345 347 west 19th street budget

A DESIGN | BUILD BUDGETARY BREAKDOWN 345-347 WEST 19TH STREET | NEW YORK, NY | 10011

The Renovated Home THE DESIGN | RENOVATION AUTHORITY

TM

PRE-SALE PROPOSAL 345 - 347 WEST 19TH STREET TOWNHOME NEW YORK | NY | 10011 PREPARED EXCLUSIVELY FOR:

M I R I A M D R I OT

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.40%

$17,602.20

Demolition

2.00%

$88,011.00

Carting, Debris & Site Removals

2.30%

$101,212.65

Hoist & Crane

0.45%

$19,802.48

Scaffolding & Sidewalk Bridge

0.75%

$33,004.13

Shoring, Bracing & Underpinning

0.00%

$0.00

Excavation & Fill

0.00%

$0.00

Conrete / Masonry (Slabs & Formwork)

0.80%

$35,204.40

Rough & Trim Electrical

5.35%

$235,429.43

Ligting Package

2.00%

$88,011.00

Fireproofing

0.70%

$30,803.85

Plumbing

5.50%

$242,030.25

Plumbing Fixtures, Fitting, Accessories

3.02%

$132,896.61

Sprinklers

3.00%

$132,016.50

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

1.70%

$74,809.35

Wood Flooring (and stairs as applicable)

5.60%

$246,430.80

Specialty Flooring

0.00%

$0.00

HVAC

6.20%

$272,834.10

Appliances (allowance)

1.70%

$74,809.35

Windows & Exterior Doors

5.50%

$242,030.25

Elevator Package and Associate Work

6.00%

$264,033.00

Front Facade

0.00%

$0.00

Structural Steel

0.00%

$0.00

Metal Joists

0.00%

$0.00

Exterior Components

2.00%

$88,011.00

Roofing, Scuppers, & Gutters

0.00%

$0.00

Wood Doors, Jambs, Casings & Installation

4.00%

$176,022.00

Hardware & Decorative

2.50%

$110,013.75

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

2.00%

$88,011.00

Rough Carpentry & all associated

4.30%

$189,223.65

Closet Interiors

1.90%

$83,610.45

Building Materials

2.50%

$110,013.75

Architectural Millwork, Installation, Trim Installation

3.35%

$147,418.43

Custom Kitchen Cabinets, Vanity, & Installation

5.00%

$220,027.50

Painting, Coating, Finishing, Plaster, & Skim Coating

5.50%

$242,030.25

Stone, Marble, & Tile Material

4.00%

$176,022.00

Stone, Marble, & Tile Installation

5.50%

$242,030.25

Fireplaces

1.18%

$51,926.49

Audio & Video Systems, Motorized Shades, & Security Systems

2.50%

$110,013.75

Project & Site Setup

0.75%

$33,004.13

Project Administration Reimbursable

0.05%

$2,200.28

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100.00%

$4,400,550.00

Total Square Footage of Residence

8,382

Per Square Foot Value of Renovation

$525

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

4.50%

$198,024.75

TRH Construction 16%

16.00%

$704,088.00

TRH General Conditions 4%

4.00%

$176,022.00

TRH Insurance 1.25%

1.25%

$55,006.88

Total The Renovated Home

25.75%

$1,133,141.63

Total Project Cost

$5,533,691.63

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Additional Elements Expanding on Lot

$300,000.00

Basement

$300,000.00

Rooftop Terrace

$200,000.00

Total Additional Elements Construction Costs

$800,000.00

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

4.50%

$36,000.00

TRH Construction 16%

16.00%

$128,000.00

TRH General Conditions 4%

4.00%

$32,000.00

TRH Insurance 1.25%

1.25%

$10,000.00

Total Additonal Elements The Renovated Home

25.75%

$206,000.00

Total Additional Elements Project Cost

$1,006,000.00

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Combined Construction Costs

$4,400,550.00

Total Square Footage of Residence

10,000

Per Square Foot Value of Renovation

$520

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

4.50%

$234,024.75

TRH Construction 16%

16.00%

$832,088.00

TRH General Conditions 4%

4.00%

$208,022.00

TRH Insurance 1.25%

1.25%

$65,006.88

Total Combined The Renovated Home

25.75%

$1,339,141.63

Total Combined Project Cost

$6,539,691.63

The Renovated Home THE DESIGN | RENOVATION AUTHORITY

TM

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

WWW.THERENOVATEDHOME.COM