Loading...
HomeMy WebLinkAbout137-23 RESOLUTION113 West Mountain Street Fayetteville, AR 72701 (479) 575-8323 Resolution: 137-23 File Number: 2023-788 STEVE MANGAN (SEWER DAMAGE CLAIM): A RESOLUTION PURSUANT TO §39.10(C)(4) OF THE FAYETTEVILLE CITY CODE TO AUTHORIZE THE MAYOR TO PAY THE AMOUNT OF $42,971.43 TO STEVE AND HEATHER MANGAN FOR SEWER OVERFLOW DAMAGE AT 3190 NORTH MALINDA DRIVE WHEREAS, pursuant to §39.10(C)(4) of the City Code, the City Council may in an extraordinary case, upon the Mayor's recommendation and by two-thirds majority, approve the payment of water or sewer damage claims exceeding $25,000.00 up to $50,000.00; and WHEREAS, the claimant is seeking reimbursement for damages in the amount of $42,971.43. NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF FAYETTEVILLE, ARKANSAS: Section 1: That the City Council of the City of Fayetteville, Arkansas, pursuant to § 39.10(C)(4) of the Fayetteville City Code, authorizes Mayor Jordan to pay the amount of $42,971.43 to Steve and Heather Mangan for sewer overflow damage at 3190 North Malinda Drive. PASSED and APPROVED on June 6, 2023 Page 1 Attest: ```G. R K �vCITY�gJ'�''� . 1` C Kara Paxton, City Cle c Treasure CITY OF FAYETTEVILLE ARKANSAS MEETING OF JUNE 6, 2023 CITY COUNCIL MEMO TO: Mayor Jordan and City Council THRU: Susan Norton, Chief of Staff FROM: Tim Nyander, Utilities Director DATE: SUBJECT: Steve Mangan - Sewer Damage Claim at 3190 N. Malinda Dr. RECOMMENDATION: 2023-788 Staff recommends approval of a payment in the amount of $42,971.43 to Steve Mangan for a sewer damage claim arising at 3190 N. Malinda Dr., and approval of a budget adjustment. BACKGROUND: On February 5th, our crews received a call about sewer backing up into the mentioned address. Upon arrival, they found a blockage in the sewer main and washed it to clear the blockage. After televising to ensure the main was clear, they found roots in the downstream manhole on the floor that were identified as the initial problem/cause of the backup. Damages included flooring, sheetrock, baseboards, cabinetry and paint. DISCUSSION: Schneider Painting is the low bid the customer received in the amount of $42,971.43. This will cover flooring, sheetrock, painting, baseboards, etc. Staff recommends approval to reimburse the claimant in the amount of $42,971.43 to cover the repair expenses for the residence. BUDGET/STAFF IMPACT: A budget adjustment is attached to move funds into the Self Insurance - Non -Vehicle Damage account. ATTACHMENTS: 2023-788 SRF Steve Mangan Sewer Damage Claim, 2023-788 BA —Steve Mangan Sewer Damage Claim, Estimates Mailing address: 113 W. Mountain Street www.fayetteville-ar.gov Fayetteville, AR 72701 _= City of Fayetteville, Arkansas 113 West Mountain Street Fayetteville, AR 72701 (479)575-8323 - Legislation Text File #: 2023-788 Steve Mangan - Sewer Damage Claim at 3190 N. Malinda Dr. A RESOLUTION PURSUANT TO §39.10(C)(4) OF THE FAYETTEVILLE CITY CODE TO AUTHORIZE THE MAYOR TO PAY THE AMOUNT OF $42,971.43 TO STEVE AND HEATHER MANGAN FOR SEWER OVERFLOW DAMAGE AT 3190 NORTH MALINDA DRIVE WHEREAS, pursuant to §39.10(C)(4) of the City Code, the City Council may in an extraordinary case, upon the Mayor's recommendation and by two-thirds majority, approve the payment of water or sewer damage claims exceeding $25,000.00 up to $50,000.00; and WHEREAS, the claimant is seeking reimbursement for damages in the amount of $42,971.43. NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF FAYETTEVILLE, ARKANSAS: Section 1: That the City Council of the City of Fayetteville, Arkansas, pursuant to § 39.10(C)(4) of the Fayetteville City Code, authorizes Mayor Jordan to pay the amount of $42,971.43 to Steve and Heather Mangan for sewer overflow damage at 3190 North Malinda Drive. Page 1 Tim Nyander Submitted By City of Fayetteville Staff Review Form 2023-788 Item ID 6/6/2023 City Council Meeting Date - Agenda Item Only N/A for Non -Agenda Item 5/17/2023 WATER SEWER (720) Submitted Date Division / Department Action Recommendation: Staff recommends approval of a payment in the amount of $42,971.43 to Steve Mangan for a sewer damage claim arising at 3190 N. Malinda Dr., and approval of a budget adjustment. Budget Impact: 5400.720.4410-5311.04 Water and Sewer Account Number Fund N/A N/A Project Number Budgeted Item? Yes Does item have a direct cost? Yes Is a Budget Adjustment attached? Yes Purchase Order Number: Change Order Number: Original Contract Number: Comments: Total Amended Budget Expenses (Actual+Encum) Available Budget Item Cost Budget Adjustment Remaining Budget Project Title $ 183,349.00 $ 104,634.42 Is 78,714.58 $ 42,971.43 $ 42,972.00 e. 78,715.15 Previous Ordinance or Resolution # Approval Date: V20221130 City of Fayetteville, Arkansas - Budget Adjustment (Agenda) Budget Year Division Adjustment Number WATER SEWER (720) /Org2 2023 Requestor: Shea Fankhouser BUDGET ADJUSTMENT DESCRIPTION / JUSTIFICATION: A budget adjustment is needed in the Self Insurance (non -vehicle damage) account within the Water & Sewer fund to pay for a large sewer damage claim for Steve Mangan at 3190 N. Malinda Dr. COUNCIL DATE: 6/6/2023 ITEM ID#: 2023-788 Holly Black 511912023 S:IFS RIn Budget Division Date TYPE: D - (City Council) JOURNAL#: GLDATE: RESOLUTION/ORDINANCE CHKD/POSTED: TOTAL 42,972 42,972 v.2023424 Increase / (Decrease) Project.Sub# Account Number Expense Revenue Project Sub.Detl AT Account Name 5400.720.4410-5311.04 42,972 - EX Insurance - Self (Non -Vehicle Damage) 5400.720.4000-4999.99 - 42,972 RE Use Fund Balance - Current 1 of 1 3190 N Malinda Dr s N O Interior 1,189.73 PAINTING -Final cleaning - construction - Residential - 1,160.18 SF FROM -Dumpster load - Approx. 