HomeMy WebLinkAboutCORRESPONDENCE - PURCHASE ORDER - 9154131All Phase Restoration POI �15(03 /
All Phase Restoration
7355 Greenridge Rd Unit C
Windsor CO 80550
Client: City Of Fort Collins
Property: 1420 E Stuart St
Fort Collins, CO 80525
Operator: TBOONE
Estimator: Todd Boone
Company: All Phase Restoration
Business: 7355 Greenridge Rd Unit C
Windsor, CO 80550
Type of Estimate:
Smoke
Date Entered:
7/6/2015
Date Est. Completed:
7/6/2015
Date Assigned:
Date Job Completed:
Price List: COFC8X_APR15
Labor Efficiency: Restoration/Service/Remodel
Estimate: 2015-07-06-0926
Z 1-
119 ,iZ
�,6.OZ
�,£ 6 Ilz III
119,91 65--�
E
0
Zt
� o
3
O
ce
a a
0
N
All Phase Restoration
All Phase Restoration
7355 Greenridge Rd Unit C
Windsor CO 80550
2015-07-06-0926
Main Level
General
DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL
1. Asbestos test fee - full service
1.00 EA
0.00
475.00
0.00
95.00
570.00
asbestos survey
2. Dumpster load - Approx. 20 yards, 4
1.00 EA
446.40
0.00
0.00
89.28
535.68
tons of debris
3. Add for personal protective
12.00 EA
0.00
17.56
13.70
44.88
269.30
equipment - Heavy duty
4. Respirator cartridge - HEPA only
4.00 EA
0.00
10.63
2.76
9.06
54.34
(per pair)
149. Plumbing (Bid Item)
1.00 EA
0.00
0.00
0.00
0.00
0.00
150. Electrical (Bid Item)
1.00 EA
0.00
0.00
0.00
0.00
0.00
Totals: General 16.46 238.22 1,429.32
f-9' 10" -
rty ffo
ff 11"+
ens a
1
o�
DESCRIPTION
Mens
910.07 SF Walls
1,102.04 SF Walls & Ceiling
21.34 SY Flooring
70.01 LF Ceil. Perimeter
QTY REMOVE REPLACE
114. Tear out and bag wet insulation
191.97 SF
115. Tear out wet drywall, cleanup,
311.97 SF
bag for disposal
116. Clean with pressure/chemical
1,102.10 SF
spray - Very heavy
117. Deodorize building - Ozone &
2,496.35 CIF
hydroxyl treatment
118. Clean toilet partition - per stall -
1.00 EA
Heavy
119. Blown -in insulation - 14" depth -
191.97 SF
R38
120. 1/2" drywall - hung, taped, ready
311.97 SF
for texture
122. Texture drywall - heavy hand
311.97 SF
texture
123. Seal/prime then paint more than
1,222.04 SF
the walls and ceiling (2 coats)
2015-07-06-0926
Height: 13'
191.97 SF Ceiling
192.03 SF Floor
70.01 LF Floor Perimeter
TAX O&P TOTAL
0.83
0.00
0.75
32.02
192.11
0.99
0.00
3.04
62.38
374.27
0.00
0.80
1.43
176.62
1,059.73
0.00
0.04
0.00
19.98
119.83
0.00
36.24
0.04
7.24
43.52
0.00
1.01
8.86
40.56
243.31
0.00
1.48
10.34
94.40
566.46
0.00
0.65
2.84
41.12
246.74
0.00
0.64
11.92
158.80
952.83
7/6/2015 Page:2
All Phase Restoration
All Phase Restoration
7355 Greenridge Rd Unit C
Windsor CO 80550
CONTINUED - Mens
DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL
124. Trim board - 1" x 4" - installed
70.01 LF
0.00
3.01
5.78
43.30
259.81
(pine)
126. Paint baseboard - two coats
70.01 LF
0.00
0.95
0.50
13.40
80.41
trim around ceiling
127. R&R Fluorescent light fixture -
2.00 EA
12.73
132.64
12.13
60.58
363.45
High grade
128. R&R Soap dish - Wall mounted
1.00 EA
5.72
21.15
0.71
5.52
33.10
130. R&R Hot air hand dryer - High
1.00 EA
41.25
637.68
27.73
141.34
848.00
grade
131. R&R Toilet paper holder - High
1.00 EA
4.57
33.46
1.29
7.88
47.20
grade
132. Clean door (per side)
2.00 EA
0.00
7.41
0.02
2.96
17.80
146. Paint door slab only - 2 coats (per
2.00 EA
0.00
21.24
0.83
8.66
51.97
side)
147. Paint door or window opening - 2
2.00 EA
0.00
21.02
0.50
8.50
51.04
coats (per side)
133. Clean bathroom fixtures - Large
1.00 EA
0.00
170.23
0.04
34.04
204.31
bathroom - Heavy
Totals: Mens 88.75 959.30 5,755.89
F-5' 1"-i Utility Room
9,
_ a
Ro
,s 16" 1
DESCRIPTION
526.50 SF Walls
600.13 SF Walls & Ceiling
8.18 SY Flooring
40.50 LF Ceil. Perimeter
QTY REMOVE REPLACE
Height: 13'
73.63 SF Ceiling
73.63 SF Floor
40.50 LF Floor Perimeter
TAX O&P TOTAL
148. Deodorize building - Ozone & 957.13 CF 0.00 0.04 0.00 7.66 45.95
hydroxyl treatment
Totals: Utility Room 0.00 7.66 45.95
2015-07-06-0926 7/6/2015 Page:3
All Phase Restoration
All Phase Restoration
7355 Greenridge Rd Unit C
