Loading...
HomeMy WebLinkAboutFinal Review 1318 Skywood Lane APPROVED SMC CONSTRUCTION, INC JensenD10/14/2022 SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 SEPARATE PERMITS FOR: ELECT, PLUMB. MECH. 612-245-9255 enes@smcmn.com Smoke detectors in each Client: Zayed Murkey sleeping room and on each level Property: 1318 Skywood Lane NE of the house per R314 Fridley,MN 55421 CO detection per R315 Operator: SMUSIC 2020 1 RC. Estimator: Enes Gluhic Business: (612)245-9255 Company: SMC CONSTRUCTION,INC E-mail: ENES@SMCMN.COM Business: 8465 Plaza Blvd NE Spring Lake Park,MN 55432 Provide treated bottom plates Reference: Enes Gluhic Business: (612)245-9255 Position: Owner E-mail: enes@smcmn.com Company: SMC Construction INC Business: 8465 Plaza Blvd Hand rail Spring Lake Park,MN 55432 Combustion Air! Type of Estimate: Date Entered: 9/9/2022 Date Assigned: Protect under stairway with min. Price List: MNMN8X SEP22 1/2 drywall Labor Efficiency: Restoration/Service/Remodel Estimate: ZAYED-FRIDLEY SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com ZAYED-FREDLEY Main Level Main Level DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 1. Taxes,insurance,permits&fees 1.00 EA 0.00 0.00 0.00 0.00 0.00 (Bid Item) 2. Dumpster load-Approx. 12 yards, 1- 1.00 EA 466.73 0.00 0.00 93.34 560.07 3 tons of debris 3. Electrical(Bid Item) 1.00 EA 0.00 10,140.00 0.00 2,028.00 12,168.00 Per city requirement we have to bring this up to code. Panel is not up to code. Upgrade wiring to only affected area of the home. Remove illegal junctions that are hidden in the ceilings and shower. Total: Main Level 0.00 2,121.34 12,728.07 3, �-7,4„ Bedroom Height: S' 477.33 SF Walls 198.64 SF Ceiling T Bedmom 675.97 SF Walls&Ceiling 198.64 SF Floor - 22.07 SY Flooring 59.67 LF Floor Perimeter 59.67 LF Ceil.Perimeter cio;s hl' DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 4. R&R Stud wall-2"x 4"x 8'-16" 51.00 LF 2.47 27.77 54.41 319.34 1,915.99 oc Frame exterior walls to reduce electrical run costs in basement. 5. R&R Rigid foam insulation board- 477.33 SF 0.45 1.28 35.59 172.28 1,033.65 1" 6. R&R 1/2"drywall-hung,taped, 675.97 SF 0.60 4.33 39.59 674.44 4,046.56 with smooth wall finish 7. Tape joint for new to existing 59.67 LF 0.00 11.69 2.65 140.04 840.23 drywall-per LF Perimiter of room to connect to existing ceiling drywall 8. Seal/prime then paint the walls and 675.97 SF 0.00 1.69 19.80 232.44 1,394.63 ceiling twice(3 coats) 9. Light fixture-Detach&reset 2.00 EA 0.00 71.17 0.00 28.46 170.80 10. Baseboard electric heater-4'to 6'- 1.00 EA 0.00 175.75 0.00 35.16 210.91 Detach&reset 11. Thermostat-Detach&reset 1.00 EA 0.00 75.26 0.00 15.06 90.32 for the baseboard heater. 12. Carpet pad 198.64 SF 0.00 0.72 9.70 30.54 183.26 ZAYED-FRIDLEY 9/26/2022 Page: 2 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com CONTINUED-Bedroom DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 13. Carpet 228.43 SF 0.00 4.09 59.60 198.78 1,192.66 15%waste added for Carpet. 