HomeMy WebLinkAboutInv# 2021000023161 - Anastasia Domashova - 07/16/20211
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
Insured:Anastasia Domashova
Property:270 SE 7th street
Dania Beach, FL 33004
Claim Rep.:Guardian Group Claims Consulting
Estimator:Guardian Group Claims Consulting
Claim Number:092020024891 Policy Number:Type of Loss:Hurricane
Date of Loss:10/9/2020 12:00 PM Date Received:
Date Inspected:Date Entered:11/20/2020 12:38 PM
Price List:FLFL8X_NOV20
Restoration/Service/Remodel
Estimate:DOMASHOVA
2
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 2
All local codes and regulations have been observed while writing this estimate; the time has been taken to call the Florida
Building Enforcement to ensure all pertaining permits and local standards are understood and acknowledged upon writing this
estimate. Every line item in this estimate can be substantiated and is required to operate within the regulations set forth by the
Florida licensing department, Federal labor laws, and safe building practices. All line items are directly related to the project. .
Furthermore, all calculations can be backtested; many calculations have been included in the attachments section for
transparency.
The following publications were utilized while writing this estimate:
1. International Building Code
2. International Existing Building Code
3. International Energy Conservation Code
4. Florida Building Code
5. Roofing Construction and Estimating
6. National Construction Estimator 66th Edition 2018
7. 29 CFR 1926 OSHA
8. NRCA Roofing Manual
9. NRCA Guidelines for Asphalt Shingle Roof Systems
10. ASCE 7-10
11. Manufactures Specifications
SIMBILITY/XACTIMATE ACTUALRIAS
Symbility licenses its pricing database from the Craftsman book company one of the oldest and most respected construction
pricing data providers in North America. Craftsman produces cost data for specific aspects of the construction industry.
Craftsman Book Company publishes over 100 construction-related titles and has been publishing construction and reconstruction
estimating pricing books since 1951. This predates any vendor of estimating software on the market today. Their customers
include contractors, estimators, remodelers, custom builders, architects, engineers, adjusters, and appraisers.
Labor productivity is based on a clean job site where tools are put away and secured at the end of each day. Depending on the
trade, 20 to 30 minutes per eight hours is allowed for clean-up and putting away tools. Normally skilled workers spend half as
much time cleaning up as do unskilled workers.
As is typical in new construction, labor includes unpacking materials, in some cases unloading materials from a truck on site,
some travel to pick up minor materials (e.g. a forgotten tube of caulk, or a forgotten tool), typical breaks, lay-out, planning,
discussion, coordination, mobilization (many companies meet at a central location each morning to receive instructions),
recording hours (including specific information needed for job costing),occasional correction of mistakes in installation, and so
forth.
Prices in the database do not include markup. Insurance repair markup is almost always 20 percent: 10 percent for overhead and
10 percent for profit.
Source: Symbility Solutions INC White Paper: Pricing Database
Adherence to Adopted Building Code and Local Ordinances
Please know that Guardian Group Claims follows the adopted building code of the appropriate authority and OSHA guidelines.
Incurred Cost of General Contractor Overhead & Profit
The value of the contractor's overhead and profit has been included in this estimate. This is due to the complexity of the
reconstruction and the amount of unrelated construction trades requiring the oversight of a General Contractor.
General Overhead are expenses incurred by a General Contractor such as office rent, accounting fees, taxes, telephone, and any
expenses not directly related to the project.
Project Overhead as defined by the NASCLA Contractors Guide to Business, Law and Project Management Are items necessary
3
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 3
to complete the project but are not directly associated with labor and materials. These items are required and are to be paid for by
the insurance company to ensure full indemnification is achieved.
