HomeMy WebLinkAboutChartraw Final Insurance Scope VL Builders
Vt: 1601 37th Ave NE
Minneapolis,MN
888-972-5096
Insured: Chartraw,Daniele
Property: 5156 Hughes Ave
Fridley,MN 55421
Claim Number: 046658867-01 Policy Number: Type of Loss: <NONE>
Date of Loss: Date Received:
Date Inspected: Date Entered: 10/12/2021 1:03 PM
Price List: MNMN8X SEP21
Restoration/Service/Remodel
Estimate: 046658867-01
We have prepared a comparative estimate to assist all parties involved in this claim.
Items changed from the original Scope of Loss have been bolded for easy comparison.Most changes will have an explanation,
photo or code language directly attached to the line item explaining why it has been changed.
Additional photos,measurements,reports,and even the ESX export of this estimate are available by request to assist you.
Code information pertinent to this claim.
Minnesota Rules,chapter 1309—Minnesota Residential Code
Mandatory chapters of the 2012 International Residential Code include chapters 2 through 10,chapter 44, Section P2904,and
Apendix K.
Makeup of the Minnesota State Building Code
Required Enforcement
Chapter 1300 Minnesota Building Code Administration
Chapter 1301 Building Official Certification
Chapter 1302 State Building Code Construction Approvals
Chapter 1303 Special Provisions
Chapter 1305 Minnesota Building Code
•Chapter 1307 Elevators and Related Devices
Chapter 1309 Minnesota Residential Code
Chapter 1311 Minnesota Conservation Code for Existing Buildings
•Chapter 1315 Minnesota Electrical Code
Chapter 1322 Residential Energy Code
Chapter 1323 Commercial Energy Code
VL Builders
Vt: 1601 37th Ave NE
Minneapolis,MN
888-972-5096
046658867-01
Upstairs Hallway
DESCRIPTION QUANTITY UNIT PRICE TAX O&P RCV DEPREC. ACV
1. Vinyl plank flooring 2.00 SF NOT COMP.
Supplemental Items
2. Snaplock Laminate-simulated wood 2.00 SF 6.45 0.43 2.66 15.99 (0.00) 15.99
flooring
Totals: Upstairs Hallway 0.43 2.66 15.99 0.00 15.99
Bathroom
DESCRIPTION QUANTITY UNIT PRICE TAX O&P RCV DEPREC. ACV
3. Batt insulation- 10"-R30-unfaced 8.00 SF 1.57 0.57 2.64 15.77 (0.00) 15.77
batt
4. 1/2"-drywall per LF-up to 2'tall 13.75 LF 10.10 1.35 28.06 168.29 (0.00) 168.29
5. Drywall tape joint/repair-per LF 13.75 LF 8.20 0.35 22.64 135.74 (0.00) 135.74
6. Paneling 302.67 SF 2.70 14.66 166.38 998.25 (0.00) 998.25
7. Baseboard-2 1/4" 31.17 LF 3.15 2.38 20.12 120.69 (0.00) 120.69
8. Stain&finish baseboard 31.17 LF 1.52 0.42 9.56 57.36 (0.00) 57.36
9. Angle stop valve 2.00 EA 55.79 1.02 22.52 135.12 (0.00) 135.12
10. Toilet-Reset 1.00 EA 260.90 0.46 52.28 313.64 (0.00) 313.64
11. Vanity 4.50 LF 214.41 54.75 203.94 1,223.54 (0.00) 1,223.54
12. Heat/AC register-Floor register- 1.00 EA 6.07 0.00 1.22 7.29 (0.00) 7.29
Detach&reset
13. Clean floor and prep for overlay of 43.83 SF 0.59 0.03 5.18 31.07 (0.00) 31.07
subfloor
14. Vinyl floor covering(sheet goods) 52.00 SF 3.83 7.41 41.32 247.89 (0.00) 247.89
15. Light fixture 1.00 EA 85.98 2.60 17.72 106.30 (0.00) 106.30
16. Bathroom mirror-Detach&reset 12.00 SF 11.51 0.00 27.62 165.74 (0.00) 165.74
17. Switch 1.00 EA 20.15 0.15 4.08 24.38 (0.00) 24.38
18. Outlet 1.00 EA 19.78 0.12 3.98 23.88 (0.00) 23.88
Supplemental Items
19. R&R 1/2"drywall-hung&fire 302.67 SF 2.49 11.43 153.00 918.08 (0.00) 918.08
taped only
Drywall has hardened glue from previous paneling installation, unable to install new glue and paneling over existing glue and drywall or it will
create a non-uniform surface, all needs replaced.
