Page 50 - Gasparilla Inn Expansion

Gasparilla Inn - Fitness & Yoga Center
Concept Budget Estimate 10-19-17
Unit
Code Description Quantity Unit Cost Amount Total Cost
Door Hardware 1 ls Included w above

Div 6 Architectural Cabinets & Tops 27,610
Arch. Cabinets & Tops - Lsum 1 ls 27,610.00 27,610
Vanity Base Cabts 16 lf Included w above
Workstation Countertop (Wall Mounted, No Base Cabinets) 27 lf Included w above
Towel & Water Shelving Units 2 ea Included w above
Vanity Countertops - Solid Surface 32 sf Included w above
Wood Box Beams @ Ceilings 1 ls Included w above
Wood Ceilings 1 ls Included w above
Wood Base Trim - Paint Grade 520 lf Included w above
Div 7 Waterproofing 9,986
Damproofing @ Stem Walls 4,500 sf 1.25 5,625
Air Barrier @ Exterior Wall 5,815 sf 0.75 4,361
Div 7 Building Insulation 33,000
Building Insulation - Lsum 1 ls 33,000.00 33,000
Exterior Rigid Insul @ outside walls 4,820 sf Included w above
Foam Insulation - Tight to Rafters & Under Slab (Icynene Foam) 8,000 sf Included w above
Interior Batt Insul @ Interior Walls 1,100 sf Included w above
Div 7 Roofing & Sheet Metal 52,645
Roofing & Sheet Metal - Lsum 1 ls 52,645.00 52,645
Asphalt Shingle Roofing (7:12 Pitch) 8,190 sf Included w above
Standing Seam Galvalume Roofing (7:12 Pitch) 1,220 sf Included w above
Alumimum Gutters & Downspouts (9 Dwnspts) 250 lf Included w above
Div 7 Caulking & Sealants 4,000
Misc Caulking & Sealants - Lsum 1 ls 4,000.00 4,000

Div 8 Hollow Metal Frames & Doors 2,650
Hollow Metal Frames & Doors - Lsum 1 ls 2,650.00 2,650
Insul Metal Entry Door (Locker Room Doors) 2 ea Included w above
HM Door & Frame - Sgl (Service Doors) 2 ea Included w above
HM Door & Frame - Dbl (Service Door) 1 pr Included w above

Div 8 Wood Doors 3,200
Wood Doors - Lsum 1 ls 3,200.00 3,200
PH Double Wood Flush Door & Frame - 6' x 8' (Stain Grade) 1 pr Included w above
PH Wood Panel Door & Frame - 3' x 8' (Stain Grade) 3 ea Included w above
PH Wood Door & Frame - 3' x 8' (Toilet Rooms) 4 ea Included w above
Bifold Closet Doors - 4' x 6' 8" 2 ea Included w above
Div 8 Door Hardware 4,000
Door Hardware - Lsum 1 ls 4,000.00 4,000
Hardware Sets - Entry & PH Drs 13 ea Included w above

Div 8 Aluminum Storefront, Curtain Wall, Glass & Glazing 162,380
Alum Storefront, Glass & Glazing - Lsum 1 ls 152,460.00 152,460
Aluminum Entry Door (3'-0"x8'-0") 3 ea Included w above
Aluminum Entry Door (3'-0"x8'-0" + (2) 2' 6" x 8' Sidelites) 1 ea Included w above
Aluminum NANO Wall (28'-0"x8'-0") 224 sf Included w above
Aluminum Fixed Window (2'-10"x2'-4") Clerestory Wdws 52 ea Included w above
Aluminum Fixed Window (5'-2"x8'-0") 12 ea Included w above
Aluminum Fixed Window (2'-10"x2'-4") Dormer Wdws 20 ea Included w above
Aluminum Fixed Window (6'-0"x7'-10") Gabled Dormer Wdws 2 ea Included w above
Mirror @ Vanity 64 sf Included w above
Mirror @ Fitness & Yoga (124' x 8') 992 sf 10.00 9,920
Div 9 Stucco, Drywall & Metal Framing 71,177
Stucco, Drywall & Metal Framing - Lsum 1 ls 71,177.00 71,177
Stucco 1,000 sf Included w above
Cement Board Ceiling @ Covered Wkwy 800 sf Included w above
Drywall & Metal Framing (Finished Both Sides) 2,600 sf Included w above
Drywall w/ 1 5/8" Studs @ Ext CMU 7,300 sf Included w above
DW Ceilings 5,600 sf Included w above

Page 2 of 4