|
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)Y482575.505 WEED SPRAYING ACRE $800.00 9 $7,200 0.5 $400 2.5 $2,000 4.5 $3,600 1.5 $1,200Y482575.506 WEED SPRAY MIXTURE GALLON $400.00 2 $800 0.3 $100 0.5 $200 0.8 $300 0.5 $200Y482575.508 HYDRAULIC BONDED FIBER MATRIX POUND $1.50 18000 $27,000 610 $915 6,165 $9,248 9,525 $14,288 1,700 $2,550W45-462575.507 MULCH MATERIAL TYPE 6 CU YD $80.00 161 $12,880 43 $3,440 28 $2,240 90 $7,200Y482575.608 SEED MESIC INSLOPE POUND $60.00 90 $5,400 10 $600 40 $2,400 25 $1,500 15 $900Y482575.608 SEED SOUTHERN SHORTGRASS ROADSIDE POUND $40.00 105 $4,200 30 $1,200 70 $2,800 5 $200Y482575.608 SEED SOUTHERN WET DITCH POUND $100.00 25 $2,500 5 $500 15 $1,500 5 $500W45-462575.523 WATER (11) MGAL $60.00 542 $32,520 136 $8,160 119 $7,140 287 $17,2202580.503 INTERIM PAVEMENT MARKING LIN FT $1.00 6000 $6,000 3,000 $3,000 3,000 $3,000Z492582.503 4" SOLID LINE PAINT LIN FT $0.50 4600 $2,300 4,600 $2,300Z492582.503 4" DOUBLE SOLID LINE PAINT LIN FT $0.85 2200 $1,870 2,200 $1,870Z492582.503 4" SOLID LINE MULTI COMP GR IN (WR) LIN FT $3.00 1455 $4,365 1,455 $4,365Z492582.503 6" SOLID LINE MULTI COMP GR IN (WR) LIN FT $3.50 9757 $34,150 2,180 $7,630 4,927 $17,245 2,650 $9,275Z492582.503 12" SOLID LINE MULTI COMP GR IN (WR) LIN FT $7.00 242 $1,694 216 $1,512 26 $182Z492582.503 24" SOLID LINE MULTI COMP GR IN (WR) LIN FT $15.00 75 $1,125 75 $1,125Z492582.503 4" DOUBLE SOLID LINE MULTI COMP GR IN (WR) LIN FT $5.50 1415 $7,783 580 $3,190 835 $4,593Z492582.503 6" DOUBLE SOLID LINE MULTI COMP GR IN (WR) LIN FT $7.00 680 $4,760 680 $4,760Z492582.503 6" SOLID LINE MULTI COMP GR IN (WR) CONT LIN FT $5.00 800 $4,000 800 $4,000Z492582.503 6" BROKEN LINE MULTI COMP GR IN (WR) CONT LIN FT $10.00 83 $825 83 $825Z492582.503 12" SOLID LINE MULTI COMP GR IN (WR) CONT LIN FT $8.00 30 $240 30 $240Z492582.503 24" SOLID LINE MULTI COMP GR IN (WR) CONT LIN FT $25.00 51 $1,275 51 $1,275T37-422582.503 12" DOTTED LINE MULTI COMP GR IN CONT ESR LIN FT $15.00 153 $2,288 89 $1,328 64 $960T37-422582.503 24" SOLD LINE PREF THERMO GR IN ESR LIN FT $30.00 80 $2,400 80 $2,400T37-422582.518 CROSSWALK PREF THERMO GR IN ESR SQ FT $18.00 705 $12,690 507 $9,126 198 $3,564T37-422582.518 CROSSWALK PREF THERMO GR IN CONT ESR (14) SQ FT $22.00 1140 $25,080 570 $12,540 570 $12,540T37-422582.518 PAVT MSSG PREF THERMO GR IN SQ FT $20.00 20 $400 20 $400T37-422582.518 PAVT MSSG PREF THERMO GR IN CONT (14) SQ FT $30.00 806 $24,180 89 $2,670 423 $12,690 147 $4,410 147 $4,4109 of 10
|