|
Main and Gates TIF Analysis
<br />Replacement Cost Report
<br />Square Foot Cost Estimate Report Date:8/20/2019
<br />Estimate Name:326 Gates Ave NW
<br />Building Type:Economy 1‐1/2 Story with Stucco on Wood Frame
<br />Location:ELK RIVER, MN
<br />Story Count:1.5
<br />Story Height (L.F.):8.00
<br />Floor Area (S.F.):1201
<br />Labor Type:RES
<br />Basement:Unfinished
<br />Data Release:Year 2019
<br />Cost Per Square Foot:$137.47
<br />Building Cost:$165,096.98
<br />% of Total Cost Per S.F. Cost
<br />01 Site Work 2.08% $2.49 $2,990.39
<br /> 0104034 Footing excavation, building, 26' x 46', 4' deep $2.49 $2,990.39
<br />02 Foundation 16.12% $19.27 $23,140.35
<br /> 0204030 Footing systems, 10" thick by 20" wide footing $2.19 $2,628.88
<br /> 0208034 Block wall systems, 8" wall, grouted, full height $7.66 $9,200.56
<br /> 0208034 Block wall systems, 8" wall, grouted, full height $6.70 $8,050.49
<br /> 0220034 Floor slab systems, 4" thick slab $2.71 $3,260.42
<br />03 Framing 18.26% $21.83 $26,220.23
<br /> 0302028 Floor framing systems, 2" x 8", 16" OC $3.14 $3,768.66
<br /> 0302106 Floor framing, wood joists, #2 or better, pine, 2" x 8", 16" OC $1.29 $1,552.81
<br /> 0302112 Floor framing, bridging, wood 1" x 3", joists 16" OC $0.25 $298.50
<br /> 0302119 Box sills, #2 or better pine, 2" x 8" $0.19 $233.42
<br /> 0308026 Exterior wall framing systems, 2" x 4", 16" OC $0.68 $819.14
<br /> 0308026 Exterior wall framing systems, 2" x 4", 16" OC $5.40 $6,489.19
<br /> 0312046 Gable end roof framing systems, 2" x 8" rafters, 16" OC, 4/12 pitch $6.95 $8,344.85
<br /> 0316138 Furring, 1" x 3", 16" OC $0.77 $928.35
<br /> 0348026 Partition framing systems, 2" x 4", 16" OC $3.15 $3,785.31
<br />04 Exterior Walls 15.93% $19.04 $22,865.13
<br /> 0402148 Stucco, 2 coats $0.70 $836.61
<br /> 0402148 Stucco, 2 coats $5.52 $6,627.60
<br /> 0402155 Painting, lath, metal lath expanded 2.5 lb/SY, painted $0.15 $177.60
<br /> 0402155 Painting, lath, metal lath expanded 2.5 lb/SY, painted $1.17 $1,406.97
<br /> 0420043 Non‐rigid insul, batts, fbgls, kraft faced, 3‐1/2" thick, R13, 15" W $0.87 $1,048.47
<br /> 0420051 Non‐rigid insul, batts, fbgls, kraft faced, 12" thick, R38, 23" wide $0.98 $1,181.66
<br /> 0440026 Sliding window systems, builder's quality wood window, 3' x 2' $7.57 $9,093.56
<br /> 0452046 Door systems, solid core birch, flush, 3' x 6'‐8" $1.60 $1,916.64
<br /> 0460025 Storm door, al, combination, storm & screen, anodized, 3'‐0" x 6'‐8" $0.48 $576.02
<br />05 Roofing 3.32% $3.97 $4,770.35
<br />Costs are derived from a building model with basic components.
<br />Scope differences and market conditions can cause costs to vary significantly.
<br />Main and Gates TIF Analysis
<br />LHB Project No. 190549 Page 1 of 2
<br />Replacment Cost Report
<br />326 Gates Ave NW - Residence
|