Page 51 - Gasparilla Inn Expansion

Gasparilla Inn - Fitness & Yoga Center
Concept Budget Estimate 10-19-17
Unit
Code Description Quantity Unit Cost Amount Total Cost
Div 9 Ceramic Tile 14,125
Ceramic Tile - Lsum 1 ls 14,125.00 14,125
Tile Floors 770 sf Included w above
Ceramic Tile Walls @ Showers 220 sf Included w above
Div 9 Resilient & Carpeting 700
Carpet Tile Flooring 140 sf 5.00 700

Div 9 Wood & Sports Flooring 61,195
Wood Flooring 1,460 sf 14.00 20,440
Rubber Fitness/Exercise Flooring 3,135 sf 13.00 40,755
Div 9 Painting & Staining 48,880
Painting - Lsum 7,520 gsf 6.50 48,880
Exterior Painting 1 ls Included w above
Interior Painting 1 ls Included w above
Painting Caulk & Sealants 1 ls Included w above
Div 10 Specialties 12,800
Glass Shower Partitions & Doors 1 ls - -
Glass Shower Partitions & Doors 2 ea 1,000.00 2,000
Toilet Accessories & Partitions 1 ls 9,900.00 9,900
Urinal Screen (Phenolic) 1 ea Included w above
Toilet Paper Holder 4 ea Included w above
Seat Cover Dispensers 4 ea Included w above
Napkin Disposals 2 ea Included w above
Electric Hand Dryers 4 ea Included w above
Soap Dispensers 4 ea Included w above
Shower Rods 2 ea Included w above
Grab Bars - 42" & 36" 4 ea Included w above
Shower Seats - Fold Down 2 ea Included w above
F.E. & Cabinets 1 ls - -
F.E. & Cabinets 3 ea 300.00 900
Div 10 Wood Lockers (Owner Furnished, GC to Install Only) 4,330
Wood Lockers - Lsum 1 ls - -
Wood Lockers (Owner Furnished, GC to Install Only) 40 units 100.00 4,000
Wood Lockers Benches (Owner Furnished, GC to Install Only) 22 lf 15.00 330
.
Div 10 Interior Signage Allowance By Owner
Interior Signage Allowance 1 ls - -
Interior Signage Allowance 1 ls - -
Div 12 Window Treatments By Owner
Window Treatments - Lsum 1 ls - -
Electric Roll Down Shades (Yoga) 1 ls - -
Solar Window Shades - Manual (Fitness) 1 ls - -
.
Div 13 Swimming Pool & Spa w / Site Dev
Swimming Pool & Spa - Lsum 1 ls w/ Site Dev -
. .
Div 15 Fire Sprinklers 26,620
Fire Sprinkler System - Lsum 1 ls 26,620.00 26,620
Fire Sprinkler System 7,520 gsf Included w above
Div 15 Plumbing 25,600
Plumbing - Lsum 1 ls 25,600.00 25,600
Plumbing System 6,130 acsf Included w above

Div 15 HVAC 202,807
HVAC System - Lsum 1 ls 202,807.00 202,807
HVAC System Area 6,130 acsf Included w above
Div 16 Electrical & Systems 254,825
Electrical & Systems - Lsum 1 ls - -
Electrical 1 ls 174,825.00 174,825
Fire Alarm System 6,130 acsf Incld w above
Voice / Data System (Raceways & Boxes Only, No Wiring) 6,130 acsf Incld w above
Page 3 of 4