HomeMy WebLinkAboutAdjuster Estimate1
KELLER, SCOTT 14-09P2-09H
State Farm
P.O. Box 106169
Atlanta, GA 30348-6169
Fax: 1-844-236-3646
statefarmfireclaims@statefarm.com
Date: 8/6/2020 11:11 AM 132214.1 06-18-2009 Page: 1
Structural Damage Claim Policy
When you have a covered structural damage claim to your real property, you should know:
• We want you to receive quality repair work to restore the damages to your property.
• We will provide you 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.
• Depending upon the complexity of your repair, our estimate may or may not include an allowance for general
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.
• If you select a contractor whose estimate is the same as or lower than our estimate, based on the same scope of
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.
• State Farm® cannot authorize any contractor to proceed with work on your property. Repairs should proceed
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.
• 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.
2
14-09P2-09H
Date: 8/6/2020 11:11 AM Page: 2
1002989 139928.1 01-23-2013
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.
State Farm Insurance
Insured: Smith, Joe & Jane
Property: 1 Main Street
Anywhere, IL 00000-0000
Type of Loss:Other
Deductible:$1,000.00
Estimate: 00-0000-000
Claim number: 00-0000-000
Policy Number: 00-00-0000-0
Price List: ILBL8F_MAR 13
Restoration/Service/
Remodel F = Factored In,
D = Do Not Apply
Summary for Dwelling
Line Item Total 1 5,953.10
Material Sales Tax @ 10.000% x 1,520.00
Subtotal 6,105.10
General Contractor Overhead 2 @ 10.0% x 6,105.10 610.51
General Contractor Profit @ 10.0% x 6,105.10
Replacement Cost Value (Including General Contractor Overhead and Profit 3 7,326.12
Less Depreciation (Including Taxes)4 (832.50)
Less General Contractor Overhead & Profit on Recoverable &
Non - recoverable Depreciation (166.50)
Less Deductible 5
Net Actual Cash Value Payment 6
Maximum Additional Amounts Available If Incurred:
Total Line Item Depreciation (Including Taxes)4 832.50
Less Non - recoverable Depreciation (Including Taxes)7
Subtotal 312.50
General Contractor O&P on Depreciation 166.50
Less General Contractor O&P on Non - recoverable Depreciation
Subtotal
Total Maximum Additional Amounts Available If Incurred 8
Total Amount of Claim If Incurred 9
Claim Representative
ALL AMOUNTS PAYABLE ARE SUBJECT TO THE TERMS, CONDITIONS AND LIMITS OF YOUR POLICY.
1. Line Item Total – Total value of all line
items in the estimate plus possible
adjustments for labor minimums. Labor Minimum is to cover a certain minimum
number of hours for drive-time, set up time and applicable administrative
costs and repairs.
2. General Contractor’s Overhead and
Profit – General contractor’s charge for coordinating your repairs.
3. Replacement Cost Value (RCV) – Estimated cost to repair or replace
damaged property.
4. Depreciation – The decrease in the
value of property over a period of time due to wear, tear, condition, and
obsolescence. A portion or all of this amount may be eligible for replacement
cost benefits.
5. Deductible – The insurer will pay for
losses, up to the policy limits, in excess of your applicable deductible.
6. Net Actual Cash Value Payment (ACV) – The repair or replacement cost
of the damaged part of the property less depreciation and deductible.
7. Non Recoverable Depreciation – Depreciation applied to items that are
not eligible for replacement cost benefits.
8. Total Maximum Additional Amount if Incurred – Total amount of
recoverable depreciation after actual repair or replacement of the property.
9. Total Amount of Claim if Incurred – Total amount of the claim, including net
actual cash value payment and total
maximum additional amount available if incurred.
3
State Farm
KELLER, SCOTT 14-09P2-09H
Date: 8/6/2020 11:11 AM Page: 3
Estimate:14-09P2-09H
Claim Number:1409P209H
Policy Number:14CCG4129
Price List:ININ28_JUL20
New Construction
Insured:KELLER, SCOTT
Property:2048 E 106TH ST
CARMEL, IN 46032-4008
Cellular:317-850-3686
Type of Loss:Wind Damage
Deductible:$3,231.00
Date of Loss:7/30/2020
Date Inspected:8/5/2020
Summary for Coverage A - Dwelling Extension - 35 Windstorm and Hail
Line Item Total 39,464.51
Material Sales Tax 1,743.59
Subtotal 41,208.10
General Contractor Overhead 3,985.57
General Contractor Profit 3,985.57
Replacement Cost Value (Including General Contractor Overhead and Profit)49,179.24
Less Depreciation (Including Taxes)(3,887.46)
Less General Contractor Overhead & Profit on Recoverable & Non-recoverable Depreciation (777.50)
Less Deductible (3,231.00)
Net Actual Cash Value Payment $41,283.28
Maximum Additional Amounts Available If Incurred:
Total Line Item Depreciation (Including Taxes)3,887.46
General Contractor O&P on Depreciation 777.50
4,664.96Replacement Cost Benefits
Total Maximum Additional Amount Available If Incurred 4,664.96
Total Amount of Claim If Incurred $45,948.24
Walters, Stacy
844-458-4300 x 3099945634
ALL AMOUNTS PAYABLE ARE SUBJECT TO THE TERMS, CONDITIONS AND
LIMITS OF YOUR POLICY.
