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 - Location by System Detail <br />Page 10 of 10 KA Minneapolis Office <br />Printed: 6/10/2022 <br />Row Unit <br /># Item Description Note QTY UOM Price Total <br />126 Subtotal 1,603.00 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 <br />Subtotal 200.27/GSF 321,032 <br />% Owner Construction Contingency <br />Subtotal 200.27/GSF 321,032 <br />% Project Escalation <br />Subtotal 200.27/GSF 321,032 <br />7.55 % Sourcewell 17.33/GSF 27,784 <br />Subtotal 217.60/GSF 348,816 <br />% KA Preconstruction Fee <br />5.50 % KA Construction Fee 11.97/GSF 19,185 <br />Subtotal 229.57/GSF 368,001 <br />1,603.00 GSF Total Estimate 229.57/GSF 368,001