 200.67 SF 0.62 2.19 25.32 151.93 (60.77) 91.16 289. Mask wall - plastic, paper, tape (per LF) 13.67 LF 0.79 0.23 2.20 13.23 13.23 290. Seal/prime then paint the surface area (2 coats) 109.33 SF 0.66 1.19 14.68 88.03 (35.22) 52.81 291. Clean foundation wall 200.67 SF 0.35 0.29 14.10 84.62 84.62 292. Seal foundation wall 200.67 SF 0.47 1.61 19.18 115.10 (46.04) 69.06 293. 1/2" drywall - hung, taped, floated, ready for paint 109.33 SF 1.36 2.70 30.28 181.67 181.67 294. Soda blasting 142.69 SF 1.70 4.78 49.48 296.83 296.83 295. Seal floor or ceiling joist system (shellac) 142.69 SF 0.98 2.80 28.52 171.16 (68.46) 102.70 296. R&R Fluorescent - two tube - 4' - strip light 1.00 EA 84.88 2.18 17.42 104.48 (31.34) 73.14 297. R&R Porcelain light fixture 1.00 EA 33.40 0.40 6.76 40.56 (12.16) 28.40 298. R&R Outlet 2.00 EA 18.44 0.17 7.42 44.47 44.47 Date: 2/26/2014 9:09 AM Page: 32 JJ FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Laundry Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 299. R&R 220 volt outlet 1.00 EA 30.92 0.54 6.30 37.76 37.76 300. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 301. Rewire - average residence - copper wiring 142.69 SF 2.99 3.32 85.98 515.94 515.94 302. R&R 2" x 4" lumber (.667 BF per LF) 134.00 LF 2.38 4.87 64.76 388.55 (77.71) 310.84 For the custom built shelving on the wall. 303. R&R Underlayment - 1/2" OSB 92.50 SF 1.64 2.56 30.86 185.12 (37.03) 148.09 For the custom built shelving on the wall. 304. Carpenter - General Framer - per hour 8.00 HR 64.00 0.00 102.40 614.40 (122.88) 491.52 For the custom built shelving on the wall. 305. R&R Laundry tub - High grade 1.00 EA 398.59 10.86 81.90 491.35 (98.27) 393.08 306. Sink faucet - Kitchen 1.00 EA 172.96 7.77 36.16 216.89 (43.38) 173.51 307. Rough in plumbing - per fixture - w/PEX 2.00 EA 476.92 8.78 192.52 1,155.14 (231.03) 924.11 308. R&R Angle stop valve 2.00 EA 34.52 1.05 14.02 84.11 (16.84) 67.27 309. R&R Water softener - manual timer 1.00 EA 878.53 31.94 182.10 1,092.57 (218.52) 874.05 Totals: Laundry Room 116.18 1,175.88 7,054.89 1,125.40 5,929.49 Date: 2/26/2014 9:09 AM Page: 33 FINLEY, KATHERINE s (I)Noj-itonforming Be au y IP '-`-s 1 State Farm Non -conforming Bedroom 23-27K5-088 Height: 8' QUANTITY UNIT PRICE 344.00 SF Walls 454.87 SF Walls & Ceiling 43.00 LF Ceil. Perimeter 110.87 SF Ceiling 110.87 SF Floor 43.00 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 310. Remove Trim board - 1" x 6" - installed (pine) 34.00 LF 0.37 0.00 2.52 15.10 (3.02) 12.08 311. Remove Carpet pad - per specs from independent pad analysis 110.87 SF 0.11 0.00 2.44 14.64 (4.40) 10.24 312. Remove Carpet - per specs from independent carpet analysis 110.87 SF 0.25 0.00 5.54 33.26 (9.98) 23.28 313. Clean concrete the floor 110.87 SF 0.20 0.08 4.46 26.71 26.71 314. Carpet pad - per specs from independent pad analysis 110.87 SF 0.51 * 3.31 11.96 71.81 (21.53) 50.28 315. Carpet - per specs from independent carpet analysis 123.25 SF 3.26 * 22.86 84.94 509.60 (152.88) 356.72 316. Trim board - 1" x 6" - installed (pine) 34.00 LF 4.22 5.27 29.76 178.51 (35.71) 142.80 317. Finish baseboard - oversized - 1 coat urethane 34.00 LF 0.80 0.42 5.52 33.14 (13.25) 19.89 318. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 319. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 320. Paint door slab only - 2 coats (per side) 2.00 EA 21.78 0.88 8.90 53.34 (21.33) 32.01 321. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 322. Remove 1/2" drywall - hung, taped, ready for texture 344.00 SF 0.37 0.00 25.46 152.74 152.74 Date: 2/26/2014 9:09 AM Page: 34 JJ FINLEY, KATHERINE State Farm CONTINUED - Non -conforming Bedroom QUANTITY UNIT PRICE 23-27K5-088 TAX GCO&P RCV DEPREC. ACV 323. Remove Polyethylene vapor barrier 103.33 SF 0.08 0.00 1.66 9.93 (1.99) 7.94 324. Remove Rigid foam insulation board - 1/2" 103.33 SF 0.28 0.00 5.78 34.71 (6.95) 27.76 325. Clean foundation wall 103.33 SF 0.35 0.15 7.28 43.60 43.60 326. Seal foundation wall 103.33 SF 0.47 0.83 9.88 59.28 (23.72) 35.56 327. Clean stud wall 240.67 SF 0.50 0.35 24.14 144.83 144.83 328. Seal stud wall for odor control 240.67 SF 0.62 2.63 30.36 182.21 (72.88) 109.33 329. Rigid foam insulation board - 1/2" 103.33 SF 0.70 3.46 15.16 90.95 (18.20) 72.75 330. Polyethylene vapor barrier 103.33 SF 0.24 0.38 5.04 30.22 (6.04) 24.18 331. 1/2" drywall - hung, taped, ready for texture 344.00 SF 1.18 8.26 82.84 497.02 497.02 332. Texture drywall - machine 150.50 SF 0.29 0.33 8.80 52.78 52.78 333. Mask wall - plastic, paper, tape (per LF) 43.00 LF 0.79 0.72 6.94 41.63 41.63 334. Seal/prime then paint more than the floor perimeter (2 coats) 150.50 SF 0.66 1.64 20.18 121.15 (48.47) 72.68 335. Prep wall for wallpaper 175.58 SF 0.40 0.00 14.04 84.27 (25.29) 58.98 336. Wallpaper 175.58 SF 1.92 13.41 70.10 420.62 (126.17) 294.45 Date: 2/26/2014 9:09 AM Page: 35 FINLEY, KATHERINE State Farm CONTINUED - Non -conforming Bedroom QUANTITY UNIT PRICE 23-27K5-088 TAX GCO&P RCV DEPREC. ACV 337. R&R Chair rail - 2 1/2" hardwood 40.00 LF 3.40 4.89 28.18 169.07 (33.82) 135.25 338. Stain & finish chair rail 40.00 LF 1.08 0.47 8.74 52.41 (20.97) 31.44 339. Remove Suspended ceiling tile - 2' x 4' 110.87 SF 0.19 0.00 4.22 25.29 (5.05) 20.24 340. Remove Suspended ceiling grid - 2' x 4' 110.87 SF 0.18 0.00 4.00 23.96 (4.79) 19.17 341. Soda blasting 110.87 SF 1.70 3.71 38.44 230.63 230.63 342. Seal floor or ceiling joist system (shellac) 110.87 SF 0.98 2.18 22.18 133.01 (53.21) 79.80 343. Suspended ceiling grid - 2' x 4' 110.87 SF 1.08 3.31 24.60 147.65 (29.53) 118.12 344. Suspended ceiling tile - 2' x 4' 110.87 SF 1.27 6.13 29.38 176.31 (35.27) 141.04 345. R&R Light fixture 1.00 EA 67.83 2.13 13.98 83.94 (25.17) 58.77 346. R&R Outlet 4.00 EA 18.44 0.34 14.80 88.90 88.90 347. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 348. Rewire - average residence - copper wiring 110.87 SF 2.99 2.58 66.82 400.90 400.90 349. R&R Smoke detector 1.00 EA 58.94 1.52 12.08 72.54 72.54 350. R&R Casing - 2 1/4" stain grade 12.92 LF 3.03 1.54 8.12 48.80 (9.78) 39.02 Date: 2/26/2014 9:09 AM Page: 36 J1 State Farm FINLEY, KATHERINE 23-27K5-088 CONTINUED - Non -conforming Bedroom QUANTITY UNIT PRICE TAX GCO&P RCV DEPREC. ACV 351. Stain & finish casing 12.92 LF 1.08 0.15 2.84 16.94 (6.78) 10.16 352. R&R Cove molding - 3/4" - stain grade 68.83 LF 1.54 3.61 21.92 131.52 (26.31) 105.21 For the cove molding installed around the perimeter of the room and each side of the faux beam. 353. Stain & finish cove molding 68.83 LF 0.73 0.60 10.18 61.03 (24.42) 36.61 354. R&R 2" x 4" lumber (.667 BF per LF) 12.92 LF 2.38 0.47 6.26 37.48 (7.48) 30.00 For the faux beam on the ceiling. 355. R&R Trim board - 1" x 6" - installed (pine) 25.83 LF 4.59 4.00 24.52 147.08 (29.41) 117.67 For the faux beam on the ceiling. 356. R&R Trim board - 1" x 4" - installed (pine) 12.92 LF 3.40 1,48 9.08 54.49 (10.90) 43.59 For the faux beam on the ceiling. Totals: Non -conforming Bedroom 122.49 918.04 5,508.03 945.94 4,562.09 Office Height: 8' QUANTITY UNIT PRICE 369.33 SF Walls 501.46 SF Walls & Ceiling 46.17 LF Ceil. Perimeter 132.13 SF Ceiling 132.13 SF Floor 46.17 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV Date: 2/26/2014 9:09 AM Page: 37 JU FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Office TAX GCO&P RCV DEPREC. ACV 23-27K5-088 357. Remove Trim board - 1" x 6" - installed (pine) 43.17 LF 0.37 0.00 3.20 19.17 (3.83) 15.34 358. Remove Carpet pad - per specs from independent pad analysis 92.13 SF 0.11 0.00 2.02 12.15 (3.64) 8.51 359. Remove Carpet - per specs from independent carpet analysis 92.13 SF 0.25 0.00 4.60 27.63 (8.29) 19.34 360. Clean concrete the floor 132.13 SF 0.20 0.10 5.30 31.83 31.83 361. Carpet pad - per specs from independent pad analysis 132.13 SF 0.51 * 3.94 14.26 85.59 (25.68) 59.91 362. Carpet - per specs from independent carpet analysis 147.58 SF 3.26* 27.38 101.70 610.19 (183.04) 427.15 363. Trim board - 1" x 6" - installed (pine) 43.17 LF 4.22 6.69 37.78 226.65 (45.34) 181.31 364. Finish baseboard - oversized - 1 coat urethane 43.17 LF 0.80 0.53 7.00 42.07 (16.83) 25.24 365. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 366. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 367. Stain & finish door slab only (per side) 2.00 EA 40.33 1.03 16.34 98.03 (39.21) 58.82 368. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 369. R&R Wood window - picture (fixed), 3-11 sf 1.00 EA 431.09 24.77 91.18 547.04 547.04 370. Seal & paint wood window (per side) - Small 2.00 EA 26.64 0.35 10.74 64.37 (25.75) 38.62 Date: 2/26/2014 9:09 AM Page: 38 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Office TAX GCO&P RCV DEPREC. ACV 23-27K5-088 371. Remove 1/2" drywall - hung, taped, floated, ready for paint 369.33 SF 0.37 0.00 27.34 163.99 163.99 372. Remove Polyethylene vapor barrier 184.67 SF 0.08 0.00 2.96 17.73 (3.55) 14.18 373. Remove Rigid foam insulation board - 1/2" 184.67 SF 0.28 0.00 10.34 62.05 (12.40) 49.65 374. Clean foundation wall 184.67 SF 0.35 0.27 12.98 77.88 77.88 375. Seal foundation wall 184.67 SF 0.47 1.48 17.66 105.93 (42.37) 63.56 376. Clean stud wall 386.00 SF 0.50 0.56 38.72 232.28 232.28 377. Seal stud wall for odor control 386.00 SF 0.62 4.21 48.70 292.23 (116.89) 175.34 378. Rigid foam insulation board - 1/2" 184.67 SF 0.70 6.18 27.10 162.55 (32.51) 130.04 379. Polyethylene vapor barrier 184.67 SF 0.24 0.67 9.00 53.99 (10.79) 43.20 380. 1/2" drywall - hung, taped, floated, ready for paint 369.33 SF 1.36 9.14 102.28 613.71 613.71 381. Mask wall - plastic, paper, tape (per LF) 46.17 LF 0.79 0.77 7.46 44.70 44.70 382. Seal/prime then paint the walls (2 coats) 369.33 SF 0.66 4.03 49.56 297.35 (118.93) 178.42 383. Soda blasting 132.13 SF 1.70 4.42 45.80 274.84 274.84 384. Seal floor or ceiling joist system (shellac) 132.13 SF 0.98 2.60 26.42 158.51 (63.40) 95.11 Date: 2/26/2014 9:09 AM Page: 39 MU FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Office TAX GCO&P RCV DEPREC. ACV 23-27K5-088 385. R&R Cabinetry - laminate upper (wall) units 1.33 LF 86.09 4.74 23.84 143.08 143.08 386. R&R Fluorescent - two tube - 4' - strip light 1.00 EA 84.88 2.18 17.42 104.48 (31.34) 73.14 387. R&R Outlet 5.00 EA 18.44 0.43 18.52 111.15 111.15 388. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 389. Rewire - average residence - copper wiring 132.13 SF 2.99 3.08 79.64 477.79 477.79 390. R&R 2" x 4" lumber (.667 BF per LF) 60.00 LF 2.38 2.18 29.00 173.98 (34.80) 139.18 For custom wall shelving and built-in desk. 391. R&R Underlayment - 1/2" BC plywood 100.67 SF 2.08 6.01 43.08 258.48 (51.70) 206.78 For custom built shelving on wall. 392. Carpenter - General Framer - per hour 11.00 HR 64.00 0.00 140.80 844.80 (168.96) 675.84 For the custom wall shelving and built-in desk. 393. R&R Countertop - flat laid plastic laminate 9.50 LF 40.33 17.98 80.24 481.36 481.36 For the built-in desk. 394. Add-on for mitered corner (Countertop) 1.00 EA 70.13 0.00 14.02 84.15 84.15 Totals: Office Area Totals: Basement 154.12 1,251.00 7,505.76 1,070.49 6,435.27 Date: 2/26/2014 9:09 AM Page: 40 Irl State Farm FINLEY, KATHERINE 23-27K5-088 3,378.76 SF Walls 1,144.06 SF Floor 1,144.06 Floor Area 1,381.50 Exterior Wall Area 1,102.82 SF Ceiling 1,235.31 Total Area 153.50 Exterior Perimeter of Walls 4,481.58 SF Walls and Ceiling 444.10 LF Floor Perimeter 454.97 LF Ceil. Perimeter 3,286.44 Interior Wall Area Total: Basement Mud Room 13' 10" ?, 6}3, 2.. Family Room jj 14'9" 6' xi 2' 3' Missing Wall - Goes to Floor 1,498.64 11,152.74 Main Level Family Room 66,914.50 11,171.37 55,743.13 Height: 8' QUANTITY UNIT PRICE 541.16 SF Walls 842.44 SF Walls & Ceiling 69.83 LF Ceil. Perimeter 2'9"X6'8" 301.28 SF Ceiling 301.28 SF Floor 67.08 LF Floor Perimeter Opens into ENTRY FOYER TAX GCO&P RCV DEPREC. ACV 395. Remove Baseboard - 3 1/4" hardwood 58.08 LF 0.41 396. Remove Tear out wood flooring and subfloor 301.28 SF 3.08 397. Clean floor or roof joist system 301.28 SF 0.61 398. Seal floor or ceiling joist system 301.28 SF 0.89 399. Underlayment - 3/4" particle board 301.28 SF 1.67 400. Vapor barrier - 15# felt 301.28 SF 0.26 0.00 4.76 0.00 185.58 0.44 36.84 4.60 54.54 15.56 103.74 1.32 15.92 401. Wood floor - per specs from independent wood analysis 301.28 SF 5.03 * 46.90 312.46 402. Sand, stain, and finish wood floor 301.28 SF 3.80 403. Baseboard - 3 1/4" hardwood 58.08 LF 3.73 18.41 232.66 8.87 45.10 28.57 (5.72) 22.85 1,113.52 (334.06) 779.46 221.06 221.06 327.28 (130.92) 196.36 622.44 (186.73) 435.71 95.57 (28.68) 66.89 1,874.80 (562.44) 1,312.36 1,395.93 (418.78) 977.15 270.61 (54.12) 216.49 Date: 2/26/2014 9:09 AM Page: 41 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Family Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 404. Seal & paint baseboard - two coats 58.08 LF 1.02 0.42 11.92 71.58 (28.63) 42.95 405. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 406. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 407. R&R Door opening (jamb & casing) - 32" to 36" wide - hardwood I.00 EA 173.96 9.20 36.64 219.80 (43.95) 175.85 408. Stain & finish door/window trim & jamb (per side) 4.00 EA 28.26 1.45 22.90 137.39 (54.96) 82.43 409. Stain & finish door slab only (per side) 2.00 EA 40.33 1.03 16.34 98.03 (39.21) 58.82 410. R&R Door opening (jamb & casing) - up to 32"wide - hardwood 1.00 EA 164.67 8.87 34.72 208.26 (41.64) 166.62 411. R&R Bifold door - solid core - half louvered - Single 1.00 EA 140.79 6.40 29.44 176.63 176.63 412. Seal & paint single bifold door - slab only (per side) 2.00 EA 21.93 0.97 8.98 53.81 (21.53) 32.28 413. R&R Exterior door - metal - insulated / wood - High grade 1.00 EA 444.85 26.13 94.20 565.18 565.18 414. Door lockset & deadbolt - exterior 1.00 EA 86.56 4.58 18.24 109.38 (21.87) 87.51 415. R&R Storm door assembly 1.00 EA 234.74 10.48 49.06 294.28 294.28 416. Paint door/window trim & jamb - 2 coats (per side) 3.00 EA 21.60 0.80 13.12 78.72 (31.48) 47.24 417. Remove Window trim set (casing & stop) - hardwood 26.25 LF 0.45 0.00 2.36 14.17 (2.84) 11.33 Date: 2/26/2014 9:09 AM Page: 42 •+J FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Family Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 418. Remove Window stool & apron 12.42 LF 0.68 0.00 1.70 10.15 (2.03) 8.12 419. Remove Window drapery - hardware - Large 1.00 EA 4.46 0.00 0.90 5.36 5.36 420. Remove Window drapery - hardware 1.00 EA 4.46 0.00 0.90 5.36 5.36 421. R&R Wood window - casement, 3-11 sf 2.00 EA 374.18 32.86 156.26 937.48 937.48 422. R&R Wood window - picture (fixed), 3-11 sf 1.00 EA 431.09 24.77 91.18 547.04 547.04 423. R&R Vinyl window, horizontal sliding, 12-23 sf 1.00 EA 225.31 10.63 47.18 283.12 283.12 424. Seal & paint wood window (per side) - Large 4.00 EA 51.08 1.94 41.24 247.50 (99.01) 148.49 425. Window trim set (casing & stop) - hardwood 26.25 LF 4.95 5.23 27.02 162.19 (32.44) 129.75 426. Window stool & apron 12.42 LF 5.80 2.40 14.88 89.32 (17.87) 71.45 427. Paint door or window opening - Large - 2 coats (per side) 2.00 EA 25.52 0.63 10.32 61.99 (24.79) 37.20 428. Window drapery - hardware - Large 1.00 EA 110.58 5.18 23.16 138.92 138.92 429. Window drapery - hardware 1.00 EA 82.65 3.30 17.20 103.15 103.15 430. Remove 1/2" drywall - hung, taped, ready for texture 541.16 SF 0.37 0.00 40.04 240.27 240.27 431. Remove Batt insulation - 6" - R19 - unfaced batt 279.33 SF 0.26 0.00 14.52 87.15 (17.43) 69.72 Date: 2/26/2014 9:09 AM Page: 43 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Family Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 432. Remove Polyethylene vapor barrier 279.33 SF 0.08 0.00 4.48 26.83 (5.37) 21.46 433. Clean stud wall 541.16 SF 0.50 0.79 54.28 325.65 325.65 434. Seal stud wall for odor control 541.16 SF 0.62 5.91 68.28 409.71 (163.89) 245.82 435. Batt insulation - 6" - R19 - unfaced batt 279.33 SF 0.81 11.18 47.50 284.94 (56.99) 227.95 436. Polyethylene vapor barrier 279.33 SF 0.24 1.02 13.60 81.66 (16.33) 65.33 437. 1/2" drywall - hung, taped, ready for texture 541.16 SF 1.18 12.99 130.32 781.88 781.88 438. Texture drywall - machine 541.16 SF 0.29 1.18 31.62 189.74 189.74 439. Mask wall - plastic, paper, tape (per LF) 69.83 LF 0.79 1,17 11.28 67.62 67.62 440. Seal/prime then paint the walls (2 coats) 541.16 SF 0.66 5.91 72.62 435.70 (174.27) 261.43 441. R&R 5/8" drywall - hung, taped, ready for texture 301.28 SF 1.61 8.11 98.64 591.81 591.81 442. Seal the ceiling w/latex based stain blocker - one coat 301.28 SF 0.43 1.53 26.22 157.30 (62.91) 94.39 443. Acoustic ceiling (popcorn) texture 301.28 SF 0.72 3.73 44.12 264.77 264.77 444. R&R Stairway - disappearing (folding) / attic access ladder 1.00 EA 313.84 13.02 65.36 392.22 (117.66) 274.56 445. Paint disappearing (folding) stairway/attic access ladder 1.00 EA 106.86 0.31 21.44 128.61 (51.44) 77.17 Date: 2/26/2014 9:09 AM Page: 44 9.0 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Family Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 446. Ceiling hook 1.00 EA 9.17 0.15 1.88 11.20 (2.24) 8.96 447. R&R Light fixture - High grade 4.00 EA 97.18 13.75 80.52 482.99 (144.91) 338.08 448. R&R Door chime - High grade 1.00 EA 149.44 4.36 30.78 184.58 184.58 449. R&R Outlet 6.00 EA 18.44 0.52 22.24 133.40 133.40 450. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 451. R&R Phone, TV, or speaker outlet 1.00 EA 23.14 0.33 4.70 28.17 28.17 452. Rewire - average residence - copper wiring 301.28 SF 2.99 7.01 181.56 1,089.40 1,089.40 453. R&R Breaker panel - 150 amp 1.00 EA 1,192.73 18.77 242.32 1,453.82 1,453.82 454. R&R Circuit breaker - main disconnect - 150 to 200 amp 1.00 EA 205.26 9.87 43.04 258.17 258.17 Totals: Family Room NI (1:1,,d Room 2. �3' 1 Ent 392.85 3,188.08 19,127.74 3,007.39 16,120.35 Mud Room Height: 8' QUANTITY UNIT PRICE 409.14 SF Walls 516.11 SF Walls & Ceiling 51.14 LF Ceil. Perimeter 106.97 SF Ceiling 106.97 SF Floor 51.14 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV Date: 2/26/2014 9:09 AM Page: 45 '0 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Mud Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 455. Remove Cove base molding - rubber or vinyl, 4" high 23.00 LF 0.28 0.00 1.28 7.72 (2.31) 5.41 456. Remove Vinyl floor covering (sheet goods) 68.25 SF 0.82 0.00 11.20 67.17 (20.15) 47.02 457. Remove Tile floor covering - High grade 36.75 SF 2.22 0.00 16.32 97.91 (29.38) 68.53 458. Remove Mortar bed for tile floors 36.75 SF 1.20 0.00 8.82 52.92 (15.87) 37.05 459. Clean floor underlayment 106.97 SF 0.28 0.08 6.02 36.05 36.05 460. Seal underlayment for odor control 106.97 SF 0.42 0.54 9.08 54.55 (21.83) 32.72 461. Floor preparation for resilient flooring 68.25 SF 0.54 0.50 7.48 44.84 (13.45) 31.39 462. Mortar bed for tile floors 36.75 SF 4.44 4.44 33.52 201.13 (60.34) 140.79 463. Vinyl floor covering (sheet goods) 68.25 SF 3.01 9.24 42.92 257.59 (77.28) 180.31 464. Tile floor covering - High grade 36.75 SF 11.30 14.30 85.92 515.50 (154.65) 360.85 465. Cove base molding - rubber or vinyl, 4" high 23.00 LF 1.82 1.84 8.74 52.44 (15.73) 36.71 466. Clean exterior door (per side) 4.00 EA 9.03 0.06 7.24 43.42 43.42 467. Clean door / window opening (per side) 2.00 EA 8.19 0.01 3.28 19.67 19.67 468. Stain & finish door/window trim & jamb (per side) 2.00 EA 28.26 0.73 11.44 68.69 (27.48) 41.21 Date: 2/26/2014 9:09 AM Page: 46 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Mud Room TAX GCO&P RCV DEPREC. ACV 23-27105-088 469. Remove 1/2" drywall - hung, taped, ready for texture 409.14 SF 0.37 0.00 30.28 181.66 181.66 470. Remove Batt insulation - 6" - R19 - unfaced batt 42.15 SF 0.26 0.00 2.20 13.16 (2.63) 10.53 471. Remove Polyethylene vapor barrier 42.15 SF 0.08 0.00 0.68 4.05 (0.81) 3.24 472. Clean stud wall 409.14 SF 0.50 0.60 41.04 246.21 246.21 473. Seal stud wall for odor control 409.14 SF 0.62 4.46 51.64 309.77 (123.91) 185.86 474. Batt insulation - 6" - R19 - unfaced batt 42.15 SF 0.81 1.69 7.16 42.99 (8.61) 34.38 475. Polyethylene vapor barrier 42.15 SF 0.24 0.15 2.06 12.33 (2.47) 9.86 476. 1/2" drywall - hung, taped, ready for texture 409.14 SF 1.18 9.82 98.52 591.13 591.13 477. Texture drywall - heavy hand texture 409.14 SF 0.63 4.46 52.46 314.68 314.68 478. Mask wall - plastic, paper, tape (per LF) 51.14 LF 0.79 0.86 8.26 49.52 49.52 479. Seal/prime then paint the walls (2 coats) 409.14 SF 0.66 4.46 54.90 329.39 (131.75) 197.64 480. R&R 5/8" drywall - hung, taped, ready for texture 45.25 SF 1.61 1.22 14.80 88.87 88.87 481. Seal the surface area w/latex based stain blocker - one coat 45.25 SF 0.43 0.23 3.94 23.63 (9.45) 14.18 482. Acoustic ceiling (popcorn) texture 45.25 SF 0.72 0.56 6.64 39.78 39.78 Date: 2/26/2014 9:09 AM Page: 47 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Mud Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 483. R&R Suspended ceiling grid - 2' x 4' 61.72 SF 1.26 1.84 15.92 95.53 (19.10) 76.43 484. R&R Suspended ceiling tile - 2' x 4' 61.72 SF 1.46 3.41 18.70 112.22 (22.45) 89.77 485. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 486. R&R Outlet 2.00 EA 18.44 0.17 7.42 44.47 44.47 487. R&R Fluorescent - two tube - 8' - fixture w/lens 1.00 EA 166.09 6.53 34.52 207.14 (62.15) 144.99 488. R&R Light fixture 1.00 EA 67.83 2.13 13.98 83.94 (25.17) 58.77 489. Rewire - average residence - copper wiring 106.97 SF 2.99 2.49 64.46 386.79 386.79 490. R&R Stair Skirt/Apron - wall side - hardwood 2.67 LF 19.15 1.31 10.50 62.94 (12.59) 50.35 491. Stain & finish stair skirt/apron 2.67 LF 5.44 0.06 2.92 17.50 (6.99) 10.51 492. R&R Shelving - 12" - in place - stain grade 7.83 LF 11.17 3.50 18.20 109.16 (21.83) 87.33 493. Stain & finish wood shelving, 12"- 24" width 7.83 LF 4.01 0.43 6.36 38.19 (15.27) 22.92 Totals: Mud Room 82.21 824.54 4,946.94 903.65 4,043.29 Date: 2/26/2014 9:09 AM Page: 48 YJ FINLEY, KATHERINE State Farm Garage 23-27K5-088 Height: 8' QUANTITY UNIT PRICE 666.76 SF Walls 1,100.63 SF Walls & Ceiling 83.35 LF Ceil. Perimeter TAX GCO&P 433.87 SF Ceiling 433.87 SF Floor 83.35 LF Floor Perimeter RCV DEPREC. ACV 494. Clean concrete the floor 433.87 SF 0.20 495. Clean the walls and ceiling 1,100.63 SF 0.24 0.32 0.80 17.42 53.00 104.51 317.95 104.51 317.95 Totals: Garage 11 1 r -:-� 8^ - Enlry/Fovcr � --- --- ;cr., 8 r-6 Living Rc 10" - Missing Wall - Goes to Floor Missing Wall - Goes to Floor Missing Wall Missing Wall Missing Wall 1.12 Entry/Foyer 70.42 422.46 0.00 422.46 Height: 8' QUANTITY UNIT PRICE 326.97 SF Walls 452.98 SF Walls & Ceiling 45.18 LF Ceil. Perimeter 2'9"X6'8" 2'8"X6'8" 2' 11 9/16" X 8' 7'75/8"X8' 3'1"X8' Opens into Opens into Opens into Opens into Opens into 126.02 SF Ceiling 126.02 SF Floor 39.77 LF Floor Perimeter FAMILY_ROOM KITCHEN Exterior Exterior LIVING_ROOM TAX GCO&P RCV DEPREC. ACV 496. Remove Baseboard - 4 1/4" hardwood 26.42 LF 0.41 497. Remove Reducer strip - for wood flooring 3.50 LF 0.34 498. Remove Corner trim - stain grade 32.00 LF 0.15 0.00 0.00 0.00 2.16 0.24 0.96 To remove the corner trim installed on the walls and around the stairway opening at the floor. Date: 2/26/2014 9:09 AM 12.99 1.43 5.76 10.38 0.99 4.60 Page: 49 :Jv FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Entry/Foyer TAX GCO&P RCV DEPREC. ACV 23-27K5-088 499. Remove Casing - 2 1/4" hardwood 8.17 LF 0.45 0.00 0.74 4.42 (0.88) 3.54 For the casing installed around the brick wall next to the door. 500. Remove Tile floor covering - High grade 126.02 SF 2.22 0.00 55.96 335.72 (100.71) 235.01 501. Remove Mortar bed for tile floors 126.02 SF 1.20 0.00 30.24 181.46 (54.45) 127.01 502. Remove Underlayment - 3/4" CDX plywood - tongue and groove 126.02 SF 1.05 0.00 26.46 158.78 (47.64) 111.14 503. Underlayment - 3/4" CDX plywood - tongue and groove 126.02 SF 2.07 10.18 54.22 325.26 (97.57) 227.69 504. Mortar bed for tile floors 126.02 SF 4.44 15.22 114.94 689.69 (206.91) 482.78 505. Tile floor covering - High grade 126.02 SF 11.30 49.05 294.62 1,767.70 (530.31) 1,237.39 506. Baseboard - 4 1/4" hardwood 26.42 LF 5.40 6.88 29.92 179.47 (35.89) 143.58 507. Stain & finish baseboard 26.42 LF 1.08 0.31 5.76 34.60 (13.83) 20.77 508. Reducer strip - for wood flooring 3.50 LF 5.07 1.13 3.78 22.66 (6.81) 15.85 509. Corner trim - stain grade 32.00 LF 2.13 2.54 14.14 84.84 (16.96) 67.88 510. Stain & finish corner trim 32.00 LF 1.08 0.37 7.00 41.93 (16.77) 25.16 511. Clean masonry 6.46 SF 0.38 0.01 0.50 2.96 2.96 To clean the brick wall next to the entry door. Date: 2/26/2014 9:09 AM Page: 50 u 2 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Entry/Foyer TAX GCO&P RCV DEPREC. ACV 23-27K5-088 512. Paint masonry 6.46 SF 0.64 0.13 0.84 5.10 (2.04) 3.06 513. Casing - 2 1/4" hardwood 8.17 LF 2.92 1.25 5.04 30.15 (6.02) 24.13 For the casing installed around the brick wall next to the entry door. 514. Paint casing - two coats 8.17 LF 0.99 0.07 1.64 9.80 (3.93) 5.87 515. R&R Exterior door - metal - insulated / wood - High grade 1.00 EA 444.85 26.13 94.20 565.18 565.18 516. