The URL can be used to link to this page

Home My WebLink About[07a] Capital Projects & Equipment Certificate Council Agenda Item 7a MEETING DATE: January 16, 2018 AGENDA ITEM: Capital Project & Equipment Certificates SUBMITTED BY: Administration/Finance Police Chief/Public Works Director/City Engineer BOARD/COMMISSION/COMMITTEE RECOMMENDATION: None PREVIOUS COUNCIL ACTION: Throughout the 2018 budget process the equipment certificate was discussed with each department head providing information on the equipment and the need. When the City Council adopted the 2018 Budget on December 4, 2017, the Capital Equipment Plan was adopted at the same time. At this same meeting it was acknowledged that the City did not plan on constructing any major projects for 2018. BACKGROUND INFORMATION: The City has been issuing two Equipment Certificates since 2002 to level out spikes in the budget for general equipment purchases/replacements. The Capital Equipment Plans (CEP) incorporates the five-year rotating certificates in the levy budget. The next certificate will be paid in full in 2018; therefore, a new certificate would be issued during the year with the first payment beginning in 2019. While the Council did not approve the specific pieces of equipment to purchase with the adoption of the CEP, the Council agreed to the amount of the 2018 Equipment Certificate in the amount of $265,000 (the same amount of the out-going certificate). Council requested to review the equipment list proposed by staff before requesting the issuance of the certificate. The following is the table of equipment that was presented throughout the budget process, to which staff is requesting approval. The CEP form for each item follows this request. As stated above, the City subscribes to a five year CEP and department heads plan for major purchases including incrementally budgeting to set aside funds for the needed purchases. Therefore, at the same time the City reviewed the proposed 2018 Equipment Certificate, the proposed 2020 Equipment Certificate was included. While the equipment can change, this process helps plan for the future. The following table is the draft 2020 Equipment Certificate: In addition to the CEP, the Council also reviews annually the Capital Improvement Plan. This plan typically includes engineering projects or projects that extend or replace infrastructure. The CIP is a compilation of future projects, with some extending out many years. Each year the items are prioritized and to help fund projects, utility rates are established to help fund the needed projects. At the Council meeting on December 4, it was requested to consider the next phase of the downtown alleys. While the project has been included in the draft street plan, funding for the project has not been included in the rates or budget. Once the Council officially adds the project it will be included with the prioritization process. Once the project is added for prioritization, funding projections are included. Staff waits for the Council to add a project so that rates are not increased to finance a project that does not have support. Below are the projects that have been discussed during the budget process. The table below is not intended to illustrate projects that will be completed; rather contemplated. Some of the projects below are reliant on donations or partnerships. As with all projects, the Council needs to provide direction. 2018 Projects 2019 Projects 2020 Projects CSAH 2 Trail, Phase II/III East Park canoe/picnic area construction Northland Drive Improvements SW Trunk Water/Sewer Millstream play equipment ADA transition plan Extension-Developer driven st Pickle & Gaga ball CIPP on 1 Ave NE Millstream parking lot thth Jacob Wetterling Rec Center-depends on Field Street 7 to 12 Baker Street Lift Station Generator donations developer driven Gateway Business Center- East Park master park plan Dog Park phase II-depends on donations developer driven Parkway Business Center Wobegon Welcome Center south developer driven parking lot Northland Park inner trail Minnesota Street Beautification Baseball parking lot Street overlays Monument Park repairs CSAH 75 pedestrian crossing Welcome Monument Signs The updated Street Maintenance/Improvement Plan has also been attached to this request as information as well as an illustration for projects for the next three years. The discussion of capital improvements is an on-going discussion and prioritization for the Council. BUDGET/FISCAL IMPACT: $265,000 Equipment Certificates ATTACHMENTS: Request for Council Action – Equipment Certificate Capital Equipment Plan Forms 2017 Pavement Management Plan REQUESTED COUNCIL ACTION: Consider approval of the equipment list for the 2018 Equipment Certificates. Discussion on potential projects for the next three years. Consider adding the second phase of the CBD Alleys to the CIP. PresentedtotheCityCouncilonApprovedDeniedTabled /ƚƒƒĻƓƷƭ ApprovaltoPurchaseDate_________________________AuthorizingInitialsDate PresentedtotheCityCouncilonApprovedDeniedTabled /ƚƒƒĻƓƷƭ ApprovaltoPurchaseDate_________________________AuthorizingInitialsDate PresentedtotheCityCouncilonApprovedDeniedTabled /ƚƒƒĻƓƷƭ ApprovaltoPurchaseDate_________________________AuthorizingInitialsDate PresentedtotheCityCouncilonApprovedDeniedTabled /ƚƒƒĻƓƷƭ _AuthorizingInitialsDate ApprovaltoPurchaseDate________________________ PresentedtotheCityCouncilonApprovedDeniedTabled /ƚƒƒĻƓƷƭ _AuthorizingInitialsDate ApprovaltoPurchaseDate________________________ PresentedtotheCityCouncilonApprovedDeniedTabled /ƚƒƒĻƓƷƭ ApprovaltoPurchaseDate_________________________AuthorizingInitialsDate PresentedtotheCityCouncilonApprovedDeniedTabled /ƚƒƒĻƓƷƭ ApprovaltoPurchaseDate_________________________AuthorizingInitialsDate PresentedtotheCityCouncilonApprovedDeniedTabled /ƚƒƒĻƓƷƭ ApprovaltoPurchaseDate_________________________AuthorizingInitialsDate PresentedtotheCityCouncilonApprovedDeniedTabled /ƚƒƒĻƓƷƭ ApprovaltoPurchaseDate______________________AuthorizingInitialsDate PresentedtotheCityCouncilonApprovedDeniedTabled /ƚƒƒĻƓƷƭ ApprovaltoPurchaseDate______________________AuthorizingInitialsDate 2017 Pavement Management Plan Update St. Joseph, Minnesota SEH No. STJOE 143260 12/04/2017 This Page Left Blank Intentionally Pavement Management Improvement Schedule: Year Treatment Initial Constitution 0 Route & Seal Cracks 5 Route & Seal Cracks 10 Surface Treatment 11 Edge Mill & Overlay 15-20 Route & Seal Cracks 18-23 Surface Treatment 22-27 Full Depth Mill & Pave 30-35 Route & Seal Cracks: Bituminous material for crack seal with application rate of 0.45 lb/sq yd pavement “CRAFCO Mastic One” Crack Seal: Polymer Modified Mastic for crack seal with application rate of 0.90 lb/sq yd pavement Seal Coat: Aggregate applied at 10 lbs/sq yd pavement Bituminous material for seal coat with application rate of 0.26 gal/sq yd pavement Bituminous material for fog seal with application rate of 0.13 gal/sq yd pavement