12 yards: Schneider Painting -Residential Supervision / Project Management: Schneider Painting P.O. Box 7948 Springdale, AR 72766 Master Bedroom 2,790.37 www.schneiderpaintingnwa.com PHONE - Remove Carpet 183.85 SF 479-283-3138 -Remove Carpet pad 183.85 SF -Carpet pad 326.85 SF FOR -Carpet 422.33 SF Allan Mangan Baseboard - 2 1/4" 27.00 LF EMAIL -Mask and prep for paint - tape only 73.50 LF Allenmangan@gmail.com -Seal & paint baseboard - two coats 73.50 LF QUOTE NUMBER -Casing - 2 1/4" 21.00 LF 1069 -Paint door/window trim & jamb - 21 ea DATE -Paint door/window trim & jamb - 1.00 EA April 24, 2023 -Paint door slab only - 2 coats VALID UNTIL -1 /2" - drywall per LF - up to 2' tall 8.00 LF June 18, 2023 -Paint the walls - two coats 603.78 SF Download PDF -Window blind - horizontal or vertical - Detach & replace 2.00 EA -replace doors Master Closet 192.46 -R&R Carpet pad 32.78 SF -Remove Carpet 32.78 SF -Carpet 37.69 SF -replace doors Master Coat Closet 862.71 -Carpet pad 12.50 SF -Carpet 14.38 SF -1 /2" - drywall per LF - up to 2' tall 12.17 LF -Paint the walls -two coats 103.11 SF -Baseboard - 2 1/4" 12.17 LF -Mask and prep for paint - tape only 12.17 LF -Seal & paint baseboard - two coats 12.17 LF -Casing - 2 1/4" 14.00 LF -Paint door/window trim & jamb - 1.00 EA Large - 2 coats (per side) - Bifold door set - Colonist - Double 1.00 EA -Paint door slab only - 2 coats replace doors Master Bath 1,233.52 -Toe kick - pre -finished wood - 1/2" 4.00 LF -Stain & finish toe -kick 4.00 LF -Baseboard - 2 1/4" 20.67 LF -Mask and prep for paint - tape only 20.67 LF -Seal & paint baseboard - two coats 20.67 LF -Casing - 2 1/4" 14.00 LF -Paint door/window trim & jamb - 2 -Interior door unit 1.00 EA -Paint door slab only - 2 coats 1/2" - drywall per LF - up to 2' tall 20.67 LF Paint the walls - two coats 201.17 SF Toilet - Detach & reset 1.00 EA replace doors Bedroom 1 908.91 Carpet 186.50 SF Remove Carpet pad 92.51 SF Carpet pad 92.51 SF Remove Carpet 102.51 SF Paint door/window trim & jamb - 2 Closet 1 57.75 - Carpet 11.31 SF -R&R Carpet pad 9.83 SF -. Remove Carpet 9.83 SF Hall Closet 58.51 -Vapor barrier - visqueen - 6mil 3.96 SF -Snaplock Laminate - simulated wood flooring 3.96 SF Baseboard - 2 1/4" 6.33 LF Mask and prep for paint - tape only 6.33 LF Seal & paint baseboard - two coats 6.33 LF Hallway 1,069.66 -Vapor barrier - visqueen - 6mil 46.71 SF - Snaplock Laminate - simulated wood flooring 46.71 SF -Baseboard - 2 1/4" 20.33 LF Mask and prep for paint - tape only 20.33 LF Seal & paint baseboard - two coats 20.33 LF 1/2" - drywall per LF - up to 2' tall 20.33 LF Paint the walls - two coats 179.33 SF Casing - 2 1/4" 42.00 LF Paint door/window trim & jamb - 2 4.00 EA -Cold air return cover - Detach & reset 1.00 EA - Paint door slab only - 2 coats Bedroom 2 1,261.90 -Carpet 187.17 SF Carpet pad 102.51 SF Remove Carpet 58.51 SF Remove Carpet pad 58.51 SF Paint door/window trim & jamb Baseboard - 2 1/4" 22.67 LF Mask and prep for paint - tape only 33.67 LF Seal & paint baseboard - two coats 33.67 LF Paint the walls - two coats 278.44 SF Window blind - horizontal or Vertical 1.00 EA Closet 2 79.28 Carpet 15.53 SF R&R Carpet pad 13.50 SF Remove Carpet 13.50 SF Hall Bath Baseboard - 2 1/4" 3.67 LF Mask and prep for paint - tape only 3.67 LF Seal & paint baseboard - two coats 3.67 LF -1/2" - drywall per LF - up to 2' tall 3.67 LF Paint the walls - two coats 95.83 SF Toilet - Detach & reset 1.00 EA -R&R Toe kick - pre -finished wood 5.00 LF Stain & finish toe -kick 5.00 LF Casing - 2 1/4" 14.00 LF -Paint door/window trim & jamb Interior door unit 1.00 EA Paint door slab only Living Room Remove Snaplock Laminate - 196.09 SF Vapor barrier - 15# felt 196.09 SF -Vapor barrier - visqueen - 6mil 264.09 SF Snaplock Laminate - simulated wood flooring 264.09 SF Baseboard - 2 1/4" 43.17 LF -Baseboard - Detach & reset 10.00 LF Mask and prep for paint - tape only 53.17 LF Seal & paint baseboard - 53.17 LF Batt insulation - 4" - R13 - paper foil faced 20.00 SF 1/2" - drywall per LF - up to 2' 35.17 LF Paint the walls - two coats 476.25 SF Window blind - horizontal or vertical - Detach & reset 2.00 EA Pantry - Paint door/window trim & jamb - 1.00 EA -Vapor barrier - visqueen - 6mil 4.88 SF Snaplock Laminate - simulated 4.88 SF Baseboard - 2 1/4" 6.92 LF Mask and prep for paint - tape 6.92 LF Seal & paint baseboard - 6.92 LF Kitchen -Vapor barrier - visqueen - 6mil 188.71 SF Snaplock Laminate - simulated 188.71 SF Baseboard - 2 1/4" 35.42 LF Mask and prep for paint - tape 35.42 LF Seal & paint baseboard - 35.42 LF -1/2" - drywall per LF - up to 2' 15.00 LF Paint the walls - two coats 383.78 SF Refrigerator - Remove & reset 1.00 EA Casing - 2 1/4" 31.00 LF Paint door/window trim & jamb - 2.00 EA R&R Toe kick - pre -finished 14.00 LF Window blind - horizontal or vertical - Detach & reset 1.00 EA Range - electric - Remove & reset 1.00 EA -Range hood - Detach & reset 1.00 EA - Dishwasher - Detach & reset 1.00 EA 912.57 2,731.36 100.38 22,760.33 Contents 6,761.99 Content Manipulation charge - 64.00 HR 4 technicians for16hrs to pack out Contents Evaluation and/or 8.00 HR Supervisor/Admin - per hour Working supervisor on site, communication with customer and administrative tasks. -Provide stretch film/wrap 2.00 RL Provide furniture heavyweight blanket/pad 40.00 EA Provide box, packing paper & tape - large size 30.00 EA Provide wardrobe box & tape large size - 6.00 EA -Provide plastic mattress cover & packing tape - King size 4.00 EA - Bubble Wrap 12" wide - Add -on cost for fragile items125.00 LF Job -site cargo container - pick up/del. (each way) 16'-40' 2.00 EA -Job-site cargo/storage container - 2.00 Padlock/disc lock 1.00 EA Content Manipulation charge - 72.00 HR 4 technicians for 18hrs to pack in, additional time needed due to new building materials Total $42,971.43 Thank you for the opportunity to estimate your project! We will reach out to discuss scheduling and further details once you accept the estimate. We prefer a check upon completion. There will be a 3% fee for all credit/debit payments added to the invoice. We request a 20% deposit for projects over $10,000. We include a 1-year craftsmanship warranty, and we are licensed and insured. We look forward to working with you! www.schneiderpaintingnwa.com Ask a Question 3190 N Malinda Dr Total $42,971.43 O Yes, I Allan Mangan agree to and accept this quote, on May 5, 2023 at 7:39 AM. Accept Quote Decline this quote... Powered by Quotient Client: Jesse Wigins Property: 3190 NORTH MALINDA DRIVE Fayetteville, AR 72703 Operator: BROCK Estimator: Christian Rodas Position: Estimator Company: Surfco Restoration & Construction Type of Estimate: Date Entered: 4/27/2023 Date Assigned: 3/15/2023 Price List: ARFA8X_APR23 Labor Efficiency: Restoration/Service/Remodel Estimate: JESSE WEEGEN Home: (479) 402-0601 Business: (479) 601-2474 E-mail: christian.r@teamsurfco.com JESSE_WEEGEN Main Level Main Level DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 1. Final cleaning - construction - 1,160.18 SF 0.00 0.31 43.16 71.94 474.76 Residential 3. Dumpster load -Approx. 