20. Install Light fixture-Detach&reset 1.00 EA 127.92 0.00 25.58 153.50 (0.00) 153.50
-Vanity Lights*
21. Light fixture-High grade 2.00 EA 123.56 8.01 51.02 306.15 (0.00) 306.15
22. R&R Laundry chute door-Custom 1.00 EA 307.71 11.23 63.78 382.72 (0.00) 382.72
Built*
23. Install Casing-21/4"stain grade- 6.00 LF 1.13 0.00 1.36 8.14 (0.00) 8.14
Chute Trim*
046658867-01 11/9/2021 Page: 2
VL Builders
Vt: 1601 37th Ave NE
Minneapolis,MN
888-972-5096
CONTINUED-Bathroom
DESCRIPTION QUANTITY UNIT PRICE TAX O&P RCV DEPREC. ACV
24. R&R Sheathing-plywood-1/2"- 20.00 SF 5.48 3.79 22.68 136.07 (0.00) 136.07
treated
Need to replace for reasonable access to install our flooring upon completion.
25. Vanity top-Detach&reset 5.00 LF 70.61 0.07 70.64 423.76 (0.00) 423.76
26. Sink faucet-Detach&reset 1.00 EA 214.51 0.00 42.90 257.41 (0.00) 257.41
27. Install Window Casing-31/4"stain 20.00 LF 1.13 0.00 4.52 27.12 (0.00) 27.12
grade*
28. Seal/prime then paint walls&ceiling 360.67 SF 0.93 4.37 67.96 407.75 (0.00) 407.75
(2 coats)*
Totals: Bathroom 125.17 1,132.70 6,795.65 0.00 6,795.65
Basement Bathroom
DESCRIPTION QUANTITY UNIT PRICE TAX O&P RCV DEPREC. ACV
29. Acoustic ceiling tile 33.00 SF 3.81 3.69 25.88 155.30 (0.00) 155.30
30. Remove Paneling* 105.13 SF 0.41 0.00 8.62 51.72 (0.00) 51.72
31. Paneling* 105.13 SF 2.51 3.67 53.52 321.07 (0.00) 321.07
32. 1/2"-drywall per LF-up to 2'tall 33.00 LF 10.10 3.24 67.30 403.84 (0.00) 403.84
33. Mask and prep for paint-plastic, 47.50 LF 1.37 0.88 13.20 79.16 (0.00) 79.16
paper,tape(per LF)
34. Seal/prime then paint part of the 246.25 SF 0.93 2.98 46.40 278.39 (0.00) 278.39
walls(2 coats)*
35. Bathroom mirror-Detach&reset 4.00 SF 11.51 0.00 9.20 55.24 (0.00) 55.24
36. Re-skin toe kick 4.00 LF 8.98 1.01 7.38 44.31 (0.00) 44.31
Supplemental Items
37. Vanity-High grade 3.75 LF 290.66 66.00 231.20 1,387.18 (0.00) 1,387.18
38. Countertop-post formed plastic 4.25 LF 51.38 10.52 45.78 274.67 (0.00) 274.67
laminate
39. Mirror-1/4"plate glass 16.00 SF 17.99 13.45 60.26 361.55 (0.00) 361.55
40. Drywall patch/small repair,ready 2.00 EA 79.69 0.48 31.98 191.84 (0.00) 191.84
for paint
Dyrwall paper torn above wainscot paneling, upon installation of paneling drywall repair and painting will need to be performed.
