HomeMy WebLinkAbout(0) REYNOLDS SET 4 er ca
o 0
N o
(-4
1f) L` d
N
co
N a) a) a) a) a) a) ai a) a) a) a) a) a) 03
> > > > > > > > > > > > >
o 0 o o o o o o o o o o o d
a a _0 .0 .0 _0
0) CZ N co CO Ca CO CO co CO CO CO co CO
= E E E E E E E0 E E E E E
Q o 0 0 0 0 0 0 0 0 0 0 0
a) d a`) cu a) a) a) a) a) Cl) a) a) a)
co co co co CO CO cc CO CO CO cc CO CO
3 3 3 3 3 3 3 3 3 3 3 3 3
N Cl) 6) a`7 a`> Cl) a> Cl) Cl) a) a) Cl) Cl)
3 3 3 3 3 3 3 3 3 3 3 3 3
a) m a) a) a) a) a) a) Cl) 6) Cl) Cl) a)
Cl) Cl) N Cl) Cl) N CO Cl) N Cl) fn Cl) Cl)
L L L_ L t L L L L L L L L
co 3 3 3 3 3 3 3 3 3 3 3 3 3
a) a) a) a) 3 a) > a) a) a) a) v a) a) a)
0 0
0
CO
C o 0 0 0 0 0 0 0 0 0 0 0 0
En 0 0 0 0 0 0 0 0 0 0 0 0 0
O- 0 0 0 0 0 0 0 0 0 0 0 0 C)
69 69 69 69 69 (A 69 69 (A 69 69 (n 69
a)
co
Q
a)
o
co
0
U
7
D..
73-
a)
o
n5
El:
-- a
4t L=
` 1 C )
a) .y
to 3 �S
3- ) - lR
§ c -6 o
DI-
S
3Zr- )
c dd o
O Q N
C V 4
b) Jp y 4 �L
v r a -2
CO 3f)
m c�h a 4 a i -- 4 .4HCl Q -
E i h Gl') w L= h l)
O E ¢ ¢ 1'• a a < < < < < < <
O D UJ W LU LU LU LU w LU w LU LU w LU
a-
C) >. - n-,
a f�
•- Q ^, N .- .-A O N r QQ r_ N
J B a iR o' ,. o N o Do 0
1 V N 0 isi �_11 0 O 0 J nq p
u) • lv p
t o ° a,CT 3a, 09 O y N O v
O • o `d- '99 0 m (3_ 3 0 +v _
Q Q' m a) - it m .cL �` o *0-
L as x Y O _ Io
Ce �C c ? 0,n - m y y c "J�! `a ." 0 ." C �i E
G 3 rn > a) m co
C
O c� E ^ C � � N y N C
N CO 0 n iia`rn_ N s3 0 Y cc o w 3 ami
` N C C CO O`
O O_— 7 - a7 O - td y U 0
R
C C
4.0 '
t
N0 J # r CO N WI CD v (4) N- OD 0 v o
CO
V" w
N an
r
to to M
iti i d
N C C Q )
To' co
N . `- O.
3 « - .r
Q) •I! 0 a U)
3O - O
a o AI � y �.
C.)
g o
\1 v • v
V L
0
O O
u) a`. in a`
In inti
CD
L.
d d
C c
I! m
4.1
hVi ��, N
O O
'�. U - V
r O O
fl 1E
0till u
ESE E
oa o
u. c LL ),
0o ot"o w oco
I, a. O a in a.
LoI--
to
d
c
is
a-
M
V)
V)
O
V
U
f ' O
j R
o
L
O
u.
fc
O to N in a
O EL
G) O
= O ti
in
-- L up
J C c
_ • .-
L > L
I M
O J a co
CL,
o
Ce 0 o
toll O • co
O t "
J
CL
0
CU
it
i.°r In CO a CO a
Tr
✓ Co
o In
'4-
CD Tr
N IN CD
— C 1n
N 71 !c
= C I a
a o 6- L.IL y V
W° p m
t
E
A ca)
. o z.
L
I Q C
co 2 to
C M
1n a. to < Cs
1
to
n d
to H
R
ao v
K C
TO 'Niio
L.
o Ti
4 8 -§
1- 0,A i ..
Z.
or A cuE
L
o m
1L .c
co ♦
N +�
to o ca a'
to
n m
to 0
i t0
m o
Ta.o .. O
w
ca 13.
) to
o c
3o
, n
E co
. ,« a
O m .�
c
E co C R to
O in a. co ►i d
0 E
0) 0
O n
'� to
J d
c
., .i i.11111tSor
0)
CC IA 0
J p_ ' E
p N ..
O W CO o r = CZ
h" = 1n a ca ►L 0
to
o w
O 0
N
N
Lci in
a)
w
Nca
= IL' - ., 4R:44 "...,.. . CL
Q i
... .... lkIi 1n ti
1
gyp,• .. ,,. fi.
CD
Ce C
re
I1
< 0 to
I--
Q
- .ok -4,,se, -.,.
, , .... .
