1 BLUE OAKS PUBLIC ADJUSTING - Pacific Specialty › clmforms3... · The Following Estimate is...

1

BLUE OAKS PUBLIC ADJUSTING

Insured: NguyenProperty: 11350 Ferrara Ln

Porter Ranch, CA 91326

Claim Rep.: Scott Jenkins Business: (949) 633-7617

Business: (310) 684-7559Estimator: David TylerBusiness: 224 Sapphire Ave

Newport Beach, CA 92662

Claim Number: 3109509 Policy Number: WNG 0643208-00(04) Type of Loss: Water Damage

Coverage Deductible Policy Limit

Dwelling $0.00 $0.00

Other Structures $0.00 $0.00

Contents $0.00 $0.00

Date of Loss: 1/30/2017 Date Received:Date Inspected: Date Entered: 2/25/2017 11:22 AM

Price List: CAFS7X_JAN17Restoration/Service/Remodel

Estimate: 11350_FERRARA

The Following Estimate is based upon the Physical Site Inspection by David Tyler of Blue Oaks Public Adjusting (BOPA).

The purpose of this estimate is to establish a working scope/estimate for the use by the insured and/or the insuredscontractor or the insurance company. All items in this estimate are based on the current conditions at the time ofinspection. Any hidden or unforeseen damages are excluded from this estimate unless listed or noted. This estimate issubject to the terms and conditions of the insurance policy in place at the time of the loss.

This estimate and report and all its contents are the sole property of Blue Oaks Public Adjusting., and (BOPA) maintains andcontrols ownership of said estimate and report. Any alterations, additions, omissions or dissemination of this estimate or reportwithout the written consent of Blue Oaks Public Adjusting. is strictly forbidden. Blue Oaks Public Adjusting. shall not be heldresponsible for the use of, or any changes made to this estimate or report without its written consent.

2


11350_FERRARA 2/27/2017 Page: 2

11350_FERRARA

General Items

CAT SEL ACT DESCRIPTION

CALC QNTY UNIT RCV AGE/LIFE USAGE DEP % DEPREC. ACV

PERMITS & FEES

1. FEE TIPF Taxes, insurance, permits & fees (Bid item) Based on 1.5% of the sub total cost before O&P

1 1.00 EA 1,077.99[*D] 0/NA Normal 0% AS INCURRED

2. FEE LEAD Lead test fee - full service lead survey

1 1.00 EA 420.00[D] 0/NA Normal 0% BY OTHERS

3. FEE ASBT Asbestos test fee - full service asbestos survey

1 1.00 EA 522.50[D] 0/NA Normal 0% BY OTHERS

4. FEE ENG Engineering fees (Bid item)

1 1.00 EA [D] 0/NA Normal 0% BY OTHERS

5. LAB SUPERR Residential Supervision / Project Management - per hour

1.5*2*5*4*3 180.00 HR 61.43[D] 11,057.40 0/NA Normal 0% (0.00) 11,057.40

Supervision is required by the CSLB license requirements that the licensee or a manager inspect every job site each day until complete. Supervision isnot covered in Xactimates O&P according to Xactimates white pages. The line items includes 2 trips per day for the duration of the repairs. 1.5 hourseach trip, first to allow sub contractors into the site and one trip to return check & secure the site.

"Cal. Admin. Code tit. 16, § 823(a). "Direct supervision andcontrol" "includes any one or any combination of the followingactivities: supervising construction, managing constructionactivities by making technical and administrative decisions,checking jobs for proper workmanship, or direct supervision onconstruction job sites.Section 7068 requires every license to have a qualifier, whichmay be a Sole Owner, Qualified Partner, Responsible ManagingOfficer (RMO), Responsible Managing Employee (RME), ResponsibleManaging Manager or Responsible Managing Member. The qualifieris the person who is listed in the Contractor State LicenseBoards’ (CSLB) personnel of record, has demonstrated his/herknowledge and experience though the CSLB’s licensing process,and holds one or more license classifications.UPDATE: CSLB, CSLB to Get Tough on RMO Abuses (Summer 2014) Starting on January 1, 2014, amended Section 7068.1 of California’sContractors State License Law, Bus. & Prof. Code §§ 7200 et seq., requires licensees’ qualifiers toexercise direct supervision and control over the licensees’operations to ensure compliance with California’s ContractorsState License Law. The amended lawcontemplates activeinvolvement by the qualifier, and makes aviolation of Section 7068.1 grounds for disciplinary action anda misdemeanor punishable by imprisonment in a county jail and/ora fine.Direct supervision is required by the HOA as this is a gated private community.

DEMOLITION

6. DMO DUMP Dumpster load - Approx. 20 yards, 4 tons of debris

1 1.00 EA 497.00[D] 497.00 0/NA Normal 0% (0.00) 497.00

7. DMO PU Haul debris - per pickup truck load - including dump fees

3+1 4.00 EA 128.13 512.52 0/NA Normal 0% (0.00) 512.52

3


11350_FERRARA 2/27/2017 Page: 3

CONTINUED - General Items

ACT DESCRIPTIONCAT SEL

DEP %CALC DEPREC. ACVUSAGEQNTY RCV AGE/LIFEUNIT

Small truck for progressive/course of construction debris removal 1 per month and 1 for final cleaning.

