xactimate example

1

Berardesco General Contracting LLC.

Property: 27 panorama LBIlove ladies, NJ

Operator Info:Operator: JOSEPH

Business: (908) 839-6292E-mail: [email protected]

Estimator: Robert Nikola Jr.Company: Berardesco General ContractingBusiness: 105 Jefferson dr.

brick, NJ 08724

Type of Estimate: HurricaneDate Entered: 2/4/2013 Date Assigned: 2/4/2013

Price List: NJTR7X_DEC12Labor Efficiency: Restoration/Service/Remodel

Estimate: 27PANORAMALBI

joseph

Typewritten Text

joseph

Typewritten Text

joseph

Typewritten Text

joseph

Typewritten Text

joseph

Typewritten Text

joseph

Typewritten Text

█████████

joseph

Typewritten Text

joseph

Typewritten Text

joseph

Typewritten Text

joseph

Typewritten Text

████████

joseph

Typewritten Text

joseph

Typewritten Text

██████████

joseph

Typewritten Text

█████████

joseph

Typewritten Text

joseph

Typewritten Text

███████████

2


27PANORAMALBI 2/11/2013 Page: 2

27PANORAMALBI

Main LevelMain Level

DESCRIPTION QNTY UNIT COST TOTAL

186. Dumpster load - Approx. 20 yards, 4 tons of debris 1.00 EA @ 740.00 = 740.00

bedroom/sitting room Height: 8'


1. Tear out wet non-salvageable carpet, no bagging 365.06 SF @ 0.22 = 80.312. Tear out wet drywall, cleanup, bag, per LF - up to 4' tall 92.00 LF @ 3.89 = 357.883. Tear out trim 92.00 LF @ 0.33 = 30.3671. R&R Interior door unit 3.00 EA @ 159.42 = 478.2673. Apply anti-microbial agent 365.06 SF @ 0.21 = 76.6674. Apply anti-microbial agent 236.00 SF @ 0.21 = 49.5676. Underlayment - 5/8" particle board 365.06 SF @ 1.26 = 459.9878. Indoor / outdoor carpet - Premium grade 365.06 SF @ 2.62 = 956.4680. R&R Polyethylene vapor barrier 365.06 SF @ 0.31 = 113.1683. Hazardous Waste/Mold Remediation - Labor Minimum 1.00 EA @ 162.84 = 162.8484. Add for personal protective equipment - Heavy duty 1.00 EA @ 17.33 = 17.3385. Boots - waterproof latex - Disposable (per pair) 4.00 EA @ 6.25 = 25.0086. Respirator - Half face - multi-purpose resp. (per day) 4.00 DA @ 1.67 = 6.6887. Baseboard - 3 1/4" hardwood 92.00 LF @ 3.34 = 307.2888. Casing - 2 1/4" 59.00 LF @ 1.77 = 104.4389. Exterior door slab - metal - insulated - flush or panel 1.00 EA @ 180.97 = 180.9790. Paint door or window opening - 2 coats (per side) - no VOC 3.00 EA @ 21.32 = 63.9691. Paint the walls and ceiling - two coats - low or no VOC 1,101.06 SF @ 0.68 = 748.7292. Stair riser - up to 4' 3.00 EA @ 11.60 = 34.8093. Stairway landing - Metal pan 1.00 SF @ 39.95 = 39.9594. Carpenter - General Framer - per hour 8.00 HR @ 54.61 = 436.8895. Door lockset - exterior - Premium grade 1.00 EA @ 129.19 = 129.1996. Thermostat - Premium grade (programmable) 1.00 EA @ 232.64 = 232.6497. Door knob - interior - Premium grade 3.00 EA @ 71.66 = 214.98

Bedroom 2 Height: 8'


40. Tear out non-salv wood floor & bag - Category 3 water 96.78 SF @ 3.67 = 355.18

joseph

Typewritten Text

███████████

joseph

Typewritten Text

██████████

3



CONTINUED - Bedroom 2


41. Tear out subflr, sleepers & bag for disposal - Category 3 96.78 SF @ 2.12 = 205.1742. R&R Baseboard - 3 1/4" 39.35 LF @ 2.78 = 109.3943. Tear out and bag wet insulation - Category 3 water 411.58 SF @ 0.80 = 329.2666. R&R Baseboard heat cover - steam/hot water - 61"- 84" long 1.00 EA @ 68.78 = 68.78115. Baseboard - 3 1/4" hardwood 39.35 LF @ 3.34 = 131.43116. Casing - 2 1/4" 59.00 LF @ 1.77 = 104.43117. Paint door or window opening - 2 coats (per side) - no VOC 3.00 EA @ 21.32 = 63.96118. Paint the walls and ceiling - two coats - low or no VOC 411.58 SF @ 0.68 = 279.87119. Apply anti-microbial agent 96.78 SF @ 0.21 = 20.32120. Pre-finished solid wood flooring (Premium grade) 96.78 SF @ 16.12 = 1,560.09121. Vapor barrier - 15# felt 96.78 SF @ 0.21 = 20.32168. Sheathing - plywood - 3/4" - tongue and groove 96.78 SF @ 2.05 = 198.40182. Detach & Reset Interior door unit - High grade 1.00 EA @ 53.92 = 53.92

