DNS REGORY_GARAGE_REPAIR- cost breakdownmcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
Client: The Gregory
Property: 505 5th Ave S
Edmonds, WA 98020
Operator: DEB
Estimator:
Deb Hardy
Position:
Project Manager
Company:
Mcleod Construction
Business:
1115 N 140th St
Seattle, WA 98133
Reference: Barbara Hartley
Position: HOA Manager
Company: Real Property Associates
Business: 7500 Roosevelt Way
Seattle, WA 98115
Type of Estimate: Sewage
Date Entered: 1/4/2022
Price List:
WAEVBX MAY22
Labor Efficiency:
Restoration/Service/Remodel
Estimate:
GREGORY GARAGE REP
File Number:
DH22009
Date Assigned:
Business: (206) 545-7837
E-mail: deb@mcleodconstruction.
com
Business: (206) 523-0300
E-mail: bhartley@rpapm.com
The following is not a contract but a general overview of Mcleod Construction LLC policies. Please see accompanying formal
contract for your signature.
This estimate is presented utilizing the Xactimate estimating software customized to reflect the specific scope of work presented
in this loss.
The work descriptions in this estimate are maintained by Xactanalysis, using a customized pricing database accepted by most
insurance carriers, and may not precisely describe the actual work to be completed. It is intended to be used to arrive at the
nearest approximate cost of repairs. To satisfy the needs of the insurance industry, this estimate is written to provide a specific
scope of work at a package price. Line items include a description of the work to be done, the unit of measure and quantity
needed.
The May 2022 price list for the Everett WA market was used for some or all of the unit costs. The estimator also may have relied
on the use of written or verbal quotes from subcontract labor or suppliers who were deemed capable of completing their
respective scopes of work.
Quantities in this estimate are for estimating purposes only and are not guaranteed to be accurate. In some cases, quantities are
factored for waste, pattern matching and other circumstances.
Costs which are unknown at this time remain "OPEN." Prior to the commencement of work, it may not be possible to tell if some
items will be restorable or if there is concealed damage. Mechanical trade bids (i.e. plumbing, electrical, heating and cooling) are
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
often not possible to bid in a timely manner due to a delay in receiving proposals from qualified subcontractors. "OPEN' items
and additional costs addressing concealed damage, code upgrades or other necessary work related to the restoration of the
damaged property will be presented upon discovery and added to the contract amount.
Although every effort has been made to ensure accuracy, this estimate is subject to change. We reserve the right to submit
supplements due to: Code upgrades, newly discovered damages, inability to match material (i.e. flooring, paint, cabinets, etc).
All supplements will be submitted in writing and will include pictures and explanations.
NO supplemental work will begin until the work has been approved in writing (Email or fax) by the adjuster in charge or the
financially responsible party.
Unless specifically accounted for in this estimate, content manipulation is the sole responsibility of the home owner/occupant.
Mcleod Construction can remove/reset contents at our standard rate of $80.00 per hour. This cost will be approved by and billed
to the home owner.
Deborah Hardy
Project Manager
Insurance Division
206-545-7837
GREGORY_GARAGE_REP 5/16/2022 Page:2
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