12 yards, 1- 1.00 EA 474.80 0.00 56.98 94.96 626.74 3 tons of debris 4. Residential Supervision / Project 4.00 HR 0.00 66.39 0.00 53.12 318.68 Management - per hour Total: Main Level Bedroom 1 DESCRIPTION 329.33 SF Walls 435.24 SF Walls & Ceiling 11.77 SY Flooring 41.17 LF Ceil. Perimeter QTY REMOVE REPLACE 100.14 220.02 1,420.18 Height: 8' 105.90 SF Ceiling 105.90 SF Floor 41.17 LF Floor Perimeter TAX O&P TOTAL 56. Remove Carpet pad 92.51 SF 0.12 0.00 0.00 2.22 13.32 58. Carpet 186.50 SF 0.00 3.70 82.81 138.02 910.88 59. Carpet pad 92.51 SF 0.00 0.64 7.10 11.84 78.15 60. Remove Carpet 102.51 SF 0.29 0.00 0.00 5.94 35.67 61. Paint door/window trim & jamb - 2 1.00 EA 0.00 31.68 0.50 6.44 38.62 coats (per side) Totals: Bedroom 1 90.41 164.46 1,076.64 ~ 1 °' 6„ - Bedroom 2 Height: 8' L lr 329.33 SF Walls 105.90 SF Ceiling 435.24 SF Walls & Ceiling 105.90 SF Floor 11.77 SY Flooring 41.17 LF Floor Perimeter 41.17 LF Ceil. Perimeter Hallwa, 9 DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 86. Carpet 187.17 SF 87. Remove Carpet 58.51 SF 88. Carpet pad 102.51 SF JESSE_WEEGEN 0.00 3.70 83.10 138.50 914.13 0.29 0.00 0.00 3.40 20.37 0.00 0.64 7.87 13.12 86.60 4/27/2023 Page:2 DESCRIPTION CONTINUED - Bedroom 2 QTY REMOVE REPLACE TAX O&P TOTAL 89. Remove Carpet pad 58.51 SF 0.12 0.00 0.00 1.40 8.42 90. Paint door/window trim & jamb - 2 1.00 EA 0.00 31.68 0.50 6.44 38.62 coats (per side) 91. R&R Baseboard - 2 1/4" 22.67 LF 0.46 2.72 2.68 14.96 89.73 92. Mask and prep for paint - tape only 33.67 LF 0.00 0.62 0.17 4.22 25.27 (per LF) 94. Seal & paint baseboard - two coats 33.67 LF 0.00 1.49 0.40 10.12 60.69 95. Paint the surface area - two coats 278.44 SF 0.00 0.99 6.96 56.54 339.16 96. Window blind - horizontal or 1.00 EA 0.00 33.36 0.00 6.68 40.04 vertical - Detach & reset Totals: Bedroom 2 101.68 255.38 1,623.03 ~z' 4" -i Closet 2 Height: 8' r N 140.00 SF Walls 13.50 SF Ceiling se = 153.50 SF Walls & Ceiling 13.50 SF Floor T 1.50 SY Flooring 17.50 LF Floor Perimeter 17.50 LF Ceil. Perimeter DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 97. Carpet 15.33 SF 0.00 3.70 6.80 11.34 74.86 98. R&R Carpet pad 13.50 SF 0.12 0.64 1.03 2.04 13.33 99. Remove Carpet 13.50 SF 0.29 0.00 0.00 0.78 4.70 Totals: Closet 2 7.83 14.16 92.89 Closet Height: 8' 110.67 SF Walls 10.07 SF Ceiling 120.74 SF Walls& Ceiling 10.07 SF Floor In n 1.12 SY Flooring 13.83 LF Floor Perimeter 113.83 111P. LF Ceil. Perimeter DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 65. Carpet 11.31 SF 0.00 3.70 5.03 8.38 55.26 66. R&R Carpet pad 9.83 SF 0.12 0.64 0.76 1.50 9.73 67. Remove Carpet pad 9.83 SF 0.12 0.00 0.00 0.24 1.42 JESSE_WEEGEN 4/27/2023 Page:3 CONTINUED - Closet DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL Totals: Closet 5.79 10.12 66.41 Closet CI Master Closet Height: 8' 184.00 SF Walls 32.22 SF Ceiling Master Close- 216.22 SF Walls & Ceiling 32.22 SF Floor f 3.58 SY Flooring 23.00 LF Floor Perimeter k'2'%6" 23.00 LF Ceil. Perimeter 2' 2" DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 29. R&R Carpet pad 32.78 SF 0.12 0.64 2.52 4.98 32.41 30. Remove Carpet 32.78 SF 0.29 0.00 0.00 1.90 11.41 31. R&R Carpet 37.69 SF 0.29 3.70 16.74 30.08 197.20 Totals: Master Closet 19.26 36.96 241.02 Master Bedroom Height: 8' M 692.00 SF Walls 331.90 SF Ceiling N 1,023.90 SF Walls & Ceiling 331.90 SF Floor 36.88 SY Flooring 86.50 LF Floor Perimeter 86.50 LF Ceil. Perimeter L19'4" DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 7. Remove Carpet 183.85 SF 0.29 0.00 0.00 10.66 63.98 9. Remove Carpet pad 183.85 SF 0.12 0.00 0.00 4.42 26.48 10. Carpet pad 326.85 SF 0.00 0.64 25.10 41.84 276.12 11. R&R Carpet 422.33 SF 0.29 3.70 187.51 337.02 2,209.63 12. R&R Baseboard - 2 1/4" 27.00 LF 0.46 2.72 3.19 17.80 106.85 14. Mask and prep for paint - tape only 73.50 LF 0.00 0.62 0.37 9.20 55.14 (per LF) 16. Seal & paint baseboard - two coats 73.50 LF 0.00 1.49 0.88 22.08 132.48 17. R&R Casing - 2 1/4" 21.00 LF 0.55 2.28 3.02 12.50 74.95 18. Paint door/window trim & jamb - 2 1.00 EA 0.00 31.68 0.50 6.44 38.62 coats (per side) 19. Paint door/window trim & jamb - 1.00 EA 0.00 37.28 0.59 7.58 45.45 Large - 2 coats (per side) JESSE_WEEGEN 4/27/2023 Page:4 CONTINUED - Master Bedroom DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 20. Prime & paint door slab only - 3.00 EA 0.00 46.29 4.43 28.66 171.96 exterior (per side) 21. R&R 1/2" - drywall per LF - up to 8.00 LF 2.43 8.43 1.21 17.60 105.69 2' tall 23. Paint the surface area - two coats 603.78 SF 0.00 0.99 15.10 122.56 735.40 24. Window blind - horizontal or 2.00 EA 0.00 33.36 0.00 13.34 80.06 vertical - Detach & reset Totals: Master Bedroom DESCRIPTION 241.90 651.70 4,122.81 Master BAth Height: 8' 261.33 SF Walls 304.41 SF Walls & Ceiling 4.79 SY Flooring 32.67 LF Ceil. Perimeter QTY REMOVE REPLACE 43.08 SF Ceiling 43.08 SF Floor 32.67 LF Floor Perimeter TAX O&P TOTAL 41. R&R Toe kick - pre -finished wood 4.00 LF 2.04 8.49 1.71 8.78 52.61 - 1/2" 43. Stain & finish toe kick 4.00 LF 0.00 1.58 0.09 1.28 7.69 44. R&R Baseboard - 2 1/4" 20.67 LF 0.46 2.72 2.44 13.62 81.79 45. Mask and prep for paint - tape only 20.67 LF 0.00 0.62 0.10 2.58 15.50 (per LF) 46. Seal & paint baseboard - two coats 20.67 LF 0.00 1.49 0.25 6.22 37.27 47. R&R Casing - 2 1/4" 14.00 LF 0.55 2.28 2.02 8.32 49.96 48. Paint door slab only - 2 coats (per 1.00 EA 0.00 37.92 0.83 7.74 46.49 side) 49. R&R Interior door unit 1.00 EA 20.29 299.81 25.18 69.06 414.34 51. Paint door/window trim & jamb - 2 1.00 EA 0.00 31.68 0.50 6.44 38.62 coats (per side) 52. R&R 1/2" - drywall per LF - up to 20.67 LF 2.43 8.43 3.12 45.52 273.12 2' tall 53. Paint the surface area - two coats 201.17 SF 0.00 0.99 5.03 40.84 245.03 54. Toilet - Detach & reset 1.00 EA 0.00 259.32 0.83 52.02 312.17 Totals: Master BAth 42.10 262.42 1,574.59 JESSE_WEEGEN 4/27/2023 Page:5 Hallway Height: 8' 0 260.00 SF Walls 37.33 SF Ceiling Os c .et8' 10 x - 297.33 SF Walls & Ceiling 37.33 SF Floor " 6' z z 1 1 4.15 SY Flooring 32.50 LF Floor Perimeter sh er Au ha to 32.50 LF Ceil. Perimeter Missing Wall Missing Wall DESCRIPTION 2' 8" 1' 6" QTY X 8' X 8' REMOVE REPLACE Opens into Exterior Opens into HALL -CLOSET TAX O&P TOTAL 74. R&R Vapor barrier - visqueen - 46.71 SF 0.09 0.30 1.68 3.64 23.53 6mil 75. R&R Snaplock Laminate - 46.71 SF 1.27 5.71 32.00 65.20 423.23 simulated wood flooring 76. R&R Baseboard - 2 1/4" 20.33 LF 0.46 2.72 2.40 13.42 80.47 77. Mask and prep for paint - tape only 20.33 LF 0.00 0.62 0.10 2.54 15.24 (per LF) 78. Seal & paint baseboard - two coats 20.33 LF 0.00 1.49 0.24 6.10 36.63 79. R&R 1/2" - drywall per LF - up to 20.33 LF 2.43 8.43 3.07 44.78 268.63 2' tall 80. Paint the surface area - two coats 179.33 SF 0.00 0.99 4.48 36.40 218.42 81. R&R Casing - 2 1/4" 42.00 LF 0.55 2.28 6.05 25.00 149.91 82. Paint