Dining Room Height: 8'

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


14. Tear out non-salv wood floor & bag - Category 3 water 230.60 SF @ 3.67 = 846.3015. Tear out subflr, sleepers & bag for disposal - Category 3 230.60 SF @ 2.12 = 488.8716. R&R Baseboard - 3 1/4" 56.67 LF @ 2.78 = 157.5417. R&R Baseboard heat cover - steam/hot water - 61"- 84" long 1.00 EA @ 68.78 = 68.7821. Tear out and bag wet insulation - Category 3 water 691.94 SF @ 0.80 = 553.55110. Baseboard - 3 1/4" hardwood 56.67 LF @ 3.34 = 189.28111. Casing - 2 1/4" 59.00 LF @ 1.77 = 104.43112. Paint door or window opening - 2 coats (per side) - no VOC 3.00 EA @ 21.32 = 63.96113. Paint the walls and ceiling - two coats - low or no VOC 691.94 SF @ 0.68 = 470.52114. Apply anti-microbial agent 230.60 SF @ 0.21 = 48.43175. Sheathing - plywood - 3/4" - tongue and groove 230.60 SF @ 2.05 = 472.73177. Pre-finished solid wood flooring (Premium grade) 230.60 SF @ 16.12 = 3,717.27

Closet Height: 8'

joseph

Typewritten Text

██████████

4




36. Tear out non-salv wood floor & bag - Category 3 water 20.79 SF @ 3.67 = 76.3037. Tear out subflr, sleepers & bag for disposal - Category 3 20.79 SF @ 2.12 = 44.0738. R&R Baseboard - 3 1/4" 18.68 LF @ 2.78 = 51.9339. Tear out and bag wet insulation - Category 3 water 170.20 SF @ 0.80 = 136.16150. Baseboard - 3 1/4" hardwood 18.68 LF @ 3.34 = 62.39151. Casing - 2 1/4" 59.00 LF @ 1.77 = 104.43152. Paint door or window opening - 2 coats (per side) - no VOC 3.00 EA @ 21.32 = 63.96153. Paint the walls and ceiling - two coats - low or no VOC 170.20 SF @ 0.68 = 115.74154. Apply anti-microbial agent 20.79 SF @ 0.21 = 4.37155. Pre-finished solid wood flooring (Premium grade) 20.79 SF @ 16.12 = 335.13156. Vapor barrier - 15# felt 20.79 SF @ 0.21 = 4.37173. Sheathing - plywood - 3/4" - tongue and groove 20.79 SF @ 2.05 = 42.62179. Detach & Reset Interior door unit - High grade 1.00 EA @ 53.92 = 53.92

Bathroom Height: 8'


56. R&R Tile floor covering 46.95 SF @ 10.16 = 477.0157. Detach & Reset Toilet 1.00 EA @ 178.94 = 178.9458. Detach & Reset Sink faucet - Bathroom 1.00 EA @ 88.26 = 88.2659. Detach & Reset Sink - single 1.00 EA @ 109.27 = 109.2760. Detach & Reset Vanity LF @ 38.62 = 0.0062. Tear out subflr, sleepers & bag for disposal - Category 3 46.95 SF @ 2.12 = 99.5364. Tear out and bag wet insulation - Category 3 water 266.21 SF @ 0.80 = 212.9765. R&R Baseboard heat cover - steam/hot water - 61"- 84" long 1.00 EA @ 68.78 = 68.78161. Baseboard - 3 1/4" hardwood 27.41 LF @ 3.34 = 91.55162. Casing - 2 1/4" 59.00 LF @ 1.77 = 104.43163. Paint door or window opening - 2 coats (per side) - no VOC 3.00 EA @ 21.32 = 63.96164. Paint the walls and ceiling - two coats - low or no VOC 266.21 SF @ 0.68 = 181.02165. Apply anti-microbial agent 46.95 SF @ 0.21 = 9.86166. Door knob - interior - Premium grade 2.00 EA @ 71.66 = 143.32167. R&R Countertop - post formed plastic laminate 4.00 LF @ 48.41 = 193.64176. Sheathing - plywood - 3/4" - tongue and groove 46.95 SF @ 2.05 = 96.25181. Detach & Reset Interior door unit - High grade 1.00 EA @ 53.92 = 53.92