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 517. Door lockset & deadbolt - exterior 1.00 EA 86,56 4.58 18.24 109.38 (21.87) 87.51 518. Remove 1/2" drywall - hung, taped, ready for texture 326.97 SF 0.37 0.00 24.20 145.18 145.18 519. Remove Batt insulation - 6" - R19 - unfaced batt 72.00 SF 0.26 0.00 3.74 22.46 (4.48) 17.98 520. Remove Polyethylene vapor barrier 72.00 SF 0.08 0.00 1.16 6.92 (1.39) 5.53 521. Clean stud wall 326.97 SF 0.50 0.48 32.80 196.77 196.77 522. Seal stud wall for odor control 326.97 SF 0.62 3.57 41.26 247.55 (99.02) 148.53 523. Batt insulation - 6" - R19 - unfaced batt 72.00 SF 0.81 2.88 12.24 73.44 (14.68) 58.76 524. Polyethylene vapor barrier 72.00 SF 0.24 0.26 3.52 21.06 (4.21) 16.85 Date: 2/26/2014 9:09 AM Page: 51 JL FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Entry/Foyer TAX GCO&P RCV DEPREC. ACV 23-27K5-088 525. 1/2" drywall - hung, taped, ready for texture 326.97 SF 1.18 7.85 78.74 472.41 472.41 526. Texture drywall - heavy hand texture 326.97 SF 0.63 3.57 41.92 251.48 251.48 527. Mask wall - plastic, paper, tape (per LF) 45.18 LF 0.79 0.76 7.30 43.75 43.75 528. Seal/prime then paint the walls (2 coats) 326.97 SF 0.66 3.57 43.88 263.25 (105.31) 157.94 529. R&R 5/8" drywall - hung, taped, ready for texture 126.02 SF 1.61 3.39 41.26 247.54 247.54 530. Seal the ceiling w/latex based stain blocker - one coat 126.02 SF 0.43 0.64 10.96 65.79 (26.32) 39.47 531. Acoustic ceiling (popcorn) texture 126.02 SF 0.72 1.56 18.46 110.75 110.75 532. R&R Switch - 3 way 1.00 EA 23.72 0.15 4.80 28.67 28.67 533. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 534. R&R Outlet 1.00 EA 18.44 0.09 3.72 22.25 22.25 535. R&R Recessed light fixture 3.00 EA 122.61 8.18 75.20 451.21 (135.36) 315.85 536. R&R Light fixture 1.00 EA 67.83 2.13 13.98 83.94 (25.17) 58.77 537. Rewire - average residence - copper wiring 126.02 SF 2.99 2.93 75.94 455.67 455.67 Totals: Entry/Foyer 160.48 1,309.14 7,854.13 1,603.73 6,250.40 Date: 2/26/2014 9:09 AM Page: 52 JJ FINLEY, KATHERINE :t -3'-+T 8"a--6' 1 Missing Wall - Goes to Floor Missing Wall - Goes to Floor State Farm Kitchen 23-27K5-088 Height: 8' QUANTITY UNIT PRICE 333.55 SF Walls 465.48 SF Walls & Ceiling 45.94 LF Ceil. Perimeter 2'8"X6'8" 2'8"X6'8" 131.92 SF Ceiling 131.92 SF Floor 40.61 LF Floor Perimeter Opens into DINING ROOM Opens into ENTRY FOYER TAX GCO&P RCV DEPREC. ACV 538. Remove Baseboard - 4 1/4" hardwood 9.00 LF 0.41 0.00 0.74 4.43 (0.88) 3.55 539. Remove Tile floor covering - High grade 131.92 SF 2.22 0.00 58.58 351.44 (105.44) 246.00 540. Remove Mortar bed for tile floors 131.92 SF 1.20 0.00 31.66 189.96 (56.99) 132.97 541. Remove Underlayment - 3/4" CDX plywood - tongue and groove 131.92 SF 1.05 0.00 27.70 166.22 (49.88) 116.34 542. Underlayment - 3/4" CDX plywood - tongue and groove 131.92 SF 2.07 10.65 56.76 340.48 (102.13) 238.35 543. Mortar bed for tile floors 131.92 SF 4.44 15.93 120.32 721.97 (216.60) 505.37 544. Tile floor covering - High grade 131.92 SF 11.30 51.34 308.40 1,850.44 (555.13) 1,295.31 545. Baseboard - 4 1/4" hardwood 9.00 LF 5.40 2.34 10.18 61.12 (12.23) 48.89 546. Stain & finish baseboard 9.00 LF 1.08 0.10 547. Remove Window trim set (casing & stop) - hardwood 13.33 LF 0.45 1.96 11.78 (4.71) 7.07 0.00 1.20 7.20 (1.44) 5.76 548. Remove Window drapery - hardware - Small 1.00 EA 4.46 0.00 0.90 5.36 5.36 549. Remove Window blind - fabric/woven - 7.1 to 14 SF 1.00 EA 8.93 0.00 1.78 10.71 10.71 Date: 2/26/2014 9:09 AM Page: 53 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Kitchen TAX GCO&P RCV DEPREC. ACV 23-27K5-088 550. R&R Wood window - single hung, 9-12 sf 2.00 EA 409.81 44.02 172.72 1,036.36 1,036.36 551. Seal & paint wood window (per side) 2.00 EA 38.36 0.73 15.48 92.93 (37.18) 55.75 552. Window trim set (casing & stop) - hardwood 13.33 LF 4.95 2.66 13.74 82.38 (16.47) 65.91 553. Stain & finish door/window trim & jamb (per side) 1.00 EA 28.26 0.36 5.74 34.36 (13.74) 20.62 554. Window drapery - hardware - Small 1.00 EA 72.69 2.71 15.08 90.48 90.48 555. Window blind - fabric/woven - 7.1 to 14 SF 1.00 EA 119.96 6.02 25.20 151.18 151.18 556. R&R Skylight - flat fixed, 6.1 - 9 sf 1.00 EA 438.33 23.06 92.28 553.67 553.67 557. Remove 1/2" drywall - hung, taped, ready for texture 333.55 SF 0.37 0.00 24.68 148.09 148.09 558. Remove Batt insulation - 6" - R19 - unfaced batt 92.00 SF 0.26 0.00 4.78 28.70 (5.74) 22.96 559. Remove Polyethylene vapor barrier 92.00 SF 0.08 0.00 1.48 8.84 (1.77) 7.07 560. Clean stud wall 333.55 SF 0.50 0.49 33.46 200.73 200.73 561. Seal stud wall for odor control 92.00 SF 0.62 1.00 11.60 69.64 (27.86) 41.78 562. Batt insulation - 6" - R19 - unfaced batt 92.00 SF 0.81 3,68 15.64 93.84 (18.76) 75.08 563. Polyethylene vapor barrier 92.00 SF 0.24 0.33 4.48 26.89 (5.39) 21.50 Date: 2/26/2014 9:09 AM Page: 54 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Kitchen TAX GCO&P RCV DEPREC. ACV 23-27K5-088 564. 1/2" drywall - hung, taped, ready for texture 333.55 SF 1.18 8.01 80.32 481.92 481.92 565. Texture drywall - machine 333.55 SF 0.29 0.73 19.48 116.94 116.94 566. Mask wall - plastic, paper, tape (per LF) 45.94 LF 0.79 0.77 7.42 44.48 44.48 567. Seal/prime then paint the walls (2 coats) 333.55 SF 0.66 3.64 44.74 268.52 (107.42) 161.10 568. R&R Countertop - post formed plastic laminate 19.67 LF 47.92 46.71 197.86 1,187.16 1,187.16 569. R&R Cabinetry - laminate lower (base) units - High grade 16.83 LF 209.28 210.84 746.60 4,479.62 4,479.62 570. Add for lazy susan - wood shelves 1.00 EA 185.40 13.49 39.78 238.67 238.67 571. R&R Cabinetry - laminate upper (wall) units - High grade 15.25 LF 124.24 96.70 398.28 2,389.65 2,389.65 572. R&R Cabinetry - full height unit 1.42 LF 269.83 23.07 81.24 487.47 487.47 573. R&R Sink - double - High grade 1.00 EA 440.50 23.60 92.84 556.94 (111.40) 445.54 574. Sink faucet - Kitchen - High grade 1.00 EA 236.06 12.36 49.70 298.12 (59.62) 238.50 575. R&R Range - slide in - gas - High grade 1.00 EA 1,811.26 118.28 385.92 2,315.46 2,315.46 576. R&R Microwave oven - over range w/built-in hood 1.00 EA 450.37 20.04 94.08 564.49 564.49 577. R&R Dishwasher - High grade 1.00 EA 864.08 53.11 183.44 1,100.63 1,100.63 Date: 2/26/2014 9:09 AM Page: 55 i!V FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Kitchen TAX GCO&P RCV DEPREC. ACV 23-27K5-088 578. Garbage disposer - High grade 1.00 EA 284.06 13.75 59.58 357.39 357.39 579. Rough in plumbing - per fixture - w/PEX 3.00 EA 476.92 13.17 288.80 1,732.73 (346.54) 1,386.19 580. R&R Angle stop valve 4.00 EA 34.52 2.09 28.04 168.21 (33.64) 134.57 581. R&R Ceiling fan & light 1.00 EA 302.46 8.40 62.16 373.02 (111.90) 261.12 582. R&R 5/8" drywall - hung, taped, ready for texture 131.92 SF 1.61 3.55 43.20 259.14 259.14 583. Prep wall for wallpaper 40.61 SF 0.40 0.00 3.24 19.48 (5.85) 13.63 584. R&R Wallpaper border 40.61 LF 2.68 3.81 22.54 135.19 (40.56) 94.63 585. Seal the ceiling w/latex based stain blocker - one coat 131.92 SF 0.43 0.67 11.48 68.88 (27.56) 41.32 586. Acoustic ceiling (popcorn) texture 131.92 SF 0.72 1.63 19.32 115.93 115.93 587. R&R Ground fault interrupter (GFI) outlet 4.00 EA 34.01 3.60 27.92 167.56 167.56 588. R&R Switch 2.00 EA 18.48 0.18 7.42 44.56 44.56 589. R&R Phone, TV, or speaker outlet 1.00 EA 23.14 0.33 4.70 28.17 28.17 590. R&R Smoke detector 1.00 EA 58.94 1.52 12.08 72.54 72.54 591. R&R Light fixture 1.00 EA 67.83 2.13 13.98 83.94 (25.17) 58.77 Date: 2/26/2014 9:09 AM Page: 56 W FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Kitchen TAX GCO&P RCV DEPREC. ACV 23-27K5-088 592. Rewire - average residence - copper wiring 131.92 SF 2.99 3.07 79.50 477.01 477.01 Totals: Kitchen Missing Wall Missing Wall - Goes to Floor 854.67 4,162.20 24,973.02 2,102.00 22,871.02 Dining Room Height: 8' QUANTITY UNIT PRICE 235.62 SF Walls 349.99 SF Walls & Ceiling 31.58 LF Ceil. Perimeter 11' 5 11/16" X 8' 2' 8" X 6' 8" 114.37 SF Ceiling 114.37 SF Floor 28.91 LF Floor Perimeter Opens into LIVING ROOM Opens into KITCHEN TAX GCO&P RCV DEPREC. ACV 593. Remove Baseboard - 3 1/4" hardwood 26.16 LF 0.41 0.00 2.14 12.87 (2.57) 10.30 594. Remove Tear out wood flooring and subfloor 114.37 SF 3.08 0.00 70.46 422.72 (126.82) 295.90 595. Underlayment - 3/4" CDX plywood - tongue and groove 114.37 SF 2.07 9.24 49.20 295.19 (88.56) 206.63 596. Vapor barrier - 15# felt 114.37 SF 0.26 0.50 6.04 36.28 (10.89) 25.39 597. Pre -finished solid wood flooring 114.37 SF 7.53 38.61 179.96 1,079.78 (323.92) 755.86 598. Baseboard - 3 1/4" hardwood 26.16 LF 3.73 4.00 20.32 121.90 (24.38) 97.52 599. Seal & paint baseboard w/cap &for shoe - two coats 26.16 LF 1.24 0.38 6.56 39.38 (15.75) 23.63 Date: 2/26/2014 9:09 AM Page: 57 JV FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Dining Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 600. Remove Window trim set (casing & stop) - hardwood 17.00 LF 0.45 0.00 1.54 9.19 (1.83) 7.36 601. Remove Window stool & apron 4.00 LF 0.68 0.00 0.54 3.26 (0.64) 2.62 602. Remove Window drapery - hardware 1.00 EA 4.46 0.00 0.90 5.36 5.36 603. R&R Wood window - single hung, 13-19 sf 1.00 EA 539.34 30.07 113.88 683.29 683.29 604. Seal & paint wood window (per side) 2.00 EA 38.36 0.73 15.48 92.93 (37.18) 55.75 605. Window trim set (casing & stop) - hardwood 17.00 LF 4.95 3.39 17.52 105.06 (21.01) 84.05 606. Window stool & apron 4.00 LF 5.80 0.77 4.80 28.77 (5.75) 23.02 607. Paint door or window opening - 2 coats (per side) 1.00 EA 21.73 0.27 4.40 26.40 (10.56) 15.84 608. Window drapery - hardware 1.00 EA 82.65 3.30 17.20 103.15 103.15 609. Remove 1/2" drywall - hung, taped, ready for texture 235.62 SF 0.37 0.00 17.44 104.62 104.62 610. Remove Batt insulation - 6" - R19 - unfaced batt 79.76 SF 0.26 0.00 4.14 24.88 (4.97) 19.91 611. Remove Polyethylene vapor barrier 79.76 SF 0.08 0.00 1.28 7.66 (1.54) 6.12 612. Clean stud wall 235.62 SF 0.50 0.34 23.62 141.77 141.77 613. Seal stud wall for odor control 235.62 SF 0.62 2.57 29.74 178.39 (71.36) 107.03 Date: 2/26/2014 9:09 AM Page: 58 :J.7 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Dining Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 614. Batt insulation - 6" - R19 - unfaced batt 79.76 SF 0.81 3.19 13.56 81.36 (16.28) 65.08 615. Polyethylene vapor barrier 79.76 SF 0.24 0.29 3.88 23.31 (4.67) 18.64 616. 1/2" drywall - hung, taped, ready for texture 235.62 SF 1.18 5.66 56.74 340.43 340.43 617. Texture drywall - machine 235.62 SF 0.29 0.51 13.76 82.60 82.60 618. Mask wall - plastic, paper, tape (per LF) 31.58 LF 0.79 0.53 5.10 30.58 30.58 619. Seal/prime then paint the walls (2 coats) 235.62 SF 0.66 2.57 31.62 189.70 (75.87) 113.83 620. Remove Ceiling fan & light 1.00 EA 16.73 0.00 3.34 20.07 (6.02) 14.05 621. R&R 5/8" drywall - hung, taped, ready for texture 114.37 SF 1.61 3.08 37.44 224.66 224.66 622. Ceiling fan & light 1.00 EA 285.73 8.40 58.82 352.95 (105.88) 247.07 623. Seal the ceiling w/latex based stain blocker - one coat 114.37 SF 0.43 0.58 9.96 59.72 (23.88) 35.84 624. Acoustic ceiling (popcorn) texture 114.37 SF 0.72 1.41 16.76 100.52 100.52 625. R&R Outlet 3.00 EA 18.44 0.26 11.12 66.70 66.70 626. R&R Dimmer switch 1.00 EA 36.43 1.49 7.60 45.52 45.52 627. R&R Phone, TV, or speaker outlet 1.00 EA 23.14 0.33 4.70 28.17 28.17 Date: 2/26/2014 9:09 AM Page: 59 VV State Farm FINLEY, KATHERINE 23-27K5-088 CONTINUED - Dining Room QUANTITY UNIT PRICE TAX GCO&P RCV DEPREC. ACV 628. Rewire - average residence - copper wiring 114.37 SF 2.99 2.66 68.94 413.57 413.57 629. R&R Reducer strip - for wood flooring 14.17 LF 5.41 4.57 16.24 97.47 (29.23) 68.24 630. Baluster - material only 5.33 EA 11.18 4.34 12.78 76.71 (15.35) 61.36 Totals: Dining Room 134.04 959.52 5,756.89 1,024.91 4,731.98 Living Room Height: 8' 393.18 SF Walls 644.53 SF Walls & Ceiling 49.15 LF Ceil. Perimeter 251.35 SF Ceiling 251.35 SF Floor 49,15 LF Floor Perimeter Missing Wall 3' 2" X 8' Opens into HALLWAY Missing Wall 3' 1" X 8' Opens into ENTRY_FOYER Missing Wall 11' 5 11/16" X 8' Opens into DINING ROOM QUANTITY UNIT PRICE TAX GCO&P RCV DEPREC. ACV 631. Remove Baseboard - 3 1/4" hardwood 28.42 LF 0.41 0.00 2.34 13.99 (2.79) 11.20 632. Remove Carpet - per specs from independent carpet analysis 251.35 SF 0.25 0.00 12.56 75.40 (22.61) 52.79 633. Remove Carpet pad - per specs from independent pad analysis 251.35 SF 0,11 0.00 5.54 33.19 (9.96) 23.23 634. R&R Underlayment - 3/4" particle board 251.35 SF 2.72 12.98 139.34 835.99 (250.80) 585.19 635. Carpet pad - per specs from independent pad analysis 27.93 SY * 8.27 * 8.57 47.92 287.47 (86.24) 201.23 Date: 2/26/2014 9:09 AM Page: 60 vi FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Living Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 636. Carpet - per specs from independent carpet analysis 276.75 SF 2.84 * 42.88 165.78 994.63 (298.39) 696.24 637. Baseboard - 3 1/4" hardwood 28.42 LF 3.73 4.34 22.06 132.41 (26.49) 105.92 638. Stain & finish baseboard 28.42 LF 1.08 0.33 6.20 37.22 (14.89) 22.33 639. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 640. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 641. Paint door slab only - 2 coats (per side) 2.00 EA 21.78 0.88 8.90 53.34 (21.33) 32.01 642. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 643. R&R Corner trim - stain grade 24.00 LF 2.28 1.90 11.32 67.94 (13.58) 54.36 644. Stain & finish corner trim 24.00 LF 1.08 0.28 5.24 31.44 (12.58) 18.86 645. Remove Window trim set (casing & stop) - hardwood 18.75 LF 0.45 0.00 1.68 10.12 (2.03) 8.09 646. Remove Window stool & apron 9.75 LF 0.68 0.00 1.32 7.95 (1.59) 6.36 647. Remove Window drapery - hardware - Large 1.00 EA 4.46 0.00 0.90 5.36 5.36 648. R&R Wood window - casement, 3-11 sf 2.00 EA 374.18 32.86 156.26 937.48 937.48 649. R&R Wood window - picture (fixed), 24-32 sf 1.00 EA 770.63 48.26 163.78 982.67 982.67 Date: 2/26/2014 9:09 AM Page: 61 VG FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Living Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 650. Seal & paint wood window (per side) - Large 2.00 EA 51.08 0.97 20.64 123.77 (49.51) 74.26 651. Window trim set (casing & stop) - hardwood 18.75 LF 4.95 3.74 19.30 115.85 (23.17) 92.68 652. Window stool & apron 9.75 LF 5.80 1.89 11.70 70.14 (14.03) 56.11 653. Paint door or window opening - Large - 2 coats (per side) 1.00 EA 25.52 0.31 5.16 30.99 (12.39) 18.60 654. Window drapery - hardware - Large 1.00 EA 110.58 5.18 23.16 138.92 138.92 655. Remove 1/2" drywall - hung, taped, ready for texture 393.18 SF 0.37 0.00 29.10 174.58 174.58 656. Remove Batt insulation - 6" - R19 - unfaced batt 253.48 SF 0.26 0.00 13.18 79.08 (15.82) 63.26 657. Remove Polyethylene vapor barrier 253.48 SF 0.08 0.00 4.06 24.34 (4.88) 19.46 658. R&R Stud wall - 2" x 4" x 8' - 16" oc 23.00 LF 16.74 9.74 78.94 473.70 (94.75) 378.95 659. R&R Labor to frame 2" x 4" x 8' load bearing wall - 16" oc 23.00 LF 11.26 0.57 51.92 311.47 (62.28) 249.19 660. Temporary shoring post - Screw jack (per day) 3.00 DA 31.97 0.00 19.18 115.09 (23.02) 92.07 661. Clean stud wall 209.18 SF 0.50 0.30 20.98 125.87 125.87 662. Seal stud wall for odor control 209.18 SF 0.62 2.28 26.40 158.37 (63.35) 95.02 663. Batt insulation - 6" - R19 - unfaced batt 253.48 SF 0.81 10.14 43.08 258.54 (51.71) 206.83 Date: 2/26/2014 9:09 AM Page: 62 VJ FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Living Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 664. Polyethylene vapor barrier 253.48 SF 0.24 0.92 12.34 74.10 (14.81) 59.29 665. 1/2" drywall - hung, taped, ready for texture 393.18 SF 1.18 9.44 94.68 568.07 568.07 666. Texture drywall - machine 393.18 SF 0.29 0.86 22.98 137.86 137.86 667. Mask wall - plastic, paper, tape (per LF) 49.15 LF 0.79 0.82 7.92 47.57 47.57 668. Seal/prime then paint the walls (2 coats) 393.18 SF 0.66 4.29 52.76 316.55 (126.62) 189.93 669. R&R 5/8" drywall - hung, taped, ready for texture 251.35 SF 1.61 6.77 82.30 493.74 493.74 670. Seal the ceiling w/latex based stain blocker - one coat 251.35 SF 0.43 1.28 21.88 131.24 (52.50) 78.74 671. Acoustic ceiling (popcorn) texture 251.35 SF 0.72 3.11 36.82 220.90 220.90 672. R&R Light fixture - High grade 2.00 EA 97.18 6.88 40.26 241.50 (72.42) 169.08 673. R&R Outlet 3.00 EA 18.44 0.26 11.12 66.70 66.70 674. R&R Switch 2.00 EA 18.48 0.18 7.42 44.56 44.56 675. R&R Phone, TV, or speaker outlet 1.00 EA 23.14 0.33 4.70 28.17 28.17 676. Rewire - average residence - copper wiring 251.35 SF 2.99 5.85 151.48 908.87 908.87 677. R&R Fireplace face, brick 21.58 SF 17.46 5.64 76.48 458.91 (91.79) 367.12 Date: 2/26/2014 9:09 AM Page: 63 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Living Room TAX GCO&P RCV DEPREC. ACV 23-27K5-088 678. Paint brick 30.83 SF 0.64 0.63 4.06 24.42 (9.76) 14.66 679. Chimney sweep - clean and service fireplace 1.00 EA 130.33 0.00 26.06 156.39 156.39 680. R&R Fireplace hearth - brick 8.74 SF 28.84 3.87 51.18 307.11 (61.42) 245.69 681. R&R Glass fireplace door - High grade 1.00 EA 612.70 41.65 130.88 785.23 (157.05) 628.18 Totals: Living Room 2' 8"H I i45i.00m c l iN �1 lac 2' 6' 299.49 2,03334 12,200.94 1,795.80 10,405.14 Living Room Closet Height: 8' QUANTITY UNIT PRICE 76.74 SF Walls 82.33 SF Walls & Ceiling 9.59 LF Ceil. Perimeter 5.59 SF Ceiling 5.59 SF Floor 9.59 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 682. Remove Baseboard - 3 1/4" hardwood 7.59 LF 0.41 0.00 0.62 3.73 (0.74) 2.99 683. Remove Carpet - per specs from independent carpet analysis 5.59 SF 0.25 0.00 0.28 1.68 (0.50) 1.18 684. Remove Carpet pad - per specs from independent pad analysis 5.59 SF 0.11 0.00 0.12 0.73 (0.22) 0.51 685. R&R Underlayment - 3/4" particle board 5.59 SF 2.72 0.29 3.10 18.60 (5.59) 13.01 686. Carpet pad - per specs from independent pad analysis 0.62 SY * 4.32 * 0.19 0.58 3.45 (1.04) 2.41 Date: 2/26/2014 9:09 AM Page: 64 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Living Room Closet TAX GCO&P RCV DEPREC. ACV 23-27K5-088 687. Carpet - per specs from independent carpet analysis 14.08 SF 2.84 * 2.18 8.44 50.61 (15.19) 35.42 688. Baseboard - 3 1/4" hardwood 7.59 LF 3.73 1.16 5.90 35.37 (7.07) 28.30 689. Stain & finish baseboard 7.59 LF 1.08 0.09 1.66 9.95 (3.98) 5.97 690. Remove 1/2" drywall - hung, taped, ready for texture 76.74 SF 0.37 0.00 5.68 34.07 34.07 691. Clean stud wall 76.74 SF 0.50 0.11 7.70 46.18 46.18 692. Seal stud wall for odor control 22.38 SF 0.62 0.24 2.82 16.94 (6.77) 10.17 693. 1/2" drywall - hung, taped, ready for texture 76.74 SF 1.18 1.84 18.48 110.87 110.87 694. Texture drywall - machine 76.74 SF 0.29 0.17 4.50 26.92 26.92 695. Mask wall - plastic, paper, tape (per LF) 9.59 LF 0.79 0.16 1.56 9.30 9.30 696. Seal/prime then paint the walls (2 coats) 76.74 SF 0.66 0.84 10.30 61.79 (24.72) 37.07 697. R&R 5/8" drywall - hung, taped, ready for texture 5.59 SF 1.61 0.15 1.84 10.99 10.99 698. Seal the ceiling w/latex based stain blocker - one coat 5.59 SF 0.43 0.03 0.48 2.91 (1.17) 1.74 699. Acoustic ceiling (popcorn) texture 5.59 SF 0.72 0.07 0.82 4.91 4.91 700. Remove Closet shelf and rod package 2.83 LF 3.33 0.00 1.88 11.30 (2.26) 9.04 Date: 2/26/2014 9:09 AM Page: 65 VU FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Living Room Closet TAX GCO&P RCV DEPREC. ACV 23-27K5-088 701. Closet shelf and rod package 2.83 LF 19.74 0.79 11.34 67.99 (13.59) 54.40 702. Seal & paint wood shelving, 12"- 24" width 2.83 LF 3.11 0.08 1.78 10.66 (4.27) 6.39 Totals: Living Room Closet Missing Wall 8.39 89.88 538.95 87.11 451.84 Hallway Height: 8' QUANTITY UNIT PRICE 249.33 SF Walls 293.14 SF Walls & Ceiling 31.17 LF Ceil. Perimeter 43.81 SF Ceiling 43.81 SF Floor 31.17 LF Floor Perimeter 3' 2" X 8' Opens into LIVING ROOM TAX GCO&P RCV DEPREC. ACV 703. Remove Base shoe - hardwood 17.17 LF 0.15 0.00 0.52 3.10 (0.62) 2.48 704. Remove Baseboard - 3 1/4" hardwood 17.17 LF 0.41 0.00 1.40 8.44 (1.69) 6.75 705. Remove Reducer strip - for wood flooring 3.17 LF 0.34 0.00 0.22 1.30 (0.38) 0.92 706. Remove Tear out wood flooring and subfloor 43.81 SF 3.08 0.00 26.98 161.91 (48.58) 113.33 707. Underlayment - 3/4" CDX plywood - tongue and groove 43.81 SF 2.07 3.54 18.84 113.07 (33.93) 79.14 708. Vapor barrier - 15# felt 43.81 SF 0.26 0.19 2.32 13.90 (4.18) 9.72 709. Wood floor - per specs from independent wood analysis 43.81 SF 11.28 * 26.74 104.18 625.10 (187.53) 437.57 Date: 2/26/2014 9:09 AM Page: 66 V! FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Hallway TAX GCO&P RCV DEPREC. ACV 23-27K5-088 710. Sand, stain, and finish wood floor 43.81 SF 3.80 2.68 33.84 203.00 (60.90) 142.10 711. Reducer strip - for wood flooring 3.17 LF 5.07 1.02 3.42 20.51 (6.15) 14.36 712. Baseboard - 3 1/4" hardwood 17.17 LF 3.73 2.62 13.32 79.98 (15.99) 63.99 713. Base shoe - hardwood 17.17 LF 1.48 0.94 5.26 31.61 (6.33) 25.28 714. Seal & paint baseboard w/cap &/or shoe - two coats 17.17 LF 1.24 0.25 4.32 25.86 (10.34) 15.52 715. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 716. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 717. Paint door slab only - 2 coats (per side) 2.00 EA 21.78 0.88 8.90 53.34 (21.33) 32.01 718. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 719. Door stop - wall or floor mounted 1.00 EA 12.50 0.40 2.58 15.48 (3.10) 12.38 720. Remove 1/2" drywall - hung, taped, ready for texture 249.33 SF 0.37 0.00 18.46 110.71 110.71 721. Clean stud wall 249.33 SF 0.50 0.36 25.02 150.05 150.05 722. Seal stud wall for odor control 249.33 SF 0.62 2.72 31.46 188.76 (75.50) 113.26 723. 1/2" drywall - hung, taped, ready for texture 249.33 SF 1.18 5.99 60.04 360.24 360.24 Date: 2/26/2014 9:09 AM Page: 67 U0 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Hallway TAX GCO&P RCV DEPREC. ACV 23-27K5-088 724. Texture drywall - machine 249.33 SF 0.29 0.54 14.56 87.41 87.41 725. Mask wall - plastic, paper, tape (per LF) 31.17 LF 0.79 0.52 5.02 30.16 30.16 726. Seal/prime then paint the walls (2 coats) 249.33 SF 0.66 2.72 33.46 200.74 (80.29) 120.45 727. R&R 5/8" drywall - hung, taped, ready for texture 43.81 SF 1.61 1.18 14.34 86.05 86.05 728. Seal the ceiling w/latex based stain blocker - one coat 43.81 SF 0.43 0.22 3.80 22.86 (9.15) 13.71 729. Acoustic ceiling (popcorn) texture 43.81 SF 0.72 0.54 6.40 38.48 38.48 730. R&R Light fixture 1.00 EA 67.83 2.13 13.98 83.94 (25.17) 58.77 731. R&R Switch 2.00 EA 18.48 0.18 7.42 44.56 44.56 732. R&R Smoke detector 1.00 EA 58.94 1.52 12.08 72.54 72.54 733. Rewire - average residence - copper wiring 43.81 SF 2.99 1.02 26.40 158.41 158.41 Totals: Hallway Hall Bath \1 -- _=ir2' 5" 4- T Iowe Date: 2/26/2014 9:09 AM 77.21 578,82 3,473.25 622.40 2,850.85 Hall Closet Height: 8' 68.45 SF Walls 73.03 SF Walls & Ceiling 8.56 LF Ceil. Perimeter 4.58 SF Ceiling 4.58 SF Floor 8.56 LF Floor Perimeter Page: 68 uri FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm 23-27K5-088 TAX GCO&P RCV DEPREC. ACV 734. Remove Base shoe - hardwood 6.56 LF 0.15 0.00 0.20 1.18 (0.24) 0.94 735. Remove Baseboard - 3 1/4" hardwood 6.56 LF 0.41 0.00 0.54 3.23 (0.64) 2.59 736. Remove Tear out wood flooring and subfloor 4.58 SF 3.08 0.00 2.82 16.93 (5.07) 11.86 737. Underlayment - 3/4" CDX plywood - tongue and groove 4.58 SF 2.07 0.37 1.98 11.83 (3.55) 8.28 738. Vapor barrier - 15# felt 4.58 SF 0.26 0.02 0.24 1.45 (0.45) 1.00 739. Wood floor - per specs from independent wood analysis 4.58 SF 11.28 * 2.80 10.90 65.36 (19.62) 45.74 740. Sand, stain, and finish wood floor 4.58 SF 3.80 0.28 3.54 21.22 (6.36) 14.86 741. Baseboard - 3 1/4" hardwood 6.56 LF 3.73 1.00 5.10 30.57 (6.11) 24.46 742. Base shoe - hardwood 6.56 LF 1.48 0.36 2.02 12.09 (2.41) 9.68 743. Seal & paint baseboard w/cap &/or shoe - two coats 6.56 LF 1.24 0.10 1.64 9.87 (3.95) 5.92 744. Remove Closet package - hall/linen (4 shelves 3' wide) 1.00 EA 16.02 0.00 3.20 19.22 (3.84) 15.38 745. Remove 1/2" drywall - hung, taped, ready for texture 68.45 SF 0.37 0.00 5.06 30.39 30.39 746. Clean stud wall 68.45 SF 0.50 0.10 6.86 41.19 41.19 747. Seal stud wall for odor control 17.33 SF 0.62 0.19 2.18 13.11 (5.26) 7.85 748. 1/2" drywall - hung, taped, ready for texture 68.45 SF 1.18 1.64 16.48 98.89 98.89 749. R&R 5/8" drywall - hung, taped, ready for texture 4.58 SF 1.61 0.12 1.50 8.99 8.99 Date: 2/26/2014 9:09 AM Page: 69 Iv FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Hall Closet TAX GCO&P RCV DEPREC. ACV 23-27K5-088 750. Texture drywall - machine 73.03 SF 0.29 0.16 4.28 25.62 25.62 751. Mask wall - plastic, paper, tape (per LF) 8.56 LF 0.79 0.14 1.38 8.28 8.28 752. Seal/prime then paint the walls and ceiling (2 coats) 73.03 SF 0.66 0.80 9.80 58.80 (23.52) 35.28 753. Closet package - hall/linen (4 shelves 3' wide) 1.00 EA 127.45 4.87 26.48 158.80 (31.76) 127.04 754. Seal & paint closet shelving - linen closet 1.00 EA 62.01 0.84 12.56 75.41 (30.16) 45.25 755. Rewire - average residence - copper wiring 4.58 SF 2.99 0.11 2.76 16.56 16.56 Totals: Hall Closet Master I rHaIlway Hall Bath _+ I H �9 2,5, ar (lTub/Shower (9)11'2' I 11411 Closeif ;ter B Master Bath Ball Bath 1' 4' 1 3' 9" , `a ii_ t. ;bower b 4ub/Shower (Yq j 4' 11"-NC)oset i - -r r Hall Bath 13.90 121.52 728.99 142.94 586.05 Height: 8' 150.23 SF Walls 180.37 SF Walls & Ceiling 18.78 LF Ceil. Perimeter 30.14 SF Ceiling 30.14 SF Floor 18.78 LF Floor Perimeter Subroom: Tub/Shower (1) Height: 8' 92.30 SF Walls 106.80 SF Walls & Ceiling 11.54 LF Ceil. Perimeter Missing Wall 3' 8 11/16" X 8' Missing Wall 6" X 8' QUANTITY UNIT PRICE Date: 2/26/2014 9:09 AM 14.50 SF Ceiling 14.50 SF Floor 11.54 LF Floor Perimeter Opens into HALL_BATH Opens into HALL_BATH TAX GCO&P RCV DEPREC. ACV Page: 70 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Hall Bath TAX GCO&P RCV DEPREC. ACV 23-27K5-088 756. Remove Tile floor covering - High grade 44.64 SF 2.22 0.00 19.82 118.92 (35.67) 83.25 757. Remove Mortar bed for tile floors 44.64 SF 1.20 0.00 10.72 64.29 (19.29) 45.00 758. Remove Underlayment - 3/4" CDX plywood - tongue and groove 44.64 SF 1.05 0.00 9.38 56.25 (16.88) 39.37 759. Underlayment - 3/4" CDX plywood - tongue and groove 44.64 SF 2.07 3.60 19.20 115.20 (34.56) 80.64 760. Mortar bed for tile floors 44.64 SF 4.44 5.39 40.72 244.31 (73.30) 171.01 761. Tile floor covering - High grade 44.64 SF 11.30 17.37 104.36 626.16 (187.84) 438.32 762. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 763. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 764. Paint door slab only - 2 coats (per side) 2.00 EA 21.78 0.88 8.90 53.34 (21.33) 32.01 765. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 766. Door stop - wall or floor mounted 1.00 EA 12.50 0.40 2.58 15.48 (3.10) 12.38 767. Remove Ceramic/porcelain tile 54.00 SF 1.59 0.00 17.18 103.04 (30.92) 72.12 To remove the tile on the walls, including the shower surround. 768. Remove Tile tub surround - up to 60 SF 1.00 EA 106.24 0.00 21.24 127.48 (38.25) 89.23 Date: 2/26/2014 9:09 AM Page: 71 State Farm FINLEY, KATHERINE 23-27K5-088 CONTINUED - Hall Bath QUANTITY UNIT PRICE TAX GCO&P RCV DEPREC. ACV 769. Remove Mortar bed for tile 114.00 SF 1.29 0.00 29.42 176.48 (52.94) 123.54 770. Remove 1/2" drywall - hung & fire taped only 114.00 SF 0.37 0.00 8.44 50.62 50.62 To remove the drywall behind the tile on the walls. 771. Remove 1/2" drywall - hung, taped, ready for texture 128.53 SF 0.37 0.00 9.52 57.08 ' 57.08 To remove the finished drywall installed on the walls above the tile. 772. Clean stud wall 242.53 SF 0.50 0.35 24.34 145.96 145.96 773. Seal stud wall for odor control 19.56 SF 0.62 0.21 2.46 14.80 (5.91) 8.89 774. 1/2" drywall - hung & fire taped only 114.00 SF 1.04 2.49 24.22 145.27 145.27 To replace the drywall behind the tile on the walls. 775. Mortar bed for tile 114.00 SF 6.60 12.77 153.04 918.21 (275.47) 642.74 776. Ceramic/porcelain tile 54.00 SF 11.34 15.95 125.68 753.99 (226.20) 527.79 To replace the tile installed on the walls. This does not include the tile shower surround. 777. Tile tub surround - up to 60 SF 1.00 EA 1,048.57 25.29 214.78 1,288.64 (386.60) 902.04 778. 1/2" drywall - hung, taped, ready for texture 128.53 SF 1.18 3.09 30.96 185.72 185.72 779. R&R 5/8" drywall - hung, taped, ready for texture 44.64 SF 1.61 1.20 14.62 87.69 87.69 Date: 2/26/2014 9:09 AM Page: 72 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Hall Bath TAX GCO&P RCV DEPREC. ACV 23-27K5-088 780. Texture drywall - machine 173.17 SF 0.29 0.38 10.12 60.72 60.72 781. Mask wall - plastic, paper, tape (per LF) 30.32 LF 0.79 0.51 4.90 29.36 29.36 782. Seal/prime then paint part of the walls (2 coats) 173.17 SF 0.66 1.89 23.24 139.42 (55.78) 83.64 783. R&R Vanity top - one sink - cultured marble 3.58 LF 89.72 13.99 67.04 402.23 (120.68) 281.55 784. Sink faucet - Bathroom 1.00 EA 141.07 5.45 29.32 175.84 (35.16) 140.68 785. R&R Vanity 3.50 LF 135.08 24.95 99.56 597.29 597.29 786. Cabinet knob or pull 4.00 EA 7.22 0.97 5.98 35.83 35.83 787. R&R Medicine cabinet - High grade 1.00 EA 236.21 14.19 50.08 300.48 300.48 788. R&R Toilet 1.00 EA 360.40 11.77 74.44 446.61 (89.31) 357.30 789. Toilet seat - High grade 1.00 EA 63.49 3.14 13.32 79.95 (15.99) 63.96 790. R&R Bathtub 1.00 EA 768.67 23.63 158.46 950.76 (190.16) 760.60 791. Tub/shower faucet 1.00 EA 282.14 10.39 58.50 351.03 (70.21) 280.82 792. Rough in plumbing - per fixture - w/PEX 3.00 EA 476.92 13.17 288.80 1,732.73 (346.54) 1,386.19 793. R&R Angle stop valve 3.00 EA 34.52 1.57 21.04 126.17 (25.24) 100.93 Date: 2/26/2014 9:09 AM Page: 73 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Hall Bath TAX GCO&P RCV DEPREC. ACV 23-27K5-088 794. R&R Tile - toilet paper holder 1.00 EA 33.58 0.89 6.88 41.35 (12.40) 28.95 795. R&R Bath accessory 3.00 EA 31.33 3.30 19.46 116.75 (23.35) 93.40 796. R&R Shower curtain rod 1.00 EA 29.74 0.90 6.14 36.78 (7.35) 29.43 797. R&R Hanging double light fixture 1.00 EA 121.05 3.77 24.98 149.80 (44.95) 104.85 798. R&R Bathroom ventilation fan 1.00 EA 92.61 2.94 19.10 114.65 114.65 799. R&R Ground fault interrupter (GFI) outlet 1.00 EA 34.01 0.90 6.98 41.89 41.89 800. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 801. Rewire - average residence - copper wiring 44.64 SF 2.99 1.04 26.90 161.41 161.41 Totals: Hall Bath 247.13 1,990.82 11,944.01 2,476.62 9,467.39 Bedroom Height: 8' QUANTITY UNIT PRICE 352.00 SF Walls 472.94 SF Walls & Ceiling 44.00 LF Ceil. Perimeter 120.94 SF Ceiling 120.94 SF Floor 44.00 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 802. Remove Base shoe - hardwood 33.00 LF 0.15 Date: 2/26/2014 9:09 AM 0.00 1.00 5.95 (1.19) 4.76 Page: 74 I0 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Bedroom TAX GCO&P RCV DEPREC. ACV 23-27K5-088 803. Remove Baseboard - 3 1/4" hardwood 33.00 LF 0.41 0.00 2.70 16.23 (3.25) 12.98 804. Remove Tear out wood flooring and subfloor 120.94 SF 3.08 0.00 74.50 447.00 (134.11) 312.89 805. Underlayment - 3/4" CDX plywood - tongue and groove 120.94 SF 2.07 9.77 52.04 312.16 (93.66) 218.50 806. Vapor barrier - 15# felt 120.94 SF 0.26 0.53 6.38 38.35 (11.51) 26.84 807. Wood floor - per specs from independent wood analysis 120.94 SF 11.28* 73.82 287.60 1,725.62 (517.69) 1,207.93 808. Sand, stain, and finish wood floor 120.94 SF 3.80 7.39 93.40 560.36 (168.11) 392.25 809. Baseboard - 3 1/4" hardwood 33.00 LF 3.73 5.04 25.62 153.75 (30.75) 123.00 810. Base shoe - hardwood 33.00 LF 1.48 1.80 10.12 60.76 (12.15) 48.61 811. Seal & paint baseboard w/cap &/or shoe - two coats 33.00 LF 1.24 0.48 8.28 49.68 (19.88) 29.80 812. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 813. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 814. Paint door slab only - 2 coats (per side) 2.00 EA 21.78 0.88 8.90 53.34 (21.33) 32.01 815. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 816. Door stop - wall or floor mounted 1.00 EA 12.50 0.40 2.58 15.48 (3.10) 12.38 Date: 2/26/2014 9:09 AM Page: 75 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Bedroom TAX GCO&P RCV DEPREC. ACV 23-27K5-088 817. Remove Window trim set (casing & stop) - hardwood 11.75 LF 0.45 0.00 1.06 6.35 (1.28) 5.07 818. Remove Window stool & apron 3.83 LF 0.68 0.00 0.52 3.12 (0.62) 2.50 819. Remove Window drapery - hardware 1.00 EA 4.46 0.00 0.90 5.36 5.36 820. Remove Window shade - roll up 1.00 EA 4.46 0.00 0.90 5.36 5.36 821. R&R Wood window - single hung, 9-12 sf 1.00 EA 409.81 22.01 86.36 518.18 518.18 822. Seal & paint wood window (per side) 2.00 EA 38.36 0.73 15.48 92.93 (37.18) 55.75 823. Window trim set (casing & stop) - hardwood 11.75 LF 4.95 2.34 12.10 72.60 (14.52) 58.08 824. Window stool & apron 3.83 LF 5.80 0.74 4.58 27.53 (5.51) 22.02 825. Paint door or window opening - 2 coats (per side) 2.00 EA 21.73 0.53 8.80 52.79 (21.11) 31.68 826. Window drapery - hardware 1.00 EA 82.65 3.30 17.20 103.15 103.15 827. Window shade - roll up 1.00 EA 60.90 3.84 12.94 77.68 77.68 828. Remove 1/2" drywall - hung, taped, ready for texture 352.00 SF 0.37 0.00 26.04 156.28 156.28 829. Remove Batt insulation - 6" - R19 - unfaced batt 90.00 SF 0.26 0.00 4.68 28.08 (5.62) 22.46 830. Remove Polyethylene vapor barrier 90.00 SF 0.08 0.00 1.44 8.64 (1.72) 6.92 Date: 2/26/2014 9:09 AM Page: 76 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Bedroom TAX GCO&P RCV DEPREC. ACV 23-27K5-088 831. Clean stud wall 352.00 SF 0.50 0.51 35.30 211.81 211.81 832. Seal stud wall for odor control 352.00 SF 0.62 3.84 44.40 266.48 (106.60) 159.88 833. Batt insulation - 6" - R19 - unfaced batt 90.00 SF 0.81 3.60 15.30 91.80 (18.36) 73.44 834. Polyethylene vapor barrier 90.00 SF 0.24 0.33 4.38 26.31 (5.27) 21.04 835. 1/2" drywall - hung, taped, ready for texture 352.00 SF 1.18 8.45 84.78 508.59 508.59 836. Texture drywall - machine 352.00 SF 0.29 0.77 20.58 123.43 123.43 837. Mask wall - plastic, paper, tape (per LF) 44.00 LF 0.79 0.74 7.10 42.60 42.60 838. Seal/prime then paint the walls (2 coats) 352.00 SF 0.66 3.84 47.22 283.38 (113.35) 170.03 839. Remove Ceiling fan & light 1.00 EA 16.73 0.00 3.34 20.07 (6.02) 14.05 840. R&R 5/8" drywall - hung, taped, ready for texture 120.94 SF 1.61 3.26 39.62 237.60 237.60 841. Ceiling fan & light 1.00 EA 285.73 8.40 58.82 352.95 (105.88) 247.07 842. Seal the ceiling w/latex based stain blacker - one coat 120.94 SF 0.43 0.62 10.52 63.14 (25.25) 37.89 843. Acoustic ceiling (popcorn) texture 120.94 SF 0.72 1.50 17.72 106.30 106.30 844. R&R Outlet 3.00 EA 18.44 0.26 11.12 66.70 66.70 Date: 2/26/2014 9:09 AM Page: 77 10 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Bedroom TAX GCO&P RCV DEPREC. ACV 23-27K5-088 845. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 846. R&R Phone, TV, or speaker outlet 1.00 EA 23.14 0.33 4.70 28.17 28.17 847. Rewire - average residence - copper wiring 120.94 SF 2.99 2.82 72.88 437.31 437.31 Totals: Bedroom 4'5"--T y 4'3" set Bedrynb - 'N Bedroom Closet 191.27 1,327.90 7,967.40 1,516.26 6,451.14 Height: 8' 101.33 SF Walls 110.19 SF Walls & Ceiling 12.67 LF Ceil. Perimeter 8.85 SF Ceiling 8.85 SF Floor 12.67 LF Floor Perimeter ii QUANTITY UNIT PRICE TAX GCO&P RCV DEPREC. ACV 848. Remove Base shoe - hardwood 6.67 LF 0.15 0.00 0.20 1.20 (0.24) 0.96 849. Remove Baseboard - 3 1/4" hardwood 6.67 LF 0.41 0.00 0.54 3.27 (0.65) 2.62 850. Remove Tear out wood flooring and subfloor 8.85 SF 3.08 0.00 5.46 32.72 (9.82) 22.90 851. Underlayment - 3/4" CDX plywood - tongue and groove 8.85 SF 2.07 0.71 3.80 22.83 (6.85) 15.98 852. Vapor barrier - 15# felt 8.85 SF 0.26 0.04 0.46 2.80 (0.84) 1.96 853. Wood floor - per specs from independent wood analysis 8.85 SF 11.28 * 5.40 21.04 126.27 (37.89) 88.38 Date: 2/26/2014 9:09 AM Page: 78 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Bedroom Closet TAX GCO&P RCV DEPREC. ACV 23-27K5-088 854. Sand, stain, and finish wood floor 8.85 SF 3.80 0.54 6.82 40.99 (12.29) 28.70 855. Baseboard - 3 1/4" hardwood 6.67 LF 3.73 1.02 5.18 31.08 (6.22) 24.86 856. Base shoe - hardwood 6.67 LF 1.48 0.36 2.06 12.29 (2.46) 9.83 857. Seal & paint baseboard w/cap &/or shoe - two coats 6.67 LF 1.24 0.10 1.68 10.05 (4.03) 6.02 858. R&R Door opening (jamb & casing) - 32" to 36" wide - hardwood 1.00 EA 173.96 9.20 36.64 219.80 (43.95) 175.85 859. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 860. R&R Bifold door - Birch veneer - Single 1.00 EA 105.93 3.87 21.96 131.76 131.76 861. Stain & finish single bifold door - slab only - (per side) 2.00 EA 29.65 0.98 12.06 72.34 (28.93) 43.41 862. Door dummy knob - interior 1.00 EA 25.51 1.00 5.30 31.81 (6.36) 25.45 863. Remove Closet shelf and rod package 4.25 LF 3.33 0.00 2.84 16.99 (3.39) 13.60 864. Remove 1/2" drywall - hung, taped, ready for texture 101.33 SF 0.37 0.00 7.50 44.99 44.99 865. Remove Batt insulation - 6" - R19 - unfaced batt 16.67 SF 0.26 0.00 0.86 5.19 (1.05) 4.14 866. Remove Polyethylene vapor barrier 16.67 SF 0.08 0.00 0.26 1.59 (0.33) 1.26 867. Clean stud wall 101.33 SF 0.50 0.15 10.18 61.00 61.00 Date: 2/26/2014 9:09 AM Page: 79 vv FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Bedroom Closet TAX GCO&P RCV DEPREC. ACV 23-27K5-088 868. Seal stud wall for odor control 16.67 SF 0.62 0.18 2.10 12.62 (5.05) 7.57 869. Batt insulation - 6" - R19 - unfaced batt 16.67 SF 0.81 0.67 2.84 17.01 (3.39) 13.62 870. Polyethylene vapor barrier 16.67 SF 0.24 0.06 0.82 4.88 (0.97) 3.91 871. 1/2" drywall - hung, taped, ready for texture 101.33 SF 1.18 2.43 24.40 146.40 146.40 872. R&R 5/8" drywall - hung, taped, ready for texture 8.85 SF 1.61 0.24 2.90 17.38 17.38 873. Texture drywall - machine 110.19 SF 0.29 0.24 6.44 38.64 38.64 874. Mask wall - plastic, paper, tape (per LF) 12.67 LF 0.79 0.21 2.04 12.26 12.26 875. Seal/prime then paint the walls and ceiling (2 coats) 110.19 SF 0.66 1.20 14.78 88.71 (35.49) 53.22 876. Closet shelf and rod package 4.25 LF 19.74 1.19 17.02 102.11 (20.42) 81.69 877. Seal & paint wood shelving, 12"- 24" width 4.25 LF 3.11 0.13 2.66 16.01 (6.40) 9.61 878. Rewire - average residence - copper wiring 8.85 SF 2.99 0.21 5.34 32.01 32.01 Totals: Bedroom Closet 30.66 234.92 1,409.47 258.01 1,151.46 Date: 2/26/2014 9:09 AM Page: 80 0I FINLEY, KATHERINE State Farm Master Bedroom 23-27K5-088 Height: 8' QUANTITY UNIT PRICE 394.31 SF Walls 543.13 SF Walls & Ceiling 49.29 LF Ceil. Perimeter 148.81 SF Ceiling 148.81 SF Floor 49.29 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 879. Remove Base shoe - hardwood 38.29 LF 0.15 0.00 1.14 6.88 (1.37) 5.51 880. Remove Baseboard - 3 1/4" hardwood 38.29 LF 0.41 0.00 3.14 18.84 (3.76) 15.08 881. Remove Tear out wood flooring and subfloor 148.81 SF 3.08 0.00 91.66 549.99 (165.00) 384.99 882. Underlayment - 3/4" CDX plywood - tongue and groove 148.81 SF 2.07 12.02 64.00 384.06 (115.22) 268.84 883. Vapor barrier - 15# felt 148.81 SF 0.26 0.65 7.88 47.22 (14.17) 33.05 884. Wood floor - per specs from independent wood analysis 148.81 SF 11.28* 90.83 353.88 2,123.29 (636.98) 1,486.31 885. Sand, stain, and finish wood floor 148.81 SF 3.80 9.09 114.92 689.49 (206.85) 482.64 886. Baseboard - 3 1/4" hardwood 38.29 LF 3.73 5.85 29.74 178.41 (35.67) 142.74 887. Base shoe - hardwood 38.29 LF 1.48 2.09 11.76 70.52 (14.11) 56.41 888. Seal & paint baseboard w/cap &/or shoe - two coats 38.29 LF 1.24 0.56 9.62 57.66 (23.05) 34.61 889. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 890. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 891. Paint door slab only - 2 coats (per side) 2.00 EA 21.78 0.88 8.90 53.34 (21.33) 32.01 Date: 2/26/2014 9:09 AM Page: 81 VL FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Master Bedroom TAX GCO&P RCV DEPREC. ACV 23-27K5-088 892. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 893. Door stop - wall or floor mounted 1.00 EA 12.50 0.40 2.58 15.48 (3.10) 12.38 894. Remove Window trim set (casing & stop) - hardwood 22.00 LF 0.45 0.00 1.98 11.88 (2.38) 9.50 895. Remove Window stool & apron 8.00 LF 0.68 0.00 1.08 6.52 (1.31) 5.21 896. Remove Window drapery - hardware 2.00 EA 4.46 0.00 1.78 10.70 10.70 897. Remove Window shade - roll up 2.00 EA 4.46 0.00 1.78 10.70 10.70 898. R&R Wood window - single hung, 9-12 sf 2.00 EA 409.81 44.02 172.72 1,036.36 1,036.36 899. Seal & paint wood window (per side) 4.00 EA 38.36 1.46 30.98 185.88 (74.36) 111.52 900. Window trim set (casing & stop) - hardwood 22.00 LF 4.95 4.39 22.66 135.95 (27.20) 108.75 901. Window stool & apron 8.00 LF 5.80 1.55 9.60 57.55 (11.51) 46.04 902. Paint door or window opening - 2 coats (per side) 2.00 EA 21.73 0.53 8.80 52.79 (21.11) 31.68 903. Window drapery - hardware 2.00 EA 82.65 6.61 34.38 206.29 206.29 904. Window shade - roll up 2.00 EA 60.90 7.69 25.90 155.39 155.39 905. Remove 1/2" drywall - hung, taped, ready for texture 394.31 SF 0.37 0.00 29.18 175.07 175.07 Date: 2/26/2014 9:09 AM Page: 82 (JO FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Master Bedroom TAX GCO&P RCV DEPREC. ACV 23-27K5-088 906. Remove Casing - 2 1/4" hardwood 38.29 LF 0.45 0.00 3.44 20.67 (4.13) 16.54 907. Remove Batt insulation - 6" - R19 - unfaced batt 202.49 SF 0.26 0.00 10.54 63.19 (12.63) 50.56 908. Remove Polyethylene vapor barrier 202.49 SF 0.08 0.00 3.24 19.44 (3.88) 15.56 909. Clean stud wall 394.31 SF 0.50 0.57 39.56 237.29 237.29 910. Seal stud wall for odor control 394.31 SF 0.62 4.30 49.76 298.53 (119.41) 179.12 911. Batt insulation - 6" - R19 - unfaced batt 202.49 SF 0.81 8.10 34.42 206.54 (41.30) 165.24 912. Polyethylene vapor barrier 202.49 SF 0.24 0.74 9.86 59.20 (11.85) 47.35 913. 1/2" drywall - hung, taped, ready for texture 394.31 SF 1.18 9.47 94.96 569.72 569.72 914. Texture drywall - machine 394.31 SF 0.29 0.86 23.06 138.27 138.27 915. Mask wall - plastic, paper, tape (per LF) 49.29 LF 0.79 0.82 7.94 47.70 47.70 916. Seal/prime then paint the walls (2 coats) 394.31 SF 0.66 4.30 52.90 317.44 (126.98) 190.46 917. Casing - 2 1/4" hardwood 38.29 LF 2.92 5.88 23.54 141.23 (28.24) 112.99 918. Paint casing - two coats 38.29 LF 0.99 0.31 7.64 45.86 (18.34) 27.52 919. Remove Ceiling fan & light 1.00 EA 16.73 0.00 3.34 20.07 (6.02) 14.05 Date: 2/26/2014 9:09 AM Page: 83 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Master Bedroom TAX GCO&P RCV DEPREC. ACV 23-27K5-088 920. R&R 5/8" drywall - hung, taped, ready for texture 148.81 SF 1.61 4.01 48.72 292.31 292.31 921. Ceiling fan & light 1.00 EA 285.73 8.40 58.82 352.95 (105.88) 247.07 922. Seal the ceiling w/latex based stain blocker - one coat 148.81 SF 0.43 0.76 12.96 77.71 (31.08) 46.63 923. Acoustic ceiling (popcorn) texture 148.81 SF 0.72 L84 21.78 130.76 130.76 924. R&R Outlet 3.00 EA 18.44 0.26 11.12 66.70 66.70 925. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 926. R&R Phone, TV, or speaker outlet 1.00 EA 23.14 0.33 4.70 28.17 28.17 927. Rewire - average residence - copper wiring 148.81 SF 2.99 3.46 89.68 538.08 538.08 Totals: Master Bedroom 261.43 1,736.04 10,416.12 1,919.46 8,496.66 Master Closet Height: 8' QUANTITY UNIT PRICE 156.00 SF Walls 171.97 SF Walls & Ceiling 19.50 LF Ceil. Perimeter 15.97 SF Ceiling 15.97 SF Floor 19.50 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 928. Remove Base shoe - hardwood 13.50 LF 0.15 Date: 2/26/2014 9:09 AM 0.00 0.40 2.43 (0.49) 1.94 Page: 84 o:J FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Master Closet TAX GCO&P RCV DEPREC. ACV 23-27K5-088 929. Remove Baseboard - 3 1/4" hardwood 13.50 LF 0.41 0.00 1.10 6.64 (1.33) 5.31 930. Remove Tear out wood flooring and subfloor 15.97 SF 3.08 0.00 9.84 59.03 (17.72) 41.31 931. Underlayment - 3/4" CDX plywood - tongue and groove 15.97 SF 2.07 1.29 6.88 41.23 (12.37) 28.86 932. Vapor barrier - 15# felt 15.97 SF 0.26 0.07 0.86 5.08 (1.53) 3.55 933. Wood floor - per specs from independent wood analysis 15.97 SF 11.28* 9.75 37.98 227.87 (68.36) 159.51 934. Sand, stain, and finish wood floor 15.97 SF 3.80 0.98 12.34 74.01 (22.20) 51.81 935. Baseboard - 3 1/4" hardwood 13.50 LF 3.73 2.06 10.50 62.92 (12.58) 50.34 936. Base shoe - hardwood 13.50 LF 1.48 0.74 4.14 24.86 (4,97) 19.89 937. Seal & paint baseboard w/cap &/or shoe - two coats 13.50 LF 1.24 0.20 3.38 20.32 (8.14) 12.18 938. R&R Door opening (jamb & casing) - 60" or wider - hardwood 1.00 EA 237.73 13.05 50.18 300.96 (60.19) 240.77 939. R&R Bypass mirrored door set - High grade 1.00 EA 405.97 24.73 86.14 516.84 516.84 940. Paint door/window trim & jamb - Large - 2 coats (per side) 2.00 EA 25.40 0.63 10.28 61.71 (24.69) 37.02 941. Remove Closet shelf and rod package 7.67 LF 3.33 0.00 5.10 30.64 (6.13) 24.51 942. Remove 1/2" drywall - hung, taped, ready for texture 156.00 SF 0.37 0.00 11.54 69.26 69.26 Date: 2/26/2014 9:09 AM Page: 85 OV FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Master Closet TAX GCO&P RCV DEPREC. ACV 23-27K5-088 943. Clean stud wall 156.00 SF 0.50 0.23 15.64 93.87 93.87 944. Seal stud wall for odor control 49.33 SF 0.62 0.54 6.22 37.34 (14.93) 22.41 945. 