A DESIGN | BUILD BUDGETARY BREAKDOWN 1155 PARK AVENUE | APT 11NW | NEW YORK, NY | 10128
The Renovated Home THE DESIGN | RENOVATION AUTHORITY
TM
PRE-SALE PROPOSAL 1155 PARK AVENUE APARTMENT 11 NW
NEW YORK, NY | 10128
PREPARED EXCLUSIVELY FOR:
T H E S H E PA R D R E S I D E N C E
BUDGETARY GUIDANCE CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Site Safety & Protection
0.38%
$7,000.00
Demolition
2.61%
$48,305.00
Carting, Debris & Site Removals
1.71%
$31,590.00
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)
0.53%
$9,730.00
Rough & Trim Electrical
8.87%
$163,885.00
Ligting Package
2.28%
$42,120.00
Fireproofing
PENDING
PENDING
Plumbing
7.55%
$139,505.00
Plumbing Fixtures, Fitting, Accessories
2.15%
$39,805.00
Sprinklers
0.00%
$0.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Mirrors, Glass & Glazing
1.45%
$26,830.00
Wood Flooring (and stairs as applicable)
4.24%
$78,305.00
Specialty Flooring
0.00%
$0.00
HVAC
5.76%
$106,405.00
Appliances (allowance)
2.43%
$45,000.00
Windows & Exterior Doors
2.76%
$51,000.00
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
3.57%
$66,035.00
Hardware & Decorative
2.14%
$39,608.00
BUDGETARY GUIDANCE CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Interior Stairs & Railings
0.00%
$0.00
Rough Carpentry & all associated
9.68%
$178,955.00
Closet Interiors
2.09%
$38,610.00
Building Materials
2.20%
$40,695.00
Architectural Millwork, Installation, Trim Installation
7.87%
$145,390.00
Custom Kitchen Cabinets, Vanity, & Installation
6.65%
$122,855.00
Painting, Coating, Finishing, Plaster, & Skim Coating
6.02%
$111,350.00
Stone, Marble, & Tile Material
6.11%
$112,930.00
Stone, Marble, & Tile Installation
7.40%
$136,830.00
Fireplaces
0.92%
$16,930.00
Audio & Video Systems, Motorized Shades, & Security Systems
2.34%
$43,306.00
Project & Site Setup
0.24%
$4,387.00
Project Administration Reimbursable
0.05%
$877.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Total Construction Costs
100%
$1,848,238.00
Total Square Footage of Residence
3,500
Per Square Foot Value of Renovation
$528.07
The Renovated Home Drafting, Design, Architecture, Permitting 4.5%
4.50%
$83,170.71
TRH Construction 16%
16.00%
$295,718.08
TRH General Conditions 4%
4.00%
$73,929.52
TRH Insurance 1.25%
1.25%
$23,102.98
Total The Renovated Home
$475,921.29
Total Project Cost
$2,324,159.29
The Renovated Home THE DESIGN | RENOVATION AUTHORITY
TM
DESIGN STUDIO 1477 3RD AVENUE NEW YORK, NY 10028 212.517.7020
WWW.THERENOVATEDHOME.COM