14. Baseboard-21/4"stain grade 59.67 LF 0.00 4.19 9.00 51.80 310.82 15. Finish baseboard-1 coat urethane 59.67 LF 0.00 1.34 0.90 16.18 97.04 16. R&R Casing-2 1/4"stain grade 44.00 LF 0.72 3.28 7.81 36.76 220.57 17. Finish casing-1 coat urethane 44.00 LF 0.00 1.34 0.66 11.94 71.56 18. Content Manipulation charge-per 1.00 HR 0.00 53.71 0.00 10.74 64.45 hour 19. Final cleaning-construction- 198.64 SF 0.00 0.36 7.62 14.30 93.43 Residential 20. Clean door(per side) 2.00 EA 0.00 9.63 2.05 3.86 25.17 Totals: Bedroom 249.38 1,992.12 11,962.05 Closet3 Height: 8' 4211 --4 T138.67 SF Walls 16.53 SF Ceiling Cl" 155.19 SF Walls&Ceiling 16.53 SF Floor 2'6� 1.84 SY Flooring 17.33 LF Floor Perimeter 17.33 LF Ceil.Perimeter DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 21. R&R Stud wall-2"x 4"x 8'- 16" 9.00 LF 2.47 27.77 9.60 56.34 338.10 oc 22. R&R Rigid foam insulation board- 72.00 SF 0.45 1.28 5.37 26.00 155.93 1" 23. R&R 1/2"-drywall per LF-up to 8.67 LF 3.21 13.07 1.20 28.46 170.81 T tall 1/2 of the room is only 2'needed 24. R&R 1/2"drywall-hung,taped, 77.60 SF 0.60 3.18 4.48 59.58 357.39 floated,ready for paint two other walls need full height 25. Tape joint for new to existing 17.33 LF 0.00 11.69 0.77 40.68 244.04 drywall-per LF 26. Mask wall-plastic,paper,tape 17.33 LF 0.00 1.78 0.42 6.26 37.53 (per LF) 27. R&R Acoustic ceiling(popcorn) 16.53 SF 0.65 1.36 0.09 6.66 39.97 texture ZAYED-FRIDLEY 9/26/2022 Page: 3 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com CONTINUED- Closet3 DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 28. Seal&paint acoustic ceiling 16.53 SF 0.00 1.61 0.54 5.42 32.57 (popcorn)texture 29. Seal/prime then paint the walls and 155.19 SF 0.00 1.24 2.75 39.04 234.23 ceiling(2 coats) 30. Light fixture-Detach&reset 1.00 EA 0.00 71.17 0.00 14.24 85.41 31. Carpet pad 16.53 SF 0.00 0.72 0.81 2.54 15.25 32. Carpet 19.01 SF 0.00 4.09 4.96 16.56 99.27 15%waste added for Carpet. 33. Baseboard-21/4"stain grade 17.33 LF 0.00 4.19 2.61 15.04 90.26 34. Finish baseboard- 1 coat urethane 17.33 LF 0.00 1.34 0.26 4.70 28.18 35. R&R Casing-2 1/4"stain grade 34.00 LF 0.72 3.28 6.04 28.40 170.44 36. Finish casing- 1 coat urethane 34.00 LF 0.00 1.34 0.51 9.22 55.29 37. Content Manipulation charge-per 1.00 HR 0.00 53.71 0.00 10.74 64.45 hour 38. Final cleaning-construction- 16.53 SF 0.00 0.36 0.64 1.20 7.79 Residential 39. Clean door(per side) 2.00 EA 0.00 9.63 2.05 3.86 25.17 Totals: Closet3 43.10 374.94 2,252.08 n'2 Sitting Room Height: 8' 352.00 SF Walls 121.00 SF Ceiling 473.00 SF Walls&Ceiling 121.00 SF Floor 13.44 SY Flooring 44.00 LF Floor Perimeter 44.00 LF Ceil.Perimeter DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 40. R&R Stud wall-2"x 4"x 8'- 16" 22.00 LF 2.47 27.77 23.47 137.74 826.49 oc 41. R&R Rigid foam insulation board- 176.00 SF 0.45 1.28 13.12 63.52 381.12 1" 42. R&R 1/2"drywall-hung,taped, 352.00 SF 0.60 3.18 20.31 270.18 1,621.05 floated,ready for paint two other walls