|
2026 Little Canada Road ImprovementsCity of Little Canada | Ramsey County100% Project Cost EstimateBMI Project Number: 0N1.134421DATE: 02/07/2026FILENAME: H:\LTCANADA_CI_MN\0N1134421\3_Design\A_Calculations\[134421_Cost Estimate-SEQ.xlsx]ENG ESTENGINEER'S ESTIMATE2011.601 AS-BUILT LUMP SUM $10,000.00 1 $10,000 0.5 $5,000 0.5 $5,0002021.501 MOBILIZATION LUMP SUM $550,000.00 1 $550,000 0.08 $44,000 0.30 $165,000 0.28 $154,000 0.24 $132,000 0.06 $33,000 0.04 $22,0002041.610 TRAINEES HOUR $1.00 1200 $1,200 1,200 $1,200A152101.502 CLEARING EACH $500.00 25 $12,500 7 $3,500 18 $9,000A152101.502 GRUBBING EACH $175.00 109 $19,075 2 $350 15 $2,625 44 $7,700 38 $6,650 10 $1,750A152101.505 CLEARING ACRE $2,000.00 0.1 $200 0.1 $200A152101.505 GRUBBING ACRE $2,500.00 2.6 $6,500 0.1 $250 0.1 $250 1.9 $4,750 0.2 $500 0.3 $750G212102.503 PAVEMENT MARKING REMOVAL (16) LIN FT $2.00 1306 $2,612 1,306 $2,612G212102.518 PAVEMENT MARKING REMOVAL SQ FT $10.00 48 $480 48 $480S362104.502 REMOVE SIGNAL SYSTEM EACH $15,000.00 1 $15,000 1 $15,000E192104.502 REMOVE MANHOLE (SANITARY) EACH $1,000.00 1 $1,000 1 $1,000E192104.502 REMOVE GATE VALVE AND BOX EACH $500.00 7 $3,500 3 $1,500 4 $2,000E192104.502 REMOVE HYDRANT EACH $1,000.00 4 $4,000 1 $1,000 3 $3,000E192104.502 REMOVE CURB BOX EACH $300.00 4 $1,200 4 $1,200D182104.502 REMOVE DRAINAGE STRUCTURE EACH $600.00 31 $18,600 2 $1,200 20 $12,000 9 $5,400T37-422104.502 REMOVE DELINEATOR / MARKER EACH $30.00 5 $150 3 $90 2 $60T37-422104.502 REMOVE SIGN EACH $50.00 51 $2,550 1 $50 10 $500 17 $850 23 $1,150G212104.502 REMOVE BOULDER EACH $50.00 6 $300 6 $300E192104.502 REMOVE CASTING EACH $225.00 13 $2,925 13 $2,925F202104.502 REMOVE SERVICE FOUNDATION EACH $650.00 1 $650 1 $650F202104.502 REMOVE CABINET FOUNDATION EACH $650.00 1 $650 1 $650F202104.502 REMOVE RAMP CONTROL SIGNAL FOUNDATION EACH $800.00 2 $1,600 2 $1,600F202104.502 REMOVE FIBER OPTIC VAULT EACH $750.00 1 $750 1 $750F202104.502 REMOVE RAMP CONTROL SIGNAL DESIGN ONE-WAY EACH $500.00 2 $1,000 2 $1,000F202104.502 REMOVE HANDHOLE EACH $500.00 7 $3,500 7 $3,500F202104.502 REMOVE SERVICE CABINET EACH $700.00 1 $700 1 $700F202104.502 REMOVE CABINET EACH $500.00 1 $500 1 $500F202104.502 SALVAGE OUTDOOR SPLICE ENCLOSURE EACH $350.00 1 $350 1 $350F202104.502 SALVAGE CABINET EACH $675.00 1 $675 1 $675G212104.502 REMOVE STONE PILLAR EACH $750.00 1 $750 1 $750G212104.502 SALVAGE LIGHTING UNIT EACH $250.00 2 $500 2 $500G212104.502 REMOVE BOLLARD EACH $150.00 1 $150 1 $150G212104.502 REMOVE FLAGPOLE EACH $250.00 3 $750 3 $750TABITEMNO. ITEMESTIMATEDQUANTITYSHEET NO.NOTES UNITESTIMATEDUNITPRICEESTIMATEDQUANTITYESTIMATEDCONSTRUCTIONCOSTNON-PARTICIPATINGFEDERAL PARTICIPATINGSP 6280-407SP 062-621-013SP 200-010-003SP 062-621-012SP 200-020-013SP 062-621-012SP 200-101-013SP 062-621-012SAP 200-101-014FEDERAL NON-PARTICIPATINGLOCAL FUNDS (F)LITTLE CANADA RD & LAKE SHORE AVE ROUNDABOUT(D)ESTIMATEDCONSTRUCTIONCOSTESTIMATEDCONSTRUCTIONCOSTESTIMATEDQUANTITYTOTALSEAST RAMP TERMINAL SIGNAL(A)ESTIMATEDCONSTRUCTIONCOSTESTIMATEDQUANTITYESTIMATEDCONSTRUCTIONCOSTESTIMATEDQUANTITYWEST RAMP TERMINAL ROUNADBOUTLOCAL FEDERAL AND LRIP ELIGIBLE ONLY (C)WEST RAMP TERMINAL ROUNDABOUTLRIP ELIGIBLE (B)ESTIMATEDCONSTRUCTIONCOSTESTIMATEDQUANTITYESTIMATEDCONSTRUCTIONCOSTESTIMATEDQUANTITYCOUNTRY DRIVE REHABILITATION(E)1 of 10
|