Page 17 - Hillcore Proposal

Four Floors
Strathroy
Terrace
170 Suites| 264 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 76 1 1 0 0 0 0 0 0 $800 $165 $0 $0 $0 $0 $0 $0 Double Suites 94 1 1 0 0 0 0 0 0 $800 $165 $0 $0 $0 $0 $0 $0 Per Unit All Units
1 76
$965 $73,340
94
$965 $90,710
170
$164,050
Note 1: All doors are 4 Panel Series and includes door hardware 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
# 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 76 324 1 10 Double Suites 94 432 1 10 324 324 1 76
$1,296 $200 $4,000 $4,000 $600 $8,500 $800 $0 $1,200 $2,357 $1,567 $24,520 $1,863,544
432 432 94
$1,728 $200 $4,000 $4,000 $600 $8,500 $800 $0 $1,200 $3,143 $2,089 $26,260 $2,468,479
170
Floor # of Units SF Suites SF Floor SF Common SF Total For Items L - V $4,332,023
1 8 324 2,592 1 12 432 5,184
Total For Items A - V 1 $4,496,073
7,776 26,824 19,048 Items A - V Per Building $4,496,073
2 14 324 4,536 $3.00 SF 154,800 Paint and Ceiling Stipple $464,400
2 18 432 7,776 $4.84 SF 89,568 1 Common Area Dry Wall $433,173
12,312 26,824 14,512 $4.00 SF 89,568 1 Common Area Flooring $358,272
3 14 324 4,536 $10.00 SF 89,568 1 Common Area Lighting and Trim $895,680
3 18 432 7,776 $10.00 SF 89,568 1 Common Area HVAC $895,680
12,312 26,824 14,512 $4.00 SF 154,800 Wiring $619,200
4 20 324 6,480
4 23 432 9,936 16,416 26,824 10,408
5 20 324 6,480
5 23 432 9,936
16,416 26,824 10,408
Operations Floor 20,680
170 65,232 89,568
Total Interior Finishings Per Building $8,162,478
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) 504 16 $72.00 $580,608
224 40 $72.00 $645,120
End Walls Windows (4) 8 8 45 $72.00 $25,920
298 16 $72.00 $343,296
298 40 $72.00 $858,240
Balcony Sliding with Transom 0 90 $72.00 $0
Total Building 0 8 504 224 298 298 $2,453,184