Loading...
HomeMy WebLinkAbout[08c] Park Board Update C[Tl'OF NT. JoSEPH Council Agenda Item 9(b) MEETING DATE: March 1, 2012 AGENDA ITEM: Park Board Update SUBMITTED BY: Administration BOARD /COMMISSION /COMMITTEE RECOMMENDATION: Extract of November Park Board Minutes: Sidewalk Extension — Request and plat layout for a pedestrian sidewalk between Collegeville Ave. and the Lake Wobegon trail was discussed. The proposed cost is $57,200 and would be paid for using the 14 -cent sales tax. A motion to proceed was received with the exception of changing the sidewalk width from 6 feet to 8 feet. Motion by Chad, 2 by Andrew. Approved! Request and plat layout for a pedestrian sidewalk between Minnesota Street and Elm Street. A motion to proceed was received to have the sidewalk on the east side 12 avenue and county road 133. Option A & B and assess the feasibility of making the sidewalk 8 feet wide. Motion by Lonnie, 2 by Marguerite. Approved! Along with the request for sidewalk, the Council should consider if the project along CR 2 from CSAH 75 to the Wobegon will include the landscape features that are included in the streetscape that was prepared by Scenic Specialties on behalf of the EDA. I have included the portion of the plan that illustrates the design. Electronic Sign Rick and Judy, Tonight the Park Board unanimously passed a motion to support the construction of an electronic scoreboard for the ballpark with $7500 coming from the park development fund and $7500 coming from local option sales tax. Pat Schneider has apparently raised $5000. I don't know if the council will entertain this at their next meeting or if it will have to wait. I strongly encouraged Pat to find 'in kind' donors to reduce the cost of this project. Let me know if me or another park board person needs to be at the meeting. PREVIOUS COUNCIL ACTION: The Council had requested the Park Board consider the trail connections and forward a recommendation to the Council on extending the trail past Coborn's and north on CR 2 from CSAH 75 to the Wobegon Trail. The Council had considered the sign request in 2011 and requested that Schneider contact businesses to see if they would contribute and then go back to the Park Board. BACKGROUND INFORMATION: See attached email BUDGET /FISCAL IMPACT: $ 75,000 - $ 100,000 depending on option ATTACHMENTS: Request for Council Action Trail Exhibits Extract from Concept Plan REQUESTED COUNCIL ACTION: Consider the recommendations to put resolution to outstanding items. THIS PAGE INTENTIONALLY LEFT BLANK COLLEGE AVENUE PEDESTRIAN ROUTE (FIGURE 1A)1/30/2012 ST. JOSEPH, MN SEH NO. STJOE113126 OPINION OF PROBABLE COST ITEMUNIT OF PPROXIMATEUNIT A NO.ITEM DESCRIPTIONMEASUREMENTQUANTITYPRICECOSTTOTAL