1/2" drywall - hung, taped, ready for texture 156.00 SF 1.18 3.75 37.58 225.41 225.41 946. R&R 5/8" drywall - hung, taped, ready for texture 15.97 SF 1.61 0.43 5.22 31.36 31.36 947. Texture drywall - machine 171.97 SF 0.29 0.38 10.06 60.31 60.31 948. Mask wall - plastic, paper, tape (per LF) 19.50 LF 0.79 0.33 3.14 18.88 18.88 949. Seal/prime then paint the walls and ceiling (2 coats) 171.97 SF 0.66 1.88 23.08 138.46 (55.39) 83.07 950. Closet shelf and rod package 7.67 LF 19.74 2.14 30.70 184.25 (36.85) 147.40 951. Stain & finish wood shelving, 12"- 24" width 7.67 LF 4.01 0.42 6.24 37.42 (14.97) 22.45 952. Rewire - average residence - copper wiring 15.97 SF 2.99 0.37 9.64 57.76 57.76 Totals: Master Closet Master C lar Bar Hall !tower (ub/Shower.. Date: 2/26/2014 9:09 AM 63.97 398.18 2,388.86 362.84 2,026.02 Master Bath Height: 8' 159.26 SF Walls 185.83 SF Walls & Ceiling 19.91 LF Ceil. Perimeter 26.56 SF Ceiling 26.56 SF Floor 19.91 LF Floor Perimeter Page: 86 0$ FINLEY, KATHERINE Master Bath 2' 11"-� State Farm Subroom: Shower (1) 23-27K5-088 Height: 8' er �•H I 1 5" . Missing Wall QUANTITY UNIT PRICE 72.74 SF Walls 81.51 SF Walls & Ceiling 9.09 LF Ceil. Perimeter 8.78 SF Ceiling 8.78 SF Floor 9.09 LF Floor Perimeter 2' 11 1/8" X 8' Opens into MASTER BATH TAX GCO&P RCV DEPREC. ACV 953. Remove Tile base - High grade 11.17 LF 1.87 0.00 4.18 25.07 (7.53) 17.54 954. Remove Tile floor covering - High grade 35.34 SF 2.22 0.00 15.70 94.15 (28.26) 65.89 955. Remove Mortar bed for tile floors 35.34 SF 1.20 0.00 8.48 50.89 (15.26) 35.63 956. Remove Underlayment - 3/4" CDX plywood - tongue and groove 35.34 SF 1.05 0.00 7.42 44.53 (13.35) 31.18 957. Underlayment - 3/4" CDX plywood - tongue and groove 35.34 SF 2.07 2.85 15.22 91.22 (27.37) 63.85 958. Mortar bed for tile floors 35.34 SF 4.44 4.27 32.24 193.42 (58.03) 135.39 959. Tile floor covering - High grade 35.34 SF 11.30 13.75 82.62 495.71 (148.70) 347.01 960. Tile base - High grade 11.17 LF 17.37 4.63 39.72 238.37 (71.52) 166.85 961. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 962. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 963. Paint door slab only - 2 coats (per side) 2.00 EA 21.78 0.88 8.90 53.34 (21.33) 32.01 964. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 Date: 2/26/2014 9:09 AM Page: 87 VO FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Master Bath TAX GCO&P RCV DEPREC. ACV 23-27K5-088 965. Door stop - wall or floor mounted 1.00 EA 12.50 0.40 2.58 15.48 (3.10) 12.38 966. Remove Window trim set (casing & stop) - hardwood 11.00 LF 0.45 0.00 1.00 5.95 (1.19) 4.76 967. Remove Window stool & apron 4.00 LF 0.68 0.00 0.54 3.26 (0.64) 2.62 968. Remove Window drapery - hardware 1.00 EA 4.46 0.00 0.90 5.36 5.36 969. Remove Window blind - PVC - 1" - 7.1 to 14 SF 1.00 EA 8.93 0.00 1.78 10.71 10.71 970. R&R Wood window - single hung, 9-12 sf 1.00 EA 409.81 22.01 86.36 518.18 518.18 971. Seal & paint wood window (per side) 2.00 EA 38.36 0.73 15.48 92.93 (37.18) 55.75 972. Window trim set (casing & stop) - hardwood 11.00 LF 4.95 2.19 11.34 67.98 (13.59) 54.39 973. Window stool & apron 4.00 LF 5.80 0.77 4.80 28.77 (5.75) 23.02 974. Paint door or window opening - 2 coats (per side) 2.00 EA 21.73 0.53 8.80 52.79 (21.11) 31.68 975. Window drapery - hardware 1.00 EA 82.65 3.30 17.20 103.15 103.15 976. Window blind - PVC - 1" - 7.1 to 14 SF 1.00 EA 56.16 1.38 11.52 69.06 69.06 977. Remove 1/2" drywall - hung, taped, ready for texture 232.00 SF 0.37 0.00 17.16 103.00 103.00 978. Remove Batt insulation - 6" - R19 - unfaced batt 82.00 SF 0.26 0.00 4.26 25.58 (5.12) 20.46 Date: 2/26/2014 9:09 AM Page: 88 07 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Master Bath TAX GCO&P RCV DEPREC. ACV 23-27K5-088 979. Remove Polyethylene vapor barrier 82.00 SF 0.08 0.00 1.32 7.88 (1.57) 6.31 980. Clean stud wall 232.00 SF 0.50 0.34 23.26 139.60 139.60 981. Seal stud wall for odor control 184.60 SF 0.62 2.01 23.30 139.76 (55.90) 83.86 982. Batt insulation - 6" - R19 - unfaced batt 82.00 SF 0.81 3.28 13.94 83.64 (16.72) 66.92 983. Polyethylene vapor barrier 82.00 SF 0.24 0.30 4.00 23.98 (4.80) 19.18 984. 1/2" drywall - hung, taped, ready for texture 232.00 SF 1.18 5.57 55.88 335.21 335.21 985. R&R 5/8" drywall - hung, taped, ready for texture 35.34 SF 1.61 0.95 11.58 69.43 69.43 986. Texture drywall - machine 267.34 SF 0.29 0.58 15.62 93.73 93.73 987. Mask wall - plastic, paper, tape (per LF) 29.00 LF 0.79 0.49 4.68 28.08 2$.08 988. Seal/prime then paint the walls and ceiling (2 coats) 267.34 SF 0.66 2.92 35.86 215.22 (86.09) 129.13 989. R&R Vanity top - one sink - cultured marble 2.08 LF 89.72 8.13 38.94 233.69 (70.13) 163.56 990. Sink faucet - Bathroom 1.00 EA 141.07 5.45 29.32 175.84 (35.16) 140.68 991. R&R Vanity 2.00 LF 135.08 14.26 56.88 341.30 341.30 992. R&R Toilet - High grade 1.00 EA 519.37 23.34 108.54 651.25 (130.25) 521.00 Date: 2/26/2014 9:09 AM Page: 89 Uv FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Master Bath TAX GCO&P RCV DEPREC. ACV 23-27K5-088 993. Toilet seat - High grade 1.00 EA 63.49 3.14 13.32 79.95 (15.99) 63.96 994. R&R Fiberglass shower unit 1.00 EA 810.54 32.41 168.60 1,011.55 (202.31) 809.24 995. Shower faucet 1.00 EA 224.94 9.94 46.96 281.84 (56.38) 225.46 996. R&R Shower door 1.00 EA 329.36 17.10 69.30 415.76 (83.15) 332.61 997. Rough in plumbing - per fixture - w/PEX 3.00 EA 476.92 13.17 288.80 1,732.73 (346.54) 1,386.19 998. R&R Angle stop valve 3.00 EA 34.52 1.57 21.04 126.17 (25.24) 100.93 999. R&R Access - face frame & doors 1.56 SF 40.33 1.68 12.94 77.53 (15.50) 62.03 1,000. R&R Medicine cabinet - High grade 1.00 EA 236.21 14.19 50.08 300.48 300.48 1,001. R&R Tile - toilet paper holder 1.00 EA 33.58 0.89 6.88 41.35 (12.40) 28.95 1,002. R&R Bath accessory 3.00 EA 31.33 3.30 19.46 116.75 (23.35) 93.40 1,003. R&R Light bar - 3 lights 1.00 EA 90.17 2.18 18.46 110.81 (33.24) 77.57 1,004. R&R Ground fault interrupter (GFI) outlet 1.00 EA 34.01 0.90 6.98 41.89 41.89 1,005. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 1,006. Rewire - average residence - copper wiring 35.34 SF 2.99 0.82 21.30 127.79 127.79 Totals: Master Bath Date: 2/26/2014 9:09 AM 245.00 1,649.44 9,896.14 1,724.99 8,171.15 Page: 90 J 1 FINLEY, KATHERINE 14' 9'' 14' 3" State Farm Office 23-27K5-088 Height: 8' QUANTITY UNIT PRICE 398.31 SF Walls 550.00 SF Walls & Ceiling 49.79 LF Ceil. Perimeter 151.69 SF Ceiling 151.69 SF Floor 49.79 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 1,007. Remove Base shoe - hardwood 40.79 LF 0.15 0.00 1.22 7.34 (1.46) 5.88 1,008. Remove Baseboard - 3 1/4" hardwood 40.79 LF 0.41 0.00 3.34 20.06 (4.00) 16.06 1,009. Remove Tear out wood flooring and subfloor 151.69 SF 3.08 0.00 93.44 560.65 (168.20) 392.45 1,010. Underlayment - 3/4" CDX plywood - tongue and groove 151.69 SF 2.07 12.25 65.26 391.51 (117.46) 274.05 1,011. Vapor barrier - 15# felt 151.69 SF 0.26 0.66 8.02 48.12 (14.43) 33.69 1,012. Wood floor - per specs from independent wood analysis 151.69 SF 11.28 * 92.59 360.74 2,164.39 (649.32) 1,515.07 1,013. Sand, stain, and finish wood floor 151.69 SF 3.80 9.27 117.14 702.83 (210.85) 491.98 1,014. Baseboard - 3 1/4" hardwood 40.79 LF 3.73 6.23 31.68 190.06 (38.02) 152.04 1,015. Base shoe - hardwood 40.79 LF 1.48 2.23 12.52 75.12 (15.02) 60.10 1,016. Seal & paint baseboard w/cap &/or shoe - two coats 40.79 LF 1.24 0.59 10.24 61.41 (24.57) 36.84 1,017. R&R Interior door - oak veneer - solid oak jamb & casing 1.00 EA 298.92 16.08 63.00 378.00 378.00 1,018. Paint door/window trim & jamb - 2 coats (per side) 2.00 EA 21.60 0.53 8.74 52.47 (20.99) 31.48 1,019. Paint door slab only - 2 coats (per side) 2.00 EA 21.78 0.88 8.90 53.34 (21.33) 32.01 Date: 2/26/2014 9:09 AM Page: 91 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Office TAX GCO&P RCV DEPREC. ACV 23-27K5-088 1,020. Door knob - interior 1.00 EA 41.03 1.70 8.54 51.27 (10.25) 41.02 1,021. Door stop - wall or floor mounted 1.00 EA 12.50 0.40 2.58 15.48 (3.10) 12.38 1,022. Remove Window trim set (casing & stop) - hardwood 22.00 LF 0.45 0.00 1.98 11.88 (2.38) 9.50 1,023. Remove Window stool & apron 8.00 LF 0.68 0.00 1.08 6.52 (1.31) 5.21 1,024. Remove Window drapery - hardware 2.00 EA 4.46 0.00 1.78 10.70 10.70 1,025. Remove Window shade - roll up 2.00 EA 4.46 0.00 1.78 10.70 10.70 1,026. R&R Wood window - single hung, 9-12 sf 2.00 EA 409.81 44.02 172.72 1,036.36 1,036.36 1,027. Seal & paint wood window (per side) 2.00 EA 38.36 0.73 15.48 92.93 (37.18) 55.75 1,028. Window trim set (casing & stop) - hardwood 22.00 LF 4.95 4.39 22.66 135.95 (27.20) 108.75 1,029. Window stool & apron 8.00 LF 5.80 1.55 9.60 57.55 (11.51) 46.04 1,030. Paint door or window opening - 2 coats (per side) 2.00 EA 21.73 0.53 8.80 52.79 (21.11) 31.68 1,031. Window drapery - hardware 2.00 EA 82.65 6.61 34.38 206.29 206.29 1,032. Window shade - roll up 2.00 EA 60.90 7.69 25.90 155.39 155.39 1,033. Remove 1/2" drywall - hung, taped, ready for texture 398.31 SF 0.37 0.00 29.48 176.85 176.85 Date: 2/26/2014 9:09 AM Page: 92 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Office TAX GCO&P RCV DEPREC. ACV 23-27K5-088 1,034. Remove Casing - 2 1/4" hardwood 40.79 LF 0.45 0.00 3.68 22.04 (4.41) 17.63 1,035. Remove Batt insulation - 6" - R19 - unfaced batt 199.49 SF 0.26 0.00 10.38 62.25 (12.45) 49.80 1,036. Remove Polyethylene vapor barrier 199.49 SF 0.08 0.00 3.20 19.16 (3.83) 15.33 1,037. Clean stud wall 398.31 SF 0.50 0.58 39.96 239.70 239.70 1,038. Seal stud wall for odor control 313.16 SF 0.62 3.42 39.52 237.10 (94.83) 142.27 1,039. Batt insulation - 6" - R19 - unfaced batt 199.49 SF 0.81 7.98 33.92 203.49 (40.70) 162.79 1,040. Polyethylene vapor barrier 199.49 SF 0.24 0.73 9.72 58.33 (11.67) 46.66 1,041. 1/2" drywall - hung, taped, ready for texture 398.31 SF 1.18 9.56 95.92 575.49 575,49 1,042. Texture drywall - machine 398.31 SF 0.29 0.87 23.28 139.66 139.66 1,043. Mask wall - plastic, paper, tape (per LF) 49.79 LF 0.79 0.83 8.02 48.18 48.18 1,044. Seal/prime then paint the walls (2 coats) 398.31 SF 0.66 4.35 53.46 320.69 (128.27) 192.42 1,045. Casing - 2 1/4" hardwood 40.79 LF 2.92 6.26 25.08 150.45 (30.09) 120.36 1,046. Paint casing - two coats 40.79 LF 0.99 0.33 8.14 48.85 (19.54) 29.31 1,047. Remove Ceiling fan & light 1.00 EA 16.73 0.00 3.34 20.07 (6.02) 14.05 Date: 2/26/2014 9:09 AM Page: 93 air FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Office TAX GCO&P RCV DEPREC. ACV 23-27K5-088 1,048. R&R 5/8" drywall - hung, taped, ready for texture 151.69 SF 1.61 4.08 49.66 297.97 297.97 1,049. Ceiling fan & light 1.00 EA 285.73 8.40 58.82 352.95 (105.88) 247.07 1,050. Seal the ceiling w/latex based stain blocker - one coat 151.69 SF 0.43 0.77 13.20 79.20 (31.68) 47.52 1,051. Acoustic ceiling (popcorn) texture 151.69 SF 0.72 1.88 22.22 133.32 133.32 1,052. R&R Outlet 3.00 EA 18.44 0.26 11.12 66.70 66.70 1,053. R&R Switch 1.00 EA 18.48 0.09 3.72 22.29 22.29 1,054. R&R Phone, TV, or speaker outlet 1.00 EA 23.14 0.33 4.70 28.17 28.17 1,055. Rewire - average residence - copper wiring 151.69 SF 2.99 3.53 91.42 548.50 548.50 Totals: Office 1' 29 4' -- sn Office Closet 6' 2" -6'4" 62droom C (.t 263.18 1,733.48 10,400.52 1,889.06 8,511.46 Office Closet Height: 8` QUANTITY UNIT PRICE 132.00 SF Walls 144.85 SF Walls & Ceiling 16.50 LF Ceil. Perimeter 12.85 SF Ceiling 12.85 SF Floor 16.50 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 1,056. Remove Base shoe - hardwood 10.50 LF 0.15 Date: 2/26/2014 9:09 AM 0.00 0.32 1.90 (0.38) 1.52 Page: 94 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Office Closet TAX GCO&P RCV DEPREC. ACV 23-27K5-088 1,057. Remove Baseboard - 3 1/4" hardwood 10.50 LF 0.41 0.00 0.86 5.17 (1.04) 4.13 1,058. Remove Tear out wood flooring and subfloor 12.85 SF 3.08 0.00 7.92 47.50 (14.25) 33.25 1,059. Underlayment - 3/4" CDX plywood - tongue and groove 12.85 SF 2.07 1.04 5.52 33.16 (9.95) 23.21 1,060. Vapor barrier - 15# felt 12.85 SF 0.26 0.06 0.68 4.08 (1.22) 2.86 1,061. Wood floor - per specs from independent wood analysis 12.85 SF 11.28 * 7.84 30.56 183.35 (55.00) 128.35 1,062. Sand, stain, and finish wood floor 12.85 SF 3.80 0.78 9.92 59.53 (17.86) 41.67 1,063. Baseboard - 3 1/4" hardwood 10.50 LF 3.73 1.60 8.16 48.93 (9.79) 39.14 1,064. Base shoe - hardwood 10.50 LF 1.48 0.57 3.22 19.33 (3.86) 15.47 1,065. Seal & paint baseboard w/cap &/or shoe - two coats 10.50 LF 1.24 0.15 2.64 15.81 (6.33) 9.48 1,066. R&R Door opening (jamb & casing) - 60" or wider - hardwood 1.00 EA 237.73 13.05 50.18 300.96 (60.19) 240.77 1,067. Paint door/window trim & jamb - Large - 2 coats (per side) 2.00 EA 25.40 0.63 10.28 61.71 (24.69) 37.02 1,068. R&R Bifold door set - Birch veneer - Double 1.00 EA 203.00 7.73 42.14 252.87 252.87 1,069. Stain & finish bifold door set - slab only - (per side) 2.00 EA 56.44 2.05 23.00 137.93 (55.17) 82.76 1,070. Door dummy knob - interior 2.00 EA 25.51 2.00 10.60 63.62 (12.72) 50.90 Date: 2/26/2014 9:09 AM Page: 95 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Office Closet TAX GCO&P RCV DEPREC. ACV 23-27K5-088 1,071. Remove Closet shelf and rod package 6.17 LF 3.33 0.00 4.12 24.67 (4.93) 19.74 1,072. Remove 1/2" drywall - hung, taped, ready for texture 132.00 SF 0.37 0.00 9.76 58.60 58.60 1,073. Clean stud wall 132.00 SF 0.50 0.19 13.24 79.43 79.43 1,074. Seal stud wall for odor control 16.67 SF 0.62 0.18 2.10 12.62 (5.05) 7.57 1,075. 1/2" drywall - hung, taped, ready for texture 132.00 SF 1.18 3.17 31.80 190.73 190.73 1,076. R&R 5/8" drywall - hung, taped, ready for texture 12.85 SF 1.61 0.35 4.22 25.25 25.25 1,077. Texture drywall - machine 144.85 SF 0.29 0.32 8.46 50.79 50.79 1,078. Mask wall - plastic, paper, tape (per LF) 16.50 LF 0.79 0.28 2.66 15.98 15.98 1,079. Seal/prime then paint the walls and ceiling (2 coats) 144.85 SF 0.66 1.58 19.44 116.62 (46.65) 69.97 1,080. Closet shelf and rod package 6.17 LF 19.74 1.72 24.70 148.22 (29.64) 118.58 1,081. Stain & finish wood shelving, 12"- 24" width 6.17 LF 4.01 0.34 5.00 30.08 (12.04) 18.04 1,082. Rewire - average residence - copper wiring 12.85 SF 2.99 0.30 7.74 46.46 46.46 Totals: Office Closet Area Totals: Main Level 5,309.41 SF Walls 2,058.83 SF Floor 2,058.83 Floor Area 2,288.54 Exterior Wall Area 45.93 339.24 2,035.30 370.76 1,664.54 2,058.83 SF Ceiling 2,215.33 Total Area 263.70 Exterior Perimeter of Walls 7,368.24 SF Walls and Ceiling 660.38 LF Floor Perimeter 676.55 LF Ceil. Perimeter 5,309.41 Interior Wall Area Date: 2/26/2014 9:09 AM Page: 96 ai State Farm FINLEY, KATHERINE 23-27K5-088 Total: Main Level Area Totals: Dwelling 8,688.16 SF Walls 3,202.89 SF Floor 3,202.89 Floor Area 3,670.04 Exterior Wall Area 3,372.93 22,747.68 136,481.13 3,161.65 SF Ceiling 3,450.64 Total Area 417.20 Exterior Perimeter of Walls 11,849.82 1,104.49 1,131.52 8,595.85 21,807.93 114,673.20 SF Walls and Ceiling LF Floor Perimeter LF Ceil. Perimeter Interior Wall Area Total: Dwelling 7,1(3) 5'10" 4,871.57 33,900.42 203,395.63 Source - Eagle View Roof Gazebo 32,979.30 170,416.33 QUANTITY UNIT PRICE 137.62 Surface Area 1.38 Number of Squares 50.36 Total Perimeter Length 17.43 Total Ridge Length TAX GCO&P RCV DEPREC. ACV 1,083. R&R Gazebo - Pre -manus Kit - Octagon - Cedar - Large 0.00 EA 10,366.79 0.00 0.00 0.00 0.00 No payment is being made at this time for the Gazebo. $8,311.23 was paid under claim #23-L356-254 to replace the gazebo based upon an estimate that you submitted with Cal Spas. Per our discussion, you replaced the fiberglass dome roof but did not replace the Gazebo structure. In the circumstance that you incurred more than $8,311.23 to repair/replace the Gazebo, please submit this information for consideration. 1,084. Plumbing (Bid Item) 1.00 EA 0.00 0.00 0.00 0.00 0.00 This is for the jacuzzi tub. Please submit an estimate to replace this item. Totals: Gazebo 0.00 0.00 0.00 0.00 0.00 Date: 2/26/2014 9:09 AM Page: 97 FINLEY, KATHERINE State Farm Dwelling Roof 23-27K5-088 QUANTITY UNIT PRICE 3,158.09 Surface Area 31.58 Number of Squares 351.46 Total Perimeter Length 129.18 Total Ridge Length TAX GCO&P RCV DEPREC. ACV 1,085. Tear off composition shingles (no haul off) 1.70 SQ 34.26 0.00 11.64 69.88 (20.97) 48.91 1,086. R&R Truss - 4/12 slope 27.83 LF 7.03 7.21 40.58 243.43 (48.69) 194.74 This is for the truss located at the gable end of the roof on the rear exterior wall. 1,087. R&R Sheathing - plywood - 1/2" CDX 58.67 SF 2.40 2.86 28.74 172.41 (51.72) 120.69 1,088. Ice & water shield 58.67 SF 1.55 1.37 18.46 110.77 (33.23) 77.54 1,089. R&R Drip edge 29.33 LF 2.26 1.26 13.52 81.07 (24.30) 56.77 1,090. Laminated - comp. shingle rfg. - w/ felt 2.00 SQ 227.89 14.46 94.06 564.30 (169.29) 395.01 1,091. Add for adhesive application - comp shingle - cold weather 2.00 SQ 50.99 0.31 20.46 122.75 (36.82) 85.93 1,092. R&R Soffit & fascia - wood - 1' overhang 29.33 LF 9.42 6.91 56.64 339.84 (135.93) 203.91 1,093. Prime & paint exterior soffit - wood 62.75 SF 1.55 1.55 19.78 118.59 (47.44) 71.15 1,094. Prime & paint exterior fascia - wood, 4"- 6" wide 62.75 LF 1.19 0.73 15.08 90.48 (36.20) 54.28 Totals: Dwelling Roof Area Totals: Roof 2,444.45 Exterior Wall Area 3,295.71 Surface Area 146.61 Total Ridge Length 36.66 318.96 1,913.52 604.59 1,308.93 32.96 Number of Squares 803.63 Total Perimeter Length Date: 2/26/2014 9:09 AM Page: 98 FINLEY, KATHERINE Total: Roof State Farm 23-27K5-088 36.66 318.96 1,913.52 604.59 1,308.93 Attic Attic Height: 8' QUANTITY UNIT PRICE 2,122.43 SF Walls 5,011.63 SF Walls & Ceiling 265.30 LF Ceil. Perimeter 2,889.20 SF Ceiling 2,889.20 SF Floor 265.30 LF Floor Perimeter TAX GCO&P RCV DEPREC. ACV 1,095. Remove Batt insulation - 8" - R25 - unfaced batt 2,889.20 SF 0.29 0.00 167.58 1,005.45 (201.09) 804.36 1,096. Clean floor or roof joist system 2,889.20 SF 0.61 4.20 353.32 2,119.93 2,119.93 1,097. Seal floor or ceiling joist system 2,889.20 SF 0.89 44.14 523.10 3,138.63 (1,255.46) 1,883.17 1,098. Seal truss system - up to 5/12 2,889.20 SF 1.16 67.26 683.76 4,102.49 (1,640.99) 2,461.50 1,099. Batt insulation - 8" - R25 - unfaced batt 2,889.20 SF 1.00 147.13 607.26 3,643.59 (728.73) 2,914.86 Totals: Attic Area Totals: Attic 2,122.43 SF Walls 2,889.20 SF Floor 2,889.20 Floor Area 2,411.73 Exterior Wall Area 262.73 2,335.02 14,010.09 3,826.27 10,183.82 2,889.20 SF Ceiling 2,978.08 Total Area 267.97 Exterior Perimeter of Walls 5,011.63 SF Walls and Ceiling 265.30 LF Floor Perimeter 265.30 LF Ceil. Perimeter 2,122.43 Interior Wall Area Total: Attic Area Totals: Source - Eagle View 2,122.43 SF Walls 2,889.20 SF Floor 2,889.20 Floor Area 4,856.18 Exterior Wall Area 3,295.71 Surface Area 146.61 Total Ridge Length 262.73 2,335.02 14,010.09 3,826.27 10,183.82 2,889.20 SF Ceiling 2,978.08 Total Area 267.97 Exterior Perimeter of Walls 32.96 Number of Squares 5,011.63 SF Walls and Ceiling 265.30 LF Floor Perimeter 265.30 LF Ceil. Perimeter 2,122.43 Interior Wall Area 803.63 Total Perimeter Length Total: Source - Eagle View 299.39 2,653.98 15,923.61 4,430.86 11,492.75 Date: 2/26/2014 9:09 AM Page: 99 1JU State Farm FINLEY, KATHERINE 23-27K5-088 Exterior Front Elevation 0.00 SF Walis 0.00 SF Floor 0.00 SF Long Wall QUANTITY UNIT PRICE 0.00 SF Ceiling 0.00 SF Short Wall 0.00 SF Walls & Ceiling 0.00 LF Floor Perimeter 0.00 LF Ceil. Perimeter TAX GCO&P RCV DEPREC. ACV 1,100. R&R Fiber cement lap siding - 8" 580.00 SF 4.61 76.37 550.04 3,300.21 (1,320.09) 1,980.12 1,101. R&R Wrap wood window frame & trim with aluminum sheet - Small 2.00 EA 125.43 3.14 50.80 304.80 (121.92) 182.88 1,102. R&R Wrap wood window frame & trim with aluminum sheet 2.00 EA 191.99 4.73 77.74 466.45 (186.56) 279.89 Totals: Front Elevation Left Elevation 0.00 SF Walis 0.00 SF Floor 0.00 SF Long Wall QUANTITY UNIT PRICE 84.24 678.58 4,071.46 1,628.57 2,442.89 0.00 SF Ceiling 0.00 SF Short Wall 0.00 SF Walls & Ceiling 0.00 LF Floor Perimeter 0.00 LF Ceil. Perimeter TAX GCO&P RCV DEPREC. ACV 1,103. R&R Fiber cement lap siding - 8" 304.00 SF 4.61 40.03 288.30 1,729.77 (691.90) 1,037.87 1,104. R&R Wrap wood window frame & trim with aluminum sheet 2.00 EA 191.99 4.73 77.74 466.45 (186.56) 279.89 Totals: Left Elevation Right Elevation 0.00 SF Walis 0.00 SF Floor 0.00 SF Long Wall QUANTITY UNIT PRICE 44.76 366.04 2,196.22 878.46 1,317.76 0.00 SF Ceiling 0.00 SF Short Wall 0.00 SF Walls & Ceiling 0.00 LF Floor Perimeter 0.00 LF Ceil. Perimeter TAX GCO&P RCV DEPREC. ACV 1,105. R&R Fiber cement lap siding - 8" 253.00 SF 4.61 33.31 239.94 1,439.58 (575.83) 863.75 Date: 2/26/2014 9:09 AM Page: 100 FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm CONTINUED - Right Elevation TAX GCO&P RCV DEPREC. ACV 23-27K5-088 1,106. R&R Wrap wood window frame & trim with aluminum sheet - Large 1.00 EA 258.78 2.89 52.34 314.01 (125.61) 188.40 1,107. Detach & Reset Meter base and main disconnect - 200 amp 1.00 EA 270.61 0.00 54.12 324.73 324.73 Totals: Right Elevation Rear Elevation 0.00 SF Walls 0.00 SF Floor 0.00 SF Long Wall QUANTITY UNIT PRICE 36.20 346.40 2,078.32 701.44 1,376.88 0.00 SF Ceiling 0.00 SF Short Wall 0.00 SF Walls & Ceiling 0.00 LF Floor Perimeter 0.00 LF Ceil. Perimeter TAX GCO&P RCV DEPREC. ACV 1,108. Remove Fiber cement lap siding - 8" 411.00 SF 0.39 0.00 32.06 192.35 (76.94) 115.41 1,109. R&R Builder board - 1/2" (composition or fiberboard sheathing) 0.00 SF 1.88 0.00 0.00 0.00 0.00 1,110. Vapor barrier - 15# felt 0.00 SF 0.26 0.00 0.00 0.00 0.00 1,111. Fiber cement lap siding - 8" 411.00 SF 4.22 54.12 357.70 2,146.24 (858.50) 1,287.74 1,112. R&R Wrap wood window frame & trim with aluminum sheet - Large 2.00 EA 258.78 5.77 104.66 627.99 (251.22) 376.77 1,113. R&R Wrap wood window frame & trim with aluminum sheet 1.00 EA 191.99 2.36 38.88 233.23 (93.28) 139.95 1,114. R&R Wrap wood window frame & trim with aluminum sheet - Small 1.00 EA 125.43 1.57 25.40 152.40 (60.97) 91.43 Totals: Rear Elevation Area Totals: Exterior 63.82 558.70 3,352.21 1,340.91 2,011.30 Total: Exterior Date: 2/26/2014 9:09 AM 229.02 1,949.72 11,698.21 4,549.38 7,148.83 Page: 101 1 State Farm FINLEY, KATHERINE 23-27K5-088 Heat, Vent, & Cool 0.00 SF Walls 0.00 SF Floor 0.00 SF Long Wall QUANTITY UNIT PRICE 0.00 SF Ceiling 0.00 SF Short Wall 0.00 SF Walls & Ceiling 0.00 LF Floor Perimeter 0.00 LF Ceil. Perimeter TAX GCO&P RCV DEPREC. ACV 1,115. Heat, Vent, & Air Conditioning (Bid Item) 1.00 EA 15,965.00 *E Per bid submitted by Perfection Heating and Air Conditioning. 