4
Date: 8/6/2020 11:11 AM FC0006615 11/3/2015 Page: 4
Explanation of Building Replacement Cost Benefits
Homeowner Policy
Coverage A - Dwelling Extension - 35 Windstorm and Hail
To:Name:KELLER, SCOTT
Address:2048 E 106TH ST
City:CARMEL
State/Zip:IN, 46032-4008
Insured:KELLER, SCOTT Claim Number:1409P209H
Date of Loss:7/30/2020 Cause of Loss:WIND
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 $49,179.24 . The enclosed claim payment to you of $41,283.28 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 $ 4,664.96 .
If you cannot have the repairs completed for the repair/replacement cost estimated, please contact your claim
specialist prior to beginning repairs.
All policy provisions apply to your claim.
5
State Farm
KELLER, SCOTT 14-09P2-09H
Date: 8/6/2020 11:11 AM Page: 5
14-09P2-09H
QUANTITY UNIT PRICE TAX GCO&P RCV AGE/LIFE DEPREC.ACV
CONDITION DEP %
1. Dumpster load - Approx. 40 yards, 7-8 tons of debris
1.00 EA 700.00 0.00 140.00 840.00 840.00
2. Tree - removal - 24" to 36" diameter / large canopy
1.00 EA 1,352.79 N 0.00 0.00 1,352.79 1,352.79
Labor completed by insured to remove tree from garage and shed.
Total: 14-09P2-09H 0.00 140.00 2,192.79 0.00 2,192.79
Source - Eagle View
Garage
Garage
QUANTITY UNIT PRICE TAX GCO&P RCV AGE/LIFE DEPREC.ACV
CONDITION DEP %
3. I-joist - 9 1/2" deep - 1 3/4" flange
244.00 LF 3.40 37.23 173.36 1,040.19 5/150 yrs (48.53)991.66
Below Avg.4.67%
4. Drilled bottom plate - 2" x 4" treated lumber
64.00 LF 1.93 3.09 25.32 151.93 5/150 yrs (7.08)144.85
Below Avg.4.67%
5. Footings - labor and materials
3.22 CY 302.70 31.07 201.16 1,206.92 5/200 yrs (42.24)1,164.68
Below Avg.3.50%
6. Steel rebar - j-bar - #4, 2' 6"
60.00 EA 2.53 3.91 31.14 186.85 5/150 yrs (8.72)178.13
Below Avg.4.67%
7. Steel rebar - #4 (1/2")
135.83 LF 0.88 3.99 24.70 148.22 5/150 yrs (6.93)141.29
Below Avg.4.67%
8. 2" x 4" x 8' Redwood (material only)
76.00 EA 35.53 189.02 577.86 3,467.16 5/150 yrs (161.79)3,305.37
Below Avg.4.67%
9. Labor to frame 2" x 4" non-bearing wall - 16" oc
370.81 SF 0.84 0.52 62.40 374.40 374.40
10. 2" x 4" x 20' Redwood (material only)
6.00 EA 88.82 37.30 114.04 684.26 5/150 yrs (31.93)652.33
Below Avg.4.67%
11. 2" x 4" x 8' Redwood (material only)
8.00 EA 35.53 19.90 60.82 364.96 5/150 yrs (17.03)347.93
Below Avg.4.67%
12. 2" x 10" x 20' #2 & better Fir / Larch (material only)
1.00 EA 25.02 1.75 5.36 32.13 5/150 yrs (1.51)30.62
Below Avg.4.67%
13. 2" x 8" x 8' #2 & better Fir / Larch (material only)
28.00 EA 7.30 14.31 43.74 262.45 5/150 yrs (12.25)250.20
Below Avg.4.67%
6
State Farm
KELLER, SCOTT 14-09P2-09H
Date: 8/6/2020 11:11 AM Page: 6
CONTINUED - Garage
AGE/LIFE DEPREC.QUANTITY UNIT PRICE RCV ACVTAXGCO&P
CONDITION DEP %
14. 2" x 6" x 20' Redwood (material only)
2.00 EA 99.26 13.90 42.48 254.90 5/150 yrs (11.89)243.01
Below Avg.4.67%
15. 2" x 6" x 8' Redwood (material only)
4.00 EA 39.70 11.12 33.98 203.90 5/150 yrs (9.51)194.39
Below Avg.4.67%
16. Rafters - 2x8 - Labor only - (using rafter length)
