|
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 ESTIMATETABITEMNO. 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)D182104.502 SALVAGE CASTING (20) EACH $250.00 7 $1,750 7 $1,750G212104.503 REMOVE WOOD FENCE LIN FT $5.00 50 $250 50 $250G212104.503 SALVAGE WOODEN FENCE (12) LIN FT $15.00 130 $1,950 130 $1,950G212104.503 REMOVE DIRECT BURIED LIGHTING CABLE LIN FT $10.00 25 $250 25 $250E192104.503 REMOVE WATER SERVICE LIN FT $10.00 76 $760 76 $760F202104.601 REMOVE CABLES LUMP SUM $7,550.60 1 $7,551 1 $7,551T37-422104.602 SALVAGE SIGN EACH $200.00 32 $6,400 1 $200 3 $600 13 $2,600 15 $3,000T37-422104.602 SALVAGE SIGN TYPE SPECIAL 1 (2) EACH $750.00 1 $750 1 $750T37-422104.602 SALVAGE SIGN TYPE SPECIAL 2 (3) EACH $750.00 1 $750 1 $750T37-422104.602 SALVAGE SIGN TYPE SPECIAL 3 (4) EACH $750.00 1 $750 1 $750T37-422104.602 SALVAGE SIGN TYPE SPECIAL 4 (5) EACH $250.00 2 $500 2 $500G212104.502 SALVAGE MAIL BOX SUPPORT EACH $150.00 3 $450 3 $450B162104.503 SAWING BIT PAVEMENT (FULL DEPTH) LIN FT $2.25 1357 $3,053 340 $765 53 $119 713 $1,604 251 $565C172104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH) LIN FT $4.00 154 $616 26 $104 51 $204 14 $56 56 $224 7 $28E192104.503 REMOVE SANITARY SERVICE PIPE LIN FT $30.00 36 $1,080 36 $1,080E192104.503 REMOVE SEWER PIPE (SANITARY) LIN FT $35.00 45 $1,575 45 $1,575D182104.503 REMOVE SEWER PIPE (STORM) LIN FT $16.00 2041 $32,656 5 $80 1,559 $24,944 477 $7,632C172104.503 REMOVE CURB AND GUTTER LIN FT $4.00 7726 $30,904 228 $912 1,054 $4,216 2,253 $9,012 2,711 $10,844 1,480 $5,920G212104.503 REMOVE CONCRETE BARRIER LIN FT $50.00 340 $17,000 340 $17,000G212104.503 REMOVE CONCRETE BLOCK WALL LIN FT $40.00 66 $2,640 66 $2,640G212104.503 REMOVE NOISE WALL LIN FT $70.00 130 $9,100 130 $9,100E192104.503 REMOVE WATER MAIN LIN FT $15.00 393 $5,895 104 $1,560 289 $4,335G212104.503 REMOVE ORNAMENTAL RAILING LIN FT $10.00 25 $250 25 $250G212104.503 REMOVE GUARDRAIL - TYPE 31 LIN FT $9.00 715 $6,435 600 $5,400 115 $1,035G212104.503 SALVAGE CHAIN LINK FENCE LIN FT $10.00 84 $840 84 $840G212104.503 REMOVE CHAIN LINK FENCE LIN FT $5.00 790 $3,950 685 $3,425 105 $525G212104.503 REMOVE GAS MAIN (17) LIN FT $10.00 1800 $18,000 400 $4,000 600 $6,000 800 $8,000C172104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD $10.00 695 $6,950 300 $3,000 395 $3,950C172104.504 REMOVE CONCRETE PAVEMENT SQ YD $12.00 1495 $17,940 1,495 $17,940C172104.504 REMOVE CONCRETE MEDIAN SQ YD $8.00 85 $680 85 $680B162104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD $9.00 2839 $25,551 19 $171 1,935 $17,415 885 $7,965B162104.504 REMOVE BITUMINOUS PAVEMENT SQ YD $6.00 8320 $49,920 185 $1,110 1,745 $10,470 6,390 $38,340C172104.518 REMOVE CONCRETE WALK SQ FT $2.50 15119 $37,798 2,034 $5,085 8,188 $20,470 4,897 $12,243B162104.518 REMOVE BITUMINOUS WALK SQ FT $1.50 7055 $10,583 5,737 $8,606 1,318 $1,977G212104.518 REMOVE CONCRETE RETAINING WALL (13) SQ FT $8.00 3650 $29,200 3,650 $29,200G212104.601 REMOVE DEBRIS LUMP SUM $5,000.00 1 $5,000 1 $5,000Q332104.602 REMOVE LIGHTING HANDHOLE EACH $250.00 6 $500 6 $1,500W45-462104.602 SALVAGE BOLLARD EACH $250.00 12 $3,000 12 $3,000G212104.603 REMOVE WOODEN BARRIER LIN FT $6.00 181 $1,086 181 $1,0862 of 10
|