4
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 4
2020-11-20-123845
Master Bath LxWxH 11' x 4' 10" x 9'
285.00 SF Walls
338.17 SF Walls & Ceiling
5.91 SY Flooring
31.67 LF Ceil. Perimeter
53.17 SF Ceiling
53.17 SF Floor
31.67 LF Floor Perimeter
43.50 SF Short Wall
DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL
Items removed to perform work:
1. Contents - move out then reset 1.00 EA 0.00 48.87 0.00 9.78 58.65
2. Sink - single - Detach & reset 2.00 EA 0.00 122.53 0.00 49.02 294.08
3. Detach & Reset Sink faucet 2.00 EA 98.63 0.00 0.00 0.00 39.46 236.72
4. Backsplash - solid surface - Coved 8.00 LF 0.00 68.52 8.39 111.32 667.87
(seamless - permanent)
5. Remove Vanity with granite or 4.00 LF 10.61 0.00 0.00 8.48 50.92
marble top
6. Detach & Reset Countertop -14.00 SF 37.89 0.00 0.00 0.00 106.10 636.56
Granite or Marble - High grade
7. Detach & Reset P-trap assembly -2.00 EA 48.98 0.00 0.00 0.00 19.60 117.56
ABS (plastic)
8. Remove Plumbing fixture supply 4.00 EA 5.66 0.00 0.00 4.52 27.16
line
9. Install Plumbing fixture supply line 4.00 EA 0.00 11.12 0.00 8.90 53.38
10. Remove Angle stop valve 4.00 EA 5.66 0.00 0.00 4.52 27.16
11. Angle stop valve 4.00 EA 0.00 29.45 2.01 23.96 143.77
12. Bathroom mirror - Detach & reset 20.00 SF 0.00 8.95 0.00 35.80 214.80
13. Towel bar - Detach & reset 1.00 EA 0.00 16.30 0.00 3.26 19.56
14. Toilet paper dispenser - Detach &1.00 EA 0.00 31.01 0.00 6.20 37.21
reset
15. Detach & Reset Toilet 1.00 EA 201.16 0.00 0.00 0.44 40.32 241.92
16. Detach & Reset Light bar - 4 lights 1.00 EA 44.44 0.00 0.00 0.00 8.88 53.32
Work to walls:
17. Mask and prep for paint - tape only 31.67 LF 0.00 0.58 0.09 3.70 22.16
(per LF)
18. Seal the walls w/oil based/hybrid 285.00 SF 0.00 0.66 1.80 37.98 227.88
stain blocker - one coat
19. Paint the walls - two coats 285.00 SF 0.00 0.95 4.99 55.16 330.90
20. Interior door - Detach & reset -1.00 EA 0.00 24.78 0.00 4.96 29.74
slab only
21. Paint door slab only - 2 coats (per 1.00 EA 0.00 36.51 0.57 7.42 44.50
side)
5
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 5
CONTINUED - Master Bath
DESCRIPTION QTY REMOVE REPLACE TOTALTAXO&PRESET
22. R&R Casing - 2 1/4"19.00 LF 0.58 2.12 1.29 10.52 63.11
23. Paint casing - two coats LF 0.00 1.41 0.00 0.00 0.00
24. Paint door/window trim & jamb - 2 1.00 EA 0.00 30.32 0.33 6.12 36.77
coats (per side)
Work to floor:
25. Remove Ceramic/porcelain tile -53.17 SF 2.34 0.00 0.00 24.88 149.30
Premium grade
26. Floor leveling cement - Heavy 53.17 SF 0.00 2.58 5.32 28.50 171.00
27. Ceramic/porcelain tile - Premium 53.17 SF 0.00 15.43 37.63 171.60 1,029.64
grade
Includes: Tile, grout, thinset or mastic, the use of a ceramic tile saw, and installation labor.
28. R&R Tile base 31.67 LF 2.73 12.59 8.98 98.84 593.01
Includes: Tile base, grout, mastic for tile, the use of a tile saw, and installation labor.
