Page 60 - Gasparilla Inn Expansion

Gasparilla Inn - Beach Club Renovate Yoga/Fitness to Meeting/Event
Concept Budget Estimate 10-19-17
Unit
Code Description Quantity Unit Cost Amount Total Cost
TOTAL AMOUNT => 1,233,513
Beach Club Meeting/Event Areas Square Footage 5,050 acsf
Div 2 Building Demolition & Relocation 32,653
Building Demolition - Lsum 1 ls - -
Remove Existing Interior Partition Walls 330 lf 20.00 6,600
Remove existing Floor finishes (Tile) 5,050 sf 1.25 6,313
Remove existing wood decking @ New Floor Areas 640 sf 3.50 2,240
Remove existing wall finishes & drywall 4,240 sf 1.25 5,300
Remove existing Exterior Doors & Window (New Impact Units) 12 ea 12 opngs 350.00 4,200
Remove existing Light Fixtures, etc. 1 ls 3,000.00 3,000
Misc Dumpsters, Equip, Tools, Etc. 1 ls 5,000.00 5,000

Div 3 & 4 Concrete & Masonry 9,920
Concrete & Masonry - Lsum 1 ls - -
Floor Topping @ previous Deck areas 640 sf 8.00 5,120
Misc Repairs & Patches 1 ls 4,800.00 4,800
Div 5 Misc Steel - Lsum 3,500
Misc Steel - Lsum 1 ls 3,500.00 3,500

Div 6 Carpentry 40,000
Carpentry - Lsum 5,050 acsf - -
Misc Wood Blocking & Repairs 1 ls 15,000.00 15,000
Exterior Siding & Trim - Repairs (Allowance) 1 ls 20,000.00 20,000
Unload, Store & Install: 1 ls 5,000.00 5,000
PH Wood Doors & Frame 1 ls Included w above
Door Hardware 1 ls Included w above
Div 6 Architectural Millwork, Cabinets & Tops 23,100
Arch. Millwork, Cabinets & Tops - Lsum (Allowance) 1 ls - -
Vanity Base Cabts & Tops 1 ls 7,000.00 7,000
Wood Window Trims, Etc. 500 lf 10.00 5,000
Wood Base Trim - Paint Grade 860 lf 10.00 8,600
Misc. Wood Trims - Paint Grade 1 ls 2,500.00 2,500
Div 7 Waterproofing Not Required
Damproofing & Waterproofing - Lsum 1 ls - -
Div 7 Building Insulation 22,200
Building Insulation - Lsum 1 ls - -
Sound Insulation at new partitions only 1 ls 2,000.00 2,000
Thermal Insulation - Exterior Walls & Crawl Space 5,050 ls 4.00 20,200

Div 7 Roofing & Sheet Metal 112,500
Roofing & Sheet Metal - Lsum 1 ls - -
Replace Cedar Shake Roofing *(No new Roof Insulation Included) 7,500 sf 15.00 112,500
Alumimum Gutters & Downspouts 1 ls Reuse Existing

Div 7 Caulking & Sealants 5,000
Misc Caulking & Sealants - Lsum 1 ls 5,000.00 5,000
Div 8 Hollow Metal Frames & Doors 2,000
Hollow Metal Frames & Doors - Lsum (Allowance) 1 ls 2,000.00 2,000

Div 8 Wood Doors 5,000
Wood Doors - Lsum (Allowance) 1 ls 5,000.00 5,000
Div 8 Door Hardware 6,000
Door Hardware - Lsum (Allowance) 1 ls 6,000.00 6,000

Div 8 Aluminum Windows & Doors 76,500
Alum Windows & Doors - Lsum 1 ls - -
New Alum Windows & Doors - (approx. 12 units, 1,200 sf) 900 sf 85.00 76,500
Div 9 Drywall & Metal Framing 93,960
Drywall & Metal Framing - Lsum 1 ls - -
New Drywall @ Exterior Walls 4,240 sf 4.00 16,960
New Drywall Partitions 240 lf 100.00 24,000
New Drywall Ceilings - Includes Meeting / Event Rooms 5,050 sf 10.00 50,500
Page 1 of 2