.,
,,,,,.. .. .,,,,,,,
.... ,. ,,
.., :
,, ,...,
,.-- - ,..- .
.. - . ,,,
om
Y C ce
63
m
v1a 7 G
Q m o ti Q
L
O E
C) p
O
L
J CM
C
O J
O.
O Ce N
r :?C
—RI E n c �
F— �'' to 0° d ti Q`
a co
a-
0
w
0 O
N
1!1 COw
N Cr)
CO
H 3Y:: d
7
a
•
9,
Ta
c
E
R .. C r
R
3 C m C
2 R 0 tB
co Ha (1) 0
1\1 14::“ '-',.z
4, „
_ , . )
,, tit
..r
.. ... 4
ii CO J
r
r
S'
# O
.t s
> a+
R
m
i co)
O y C
E -
O ps O co J 0
o E
0) O
c O
'� a-
1-1 O)
J
O ‘4.
m ft
O O R' N. «
O L 0 m
7.1O
E°- °' r--
o co
Sherri Bellard
From: Sherri Bellard <citysec@me.com>
Sent: Wednesday, October 21, 2015 4:01 PM
To: Sherri Bellard
Subject: Fwd: Depreciation Estimate
Attachments: Bellard Estimate.pdf;ATT00001.htm
Sent from my iPad
Begin forwarded message:
From: Sherri Bellard <citysec@me.com>
Date: October 21, 2015 at 3:59:51 PM CDT
To: sherri.bellard@portarthurtx.gov
Subject: Fwd: Depreciation Estimate
Sent from my iPad
Begin forwarded message:
From:Sherri Bellard <sherri.bellard@portarthurtx.gov>
Date:September 29, 2015 at 8:19:00 AM CDT
To: "citysec@me.com"<citysec@me.com>
Subject: FW: Depreciation Estimate
From: Lindsey Imailto:lindsey@benoacsi.com]
Sent: Friday, September 25, 2015 3:08 PM
To: Sherri Bellard<sherri.bellard@portarthurtx.gov>
Subject: Depreciation Estimate
Good afternoon Mrs. Bellard,
Attached is the estimate you have requested.
Please let me know if there is anything else you need.
Regards,
Lindsey Baker
ACSI, Inc.
Blanco Office - 1-800-627-5677
1
Cell — 1-830-385-1435
Notice:This communication, including attachments, may contain information that is confidential
and protected by the attorney/client or other privileges. It constitutes non-public information
intended to be conveyed only to the designated recipient(s). If the reader or recipient of this
communication is not the intended recipient,an employee or agent of the intended recipient
who is responsible for delivering it to the intended recipient,or you believe that you have
received this communication in error, please notify the sender immediately by return e-mail and
promptly delete this e-mail, including attachments without reading or saving them in any
manner.The unauthorized use,dissemination,distribution, or reproduction of this e-mail,
including attachments,is prohibited and may be unlawful. Receipt by anyone other than the
intended recipient(s)is not a waiver of any attorney/client or other privilege.
----------- This email and its attachments may
be confidential and are intended solely for the use of the individual to whom it is
addressed. Any views or opinions expressed are solely those of the author and do
not necessarily represent those of the City of Port Arthur. If you are not the
intended recipient of this email and its attachments, you must take no action based
upon them,nor must you copy or show them to anyone. Please reply to the sender
if you believe you have received this email in error.
2
ACSI, Inc.
PO Box 609,
Blanco, Texas 78606
Description Quantity I Unit Price Per RC Dep.% Depreciation ACV
ESTIMATE:Dwelling (John Webb) Claim #PC6139, Johnny&Sherri Bellard
3. Completed
ELI FLOORPLAN: Dwelling -
e General Items
1 ServPro Water Mitigation 1 $3,456.89 EA $3,456.89 $0.00 $3,456.89
❑ Excluded from Sales Tax calculation.
❑ Excluded from O&P calculation.
2 Access&Tunneling 1 $4,500.00 EA $4,500.00 $0.00 $4,500.00
❑ Excluded from Sales Tax calculation.
❑ Excluded from O&P calculation.
❑ This is to allow access in order to facilitate plumbing repair.
General Items-Subtotal (2 items)
$7,956.89 $0.00 $7,956.89
1) Front Room
Length: 15' Width: 15' Height: 18'5"Flat
Walls: 1,105.00 SF Walls-subs: 1,012.92 SF Walls-subs-cas-bsbd: 996.89 SF
Doors: 0.00 SF Windows: 0.00 SF Openings: 92.08 SF Missing Walls: 0.00 SF
Floor: 225.00 SF Ceiling: 225.00 SF Perim(F): 55.00 LF Perim(C): 55.00 LF
3 Drywall,Ceiling-Replace 236.25 $1.88 SF $444.15 13.33% $28.03 V $416.12
❑ Includes 5%waste on quantity.
4 Shiplap Ceiling and Walls-Remove 85.00 $0.56 LF $47.60 $0.00 $47.60
5 Shiplap Ceiling and Walls-Replace 89.25 $4.96 LF $442.69 10% $35.52 V $407.17
❑ Includes 5%waste on quantity.