Windsor CO 80550
Womans
782.17 SF Walls
975.83 SF Walls & Ceiling
21.52 SY Flooring
60.17 LF Ceil. Perimeter
Height: 13'
193.67 SF Ceiling
193.67 SF Floor
60.17 LF Floor Perimeter
DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL
134. Tear out and bag wet insulation
193.67 SF
0.83
0.00
0.76
32.32
193.83
135. Clean the ceiling - Heavy
193.67 SF
0.00
0.45
0.13
17.46
104.74
136. Clean with pressure/chemical
975.83 SF
0.00
0.80
1.27
156.40
938.33
spray - Very heavy
137. Deodorize building - Ozone &
2,517.67 CF
0.00
0.04
0.00
20.14
120.85
hydroxyl treatment
138. Clean toilet partition - per stall -
1.00 EA
0.00
36.24
0.04
7.24
43.52
Heavy
139. Blown -in insulation - 14" depth -
193.67 SF
0.00
1.01
8.94
40.90
245.45
R38
140. Seal/prime then paint the ceiling
193.67 SF
0.00
0.64
1.89
25.18
151.02
(2 coats)
141. Paint baseboard -two coats
60.17 LF
0.00
0.95
0.43
11.52
69.11
trim board around ceiling
142. Fluorescent light fixture - High
2.00 EA
0.00
132.64
12.13
55.48
332.89
grade
143. Clean bathroom fixtures - Large
1.00 EA
0.00
170.23
0.04
34.04
204.31
bathroom - Heavy
144. Clean door (per side)
2.00 EA
0.00
7.41
0.02
2.96
17.80
145. Clean door / window opening
2.00 EA
0.00
13.40
0.01
5.36
32.17
(per side)
Totals: Womans 25.66 409.00 2,454.02
Total: Main Level 130.87 1,614.18 9,685.18
Labor Minimums Applied
DESCRIPTION QTY REMOVE REPLACE
TAX
O&P
TOTAL
16. Insulation labor minimum 1.00 EA 0.00 38.80
0.00
7.76
46.56
125. Finish carpentry labor minimum 1.00 EA 0.00 62.76
0.00
12.56
75.32
Totals: Labor Minimums Applied
0.00
20.32
121.88
Line Item Totals: 2015-07-06-0926
130.87
1,634.50
9,807.06
2015-07-06-0926 7/6/2015 Page:4
All Phase Restoration
All Phase Restoration
7355 Greenridge Rd Unit C
Windsor CO 80550
Grand Total Areas:
2,218.74 SF Walls
459.32 SF Floor
0.00 SF Long Wall
459.32 Floor Area
1,439.67 Exterior Wall Area
0.00 Surface Area
0.00 Total Ridge Length
459.26 SF Ceiling
51.04 SY Flooring
0.00 SF Short Wall
505.13 Total Area
102.83 Exterior Perimeter of
Walls
0.00 Number of Squares
0.00 Total Hip Length
2,678.00 SF Walls and Ceiling
170.67 LF Floor Perimeter
170.67 LF Ceil. Perimeter
2,350.98 Interior Wall Area
0.00 Total Perimeter Length
2015-07-06-0926 7/6/2015 Page:5
All Phase Restoration
All Phase Restoration
7355 Greenridge Rd Unit C
Windsor CO 80550
Summary
Line Item Total
8,041.69
Material Sales Tax
130.87
Subtotal
8,172.56
Overhead
817.25
Profit
817.25
Replacement Cost Value
$9,807.06
Net Claim
$9,807.06
Todd Boone
2015-07-06-0926 7/6/2015 Page:6
All Phase Restoration
All Phase Restoration
7355 Greenridge Rd Unit C
Windsor CO 80550
Recap of Taxes, Overhead and Profit
Overhead (10%) Profit (10%) Material Sales Tax
(6.5%)
ManuE Home Tax
(6.5%)
Storage Rental Tax
(6.5%)
Local Food Tax
(3.6%)
Line Items
817.25 817.25 130.87
0.00
0.00
0.00
Total
817.25 817.25 130.87
0.00
0.00
0.00
2015-07-06-0926
7/6/2015
Page:7
All Phase Restoration
All Phase Restoration
7355 Greenridge Rd Unit C
Windsor CO 80550
Recap by Room
Estimate: 2015-07-06-0926
Area: Main Level
General
1,174.64
14.61 %
Mens
4,707.84
58.54%
Utility Room
38.29
0.48%
Womans
2,019.36
25.11%
Area Subtotal: Main Level
7,940.13
98.74%
Labor Minimums Applied
101.56
1.26%
Subtotal of Areas
8,041.69
100.00%
Total
8,041.69
100.00%
2015-07-06-0926 7/6/2015 Page:8
All Phase Restoration
All Phase Restoration
7355 Greenridge Rd Unit C
Windsor CO 80550
Recap by Category
O&P Items Total
CLEANING
2,457.72
25.06%
GENERAL DEMOLITION
1,152.34
11.75%
DRYWALL
664.50
6.78%
PERMITS AND FEES
475.00
4.84%
FINISH CARPENTRY / TRIMWORK
273.49
2.79%
FINISH HARDWARE
54.61
0.56%
INSULATION
428.30
4.37%
LIGHT FIXTURES
530.56
5.41%
PAINTING
1,114.25
11.36%
TOILET & BATH ACCESSORIES
637.68
6.50%
WATER EXTRACTION & REMEDIATION
253.24
2.58%
O&P Items Subtotal
8,041.69
82.00%
Material Sales Tax
130.87
1.33%
Overhead
817.25
8.33%
Profit
817.25
8.33%
Total 9,807.06 100.00%
2015-07-06-0926 7/6/2015 Page:9