TEMPORARY REPAIRS

8. TMP TLT Temporary toilet (per month)

3 3.00 MO 161.50[D] 484.50 0/NA Normal 0% (0.00) 484.50

9. TMP POW Temporary power usage (per month)

3 3.00 MO 279.76[D] 839.28 0/NA Normal 0% (0.00) 839.28

PLUMBING

10. PLM LAB Plumber - per hour

6 6.00 HR 95.98[D] 575.88 0/NA Normal 0% (0.00) 575.88

Labot to perform a gas air test.

HVAC

11. HVC FRCLN Furnace - check, clean, replace filters and service

1 1.00 EA 126.84 126.84 0/NA Normal 0% (0.00) 126.84

12. CLN DCTV Clean ductwork - Interior (PER REGISTER)

15 15.00 EA 31.38 470.70 0/NA Normal 0% (0.00) 470.70

CLEANING

13. CLN LAB Cleaning Technician - per hour

16 16.00 HR 36.19[D] 579.04 0/NA Normal 0% (0.00) 579.04

Progressive/course of construction cleaning required by CALOSHA and the building department. This also accounts for the common areas.

14. CLN FINALR Final cleaning - construction - Residential

1691. 3,019.92 SF 0.29 875.78 0/NA Normal 0% (0.00) 875.7825+1328.67

Final Cleaning.

NOTES

Code improvements are not included unless listed in estimate.( Open Item )

Mold testing/remediation if needed ( by others ).

Hazardous waste testing or removal ( not included ).

Structural/Electrical/Mechanical/Title 24/Engineering if required. ( By Others )

This estimate was produced with out the benefit of approved plans & could be subject to change. (Open Item)

Totals: General Items 16,018.94 0.00 16,018.94

Exterior

4


11350_FERRARA 2/27/2017 Page: 4



The stucco was opened during the EMS work and will be patched. The stucco is color coated and will need to be recolor coated in uniformity. The HOAhas very strict regulations that govern the appearance of the exterior of the house. Due to the age of the color coat, matching will not be an option.

15. STU PATCH Stucco patch / small repair - ready for color

1 1.00 EA 166.11 166.11 0/100 yrs Normal 0% (0.00) 166.11

16. CLN SB Sandblasting

3146.99 3,146.99 SF 1.00 3,146.99 0/NA Normal 0% (0.00) 3,146.99

Sandblast the finish coat of the stucco.

17. STU COLOR Stucco color coat (Redash) - sand texture

3146.99 3,146.99 SF 2.49 7,836.01 0/100 yrs Normal 0% (0.00) 7,836.01

18. SCF BIDITM Scaffolding (Per SF of the wall area)

3146.99 3,146.99 EA 1.25[D] 3,933.74 0/NA Normal 0% (0.00) 3,933.74

19. PNT MASKLF Mask and prep for paint - plastic, paper, tape (per LF)

198.33 198.33 LF 1.08 214.20 0/15 yrs Normal 0% (0.00) 214.20

Totals: Exterior 15,297.05 0.00 15,297.05

1st Floor

Kitchen Height: 9'

