1235 park avenue budgetary breakdown

A DESIGN | BUILD BUDGETARY BREAKDOWN 1235 PARK AVENUE | NEW YORK, NY | 10128

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY

TM

PRE-SALE PROPOSAL

1235 PARK AVENUE NEW YORK, NY | 10128 PREPARED EXCLUSIVELY FOR:

ROSEMARIE DEANE

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.55%

$5,000.00

Demolition

2.45%

$34,912.50

Carting, Debris & Site Removals

1.91%

$27,217.50

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%

$7,125.00

Rough & Trim Electrical

7.05%

$100,462.50

Ligting Package

2.42%

$34,485.00

Fireproofing

0.20%

$2,850.00

Plumbing

7.15%

$101,887.50

Plumbing Fixtures, Fitting, Accessories

3.15%

$44,887.50

Sprinklers

0.00%

$0.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

2.05%

$29,212.50

Wood Flooring (and stairs as applicable)

5.05%

$71,962.50

Specialty Flooring

0.00%

$0.00

HVAC

6.90%

$98,325.00

Appliances (allowance)

3.02%

$43,035.00

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

4.50%

$64,125.00

Hardware & Decorative

2.75%

$39,187.50

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

0.00%

$0.00

Rough Carpentry & all associated

6.85%

$97,612.50

Closet Interiors

2.20%

$31,350.00

Building Materials

2.35%

$33,487.50

Architectural Millwork, Installation, Trim Installation

5.35%

$76,237.50

Custom Kitchen Cabinets, Vanity, & Installation

7.45%

$106,162.50

Painting, Coating, Finishing, Plaster, & Skim Coating

6.10%

$86,925.00

Stone, Marble, & Tile Material

7.10%

$101,175.00

Stone, Marble, & Tile Installation

7.20%

$102,600.00

Fireplaces

2.70%

$38,475.00

Audio & Video Systems, Motorized Shades, & Security Systems

2.75%

$39,187.50

Project & Site Setup

0.25%

$3,562.50

Project Administration Reimbursable

0.05%

$712.50

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100.00%

$1,425,000.00

Total Square Footage of Residence

3,000

Per Square Foot Value of Renovation

$475.00

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

4.50%

$64,125.00

TRH Construction 16%

16.00%

$228,000.00

TRH General Conditions 4%

4.00%

$57,000.00

TRH Insurance 1.25%

1.25%

$17,812.50

Total The Renovated Home

25.75%

$366,937.50

Total Project Cost

$1,791,937.50

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY

TM

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

WWW.THERENOVATEDHOME.COM