177.09 LF 1.40 0.37 49.66 297.96 5/150 yrs (13.91)284.05
Below Avg.4.67%
17. Rafters - 2x10 - Labor only - (using rafter length)
20.00 LF 1.54 0.04 6.16 37.00 5/150 yrs (1.72)35.28
Below Avg.4.67%
18. Rafters - 2x6 - Labor only - (using rafter length)
128.30 LF 1.17 0.27 30.08 180.46 5/150 yrs (8.42)172.04
Below Avg.4.67%
19. Sheathing - spaced 1" x 6"
256.00 SF 2.91 24.37 153.88 923.21 5/150 yrs (43.08)880.13
Below Avg.4.67%
20. 2" x 4" x 18' Redwood (material only)
4.00 EA 80.75 22.61 69.12 414.73 5/150 yrs (19.34)395.39
Below Avg.4.67%
21. 2" x 4" x 10' Redwood (material only)
2.00 EA 44.41 6.22 19.00 114.04 5/150 yrs (5.31)108.73
Below Avg.4.67%
22. 2" x 6" x 10' Redwood (material only)
7.00 EA 49.63 24.32 74.34 446.07 5/150 yrs (20.80)425.27
Below Avg.4.67%
23. Labor to frame 2" x 4" load bearing wall - 16" oc
280.00 SF 0.89 0.39 49.92 299.51 299.51
24. 2" x 4" x 12' Redwood (material only)
6.00 EA 53.51 22.47 68.72 412.25 5/150 yrs (19.23)393.02
Below Avg.4.67%
25. 2" x 6" lumber - redwood (1 BF per LF)
219.11 LF 6.58 85.28 305.40 1,832.42 5/150 yrs (85.52)1,746.90
Below Avg.4.67%
26. Siding - beveled - cedar (clapboard)
857.76 SF 4.96 171.12 885.12 5,310.73 5/100 yrs (371.75)4,938.98
Below Avg.7.00%
27. Seal & paint wood siding
857.76 SF 1.53 25.82 267.64 1,605.83 5/15 yrs (535.29)1,070.54
Avg.33.33%
Total: Garage 750.39 3,375.40 20,252.48 1,483.78 18,768.70
7
State Farm
KELLER, SCOTT 14-09P2-09H
Date: 8/6/2020 11:11 AM Page: 7
Garage1
Roof1 (A)F1(B)F2
Garage1
Roof1 (A)F1(B)F2
19' 4"20'11' 4"
12'Garage1 Height: 8'
490.67 SF Walls
709.78 SF Walls & Ceiling
61.33 LF Ceil. Perimeter
219.11 SF Ceiling
219.11 SF Floor
61.33 LF Floor Perimeter
QUANTITY UNIT PRICE TAX GCO&P RCV AGE/LIFE DEPREC.ACV
CONDITION DEP %
28. Demolish/remove detached garage
219.11 SF 3.25 0.00 142.42 854.53 854.53
29. Prime & paint exterior soffit - wood
49.00 SF 1.84 1.34 18.30 109.80 5/15 yrs (36.60)73.20
Avg.33.33%
30. Prime & paint exterior fascia - wood, 4"- 6" wide
65.33 LF 1.39 0.78 18.32 109.91 5/15 yrs (36.63)73.28
Avg.33.33%
31. Exterior double door, 8' - alder - paneled
1.00 EA 2,186.07 145.99 466.42 2,798.48 5/100 yrs (195.88)2,602.60
Below Avg.7.00%
32. Door lockset - exterior - High grade
2.00 EA 70.64 7.81 29.82 178.91 5/20 yrs (62.62)116.29
Below Avg.35.00%
33. Seal & paint door or window opening - Large (per side)
2.00 EA 32.64 1.06 13.28 79.62 5/15 yrs (26.53)53.09
Avg.33.33%
34. Prime & paint door slab only - exterior (per side)
4.00 EA 38.10 3.61 31.20 187.21 5/15 yrs (62.40)124.81
Avg.33.33%
35. Wood window - double hung, 9-12 sf
4.00 EA 541.80 132.30 459.90 2,759.40 5/30 yrs (643.87)2,115.53
Below Avg.23.33%
36. Seal & paint wood window (per side)
4.00 EA 45.35 1.57 36.60 219.57 5/15 yrs (73.19)146.38
Avg.33.33%
37. Light fixture
1.00 EA 56.56 2.14 11.74 70.44 5/20 yrs (24.65)45.79
Below Avg.35.00%
38. 110 volt copper wiring run, box and switch
1.00 EA 51.40 0.82 10.44 62.66 5/100 yrs (4.40)58.26
Below Avg.7.00%
39. 110 volt copper wiring run, box and outlet
