Page 76 - Gasparilla Inn Expansion Presentation and Back Up FINAL

Gasparilla Inn - Gulf Cottages
Concept Budget Estimate 10-19-17
Unit
Code Description Quantity Unit Cost Amount Total Cost
TOTAL AMOUNT => 1,488,934
Gulf Cottages Square Footage 3,591 acsf

Div 2 Site Survey & Layout 2,500
Site Survey & Layout - Lsum 1 ls 2,000.00 2,000
Misc Survey work 1 ls 500.00 500
Div 2 Clearing & Earthwork 2,500
Clearing & Earthwork - Lsum 1 ls - -
Earthwork & Grading (Based upon "Pad Ready" Site) 1 ls Included w above
Rough & Finish Grading 1 ls 2,500.00 2,500
Div 2 Piling 67,445
Piling - Lsum 1 ls - -
12" Diameter Auger Cast Piling 47.00 ea 1,310.00 61,570
Piling Cut-offs, Drill & Dowel 47.00 ea Included w above
Pile Monitoring & Testing 47.00 ea 50.00 2,350
Pile Layout, Staking & Asbuilts 47.00 ea 75.00 3,525
Div 2 Site Utilities w/ Site Cost
Site Utilities - Lsum 1 ls - -
Div 2 Soil Treatment 465
Soil Treatment - Lsum 1 ls - -
Soil Treatment 3,100 sf 0.15 465
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 Concrete Pavers 11,250
Concrete Pavers - Lsum 1 ls - -
Concrete Pavers - Sand Set (Under Building) 1,325 sf 6.00 7,950
Crushed Shell with weed barrier 1,200 sf 2.75 3,300
Div 3 & 4 Concrete & Masonry 225,331
Concrete & Masonry - Lsum 1 ls 225,331.00 225,331
Conc Grade Beam Foundations - GB1 & GB2 63 cy Included w above
Pile Cap - 2 PC 3 ea Included w above
Pile Cap - 3 PC 1 ea Included w above
Pile Cap - 5 PC 1 ea Included w above
Slab on Grade - Frangible 290 sf Included w above
Second Floor 2" Topping Slab 3,035 sf Included w above
Second Floor 2" to 3-1/2" Topping Slab 284 sf Included w above
Conc Columns C1 1 ea Included w above
Conc Columns C2 26 ea Included w above
Conc Columns C3 2 ea Included w above
Conc Columns C5 2 ea Included w above
Conc Columns C6 1 ea Included w above
Conc Columns C7 1 ea Included w above
Conc Columns C8 1 ea Included w above
Conc Columns C9 1 ea Included w above
Conc Columns C10 1 ea Included w above
Conc Beams B1 271 lf Included w above
Conc Beams B2 70 lf Included w above
Conc Beams B3 21 lf Included w above
Conc Beams B4 21 lf Included w above
Conc Beams B5 34 lf Included w above
Conc Beams B6 32 lf Included w above
Tie Beams 270 lf Included w above
Raked Tie Beams 142 lf Included w above
8" CMU Walls 479 lf Included w above
8" Concrete Walls 32 lf Included w above
14" Concrete Walls 20 lf Included w above

Div 3 Structural Precast Planks 30,942
Structural Precast - Lsum 1 ls - -
6" Hollow Core Plank 560 sf 8.50 4,760
8" Hollow Core Plank 2,756 sf 9.50 26,182

Page 1 of 4