Page 77 - 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
Div 5 Misc. Steel & Railings 10,140
Steel Columns - SC1 9 ea 500.00 4,500
Railings - Ornamental w/ multiple pieces 47 lf 120.00 5,640

Div 6 Carpentry 251,522
Carpentry - Lsum 1 ls 251,522.00 251,522
TB Wall Cap Blocking 290 lf Included w above
Wood Blocking (Wdw Bucks, Etc.) 1 ls Included w above
Wood Column, Beam Framing @ Porches 34 lf Included w above
Wood Roof Trusses, Rafters, Rough Fascia & Sheathing 2,300 sf Included w above
Wood Roof Scissor Trusses 360 sf Included w above
Wood Roof Conventional Framing 1,000 sf Included w above
2nd Floor & Terrace Wood TJI Floor Framing & Sheathing 980 sf Included w above
Wood Dormer Framing & Sheathing 550 sf Included w above
Wood Stair & Railings - Grade to First Level 1 ea Included w above
Wood Stair & Railings - First to Second Level 1 ea Included w above
Exterior Hardie Smooth Lap Siding 1,136 sf Included w above
Exterior Hardie Board & Batten Siding 680 sf Included w above
Exterior Hardie Plank Siding w/ Azek Trims - Ornate 1,000 sf Included w above
Exterior Composite Trim - Hardie or Azek -Various Sizes 1,200 lf Included w above
Exterior Clear Cedar Outlookers 150 ea Included w above
Exterior Clear Cedar Fascia 376 lf Included w above
Exterior Brackets w Azek Trims 5 ea Included w above
Exterior Bay Window Outlookers w Azek Trims 8 ea Included w above
Exterior Wood Railings w Azek Trim 48 lf Included w above
Exterior Wood Wdw Shutters w Azek Trim 13 prs Included w above
Exterior Cedar Ceilings 246 sf Included w above
Exterior Cedar Crown Molding 64 lf Included w above
Exterior Cedar @ Eaves 642 sf Included w above
Exterior Composite Decking on Sleepers 516 sf Included w above
Unload, Store & Install:
PH Wood Door & Frame 1 ls Included w above
PH Wood Pocket Doors & Frames 1 ls Included w above
Door Hardware 1 ls Included w above
Div 6 Architectural Cabinets & Tops 41,940
Arch. Cabinets & Tops - Lsum (Allowance) 1 ls 32,000.00 32,000
Kitchen Base Cabts 26 lf Included w above
Kitchen Wall Cabts 17 lf Included w above
Laundry Base Cabts 5 lf Included w above
Vanity Base Cabts 27 lf Included w above
Kitchen Countertops - Granite 113 sf Included w above
Laundry Countertops - Granite 10 sf Included w above
Vanity Countertops - Marble 54 sf Included w above
Millwork Interior Trims - Lsum 1 ls 9,940.00 9,940
Faux wood beams at Ceiling 4", 6", 8", 12" 350 lf Included w above
Interior T&G Cedar Ceilings 735 sf Included w above
Interior Wood Crown Molding - Over Drywall 675 lf Included w above
Wood Crown Molding - Over T&G Cedar 138 lf Included w above
Wood Base Trim - Paint Grade 700 lf Included w above
Div 7 Waterproofing 8,159
Waterproofing @ Elevator Pit 1 ls 1,500.00 1,500
Air Barrier @ Exterior Wall 5,145 sf 0.75 3,859
Waterproofing @ Porches 560 sf 5.00 2,800
Div 7 Building Insulation 18,000
Building Insulation - Lsum 1 ls 18,000.00 18,000
Exterior Rigid Insul @ outside walls 5,100 sf Included w above
Foam Insulation - Tight to Rafters & Under Slab (Icynene Foam) 6,000 sf Included w above
Interior Batt Insul @ Interior Walls 2,400 sf Included w above
Div 7 Roofing & Sheet Metal 20,525
Roofing & Sheet Metal - Lsum 1 ls 20,525.00 20,525
Asphalt Shingle Roofing (Dimensional) 3,400 sf Included w above
Metal Gutters & Downspouts (25 Dwnspts) 200 lf Included w above
Galvanized Metal Leader Heads 1 ea Included w above
Roof Access Hatch - insulated 1 ea Included w above
Mod. Bit. Flat Roof @ AC Condensers 400 sf Included w above
Div 7 Caulking & Sealants 3,500
Misc Caulking & Sealants - Lsum 1 ls 3,500.00 3,500

Page 2 of 4