|
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)R34-352550.503 3" RSC CONDUIT LIN FT $40.00 40 $1,600 40 $1,600R34-352550.503 1.5" NON-METALLIC CONDUIT LIN FT $4.40 1850 $8,140 1,850 $8,140R34-352550.503 2" NON-METALLIC CONDUIT LIN FT $8.00 1500 $12,000 1,500 $12,000R34-352550.503 POWER CABLE 3 CONDUCTOR NO 8 LIN FT $4.00 900 $3,600 900 $3,600R34-352550.503 POWER CABLE 1 CONDUCTOR NO 4 LIN FT $3.25 150 $488 150 $488R34-352550.503 LEAD-IN CABLE 2 CONDUCTOR NO 14 LIN FT $2.00 1155 $2,310 1,155 $2,310R34-352550.503 POWER CABLE 2 CONDUCTOR NO 14 LIN FT $2.00 1200 $2,400 1,200 $2,400R34-352550.503 POWER CABLE 6 CONDUCTOR NO 14 LIN FT $3.75 1110 $4,163 1,110 $4,163R34-352550.503 COAX CABLE LMR 600 LIN FT $2.75 150 $413 150 $413R34-352550.601 TEMPORARY COMMUNICATION SYSTEM LUMP SUM $30,000.00 1 $30,000 1 $30,000R34-352550.601 FIBER OPTIC CABLE TESTING LUMP SUM $10,000.00 1 $10,000 1 $10,000R34-352550.602 FIBER OPTIC PIGTAIL TERMINATION EACH $1,200.00 11 $13,200 11 $13,200R34-352550.602 FIBER OPTIC CABLE SPLICING EACH $1,750.00 2 $3,500 2 $3,500R34-352550.602 BURIED CABLE SIGN EACH $130.00 13 $1,690 13 $1,690R34-352550.602 PULL VAULT EACH $1,600.00 9 $14,400 9 $14,400R34-352550.602 LOOP DETECTOR DESIGN PREFORMED EACH $1,750.00 2 $3,500 2 $3,500R34-352550.603 ARMORED FIBER OPTIC PIGTAIL 6SM LIN FT $1.70 2750 $4,675 2,750 $4,675R34-352550.603 REROUTE CABLE LIN FT $4.80 1750 $8,400 1,750 $8,400R34-352550.603 FIBER OPTIC TRUNK CABLE 72SM LIN FT $2.75 4500 $12,375 4,500 $12,375R34-352550.603 1.5" BORED CONDUIT LIN FT $20.00 700 $14,000 700 $14,000R34-352550.603 2" BORED CONDUIT LIN FT $23.50 450 $10,575 450 $10,575V442557.503 WIRE FENCE DESIGN 60V-9322 LIN FT $40.00 505 $20,200 25 $1,000 480 $19,200V442557.503 WIRE FENCE DESIGN S-1 VINYL COATED LIN FT $50.00 220 $11,000 220 $11,000V442557.603 INSTALL FENCE LIN FT $30.00 84 $2,520 84 $2,520V442557.603 WOOD FENCE INCLUDE POSTS AND FOOTINGS LIN FT $70.00 50 $3,500 50 $3,5002563.601 TRAFFIC CONTROL LUMP SUM $100,000.00 1 $100,000 0.08 $8,000 0.30 $30,000 0.28 $28,000 0.24 $24,000 0.06 $6,000 0.04 $4,000T37-422564.502 INSTALL SIGN (15) EACH $150.00 32 $4,800 1 $150 3 $450 13 $1,950 15 $2,250T37-422411.507 CONCRETE FOOTINGS (TYPE OH SPREAD) CU YD $3,000.00 34 $102,000 11 $33,900 23 $68,100T37-422564.508 STRUCTURAL STEEL - POSTS FOR OH SIGNS (D) POUND $5.00 11862 $59,310 4,212 $21,060 7,650 $38,250T37-422564.508 STRUCTURAL STEEL - TRUSSES FOR OH SIGNS (D) POUND $5.00 12054 $60,270 4,059 $20,295 7,995 $39,975T37-422564.508 STRUCTURAL STEEL - PANEL MOUNT FOR OH SIGNS POUND $10.00 1004 $10,040 302 $3,020 702 $7,020T37-422564.518 SIGN SQ FT $85.00 836 $71,060 6 $531 140 $11,917 344 $29,275 345 $29,359T37-422564.518 SIGN PANEL OVERALAY SQ FT $14.00 415 $5,810 138 $1,936 277 $3,875T37-422564.518 EXTRUDED PANEL SQ FT $37.00 415 $15,355 138 $5,115 277 $10,240T37-422564.602 INSTALL SIGN SPECIAL 1 (2) EACH $1,000.00 1 $1,000 1 $1,000T37-422564.602 INSTALL SIGN SPECIAL 2 (3) EACH $1,000.00 1 $1,000 1 $1,0007 of 10
|