Page 100 - Gasparilla Inn Expansion Presentation and Back Up FINAL
P. 100
CHRIS-TEL CONSTRUCTION, INC.
Gasparilla Inn Beach Club Renovation Option
Concept Budget Estimate
October 19, 2017
Renovate
Covered 5,100
Walkways AC
Description Budget S/F Cost
BUILDING DEMOLITION & RELOCATION 75,000 0.00
CONCRETE & MASONRY 2,800 0.55
STRUCT STL, JOIST, DECKING & MISC STEEL 5,000 0.98
CARPENTRY, SIDING, TRIM & INSTALL OF FRAMES/DOORS/HDW 10,000 1.96
ROOFING, SHEET METAL & SPECIALTIES 90,000 17.65
PAINTING & STAINING 45,000 8.82
SIGNAGE (BY OWNER) By Owner 0.00
FIRE SPRINKLERS 7,500 0.00
ELECTRICAL & SYSTEMS 91,000 17.84
SUB TOTAL 326,300 63.98
BUILDERS RISK INSURANCE By Owner 0.00
GENERAL LIABILITY 3,858 0.76
GENERAL CONDITIONS 42,000 8.24
BUILDING PERMIT COST By Owner 0.00
IMPACT FEES & PRIMARY UTIILITY COSTS By Owner 0.00
CONTINGENCY (10%) 32,630 6.40
CMAR FEE 5% 18,608 3.65
P & P BOND 5,316 1.04
TOTAL $428,712 84.06
NUMBER REQUIRED x1
GRAND TOTAL $428,712
COST PER GROSS AREA *(5,100 SF GROSS AREA) $84.06
