1120 park avenue unit 21b budget (2)

A DESIGN | BUILD BUDGE TARY BREAKDOWN

1120 PARK AVENUE APARTMENT 21B | NEW YORK, NY | 10128

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY TM

PRE-SALE PROPOSAL

BUDGETARY GUIDANCE

1120 PARK AVENUE #21B NEW YORK, NY | 10128 PREPARED EXCLUSIVELY FOR:

ELAINE TROSS A N N E LO R I N G ARLENE WEIDBERG

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.55%

$4,702.50

Demolition

2.45%

$20,947.50

Carting, Debris & Site Removals

1.91%

$16,330.50

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

Conrete / Masonry (Slabs & Formwork)

0.50%

$4,275.00

Rough & Trim Electrical

7.05%

$60,277.50

Ligting Package

2.42%

$20,691.00

Fireproofing

0.20%

$1,710.00

Plumbing

7.15%

$61,132.50

Plumbing Fixtures, Fitting, Accessories

3.15%

$26,932.50

Sprinklers

0.00%

$0.00

BUDGETARY GUIDANCE

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

2.05%

$17,527.50

Interior Stairs & Railings

0.00%

$0.00

Wood Flooring (and stairs as applicable)

5.05%

$43,177.50

Rough Carpentry & all associated

6.85%

$58,567.50

Specialty Flooring

0.00%

$0.00

Closet Interiors

2.20%

$18,810.00

HVAC

6.90%

$58,995.00

Building Materials

2.35%

$20,092.50

Appliances (allowance)

3.02%

$25,821.00

Architectural Millwork, Installation, Trim Installation

5.35%

$45,742.50

Windows & Exterior Doors

0.00%

$0.00

Custom Kitchen Cabinets, Vanity, & Installation

7.45%

$63,697.50

Elevator Package and Associate Work

0.00%

$0.00

Painting, Coating, Finishing, Plaster, & Skim Coating

6.10%

$52,155.00

Front Facade

0.00%

$0.00

Stone, Marble, & Tile Material

7.10%

$60,705.00

Structural Steel

0.00%

$0.00

Stone, Marble, & Tile Installation

7.20%

$61,560.00

Metal Joists

0.00%

$0.00

Fireplaces

2.70%

$23,085.00

Exterior Components

0.00%

$0.00

Audio & Video Systems, Motorized Shades, & Security Systems

2.75%

$23,512.50

Roofing, Scuppers, & Gutters

0.00%

$0.00

Project & Site Setup

0.25%

$2,137.50

Wood Doors, Jambs, Casings & Installation

4.50%

$38,475.00

Project Administration Reimbursable

0.05%

$427.50

Hardware & Decorative

2.75%

$23,512.50

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100.00%

$855,000.00

Total Square Footage of Residence

1,800 SF

Per Square Foot Value of Renovation

$475.00

The Renovated Home Drafting, Design, Architecture, Permitting 4.5%

4.50%

$38,475.00

TRH Construction 16%

16.00%

$136,800.00

TRH General Conditions 4%

4.00%

$34,200.00

TRH Insurance 1.25%

1.25%

$10,687.50

Total The Renovated Home

25.75%

$220,162.50

Total Project Cost

$1,075,162.50

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY TM

DESIGN STUDIO 1477 3RD AVENUE NEW YORK, NY 10028 212.517.7020

WWW.THERENOVATEDHOME.COM