6 Texture,Ceiling-Replace 225.00 $0.67 SF $150.75 12% $5.13 V $145.62
7 Ceilings-Paint 225.00 $0.98 SF $220.50 28.57% $16.07
$204.43
8 Crown Molding-Remove 55.00 $0.39 LF $21.45 $0.00 $21.45
9 Crown Molding-Replace 57.75 $3.81 LF $220.03 5% $6.30 V $213.73
❑ Includes 5%waste on quantity.
10 Crown Molding-Paint 55.00 $0.41 LF $22.55 14.29% $0.47 V $22.08
11 Drywall,Wall -Replace 885.85 $1.63 SF $1,443.93 13.33% $100.37 V $1,343.56
❑ Includes 6%waste on quantity.
12 Texture,Walls-Replace 996.89 $0.51 SF $508.42 12% $32.30 V $476.12
13 Walls -Paint 996.89 $0.81 SF $807.48 14.29% $22.79 V $784.69
14 Light Fixture-Rem/Reset 1 $53.85 EA $53.85 $0.00 $53.85
15 Base Molding -Remove 55.00 $0.26 LF $14.30 $0.00 $14.30
16 Base Molding -Replace 58.30 $4.04 LF $235.53 5% $7.08 V $228.45
❑ Includes 6%waste on quantity.
17 Base Molding-Paint 55.00 $0.88 LF $48.40 14.29% $0.47 V $47.93
18 Carpet&Pad -Remove 225.00 $0.61 SF $137.25 $0.00 $137.25
19 Carpet&Pad -Replace 247.50 $5.87 SF $1,452.83 10% $123.26 V $1,329.57
❑ Includes 10%waste on quantity.
Front Room-Subtotal (17 items) $6,271.71 $377.79 $5,893.92
Claim PC6139 Page 1 of 9 08/05/2015
ACSI, Inc.
PO Box 609,
Blanco, Texas 78606
Description 1 Quantity Unit Price Per RC 1 Dep.% Depreciation ACV
ESTIMATE:Dwelling (John Webb) Claim #PC6139, Johnny&Sherri Bellard
Completed
Q Bathroom
Length: 15' Width: 4' Height: 18'5"Flat
Walls: 699.84 SF Walls-subs: 683,17 SF Walls-subs-cas-bsbd: 669.53 SF
Doors: 16.67 SF Windows: 0.00 SF Openings: 0.00 SF Missing Walls: 0.00 SF
Floor. 60.00 SF Ceiling: 60.00 SF Perim(F): 35.12 LF Perim(C): 38.00 LF -
20 Drywall,Ceiling -Replace 63.00 $1.88 SF $118.44 13.33% $7.47 V $110.97
❑ Includes 5%waste on quantity.
21 Shiplap Ceiling and Walls-Remove 38.00 $0.56 LF $21.28 $0.00 $21.28
22 Shiplap Ceiling and Walls-Replace 39.90 $4.96 LF $197.90 10% $15.88
$182.02
❑ Includes 5%waste on quantity.
23 Texture,Ceiling-Replace 60.00 $0.67 SF $40.20 12% $1.37 V
$38.83
24 Ceilings-Paint 60.00 $0.98 SF $58.80 28.57% $4.29 V $54.51
25 Crown Molding-Remove 38.00 $0.39 LF $14.82 $0.00 $14.82
26 Crown Molding-Replace 39.90 $3.81 LF $152.02 5% $4.35 V $147.67
❑ Includes 5%waste on quantity.
27 Crown Molding-Paint 38.00 $0.41 LF $15.58 14.29% $0.33 V $15.25
28 Drywall,Wall -Replace 885.85 $1.63 SF $1,443.93 13.33% $100.37 V $1,343.56
❑ Includes 6%waste on quantity.
29 Paneling-Remove 669.53 $0.32 SF $214.25 $0.00 $214.25
30 Paneling-Replace 703.01 $4.43 SF $3,114.34 12% $226.09 V $2,888.25
❑ Includes 5%waste on quantity.
31 Walls -Paint 669.53 $0.81 SF $542.31 14.29% $15.31 V $527.00
32 Light Fixture-Rem/Reset 1 $53.85 EA $53.85 $0.00 $53.85
Bathroom-Subtotal (13 items) $5,987.72 $375.46 $5,612.26
Living Room
Length: 16'1" Width: 27' Height: 18'5"Flat
Walls: 1,586.90 SF Walls-subs: 1,448.78 SF Walls-subs-cas-bsbd: 1,425.85 SF
Doors: 0.00 SF Windows: 0.00 SF Openings: 138.12 SF Missing Walls: 0.00 SF
Floor: 434.25 SF Ceiling: 434.25 SF Perim(F): 78.66 LF Perim(C): 78.66 LF
33 Drywall,Ceiling-Replace 455.96 $1.88 SF $857.20 13.33% $54.09 V $803.11
❑ Includes 5%waste on quantity.
