A DESIGN | BUILD PRE-SALE PROPOSAL
110 RIVERSIDE DRIVE | PH 16 | NEW YORK, NY | 10024
THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY
TM
PRE-SALE PROPOSAL 110 RIVERSIDE DRIVE PH 16 NEW YORK, NY | 10024 PREPARED EXCLUSIVELY FOR:
DEANNA KORY ILEANA LOPEZ-BALBOA
EXISTING FLOOR PLAN
TERRACE 8'-9" X 37'-0"
BATH
VESTIBULE CLOSET DEN/HOMEOFFICE 15'-0" X 20'-0"
BATH
UPPER LEVEL
BEDROOM 17'-4" X 13'-0" BATH CL
BEDROOM 13'-7" X 10'-6"
PR CL
CL
CL
CL
16A
LIVING / DINING 28'-0" X 25'-0" FOYER
CL CL
CL
EAT-IN KITCHEN 27'-0" X 23'-3"
WIC
DRESSING AREA
MASTER BEDROOM 15'-6" X 24'-0"
DW
CL
REF
BATH
W/D
LOWER LEVEL BATH STAFF ROOM 12'-6" X 6'-0"
WIC
PROPOSED FLOOR PLAN
TERRACE 8'-9" X 37'-0"
PR
VESTIBULE FAMILY ROOM
CLOSET
BATH 3
UPPER LEVEL WIC BEDROOM 2
CL
BATH 2 BEDROOM 3
PR CL
CL
CL
CL
16A
FOYER
LIVING / DINING ROOM
CL
CL
EAT-IN KITCHEN CL
DRESSING ROOM
MASTER BEDROOM
CL
MASTER BATH
W/D
LOWER LEVEL BATH STAFF ROOM 12'-6" X 6'-0"
BUDGETARY GUIDANCE CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Site Safety & Protection
0.55%
$4,800.95
Demolition
2.85%
$24,877.65
Carting, Debris, & Site Removals
2.05%
$17,894.45
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
Concrete / Masonry (Slabs & Formwork)
0.95%
$8,292.55
Rough & Trim Electrical
7.20%
$62,848.80
Lighting Package
2.40%
$20,949.60
Fireproofing
0.75%
$6,546.75
Plumbing
7.45%
$65,031.05
Plumbing Fixtures, Fittings, Accessories
3.15%
$27,496.35
Sprinklers
0.00%
$0.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Mirrors, Glass & Glazing
2.05%
$17,894.45
Wood Flooring (and stairs as applicable)
7.20%
$62,848.80
Specialty Flooring
0.00%
$0.00
HVAC
7.41%
$64,681.89
Appliances (allowance)
3.02%
$26,361.58
Windoww & 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
5.05%
$44,081.45
Hardware & Decorative
2.85%
$24,877.65
BUDGETARY GUIDANCE CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Interior Stairs & Railings
5.35%
$46,700.15
Rough Carpentry & all associated
2.20%
$19,203.80
Closet Interiors
3.25%
$28,369.25
Building Materials
3.90%
$34,043.10
Architectural Millwork, Installation, Trim Installation
5.97%
$52,112.13
Custom Kitchen Cabinets, Vanity, & Installation
7.55%
$65,903.95
Painting, Coating, Finishing, Plaster, & Skim Coating
4.75%
$41,462.75
Stone, Marble, & Tile Material
7.85%
$68,522.65
Stone, Marble, & Tile Installation
1.15%
$10,038.35
Fireplaces
2.75%
$24,004.75
Audio & Video Systems, Motorized Shades, & Security Systems
0.25%
$2,182.25
Project & Site Setup
0.05%
$436.45
Project Administration Reimbursable
0.05%
$436.45
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Total Construction Costs
100.00%
$872,900.00
Drafting, Design, Architecture, Permitting 4.5%
4.50%
$39,280.50
TRH Construction 16%
16.00%
$139,664.00
TRH General Conditions 4%
4.00%
$34,916.00
TRH Insurance 1.25%
1.25%
$10,911.25
Total The Renovated Home
25.75%
$224,771.75
The Renovated Home
Total Project Cost
$1,097,671.75
THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY
DESIGN STUDIO 1477 3RD AVENUE NEW YORK, NY 10028 WWW.THERENOVATEDHOME.COM