3.00 EA 51.02 2.39 31.10 186.55 5/100 yrs (13.06)173.49
Below Avg.7.00%
* 40. Workbench
1.00 EA 110.92 5.25 23.24 139.41 5/20 yrs (48.80)90.61
Below Avg.35.00%
8
State Farm
KELLER, SCOTT 14-09P2-09H
Date: 8/6/2020 11:11 AM Page: 8
CONTINUED - Garage1
AGE/LIFE DEPREC.QUANTITY UNIT PRICE RCV ACVTAXGCO&P
CONDITION DEP %
Totals: Garage1 305.06 1,292.78 7,756.49 1,228.63 6,527.86
Garage1
Roof1 (A)F1(B)F2
Garage1
Roof1 (A)F1(B)F2 20'6' 4"
6'
6' 4"
6'
12'Roof1
252.98 Surface Area
65.30 Total Perimeter Length
2.53 Number of Squares
20.00 Total Ridge Length
QUANTITY UNIT PRICE TAX GCO&P RCV AGE/LIFE DEPREC.ACV
CONDITION DEP %
41. Laminated - comp. shingle rfg. - w/ felt
3.00 SQ 194.08 20.62 120.56 723.42 5/30 yrs (120.58)602.84
Avg.16.67%
42. Asphalt starter - universal starter course
40.00 LF 1.68 1.88 13.82 82.90 5/20 yrs (20.73)62.17
Avg.25.00%
43. Ridge cap - composition shingles
20.00 LF 3.03 1.44 12.40 74.44 5/25 yrs (14.89)59.55
Avg.20.00%
44. Drip edge
65.30 LF PWARR
The following code upgrade item is paid when actually repaired or replaced. 65.3 LF of Drip Edge @ $1.75 per LF = $140.98
including tax.
Totals: Roof1 23.94 146.78 880.76 156.20 724.56
Area Totals: Garage
490.67 SF Walls
219.11 SF Floor
219.11 Floor Area
778.81 Exterior Wall Area
219.11 SF Ceiling
240.00 Total Area
64.00 Exterior Perimeter
of Walls
709.78 SF Walls and Ceiling
61.33 LF Floor Perimeter
61.33 LF Ceil. Perimeter
490.67 Interior Wall Area
252.98 Surface Area
20.00 Total Ridge Length
2.53 Number of Squares 65.30 Total Perimeter Length
Total: Garage 1,079.39 4,814.96 28,889.73 2,868.61 26,021.12
Shed
9
State Farm
KELLER, SCOTT 14-09P2-09H
Date: 8/6/2020 11:11 AM Page: 9
Shed
QUANTITY UNIT PRICE TAX GCO&P RCV AGE/LIFE DEPREC.ACV
CONDITION DEP %
45. Demolish/remove detached garage
105.78 SF 3.25 0.00 68.76 412.55 412.55
46. 2" x 10" x 10' #2 & better Fir / Larch (material only)
1.00 EA 12.51 0.88 2.68 16.07 5/150 yrs (0.74)15.33
Below Avg.4.67%
47. 2" x 8" x 8' #2 & better Fir / Larch (material only)
14.00 EA 7.30 7.15 21.88 131.23 5/150 yrs (6.12)125.11
Below Avg.4.67%
48. 2" x 6" x 10' Redwood (material only)
2.00 EA 49.63 6.95 21.26 127.47 5/150 yrs (5.95)121.52
Below Avg.4.67%
49. 2" x 6" x 8' Redwood (material only)
4.00 EA 39.70 11.12 33.98 203.90 5/150 yrs (9.51)194.39
Below Avg.4.67%
50. Rafters - 2x8 - Labor only - (using rafter length)
88.54 LF 1.40 0.19 24.84 148.99 148.99
51. Rafters - 2x10 - Labor only - (using rafter length)
10.00 LF 1.54 0.02 3.08 18.50 18.50
52. Rafters - 2x6 - Labor only - (using rafter length)
45.30 LF 1.17 0.10 10.62 63.72 63.72
53. Sheathing - spaced 1" x 6"
128.00 SF 2.91 12.19 76.94 461.61 5/150 yrs (21.55)440.06
Below Avg.4.67%
54. 2" x 4" x 10' Redwood (material only)
8.00 EA 44.41 24.87 76.04 456.19 5/150 yrs (21.28)434.91
Below Avg.4.67%
55. 2" x 4" x 8' Redwood (material only)
12.00 EA 35.53 29.85 91.26 547.47 5/150 yrs (25.55)521.92
Below Avg.4.67%
56. Labor to frame 2" x 4" non-bearing wall - 16" oc
441.93 SF 0.84 0.62 74.36 446.20 446.20
