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:11/10/2025 <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 $5,300.00 $5,300.00 <br />2 2104.502 REMOVE CASTING EACH 9 $100.00 $900.00 <br />3 2104.502 REMOVE DRAINAGE STRUCTURE EACH 2 $500.00 $1,000.00 <br />4 2104.503 REMOVE SEWER PIPE (STORM)L F 200 $15.00 $3,000.00 <br />5 2123.610 1.5 CU YD BACKHOE HOUR 40 $350.00 $14,000.00 <br />6 2123.610 UTILITY CREW HOUR 40 $1,200.00 $48,000.00 <br />7 2503.503 12" RC PIPE SEWER DES 3006 CL V L F 90 $82.00 $7,380.00 <br />8 2503.503 15" RC PIPE SEWER DES 3006 CL V L F 20 $82.00 $1,640.00 <br />9 2503.503 21" RC PIPE SEWER DES 3006 CL III L F 30 $100.00 $3,000.00 <br />10 2503.503 24" RC PIPE SEWER DES 3006 CL III L F 150 $120.00 $18,000.00 <br />11 2503.503 27" RC PIPE SEWER DES 3006 CL III L F 20 $200.00 $4,000.00 <br />12 2503.602 CONNECT TO EXISTING STORM SEWER EACH 7 $2,000.00 $14,000.00 <br />13 2506.502 CASTING ASSEMBLY EACH 12 $1,250.00 $15,000.00 <br />14 2506.503 CONST DRAINAGE STRUCTURE DES 48-4020 L F 10 $850.00 $8,500.00 <br />15 2506.503 CONST DRAINAGE STRUCTURE DES 60-4020 L F 5 $1,000.00 $5,000.00 <br />16 2056.602 CONNECT INTO EXISTING DRAINAGE STRUCTURE EACH 2 $2,000.00 $4,000.00 <br />17 2056.602 REPAIR DRAINAGE STRUCTURE EACH 6 $650.00 $3,900.00 <br />18 2056.602 CONST DRAINAGE STRUCTURE DESIGN SPEC (2'X3')EACH 6 $3,200.00 $19,200.00 <br />19 2056.602 CHIMNEY SEAL EACH 9 $350.00 $3,150.00 <br />CONSTRUCTION TOTAL $178,970.00 <br />CONTINGENCY TOTAL (5%)$8,948.50 <br />SUBTOTAL $187,918.50 <br />INDIRECT COST TOTAL (20%)$37,583.70 <br />TOTAL $225,502.20 <br />OPINION OF PROBABLE COST <br />SCHEDULE B.1 - STORM SEWER IMPROVEMENTS (MSA)