29. Additional labor to remove tile 53.17 SF 1.94 0.00 0.00 20.64 123.79
from concrete slab
30. Tile/stone sealer 53.17 SF 0.00 0.79 1.19 8.64 51.83
31. Clean floor - Heavy 53.17 SF 0.00 0.49 0.04 5.22 31.31
32. Install Vanity with granite or 4.00 LF 0.00 80.91 0.00 64.72 388.36
marble top
Totals: Master Bath 73.07 1,029.02 6,173.94
Shower LxWxH 4' 5" x 3' 7" x 9'
144.00 SF Walls
159.83 SF Walls & Ceiling
1.76 SY Flooring
16.00 LF Ceil. Perimeter
15.83 SF Ceiling
15.83 SF Floor
16.00 LF Floor Perimeter
32.25 SF Short Wall
DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL
33. Detach & Reset Shower faucet -1.00 EA 64.11 0.00 0.00 0.00 12.82 76.93
Standard grade
34. R&R Tile shower - 121 to 150 SF -1.00 EA 304.78 2,619.86 97.03 604.34 3,626.01
High grade
35. R&R 1/2" Cement board 144.00 SF 0.93 3.21 12.90 121.80 730.86
36. Shower pan 1.00 EA 0.00 139.43 3.24 28.52 171.19
37. R&R Mortar bed for tile floors 15.83 SF 1.53 3.85 2.14 17.46 104.77
38. R&R Floor drain - tub/shower -1.00 EA 8.48 36.40 0.68 9.12 54.68
metal/plastic
6
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 6
CONTINUED - Shower
DESCRIPTION QTY REMOVE REPLACE TOTALTAXO&PRESET
39. R&R Custom shower door &40.00 SF 2.12 49.15 101.50 430.46 2,582.76
partition - 1/2" glass - frameless
40. Tile shower - regrout 1.00 EA 0.00 127.38 0.81 25.64 153.83
41. Seal grout on tile wall 80.00 SF 0.00 1.02 0.90 16.50 99.00
Totals: Shower 219.20 1,266.66 7,600.03
Master Bedroom LxWxH 15' 5" x 14' 4" x 8'
476.00 SF Walls
696.97 SF Walls & Ceiling
24.55 SY Flooring
59.50 LF Ceil. Perimeter
220.97 SF Ceiling
220.97 SF Floor
59.50 LF Floor Perimeter
114.67 SF Short Wall
Subroom 1: entry LxWxH 5' 6" x 3' x 8'
136.00 SF Walls
152.50 SF Walls & Ceiling
1.83 SY Flooring
17.00 LF Ceil. Perimeter
16.50 SF Ceiling
16.50 SF Floor
17.00 LF Floor Perimeter
24.00 SF Short Wall
Subroom 2: offset LxWxH 3' 4" x 2' 5" x 8'
92.00 SF Walls
100.06 SF Walls & Ceiling
0.90 SY Flooring
11.50 LF Ceil. Perimeter
8.06 SF Ceiling
8.06 SF Floor
11.50 LF Floor Perimeter
19.33 SF Short Wall
DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL
Items removed to perform work:
42. Content Manipulation charge - per 2.00 HR 0.00 35.83 0.00 14.34 86.00
hour
43. Detach & Reset Window drapery -4.00 EA 33.13 0.00 0.00 0.00 26.50 159.02
hardware - single rod - Small
44. Detach & Reset Window drapery -4.00 EA 33.13 0.00 0.00 0.00 26.50 159.02
hardware - single rod - Large
Work to walls:
7
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 7
CONTINUED - Master Bedroom
DESCRIPTION QTY REMOVE REPLACE TOTALTAXO&PRESET
45. Remove 1/2" drywall - hung,32.00 SF 0.47 0.00 0.00 3.00 18.04
taped, floated, ready for paint
46. 1/2" drywall - hung, taped, floated,35.20 SF 0.00 2.35 1.16 16.78 100.66
ready for paint
47. R&R Batt insulation - 6" - R19 -32.00 SF 0.33 0.94 1.30 8.40 50.34
unfaced batt
48. Apply plant-based anti-microbial 32.00 SF 0.00 0.24 0.11 1.56 9.35
agent to the surface area
49. Mask and prep for paint - tape only 88.00 LF 0.00 0.58 0.25 10.26 61.55
(per LF)
50. Seal the walls w/oil based/hybrid 704.00 SF 0.00 0.66 4.44 93.80 562.88
stain blocker - one coat
51. Paint the walls - two coats 704.00 SF 0.00 0.95 12.32 136.22 817.34
Work to floor:
52. R&R Snaplock Laminate -245.53 SF 1.33 7.85 83.01 467.40 2,804.37
