Page 15 - Hillcore Proposal

Four Floors
Strathroy
Terrace
127 Suites| 198 Beds
Interior Finishings
The Suites A B C D E F G H I J K
Front Door Interior Door New Item New Item New Item New Item New Item New Item New Item New Item New Item
Solid Core (1) Closet/Bath
36 x 80 30 x 80
# of Units $800 $165 Single Suites 56 1 1 0 0 0 0 0 0 $800 $165 $0 $0 $0 $0 $0 $0 Double Suites 71 1 1 0 0 0 0 0 0 $800 $165 $0 $0 $0 $0 $0 $0 Per Unit All Units
1 56
$965 $54,040
71
$965 $68,515
127
$122,555
Total For Items A - K 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 2 Pieces Balcony and Trim Water Panel and Steel Stud Dry Wall
SF Per Window Linear Feet Total Cost Wall Mounted Total Cost Heater Plumbing SF SF
Floors # of Units $4.00 $200 $400 $4,000 $600 $8,500 $800 $0 $1,200 $7.28 $4.84 Per Unit All Units
Single Suites 56 324 1 10 Double Suites 71 432 1 10 324 324 1 56
$1,296 $200 $4,000 $4,000 $600 $8,500 $800 $0 $1,200 $2,357 $1,567 $24,520 $1,373,138
432 432 71
$1,728 $200 $4,000 $4,000 $600 $8,500 $800 $0 $1,200 $3,143 $2,089 $26,260 $1,864,490
127
Total For Items L - V $3,237,627
Floor # of Units SF Suites SF Floor SF Common SF Total For Items A - V 1 $3,360,182
1 8 324 2,592 Items A - V Per Building $3,360,182
1 12 432 5,184 $3.00 SF 127,976 Paint and Ceiling Stipple $383,928
7,776 26,824 19,048 $4.84 SF 79,160 1 Common Area Dry Wall $382,837
2 14 324 4,536 $4.00 SF 79,160 1 Common Area Flooring $316,640
2 18 432 7,776 $10.00 SF 79,160 1 Common Area Lighting and Trim $791,600
12,312 26,824 14,512 $10.00 SF 79,160 1 Common Area HVAC $791,600
3 14 324 4,536 $4.00 SF 127,976 Wiring $511,904
3 18 432 7,776
12,312 26,824 14,512 4 20 324 6,480
4 23 432 9,936
16,416 26,824 10,408
Operations Floor 20,680
127 48,816 79,160
Total Interior Finishings Per Building $6,538,692
Windows and Glass
Strathroy Terrace Sliding Total Total Total Total Total SF PSF Total
Sections Windows Glass Panels Doors Windows (1) (4) Glass Panels (2) Glass Panels (3) Glass Panels (5) Glass Panels (6)
Bedroom Window (1) 0 45 $72.00 $0
4 x 4 Bedroom Glass (2) Floors 2-4 4 x 10 Glass (3) 4 x 4 Parapet Glass (5) 4 x 10 Ground Floor Glass (6) 378 16 $72.00 $435,456
224 40 $72.00 $645,120
End Walls Windows (4) 6 6 45 $72.00 $19,440
233 16 $72.00 $268,416
233 40 $72.00 $671,040
Balcony Sliding with Transom 0 90 $72.00 $0
Total Building 0 6 378 224 233 233 $2,039,472