110 rsd ph16 proposed & budget

A DESIGN | BUILD PRE-SALE PROPOSAL

110 RIVERSIDE DRIVE | PH 16 | NEW YORK, NY | 10024

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY

TM

PRE-SALE PROPOSAL 110 RIVERSIDE DRIVE PH 16 NEW YORK, NY | 10024 PREPARED EXCLUSIVELY FOR:

DEANNA KORY ILEANA LOPEZ-BALBOA

EXISTING FLOOR PLAN

TERRACE 8'-9" X 37'-0"

BATH

VESTIBULE CLOSET DEN/HOMEOFFICE 15'-0" X 20'-0"

BATH

UPPER LEVEL

BEDROOM 17'-4" X 13'-0" BATH CL

BEDROOM 13'-7" X 10'-6"

PR CL

CL

CL

CL

16A

LIVING / DINING 28'-0" X 25'-0" FOYER

CL CL

CL

EAT-IN KITCHEN 27'-0" X 23'-3"

WIC

DRESSING AREA

MASTER BEDROOM 15'-6" X 24'-0"

DW

CL

REF

BATH

W/D

LOWER LEVEL BATH STAFF ROOM 12'-6" X 6'-0"

WIC

PROPOSED FLOOR PLAN

TERRACE 8'-9" X 37'-0"

PR

VESTIBULE FAMILY ROOM

CLOSET

BATH 3

UPPER LEVEL WIC BEDROOM 2

CL

BATH 2 BEDROOM 3

PR CL

CL

CL

CL

16A

FOYER

LIVING / DINING ROOM

CL

CL

EAT-IN KITCHEN CL

DRESSING ROOM

MASTER BEDROOM

CL

MASTER BATH

W/D

LOWER LEVEL BATH STAFF ROOM 12'-6" X 6'-0"

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.55%

$4,800.95

Demolition

2.85%

$24,877.65

Carting, Debris, & Site Removals

2.05%

$17,894.45

Hoist & Crane

0.00%

$0.00

Scaffolding & Sidewalk Bridge

0.00%

$0.00

Shoring, Bracing, & Underpinning

0.00%

$0.00

Excavation & Fill

0.00%

$0.00

Concrete / Masonry (Slabs & Formwork)

0.95%

$8,292.55

Rough & Trim Electrical

7.20%

$62,848.80

Lighting Package

2.40%

$20,949.60

Fireproofing

0.75%

$6,546.75

Plumbing

7.45%

$65,031.05

Plumbing Fixtures, Fittings, Accessories

3.15%

$27,496.35

Sprinklers

0.00%

$0.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

2.05%

$17,894.45

Wood Flooring (and stairs as applicable)

7.20%

$62,848.80

Specialty Flooring

0.00%

$0.00

HVAC

7.41%

$64,681.89

Appliances (allowance)

3.02%

$26,361.58

Windoww & Exterior Doors

0.00%

$0.00

Elevator Package and Associate Work

0.00%

$0.00

Front Facade

0.00%

$0.00

Structural Steel

0.00%

$0.00

Metal Joists

0.00%

$0.00

Exterior Components

0.00%

$0.00

Roofing, Scuppers, & Gutters

0.00%

$0.00

Wood Doors, Jambs, Casings & Installation

5.05%

$44,081.45

Hardware & Decorative

2.85%

$24,877.65

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

5.35%

$46,700.15

Rough Carpentry & all associated

2.20%

$19,203.80

Closet Interiors

3.25%

$28,369.25

Building Materials

3.90%

$34,043.10

Architectural Millwork, Installation, Trim Installation

5.97%

$52,112.13

Custom Kitchen Cabinets, Vanity, & Installation

7.55%

$65,903.95

Painting, Coating, Finishing, Plaster, & Skim Coating

4.75%

$41,462.75

Stone, Marble, & Tile Material

7.85%

$68,522.65

Stone, Marble, & Tile Installation

1.15%

$10,038.35

Fireplaces

2.75%

$24,004.75

Audio & Video Systems, Motorized Shades, & Security Systems

0.25%

$2,182.25

Project & Site Setup

0.05%

$436.45

Project Administration Reimbursable

0.05%

$436.45

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100.00%

$872,900.00

Drafting, Design, Architecture, Permitting 4.5%

4.50%

$39,280.50

TRH Construction 16%

16.00%

$139,664.00

TRH General Conditions 4%

4.00%

$34,916.00

TRH Insurance 1.25%

1.25%

$10,911.25

Total The Renovated Home

25.75%

$224,771.75

The Renovated Home

Total Project Cost

$1,097,671.75

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY

DESIGN STUDIO 1477 3RD AVENUE NEW YORK, NY 10028 WWW.THERENOVATEDHOME.COM