Page 52 - Gasparilla Inn Expansion
P. 52
Gasparilla Inn - Fitness & Yoga Center
Concept Budget Estimate 10-19-17
Unit
Code Description Quantity Unit Cost Amount Total Cost
Lightning Protection System 6,130 acsf Incld w above
AV System Allowance 1 ls 14,000.00 14,000
Sound System Allowance 1 ls 8,500.00 8,500
Access Control System Allowance 1 ls 4,500.00 4,500
CCTV System Allowance 1 ls 3,000.00 3,000
Light Fixture & Lighting Controls Allowance 1 ls 50,000.00 50,000
SUBTOTAL 1,899,221
General Conditions 131,800
Builders Risk Insurance By Owner
General Liability Insurance 20,416
Building Permits Cost By Owner
Impact Fees and Primary Utility Costs By Owner
CONSTRUCTION BUDGET COSTS 2,051,437
Budget Contingency (5%) 94,961
CMAR Fee (5%) 102,572
Payment and Performance Bond 19,456
TOTAL CONSTRUCTION BUDGET COST 2,268,426
Page 4 of 4
