Budgetary breakdown 101 cpw 5a

A DESIGN | BUILD BUDGETARY BREAKDOWN

101 CENTRAL PARK WEST APARTMENT 5A | NEW YORK, NY | 10128

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY TM

PRE-SALE PROPOSAL

101 CENTRAL PARK WEST APARTMENT 5A NEW YORK, NY | 10128 PREPARED EXCLUSIVELY FOR:

BRIAN RICE

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Site Safety & Protection

0.61%

$5,650.00

Demolition

4.12%

$38,000.00

Carting, Debris & Site Removals

1.95%

$18,000.00

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)

0.51%

$4,700.00

Rough & Trim Electrical

7.04%

$65,000.00

Ligting Package

2.17%

$20,000.00

Fireproofing

0.49%

$4,500.00

Plumbing

7.04%

$65,000.00

Plumbing Fixtures, Fitting, Accessories

3.35%

$30,930.00

Sprinklers

0.00%

$0.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Mirrors, Glass & Glazing

1.95%

$18,000.00

Wood Flooring (and stairs as applicable)

4.98%

$46,000.00

Specialty Flooring

0.00%

$0.00

HVAC

0.00%

$0.00

Appliances (allowance)

3.25%

$30,000.00

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

2.38%

$22,000.00

Hardware & Decorative

2.82%

$26,000.00

BUDGETARY GUIDANCE CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Interior Stairs & Railings

0.00%

$0.00

Rough Carpentry & all associated

8.36%

$77,200.00

Closet Interiors

2.71%

$25,000.00

Building Materials

2.81%

$25,920.00

Architectural Millwork, Installation, Trim Installation

5.63%

$52,000.00

Custom Kitchen Cabinets, Vanity, & Installation

10.02%

$92,520.00

Painting, Coating, Finishing, Plaster, & Skim Coating

9.79%

$90,400.00

Stone, Marble, & Tile Material

6.46%

$59,600.00

Stone, Marble, & Tile Installation

7.58%

$70,000.00

Fireplaces

0.00%

$0.00

Audio & Video Systems, Motorized Shades, & Security Systems

3.64%

$33,600.00

Project & Site Setup

0.26%

$2,400.00

Project Administration Reimbursable

0.06%

$580.00

BUDGETARY GUIDANCE

CATEGORY

CATEGORY PERCENTAGE

TOTAL CATEGORY

Total Construction Costs

100%

$923,000.00

Total Square Footage of Residence

2,400

Per Square Foot Value of Renovation

$385

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

4.50%

$41,535.00

TRH Construction 16%

16.00%

$147,680.00

TRH General Conditions 4%

4.00%

$36,920.00

TRH Insurance 1.25%

1.25%

$11,537.50

Total The Renovated Home

25.75%

$237,672.50

Total Project Cost

$1,160,672.50

THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY TM

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

WWW.THERENOVATEDHOME.COM