Living Room/kitchen Height: 8'

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

joseph

Typewritten Text

███████████

5




18. Tear out non-salv wood floor & bag - Category 3 water 598.23 SF @ 3.67 = 2,195.5019. Tear out subflr, sleepers & bag for disposal - Category 3 598.23 SF @ 2.12 = 1,268.2520. R&R Baseboard - 3 1/4" 145.64 LF @ 2.78 = 404.8822. Tear out and bag wet insulation - Category 3 water 1,771.25 SF @ 0.80 = 1,417.0023. R&R Baseboard heat cover - steam/hot water - over 85" long 1.00 EA @ 75.75 = 75.7524. Detach & Reset Refrigerator - side by side - 16 to 22 cf 1.00 EA @ 32.35 = 32.3525. Detach & Reset Dishwasher 1.00 EA @ 200.60 = 200.6026. Detach & Reset Range - freestanding - gas 1.00 EA @ 117.93 = 117.9327. Detach & Reset Countertop - solid surface - Standard grade SF @ 16.93 = 0.0028. Detach & Reset Cabinetry - lower (base) units 16.00 LF @ 45.18 = 722.8829. Detach & Reset Cabinetry - lower (base) units 6.00 LF @ 45.18 = 271.0830. Detach & Reset Sink - single 1.00 EA @ 109.27 = 109.27136. Baseboard - 3 1/4" hardwood 145.64 LF @ 3.34 = 486.44137. Casing - 2 1/4" 59.00 LF @ 1.77 = 104.43138. Paint door or window opening - 2 coats (per side) - no VOC 3.00 EA @ 21.32 = 63.96139. Paint the walls and ceiling - two coats - low or no VOC 1,771.25 SF @ 0.68 = 1,204.45140. Apply anti-microbial agent 598.23 SF @ 0.21 = 125.63141. Pre-finished solid wood flooring (Premium grade) 598.23 SF @ 16.12 = 9,643.47142. Vapor barrier - 15# felt 598.23 SF @ 0.21 = 125.63160. Door knob - interior - Premium grade 2.00 EA @ 71.66 = 143.32169. Sheathing - plywood - 3/4" - tongue and groove 598.23 SF @ 2.05 = 1,226.37185. Detach & Reset Interior door unit - High grade 1.00 EA @ 53.92 = 53.92

Bedroom 1 Height: 8'


44. Tear out non-salv wood floor & bag - Category 3 water 142.17 SF @ 3.67 = 521.7645. Tear out subflr, sleepers & bag for disposal - Category 3 142.17 SF @ 2.12 = 301.4046. R&R Baseboard - 3 1/4" 51.04 LF @ 2.78 = 141.9047. Tear out and bag wet insulation - Category 3 water 550.47 SF @ 0.80 = 440.3867. R&R Baseboard heat cover - steam/hot water - 61"- 84" long 1.00 EA @ 68.78 = 68.78122. Baseboard - 3 1/4" hardwood 51.04 LF @ 3.34 = 170.47123. Casing - 2 1/4" 59.00 LF @ 1.77 = 104.43124. Paint door or window opening - 2 coats (per side) - no VOC 3.00 EA @ 21.32 = 63.96125. Paint the walls and ceiling - two coats - low or no VOC 550.47 SF @ 0.68 = 374.32126. Apply anti-microbial agent 142.17 SF @ 0.21 = 29.86127. Pre-finished solid wood flooring (Premium grade) 142.17 SF @ 16.12 = 2,291.78128. Vapor barrier - 15# felt 142.17 SF @ 0.21 = 29.86170. Sheathing - plywood - 3/4" - tongue and groove 142.17 SF @ 2.05 = 291.45183. Detach & Reset Interior door unit - High grade 1.00 EA @ 53.92 = 53.92

joseph

Typewritten Text

██████████

6



Closet Height: 8'


52. Tear out non-salv wood floor & bag - Category 3 water 7.65 SF @ 3.67 = 28.0853. Tear out subflr, sleepers & bag for disposal - Category 3 7.65 SF @ 2.12 = 16.2254. R&R Baseboard - 3 1/4" 12.00 LF @ 2.78 = 33.3655. Tear out and bag wet insulation - Category 3 water 103.69 SF @ 0.80 = 82.95172. Sheathing - plywood - 3/4" - tongue and groove 7.65 SF @ 2.05 = 15.68178. Paint the walls and ceiling - two coats - low or no VOC 103.69 SF @ 0.68 = 70.51