need full height 43. Tape joint for new to existing 44.00 LF 0.00 11.69 1.95 103.28 619.59 drywall-per LF ZAYED-FRIDLEY 9/26/2022 Page:4 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com CONTINUED-Sitting Room DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 44. Mask wall-plastic,paper,tape 44.00 LF 0.00 1.78 1.05 15.88 95.25 (per LF) 45. R&R Acoustic ceiling(popcorn) 121.00 SF 0.65 1.36 0.64 48.78 292.63 texture 46. Seal&paint acoustic ceiling 121.00 SF 0.00 1.61 3.97 39.76 238.54 (popcorn)texture 47. Seal/prime then paint the walls and 473.00 SF 0.00 1.24 8.40 118.98 713.90 ceiling(2 coats) 48. Light fixture-Detach&reset 4.00 EA 0.00 71.17 0.00 56.94 341.62 49. Carpet pad 121.00 SF 0.00 0.72 5.91 18.60 111.63 50. Carpet 139.15 SF 0.00 4.09 36.31 121.08 726.51 15%waste added for Carpet. 51. Baseboard-2 1/4"stain grade 44.00 LF 0.00 4.19 6.64 38.20 229.20 52. Finish baseboard-1 coat urethane 44.00 LF 0.00 1.34 0.66 11.94 71.56 53. R&R Casing-2 1/4"stain grade 48.00 LF 0.72 3.28 8.52 40.10 240.62 54. Finish casing- 1 coat urethane 48.00 LF 0.00 1.34 0.72 13.00 78.04 55. Content Manipulation charge-per 1.00 HR 0.00 53.71 0.00 10.74 64.45 hour 56. Final cleaning-construction- 121.00 SF 0.00 0.36 4.64 8.72 56.92 Residential Totals: Sitting Room 136.31 1,117.44 6,709.12 Laundry Room Height: 8' 1 Bad,room 401.02 SF Walls 129.82 SF Ceiling ~'41 T 530.84 SF Walls&Ceiling 129.82 SF Floor Laundry Room - 14.42 SY Flooring 50.13 LF Floor Perimeter 1 50.13 LF Ceil.Perimeter 111.1 S'3., 3'2" Hallway DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 57. R&R Vinyl tile 129.82 SF 1.62 4.27 25.46 158.02 948.12 58. Seal&paint paneling 150.00 SF 0.00 1.55 2.93 47.08 282.51 59. R&R T&G paneling-knotty pine 39.00 SF 0.53 6.46 8.69 56.26 337.56 paneling(unfinished) 60. R&R 1/2"drywall-hung,taped, 128.00 SF 0.60 3.18 7.38 98.24 589.46 floated,ready for paint two other walls need full height ZAYED-FRIDLEY 9/26/2022 Page: 5 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com CONTINUED-Laundry Room DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 61. Tape joint for new to existing 20.00 LF 0.00 11.69 0.89 46.94 281.63 drywall-per LF 62. Seal/prime then paint the surface 128.00 SF 0.00 1.24 2.27 32.20 193.19 area(2 coats) 63. Baseboard-2 1/4"stain grade 30.00 LF 0.00 4.19 4.53 26.04 156.27 64. Finish baseboard- 1 coat urethane 30.00 LF 0.00 1.34 0.45 8.14 48.79 65. R&R Casing-2 1/4"stain grade 34.00 LF 0.72 3.28 6.04 28.40 170.44 66. Finish casing- 1 coat urethane 34.00 LF 0.00 1.34 0.51 9.22 55.29 67. Content Manipulation charge-per 2.00 HR 0.00 53.71 0.00 21.48 128.90 hour 68. Final cleaning-construction- 129.82 SF 0.00 0.36 4.98 9.34 61.06 Residential 69. R&R Laundry tub 1.00 EA 53.63 534.09 10.74 119.68 718.14 broken leg 70. Washer/Washing machine- 1.00 EA 0.00 56.05 0.00 11.22 67.27 Remove&reset 71. Dryer-Remove&reset-gas 1.00 EA 0.00 253.04 0.00 50.60 303.64 72. Sink faucet-Detach&reset 1.00 EA 0.00 220.34 0.00 44.06 