1 west 72nd street presale proposal 6 20 16

A DESIGN | BUILD BUDGETARY BREAKDOWN

1 WEST 72 ND STREET APARTMENT 84 | NEW YORK, NY | 10023

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY

TM

PRE-SALE PROPOSAL THE DAKOTA ND 1 WEST 72 STREET | APARTMENT 84 NEW YORK, NY | 10023 PREPARED EXCLUSIVELY FOR:

DEBORAH GRUBMAN, PAU L A L B A N O & DAV I D M . A D L E R

EXISTING

FLOOR PLAN

BEDROOM 18' 4" X 13' 3"

MASTER SUITE 31' 4" X 19' 8"

STUDY 9' 1" X 13' 3"

WBFP

DRESSING ROOM 7' 5" X 12' 8"

DINNING ROOM 18' 0" X 21' 0" GREAT ROOM 19' 8" X 27' 8"

BEDROOM / DEN 20' 6" X 19' 0"

VESTIBULE 7' 6" X 8' 10" WBFP

FOYER 13' 2" X 10' 9"

LIBRARY 12' 1" X 17' 9"

UP

DRESSING ROOM 15' 8" X 16' 3" GYM UNIT 15' 6" X 13' 4"

ELV

BEDROOM 15' 7" X 12' 7"

DN

DN

ELV

PLAYROOM UNIT 15' 0" X 24' 8"

REF

KITCHEN 19' 7" X 15' 9"

SERVICE AREA

ELV

STUDIO UNIT

STAFF ROOM 13' 6" X 7' 10"

KITCHENETTE

LAUNDRY UNIT 11' 6" X 5' 6"

OFFICE UNIT 11' 29" X 11' 9"

PROPOSED

FLOOR PLAN MAKEUP VANITY

BUILT-INS

CL

BUILT-INS

SITTING AREA

DRESSING ROOM

BEDROOM

WBFP

LIVING ROOM

MASTER BATHROOM

SLAB BENCH

LINEN

DRESSING ROOM

LIBRARY

RECESSED SOAP NICHE

MASTER SUITE

CL

BEDROOM WALK-IN-CLOSET

LINEN

FOYER

WBFP

BENCH

W.I.C

BUILT-IN MILLWORK / STORAGE

CL

CL CL

BEDROOM

(LOFT ABOVE)

WALK-IN-CLOSET CL

BUILT-IN MILLWORK

UP

EXERCISE ROOM

24" SUB ZERO REF

BEVERAGE CENTER

ELEV

DINING ROOM

ICE MAKER

DN

DN

BANQUETTE

12' PROJECTOR SCREEN

MEDIA ROOM

ELEV

BREAKFAST ROOM BUTLER'S PANTRY

POWDER ROOM

48" SUB-ZERO REF / FREEZER

WINE REF

KITCHEN

WET BAR BUILT-IN PANTRY

POWDER ROOM

BUILT-IN PANTRY

SERVICE AREA BUILT-INS

APPLIANCE GARARGE

ELEV BUILT-INS BENCH

STAFF ROOM STUDIO UNIT CL KITCHENETTE

LAUNDRY ROOM W

D

STORAGE / OPEN SHELVES

URBAN GARAGE

CL

DESIGN | SPECIFICATION HIGHLIGHTS BESPOKE KITCHEN & BATHS KITCHEN 1” thick solid wood beaded inset framed cabinetry with walnut interiors hand painted on site. countertops fabricated with 2” thick Calacatta Marble specified by Superior Stone. full height matching backsplash in Calacatta Marble. premium appliances throughout the kitchen specified by Miele, Wolf, and Sub-Zero.

MASTER BATHROOM select Calacatta 4” x 12” herringbone marble tiles on all floors. select Calacatta 12” x 24” marble tiles specified by ABC worldwide stone on all walls. custom solid wood vanity and medicine cabinets with walnut interiors hand painted on site. fixtures specified in polished nickel finishes by Waterworks, Toto and Samuel Heath.

GUEST | CHILDRENS’ BATHROOMS select carrara and bardiglio basketweave mosaic marble specified by Artistic Tile on all floors. white ceramic 3” x 6” subway tile with matching trim to be installed to wainscot height. fixtures specified by polished nickel finishes by Newport Brass, Toto and California Faucets.

