Page 56 - Gasparilla Inn Expansion

Gasparilla Inn - Beach Club Renovate Dining/Kitchen
Concept Budget Estimate 10-19-17
Unit
Code Description Quantity Unit Cost Amount Total Cost
TOTAL AMOUNT => 616,105
Beach Club Dining/Kitchen Square Footage 3,920 acsf
Div 2 Building Demolition & Relocation 35,000
Building Demolition - Lsum 1 ls - -
Remove Existing Fireplace, Chimney & Skylights 1 ls 25,000.00 25,000
Remove Existing Sliding Wood Partition Panels 1 ls 1,500.00 1,500
Demo existing Mens & Womens Restrooms 1 ls 2,000.00 2,000
Remove existing Floor finishes @ Entry, Buffet & Dining (Tile) 3,600 sf 1.25 4,500
Misc Dumpsters, Equip, Tools, Etc. 1 ls 2,000.00 2,000
Div 3 & 4 Concrete & Masonry 5,000
Concrete & Masonry - Lsum 1 ls 5,000.00 5,000
Prepare existing Conc Columns to receive new Steel Columns 4 ea Included w above
Patch floor where Fireplace was removed below floor 100 sf Included w above
Misc Repairs & Patches 1 ls Included w above
Div 5 Misc Steel - Lsum 10,000
Misc Steel - Lsum 1 ls - -
Steel Columns @ Fireplace Trusses 4 ea 2,500.00 10,000

Div 6 Carpentry 31,000
Carpentry - Lsum 3,920 sf - -
Modify existing Timber Trusses @ Removed Chimney location 1 ls 12,000.00 12,000
Misc Wood Blocking (Toilet Accessories, FE, Etc.) 1 ls 500.00 500
Exterior Siding & Trim - Repairs (Allowance) 1 ls 15,000.00 15,000
Unload, Store & Install: 1 ls 3,500.00 3,500
PH Wood Doors & Frame 1 ls Included w above
Door Hardware 1 ls Included w above
Div 6 Architectural Millwork, Cabinets & Tops 10,000
Arch. Millwork, Cabinets & Tops - Lsum (Allowance) 1 ls - -
Vanity Base Cabts & Tops 1 ls 3,500.00 3,500
Repairs to Wood Ceilings, Trims, Etc. 1 ls 3,500.00 3,500
Repairs to Wood Base Trim - Paint Grade 1 ls 3,000.00 3,000
Div 7 Waterproofing Not Required
Damproofing & Waterproofing - Lsum 1 ls - -
Div 7 Building Insulation 3,500
Building Insulation - Lsum 1 ls - -
Sound Insulation at new partitions only 1 ls 2,000.00 2,000
Thermal Insulation - Only where required by repairs 1 ls 1,500.00 1,500

Div 7 Roofing & Sheet Metal 153,750
Roofing & Sheet Metal - Lsum 1 ls - -
Replace Cedar Shake Roofing *(No new Roof Insulation Included) 10,250 sf 15.00 153,750
Alumimum Gutters & Downspouts 1 ls Reuse Existing

Div 7 Caulking & Sealants 3,500
Misc Caulking & Sealants - Lsum 1 ls 3,500.00 3,500
Div 8 Hollow Metal Frames & Doors 1,500
Hollow Metal Frames & Doors - Lsum (Allowance) 1 ls 1,500.00 1,500

Div 8 Wood Doors 3,000
Wood Doors - Lsum (Allowance) 1 ls 3,000.00 3,000
Div 8 Door Hardware 5,000
Door Hardware - Lsum (Allowance) 1 ls 5,000.00 5,000

Div 8 Aluminum Windows & Doors None Included
Alum Windows & Doors - Lsum 1 ls - -
Div 9 Drywall & Metal Framing 20,000
Drywall & Metal Framing - Lsum 1 ls - -
New Drywall & Metal Framing @ Restroom Remodel 1 ls 15,000.00 15,000
Misc Drywall Repair work 1 ls 5,000.00 5,000

Page 1 of 2