150 charles street budget 9 12 16

A DESIGN | BUILD BUDGETARY PROPOSAL 150 CHARLES STREET | NEW YORK | NY

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY

TM

BUDGETARY PROPOSAL

PREPARED EXCLUSIVELY FOR:

150 CHARLES STREET NEW YORK, NY 10014

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.85%

$16,362.50

Demolition

2.22%

$42,735.00

Carting, Debris & Site Removals

2.05%

$39,462.50

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)

0.95%

$18,287.50

Rough & Trim Electrical

6.90%

$132,825.00

Ligting Package

2.65%

$51,012.50

Fireproofing

0.25%

$4,812.50

Plumbing

6.55%

$126,087.50

Plumbing Fixtures, Fitting, Accessories

4.55%

$87,587.50

Sprinklers

0.00%

$0.00

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

2.05%

$39,462.50

Wood Flooring (and stairs as applicable)

1.30%

$25,025.00

Specialty Flooring

0.00%

pending

HVAC

2.20%

$42,350.00

Appliances (allowance)

3.10%

$59,675.00

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

5.05%

$97,212.50

Hardware & Decorative

2.85%

$54,862.50

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

6.05%

$116,462.50

Rough Carpentry & all associated

3.85%

$74,112.50

Closet Interiors

5.30%

$102,025.00

Building Materials

2.90%

$55,825.00

Architectural Millwork, Installation, Trim Installation

6.95%

$133,787.50

Custom Kitchen Cabinets, Vanity, & Installation

5.55%

$106,837.50

Painting, Coating, Finishing, Plaster, & Skim Coating

6.75%

$129,937.50

Stone, Marble, & Tile Material

7.85%

$151,112.50

Stone, Marble, & Tile Installation

6.98%

$134,365.00

Fireplaces

0.00%

$0.00

Audio & Video Systems, Motorized Shades, & Security Systems (PENDING - ONLY ALLOWANCE)

2.55%

$49,087.50

Project & Site Setup

1.10%

$21,175.00

Project Administration Reimbursable

0.65%

$12,512.50

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100.00%

$1,925,000.00

Total Square Footage of Residence

3,500 SF

Per Square Foot Value of Renovation

$550.00

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

4.50%

$86,625.00

TRH Construction 16%

16.00%

$308,000.00

TRH General Conditions 4%

4.00%

$77,000.00

TRH Insurance 1.25%

1.25%

$24,062.50

Total The Renovated Home

25.75%

$495,687.50

Total Project Cost

$2,420,687.50

BUDGETARY GUIDANCE CATEGORY - BY ROOM

TOTAL CATEGORY

Gallery & Powder Room

$140,000.00

Entry Hall

$115,000.00

Dining Room

$140,000.00

Family Room & Living Room

$180,000.00

Kitchen

$245,000.00

Bedroom 1 & Bath 1

$100,000.00

Stair Hall & Laundry

$90,000.00

Master Bedroom, His & Her Dressing Room

$305,000.00

Master Bath

$180,000.00

Office

$80,000.00

Bedroom 2 & Bath 2

$100,000.00

Study

$150,000.00

Bedroom 3 & Bath 3

$100,000.00

Total Construction Costs

$1,925,000.00

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY

DESIGN STUDIO 1477 3RD AVENUE NEW YORK, NY 10028 212.517.7020 WWW.THERENOVATEDHOME.COM