Laserfiche WebLink
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 $8,900.00 $8,900.00 <br />2 2104.502 REMOVE SIGN EACH 6 $50.00 $300.00 <br />3 2104.503 REMOVE CONCRETE CURB L F 970 $10.00 $9,700.00 <br />4 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH)L F 200 $3.00 $600.00 <br />5 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 100 $10.00 $1,000.00 <br />6 2104.504 REMOVE BITUMINOUS PAVEMENT S Y 4000 $3.00 $12,000.00 <br />7 2104.518 REMOVE CONCRETE WALK S F 50 $4.00 $200.00 <br />8 2106.507 EXCAVATION - COMMON C Y 90 $50.00 $4,500.00 <br />9 2112.619 SUBGRADE PREPERATION SPECIAL RDST 20 $650.00 $13,000.00 <br />10 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR 10 $185.00 $1,850.00 <br />11 2130.523 WATER MGAL 20 $65.00 $1,300.00 <br />12 2211.509 AGGREGATE BASE CLASS 5 TON 400 $22.00 $8,800.00 <br />13 2331.603 JOINT ADHESIVE L F 1970 $0.65 $1,280.50 <br />14 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL 500 $3.50 $1,750.00 <br />15 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)TON 550 $92.00 $50,600.00 <br />16 2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (3,C)TON 550 $85.00 $46,750.00 <br />17 2360.509 TYPE SP 12.5 NON-WEARING COURSE MIXTURE (3,C)TON 550 $82.00 $45,100.00 <br />18 2504.602 HYDRANT EXTENSION EACH 2 $2,500.00 $5,000.00 <br />19 2506.502 ADJUST FRAME AND RING CASTING EACH 2 $500.00 $1,000.00 <br />20 2506.602 CHIMNEY SEAL EACH 2 $350.00 $700.00 <br />21 2521.518 4" CONCRETE WALK S F 50 $12.00 $600.00 <br />22 2531.503 CONCRETE CURB AND GUTTER DESIGN B618 L F 970 $32.00 $31,040.00 <br />23 2531.504 8" CONCRETE DRIVEWAY PAVEMENT S Y 60 $120.00 $7,200.00 <br />24 2545.602 INSTALL LIGHT POLE EACH 4 $7,000.00 $28,000.00 <br />25 2563.601 TRAFFIC CONTROL L S 1 $5,000.00 $5,000.00 <br />26 2564.518 SIGN PANELS TYPE C S F 38 $50.00 $1,900.00 <br />27 2573.501 STABILIZED CONSTRUCTION EXIT L S 1 $2,500.00 $2,500.00 <br />28 2573.502 STORM DRAIN INLET PROTECTION EACH 8 $250.00 $2,000.00 <br />29 2573.503 SILT FENCE, TYPE MS L F 100 $3.25 $325.00 <br />30 2573.503 SEDIMENT CONTROL LOG TYPE STRAW L F 500 $3.75 $1,875.00 <br />31 2574.507 COMMON TOPSOIL BORROW C Y 80 $45.00 $3,600.00 <br />32 2574.508 FERTILIZER TYPE 3 LB 40 $2.00 $80.00 <br />33 2575.505 SEEDING ACRE 0.09 $10,000.00 $900.00 <br />34 2575.508 HYDRAULIC STABILIZED FIBER MATRIX LB 320 $3.00 $960.00 <br />35 2575.523 RAPID STABILIZATION METHOD 3 MGAL 10 $250.00 $2,500.00 <br />36 2575.523 WATER MGAL 10 $65.00 $650.00 <br />37 2575.608 SEED SOUTHERN BOULEVARD LB 10 $5.00 $50.00 <br />38 2575.608 SEED SOUTHERN SHORT GRASS ROADSIDE LB 10 $5.00 $50.00 <br />CONSTRUCTION TOTAL $303,560.50 <br />CONTINGENCY TOTAL (5%)$15,178.03 <br />SUBTOTAL $318,738.53 <br />INDIRECT COST TOTAL (20%)$63,747.71 <br />TOTAL $382,486.23 <br />OPINION OF PROBABLE COST <br />SCHEDULE A.5 - FARNHAM AVENUE SURFACE IMPROVEMENTS (MSA)(LOCAL)