34 Shiplap Ceiling and Walls-Remove 160.00 $0.56 LF $89.60 $0.00 $89.60
35 Shiplap Ceiling and Walls-Replace 168.00 $4.96 LF $833.28 10% $66.86 V $766.42
❑ Includes 5%waste on quantity.
36 Texture,Ceiling-Replace 434.25 $0.67 SF $290.95 12% $9.90 V $281.05
37 Ceilings-Paint 434.25 $0.98 SF $425.56 28.57% $31.02 V $394.54
Claim PC6139 Page 2 of 9 08/05/2015
ACSI, Inc.
PO Box 609,
Blanco, Texas 78606
Description Quantity Unit Price Per RC Dep.% Depreciation ACV
ESTIMATE:Dwelling (John Webb) Claim #PC6139, Johnny &Sherri Bellard
ii} Completed
Q Living Room(con't)
38 Crown Molding-Remove 78.66 $0.39 LF $30.68 $0.00 $30.68
39 Crown Molding-Replace 82.59 $3.81 LF $314.67 5% $9.00 le $305.67
❑ Includes 5%waste on quantity.
40 Crown Molding-Paint 78.66 $0.41 LF $32.25 14.29% $0.67 7/
$31.58
41 Drywall,Wall -Replace 477.00 $1.63 SF $777.51 13.33% $54.05 $723.46
❑ Includes 6%waste on quantity.
42 Texture,Walls -Replace 1,425.85 $0.51 SF $727.19 12% $46.20 ile $680.99
43 Walls -Paint 1,425.85 $0.81 SF $1,154.94 14.29% $32.60 r $1,122.34
44 Ceiling Fan -Rem/Reset 1 $63.85 EA $63.85 $0.00 $63.85
45 Base Molding -Remove 78.66 $0.26 LF $20.45 $0.00 $20.45
46 Base Molding -Replace 83.38 $4.04 LF $336.85 5% $10.13'1
$326.72
❑ Includes 6%waste on quantity.
47 Base Molding-Paint 78.66 $0.88 LF $69.22 14.29% $0.671' $68.55
48 Carpet&Pad -Remove 434.25 $0.61 SF $264.89 $0.00 $264.89
49 Carpet&Pad -Replace 477.68 $5.87 SF $2,803.99 10% $237.89 it $2,566.10
❑ Includes 10%waste on quantity.
50 Non Recoverable Depreciation 1 $1,940.26 EA $(1,940.26) $0.00 $(1,940.26)
❑ Excluded from Sales Tax calculation.
❑ Excluded from O&P calculation.
❑ This entry represents the non recoverable depredation for dwelling repairs based on final cost of repairs.
❑ Credit Item.
Living Room-Subtotal (18 items) $7,159.01
$553.08 $6,605.93
1 Stairway 2(including subrooms)
Length: 7' Width: 3'5" Height: 27'1"Flat
Steps: 24 Rise/run: 8"x 8" Step surface: 109.82 SF
Walls: 598.07 SF Walls-subs: 683.94 SF Walls-subs-cas-bsbd: 682.46 SF
Doors: 0.00 SF Windows: 0.00 SF Openings: 0.00 SF Missing Walls: 282.11 SF
51 Ceilings-Paint 48.42 $0.98 SF $47.45 28.57% $3.46 V $43.99
52 Walls -Paint 682.46 $0.81 SF $552.78 14.29% $15.60 le $537.18
53 Base Molding -Remove 68.04 $0.26 LF $17.69 $0.00 $17.69
54 Base Molding -Replace 72.13 $4.04 LF $291.40 5% $8.761/ $282.64
❑ Includes 6%waste on quantity.
55 Base Molding-Paint 68.04 $0.88 LF $59.88 14.29% $0.58 V/ $59.30
56 Carpet&Pad -Remove 115.36 $0.61 SF $70.37 $0.00 $70.37
57 Carpet&Pad -Replace 126.89 $5.87 SF $744.85 10% $63.19 $681.66
• Includes 10%waste on quantity.
Stairway 2(including subrooms)-Subtotal (7 items) $1,784.42 $91.59 $1,692.83
Claim PC6139 Page 3 of 9 08/05/2015
ACSI, Inc.
PO Box 609,
Blanco, Texas 78606
Description Quantity Unit Price Per RC Dep.% Depreciation ACV
ESTIMATE: Dwelling (John Webb) Claim #PC6139,Johnny &Sherri Bellard
3-} Completed
12 Entry(induding subrooms)
1
Length: 9'9" Width: 74" Height: 18'5"Flat
Y
Walls: 1,135.70 SF Walls-subs: 914.87 SF Walls-subs-cas-bsbd: 892.02 SF -
Doors: 36.67 SF Windows: 0.00 SF Openings: 184.16 SF Missing Walls: 244.02 SF
Floor: 202.47 SF Ceiling: 202.47 SF Perim(F): 45.00 LF Perim(C): 51.66 LF
•
58 Ceilings-Paint 202.47 $0.98 SF $198.42 28.57% $14.46 V $183.96
59 Walls -Paint 892.02 $0.81 SF $722.53 14.29% $20.40 V $702.13
60 Base Molding -Remove 45.00 $0.26 LF $11.70 $0.00 $11.70
61 Base Molding -Replace 47.70 $4.04 LF $192.70 5% $5.80 V $186.90
❑ Includes 6%waste on quantity.
