Page 89 - Gasparilla Inn Expansion Presentation and Back Up FINAL

Gasparilla Inn - Inn Adventures Renovation
Concept Budget Estimate 10-19-17
Unit
Code Description Quantity Unit Cost Amount Total Cost
TOTAL AMOUNT => 279,746
Inn Adventures Square Footage 2,150 acsf (5,472 gsf)
Div 6 Carpentry 20,000
Carpentry - Lsum 1 ls 20,000.00 20,000
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 6 Architectural Millwork, Cabinets & Tops 15,000
Arch. Millwork, Cabinets & Tops - Lsum (Allowance) 1 ls 15,000.00 15,000
Vanity Base Cabts & Tops 1 ls Included w above
Workstation/Sales Cabinetry & Tops 1 ls Included w above
Wood Ceilings, Trims, Etc. 1 ls Included w above
Wood Base Trim - Paint Grade 1 ls Included w above
Div 7 Building Insulation 2,150
Building Insulation - Lsum 2,150 acsf 1.00 2,150
Div 7 Roofing & Sheet Metal 20,000
Roofing & Sheet Metal - Lsum 1 ls 20,000.00 20,000
Asphalt Shingle Roofing 3,170 sf Included w above
Alumimum Gutters & Downspouts 1 ls Included w above

Div 8 Hollow Metal Frames & Doors 1,600
Hollow Metal Frames & Doors - Lsum 1 ls 1,600.00 1,600

Div 8 Wood Doors 2,500
Wood Doors - Lsum 1 ls 2,500.00 2,500
Div 8 Door Hardware 4,000
Door Hardware - Lsum (Allowance) 1 ls 4,000.00 4,000

Div 8 Aluminum Windows & Doors 12,500
Alum Windows & Doors - Lsum 1 ls 12,500.00 12,500
Div 9 Drywall & Metal Framing 25,800
Drywall & Metal Framing - Lsum 2,150 acsf 12.00 25,800

Div 9 Floorcoverings (Tile, Wood, Carpet, Etc.) 21,500
Floorcoverings - Lsum (Allowance) 2,150 acsf 10.00 21,500
Div 9 Painting & Staining 10,213
Painting - Lsum 2,150 acsf 4.75 10,213
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 2,100

Toilet Accessories & Partitions 1 ls 1,500.00 1,500
F.E. & Cabinets 1 ls 600.00 600
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 - -

Page 1 of 2