A DESIGN | BUILD BUDGETARY BREAKDOWN
1 WEST 72 ND STREET APARTMENT 84 | NEW YORK, NY | 10023
THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY
TM
PRE-SALE PROPOSAL THE DAKOTA ND 1 WEST 72 STREET | APARTMENT 84 NEW YORK, NY | 10023 PREPARED EXCLUSIVELY FOR:
DEBORAH GRUBMAN, PAU L A L B A N O & DAV I D M . A D L E R
EXISTING
FLOOR PLAN
BEDROOM 18' 4" X 13' 3"
MASTER SUITE 31' 4" X 19' 8"
STUDY 9' 1" X 13' 3"
WBFP
DRESSING ROOM 7' 5" X 12' 8"
DINNING ROOM 18' 0" X 21' 0" GREAT ROOM 19' 8" X 27' 8"
BEDROOM / DEN 20' 6" X 19' 0"
VESTIBULE 7' 6" X 8' 10" WBFP
FOYER 13' 2" X 10' 9"
LIBRARY 12' 1" X 17' 9"
UP
DRESSING ROOM 15' 8" X 16' 3" GYM UNIT 15' 6" X 13' 4"
ELV
BEDROOM 15' 7" X 12' 7"
DN
DN
ELV
PLAYROOM UNIT 15' 0" X 24' 8"
REF
KITCHEN 19' 7" X 15' 9"
SERVICE AREA
ELV
STUDIO UNIT
STAFF ROOM 13' 6" X 7' 10"
KITCHENETTE
LAUNDRY UNIT 11' 6" X 5' 6"
OFFICE UNIT 11' 29" X 11' 9"
PROPOSED
FLOOR PLAN MAKEUP VANITY
BUILT-INS
CL
BUILT-INS
SITTING AREA
DRESSING ROOM
BEDROOM
WBFP
LIVING ROOM
MASTER BATHROOM
SLAB BENCH
LINEN
DRESSING ROOM
LIBRARY
RECESSED SOAP NICHE
MASTER SUITE
CL
BEDROOM WALK-IN-CLOSET
LINEN
FOYER
WBFP
BENCH
W.I.C
BUILT-IN MILLWORK / STORAGE
CL
CL CL
BEDROOM
(LOFT ABOVE)
WALK-IN-CLOSET CL
BUILT-IN MILLWORK
UP
EXERCISE ROOM
24" SUB ZERO REF
BEVERAGE CENTER
ELEV
DINING ROOM
ICE MAKER
DN
DN
BANQUETTE
12' PROJECTOR SCREEN
MEDIA ROOM
ELEV
BREAKFAST ROOM BUTLER'S PANTRY
POWDER ROOM
48" SUB-ZERO REF / FREEZER
WINE REF
KITCHEN
WET BAR BUILT-IN PANTRY
POWDER ROOM
BUILT-IN PANTRY
SERVICE AREA BUILT-INS
APPLIANCE GARARGE
ELEV BUILT-INS BENCH
STAFF ROOM STUDIO UNIT CL KITCHENETTE
LAUNDRY ROOM W
D
STORAGE / OPEN SHELVES
URBAN GARAGE
CL
DESIGN | SPECIFICATION HIGHLIGHTS BESPOKE KITCHEN & BATHS KITCHEN 1” thick solid wood beaded inset framed cabinetry with walnut interiors hand painted on site. countertops fabricated with 2” thick Calacatta Marble specified by Superior Stone. full height matching backsplash in Calacatta Marble. premium appliances throughout the kitchen specified by Miele, Wolf, and Sub-Zero.
MASTER BATHROOM select Calacatta 4” x 12” herringbone marble tiles on all floors. select Calacatta 12” x 24” marble tiles specified by ABC worldwide stone on all walls. custom solid wood vanity and medicine cabinets with walnut interiors hand painted on site. fixtures specified in polished nickel finishes by Waterworks, Toto and Samuel Heath.
GUEST | CHILDRENS’ BATHROOMS select carrara and bardiglio basketweave mosaic marble specified by Artistic Tile on all floors. white ceramic 3” x 6” subway tile with matching trim to be installed to wainscot height. fixtures specified by polished nickel finishes by Newport Brass, Toto and California Faucets.