334.72 SF Walls

513.34 SF Walls & Ceiling

19.85 SY Flooring

39.25 LF Ceil. Perimeter

178.62 SF Ceiling

178.62 SF Floor

39.25 LF Floor Perimeter

Missing Wall 12' 3" X 9' Opens into FAMILY_ROOM


Window 3' 10" X 4' 10" Opens into Exterior



20. INS BT4+ Batt insulation - 4" - R13 - unfaced batt

2*14,7+3*9 56.17 SF 0.69 38.76 0/150 yrs Normal 0% (0.00) 38.76

21. INS BT6 Batt insulation - 6" - R19 - unfaced batt

3*3 9.00 SF 0.92 8.28 0/150 yrs Normal 0% (0.00) 8.28

22. DRY LF5/8 5/8" - drywall per LF - up to 2' tall

14,7+7 21.58 LF 7.16 154.51 0/150 yrs Normal 0% (0.00) 154.51

23. DRY 5/8- 5/8" drywall - hung, taped, ready for texture

3*9+3*3 36.00 SF 1.60 57.60 0/150 yrs Normal 0% (0.00) 57.60

5


11350_FERRARA 2/27/2017 Page: 5

CONTINUED - Kitchen



24. DRY TEX++ Texture drywall - smooth / skim coat

WC 513.34 SF 0.95 487.67 0/150 yrs Normal 0% (0.00) 487.67

25. PNT P2 Paint the walls and ceiling - two coats

WC 513.34 SF 0.76 390.14 0/15 yrs Normal 0% (0.00) 390.14

26. CAB CUB++ Custom cabinets - base units - Island

CABCUB_4. 4.00 LF 605.69 2,422.76 0/50 yrs Normal 0% (0.00) 2,422.76LL

27. CAB CUB Custom cabinets - base units

CABCUB_1. 22.76 LF 214.69 4,886.34 0/50 yrs Normal 0% (0.00) 4,886.34LL+CABCUB_0.LL+CABCUB_2.LL+CABCUB_3.LL

28. APP DW (Install) Dishwasher

APPDW_0. 1.00 EA 102.38 102.38 0/9 yrs Normal 0% (0.00) 102.38EA

29. APP GD (Install) Garbage disposer

1 1.00 EA 88.27 88.27 0/12 yrs Normal 0% (0.00) 88.27

30. PLM STOP R&R Angle stop valve

2 2.00 EA 32.68 65.36 0/100 yrs Normal 0% (0.00) 65.36

31. PLM PTRAP P-trap assembly - ABS (plastic)

1 1.00 EA 48.80 48.80 0/25 yrs Normal 0% (0.00) 48.80

32. PLM RO (Install) Reverse osmosis water treatment system - 30 gpd

1 1.00 EA 245.71 245.71 0/10 yrs Normal 0% (0.00) 245.71

33. CAB CTDK Countertop subdeck - plywood

2*22. 59.52 SF 2.96 176.18 0/150 yrs Normal 0% (0.00) 176.1876+2*2+2,6*4

34. CAB CTGM+ Countertop - Granite or Marble - High grade

59. 101.65 SF 73.30 7,450.95 0/150 yrs Normal 0% (0.00) 7,450.9552+1,6*10+1,6*14,7+1,6*3,6

35. CAB CTGE+ Add on Granite or Marble - edge treatment - High grade

2+8+10,7+2,6 23.08 LF 32.82 757.49 0/150 yrs Normal 0% (0.00) 757.49

36. CAB CTGMSD Add on for undermount sink cutout & polish - double basin

2 2.00 EA 229.77 459.54 0/150 yrs Normal 0% (0.00) 459.54

One for the sink and one for the cooktop.

6


11350_FERRARA 2/27/2017 Page: 6

CONTINUED - Kitchen



37. APP CT (Install) Cooktop - electric

1 1.00 EA 81.50 81.50 0/13 yrs Normal 0% (0.00) 81.50

38. PLM FT1/2C2 Flexible gas supply line connector - 1/2" - up to 24"

1 1.00 EA 35.30 35.30 0/36 yrs Normal 0% (0.00) 35.30

39. PLM SNKD (Install) Sink - double

1 1.00 EA 91.41 91.41 0/50 yrs Normal 0% (0.00) 91.41

40. PLM FAU (Install) Sink faucet - Kitchen

1 1.00 EA 61.43 61.43 0/15 yrs Normal 0% (0.00) 61.43

41. APP HDSS (Install) Range hood - stainless steel

1 1.00 EA 90.76 90.76 0/14 yrs Normal 0% (0.00) 90.76

42. APP OVBID+ Detach & Reset Built-in double oven - High grade

1 1.00 EA 174.80 174.80 0/15 yrs Normal 0% (0.00) 174.80

43. APP RFBI>+ Detach & Reset Built-in refrigerator - 42" - High grade

1 1.00 EA 547.06 547.06 0/13 yrs Normal 0% (0.00) 547.06

44. CAB CUFH R&R Custom cabinets - full height units

CABCUFH_ 4.69 LF 312.86 1,467.31 0/50 yrs Normal 0% (0.00) 1,467.310.LL+CABCUFH_1.LL

45. CAB CUW36 R&R Custom cabinets - wall units - 36" tall

CABCUW36_ 18.09 LF 165.04 2,985.57 0/50 yrs Normal 0% (0.00) 2,985.570.LL+CABCUW36_2.LL+CABCUW36_1.LL+CABCUW36_3.LL+CABCUW36_4.LL

46. CAB CUW24 R&R Custom cabinets - wall units - up to 24" tall

CABCUW24_ 6.74 LF 148.78 1,002.78 0/50 yrs Normal 0% (0.00) 1,002.780.LL+CABCUW24_1.LL

47. LIT FL Detach & Reset Fluorescent light fixture

8 8.00 EA 63.35 506.80 0/20 yrs Normal 0% (0.00) 506.80

Under cabinet lights.

