5 east 93rd street townhome proposed floor plan and budgetary breakdown

A DESIGN | BUILD BUDGETARY BREAKDOWN 5 EAST 93RD STREET | NEW YORK, NY | 10128

The Renovated Home THE DESIGN | RENOVATION AUTHORITY

TM

PRE-SALE PROPOSAL

5 EAST 93RD STREET

NEW YORK, NY | 10128 PREPARED EXCLUSIVELY FOR:

L E I G H TO N C A N D L E R

EXISTING

FLOOR PLAN GARDEN

D W

CL

KITCHEN

MASTER BEDROOM

DINING ROOM

BEDROOM

CL

BEDROOM SOLARIUM

CL

CL

CL CL

CL CL

CL STORAGE

CL STORAGE

CL

CL

CL

CL

CL

CL

CL

CL CL COMPUTER ROOM

CL

CL

CL

CL

LIVING ROOM INFORMAL DINING ROOM

TERRACE

CL

HVAC

CL

BEDROOM

BEDROOM

CL

BEDROOM

LIBRARY

CL

STORAGE

BASEMENT

GARDEN LEVEL

PARLOR FLOOR

SECOND FLOOR

THIRD FLOOR

FOURTH FLOOR

FIFTH FLOOR

PROPOSED FLOOR PLAN

W

STORAGE

BAR/ PREP KITCHEN

LAUNDRY/ MUD ROOM

WIC

WINE

D

WINE

BEDROOM 3 DW

WIC

MASTER BEDROOM

REF

DW

WIC

FRZ

WALL OVENS

BEDROOM 1

UP

EAT IN KITCHEN DOWN LIVING ROOM

HOME THEATER

DOWN

DOWN

MASTER BATHROOM

DOWN

BATH 1

COAT CL

PR

DOWN

BATH 3

KIDS STUDY UP

PR

GYM

BATH 2

UP

CL BATH 4

UP

BEDROOM 2

UP

LIBRARY

MECH

WIC

BEDROOM 4

GALLERY PR

DINING ROOM

WINE

WINE

WINE

WINE

WINE

WIC

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.43%

$14,620.00

Demolition

3.50%

$119,000.00

Carting, Debris & Site Removals

2.30%

$78,200.00

Hoist & Crane

0.50%

$17,000.00

Scaffolding & Sidewalk Bridge

0.75%

$25,500.00

Shoring, Bracing & Underpinning

0.00%

$0.00

Excavation & Fill

0.00%

$0.00

Conrete / Masonry (Slabs & Formwork)

0.85%

$28,900.00

Rough & Trim Electrical

6.00%

$204,000.00

Ligting Package

3.00%

$102,000.00

Fireproofing

0.70%

$23,800.00

Plumbing

6.00%

$204,000.00

Plumbing Fixtures, Fitting, Accessories

3.02%

$102,680.00

Sprinklers

3.60%

$122,400.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

1.60%

$54,400.00

Wood Flooring (and stairs as applicable)

6.45%

$219,300.00

Specialty Flooring

0.00%

$0.00

HVAC

6.00%

$204,000.00

Appliances (allowance)

1.50%

$51,000.00

Windows & Exterior Doors

6.00%

$204,000.00

Elevator Package and Associate Work

2.70%

$91,800.00

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

4.30%

$146,200.00

Hardware & Decorative

2.50%

$85,000.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

0.00%

$0.00

Rough Carpentry & all associated

4.45%

$151,300.00

Closet Interiors

1.90%

$64,600.00

Building Materials

2.75%

$93,500.00

Architectural Millwork, Installation, Trim Installation

3.40%

$115,600.00

Custom Kitchen Cabinets, Vanity, & Installation

5.30%

$180,200.00

Painting, Coating, Finishing, Plaster, & Skim Coating

6.00%

$204,000.00

Stone, Marble, & Tile Material

4.00%

$136,000.00

Stone, Marble, & Tile Installation

6.00%

$204,000.00

Fireplaces

1.00%

$34,000.00

Audio & Video Systems, Motorized Shades, & Security Systems

2.50%

$85,000.00

Project & Site Setup

0.95%

$32,300.00

Project Administration Reimbursable

0.05%

$1,700.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100.00%

$3,400,000.00

Total Square Footage of Residence

6,800

Per Square Foot Value of Renovation

$500.00

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

4.50%

$153,000.00

TRH Construction 16%

16.00%

$544,000.00

TRH General Conditions 4%

4.00%

$136,000.00

TRH Insurance 1.25%

1.25%

$42,500.00

Total The Renovated Home

25.75%

$875,500.00

Total Project Cost

$4,275,500.00

The Renovated Home THE DESIGN | RENOVATION AUTHORITY

TM

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

WWW.THERENOVATEDHOME.COM