door/window trim & jamb - 2 4.00 EA 0.00 31.68 2.00 25.74 154.46 coats (per side) 83. Cold air return cover - Detach & 1.00 EA 0.00 18.77 0.00 3.76 22.53 reset 85. Paint door slab only - 2 coats (per 1.00 EA 0.00 37.92 0.83 7.74 46.49 side) Totals: Hallway 52.85 234.32 1,439.54 Hallway 1-'2'4"-1 Master Coat Closet z' - 0 M ter @oa o et 1iV �D i 1 ity (Al; DESCRIPTION 26. R&R Carpet pad 27. Remove Carpet 32. R&R 1/2" - drywall per LF - up to 2' tall JESSE_WEEGEN 141.33 SF Walls 155.00 SF Walls & Ceiling 1.52 SY Flooring 17.67 LF Ceil. Perimeter Height: 8' 13.67 SF Ceiling 13.67 SF Floor 17.67 LF Floor Perimeter QTY REMOVE REPLACE TAX O&P TOTAL 12.50 SF 0.12 0.64 0.96 1.90 12.36 14.38 SF 0.29 0.00 0.00 0.84 5.01 12.17 LF 2.43 8.43 1.84 26.80 160.80 4/27/2023 Page:6 CONTINUED - Master Coat Closet DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 33. Paint the surface area - two coats 103.11 SF 0.00 0.99 2.58 20.94 125.60 34. R&R Baseboard - 2 1/4" 12.17 LF 0.46 2.72 1.44 8.02 48.16 35. Mask and prep for paint - tape only 12.17 LF 0.00 0.62 0.06 1.54 9.15 (per LF) 36. Seal & paint baseboard - two coats 12.17 LF 0.00 1.49 0.15 3.66 21.94 37. R&R Casing - 2 1/4" 14.00 LF 0.55 2.28 2.02 8.32 49.96 38. Paint door/window trim & jamb - 1.00 EA 0.00 37.28 0.59 7.58 45.45 Large - 2 coats (per side) 39. R&R Bifold door set - Colonist - 1.00 EA 16.23 346.42 25.65 77.66 465.96 Double 40. Paint door slab only - 2 coats (per 2.00 EA 0.00 37.92 1.66 15.50 93.00 side) Totals: Master Coat Closet Hallway DESCRIPTION Hall Bath T ab' 1 202.67 SF Walls 241.22 SF Walls & Ceiling 4.28 SY Flooring 25.33 LF Ceil. Perimeter QTY REMOVE REPLACE 36.95 172.76 1,037.39 Height: 8' 38.55 SF Ceiling 38.55 SF Floor 25.33 LF Floor Perimeter TAX O&P TOTAL 100. R&R Baseboard - 2 1/4" 3.67 LF 0.46 2.72 0.43 2.42 14.52 101. Mask and prep for paint - tape 3.67 LF 0.00 0.62 0.02 0.46 2.76 only (per LF) 102. Seal & paint baseboard - two 3.67 LF 0.00 1.49 0.04 1.10 6.61 coats 103. R&R 1/2" - drywall per LF - up to 3.67 LF 2.43 8.43 0.55 8.08 48.49 2' tall 104. Paint the surface area - two coats 95.83 SF 0.00 0.99 2.40 19.46 116.73 105. Toilet - Detach & reset 1.00 EA 0.00 259.32 0.83 52.02 312.17 106. R&R Toe kick - pre -finished 5.00 LF 2.04 8.49 2.14 10.96 65.75 wood - 1/2" 107. Stain & finish toe kick 5.00 LF 0.00 1.58 0.11 1.60 9.61 108. R&R Casing - 2 1/4" 14.00 LF 0.55 2.28 2.02 8.32 49.96 109. Paint door/window trim & jamb - 1.00 EA 0.00 31.68 0.50 6.44 38.62 2 coats (per side) 110. Paint door slab only - 2 coats (per 1.00 EA 0.00 37.92 0.83 7.74 46.49 side) Totals: Hall Bath 9.87 118.60 711.71 JESSE_WEEGEN 4/27/2023 Page:7 Missing Wall DESCRIPTION Living Room Height: 8' 525.33 SF Walls 272.72 SF Ceiling 798.05 SF Walls & Ceiling 272.72 SF Floor 30.30 SY Flooring 65.67 LF Floor Perimeter 65.67 LF Ceil. Perimeter 2' 8" X 8' Opens into Exterior QTY REMOVE REPLACE TAX O&P TOTAL 111. Remove Snaplock Laminate - 196.09 SF 1.27 0.00 0.00 49.80 298.83 simulated wood flooring 112. R&R Vapor barrier - visqueen - 264.09 SF 0.09 0.30 9.50 20.60 133.10 6mil 113. Vapor barrier - 15# felt 196.09 SF 0.00 0.27 6.35 10.58 69.87 114. Snaplock Laminate -simulated 264.09 SF 0.00 5.71 180.96 301.60 1,990.51 wood flooring 116. R&R Baseboard - 2 1/4" 43.17 LF 0.46 2.72 5.09 28.48 170.85 117. Baseboard - Detach & reset 10.00 LF 0.00 2.26 0.02 4.52 27.14 118. Mask and prep for paint - tape 53.17 LF 0.00 0.62 0.27 6.66 39.90 only (per LF) 119. Seal & paint baseboard - two 53.17 LF 0.00 1.49 0.64 15.96 95.82 coats 120. R&R Batt insulation - 4" - R13 - 20.00 SF 0.27 1.05 1.58 5.60 33.58 paper / foil faced 122. R&R 1/2" - drywall per LF - up to 35.17 LF 2.43 8.43 5.31 77.46 464.71 2' tall 124. Paint the surface area - two coats 476.25 SF 0.00 0.99 11.91 96.68 580.08 125. Window blind - horizontal or 2.00 EA 0.00 33.36 0.00 13.34 80.06 vertical - Detach & reset Totals: Living Room 221.63 631.28 3,984.45 A2 Cabii (A3) 02 0Z o, Kitchen T' 1 -W 1., 1 � 1-4' 6 -1 FTC' 1 DESCRIPTION Kitchen Height: 8' 524.00 SF Walls 740.85 SF Walls & Ceiling 24.09 SY Flooring 65.50 LF Ceil. Perimeter QTY REMOVE REPLACE 216.85 SF Ceiling 216.85 SF Floor 65.50 LF Floor Perimeter TAX O&P TOTAL 132. R&R Vapor barrier - visqueen - 188.71 SF 0.09 0.30 6.79 14.72 95.10 6mil 133. R&R Snaplock Laminate - 188.71 SF 1.27 5.71 129.30 263.44 1,709.93 simulated wood flooring JESSE_WEEGEN 4/27/2023 Page:8 DESCRIPTION CONTINUED - Kitchen QTY REMOVE REPLACE TAX O&P TOTAL 134. R&R Baseboard - 2 1/4" 35.42 LF 135. Mask and prep for paint - tape 35.42 LF only (per LF) 136. Seal & paint baseboard - two 35.42 LF coats 137. R&R 1/2" - drywall per LF - up to 15.00 LF 2' tall 138. Paint the surface area - two coats 383.78 SF 139. Refrigerator - Remove & reset 1.00 EA 141. R&R Casing - 2 1/4" 31.00 LF 142. Paint door/window trim & jamb - 2.00 EA 2 coats (per side) 143. R&R Toe kick - pre -finished 14.00 LF wood - 1/2" 144. Window blind - horizontal or 1.00 EA vertical - Detach & reset 145. Range - electric - Remove & reset 1.00 EA 146. Range hood - Detach & reset 1.00 EA 148. Dishwasher - Detach & reset 1.00 EA 149. R&R Custom cabinets - base 15.67 LF units - High grade 151. Stain & finish cabinet 1.00 EA 152. Countertop - solid surface/granite - 35.34 SF Detach & reset 153. Content Manipulation charge - 64.00 HR per hour 154. Contents Evaluation and/or 8.00 HR Supervisor/Admin - per hour 155. Provide stretch film/wrap 2.00 RL 156. Provide furniture heavyweight 40.00 EA blanket/pad 157. Provide box, packing paper & 30.00 EA tape - large size 158. Provide wardrobe box & tape - 6.00 EA large size 159. Provide plastic mattress cover & 4.00 EA packing tape - King size 160. Bubble Wrap 12" wide - Add -on 125.00 LF cost for fragile items 161. Job -site cargo/storage container - 2.00 MO 40' long (per month) 162. Padlock/disc lock 1.00 EA 163. Content Manipulation charge - 72.00 HR per hour 0.46 2.72 4.18 23.36 140.17 0.00 0.62 0.18 4.44 26.58 0.00 1.49 0.43 10.64 63.85 2.43 8.43 2.27 33.06 198.23 0.00 0.99 9.60 77.90 467.44 0.00 50.97 0.00 10.20 61.17 0.55 2.28 4.46 18.46 110.65 0.00 31.68 1.00 12.88 77.24 2.04 8.49 5.98 30.70 184.10 0.00 33.36 0.00 6.68 40.04 0.00 38.23 0.00 7.64 45.87 0.00 67.33 0.00 13.46 80.79 0.00 247.67 0.00 49.54 297.21 8.13 392.66 559.44 1,367.96 8,207.78 0.00 5,200.00 1.45 1,040.30 6,241.75 0.00 27.40 0.25 193.72 1,162.29 0.00 47.51 0.00 608.12 3,648.76 0.00 62.55 0.00 100.08 600.48 0.00 28.36 5.67 12.48 74.87 0.00 18.26 73.04 160.68 964.12 0.00 5.06 35.22 33.40 220.42 0.00 26.64 37.08 35.16 232.08 0.00 