Page 88 - 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
Renovations AC
Description Budget S/F Cost
CARPENTRY, SIDING, TRIM & INSTALL OF FRAMES/DOORS/HDW 20,000 9.30
ARCHITECTURAL CABINETS & TOPS 15,000 6.98
BUILDING INSULATION 2,150 1.00
ROOFING, SHEET METAL & SPECIALTIES 20,000 9.30
HOLLOW METAL DOORS & FRAMES 1,600 0.74
WOOD DOORS 2,500 1.16
DOOR HARDWARE 4,000 1.86
STOREFRONT, CURTAIN WALL, GLASS & GLAZING 12,500 5.81
STUCCO, DRYWALL & METAL FRAMING 25,800 12.00
FLOORCOVERINGS (TILE, WOOD, CARPET, ETC.) 21,500 10.00
PAINTING & STAINING 10,213 4.75
SPECIALTIES 2,100 0.98
SIGNAGE (BY OWNER) By Owner 0.00
WINDOW TREATMENTS By Owner 0.00
FIRE SPRINKLERS w/ Relocation 0.00
PLUMBING 7,500 3.49
HVAC 30,000 13.95
ELECTRICAL & SYSTEMS 55,000 25.58

SUB TOTAL 229,863 106.91
BUILDERS RISK INSURANCE By Owner 0.00
GENERAL LIABILITY 2,518 1.17
GENERAL CONDITIONS 20,000 9.30
BUILDING PERMIT COST By Owner 0.00
IMPACT FEES & PRIMARY UTIILITY COSTS By Owner 0.00
CONTINGENCY (5%) 11,493 5.35
CMAR FEE 5% 12,619 5.87
P & P BOND 3,253 1.51

TOTAL $279,746 130.11
NUMBER REQUIRED x1
GRAND TOTAL $279,746

COST PER GROSS AREA *(5,472 SF GROSS AREA) $51.12