Edge Mill & Overlay: 6’ Edge mill Bituminous material for tack coat with application rate of 0.05 gal/sq yd pavement 1.5” Bituminous pavement overlay Full Depth Mill & Pave: Full depth pavement mill and salvage 2” Aggregate Base 8” Salvaged Aggregate Mixture Bituminous material for tack coat with application rate of 0.05 gal/sq yd pavement 3.5” Bituminous pavement 07711602150 $130,617.0$395,800.7$456,569.2$499,434.6$501,629.8$129,978.9$121,924.0$271,233.7$166,419.9$386,731.0$579,079.5 00 $579,079.5$579,079.5 55 $386,731.0$386,731.0 11 $166,419.9$166,419.9 22 $271,233.7$271,233.7 00 $121,924.0$121,924.0 YEAR 66 $129,978.9$129,978.9 CONSTRUCTION 11 PROPOSED $501,629.8$501,629.8 11 PLAN $499,434.6 COAT SEAL 77 JOSEPH AND ST. SEAL OF $456,569.2 CITY CRACK 77 PROPOSED $395,800.7 00 $130,617.0$130,617.0 3.5%$395,800.73.5%$456,569.23.5%$499,434.63.5%3.5%3.5%3.5%3.5%3.5% RATE20182019202020212022202320242025202620272028TOTAL 00000050550 $99,185.253.5% BASIS $130,617.0$382,416.2$426,212.3$450,461.4$437,141.4$109,438.8$213,187.2$126,381.2$283,756.5$410,520.3 $3,069,317.7 0 00000000000 $50,000.0$50,000.0$50,000.0$50,000.0$50,000.0$50,000.0$50,000.0$50,000.0$50,000.0$50,000.0 MSAS $550,000.0 FUNDSCOST MAINTENANCE 0 0000005055 FUNDING LEVY, ETC.) (TAX TAX, $80,617.0$59,438.8$49,185.25$50,000.0$76,381.2 $332,416.2$376,212.3$400,461.4$387,141.4$163,187.2$233,756.5$360,520.3 SALES OTHER TTTTTTTTTTT PROJECPROJECPROJECPROJECPROJECPROJECPROJECPROJECPROJECPROJECPROJEC COATCOATCOATCOATCOATCOATCOATCOATCOATCOATCOAT SOURCE$2,519,317.7 PROJECT SEALSEALSEALSEALSEALSEALSEALSEALSEALSEALSEAL ANDANDANDANDANDANDANDANDANDANDAND FUNDING SEALSEALSEALSEALSEALSEALSEALSEALSEALSEALSEALBY CRACKCRACKCRACKCRACKCRACKCRACKCRACKCRACKCRACKCRACKCRACK TOTALS 20182019202020212022202320242025202620272028SUBTOTAL 2018 CRACK SEAL & SEAL COAT STREET MAINTENANCE ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$5,500.00$5,500.00 STREET - HICKORY ST E (2ND AVE NE TO HICKORY COURT CUL DE SAC) 2ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1095.00$2.00$2,190.00 STREET - 3RD AVE NE (FIR ST E TO HICKORY ST E) 3ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1840.00$2.00$3,680.00 STREET - 2ND AVE NE (FIR ST E TO IRIS LANE) 4ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2105.00$2.00$4,210.00 STREET - GUMTREE ST E (2ND AVE NE TO NORTHLAND DRIVE) 5ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2310.00$2.00$4,620.00 STREET - 4TH AVE NE (FIR ST E TO GUMTREE ST E) 6ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB955.00$2.00$1,910.00 STREET - 5TH AVE NE (FIR ST E TO GUMTREE ST E) 7ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB625.00$2.00$1,250.00 STREET - FIR ST E (1ST AVE NE TO 4TH AVE NE) 8ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1765.00$2.00$3,530.00 STREET - FIR ST E (5TH AVE NE TO NORTHLAND DR) 9ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB660.00$2.00$1,320.00 STREET - 1ST AVE NW (DATE ST E TO NORTH END) 10ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2395.00$2.00$4,790.00 STREET - ELM ST E (CR 133 TO 19TH AVE NE) 11ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3430.00$2.00$6,860.00 STREET - 15TH AVE NE (ELM ST E TO CR 133) 12ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2450.00$2.00$4,900.00 STREET - 19TH AVE NE (ELM ST E TO CR 133) 13ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB4515.00$2.00$9,030.00 STREET - 3RD AVE NW (N OF ALLEY TO BALLPARK) 14ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB305.00$2.00$610.00 STREET - 8TH AVE NE (E MINNESOTA ST TO CSAH 75) 15ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB810.00$2.00$1,620.00 STREET - MINNESOTA ST W (CSAH 2 TO 580' WEST OF 6TH AVE NW) 16ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1475.00$2.00$2,950.00 STREET - NORTHLAND DR (CSAH 75 TO GUMTREE ST E) 17ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1332.50$2.00$2,665.00 18MASTIC ONELB2665.00$6.00$15,990.00 19SEAL COAT - FA2; CRS2SQ YD5920.00$3.85$22,792.00 CONSTRUCTION SUBTOTAL$100,417.00 CONTINGENCY$15,100.00 ENGINEERING$15,100.00 GRAND TOTAL$130,617.00 2019 CRACK SEAL & SEAL COAT STREET MAINTENANCE ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$27,000.00$27,000.00 STREET - 1ST AVE NW (CSAH 75 TO DATE ST W) 2ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB555.00$2.00$1,110.00 STREET - DATE ST (1ST AVE NW TO 1ST AVE NE) 3ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1590.00$2.00$3,180.00 STREET - 1ST AVE NE (DATE ST E TO CEDAR ST E) 4ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB350.00$2.00$700.00 STREET - CEDAR ST E (1ST AVE NE TO NORTHLAND DR) 5ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2510.00$2.00$5,020.00 STREET - MINNESOTA ST W (4TH AVE NW TO 2ND AVE NW) 6ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2560.00$2.00$5,120.00 STREET - 4TH AVE NW 7ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1740.00$2.00$3,480.00 STREET - 5TH AVE NW 8ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1355.00$2.00$2,710.00 STREET - ASH ST W (5TH AVE NW TO 4TH AVE NW) 9ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB625.00$2.00$1,250.00 STREET - BIRCH ST W (5TH AVE NW TO 2ND AVE NW) 10ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1575.00$2.00$3,150.00 STREET - OLD HWY 52 (160' NW OF BIRCH ST W) 11ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB230.00$2.00$460.00 STREET - 2ND AVE NW (W MINNESOTA ST TO CSAH 75) 12ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2815.00$2.00$5,630.00 STREET - COLLEGE CIRCLE 13ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB925.00$2.00$1,850.00 STREET - COLMAN COURT 14ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB770.00$2.00$1,540.00 STREET - 12 AVE SE (150' S OF DALE SE E TO 160' SOUTH OF EAGLE RIDGE DR) 15SEAL COAT - FA2; CRS2SQ YD1713.00$3.85$6,595.05 STREET - 12 AVE SE (160' SOUTH OF EAGLE RIDGE DR TO SOUTH END) 16SEAL COAT - FA2; CRS2SQ YD3330.00$3.85$12,820.50 STREET - EAGLE RIDGE DR (12TH AVE SE TO POND VIEW LN E) 17SEAL COAT - FA2; CRS2SQ YD2459.00$3.85$9,467.15 STREET - EAGLE RIDGE COURT 18SEAL COAT - FA2; CRS2SQ YD1573.00$3.85$6,056.05 STREET - POND VIEW LANE E ( 12TH AVE SE TO DALE ST E) 19SEAL COAT - FA2; CRS2SQ YD7011.00$3.85$26,992.35 STREET - 1ST AVE NW (DATE ST E TO NORTH END) 20SEAL COAT - FA2; CRS2SQ YD5317.00$3.85$20,470.45 STREET - ELM ST E (CR 133 TO 19TH AVE NE) 21SEAL COAT - FA2; CRS2SQ YD7627.00$3.85$29,363.95 STREET - 15TH AVE NE (ELM ST E TO CR 133) 22SEAL COAT - FA2; CRS2SQ YD5447.00$3.85$20,970.95 STREET - 19TH AVE NE (ELM ST E TO CR 133) 23SEAL COAT - FA2; CRS2SQ YD10031.00$3.85$38,619.35 STREET - 3RD AVE NW (N OF ALLEY TO BALLPARK) 24SEAL COAT - FA2; CRS2SQ YD683.00$3.85$2,629.55 STREET - 8TH AVE NE (E MINNESOTA ST TO CSAH 75) 25SEAL COAT - FA2; CRS2SQ YD1800.00$3.85$6,930.00 STREET - GRACEVIEW DRIVE 26SEAL COAT - FA2; CRS2SQ YD2689.00$3.85$10,352.65 STREET - GRACEVIEW LOOP 27SEAL COAT - FA2; CRS2SQ YD2344.00$3.85$9,024.40 STREET - FAITH LANE 28SEAL COAT - FA2; CRS2SQ YD733.00$3.85$2,822.05 STREET - 4TH AVE SE (BAKER ST E TO 200' N OF ELENA LN) 29SEAL COAT - FA2; CRS2SQ YD7455.00$3.85$28,701.75 CONSTRUCTION SUBTOTAL$294,016.20 CONTINGENCY$44,200.00 ENGINEERING$44,200.00 GRAND TOTAL$382,416.20 2020 CRACK SEAL & SEAL COAT STREET MAINTENANCE ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$30,000.00$30,000.00 STREET - BIRCH ST W (WEST DEAD END TO 6TH AVE NW) 2ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1065.00$2.00$2,130.00 STREET - ASH ST W (WEST DEAD END TO 6TH AVE NW) 3ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB495.00$2.00$990.00 STREET - 7TH AVE NW 4ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1320.00$2.00$2,640.00 STREET - 6TH AVE NW 5ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1365.00$2.00$2,730.00 STREET - 2ND AVE E (ASH ST E TO BAKER ST E) 6ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2195.00$2.00$4,390.00 STREET - 1ST AVE SE (E MINNESOTA ST TO BAKER ST E) 7ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1640.00$2.00$3,280.00 STREET - 3RD AVE E (ASH ST E TO BAKER ST E) 8ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2175.00$2.00$4,350.00 STREET - ABLE ST E (1ST AVE SE TO 3RD AVE SE) 9ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1505.00$2.00$3,010.00 STREET - MINNESOTA ST E (1ST AVE NE TO 16TH AVE SE) 10ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB10545.00$2.00$21,090.00 STREET - ABLE ST E (12TH AVE SE TO 13TH AVE SE) 11ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB590.00$2.00$1,180.00 STREET - ABLE CT E 12ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB845.00$2.00$1,690.00 STREET - 13TH AVE SE (ABLE ST E TO BAKER ST E) 13ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1040.00$2.00$2,080.00 STREET - CALLAWAY ST E (CR 122 TO 4TH AVE SE) 14ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2850.00$2.00$5,700.00 STREET - CALLAWAY ST E (7TH AVE SE TO 9TH AVE SE) 15ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB790.00$2.00$1,580.00 STREET - DALE ST E (7TH AVE SE TO 9TH AVE SE) 16ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB790.00$2.00$1,580.00 STREET - 9TH AVE SE (BAKER ST E TO DALE ST E) 17ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1820.00$2.00$3,640.00 STREET - CALLAWAY ST E (9TH AVE SE TO 12TH AVE SE) 18ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1640.00$2.00$3,280.00 STREET - 10TH AVE SE (CALLAWAY ST E TO DALE ST E) 19ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1090.00$2.00$2,180.00 STREET - DALE ST E (CUL DE SAC TO 180' W OF 12TH AVE SE) 20ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1940.00$2.00$3,880.00 STREET - 11TH AVE SE (CALLAWAY ST E TO DALE ST E) 21ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1090.00$2.00$2,180.00 STREET - DALE ST E (16TH AVE SE TO DEAD END) 22ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB865.00$2.00$1,730.00 STREET - ELLIE COURT 23ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB905.00$2.00$1,810.00 STREET - ELENA LN (FIELD ST TO 450' E OF 4TH AVE SE) 24ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2800.00$2.00$5,600.00 STREET - 4TH AVE SE (200' N OF ELENA LN TO ELENA LN) 25ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB915.00$2.00$1,830.00 STREET - 7TH AVE SE (BAKER ST E TO 325' S OF KLINEFELTER WAY) 26ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3335.00$2.00$6,670.00 STREET - KLINEFELTER WAY 27ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB555.00$2.00$1,110.00 STREET - LANIGAN AVE SE 28ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1485.00$2.00$2,970.00 STREET - 17TH AVE SE (E MINNESOTA ST TO BAKER ST E) 29ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1580.00$2.00$3,160.00 STREET - BAKER ST E (16TH AVE SE TO 18TH AVE SE) 30ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB955.00$2.00$1,910.00 STREET - 18TH AVE SE (E MINNESOTA ST TO BAKER ST E) 31ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB600.00$2.00$1,200.00 STREET - MINNESOTA ST E (17TH AVE SE TO EAST END) 32ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3360.00$2.00$6,720.00 STREET - 20TH AVE SE (CSAH 75 TO SOUTH END) 33ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB875.00$2.00$1,750.00 STREET - ALLEY BETWEEN CR 121 AND 1ST AVE NE (PARALLEL TO ASH ST E) 34ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB410.00$2.00$820.00 STREET - 12 AVE SE (150' S OF DALE SE E TO 160' SOUTH OF EAGLE RIDGE DR) 35ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB770.00$2.00$1,540.00 STREET - 12 AVE SE (160' SOUTH OF EAGLE RIDGE DR TO SOUTH END) 36ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1500.00$2.00$3,000.00 STREET - EAGLE RIDGE DR (12TH AVE SE TO POND VIEW LN E) 37ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1105.00$2.00$2,210.00 STREET - EAGLE RIDGE COURT 38ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB710.00$2.00$1,420.00 STREET - POND VIEW LANE E ( 12TH AVE SE TO DALE ST E) 39ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3155.00$2.00$6,310.00 STREET - RIDGEWOOD COURT 40SEAL COAT - FA2; CRS2SQ YD3591.00$3.85$13,825.35 STREET - 1ST AVE NW (CSAH 75 TO DATE ST W) 41SEAL COAT - FA2; CRS2SQ YD1233.00$3.85$4,747.05 STREET - DATE ST (1ST AVE NW TO 1ST AVE NE) 42SEAL COAT - FA2; CRS2SQ YD3536.00$3.85$13,613.60 STREET - 1ST AVE NE (DATE ST E TO CEDAR ST E) 43SEAL COAT - FA2; CRS2SQ YD781.00$3.85$3,006.85 STREET - CEDAR ST E (1ST AVE NE TO NORTHLAND DR) 44SEAL COAT - FA2; CRS2SQ YD5581.00$3.85$21,486.85 STREET - MINNESOTA ST W (4TH AVE NW TO 2ND AVE NW) 45SEAL COAT - FA2; CRS2SQ YD5685.00$3.85$21,887.25 STREET - 2ND AVE NW (W MINNESOTA ST TO CSAH 75) 46SEAL COAT - FA2; CRS2SQ YD6253.00$3.85$24,074.05 STREET - BAKER ST E (2ND AVE SE TO 7TH AVE SE) 47SEAL COAT - FA2; CRS2SQ YD6684.00$3.85$25,733.40 STREET - 7TH AVE NE (E MINNESOTA ST TO BAKER ST E) 48SEAL COAT - FA2; CRS2SQ YD3196.00$3.85$12,304.60 STREET - BAKER ST E (7TH AVE SE TO 150' W OF 12TH AVE SE) 49SEAL COAT - FA2; CRS2SQ YD4928.00$3.85$18,972.80 STREET - 12 AVE SE (160' SOUTH OF EAGLE RIDGE DR TO SOUTH END) 50SEAL COAT - FA2; CRS2SQ YD3330.00$3.85$12,820.50 CONSTRUCTION SUBTOTAL$327,812.30 CONTINGENCY$49,200.00 ENGINEERING$49,200.00 GRAND TOTAL$426,212.30 2021 CRACK SEAL & SEAL COAT STREET MAINTENANCE ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$31,500.00$31,500.00 STREET - JASMINE LANE E (325' W OF 13TH AVE NE TO 14TH AVE NE) 2ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1680.00$2.00$3,360.00 STREET - IRIS LANE E (400' E OF NORTHLAND DR TO 14TH AVE NE) 3ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3120.00$2.00$6,240.00 STREET - 13TH AVE NE (IRIS LANE E TO 14TH AVE NE) 4ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2770.00$2.00$5,540.00 STREET - 14TH AVE NE (IRIS LANE E TO 13TH AVE NE) 5ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB900.00$2.00$1,800.00 STREET - JASMINE LANE E (230' E OF NORTHLAND DR TO 325' W OF 13TH AVE NE) 6ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1400.00$2.00$2,800.00 