48. FNC CWN6 Remove Crown molding - 5 3/8" to 6"

.5PC 19.63 LF 0.56 10.99 0/150 yrs Normal 0% (0.00) 10.99

7


11350_FERRARA 2/27/2017 Page: 7

CONTINUED - Kitchen



49. FNC CWN6 Crown molding - 5 3/8" to 6"

PC 39.25 LF 5.22 204.89 0/150 yrs Normal 0% (0.00) 204.89

50. PNT CWN>2 Paint crown molding, oversized - two coats

PC 39.25 LF 1.22 47.89 0/15 yrs Normal 0% (0.00) 47.89

51. LIT RCTRS Recessed light fixture - Detach & reset trim only

7 7.00 EA 3.03 21.21 0/NA Normal 0% (0.00) 21.21

52. HVC REGRS Heat/AC register - Mechanically attached - Detach & reset

1 1.00 EA 13.01 13.01 0/NA Normal 0% (0.00) 13.01

53. FRM SH1/2F (Material Only) Sheathing - plywood - 1/2" Struct-1

3*9 27.00 SF 1.30 35.10 0/150 yrs Normal 0% (0.00) 35.10

54. FRM LAB Carpenter - General Framer - per hour

2*8 16.00 HR 72.30[D] 1,156.80 0/NA Normal 0% (0.00) 1,156.80

55. WDT BLNDRS Window blind - horizontal or vertical - Detach & reset

1 1.00 EA 35.05 35.05 0/NA Normal 0% (0.00) 35.05

56. FNC B4 Baseboard - 4 1/4"

PF 39.25 LF 3.73 146.40 0/150 yrs Normal 0% (0.00) 146.40

57. PNT B2 Paint baseboard - two coats

PF 39.25 LF 1.12 43.96 0/15 yrs Normal 0% (0.00) 43.96

58. FNC SHOE+ Base shoe - stain grade

PF 39.25 LF 1.35 52.99 0/150 yrs Normal 0% (0.00) 52.99

59. PNT BS Stain & finish baseboard

PF 39.25 LF 1.24 48.67 0/15 yrs Normal 0% (0.00) 48.67

60. FCW AVPF Remove Pre-finished solid wood flooring

.25F 44.65 SF 1.93 86.17 0/150 yrs Normal 0% (0.00) 86.17

61. FCW AVPF Pre-finished solid wood flooring

F-59.52 119.10 SF 8.52 1,014.73 0/150 yrs Normal 0% (0.00) 1,014.73

62. FCW GADDC Add for glued down application over concrete substrate

F-59.52 119.10 SF 1.05 125.06 0/150 yrs Normal 0% (0.00) 125.06


PC 39.25 LF 1.08 42.39 0/15 yrs Normal 0% (0.00) 42.39

Totals: Kitchen 27,970.77 0.00 27,970.77

8


11350_FERRARA 2/27/2017 Page: 8

Family Room Height: 9'

359.21 SF Walls


30.89 SY Flooring


278.04 SF Ceiling

278.04 SF Floor


Missing Wall 12' 3" X 9' Opens into KITCHEN

Missing Wall 2' 8" X 9' Opens into KITCHEN

Door 6' X 6' 8" Opens into Exterior


Window 2' 10" X 4' 10" Opens into LIVING_ROOM



Missing Wall - Goes to Floor 3' 6" X 8' Opens into OFFSET

Subroom: FH (1) Height: 9'

66.75 SF Walls


0.70 SY Flooring


6.26 SF Ceiling

6.26 SF Floor






F 284.31 SF 2.29 651.07 0/150 yrs Normal 0% (0.00) 651.07

65. FCW AVPF R&R Pre-finished solid wood flooring

F 284.31 SF 10.45 2,971.04 0/150 yrs Normal 0% (0.00) 2,971.04

66. FNC B4 R&R Baseboard - 4 1/4"

PF 54.58 LF 4.11 224.32 0/150 yrs Normal 0% (0.00) 224.32


PF 54.58 LF 1.12 61.13 0/15 yrs Normal 0% (0.00) 61.13

68. FNC SHOE+ R&R Base shoe - stain grade

PF 54.58 LF 1.49 81.32 0/150 yrs Normal 0% (0.00) 81.32


PF 54.58 LF 1.24 67.68 0/15 yrs Normal 0% (0.00) 67.68

70. PNT P2 Paint the walls and ceiling - two coats

WC 710.27 SF 0.76 539.81 0/15 yrs Normal 0% (0.00) 539.81

9


11350_FERRARA 2/27/2017 Page: 9

CONTINUED - Family Room



71. FNC CWN6 R&R Crown molding - 5 3/8" to 6"

PC 64.08 LF 5.78 370.38 0/150 yrs Normal 0% (0.00) 370.38

72. PNT CWN>2 Paint crown molding, oversized - two coats

PC 64.08 LF 1.22 78.18 0/15 yrs Normal 0% (0.00) 78.18

73. LIT TRK Detach & Reset Track lighting - track only

10 10.00 LF 8.45 84.50 0/20 yrs Normal 0% (0.00) 84.50

74. LIT TRKCN Detach & Reset Fixture (can) for track lighting

4 4.00 EA 13.60 54.40 0/20 yrs Normal 0% (0.00) 54.40

75. FNH TVW Detach & Reset TV Brackets - Wall mounted

1 1.00 EA 85.77 85.77 0/50 yrs Normal 0% (0.00) 85.77


1 1.00 EA 13.01 13.01 0/NA Normal 0% (0.00) 13.01


2 2.00 EA 35.05 70.10 0/NA Normal 0% (0.00) 70.10


PC 64.08 LF 1.08 69.21 0/15 yrs Normal 0% (0.00) 69.21

Totals: Family Room 5,421.92 0.00 5,421.92

Fireplace Height: 9'