0.00 3,193.00 19,158.00 (3,831.60) 15,326.40 Totals: Heat, Vent, & Cool Fencing 0.00 SF Walls 0.00 SF Floor 0.00 SF Long Wall QUANTITY UNIT PRICE 0.00 3,193.00 19,158.00 3,831.60 15,326.40 0.00 SF Ceiling 0.00 SF Short Wall 0.00 SF Walls & Ceiling 0.00 LF Floor Perimeter 0.00 LF Ceil. Perimeter TAX GCO&P RCV DEPREC. ACV 1,116. R&R Wood fence 5'- 6' high - treated 20.00 LF 24.58 13.17 100.96 605.73 <242.29> 363.44 Totals: Fencing Electrical 0.00 SF Walls 0.00 SF Floor 0.00 SF Long Wall QUANTITY UNIT PRICE 13.17 100.96 605.73 <242.29> 363.44 0.00 SF Ceiling 0.00 SF Short Wall 0.00 SF Walls & Ceiling 0.00 LF Floor Perimeter 0.00 LF Ceil. Perimeter TAX GCO&P RCV DEPREC. ACV 1,117. Electrical (Bid Item) 1.00 EA 0.00 0.00 0.00 0.00 0.00 This item pertains to the network cabling and outlets installed throughout the home. Please submit a bid to replace the network cabling and outlets. Totals: Electrical Labor Minimums Applied 0.00 0.00 0.00 0.00 0.00 Date: 2/26/2014 9:09 AM Page: 102 IVJ FINLEY, KATHERINE QUANTITY UNIT PRICE State Farm TAX GCO&P 23-27K5-088 RCV DEPREC. ACV 1,118. Skylight labor minimum 1.00 EA 37.37 1,119. Stairway labor minimum 1.00 EA 25.17 1,120. Ornamental iron labor minimum 1.00 EA 53.99 0.00 0.00 0.00 7.48 5.04 10.80 44.85 30.21 64.79 44.85 30.21 64.79 Totals: Labor Minimums Applied 0.00 23.32 139.85 0.00 139.85 Line Item Totals: 23-27K5-088 COVERAGE 5,413.15 42,287.46 253,717.39 46,033.43 207,683.96 TAX GCO&P RCV DEPREC. ACV Coverage A - Dwelling Removal Coverage A - Dwelling Removal - Coverage A - - 33 Fire, Lightning, & - 33 Fire, Lightning, & Dwelling Extensions 5,355.22 41,820.46 250,915.44 (44,912.68) 206,002.76 57.93 467.00 2,801.95 (1,120.75) 1,681.20 Total Grand Total Areas: 10,810.59 SF Walls 6,092.09 SF Floor 6,092.09 Floor Area 8,526.22 Exterior Wall Area 3.295.71 Surface Area 146.61 Total Ridge Length 5,413.15 42,287.46 253,717.39 (46,033.43) 207,683.96 6,050.85 SF Ceiling 6,428.72 Total Area 685.17 Exterior Perimeter of Walls 32.96 Number of Squares 16,861.44 SF Walls and Ceiling 1,369.79 LF Floor Perimeter 1,396.82 LF Ceil. Perimeter 10,718.28 Interior Wall Area 803.63 Total Perimeter Length Date: 2/26/2014 9:09 AM Page: 103 DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. ACT ACOUSTICAL TREATMENTS R&R Suspended ceiling grid - 2' x 4' 61.72 SF $95.53 $15.92 $76.43 $0.00 $19.10 Suspended ceiling grid - 2' x 4' 672.58 SF $895.77 $149.32 $716.64 $0.00 $179.13 Remove Suspended ceiling grid - 2' x 4' 672.58 SF $145.28 $24.22 $116.23 $0.00 $29.05 R&R Suspended ceiling tile - 2' x 4' 61.72 SF $112.22 $18.70 $89.77 $0.00 $22.45 Suspended ceiling tile - 2' x 4' 672.58 SF $1,069.67 $178.30 $855.73 $0.00 $213.94 Remove Suspended ceiling tile - 2' x 4' 672.58 SF $153.35 $25.56 $122.67 $0.00 $30.68 TOTAL ACOUSTICAL TREATMENTS $2,471.82 $412.02 $1,977.47 $0.00 $494.35 APP APPLIANCES R&R Dishwasher - High grade 1.00 EA $1,100.63 $183.44 $1,100.63 $0.00 $0.00 Garbage disposer - High grade 1.00 EA $357.39 $59.58 $357.39 $0.00 $0.00 R&R Microwave oven - over range w/built-in 1.00 EA $564.49 $94.08 $564.49 $0.00 $0.00 hood R&R Range - slide in - gas - High grade 1.00 EA $2,315.46 $385.92 $2,315.46 $0.00 $0.00 TOTAL APPLIANCES $4,337.97 $723.02 $4,337.97 $0.00 $0.00 CAB CABINETRY R&R Countertop - flat laid plastic laminate 9.50 LF $481.36 $80.24 $481.36 $0.00 $0.00 Add-on for mitered corner (Countertop) 1.00 EA $84.15 $14.02 $84.15 $0.00 $0.00 R&R Countertop - post formed plastic laminate 19.67 LF $1,187.16 $197.86 $1,I87.16 $0.00 $0.00 R&R Cabinetry - full height unit 1.42 LF $487.47 $81.24 $487.47 $0.00 $0.00 R&R Cabinetry - laminate lower (base) units - 16.83 LF $4,479.62 $746.60 $4,479.62 $0.00 $0.00 High grade R&R Cabinetry - laminate upper (wall) units 1.33 LF $143.08 $23.84 $143.08 $0.00 $0.00 R&R Cabinetry - laminate upper (wall) units - 15.25 LF $2,389.65 $398.28 $2,389.65 $0.00 $0.00 High grade Cabinet knob or pull 4.00 EA $35.83 $5.98 $35.83 $0.00 $0.00 Add for lazy susan - wood shelves 1.00 EA $238.67 $39.78 $238.67 $0.00 $0.00 R&R Medicine cabinet - High grade 1.00 EA $300.48 $50.08 $300.48 $0.00 $0.00 R&R Medicine cabinet - High grade 1.00 EA $300.48 $50.08 $300.48 $0.00 $0.00 R&R Vanity 1.50 LF $255.97 $42.66 $255.97 $0.00 $0.00 R&R Vanity 3.50 LF $597.29 $99.56 $597.29 $0.00 $0.00 R&R Vanity 2.00 LF $341.30 $56.88 $341.30 $0.00 $0.00 TOTAL CABINETRY $11,322.51 $1,887.10 $11,322.51 $0.00 $0.00 CLN CLEANING Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 104 IVU DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL, CLN CLEANING Clean the walls and ceiling 1,100.63 SF $317.95 $53.00 $317.95 $0.00 $0.00 Chimney sweep - clean and service fireplace 1.00 EA $156.39 526.06 $156.39 $0.00 $0.00 Clean concrete the floor 1,495.88 SF $360.33 $60.06 $360.33 $0.00 $0.00 Final cleaning - construction - Residential 2,770.00 SF $631.56 $105.26 $631.56 $0.00 $0.00 Clean foundation wall 885.17 SF $373.34 $62.24 $373.34 $0.00 $0.00 Clean floor or roof joist system 3,190.48 SF $2,340.99 $390.16 52,340.99 $0.00 $0.00 Clean masonry 6.46 SF $2.96 $0.50 $2.96 $0.00 $0.00 Clean door / window opening (per side) 2.00 EA $19.67 $3.28 $19.67 $0.00 $0.00 Clean stair riser - per side - per LF 27.00 LF $11.37 $1.90 $11.37 $0.00 $0.00 Soda blasting 1,017.11 SF $2,115.78 $352.66 $2,115.78 $0.00 $0.00 Clean stud wall 7,011.45 SF $4,219.26 $703.26 $4,219.26 $0.00 $0.00 Clean stair tread - per side - per LF 27.00 LF $13.62 $2.26 $13.62 $0.00 $0.00 Clean floor underlayment 10697 SF $36.05 $6.02 $36.05 $0.00 $0.00 Clean exterior door (per side) 4.00 EA $43.42 $7.24 $43.42 $0.00 $0.00 TOTAL CLEANING $10,642.69 $1,773.90 $10,642.69 $0.00 50.00 DMO GENERAL DEMOLITION Dumpster load - Approx. 30 yards, 5-7 tons of debris TOTAL GENERAL DEMOLITION 4.00 EA 52,164,80 $360.80 $2,164.80 $0.00 $0.00 $2,164.80 $360.80 52,164.80 50.00 50.00 DOR DOORS R&R Bifold door set - Birch veneer - Double 1.00 EA $252.87 $42.14 $252.87 $0.00 $0.00 R&R Bifold door - Birch veneer - Single 1.00 EA $131.76 $21.96 $131.76 $0.00 $0.00 R&R Bifold door - solid core - half louvered - 1.00 EA $176.63 $29.44 $176.63 $0.00 $0.00 Single R&R Bifold door - solid core - half louvered - 1.00 EA $176.63 $29.44 $176.63 $0.00 $0.00 Single R&R Bifold door - lauan/mahogany - Single 1.00 EA $114.35 $19.06 $114.35 $0.00 $0.00 R&R Bifold door - full louvered - Single 2.00 EA $289.54 $48.26 $289.54 $0.00 $0.00 R&R Bypass mirrored door set - High grade 1.00 EA $516.84 $86.1.4 $516.84 $0.00 $0.00 R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 105 1w DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. DOR DOORS jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 50.00 $0.00 jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 jamb & casing R&R Interior door - oak veneer - solid oak 1.00 EA $378.00 $63.00 $378.00 $0.00 $0.00 jamb & casing R&R Storm door assembly 1.00 EA $294.28 $49.06 $294.28 $0.00 $0.00 R&R Storm door assembly 1.00 EA $294.28 $49.06 $294.28 $0.00 $0.00 R&R Exterior door - metal - insulated / wood - 1.00 EA $565.18 $94.20 $565.18 $0.00 $0.00 High grade R&R Exterior door - metal - insulated / wood - 1.00 EA $565.18 $94.20 $565.18 $0.00 $0.00 High grade R&R Exterior door - metal - insulated / wood - 1.00 EA $565.18 $94.20 $565.18 $0.00 $0.00 High grade TOTAL DOORS 58,856.72 $1,476.16 $8,856.72 $0.00 $0.00 DRY DRYWALL R&R 1/2" drywall - hung, taped, floated, ready 111.11 SF $233.97 $39.00 $233.97 $0.00 $0.00 for paint 1/2" drywall - hung, taped, floated, ready for 109.33 SF $181.67 $30.28 $181.67 $0.00 $0.00 paint 1/2" drywall - hung, taped, floated, ready for 369.33 SF $613.71 $102.28 $613.71 $0.00 $0.00 paint 1/2" drywall - hung, taped, floated, ready for 69.33 SF $115.20 $19.20 $115.20 $0.00 $0.00 paint Remove 1/2" drywall - hung, taped, floated, 109.33 SF $48.55 $8.10 $48.55 $0.00 $0.00 ready for paint Remove 1/2" drywall - hung, taped, floated, 369.33 SF $163.99 $27.34 $163.99 $0.00 $0.00 ready for paint Remove 1/2" drywall - hung, taped, floated, 69.33 SF $30.79 $5.14 $30.79 $0.00 $0.00 ready for paint 1/2" drywall - hung, taped, ready for texture 60.33 SF $87.18 $14.54 $87.18 $0.00 $0.00 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 106 iu1 DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. DRY DRYWALL 1/2" drywall - hung, taped, ready for texture 344.00 SF $497.02 $82.84 $497.02 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 286.67 SF $414.19 $69.04 $414.19 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 444.67 SF $642.47 $107.08 $642.47 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 172.00 SF $248.51 $41.42 $248.51 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 545.33 SF $787.90 $131.32 $787.90 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 84.00 SF $121.36 $20.22 $121.36 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 235.62 SF $340.43 $56.74 $340.43 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 76.74 SF $110.87 $18.48 $110.87 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 393.18 SF $568.07 $94.68 $568.07 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 409.14 SF $591.13 $98.52 $591.13 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 541.16 SF $781.88 $130.32 $781.88 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 326.97 SF $472.41 $78.74 $472.41 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 333.55 SF $481.92 $80.32 $481.92 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 128.53 SF $185.72 $30.96 $185.72 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 68.45 SF $98.89 $16.48 $98.89 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 249.33 SF $360.24 $60.04 $360.24 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 232.00 SF $335.21 $55.88 $335.21 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 101.33 SF $146.40 $24.40 $146.40 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 352.00 SF $508.59 $84.78 $508.59 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 132.00 SF $190.73 $31.80 $190.73 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 398.31 SF $575.49 $95.92 $575.49 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 156.00 SF $225.41 $37.58 $225.41 $0.00 $0.00 1/2" drywall - hung, taped, ready for texture 394.31 SF $569.72 $94.96 $569.72 $0.00 $0.00 Remove 1/2" drywall - hung, taped, ready for 60.33 SF $26.78 $4.46 $26.78 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 344.00 SF $152.74 $25.46 $152.74 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 286.67 SF $127.29 $21.22 $127.29 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 444.67 SF $197.43 $32.90 $197.43 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 172.00 SF $76.36 $12.72 $76.36 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 545.33 SF $242.13 $40.36 $242.13 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 84.00 SF $37.30 $6.22 $37.30 $0.00 $0.00 texture Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 107 Ivo DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. DRY DRYWALL Remove 1/2" drywall - hung, taped, ready for texture Remove 1/2" drywall - hung, taped, ready for texture Remove 1/2" drywall - hung, taped, ready for texture Remove 1/2" drywall - hung, taped, ready for texture Remove 1/2" drywall - hung, taped, ready for texture 76.74 SF $34.07 $5.68 $34.07 $0.00 $0.00 235.62 SF $104.62 $17.44 $104.62 $0.00 $0.00 393.18 SF $174.58 $29.10 $174.58 $0.00 $0.00 409.14 SF $181.66 $30.28 $181.66 $0.00 $0.00 541.16 SF $240.27 $40.04 $240.27 $0.00 $0.00 Remove 1/2" drywall - hung, taped, ready for 326.97 SF $145.18 $24.20 $145.18 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 333.55 SF $148.09 $24.68 $148.09 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 128.53 SF $57.08 $9.52 $57.08 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 68.45 SF $30.39 $5.06 $30.39 $0.00 $0.00 249.33 SF $110.71 $18.46 $110.71 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 232.00 SF $103.00 $17.16 $103.00 $0.00 $0.00 texture 101.33 SF $44.99 $7.50 $44.99 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for Remove 1/2" drywall - hung, taped, ready for texture Remove 1/2" drywall - hung, taped, ready for 352.00 SF $156.28 $26.04 $156.28 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 132.00 SF $58.60 $9.76 $58.60 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 398.31 SF $176.85 $29.48 $176.85 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 156.00 SF $69.26 $11.54 $69.26 $0.00 $0.00 texture Remove 1/2" drywall - hung, taped, ready for 394.31 SF $175.07 $29.18 $175.07 $0.00 $0.00 texture 1/2" drywall - hung & fire taped only 107.00 SF $136.34 $22.72 $136.34 $0.00 $0.00 1/2" drywall - hung & fire taped only 114.00 SF $145.27 $24.22 $145.27 $0.00 $0.00 Remove 1/2" drywall - hung & fire taped only 107.00 SF $47.51 $7.92 $47.51 $0.00 $0.00 Remove 1/2" drywall - hung & fire taped only 114.00 SF $50.62 $8.44 $50.62 $0.00 $0.00 R&R 5/8" drywall - hung, taped, ready for 61.19 SF $120.21 $20.04 $120.21 $0.00 $0.00 texture R&R 5/8" drywall - hung, taped, ready for 114.37 SF $224.66 $37.44 $224.66 $0.00 $0.00 texture R&R 5/8" drywall - hung, taped, ready for 5.59 SF $10.99 $1.84 $10.99 $0.00 $0.00 texture Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 108 1 vJ DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. DRY DRYWALL R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture R&R 5/8" drywall - hung, taped, ready for texture 25135 SF $493.74 $82.30 $493.74 $0.00 $0.00 45.25 SF $88.87 $14.80 $88.87 $0.00 $0.00 301.28 SF $591.81 $98.64 $591.81 $0.00 $0.00 126.02 SF $247.54 $41.26 $247.54 $0.00 $0.00 131.92 SF $259.14 $43.20 $259.14 $0.00 $0.00 44.64 SF $87.69 $14.62 $87.69 $0.00 $0.00 4.58 SF $8.99 $1.50 $8.99 $0.00 $0.00 43.81 SF $86.05 $14.34 $86.05 $0.00 $0.00 35.34 SF $69.43 $11.58 $69.43 $0.00 $0.00 8.85 SF $17.38 $2.90 $17.38 $0.00 $0.00 120.94 SF $237.60 $39.62 $237.60 $0.00 $0.00 12.85 SF $25.25 $4.22 $25.25 $0.00 $0.00 151.69 SF $297.97 $49.66 $297.97 $0.00 $0.00 15.97 SF $31.36 $5.22 $31.36 $0.00 $0.00 148.81 SF $292.31 $48.72 $292.31 $0.00 $0.00 Acoustic ceiling (popcorn) texture 61.19 SF $53.80 $8.98 $53.80 $0.00 $0.00 Acoustic ceiling (popcorn) texture 114.37 SF $100.52 $16.76 $100.52 $0.00 $0.00 Acoustic ceiling (popcorn) texture 5.59 SF $4.91 $0.82 $4.91 $0.00 $0.00 Acoustic ceiling (popcorn) texture 251.35 SF $220.90 $36.82 $220.90 $0.00 $0.00 Acoustic ceiling (popcorn) texture 45.25 SF $39.78 $6.64 $39.78 $0.00 $0.00 Acoustic ceiling (popcorn) texture 301.28 SF $264.77 $44.12 $264.77 $0.00 $0.00 Acoustic ceiling (popcorn) texture 126.02 SF $110.75 $18.46 $110.75 $0.00 $0.00 Acoustic ceiling (popcorn) texture 131.92 SF $115.93 $19.32 $115.93 $0.00 $0.00 Acoustic ceiling (popcorn) texture 43.81 SF $38.48 $6.40 $38.48 $0.00 $0.00 Acoustic ceiling (popcorn) texture 120.94 SF $106.30 $17.72 $106.30 $0.00 $0.00 Acoustic ceiling (popcorn) texture 151.69 SF $133.32 $22.22 $133.32 $0.00 $0.00 Acoustic ceiling (popcorn) texture 148.81 SF $130.76 $21.78 $130.76 $0.00 $0.00 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 109 1IU DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC, AMT AVAIL. DRY DRYWALL Mask wall - plastic, paper, tape (per LF) 24.67 LF $23.88 $3.98 $23.88 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 13.67 LF $13.23 $2.20 $13.23 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 46.17 LF $44.70 $7.46 $44.70 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 37.67 LF $36.47 $6.08 $36.47 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 43.00 LF $41.63 $6.94 $41.63 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 35.83 LF $34.69 $5.78 $34.69 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 73.50 LF $71.16 $11.86 $71.16 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 31.80 LF $30.77 $5.12 $30.77 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 21.50 LF $20.83 $3.48 $20.83 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 68.17 LF $65.99 $11.00 $65.99 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 22.50 LF $21.80 $3.64 $21.80 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 31.58 LF $30.58 $5.10 $30.58 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 9.59 LF $9.30 $1.56 $9.30 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 49.15 LF $47.57 $7.92 $47.57 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 51.14 LF $49.52 $8.26 $49.52 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 69.83 LF $67.62 $11.28 $67.62 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 45.18 LF $43.75 $7.30 $43.75 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 45.94 LF $44.48 $7.42 $44.48 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 30.32 LF $29.36 $4.90 $29.36 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 8.56 LF $8.28 $1.38 $8.28 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 31.17 LF $30.16 $5.02 $30.16 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 29.00 LF $28.08 $4.68 $28.08 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 12.67 LF $12.26 $2.04 $12.26 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 44.00 LF $42.60 $7.10 $42.60 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 16.50 LF $15.98 $2.66 $15.98 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 49.79 LF $48.18 $8.02 $48.18 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 19.50 LF $18.88 $3.14 $18.88 $0.00 $0.00 Mask wall - plastic, paper, tape (per LF) 49.29 LF $47.70 $7.94 $47.70 $0.00 $0.00 Texture drywall - heavy hand texture 444.67 SF $341.99 $57.00 $341.99 $0.00 $0.00 Texture drywall - heavy hand texture 84.00 SF $64.60 $10.76 $64.60 $0.00 $0.00 Texture drywall - heavy hand texture 409.14 SF $314.68 $52.46 $314.68 $0.00 $0.00 Texture drywall - heavy hand texture 326.97 SF $251.48 $41.92 $251.48 $0.00 $0.00 Texture drywall - machine 60.33 SF $21.15 $3.52 $21.15 $0.00 $0.00 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 110 DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. DRY DRYWALL Texture drywall - machine 150.50 SF S52.78 $8.80 $52.78 $0.00 $0.00 Texture drywall - machine 286.67 SF $100.50 $16.74 $100.50 $0.00 $0.00 Texture drywall - machine 172.00 SF $60.32 $10.06 $60.32 $0.00 $0.00 Texture drywall - machine 545.33 SF $191.22 $31.88 $191.22 $0.00 $0.00 Texture drywall - machine 235.62 SF $82.60 $13.76 $82.60 $0.00 $0.00 Texture drywall - machine 76.74 SF $26.92 $4.50 $26.92 $0.00 $0.00 Texture drywall - machine 393.18 SF $137.86 $22.98 $137.86 $0.00 $0.00 Texture drywall - machine 541.16 SF $189.74 $31.62 $189.74 $0.00 $0.00 Texture drywall - machine 333.55 SF $116.94 $19.48 $116.94 $0.00 $0.00 Texture drywall - machine 173.17 SF $60.72 $10.12 $60.72 $0.00 $0.00 Texture drywall - machine 73.03 SF $25.62 $4.28 $25.62 $0.00 $0.00 Texture drywall - machine 249.33 SF $87.41 $14.56 $87.41 $0.00 $0.00 Texture drywall - machine 267.34 SF $93.73 $15.62 $93.73 $0.00 $0.00 Texture drywall - machine 110.19 SF $38.64 $6.44 $38.64 $0.00 $0.00 Texture drywall - machine 352.00 SF $123.43 $20.58 $123.43 $0.00 $0.00 Texture drywall - machine 144.85 SF $50.79 $8.46 $50.79 $0.00 $0.00 Texture drywall - machine 398.31 SF $139.66 $23.28 $139.66 $0.00 $0.00 Texture drywall - machine 171.97 SF $60.31 $10.06 $60.31 $0.00 $0.00 Texture drywall - machine 394.31 SF $138.27 $23.06 $138.27 $0.00 $0.00 TOTAL DRYWALL $22,242.11 $3,707.30 $22,242.11 $0.00 $0.00 ELE ELECTRICAL R&R Bathroom ventilation fan 1.00 EA $114.65 $19.10 $114.65 $0.00 $0.00 R&R Bathroom ventilation fan 1.00 EA $114.65 $19.10 $114.65 $0.00 $0.00 Electrical (Bid Item) 1.00 EA $0.00 $0.00 $0.00 $0.00 $0.00 R&R Breaker panel - 150 amp 1.00 EA $1,453.82 $242.32 $1,453.82 $0.00 $0.00 R&R Circuit breaker - main disconnect - 150 to 1.00 EA $258.17 $43.04 $258.17 $0.00 $0.00 200 amp R&R Door chime - High grade 1.00 EA $184.58 $30.78 $184.58 $0.00 $0.00 R&R Ground fault interrupter (GFI) outlet 1.00 EA $41.89 $6.98 $41.89 $0.00 $0.00 R&R Ground fault interrupter (GFI) outlet 4.00 EA $167.56 $27.92 $167.56 $0.00 $0.00 R&R Ground fault interrupter (GFI) outlet 1.00 EA $41.89 $6.98 $41.89 $0.00 $0.00 R&R Ground fault interrupter (GFI) outlet 1.00 EA $41.89 $6.98 $41.89 $0.00 $0.00 Detach & Reset Meter base and main 1.00 EA $324.73 $54.12 $324.73 $0,00 $0.00 disconnect - 200 amp Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 111 11L DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST CCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. ELE ELECTRICAL R&R Phone, TV, or speaker outlet 1.00 EA $28.17 $4.70 $28.17 $0.00 $0.00 R&R Phone, TV, or speaker outlet 1.00 EA $28.17 $4.70 $28.17 $0.00 $0.00 R&R Phone, TV, or speaker outlet 1.00 EA $28.17 $4.70 $28.17 $0.00 $0.00 R&R Phone, TV, or speaker outlet 1.00 EA $28.17 $4.70 $28.17 $0.00 $0.00 R&R Phone, TV, or speaker outlet 1.00 EA $28.17 $4.70 $28.17 $0.00 $0.00 R&R Phone, TV, or speaker outlet 1.00 EA $28.17 $4.70 $28.17 $0.00 $0.00 R&R Phone, TV, or speaker outlet 1.00 EA $28.17 $4.70 $28.17 $0.00 $0.00 R&R 220 volt outlet 1.00 EA $37.76 $6.30 $37.76 $0.00 $0.00 R&R Outlet 2.00 EA $44.47 $7.42 $44.47 $0.00 $0.00 R&R Outlet 5.00 EA $111.15 $18.52 $111.15 $0.00 $0.00 R&R Outlet 1.00 EA $22.25 $3.72 $22.25 $0.00 $0.00 R&R Outlet 4.00 EA $88.90 $14.80 $88.90 $0.00 $0.00 R&R Outlet 5.00 EA $111.15 $18.52 $111.15 $0.00 $0.00 R&R Outlet 4.00 EA $88.90 $14.80 $88.90 $0.00 $0.00 R&R Outlet 3.00 EA $66.70 $11.12 $66.70 $0.00 $0.00 R&R Outlet 3.00 EA $66.70 $11.12 $66.70 $0.00 $0.00 R&R Outlet 2.00 EA $44.47 $7.42 $44.47 $0.00 $0.00 R&R Outlet 6.00 EA $133.40 $22.24 $133.40 $0.00 $0.00 R&R Outlet 1.00 EA $22.25 $3.72 $22.25 $0.00 $0.00 R&R Outlet 3.00 EA $66.70 $11.12 $66.70 $0.00 $0.00 R&R Outlet 3.00 EA $66.70 $11.12 $66.70 $0.00 $0.00 R&R Outlet 3.00 EA $66.70 $11.12 $66.70 $0.00 $0.00 R&R Dimmer switch 1.00 EA $45.52 $7.60 $45.52 $0.00 $0.00 R&R Switch 2.00 EA $44.56 $7.42 $44.56 $0.00 $0.00 R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 R&R Switch 2.00 EA $44.56 $7.42 $44.56 $0.00 $0.00 R&R Switch 2.00 EA $44.56 $7.42 $44.56 $0.00 $0.00 R&R Switch 2.00 EA $44.56 $7.42 $44.56 $0.00 $0.00 R&R Switch 2.00 EA $44.56 $7.42 $44.56 $0.00 $0.00 R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 112 Date: 2/26/2014 9:09 AM 1 DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. ELE ELECTRICAL R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 R&R Switch 2.00 EA $44.56 $7.42 $44.56 $0.00 $0.00 R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 R&R Switch 2.00 EA $44.56 $7.42 $44.56 $0.00 $0.00 R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 R&R Switch 1.00 EA $22.29 $3.72 $22.29 $0.00 $0.00 R&R Switch - 3 way 1.00 EA $28.67 $4.80 $28.67 $0.00 $0.00 Rewire - average residence - copper wiring 20.87 SF $75.47 $12.58 $75.47 $0.00 $0.00 Rewire - average residence - copper wiring 142.69 SF $515.94 $85.98 $515.94 $0.00 $0.00 Rewire - average residence - copper wiring 132.13 SF $477.79 $79.64 $477.79 $0.00 $0.00 Rewire - average residence - copper wiring 88.11 SF $318.62 $53.12 $318.62 $0.00 $0.00 Rewire - average residence - copper wiring 110.87 SF $400.90 $66.82 $400.90 $0.00 $0.00 Rewire - average residence - copper wiring 62.80 SF $227.09 $37.86 $227.09 $0.00 $0.00 Rewire average residence - copper wiring 306.73 SF $1,109.10 $184.84 $1,109.10 $0.00 $0.00 