STREET - CEDAR ST W 8ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2305.00$2.00$4,610.00 STREET - MINNESOTA ST W (580' W OF 6TH AVE SW TO 4TH AVE NW) 9ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2480.00$2.00$4,960.00 STREET - MINNESOTA ST W (2ND AVE NW TO 1ST AVE NE) 10ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2195.00$2.00$4,390.00 STREET - 1ST AVE NE (E MINNESOTA ST TO CSAH 75) 11ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1460.00$2.00$2,920.00 STREET - 16TH AVE SE (E MINNESOTA ST SOUTH TO DALE ST E) 12ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3300.00$2.00$6,600.00 STREET - JADE RD 13ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3425.00$2.00$6,850.00 STREET - RIDGEWOOD COURT 14ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1615.00$2.00$3,230.00 STREET - 2ND AVE E (ASH ST E TO BAKER ST E) 15SEAL COAT - FA2; CRS2SQ YD4881.00$3.85$18,791.85 STREET - 1ST AVE SE (E MINNESOTA ST TO BAKER ST E) 16SEAL COAT - FA2; CRS2SQ YD3648.00$3.85$14,044.80 STREET - 3RD AVE E (ASH ST E TO BAKER ST E) 17SEAL COAT - FA2; CRS2SQ YD5039.00$3.85$19,400.15 STREET - ABLE ST E (1ST AVE SE TO 3RD AVE SE) 18SEAL COAT - FA2; CRS2SQ YD3483.00$3.85$13,409.55 STREET - ABLE ST E (12TH AVE SE TO 13TH AVE SE) 19SEAL COAT - FA2; CRS2SQ YD1309.00$3.85$5,039.65 STREET - ABLE CT E 20SEAL COAT - FA2; CRS2SQ YD1882.00$3.85$7,245.70 STREET - 13TH AVE SE (ABLE ST E TO BAKER ST E) 21SEAL COAT - FA2; CRS2SQ YD2314.00$3.85$8,908.90 STREET - CALLAWAY ST E (7TH AVE SE TO 9TH AVE SE) 22SEAL COAT - FA2; CRS2SQ YD1760.00$3.85$6,776.00 STREET - DALE ST E (7TH AVE SE TO 9TH AVE SE) 23SEAL COAT - FA2; CRS2SQ YD1760.00$3.85$6,776.00 STREET - 9TH AVE SE (BAKER ST E TO DALE ST E) 24SEAL COAT - FA2; CRS2SQ YD4041.00$3.85$15,557.85 STREET - CALLAWAY ST E (9TH AVE SE TO 12TH AVE SE) 25SEAL COAT - FA2; CRS2SQ YD3648.00$3.85$14,044.80 STREET - 10TH AVE SE (CALLAWAY ST E TO DALE ST E) 26SEAL COAT - FA2; CRS2SQ YD2427.00$3.85$9,343.95 STREET - DALE ST E (CUL DE SAC TO 180' W OF 12TH AVE SE) 27SEAL COAT - FA2; CRS2SQ YD4316.00$3.85$16,616.60 STREET - 11TH AVE SE (CALLAWAY ST E TO DALE ST E) 28SEAL COAT - FA2; CRS2SQ YD2427.00$3.85$9,343.95 STREET - DALE ST E (16TH AVE SE TO DEAD END) 29SEAL COAT - FA2; CRS2SQ YD1918.00$3.85$7,384.30 STREET - ELLIE COURT 30SEAL COAT - FA2; CRS2SQ YD2015.00$3.85$7,757.75 STREET - ELENA LN (FIELD ST TO 450' E OF 4TH AVE SE) 31SEAL COAT - FA2; CRS2SQ YD6226.00$3.85$23,970.10 STREET - 4TH AVE SE (200' N OF ELENA LN TO ELENA LN) 2022 CRACK SEAL & SEAL COAT STREET MAINTENANCE ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$31,000.00$31,000.00 STREET - ELM ST E (CR 133 TO 19TH AVE NE) 3ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3430.00$2.00$6,860.00 STREET - 15TH AVE NE (ELM ST E TO CR 133) 4ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2450.00$2.00$4,900.00 STREET - 19TH AVE NE (ELM ST E TO CR 133) 5ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB4515.00$2.00$9,030.00 STREET - BIRCH ST W (2ND AVE NW TO CR 121) 6ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1975.00$2.00$3,950.00 STREET - ASH ST W (2ND AVE NW TO CR 121) 7ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1975.00$2.00$3,950.00 STREET - 1ST AVE NW (W MINNESOTA ST TO CSAH 75) 8ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2240.00$2.00$4,480.00 STREET - ALLEY BETWEEN 1ST AVE NW AND CR 121 (BETWEEN MINNESOTA ST AND ASH ST) 9ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB705.00$2.00$1,410.00 STREET - ALLEY BETWEEN 1ST AVE NW AND CR 121 (BIRCH ST AND ASH ST) 10ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB705.00$2.00$1,410.00 STREET - FIELD ST (CR 121 TO 7TH AVE SE) 9ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB6660.00$2.00$13,320.00 STREET - ELENA LN (450' E OF 4TH AVE SE TO 7TH AVE SE) 10ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1190.00$2.00$2,380.00 STREET - 7TH AVE SE (FIELD ST E TO 325' S OF KLINEFELTER WAY) 11ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1480.00$2.00$2,960.00 STREET - MINNESOTA ST W (CSAH 2 TO 580' WEST OF 6TH AVE NW) 12ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1475.00$2.00$2,950.00 STREET - LANIGAN AVE SW 13ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1795.00$2.00$3,590.00 STREET - JASMINE LANE E (325' W OF 13TH AVE NE TO 14TH AVE NE) 13SEAL COAT - FA2; CRS2SQ YD3738.00$3.85$14,391.30 STREET - IRIS LANE E (400' E OF NORTHLAND DR TO 14TH AVE NE) 14SEAL COAT - FA2; CRS2SQ YD6930.00$3.85$26,680.50 STREET - 13TH AVE NE (IRIS LANE E TO 14TH AVE NE) 15SEAL COAT - FA2; CRS2SQ YD6154.00$3.85$23,692.90 STREET - 14TH AVE NE (IRIS LANE E TO 13TH AVE NE) 16SEAL COAT - FA2; CRS2SQ YD1998.00$3.85$7,692.30 STREET - HICKORY ST E (2ND AVE NE TO HICKORY COURT CUL DE SAC) 17SEAL COAT - FA2; CRS2SQ YD2436.00$3.85$9,378.60 STREET - 3RD AVE NE (FIR ST E TO HICKORY ST E) 18SEAL COAT - FA2; CRS2SQ YD4088.00$3.85$15,738.80 STREET - 2ND AVE NE (FIR ST E TO IRIS LANE) 19SEAL COAT - FA2; CRS2SQ YD4675.00$3.85$17,998.75 STREET - GUMTREE ST E (2ND AVE NE TO NORTHLAND DRIVE) 20SEAL COAT - FA2; CRS2SQ YD5133.00$3.85$19,762.05 STREET - 4TH AVE NE (FIR ST E TO GUMTREE ST E) 21SEAL COAT - FA2; CRS2SQ YD2127.00$3.85$8,188.95 STREET - 5TH AVE NE (GUMTREE ST E TO 250' S OF GUMTREE ST E) 22SEAL COAT - FA2; CRS2SQ YD917.00$3.85$3,530.45 STREET - FIR ST E (1ST AVE NE TO 4TH AVE NE) 23SEAL COAT - FA2; CRS2SQ YD3923.00$3.85$15,103.55 STREET - MINNESOTA ST W (580' W OF 6TH AVE SW TO 4TH AVE NW) 24SEAL COAT - FA2; CRS2SQ YD5507.00$3.85$21,201.95 STREET - MINNESOTA ST W (2ND AVE NW TO 1ST AVE NE) 25SEAL COAT - FA2; CRS2SQ YD4875.00$3.85$18,768.75 STREET - 1ST AVE NE (E MINNESOTA ST TO CSAH 75) 26SEAL COAT - FA2; CRS2SQ YD3249.00$3.85$12,508.65 STREET - JADE RD 27SEAL COAT - FA2; CRS2SQ YD7614.00$3.85$29,313.90 CONSTRUCTION SUBTOTAL$336,141.40 CONTINGENCY$50,500.00 ENGINEERING$50,500.00 GRAND TOTAL$437,141.40 2023 CRACK SEAL & SEAL COAT STREET MAINTENANCE ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$7,500.00$7,500.00 STREET - JASMINE LANE E (CR 2 TO 170' E OF 3RD AVE NE) 2ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1840.00$2.00$3,680.00 STREET - 3RD AVE NE (N OF JASMINE LANE) 3ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB690.00$2.00$1,380.00 STREET - JASMINE LANE E (170' E OF 3RD AVE NE TO 230' E OF NORTHLAND DR) 4ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1685.00$2.00$3,370.00 STREET - NORTHLAND DR (250' N OF IRIS LN TO DEAD END) 5ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1055.00$2.00$2,110.00 STREET - IRIS LN E (2ND AVE NE TO 400' E OF NORTHLAND DR) 6ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3150.00$2.00$6,300.00 STREET - NORTHLAND DR (250' N OF IRIS LN TO 150' N OF HICKORY ST E) 7ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB825.00$2.00$1,650.00 STREET - OLD HWY 52 (CSAH 75 TO 160' NW OF BIRCH ST W) 8ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1785.00$2.00$3,570.00 STREET - CYPRESS