157.50 SF Walls


1.31 SY Flooring


11.81 SF Ceiling

11.81 SF Floor




For the purpose of the sketch

Totals: Fireplace 0.00 0.00 0.00

10


11350_FERRARA 2/27/2017 Page: 10

Dining Room Height: 9'

304.06 SF Walls


16.33 SY Flooring


147.01 SF Ceiling

147.01 SF Floor


Missing Wall 12' 1" X 9' Opens into OFFSET





F 147.01 SF 2.29 336.65 0/150 yrs Normal 0% (0.00) 336.65


F 147.01 SF 10.45 1,536.26 0/150 yrs Normal 0% (0.00) 1,536.26


PF 36.92 LF 4.11 151.74 0/150 yrs Normal 0% (0.00) 151.74


PF 36.92 LF 1.12 41.35 0/15 yrs Normal 0% (0.00) 41.35


PF 36.92 LF 1.49 55.01 0/150 yrs Normal 0% (0.00) 55.01


PF 36.92 LF 1.24 45.78 0/15 yrs Normal 0% (0.00) 45.78

85. PNT P2 Paint the walls - two coats

W 304.06 SF 0.76 231.09 0/15 yrs Normal 0% (0.00) 231.09


1 1.00 EA 13.01 13.01 0/NA Normal 0% (0.00) 13.01


1 1.00 EA 35.05 35.05 0/NA Normal 0% (0.00) 35.05


PC 36.92 LF 1.08 39.87 0/15 yrs Normal 0% (0.00) 39.87

Totals: Dining Room 2,485.81 0.00 2,485.81

11


11350_FERRARA 2/27/2017 Page: 11

Living Room Height: 18' 1"

859.08 SF Walls

1,114.82 SF Walls & Ceiling

28.42 SY Flooring


255.74 SF Ceiling

255.74 SF Floor


Window 2' 10" X 4' 10" Opens into FAMILY_ROOM









Door 3' X 6' 8" Opens into Exterior

Window 1' 11 15/16" X 3' Opens into Exterior


Missing Wall - Goes to Ceiling 8' 11 1/16" X 13' 1" Opens into VOID

Subroom: Offset (1) Height: 9'

214.85 SF Walls


8.98 SY Flooring


80.79 SF Ceiling

80.79 SF Floor


Missing Wall - Goes to Floor 3' 6" X 8' Opens into FAMILY_ROOM

Missing Wall 3' 3" X 9' Opens into VOID

Missing Wall 2' 6" X 9' Opens into HALLWAY_2

Missing Wall 2' 9" X 9' Opens into HALLWAY_1

Missing Wall 12' 1" X 9' Opens into DINING_ROOM




F 336.53 SF 2.29 770.66 0/150 yrs Normal 0% (0.00) 770.66


F 336.53 SF 10.45 3,516.74 0/150 yrs Normal 0% (0.00) 3,516.74


PF 86.41 LF 4.11 355.15 0/150 yrs Normal 0% (0.00) 355.15

12


11350_FERRARA 2/27/2017 Page: 12

CONTINUED - Living Room




PF 86.41 LF 1.12 96.78 0/15 yrs Normal 0% (0.00) 96.78


PF 86.41 LF 1.49 128.75 0/150 yrs Normal 0% (0.00) 128.75


PF 86.41 LF 1.24 107.15 0/15 yrs Normal 0% (0.00) 107.15


W 1,073.92 SF 0.76 816.18 0/15 yrs Normal 0% (0.00) 816.18


2 2.00 EA 13.01 26.02 0/NA Normal 0% (0.00) 26.02


4 4.00 EA 35.05 140.20 0/NA Normal 0% (0.00) 140.20


PC 98.16 LF 1.08 106.01 0/15 yrs Normal 0% (0.00) 106.01

Totals: Living Room 6,063.64 0.00 6,063.64

Hallway 1 Height: 8'