Rewire - average residence - copper wiring 32.19 SF $116.42 $19.42 $116.42 $0.00 $0.00 Rewire - average residence - copper wiring 27.00 SF $97.62 $16.26 $97.62 $0.00 $0.00 Rewire - average residence - copper wiring 159.49 SF $576.71 $96.12 $576.71 $0.00 $0.00 Rewire - average residence - copper wiring 61.19 SF $221.26 $36.88 $221.26 $0.00 $0.00 Rewire - average residence - copper wiring 114.37 SF $413.57 $68.94 $413.57 $0.00 $0.00 Rewire - average residence - copper wiring 251.35 SF $908.87 $151.48 $908.87 $0.00 $0.00 Rewire - average residence - copper wiring 106.97 SF $386.79 $64.46 $386.79 $0.00 $0.00 Rewire - average residence - copper wiring 301.28 SF $1,089.40 $181.56 $1,089.40 $0.00 $0.00 Rewire - average residence - copper wiring 126.02 SF $455.67 $75.94 $455.67 $0.00 $0.00 Rewire - average residence - copper wiring 131.92 SF $477.01 $79.50 $477.01 $0.00 $0.00 Rewire - average residence - copper wiring 44.64 SF $161.41 $26.90 $161.41 $0.00 $0.00 Rewire - average residence - copper wiring 4.58 SF $16.56 $2.76 $16.56 $0.00 $0.00 Rewire - average residence - copper wiring 43.81 SF $158.41 $26.40 $158.41 $0.00 $0.00 Rewire - average residence - copper wiring 35.34 SF $127.79 $21.30 $127.79 $0.00 $0.00 Rewire - average residence - copper wiring 8.85 SF $32.01 $5.34 $32.01 $0.00 $0.00 Rewire - average residence - copper wiring 120.94 SF $437.31 $72.88 $437.31 $0.00 $0.00 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 113 1 DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. ELE ELECTRICAL Rewire - average residence - copper wiring 12.85 SF $46.46 $7.74 $46.46 $0.00 $0.00 Rewire - average residence - copper wiring 151.69 SF $548.50 $91.42 $548.50 $0.00 $0.00 Rewire - average residence - copper wiring 15.97 SF $57.76 $9.64 $57.76 $0.00 $0.00 Rewire - average residence - copper wiring 148.81 SF $538.08 $89.68 $538.08 $0.00 $0.00 R&R Smoke detector 1.00 EA $72.54 $12.08 $72.54 $0.00 $0.00 R&R Smoke detector 1.00 EA $72.54 $12.08 $72.54 $0.00 $0.00 R&R Smoke detector 1.00 EA $72.54 $12.08 $72.54 $0.00 $0.00 R&R Smoke detector 1.00 EA $72.54 $12.08 $72.54 $0.00 $0.00 TOTAL ELECTRICAL $14,915.49 $2,486.04 $14,915.49 $0.00 $0.00 FCC FLOOR COVERING - CARPET R&R Carpet - metal transition strip 6.00 LF $27.71 $4.62 $19.40 $0.00 $8.31 Carpet - per specs from independent carpet 290.83 SF $1,045.24 $174.22 $731.66 $0.00 $313.58 analysis Carpet - per specs from independent carpet 1,015.42 SF $4,198.36 $699.72 $2,938.86 $0.00 $1,259.50 analysis Remove Carpet - per specs from independent 1,069.34 SF $320.82 $53.48 $224.59 $0.00 $96.23 carpet analysis Carpet pad - per specs from independent pad 852.40 SF $552.19 $92.02 $386.54 $0.00 $165.65 analysis Carpet pad - per specs from independent pad 0.62 SY $3.45 $0.58 $2.41 $0.00 $1.04 analysis Carpet pad - per specs from independent pad 27.93 SY $287.47 $47.92 $201.23 $0.00 $86.24 analysis Remove Carpet pad - per specs from 1,069.34 SF $141.12 $23.50 $98.80 $0.00 $42.32 independent pad analysis Step charge for "tucked" carpet installation - 14.00 EA $160.10 $26.68 $112.07 $0.00 $48.03 High grade TOTAL FLOOR COVERING - CARPET $6,736.46 $1,122.74 $4,71536 $0.00 $2,020.90 FCT FLOOR COVERING - CERAMIC TILE Tile floor covering 20.87 SF $248.96 $41.50 $174.29 $0.00 $74.67 Remove Tile floor covering 20.87 SF $55.59 $9.26 $38.91 $0.00 $16.68 Tile floor covering - High grade 374.67 SF $5,255.51 $875.92 $3,678.88 $0.00 $1,576.63 Remove Tile floor covering - High grade 374.67 SF $998.14 $166.38 $698.68 $0.00 $299.46 Tile base 11.67 LF $218.67 $36.44 $153.06 $0.00 $65.61 Remove Tile base 11.67 LF $26.18 $4.36 $18.33 $0.00 $7.85 Tile base - High grade 11.17 LF $238.37 $39.72 $166.85 $0.00 $71.52 Remove Tile base - High grade 11.17 LF $25.07 $4.18 $17.54 $0.00 $7.53 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 114 110 DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. FCT FLOOR COVERING - CERAMIC TILE R&R Mortar bed for tile floors 20.87 SF $144.26 $24.04 $100.97 $0.00 $43.29 Mortar bed for tile floors 374.67 SF $2,050.52 $341.74 $1,435.34 $0.00 $615.18 Remove Mortar bed for tile floors 374.67 SF $539.52 $89.92 $377.66 $0.00 $161.86 TOTAL FLOOR COVERING - CERAMIC TILE $9,800.79 $1,633.46 $6,860.51 $0.00 $2,940.28 FCV FLOOR COVERING - VINYL R&R Vinyl floor covering (sheet goods) 40.00 SF $190.33 $31.72 $133.25 $0.00 $57.08 Vinyl floor covering (sheet goods) 68.25 SF $257.59 $42.92 $180.31 $0.00 $77.28 Remove Vinyl floor covering (sheet goods) 68.25 SF $67.17 $11.20 $47.02 $0.00 $20.15 Cove base molding - rubber or vinyl, 4" high 23.00 LF $52.44 $8.74 $36.71 $0.00 $15.73 Remove Cove base molding - rubber or vinyl, 23.00 LF $7.72 $1.28 $5.41 $0.00 $2.31 4" high R&R Vinyl - metal transition strip 20.00 LF $91.64 $15.28 $64.15 $0.00 $27.49 Floor preparation for resilient flooring 108.25 SF $71.11 $11.86 $49.77 $0.00 $21.34 R&R Underlayment - 3/4" particle board 256.94 SF $854.59 $142.44 $598.20 $0.00 $256.39 Underlayment - 3/4" particle board 301.28 SF $622.44 $103.74 $435.71 $0.00 $186.73 Underlayment - 3/4" CDX plywood - tongue 959.79 SF $2,477.20 $412.92 $1,734.02 $0.00 $743.18 and groove Remove Underlayment - 3/4" CDX plywood - 337.92 SF $425.78 $70.96 $298.03 $0.00 $127.75 tongue and groove TOTAL FLOOR COVERING - VINYL $5,118.01 $853.06 $3,58238 $0.00 $1,535.43 FCW FLOOR COVERING - WOOD R&R Pre -finished solid wood flooring 96.64 SF $1,151.28 $191.88 $805.90 $0.00 $345.38 Pre -finished solid wood flooring 114.37 SF $1,079.78 $179.96 $755.86 $0.00 $323.92 Vapor barrier - 15# felt 923.15 SF $292.85 $48.80 $204.95 $0.00 $87.90 Sand, stain, and finish wood floor 808.78 SF $3,747.36 $624.58 $2,623.16 $0.00 $1,124.20 R&R Reducer strip - for wood flooring 14.17 LF $97.47 $16.24 $68.24 $0.00 $29.23 Reducer strip - for wood flooring 6.67 LF $43.17 $7.20 $30.21 $0.00 $12.96 Remove Reducer strip - for wood flooring 6.67 LF $2.73 $0.46 $1.91 $0.00 $0.82 Wood floor - per specs from independent wood 301.28 SF $1,874.80 $312.46 $1,312.36 $0.00 $562.44 analysis Wood floor - per specs from independent wood 507.50 SF $7,241.25 $1,206.88 $5,068.86 $0.00 $2,172.39 analysis Remove Tear out wood flooring and subfloor 923.15 SF $3,411.97 $568.66 $2,388.34 $0.00 $1,023.63 TOTAL FLOOR COVERING - WOOD $18,942.66 $3,157.12 513,259.79 50.00 55,682.87 FEE PERMITS AND FEES Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 115 1W DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. FEE PERMITS AND FEES Taxes, insurance, permits & fees (Bid item) TOTAL PERMITS AND FEES 1.00 EA $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 FEN FENCING R&R Wood fence 5'- 6' high - treated TOTAL FENCING 20.00 LF $605.73 $100.96 $363.44 <$242.29> $0.00 S605.73 S100.96 $363.44 <$242.29> $0.00 FNC FINISH CARPENTRY / TRIMWORK Trim board - 1" x 12" - installed (hardwood 9.33 LF $121.02 $20.18 $96.81 $0.00 $24.21 oak or =) Remove Trim board - 1" x 12" - installed 9.33 LF $4.93 $0.82 $3.93 $0.00 $1.00 (hardwood - oak or =) R&R Trim board - 1" x 4" - installed (pine) 48.75 LF $205.58 $34.26 $164.45 $0.00 $41.13 R&R Trim board - 1" x 6" - installed (pine) 97.50 LF $555.18 $92.54 $444.16 $0.00 $111.02 Trim board - 1" x 6" - installed (pine) 211.01 LF $1,107.83 $184.66 $886.24 $0.00 $221.59 Remove Trim board - 1" x 6" - installed (pine) 211.01 LF $93.69 $15.62 $74.95 $0.00 $18.74 R&R Access - face frame & doors 1.56 SF $77.53 $12.94 $62.03 $0.00 $15.50 Baseboard - 3 1/4" hardwood 286.73 LF $1,335.99 $222.68 $1,068.80 $0.00 $267.19 Remove Baseboard - 3 1/4" hardwood 286.73 LF $141.04 $23.48 $112.86 $0.00 $28.18 Baseboard - 4 1/4" hardwood 35.42 LF $240.59 $40.10 $192.47 $0.00 $48.12 Remove Baseboard - 4 1/4" hardwood 35.42 LF $17.42 $2.90 $13.93 $0.00 $3.49 Baluster - material only 5.33 EA $76.71 $12.78 $61.36 $0.00 $15.35 R&R Casing - 2 1/4" stain grade 26.17 LF $98.89 $16.48 $79.08 $0.00 $19.81 Casing - 2 1/4" hardwood 87.25 LF $321.83 $53.66 $257.48 $0.00 $64.35 Remove Casing - 2 1/4" hardwood 87.25 LF $47.13 $7.86 $37.71 $0.00 $9.42 R&R Chair rail - 2 1/2" hardwood 40.00 LF $169.07 $28.18 $135.25 $0.00 $33.82 Closet shelf and rod package 20.92 LF $502.57 $83.76 $402.07 $0.00 $100.50 Remove Closet shelf and rod package 20.92 LF $83.60 $13.94 $66.89 $0.00 $16.71 Closet package - hall/linen (4 shelves 3' wide) 1.00 EA $158.80 $26.48 $127.04 $0.00 $31.76 Remove Closet package - hall/linen (4 shelves 1.00 EA $19.22 $3.20 $15.38 $0.00 $3.84 3' wide) R&R Cove molding - 3/4" - stain grade 223.58 LF $427.23 $71.20 $341.79 $0.00 $85.44 R&R Comer trim - stain grade 24.00 LF $67.94 $11.32 $54.36 $0.00 $13.58 Corner trim - stain grade 32.00 LF $84.84 $14.14 $67.88 $0.00 $16.96 Remove Corner trim - stain grade 32.00 LF $5.76 $0.96 $4.60 $0.00 $1.16 R&R Door opening (jamb & casing) - 32" to 2.00 EA $439.60 $73.28 $351.70 $0.00 $87.90 36" wide - hardwood Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 116 1I/ DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. FNC FINISH CARPENTRY / TRIMWORK R&R Door opening (jamb & casing) - up to 1.00 EA $208.26 $34.72 $166.62 $0.00 $41.64 32"wide - hardwood R&R Door opening (jamb & casing) - 1.00 EA $268.81 $44.80 $215.05 $0.00 $53.76 36"to60"wide - hardwood R&R Door opening (jamb & casing) - 60" or 2.00 EA $601.92 $100.36 $481.54 $0.00 $120.38 wider - hardwood R&R Handrail - round / oval - hardwood - wall 13.17 LF $188.28 $31.38 $150.62 $0.00 $37.66 mounted R&R Shelving - 12" - in place - stain grade 7.83 LF $109.16 $18.20 $87.33 $0.00 $21.83 Base shoe - hardwood 166.48 LF $306.58 $51.10 $245.27 $0.00 $61.31 Remove Base shoe - hardwood 166.48 LF $29.98 $5.00 $23.99 $0.00 $5.99 R&R Stair Skirt/Apron - wall side - hardwood 2.67 LF $62.94 $10.50 $50.35 $0.00 $12.59 Stair Skirt/Apron - wall side - hardwood 27.00 LF $568.93 $94.82 $455.15 $0.00 $113.78 Remove Stair Skirt/Apron - wall side - 27.00 LF $67.40 $11.24 $53.93 $0.00 $13.47 hardwood Window stool & apron 50.00 LF $359.63 $59.96 $287.70 $0.00 $71.93 Remove Window stool & apron 50.00 LF $40.78 $6.78 $32.64 $0.00 $8.14 Window trim set (casing & stop) - hardwood 188.42 LF $1,164.30 $194.06 $931.45 $0.00 $232.85 Remove Window trim set (casing & stop) - 188.42 LF $101.77 $16.98 $81.39 $0.00 $20.38 hardwood TOTAL FINISH CARPENTRY / TRIMWORK $10,482.73 51,747.32 58,386.25 $0.00 $2,096.48 FNH FINISH HARDWARE R&R Bath accessory 9.00 EA $350.25 $58.38 $280.20 $0.00 $70.05 Ceiling hook 1.00 EA $11.20 $1.88 $8.96 $0.00 $2.24 Door lockset & deadbolt - exterior 3.00 EA $328.14 $54.72 $262.53 $0.00 $65.61 Door dummy knob - interior 3.00 EA $95.43 $15.90 $76.35 $0.00 $19.08 Door knob - interior 13.00 EA $666.51 $111.02 $533.26 $0.00 $133.25 Door stop - wall or floor mounted 6.00 EA $92.88 $15.48 $74.28 $0.00 $18.60 R&R Shower curtain rod 1.00 EA $36.78 $6.14 $29.43 $0.00 $7.35 TOTAL FINISH HARDWARE 51,581.19 5263.52 $1,265.01 50.00 $316.18 FPL FIREPLACES R&R Fireplace face, brick 68.25 SF $1,451.37 $241.90 $1,161.09 $0.00 $290.28 R&R Glass fireplace door - High grade 2.00 EA $1,570.46 $261.76 $1,256.36 $0.00 $314.10 R&R Fireplace hearth - brick 8.74 SF $307.11 $51.18 $245.69 $0.00 $61.42 R&R Fireplace mantel - stain grade or 1.00 EA $1,625.60 $270.92 $1,300.46 $0.00 $325.14 hardwood - custom Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 117 1W DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. FPL FIREPLACES TOTAL FIREPLACES $4,954.54 $825.76 $3,963.60 $0.00 $990.94 FRM FRAMING & ROUGH CARPENTRY R&R 2" x 4" lumber (.667 BF per LF) 242.75 LF $703.91 $117.34 $563.14 $0.00 $140.77 R&R Stud wall - 2" x 4" x 8' - 16" oc 23.00 LF $473.70 $78.94 $378.95 $0.00 $94.75 R&R Labor to frame 2" x 4" x 8' Load bearing 23.00 LF $311.47 $51.92 $249.19 $0.00 $62.28 wall - 16" oc R&R Builder board - 1/2" (composition or 0.00 SF $0.00 $0.00 $0.00 $0.00 $0.00 fiberboard sheathing) R&R Joist - floor or ceiling - 2x10 - 306.73 SF $1,412.49 $235.42 $1,130.00 $0.00 $282.49 w/blocking - 16" oc Carpenter - General Framer - per hour 22.00 HR $1,689.60 $281.60 $1,351.68 $0.00 $337.92 Temporary shoring post - Screw jack (per day) 6.00 DA $230.18 $38.36 $184.14 $0.00 $46.04 R&R Truss - 4/12 slope 27.83 LF $243.43 $40.58 $194.74 $0.00 $48.69 R&R Underlayment - 1/2" BC plywood 100.67 SF $258.48 $43.08 $206.78 $0.00 $51.70 R&R Underlayment - 1/2" OSB 92.50 SF $185.12 $30.86 $148.09 $0.00 $37.03 TOTAL FRAMING & ROUGH CARPENTRY $5,508.38 $918.10 $4,406.71 $0.00 $1,101.67 HVC HEAT, VENT & AIR CONDITIONING Heat, Vent, & Air Conditioning (Bid Item) 1.00 EA $19,158.00 $3,193.00 $15,326.40 $0.00 $3,831.60 TOTAL HEAT, VENT & AIR CONDITIONING $19,158.00 $3,193.00 $15,326.40 $0.00 $3,831.60 INS INSULATION Batt insulation - 6" - R19 - unfaced batt 1,409.37 SF $1,437.59 $239.60 $1,150.09 $0.00 $287.50 Remove Batt insulation - 6" - R19 - unfaced 1,409.37 SF $439.72 $73.28 $351.78 $0.00 $87.94 batt Batt insulation - 8" - R25 - unfaced batt 2,889.20 SF $3,643.59 $607.26 $2,914.86 $0.00 $728.73 Remove Batt insulation - 8" - R25 - unfaced 2,889.20 SF $1,005.45 $167.58 $804.36 $0.00 $201.09 batt Rigid foam insulation board - 1/2" 992.50 SF $873.55 $145.58 $698.82 $0.00 $174.73 Remove Rigid foam insulation board - 1/2" 992.50 SF $333.48 $55.58 $266.78 $0.00 $66.70 Polyethylene vapor barrier 2,401.87 SF $702.22 $117.02 $561.77 $0.00 $140.45 Remove Polyethylene vapor barrier 2,382.70 SF $228.82 $38.20 $183.04 $0.00 $45.78 TOTAL INSULATION $8,664.42 $1,444.10 $6,931.50 $0.00 $1,732.92 LIT LIGHT FIXTURES R&R Light fixture 5.00 EA $419.70 $69.90 $293.85 $0.00 $125.85 R&R Light fixture - High grade 8.00 EA $965.99 $161.04 $676.24 $0.00 $289.75 R&R Light bar - 3 lights 2.00 EA $221.62 $36.92 $155.14 $0.00 $66.48 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 118 DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. LIT LIGHT FIXTURES R&R Fluorescent - two tube - 4' - strip light 3.00 EA $313.44 $52.26 $219.42 $0.00 $94.02 R&R Fluorescent - two tube - 8' - fixture 1.00 EA $207.14 $34.52 $144.99 $0.00 $62.15 w/lens R&R Ceiling fan & light 2.00 EA $746.04 $124.32 $522.24 $0.00 $223.80 Ceiling fan & light 4.00 EA $1,411.80 $235.28 $988.28 $0.00 $423.52 Remove Ceiling fan & light 4.00 EA $80.28 $13.36 $56.20 $0.00 $24.08 R&R Hanging double light fixture 1.00 EA $149.80 $24.98 $104.85 $0.00 $44.95 R&R Porcelain light fixture 1.00 EA $40.56 $6.76 $28.40 $0.00 $12.16 R&R Recessed light fixture 3.00 EA $451.21 $75.20 $315.85 $0.00 $135.36 R&R Light fixture - wall sconce 4.00 EA $441.22 $73.56 $308.90 $0.00 $132.32 TOTAL LIGHT FIXTURES $5,448.80 5908.10 53,814.36 $0.00 51,634.44 MBL MARBLE - CULTURED OR NATURAL R&R Vanity top - one sink - cultured marble TOTAL MARBLE - CULTURED OR NATURAL 7.24 LF $813.46 $135.58 $569.39 $0.00 $244.07 $813.46 $135.58 5569.39 50.00 5244.07 MSD MIRRORS & SHOWER DOORS R&R Shower door 1.00 EA $415.76 $69.30 $332.61 $0.00 $83.15 R&R Shower door - High grade 1.00 EA $520.58 $86.76 $416.46 $0.00 $104.12 TOTAL MIRRORS & SHOWER DOORS 5936.34 5156.06 $749.07 50.00 $187.27 ORI ORNAMENTAL IRON Ornamental iron labor minimum 1.00 EA $64.79 510.80 $64.79 $0.00 $0.00 R&R Ornamental iron handrail w/ twisted 8.25 LF $310.58 $51.76 $248.46 $0.00 $62.12 pickets, 3' high TOTAL ORNAMENTAL IRON $375.37 562.56 $313.25 50.00 $62.12 PLM PLUMBING Plumbing (Bid Item) 1.00 EA $0.00 $0.00 $0.00 $0.00 $0.00 Sink faucet - Kitchen 1.00 EA $216.89 $36.16 $173.51 $0.00 $43.38 Sink faucet - Kitchen - High grade 1.00 EA $298.12 $49.70 $238.50 $0.00 $59.62 Sink faucet - Bathroom 3.00 EA $527.52 $87.96 $422.04 $0.00 $105.48 R&R Laundry tub - High grade 1.00 EA $491.35 $81.90 $393.08 $0.00 $98.27 Rough in plumbing - per fixture - w/PEX 14.00 EA $8,086.06 $1,347.72 $6,468.87 $0.00 $1,617.19 R&R Sink - double - High grade 1.00 EA $556.94 $92.84 $445.54 $0.00 $111.40 R&R Angle stop valve 16.00 EA $672.87 $112.18 $538.27 $0.00 $134.60 Shower faucet 1.00 EA $281.84 $46.96 $225.46 $0.00 $56.38 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 119 I LV DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. PLM PLUMBING R&R Fiberglass shower unit 1.00 EA $1,011.55 $168.60 $809.24 $0.00 $202.31 R&R Fiberglass shower unit 1.00 EA $1,011.55 $168.60 $809.24 $0.00 $202.31 R&R Toilet 2.00 EA $893.22 $148.88 $714.60 $0.00 $178.62 R&R Toilet - High grade 1.00 EA $651.25 $108.54 $521.00 $0.00 $130.25 Toilet seat - High grade 3.00 EA $239.85 $39.96 $191.88 $0.00 $47.97 Tub/shower faucet 2.00 EA $702.06 $117.00 $561.64 $0.00 $140.42 R&R Bathtub 1.00 EA $950.76 $158.46 $760.60 $0.00 $190.16 R&R Water softener - manual timer 1.00 EA $1,092.57 $182.10 $874.05 $0.00 $218.52 TOTAL PLUMBING $17,684.40 $2,947.56 814,147.52 $0.00 $3,536.88 PNT PAINTING Seal & paint baseboard - two coats 58.08 LF $71.58 $11.92 $42.95 $0.00 $28.63 Seal & paint baseboard w/cap &/or shoe - two 192.64 LF $290.04 $48.36 $174.00 $0.00 $116.04 coats Stain & finish bifold door set - slab only - (per 2.00 EA $137.93 $23.00 $82.76 $0.00 $55.17 side) Stam & finish single bifold door - slab only - 4.00 EA $144.68 $24.12 $86.82 $0.00 $57.86 (per side) Seal & paint single bifold door - slab only (per 2.00 EA $53.81 $8.98 $32.28 $0.00 $21.53 side) Paint brick 30.83 SF $24.42 $4.06 $14.66 $0.00 $9.76 Stain & finish baseboard 71.43 LF $93.55 $15.58 $56.14 $0.00 $37.41 Finish baseboard - oversized - 1 coat urethane 211.01 LF $205.67 $34.24 $123.40 $0.00 $82.27 Paint casing - two coats 94.00 LF $112.60 $18.78 $67.56 $0.00 $45.04 Stain & finish chair rail 40.00 LF $52.41 $8.74 $31.44 $0.00 $20.97 Seal & paint closet shelving - linen closet 1.00 EA $75.41 $12.56 $45.25 $0.00 $30.16 Stain & finish cove molding 223.58 LF $198.22 $33.04 $118.92 $0.00 $79.30 Stain & finish comer trim 56.00 LF $73.37 $12.24 $44.02 $0.00 $29.35 Stain & finish casing 26.17 LF $34.30 $5.74 $20.58 $0.00 $13.72 Paint door slab only - 2 coats (per side) 18.00 EA $480.06 $80.10 $288.09 $0.00 $191.97 Stain & finish door slab only (per side) 8.00 EA $392.12 $65.36 $235.28 $0.00 $156.84 Paint door/window trim & jamb - 2 coats (per 31.00 EA $813.30 $135.48 $487.96 $0.00 $325.34 side) Paint door/window trim & jamb - Large - 2 4.00 EA $123.42 $20.56 $74.04 $0.00 $49.38 coats (per side) Stain & finish door/window trim & jamb (per 7.00 EA $240.44 $40.08 $144.26 $0.00 $96.18 side) Stain & finish door/window trim & jamb - 2.00 EA $80.09 $13.34 $48.05 $0.00 $32.04 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 120 IG I DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. PNT PAINTING Large (per side) Prime & paint exterior fascia - wood, 4"- 6" 62.75 LF $90.48 $15.08 $54.28 $0.00 $36.20 wide Seal foundation wall 1,193.17 SF 5684.45 $114.10 $410.67 $0.00 $273.78 Stain & finish handrail - wall mounted 13.17 LF $23.76 $3.96 $14.26 $0.00 $9.50 Seal floor or ceiling joist system 3,190.48 SF $3,465.91 $577.64 $2,079.53 $0.00 $1,386.38 Seal floor or ceiling joist system (shellac) 755.78 SF $906.59 $151.08 $543.96 $0.00 $362.63 Stain & finish full louvered door slab only - 4.00 EA $246.82 $41.14 $148.09 $0.00 $98.73 (per side) Stain & finish half louvered door slab only - 2.00 EA $109.60 $18.26 $65.76 $0.00 $43.84 (per side) Paint masonry 6.46 SF $5.10 $0.84 $3.06 50.00 $2.04 Stain & finish wood fireplace mantel 5.83 LF $37.78 $6.30 $22.67 $0.00 $15.11 Paint door or window opening - 2 coats (per 14.00 EA $369.54 $61.60 $221.75 $0.00 $147.79 side) Paint door or window opening - Large - 2 coats 3.00 EA $92.98 $15.48 $55.80 $0.00 $37.18 (per side) Seal w/latex based stain blocker - one coat 1,502.22 SF $784.32 5130.72 $470.61 $0.00 $313.71 Prime & paint exterior soffit - wood 62.75 SF $118.59 519.78 $71.15 $0.00 $47.44 Seal & paint wood shelving, 12"- 24" width 7.08 LF $26.67 $4.44 $16.00 $0.00 510,67 Stain & finish wood shelving, 12"- 24" width 21.67 LF $105.69 $17.60 $63.41 $0.00 $42.28 Seal/prime then paint (2 coats) 7,196.79 SF $5,794.11 $965.68 $3,476.45 $0.00 52,317.66 Paint disappearing (folding) stairway/attic 1.00 EA $128.61 $21.44 $77.17 $0.00 $51.44 access ladder Stain & finish stair skirt/apron 2.67 LF $17.50 $2.92 $10.51 $0.00 $6.99 Seal & paint stair skirt/apron (2 coats) 27.00 LF $156.37 $26.06 $93.83 50.00 $62.54 Seal stud wall for odor control 5,763.58 SF $4,363.54 $727.22 $2,618.13 $0.00 $1,745.41 Seal truss system - up to 5/12 2,889.20 SF $4,102.49 $683.76 $2,461.50 $0.00 $1,640.99 Seal & paint trim - two coats 9.33 LF $11.05 $1.84 $6.62 $0.00 $4.43 Seal underlayment for odor control 229.34 SF $116.97 $19.48 $70.17 $0.00 $46.80 Seal & paint wood window (per side) 18.00 EA $836.39 5139.34 $501.77 $0.00 $334.62 Seal & paint wood window (per side) - Small 4.00 EA $128.74 $21.48 $77.24 $0.00 $51.50 Seal & paint wood window (per side) - Large 8.00 EA $495.04 $82.52 $297.01 $0.00 $198.03 Stain and finish door slab only - exterior (per 2.00 EA $138.94 $23.16 $83.37 $0.00 $55.57 side) TOTAL PAINTING $27,055.45 $4,509.20 $1.6,233.23 $0.00 $10,822.22 RFG ROOFING Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 121 Itt DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. RFG ROOFING Laminated - comp. shingle rfg. - w/ felt 2.00 SQ $564.30 $94.06 $395.01 $0.00 $169.29 Add for adhesive application - comp shingle - 2.00 SQ $122.75 $20.46 $85.93 $0.00 $36.82 cold weather Tear off composition shingles (no haul off) 1.70 SQ $69.88 $11.64 $48.91 $0.00 $20.97 R&R Drip edge 29.33 LF $81.07 $13.52 $56.77 $0.00 $24.30 Ice & water shield 58.67 SF $110.77 $18.46 $77.54 $0.00 $33.23 R&R Sheathing - plywood - 1/2" CDX 58.67 SF $172.41 $28.74 $120.69 $0.00 $51.72 TOTAL ROOFING $1,121.18 $186.88 $784.85 $0.00 $336.33 SDG SIDING R&R Fiber cement lap siding - 8" 833.00 SF $4,739.79 $789.98 $2,843.87 $0.00 $1,895.92 R&R Fiber cement lap siding - 8" 304.00 SF $1,729.77 $288.30 $1,037.87 $0.00 $691.90 Fiber cement lap siding - 8" 411.00 SF $2,146.24 $357.70 $1,287.74 $0.00 $858.50 Remove Fiber cement lap siding - 8" 411.00 SF $192.35 $32.06 $115.41 $0.00 $76.94 R&R Wrap wood window frame & trim with 3.00 EA $699.68 $116.62 $419.84 $0.00 $279.84 aluminum sheet R&R Wrap wood window frame & trim with 2.00 EA $466.45 $77.74 $279.89 $0.00 $186.56 aluminum sheet R&R Wrap wood window frame & trim with 3.00 EA $457.20 $76.20 $274.31 $0.00 $182.89 aluminum sheet - Small R&R Wrap wood window frame & trim with 3.00 EA $942.00 $157.00 $565.17 $0.00 $376.83 aluminum sheet - Large TOTAL SIDING $11,373.48 $1,895.60 $6,824.10 $0.00 $4,549.38 SFG SOFFIT, FASCIA, & GUTTER R&R Soffit & fascia - wood - 1' overhang TOTAL SOFFIT, FASCIA, & GUTTER 29.33 LF $339.84 $56.64 $203.91 $0.00 $135.93 $339.84 $56.64 $203.91 $0.00 $135.93 STR STAIRS R&R Stairway - disappearing (folding) / attic 1.00 EA $392.22 $65.36 $274.56 $0.00 $117.66 access ladder Stairway labor minimum 1.00 EA $30,21 $5.04 $30.21 $0.00 $0.00 TOTAL STAIRS $422.43 $70.40 $304.77 $0.00 $117.66 TIL TILE Ceramic/porcelain tile 77.00 SF $1,075.12 $179.20 $752.57 $0.00 $322.55 Remove Ceramic/porcelain tile 77.00 SF $146.93 $24.50 $102.84 $0.00 $44.09 Mortar bed for tile 137.00 SF $1,103.47 $183.92 $772.43 $0.00 $331.04 Remove Mortar bed for tile 137.00 SF $212.09 $35.36 $148.47 $0.00 $63.62 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 