DR 9ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1220.00$2.00$2,440.00 STREET - 3RD AVE NW (W MINNESOTA ST TO ALLEY) 10ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB665.00$2.00$1,330.00 STREET - BIRCH ST E (CR 121 TO EAST END) 11ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB955.00$2.00$1,910.00 STREET - 4TH AVE NE (E MINNESOTA ST TO CSAH 75) 12ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1460.00$2.00$2,920.00 STREET - 7TH AVE NE (E MINNESOTA ST TO BAKER ST E) 13ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1440.00$2.00$2,880.00 STREET - COLLEGE CIRCLE 14ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB925.00$2.00$1,850.00 STREET - COLMAN COURT 15ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB770.00$2.00$1,540.00 STREET - MINNESOTA ST W (CSAH 2 TO 580' WEST OF 6TH AVE NW) 16SEAL COAT - FA2; CRS2SQ YD3277.00$3.85$12,616.45 STREET - POND VIEW LANE E ( 12TH AVE SE TO DALE ST E) 17SEAL COAT - FA2; CRS2SQ YD7011.00$3.85$26,992.35 CONSTRUCTION SUBTOTAL$84,038.80 CONTINGENCY$12,700.00 ENGINEERING$12,700.00 GRAND TOTAL$109,438.80 2024 CRACK SEAL & SEAL COAT STREET MAINTENANCE ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$7,000.00$7,000.00 STREET - 8TH AVE NE (CSAH 75 TO ELM ST E) 2ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1445.00$2.00$2,890.00 STREET - ELM ST E (8TH AVE NE TO CR 133) 3ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1575.00$2.00$3,150.00 STREET - BIRCH ST W (5TH AVE NW TO 2ND AVE NW) 4ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1580.00$2.00$3,160.00 STREET - ASH ST W (5TH AVE NW TO 4TH AVE NW) 5ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB625.00$2.00$1,250.00 STREET - 5TH AVE NW 6ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1355.00$2.00$2,710.00 STREET - 4TH AVE NW 7ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1740.00$2.00$3,480.00 STREET - OLD HWY 52 (160' NW OF BIRCH ST W) 8ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB230.00$2.00$460.00 STREET - 3RD AVE NE (N OF ASH ST E) 9ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB305.00$2.00$610.00 STREET - 4TH AVE SE (E MINNESOTA ST TO BAKER ST E) 10ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1930.00$2.00$3,860.00 STREET - 12TH AVE NE (E MINNESOTA ST TO CSAH 75) 11ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1050.00$2.00$2,100.00 STREET - BAKER ST E (150' W OF 12TH AVE SE TO 16TH AVE SE) 12ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2030.00$2.00$4,060.00 STREET - 12TH AVE SE (CALLAWAY ST E TO 150' N OF BAKER ST E) 13ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1235.00$2.00$2,470.00 STREET - CALLAWAY ST E (12TH AVE SE TO POND VIEW LANE E) 14ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB760.00$2.00$1,520.00 STREET - POND VEW LANE E (BAKER ST E TO CALLAWAY ST E) 15ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB595.00$2.00$1,190.00 STREET - 12TH AVE SE (CALLAWAY ST E TO 150' S OF DALE ST E) 16ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2345.00$2.00$4,690.00 STREET - DALE ST E (180' W OF 12TH AVE SE TO 16TH AVE SE) 17ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1825.00$2.00$3,650.00 STREET - POND VIEW LANE E (CALLAWAY ST E TO DALE ST E) 18ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1990.00$2.00$3,980.00 STREET - 13TH AVE SE (S OF BAKER ST E) 19ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB840.00$2.00$1,680.00 STREET - 7TH AVE SE (BAKER ST E TO 325' S OF KLINEFELTER WAY) 20ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3335.00$2.00$6,670.00 STREET - KLINEFELTER WAY 21ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB555.00$2.00$1,110.00 STREET - COLLEGE CIRCLE 22SEAL COAT - FA2; CRS2SQ YD2054.00$3.85$7,907.90 STREET - COLMAN COURT 23SEAL COAT - FA2; CRS2SQ YD1711.00$3.85$6,587.35 CONSTRUCTION SUBTOTAL$76,185.25 CONTINGENCY$11,500.00 ENGINEERING$11,500.00 GRAND TOTAL$99,185.25 2025 CRACK SEAL & SEAL COAT STREET MAINTENANCE ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 0MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$15,000.00$15,000.00 STREET - HICKORY DR (NORTHLAND DR TO 7TH AVE NE) 1ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB725.00$2.00$1,450.00 STREET - 7TH AVE NE (HACKBERRY DR TO HICKORY DR) 2ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB395.00$2.00$790.00 STREET - HACKBERRY DR (NORTHLAND DR TO 7TH AVE NE) 3ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB545.00$2.00$1,090.00 STREET - NORTHLAND DR (GUMTREE ST E TO 150' N OF HICKORY ST E) 4ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB695.00$2.00$1,390.00 STREET - BIRCH ST W (WEST DEAD END TO 6TH AVE NW) 5ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1065.00$2.00$2,130.00 STREET - ASH ST W (WEST DEAD END TO 6TH AVE NW) 6ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB495.00$2.00$990.00 STREET - 7TH AVE NW 7ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1320.00$2.00$2,640.00 STREET - 6TH AVE NW 8ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1365.00$2.00$2,730.00 STREET - 3RD AVE NW (N OF ALLEY TO BALLPARK) 9ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB305.00$2.00$610.00 STREET - 2ND AVE NW (W MINNESOTA ST TO CSAH 75) 10ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2815.00$2.00$5,630.00 STREET - CR 121 (ASH ST TO CSAH 75) 11ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1195.00$2.00$2,390.00 STREET - CR 121 (MINNESOTA ST TO ASH ST) 12ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1000.00$2.00$2,000.00 STREET - 5TH AVE NE (E MINNESOTA ST TO BAKER ST E) 13ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2515.00$2.00$5,030.00 STREET - ABLE ST E (4TH AVE SE TO 5TH AVE SE) 14ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB965.00$2.00$1,930.00 STREET - ABLE ST E (5TH AVE SE TO 7TH AVE SE) 15ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB580.00$2.00$1,160.00 STREET - 6TH AVE SE (ABLE ST E TO BAKER ST E) 16ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1275.00$2.00$2,550.00 STREET - GRACEVIEW DRIVE 17ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1210.00$2.00$2,420.00 STREET - GRACEVIEW LOOP 18ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1050.00$2.00$2,100.00 STREET - FAITH LANE 19ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB330.00$2.00$660.00 STREET - 4TH AVE SE (BAKER ST E TO 200' N OF ELENA LN) 20ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3355.00$2.00$6,710.00 STREET - 17TH AVE SE (BAKER ST E TO 18TH AVE SE) 19ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1980.00$2.00$3,960.00 STREET - 18TH AVE SE (BAKER ST E TO 17TH AVE SE) 20ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1280.00$2.00$2,560.00 STREET - CR 121 (MINNESOTA ST TO SOUTH CITY LIMITS) 21ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB24385.00$2.00$48,770.00 STREET - BIRCH ST W (5TH AVE NW TO 2ND AVE NW) 22SEAL COAT - FA2; CRS2SQ YD3506.00$3.85$13,498.10 STREET - ASH ST W (5TH AVE NW TO 4TH AVE NW) 23SEAL COAT - FA2; CRS2SQ YD1386.00$3.85$5,336.10 STREET - 5TH AVE NW 24SEAL COAT - FA2; CRS2SQ YD3010.00$3.85$11,588.50 STREET - 4TH AVE NW 25SEAL COAT - FA2; CRS2SQ YD3867.00$3.85$14,887.95 STREET - OLD HWY 52 (160' NW OF BIRCH ST W) 26SEAL COAT - FA2; CRS2SQ YD516.00$3.85$1,986.60 CONSTRUCTION SUBTOTAL$163,987.25 CONTINGENCY$24,600.00 ENGINEERING$24,600.00 GRAND TOTAL$213,187.25 2026 CRACK SEAL & SEAL COAT STREET MAINTENANCE ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$9,000.00$9,000.00 STREET - JASMINE LANE E (230' E OF NORTHLAND DR TO 325' W OF 13TH AVE NE) 2ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1400.00$2.00$2,800.00 STREET - NORTHLAND DR (CSAH 75 TO GUMTREE ST E) 3ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2665.00$2.00$5,330.00 STREET - ELM ST (1ST AVE NW TO 1ST AVE NE) 4ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1655.00$2.00$3,310.00 STREET - 1ST AVE NE (DATE ST E TO ELM ST E) 5ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB705.00$2.00$1,410.00 STREET - CEDAR ST W 6ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2305.00$2.00$4,610.00 STREET - ASH ST E (3RD AVE NE TO CR 121) 7ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2555.00$2.00$5,110.00 STREET - 2ND AVE NE (ASH ST E TO NORTH END) 8ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB495.00$2.00$990.00 STREET - CALLAWAY ST E (CR 121 TO 4TH AVE SE) 9ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2850.00$2.00$5,700.00 STREET - 9TH AVE SE (BAKER ST E TO DALE ST E) 10ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1820.00$2.00$3,640.00 STREET - CALLAWAY ST E (9TH AVE SE TO 12TH AVE SE) 11ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1640.00$2.00$3,280.00 STREET - 10TH AVE SE (CALLAWAY ST E TO DALE ST E) 12ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1090.00$2.00$2,180.00 STREET - DALE ST E (CUL DE SAC TO 180' W OF 12TH AVE SE) 13ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1940.00$2.00$3,880.00 STREET - 11TH AVE SE (CALLAWAY ST E TO DALE ST E) 14ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1090.00$2.00$2,180.00 STREET - 5TH AVE NE (FIR ST E TO 250' S OF GUMTREE ST E) 15ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB215.00$2.00$430.00 STREET - FIR ST E (5TH AVE NE TO NORTHLAND DR) 16ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB660.00$2.00$1,320.00 STREET - BIRCH ST W (WEST DEAD END TO 6TH AVE NW) 17SEAL COAT - FA2; CRS2SQ YD2367.00$3.85$9,112.95 STREET - ASH ST W (WEST DEAD END TO 6TH AVE NW) 18SEAL COAT - FA2; CRS2SQ YD1100.00$3.85$4,235.00 STREET - 7TH AVE NW 19SEAL COAT - FA2; CRS2SQ YD2933.00$3.85$11,292.05 STREET - 6TH AVE NW 20SEAL COAT - FA2; CRS2SQ YD3032.00$3.85$11,673.20 STREET - 3RD AVE NW (W MINNESOTA ST TO ALLEY) 21SEAL COAT - FA2; CRS2SQ YD1480.00$3.85$5,698.00 CONSTRUCTION SUBTOTAL$97,181.20 CONTINGENCY$14,600.00 ENGINEERING$14,600.00 GRAND TOTAL$126,381.20 2027 CRACK SEAL & SEAL COAT STREET MAINTENANCE ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$20,000.00$20,000.00 STREET - ELM ST E (NORTHLAND DR TO CUL DE SAC) 2ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1000.00$2.00$2,000.00 STREET - 17TH AVE SE (E MINNESOTA ST TO BAKER ST E) 3ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1580.00$2.00$3,160.00 STREET - BAKER ST E (16TH AVE SE TO 18TH AVE SE) 4ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB955.00$2.00$1,910.00 STREET - 18TH AVE SE (E MINNESOTA ST TO BAKER ST E) 5ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB600.00$2.00$1,200.00 STREET - 20TH AVE SE (CSAH 75 TO SOUTH END) 6ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB875.00$2.00$1,750.00 STREET - FIELD ST (CR 121 TO 7TH AVE SE) 7ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB6660.00$2.00$13,320.00 STREET - ELENA LN (450' E OF 4TH AVE SE TO 7TH AVE SE) 8ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1190.00$2.00$2,380.00 STREET - 7TH AVE SE (FIELD ST E TO 325' S OF KLINEFELTER WAY) 9ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1480.00$2.00$2,960.00 STREET - 2ND AVE SW 10ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB960.00$2.00$1,920.00 STREET - FOXMORE WAY 11ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB435.00$2.00$870.00 STREET - 1ST AVE SW 12ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB940.00$2.00$1,880.00 STREET - HILL ST W 13ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3910.00$2.00$7,820.00 STREET - 3RD AVE SW 14ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1895.00$2.00$3,790.00 STREET - IVERSON ST W 15ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB2240.00$2.00$4,480.00 STREET - MORNINGSIDE LOOP 16ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1655.00$2.00$3,310.00 STREET - LANIGAN AVE SW 17ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB1795.00$2.00$3,590.00 STREET - ALLEY BETWEEN 1ST AVE NW AND CR 121 (BETWEEN MINNESOTA ST AND ASH ST) 18ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB705.00$2.00$1,410.00 STREET - ALLEY BETWEEN 1ST AVE NW AND CR 121 (BIRCH ST AND ASH ST) 19ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB705.00$2.00$1,410.00 STREET - JASMINE LANE E (CR 2 TO 170' E OF 3RD AVE NE) 20SEAL COAT - FA2; CRS2SQ YD4088.00$3.85$15,738.80 STREET - 3RD AVE NE (N OF JASMINE LANE) 21SEAL COAT - FA2; CRS2SQ YD1537.00$3.85$5,917.45 STREET - JASMINE LANE E (230' E OF NORTHLAND DR TO 325' W OF 13TH AVE NE) 22SEAL COAT - FA2; CRS2SQ YD3110.00$3.85$11,973.50 STREET - JASMINE LANE E (170' E OF 3RD AVE NE TO 230' E OF NORTHLAND DR) 23SEAL COAT - FA2; CRS2SQ YD3740.00$3.85$14,399.00 STREET - IRIS LN E (2ND AVE NE TO 400' E OF NORTHLAND DR) 24SEAL COAT - FA2; CRS2SQ YD7003.00$3.85$26,961.55 STREET - NORTHLAND DR (250' N OF IRIS LN TO DEAD END) 25SEAL COAT - FA2; CRS2SQ YD2343.00$3.85$9,020.55 STREET - NORTHLAND DR (250' N OF IRIS LN TO 150' N OF HICKORY ST E) 26SEAL COAT - FA2; CRS2SQ YD1829.00$3.85$7,041.65 STREET - CEDAR ST W 27SEAL COAT - FA2; CRS2SQ YD5122.00$3.85$19,719.70 STREET - 16TH AVE SE (E MINNESOTA ST SOUTH TO DALE ST E) 28SEAL COAT - FA2; CRS2SQ YD7331.00$3.85$28,224.35 CONSTRUCTION SUBTOTAL$218,156.55 CONTINGENCY$32,800.00 ENGINEERING$32,800.00 GRAND TOTAL$283,756.55 31ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSLB3155.00$2.00$6,310.00 STREET - ALLEY BETWEEN 1ST AVE NW AND CR 121 (BETWEEN MINNESOTA ST AND ASH ST) 32ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSSQ YD1565.00$2.00$3,130.00 STREET - ALLEY BETWEEN 1ST AVE NW AND CR 121 (BIRCH ST AND ASH ST) 33ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSSQ YD1565.00$2.00$3,130.00 STREET - BIRCH ST W (2ND AVE NW TO CR 121) 34SEAL COAT - FA2; CRS2SQ YD4387.00$3.85$16,889.95 STREET - ASH ST W (2ND AVE NW TO CR 121) 35SEAL COAT - FA2; CRS2SQ YD4387.00$3.85$16,889.95 STREET - 1ST AVE NW (W MINNESOTA ST TO CSAH 75) 36SEAL COAT - FA2; CRS2SQ YD4983.00$3.85$19,184.55 STREET - GRACEVIEW DRIVE 37SEAL COAT - FA2; CRS2SQ YD2689.00$3.85$10,352.65 STREET - GRACEVIEW LOOP 38SEAL COAT - FA2; CRS2SQ YD2334.00$3.85$8,985.90 