84.44 SF Walls


1.89 SY Flooring


17.00 SF Ceiling

17.00 SF Floor


Door 2' 4" X 6' 8" Opens into BATHROOM

Door 2' 6" X 6' 8" Opens into BEDROOM





F 17.00 SF 2.29 38.93 0/150 yrs Normal 0% (0.00) 38.93


F 17.00 SF 10.45 177.65 0/150 yrs Normal 0% (0.00) 177.65

13


11350_FERRARA 2/27/2017 Page: 13

CONTINUED - Hallway 1




PF 9.75 LF 4.11 40.08 0/150 yrs Normal 0% (0.00) 40.08


PF 9.75 LF 1.12 10.92 0/15 yrs Normal 0% (0.00) 10.92


PF 9.75 LF 1.49 14.53 0/150 yrs Normal 0% (0.00) 14.53


PF 9.75 LF 1.24 12.09 0/15 yrs Normal 0% (0.00) 12.09


W 84.44 SF 0.76 64.17 0/15 yrs Normal 0% (0.00) 64.17

106. PNT DORT Paint door/window trim & jamb - 2 coats (per side)

2 2.00 EA 24.40 48.80 0/15 yrs Normal 0% (0.00) 48.80

107. PNT DOR Paint door slab only - 2 coats (per side)

2 2.00 EA 29.26 58.52 0/15 yrs Normal 0% (0.00) 58.52

108. FNH DORHRS Door lockset - Detach & reset

1 1.00 EA 23.39 23.39 0/NA Normal 0% (0.00) 23.39


PC 17.33 LF 1.08 18.72 0/15 yrs Normal 0% (0.00) 18.72

Totals: Hallway 1 507.80 0.00 507.80

Bathroom Height: 9'

232.44 SF Walls


5.25 SY Flooring


47.22 SF Ceiling

47.22 SF Floor


Window 4' X 1' Opens into Exterior

Door 2' 4" X 6' 8" Opens into HALLWAY_1




14


11350_FERRARA 2/27/2017 Page: 14

CONTINUED - Bathroom



Totals: Bathroom 0.00 0.00 0.00

Bedroom Height: 9'

345.14 SF Walls


12.73 SY Flooring


114.60 SF Ceiling

114.60 SF Floor




Subroom: Closet (1) Height: 8'

120.00 SF Walls


1.25 SY Flooring


11.28 SF Ceiling

11.28 SF Floor





F 125.89 SF 2.29 288.28 0/150 yrs Normal 0% (0.00) 288.28


F 125.89 SF 10.45 1,315.55 0/150 yrs Normal 0% (0.00) 1,315.55


PF 55.83 LF 4.11 229.47 0/150 yrs Normal 0% (0.00) 229.47


PF 55.83 LF 1.12 62.53 0/15 yrs Normal 0% (0.00) 62.53


PF 55.83 LF 1.49 83.19 0/150 yrs Normal 0% (0.00) 83.19


PF 55.83 LF 1.24 69.23 0/15 yrs Normal 0% (0.00) 69.23

15


11350_FERRARA 2/27/2017 Page: 15

CONTINUED - Bedroom




W 465.14 SF 0.76 353.51 0/15 yrs Normal 0% (0.00) 353.51


2 2.00 EA 13.01 26.02 0/NA Normal 0% (0.00) 26.02


1 1.00 EA 35.05 35.05 0/NA Normal 0% (0.00) 35.05

119. DOR DORRS Interior door - Detach & reset

1 1.00 EA 75.06 75.06 0/NA Normal 0% (0.00) 75.06


1 1.00 EA 24.40 24.40 0/15 yrs Normal 0% (0.00) 24.40


1 1.00 EA 29.26 29.26 0/15 yrs Normal 0% (0.00) 29.26


1 1.00 EA 23.39 23.39 0/NA Normal 0% (0.00) 23.39

123. DOR BPRS Bypass (sliding) door set - slabs only - Detach & reset

1 1.00 EA 28.84 28.84 0/NA Normal 0% (0.00) 28.84


PC 58.33 LF 1.08 63.00 0/15 yrs Normal 0% (0.00) 63.00

Totals: Bedroom 2,706.78 0.00 2,706.78

Hallway 2 Height: 8'

90.37 SF Walls


2.07 SY Flooring


18.60 SF Ceiling

18.60 SF Floor



Door 2' 6" X 6' 8" Opens into LAUNDRY_ROOM

16


11350_FERRARA 2/27/2017 Page: 16

Subroom: Closet (1) Height: 8'

62.67 SF Walls


0.58 SY Flooring


5.25 SF Ceiling

5.25 SF Floor


Door 2' X 6' 8" Opens into HALLWAY_2




F 23.85 SF 2.29 54.61 0/150 yrs Normal 0% (0.00) 54.61


F 23.85 SF 10.45 249.23 0/150 yrs Normal 0% (0.00) 249.23


PF 18.06 LF 4.11 74.22 0/150 yrs Normal 0% (0.00) 74.22


PF 18.06 LF 1.12 20.23 0/15 yrs Normal 0% (0.00) 20.23


PF 18.06 LF 1.49 26.91 0/150 yrs Normal 0% (0.00) 26.91


PF 18.06 LF 1.24 22.39 0/15 yrs Normal 0% (0.00) 22.39


W 153.03 SF 0.76 116.30 0/15 yrs Normal 0% (0.00) 116.30


3 3.00 EA 24.40 73.20 0/15 yrs Normal 0% (0.00) 73.20

133. DOR DORRS Interior door - Detach & reset

1 1.00 EA 75.06 75.06 0/NA Normal 0% (0.00) 75.06


3 3.00 EA 29.26 87.78 0/15 yrs Normal 0% (0.00) 87.78


1 1.00 EA 23.39 23.39 0/NA Normal 0% (0.00) 23.39


PC 27.06 LF 1.08 29.22 0/15 yrs Normal 0% (0.00) 29.22

Totals: Hallway 2 852.54 0.00 852.54

17


11350_FERRARA 2/27/2017 Page: 17

Laundry Room Height: 8'