62 Base Molding-Paint 45.00 $0.88 LF $39.60 14.29% $0.38 V $39.22
Entry(including subrooms)-Subtotal (5 items) $1,164.95 $41.04 $1,123.91
1,2 Kitchen
Length: 19'1" Width: 13'1" Height: 18'5"Flat
Walls: 1,184.80 SF Walls-subs: 1,138.76 SF Walls-subs-cas-bsbd: 1,120.74 SF
Doors: 0.00 SF Windows: 0.00 SF Openings: 46.04 SF Missing Walls: 0.00 SF
Floor: 249.61 SF Ceiling: 249.61 SF Perim(F): 61.82 LF Perim(C): 61.82 LF
63 Shiplap Ceiling and Walls-Remove 85.00 $0.56 LF $47.60 $0.00 $47.60
64 Ceiling Fan -Rem/Reset 1 $63.85 EA $63.85 $0.00 $63.85
65 Drywall,Ceiling-Replace 262.09 $1.88 SF $492.73 13.33% $31.09 V $461.64
❑ Includes 5%waste on quantity.
66 Shiplap Ceiling and Walls-Replace 89.25 $4.96 LF $442.69 10% $35.52 vV $407.17
❑ Includes 5%waste on quantity.
67 Texture,Ceiling-Replace 249.61 $0.67 SF $167.24 12% $5.69 V $161.55
68 Ceilings-Paint 249.61 $0.98 SF $244.62 28.57% $17.83 V $226.79
69 Crown Molding -Remove 61.82 $0.39 LF $24.11 $0.00 $24.11
70 Crown Molding-Replace 64.91 $3.81 LF $247.30 5% $7.08 V $240.22
❑ Includes 5%waste on quantity.
71 Crown Molding -Paint 61.82 $0.41 LF $25.35 14.29% $0.53 V $24.82
72 Drywall,Wall -Replace 424.00 $1.63 SF $691.12 13.33% $48.04 V $643.08
❑ Includes 6%waste on quantity.
73 Texture,Walls-Replace 400.00 $0.51 SF $204.00 12% $12.96 V $191.04
74 Paneling-Remove 600.00 $0.32 SF $192.00 $0.00 $192.00
75 Paneling-Replace 630.00 $4.43 SF $2,790.90 12% $202.61 V $2,588.29
❑ Includes 5%waste on quantity.
76 Walls -Paint 1,120.74 $0.81 SF $907.80 14.29% $25.62 V $882.18
Kitchen-Subtotal (14 items) $6,541.31 $386.97 $6,154.34
Claim PC6139 Page 4 of 9 08/05/2015
ACSI, Inc.
PO Box 609,
Blanco, Texas 78606
Description Quantity Unit Price Per RC
Dep.% Depreciation I ACV
ESTIMATE: Dwelling (John Webb) Claim #PC6139, Johnny&Sherri Bellard
4 Completed
12 Laundry Room
Length: 9'6" Width: 7'4" Height: 18'5"Flat
Walls: 620.04 SF Walls-subs: 527.95 SF Walls-subs-cas-bsbd: 519.59 SF -
Doors: 0.00 SF Windows: 0.00 SF Openings: 92.08 SF Missing Walls: 0.00 SF
Floor: 69.67 SF Ceiling: 69.67 SF Perim(F): 28.66 LF Perim(C): 28.66 LF
77 Drywall,Ceiling-Replace 73.15 $1.88 SF $137.52 13.33% $8.68 V $128.84
Q Includes 5%waste on quantity.
78 Shiplap Ceiling and Walls-Remove 45.00 $0.56 LF $25.20 $0.00 $25.20
79 Shiplap Ceiling and Walls-Replace 47.25 $4.96 LF $234.37 10% $18.81 V $215.56
❑ Includes 5%waste on quantity.
80 Texture,Ceiling-Replace 69.67 $0.67 SF $46.68 12% $1.59 V $45.09
81 Ceilings-Paint 69.67 $0.98 SF $68.28 28.57% $4.98 V $63.30
82 Drywall,Wall -Replace 885.85 $1.63 SF $1,443.93 13.33% $100.37 V $1,343.56
❑ Includes 6%waste on quantity.
83 Paneling-Remove 519.59 $0.32 SF $166.27 $0.00 $166.27
84 Paneling-Replace 545.57 $4.43 SF $2,416.88 12% $175.46 V $2,241.42
❑ Includes 5%waste on quantity.
85 Light Fixture-Rem/Reset 1 $53.85 EA $53.85 $0.00 $53.85
86 Base Molding -Remove 28.66 $0.26 LF $7.45 $0.00 $7.45
87 Base Molding -Replace 30.38 $4.04 LF $122.73 5% $3.69 V $119.04
❑ Includes 6%waste on quantity.