Closet Height: 8'



Utility Room Height: 8'


4. Tear out wet drywall, cleanup, bag - Cat 3 490.17 SF @ 1.00 = 490.175. Tear out trim 45.28 LF @ 0.33 = 14.946. R&R Dryer - Gas - Standard grade 1.00 EA @ 582.48 = 582.487. R&R Washer/Washing Machine - Top-loading 1.00 EA @ 608.87 = 608.8710. R&R Water heater - 40 gallon - Electric - 12 yr 1.00 EA @ 765.30 = 765.3011. R&R Furnace - floor - up to 35,000 BTU 1.00 EA @ 1,594.67 = 1,594.6799. Shelving - Detach & reset 45.28 LF @ 5.49 = 248.59101. Apply anti-microbial agent 127.91 SF @ 0.21 = 26.86105. Paint the walls and ceiling - two coats - low or no VOC 490.17 SF @ 0.68 = 333.32

joseph

Typewritten Text

██████████

7



Bathroom Height: 8'


8. R&R Toilet 1.00 EA @ 338.22 = 338.229. R&R Sink faucet - Bathroom 1.00 EA @ 164.24 = 164.2412. R&R Sink - single 1.00 EA @ 227.46 = 227.4613. R&R Vanity 4.00 LF @ 131.24 = 524.9669. Tear out and bag wet insulation - Category 3 water 188.92 SF @ 0.80 = 151.1470. Tear out subflr, sleepers & bag for disposal - Category 3 23.83 SF @ 2.12 = 50.52100. Stair riser - up to 4' 2.00 EA @ 11.60 = 23.20102. Apply anti-microbial agent 23.83 SF @ 0.21 = 5.00103. R&R Indoor / outdoor carpet - Premium grade 23.83 SF @ 3.24 = 77.20104. 1/2" drywall - hung, taped, with smooth wall finish 188.92 SF @ 2.02 = 381.62106. Paint the walls and ceiling - two coats - low or no VOC 188.92 SF @ 0.68 = 128.47107. Paint door or window opening - 2 coats (per side) - no VOC 3.00 EA @ 21.32 = 63.96108. R&R Countertop - post formed plastic laminate 4.00 LF @ 48.41 = 193.64109. Sheathing - plywood - 3/4" - tongue and groove 23.83 SF @ 2.05 = 48.85

Closet Height: 8'



Adjustments for Base Service Charges Adjustment

Carpenter - Finish, Trim/Cabinet 122.22

Carpenter - General Framer 109.22

Cleaning Remediation Technician 96.62

joseph

Typewritten Text

██████████

8



Adjustments for Base Service Charges Adjustment

Drywall Installer/Finisher 252.00

Flooring Installer 140.00

Wood Flooring Installer 126.28

Hardware Installer 113.62

Heating / A.C. Mechanic 198.18

Insulation Installer 137.10

General Laborer 35.84

Plumber 196.02

Painter 95.00

Steel Worker 130.16

Tile/Cultured Marble Installer 150.00

Total Adjustments for Base Service Charges: 1,902.26

Line Item Totals: 27PANORAMALBI 55,696.97

Grand Total Areas:4,326.48 SF Walls 1,684.75 SF Ceiling SF Walls and Ceiling6,011.231,684.83 SF Floor 187.20 SY Flooring 538.81 LF Floor Perimeter

0.00 SF Long Wall 0.00 SF Short Wall 550.81 LF Ceil. Perimeter

1,684.83 Floor Area 1,817.58 Total Area 4,663.12 Interior Wall Area2,145.71 Exterior Wall Area 238.41 Exterior Perimeter of

Walls

0.00 Surface Area 0.00 Number of Squares 0.00 Total Perimeter Length0.00 Total Ridge Length 0.00 Total Hip Length

joseph

Typewritten Text

██████████

9



SummaryLine Item Total 53,794.71Total Adjustments for Base Service Charges 1,902.26

Subtotal 55,696.97Overhead @ 10.0% 5,569.81Profit @ 10.0% 5,569.81

Replacement Cost Value $66,836.59Net Claim $66,836.59

Robert Nikola Jr.

joseph

Typewritten Text

███████████

10



1 DSCN1513[1] Date Taken: 2/4/2013 Taken By: Robert Nikola Jr.

joseph

Typewritten Text

██████████

joseph

Typewritten Text

██

11


Main Level

joseph

Typewritten Text

██████████

xactimate example

Documents