57. 2" x 4" x 8' Redwood (material only)
56.00 EA 35.53 139.28 425.80 2,554.76 5/150 yrs (119.23)2,435.53
Below Avg.4.67%
58. I-joist - 9 1/2" deep - 1 3/4" flange
134.00 LF 3.40 20.45 95.22 571.27 5/150 yrs (26.65)544.62
Below Avg.4.67%
59. Drilled bottom plate - 2" x 4" treated lumber
44.00 LF 1.93 2.13 17.40 104.45 5/150 yrs (4.88)99.57
Below Avg.4.67%
60. Footings - labor and materials
2.19 CY 302.70 21.13 136.80 820.84 5/200 yrs (28.72)792.12
Below Avg.3.50%
61. Steel rebar - j-bar - #4, 2' 6"
40.00 EA 2.53 2.60 20.76 124.56 5/150 yrs (5.80)118.76
Below Avg.4.67%
10
State Farm
KELLER, SCOTT 14-09P2-09H
Date: 8/6/2020 11:11 AM Page: 10
CONTINUED - Shed
AGE/LIFE DEPREC.QUANTITY UNIT PRICE RCV ACVTAXGCO&P
CONDITION DEP %
62. Steel rebar - #4 (1/2")
92.83 LF 0.88 2.73 16.88 101.30 5/150 yrs (4.72)96.58
Below Avg.4.67%
63. 2" x 4" x 12' Redwood (material only)
6.00 EA 53.51 22.47 68.72 412.25 5/150 yrs (19.23)393.02
Below Avg.4.67%
64. 2" x 6" lumber - redwood (1 BF per LF)
105.78 LF 6.58 41.17 147.44 884.64 5/150 yrs (41.28)843.36
Below Avg.4.67%
65. Siding - beveled - cedar (clapboard)
609.75 SF 4.96 121.65 629.22 3,775.23 5/100 yrs (264.27)3,510.96
Below Avg.7.00%
66. Seal & paint wood siding
608.74 SF 1.53 18.32 189.94 1,139.63 5/15 yrs (379.89)759.74
Avg.33.33%
Total: Shed 485.87 2,253.88 13,522.83 985.37 12,537.46
Shed
Roof1 (A)F1(B)F2
Shed
Roof1 (A)F1(B)F2
9' 4"10'11' 4"
12'Shed Height: 8'
330.67 SF Walls
436.44 SF Walls & Ceiling
41.33 LF Ceil. Perimeter
105.78 SF Ceiling
105.78 SF Floor
41.33 LF Floor Perimeter
QUANTITY UNIT PRICE TAX GCO&P RCV AGE/LIFE DEPREC.ACV
CONDITION DEP %
67. Prime & paint exterior soffit - wood
34.00 SF 1.84 0.93 12.70 76.19 5/15 yrs (25.40)50.79
Avg.33.33%
68. Prime & paint exterior fascia - wood, 4"- 6" wide
45.33 LF 1.39 0.54 12.70 76.25 5/15 yrs (25.42)50.83
Avg.33.33%
69. Wood window - double hung, 9-12 sf
2.00 EA 541.80 66.15 229.96 1,379.71 5/30 yrs (321.94)1,057.77
Below Avg.23.33%
70. Seal & paint wood window (per side)
2.00 EA 45.35 0.79 18.30 109.79 5/15 yrs (36.59)73.20
Avg.33.33%
11
State Farm
KELLER, SCOTT 14-09P2-09H
Date: 8/6/2020 11:11 AM Page: 11
CONTINUED - Shed
AGE/LIFE DEPREC.QUANTITY UNIT PRICE RCV ACVTAXGCO&P
CONDITION DEP %
71. Exterior door - solid alder - paneled
1.00 EA 1,074.86 72.01 229.38 1,376.25 5/100 yrs (96.34)1,279.91
Below Avg.7.00%
72. Door lockset - exterior - High grade
1.00 EA 70.64 3.91 14.90 89.45 5/20 yrs (31.31)58.14
Below Avg.35.00%
73. Prime & paint door slab only - exterior (per side)
2.00 EA 38.10 1.80 15.60 93.60 5/15 yrs (31.20)62.40
Avg.33.33%
74. Paint door or window opening - 2 coats (per side)
1.00 EA 25.50 0.29 5.16 30.95 5/15 yrs (10.32)20.63
Avg.33.33%
75. Light fixture
2.00 EA 56.56 4.28 23.48 140.88 5/20 yrs (49.31)91.57
Below Avg.35.00%
76. 110 volt metal clad copper wiring, box, outlet, switch
2.00 EA 113.33 3.31 46.00 275.97 5/100 yrs (19.32)256.65
Below Avg.7.00%
77. 110 volt copper wiring run, box and outlet
3.00 EA 51.02 2.39 31.10 186.55 5/100 yrs (13.06)173.49
