|
WSB Project:2026 Bald Eagle Industrial Park Area Street Improvement Project Design By:KWH
<br />Project Location:Checked By:KAK
<br />City Project No.:
<br />WSB Project No:028436-000 Date:11/12/2025
<br />ITEM
<br />NO.
<br />MNDOT
<br />SPECIFICATION
<br />NO.
<br />DESCRIPTION UNIT
<br />ESTIMATED
<br />TOTAL
<br />QUANTITY
<br />ESTIMATED
<br />UNIT PRICE
<br />ESTIMATED
<br />TOTAL COST
<br />1 2021.501 MOBILIZATION L S 1 $42,800.00 $42,800.00
<br />2 2104.502 REMOVE SIGN EACH 13 $50.00 $650.00
<br />3 2104.503 REMOVE CONCRETE CURB L F 1250 $10.00 $12,500.00
<br />4 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH)L F 100 $3.00 $300.00
<br />5 2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)L F 200 $4.50 $900.00
<br />6 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 60 $10.00 $600.00
<br />7 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 100 $8.00 $800.00
<br />8 2104.504 REMOVE BITUMINOUS PAVEMENT S Y 26000 $3.00 $78,000.00
<br />9 2104.518 REMOVE CONCRETE WALK S F'100 $4.00 $400.00
<br />10 2106.507 EXCAVATION - COMMON C Y 700 $50.00 $35,000.00
<br />11 2112.619 SUBGRADE PREPERATION SPECIAL RDST 56 $650.00 $36,400.00
<br />12 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR 60 $185.00 $11,100.00
<br />13 2130.523 WATER MGAL 120 $65.00 $7,800.00
<br />14 2211.509 AGGREGATE BASE CLASS 5 TON 2000 $22.00 $44,000.00
<br />15 2331.603 JOINT ADHESIVE L F 11400 $0.65 $7,410.00
<br />16 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL 2800 $3.50 $9,800.00
<br />17 2360.504 TYPE SP 9.5 WEAR CRS MIX(2,C)3.0" THICK S Y 30 $45.00 $1,350.00
<br />18 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)TON 3400 $92.00 $312,800.00
<br />19 2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (3,C)TON 3400 $85.00 $289,000.00
<br />20 2360.509 TYPE SP 12.5 NON-WEARING COURSE MIXTURE (3,C)TON 3400 $82.00 $278,800.00
<br />21 2504.502 ADJUST GATE VALVE AND BOX EACH 17 $500.00 $8,500.00
<br />22 2504.601 IRRIGATION SYSTEM REPAIR L S 1 $2,000.00 $2,000.00
<br />23 2506.502 ADJUST FRAME AND RING CASTING EACH 10 $500.00 $5,000.00
<br />24 2506.602 CHIMNEY SEAL EACH 10 $350.00 $3,500.00
<br />25 2521.518 4" CONCRETE WALK S F 100 $12.00 $1,200.00
<br />26 2531.503 CONCRETE CURB AND GUTTER DESIGN B618 L F 1220 $32.00 $39,040.00
<br />27 2531.504 8" CONCRETE DRIVEWAY PAVEMENT S Y 60 $120.00 $7,200.00
<br />28 2531.618 7" CONCRETE VALLEY GUTTER S F 90 $120.00 $10,800.00
<br />29 2545.602 INSTALL LIGHT POLE EACH 20 $7,000.00 $140,000.00
<br />30 2563.601 TRAFFIC CONTROL L S 1 $35,000.00 $35,000.00
<br />31 2564.518 SIGN PANELS TYPE C S F 82 $50.00 $4,100.00
<br />32 2573.501 STABILIZED CONSTRUCTION EXIT L S 1 $2,500.00 $2,500.00
<br />33 2573.502 STORM DRAIN INLET PROTECTION EACH 40 $250.00 $10,000.00
<br />34 2573.503 SILT FENCE, TYPE MS L F 500 $3.25 $1,625.00
<br />35 2573.503 SEDIMENT CONTROL LOG TYPE STRAW L F 1250 $3.75 $4,687.50
<br />36 2574.507 COMMON TOPSOIL BORROW C Y 80 $45.00 $3,600.00
<br />37 2574.508 FERTILIZER TYPE 3 LB 35 $2.00 $70.00
<br />38 2575.505 SEEDING ACRE 0.1 $10,000.00 $1,000.00
<br />39 2575.508 HYDRAULIC STABILIZED FIBER MATRIX LB 400 $3.00 $1,200.00
<br />40 2575.523 RAPID STABILIZATION METHOD 3 MGAL 10 $250.00 $2,500.00
<br />41 2575.523 WATER MGAL 20 $65.00 $1,300.00
<br />42 2575.608 SEED SOUTHERN BOULEVARD LB 20 $5.00 $100.00
<br />43 2582.503 4" DBLE SOLID LINE MULTI COMP L F 5200 $1.25 $6,500.00
<br />44 2582.518 CROSSWALK MULTI COMP L F 600 $8.00 $4,800.00
<br />CONSTRUCTION TOTAL $1,466,632.50
<br />CONTINGENCY TOTAL (5%)$73,331.63
<br />SUBTOTAL $1,539,964.13
<br />INDIRECT COST TOTAL (20%)$307,992.83
<br />TOTAL $1,847,956.95
<br />OPINION OF PROBABLE COST
<br />SCHEDULE A.1 - FENWAY AVENUE SURFACE IMPROVEMENTS (MSA)
|