GENERAL 1MOBILIZATIONLUMP SUM1.00$1,500.00$1,500.00 2TRAFFIC CONTROL LUMP SUM1.00$1,500.00$1,500.00 3CLEARINGTREE4.00$150.00$600.00 4GRUBBINGTREE4.00$100.00$400.00 5CONCRETE WASHOUT AREAEACH1.00$125.00$125.00 6REMOVE CONCRETE CURB AND GUTTERLIN FT60.00$5.00$300.00 7REMOVE CONCRETE WALKSQ YD120.00$4.00$480.00 8REMOVE CONCRETE DRIVEWAYSQ YD30.00$4.00$120.00 9SAWING CONCRETE PAVEMENTLIN FT15.00$10.00$150.00 10SAWING BITUMINOUS PAVEMENTLIN FT70.00$5.00$350.00$5,525.00 STREET 11COMMON EXCAVATION (P)CU YD250.00$8.50$2,125.00 12AGGREGATE BASE CLASS 5 (CV) (P)CU YD205.00$20.00$4,100.00 13WEARING COURSE MIXTURE FOR TRAILTON50.00$80.00$4,000.00 144" CONCRETE WALK W/SAND BEDDINGSQ FT2,275.00$3.50$7,962.50 15TRUNCATED DOMESSQ FT40.00$40.00$1,600.00 16BITUMINOUS STREET PATCHSQ YD50.00$60.00$3,000.00 17CONCRETE CURB & GUTTER, DESIGN B618LIN FT75.00$30.00$2,250.00 18GRAVEL DRIVEWAY SURFACESQ YD70.00$20.00$1,400.00 19ADJUST CURB BOXEACH2.00$250.00$500.00 20CROSSWALK STRIPINGLIN FT90.00$5.00$450.00 21STREET SWEEPINGHOUR2.00$150.00$300.00 22SIGN PANELS, TYPE CSQ FT15.00$40.00$600.00$28,287.50 WATER MAIN 236" WATER MAIN - DUCT IRON CL 50LIN FT12.00$30.00$360.00 24SALVAGE & INSTALL HYDRANT ASSEMBLYEACH1.00$1,500.00$1,500.00 25CONNECT TO EXISTING WATER MAINEACH1.00$800.00$800.00$2,660.00 62/1/2012 COLLEGE AVENUE PEDESTRIAN ROUTE (FIGURE 1A)1/30/2012 ST. JOSEPH, MN SEH NO. STJOE113126 OPINION OF PROBABLE COST ITEMUNIT OF PPROXIMATEUNIT A NO.ITEM DESCRIPTIONMEASUREMENTQUANTITYPRICECOSTTOTAL TURF RESTORATION 26CONIFEROUS TREE (4.0' B&B)TREE4.00$350.00$1,400.00 27INLET PROTECTIONEACH4.00$125.00$500.00 28TOPSOIL BORROW (LV)CU YD175.00$14.00$2,450.00 29SEEDING (PERMANENT)ACRE0.20$2,500.00$500.00 30SEEDING (TEMPORARY)ACRE0.30$1,000.00$300.00 31SEED MIXTURE 25-151POUND50.00$4.00$200.00 32SEED MIXTURE 22-111POUND15.00$3.00$45.00 33SODDING TYPE LAWNSQ YD650.00$4.00$2,600.00 34HYDRAULIC SOIL STABILIZERPOUND1,875.00$1.00$1,875.00$9,870.00 SUBTOTAL - CONSTRUCTION$46,300.00$46,342.50 CONTINGENCY$4,600.00 GRAND TOTAL *$50,900.00 * DOES NOT INCLUDE ENGINEERING, FISCAL, LEGAL/ADMIN EXPENSES P:\PT\S\STJOE\common\D121 2012CR133 & CSAH 2 Sidewalk\[estimate.xls]Private Drive 72/1/2012 COLLEGE AVENUE PEDESTRIAN ROUTE (FIGURE 1B)1/30/2012 ST. JOSEPH, MN SEH NO. STJOE113126 OPINION OF PROBABLE COST ITEMUNIT OF PPROXIMATEUNIT A NO.ITEM DESCRIPTIONMEASUREMENTQUANTITYPRICECOSTTOTAL GENERAL 1MOBILIZATIONLUMP SUM1.00$1,500.00$1,500.00 2TRAFFIC CONTROL LUMP SUM1.00$1,500.00$1,500.00 3CLEARINGTREE4.00$150.00$600.00 4GRUBBINGTREE4.00$100.00$400.00 5CONCRETE WASHOUT AREAEACH1.00$125.00$125.00 6REMOVE CONCRETE CURB AND GUTTERLIN FT60.00$5.00$300.00 7REMOVE CONCRETE WALKSQ YD120.00$4.00$480.00 8REMOVE CONCRETE DRIVEWAYSQ YD55.00$4.00$220.00 9SAWING