Laserfiche WebLink
Client: City Of Little Canada <br />Architect: Oertel Architects <br />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 Print - System Summary <br />Page 1 of 10 KA Minneapolis Office <br />Printed: 6/10/2022 <br />Unit <br />Item Description QTY UOM Price Total <br />EXISTING CONDITIONS 1,603 GSF $5.49 $8,793 <br />INTERIOR CONSTRUCTION 1,603 GSF $48.98 $78,516 <br />EQUIPMENT FURNITURE 1,603 GSF $9.45 $15,150 <br />FIRE PROTECTION 1,603 GSF $2.36 $3,776 <br />PLUMBING 1,603 GSF $34.93 $56,000 <br />HVAC 1,603 GSF $27.20 $43,596 <br />ELECTRICAL 1,603 GSF $23.65 $37,912 <br />AUDIO / VISUAL 1,603 GSF $0.70 $1,123 <br />ELECTRONIC SAFETY & SECURITY 1,603 GSF $1.77 $2,832 <br />GENERAL REQUIREMENTS 1,603 GSF $5.71 $9,155 <br />Subtotal 1,603 GSF $160.23 $256,853 <br />Rate Item Description Cost/GSF Total <br />% Tax <br />% Estimate Mark Up <br />lsum LS Adjustment <br />Subtotal 160.23/GSF 256,853 <br />12.00 % General Conditions 27.55/GSF 44,160 <br />Subtotal 187.78/GSF 301,013 <br />0.50 % Building Permit 1.15/GSF 1,840 <br />Subtotal 188.93/GSF 302,853 <br />0.60 % KA Performance/Payment Bond 1.38/GSF 2,208 <br />Subtotal 190.31/GSF 305,061 <br />% KA Builders Risk <br />Subtotal 190.31/GSF 305,061 <br />0.85 % KA General Liability 1.95/GSF 3,128 <br />Subtotal 192.26/GSF 308,189 <br />% Subcontractor Default Insurance <br />Subtotal 192.26/GSF 308,189 <br />% Construction Testing - by owner <br />Subtotal 192.26/GSF 308,189 <br />% Special Inspection - by owner <br />Subtotal 192.26/GSF 308,189 <br />% Owner Testing <br />Subtotal 192.26/GSF 308,189 <br />5.00 % KA Construction Contingency 8.01/GSF 12,843 <br />Subtotal 200.27/GSF 321,032 <br />% Project Design Progression Contingency