A DESIGN | BUILD BUDGETARY BREAKDOWN 5 EAST 93RD STREET | NEW YORK, NY | 10128
The Renovated Home THE DESIGN | RENOVATION AUTHORITY
TM
PRE-SALE PROPOSAL
5 EAST 93RD STREET
NEW YORK, NY | 10128 PREPARED EXCLUSIVELY FOR:
L E I G H TO N C A N D L E R
EXISTING
FLOOR PLAN GARDEN
D W
CL
KITCHEN
MASTER BEDROOM
DINING ROOM
BEDROOM
CL
BEDROOM SOLARIUM
CL
CL
CL CL
CL CL
CL STORAGE
CL STORAGE
CL
CL
CL
CL
CL
CL
CL
CL CL COMPUTER ROOM
CL
CL
CL
CL
LIVING ROOM INFORMAL DINING ROOM
TERRACE
CL
HVAC
CL
BEDROOM
BEDROOM
CL
BEDROOM
LIBRARY
CL
STORAGE
BASEMENT
GARDEN LEVEL
PARLOR FLOOR
SECOND FLOOR
THIRD FLOOR
FOURTH FLOOR
FIFTH FLOOR
PROPOSED FLOOR PLAN
W
STORAGE
BAR/ PREP KITCHEN
LAUNDRY/ MUD ROOM
WIC
WINE
D
WINE
BEDROOM 3 DW
WIC
MASTER BEDROOM
REF
DW
WIC
FRZ
WALL OVENS
BEDROOM 1
UP
EAT IN KITCHEN DOWN LIVING ROOM
HOME THEATER
DOWN
DOWN
MASTER BATHROOM
DOWN
BATH 1
COAT CL
PR
DOWN
BATH 3
KIDS STUDY UP
PR
GYM
BATH 2
UP
CL BATH 4
UP
BEDROOM 2
UP
LIBRARY
MECH
WIC
BEDROOM 4
GALLERY PR
DINING ROOM
WINE
WINE
WINE
WINE
WINE
WIC
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Site Safety & Protection
0.43%
$14,620.00
Demolition
3.50%
$119,000.00
Carting, Debris & Site Removals
2.30%
$78,200.00
Hoist & Crane
0.50%
$17,000.00
Scaffolding & Sidewalk Bridge
0.75%
$25,500.00
Shoring, Bracing & Underpinning
0.00%
$0.00
Excavation & Fill
0.00%
$0.00
Conrete / Masonry (Slabs & Formwork)
0.85%
$28,900.00
Rough & Trim Electrical
6.00%
$204,000.00
Ligting Package
3.00%
$102,000.00
Fireproofing
0.70%
$23,800.00
Plumbing
6.00%
$204,000.00
Plumbing Fixtures, Fitting, Accessories
3.02%
$102,680.00
Sprinklers
3.60%
$122,400.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Mirrors, Glass & Glazing
1.60%
$54,400.00
Wood Flooring (and stairs as applicable)
6.45%
$219,300.00
Specialty Flooring
0.00%
$0.00
HVAC
6.00%
$204,000.00
Appliances (allowance)
1.50%
$51,000.00
Windows & Exterior Doors
6.00%
$204,000.00
Elevator Package and Associate Work
2.70%
$91,800.00
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
4.30%
$146,200.00
Hardware & Decorative
2.50%
$85,000.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Interior Stairs & Railings
0.00%
$0.00
Rough Carpentry & all associated
4.45%
$151,300.00
Closet Interiors
1.90%
$64,600.00
Building Materials
2.75%
$93,500.00
Architectural Millwork, Installation, Trim Installation
3.40%
$115,600.00
Custom Kitchen Cabinets, Vanity, & Installation
5.30%
$180,200.00
Painting, Coating, Finishing, Plaster, & Skim Coating
6.00%
$204,000.00
Stone, Marble, & Tile Material
4.00%
$136,000.00
Stone, Marble, & Tile Installation
6.00%
$204,000.00
Fireplaces
1.00%
$34,000.00
Audio & Video Systems, Motorized Shades, & Security Systems
2.50%
$85,000.00
Project & Site Setup
0.95%
$32,300.00
Project Administration Reimbursable
0.05%
$1,700.00
BUDGETARY GUIDANCE
CATEGORY
CATEGORY PERCENTAGE
TOTAL CATEGORY
Total Construction Costs
100.00%
$3,400,000.00
Total Square Footage of Residence
6,800
Per Square Foot Value of Renovation
$500.00
The Renovated Home Drafting, Design, Architecture, Permitting 4.5%
4.50%
$153,000.00
TRH Construction 16%
16.00%
$544,000.00
TRH General Conditions 4%
4.00%
$136,000.00
TRH Insurance 1.25%
1.25%
$42,500.00
Total The Renovated Home
25.75%
$875,500.00
Total Project Cost
$4,275,500.00
The Renovated Home THE DESIGN | RENOVATION AUTHORITY
TM
DESIGN STUDIO 1477 3RD AVENUE NEW YORK, NY 10028 212.517.7020
WWW.THERENOVATEDHOME.COM