Page 49 - Gasparilla Inn Expansion

Gasparilla Inn - Fitness & Yoga Center
Concept Budget Estimate 10-19-17
Unit
Code Description Quantity Unit Cost Amount Total Cost
TOTAL AMOUNT => 2,268,426
Fitness & Yoga Center Square Footage 6,130 acsf (7520 gsf)
Div 2 Site Survey & Layout 3,000
Site Survey & Layout - Lsum 1 ls 2,500.00 2,500
Misc Survey work 1 ls 500.00 500
Div 2 Clearing & Earthwork 25,700
Clearing & Earthwork - Lsum 1 ls - -
Earthwork & Grading (Based upon "Pad Ready" Site) 1 ls Included w above
Imported Fill inside Stem Walls (Approx. 820 cy of Compacted Fill) 1 ls 22,700.00 22,700
Rough & Finish Grading 1 ls 3,000.00 3,000

Div 2 Piling Not Required
Piling - Lsum 1 ls - -
Div 2 Site Utilities w/ Site Cost
Site Utilities - Lsum 1 ls - -
Div 2 Soil Treatment 1,128
Soil Treatment - Lsum 1 ls - -
Soil Treatment 7,520 sf 0.15 1,128
Div 2 Landscaping, Sod & Irrigation Allowance w/ Site Dev
Landscaping, Sod & Irrigation - Allowance 1 ls - w/ Site Dev
Landscape Trees, Plantings & Mulch 1 ls Included w above
Bahia Sodding 1 ls Included w above
Irigation System 1 ls Included w above
Div 2 Site Walls - Retaining / Security / Privacy 17,500
Site Walls - Lsum 1 ls - -
Privacy Wall with Stone Veneer @ Pool - 24' 8" x 10' 250 sf 70.00 17,500
Wood Privacy Wall @ Pool - 36' x 7' 3" 260 sf - w/ Carpentry
Div 2 Concrete Pavers 25,305
Concrete Pavers - Lsum 1 ls - -
Concrete Pavers - Sand Set (Covered Entry & Wkwy) 735 sf 6.50 4,778
Concrete Pavers - Sand Set (Pool Deck - Natural Stone Honed & Filled) 1,955 sf 10.50 20,528
Div 3 & 4 Concrete & Masonry 224,361
Concrete & Masonry - Lsum 1 ls 224,361.00 224,361
Conc Footings 70 cy Included w above
Slab on Grade 7,520 sf Included w above
Concrete Steps 60 sf Included w above
Conc Columns 1 ls Included w above
Conc Beams & Tie Beams 612 lf Included w above
8" CMU Walls 8,900 sf Included w above
Div 5 Misc Steel 40,657
Misc Steel - Lsum 1 ls 31,157.00 31,157
Steel Tube Columns 12 ea Included w above
Handicap Ramp Railing 30 lf Included w above
Aluminum Entry Gate 001 (6' x 8' Dbl Gate) 1 pr 5,000.00 5,000
Aluminum Entry Gate 009 (5' x 7' Dbl Gate) 1 pr 4,500.00 4,500

Div 6 Carpentry 539,040
Carpentry - Lsum 1 ls 517,340.00 517,340
TB Wall Cap Blocking 612 lf Included w above
Wood Blocking (Wdw Bucks, Etc.) 1 ls Included w above
Wood Column, Beam Framing @ Cvrd Wkwys / Deck 86 lf Included w above
Wood Roof Trusses, Rafters, Rough Fascia & Sheathing 7,410 sf Included w above
Wood Roof Hand Set Rafters with T&G Roof Sheathing 700 sf Included w above
Exterior Hardie Plank Siding w/ Azek Trims 1 ls Included w above
Composite Trim Lattice 1 ls Included w above
Gable Wall Louvers 1 ls Included w above
Composite Wood Deck @ Yoga Garden 620 sf 35.00 21,700
Wood Privacy Wall @ Pool - 36' x 7' 3" 260 sf Included w above
Unload, Store & Install:
PH Wood Doors & Frame 1 ls Included w above
PH Wood Bifold Doors & Frames 1 ls Included w above
Page 1 of 4