|
Elk River TH 10 and Lowell Redevelopment TIF Analysis
<br />Replacement Cost Report
<br />Square Foot Cost Estimate Report Date:6/26/2018
<br />315 Jackson Ave NW
<br />City of Elk River
<br />315 Jackson Ave NW , Elk River , Minnesota ,
<br />55330
<br />Building Type:
<br />Commercial, 2 Story with Brick Veneer /
<br />Reinforced Concrete
<br />Location:Elk River, MN
<br />Story Count:2
<br />Story Height (L.F.):12
<br />Floor Area (S.F.):1900
<br />Labor Type:OPN
<br />Basement Included:Yes
<br />Data Release:Year 2018 Quarter 2
<br />Cost Per Square Foot:$412.68
<br />Building Cost:$784,118.04
<br />% of Total Cost Per S.F. Cost
<br />12.02% 45.11 85,702.11
<br />A1010 Standard Foundations 12.77 24,265.80
<br />4.42 8,389.28
<br />8.36 15,876.52
<br />A1030 Slab on Grade 2.90 5,502.58
<br />2.90 5,502.58
<br />A2010 Basement Excavation 1.95 3,697.73
<br />1.95 3,697.73
<br />A2020 Basement Walls 27.49 52,236.00
<br />27.49 52,236.00
<br />52.49% 196.91 374,137.37
<br />B1010 Floor Construction 86.53 164,411.55
<br />9.24 17,562.84
<br />2.11 4,015.87
<br />2.23 4,229.65
<br />49.13 93,349.74
<br />7.18 13,650.93
<br />8.13 15,455.35
<br />Cast‐in‐place concrete column, 12" square, tied, 200K load, 12' story
<br />height, 142 lbs/LF, 4000PSI
<br />Estimate Name:
<br />Costs are derived from a building model with basic components.
<br />Scope differences and market conditions can cause costs to vary significantly.
<br />A Substructure
<br />Strip footing, concrete, reinforced, load 11.1 KLF, soil bearing capacity 6
<br />KSF, 12" deep x 24" wide
<br />Spread footings, 3000 PSI concrete, load 200K, soil bearing capacity 6 KSF,
<br />6' ‐ 0" square x 20" deep
<br />Slab on grade, 4" thick, non industrial, reinforced
<br />Excavate and fill, 10,000 SF, 8' deep, sand, gravel, or common earth, on
<br />site storage
<br />Foundation wall, CIP, 12' wall height, pumped, .444 CY/LF, 21.59 PLF, 12"
<br />thick
<br />B Shell
<br />Cast‐in‐place concrete column, 12", square, tied, minimum reinforcing,
<br />150K load, 10'‐14' story height, 135 lbs/LF, 4000PSI
<br />Cast‐in‐place concrete column, 16", square, tied, minimum reinforcing,
<br />300K load, 10'‐14' story height, 240 lbs/LF, 4000PSI
<br />Concrete I beam, precast, 18" x 36", 790 PLF, 25' span, 6.44 KLF
<br />superimposed load
<br />Flat slab, concrete, with drop panels, 6" slab/2.5" panel, 12" column,
<br />15'x15' bay, 75 PSF superimposed load, 153 PSF total load
<br />Precast concrete double T beam, 2" topping, 24" deep x 8' wide, 50' span,
<br />30 PSF superimposed load, 120 PSF total load
<br />Elk River TH 10 and Lowell Redevelopment TIF Analysis
<br />LHB Project No. 180477 Page 1 of 4
<br />Code Deficiency Cost Report
<br />Parcel U, Pizzeria and Bakery
|