194.89 SF Walls


5.10 SY Flooring


45.92 SF Ceiling

45.92 SF Floor



Door 2' 8" X 6' 8" Opens into GARAGE




Totals: Laundry Room 0.00 0.00 0.00

Garage Height: 9'

605.14 SF Walls


49.31 SY Flooring


443.75 SF Ceiling

443.75 SF Floor


Door 2' 8" X 6' 8" Opens into LAUNDRY_ROOM

Door 12' 1" X 7' Opens into Exterior

Door 8' X 7' Opens into Exterior




Totals: Garage 0.00 0.00 0.00

18


11350_FERRARA 2/27/2017 Page: 18

Void Height: 18' 1"

227.83 SF Walls


3.26 SY Flooring


29.34 SF Ceiling

29.34 SF Floor


Missing Wall - Goes to Ceiling 8' 11 1/16" X 13' 1" Opens into LIVING_ROOM

Missing Wall 3' 3" X 18' 1" Opens into OFFSET




Totals: Void 0.00 0.00 0.00

Total: 1st Floor 0.00 46,009.26

2nd Floor

Stairs Height: 17'


8.52 SY Flooring

40.03 SF Ceiling

76.70 SF Floor

Missing Wall 3' 8" X 17' Opens into Exterior

Missing Wall 11' 1/8" X 17' Opens into Exterior

Missing Wall 3' 4 5/8" X 17' Opens into Exterior

Missing Wall 9' 7 1/4" X 17' Opens into Exterior

19


11350_FERRARA 2/27/2017 Page: 19

Subroom: Landing (1) Height: 11'

84.91 SF Walls


1.93 SY Flooring


17.37 SF Ceiling

17.37 SF Floor



Missing Wall 2' 8 5/8" X 11' Opens into UPPER_LANDIN

Missing Wall 3' 6" X 11' Opens into UPPER_STAIRS


Subroom: Upper Stairs (2) Height: 8'


1.34 SY Flooring

12.06 SF Ceiling

12.06 SF Floor

Missing Wall 3' 5 3/8" X 8' Opens into OFFSET

Missing Wall 3' 6" X 8' Opens into LANDING

Missing Wall 3' 5 3/8" X 8' Opens into UPPER_LANDIN

Missing Wall 3' 6" X 8' Opens into UPPER_LANDIN




W 84.91 SF 0.76 64.53 0/15 yrs Normal 0% (0.00) 64.53

As the walls have bullnose edges with no breaking point the walls will be painted to match.

138. CLN FCC Clean and deodorize carpet

F 106.14 SF 0.39 41.39 0/NA Normal 0% (0.00) 41.39

139. PNT MASKFL Floor protection - self-adhesive plastic film

F 106.14 SF 0.52 55.19 0/15 yrs Normal 0% (0.00) 55.19

Totals: Stairs 161.11 0.00 161.11

20


11350_FERRARA 2/27/2017 Page: 20

Upper Landing Height: 8'

578.28 SF Walls


31.14 SY Flooring


280.24 SF Ceiling

280.24 SF Floor


Door 2' 6" X 6' 8" Opens into UPSTAIRS_ARE





Missing Wall 2' 8 5/8" X 8' Opens into LANDING

Missing Wall 3' 5 3/8" X 8' Opens into UPPER_STAIRS

Missing Wall 3' 6" X 8' Opens into UPPER_STAIRS



Subroom: Offset (1) Height: 8'


1.65 SY Flooring


14.83 SF Ceiling

14.83 SF Floor

Missing Wall 1' 6" X 8' Opens into LANDING

Missing Wall 5' 3/8" X 8' Opens into Exterior

Missing Wall 5' 2" X 8' Opens into UPPER_LANDIN

Missing Wall 3' 5 3/8" X 8' Opens into UPPER_STAIRS




W 578.28 SF 0.76 439.49 0/15 yrs Normal 0% (0.00) 439.49

As the walls have bullnose edges with no breaking point the walls will be painted to match.

141. CLN FCC Clean and deodorize carpet

F 295.06 SF 0.39 115.07 0/NA Normal 0% (0.00) 115.07

142. CAB CUB R&R Custom cabinets - base units

3,7+3,5 7.00 LF 220.90 1,546.30 0/50 yrs Normal 0% (0.00) 1,546.30

21


11350_FERRARA 2/27/2017 Page: 21

CONTINUED - Upper Landing



The cabinets match the kitchen cabinets and can all be seen in clear sight from the stairs and landing. These items will be replaced due to reasonableuniformity and appearance.

