A DESIGN | BUILD BUDGETARY BREAKDOWN 345-347 WEST 19TH STREET | NEW YORK, NY | 10011
The Renovated Home THE DESIGN | RENOVATION AUTHORITY
TM
PRE-SALE PROPOSAL 345 - 347 WEST 19TH STREET TOWNHOME NEW YORK | NY | 10011 PREPARED EXCLUSIVELY FOR:
M I R I A M D R I OT
BUDGETARY GUIDANCE CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Site Safety & Protection
0.40%
$17,602.20
Demolition
2.00%
$88,011.00
Carting, Debris & Site Removals
2.30%
$101,212.65
Hoist & Crane
0.45%
$19,802.48
Scaffolding & Sidewalk Bridge
0.75%
$33,004.13
Shoring, Bracing & Underpinning
0.00%
$0.00
Excavation & Fill
0.00%
$0.00
Conrete / Masonry (Slabs & Formwork)
0.80%
$35,204.40
Rough & Trim Electrical
5.35%
$235,429.43
Ligting Package
2.00%
$88,011.00
Fireproofing
0.70%
$30,803.85
Plumbing
5.50%
$242,030.25
Plumbing Fixtures, Fitting, Accessories
3.02%
$132,896.61
Sprinklers
3.00%
$132,016.50
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Mirrors, Glass & Glazing
1.70%
$74,809.35
Wood Flooring (and stairs as applicable)
5.60%
$246,430.80
Specialty Flooring
0.00%
$0.00
HVAC
6.20%
$272,834.10
Appliances (allowance)
1.70%
$74,809.35
Windows & Exterior Doors
5.50%
$242,030.25
Elevator Package and Associate Work
6.00%
$264,033.00
Front Facade
0.00%
$0.00
Structural Steel
0.00%
$0.00
Metal Joists
0.00%
$0.00
Exterior Components
2.00%
$88,011.00
Roofing, Scuppers, & Gutters
0.00%
$0.00
Wood Doors, Jambs, Casings & Installation
4.00%
$176,022.00
Hardware & Decorative
2.50%
$110,013.75
BUDGETARY GUIDANCE CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Interior Stairs & Railings
2.00%
$88,011.00
Rough Carpentry & all associated
4.30%
$189,223.65
Closet Interiors
1.90%
$83,610.45
Building Materials
2.50%
$110,013.75
Architectural Millwork, Installation, Trim Installation
3.35%
$147,418.43
Custom Kitchen Cabinets, Vanity, & Installation
5.00%
$220,027.50
Painting, Coating, Finishing, Plaster, & Skim Coating
5.50%
$242,030.25
Stone, Marble, & Tile Material
4.00%
$176,022.00
Stone, Marble, & Tile Installation
5.50%
$242,030.25
Fireplaces
1.18%
$51,926.49
Audio & Video Systems, Motorized Shades, & Security Systems
2.50%
$110,013.75
Project & Site Setup
0.75%
$33,004.13
Project Administration Reimbursable
0.05%
$2,200.28
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Total Construction Costs
100.00%
$4,400,550.00
Total Square Footage of Residence
8,382
Per Square Foot Value of Renovation
$525
The Renovated Home Drafting, Design, Architecture, Permitting 4.5%
4.50%
$198,024.75
TRH Construction 16%
16.00%
$704,088.00
TRH General Conditions 4%
4.00%
$176,022.00
TRH Insurance 1.25%
1.25%
$55,006.88
Total The Renovated Home
25.75%
$1,133,141.63
Total Project Cost
$5,533,691.63
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Additional Elements Expanding on Lot
$300,000.00
Basement
$300,000.00
Rooftop Terrace
$200,000.00
Total Additional Elements Construction Costs
$800,000.00
The Renovated Home Drafting, Design, Architecture, Permitting 4.5%
4.50%
$36,000.00
TRH Construction 16%
16.00%
$128,000.00
TRH General Conditions 4%
4.00%
$32,000.00
TRH Insurance 1.25%
1.25%
$10,000.00
Total Additonal Elements The Renovated Home
25.75%
$206,000.00
Total Additional Elements Project Cost
$1,006,000.00
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Total Combined Construction Costs
$4,400,550.00
Total Square Footage of Residence
10,000
Per Square Foot Value of Renovation
$520
The Renovated Home Drafting, Design, Architecture, Permitting 4.5%
4.50%
$234,024.75
TRH Construction 16%
16.00%
$832,088.00
TRH General Conditions 4%
4.00%
$208,022.00
TRH Insurance 1.25%
1.25%
$65,006.88
Total Combined The Renovated Home
25.75%
$1,339,141.63
Total Combined Project Cost
$6,539,691.63
The Renovated Home THE DESIGN | RENOVATION AUTHORITY
TM
DESIGN STUDIO 1477 3RD AVENUE NEW YORK, NY 10028 212.517.7020
WWW.THERENOVATEDHOME.COM