GREGORY_GARAGE_REP
GARAGE
Lower Level
Lower Level
CAT SEL ACT DESCRIPTION
CALC QTY REMOVE REPLACE TAX O&P TOTAL
L CLN FINALE + Final cleaning - construction - Commercial
F 18547.66 SF 0.00+ 0.32 = 779.00 1,483.82 8,198.07
Total: Lower Level 779.00 1,483.82 8,198.07
Storage J
320.00 SF Walls 111.00 SF Ceiling
iV ^
Storage 431.00 SF Walls & Ceiling 111.00 SF Floor
12.33 SY Flooring 39.50 LF Floor Perimeter
42.50 LF Ceil. Perimeter
9' 3"
Door 3' X 6' 8" Opens into GARAGE
CAT SEL ACT DESCRIPTION
CALC QTY REMOVE REPLACE TAX
Height: 8'
O&P TOTAL
DRYWALL REPLACEMENT COMPLETED AS A COMPONENT OF WATER MITIGATION
Totals: Storage J 0.00 0.00 0.00
Storage L
Height: 8'
T 320.00 SF Walls 111.00 SF Ceiling
Storage I 431.00 SF Walls & Ceiling 111.00 SF Floor
- 12.33 SY Flooring 39.50 LF Floor Perimeter
x I 42.50 LF Ceil. Perimeter
Door Y X 6' 8" Opens into GARAGE
CAT SEL ACT DESCRIPTION
CALC QTY REMOVE REPLACE TAX O&P TOTAL
GREGORY_GARAGE_REP 5/16/2022 Page:3
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
CONTINUED - Storage L
CAT SEL
ACT DESCRIPTION
CALC
QTY REMOVE REPLACE
TAX O&P
TOTAL
DRYWALL REPLACEMENT COMPLETED AS A COMPONENT OF WATER MITIGATION
Totals: Storage L
0.00 0.00
0.00
Storage N
Height: 8'
Y ]]I,i
T
272.00 SF Walls
66.93 SF Ceiling
Stomp N
338.93 SF Walls & Ceiling
66.93 SF Floor
sts�3' 1
7.44 SY Flooring
33.50 LF Floor Perimeter
36.50 LF Ceil. Perimeter
Door
3' X 61811 Opens
into GARAGE
CAT SEL
ACT DESCRIPTION
CALC
QTY REMOVE REPLACE
TAX O&P
TOTAL
DRYWALL REPLACEMENT COMPLETED AS A COMPONENT OF WATER MITIGATION
Totals: Storage N
0.00 0.00
0.00
q 11„ T
Storage O
Height: 8'
237.33 SF Walls
53.83 SF Ceiling
291.17 SF Walls & Ceiling
53.83 SF Floor
1
5.98 SY Flooring
29.17 LF Floor Perimeter
32.17 LF Ceil. Perimeter
Door
3' X 6' 8" Opens
into GARAGE
CAT SEL
ACT DESCRIPTION
CALC
QTY REMOVE REPLACE
TAX O&P
TOTAL
DRYWALL REPLACEMENT COMPLETED AS A COMPONENT OF WATER MITIGATION
GREGORY_GARAGE_REP
5/16/2022
Page:4
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
CONTINUED - Storage O
CAT SEL
ACT DESCRIPTION
CALC
QTY REMOVE REPLACE
TAX O&P TOTAL
Totals: Storage O
0.00 0.00 0.00
Storage P
Height: 8'
13' 10"
r 4
313.84 SF Walls
94.65 SF Ceiling
slogger T
408.49 SF Walls & Ceiling
94.65 SF Floor
-
10.52 SY Flooring
38.73 LF Floor Perimeter
14, z„
14' 6"��
41.73 LF Ceil. Perimeter
Door
3' X 61811
Opens into GARAGE
CAT SEL
ACT DESCRIPTION
CALC
QTY REMOVE REPLACE
TAX O&P TOTAL
DRYWALL REPLACEMENT COMPLETED AS A COMPONENT OF WATER MITIGATION
Totals: Storage P
0.00 0.00 0.00
Storage H
Height: 8'
906.00 SF Walls
238.00 SF Ceiling
tragiJ- _
1144.00 SF Walls & Ceiling
238.00 SF Floor
26.44 SY Flooring
110.50 LF Floor Perimeter
127.00 LF Ceil. Perimeter
Door
3' X 6' 8"
Opens into GARAGE
Door
3' X 6' 8"
Opens into GARAGE
GREGORY_GARAGE_REP 5/16/2022 Page:5
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
~4' 6 Subroom: Areal (1)
T 4' Z"
79.33 SF Walls
" 97.71 SF Walls & Ceiling
2.04 SYFlooring
12.83 LF Ceil. Perimeter
Missing Wall 4' 6" X 8'
Door 3' 6" X 6' 8"
1—a'a^....... " Subroom: Area3 (3)
46.00 SF Walls
64.75 SF Walls & Ceiling
2.08 SYFlooring
8.67 LF Ceil. Perimeter
Missing Wall 41611 X 8'
Missing Wall 4' 6" X 8'
Door 3' 6" X 6' 8"
1-4a^� Subroom: Area2 (2)
11
m
a
Missing Wall
Missing Wall
Door
CAT SEL
CALC
46.00 SF Walls
64.75 SF Walls & Ceiling
2.08 SY Flooring
8.67 LF Ceil. Perimeter
4'6"X8'
4'6"X8'
3'6"X6'8"
ACT DESCRIPTION
QTY REMOVE REPLACE
Height: 8'
18.38 SF Ceiling
18.38 SF Floor
9.33 LF Floor Perimeter
Opens into AREA2
Opens into STORAGE_H
Height: 8'
18.75 SF Ceiling
18.75 SF Floor
