A DESIGN | BUILD BUDGETARY BREAKDOWN
1136 FIFTH AVENUE APARTMENT 2A | NEW YORK, NY | 10128
PRE-SALE PROPOSAL
1136 FIFTH AVENUE APARTMENT 14A NEW YORK, NY | 10128 PREPARED EXCLUSIVELY FOR:
T H E YO U N G R E S I D E N C E
BUDGETARY GUIDANCE CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Site Safety & Protection
0.35%
$5,000.00
Demolition
1.99%
$28,630.00
Carting, Debris & Site Removals
2.04%
$29,334.00
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)
0.60%
$8,700.00
Rough & Trim Electrical
6.44%
$92,670.00
Ligting Package
2.23%
$32,108.00
Fireproofing
0.24%
$3,480.00
Plumbing
7.25%
$104,410.00
Plumbing Fixtures, Fitting, Accessories
3.11%
$44,810.00
Sprinklers
0.00%
$0.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Mirrors, Glass & Glazing
1.09%
$15,670.00
Wood Flooring (and stairs as applicable)
4.70%
$67,670.00
Specialty Flooring
0.00%
$0.00
HVAC
7.61%
$109,601.00
Appliances (allowance)
3.13%
$45,000.00
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
4.09%
$58,908.00
Hardware & Decorative
2.42%
$34,850.00
BUDGETARY GUIDANCE CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Interior Stairs & Railings
0.00%
$0.00
Rough Carpentry & all associated
10.36%
$149,190.00
Closet Interiors
1.27%
$18,280.00
Building Materials
1.45%
$20,890.00
Architectural Millwork, Installation, Trim Installation
5.08%
$73,090.00
Custom Kitchen Cabinets, Vanity, & Installation
9.70%
$139,630.00
Painting, Coating, Finishing, Plaster, & Skim Coating
8.07%
$116,140.00
Stone, Marble, & Tile Material
6.49%
$93,440.00
Stone, Marble, & Tile Installation
6.62%
$95,280.00
Fireplaces
1.39%
$20,000.00
Audio & Video Systems, Motorized Shades, & Security Systems
1.94%
$27,999.00
Project & Site Setup
0.30%
$4,350.00
Project Administration Reimbursable
0.06%
$870.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Total Construction Costs
100.00%
$1,440,000.00
Total Square Footage of Residence
3,000
Per Square Foot Value of Renovation
$480.00
The Renovated Home Drafting, Design, Architecture, Permitting 4.5%
4.50%
$64,800.00
TRH Construction 16%
16.00%
$230,400.00
TRH General Conditions 4%
4.00%
$57,600.00
TRH Insurance 1.25%
1.25%
$18,000.00
Total The Renovated Home
25.75%
$370,800.00
Total Project Cost
$1,810,800.00
DESIGN STUDIO 1477 3RD AVENUE NEW YORK, NY 10028 212.517.7020
WWW.THERENOVATEDHOME.COM