Below Avg.7.00%
78. Medicine cabinet
1.00 EA 178.20 11.13 37.86 227.19 5/20 yrs (79.53)147.66
Below Avg.35.00%
Totals: Shed 167.53 677.14 4,062.78 739.74 3,323.04
Shed
Roof1 (A)F1(B)F2
Shed
Roof1 (A)F1(B)F2 10'6' 4"
6'
6' 4"
6'
12'Roof1
126.49 Surface Area
45.30 Total Perimeter Length
1.26 Number of Squares
10.00 Total Ridge Length
QUANTITY UNIT PRICE TAX GCO&P RCV AGE/LIFE DEPREC.ACV
CONDITION DEP %
79. Laminated - comp. shingle rfg. - w/ felt
1.33 SQ 194.08 9.14 53.44 320.71 5/30 yrs (53.44)267.27
Avg.16.67%
12
State Farm
KELLER, SCOTT 14-09P2-09H
Date: 8/6/2020 11:11 AM Page: 12
CONTINUED - Roof1
AGE/LIFE DEPREC.QUANTITY UNIT PRICE RCV ACVTAXGCO&P
CONDITION DEP %
80. Asphalt starter - universal starter course
20.00 LF 1.68 0.94 6.90 41.44 5/20 yrs (10.36)31.08
Avg.25.00%
81. Ridge cap - composition shingles
10.00 LF 3.03 0.72 6.20 37.22 5/25 yrs (7.44)29.78
Avg.20.00%
82. Drip edge
45.30 LF PWARR
The following code upgrade item is paid when actually repaired or replaced. 45.3 LF of Drip Edge @ $1.75 per LF = $97.80
including tax.
Totals: Roof1 10.80 66.54 399.37 71.24 328.13
Area Totals: Shed
330.67 SF Walls
105.78 SF Floor
105.78 Floor Area
529.93 Exterior Wall Area
105.78 SF Ceiling
120.00 Total Area
44.00 Exterior Perimeter
of Walls
436.44 SF Walls and Ceiling
41.33 LF Floor Perimeter
41.33 LF Ceil. Perimeter
330.67 Interior Wall Area
126.49 Surface Area
10.00 Total Ridge Length
1.26 Number of Squares 45.30 Total Perimeter Length
Total: Shed 664.20 2,997.56 17,984.98 1,796.35 16,188.63
Area Totals: Source - Eagle View
821.33 SF Walls
324.89 SF Floor
324.89 Floor Area
1,308.74 Exterior Wall Area
324.89 SF Ceiling
360.00 Total Area
108.00 Exterior Perimeter
of Walls
1,146.22 SF Walls and Ceiling
102.67 LF Floor Perimeter
102.67 LF Ceil. Perimeter
821.33 Interior Wall Area
380.47 Surface Area
30.00 Total Ridge Length
3.80 Number of Squares 114.60 Total Perimeter Length
Total: Source - Eagle View 1,743.59 7,812.52 46,874.71 4,664.96 42,209.75
Labor Minimums Applied
QUANTITY UNIT PRICE TAX GCO&P RCV AGE/LIFE DEPREC.ACV
CONDITION DEP %
83. Finish hardware labor minimum
1.00 EA 93.12 0.00 18.62 111.74 111.74
Totals: Labor Minimums Applied 0.00 18.62 111.74 0.00 111.74
13
State Farm
KELLER, SCOTT 14-09P2-09H
Date: 8/6/2020 11:11 AM Page: 13
Line Item Totals: 14-09P2-09H 1,743.59 7,971.14 49,179.24 4,664.96 44,514.28
Grand Total Areas:
821.33 SF Walls 324.89 SF Ceiling 1,146.22 SF Walls and Ceiling
324.89 SF Floor 102.67 LF Floor Perimeter
102.67 LF Ceil. Perimeter
324.89 Floor Area 360.00 Total Area 821.33 Interior Wall Area
1,308.74 Exterior Wall Area 108.00 Exterior Perimeter of
Walls
380.47 Surface Area 3.80 Number of Squares 114.60 Total Perimeter Length
30.00 Total Ridge Length
14
Date: 8/6/2020 11:11 AM Page: 14
Note: Slight variances may be found within report sections due to rounding
Trade Summary
Includes all applicable Tax, General Contractor O&P, and Labor Minimums
DESCRIPTION LINE ITEM REPL. COST GCO&P ACV NON-REC.MAX ADDL.
QTY TOTAL DEPREC.AMT
AVAIL.
