|
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)Q332104.603 REMOVE CONDUIT AND WIRE LIN FT $9.00 1200 $10,800 1,200 $10,800G212104.618 REMOVE BRICK PAVERS SQ FT $1.50 2000 $3,000 2,000 $3,000H222106.507 EXCAVATION - COMMON (P) CU YD $15.00 14167 $212,505 32 $480 1,800 $27,000 7,020 $105,300 2,965 $44,475 2,350 $35,250H222106.507 EXCAVATION - SUBGRADE (EV) CU YD $20.00 1095 $21,900 1,095 $21,900H222106.507 COMMON EMBANKMENT (CV) (P) CU YD $15.00 11915 $178,725 2,000 $30,000 8,670 $130,050 1,175 $17,625 70 $1,050H222106.507 SELECT GRANULAR EMBANKMENT (CV) (P) CU YD $25.00 1095 $27,375 1,095 $27,375H222106.602 POTHOLE PUBLIC UTILITY EACH $2,000.00 8 $16,000 6 $12,000 2 $4,000H222112.604 SUBGRADE PREPARATION SQ YD $1.50 18170 $27,255 3,280 $4,920 7,705 $11,558 7,185 $10,778H222106.607 HAUL & DISPOSE OF CONTAMINATED MATERIAL (26) CU YD $150.00 200 $30,000 200 $30,000H222130.523 WATER M GALLON $60.00 635 $38,100 115 $6,900 270 $16,200 250 $15,000H222211.507 AGGREGATE BASE CLASS 5 (CV) CU YD $35.00 4580 $160,300 40 $1,400 370 $12,950 2,220 $77,700 1,800 $63,000 150 $5,250B162232.504 MILL BITUMINOUS SURFACE (1.5") SQ YD $1.50 702 $1,053 92 $138 610 $915B162232.504 MILL BITUMINOUS SURFACE (3.0") SQ YD $3.00 8200 $24,600 8,200 $24,600N302301.502 DOWEL BAR EACH $12.50 5465 $68,313 1,750 $21,875 2,050 $25,625 1,665 $20,813N302301.504 CONCRETE PAVEMENT 9.0" SQ YD $95.00 6995 $664,525 2,360 $224,200 2,505 $237,975 2,130 $202,350N302301.508 SUPPLEMENTAL PAVEMENT REINFORCEMENT POUND $3.50 15930 $55,755 2,395 $8,383 7,065 $24,728 6,470 $22,645P322356.504 BITUMINOUS SEAL COAT SQ YD $3.50 8850 $30,975 8,850 $30,975P322357.506 BITUMINOUS MATERIAL FOR TACK COAT GALLON $2.00 1375 $2,750 30 $60 340 $680 380 $760 625 $1,250P322360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) TON $90.00 1785 $160,650 135 $12,150 1,650 $148,500P322360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (4,C) TON $90.00 1650 $148,500 45 $4,050 965 $86,850 640 $57,600P322360.509 TYPE SP 12.5 NON WEARING COURSE MIXTURE (4,B) TON $85.00 410 $34,850 25 $2,125 170 $14,450 215 $18,275P322360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C) TON $120.00 1210 $145,200 15 $1,800 370 $44,400 715 $85,800 110 $13,200I232401.503 TYPE MOD P-4 (TL-4) BARRIER CONCRETE (3S52) LIN FT $175.00 479 $83,825 479 $83,825W45-462402.602 METAL EMBLEM (SIGNAGE) EA $5,000.00 2 $10,000 2 $10,000I232411.507 STRUCTURAL CONCRETE (1G52) CU YD $800.00 367 $293,600 367 $293,600I232411.507 STRUCTURAL CONCRETE (3G52) CU YD $1,200.00 610 $732,000 610 $732,000I232411.508 REINFORCEMENT BARS POUND $1.60 32174 $51,478 32,174 $51,478I232411.508 REINFORCEMENT BARS (EPOXY COATED) POUND $2.00 78203 $156,406 78,203 $156,406W45-462411.601 PRECAST RETAINING WALL PANELS LS $150,000.00 1 $150,000 1 $75,000 1 $75,0003 of 10
|