41. Bid Item-Custom Built-In Cabinet 1.00 EA 813.20 57.94 174.22 1,045.36 (0.00) 1,045.36
Fabricate and install custom built in cabinet T wide,7'6"T,2'deep solid oak
Removed and disposed during mitigation.
Totals: Basement Bathroom 163.86 774.94 4,649.63 0.00 4,649.63
046658867-01 11/9/2021 Page: 3
VL Builders
Vt: 1601 37th Ave NE
Minneapolis,MN
888-972-5096
Basement Hallway
DESCRIPTION QUANTITY UNIT PRICE TAX O&P RCV DEPREC. ACV
42. 1/2"drywall-hung,taped,floated, 224.56 SF 2.51 9.44 114.62 687.71 (0.00) 687.71
ready for paint
43. Drywall tape joint/repair-per LF 73.17 LF 8.20 1.88 120.38 722.25 (0.00) 722.25
44. Paneling 182.92 SF 2.70 8.86 100.56 603.30 (0.00) 603.30
45. Mask and prep for paint-plastic, 73.17 LF 1.37 1.36 20.32 121.92 (0.00) 121.92
paper,tape(per LF)
46. Seal/prime then paint part of the walls 292.67 SF 0.93 3.54 55.14 330.86 (0.00) 330.86
(2 coats)*
47. Vinyl floor covering(sheet goods)* 282.67 SF 3.07 24.97 178.56 1,071.33 (0.00) 1,071.33
Supplemental Items
48. Remove Casing-31/4"stain grade 18.00 LF 0.67 0.00 2.42 14.48 (0.00) 14.48
49. Casing-31/4"stain grade 105.00 LF 3.52 17.88 77.50 464.98 (0.00) 464.98
50. Jamb- Pocket door* 21.00 LF 9.36 10.29 41.38 248.23 (0.00) 248.23
Jamb pocket door, 21 LF Jamb broken during casing removal when mitigation work performed,need to replace.
Totals: Basement Hallway 78.22 710.88 4,265.06 0.00 4,265.06
Laundry Room
DESCRIPTION QUANTITY UNIT PRICE TAX O&P RCV DEPREC. ACV
51. Vinyl floor covering(sheet goods)* 186.42 SF 3.07 16.47 117.76 706.54 (0.00) 706.54
52. Content Manipulation charge-per 1.00 FIR 45.57 0.00 9.12 54.69 (0.00) 54.69
hour
Supplemental Items
53. Install 1/2"water rock(greenboard) 4.00 SF 1.64 0.00 1.32 7.88 (0.00) 7.88
*
Cut out during mitigation.