CAB CABINETRY
Medicine cabinet 1.00 EA $227.19 $37.86 $147.66 $0.00 $79.53
Workbench 1.00 EA $139.41 $23.24 $90.61 $0.00 $48.80
TOTAL CABINETRY $366.60 $61.10 $238.27 $0.00 $128.33
CNC CONCRETE & ASPHALT
Footings - labor and materials 5.41 CY $2,027.76 $337.96 $1,956.80 $0.00 $70.96
Steel rebar - #4 (1/2")228.66 LF $249.52 $41.58 $237.87 $0.00 $11.65
Steel rebar - j-bar - #4, 2' 6"100.00 EA $311.41 $51.90 $296.89 $0.00 $14.52
TOTAL CONCRETE & ASPHALT $2,588.69 $431.44 $2,491.56 $0.00 $97.13
DMO GENERAL DEMOLITION
Dumpster load - Approx. 40 yards, 7-8 tons of 1.00 EA $840.00 $140.00 $840.00 $0.00 $0.00
debris
Demolish/remove detached garage 324.89 SF $1,267.08 $211.18 $1,267.08 $0.00 $0.00
Tree - removal - 24" to 36" diameter / large 1.00 EA $1,352.79 $0.00 $1,352.79 $0.00 $0.00
canopy
TOTAL GENERAL DEMOLITION $3,459.87 $351.18 $3,459.87 $0.00 $0.00
DOR DOORS
Exterior door - solid alder - paneled 1.00 EA $1,376.25 $229.38 $1,279.91 $0.00 $96.34
Exterior double door, 8' - alder - paneled 1.00 EA $2,798.48 $466.42 $2,602.60 $0.00 $195.88
TOTAL DOORS $4,174.73 $695.80 $3,882.51 $0.00 $292.22
ELE ELECTRICAL
110 volt copper wiring run, box and outlet 3.00 EA $186.55 $31.10 $173.49 $0.00 $13.06
110 volt copper wiring run, box and outlet 3.00 EA $186.55 $31.10 $173.49 $0.00 $13.06
110 volt metal clad copper wiring, box, outlet,2.00 EA $275.97 $46.00 $256.65 $0.00 $19.32
switch
110 volt copper wiring run, box and switch 1.00 EA $62.66 $10.44 $58.26 $0.00 $4.40
TOTAL ELECTRICAL $711.73 $118.64 $661.89 $0.00 $49.84
FNH FINISH HARDWARE
Door lockset - exterior - High grade 3.00 EA $268.36 $44.72 $174.43 $0.00 $93.93
Finish hardware labor minimum 1.00 EA $111.74 $18.62 $111.74 $0.00 $0.00
TOTAL FINISH HARDWARE $380.10 $63.34 $286.17 $0.00 $93.93
FRM FRAMING & ROUGH CARPENTRY
2" x 10" x 10' #2 & better Fir / Larch (material 1.00 EA $16.07 $2.68 $15.33 $0.00 $0.74
only)
2" x 10" x 20' #2 & better Fir / Larch (material 1.00 EA $32.13 $5.36 $30.62 $0.00 $1.51
only)
15
Date: 8/6/2020 11:11 AM Page: 15
Trade Summary
Includes all applicable Tax, General Contractor O&P, and Labor Minimums
DESCRIPTION LINE ITEM REPL. COST ACV MAX ADDL.NON-REC.GCO&P
QTY TOTAL AMTDEPREC.
AVAIL.
FRM FRAMING & ROUGH CARPENTRY
2" x 4" x 10' Redwood (material only)10.00 EA $570.23 $95.04 $543.64 $0.00 $26.59
Note: Slight variances may be found within report sections due to rounding
2" x 4" x 12' Redwood (material only)12.00 EA $824.50 $137.44 $786.04 $0.00 $38.46
2" x 4" x 18' Redwood (material only)4.00 EA $414.73 $69.12 $395.39 $0.00 $19.34
2" x 4" x 20' Redwood (material only)6.00 EA $684.26 $114.04 $652.33 $0.00 $31.93
2" x 4" x 8' Redwood (material only)152.00 EA $6,934.35 $1,155.74 $6,610.75 $0.00 $323.60
2" x 6" lumber - redwood (1 BF per LF)324.89 LF $2,717.06 $452.84 $2,590.26 $0.00 $126.80
2" x 6" x 10' Redwood (material only)9.00 EA $573.54 $95.60 $546.79 $0.00 $26.75
2" x 6" x 20' Redwood (material only)2.00 EA $254.90 $42.48 $243.01 $0.00 $11.89
2" x 6" x 8' Redwood (material only)8.00 EA $407.80 $67.96 $388.78 $0.00 $19.02
2" x 8" x 8' #2 & better Fir / Larch (material 42.00 EA $393.68 $65.62 $375.31 $0.00 $18.37
only)
