1136 fifth avenue 2a budgetary breakdown

A DESIGN | BUILD BUDGETARY BREAKDOWN

1136 FIFTH AVENUE | APARTMENT 2A | NEW YORK, NY | 10128

The Renovated Home THE DESIGN | RENOVATION AUTHORITY

TM

PRE-SALE PROPOSAL

1136 FIFTH AVENUE APT 2A NEW YORK, NY | 10128 PREPARED EXCLUSIVELY FOR:

C AT H Y F R A N K L I N ALEXIS BODENHEIMER

BUDGETARY GUIDANCE 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

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

2.05%

$26,199.00

Wood Flooring (and stairs as applicable)

5.05%

$64,539.00

Specialty Flooring

0.00%

$0.00

HVAC

6.90%

$88,182.00

Appliances (allowance)

3.02%

$38,595.60

Windows & 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

4.50%

$57,510.00

Hardware & Decorative

2.75%

$35,145.00

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

0.00%

$0.00

Rough Carpentry & all associated

6.85%

$87,543.00

Closet Interiors

2.20%

$28,116.00

Building Materials

2.35%

$30,033.00

Architectural Millwork, Installation, Trim Installation

5.35%

$68,373.00

Custom Kitchen Cabinets, Vanity, & Installation

7.45%

$95,211.00

Painting, Coating, Finishing, Plaster, & Skim Coating

6.10%

$77,958.00

Stone, Marble, & Tile Material

7.10%

$90,738.00

Stone, Marble, & Tile Installation

7.20%

$92,016.00

Fireplaces

2.70%

$34,506.00

Audio & Video Systems, Motorized Shades, & Security Systems

2.75%

$35,145.00

Project & Site Setup

0.25%

$3,195.00

Project Administration Reimbursable

0.05%

$639.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100.00%

$1,278,000.00

Total Square Footage of Residence

2,840

Per Square Foot Value of Renovation

$450.00

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

4.50%

$57,510.00

TRH Construction 16%

16.00%

$204,480.00

TRH General Conditions 4%

4.00%

$51,120.00

TRH Insurance 1.25%

1.25%

$15,975.00

Total The Renovated Home

25.75%

$329,085.00

Total Project Cost

$1,607,085.00

The Renovated Home THE DESIGN | RENOVATION AUTHORITY

TM

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

WWW.THERENOVATEDHOME.COM