9.16 3.66 8.06 48.36 0.00 0.09 1.13 2.48 14.86 0.00 115.84 23.17 50.98 305.83 0.00 14.24 1.42 3.12 18.78 0.00 47.51 0.00 684.14 4,104.86 JESSE_WEEGEN 4/27/2023 Page:9 DESCRIPTION CONTINUED - Kitchen QTY REMOVE REPLACE TAX O&P TOTAL 164. Insulation - Labor Minimum 1.00 EA 0.00 134.43 0.00 26.88 161.31 165. Electrical -Labor Minimum 1.00 EA 0.00 181.48 0.00 36.30 217.78 166. R&R Custom cabinets - wall 13.67 LF 8.13 260.72 307.67 796.56 4,779.41 units - 30" tall - High grade Totals: Kitchen 1,213.39 5,737.54 34,602.11 2' 6" Pantry Height: 8' T 72.00 SF Walls 5.06 SF Ceiling Pantry``' 77.06 SF Walls & Ceiling 5.06 SF Floor N N N 0.56 SY Flooring 9.00 LF Floor Perimeter 1 1 9.00 LF Ceil. Perimeter DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 126. Paint door/window trim & jamb - 1.00 EA 0.00 31.68 0.50 6.44 38.62 2 coats (per side) 127. R&R Vapor barrier - visqueen - 4.88 SF 0.09 0.30 0.18 0.38 2.46 6mil 128. R&R Snaplock Laminate - 4.88 SF 1.27 5.71 3.35 6.82 44.23 simulated wood flooring 129. R&R Baseboard - 2 1/4" 6.92 LF 0.46 2.72 0.82 4.56 27.38 130. Mask and prep for paint - tape 6.92 LF 0.00 0.62 0.04 0.86 5.19 only (per LF) 131. Seal & paint baseboard - two 6.92 LF 0.00 1.49 0.08 2.08 12.47 coats Totals: Pantry 4.97 21.14 130.35 FIT 8" -1 Hall Closet Height: 8' 1' 4" 53.33 SF Walls 3.56 SF Ceiling 56.89 SF Walls & Ceiling 3.56 SF Floor cq 11 CIO, e N 0.40 SY Flooring 6.67 LF Floor Perimeter 6.67 LF Ceil. Perimeter Missing Wall 1' 4" X 8' Opens into HALLWAY DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 68. R&R Vapor barrier - visqueen - 3.96 SF 0.09 0.30 0.14 0.32 2.01 6mil JESSE_WEEGEN 4/27/2023 Page:10 CONTINUED - Hall Closet DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 70. R&R Snaplock Laminate - 3.96 SF 1.27 5.71 2.71 5.52 35.87 simulated wood flooring 71. R&R Baseboard - 2 1/4" 6.33 LF 0.46 2.72 0.75 4.18 25.06 72. Mask and prep for paint - tape only 6.33 LF 0.00 0.62 0.03 0.78 4.73 (per LF) 73. Seal & paint baseboard - two coats 6.33 LF 0.00 1.49 0.08 1.90 11.41 Totals: Hall Closet 3.71 12.70 79.08 Total: Main Level 2,152.48 8,543.56 52,202.20 Labor Minimums Applied DESCRIPTION QTY REMOVE REPLACE TAX O&P TOTAL 84. Heat, vent, & air cond. labor 1.00 EA 0.00 210.96 0.00 42.20 253.16 minimum Totals: Labor Minimums Applied 0.00 42.20 253.16 Line Item Totals: JESSE WEEGEN Grand Total Areas: 4,062.67 SF Walls 1,250.09 SF Floor 0.00 SF Long Wall 1,250.09 Floor Area 1,538.33 Exterior Wall Area 0.00 Surface Area 0.00 Total Ridge Length 2,152.48 8,585.76 52,455.36 1,250.09 SF Ceiling 5,312.75 SF Walls and Ceiling 138.90 SY Flooring 507.83 LF Floor Perimeter 0.00 SF Short Wall 507.83 LF Ceil. Perimeter 1,364.67 Total Area 4,066.67 Interior Wall Area 175.67 Exterior Perimeter of Walls 0.00 Number of Squares 0.00 Total Perimeter Length 0.00 Total Hip Length JESSE_WEEGEN 4/27/2023 Page: ll Summary Line Item Total 41,717.12 Material Sales Tax 1,156.58 Cleaning Matl Tax 31.16 Storage Rental Tax 23.17 Subtotal 42,928.03 Overhead 4,292.88 Profit 4,292.88 Service Sales Tax 941.57 Replacement Cost Value $52,455.36 Net Claim $52,455.36 Christian Rodas Estimator JESSE_WEEGEN 4/27/2023 Page:12 Recap of Taxes, Overhead and Profit Overhead Profit (10%) Material Sales Cleaning Matt Service Sales Manuf. Home Storage State Food Local Food (10%) Tax (10%) Tax (10%) Tax (10%) Tax (6.5%) Rental Tax Tax (1.5%) Tax (3.5%) (10%) Line Items 4,292.88 4,292.88 1,156.58 31.16 941.57 0.00 23.17 0.00 0.00 Total 4,292.88 4,292.88 1,156.58 31.16 941.57 0.00 23.17 0.00 0.00 JESSE_WEEGEN 4/27/2023 Page:13 Recap by Room Estimate: JESSE WEEGEN Area: Main Level 1,100.02 2.64% Bedroom 1 821.77 1.97% Bedroom 2 1,265.97 3.03% Closet 2 70.90 0.17% Closet 50.50 0.12% Master Closet 184.80 0.44% Master Bedroom 3,229.21 7.74% Master BAth 1,270.07 3.04% Hallway 1,152.37 2.76% Master Coat Closet 827.68 1.98% Hall Bath 583.24 1.40% Living Room 3,131.54 7.51% Kitchen 27,651.18 66.28% Pantry 104.24 0.25% Hall Closet 62.67 0.15% Area Subtotal: Main Level 41,506.16 99.49% Labor Minimums Applied 210.96 0.51 % Subtotal of Areas 41,717.12 100.00% Total 41,717.12 100.00% JESSE_WEEGEN 4/27/2023 Page:14 Recap by Category O&P Items Total APPLIANCES 404.20 0.77% CABINETRY 10,880.61 20.74% CONT: GARMENT & SOFT GOODS CLN 311.64 0.59% CLEANING 359.66 0.69% CONTENT MANIPULATION 6,707.28 12.79% CONT: PACKING,HANDLNG,STORAGE 1,335.41 2.55% GENERAL DEMOLITION 2,153.30 4.11% DOORS 646.23 1.23 % DRYWALL 969.53 1.85% ELECTRICAL 181.48 0.35% FLOOR COVERING - CARPET 3,561.13 6.79% FLOOR COVERING - WOOD 3,108.10 5.93% FINISH CARPENTRY / TRIMWORK 872.18 1.66% HEAT, VENT & AIR CONDITIONING 229.73 0.44% INSULATION 155.43 0.30% LABOR ONLY 265.56 0.51% PLUMBING 518.64 0.99% PAINTING 8,856.85 16.88% WINDOW TREATMENT 200.16 0.38% O&P Items Subtotal 41,717.12 79.53% Material Sales Tax 1,156.58 2.20% Cleaning Mad Tax 31.16 0.06% Storage Rental Tax 23.17 0.04% Overhead 4,292.88 8.18% Profit 4,292.88 8.18% Service Sales Tax 941.57 1.79% Total 52,455.36 100.00% JESSE_WEEGEN 4/27/2023 Page:15 Main Level 20' Ht Main Level JESSE WEEGEN 4/27/2023 Page: 16 NWA� www. nwa resto re it.com NWA Restore - It, Inc. 13525 W HWY 102 Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID:72-1532198 Client: Property: Operator: Type of Estimate: Nikiville, LLC 3190 N Melinda Dr Fayetteville, AR JOELB Date Entered: 2/8/2023 Date Assigned: Price List: ARFA8X_FEB23 Labor Efficiency: Restoration/Service/Remodel Estimate: NIKIVILLE 0049G&C This is an ESTIMATE only for the work described. Any expenses or materials not listed in this estimate will be considered additional and will be billed in addition to the amount of this estimate. This estimate is good for 30 days from receipt. 4� -� NWA Restore - It, Inc. 13525 W HWY 102 NWA� aresto re it.com Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID: 72-1532198 NIKIVILLE_0049G&C Interior Interior DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 1. Final cleaning - construction - 1,160.18 SF 0.00 0.30 40.72 69.62 458.39 Residential 2. Dumpster load -Approx. 