1155 park avenue apt 11nw budgetary breakdown

A DESIGN | BUILD BUDGETARY BREAKDOWN 1155 PARK AVENUE | APT 11NW | NEW YORK, NY | 10128

The Renovated Home THE DESIGN | RENOVATION AUTHORITY

TM

PRE-SALE PROPOSAL 1155 PARK AVENUE APARTMENT 11 NW

NEW YORK, NY | 10128

PREPARED EXCLUSIVELY FOR:

T H E S H E PA R D R E S I D E N C E

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.38%

$7,000.00

Demolition

2.61%

$48,305.00

Carting, Debris & Site Removals

1.71%

$31,590.00

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)

0.53%

$9,730.00

Rough & Trim Electrical

8.87%

$163,885.00

Ligting Package

2.28%

$42,120.00

Fireproofing

PENDING

PENDING

Plumbing

7.55%

$139,505.00

Plumbing Fixtures, Fitting, Accessories

2.15%

$39,805.00

Sprinklers

0.00%

$0.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

1.45%

$26,830.00

Wood Flooring (and stairs as applicable)

4.24%

$78,305.00

Specialty Flooring

0.00%

$0.00

HVAC

5.76%

$106,405.00

Appliances (allowance)

2.43%

$45,000.00

Windows & Exterior Doors

2.76%

$51,000.00

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

3.57%

$66,035.00

Hardware & Decorative

2.14%

$39,608.00

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

0.00%

$0.00

Rough Carpentry & all associated

9.68%

$178,955.00

Closet Interiors

2.09%

$38,610.00

Building Materials

2.20%

$40,695.00

Architectural Millwork, Installation, Trim Installation

7.87%

$145,390.00

Custom Kitchen Cabinets, Vanity, & Installation

6.65%

$122,855.00

Painting, Coating, Finishing, Plaster, & Skim Coating

6.02%

$111,350.00

Stone, Marble, & Tile Material

6.11%

$112,930.00

Stone, Marble, & Tile Installation

7.40%

$136,830.00

Fireplaces

0.92%

$16,930.00

Audio & Video Systems, Motorized Shades, & Security Systems

2.34%

$43,306.00

Project & Site Setup

0.24%

$4,387.00

Project Administration Reimbursable

0.05%

$877.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100%

$1,848,238.00

Total Square Footage of Residence

3,500

Per Square Foot Value of Renovation

$528.07

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

4.50%

$83,170.71

TRH Construction 16%

16.00%

$295,718.08

TRH General Conditions 4%

4.00%

$73,929.52

TRH Insurance 1.25%

1.25%

$23,102.98

Total The Renovated Home

$475,921.29

Total Project Cost

$2,324,159.29

The Renovated Home THE DESIGN | RENOVATION AUTHORITY

TM

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

WWW.THERENOVATEDHOME.COM