264.40 From the laundry tub Totals: Laundry Room 74.87 766.92 4,606.67 �'''" 5"�1'H"-1 Bathroom Height: 8' r2'- rl, 175.03 SF Walls 29.84 SF Ceiling Bathroom = 204.87 SF Walls&Ceiling 29.84 SF Floor 3.32 SY Flooring 21.88 LF Floor Perimeter s 21.88 LF Ceil.Perimeter DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 73. R&R Ceramic/porcelain tile-High 29.84 SF 2.57 19.58 19.25 136.06 816.27 grade 74. R&R 1/2"Cement board 72.00 SF 1.18 6.17 10.16 107.88 647.24 shower walls 75. R&R Tile shower-61 to 100 SF- 1.00 EA 241.01 3,052.00 78.85 674.38 4,046.24 High grade 76. Seal stud wall for odor control 175.03 SF 0.00 2.52 46.98 88.22 576.28 (anti-microbial coating) ZAYED-FRIDLEY 9/26/2022 Page: 6 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com CONTINUED-Bathroom DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 77. R&R Toilet 1.00 EA 35.75 686.21 27.01 149.80 898.77 was damaged during restoration 78. Pedestal sink-Detach&reset 1.00 EA 0.00 520.81 0.00 104.16 624.97 79. R&R Tile base-High grade 21.88 LF 3.01 25.93 12.08 129.08 774.37 80. Toilet paper holder-Detach& 1.00 EA 0.00 23.24 0.00 4.64 27.88 reset 81. Bathroom mirror-Detach&reset 16.00 SF 0.00 12.15 0.00 38.88 233.28 82. R&R Rigid foam insulation board- 76.00 SF 0.45 1.28 5.67 27.44 164.59 1" 83. R&R Tub/shower faucet 1.00 EA 35.75 441.52 12.43 97.94 587.64 No finish trim on site after demo,can't find one that fits. 84. R&R Ceiling fan&light- 1.00 EA 26.98 340.39 5.77 74.64 447.78 Standard grade 85. Light fixture-Detach&reset- 1.00 EA 0.00 130.88 0.00 26.18 157.06 Large 86. R&R 1/2"drywall-hung,taped, 35.00 SF 0.60 4.33 2.05 34.94 209.54 with smooth wall finish 87. Tape joint for new to existing 12.00 LF 0.00 11.69 0.53 28.16 168.97 drywall-per LF 3 of the walls 88. Seal/prime then paint part of the 102.43 SF 0.00 1.69 3.00 35.22 211.33 walls and ceiling twice(3 coats) 1/2 bathroom 89. R&R Casing-2 1/4"stain grade 17.00 LF 0.72 3.28 3.02 14.20 85.22 90. Finish casing- 1 coat urethane 17.00 LF 0.00 1.34 0.26 4.62 27.66 91. Content Manipulation charge-per 1.00 HR 0.00 53.71 0.00 10.74 64.45 hour 92. Final cleaning-construction- 29.84 SF 0.00 0.36 1.14 2.14 14.02 Residential 93. Clean door(per side) 2.00 EA 0.00 9.63 2.05 3.86 25.17 94. R&R Marble or Granite tile 29.84 SF 2.57 30.63 27.12 203.56 1,221.37 95. R&R Shower curtain rod 1.00 EA 8.95 32.18 1.31 8.50 50.94 Totals: Bathroom 258.68 2,005.24 12,081.04 ZAYED-FRIDLEY 9/26/2022 Page: 7 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com t2' Closet2 Height: 8' 93.33 SF Walls 8.17 SF Ceiling 101.50 SF Walls&Ceiling 8.17 SF Floor 0.91 SY Flooring 11.67 LF Floor Perimeter 11.67 LF Ceil.Perimeter DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 96. R&R Stud wall-2"x 4"x 8'-16" 3.00 LF 2.47 27.77 3.20 18.78 112.70 oc 97. R&R Rigid foam insulation board- 24.00 SF 0.45 1.28 1.79 8.66 51.97 1" 98. R&R 1/2"drywall-hung,taped, 101.50 SF 0.60 3.18 5.86 77.92 467.45 floated,ready for paint two other walls