Laundry Room-Subtotal (11 items)
$4,723.16 #313.58 ;4,409.58
Dwelling-Subtotal (87 items) $41,589.17 $2,139.51 $39,449.66
Claim PC6139 Page 5 of 9 08/05/2015
ACSI, Inc.
PO Box 609,
Blanco, Texas 78606
ESTIMATE:Dwelling (John Webb) Claim #PC6139,Johnny&Sherri Be!lard
Completed
Total Materials: $26,436.34
Total Labor: $16,999.28
Total Equipment: $(1,846.45)
Subtotal: $41,589.17
Add 10.00%overhead(some items excluded): $3,556.64
Add 10.00% profit(some items excluded): $3,556.64
Subtotal: $48,702.45
Sales Tax 8.250%(applies to materials and equipment,some items excluded): $1,838.14
Subtotal: $50,534.40
Less Prior Payment(Dwelling): $(48,078.64)
Replacement Cost Value: $2,455.76
Replacement Cost on Coverage Structure: $2,455.76
Less Recoverable Depreciation(includes taxes): $(2,316.02)
Net ACV on Coverage Structure: $139.74
Amount Payable on Coverage Structure: $139.74
Net Coverage Structure after Deductible if Depreciation Is Recovered: $2,455.76
Amount Payable on Coverage Structure if Depreciation Is Recovered: $2,455.76
Deductible: s; �iI C; •;..)
Net Estimate: $0.00
Total Non Recoverable Depreciation: $1,940.26
Total Recoverable Depreciation Due: $375.76
Finalization
Claim PC6139 Page 6 of 9 08/05/2015
ACSI, Inc.
PO Box 609,
Blanco,Texas 78606
Description Quantity Unit Price Per RC Dep.% Depreciation ACV
ESTIMATE:Personal Property Supplement (ACSI, Inc.) Claim #PC6139, Johnny &Sherri Bellard
a In progress
C] FLOORPLAN: Personal Property Supplement
g. General Items
1 Sofa 1 _ - --
$699.00 EA $699.00 20% $139.80 $559.20
❑ The value of sofa replacement with same quality and likeness through multiple furniture stores reflect a replacment cost value of$699.
2 Pro-Form Cardio Cross Trainer 675 1 $599.00 EA $599.00 20% $119.80 $479.20
Exercise Equipment
❑ The 675 is no longer manufactured, however the Pro Form Sart Strider 535 is the same likeness and quality,thus I have used the cost
of the 535 in the replacement valuation.
3 Full Size Blanket 1 $65.00 EA $65.00 11% $7.15 $57.85
❑ JcPenny offers full size blankets with same likeness and quality at an average price of$65.
4 Feather Pillow with Case 1 $200.00 EA $200.00 20% $40.00 $160.00
❑ This item is still a SKU for JcPenny and maintains the original price.
5 Antique End Table 1 $258.72 EA $258.72 $0.00 $258.72
❑ This item has been replaced and is shown on the Furnish It invoice.
6 Dog Bed 1 $85.00 EA $85.00 25% $21.25 $63.75
❑ PetCo's average cost for the same quality and likeness of the dog bed provided on the contents list.
7 Dog Bed 1 $40.00 EA $40.00 20% $8.00 $32.00
❑ PetCo's average cost for the same quality and likeness of the dog bed provided on the contents list.
8 Blanket Wrap 1 $40.00 EA $40.00 10% $4.00 $36.00
Q The average price for a throw blanket from multiple stores is in line with the insureds valuation.
9 Area Rug-8x10 1 $495.00 EA $495.00 20% $99.00 $396.00
❑ In viewing multiple specialty rug stores,I found hand tufted rugs at this size with the same quality and likeness can be purchased at
$495.
10 Decorative Pillows-4 1 $80.00 EA $80.00 15% $12.00 $68.00
Q I have found multiple home stores such as Marshalls,At Home,and TJ Maxx offer decorative pillows of the same brand sold at
JcPenny for$20 each.
11 Bed Sheet 1 $30.00 EA $30.00 11% $3.30 $26.70
❑ In my findings through different online stores,the same type of bed sheet retails for$30.
12 Throw Blankets-2 1 $50.00 EA $50.00 10% $5.00 $45.00
13 Love Seat 1 $429.99 EA $429.99 20% $86.00 $343.99
❑ Rooms to Go features the same quality and likeness of the love seat,which retails at$429.99.
14 Stuffed Animal(Pet Toy) 1 $12.00 EA $12.00 10% $1.20 $10.80
General Items-Subtotal (14 items) $3,083.71
$546.50 $2,537.21
Personal Property Supplement-Subtotal (14 items) $3,083.71 $546.50 $2,537.21
Claim PC6139 Page 1 of 3 08/06/2015
ACSI, Inc.