simulated wood flooring - High grade
53. Vapor barrier - 15# felt 245.53 SF 0.00 0.30 1.03 14.94 89.63
54. Clean floor - Heavy 220.97 SF 0.00 0.49 0.15 21.70 130.13
55. R&R Baseboard - 4 1/4"88.00 LF 0.52 4.10 11.09 83.54 501.19
56. Seal & paint baseboard - two coats 88.00 LF 0.00 1.44 0.68 25.48 152.88
57. Window drapery - hardware -1.00 EA 0.00 33.13 0.00 6.62 39.75
Detach & reset
58. Remove and rehang drapery - per 1.00 HR 0.00 60.46 1.45 12.10 74.01
hour
59. Clean drapes - flat - lined - large -4.00 EA 0.00 37.01 3.55 29.60 181.19
Full service
60. Interior door - Detach & reset -1.00 EA 0.00 24.78 0.00 4.96 29.74
slab only
61. Paint door slab only - 2 coats (per 1.00 EA 0.00 36.51 0.57 7.42 44.50
side)
62. R&R Casing - 2 1/4"19.00 LF 0.58 2.12 1.29 10.52 63.11
63. Paint casing - two coats LF 0.00 1.41 0.00 0.00 0.00
64. Paint door/window trim & jamb - 2 1.00 EA 0.00 30.32 0.33 6.12 36.77
coats (per side)
Totals: Master Bedroom 122.73 1,027.76 6,171.47
8
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 8
Linen Closet LxWxH 2' x 2' x 8'
64.00 SF Walls
68.00 SF Walls & Ceiling
0.44 SY Flooring
8.00 LF Ceil. Perimeter
4.00 SF Ceiling
4.00 SF Floor
8.00 LF Floor Perimeter
16.00 SF Short Wall
DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL
Items removed to perform work:
65. Shelving - Detach & reset 12.00 LF 0.00 9.31 0.02 22.34 134.08
Work to walls:
66. Mask and prep for paint - tape only 8.00 LF 0.00 0.58 0.02 0.92 5.58
(per LF)
67. Seal the walls w/oil based/hybrid 64.00 SF 0.00 0.66 0.40 8.52 51.16
stain blocker - one coat
68. Paint the walls - two coats 64.00 SF 0.00 0.95 1.12 12.38 74.30
Work to floor:
Work to floor:
69. R&R Snaplock Laminate -4.00 SF 1.33 7.85 1.35 7.62 45.69
simulated wood flooring - High grade
70. Vapor barrier - 15# felt 4.00 SF 0.00 0.30 0.02 0.24 1.46
71. Clean floor - Heavy 4.00 SF 0.00 0.49 0.00 0.40 2.36
72. R&R Baseboard - 4 1/4"8.00 LF 0.52 4.10 1.01 7.60 45.57
73. Seal & paint baseboard - two coats 8.00 LF 0.00 1.44 0.06 2.32 13.90
Totals: Linen Closet 4.00 62.34 374.10
Master closet LxWxH 5' 5" x 5' 1" x 8'
168.00 SF Walls
195.53 SF Walls & Ceiling
3.06 SY Flooring
21.00 LF Ceil. Perimeter
27.53 SF Ceiling
27.53 SF Floor
21.00 LF Floor Perimeter
40.67 SF Short Wall
DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL
Items removed to perform work:
74. Organized closet shelving 80.00 SF 0.00 10.72 17.53 175.02 1,050.15
Work to walls:
9
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 9
CONTINUED - Master closet
DESCRIPTION QTY REMOVE REPLACE TOTALTAXO&PRESET
75. Mask and prep for paint - tape only 21.00 LF 0.00 0.58 0.06 2.46 14.70
(per LF)
76. Seal the walls w/oil based/hybrid 168.00 SF 0.00 0.66 1.06 22.40 134.34
stain blocker - one coat
77. Paint the walls - two coats 168.00 SF 0.00 0.95 2.94 32.50 195.04
Work to floor:
78. R&R Snaplock Laminate -27.53 SF 1.33 7.85 9.31 52.40 314.43
simulated wood flooring - High grade
79. Vapor barrier - 15# felt 27.53 SF 0.00 0.30 0.12 1.68 10.06
80. Clean floor - Heavy 27.53 SF 0.00 0.49 0.02 2.70 16.21
81. R&R Baseboard - 4 1/4"21.00 LF 0.52 4.10 2.65 19.94 119.61
82. Seal & paint baseboard - two coats 21.00 LF 0.00 1.44 0.16 6.08 36.48
83. Interior door - Detach & reset -1.00 EA 0.00 24.78 0.00 4.96 29.74
slab only