5.17 LF Floor Perimeter
Opens into Exterior
Opens into AREA2
Opens into STORAGE_H
Height: 8'
18.75 SF Ceiling
18.75 SF Floor
5.17 LF Floor Perimeter
Opens into AREA3
Opens into AREAL
Opens into STORAGE_H
DRYWALL REPLACEMENT COMPLETED AS A COMPONENT OF WATER MITIGATION
Totals: Storage H
TAX O&P TOTAL
0.00 0.00 0.00
GREGORY_GARAGE_REP 5/16/2022 Page:6
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
Missing Wall
Missing Wall
CAT SEL
CALC
Trash Room Height: 8'
450.67 SF Walls 257.89 SF Ceiling
708.56 SF Walls & Ceiling 257.89 SF Floor
28.65 SY Flooring 56.33 LF Floor Perimeter
56.33 LF Ceil. Perimeter
6' 3/4" X 8' Opens into GARAGE
6' 7 1/4" X 8' Opens into GARAGE
ACT DESCRIPTION
QTY REMOVE REPLACE TAX O&P TOTAL
2. INS BT12
C
3. INS BELLYMP
C
+ Batt insulation - 12" - R38 - unfaced batt
257.89 SF 0.00+ 1.92 =
+ Belly paper (underbelly material)
257.89 SF 0.00+ 1.23 =
64.99 123.79
41.64 79.30
683.93
438.14
Totals: Trash Room
106.63 203.09
1,122.07
GREGORY_GARAGE_REP
5/16/2022
Page:7
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
1--- 162' 2"
`o
Garage-
� N
1---60'4"a 16' M N
a
pp
i
59'8"
4--N50'
9"'
M
Door
Door
Missing Wall - Goes to Floor
Door
Door
Door
Missing Wall
Missing Wall
Door
Door
Door
Door
Door
�14'
14'
a
13' 10"
Storage P
Missing Wall
�--46'---------- 4
v m 14'�
T ,=
1R' 2"�
1 r�18'2"
6a' z^
1--64'10"�
Missing Wall
Garage
4551.25 SF Walls
19282.38 SF Walls & Ceiling
1636.79 SY Flooring
621.40 LF Ceil. Perimeter
YX6'8"
3'X6'8"
31'5"X7'
3'X6'811
3'X6'8"
YX6'8"
6' 3/4" X 8'
6'71/4"X8'
3'X6'8"
YX6'8"
3'X6'8"
3'X6'811
3'X6'8"
Subroom: Parking (1)
490.67 SF Walls
954.08 SF Walls & Ceiling
51.49 SY Flooring
61.33 LF Ceil. Perimeter
33'6"X8'
Subroom: Offset (2)
1577.33 SF Walls
3812.85 SF Walls & Ceiling
248.39 SY Flooring
197.17 LF Ceil. Perimeter
46' X 8'
Height: 8'
14731.12 SF Ceiling
14731.12 SF Floor
559.98 LF Floor Perimeter
Opens into STORAGE_H
Opens into STORAGE_H
Opens into Exterior
Opens into Exterior
Opens into Exterior
Opens into STORAGE_P
Opens into TRASH —ROOM
Opens into TRASH —ROOM
Opens into HALLWAY
Opens into STORAGE-0
Opens into STORAGE N
Opens into STORAGE_L
Opens into STORAGE J
Height: 8'
463.42 SF Ceiling
463.42 SF Floor
61.33 LF Floor Perimeter
Opens into GARAGE
Height: 8'
2235.52 SF Ceiling
2235.52 SF Floor
197.17 LF Floor Perimeter
Opens into GARAGE
GREGORY_GARAGE_REP 5/16/2022 Page:8
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
CAT SEL ACT DESCRIPTION
CALC QTY REMOVE REPLACE
TAX O&P TOTAL
4. INS BT12
+ Batt insulation - 12" - R38 - unfaced batt
C
17430.06 SF 0.00+ 1.92 =
4,392.38 8,366.43
46,224.53
5. INS BELLYMP
+ Belly paper (underbelly material)
C
17430.06 SF 0.00+ 1.23 =
2,813.86 5,359.75
29,612.58
Totals: Garage
7,206.24 13,726.18
75,837.11
u'10"�
ax,T
Hallway
Height: 8'
1s s"tea i i i
1 5' =" 4' y"
552.00 SF Walls
128.42 SF Ceiling
���=e
680.42 SF Walls & Ceiling
128.42 SF Floor
14.27 SY Flooring
68.50 LF Floor Perimeter
+ _
71.50 LF Ceil. Perimeter
Stoia;e N
Door
3' X 6' 8"
Opens into GARAGE
CAT SEL
ACT DESCRIPTION
CALC
QTY REMOVE REPLACE
TAX O&P
TOTAL
REFERENCE
Totals: Hallway
0.00 0.00
0.00
Total: Lower Level
8,091.87 15,413.09
85,157.25
Total: GARAGE
8,091.87 15,413.09
85,157.25
Line Item Totals: GREGORY GARAGE REP
8,091.87 15,413.09
85,157.25
GREGORY_GARAGE_REP 5/16/2022 Page:9
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
Grand Total Areas:
10,162.42 SF Walls
18,547.66 SF Floor
0.00 SF Long Wall
18,547.66 Floor Area
8,395.08 Exterior Wall Area
0.00 Surface Area
0.00 Total Ridge Length
18,547.66 SF Ceiling
2,060.85 SY Flooring