need full height 99. Tape joint for new to existing 11.67 LF 0.00 11.69 0.52 27.38 164.32 drywall-per LF 100. Mask wall-plastic,paper,tape 11.67 LF 0.00 1.78 0.28 4.22 25.27 (per LF) 101. R&R Acoustic ceiling(popcorn) 8.17 SF 0.65 1.36 0.04 3.28 19.74 texture 102. Seal&paint acoustic ceiling 8.17 SF 0.00 1.61 0.27 2.70 16.12 (popcorn)texture 103. Seal/prime then paint the walls 101.50 SF 0.00 1.24 1.80 25.54 153.20 and ceiling(2 coats) 104. Light fixture-Detach&reset 1.00 EA 0.00 71.17 0.00 14.24 85.41 105. Carpet pad 8.17 SF 0.00 0.72 0.40 1.26 7.54 106. Carpet 9.39 SF 0.00 4.09 2.45 8.18 49.04 15%waste added for Carpet. 107. Baseboard-2 1/4"stain grade 11.67 LF 0.00 4.19 1.76 10.14 60.80 108. Finish baseboard-1 coat 11.67 LF 0.00 1.34 0.18 3.16 18.98 urethane 109. R&R Casing-21/4"stain grade 17.00 LF 0.72 3.28 3.02 14.20 85.22 110. Finish casing-1 coat urethane 17.00 LF 0.00 1.34 0.26 4.62 27.66 111. Content Manipulation charge- 1.00 HR 0.00 53.71 0.00 10.74 64.45 per hour 112. Final cleaning-construction- 8.17 SF 0.00 0.36 0.31 0.58 3.83 Residential 113. R&R Closet Organizer-Wire 3.00 LF 10.73 82.05 3.22 56.32 337.88 shelves 114. Clean door(per side) 2.00 EA 0.00 9.63 2.05 3.86 25.17 ZAYED-FRIDLEY 9/26/2022 Page: 8 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com CONTINUED- Closet2 DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL Totals: Closet2 27.41 295.78 1,776.75 Hallway Height: 8' - 357.33 SF Walls 71.67 SF Ceiling se O, „ldallw y Fg,i 429.00 SF Walls&Ceiling 71.67 SF Floor ems, y 7.96 SY Flooring 44.67 LF Floor Perimeter 44.67 LF Ceil.Perimeter Missing Wall Y X 8' Opens into STAIRS DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 115. R&R 1/2"-drywall per LF-up to 22.33 LF 3.21 13.07 3.09 73.34 439.96 T tall 1/2 of the room is only 2'needed 116. R&R 1/2"drywall-hung,taped, 214.50 SF 0.60 3.18 12.37 164.64 987.82 floated,ready for paint two other walls need full height 117. Tape joint for new to existing 44.67 LF 0.00 11.69 1.98 104.84 629.01 drywall-per LF 118. Mask wall-plastic,paper,tape 44.67 LF 0.00 1.78 1.07 16.12 96.70 (per LF) 119. R&R Acoustic ceiling(popcorn) 71.67 SF 0.65 1.36 0.38 28.90 173.34 texture 120. Seal&paint acoustic ceiling 71.67 SF 0.00 1.61 2.35 23.56 141.30 (popcorn)texture 121. Seal/prime then paint the walls 429.00 SF 0.00 1.24 7.61 107.92 647.49 and ceiling(2 coats) 122. Light fixture-Detach&reset 2.00 EA 0.00 71.17 0.00 28.46 170.80 123. Carpet pad 71.67 SF 0.00 0.72 3.50 11.02 66.12 124. Carpet 82.42 SF 0.00 4.09 21.51 71.72 430.33 15%waste added for Carpet. 