Page 85 - Gasparilla Inn Expansion Presentation and Back Up FINAL

CHRIS-TEL CONSTRUCTION, INC.
Gasparilla Inn Beach Club Renovation Option

Concept Budget Estimate

October 19, 2017
Inn
Adventures 2,150
Relocation AC
Description Budget S/F Cost
SITE SURVEY & LAYOUT 2,500 1.16
BUILDING DEMOLITION & RELOCATION 50,000 0.00
CLEARING & EARTHWORK 3,000 1.40
SOIL TREATMENT 420 0.20
CONCRETE PAVERS 3,250 1.51
CONCRETE & MASONRY 45,000 20.93
STRUCT STL, JOIST, DECKING & MISC STEEL 34,500 16.05
CARPENTRY, SIDING, TRIM & INSTALL OF FRAMES/DOORS/HDW 23,803 11.07
WATERPROOFING Not Required 0.00
BUILDING INSULATION 8,208 3.82
ROOFING, SHEET METAL & SPECIALTIES 2,500 1.16
PAINTING & STAINING 15,048 7.00
SIGNAGE (BY OWNER) By Owner 0.00
WINDOW TREATMENTS By Owner 0.00
FIRE SPRINKLERS 16,000 7.44
PLUMBING 2,500 1.16
HVAC 2,500 1.16
ELECTRICAL & SYSTEMS 5,000 2.33

SUB TOTAL 214,229 99.64
BUILDERS RISK INSURANCE By Owner 0.00
GENERAL LIABILITY 2,361 1.10
GENERAL CONDITIONS 20,000 9.30
BUILDING PERMIT COST By Owner 0.00
IMPACT FEES & PRIMARY UTIILITY COSTS By Owner 0.00
CONTINGENCY (5%) 10,711 4.98
CMAR FEE 5% 11,830 5.50
P & P BOND 3,253 1.51

TOTAL $262,385 122.04
NUMBER REQUIRED x1
GRAND TOTAL $262,385

COST PER GROSS AREA *(5,472 SF GROSS AREA) $47.95