Labor to frame 2" x 4" load bearing wall - 16"280.00 SF $299.51 $49.92 $299.51 $0.00 $0.00
oc
Labor to frame 2" x 4" non-bearing wall - 16"812.74 SF $820.60 $136.76 $820.60 $0.00 $0.00
oc
Drilled bottom plate - 2" x 4" treated lumber 108.00 LF $256.38 $42.72 $244.42 $0.00 $11.96
I-joist - 9 1/2" deep - 1 3/4" flange 378.00 LF $1,611.46 $268.58 $1,536.28 $0.00 $75.18
Rafters - 2x10 - Labor only - (using rafter 30.00 LF $55.50 $9.24 $53.78 $0.00 $1.72
length)
Rafters - 2x6 - Labor only - (using rafter length)173.60 LF $244.18 $40.70 $235.76 $0.00 $8.42
Rafters - 2x8 - Labor only - (using rafter length)265.63 LF $446.95 $74.50 $433.04 $0.00 $13.91
TOTAL FRAMING & ROUGH CARPENTRY $17,557.83 $2,926.34 $16,801.64 $0.00 $756.19
LIT LIGHT FIXTURES
Light fixture 2.00 EA $140.88 $23.48 $91.57 $0.00 $49.31
Light fixture 1.00 EA $70.44 $11.74 $45.79 $0.00 $24.65
TOTAL LIGHT FIXTURES $211.32 $35.22 $137.36 $0.00 $73.96
PNT PAINTING
Prime & paint exterior fascia - wood, 4"- 6"110.66 LF $186.16 $31.02 $124.11 $0.00 $62.05
wide
Paint door or window opening - 2 coats (per 1.00 EA $30.95 $5.16 $20.63 $0.00 $10.32
side)
Seal & paint door or window opening - Large 2.00 EA $79.62 $13.28 $53.09 $0.00 $26.53
(per side)
Seal & paint wood siding 1,466.50 SF $2,745.46 $457.58 $1,830.28 $0.00 $915.18
Prime & paint exterior soffit - wood 83.00 SF $185.99 $31.00 $123.99 $0.00 $62.00
Seal & paint wood window (per side)6.00 EA $329.36 $54.90 $219.58 $0.00 $109.78
Prime & paint door slab only - exterior (per 6.00 EA $280.81 $46.80 $187.21 $0.00 $93.60
16
Date: 8/6/2020 11:11 AM Page: 16
Trade Summary
Includes all applicable Tax, General Contractor O&P, and Labor Minimums
DESCRIPTION LINE ITEM REPL. COST ACV MAX ADDL.NON-REC.GCO&P
QTY TOTAL AMTDEPREC.
AVAIL.
PNT PAINTING
side)
Note: Slight variances may be found within report sections due to rounding
TOTAL PAINTING $3,838.35 $639.74 $2,558.89 $0.00 $1,279.46
RFG ROOFING
Laminated - comp. shingle rfg. - w/ felt 4.33 SQ $1,044.13 $174.00 $870.11 $0.00 $174.02
Asphalt starter - universal starter course 60.00 LF $124.34 $20.72 $93.25 $0.00 $31.09
Drip edge 110.60 LF $0.00 $0.00 $0.00 $0.00 $0.00
Ridge cap - composition shingles 30.00 LF $111.66 $18.60 $89.33 $0.00 $22.33
Sheathing - spaced 1" x 6"384.00 SF $1,384.82 $230.82 $1,320.19 $0.00 $64.63
TOTAL ROOFING $2,664.95 $444.14 $2,372.88 $0.00 $292.07
SDG SIDING
Siding - beveled - cedar (clapboard)1,467.51 SF $9,085.96 $1,514.34 $8,449.94 $0.00 $636.02
TOTAL SIDING $9,085.96 $1,514.34 $8,449.94 $0.00 $636.02
WDW WINDOWS - WOOD
Wood window - double hung, 9-12 sf 6.00 EA $4,139.11 $689.86 $3,173.30 $0.00 $965.81
TOTAL WINDOWS - WOOD $4,139.11 $689.86 $3,173.30 $0.00 $965.81
TOTALS $49,179.24 $7,971.14 $44,514.28 $0.00 $4,664.96
17Date: 8/6/2020 11:11 AMPage: 17Source - Eagle View - Source - Eagle ViewR1F1R1F1Source - Eagle View1'1'1'
18Date: 8/6/2020 11:11 AMPage: 18Source - Eagle View - GarageGarage1Roof1(A)F1(B)F2Garage1Roof1(A)F1(B)F2Garage19' 4"20'11' 4"12'20'6' 4"6'6' 4"6'12'4"
19Date: 8/6/2020 11:11 AMPage: 19Source - Eagle View - ShedShedRoof1(A)F1(B)F2ShedRoof1(A)F1(B)F2Shed11' 4"12'9' 4"10'10'6' 4"6'6' 4"6'12'1' 6"