STREET - FAITH LANE 39SEAL COAT - FA2; CRS2SQ YD733.00$3.85$2,822.05 STREET - 4TH AVE SE (BAKER ST E TO 200' N OF ELENA LN) 40SEAL COAT - FA2; CRS2SQ YD7454.00$3.85$28,697.90 STREET - FIELD ST (CR 121 TO 7TH AVE SE) 41SEAL COAT - FA2; CRS2SQ YD14796.00$3.85$56,964.60 STREET - ELENA LN (450' E OF 4TH AVE SE TO 7TH AVE SE) 42SEAL COAT - FA2; CRS2SQ YD2647.00$3.85$10,190.95 STREET - 7TH AVE SE (FIELD ST E TO 325' S OF KLINEFELTER WAY) 43SEAL COAT - FA2; CRS2SQ YD3293.00$3.85$12,678.05 STREET - LANIGAN AVE SW 44ROUTE AND SEAL BITUMINOUS PAVEMENT CRACKSSQ YD3988.00$3.85$15,353.80 CONSTRUCTION SUBTOTAL$315,720.35 CONTINGENCY$47,400.00 ENGINEERING$47,400.00 GRAND TOTAL$410,520.35 2018 STREET IMPROVEMENTS ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$11,000.00$11,000.00 STREET - BIRCH ST E (CR 121 TO EAST END) 2FULL DEPTH MILL & PAVESQ YD2120.00$20.00$42,400.00 STREET - 4TH AVE NE (E MINNESOTA ST TO CSAH 75) 3FULL DEPTH MILL & PAVESQ YD3248.00$20.00$64,960.00 CONSTRUCTION SUBTOTAL$118,360.00 CONTINGENCY$17,800.00 ENGINEERING$17,800.00 GRAND TOTAL$153,960.00 2019 STREET IMPROVEMENTS ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$73,000.00$73,000.00 STREET - BIRCH ST W (2ND AVE NW TO CR 121) 26' EDGE MILL & 1.5" OVERLAYSQ YD4387.00$14.30$62,734.10 STREET - ASH ST W (2ND AVE NW TO CR 121) 36' EDGE MILL & 1.5" OVERLAYSQ YD4387.00$14.30$62,734.10 STREET - 1ST AVE NW (W MINNESOTA ST TO CSAH 75) 46' EDGE MILL & 1.5" OVERLAYSQ YD4983.00$14.30$71,256.90 STREET - 3RD AVE NE (N OF ASH ST E) 5FULL DEPTH MILL & PAVESQ YD675.00$20.00$13,500.00 STREET - BAKER ST E (150' W OF 12TH AVE SE TO 16TH AVE SE) 6FULL DEPTH MILL & PAVESQ YD4510.00$20.00$90,200.00 STREET - 12TH AVE SE (CALLAWAY ST E TO 150' N OF BAKER ST E) 7FULL DEPTH MILL & PAVESQ YD2744.00$20.00$54,880.00 STREET - CALLAWAY ST E (12TH AVE SE TO POND VIEW LANE E) 8FULL DEPTH MILL & PAVESQ YD1687.00$20.00$33,740.00 STREET - POND VEW LANE E (BAKER ST E TO CALLAWAY ST E) 9FULL DEPTH MILL & PAVESQ YD1320.00$20.00$26,400.00 STREET - 12TH AVE SE (CALLAWAY ST E TO 150' S OF DALE ST E) 10FULL DEPTH MILL & PAVESQ YD5214.00$20.00$104,280.00 STREET - DALE ST E (180' W OF 12TH AVE SE TO 16TH AVE SE) 11FULL DEPTH MILL & PAVESQ YD4052.00$20.00$81,040.00 STREET - POND VIEW LANE E (CALLAWAY ST E TO DALE ST E) 12FULL DEPTH MILL & PAVESQ YD4418.00$20.00$88,360.00 STREET - 13TH AVE SE (S OF BAKER ST E) 13FULL DEPTH MILL & PAVESQ YD1864.00$20.00$37,280.00 CONSTRUCTION SUBTOTAL$799,405.10 CONTINGENCY$120,000.00 ENGINEERING$120,000.00 GRAND TOTAL$1,039,405.10 2020 STREET IMPROVEMENTS ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$35,500.00$35,500.00 STREET - JASMINE LANE E (CR 2 TO 170' E OF 3RD AVE NE) 26' EDGE MILL & 1.5" OVERLAYSQ YD4088.00$14.30$58,458.40 STREET - 3RD AVE NE (N OF JASMINE LANE) 36' EDGE MILL & 1.5" OVERLAYSQ YD1537.00$14.30$21,979.10 STREET - JASMINE LANE E (170' E OF 3RD AVE NE TO 230' E OF NORTHLAND DR) 46' EDGE MILL & 1.5" OVERLAYSQ YD3740.00$14.30$53,482.00 STREET - NORTHLAND DR (250' N OF IRIS LN TO DEAD END) 56' EDGE MILL & 1.5" OVERLAYSQ YD2343.00$14.30$33,504.90 STREET - IRIS LN E (2ND AVE NE TO 400' E OF NORTHLAND DR) 66' EDGE MILL & 1.5" OVERLAYSQ YD7003.00$14.30$100,142.90 STREET - NORTHLAND DR (250' N OF IRIS LN TO 150' N OF HICKORY ST E) 76' EDGE MILL & 1.5" OVERLAYSQ YD1829.00$14.30$26,154.70 STREET - 3RD AVE NW (W MINNESOTA ST TO ALLEY) 86' EDGE MILL & 1.5" OVERLAYSQ YD1480.00$14.30$21,164.00 STREET - HICKORY DR (NORTHLAND DR TO 7TH AVE NE) 9FULL DEPTH MILL & PAVESQ YD1613.00$20.00$32,260.00 STREET - 7TH AVE NE (HACKBERRY DR TO HICKORY DR) 10FULL DEPTH MILL & PAVESQ YD880.00$20.00$17,600.00 STREET - HACKBERRY DR (NORTHLAND DR TO 7TH AVE NE) 11FULL DEPTH MILL & PAVESQ YD1210.00$20.00$24,200.00 STREET - NORTHLAND DR (GUMTREE ST E TO 150' N OF HICKORY ST E) 12FULL DEPTH MILL & PAVESQ YD1540.00$20.00$30,800.00 STREET - 3RD AVE NW (N OF ALLEY TO BALLPARK) 13FULL DEPTH MILL & PAVESQ YD683.00$20.00$13,660.00 CONSTRUCTION SUBTOTAL$468,906.00 CONTINGENCY$70,400.00 ENGINEERING$70,400.00 GRAND TOTAL$609,706.00 2022 STREET IMPROVEMENTS ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$47,500.00$47,500.00 STREET - GRACEVIEW DRIVE 26' EDGE MILL & 1.5" OVERLAYSQ YD2689.00$14.30$38,452.70 STREET - GRACEVIEW LOOP 36' EDGE MILL & 1.5" OVERLAYSQ YD2334.00$14.30$33,376.20 STREET - FAITH LANE 46' EDGE MILL & 1.5" OVERLAYSQ YD733.00$14.30$10,481.90 STREET - 4TH AVE SE (BAKER ST E TO 200' N OF ELENA LN) 56' EDGE MILL & 1.5" OVERLAYSQ YD7454.00$14.30$106,592.20 STREET - 17TH AVE SE (BAKER ST E TO 18TH AVE SE) 66' EDGE MILL & 1.5" OVERLAYSQ YD4398.00$14.30$62,891.40 STREET - 18TH AVE SE (BAKER ST E TO 17TH AVE SE) 76' EDGE MILL & 1.5" OVERLAYSQ YD2849.00$14.30$40,740.70 STREET - 17TH AVE SE (E MINNESOTA ST TO BAKER ST E) 9FULL DEPTH MILL & PAVESQ YD3516.00$20.00$70,320.00 STREET - BAKER ST E (16TH AVE SE TO 18TH AVE SE) 10FULL DEPTH MILL & PAVESQ YD2127.00$20.00$42,540.00 STREET - 18TH AVE SE (E MINNESOTA ST TO BAKER ST E) 11FULL DEPTH MILL & PAVESQ YD1333.00$20.00$26,660.00 STREET - 20TH AVE SE (CSAH 75 TO SOUTH END) 12FULL DEPTH MILL & PAVESQ YD1947.00$20.00$38,940.00 CONSTRUCTION SUBTOTAL$518,495.10 CONTINGENCY$77,800.00 ENGINEERING$77,800.00 GRAND TOTAL$674,095.10 2023 STREET IMPROVEMENTS ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$80,500.00$80,500.00 STREET - ASH ST E (3RD AVE NE TO CR 121) 26' EDGE MILL & 1.5" OVERLAYSQ YD5683.00$14.30$81,266.90 STREET - 2ND AVE NE (ASH ST E TO NORTH END) 36' EDGE MILL & 1.5" OVERLAYSQ YD1100.00$14.30$15,730.00 STREET - CALLAWAY ST E (CR 121 TO 4TH AVE SE) 46' EDGE MILL & 1.5" OVERLAYSQ YD6332.00$14.30$90,547.60 STREET - GUMTREE ST E (NORTHLAND DR TO CUL DE SAC) 5FULL DEPTH MILL & PAVESQ YD2567.00$20.00$51,340.00 STREET - 7TH AVE NE (FIR ST E TO GUMTREE ST E) 6FULL DEPTH MILL & PAVESQ YD1265.00$20.00$25,300.00 STREET - FIR ST E (NORTHLAND DR TO 7TH AVE NE) 7FULL DEPTH MILL & PAVESQ YD1412.00$20.00$28,240.00 STREET - ELM ST E (NORTHLAND DR TO CUL DE SAC) 8FULL DEPTH MILL & PAVESQ YD2224.00$20.00$44,480.00 STREET - 1ST AVE NW (DALE ST E TO NORTH END) 9FULL DEPTH MILL & PAVESQ YD5317.00$20.00$106,340.00 STREET - 9TH AVE SE (E MINNESOTA ST TO BAKER ST E) 10FULL DEPTH MILL & PAVESQ YD4107.00$20.00$82,140.00 STREET - 8TH AVE SE (ABLE ST E TO BAKER ST E) 11FULL DEPTH MILL & PAVESQ YD2578.00$20.00$51,560.00 STREET - ABLE ST E (8TH AVE SE TO 12TH AVE SE) 12FULL DEPTH MILL & PAVESQ YD4444.00$20.00$88,880.00 STREET - 10TH AVE SE (ABLE ST E TO BAKER ST E) 13FULL DEPTH MILL & PAVESQ YD2508.00$20.00$50,160.00 STREET - 12TH AVE SE (E MINNESOTA ST TO 150' N OF BAKER ST E) 14FULL DEPTH MILL & PAVESQ YD4317.00$20.00$86,340.00 CONSTRUCTION SUBTOTAL$882,824.50 CONTINGENCY$132,500.00 ENGINEERING$132,500.00 GRAND TOTAL$1,147,824.50 2024 STREET IMPROVEMENTS ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$120,000.00$120,000.00 STREET - 16TH AVE SE (E MINNESOTA ST SOUTH TO DALE ST E) 26' EDGE MILL & 1.5" OVERLAYSQ YD7331.00$14.30$104,833.30 STREET - 2ND AVE SW 