Master Suite Budget Cover sheet

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 Master Suite Budget Cover sheet EFTA00731170