211 cpw 6f budgetary breakdown

A DESIGN | BUILD BUDGETARY BREAKDOWN 211 CENTRAL PARK WEST | 6F | NEW YORK | NY | 10024

BUDGETARY PROPOSAL 211 CENTRAL PARK WEST APARTMENT #6F NEW YORK, NY | 10024 THE BERESFORD PREPARED EXCLUSIVELY FOR:

R O B E R T D OW L I N G MARLENE STEINER

BUDGETARY PROPOSAL CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.55%

$5,000.00

Demolition

2.45%

$38,367.00

Carting, Debris & Site Removals

1.91%

$29,910.60

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%

$7,830.00

Rough & Trim Electrical

7.05%

$110,403.00

Ligting Package

2.42%

$37,897.20

Fireproofing

0.20%

$3,132.00

Plumbing

7.15%

$111,969.00

Plumbing Fixtures, Fitting, Accessories

3.15%

$49,329.00

Sprinklers

0.00%

$0.00

BUDGETARY PROPOSAL CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

2.05%

$32,103.00

Wood Flooring (and stairs as applicable)

5.05%

$79,083.00

Specialty Flooring

0.00%

$0.00

HVAC

6.90%

$108,054.00

Appliances (allowance)

3.02%

$47,293.20

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%

$70,470.00

Hardware & Decorative

2.75%

$43,065.00

BUDGETARY PROPOSAL CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

0.00%

$0.00

Rough Carpentry & all associated

6.85%

$107,271.00

Closet Interiors

2.20%

$34,452.00

Building Materials

2.35%

$36,801.00

Architectural Millwork, Installation, Trim Installation

5.35%

$83,781.00

Custom Kitchen Cabinets, Vanity, & Installation

7.45%

$116,667.00

Painting, Coating, Finishing, Plaster, & Skim Coating

6.10%

$95,526.00

Stone, Marble, & Tile Material

7.10%

$111,186.00

Stone, Marble, & Tile Installation

7.20%

$112,752.00

Fireplaces

2.70%

$42,282.00

Audio & Video Systems, Motorized Shades, & Security Systems

2.75%

$43,065.00

Project & Site Setup

0.25%

$3,915.00

Project Administration Reimbursable

0.05%

$783.00

BUDGETARY PROPOSAL CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100.00%

$1,566,000.00

Total Square Footage of Residence

2,900

Per Square Foot Value of Renovation

$540.00

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

4.50%

$70,470.00

TRH Construction 16%

16.00%

$250,560.00

TRH General Conditions 4%

4.00%

$62,640.00

TRH Insurance 1.25%

1.25%

$19,575.00

Total The Renovated Home

25.75%

$403,245.00

Total Project Cost

$1,969,245.00

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

WWW.THERENOVATEDHOME.COM