|
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)T37-422564.602 INSTALL SIGN SPECIAL 3 (4) EACH $1,000.00 1 $1,000 1 $1,000T37-422564.602 INSTALL SIGN SPECIAL 4 (5) EACH $750.00 2 $1,500 2 $1,500S362565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM LUMP SUM $20,000.00 1 $20,000 1 $20,000S362565.516 TRAFFIC CONTROL SIGNAL SYSTEM SYS $520,000.00 1 $520,000 1 $520,000R34-352565.602 SPLICE LOOP DETECTOR EACH $325.00 2 $650 2 $650R34-352565.602 HANDHOLE EACH $2,500.00 3 $7,500 3 $7,500W45-462571.502 DECIDUOUS TREE 6' HT CONT EACH $700.00 25 $17,500 2 $1,400 7 $4,900 16 $11,200W45-462571.502 DECIDUOUS TREE 1.5" CAL B&B EACH $750.00 72 $54,000 8 $6,000 39 $29,250 25 $18,750W45-462571.502 DECIDUOUS TREE 2" CAL B&B EACH $850.00 55 $46,750 14 $11,900 24 $20,400 17 $14,450W45-462571.502 CONIFEROUS TREE 7' HT B&B EACH $800.00 18 $14,400 3 $2,400 15 $12,000W45-462571.502 CONIFEROUS SHRUB NO 5 CONT EACH $75.00 52 $3,900 20 $1,500 9 $675 23 $1,725W45-462571.502 DECIDUOUS SHRUB NO 2 CONT EACH $55.00 328 $18,040 117 $6,435 105 $5,775 106 $5,830W45-462571.502 DECIDUOUS SHRUB NO 5 CONT EACH $75.00 40 $3,000 16 $1,200 18 $1,350 6 $450W45-462571.502 DECIDUOUS SHRUB 5' HT CONT EACH $100.00 14 $1,400 6 $600 6 $600 2 $200W45-462571.502 PERENNIAL NO 1 CONT EACH $25.00 875 $21,875 875 $21,875W45-462571.502 PERENNIAL PLUGS EACH $15.00 9913 $148,695 1,820 $27,300 1,487 $22,305 6,606 $99,090W45-462572.510 PRUNE TREES HOUR $450.00 24 $10,800 24 $10,800X472573.501 STABILIZED CONSTRUCTION EXIT LUMP SUM $7,000.00 1 $7,000 0.08 $560 0.30 $2,100 0.28 $1,960 0.24 $1,680 0.06 $420 0.04 $280X472573.501 EROSION CONTROL SUPERVISOR LUMP SUM $7,500.00 1 $7,500 0.08 $600 0.30 $2,250 0.28 $2,100 0.24 $1,800 0.06 $450 0.04 $300X472573.502 STORM DRAIN INLET PROTECTION EACH $200.00 119 $23,800 2 $400 14 $2,800 42 $8,400 33 $6,600 28 $5,600X472573.503 SILT FENCE, TYPE HI LIN FT $6.00 1360 $8,160 1,000 $6,000 60 $360 300 $1,800X472573.503 SILT FENCE, TYPE MS LIN FT $2.50 2575 $6,438 1,225 $3,063 450 $1,125 900 $2,250X472573.503 SEDIMENT CONTROL LOG TYPE WOOD CHIP LIN FT $3.50 7000 $24,500 460 $1,610 1,900 $6,650 1,800 $6,300 240 $840 2,600 $9,100H222574.507 COMMON TOPSOIL BORROW CU YD $45.00 5240 $235,800 70 $3,150 1,430 $64,350 3,250 $146,250 490 $22,050M292574.507 FILTER TOPSOIL BORROW (CV) CU YD $70.00 800 $56,000 650 $45,500 150 $10,500W45-462574.507 LOAM TOPSOIL BORROW (LV) CU YD $60.00 1020 $61,200 256 $15,360 225 $13,500 539 $32,340H222574.507 BOULEVARD TOPSOIL BORROW (LV) CU YD $60.00 2000 $120,000 590 $35,400 890 $53,400 520 $31,200Y482574.508 FERTILIZER TYPE 3 POUND $1.25 1800 $2,250 100 $125 500 $625 900 $1,125 300 $375Y482575.504 SODDING TYPE SALT TOLERANT SQ YD $14.00 9055 $126,770 2,670 $37,380 4,025 $56,350 2,360 $33,040Y482575.504 ROLLED EROSION PREVENTION CATEGORY 25 SQ YD $2.25 8030 $18,068 1,580 $3,555 5,990 $13,478 460 $1,035Y482575.504 ROLLED EROSION PREVENTION CATEGORY 70 SQ YD $20.00 1680 $33,600 1,280 $25,600 400 $8,000Y482575.505 MOWING ACRE $500.00 9 $4,500 0.5 $250 2.5 $1,250 4.5 $2,250 1.5 $750Y482575.505 SEEDING ACRE $300.00 18 $5,400 1.0 $300 5.0 $1,500 9.0 $2,700 3.0 $9008 of 10
|