Page 55 - Gasparilla Inn Expansion
P. 55
Gasparilla Inn - Inn Adventures
Concept Budget Estimate 10-19-17
Unit
Code Description Quantity Unit Cost Amount Total Cost
Div 16 Electrical & Systems 62,500
Electrical & Systems - Lsum 1 ls - -
Electrical 1 ls 50,000.00 50,000
Fire Alarm System 5,472 gsf Incld w above
Voice / Data System (Raceways & Boxes Only, No Wiring) 2,150 acsf Incld w above
Lightning Protection System 1 ls Incld w above
Light Fixture & Lighting Controls Allowance 1 ls 12,500.00 12,500
SUBTOTAL 444,014
General Conditions 40,000
Builders Risk Insurance By Owner
General Liability Insurance 4,878
Building Permits Cost By Owner
Impact Fees and Primary Utility Costs By Owner
CONSTRUCTION BUDGET COSTS 488,892
Budget Contingency (5%) 22,201
CMAR Fee (5%) 24,445
Payment and Performance Bond 6,515
TOTAL CONSTRUCTION BUDGET COST 542,053
Building Relocation $262,000
Building Renovations (Budget) $280,000
Page 3 of 3