DESIGN | SPECFICATION HIGHLIGHTS ARCHITECTURAL DETAILS FLOORING wood floors throughout to be fine sanded, stained and finished. all existing wood floors of the residence to be stained and refinished kitchen and all associated to receive new 5” Wide Plank Select Walnut specified by carlyle wood flooring

INTERIOR DOORS | HARDWARE all interior doors specified as custom 1¾” solid wood paneled doors, all custom jams and casings throughout. door hardware specified by Baldwin & Merit Metal

TRIMWORK AND MILLWORK new baseboards, casings & crown moldings throughout as specified custom millwork at all windows to incorporate radiators and/or HVAC units to provide additional storage as available all windows to receive new finish trim and window sills throughout to be consistent with specified baseboards, and door casings rough and full skim coat plastering, priming and painting to be completed to a ‘level five’ finish throughout the residence, including hand painting all millwork and cabinetry throughout the residence

KITCHEN FLOOR PLAN

KITCHEN

APPLIANCES

KITCHEN

LOOK & FEEL

KITCHEN

LOOK & FEEL

KITCHEN LOOK & FEEL

KITCHEN

LOOK & FEEL

LIVING ROOM LOOK & FEEL

LIVING ROOM LOOK & FEEL

LIVING ROOM FLOOR PLAN

LIVING ROOM

LOOK & FEEL

DINING ROOM FLOOR PLAN

DINING ROOM LOOK & FEEL

LIBRARY FLOOR PLAN

LIBRARY

LOOK & FEEL

MILLWORK LOOK & FEEL

MEDIA ROOM FLOOR PLAN

MEDIA ROOM LOOK & FEEL

EXERCISE ROOM FLOOR PLAN

EXERCISE ROOM LOOK & FEEL

MASTER SUITE FLOOR PLAN

MASTER SUITE

LOOK & FEEL

MASTER SUITE

LOOK & FEEL

MASTER SUITE

LOOK & FEEL

MASTER SUITE

LOOK & FEEL

SECONDARY BEDROOM LOOK & FEEL

SECONDARY BATHROOM LOOK & FEEL

SECONDARY BATHROOM LOOK & FEEL

SECONDARY BEDROOM LOOK & FEEL

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.55%

$5,000.00

Demolition

2.45%

$99,225.00

Carting, Debris & Site Removals

1.91%

$77,355.00

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)

0.50%

$20,250.00

Rough & Trim Electrical

7.05%

$285,525.00

Ligting Package

2.42%

$98,010.00

Fireproofing

0.20%

$8,100.00

Plumbing

7.15%

$289,575.00

Plumbing Fixtures, Fitting, Accessories

3.15%

$127,575.00

Sprinklers

0.00%

$0.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

2.05%

$83,025.00

Wood Flooring (and stairs as applicable)

5.05%

$204,525.00

Specialty Flooring

0.00%

$0.00

HVAC

6.90%

$351,760.00

Appliances (allowance)

3.02%

$50,000.00

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

4.50%

$182,250.00

Hardware & Decorative

2.75%

$111,375.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

0.00%

$0.00

Rough Carpentry & all associated

6.85%

$277,425.00

Closet Interiors

2.20%

$89,100.00

Building Materials

2.35%

$95,175.00

Architectural Millwork, Installation, Trim Installation

5.35%

$216,675.00

Custom Kitchen Cabinets, Vanity, & Installation

7.45%

$301,725.00

Painting, Coating, Finishing, Plaster, & Skim Coating

6.10%

$247,050.00

Stone, Marble, & Tile Material

7.10%

$287,550.00

Stone, Marble, & Tile Installation

7.20%

$291,600.00

Fireplaces

2.70%

$109,350.00

Audio & Video Systems, Motorized Shades, & Security Systems

2.75%

$111,375.00

Project & Site Setup

0.25%

$10,125.00

Project Administration Reimbursable

0.05%

$2,025.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100.00%

$4,050,000.00

Total Square Footage of Residence

7,500

Per Square Foot Value of Renovation

$540.00

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

4.50%

$182,250.00

TRH Construction 16%

16.00%

$648,000.00

TRH General Conditions 4%

4.00%

$162,000.00

TRH Insurance 1.25%

1.25%

$50,625.00

Total The Renovated Home

25.75%

$1,042,875.00

Total Project Cost

$5,092,875.00

The Renovated Home THE DESIGN | RENOVATION AUTHORITY

TM

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

WWW.THERENOVATEDHOME.COM