DESIGN | SPECFICATION HIGHLIGHTS ARCHITECTURAL DETAILS FLOORING wood floors throughout to be fine sanded, stained and finished. all existing wood floors of the residence to be stained and refinished kitchen and all associated to receive new 5” Wide Plank Select Walnut specified by carlyle wood flooring
INTERIOR DOORS | HARDWARE all interior doors specified as custom 1¾” solid wood paneled doors, all custom jams and casings throughout. door hardware specified by Baldwin & Merit Metal
TRIMWORK AND MILLWORK new baseboards, casings & crown moldings throughout as specified custom millwork at all windows to incorporate radiators and/or HVAC units to provide additional storage as available all windows to receive new finish trim and window sills throughout to be consistent with specified baseboards, and door casings rough and full skim coat plastering, priming and painting to be completed to a ‘level five’ finish throughout the residence, including hand painting all millwork and cabinetry throughout the residence
KITCHEN FLOOR PLAN
KITCHEN
APPLIANCES
KITCHEN
LOOK & FEEL
KITCHEN
LOOK & FEEL
KITCHEN LOOK & FEEL
KITCHEN
LOOK & FEEL
LIVING ROOM LOOK & FEEL
LIVING ROOM LOOK & FEEL
LIVING ROOM FLOOR PLAN
LIVING ROOM
LOOK & FEEL
DINING ROOM FLOOR PLAN
DINING ROOM LOOK & FEEL
LIBRARY FLOOR PLAN
LIBRARY
LOOK & FEEL
MILLWORK LOOK & FEEL
MEDIA ROOM FLOOR PLAN
MEDIA ROOM LOOK & FEEL
EXERCISE ROOM FLOOR PLAN
EXERCISE ROOM LOOK & FEEL
MASTER SUITE FLOOR PLAN
MASTER SUITE
LOOK & FEEL
MASTER SUITE
LOOK & FEEL
MASTER SUITE
LOOK & FEEL
MASTER SUITE
LOOK & FEEL
SECONDARY BEDROOM LOOK & FEEL
SECONDARY BATHROOM LOOK & FEEL
SECONDARY BATHROOM LOOK & FEEL
SECONDARY BEDROOM LOOK & FEEL
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Site Safety & Protection
0.55%
$5,000.00
Demolition
2.45%
$99,225.00
Carting, Debris & Site Removals
1.91%
$77,355.00
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)
0.50%
$20,250.00
Rough & Trim Electrical
7.05%
$285,525.00
Ligting Package
2.42%
$98,010.00
Fireproofing
0.20%
$8,100.00
Plumbing
7.15%
$289,575.00
Plumbing Fixtures, Fitting, Accessories
3.15%
$127,575.00
Sprinklers
0.00%
$0.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Mirrors, Glass & Glazing
2.05%
$83,025.00
Wood Flooring (and stairs as applicable)
5.05%
$204,525.00
Specialty Flooring
0.00%
$0.00
HVAC
6.90%
$351,760.00
Appliances (allowance)
3.02%
$50,000.00
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
4.50%
$182,250.00
Hardware & Decorative
2.75%
$111,375.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Interior Stairs & Railings
0.00%
$0.00
Rough Carpentry & all associated
6.85%
$277,425.00
Closet Interiors
2.20%
$89,100.00
Building Materials
2.35%
$95,175.00
Architectural Millwork, Installation, Trim Installation
5.35%
$216,675.00
Custom Kitchen Cabinets, Vanity, & Installation
7.45%
$301,725.00
Painting, Coating, Finishing, Plaster, & Skim Coating
6.10%
$247,050.00
Stone, Marble, & Tile Material
7.10%
$287,550.00
Stone, Marble, & Tile Installation
7.20%
$291,600.00
Fireplaces
2.70%
$109,350.00
Audio & Video Systems, Motorized Shades, & Security Systems
2.75%
$111,375.00
Project & Site Setup
0.25%
$10,125.00
Project Administration Reimbursable
0.05%
$2,025.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Total Construction Costs
100.00%
$4,050,000.00
Total Square Footage of Residence
7,500
Per Square Foot Value of Renovation
$540.00
The Renovated Home Drafting, Design, Architecture, Permitting 4.5%
4.50%
$182,250.00
TRH Construction 16%
16.00%
$648,000.00
TRH General Conditions 4%
4.00%
$162,000.00
TRH Insurance 1.25%
1.25%
$50,625.00
Total The Renovated Home
25.75%
$1,042,875.00
Total Project Cost
$5,092,875.00
The Renovated Home THE DESIGN | RENOVATION AUTHORITY
TM
DESIGN STUDIO 1477 3RD AVENUE NEW YORK, NY 10028 212.517.7020
WWW.THERENOVATEDHOME.COM