143. CAB CUW36 R&R Custom cabinets - wall units - 36" tall

3,7+3,5 7.00 LF 165.04 1,155.28 0/50 yrs Normal 0% (0.00) 1,155.28

The cabinets match the kitchen cabinets and can all be seen in clear sight from the stairs and landing. These items will be replaced due to reasonableuniformity and appearance.

144. PNT MASKFL Floor protection - self-adhesive plastic film

F 295.06 SF 0.52 153.43 0/15 yrs Normal 0% (0.00) 153.43

Totals: Upper Landing 3,409.57 0.00 3,409.57

Upstairs Area Height: 8'

1,272.82 SF Walls


103.05 SY Flooring


927.47 SF Ceiling

927.47 SF Floor








Door 2' 6" X 6' 8" Opens into UPPER_LANDIN










22


11350_FERRARA 2/27/2017 Page: 22

CONTINUED - Upstairs Area



Totals: Upstairs Area 0.00 0.00 0.00

Total: 2nd Floor 0.00 3,570.68

Line Item Totals: 11350_FERRARA 80,895.93 0.00 80,895.93

Grand Total Areas:6,195.08 SF Walls 2,983.25 SF Ceiling 9,178.33 SF Walls and Ceiling

3,019.92 SF Floor 335.55 SY Flooring 702.90 LF Floor Perimeter

0.00 SF Long Wall 0.00 SF Short Wall 799.03 LF Ceil. Perimeter

3,019.92 Floor Area 2,969.39 Total Area 6,195.08 Interior Wall Area

3,146.99 Exterior Wall Area 384.31 Exterior Perimeter of Walls

0.00 Surface Area 0.00 Number of Squares Total Perimeter Length0.000.00 Total Ridge Length 0.00 Total Hip Length

[%] - Indicates that depreciate by percent was used for this item

[M] - Indicates that the depreciation percentage was limited by the maximum allowable depreciation for this item

23


11350_FERRARA 2/27/2017 Page: 23

Summary for DwellingLine Item Total 80,895.93

Material Sales Tax @ 8.750% 2,547.05

Subtotal 83,442.98Overhead @ 10.0% 8,344.39Profit @ 10.0% 8,344.39

Replacement Cost Value $100,131.76Net Claim $100,131.76

David Tyler

24


11350_FERRARA 2/27/2017 Page: 24

Recap by Room

Estimate: 11350_FERRARAGeneral Items 16,018.94 19.80%Exterior 15,297.05 18.91%

Area: 1st FloorKitchen 27,970.77 34.58%Family Room 5,421.92 6.70%Dining Room 2,485.81 3.07%Living Room 6,063.64 7.50%Hallway 1 507.80 0.63%Bedroom 2,706.78 3.35%Hallway 2 852.54 1.05%

Area Subtotal: 1st Floor 56.87%46,009.26

Area: 2nd FloorStairs 161.11 0.20%Upper Landing 3,409.57 4.21%

Area Subtotal: 2nd Floor 4.41%3,570.68

Subtotal of Areas 100.00%80,895.93

Total 80,895.93 100.00%

25


11350_FERRARA 2/27/2017 Page: 25

Recap by Category

O&P Items Total %

APPLIANCES 1,084.77 1.08%CABINETRY 24,034.47 24.00%CLEANING 5,228.97 5.22%GENERAL DEMOLITION 4,525.52 4.52%DOORS 178.96 0.18%DRYWALL 699.78 0.70%FLOOR COVERING - WOOD 10,083.82 10.07%FINISH CARPENTRY / TRIMWORK 2,067.44 2.06%FINISH HARDWARE 155.94 0.16%FRAMING & ROUGH CARPENTRY 1,191.90 1.19%HEAT, VENT & AIR CONDITIONING 217.91 0.22%INSULATION 47.04 0.05%LABOR ONLY 11,057.40 11.04%LIGHT FIXTURES 666.91 0.67%PLUMBING 1,115.63 1.11%PAINTING 4,964.38 4.96%SCAFFOLDING 3,933.74 3.93%STUCCO & EXTERIOR PLASTER 8,002.12 7.99%TEMPORARY REPAIRS 1,323.78 1.32%WINDOW TREATMENT 315.45 0.32%

O&P Items Subtotal 80,895.93 80.79%Material Sales Tax @ 8.750% 2,547.05 2.54%Overhead @ 10.0% 8,344.39 8.33%Profit @ 10.0% 8,344.39 8.33%

Total 100,131.76 100.00%

26

11350_FERRARA 2/27/2017 Page: 26

1st Floor

27

11350_FERRARA 2/27/2017 Page: 27

2nd Floor

1 BLUE OAKS PUBLIC ADJUSTING - Pacific Specialty › clmforms3... · The Following Estimate is...

Documents

Transcript of 1 BLUE OAKS PUBLIC ADJUSTING - Pacific Specialty › clmforms3... · The Following Estimate is...