A DESIGN | BUILD BUDGE TARY BREAKDOWN
1120 PARK AVENUE APARTMENT 21B | NEW YORK, NY | 10128
THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY TM
PRE-SALE PROPOSAL
BUDGETARY GUIDANCE
1120 PARK AVENUE #21B NEW YORK, NY | 10128 PREPARED EXCLUSIVELY FOR:
ELAINE TROSS A N N E LO R I N G ARLENE WEIDBERG
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Site Safety & Protection
0.55%
$4,702.50
Demolition
2.45%
$20,947.50
Carting, Debris & Site Removals
1.91%
$16,330.50
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%
$4,275.00
Rough & Trim Electrical
7.05%
$60,277.50
Ligting Package
2.42%
$20,691.00
Fireproofing
0.20%
$1,710.00
Plumbing
7.15%
$61,132.50
Plumbing Fixtures, Fitting, Accessories
3.15%
$26,932.50
Sprinklers
0.00%
$0.00
BUDGETARY GUIDANCE
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Mirrors, Glass & Glazing
2.05%
$17,527.50
Interior Stairs & Railings
0.00%
$0.00
Wood Flooring (and stairs as applicable)
5.05%
$43,177.50
Rough Carpentry & all associated
6.85%
$58,567.50
Specialty Flooring
0.00%
$0.00
Closet Interiors
2.20%
$18,810.00
HVAC
6.90%
$58,995.00
Building Materials
2.35%
$20,092.50
Appliances (allowance)
3.02%
$25,821.00
Architectural Millwork, Installation, Trim Installation
5.35%
$45,742.50
Windows & Exterior Doors
0.00%
$0.00
Custom Kitchen Cabinets, Vanity, & Installation
7.45%
$63,697.50
Elevator Package and Associate Work
0.00%
$0.00
Painting, Coating, Finishing, Plaster, & Skim Coating
6.10%
$52,155.00
Front Facade
0.00%
$0.00
Stone, Marble, & Tile Material
7.10%
$60,705.00
Structural Steel
0.00%
$0.00
Stone, Marble, & Tile Installation
7.20%
$61,560.00
Metal Joists
0.00%
$0.00
Fireplaces
2.70%
$23,085.00
Exterior Components
0.00%
$0.00
Audio & Video Systems, Motorized Shades, & Security Systems
2.75%
$23,512.50
Roofing, Scuppers, & Gutters
0.00%
$0.00
Project & Site Setup
0.25%
$2,137.50
Wood Doors, Jambs, Casings & Installation
4.50%
$38,475.00
Project Administration Reimbursable
0.05%
$427.50
Hardware & Decorative
2.75%
$23,512.50
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Total Construction Costs
100.00%
$855,000.00
Total Square Footage of Residence
1,800 SF
Per Square Foot Value of Renovation
$475.00
The Renovated Home Drafting, Design, Architecture, Permitting 4.5%
4.50%
$38,475.00
TRH Construction 16%
16.00%
$136,800.00
TRH General Conditions 4%
4.00%
$34,200.00
TRH Insurance 1.25%
1.25%
$10,687.50
Total The Renovated Home
25.75%
$220,162.50
Total Project Cost
$1,075,162.50
THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY TM
DESIGN STUDIO 1477 3RD AVENUE NEW YORK, NY 10028 212.517.7020
WWW.THERENOVATEDHOME.COM