Master Suite Budget Cover sheet June 5 , 2009 Jeffrey: General Conditions Inspections/Testing Survey Demolition Shoring Pest Control Concrete Masonry Metals Wood Framing Architectural wood work Roof Doors and Windows Finishes Specialties Steam Room Equipment Plumbing HVAC Electrical Sub Total Contingency, 5% Total $18,300.00 $9,500.00 $3,500.00 $15,540.00 Based on using rock and concrete as backfill on other projects $6,400.00 $2,260.00 $25,028.00 LJS labor only $33,801.00 LJS labor only $10,820.00 $105,350.00 Plan shows metal patern railing - WOOD used $18,450.00 $84,744.00 GENSLER Specification not included - $88,068.00 $50,776.00 $15,738.00 All items self specified in back up $7,615.00 Self specified Steamist system 30 $32,280.00 LSJ performed work with Subcontract sign off - fixtures self specified in back t GENSLER Specification not included - includes all new systems & air 542,798.00 cleaner - Self Specification Listed in backup $21,534.50 LSJ performed work with Subcontract sign off self specified $592,502.50 $29,625.13 $622,127.63 On the attached pages is a more detailed breakdown of trade items 1. LSJ performed construction is in Brown 2. Subcontractor performed work is in Blue 3. Totals are in grey Curtis EFTA00731169