Totals: Laundry Room 16.47 128.20 769.11 0.00 769.11
Bedroom
DESCRIPTION QUANTITY UNIT PRICE TAX O&P RCV DEPREC. ACV
54. Contents-move out then reset-Large 1.00 EA 100.32 0.00 20.06 120.38 (0.00) 120.38
room
55. Remove Vinyl floor covering(sheet 165.05 SF 1.24 0.00 40.94 245.60 (0.00) 245.60
goods)*
56. Vinyl floor covering(sheet goods)* 259.33 SF 3.07 22.91 163.80 982.85 (0.00) 982.85
Totals: Bedroom 22.91 224.80 1,348.83 0.00 1,348.83
046658867-01 11/9/2021 Page:4
VL Builders
Vt: 1601 37th Ave NE
Minneapolis,MN
888-972-5096
Office
DESCRIPTION QUANTITY UNIT PRICE TAX O&P RCV DEPREC. ACV
57. Contents-move out then reset-Large 1.00 EA 100.32 0.00 20.06 120.38 (0.00) 120.38
room
58. Remove Vinyl floor covering(sheet 83.26 SF 1.24 0.00 20.64 123.88 (0.00) 123.88
goods)*
59. Vinyl floor covering(sheet goods)* 212.25 SF 3.07 18.75 134.08 804.44 (0.00) 804.44
Totals: Office 18.75 174.78 1,048.70 0.00 1,048.70
Debris Removal
DESCRIPTION QUANTITY UNIT PRICE TAX O&P RCV DEPREC. ACV
60. Debris disposal-(Bid Item) 1.00 EA 100.00 0.00 20.00 120.00 (0.00) 120.00
Totals: Debris Removal 0.00 20.00 120.00 0.00 120.00
Labor Minimums Applied
DESCRIPTION QUANTITY UNIT PRICE TAX O&P RCV DEPREC. ACV
61. Misc.Equipment-Commercial labor 1.00 EA 65.09 0.00 13.02 78.11 (0.00) 78.11
min
62. Wood floor covering labor minimum 1.00 EA 237.94 0.00 47.58 285.52 (0.00) 285.52
63. Insulation labor minimum 1.00 EA 192.05 0.00 38.42 230.47 (0.00) 230.47
64. Tile/marble labor minimum 1.00 EA 54.99 0.00 11.00 65.99 (0.00) 65.99
65. Mirror/shower door labor minimum 1.00 EA 78.82 0.00 15.76 94.58 (0.00) 94.58
Totals: Labor Minimums Applied 0.00 125.78 754.67 0.00 754.67
Line Item Totals: 046658867-01 425.81 3,294.74 19,767.64 0.00 19,767.64
046658867-01 11/9/2021 Page: 5
VL Builders
Vt: 1601 37th Ave NE
Minneapolis,MN
888-972-5096
Summary for Dwelling
Line Item Total 16,047.09
Mad Sales Tax Reimb 425.81
Subtotal 16,472.90
Overhead 1,647.37
Profit 1,647.37
Replacement Cost Value $19,767.64
Net Claim $19,767.64
General Contractor Overhead and Profit.
Your insured has hired a general contractor.In this event it is necessary to include these additional monies to allow a general
contractor to perform the functions of scheduling,managing,and coordinating the many trades involved in the repair of this
property.This may be due to your insured's lack of construction knowledge or available time.It is not appropriate to require a
property owner assume this unpaid work and time burden because of an insurance claim.
A factor of overhead and profit for individual trades are included in estimate line items but there is no allowance for the general
contractor to be paid for their necessary work outside of GC O&P.This explanation can be found on the Xactware web site at:
https:Heservice.xactware.com/esc/pdf/overhead-and-profit-20110601.pdf
------------------------------------------------------------------------------------------------------------------------------------------
This Xactimate estimate is not an offer of work on an individual line item basis. It is a bid and offer only on the lump sum price.
The pricing detail is provided as an accommodation to allow for comparison of this estimate with market rate bids from other
contractors in the area. Xactimate does not include or account for many of the added costs or considerations of expenses
incurred by disaster recovery contractors,nor does it include various general and specific costs that have been spent to date or
will be spent in the future in performing this work, such as travel and remote and emergency staging of personnel and materials.
Therefore,the line items reflected in this proposal are for comparison purposes only and may not reflect the actual costs that may
be incurred in performing this work,including unit pricing, subcontracted work,outside and general expenses,charges or credits
for costs above or below market rates,or compensation for unrecoverable expenses and/or the actual overall profit or loss that
may be realized in performing this work and is relevant to Contractor's cost to perform this work. Authorization to perform the
work reflected above shall constitute a binding bilateral obligation wherein Contractor takes on the risk to guarantee work and
pricing on the scope provided in exchange for promise of payment of the lump sum pricing offered above.If the currently
defined scope of the repair or replacement changes,Contractor reserves the right to supplement. Credit for work eliminated from
this estimate is subject to separate pricing and may not be calculated at the unit rates reflected above.
046658867-01 11/9/2021 Page: 6