12 yards, 1- 1.00 EA 474.80 0.00 55.55 94.96 625.31 3 tons of debris 3. Residential Supervision / Project 4.00 HR 0.00 65.83 0.00 52.66 315.98 Management - per hour Total: Interior 96.27 217.24 1,399.68 Master Bedroom f-20' -� Door Door Door Door DESCRIPTION 4. Remove Carpet 5. Remove Carpet pad 6. Carpet pad 7. Carpet 8. Baseboard - 2 1/4" 9. Mask and prep for paint - tape only (per LF) 10. Seal & paint baseboard - two coats 11. Casing - 2 1/4" 12. Paint door/window trim & jamb - 2 coats (per side) 13. Paint door/window trim & jamb - Large - 2 coats (per side) 14. Paint door slab only - 2 coats (per side) NIKIVILLE_0049G&C 603.78 SF Walls 930.63 SF Walls & Ceiling 36.32 SY Flooring 85.33 LF Ceil. Perimeter Height: 8' 326.85 SF Ceiling 326.85 SF Floor 73.50 LF Floor Perimeter 2' 6" X 6' 8" Opens into MASTER BATH 4' 4" X 6' 8" Opens into MASTER COAT_ 2' 6" X 6' 8" Opens into HALLWAY 2' 6" X 6' 8" Opens into MASTER CLOSE QTY RESET REMOVE REPLACE TAX O&P TOTAL 183.85 SF 0.29 0.00 0.00 10.66 63.98 183.85 SF 0.12 0.00 0.00 4.42 26.48 326.85 SF 0.00 0.64 24.48 41.84 275.50 422.33 SF 0.00 3.68 181.84 310.84 2,046.85 27.00 LF 0.00 2.71 3.11 15.26 91.54 73.50 LF 0.00 0.62 0.36 9.20 55.13 73.50 LF 0.00 1.49 0.86 22.08 132.46 21.00 LF 0.00 2.27 2.95 10.14 60.76 1.00 EA 0.00 31.56 0.49 6.42 38.47 1.00 EA 0.00 37.12 0.57 7.54 45.23 3.00 EA 0.00 37.78 2.42 23.14 138.90 2/27/2023 Page:2 4� -� NWA Restore - It, Inc. 13525 W HWY 102 NWA� aresto re it.com Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID:72-1532198 CONTINUED - Master Bedroom DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 15. 1/2" - drywall per LF - up to T tall 8.00 LF 0.00 8.34 1.14 13.56 81.42 16. Paint the walls - two coats 603.78 SF 0.00 0.99 14.72 122.48 734.94 17. Window blind - horizontal or 2.00 EA 0.00 33.07 0.00 13.22 79.36 vertical - Detach & reset Totals: Master Bedroom 232.94 610.80 3,871.02 Closet 1 4' L�, Master Closet Height: 8' 11 T 168.67 SF Walls 32.78 SF Ceiling EfasterCloseto 201.44 SF Walls & Ceiling 32.78 SF Floor 3.64 SY Flooring 20.67 LF Floor Perimeter 6"-1-3- 23.17 LF Ceil. Perimeter i 7" i Door 2' 6" X 6' 8" Opens into MASTER BEDRO DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 18. R&R Carpet pad 32.78 SF 0.12 0.64 2.46 4.98 32.35 19. Remove Carpet 32.78 SF 0.29 0.00 0.00 1.90 11.41 20. Carpet 37.69 SF 0.00 3.68 16.22 27.74 182.66 Totals: Master Closet 18.68 34.62 226.42 1'-2'4"-1 Master Coat Closet Height: 8' 103.11 SF Walls 12.50 SF Ceiling wi 115.61 SF Walls& Ceiling 12.50 SF Floor TT 1.39 SY Flooring 12.17 LF Floor Perimeter 16.50 LF Ceil. Perimeter (ni> Door 4' 4" X 6' 8" Opens into MASTER BEDRO DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 21. Carpet pad 12.50 SF 0.00 0.64 0.94 1.60 10.54 22. Carpet 14.38 SF 0.00 3.68 6.19 10.58 69.69 23. 1/2" - drywall per LF - up to T tall 12.17 LF 0.00 8.34 1.73 20.64 123.87 24. Paint the walls - two coats 103.11 SF 0.00 0.99 2.51 20.92 125.51 NIKIVILLE_0049G&C 2/27/2023 Page:3 4� -� NWA Restore - It, Inc. 13525 W HWY 102 NWA� aresto re it.com Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID: 72-1532198 CONTINUED - Master Coat Closet DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 25. Baseboard - 2 1/4" 12.17 LF 0.00 2.71 1.40 6.88 41.26 26. Mask and prep for paint - tape only 12.17 LF 0.00 0.62 0.06 1.54 9.15 (per LF) 27. Seal & paint baseboard - two coats 12.17 LF 0.00 1.49 0.14 3.64 21.91 28. Casing - 2 1/4" 14.00 LF 0.00 2.27 1.97 6.76 40.51 29. Paint door/window trim & jamb - 1.00 EA 0.00 37.12 0.57 7.54 45.23 Large - 2 coats (per side) 30. Bifold door set - Colonist - Double 1.00 EA 0.00 337.95 24.25 72.46 434.66 31. Paint door slab only - 2 coats (per 2.00 EA 0.00 37.78 1.62 15.44 92.62 side) Totals: Master Coat Closet Master Bath 201.17 SF Walls 244.24 SF Walls & Ceiling 3.99 SY Flooring 31.50 LF Ceil. Perimeter 41.38 168.00 1,014.95 Height: 8' 43.08 SF Ceiling 35.93 SF Floor 20.67 LF Floor Perimeter Door 2' 6" X 6' 8" Opens into Exterior Door 2' 6" X 6' 8" Opens into MASTER BEDRO DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 32. Toe kick - pre -finished wood - 1/2" 33. Stain & finish toe -kick 34. Baseboard - 2 1/4" 35. Mask and prep for paint - tape only (per LF) 36. Seal & paint baseboard - two coats 37. Casing - 2 1/4" 38. Paint door/window trim & jamb - 2 coats (per side) 39. Interior door unit 40. Paint door slab only - 2 coats (per side) 41. 1/2" - drywall per LF - up to T tall 42. Paint the walls - two coats NIKIVILLE_0049G&C 4.00 LF 0.00 8.45 1.67 7.10 42.57 4.00 LF 0.00 1.58 0.09 1.28 7.69 20.67 LF 0.00 2.71 2.38 11.68 70.08 20.67 LF 0.00 0.62 0.10 2.58 15.50 20.67 LF 0.00 1.49 0.24 6.20 37.24 14.00 LF 0.00 2.27 1.97 6.76 40.51 1.00 EA 0.00 31.56 0.49 6.42 38.47 1.00 EA 0.00 299.41 24.55 64.80 388.76 1.00 EA 0.00 37.78 0.81 7.72 46.31 20.67 LF 0.00 8.34 2.94 35.06 210.39 201.17 SF 0.00 0.99 4.90 40.82 244.88 2/27/2023 Page:4 4� -� NWA Restore - It, Inc. 13525 W HWY 102 NWA� aresto re it.com Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID: 72-1532198 CONTINUED - Master Bath DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 43. Toilet - Detach & reset 1.00 EA 0.00 256.53 0.81 51.46 308.80 Totals: Master Bath 40.95 241.88 1,451.20 ~ Bedroom 1 Height: 8' T io'r' " 278.44 SF Walls 102.51 SF Ceiling o Bedroom l 380.96 SF Walls & Ceiling 102.51 SF Floor 11.39 SY Flooring 33.67 LF Floor Perimeter 40.50 LF Ceil. Perimeter Closet I' 3" 4" CI et Door 4' 4" X 6' 8" Opens into CLOSET-1 Door 2' 6" X 6' 8" Opens into HALLWAY DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 44. Carpet 186.50 SF 0.00 3.68 80.30 137.26 903.88 45. Remove Carpet pad 92.51 SF 0.12 0.00 0.00 2.22 13.32 46. Carpet pad 92.51 SF 0.00 0.64 6.92 11.84 77.97 47. Remove Carpet 102.51 SF 0.29 0.00 0.00 5.94 35.67 48. Paint door/window trim & jamb - 2 1.00 EA 0.00 31.56 0.49 6.42 38.47 coats (per side) Totals: Bedroom 1 87.71 163.68 1,069.31 TCloset, 1N , N 1 4' 11 " Dios Door DESCRIPTION 49. Carpet 50. R&R Carpet pad 51. Remove Carpet NIKIVILLE_0049G&C Closet 1 Height: 8' 81.78 SF Walls 9.83 SF Ceiling 91.61 SF Walls & Ceiling 9.83 SF Floor 1.09 SY Flooring 9.50 LF Floor Perimeter 13.83 LF Ceil. Perimeter 4' 4" X 6' 8" Opens into BEDROOM-1 QTY RESET REMOVE REPLACE TAX O&P TOTAL 11.31 SF 0.00 3.68 4.87 8.32 54.81 9.83 SF 0.12 0.64 0.73 1.50 9.70 9.83 SF 0.29 0.00 0.00 0.58 3.43 2/27/2023 Page:5 4� -� NWA Restore - It, Inc. 13525 W HWY 102 NWA� aresto re it.com Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID: 72-1532198 CONTINUED - Closet 1 DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL Totals: Closet 1 5.60 10.40 67.94 i Hall Closet Height: 8' 54.00 SF Walls 3.96 SF Ceiling T�P" set 57.96 SF Walls& Ceiling 3.96 SF Floor 0.44 SY Flooring 6.33 LF Floor Perimeter i 8.83 LF Ceil. Perimeter 1' 5" Door 2' 6" X 6' 8" Opens into HALLWAY DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 52. Vapor barrier - visqueen - 6mil 3.96 SF 0.00 0.29 0.13 0.24 1.52 53. Snaplock Laminate - simulated 3.96 SF 0.00 5.70 2.64 4.52 29.73 wood flooring 