Page 53 - Silver Clips

Suites Interior Finishings
A B C D E F G H I J K
Front Door Interior Door Interior Door Interior Door Balcony Sliding Foyer Sliding Closet Sliding Fixed Window Garage Door Fixed Window Fixed Window
The Suites Solid Core (1) Closet/Bath Furnace Utility/Bath/Bed With Transom With Mirror No Mirror 4 Sections 16 Panel Dressing Area Transom
36 x 80 30 x 80 24 x 80 32 x 80 144 x 90 48 x 80 46 x 80 80 x 80 14 Feet 36 x 80 44 x 44
Unit(s) Floors # of Units $800 $115 $115 $130 $0 $700 $300 $0 $450 $500 Per Unit All Units
01/02/11/12 21 4 1 2 1 4 1 1 1 5 1 84
$800 $230 $115 $520 $0 $700 $300 $0 $2,665 $223,860
03/04/09/10 21 4 1 2 1 4 1 1 1 2 84
$800 $230 $115 $520 $0 $1 $300 $0 $1,966 $165,144
101/102/111/112 2 4 1 2 1 4 0 1 1 5 8
$800 $230 $115 $520 $0 $700 $300 $0 $2,665 $21,320
103/109 2 2 1 2 1 4 0 1 1 2 4
$800 $230 $115 $520 $0 $1 $300 $0 $1,966 $7,864
05 and 07 21 2 1 2 1 3 1 1 0 1 42
$800 $230 $115 $390 $0 $700 $0 $0 $2,235 $93,870
06 21 1 1 1 1 3 1 1 0 1 21
$800 $115 $115 $390 $0 $700 $0 $0 $2,120 $44,520
08 21 1 1 1 1 3 1 1 0 1 21
$800 $115 $115 $390 $0 $700 $0 $0 $2,120 $44,520
110 and 104 2 2 1 2 1 3 0 1 0 2 4
$800 $230 $115 $390 $0 $700 $0 $0 $2,235 $8,940
268
Note 1: All doors are 4 Panel Series and includes door hardware Total For Items A - K $610,038
L M N O P Q R S T U V
Flooring Blinds Kitchen Bathroom Appliances HVAC Lighting Tankless Electrical Interior Wall Interior Wall
The Suites Laminate/Tile Vertical Cabinets Double Sink 6 Pieces Balcony and Trim Water Panel and Steel Stud Dry Wall
SF Per Window Linear Feet Total Cost For 2 Total Cost Wall Mounted Total Cost Heater Plumbing SF SF
Unit(s) Floors # of Units $4.00 $200 $400 $8,000 $5,000 $8,500 $3,000 $1,500 $8,000 $7.28 $4.84 Per Unit All Units
01/02/11/12 21 4 1515 8 32 1515 1515 1 84
$6,060 $1,600 $12,800 $8,000 $5,000 $8,500 $3,000 $1,500 $8,000 $11,023 $7,327 $72,810 $6,116,024
03 and 09 21 2 1258 8 30 1258 1258 42
$5,032 $1,600 $12,000 $8,000 $5,000 $8,500 $3,000 $1,500 $8,000 $9,153 $6,084 $67,869 $2,850,498
04 and 10 21 2 1114 8 25 1114 1114 42
$4,456 $1,600 $10,000 $8,000 $5,000 $8,500 $3,000 $1,500 $8,000 $8,105 $5,388 $63,549 $2,669,052
101/102/111/112 2 4 1605 8 32 1605 1605 8
$6,420 $1,600 $12,800 $8,000 $5,000 $8,500 $3,000 $1,500 $8,000 $11,678 $7,762 $74,260 $594,079
103 and 109 2 2 1333 8 30 1333 1333 4
$5,332 $1,600 $12,000 $8,000 $5,000 $8,500 $3,000 $1,500 $8,000 $9,699 $6,447 $69,077 $276,310
05 and 07 21 2 857 6 20 857 857 42
$3,428 $1,200 $8,000 $8,000 $5,000 $8,500 $3,000 $1,500 $8,000 $6,235 $4,145 $57,008 $2,394,338
06 21 1 797 6 20 797 797 21
$3,188 $1,200 $8,000 $3,500 $5,000 $8,500 $3,000 $1,500 $8,000 $5,799 $3,854 $51,541 $1,082,368
08 21 1 748 6 18 748 748 21
$2,992 $1,200 $7,200 $3,500 $5,000 $8,500 $3,000 $1,500 $8,000 $5,442 $3,618 $49,952 $1,048,989
110 and 104 2 2 999 6 20 999 999 4
$3,996 $1,200 $8,000 $3,500 $5,000 $8,500 $3,000 $1,500 $8,000 $7,269 $4,831 $54,796 $219,184
268
Total For Items L - V $17,250,841
Total For Items A - V For All 3 Buildings 3 $17,860,879
Items A - V Per Building $5,953,626
$3.00 SF 130,560 Paint and Ceiling Stipple $391,680
$4.84 SF 5,746 1 Common Area Dry Wall Main Floor $27,789
$4.84 SF 1,020 7 Common Area Dry Wall Upper Floors $34,531
$4.00 SF 5,746 1 Common Area Flooring Main Floor $22,984
$4.00 SF 1,020 7 Common Area Flooring Upper Floors $28,560
$4.00 SF 130,560 Wiring $522,240
Total Interior Finishings Per Building $6,981,410
Windows and Glass
Building A Total Total Total Total Total SF PSF Total
Sections Windows Glass Panels Windows (1) (4) Glass Panels (2) Glass Panels (3) Glass Panels (5) Glass Panels (6)
Bedroom Window (1) 28 2 56 45 $72.00 $181,440
Bedroom Glass (2) 14 5 70 28 $72.00 $141,120
Bedroom Glass (3) 28 5 140 30 $72.00 $302,400
End Walls Windows (4) 84 84 45 $72.00 $272,160
Parapet Glass (5) 150 16 $72.00 $172,800
Ground Floor Glass (6) 125 40 $72.00 $360,000
Balcony Sliding with Transom 84 90 $72.00 $544,320
Total A Building 84 140 70 140 150 125 $1,974,240