Master Suite Expansion Preliminary Budget LSJ Performed Work June 5 , 2009 Subcontractor performed work Total costs Phase Description Qty Unit Price Shipping Sub Material Labor Totals General Conditions $18,300.00 01-514 01-522 01-610 01-621 01-624 01-645 01-665 Phones 6 mos $300.00 $0.00 $1,800.00 Temporary roof protection 1 tot $2.000.00 $0.00 $2,000.00 Material Handling 4 wks $600.00 $0.00 $2,400.00 Temporary Protection 1 tot $1.500.00 $0.00 $1.500.00 Construction Cleaning 10 wks $300.00 $0.00 $3.000.00 Expendables 4 mos $900.00 $0.00 $3.600.00 Equipment Rental 4 mos $1.000.00 $0.00 $4.000.00 )nspections/Teseng $9.500.00 02-000 02-000 02-000 02-000 02-000 02-000 02-000 Krauss Manning - Subcontractor $9,500.00 $9.500.00 Rebar inspections Concrete placement inspections Concrete test cylinders Close in inspections Electrical inspections Plumbing inspections 02-005 Survey SUB Mosley 1 total $3,500.00 $0.00 $3.500.00 $3.500.00 02-071 Demolition Remove / Dispose outdoor bathing area 200 sf $2.00 $400.00 Excavate for slab & foundation 1800 cy $1.00 $3,600.00 Remove exterior walls 500 sf $2.00 $1,000.00 Remove interior walls Remove exisitng roof 1928 sf $2.50 $4.820.00 Cap existing utilities 5 ea $50.00 $250.00 Remove / Dispose all exterior doors. windows and shutters 15 ea $25.00 $375.00 Remove / Dispose existing terrace rails and posts 'I hrs $15.00 $15.00 Remove / Dispose existing terrace columns 19 ea $20.00 $380.00 Remove / Dispose existing elevated terrace beam 300 sf $5.00 $1.500.00 Remove dumpster debris from island - roof debris - conduit-doors-shutters 4 ea $800.00 $3.200.00 $15,540.00 Shoring 400.00 01-150 Build wall (shoring) full length of terrace 800 sf $8.00 $6,400.00 02-281 Pest Control Post control $2.260.00 $2.260.00 Concrete $25,028.00 03-120 03-130 03-173 Foundation labor 50 cy $