|
Client: City Of Little Canada
<br />Architect: Oertel Architects ,
<br />Project Location: Little Canada , MN
<br />City Of Little Canada City Hall Updates Date: 06/01/2022
<br />Project Start: 01/04/2023
<br />Document Date:05/18/2022
<br />SD
<br />Little Canada City Hall Updates - 06-10-2022.est
<br />KA - Systems Total Project Summary
<br />Page 1 of 1 KA Minneapolis Office
<br />Printed: 7/11/2022
<br />Total
<br />Row Unit Grand
<br />Number Item Description QTY UOM Price Total
<br />1 EXISTING CONDITIONS 1,603.00 GSF $5.49 $8,793
<br />2 INTERIOR CONSTRUCTION 1,603.00 GSF $48.98 $78,516
<br />3 EQUIPMENT FURNITURE 1,603.00 GSF $9.45 $15,150
<br />4 FIRE PROTECTION 1,603.00 GSF $2.36 $3,776
<br />5 PLUMBING 1,603.00 GSF $11.64 $18,667
<br />6 HVAC 1,603.00 GSF $27.20 $43,596
<br />7 ELECTRICAL 1,603.00 GSF $23.65 $37,912
<br />8 AUDIO / VISUAL 1,603.00 GSF $0.70 $1,123
<br />9 ELECTRONIC SAFETY & SECURITY 1,603.00 GSF $1.77 $2,832
<br />10 GENERAL REQUIREMENTS 1,603.00 GSF $5.71 $9,155
<br />11 Subtotal 1,603.00 GSF $136.94 $219,520
<br />Rate Item Description Cost/GSF Total
<br />%Tax
<br />% Estimate Mark Up
<br />lsum LS Adjustment
<br />Subtotal 136.94/GSF 219,520
<br />12.00 %General Conditions 23.54/GSF 37,741
<br />Subtotal 160.49/GSF 257,261
<br />0.50 %Building Permit 0.98/GSF 1,573
<br />Subtotal 161.47/GSF 258,834
<br />0.60 %KA Performance/Payment Bond 1.18/GSF 1,887
<br />Subtotal 162.65/GSF 260,721
<br />%KA Builders Risk
<br />Subtotal 162.65/GSF 260,721
<br />0.85 %KA General Liability 1.67/GSF 2,673
<br />Subtotal 164.31/GSF 263,394
<br />%Subcontractor Default Insurance
<br />Subtotal 164.31/GSF 263,394
<br />%Construction Testing - by owner
<br />Subtotal 164.31/GSF 263,394
<br />%Special Inspection - by owner
<br />Subtotal 164.31/GSF 263,394
<br />%Owner Testing
<br />Subtotal 164.31/GSF 263,394
<br />5.00 %KA Construction Contingency 6.85/GSF 10,976
<br />Subtotal 171.16/GSF 274,370
<br />%Project Design Progression Contingency
<br />Subtotal 171.16/GSF 274,370
<br />%Owner Construction Contingency
<br />Subtotal 171.16/GSF 274,370
<br />%Project Escalation
<br />Subtotal 171.16/GSF 274,370
<br />7.55 %Sourcewell 14.81/GSF 23,746
<br />Subtotal 185.97/GSF 298,116
<br />%KA Preconstruction Fee
<br />5.50 % KA Construction Fee 10.23/GSF 16,396
<br />Subtotal 196.20/GSF 314,512
<br />1,603.00 GSF Total Estimate 196.20/GSF 314,512
<br />REVISED ESTIMATE 7/11/2022
|