35 sutton place 5f proposed plan options budgetary breakdown

A DESIGN | BUILD BUDGETARY BREAKDOWN

35 SUTTON PLACE APARTMENT 5F | NEW YORK, NY | 10022

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY

TM

PRE-SALE PROPOSAL

35 SUTTON PLACE APARTMENT 5F NEW YORK, NY | 10022

PREPARED EXCLUSIVELY FOR:

C H R I S T I N E TO E S MULDOON

EXISTING FLOOR PLAN

PROPOSED FLOOR PLAN OPTION 1

PROPOSED

FLOOR PLAN OPTION 2

PROPOSED

FLOOR PLAN OPTION 3

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.55%

$4,038.38

Demolition

2.45%

$17,989.13

Carting, Debris & Site Removals

1.91%

$14,024.18

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%

$3,671.25

Rough & Trim Electrical

7.05%

$51,764.63

Ligting Package

2.42%

$17,768.85

Fireproofing

0.20%

$1,468.50

Plumbing

7.15%

$52,498.88

Plumbing Fixtures, Fitting, Accessories

3.15%

$23,128.88

Sprinklers

0.00%

$0.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

2.05%

$15,052.13

Wood Flooring (and stairs as applicable)

5.05%

$37,079.63

Specialty Flooring

0.00%

$0.00

HVAC

6.90%

$50,663.25

Appliances (allowance)

3.02%

$22,174.35

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%

$33,041.25

Hardware & Decorative

2.75%

$20,191.88

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

0.00%

$0.00

Rough Carpentry & all associated

6.85%

$50,296.13

Closet Interiors

2.20%

$16,153.50

Building Materials

2.35%

$17,254.88

Architectural Millwork, Installation, Trim Installation

5.35%

$39,282.38

Custom Kitchen Cabinets, Vanity, & Installation

7.45%

$54,701.63

Painting, Coating, Finishing, Plaster, & Skim Coating

6.10%

$44,789.25

Stone, Marble, & Tile Material

7.10%

$52,131.75

Stone, Marble, & Tile Installation

7.20%

$52,866.00

Fireplaces

2.70%

$19,824.75

Audio & Video Systems, Motorized Shades, & Security Systems

2.75%

$20,191.88

Project & Site Setup

0.25%

$1,835.63

Project Administration Reimbursable

0.05%

$367.13

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100.00%

$734,250.00

Total Square Footage of Residence

1,650

Per Square Foot Value of Renovation

$445.00

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

4.50%

$33,041.25

TRH Construction 16%

16.00%

$117,480.00

TRH General Conditions 4%

4.00%

$29,370.00

TRH Insurance 1.25%

1.25%

$9,178.13

Total The Renovated Home

25.75%

$189,069.38

Total Project Cost

$923,319.38

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY

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