84. Paint door slab only - 2 coats (per 1.00 EA 0.00 36.51 0.57 7.42 44.50
side)
85. R&R Casing - 2 1/4"19.00 LF 0.58 2.12 1.29 10.52 63.11
86. Paint casing - two coats LF 0.00 1.41 0.00 0.00 0.00
87. Paint door/window trim & jamb - 2 1.00 EA 0.00 30.32 0.33 6.12 36.77
coats (per side)
Totals: Master closet 36.04 344.20 2,065.14
Generals
DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL
Delivery and Set-up:
The following line items are to address the pre-construction phase of the project to include but not limited to transporting equipment, creating
staging areas, meeting with Owner/Management/HOA to coordinate logistics as well as establish safety protocols. This line item requirement is
also to ensure a team member is on site as all supporting equipment, materials, and personnel first arrive at the work site.
88. Delivery charge (Bid item)1.00 EA 0.00 450.00 0.00 90.00 540.00
89. Job-site cargo container - pick 1.00 EA 0.00 99.40 6.96 21.28 127.64
up/del. (each way) 16'-40'
90. Job-site cargo/storage container -1.00 MO 0.00 87.83 6.15 18.80 112.78
20' long - per month
This will be used to store the contents of the rooms where work is being performed.
91. Provide TV box, packing paper &1.00 EA 0.00 11.98 0.84 2.56 15.38
tape
92. Provide furniture lightweight 5.00 EA 0.00 5.54 1.94 5.92 35.56
blanket/pad
10
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 10
CONTINUED - Generals
DESCRIPTION QTY REMOVE REPLACE TOTALTAXO&PRESET
93. Bubble Wrap - Add-on cost for 600.00 LF 0.00 0.18 7.56 23.12 138.68
fragile items
94. Evaluate pack & inventory misc 10.00 EA 0.00 6.92 1.35 14.12 84.67
items - per Sml box
95. Evaluate pack & inventory bric-a-10.00 EA 0.00 9.59 1.99 19.58 117.47
brac - per Med box
96. Evaluate pack & inventory misc 10.00 EA 0.00 11.18 2.57 22.88 137.25
items - per Lg box
97. Evaluate pack & inventory misc 4.00 EA 0.00 14.53 1.27 11.88 71.27
items - per Xlg box
98. Provide wardrobe box, packing 10.00 EA 0.00 10.95 7.67 23.44 140.61
paper & tape - medium size
99. Provide mattress box, packing 1.00 EA 0.00 22.57 1.58 4.84 28.99
paper & tape - queen size
100. Provide picture-frame box,2.00 EA 0.00 5.02 0.70 2.14 12.88
packing paper & tape
101. Provide book box, packing paper 20.00 EA 0.00 2.23 3.12 9.54 57.26
& tape
"Dust Control" throughout the restoration period:
102. Dust control barrier - tension post 3.00 DA 3.30 0.00 0.00 1.98 11.88
- per day
103. Dust control barrier per square 300.00 SF 0.47 0.00 1.47 28.50 170.97
foot
Mandatory required cleaning of the HVAC system - post/final construction:
104. Clean register - heat / AC 10.00 EA 0.00 3.32 0.04 6.64 39.88
105. Clean ductwork - Interior - Heavy 10.00 EA 0.00 35.25 0.06 70.52 423.08
clean (PER REGISTER)
The following is required for the clean / decon of the ac unit:
106. HVAC Technician - per hour 2.00 HR 0.00 80.18 0.00 32.08 192.44
Administative costs:
107. Residential Supervision / Project 24.00 HR 0.00 62.50 0.00 300.00 1,800.00
Management - per hour
Team member to meet with crews mobilizing at pre construction and coordinates with Owner/Management/HOA to coordinate and walk though all
levels of construction. Establish locations for all equipment and materials to be stored in conjunction with the needs of the civilians that occupy the
space.
