|
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)W45-462521.618 4" COLORED CONCRETE WALK SQ FT $18.00 6951 $125,118 3,784 $68,112 3,167 $57,006W45-462521.618 6" COLORED CONCRETE WALK SQ FT $19.00 1628 $30,932 607 $11,533 1,021 $19,399W45-462521.618 7" COLORED CONCRETE WALK SQ FT $19.00 8120 $154,280 5,058 $96,102 3,062 $58,178O312521.618 CONCRETE CURB RAMP WALK SQ FT $16.00 7060 $112,960 1,000 $16,000 1,910 $30,560 3,550 $56,800 600 $9,600N302531.503 CONCRETE CURB AND GUTTER DESIGN R424 LIN FT $40.00 660 $26,400 335 $13,400 325 $13,000N302531.503 CONCRETE CURB AND GUTTER DESIGN D424 LIN FT $35.00 1780 $62,300 1,605 $56,175 85 $2,975 90 $3,150N302531.503 CONCRETE CURB AND GUTTER DESIGN B618 LIN FT $32.00 2915 $93,280 775 $24,800 1,220 $39,040 920 $29,440N302531.503 CONCRETE CURB AND GUTTER DESIGN B624 LIN FT $33.00 5185 $171,105 120 $3,960 495 $16,335 2,740 $90,420 1,655 $54,615 175 $5,775N302531.504 6" CONCRETE DRIVEWAY PAVEMENT SQ YD $90.00 160 $14,400 160 $14,400N302531.504 8" CONCRETE DRIVEWAY PAVEMENT SQ YD $100.00 1985 $198,500 665 $66,500 730 $73,000 590 $59,000O312531.603 CONCRETE SILL LIN FT $30.00 632 $18,960 70 $2,100 162 $4,860 190 $5,700 210 $6,300N302531.603 CONCRETE CURB DESIGN V8 LIN FT $55.00 40 $2,200 40 $2,200O312531.603 CONCRETE CURB AND GUTTER LIN FT $40.00 820 $32,800 110 $4,400 260 $10,400 300 $12,000 150 $6,000N302531.604 8" CONCRETE VALLEY GUTTER SQ YD $100.00 10 $1,000 10 $1,000O312531.618 TRUNCATED DOMES SQ FT $65.00 698 $45,370 68 $4,420 240 $15,600 312 $20,280 78 $5,070W45-462540.602 INSTALL MAIL BOX SUPPORT EACH $225.00 3 $675 3 $675W45-462540.602 INSTALL BOLLARD EACH $1,000.00 12 $12,000 12 $12,000W45-462540.602 RELOCATE MONUMENT (1) EACH $2,500.00 2 $5,000 1 $2,500 1 $2,500Q332545.501 LIGHTING SYSTEM "A" LUMP SUM $110,000.00 1 $110,000 0.38 $41,800 0.62 $68,200Q332545.501 LIGHTING SYSTEM "B" LUMP SUM $185,000.00 1 $185,000 0.15 $27,750 0.85 $157,250R34-352545.503 3" NMC CONDUIT LIN FT $16.00 120 $1,920 120 $1,920Q332545.602 INSTALL LIGHTING UNIT EACH $400.00 2 $800 2 $800U432554.502 END TREATMENT - TANGENT TERMINAL EACH $4,500.00 1 $4,500 1 $4,500U432554.502 ANCHORAGE ASSEMBLY - TYPE 31 EACH $4,100.00 1 $4,100 1 $4,100U432554.503 TRAFFIC BARRIER DESIGN TYPE 31 LIN FT $40.00 520 $20,800 520 $20,800R34-352550.502 CABINET FOUNDATION EACH $2,400.00 1 $2,400 1 $2,400R34-352550.502 SERVICE FOUNDATION EACH $1,500.00 1 $1,500 1 $1,500R34-352550.502 RAMP CONTROL SIGNAL FOUNDATION EACH $800.00 2 $1,600 2 $1,600R34-352550.502 RAMP CONTROL SIGNAL DESIGN ONE-WAY EACH $6,000.00 2 $12,000 2 $12,000R34-352550.502 FIBER OPTIC SPLICE VAULT EACH $4,100.00 1 $4,100 1 $4,100R34-352550.502 INSTALL OUTDOOR FIBER SPLICE ENCLOSURE EACH $1,625.00 1 $1,625 1 $1,625R34-352550.502 INSTALL CABINET EACH $875.00 1 $875 1 $875R34-352550.502 SERVICE CABINET EACH $3,500.00 1 $3,500 1 $3,5006 of 10
|