125. Baseboard-2 1/4"stain grade 44.67 LF 0.00 4.19 6.74 38.78 232.69 126. Finish baseboard-1 coat 44.67 LF 0.00 1.34 0.67 12.12 72.65 urethane 127. R&R Casing-21/4"stain grade 102.00 LF 0.72 3.28 18.11 85.22 511.33 128. Finish casing-1 coat urethane 102.00 LF 0.00 1.34 1.54 27.64 165.86 129. Content Manipulation charge- 1.00 HR 0.00 53.71 0.00 10.74 64.45 per hour ZAYED-FRIDLEY 9/26/2022 Page: 9 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com CONTINUED-Hallway DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 130. Final cleaning-construction- 71.67 SF 0.00 0.36 2.75 5.16 33.71 Residential 131. Clean door(per side) 5.00 EA 0.00 9.63 5.12 9.64 62.91 132. R&R Thermostat 1.00 EA 7.95 126.92 4.58 27.90 167.35 Replace thermostat missing after demo Totals: Hallway 93.37 847.72 5,093.82 Bedroom2 Height: 8' LL-LQ==-=' H2,�all.,�ay r 6" 8- r N 368.00 SF Walls 126.00 SF Ceiling aed""mz c 494.00 SF Walls&Ceiling 126.00 SF Floor 14.00 SY Flooring 46.00 LF Floor Perimeter 46.00 LF Ceil.Perimeter 1'-4'5 1 1'-4'2.,-4 DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 133. R&R Stud wall-2"x 4"x 8'-16" 27.00 LF 2.47 27.77 28.80 169.06 1,014.34 oc 134. R&R Rigid foam insulation board 216.00 SF 0.45 1.28 16.10 77.96 467.74 -1" 135. R&R 1/2"-drywall per LF-up to 23.00 LF 3.21 13.07 3.18 75.52 453.14 T tall 1/2 of the room is only 2'needed 136. R&R 1/2"drywall-hung,taped, 247.00 SF 0.60 3.18 14.25 189.60 1,137.51 floated,ready for paint two other walls need full height 137. Tape joint for new to existing 46.00 LF 0.00 11.69 2.04 107.94 647.72 drywall-per LF 138. Mask wall-plastic,paper,tape 46.00 LF 0.00 1.78 1.10 16.60 99.58 (per LF) 139. R&R Acoustic ceiling(popcorn) 126.00 SF 0.65 1.36 0.67 50.80 304.73 texture 140. Seal&paint acoustic ceiling 126.00 SF 0.00 1.61 4.14 41.40 248.40 (popcorn)texture 141. Seal/prime then paint the walls 494.00 SF 0.00 1.24 8.77 124.28 745.61 and ceiling(2 coats) 142. Light fixture-Detach&reset 3.00 EA 0.00 71.17 0.00 42.70 256.21 143. Carpet pad 126.00 SF 0.00 0.72 6.15 19.38 116.25 144. Carpet 144.90 SF 0.00 4.09 37.81 126.08 756.53 ZAYED-FRIDLEY 9/26/2022 Page: 10 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com CONTINUED-Bedroom2 DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 15%waste added for Carpet. 145. Baseboard-2 1/4"stain grade 46.00 LF 0.00 4.19 6.94 39.92 239.60 146. Finish baseboard-1 coat 46.00 LF 0.00 1.34 0.69 12.46 74.79 urethane 147. R&R Casing-2 1/4"stain grade 73.00 LF 0.72 3.28 12.96 61.00 365.96 148. Finish casing-1 coat urethane 73.00 LF 0.00 1.34 1.10 19.78 118.70 149. Content Manipulation charge- 1.00 HR 0.00 53.71 0.00 10.74 64.45 per hour 150. Final cleaning-construction- 126.00 SF 0.00 0.36 4.84 9.08 59.28 Residential Totals: Bedroom2 149.54 1,194.30 7,170.54 Hallway F i Closet Height: 8' 176.00 SF Walls 18.00 SF Ceiling 194.00 SF Walls&Ceiling 18.00 SF Floor 2.00 SY Flooring 22.00 LF Floor Perimeter 22.00 LF Ceil.Perimeter FZ.4" DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 151. R&R Rigid foam insulation board 24.00 SF 0.45 1.28 1.79 8.66 51.97 -1" 152. R&R 1/2"drywall-hung,taped, 194.00 SF 0.60 3.18 11.19 148.90 893.41 floated,ready for paint two other walls need full height 153. Tape joint for new to existing 22.00 LF 0.00 11.69 0.98 51.64 309.80 drywall-per LF 154. Mask wall-plastic,paper,tape 22.00 LF 0.00 1.78 0.53 7.94 47.63 (per LF) 155. R&R