108. Taxes, insurance, permits & fees 1.00 EA 0.00 0.00 0.00 0.00 0.00
(Bid Item)
109. Per attached invoice from Ericas 1.00 EA 0.00 528.97 0.00 105.80 634.77
Plumbing
Totals: Generals 45.27 815.62 4,893.46
Line Item Totals: 2020-11-20-123845 500.31 4,545.60 27,278.14
11
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 11
Grand Total Areas:
1,365.00 SF Walls 346.06 SF Ceiling SF Walls and Ceiling1,711.06
346.06 SF Floor 38.45 SY Flooring 164.67 LF Floor Perimeter
0.00 SF Long Wall 290.42 SF Short Wall 164.67 LF Ceil. Perimeter
0.00 Floor Area 0.00 Total Area 0.00 Interior Wall Area
0.00 Exterior Wall Area 0.00 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
Coverage Item Total %ACV Total %
Dwelling 27,022.94 99.06%27,022.94 99.06%
Other Structures 0.00 0.00%0.00 0.00%
Contents 255.20 0.94%255.20 0.94%
Total 27,278.14 100.00%27,278.14 100.00%
12
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 12
Summary for Dwelling
Line Item Total 22,023.73
Material Sales Tax 482.20
Storage Rental Tax 13.11
Subtotal 22,519.04
Overhead 2,251.95
Profit 2,251.95
Replacement Cost Value $27,022.94
Net Claim $27,022.94
Guardian Group Claims Consulting
13
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 13
Summary for Contents
Line Item Total 208.50
Overhead 20.85
Profit 20.85
Laundering Tax 5.00
Replacement Cost Value $255.20
Net Claim $255.20
Guardian Group Claims Consulting
14
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 14
Recap of Taxes, Overhead and Profit
Overhead (10%)Profit (10%)Material Sales Tax Laundering Tax (2%)Manuf. Home Tax Storage Rental Tax
(7%)(6%)(7%)
Line Items
2,272.80 2,272.80 482.20 5.00 0.00 13.11
Total
2,272.80 2,272.80 482.20 5.00 0.00 13.11
15
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 15
Recap by Room
Estimate: 2020-11-20-123845
Master Bath 5,071.85 22.81%
Coverage: Dwelling 100.00% =5,071.85
Shower 6,114.17 27.50%
Coverage: Dwelling 100.00% =6,114.17
Master Bedroom 5,020.98 22.58%
Coverage: Dwelling 95.85% =4,812.48
Coverage: Contents 4.15% =208.50
Linen Closet 307.76 1.38%
Coverage: Dwelling 100.00% =307.76
Master closet 1,684.90 7.58%
Coverage: Dwelling 100.00% =1,684.90
Generals 4,032.57 18.14%
Coverage: Dwelling 100.00% =4,032.57
Subtotal of Areas 100.00%22,232.23
Coverage: Dwelling 99.06% =22,023.73
Coverage: Contents 0.94% =208.50
Total 22,232.23 100.00%
16
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 16
Recap by Category
O&P Items Total %
CABINETRY 1,402.26 5.14%
Coverage: Dwelling @ 100.00% =1,402.26
CONT: GARMENT & SOFT GOODS CLN 208.50 0.76%
Coverage: Contents @ 100.00% =208.50
CLEANING 535.48 1.96%
Coverage: Dwelling @ 100.00% =535.48
CONTENT MANIPULATION 120.53 0.44%
Coverage: Dwelling @ 100.00% =120.53