122 DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. TIL TILE R&R Tile - toilet paper holder 3.00 EA $124.05 $20.64 $86.85 $0.00 $37.20 Tile tub surround - up to 60 SF 1.00 EA $1,288.64 $214.78 $902.04 $0.00 $386.60 Remove Tile tub surround - up to 60 SF 1.00 EA $127.48 $21.24 $89.23 $0.00 $38.25 TOTAL TILE $4,077.78 $679.64 $2,854.43 50.00 51,22335 TMP TEMPORARY REPAIRS Temporary Repairs (Bid Item) TOTAL TEMPORARY REPAIRS 1.00 EA $0.00 $0.00 $0.00 $0.00 $0.00 50.00 50.00 50.00 50.00 50.00 WDS WINDOWS - SKYLIGHTS R&R Skylight - flat fixed, 6.1 - 9 sf 1.00 EA $553.67 $92.28 $553.67 $0.00 $0.00 Skylight labor minimum 1.00 EA $44.85 $7.48 $44.85 $0.00 $0.00 TOTAL WINDOWS - SKYLIGHTS $598.52 $99.76 $598.52 50.00 $0.00 WDT WINDOW TREATMENT Window blind - fabric/woven - 7.1 to 14 SF 1.00 EA $151.18 $25.20 $151.18 $0.00 $0.00 Remove Window blind - fabriclwoven - 7.1 to 1.00 EA $10.71 $1.78 $10.71 $0.00 $0.00 14 SF Window blind - PVC - 1" - 7.1 to 14 SF 1.00 EA $69.06 $11.52 $69.06 $0.00 $0.00 Remove Window blind - PVC - 1" - 7.1 to 14 1.00 EA $10.71 $1.78 $10.71 $0.00 $0.00 SF Window drapery - hardware 1.00 EA $103.15 $17.20 $103.15 $0.00 $0.00 Window drapery - hardware 1.00 EA $103.15 $17.20 $103.15 $0.00 $0.00 Window drapery - hardware 1.00 EA $103.15 $17.20 $103.15 $0.00 $0.00 Window drapery - hardware 1.00 EA $103.15 $17.20 $103.15 $0.00 $0.00 Window drapery - hardware 1.00 EA $103.15 $17.20 $103.15 $0.00 $0.00 Window drapery - hardware 2.00 EA $206.29 $34.38 $206.29 $0.00 $0.00 Window drapery - hardware 2.00 EA $206.29 $34.38 $206.29 $0.00 $0.00 Remove Window drapery - hardware 1.00 EA $5.36 $0.90 $5.36 $0.00 $0.00 Remove Window drapery - hardware 1.00 EA $5.36 $0.90 $5.36 $0.00 $0.00 Remove Window drapery - hardware 1.00 EA $5.36 $0.90 $5.36 $0.00 $0.00 Remove Window drapery - hardware 1.00 EA $5.36 $0.90 $5.36 $0.00 $0.00 Remove Window drapery - hardware 1.00 EA $5.36 $0.90 $5.36 $0.00 $0.00 Remove Window drapery - hardware 2.00 EA $10.70 $1.78 $10.70 $0.00 $0.00 Remove Window drapery - hardware 2.00 EA $10.70 $1.78 $10.70 $0.00 $0.00 Window drapery - hardware - Small 1.00 EA $90.48 $15.08 $90.48 $0.00 $0.00 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 123 IL•+ DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC, AMT AVAIL. WDT WINDOW TREATMENT Remove Window drapery - hardware - Small 1.00 EA $5.36 $0.90 $5.36 $0.00 $0.00 Window drapery - hardware - Large 1.00 EA $138.92 $23.16 $138.92 $0.00 $0.00 Window drapery - hardware - Large 1.00 EA $138.92 $23.16 $138.92 $0.00 $0.00 Window drapery - hardware - Large 1.00 EA $138.92 $23.16 $138.92 $0.00 $0.00 Remove Window drapery - hardware - Large 1.00 EA $5.36 $0.90 $5.36 $0.00 $0.00 Remove Window drapery - hardware - Large 1.00 EA $5.36 $0.90 $5.36 $0.00 $0.00 Remove Window drapery - hardware - Large 1.00 EA $5.36 $0.90 $5.36 $0.00 $0.00 Window shade - roti up 1.00 EA $77.68 $12.94 $77.68 $0.00 $0.00 Window shade - roll up 2.00 EA $155.39 $25.90 $155.39 $0,00 $0.00 Window shade - roll up 2.00 EA $155.39 $25.90 $155.39 $0.00 $0.00 Remove Window shade - roll up 1.00 EA $5.36 $0.90 $5.36 $0.00 $0.00 Remove Window shade - roll up 2.00 EA $10.70 $1.78 $10.70 $0.00 $0.00 Remove Window shade - roll up 2.00 EA $10.70 $1.78 $10.70 $0.00 $0.00 TOTAL WINDOW TREATMENT $2,162.09 $360.46 $2,162.09 50.00 $0.00 WDV WINDOWS - VINYL R&R Vinyl window, horizontal sliding, 12-23 1.00 EA $283.12 $47.18 $283.12 $0.00 $0.00 sf TOTAL WINDOWS - VINYL $283.12 $47.18 $283.12 50.00 $0.00 WDW WINDOWS - WOOD R&R Wood window - casement, 3-11 sf 4.00 EA $1,874.96 $312.52 $1,874.96 $0.00 $0.00 R&R Wood window - double hung, 20-28 sf 1.00 EA $1,203.93 $200.66 $1,203.93 $0.00 $0.00 Window extension jamb - 11/16" x 2-13/32" (5- 14.17 LF $43.96 $7.32 $43.96 $0.00 $0.00 1/4" wall) Window extension jamb - 11/16" x 2-13/32" (5- 11.00 LF $34.12 $5.68 $34.12 $0.00 $0.00 1/4" wall) Remove Window extension jamb - 11/16" x 2- 14.17 LF $10.55 $1.76 $10.55 $0.00 $0.00 13/32" (5-1/4" wall) Remove Window extension jamb - 11/16" x 2- 11.00 LF $8.18 $L36 $8.18 $0.00 $0.00 13/32" (5-1/4" wall) R&R Wood window - picture (fixed), 24-32 sf 1.00 EA $982.67 $163.78 $982.67 $0.00 $0.00 R&R Wood window - picture (fixed), 3-11 sf 4.00 EA $2,188.16 $364.72 $2,188.16 $0.00 $0.00 R&R Wood window - single hung, 9-12 sf 8.00 EA $4,145.44 $690.88 $4,145.44 $0.00 $0.00 R&R Wood window - single hung, 13-19 sf 2.00 EA $1,366.58 $227.76 $1,366.58 $0.00 $0.00 TOTAL WINDOWS - WOOD $11,858.55 $1,976.44 $11,858.55 S0.00 $0.00 WPR WALLPAPER Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 124 1 DESCRIPTION Trade Summary Includes all applicable Tax, General Contractor O&P, and Labor Minimums LINE ITEM REPL. COST GCO&P ACV NON-REC. MAX ADDL. QTY TOTAL DEPREC. AMT AVAIL. WPR WALLPAPER Wallpaper 175.58 SF $420.62 $70.10 $294.45 $0.00 $126.17 R&R Wallpaper border 40.61 LF $135.19 $22.54 $94.63 $0.00 $40.56 Prep wall for wallpaper 216.19 SF $103.75 $17.28 $72.61 $0.00 $31.14 TOTAL WALLPAPER $659.56 $109.92 $461.69 $0.00 $197.87 XST EXTERIOR STRUCTURES R&R Gazebo - Pre-manuf. Kit - Octagon - Cedar - Large TOTAL EXTERIOR STRUCTURES 0.00 EA $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 TOTALS $253,71739 $42,287.46 $207,683.96 <$242.29> $45,791.14 Note: Slight variances may be found within report sections due to rounding Date: 2/26/2014 9:09 AM Page: 125 1LV FINLEY, KATHERINE General Contractor O&P Items State Farm 23-27K5-088 Recap by Category with Depreciation RCV Deprec. ACV ACOUSTICAL TREATMENTS Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal APPLIANCES Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% _ Lightning, & Removal CABINETRY Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal CLEANING Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal GENERAL DEMOLITION Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal DOORS Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal DRYWALL Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal ELECTRICAL Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal FLOOR COVERING - CARPET Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal FLOOR COVERING - CERAMIC TILE Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal FLOOR COVERING - VINYL Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal FLOOR COVERING - WOOD Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal FENCING Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal - Coverage A - Dwelling Extensions FINISH CARPENTRY / TRIMWORK Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal FINISH HARDWARE Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal FIREPLACES Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = Lightning, & Removal 1,997.30 399.45 1,597.85 1,997.30 3,409.77 3,409.77 3,409.77 8,942.63 8,942.63 8,942.63 8,816.52 8,816.52 8,816.52 1,804.00 1,804.00 1,804.00 7,010.96 7,010.96 7,010.96 18,254.16 18,254.16 18,254.16 12,303.16 12,303.16 12,303.16 5,345.50 1,603.65 3,741.85 5,345.50 7,960.37 2,388.13 5,572.24 7,960.37 4,139.37 1,241.84 2,897.53 4,139.37 15,297.46 4,589.24 10,708.22 15,297.46 491.60 196.64 294.96 491.60 8,426.46 1,685.27 6,741.19 8,426.46 1,265.48 253.11 1,012.37 1,265.48 3,952.05 790.41 3,161.64 3,952.05 Date: 2/26/2014 9:09 AM Page: 126 State Farm FINLEY, KATHERINE 23-2715-088 General Contractor O&P Items RCV Deprec. ACV FRAMING & ROUGH CARPENTRY 4,525.47 905.08 3,620.39 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 4,525.47 Lightning, & Removal HEAT, VENT & AIR CONDITIONING 15,965.00 3,193.00 12,772.00 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 15,965.00 Lightning, & Removal INSULATION 6,974.84 1,394.95 5,579.89 Coverage: Coverage A - DwelIing - 33 Fire, @ 100.00% = 6,974.84 Lightning, & Removal LIGHT FIXTURES 4,407.82 1,322.36 3,085.46 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 4,407.82 Lightning, & Removal MARBLE - CULTURED OR NATURAL 649.58 194.88 454.70 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 649.58 Lightning, & Removal MIRRORS & SHOWER DOORS 740.16 148.03 592.13 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 740.16 Lightning, & Removal ORNAMENTAL IRON 303.64 49.93 253.71 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 303.64 Lightning, & Removal PLUMBING 14,388.66 2,877.74 11,510.92 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 14,388.66 Lightning, & Removal PAINTING 22,186.57 8,874.63 13,311.94 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 22,186.57 Lightning, & Removal ROOFING 914.04 274.19 639.85 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 914.04 Lightning, & Removal SIDING 9,248.86 3,699.55 5,549.31 Coverage: Coverage A - Dwelling - 33 Fire, @ 80.70% = 7,463.44 Lightning, & Removal Coverage: Coverage A - Dwelling - 33 Fire, @ 19.30% = 1,785.42 Lightning, & Removal - Coverage A - Dwelling Extensions SOFFIT, FASCIA, & GUTTER 276.29 110.51 165.78 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 276.29 Lightning, & Removal STAIRS 339.01 94. 1.5 244.86 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 339.01 Lightning, & Removal TILE 3,332.09 999.62 2,332.47 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 3,332.09 Lightning, & Removal WINDOWS - SKYLIGHTS 475.70 475.70 Coverage: Coverage A - Dwelling - 33 Fire, @, 100.00% = 475.70 Lightning, & Removal WINDOW TREATMENT 1,727.04 1,727.04 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 1,727.04 Lightning, & Removal Date: 2/26/2014 9:09 AM Page: 127 1GU State Farm FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items RCV Deprec. ACV WINDOWS - VINYL 225.31 225.31 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 225.31 Lightning, & Removal WINDOWS - WOOD 9,387.49 9,387.49 Coverage: Coverage A Dwelling - 33 Fire, @ 100.00% = 9,387.49 Lightning, & Removal WALLPAPER 532.42 159.73 372.69 Coverage: Coverage A - Dwelling - 33 Fire, @ 100.00% = 532.42 Lightning, & Removal General Contractor O&P Items Subtotal 206,016.78 37,446.09 168,570.69 Matl Sales Tax Reimb 5,413.15 914.94 4,498.21 Coverage: Coverage A - Dwelling - 33 Fire, @ 98.93% = 5,355.22 Lightning, & Removal Coverage: Coverage A - Dwelling - 33 Fire, @ 1.07% = 57.93 Lightning, & Removal - Coverage A - Dwelling Extensions General Contractor Overhead 21,143.73 3,836.20 17,307.53 Coverage: Coverage A - Dwelling - 33 Fire, @ 98.90% = 20,910.23 Lightning, & Removal Coverage: Coverage A - Dwelling - 33 Fire, @ 1.10% = 233.50 Lightning, & Removal - Coverage A - Dwelling Extensions General Contractor Profit 21,143.73 3,836.20 17,307.53 Coverage: Coverage A - Dwelling - 33 Fire, @ 98.90% = 20,910.23 Lightning, & Removal Coverage: Coverage A - Dwelling - 33 Fire, @ 1.10% = 233.50 Lightning, & Removal - Coverage A - Dwelling Extensions Total 253,717.39 46,033.43 207,683.96 Date: 2/26/2014 9:09 AM Page: 128 1 G State Farm Time & Material Breakdown General Contractor O&P Items Quantity Unit Price Total Cost FINLEY, KATHERINE 23-27K5-088 ACOUSTICAL TREATMENTS Material - 1/4" eyelet screw for suspended ceiling - 100/box Suspended grid - L channel Suspended grid - main runner Suspended grid - cross T Suspension wire #12 - 12' lengths - 140 pieces in bundle Suspended tile - 2' x 4' - Average grade Contractor Labor - Drywall Installer/Finisher Demolition Laborer 1.06 BX 242.78 LF 303.47 LF 121.39 LF 0.19 BN 102.40 EA 6.070 0.348 0.467 0.492 45.000 5.450 6.46* 84.49 141.72 59.72 8.67* 558.06 * 14.00 HR 5.80 HR Material: 57.160 44.340 859.12 800.39* 257.00* Labor: Miscellaneous: 1,05739 80.79 ACOUSTICAL TREATMENTS Subtotal: 1,997.30 APPLIANCES Material - Dishwasher - High grade Garbage disposer - High grade Microwave oven - over range w/built-in hood Range - slide in - gas - High grade 1.00 EA 1.00 EA 1.00 EA 1.00 EA 730.000 188.950 275.500 1,625.820 730.00 188.95 275.50 1,625.82 Material: 2,820.27 Contractor Labor - Demolition Laborer 1.54 HR 44.340 68.20* Plumber 3.33 HR 112.120 373.03* Electrician 0.98 HR 96.700 95.15* Labor: Miscellaneous: 53638 53.12 APPLIANCES Subtotal: 3,409.77 CABINETRY Material - Vanity 7.00 LF 98.000 686.00 Medicine cabinet - High grade 2.00 EA 195.000 390.00 Flat -laid counter top - Average grade 9.69 LF 25.490 247.09 * Countertop - post formed 20.07 LF 31.990 642.03* Full height cabinetry 1.42 LF 223.335 317.14 Plastic laminate cabinetry - base unit - High grade 16.83 LF 172.200 2,898.13 Plastic laminate cabinetry - upper unit 1.33 LF 49.008 65.18 Plastic laminate cabinetry - upper unit - High grade 15.25 LF 87.162 1,329.19* Cabinet knob or pull - Average grade 4.00 EA 3.350 13.40 Lazy susan kit - wood shelves - 32" 1.00 EA 185.400 185.40 Contractor Labor - Demolition Laborer Carpenter - Finish, Trim/Cabinet Date: 2/26/2014 9:09 AM Material: 6,773.56 9.50 HR 44.340 421.20* 25.29 HR 69.120 1,747.87* Page: 129 IJV State Farm FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost Labor: 2,169.07 CABINETRY Subtotal: 8,942.63 CLEANING Supplies - General purpose cleaning chemical Sodium bicarbonate (baking soda) 50# bag Contractor Labor - Cleaning Technician Cleaning Remediation Technician Equipment - Soda blaster, compressor, and 100' hose 15.76 GL 15.885 250.38* 18.16 BG 25.770 467.90* 224.99 HR 17.61 HR Supplies: 718.28 29.970 45.040 6,742.93 * 793.35* Labor: 7,536.28 2.02 DA 227.000 457.70* Equipment: Miscellaneous: 457.70 104.26 CLEANING Subtotal: 8,816.52 GENERAL DEMOLITION Equipment - Dumpster - Approx. 30 yds, 5-7 ton of debris 4.00 LO 451.000 1,804.00 Equipment: 1,804.00 GENERAL DEMOLITION Subtotal: 1,804.00 DOORS Material - Door jamb - additional cost for solid hardwood Interior door - oak - flush - pre -hung unit Casing - hardwood - 2 1/4" Wood shims Casing - 2 1/4" Single bifold door set - Birch veneer, 3-0 x 6-8 Exterior door - wood or metal - High grade - pre -hung unit Wood screw - zinc plated - #10 x 3", 100 count box Storm door assembly Single bifold door set - half louvered, 3-0 x 6-8 Single bifold door set - Mahogany or hardboard, 3-0 x 6-8 Single bifold door set - full louvered, 3-0 x 6-8 Bypass mirrored door set - oak frame, 6-0 x 6-8 6d finish nails (based on 51b box) Contractor Labor - Demolition Laborer Carpenter - Finish, Trim/Cabinet 13.00 EA 13.00 EA 488.73 LF 1.68 BN 56.39 LF 3.00 EA 3.00 EA 0.32 BX 2.00 EA 2.00 EA 1.00 EA 2.00 EA 1.00 EA 2.41 LB 47.157 98.350 1.988 4.410 0.912 53.143 339.981 11.362 144.000 88.000 39.619 63.249 339.990 2.330 613.05 * 1,278.55 971.59* 7.43* 51.43 159.43 1,019.93* 3.58* 288.00 176.00 39.62 126.50 339.99 5.61* Material: 5,080.71 8.97 HR 44.340 397.63* 19.02 HR 69.120 1,314.87* Labor: Miscellaneous: 1,712.50 217.75 DOORS Subtotal: 7,010.96 Date: 2/26/2014 9:09 AM Page: 130 IJ 1 State Farm FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost DRYWALL Material - Metal corner bead Drywall joint compound - 50 lb box Drywall nails (based on 25 to 50 Ib box) Drywall screws - grabber - (based on 25 to 50 lb box) Perfotape - 500' roll Drywall texture compound - 50 Ib box Plastic, 2 mil - 9' x 400' roll Masking paper, 12" roll Masking tape, 3/4" roll Acoustic ceiling (popcorn) texture - 32# bag Gypsum board, 1/2" Gypsum board, 5/8" type X Latex paint Contractor Labor - Drywall Installer/Finisher Demolition Laborer Equipment - Drywall texture spray machine 485.75 LF 41.47 BX 23.66 LB 47.32 LB 6.07 RL 14.52 BX 2.86 RL 6.35 RL 6.35 RL 6.13 BG 8,643.14 SF 1,934.47 SF 5.49 GL 0.214 11.531 1.830 2.000 4.110 10.596 63.770 4.290 3.640 12.401 0.228 0.258 32.697 103.95 478.25* 43.30 94.64 24.95 153.89* 182.31* 27.25* 23.13* 76.02 1,970.66 * 499.10* 179.35* 190.04 HR 74.85 HR Material: 3,856.80 57.160 44.340 10,862.78 * 3,318.97* Labor: 14,181.75 2.60 DA 37.000 96.35* Equipment: Miscellaneous: 96.35 119.26 DRYWALL Subtotal: 18,254.16 ELECTRICAL Material - Outlet or switch cover Outlet, 15 amp - residential grade Switch, 15 amp - residential grade Phone, TV, or speaker outlet Electrical box - non metallic - single gang Electrical box - non metallic - double gang Electrical box - non metallic 4" round Outlet box - includes 4 connectors and plaster ring Romex staples - per 100 count box 110 volt copper wiring (12/2 with ground) 220 volt copper wiring (8/3 with ground) 220 volt copper wiring (10/3 with ground) Ground fault interrupter (GFI) outlet Smoke detector Bathroom ventilation fan Door chime - High grade 220 volt outlet cover 220 volt outlet Dimmer switch Switch, 3 way, 15 amp - residential grade Breaker panel - 150 amp Circuit breaker - 110 volt single pole Date: 2/26/2014 9:09 AM 87.15 EA 45.19 EA 25.96 EA 7.00 EA 91.69 EA 6.88 EA 25.01 EA 3.67 EA 2.90 BX 1,544.21 LF 57.91 LF 57.91 LF 7.00 EA 4.00 EA 2.00 EA 1.00 EA 1.00 EA 1.00 EA 1.00 EA 1.00 EA 1.00 EA 18.18 EA 0.570 0.605 0.642 3.980 1.181 2.560 2.945 6.270 2.830 0.340 1.300 0.920 11.811 20.950 40.350 59.950 2.300 5.143 19.970 1.562 134.910 4.650 49.67* 27.34 16.67 27.86 108.28* 17.60* 73.65 22.99* 8.19* 525.03 75.28 53.28 82.67* 83.80 80.69* 59.95 2.30 5.14 19.97 1.56 134.91 84.55* Page: 131 State Farm FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost Circuit breaker - 220 volt - double pole Circuit breaker - main disconnect -150 - 200 amp 10k plug in Contractor Labor - Demolition Laborer Electrician 3.03 EA 1.00 EA 12.700 135.694 38.48 135.69 10.43 HR 101.75 HR Material: 44.340 96.700 1,735.55 462.29* 9,838.76* Labor: Miscellaneous: 10,301.05 266.56 ELECTRICAL Subtotal: 12,303.16 FLOOR COVERING - CARPET Material - Carpet tackless strip - 400 If/box Carpet seaming tape - 66 if per roll Metal transition strip - 12' Carpet - material per specs from ind. Carpet pad - material per specs from Carpet - material per specs from ind. Carpet pad - material per specs from Contractor Labor - Demolition Laborer Flooring Installer Equipment - Carpet power stretcher Carpet seaming iron carpet analysis ind. pad analysis carpet analysis ind. pad analysis 0.87 BX 2.61 RL 0.55 EA 1,015.46 SF 896.11 SF 290.84 SF 29.75 SF 27.020 10.910 14.600 2.510 0.390 2.090 4.050 23.63 * 28.50* 8.10* 2,548.81 * 349.48 607.87 * 120.48 * 8.81 HR 16.17 HR Material: 3,686.87 44.160 388.99* 66.680 1,077.96* 2.01 DA 2.01 DA Labor: 26.918 12.060 1,466.95 54.12* 24.24 Equipment: Miscellaneous: FLOOR COVERING - CARPET Subtotal: 78.36 113.32 5,345.50 FLOOR COVERING - CERAMIC TILE Material - Dry -set mortar - 50 Ib bag Ceramic/porcelain floor tile - High grade Ceramic tile grout - 25 Ib bag Thinset - multipurpose latex fortified - 50 lb bag Tile Mastic Ceramic/porcelain floor tile Ceramic tile base Tile base - High grade Contractor Labor - Demolition Laborer Tile/Cultured Marble Installer 54.85 BG 416.03 SF 6.37 BG 6.27 BG 0.12 GL 23.19 SF 12.97 EA 12.40 EA 11.970 4.390 13.712 16.260 18.515 2.920 3.150 5.000 656.60 * 1,826.35* 87.28* 102.02 * 2.14* 67.70* 40.87* 62.02 * Material: 2,844.98 31.47 HR 44.340 1,395.22* 34.40 HR 98.990 3,405.66* Labor: 4,800.88 Equipment - Date: 2/26/2014 9:09 AM Page: 132 IQs) State Farm FINLEY, KATHERINE 23 27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost Cement/mortar mixer, 6 cubic foot 4.10 DA 54.000 221.50 * Ceramic tile saw 1.62 DA 57.200 92.43* 313.93 Equipment: Miscellaneous: 0.58 FLOOR COVERING - CERAMIC TILE Subtotal: 7,96037 FLOOR COVERING - VINYL Material - Sheathing - plywood - 3/4" - CDX - T & G 33.27 SH 31.144 1,036.27* 46.09* 379.34 8.79* 27.00* 187.32 16.70 24,66* 1/4" crown, 18 gauge staples for air gun, approx 5000 count 0.96 BX 48.080 Particle board, 3/4" 19.44 SH 19.517 Vinyl floor adhesive - 1 gallon 0.78 GL 11.287 Metal transition strip - 12' 1.85 EA 14.600 Vinyl floor - Allowance 108.28 SF 1.23 BX 1.730 Floor patching compound - 5 lb box 13.580 Rubber cove base molding - 4" x 48" strip 6.40 EA 3.850 Material: 1,726.17 108.18* Contractor Labor - Demolition Laborer 2.44 HR 44.340 66.780 Flooring Installer 34.37 HR.2,295.19 * Labor: 2,403.37 9.83 Miscellaneous: FLOOR COVERING - VINYL Subtotal: 2.55 RL 4,13937 FLOOR COVERING - WOOD Material - 15 lb ASTM roofing felt 21.680 55.39* 172.55* 74.52* 314.89* 24.59* 28.07* Nails for hardwood flooring nailer - (1000 count box) 9.68 BX 17.830 Wood filler for hardwood flooring 2.13 GL 34.950 Polyurethane finish 6.56 GL 48.000 Sanding belt - walk behind sander, 100 grit 3.52 EA 6.980 Sanding belt - walk behind sander, 20-36 grit 3.52 EA 3.52 EA 7.970 Sanding belt - walk behind sander, 50-80 grit 7.470 26.32* 24.25* 37.38* Sanding screen - floor sander, 120 grit 3.52 EA 6.885 Sanding screen - floor sander, 60 grit 3.52 EA 3.52 EA 3.52 EA 10.611 Sanding screen - floor sander, 80 grit 8.778 32.100 3.990 4.020 30.92 Sanding disk - floor edge sander 1.240 4.37 Stain - wood flooring 3.55 GL 114.07 * * * Reducer strip - for wood flooring 23.14 LF 92.32* 943.37 Pre -finished solid wood flooring 234.67 SF 563.80 SF Wood floor - material per specs from ind. wood analysis 7.400 1.770 4,172.12 Wood floor - material per specs from ind. wood analysis 335.42 SF 69.05 HR 593.70* 6,708.83 Material: Contractor Labor - Demolition Laborer 44.160 3,049.47* 5,062,46* Wood Flooring Installer 72.99 HR 69.360 Labor: 8,111.93 Equipment - Date: 2/26/2014 9:09 AM Page: 133 State Farm FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost Hardwood flooring nailing tool Hardwood flooring edge sander Hardwood flooring drum sander Hardwood floor sander - screen 4.08 DA 2.72 DA 2.72 DA 2.72 DA 37.520 25.000 48.000 40.000 152.97* 67.99* 130.55 * 108.79 * Equipment: Miscellaneous: 460.30 16.40 FLOOR COVERING - WOOD Subtotal: 15,297.46 FENCING Material - Concrete dry mix/post mix - 80# bag Fence top -rail brackets 1/2" to 5/8" x 6" fence slat - treated 2" x 4" - treated lumber Fir timber - treated, 4" x 4" 7/16" crown, 16 guage galv. staple for air gun, 10,000 count Contractor Labor - Demolition Laborer Fencing Installer 4.85 BG 15.04 EA 292.46 LF 63.23 LF 23.16 LF 0.04 BX 3.980 0.426 0.310 0.483 1.352 72.560 19.32 * 6.41 90.66 30.54 31.32* 2.75* 2.50 HR 3.77 HR Material: 44.340 52.640 181.00 111.00* 198.40* Labor: Miscellaneous: 309.40 1.20 FENCING Subtotal: 491.60 FINISH CARPENTRY / TRIMWORK Material - Baseboard - 3 1/2" hardwood Shoe molding - hardwood Casing - hardwood - 2 1/4" Wood shims Window stop - 5/8" wide - hardwood Casing - 2 1/4" Window stool w/beveled rabbet Combination closet shelf and rod bracket Closet rod 12" particle board shelving Wood door jamb stock - hardwood, 4 9/16" Corner trim - stain grade softwood 1" x 12" Hardwood (oak or equal) 1" x 6" Select grade pine - S4S Cove molding - 3/4" - stain grade softwood Casing - 2 1/4" stain grade softwood 6d fmish nails (based on 5 lb box) 1" x 4" Select grade pine - S4S Baseboard - 4" hardwood 4d finish nails (based on 51b box) Wall mounted hand rail bracket Handrail - round / oval - hardwood 1" x 12" Select grade pine - S4S Baluster, Oak (turned) 301.74 LF 1.980 597.45 174.69 LF 0.707 123.50* 530.16 LF 1.988 1,053.96 0.79 BN 4.410 3.48 198.08 LF 0.600 118.85 52.56 LF 0.912 47.94* 52.56 LF 1.600 84.10 7.86 EA 2.970 23.34 22.00 LF 1.490 32.78 22.00 LF 1.100 24.21* 133.93 LF 2.988 400.19* 58.83 LF 1.022 60.13* 42.21 LF 6.380 269.27* 362.45 LF 1.800 652.40* 234.06 LF 0.680 159,16 27.61 LF 1.539 