Page 91 - Gasparilla Inn Expansion Presentation and Back Up FINAL

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

Concept Budget Estimate

October 19, 2017
Renovate
Main Dining / 3,920
Serving AC
Description Budget S/F Cost
BUILDING DEMOLITION & RELOCATION 35,000 0.00
CONCRETE & MASONRY 5,000 1.28
STRUCT STL, JOIST, DECKING & MISC STEEL 10,000 2.55
CARPENTRY, SIDING, TRIM & INSTALL OF FRAMES/DOORS/HDW 31,000 7.91
ARCHITECTURAL CABINETS & TOPS 10,000 2.55
WATERPROOFING Not Required 0.00
BUILDING INSULATION 3,500 0.89
ROOFING, SHEET METAL & SPECIALTIES 153,750 39.22
CAULKING & SEALANTS 3,500 0.89
HOLLOW METAL DOORS & FRAMES 1,500 0.38
WOOD DOORS 3,000 0.77
DOOR HARDWARE 5,000 1.28
STOREFRONT, CURTAIN WALL, GLASS & GLAZING None Included 0.00
STUCCO, DRYWALL & METAL FRAMING 20,000 5.10
FLOORCOVERINGS (TILE, WOOD, CARPET, ETC.) 54,000 13.78
PAINTING & STAINING 52,000 13.27
SPECIALTIES 9,500 2.42
SIGNAGE (BY OWNER) By Owner 0.00
WINDOW TREATMENTS By Owner 0.00
FIRE SPRINKLERS 3,500 0.00
PLUMBING 30,000 7.65
HVAC 7,500 1.91
ELECTRICAL & SYSTEMS 32,000 8.16
SUB TOTAL 469,750 119.83
BUILDERS RISK INSURANCE By Owner 0.00
GENERAL LIABILITY 5,545 1.41
GENERAL CONDITIONS 60,000 15.31
BUILDING PERMIT COST By Owner 0.00
IMPACT FEES & PRIMARY UTIILITY COSTS By Owner 0.00
CONTINGENCY (10%) 46,975 11.98
CMAR FEE 5% 26,765 6.83
P & P BOND 7,070 1.80

TOTAL $616,105 157.17
NUMBER REQUIRED x1
GRAND TOTAL $616,105

COST PER GROSS AREA *(7,605 SF GROSS AREA) $81.01