top of page
Project Type
Location (Nearest Major City)
Number of Floors
Target Number of Rooms
83

83

135

Prevailing Wage

Building Details

Dimensions

200 X 82 X 48

GSF

56,706

Modular Efficiency

107%

Construction Type

Wood Framed

Room Mix

No.

Pc.

Three Bedroom

0

0

King Studio

42

King One

8

Double Queen

33

51%

10%

40%

RaaP Construction Cost

$16.35 M

$288
Per Sq. Ft. 
RaaP Design & Construction Time

14 Months

Traditional Site Build Cost
-8.38
Percent
Change

$14.98 M

$264
Per Sq. Ft. 
Traditional Site Build Time

21 Months

7
Months
Longer

On-Site Hard Construction Cost (Master Format)

Link to methodology and division detail

Division

Total Cost ($)

Cost / Sq. Ft. ($)

Total (%)

GC (%)

Fabricator (%)

03 Concrete
$444,286
$8
3%
40%
60%
04 Masonry
$206,654
$4
1%
100%
0%
05 Metal
$934,976
$16
6%
100%
0%
06 Wood & Plastics
$3,091,073
$55
19%
18%
82%
07 Thermal & Moisture Protection
$804,002
$14
5%
42%
58%
08 Openings
$648,445
$11
4%
42%
58%
09 Finishes
$2,454,634
$43
15%
38%
62%
10 Specialties
$-
$0
0%
100%
0%
11 Equipment
$114,000
$2
1%
100%
0%
12 Furnishing
$425,289
$7
3%
100%
0%
13 Special Construction
$234,910
$4
1%
100%
0%
14 Conveying Equipment
$248,468
$4
2%
100%
0%
21 Fire
$240,651
$4
1%
75%
25%
22 Plumbing
$1,476,317
$26
9%
56%
44%
23 HVAC
$627,509
$11
4%
50%
50%
26 Electrical
$1,567,519
$28
10%
78%
22%
Site Work (Estimate)
$1,298,061
$23
8%
100%
0%
31 Earthwork
$337,635
$6
2%
100%
0%
32 Exterior Improvements
$475,513
$8
3%
100%
0%
33 Utilities
$484,913
$9
3%
100%
0%
GC Charges (Estimate)
$1,534,650
$27
9%
100%
0%
01 General Requirements
$553,816
$10
3%
100%
0%
Charges & Fees
$980,833
$17
6%
100%
0%
Hard Construction Cost
$16.35 M
$288
100%
52%
48%
bottom of page