54. Baseboard - 2 1/4" 6.33 LF 0.00 2.71 0.73 3.58 21.46 55. Mask and prep for paint - tape only 6.33 LF 0.00 0.62 0.03 0.78 4.73 (per LF) 56. Seal & paint baseboard - two coats 6.33 LF 0.00 1.49 0.07 1.90 11.40 Totals: Hall Closet 3.60 11.02 68.84 Hallway 179.33 SF Walls 4e511 *23' 226.04 SF Walls &Ceiling " 5.19 SY Flooring 1] .tv 32.83 LF Ceil. Perimeter Door Door Door Door Missing Wall Door DESCRIPTION Height: 8' 46.71 SF Ceiling 46.71 SF Floor 20.33 LF Floor Perimeter 2' 6" X 6' 8" Opens into MASTER BEDRO 2' 6" X 6' 8" Opens into HALL -CLOSET 2' 6" X 6' 8" Opens into BEDROOM-1 2' 6" X 6' 8" Opens into BEDROOM-2 3' 2" X 8' Opens into LIVING_ROOM 2' 6" X 6' 8" Opens into HALL -BATH QTY RESET REMOVE REPLACE TAX O&P TOTAL NIKIVILLE_0049G&C 2/27/2023 Page:6 4� -� NWA Restore - It, Inc. 13525 W HWY 102 NWA� aresto re it.com Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID:72-1532198 CONTINUED - Hallway DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 57. Vapor barrier - visqueen - 6mi1 46.71 SF 0.00 0.29 1.58 2.72 17.85 58. Snaplock Laminate - simulated 46.71 SF 0.00 5.70 31.15 53.26 350.66 wood flooring 59. Baseboard - 2 1/4" 20.33 LF 0.00 2.71 2.34 11.48 68.91 60. Mask and prep for paint - tape only 20.33 LF 0.00 0.62 0.10 2.54 15.24 (per LF) 61. Seal & paint baseboard - two coats 20.33 LF 0.00 1.49 0.24 6.10 36.63 62. 1/2" - drywall per LF - up to T tall 20.33 LF 0.00 8.34 2.89 34.50 206.94 63. Paint the walls - two coats 179.33 SF 0.00 0.99 4.37 36.38 218.29 64. Casing - 2 1/4" 42.00 LF 0.00 2.27 5.90 20.24 121.48 65. Paint door/window trim & jamb - 2 4.00 EA 0.00 31.56 1.95 25.64 153.83 coats (per side) 66. Cold air return cover - Detach & 1.00 EA 0.00 18.56 0.00 3.72 22.28 reset 67. Paint door slab only - 2 coats (per 1.00 EA 0.00 37.78 0.81 7.72 46.31 side) Totals: Hallway 51.33 204.30 1,258.42 i-- „ Bedroom 2 Height: 8' 10' 2^ 1 _ lo�et 278.44 SF Walls 102.51 SF Ceiling o Bedroom2 : 1 380.96 SF Walls & Ceiling 102.51 SF Floor 11.39 SY Flooring 33.67 LF Floor Perimeter 40.50 LF Ceil. Perimeter F-7, 8 1 4„ Hallway Door 4' 411 X 6' 811 Opens into CLOSET-2 Door 2' 6t' X 6' 81' Opens into HALLWAY DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 68. Carpet 187.17 SF 0.00 3.68 80.59 137.76 907.14 69. Carpet pad 102.51 SF 0.00 0.64 7.68 13.12 86.41 70. Remove Carpet 58.51 SF 0.29 0.00 0.00 3.40 20.37 71. Remove Carpet pad 58.51 SF 0.12 0.00 0.00 1.40 8.42 72. Paint door/window trim & jamb - 2 1.00 EA 0.00 31.56 0.49 6.42 38.47 coats (per side) 73. Baseboard - 2 1/4" 22.67 LF 0.00 2.71 2.61 12.80 76.85 NIKIVILLE_0049G&C 2/27/2023 Page:7 4� -� NWA Restore - It, Inc. 13525 W HWY 102 NWA� aresto re it.com Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID: 72-1532198 CONTINUED - Bedroom 2 DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 74. Mask and prep for paint - tape only 33.67 LF 0.00 0.62 0.16 4.22 25.26 (per LF) 75. Seal & paint baseboard - two coats 33.67 LF 0.00 1.49 0.39 10.12 60.68 76. Paint the walls - two coats 278.44 SF 0.00 0.99 6.79 56.50 338.95 77. Window blind - horizontal or 1.00 EA 0.00 33.07 0.00 6.62 39.69 vertical - Detach & reset Totals: Bedroom 2 98.71 252.36 1,602.24 1'-2'4"--1 Closet 2 Height: 8' 111.11 SF Walls 13.50 SF Ceiling 124.61 SF Walls & Ceiling 13.50 SF Floor EJOse4Q 1.50 SY Flooring 13.17 LF Floor Perimeter 17.50 LF Ceil. Perimeter Door 4' 4" X 6' 8" Opens into BEDROOM-2 DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 78. Carpet 15.53 SF 0.00 3.68 6.68 11.44 75.27 79. R&R Carpet pad 13.50 SF 0.12 0.64 1.01 2.04 13.31 80. Remove Carpet 13.50 SF 0.29 0.00 0.00 0.78 4.70 Totals: Closet 2 7.69 14.26 93.28 Hallway Hall Bath Height: 8' 1'-3' 3" fT C -4-T Y 95.83 SF Walls L 37.50 SF Ceiling 133.33 SF Walls & Ceiling 15.42 SF Floor hover (132 v mity 1 all Bath 1.71 SY Flooring 3.67 LF Floor Perimeter coa set T 6„ I 25.00 LF Ceil. Perimeter 1 Lf 2' 5„ I �I Door 2' 6" X 6' 8" Opens into HALLWAY DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 81. Baseboard - 2 1/4" 3.67 LF 0.00 2.71 0.42 2.08 12.45 82. Mask and prep for paint - tape only 3.67 LF 0.00 0.62 0.02 0.46 2.76 (per LF) NIKIVILLE_0049G&C 2/27/2023 Page:8 4� -� NWA Restore - It, Inc. 13525 W HWY 102 NWA� aresto re it.com Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID: 72-1532198 CONTINUED - Hall Bath DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 83. Seal & paint baseboard - two coats 3.67 LF 0.00 1.49 0.04 1.10 6.61 84. 1/2" - drywall per LF - up to T tall 3.67 LF 0.00 8.34 0.52 6.22 37.35 85. Paint the walls - two coats 95.83 SF 0.00 0.99 2.34 19.44 116.65 86. Toilet - Detach & reset 1.00 EA 0.00 256.53 0.81 51.46 308.80 87. R&R Toe kick - pre -finished wood 5.00 LF 2.02 8.45 2.08 10.90 65.33 - 1/2" 88. Stain & finish toe -kick 5.00 LF 0.00 1.58 0.11 1.60 9.61 89. Casing - 2 1/4" 14.00 LF 0.00 2.27 1.97 6.76 40.51 90. Paint door/window trim & jamb - 2 1.00 EA 0.00 31.56 0.49 6.42 38.47 coats (per side) 91. Interior door unit 1.00 EA 0.00 299.41 24.55 64.80 388.76 92. Paint door slab only - 2 coats (per 1.00 EA 0.00 37.78 0.81 7.72 46.31 side) Totals: Hall Bath 34.16 178.96 1,073.61 Living Room Door Missing Wall Missing Wall - Goes to Floor DESCRIPTION 93. Remove Snaplock Laminate - simulated wood flooring 94. Vapor barrier - 15# felt 95. Vapor barrier - visqueen - 6mil 96. Snaplock Laminate - simulated wood flooring 97. Baseboard - 2 1/4" 98. Baseboard - Detach & reset 99. Mask and prep for paint - tape only (per LF) NIKIVILLE_0049G&C 476.25 SF Walls 763.99 SF Walls & Ceiling 29.34 SY Flooring 70.26 LF Ceil. Perimeter Height: Peaked 287.74 SF Ceiling 264.09 SF Floor 53.17 LF Floor Perimeter 2' 6" X 6' 8" Opens into Exterior 3' 2" X 8' Opens into HALLWAY 4' 10" X 6' 8" Opens into KITCHEN2 QTY RESET REMOVE REPLACE TAX O&P TOTAL 196.09 SF 1.26 0.00 0.00 49.42 296.49 196.09 SF 0.00 0.27 6.19 10.58 69.71 264.09 SF 0.00 0.29 8.96 15.32 100.87 264.09 SF 0.00 5.70 176.12 301.06 1,982.49 43.17 LF 0.00 2.71 4.97 24.40 146.36 10.00 LF 0.00 2.24 0.02 4.48 26.90 53.17 LF 0.00 0.62 0.26 6.66 39.89 2/27/2023 Page:9 4� -� NWA Restore - It, Inc. 13525 W HWY 102 NWA� aresto re it.com Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID:72-1532198 CONTINUED - Living Room DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 100. Seal & paint baseboard - two 53.17 LF 0.00 1.49 0.62 15.96 95.80 coats 101. Batt insulation - 4" - R13 - paper / 20.00 SF 0.00 1.01 1.48 4.34 26.02 foil faced 102. 