0.00 SF Short Wall
18,937.93 Total Area
965.67 Exterior Perimeter of
Walls
0.00 Number of Squares
0.00 Total Hip Length
28,710.09 SF Walls and Ceiling
1,253.88 LF Floor Perimeter
1,360.29 LF Ceil. Perimeter
10,162.42 Interior Wall Area
0.00 Total Perimeter Length
GREGORY_GARAGE_REP 5/16/2022 Page:10
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
Summary
Line Item Total
61652.29
Overhead
9:247.85
Profit
6,165.24
Sales Tax
8,091.87
Replacement Cost Value
$85,157.25
Net Claim
$85,157.25
Deb Hardy
Project Manager
GREGORY_GARAGE_REP 5/16/2022 Page: II
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
Recap by Category
O&P Items Total
CLEANING
5,935.25
6.97%
INSULATION
55,717.04
65.43%
O&P Items Subtotal
61,652.29
72.40%
Overhead
9,247.85
l 0.86%
Profit
6,165.24
7.24%
Sales Tax
8,091.87
9.50%
Total 85,157.25 100.00%
GREGORY_GARAGE_REP 5/16/2022 Page:12
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
1-Garage
GREGORY_GARAGE_REP 5/16/2022 Page:13
�t80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
2-Garage (2)
GREGORY_GARAGE_REP 5/16/2022 Page:14
�t80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
3-Garage (3)
GREGORY_GARAGE_REP 5/16/2022 Page:15
�d80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
4-Garage (6)
GREGORY_GARAGE_REP 5/16/2022 Page:16
�t80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
5-Garage - Storage H
GREGORY_GARAGE_REP 5/16/2022 Page:17
�t80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
6-Garage - Storage N
GREGORY_GARAGE_REP 5/16/2022 Page:18
�d80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
8-Storage H (3)
GREGORY_GARAGE_REP 5/16/2022 Page:20
�t80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
10 10-Storage H
GREGORY_GARAGE_REP 5/16/2022 Page:22
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
11 11-Storage J (2)
GREGORY_GARAGE_REP 5/16/2022 Page:23
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
12 12-Storage J (3)
STORAGE J
GREGORY_GARAGE_REP 5/16/2022 Page:24
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
13 13-Storage J (4)
GREGORY_GARAGE_REP 5/16/2022 Page:25
�t80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
14 14-Storage J
GREGORY_GARAGE_REP 5/16/2022 Page:26
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
15 15-Storage L (2)
GREGORY_GARAGE_REP 5/16/2022 Page:27
�t80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
16 16-Storage L (3)
GREGORY_GARAGE_REP 5/16/2022 Page:28
�t80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
17 17-Storage L (5)
GREGORY_GARAGE_REP 5/16/2022 Page:29
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
18 18-Storage L
GREGORY_GARAGE_REP 5/16/2022 Page:30
�t80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
19 19-Storage N (2)
RAGE N
GREGORYGARAGEREP 5/16/2022 Page:31
�d80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC#MCLEODCL951DD
(206) 545-7837
20 20-Storage N (3)
GREGORY_GARAGE_REP 5/16/2022 Page:32
�d80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
21 21-Storage N (4)
GREGORY_GARAGE_REP 5/16/2022 Page:33
�t80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
22 22-Storage N (5)
k
GREGORY_GARAGE_REP 5/16/2022 Page:34
�t80 mcleod Mcleod Construction LLC
f� construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
23 23-Storage N
GREGORY_GARAGE_REP 5/16/2022 Page:35
mcleod Mcleod Construction LLC
construction
McLeod Construction, LLC
1115 N 140th St
Seattle, WA 98133
LIC4MCLEODCL951DD
(206) 545-7837
24 24-Storage P (2)
GREGORY_GARAGE_REP 5/16/2022 Page:36
Lower Level
162'2"
Lower Level
GREGORY_GARAGE_REP 5/16/2022 Page:37