Page 78 - 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 8 Hollow Metal Frames & Doors 1,800
Hollow Metal Frames & Doors - Lsum 1 ls 1,800.00 1,800
Insul Metal Entry Door 1 ea Included w above
Insul Metal Service Door 2 ea Included w above

Div 8 Wood Doors 5,000
Wood Doors - Lsum 1 ls 5,000.00 5,000
PH Wood Door & Frame (Paint Grade) 8 ea Included w above
Wood Pocket Door & Frame (Paint Grade) 6 ea Included w above
Wood 2-Panel C/O Ball Catch Door (Paint Grade) 4 ea Included w above
Wood Cased Opening Frame (Paint Grade) 4 ea Included w above
Div 8 Door Hardware 4,200
Door Hardware - Lsum 1 ls 4,200.00 4,200
Hardware Sets - Entry & PH Drs 11 ea Included w above
Hardware Sets - Pocket Drs 6 ea Included w above

Div 8 Overhead Doors None Shown
Overhead Doors - Lsum 1 ls - -
Div 8 Aluminum Storefront, Curtain Wall, Glass & Glazing 116,610
Alum Storefront, Glass & Glazing - Lsum 1 ls 116,610.00 116,610
Aluminum SG Door (12'-0"x8'-0") 2 ea Included w above
Aluminum SG Door (9'-0"x8'-0") 1 ea Included w above
Aluminum SH Window (2'-6"x5'-0") 17 ea Included w above
Aluminum SH Window (2'-6"x5'-6") 4 ea Included w above
Aluminum SH Window (2'-6"x4'-6") 6 ea Included w above
Aluminum SH Window (2'-6"x4'-0") 2 ea Included w above
Aluminum SH Window (3'-6"x6'-6") 4 ea Included w above
Aluminum SH Window (2'-10"x6'-0") 4 ea Included w above
Aluminum SH Window (5'-0"x5'-6") 1 ea Included w above
Mirror @ Vanity 130 sf Included w above
Div 9 Stucco, Drywall & Metal Framing 76,200
Stucco, Drywall & Metal Framing - Lsum 1 ls 76,200.00 76,200
Stucco 2,400 sf Included w above
Stucco Reveal 1,200 lf Included w above
Drywall Ceiling with Framing @ Ground Level Entry 2,470 sf Included w above
Drywall & Metal Framing (Finished Both Sides) 8,823 sf Included w above
Drywall w/ 1 5/8" Studs @ Ext CMU 5,185 sf Included w above
DW Ceilings 2,141 sf Included w above
Soffit 85 lf Included w above
Div 9 Ceramic Tile 15,400
Ceramic Tile - Lsum 1 ls 15,400.00 15,400
Tile Floors 527 sf Included w above
Shower Benches 3 ea Included w above
Ceramic Tile Showers 4 ea Included w above
Div 9 Wood Flooring 37,590
Wood Flooring - Lsum 1 ls - -
Engineered Wood Flooring 2,685 sf 14.00 37,590
Div 9 Painting & Staining 40,000
Painting - Lsum 1 ls 40,000.00 40,000
Exterior Painting 1 ls Included w above
Exterior Painting - Ceilings 2,815 sf Included w above
Interior Painting 1 ls Included w above
Painting Caulk & Sealants 1 ls Included w above
Div 10 Specialties 11,445
Glass Shower Partitions & Doors 1 ls - -
Glass Shower Partitions & Doors 5 ea 1,600.00 8,000
Toilet Accessories 1 ls 1,300.00 1,300
Toilet Paper Holder 4 ea Included w above
Towel Bar 24" 5 ea Included w above
Towel Rings 5 ea Included w above
Robe Hook 5 ea Included w above
F.E. & Cabinets 1 ls - -

Page 3 of 4