Acoustic ceiling(popcorn) 18.00 SF 0.65 1.36 0.10 7.26 43.54 texture 156. Seal&paint acoustic ceiling 18.00 SF 0.00 1.61 0.59 5.92 35.49 (popcorn)texture 157. Seal/prime then paint the walls 194.00 SF 0.00 1.24 3.44 48.80 292.80 and ceiling(2 coats) 158. Light fixture-Detach&reset 1.00 EA 0.00 71.17 0.00 14.24 85.41 159. Carpet pad 18.00 SF 0.00 0.72 0.88 2.78 16.62 160. Carpet 20.70 SF 0.00 4.09 5.40 18.02 108.08 ZAYED-FRIDLEY 9/26/2022 Page: 11 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com CONTINUED-Closet DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 15%waste added for Carpet. 161. Baseboard-21/4"stain grade 22.00 LF 0.00 4.19 3.32 19.10 114.60 162. Finish baseboard- 1 coat 22.00 LF 0.00 1.34 0.33 5.96 35.77 urethane 163. R&R Casing-21/4"stain grade 24.00 LF 0.72 3.28 4.26 20.06 120.32 164. Finish casing- 1 coat urethane 24.00 LF 0.00 1.34 0.36 6.52 39.04 165. Content Manipulation charge- 1.00 HR 0.00 53.71 0.00 10.74 64.45 per hour 166. Final cleaning-construction- 18.00 SF 0.00 0.36 0.70 1.30 8.48 Residential 167. R&R Closet Organizer-Wire LF 10.73 82.05 0.00 0.00 0.00 shelves 168. Clean door-bifold set(per side)- 1.00 EA 0.00 14.00 1.49 2.80 18.29 Light 169. Bifold door set-(4 slabs only)- 1.00 EA 0.00 39.03 0.00 7.80 46.83 Double Detach&reset Totals: Closet 35.36 388.44 2,332.53 Stairs Height: 17' Ht 182.67 SF Walls 18.00 SF Ceiling _o 200.67 SF Walls&Ceiling 32.25 SF Floor 3.58 SY Flooring 14.27 LF Floor Perimeter s 12.33 LF Ceil.Perimeter Missing Wall 3'X 17' Opens into HALLWAY Subroom: Stairs2(1) Height: 12'6" 140.17 SF Walls 17.00 SF Ceiling 157.17 SF Walls&Ceiling 31.25 SF Floor 3.47 SY Flooring 16.71 LF Floor Perimeter P I 14.33 LF Ceil.Perimeter Missing Wall Y X 12'6" Opens into Exterior ZAYED-FRIDLEY 9/26/2022 Page: 12 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com CONTINUED-Stairs Subroom: Landing(2) Height: 12'6" 3 158.33 SF Walls 20.06 SF Ceiling N 178.39 SF Walls&Ceiling 20.06 SF Floor 6 4" M M 2.23 SY Flooring 12.67 LF Floor Perimeter 6'10- 1 12.67 LF Ceil.Perimeter � Missing Wall Y X 12'6" Opens into STAIRS Missing Wall Y X 12' 6" Opens into Exterior DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 170. Containment 30.00 SF 0.00 1.39 4.44 8.34 54.48 Barrier/Airlock/Decon.Chamber 171. Clean carpet-cleaning charge per 8.00 EA 0.00 9.20 7.84 14.72 96.16 step-Heavy Totals: Stairs 12.28 23.06 150.64 19.,�„ Garage Height: 8' a OM = 754.67 SF Walls 519.94 SF Ceiling '2"1 Garage 1,274.61 SF Walls&Ceiling 519.94 SF Floor T 57.77 SY Flooring 94.33 LF Floor Perimeter 0 t 94.33 LF Ceil.Perimeter 1'-23'g"1 DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 172. R&R Batt insulation-4"-R13- 75.00 SF 0.35 0.99 3.93 20.90 125.33 paper/foil faced 173. R&R 1/2"-drywall per LF-up to 10.00 LF 3.21 13.07 1.38 32.84 197.02 T tall for non emergency drywall.side that wasn't done.previously. 