PO Box 609,
Blanco, Texas 78606
ESTIMATE:Personal Property Supplement (ACSI, Inc.) Claim #PC6139,Johnny&Sherri Bellard 1
,4 In progress
Total Materials: $3,083.71
Subtotal: $3,083.71
Sales Tax 8.250%(applies to materials and equipment): $254.41
Replacement Cost Value: $3,338.12
Replacement Cost on Coverage Contents: $3,338.12
Less Non-Recoverable Depreciation(includes taxes): $(591.59)
Net ACV on Coverage Contents: $2,746.53
Amount Payable on Coverage Contents: $2,746.53
Net Estimate: $2,746.53
Total Recoverable Depreciation: $0.00
Net Estimate if Depreciation is Recovered: $2,746.53
Finalization
Claim PC6139 Page 2 of 3 08/06/2015
ACSI, Inc.
PO Box 609.
Blanco. Texas 78606
ESTIMATE:All Estimates (ACSI, Inc.) Claim #PC6139,Johnny&Sherri Bellard
Claim Summary
Dwelling:
$41,582.98
Personal Property Supplement: $3,083.71
Claim Breakdown
Total Materials: $29,520.05
Total Labor: $16,999.28
Total Equipment: $(1,852.64)
Subtotal: $44,666.69
Add 10.00%overhead(some items excluded): $3,556.64
Add 10.00%profit(some items excluded): $3,556.64
Subtotal:
$51,779.97
Sales Tax 8.250%(applies to materials and equipment,some items excluded): $1,838.14
Sales Tax 8.250%(applies to materials and equipment): $254.41
Subtotal:
$53,872.52
Prior ACV Payment(Dwelling): $(48,078.64)
Replacement Cost Value: $5,793.88
Replacement Cost on Coverage Structure: $2,455.76
Less Recoverable Depreciation(includes taxes): $(2,316.02)
Net ACV on Coverage Structure: $139.74
Amount Payable on Coverage Structure: $139.74
Net Coverage Structure after Deductible if Depreciation Is Recovered: $2,455.76
Amount Payable on Coverage Structure if Depreciation Is Recovered: $2,455.76
Replacement Cost on Coverage Contents: $3,338.12
Less Non-Recoverable Depreciation(includes taxes): $(591.59)
Net ACV on Coverage Contents: $2,746.53
Amount Payable on Coverage Contents: $2,746.53
Deductible: $(2,080.00)
Net Claim: $806.27
Total Recoverable Depreciation: $2,316.02
Total Supplemental Payment Due: $3,122.29
Claim PC6139 Page 3 of 3 08/06/2015
Sherri Bellard
From: Angie Campbell <acampbell@servpro9927.com>
Sent: Friday, January 15, 2016 12:43 PM
To: Sherri Bellard
Subject: Total Loss Report
Attachments: Bellard Total Loss Report.pdf
Good afternoon Mrs. Bellard,
Attached it the Total Loss Report you requested. Please let me know if you need anything else.
Thank you,
Angie Campbell
Administrative Assistant
SERVPRO® of Orange/Nederland/Lumberton
2125 Stillwater Dr. #113
Beaumont, Texas 77705
Off: (409) 729-2800
Fax:(4o9) 729-2806
acampbell(a�servpro9927.com
www.servproorangenederlandlumberton.com
1
0
0
t
0
a
oa)0
Cie _o
E
z
—J
0)
(1) ca
7—
a)
Ci)
z co
W ,-
Zz
T
i
CD
0 L C N-
CD
CO
J N O
M
co
CD a O a N
M _ cd4
03 co a cis
c
w L° o
CU >1 •-) W N
fn N m
imig
C
o -a cu
17:
E
a
o � �
a. 5 a
0 (0 0
0
4t 0 E E E E E E E E E E E E E 0
Ja " 0 0 0 0 0 0 0 0 0 0 0 o o
o
—) r 2 63 m a43
) m N N N a) N a) 9
a% co co N f6 C6 io (a CO CO CO is Co co co r,
co 3 3 > 3 3 3 3 3 3 3 3 3 3 3 w
c a) a) co a) N a) 8 N N N a) a) a) N 0
-) 3 3 0 3 3 3 3 3 3 3 3 3 3 3
a) a) a) m (1) m a) a) a) a) o a) a) a)
N co a, M a) N co co co N (n Cl) CO !n 0)
L .0 " L L t L L L L L _C t L d
CA 34 3a) 34 30 jai 30 3ai a)33a> 3a> -§ 0 30 3 �
d > > > > > > > > > > > > >
•le, 5 O 0 0 0 T6 0> 0 6 0 0 0 0 m 0 0 0 o
> Co Co Co Co Co Co JD > CO IO Co CO Co > Co > CO
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
p o 0 0 0 0 0 0 0 0 0 0 0 0 o o
o 69 69 69 69 69 69 69 69 69 69 69 69 ER 69 fR
0
Co
c
In
0
a)
a)
a
a)
yr
Co
t
o
L
o
0
0
o
o
CO
Y.