1/2" - drywall per LF - up to 2' 35.17 LF 0.00 8.34 5.01 59.66 357.99 tall 103. Paint the walls - two coats 476.25 SF 0.00 0.99 11.61 96.62 579.72 104. Window blind - horizontal or 2.00 EA 0.00 33.07 0.00 13.22 79.36 vertical - Detach & reset Totals: Living Room Pantry 57.89 SF Walls 62.76 SF Walls & Ceiling 0.54 SY Flooring 8.83 LF Ceil. Perimeter 215.24 601.72 3,801.60 Height: 8' 4.88 SF Ceiling 4.88 SF Floor 6.92 LF Floor Perimeter Door 1' 11" X 6' 8" Opens into KITCHEN2 DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 105. Paint door/window trim & jamb - 1.00 EA 0.00 31.56 0.49 6.42 38.47 2 coats (per side) 106. Vapor barrier - visqueen - 6mil 4.88 SF 0.00 0.29 0.17 0.28 1.87 107. Snaplock Laminate - simulated 4.88 SF 0.00 5.70 3.25 5.56 36.63 wood flooring 108. Baseboard - 2 1/4" 6.92 LF 0.00 2.71 0.80 3.92 23.47 109. Mask and prep for paint - tape 6.92 LF 0.00 0.62 0.03 0.86 5.18 only (per LF) 110. Seal & paint baseboard - two 6.92 LF 0.00 1.49 0.08 2.08 12.47 coats Totals: Pantry NIKIVILLE_0049G&C 4.82 19.12 118.09 2/27/2023 Page:10 4� -� NWA Restore - It, Inc. NWANM13525 W HWY 102 IN arestoreit.com Centerton AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID: 72-1532198 „-----+, „+ , Kitchen Height: 8' (B3)2. 383.78 SF Walls 219.33 SF Ceiling ""i'LJS'C.(aBA en 603.11 SF Walls & Ceiling 188.71 SF Floor - f i 20.97 SY Flooring 35.42 LF Floor Perimeter 13' 6°' 13' 6"' 65.83 LF Ceil. Perimeter Door Door Missing Wall - Goes to Floor Door DESCRIPTION 2' 6" X 6' 8" 1' 11" X 6' 8" 4' 10" X 6' 8" 4' 10" X 61811 QTY RESET REMOVE Opens into Exterior Opens into PANTRY Opens into LIVING_ROOM Opens into Exterior REPLACE TAX O&P TOTAL 111. Vapor barrier - visqueen - 6mil 188.71 SF 0.00 0.29 6.41 10.94 72.08 112. Snaplock Laminate -simulated 188.71 SF 0.00 5.70 125.86 215.14 1,416.65 wood flooring 113. Baseboard - 2 1/4" 35.42 LF 0.00 2.71 4.08 20.02 120.09 114. Mask and prep for paint - tape 35.42 LF 0.00 0.62 0.17 4.44 26.57 only (per LF) 115. Seal & paint baseboard - two 35.42 LF 0.00 1.49 0.41 10.64 63.83 coats 116. 1/2" - drywall per LF - up to 2' 15.00 LF 0.00 8.34 2.14 25.44 152.68 tall 117. Paint the walls - two coats 383.78 SF 0.00 0.99 9.36 77.86 467.16 118. Refrigerator - Remove & reset 1.00 EA 0.00 50.54 0.00 10.10 60.64 119. Casing - 2 1/4" 31.00 LF 0.00 2.27 4.35 14.96 89.68 120. Paint door/window trim & jamb - 2.00 EA 0.00 31.56 0.98 12.82 76.92 2 coats (per side) 121. R&R Toe kick - pre -finished 14.00 LF 2.02 8.45 5.83 30.48 182.89 wood - 1/2" 122. Window blind - horizontal or 1.00 EA 0.00 33.07 0.00 6.62 39.69 vertical - Detach & reset 123. Range - electric - Remove & reset 1.00 EA 0.00 37.90 0.00 7.58 45.48 124. Range hood - Detach & reset 1.00 EA 0.00 66.58 0.00 13.32 79.90 125. Dishwasher - Detach & reset 1.00 EA 0.00 244.91 0.00 48.98 293.89 126. R&R Custom cabinets - base 15.67 LF 8.05 392.36 545.45 1,363.98 8,183.85 units 127. R&R Custom cabinets - wall 13.67 LF 8.05 260.42 299.98 793.98 4,763.94 units 128. Stains and finish cabinets 1.00 EA 0.00 5,200.00 207.87 1,081.58 6,489.45 129. Detach & Reset Countertop - 35.34 SF 27.17 0.00 0.00 0.24 192.08 1,152.51 solid surface NIKIVILLE_0049G&C 2/27/2023 Page: ll 4� -� NWA Restore - It, Inc. 13525 W HWY 102 NWA� aresto re it.com Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID:72-1532198 CONTINUED - Kitchen DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL Totals: Kitchen 1,213.13 3,940.96 23,777.90 Total: Interior 2,152.21 6,669.32 40,894.50 Contents Pack -out DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 130. Content Manipulation charge - 64.00 HR 0.00 47.11 0.00 603.00 3,618.04 per hour 4 technicians for I6hrs to pack out 131. Contents Evaluation and/or 8.00 HR 0.00 62.02 0.00 99.24 595.40 Supervisor/Admin - per hour Working supervisor on site, communication with customer and administrative tasks. 132. Provide stretch film/wrap 2.00 RL 0.00 37.06 7.23 16.26 97.61 133. Provide furniture heavyweight 40.00 EA 0.00 23.77 66.22 203.40 1,220.42 blanket/pad 134. Provide box, packing paper & 30.00 EA 0.00 6.76 14.13 43.38 260.31 tape - large size 135. Provide wardrobe box & tape - 6.00 EA 0.00 37.30 15.58 47.88 287.26 large size 136. Provide plastic mattress cover & 4.00 EA 0.00 12.82 3.57 10.98 65.83 packing tape - King size 137. Bubble Wrap 12" wide - Add -on 125.00 LF 0.00 0.13 1.58 3.58 21.41 cost for fragile items 138. Job -site cargo container - pick 2.00 EA 0.00 139.16 27.14 61.08 366.54 up/del. (each way) 16'40' 1 container, pick up and delivery 139. Job -site cargo/storage container - 2.00 MO 0.00 300.00 58.50 131.70 790.20 40' long - per month 1 container rental for 2 months. Actual time stored will be calculated. 140. Padlock/disc lock 1.00 EA 0.00 69.37 6.76 15.24 91.37 Totals: Pack -out Pack -in DESCRIPTION 200.71 1,235.74 7,414.39 QTY RESET REMOVE REPLACE TAX O&P TOTAL NIKIVILLE_0049G&C 2/27/2023 Page:12 4� -� NWA Restore - It, Inc. 13525 W HWY 102 NWA� aresto re it.com Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID: 72-1532198 CONTINUED - Pack -in DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 141. Content Manipulation charge - 72.00 HR 0.00 47.11 0.00 678.38 4,070.30 per hour 4 technicians for 18hrs to pack in, additional time needed due to new building materials Totals: Pack -in 0.00 678.38 4,070.30 Total: Contents 200.71 1,914.12 11,484.69 Labor Minimums Applied DESCRIPTION QTY RESET REMOVE REPLACE TAX O&P TOTAL 142. Insulation labor minimum 1.00 EA 0.00 128.31 0.00 25.66 153.97 143. Electrical labor minimum 1.00 EA 0.00 112.85 0.00 22.58 135.43 Totals: Labor Minimums Applied 0.00 48.24 289.40 Line Item Totals: NIKIVILLE 0049G&C Grand Total Areas: 3,073.58 SF Walls 1,160.18 SF Floor 0.00 SF Long Wall 1,160.18 Floor Area 1,685.41 Exterior Wall Area 0.00 Surface Area 0.00 Total Ridge Length 1,243.68 SF Ceiling 128.91 SY Flooring 0.00 SF Short Wall 1,343.23 Total Area 193.50 Exterior Perimeter of Walls 0.00 Number of Squares 0.00 Total Hip Length 2,352.92 8,631.68 52,668.59 4,317.27 SF Walls and Ceiling 342.83 LF Floor Perimeter 480.42 LF Ceil. Perimeter 3,073.58 Interior Wall Area 0.00 Total Perimeter Length NIKIVILLE_0049G&C 2/27/2023 Page:13 NWA� www. nwa resto re it.com NWA Restore - It, Inc. 13525 W HWY 102 Centerton, AR 72719 Office: (479) 795-1300 Fax: (479) 795-1156 Tax ID:72-1532198 Summary Line Item Total 41,683.99 Material Sales Tax 1,387.64 Storage Rental Tax 85.64 Subtotal 43,157.27 Overhead 4,315.84 Profit 4,315.84 Service Sales Tax 879.64 Replacement Cost Value $52,668.59 Net Claim $52,668.59 NIKIVILLE_0049G&C 2/27/2023 Page:14 Interior 20' I 1 Ht Interior NIKIVILLE 0049G&C 2/27/2023 Page: 15