Page 86 - Gasparilla Inn Expansion Presentation and Back Up FINAL

Gasparilla Inn - Inn Adventures Relocation
Concept Budget Estimate 10-19-17
Unit
Code Description Quantity Unit Cost Amount Total Cost
TOTAL AMOUNT => 262,385
Inn Adventures Square Footage 2,150 acsf (5,472 gsf)
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 3,000
Clearing & Earthwork - Lsum 1 ls - -
Earthwork & Grading (Based upon "Pad Ready" Site) 1 ls Included w above
Rough & Finish Grading 1 ls 3,000.00 3,000

Div 2 Piling Not Required
Piling - Lsum 1 ls - -
Div 2 Site Utilities w/ Site Cost
Site Utilities - Lsum 1 ls - -
Div 2 Building Demolition & Relocation 50,000
Building Demolition - Lsum 1 ls 50,000.00 50,000
Move Existing Tennis Center Building 2,800 sf Included w above

Div 2 Soil Treatment 420
Soil Treatment - Lsum 1 ls - -
Soil Treatment 2,800 sf 0.15 420
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 3,250
Concrete Pavers - Lsum 1 ls - -
Concrete Pavers - Sand Set (Covered Entry & Wkwy) 500 sf 6.50 3,250
Div 3 & 4 Concrete & Masonry 45,000
Concrete & Masonry - Lsum 1 ls 45,000.00 45,000
Conc Footings 65 ea Included w above
Slab on Grade 2,800 sf Included w above
12" CMU Column Block 910 ea Included w above
Div 5 Misc Steel & Railings - Lsum 34,500
Misc Steel & Railings - Lsum 1 ls 34,500.00 34,500
Div 6 Carpentry 23,803
Carpentry - Lsum 5,472 gsf 4.35 23,803
Misc Wood Blocking (Toilet Accessories, FE, Etc.) 1 ls Included w above
Re-Install existing Wood Stairs 1 ls Included w above
Exterior Siding - Repairs 1 ls Included w above
PVC Trim Lattice 1 ls Included w above
Unload, Store & Install:
PH Wood Doors & Frame 1 ls Included w above
PH Wood Bifold Doors & Frames 1 ls Included w above
Door Hardware 1 ls Included w above

Div 7 Waterproofing Not Required
Damproofing & Waterproofing - Lsum 1 ls - -
Div 7 Building Insulation 8,208
Building Insulation - Lsum 5,472 gsf 1.50 8,208
Div 7 Caulking & Sealants 2,500
Misc Caulking & Sealants - Lsum 1 ls 2,500.00 2,500

Page 1 of 2