|
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)W45-462411.607 STRUCTURAL SLAB CU YD $500.00 32 $16,000 16 $8,000 16 $8,000I232411.618 ARCH CONCRETE TEXTURE (RANDOM BATTEN) SQ FT $10.00 7053 $70,530 7,053 $70,530I232411.618 ARCH SURFACE FINISH (SINGLE COLOR) SQ FT $3.00 7008 $21,024 7,008 $21,024U432422.618 WOOD NOISE BARRIER SQ FT $35.00 950 $33,250 950 $33,250I232451.507 STRUCTURAL EXCAVATION CLASS U CU YD $15.00 1700 $25,500 1,700 $25,500I232451.507 STRUCTURAL BACKFILL (MOD) CU YD $30.00 3500 $105,000 3,500 $105,000V442475.503 ORNAMENTAL METAL RAILING TYPE SPECIAL LIN FT $70.00 165 $11,550 165 $11,550L26-282501.502 15" RC PIPE APRON EACH $1,700.00 2 $3,400 1 $1,700 1 $1,700L26-282501.502 18" RC PIPE APRON EACH $1,600.00 2 $3,200 2 $3,200L26-282501.502 24" RC PIPE APRON EACH $1,800.00 1 $1,800 1 $1,800L26-282501.602 TRASH GUARD FOR 15" PIPE APRON EACH $900.00 2 $1,800 1 $900 1 $900L26-282501.602 TRASH GUARD FOR 18" PIPE APRON EACH $1,100.00 2 $2,200 2 $2,200L26-282501.602 TRASH GUARD FOR 24" PIPE APRON EACH $1,500.00 1 $1,500 1 $1,500M292502.503 6" PERF PVC PIPE DRAIN LIN FT $20.00 450 $9,000 325 $6,500 125 $2,500M292502.503 6" PVC PIPE DRAIN LIN FT $15.00 85 $1,275 85 $1,275I232502.601 DRAINAGE SYSTEM LUMP SUM $15,000.00 1 $15,000 1 $15,000M292502.602 6" PVC PIPE DRAIN CLEANOUT EACH $600.00 5 $3,000 3 $1,800 2 $1,200K252502.604 4" INSULATION SQ YD $80.00 16 $1,280 8 $640 4 $320 4 $320L26-282503.503 15" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT $80.00 1454 $116,320 8 $640 809 $64,720 571 $45,680 66 $5,280L26-282503.503 18" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT $85.00 2231 $189,635 8 $680 1,566 $133,110 657 $55,845L26-282503.503 21" RC PIPE SEWER DESIGN 3006 CLASS IV LIN FT $90.00 227 $20,430 227 $20,430L26-282503.503 24" RC PIPE SEWER DESIGN 3006 CLASS III LIN FT $95.00 485 $46,075 485 $46,075L26-282503.602 CONSTRUCT BULKHEAD EACH $750.00 1 $750 1 $750L26-282503.602 CONNECT TO EXISTING STORM SEWER EACH $1,500.00 9 $13,500 1 $1,500 1 $1,500 2 $3,000 5 $7,500J242503.602 CONNECT TO EXISTING SANITARY SEWER EACH $1,200.00 5 $6,000 1 $1,200 4 $4,800J242503.602 RECONNECT TO EXISTING SANITARY SEWER SER EACH $1,000.00 3 $3,000 1 $1,000 2 $2,000J242503.602 8"X6" PVC WYE EACH $400.00 3 $1,200 1 $400 2 $800J242503.603 6" PVC SANITARY SERVICE PIPE LIN FT $65.00 87 $5,655 75 $4,875 12 $780J242503.603 8" PVC PIPE SEWER LIN FT $65.00 20 $1,300 8 $520 12 $780J242503.603 LINING SEWER PIPE 8" LIN FT $40.00 1712 $68,480 1,712 $68,480W45-462504.601 IRRIGATION SYSTEM LUMP SUM $25,000.00 1 $25,000 1 $25,000K252504.602 HYDRANT EACH $8,000.00 3 $24,000 1 $8,000 2 $16,0004 of 10
|