174. Tape joint for new to existing 25.00 LF 0.00 11.69 1.11 58.68 352.04 drywall-per LF 175. Seal/prime then paint the surface 100.00 SF 0.00 1.24 1.78 25.16 150.94 area(2 coats) Totals: Garage 8.20 137.58 825.33 Total:Main Level 1,088.50 11,264.88 67,688.64 ZAYED-FRIDLEY 9/26/2022 Page: 13 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com Labor Minimums Applied DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 176. Hazardous waste/mold rem.labor 1.00 EA 0.00 193.78 20.64 38.76 253.18 min 177. Paneling labor minimum 1.00 EA 0.00 58.53 0.00 11.70 70.23 178. Heat,vent,&air cond.labor 1.00 EA 0.00 217.85 0.00 43.58 261.43 minimum 179. Floor cleaning labor minimum 1.00 EA 0.00 131.46 14.00 26.30 171.76 180. Finish hardware labor minimum 1.00 EA 0.00 138.24 0.00 27.64 165.88 Totals: Labor Minimums Applied 34.64 147.98 922.48 Line Item Totals:ZAYED-FRIDLEY 1,123.14 11,412.86 68,611.12 Grand Total Areas: 3,774.54 SF Walls 1,294.67 SF Ceiling 5,069.21 SF Walls and Ceiling 1,323.17 SF Floor 147.02 SY Flooring 455.31 LF Floor Perimeter 0.00 SF Long Wall 0.00 SF Short Wall 451.01 LF Ceil.Perimeter 1,323.17 Floor Area 1,401.83 Total Area 3,148.04 Interior Wall Area 1,579.50 Exterior Wall Area 175.50 Exterior Perimeter of Walls 0.00 Surface Area 0.00 Number of Squares 0.00 Total Perimeter Length 0.00 Total Ridge Length 0.00 Total Hip Length ZAYED-FRIDLEY 9/26/2022 Page: 14 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE `3e SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcmn.com Summary Line Item Total 56,075.12 Mad Sales Tax Reimb 986.81 Subtotal 57,061.93 Overhead 5,706.43 Profit 5,706.43 Cleaning Sales Tax 136.33 Replacement Cost Value $68,611.12 Net Claim $68,611.12 Enes Gluhic ZAYED-FRIDLEY 9/26/2022 Page: 15 SMC CONSTRUCTION, INC SMC CONSTRUCTION,INC 8465 PLAZA BLVD NE 3c SPRING LAKE PARK,MN 55432 612-245-9255 enes@smcrnn.com Recap by Category O&P Items Total % APPLIANCES 309.09 0.45% CLEANING 603.33 0.88% CONTENT MANIPULATION 537.10 0.78% GENERAL DEMOLITION 4,165.04 6.07% DOORS 39.03 0.06% DRYWALL 12,451.71 18.15% ELECTRICAL 10,315.75 15.04% FLOOR COVERING-CARPET 3,037.16 4.43% FLOOR COVERING-CERAMIC TILE 567.35 0.83% FLOOR COVERING-VINYL 554.33 0.81% FINISH CARPENTRY/TRIMWORK 2,688.87 3.92% FINISH HARDWARE 193.66 0.28% FRAMING&ROUGH CARPENTRY 3,110.24 4.53% HAZARDOUS MATERIAL REMEDIATION 235.48 0.34% HEAT, VENT&AIR CONDITIONING 420.03 0.61% INSULATION 1,437.87 2.10% LIGHT FIXTURES 1,467.65 2.14% PLUMBING 2,402.97 3.50% PANELING&WOOD WALL FINISHES 310.47 0.45% PAINTING 6,039.08 8.80% TOILET&BATH ACCESSORIES 194.40 0.28% TILE 4,994.51 7.28% O&P Items Subtotal 56,075.12 81.73% Matl Sales Tax Reimb 986.81 1.44% Overhead 5,706.43 8.32% Profit 5,706.43 8.32% Cleaning Sales Tax 136.33 0.20% Total 68,611.12 100.00% ZAYED-FRIDLEY 9/26/2022 Page: 16 Main Level 12'10' Bedroom T = s'10° - N doseO _ m 11' 18"M7' 5' 10" 19,101, �Bathroom 1 Sitting Room ~,4 Laundry Room = o [;LS' " 11' 10" 3'2"� Garage Hallway m N „� „� I 14' 2' un Ic Bedroom2 C C _ 1 16' 10" 6' 10 23'8" Main Level ZAYED-FRIDLEY 9/26/2022 Page: 17