42.49 11.14 LB 2.330 25.97* 98.35 LF 1.325 130.31 37.23 LF 3.390 126.23* 0.29 LB 2.310 0.66* 2.83 EA 2.990 8.45* 13.88 LF 3.870 53.71* 8.24 LF 3.936 32.42* 5.33 EA 11.180 59.59 Date: 2/26/2014 9:09 AM Page: 134 State Farm. FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost Chair rail - 2 1/2" hardwood Cabinet door 1" x 4" Hardwood (oak or equal) 24" particle board shelving Contractor Labor - Demolition Laborer Carpenter - Finish, Trim/Cabinet 42.12 LF 1.56 SF 0.99 LF 12.68 LF 1.580 13.640 1.880 2.130 66.54* 21.28 1.86 27.01 16.02 HR 45.20 HR Material: 4,247.28 44.340 710.18* 69.120 3,124.27* Labor: Miscellaneous: 3,834.45 344.73 FINISH CARPENTRY / TRIMWORK Subtotal: 8,426.46 FINISH HARDWARE Material - Door passage or lockset - interior 13.00 EA 23.340 303.42 Door stop - wall or floor mounted 6.00 EA 5.428 32.58* Door dummy knob 3.00 EA 13.723 41.16* Towel bar 9.00 EA 15.100 135.90 Deadbolt 3.00 EA 32.000 96.00 Door lockset - exterior 3.00 EA 30.980 92.94 Ceiling hook 1.00 EA 2.102 2.10 Shower curtain rod 1.00 EA 12.402 12.40 Contractor Labor - Demolition Laborer Hardware Installer Material: 716.50 1.03 HR 44.340 8.40 HR 59.920 45.51* 503.47 * Labor: 548.98 FINISH HARDWARE Subtotal: 1,265.48 FIREPLACES Material - Mortar mix - 80# bag Brick veneer 16 gauge wall ties Glass fireplace door - High grade Brick veneer - Premium grade Fireplace mantel - stain grade or hardwood - custom Contractor Labor - Demolition Laborer Hardware Installer Mason Brick/Stone Carpenter - Finish, Trim/Cabinet 3.11 BG 513.25 EA 4.89 EA 2.00 EA 61.17 EA 1.00 EA 5.260 0.451 0.050 572.550 0.820 986.000 16.36 231.47* 0.25* 1,145.09* 50.17* 985.99 * 5.77 HR 0.79 HR 18.95 HR 3.62 HR Material: 2,429.33 44.160 254.71* 59.940 47.18* 51.240 971.20* 68.960 249.63 * Labor: 1,522.72 FIREPLACES Subtotal: 3,952.05 FRAMING & ROUGH CARPENTRY Material - Date: 2/26/2014 9:09 AM Page: 135 IJV State Farm FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost 1/4" crown, 18 gauge staples for air gun, approx 5000 count 16d nails for nail gun - 2000 count box Fir/Larch, 2x4 #2 & better Fir/Larch, 2x10 #2 & better Fir/Larch, 2x6 #2 & better Truss - 4/12 slope Fir/Larch, 2x4x16 #2 & better - plate material Fir/Larch, 2x4x8 #2 & better - pre-cut stud Sheathing - OSB - 1/2" Plywood, 1/2"BC Joist hanger bracket - 2"x10" or 2"x12" 10d 1 1/2" joist hanger nails, 1 lb box, approx 150 count Contractor Labor - Demolition Laborer Carpenter - General Framer Equipment - Shoring post - 8' - 10' adjustable screw jack (2 ton cap.) 0.12 BX 0.51 BX 283.82 LF 326.69 LF 11.40 LF 27.84 LF 72.68 LF 26.54 EA 3.20 SH 3.48 SH 5.01 EA 0.21 LB 48.080 43.627 0.437 1.257 0.648 3.030 0.502 3.121 10.116 22.844 0.914 3.235 5.84* 22.16* 124.02* 410.65 7.39 84.35* 36.49 82.83 32.35* 79.51* 4.58 0.68 13.91 HR 46.22 HR Material: 890.85 44.340 64.000 616.61* 2,958.01 * Labor: 3,574.62 6.00 DA 10.000 60.00 Equipment: 60.00 FRAMING & ROUGH CARPENTRY Subtotal: 4,525.47 HEAT, VENT & AIR CONDITIONING Supplies - Supplies for Heat, Vent, & Air Conditioning (Bid Item) Contractor Labor - Labor for Heat, Vent, & Air Conditioning (Bid Item) 1.00 EA 6,545.650 6,545.65 Supplies: 6,545.65 1.00 EA 9,419.350 9,419.35 Labor: 9,419.35 HEAT, VENT & AIR CONDITIONING Subtotal: 15,965.00 INSULATION Material - Insulation - R-19 unfaced batt 6 mil Polyethylene film (8'x100') Construction adhesive Rigid foam insulation board, 1/2"x4'x8' ISO or XPS Insulation - R -25/R-28 unfaced batt, 8" batt Contractor Labor - Demolition Laborer Insulation Installer 1,490.68 SF 3.70 RL 5.58 TB 33.02 SH 3,064.30 SF 0.520 32.460 3.808 13.183 0.660 775.16* 120.10 2123* 435.32* 2,022.46 * 37.73 HR 34.37 HR Material: 3,374.27 44.340 1,672.82* 52.300 1,797.73* Labor: Miscellaneous: 3,470.55 130.02 INSULATION Subtotal: 6,974.84 LIGHT FIXTURES Material - Date: 2/26/2014 9:09 AM Page: 136 IJ( State Farm FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost Ceiling fan & light Light bar - 3 lights Light fixture Light fixture - High grade Light fixture - wall sconce Fluorescent - two tube - 4' - strip light Recessed light - Rough -in housing Recessed light trim kit Fluorescent - two tube - 8' - fixture w/lens Porcelain light fixture Double hanging globe light fixture 6.00 EA 2.00 EA 5.00 EA 8.00 EA 4.00 EA 3.00 EA 3.00 EA 3.00 EA 1.00 EA 1.00 EA 1.00 EA 115.440 29.900 29.240 47.257 49.990 29.990 15.290 22.210 89.804 5.490 51.790 692.64 59.80 146.20 378.08* 199.96 89.97 45.87 66.63 89.80 5.49 51.79 Contractor Labor - Demolition Laborer 8.13 HR Electrician 22.93 HR Material: 44.340 96.700 1,826.23 360.49* 2,216.93 * Labor: Miscellaneous: 2,577.42 4.17 LIGHT FIXTURES Subtotal: 4,407.82 MARBLE - CULTURED OR NATURAL Material - Vanity top - one sink - cultured marble 7.24 LF 53.715 388.94* Material: 388.94 Contractor Labor - Demolition Laborer 0.20 HR 44.340 8.69* Tile/Cultured Marble Installer 2.54 HR 98.990 251.81* Labor: Miscellaneous: 260.50 0.14 MARBLE - CULTURED OR NATURAL Subtotal: 649.58 MIRRORS & SHOWER DOORS Material - Shower door - High grade 1.00 EA 316.440 316.44 Shower door 1.00 EA 235.000 235.00 Material: 551.44 Contractor Labor - Demolition Laborer 0.73 HR 44.340 32.54* Hardware Installer 2.61 HR 59.920 156.18* Labor: 188.72 MIRRORS & SHOWER DOORS Subtotal: 740.16 ORNAMENTAL IRON Material - Bonding cement - 2 1/2# box Ornamental iron rail w/twisted pickets - 36" high 0.54 BX 8.25 LF 4.090 2.22* 15.000 123.76* Material: 125.98 Contractor Labor - Date: 2/26/2014 9:09 AM Page: 137 1 JO State Farm FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost Demolition Laborer Ornamental Iron Installer Labor for Ornamental iron labor minimum Equipment - Concrete core drill with drilling blades 0.33 HR 1.40 HR 1.00 EA 44.340 62.280 53.990 14.44* 87.28* 53.99 Labor: 155.71 0.21 DA 106.400 21.95* Equipment: 21.95 ORNAMENTAL IRON Subtotal: 303.64 PLUMBING Material - Sink faucet - Bathroom 3.00 EA 65.013 195.04 3/8" ferrule & nut 13.00 EA 0.470 6.11 3/8" OD x 15" chrome or stainless steel supply line 13.00 EA 4.459 57.96* Brass bolts used to secure bowl to the floor - two 3.00 EA 2.480 7.44 Wax ring closet gasket 3.00 EA 1.940 5.82 Toilet seat - High grade 3.00 EA 43.120 129.36 Shower drain - PVC base, 4" chrome strainer 2.00 EA 29.660 59.32 Fiberglass shower unit 2.00 EA 415.800 831.60 Drain/WasteNent line, 2" ABS 294.74 LF 0.819 241.40* Drain/Waste/Vent line, 3" ABS 147.37 LF 1.706 251.42* Cross-linked polyethylene (PEX), 1/2" - tubing 892.88 LF 0.310 276.79 Cross-linked polyethylene (PEX), 1/2" - fitting 28.00 EA 2.179 61.01 Cross-linked polyethylene (PEX), 1/2" - hanger 84.34 EA 0.171 14.42 1/2" Compression angle stop 16.01 EA 7.187 115.04* Toilet 2.00 EA 152.440 304.89* Tub/shower faucet complete w/valve 2.00 EA 142.780 285.56 1 1/2", 20 gauge, end joint continuous waste 2.00 EA 17.913 35.82* "P" trap with flange - 1 1/2" ABS 2.00 EA 6.550 13.10 Sink - double bowl - High grade 1.00 EA 300.000 300.00 Sink faucet - Kitchen - High grade 1.00 EA 160.000 160.00 Laundry tub - High grade - double compartment 1.00 EA 124.773 124.78 * Sink faucet - Kitchen 1.00 EA 96.901 96.90 Water softener - 32,000 grain - manual timer 1.00 EA 439.000 439.00 Toilet - High grade - elongated 1.00 EA 311.410 311.41 Shower faucet complete w/valve 1.00 EA 136.680 136.68 Drain set for bath tub - 20 gauge brass 1.00 EA 47.760 47.76 Bathtub 1.00 EA 277.012 277.01 Material: 4,785.64 Contractor Labor - Demolition Laborer 8.86 HR 44.160 391.27* Plumber 78.24 HR 112.120 8,772.04* Demolition Laborer 0.50 HR 44.340 22.18* Plumber 3.72 HR 112.120 416.57* Labor: Miscellaneous: PLUMBING Subtotal: 9,602.06 0.96 14,388.66 PAINTING Material - Paint thinner (mineral spirits) Date: 2/26/2014 9:09 AM 13.81 GL 10.564 145.84* Page: 138 1 J.7 State Farm FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost 160 - 180 grit sandpaper - per sheet Caulking - acrylic Painter's putty PVA - latex drywall primer/sealer Oil base stain Polyurethane finish Exterior masonry & stucco paint Exterior sealer Sealer - clear or white pigmented shellac Paint thinner - Alcohol - denatured Latex paint Sealer - stain blocker - latex based Oil based or water -oil hybrid sealer/primer Oil based or water -oil hybrid paint Contractor Labor - Painter 86.86 SH 13.40 TB 2.16 GL 21.80 GL L93 GL 6.25 GL 0.39 GL 4.96 GL 4.19 GL 1.05 GL 34.98 GL 8.78 GL 88.73 GL 0.10 GL 0,529 2.050 17.480 15.130 31.500 40.990 26.780 28.989 44.990 14.988 32.697 23.450 26.239 50.220 45.95 27.47 37.72* 329.81 * 60.90* 256.05 * 10.44 143.70* 188.38* 15.69* 1,143.86* 205.89 2,328.30 * 4.84* Material: 4,944.84 316.32 HR 54.390 17,204.61* Labor: 17,204.61 Miscellaneous: 37.12 PAINTING Subtotal: 22,186.57 ROOFING Material - 1 1/4" roofing barbs, (based on 501b box) Sheathing - plywood - 1/2" - CDX 8d smooth box nails, (based on 501b box) Ice & water shield Drip edge - painted aluminum, 10' lengths Laminated - comp. shingle 151b ASTM roofing felt Simplex roofing felt cap nails - (based on 50 lb box) Roofing cement (per gallon price based on a 5 gl bucket) 4.31 LB 2.03 SH 1.02 LB 62.17 SF 3.25 EA 2.00 SQ 0.50 RL 1.43 LB 0.49 GL 1.260 18.820 1.035 0.302 5.200 90.920 19.664 1.392 8.710 5.43 38.25 * 1.06 18.77 * 16.92 * 181.84 9.83 1.99 4.28* Material: 278.37 Contractor Labor - Demolition Laborer 2.13 HR 44.340 94.38* Roofer 4.17 HR 128.710 536.85* Labor: Miscellaneous: 631.23 4.44 ROOFING Subtotal: 914.04 SIDING Material - 6d stainless steel siding nails Fiber cement lap siding - 8.25" wide - primed Aluminum coil stock - 24" 4d galvanized nails Contractor Labor - Demolition Laborer Date: 2/26/2014 9:09 AM 12.71 LB 2,945.10 LF 215.25 LF 0.58 LB 7.270 0.920 1.600 3.150 92.39* 2,709.49 344.40 1.83 Material: 3,148.11 20.78 HR 44.340 921.44* Page: 139 19J State Farm FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost Siding Installer 59.82 HR 86.330 5,163.83* Labor: Miscellaneous: 6,085.27 15.48 SIDING Subtotal: 9,248.86 SOFFIT, FASCIA, & GUTTER Material - 1" x 6" Select grade pine - S4S 4d finish nails (based on 5 lb box) AC plywood - 1/4" G 1 S Soffit vent - 4"x12" screened metal Contractor Labor - Demolition Laborer Siding Installer 32.58 LF 0.25 LB 1.02 SH 4.89 EA 1.800 2.310 25.970 1.920 58.64 0.57* 26.44* 9.38* 0.63 HR 1.78 HR Material: 44.340 86.330 95.03 27.86* 153.40* Labor: 181.26 SOFFIT, FASCIA, & GUTTER Subtotal: 276.29 STAIRS Material - Casing - 2 1/4" 16d nails for nail gun - 2000 count box Fir/Larch, 2x8 #2 & better Stairway - disappearing (folding) Contractor Labor - Demolition Laborer Carpenter - General Framer Labor for Stairway labor minimum 15.71 LF 0.01 BX 16.58 LF 1.00 EA 0.912 43.627 0.923 149.000 14.33 0.37* 15.30 149.00 0.43 HR 1.81 HR 1.00 EA Material: 179.00 44.340 64.000 25.170 19.00* 115.84 25.17 Labor: 160.01 STAIRS Subtotal: 339.01 TILE Material - Dry -set mortar - 50 lb bag Ceramic tile grout - 25 lb bag Thinset - multipurpose latex fortified - 50 lb bag Tile - toilet paper holder - ceramic Ceramic/porcelain tile Metal lath for plaster application Soap dish Tile - radius trim piece Contractor Labor - Demolition Laborer Tile/Cultured Marble Installer Date: 2/26/2014 9:09 AM 12.69 BG 3.45 BG 2.22 BG 3.00 EA 151.03 SF 144.22 SF 1.00 EA 55.56 EA 11.970 13.712 16.260 12.000 3.250 0.410 12.207 1.341 151.85* 47.25* 36.16* 36.01* 490.84 * 59.13 12.21 74.50* Material: 907.95 9.44 HR 44.340 418.72* 18.72 HR 98.990 1,853.02* Labor: 2,271.74 Page: 140 State Farm FINLEY, KATHERINE General Contractor O&P Items Quantity 23-27K5-088 Unit Price Total Cost Equipment - Cementlmortar mixer, 6 cubic foot Ceramic tile saw 1.42 DA 54.000 1.32 DA 57.200 76.72 * 75.68* Equipment: TILE Subtotal: 152.40 3,332.09 WINDOWS - SKYLIGHTS Material - Skylight - fixed deck mounted, 6.1 - 9 sf Fixed flat skylight step flashing kit Contractor Labor - Demolition Laborer Carpenter - Mechanic Labor for Skylight labor minimum 1.00 EA 231.000 1.00 EA 86.000 231.00 86.00 0.90 HR 1.28 HR 1.00 EA Material: 44.340 63.480 37.370 317.00 40.04* 81.29* 37.37 Labor: WINDOWS - SKYLIGHTS Subtotal: 158.70 475.70 WINDOW TREATMENT Material - Window drapery - hardware Window shade - roll up Window drapery - hardware - Large Window blind - fabric/woven - 7.1 to 14 SF Window blind - PVC - 1" - 7.1 to 14 SF Window drapery - hardware - Small Contractor Labor - Demolition Laborer Hardware Installer 9.00 EA 5.00 EA 3.00 EA 1.00 EA 1.00 EA 1.00 EA 45.400 52.839 71.270 82.720 18.920 37.314 408.60 264.20 213.81 82.72 18.92 37.31 2.21 HR 10.07 HR Material: 44.340 59.920 1,025.56 98.14* 603.25 * Labor: Miscellaneous: WINDOW TREATMENT Subtotal: 701.39 0.09 1,727.04 WINDOWS - VINYL Material - Wood shims Silicone caulk - 10 oz tube Window flashing - 300 ft roll Wood screw - #10 x 2", 1 lb box Vinyl window - horiz. slider, 12-23sf (X©) Contractor Labor - Demolition Laborer Carpenter - Mechanic 0.11 BN 0.44 TB 0.07 RL 0.21 BX 1.00 EA 4.410 5.300 42.500 8.796 138.265 0.46* 2.36* 3.12* 1.85 138.26* 0.45 HR 0.93 HR Material: 44.340 63.480 146.05 20.02* 59.24 * Labor: WINDOWS - VINYL Subtotal: 79.26 225.31 Date: 2/26/2014 9:09 AM Page: 141 State Farm FINLEY, KATHERINE 23-27K5-088 General Contractor O&P Items Quantity Unit Price Total Cost WINDOWS - WOOD Material - Wood shims Silicone caulk - 10 oz tube Window flashing - 300 ft roll 8d galvanized nails, (based on 50 lb box) Wood window - single hung - 9-12 sf Wood window - casement - 3-11 sf Wood window - picture - 3-11 sf Wood window - single hung - 13-19 sf Extension jamb 11/16" x 2-13/32" 6d finish nails (based on 5 lb box) Wood window - double hung - 20-28 sf Wood window - picture - 24-32 sf Contractor Labor - Demolition Laborer Carpenter - Finish, Trim/Cabinet Carpenter - Mechanic 2.63 BN 8.52 TB 1.37 RL 2.63 LB 8.00 EA 4.00 EA 4.00 EA 2.00 EA 26.54 LF 0.11 LB 1.00 EA 1.00 EA 4.410 5.300 42.500 1.540 296.300 220.800 335.000 407.085 1.100 2.330 586.258 656.000 11.61* 45.14* 58.43 * 4.06* 2,370.43 * 883.19* 1,339.99 * 814.17 29.19 0.26 586.26 656.00 14.38 HR 0.48 HR 23.87 HR Material: 6,798.73 44.340 69,120 63.480 637.59* 33.47* 1,515.34* Labor: Miscellaneous: 2,186.40 402.36 WINDOWS - WOOD Subtotal: 9,387.49 WALLPAPER Material - Wallpaper border Border glue - vinyl to vinyl Wallpaper adhesive Wallpaper (per single roll) Wall sizing 3.18 RL 0.71 TB 0.66 GL 7.41 RL 0.62 GL 15.649 3.630 15.140 21.160 28.310 49.80 * 2.59* 10.04* 156.80 17.52 * Material: 236.75 Contractor Labor - Wallpaper Hanger 5.70 HR 51.830 295.67* Labor: 295.67 WALLPAPER Subtotal: 532.42 Material 73,687.71 Supplies 7,263.93 Labor 119,697.57 Equipment 3,444.99 Miscellaneous 1,922.58 General Contractor O&P Items Subtotal Matl Sales Tax Reimb General Contractor Overhead General Contractor Profit 206,016.78 5,413.15 21,143.73 21,143.73 Total 253,717.39 Date: 2/26/2014 9:09 AM Page: 142 T C-r)N E 2t7 H 11 8 1 E „tT,zt bi) 4-4 0 M I - ..I I .LI 00 r:Z T .401 .Z I 11 o , (-1 -o 1 -ti i ..J117 I 8.8 0 Dwelling - Basemen *it .g Z j...4 0° E 1 5 41L 9 E 1) -1- 1 CY;ir I 1 1 (Z4 1 4- E =, (.7 zh 41Z48 11 8 18 11 848 2/26/2014 9:09 AM t) 1 ' Source - Eagle View - ‘St 001 ,65 7=-7_111 1 1 C.) 2/26/2014 9:09 AM '\IV 60:6 NIOZ/9Z/Z 13' 3" 12' 7" ---24' 6" --- f 4:3 ) o ci r ri\ . r L (.._ , _\ 11 u c. C V' t. �oo� - nna!A algeg - aamos IIIb 60:6 iIOZ/9Z/Z 43' 7" 1 15'7" — 7-103, 9.11 5'3"_ 5' 7" 1 0 IcD� H UQ CD 21' 4" 21' 8" 21' 10" T 7 116" 3' 1' H3 O CD e^? 1a 0 0 18' 11' 3" 32' 6" 11'2" City of Eagan 3830 Pilot Knob Road Eagan MN 55122 Phone: (651) 675-5675 Fax: (651) 675-5694 MAY 2 1 2014 r Use BLUE or BLACK Ink For Office Use Permit #: /1-S-31 Permit Fee: '33/P3,� Date Received: Staff: 2014 RESIDENTIALBUILDINGPERMIT APPLICATION � ij Date: �1 �' — , Site Address: \& ?o CLeiroS(� C kC e Unit #: Name: &O`r60f\ -k- k. Address / City / Zip: \I—HS- l Rc OAC& C t f b -e -- Phone: 2.-10 -EA't Applicant is: Owner )6 Contractor Description of work: Construction Cost: ‘ c Of 9.- f\.P -ir rcd- 2)li 5t1 11Iti-Family Building: (Yes / NAD) Company: C - W V ` ,celU /L i,d Contact: QQ1j€r Address: AL C \UtLQ S G �30 City: glinritS�.( Stater Zip: Phone: (0.a -3e t -4 -0\e6) -nail: I nfo License #: LQ 3(_ (L Lead Certificate #: LF y 1 B k),q"r- If the project is exempt from lead certification, please explain why: (see Page 3 for additional information) COMPLETE THIS AREA ONLY IF CONSTRUCTING A NEW BUILDING In the last 12 months, has the City of Eagan issued a permit for a similar plan based on a master plan? Yes No If yes, date and address of master plan: Licensed Plumber: Mechanical Contractor: Phone: Phone: Sewer & Water Contractor: Phone: NOTE: Plans and supporting documents that you submit are considered to be public information. Portions of the information may be classified as non-public if you provide specific reasons that would permit the City to conclude that they are trade secrets. CALL BEFORE YOU DIG. Call Gopher State One Call at (651) 454-0002 for protection against underground utility damage. Call 48 hours before you intend to dig to receive locates of underground utilities. www.00pherstateonecall.orq I hereby acknowledge that this information is complete and accurate; that the work will be in conformance with the ordinances and codes of the City of Eagan; that I understand this is not a permit, but only an application for a permit, and work is not to start without a permit; that the work will be in accordance with the approved plan in the case of work which requires a review and approval of plans. Exterior work authorized by a building permit issued in accordance with the Minnesota State Building Code must be completed within 180 days of permit issuance. x 05)r\cm4-61 Applicant's Printed Name x App icant's Signature Page 1 of 3 SUB TYPES Foundation x Single Family Multi 01 of _ Plex WORK TYPES New Addition Alteration Replace Retaining Wall DESCRIPTION Valuation Plan Review (25%_ 100% X ) Census Code #of Units # of Buildings Type of Construction DO NOT WRITE BELOW THIS LINE 77 S" ev,,ot t7 C lv Fireplace Garage Deck Lower Level Interior Improvement Move Building Fire Repair Repair REQUIRED INSPECTIONS Footings (New Building) Footings (Deck) Footings (Addition) Foundation Roof: Ice & Water Final Framing Fireplace: _Rough In _Air Test )C Insulation �C Sheathing Sheetrock Fire Walls Braced Walls Reviewed By: Porch (3 -Season) Porch (4 -Season) Porch (Screen/Gazebo/Pergola) Pool Occupancy Code Edition Zoning Stories Square Feet Length Width Final Siding Reroof Windows Egress Window Exterior Alteration (Single Family) Exterior Alteration (Multi) Miscellaneous Accessory Building Demolish Building* Demolish Interior Demolish Foundation Water Damage *Demolition of entire building — give PCA handout to applicant MCES System SAC Units City Water Booster Pump PRV Fire Sprinklers Meter Size: Final / C.O. Required Final / No C.O. Required HVAC Gas Service Test Gas Line Air Test Pool: _Footings _Air/Gas Tests _Final Drain Tile Siding: _Stucco Lath _Stone Lath Brick Windows Retaining Wall: _ Footings _ Backfill Final Radon Control Erosion Control Other: , Building Inspector RESIDENTIAL FEES Base Fee Surcharge Plan Review MCES SAC City SAC Utility Connection Charge S&W Permit & Surcharge Treatment Plant Copies TOTAL /s• Page 2 of 3 November 18, 2014 Steve Ostrander Expert Property Services 1020 East 146t St Suite 230 Burnsville, MN Re: 1445 Ponderosa Circle Existing Girder Truss Dear Steve: Mattson Macdonald Young structural engineers peizini± 1233/5 Bassett Creek Business Center 901 North 3rd Street, #100 Minneapolis, MN 55401 612-827-7825 voice 612-827-0805 fax As you requested, I have visited the above referenced residence and reviewed the condition of the existing girder truss that spans from adjacent to the main entrance, to the rear building wall. I have taken the necessary measurements and performed calculations to determine the loads carried by the truss and the stresses in the truss elements. As a result of my review and calculations I have determined that the existing single ply girder truss will need added reinforcing to meet the current requirements of the building code. The attached sketch illustrates the added members and the nailing and bolting that is required for the member. If you have any questions concerning the above, please do not hesitate to contact me. Sincerely Mattson Macdonald Young, Inc. t•h•da it/ Atost. David H. Macdonald P.E. mm11-18b.docx I hereby certify that this plan, specification or report was prepared by me or under my direct supervision and that I am a duly licensed Professional Engineer under the laws of the State of Minnesota. David H. Macdonald P.E. 11/18/2014 MN Reg. No. 14751 Page 1 of 1 14402 cn C O O X .- 7 CD a) ocii w C9 (6 2 c O O .X 15O a)�J U O U > J a) O O O > .0 N X C U • ,;y O pal a)U cn 0o_ O -(a Q . U c 10d toenails. O L a) _ a) O O O C -o j -2 N 00 N > 2 2 L a) E U (6 O ��-' o c� a) U E J(6 E -o a) C .0 U J 0 i_ (1) O) N) J • U ai U 65 a) 0000°)a)oo —-- r`- -Q O o (1) To a) _a _ ,� r 200 Xu) O 0)O _c V p a) -� J L- U M 0)t- ▪ J a) - • cn r- }, U -a) �E a) .CO -- N CNO`NNO>+ a) - Q -C J p C r- 17 -' J• O u) 0 in O `rZ C 2 o c Ipperno a) as u)� c 2 100.111 tow � �, LL L,L 1 �L -aaaa &\,(2-_t_......,..)-T- LA,/0_,T_ A , , „Ai, 3 __p,._.nr.� —t 3 / ECEIVED y —'"`� �" AUG 2 S 2014 kS .� 1 CSt- 1"-* 3E.z- - A,,at�c:. a t -rep_t o co., 0/2'J AA T(�C I I.%s.eec T(os) UT t ti t-r-„ Slva.t., T%a t e 1 pti...., 4K) Atce2- 10°2 0...10.. , t..,_, ...a. ,.,,....,, c...,,.1 1l :,,,,,T. .2.-1 t" z (dot .,.t( ` 0 ' - _ 4 4 i GC..,t 0 TSG 22rA.- , Fs-4.4- Pit 4 2--g `I — lelitt_ "7 \ ' 0 12/(2j4 aV l'11-14)(OM/\ (. .\,‘..,,--.7-.. ?—_,e,.........7 , “--, k ,k,"%,• Q rQ ' �j, # - Sec.vke_ TkkEcZ•..e.,d,s.C2. ) Dai tai A 1 rrkpr' S•G A.,w.` ` c_. a P 0' I.1.1> to 1 AA . .. LU Z / -23, 'r"' cac.,':. . L l,/w.(J c_t= r:.t{(-7 FI tt A)r.,--- rig 1 L Z Co�FcaM1IJ(o /f { (,14\"` N:Llit -J el,921ZNANN, f et - nCh 4AF.''( r 1 cid D ( �� A L., !� o C)/ fO ,,\ I - E ....3c L I NEk U - /«v 04 A D cook_ 4) .14)0_14,, (2, ,.fir t? - �F' atcI I\C_c_catAt.kic_l. - („cx-D 2 e,-,--,-t . �� Ma,;t 0 I t- t..)E-.L- A �C- � . .. � �� tHLis R,,,,,,,D,,,,:),.., el.et, C1 bsE.- IBJ (TAXA � r�- �..,_ C V,D�° CoQ (fir aoCe 1/4_,& el G^�t C C�. 2. ,c,,crk,, Ria (AO .— /..,,, CoyjOR /4, \........- , 4 , 4,' w to �L ./1,1(' D % , C \27‘i e 0 �� I/�'-G ., I ( i-x WOp9 --1 (- =',_ 2 97 4 IVj NG , ... ___FP.._--e- A, dr '' / -,,,,,!- -`' --- . if----k/-i> • 4 (-- (, • ., \`'.!,,o I 64 (41 .4-' 6 1 ���f��3°� ,,�, P9crt ' Srac= <Tc17 St �t►JG I\°E-4` --. � i �/_`' 1,u,.\\1 u� \1 = 7tz' ��kt . vnictc :. lfC 00 0 c" 04,, t....)tas Do,_,.�/�itc_a , W© t -v...4,--;- 4I /a t b A ppe , w -- Ii ‘ � QAFnp` tcLo _ i 0(,9 F'l-u k , ' far, 5 j'`Q I_ ,4t_F_S Z `'` 0i04K `a (L d PL-0011_ ) I p71 l .� " " ciuG U i flQW © K fJi�� L,i4o00 acutry\Av 1)QeFf , rufileW,/, A'f:itiO"AV OW" ` t- r .7 ,,?,',/5..2..;:.:;2,,,i;;; 7 ice, !h23;7,3-/-2jertj , t F-;--,,e....e- \� � ci /vy j P�.pe--A0s q C ' Lo A (Ni Lo ..(0k*'\41144 11: 1 - . . . ;.r(:' - Y� iN. frjoY1' N Q. C..�J \ a o i x N i 0 / -4-c r s' P ,/c=% A 7--- kl 0 t^-)/ rfte.--(2.4 c_ /e:." oc_ -t V' s ' q 0 Q . X If