Page 94 - 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
Gulf Room 3,250
Dining AC
Description Budget S/F Cost
BUILDING DEMOLITION & RELOCATION 26,373 0.00
CONCRETE & MASONRY 3,500 1.08
STRUCT STL, JOIST, DECKING & MISC STEEL 2,500 0.77
CARPENTRY, SIDING, TRIM & INSTALL OF FRAMES/DOORS/HDW 21,000 6.46
ARCHITECTURAL CABINETS & TOPS 10,000 3.08
WATERPROOFING Not Required 0.00
BUILDING INSULATION 15,000 4.62
ROOFING, SHEET METAL & SPECIALTIES 90,000 27.69
CAULKING & SEALANTS 3,500 1.08
WOOD DOORS 3,000 0.92
DOOR HARDWARE 2,500 0.77
STOREFRONT, CURTAIN WALL, GLASS & GLAZING 102,000 0.00
STUCCO, DRYWALL & METAL FRAMING 23,100 7.11
ACOUSTICAL CEILINGS & TREATMENTS 45,000 13.85
FLOORCOVERINGS (TILE, WOOD, CARPET, ETC.) 48,750 15.00
PAINTING & STAINING 36,000 11.08
SPECIALTIES 750 0.23
SIGNAGE (BY OWNER) By Owner 0.00
PROJECTION SCREENS 3,300 1.02
WINDOW TREATMENTS By Owner 0.00
FIRE SPRINKLERS 3,500 0.00
PLUMBING 2,500 0.77
HVAC 10,000 3.08
ELECTRICAL & SYSTEMS 45,000 13.85

SUB TOTAL 497,273 153.01
BUILDERS RISK INSURANCE By Owner 0.00
GENERAL LIABILITY 5,835 1.80
GENERAL CONDITIONS 60,000 18.46
BUILDING PERMIT COST By Owner 0.00
IMPACT FEES & PRIMARY UTIILITY COSTS By Owner 0.00
CONTINGENCY (10%) 49,727 15.30
CMAR FEE 5% 28,155 8.66
P & P BOND 7,311 2.25

TOTAL $648,302 199.48
NUMBER REQUIRED x1
GRAND TOTAL $648,302

COST PER GROSS AREA *(3,250 SF GROSS AREA) $199.48