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 $8,700.00 $8,700.00 <br />2 2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)L F 100 $3.00 $300.00 <br />3 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 40 $8.00 $320.00 <br />4 2104.518 REMOVE CONCRETE WALK S F 500 $4.00 $2,000.00 <br />5 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1 $2,500.00 $2,500.00 <br />6 2106.507 EXCAVATION - COMMON C Y 410 $50.00 $20,500.00 <br />7 2211.509 AGGREGATE BASE CLASS 5 TON 390 $22.00 $8,580.00 <br />8 2215.504 FULL DEPTH RECLAMATION S Y 5400 $4.00 $21,600.00 <br />9 2360.504 TYPE SP 9.5 WEAR CRS MIX(2,C)3.0" THICK S Y 40 $45.00 $1,800.00 <br />10 2504.601 IRRIGATION SYSTEM REPAIR L S 1 $2,000.00 $2,000.00 <br />11 2521.518 3" BITUMINOUS WALK S F 53000 $2.25 $119,250.00 <br />12 2521.518 6" CONCRETE WALK S F 1100 $12.00 $13,200.00 <br />13 2531.618 TRUNCATED DOMES S F 160 $50.00 $8,000.00 <br />14 2563.601 TRAFFIC CONTROL L S 1 $2,500.00 $2,500.00 <br />15 2572.503 CLEAN ROOT CUTTING L F 500 $12.00 $6,000.00 <br />16 2573.503 SILT FENCE, TYPE MS L F 1000 $3.25 $3,250.00 <br />17 2573.503 SEDIMENT CONTROL LOG TYPE STRAW L F 5300 $3.75 $19,875.00 <br />18 2574.507 COMMON TOPSOIL BORROW C Y 600 $45.00 $27,000.00 <br />19 2574.508 FERTILIZER TYPE 3 LB 350 $2.00 $700.00 <br />20 2575.505 SEEDING ACRE 1 $10,000.00 $10,000.00 <br />21 2575.508 HYDRAULIC STABILIZED FIBER MATRIX LB 3500 $3.00 $10,500.00 <br />22 2575.523 RAPID STABILIZATION METHOD 3 MGAL 10 $250.00 $2,500.00 <br />23 2575.523 WATER MGAL 80 $65.00 $5,200.00 <br />24 2575.608 SEED SOUTHERN BOULEVARD LB 100 $5.00 $500.00 <br />25 2575.608 SEED RESIDENTIAL TURF GRASS LB 100 $5.00 $500.00 <br />CONSTRUCTION TOTAL $297,275.00 <br />CONTINGENCY TOTAL (5%)$14,863.75 <br />SUBTOTAL $312,138.75 <br />INDIRECT COST TOTAL (20%)$62,427.75 <br />TOTAL $374,566.50 <br />OPINION OF PROBABLE COST <br />SCHEDULE C - FENWAY AVENUE TRAIL IMPROVEMENTS (COUNTY)