Ta
a)
)
is
o E
2
.a `o
c U-
L 2
m •o_
:.-
E
E Q Q Q Q Q < Q Q Q Q Q Q Q Q <
n UJ LUJ UJ W W W 1.1.1 W W W W W LU W W
z
or r r r c N r - (NJ r r r - r .,-
a)a)
a)
C 73
0
t X
a) a)
.0 Lo
E CoCo
(0
J 0 a)
'0 3c
c o .2
m =
Q u)
-o0 3 co
a) 3 N C)
Z a) 00
-a
c o 0 -o ' aCi c •E (cco
a o 0) -
Oc3 > co CD Eaa) a m 0
`� 'O c o .0 3 0 0 c N cc O E .0 N a)
O co O N c 0 a) 0 O` > a) '0 N 0 E
O a) a. a) f0 c a) o a) . 0 0 o o 2 2 D o .. N
Et m 0 m < L. v) 0 I— in J 0 co LL_ < Q a) 0 0 o
> 01. J
CC G .0 ca
�_ _ _
in c0 7
1-1-1Q .N- r- M M (n f` N ( o
J at N r N M M V V (f) Ln In r H
(0 m
4t 0
_0 N
O el
,,-
L'' -
'' CO
d
M ..T
as ♦ 03
c3 O
o M
0. a)
a)
3a
o
Q a
m m
a >
m .111
o
M y d
�— LL a— 0 i
0 .stV
o c
x
0.• 2
w c O c
Cd) Kr>a 3 h m e
r ti C7 r 0 0
o g0
0 9 i
HH
E
• Y4.4.•••' ,. -i ', if
‘za it
C
d
a7 5-.
Q C
NC = a
c r Q t'1 . N
N
_I 0 it'XIII) 'A
to O
•>
ai c4sioi -c
y O
0.3
X CO CA
d >, d Y "= O
O C C N C J
CC O C CO > p c0
W p G1 N CO C7 r fA 0 O
oCO
L
N, . ,
o co-
,=
c co
IL
� •
O
iiii
-, r .
as
1r ci as
a
a
Y T
_,'Ii.
�i tlJ C v m C
illit
c=6 N
T
L I 12 C
t II co 0 m
N H Tr 0 0
v
a
0
a
(7)
m
h M o
c
0
LC N
C o
n o
J C o
G .
m °o E
a) J
c
O to i ' = n
m CL
O 1) O > a w
CC CO a •� mzs y
> T 0
tr c 1� m M o n �6
W e 4) 1- 0 M -j a o
CO -) ._.+ -- --- I-
o co — — — --
O MM
Q c%•1 0 h
8 f7
z' L
C d
c { 0
co — co Lo
L
+ar OP: w i
N cm
N (Q
ON
. \ :8 E
L Q
U Cr
•.,. •
d
X o .(1'
as LL `
Le) m O d
u) a sr) d m
V)
N
8
0 U
iiti
1
E c
.r
co
"- w
N
a
U c
o
✓• 5
s
a)
0 E 0 a E
o .N >= `o
co
4 E'
it) h to 2 . o
Lr) a In am0a-
•
s..
co
cc
a a ILo a
c
0
t
N t
E
J
N
L
a)
m -1
c
T.. , i t„, 1 ‘trok. . : . 0
-iikO o M c a
o m C `—°
moo, I
m N Y Ce O
> C e r* -N C
CC r N
Lu a a) i - LL0 a o
O c0
l-
O co
NI co
.0 N o 0
O o
M o co o u)
F $. co
m �«•
— `--, Fs,,z, ..... — ea cD
t a
o; N +. N Q7
V N N ,9
U. Ya 00 .. o „ d
= '°o- °a a
•04-,
c, C. •V 7 ea 5
a •
a>
E 0) E d
O p y
LL ` LL O
1j aax) U) d0
M M
N <V
O 0
o 0
1 U)
H us m cD
�. 3 I— _
E - C E \ E' C
_ No ,v, N .
as r .4ea L.
c / ; `' C
iir
03 z
C) d `� V d
- F. m E d
O O !n
L.L. i.-2 LL 3
1L d a) d d
0 0
o 0
o It) o un
co co ca co
E m
m = a) _
E — ea
L L
M ..
a) co
o I r co
O _
A. V C O C
/ z.
a EQ c
m m
O.. , O of
LL L LL L
oX IIti ox
10 a a) 111Q CL a)
c 1
O
.0 co0 0
-I o Lo I s tA
17 cr)
us
63 cu E
as
Z C Y `• H Cn
O) CO
J G C
V
do
P2 1 iff
dC a � a flC
O a s _ ': �
0.
,- C ca •g • s m a)
O a) E0 '� cacti Cl)
a m Q.ma LL v O o
•. LL L J
> C O d O N
W - 0 1^ d aa)i 1 i d a) o
(/) —, = I—
O c0 O
it o c
sa N O
411
O ch
as
m -- O
c
a) ¢ P
a)
c)
`� a
C)
co
m
I
a)
CD 0
U
a>
a>
>,
0
- a>
E is
W in
Ne
r'
C)
T
c
N o z
• E
H
7 03
U 0
4711 O
."tii a
0
.0
N 3
e-
c I
o C
I
O cp
c a)
O Q
EI EOU O -0 L CC C asU> "-' Nc4 J Ae -,. _c O
w
r no m c c wy
Tu L. J U _
o D
ce c N = z - To
w2 C7 C7 0 _ ca o
H