|
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)SUBTOTAL ESTIMATED CONSTRUCTION COST $680,488 $2,908,539$3,154,390 $2,325,343 $854,611 $439,5135% CONTINGENCY $34,512 $145,461 $158,610 $116,657 $43,389 $22,487TOTAL ESTIMATED CONSTRUCTION COST$715,000 $3,054,000 $3,313,000 $2,442,000 $898,000 $462,000EARLY TREE CLEARING$49,525 $6,755XCEL OUTDOOR LIGHTING$99,400 $6,755R/W LAND COSTS$450,000 $450,000 $5,500R/W INDIRECT COSTS (35%)$157,500 $157,500 $1,925R/W LEGAL COSTS (15%)$67,500 $67,500 $674TOTAL R/W COSTS$675,000 $675,000 $8,09913% DESIGN ENGINEERING$92,950 $397,020 $437,128 $317,460 $117,618 $60,06012% CONSTRUCTION ENGINEERING$85,800 $366,480 $403,503 $293,040 $108,571 $55,440TOTAL ENGINEERING$178,750 $763,500 $840,631 $610,500 $226,189 $115,50050% RAMSEY COUNTY$89,375 $381,750 $782,578 $642,75050% LITTLE CANADA$89,375 $381,750 $782,578 $642,750100% LITTLE CANADA$241,043 $115,500$1,422,236$1,896,453$1,896,453$356,543$1,312,834$2,735,070$10,884,000$521,115$10,362,885$56,280$905,500$1,358,099$316,925$135,674$99,40010 of 10
|