15 west 20th ph cosmetic budgetary breakdown

A DESIGN | BUILD BUDGETARY BREAKDOWN

15 WEST 20TH STREET | PENTHOUSE | NEW YORK, NY | 10011

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY

TM

PRE-SALE PROPOSAL

15 WEST 20TH STREET PENTHOUSE NEW YORK, NY | 10011

PREPARED EXCLUSIVELY FOR:

L AU R E N M U S S MICHAEL ORME

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.67%

$2,800.00

Demolition

3.87%

$16,220.00

Carting, Debris & Site Removals

0.98%

$4,110.00

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)

0.72%

$3,000.00

Rough & Trim Electrical

6.69%

$28,055.00

Ligting Package

2.79%

$11,690.00

Fireproofing

0.29%

$1,200.00

Plumbing

4.99%

$20,905.00

Plumbing Fixtures, Fitting, Accessories

2.86%

$11,985.00

Sprinklers

0.00%

$0.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

1.03%

$4,300.00

Wood Flooring (and stairs as applicable)

2.93%

$12,300.00

Specialty Flooring

0.00%

$0.00

HVAC

0.00%

$0.00

Appliances (allowance)

5.31%

$22,250.00

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

2.62%

$11,000.00

Hardware & Decorative

1.43%

$6,000.00

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

0.00%

$0.00

Rough Carpentry & all associated

8.82%

$36,965.00

Closet Interiors

2.38%

$10,000.00

Building Materials

3.81%

$15,988.00

Architectural Millwork, Installation, Trim Installation

5.68%

$23,805.00

Custom Kitchen Cabinets, Vanity, & Installation

11.40%

$47,800.00

Painting, Coating, Finishing, Plaster, & Skim Coating

12.64%

$53,000.00

Stone, Marble, & Tile Material

7.61%

$31,900.00

Stone, Marble, & Tile Installation

7.17%

$30,050.00

Fireplaces

0.00%

$0.00

Audio & Video Systems, Motorized Shades, & Security Systems

3.58%

$15,000.00

Project & Site Setup

0.36%

$1,500.00

Project Administration Reimbursable

0.07%

$300.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100%

$419,323.00

Drafting, Design, Architecture, Permitting 4.5%

4.50%

$18,869.54

TRH Construction 16%

16.00%

$67,091.68

TRH General Conditions 4%

4.00%

$16,772.92

TRH Insurance 1.25%

1.25%

$5,241.54

Total The Renovated Home

25.75%

$107,975.67

The Renovated Home

Total Project Cost

$527,298.67

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY

TM

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

WWW.THERENOVATEDHOME.COM