A DESIGN | BUILD BUDGETARY BREAKDOWN
35 SUTTON PLACE APARTMENT 5F | NEW YORK, NY | 10022
THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY
TM
PRE-SALE PROPOSAL
35 SUTTON PLACE APARTMENT 5F NEW YORK, NY | 10022
PREPARED EXCLUSIVELY FOR:
C H R I S T I N E TO E S MULDOON
EXISTING FLOOR PLAN
PROPOSED FLOOR PLAN OPTION 1
PROPOSED
FLOOR PLAN OPTION 2
PROPOSED
FLOOR PLAN OPTION 3
BUDGETARY GUIDANCE CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Site Safety & Protection
0.55%
$4,038.38
Demolition
2.45%
$17,989.13
Carting, Debris & Site Removals
1.91%
$14,024.18
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%
$3,671.25
Rough & Trim Electrical
7.05%
$51,764.63
Ligting Package
2.42%
$17,768.85
Fireproofing
0.20%
$1,468.50
Plumbing
7.15%
$52,498.88
Plumbing Fixtures, Fitting, Accessories
3.15%
$23,128.88
Sprinklers
0.00%
$0.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Mirrors, Glass & Glazing
2.05%
$15,052.13
Wood Flooring (and stairs as applicable)
5.05%
$37,079.63
Specialty Flooring
0.00%
$0.00
HVAC
6.90%
$50,663.25
Appliances (allowance)
3.02%
$22,174.35
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%
$33,041.25
Hardware & Decorative
2.75%
$20,191.88
BUDGETARY GUIDANCE CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Interior Stairs & Railings
0.00%
$0.00
Rough Carpentry & all associated
6.85%
$50,296.13
Closet Interiors
2.20%
$16,153.50
Building Materials
2.35%
$17,254.88
Architectural Millwork, Installation, Trim Installation
5.35%
$39,282.38
Custom Kitchen Cabinets, Vanity, & Installation
7.45%
$54,701.63
Painting, Coating, Finishing, Plaster, & Skim Coating
6.10%
$44,789.25
Stone, Marble, & Tile Material
7.10%
$52,131.75
Stone, Marble, & Tile Installation
7.20%
$52,866.00
Fireplaces
2.70%
$19,824.75
Audio & Video Systems, Motorized Shades, & Security Systems
2.75%
$20,191.88
Project & Site Setup
0.25%
$1,835.63
Project Administration Reimbursable
0.05%
$367.13
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Total Construction Costs
100.00%
$734,250.00
Total Square Footage of Residence
1,650
Per Square Foot Value of Renovation
$445.00
The Renovated Home Drafting, Design, Architecture, Permitting 4.5%
4.50%
$33,041.25
TRH Construction 16%
16.00%
$117,480.00
TRH General Conditions 4%
4.00%
$29,370.00
TRH Insurance 1.25%
1.25%
$9,178.13
Total The Renovated Home
25.75%
$189,069.38
Total Project Cost
$923,319.38
THE RENOVATED HOME THE DESIGN | RENOVATION AUTHORITY
DESIGN STUDIO 1477 3RD AVENUE NEW YORK, NY 10028 WWW.THERENOVATEDHOME.COM