NEPTUNE LLC 358 EL BRILLO WAY PALM BEACH, FLORIDA 2ND FLOOR STRUCTURAL REPAIRS Preliminary Construction Budget 9/8/2015 Description Cost Division One Project supervision ( $2,000.00 / 6 weeks ) $ 12,000.00 Engineering allowance $ 4,000.00 Floor protection / dust curtains including garage $ 800.00 General Labor (1 labor x $600./wk. Final cleaning $600. $ 4,200.00 Dumpster $300. Porta Jon $190. $ 490.00 Blueprint reproduction $ 200.00 Division Two Demolition & disposal fees $ 4,275.00 Division Four Bathroom Statuary Marble ( 2 ) shower, main floor and wall Statuary material $ 81,866.70 Bathroom marble installation ( mudset installation ) $ 26,960.00 Division Six Structural work "ALLOWANCE" est 3 carpenters x $60. / hr. Material TBD $ 28,800.00 Post shore rental ( 8 ) $ 800.00 Baseboard, crown, door and window casings removal and reinstallation $ 2,500.00 Interior doors ( 5 ) remove / reinstall square and plumb $300. / door x 5 $ 1,500.00 Drywall and Duraroc in hall, 2 bathrooms, 2 bedrooms and garage ceiling $ 7,444.15 Bathroom vanity cabinets ( 2 ) remove / reinstall after marble installation $ 1,600.00 Division Seven Division eight Replace 2 bathroom mirrors $ 500.00 Division nine Carpet: remove / reinstall after work is completed $ 1,200.00 Priming and painting walls and trim: 2 bedrooms, hall, stairwell & garage ceiling $ 2,500.00 Division ten Bath accessories removal and reinstallation $ 180.00 Division fifteen Plumbing work; remove fixtures, reinstall fixtures, new shower pans $ 8,500.00 Division sixteen Electrical work : remove / reinstall bathroom light fixtures $ 500.00 Subtotal all costs $ 190,815.85 Permit fees 3% Allowance $ 5,724.47 GC Overhead and profit 18% $ 35,377.26 General Liability ins. @ 1% $ 1,908.16 Total estimated budget cost $ 233,825.74 EFTA01191266