CONT: PACKING,HANDLNG,STORAGE 856.64 3.14%
Coverage: Dwelling @ 100.00% =856.64
GENERAL DEMOLITION 1,596.83 5.85%
Coverage: Dwelling @ 100.00% =1,596.83
DOORS 74.34 0.27%
Coverage: Dwelling @ 100.00% =74.34
DRYWALL 82.72 0.30%
Coverage: Dwelling @ 100.00% =82.72
FLOOR COVERING - CERAMIC TILE 638.86 2.34%
Coverage: Dwelling @ 100.00% =638.86
FLOOR COVERING - WOOD 2,258.04 8.28%
Coverage: Dwelling @ 100.00% =2,258.04
PERMITS AND FEES 450.00 1.65%
Coverage: Dwelling @ 100.00% =450.00
FINISH CARPENTRY / TRIMWORK 1,569.86 5.76%
Coverage: Dwelling @ 100.00% =1,569.86
FINISH HARDWARE 16.30 0.06%
Coverage: Dwelling @ 100.00% =16.30
HEAT, VENT & AIR CONDITIONING 160.36 0.59%
Coverage: Dwelling @ 100.00% =160.36
INSULATION 30.08 0.11%
Coverage: Dwelling @ 100.00% =30.08
LABOR ONLY 1,500.00 5.50%
Coverage: Dwelling @ 100.00% =1,500.00
LIGHT FIXTURES 44.44 0.16%
Coverage: Dwelling @ 100.00% =44.44
MIRRORS & SHOWER DOORS 1,966.00 7.21%
Coverage: Dwelling @ 100.00% =1,966.00
PLUMBING 1,672.63 6.13%
Coverage: Dwelling @ 100.00% =1,672.63
PAINTING 2,421.01 8.88%
Coverage: Dwelling @ 100.00% =2,421.01
TOILET & BATH ACCESSORIES 210.01 0.77%
Coverage: Dwelling @ 100.00% =210.01
17
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 17
O&P Items Total %
TILE 4,111.49 15.07%
Coverage: Dwelling @ 100.00% =4,111.49
WINDOW TREATMENT 298.17 1.09%
Coverage: Dwelling @ 100.00% =298.17
WATER EXTRACTION & REMEDIATION 7.68 0.03%
Coverage: Dwelling @ 100.00% =7.68
O&P Items Subtotal 22,232.23 81.50%
Material Sales Tax 482.20 1.77%
Coverage: Dwelling @ 100.00% =482.20
Storage Rental Tax 13.11 0.05%
Coverage: Dwelling @ 100.00% =13.11
Overhead 2,272.80 8.33%
Coverage: Dwelling @ 99.08% =2,251.95
Coverage: Contents @ 0.92% =20.85
Profit 2,272.80 8.33%
Coverage: Dwelling @ 99.08% =2,251.95
Coverage: Contents @ 0.92% =20.85
Laundering Tax 5.00 0.02%
Coverage: Contents @ 100.00% =5.00
Total 27,278.14 100.00%
Thank you for taking the time to review this estimate. Should you have any questions regarding this estimate, please contact
those that have provided you this estimate.
This analysis is limited to the information provided and the current conditions at the time of the physical inspection. This
estimate does not include allowances for required repairs uncovered during the performance of repairs or emergency/temporary
repairs unless noted within the estimate. This estimate does not include allowances for required code upgrades unless noted
within the estimate. We did not perform any destructive testing or dismantling of building components during our field
inspections. We reserves the right to modify and or amend our analysis in the event additional information becomes available.
