1136 park the young residence budget

A DESIGN | BUILD BUDGETARY BREAKDOWN

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

PRE-SALE PROPOSAL

1136 FIFTH AVENUE APARTMENT 14A NEW YORK, NY | 10128 PREPARED EXCLUSIVELY FOR:

T H E YO U N G R E S I D E N C E

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.35%

$5,000.00

Demolition

1.99%

$28,630.00

Carting, Debris & Site Removals

2.04%

$29,334.00

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)

0.60%

$8,700.00

Rough & Trim Electrical

6.44%

$92,670.00

Ligting Package

2.23%

$32,108.00

Fireproofing

0.24%

$3,480.00

Plumbing

7.25%

$104,410.00

Plumbing Fixtures, Fitting, Accessories

3.11%

$44,810.00

Sprinklers

0.00%

$0.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

1.09%

$15,670.00

Wood Flooring (and stairs as applicable)

4.70%

$67,670.00

Specialty Flooring

0.00%

$0.00

HVAC

7.61%

$109,601.00

Appliances (allowance)

3.13%

$45,000.00

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

4.09%

$58,908.00

Hardware & Decorative

2.42%

$34,850.00

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

0.00%

$0.00

Rough Carpentry & all associated

10.36%

$149,190.00

Closet Interiors

1.27%

$18,280.00

Building Materials

1.45%

$20,890.00

Architectural Millwork, Installation, Trim Installation

5.08%

$73,090.00

Custom Kitchen Cabinets, Vanity, & Installation

9.70%

$139,630.00

Painting, Coating, Finishing, Plaster, & Skim Coating

8.07%

$116,140.00

Stone, Marble, & Tile Material

6.49%

$93,440.00

Stone, Marble, & Tile Installation

6.62%

$95,280.00

Fireplaces

1.39%

$20,000.00

Audio & Video Systems, Motorized Shades, & Security Systems

1.94%

$27,999.00

Project & Site Setup

0.30%

$4,350.00

Project Administration Reimbursable

0.06%

$870.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100.00%

$1,440,000.00

Total Square Footage of Residence

3,000

Per Square Foot Value of Renovation

$480.00

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

4.50%

$64,800.00

TRH Construction 16%

16.00%

$230,400.00

TRH General Conditions 4%

4.00%

$57,600.00

TRH Insurance 1.25%

1.25%

$18,000.00

Total The Renovated Home

25.75%

$370,800.00

Total Project Cost

$1,810,800.00

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

WWW.THERENOVATEDHOME.COM