|
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)K252504.602 REPLACE BOLTS EACH $4,000.00 17 $68,000 17 $68,000K252504.602 REMOVE AND REPLACE GATE VALVE BOX EACH $850.00 9 $7,650 9 $7,650K252504.602 ADJUST VALVE BOX EACH $500.00 9 $4,500 1 $500 4 $2,000 4 $2,000K252504.602 ADJUST CURB BOX EACH $400.00 4 $1,600 2 $800 1 $400 1 $400K252504.602 6" GATE VALVE AND BOX EACH $3,500.00 3 $10,500 1 $3,500 1 $3,500 1 $3,500K252504.602 8" GATE VALVE AND BOX EACH $4,500.00 3 $13,500 1 $4,500 2 $9,000K252504.602 12" GATE VALVE AND BOX EACH $6,500.00 2 $13,000 2 $13,000K252504.602 WATERMAIN OFFSET EACH $6,000.00 1 $6,000 1 $6,000K252504.602 CONNECT TO EXISTING WATER MAIN EACH $1,500.00 16 $24,000 3 $4,500 9 $13,500 4 $6,000K252504.603 6" WATERMAIN DUCTILE IRON CL 52 LIN FT $70.00 100 $7,000 23 $1,610 23 $1,610 54 $3,780K252504.603 8" WATERMAIN DUCTILE IRON CL 52 LIN FT $90.00 164 $14,760 76 $6,840 88 $7,920K252504.603 12" WATERMAIN DUCTILE IRON CL 52 LIN FT $130.00 124 $16,120 124 $16,120K252504.608 DUCTILE IRON FITTINGS POUND $14.00 1258 $17,612 321 $4,494 937 $13,118L26-282506.502 CASTING ASSEMBLY EACH $1,000.00 78 $78,000 2 $2,000 37 $37,000 27.0 $27,000 12 $12,000L26-282506.503 CONST DRAINAGE STRUCTURE DESIGN G LIN FT $750.00 63.2 $47,400 4 $3,000 24.2 $18,150 35.0 $26,250L26-282506.503 CONST DRAINAGE STRUCTURE DES 48-4020 LIN FT $750.00 157.3 $117,975 4 $3,300 95.6 $71,700 53.3 $39,975 4.0 $3,000L26-282506.503 CONST DRAINAGE STRUCTURE DES 60-4020 LIN FT $825.00 53.8 $44,385 42.4 $34,980 11.4 $9,405L26-282506.503 CONST DRAINAGE STRUCTURE DES 72-4020 LIN FT $1,100.00 19.7 $21,670 11.1 $12,210 9 $9,460L26-282506.503 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 (23) LIN FT $850.00 21.1 $17,935 9.0 $7,650 12.1 $10,285L26-282506.503 CONST DRAINAGE STRUCTURE DESIGN SPEC 2 (22) LIN FT $750.00 28.0 $21,000 16.0 $12,000 12.0 $9,000L26-282506.503 CONST DRAINAGE STRUCTURE DESIGN SPEC 3 (24) LIN FT $1,500.00 7.1 $10,650 7.1 $10,650L26-282506.503 CONST DRAINAGE STRUCTURE DESIGN SPEC 4 (27) LIN FT $750.00 17.9 $13,425 17.9 $13,425L26-282506.503 CONST DRAINAGE STRUCTURE DESIGN SPEC 5 (27) LIN FT $825.00 3.3 $2,723 3.3 $2,723J242506.602 CASTING ASSEMBLY SPECIAL (6) EACH $1,100.00 10 $11,000 10 $11,000H222506.602 CASTING ASSEMBLY SPECIAL 2 (25) EACH $600.00 6 $3,600 6 $3,600L26-282506.602 ADJUST FRAME & RING CASTING (STORM MH) (19) EACH $900.00 1 $900 1 $900L26-282506.602 ADJUST FRAME & RING CASTING (STORM CB) (19) EACH $1,000.00 6 $6,000 2 $2,000 4 $4,000J242506.602 ADJUST FRAME & RING CASTING (SANITARY MH) (7) EACH $750.00 2 $1,500 1 $750 1 $750J242506.602 REPAIR MANHOLE OR CATCH BASIN DES SPEC 1 (8) EACH $1,200.00 1 $1,200 1 $1,200L26-282506.602 REPAIR MANHOLE OR CATCH BASIN DES SPEC 2 (18) EACH $1,200.00 20 $24,000 20 $24,000L26-282506.602 RECONSTRUCT DRAINAGE STRUCTURE (21) EACH $900.00 2 $1,800 2 $1,800J242506.603 RECONSTRUCT DRAINAGE STRUCTURE SPEC 1 (9) LIN FT $700.00 40 $28,000 14 $9,800 20 $14,000 6 $4,200J242506.603 CONST DRAINAGE STRUCTURE DESIGN SPEC 2 (10) LIN FT $650.00 10 $6,500 10 $6,500L26-282511.507 RANDOM RIPRAP CLASS III CU YD $110.00 55 $6,050 35 $3,850 20 $2,200N302521.518 6" CONCRETE WALK SQ FT $12.00 27750 $333,000 620 $7,440 6,000 $72,000 9,130 $109,560 12,000 $144,000O312521.602 DRILL & GROUT REINFORCEMENT BARS EACH $7.00 1282 $8,974 96 $672 388 $2,716 602 $4,214 196 $1,3725 of 10
|