Unit pricing is subject to market conditions at the time of the loss or at the time of the estimate production and may differ from
the actual cost of repair. Given the scope of work and time frame to prepare this estimate any errors in measurement or scope is
an unintentional act and every required correction will be honored in a timely manner.
18
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 18
1 Master Bath - 1-Image1 Date Taken: 11/20/2020 Taken By: Patrick Corona
19
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 19
2 Master Bath - 2-Image2 Date Taken: 11/20/2020 Taken By: Patrick Corona
20
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 20
3 Master Bath - 3-Image3 Date Taken: 11/20/2020 Taken By: Patrick Corona
21
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 21
4 Master Bath - 4-Image4 Date Taken: 11/20/2020 Taken By: Patrick Corona
22
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 22
5 Master Bath - 5-Image5 Date Taken: 11/20/2020 Taken By: Patrick Corona
23
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 23
6 Master Bath - 6-Image6 Date Taken: 11/20/2020 Taken By: Patrick Corona
24
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 24
7 Master Bath - 7-Image21 Date Taken: 11/20/2020 Taken By: Patrick Corona
25
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 25
8 shower - 22-Image22 Date Taken: 11/20/2020 Taken By: Patrick Corona
26
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 26
9 shower - 23-Image23 Date Taken: 11/20/2020 Taken By: Patrick Corona
27
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 27
10 shower - 24-Image24 Date Taken: 11/20/2020 Taken By: Patrick Corona
28
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 28
11 shower - 25-Image25 Date Taken: 11/20/2020 Taken By: Patrick Corona
29
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 29
12 shower - 26-Image26 Date Taken: 11/20/2020 Taken By: Patrick Corona
30
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 30
13 Master Bedroom - 8-Image7 Date Taken: 11/20/2020 Taken By: Patrick Corona
31
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 31
14 Master Bedroom - 9-Image8 Date Taken: 11/20/2020 Taken By: Patrick Corona
32
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 32
15 Master Bedroom - 10-Image9 Date Taken: 11/20/2020 Taken By: Patrick Corona
33
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 33
16 Master Bedroom - 11-Image10 Date Taken: 11/20/2020 Taken By: Patrick Corona
34
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 34
17 Master Bedroom - 12-Image11 Date Taken: 11/20/2020 Taken By: Patrick Corona
35
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 35
18 Master Bedroom - 13-Image12 Date Taken: 11/20/2020 Taken By: Patrick Corona
36
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 36
19 Master Bedroom - 14-Image13 Date Taken: 11/20/2020 Taken By: Patrick Corona
37
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 37
20 Master Bedroom - 15-Image14 Date Taken: 11/20/2020 Taken By: Patrick Corona
38
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 38
21 Master Bedroom - 16-Image15 Date Taken: 11/20/2020 Taken By: Patrick Corona
39
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 39
22 Master Bedroom - 17-Image16 Date Taken: 11/20/2020 Taken By: Patrick Corona
40
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 40
23 Master Bedroom - 18-Image17 Date Taken: 11/20/2020 Taken By: Patrick Corona
41
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 41
24 Master Closet - 19-Image18 Date Taken: 11/20/2020 Taken By: Patrick Corona
42
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 42
25 Master Closet - 20-Image19 Date Taken: 11/20/2020 Taken By: Patrick Corona
43
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 43
26 Master Closet - 21-Image20 Date Taken: 11/20/2020 Taken By: Patrick Corona
44
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 44
27 linen closet - 27-Image27 Date Taken: 11/20/2020 Taken By: Patrick Corona
45
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 45
28 linen closet - 28-Image28 Date Taken: 11/20/2020 Taken By: Patrick Corona
46
The Guardian Group
501 East Las Olas Blvd Suite 300
Fort Lauderdale FL 33301
DOMASHOVA 12/10/2020 Page: 46
29 linen closet - 29-Image29 Date Taken: 11/20/2020 Taken By: Patrick Corona