36' EDGE MILL & 1.5" OVERLAYSQ YD2133.00$14.30$30,501.90 STREET - FOXMORE WAY 46' EDGE MILL & 1.5" OVERLAYSQ YD967.00$14.30$13,828.10 STREET - 1ST AVE SW 56' EDGE MILL & 1.5" OVERLAYSQ YD2094.00$14.30$29,944.20 STREET - HILL ST W 66' EDGE MILL & 1.5" OVERLAYSQ YD8690.00$14.30$124,267.00 STREET - 3RD AVE SW 76' EDGE MILL & 1.5" OVERLAYSQ YD4211.00$14.30$60,217.30 STREET - IVERSON ST W 86' EDGE MILL & 1.5" OVERLAYSQ YD4976.00$14.30$71,156.80 STREET - MORNINGSIDE LOOP 96' EDGE MILL & 1.5" OVERLAYSQ YD3683.00$14.30$52,666.90 STREET - 19TH AVE NE (ELM ST E TO CR 133) 10FULL DEPTH MILL & PAVESQ YD10031.00$20.00$200,620.00 STREET - ELM ST E (CR 133 TO 19TH AVE NE) 11FULL DEPTH MILL & PAVESQ YD7627.00$20.00$152,540.00 STREET - 15TH AVE NE (ELM ST E TO CR 133) 12FULL DEPTH MILL & PAVESQ YD5447.00$20.00$108,940.00 STREET - BAKER ST E (2ND AVE SE TO 7TH AVE SE) 13FULL DEPTH MILL & PAVESQ YD6684.00$20.00$133,680.00 STREET - BAKER ST E (7TH AVE SE TO 150' W OF 12TH AVE SE) 14FULL DEPTH MILL & PAVESQ YD4928.00$20.00$98,560.00 CONSTRUCTION SUBTOTAL$1,301,755.50 CONTINGENCY$195,300.00 ENGINEERING$195,300.00 GRAND TOTAL$1,692,355.50 2025 STREET IMPROVEMENTS ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$74,000.00$74,000.00 STREET - MINNESOTA ST W (580' W OF 6TH AVE SW TO 4TH AVE NW) 26' EDGE MILL & 1.5" OVERLAYSQ YD5507.00$14.30$78,750.10 STREET - 8TH AVE NE (E MINNESOTA ST TO CSAH 75) 36' EDGE MILL & 1.5" OVERLAYSQ YD1800.00$14.30$25,740.00 STREET - ABLE ST E (12TH AVE SE TO 13TH AVE SE) 46' EDGE MILL & 1.5" OVERLAYSQ YD1309.00$14.30$18,718.70 STREET - ABLE CT E 56' EDGE MILL & 1.5" OVERLAYSQ YD1882.00$14.30$26,912.60 STREET - 13TH AVE SE (ABLE ST E TO BAKER ST E) 66' EDGE MILL & 1.5" OVERLAYSQ YD2314.00$14.30$33,090.20 STREET - CALLAWAY ST E (7TH AVE SE TO 9TH AVE SE) 76' EDGE MILL & 1.5" OVERLAYSQ YD1760.00$14.30$25,168.00 STREET - DALE ST E (7TH AVE SE TO 9TH AVE SE) 86' EDGE MILL & 1.5" OVERLAYSQ YD1760.00$14.30$25,168.00 STREET - ELLIE COURT 96' EDGE MILL & 1.5" OVERLAYSQ YD2015.00$14.30$28,814.50 STREET - ELENA LN (FIELD ST TO 450' E OF 4TH AVE SE) 106' EDGE MILL & 1.5" OVERLAYSQ YD6226.00$14.30$89,031.80 STREET - 4TH AVE SE (200' N OF ELENA LN TO ELENA LN) 116' EDGE MILL & 1.5" OVERLAYSQ YD2028.00$14.30$29,000.40 STREET - POND VIEW LANE E ( 12TH AVE SE TO DALE ST E) 126' EDGE MILL & 1.5" OVERLAYSQ YD7011.00$14.30$100,257.30 STREET - 12 AVE SE (150' S OF DALE SE E TO 160' SOUTH OF EAGLE RIDGE DR) 136' EDGE MILL & 1.5" OVERLAYSQ YD1713.00$14.30$24,495.90 STREET - EAGLE RIDGE DR (12TH AVE SE TO POND VIEW LN E) 146' EDGE MILL & 1.5" OVERLAYSQ YD2459.00$14.30$35,163.70 STREET - EAGLE RIDGE COURT 156' EDGE MILL & 1.5" OVERLAYSQ YD1573.00$14.30$22,493.90 STREET - 12 AVE SE (160' SOUTH OF EAGLE RIDGE DR TO SOUTH END) 166' EDGE MILL & 1.5" OVERLAYSQ YD3330.00$14.30$47,619.00 STREET - 1ST AVE NE (DATE ST E TO CEDAR ST E) 17FULL DEPTH MILL & PAVESQ YD781.00$20.00$15,620.00 STREET - CEDAR ST E (1ST AVE NE TO NORTHLAND DR) 18FULL DEPTH MILL & PAVESQ YD5581.00$20.00$111,620.00 CONSTRUCTION SUBTOTAL$811,664.10 CONTINGENCY$121,800.00 ENGINEERING$121,800.00 GRAND TOTAL$1,055,264.10 2026 STREET IMPROVEMENTS ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$52,500.00$52,500.00 STREET - JASMINE LANE E (325' W OF 13TH AVE NE TO 14TH AVE NE) 26' EDGE MILL & 1.5" OVERLAYSQ YD3738.00$14.30$53,453.40 STREET - IRIS LANE E (400' E OF NORTHLAND DR TO 14TH AVE NE) 36' EDGE MILL & 1.5" OVERLAYSQ YD6930.00$14.30$99,099.00 STREET - 13TH AVE NE (IRIS LANE E TO 14TH AVE NE) 46' EDGE MILL & 1.5" OVERLAYSQ YD6154.00$14.30$88,002.20 STREET - 14TH AVE NE (IRIS LANE E TO 13TH AVE NE) 56' EDGE MILL & 1.5" OVERLAYSQ YD1998.00$14.30$28,571.40 STREET - RIDGEWOOD COURT 66' EDGE MILL & 1.5" OVERLAYSQ YD3591.00$14.30$51,351.30 STREET - DALE ST E (16TH AVE SE TO DEAD END) 76' EDGE MILL & 1.5" OVERLAYSQ YD1918.00$14.30$27,427.40 STREET - JADE RD 86' EDGE MILL & 1.5" OVERLAYSQ YD7614.00$14.30$108,880.20 STREET - 7TH AVE NE (E MINNESOTA ST TO BAKER ST E) 9FULL DEPTH MILL & PAVESQ YD3196.00$20.00$63,920.00 CONSTRUCTION SUBTOTAL$573,204.90 CONTINGENCY$86,000.00 ENGINEERING$86,000.00 GRAND TOTAL$745,204.90 2027 STREET IMPROVEMENTS ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$71,000.00$71,000.00 STREET - ALLEY BETWEEN CR 121 AND 1ST AVE NE (PARALLEL TO ASH ST E) 26' EDGE MILL & 1.5" OVERLAYSQ YD907.00$14.30$12,970.10 STREET - 2ND AVE E (ASH ST E TO BAKER ST E) 36' EDGE MILL & 1.5" OVERLAYSQ YD4881.00$14.30$69,798.30 STREET - 1ST AVE SE (E MINNESOTA ST TO BAKER ST E) 46' EDGE MILL & 1.5" OVERLAYSQ YD3648.00$14.30$52,166.40 STREET - ABLE ST E (1ST AVE SE TO 3RD AVE SE) 56' EDGE MILL & 1.5" OVERLAYSQ YD3483.00$14.30$49,806.90 STREET - 3RD AVE E (ASH ST E TO BAKER ST E) 66' EDGE MILL & 1.5" OVERLAYSQ YD5039.00$14.30$72,057.70 STREET - HICKORY ST E (2ND AVE NE TO HICKORY COURT CUL DE SAC) 7FULL DEPTH MILL & PAVESQ YD2436.00$20.00$48,720.00 STREET - 3RD AVE NE (FIR ST E TO HICKORY ST E) 8FULL DEPTH MILL & PAVESQ YD4088.00$20.00$81,760.00 STREET - 2ND AVE NE (FIR ST E TO IRIS LANE) 9FULL DEPTH MILL & PAVESQ YD4675.00$20.00$93,500.00 STREET - GUMTREE ST E (2ND AVE NE TO NORTHLAND DRIVE) 10FULL DEPTH MILL & PAVESQ YD5133.00$20.00$102,660.00 STREET - 4TH AVE NE (FIR ST E TO GUMTREE ST E) 11FULL DEPTH MILL & PAVESQ YD2127.00$20.00$42,540.00 STREET - 5TH AVE NE (GUMTREE ST E TO 250' S OF GUMTREE ST E) 12FULL DEPTH MILL & PAVESQ YD917.00$20.00$18,340.00 STREET - FIR ST E (1ST AVE NE TO 4TH AVE NE) 13FULL DEPTH MILL & PAVESQ YD3923.00$20.00$78,460.00 CONSTRUCTION SUBTOTAL$793,779.40 CONTINGENCY$119,100.00 ENGINEERING$119,100.00 GRAND TOTAL$1,031,979.40 2028 STREET IMPROVEMENTS ST. JOSEPH, MN SEH NO. STJOE 143260 OPINION OF PROBABLE COST ITEM UNIT OF APPROXIMATE NO.ITEM DESCRIPTIONMEASURMENTQUANTITYUNIT PRICECOST BASE BID GENERAL 1MOBILIZATION & TRAFFIC CONTROLLUMP SUM1.00$49,000.00$49,000.00 STREET - BIRCH ST W (5TH AVE NW TO 2ND AVE NW) 26' EDGE MILL & 1.5" OVERLAYSQ YD3506.00$14.30$50,135.80 STREET - ASH ST W (5TH AVE NW TO 4TH AVE NW) 36' EDGE MILL & 1.5" OVERLAYSQ YD1386.00$14.30$19,819.80 STREET - 5TH AVE NW 46' EDGE MILL & 1.5" OVERLAYSQ YD3010.00$14.30$43,043.00 STREET - 4TH AVE NW 56' EDGE MILL & 1.5" OVERLAYSQ YD3867.00$14.30$55,298.10 STREET - OLD HWY 52 (160' NW OF BIRCH ST W) 66' EDGE MILL & 1.5" OVERLAYSQ YD516.00$14.30$7,378.80 STREET - 1ST AVE NE (E MINNESOTA ST TO CSAH 75) 76' EDGE MILL & 1.5" OVERLAYSQ YD3249.00$14.30$46,460.70 STREET - 7TH AVE SE (BAKER ST E TO 325' S OF KLINEFELTER WAY) 86' EDGE MILL & 1.5" OVERLAYSQ YD7407.00$14.30$105,920.10 STREET - KLINEFELTER WAY 96' EDGE MILL & 1.5" OVERLAYSQ YD1228.00$14.30$17,560.40 STREET - LANIGAN AVE SE 106' EDGE MILL & 1.5" OVERLAYSQ YD3300.00$14.30$47,190.00 STREET - 1ST AVE NW (CSAH 75 TO DATE ST W) 11FULL DEPTH MILL & PAVESQ YD1233.00$20.00$24,660.00 STREET - DATE ST (1ST AVE NW TO 1ST AVE NE) 12FULL DEPTH MILL & PAVESQ YD3536.00$20.00$70,720.00 CONSTRUCTION SUBTOTAL$537,186.70 CONTINGENCY$80,600.00 ENGINEERING$80,600.00 GRAND TOTAL$698,386.70