CONCRETE PAVEMENTLIN FT45.00$10.00$450.00 10SAWING BITUMINOUS PAVEMENTLIN FT80.00$5.00$400.00$5,975.00 STREET 11COMMON EXCAVATION (P)CU YD275.00$8.50$2,337.50 12AGGREGATE BASE CLASS 5 (CV) (P)CU YD100.00$20.00$2,000.00 13WEARING COURSE MIXTURE FOR TRAILTON55.00$80.00$4,400.00 144" CONCRETE WALK W/SAND BEDDINGSQ FT2,075.00$3.50$7,262.50 15TRUNCATED DOMESSQ FT72.00$40.00$2,880.00 16BITUMINOUS STREET PATCHSQ YD50.00$60.00$3,000.00 17CONCRETE CURB & GUTTER, DESIGN B618LIN FT75.00$30.00$2,250.00 18CONCRETE DRIVEWAYSQ YD35.00$40.00$1,400.00 19ADJUST CURB BOXEACH4.00$250.00$1,000.00 20CROSSWALK STRIPINGLIN FT255.00$5.00$1,275.00 21STREET SWEEPINGHOUR2.00$150.00$300.00 22SIGN PANELS, TYPE CSQ FT15.00$40.00$600.00$28,705.00 WATER MAIN 236" WATER MAIN - DUCT IRON CL 50LIN FT12.00$30.00$360.00 24SALVAGE & INSTALL HYDRANT ASSEMBLYEACH1.00$1,500.00$1,500.00 25CONNECT TO EXISTING WATER MAINEACH1.00$800.00$800.00$2,660.00 82/1/2012 COLLEGE AVENUE PEDESTRIAN ROUTE (FIGURE 1B)1/30/2012 ST. JOSEPH, MN SEH NO. STJOE113126 OPINION OF PROBABLE COST ITEMUNIT OF PPROXIMATEUNIT A NO.ITEM DESCRIPTIONMEASUREMENTQUANTITYPRICECOSTTOTAL TURF RESTORATION 26DECIDUOUS TREETREE4.00$350.00$1,400.00 27INLET PROTECTIONEACH4.00$125.00$500.00 28TOPSOIL BORROW (LV)CU YD110.00$14.00$1,540.00 29SEEDING (PERMANENT)ACRE0.20$2,500.00$500.00 30SEEDING (TEMPORARY)ACRE0.20$1,000.00$200.00 31SEED MIXTURE 25-151POUND50.00$4.00$200.00 32SEED MIXTURE 22-111POUND15.00$3.00$45.00 33SODDING TYPE LAWNSQ YD275.00$4.00$1,100.00 34HYDRAULIC SOIL STABILIZERPOUND1,000.00$1.00$1,000.00$6,485.00 SUBTOTAL - CONSTRUCTION$43,800.00$43,825.00 CONTINGENCY$4,400.00 GRAND TOTAL *$48,200.00 * DOES NOT INCLUDE ENGINEERING, FISCAL, LEGAL/ADMIN EXPENSES P:\PT\S\STJOE\common\D121 2012CR133 & CSAH 2 Sidewalk\[estimate.xls]Private Drive 92/1/2012 12TH AVENUE PEDESTRIAN ROUTE (FIGURE 2 & 3, OPTION A)1/30/2012 ST. JOSEPH, MN SEH NO. STJOE113126 OPINION OF PROBABLE COST ITEMUNIT OF PPROXIMATEUNIT A NO.ITEM DESCRIPTIONMEASUREMENTQUANTITYPRICECOSTTOTAL GENERAL 1MOBILIZATIONLUMP SUM1.00$600.00$600.00 2TRAFFIC CONTROL LUMP SUM1.00$500.00$500.00 3SILT FENCE, HEAVY DUTYLIN FT100.00$3.50$350.00 4CONCRETE WASHOUT AREAEACH1.00$300.00$300.00 5REMOVE CONCRETE CURB AND GUTTERLIN FT50.00$5.00$250.00 6SAWING CONCRETE PAVEMENTLIN FT10.00$10.00$100.00$2,100.00 STREET 7COMMON EXCAVATION (P)CU YD150.00$8.50$1,275.00 8COMMON BORROWCU YD120.00$10.00$1,200.00 94" CONCRETE WALK W/SAND BEDDINGSQ FT2,350.00$3.50$8,225.00 10TRUNCATED DOMESSQ FT40.00$40.00$1,600.00 11CONCRETE CURB & GUTTER, DESIGN B618LIN FT50.00$30.00$1,500.00 12CROSSWALK STRIPINGLIN FT70.00$5.00$350.00 13STREET SWEEPINGHOUR2.00$110.00$220.00$14,370.00 TURF RESTORATION 14INLET PROTECTIONEACH1.00$125.00$125.00 15TOPSOIL BORROW (LV)CU YD50.00$14.00$700.00 16SEEDING (PERMANENT)ACRE0.10$3,000.00$300.00 17SEEDING (TEMPORARY)ACRE0.30$500.00$150.00 18SEED MIXTURE 22-111POUND20.00$3.00$60.00 19SEED MIXTURE 25-151POUND25.00$4.00$100.00 20SODDING TYPE LAWNSQ YD115.00$5.00$575.00 21HYDRAULIC SOIL STABILIZERPOUND750.00$1.00$750.00$2,760.00 SUBTOTAL - CONSTRUCTION$19,200.00$19,230.00 CONTINGENCY$1,900.00 GRAND TOTAL *$21,100.00 * DOES NOT INCLUDE ENGINEERING, FISCAL, LEGAL/ADMIN EXPENSES P:\PT\S\STJOE\common\D121 2012CR133 & CSAH 2 Sidewalk\[estimate.xls]Private Drive 12/1/2012 COUNTY ROAD 133 PEDESTRIAN ROUTE (FIGURE 2, OPTION B)1/30/2012 ST. JOSEPH, MN SEH NO. STJOE113126 OPINION OF PROBABLE COST ITEMUNIT OF PPROXIMATEUNIT A NO.ITEM DESCRIPTIONMEASUREMENTQUANTITYPRICECOSTTOTAL GENERAL 1MOBILIZATIONLUMP SUM1.00$1,200.00$1,200.00 2TRAFFIC CONTROL LUMP SUM1.00$1,000.00$1,000.00 3SILT FENCE, HEAVY DUTYLIN FT700.00$2.75$1,925.00 4CONCRETE WASHOUT AREAEACH1.00$300.00$300.00 5REMOVE CONCRETE CURB AND GUTTERLIN FT65.00$5.00$325.00 6REMOVE CONCRETE WALKSQ YD20.00$4.00$80.00 7SAWING CONCRETE PAVEMENTLIN FT10.00$4.00$40.00$4,870.00 STREET 8COMMON EXCAVATION (P)CU YD450.00$8.50$3,825.00 94" CONCRETE WALK WITH BEDDINGSQ FT4,560.00$3.25$14,820.00 10TRUNCATED DOMESSQ FT70.00$40.00$2,800.00 11CONCRETE CURB & GUTTER, DESIGN B618LIN FT65.00$30.00$1,950.00 12CROSSWALK STRIPINGLIN FT110.00$5.00$550.00 13STREET SWEEPINGHOUR4.00$100.00$400.00$24,345.00 TURF RESTORATION 14INLET PROTECTIONEACH3.00$125.00$375.00 15TOPSOIL BORROW (LV)CU YD290.00$14.00$4,060.00 16SEEDING (PERMANENT)ACRE0.20$2,500.00$500.00 17SEEDING (TEMPORARY)ACRE0.30$500.00$150.00 18SEED MIXTURE 25-151POUND50.00$4.00$200.00 19SEED MIXTURE 22-111POUND20.00$3.00$60.00 20SODDING TYPE LAWNSQ YD500.00$4.00$2,000.00 21HYDRAULIC SOIL STABILIZERPOUND750.00$1.00$750.00$8,095.00 SUBTOTAL - CONSTRUCTION$37,300.00$37,310.00 CONTINGENCY$3,700.00 GRAND TOTAL *$41,000.00 * DOES NOT INCLUDE ENGINEERING, FISCAL, LEGAL/ADMIN EXPENSES P:\PT\S\STJOE\common\D121 2012CR133 & CSAH 2 Sidewalk\[estimate.xls]Private Drive 22/1/2012 WOBEGON TRAIL SEGMENT PEDESTRIAN ROUTE (FIGURE 2, OPTION C)1/30/2012 ST. JOSEPH, MN SEH NO. STJOE113126 OPINION OF PROBABLE COST ITEMUNIT OF APPROXIMATEUNIT NO.ITEM DESCRIPTIONMEASUREMENTQUANTITYPRICECOSTTOTAL GENERAL 1MOBILIZATIONLUMP SUM1.00$1,500.00$1,500.00 2TRAFFIC CONTROL LUMP SUM1.00$750.00$750.00 3SILT FENCE, HEAVY DUTYLIN FT1,000.00$2.75$2,750.00 4CLEARINGTREE3.00$150.00$450.00 5GRUBBINGTREE3.00$150.00$450.00 6CONCRETE WASHOUT AREAEACH1.00$300.00$300.00 7REMOVE CONCRETE CURB AND GUTTERLIN FT50.00$5.00$250.00 8REMOVE RAILROAD TRACKLIN FT525.00$50.00$26,250.00 9SAWING CONCRETE PAVEMENTLIN FT10.00$5.00$50.00$32,750.00 STREET 10COMMON EXCAVATION (P)CU YD425.00$8.50$3,612.50 11AGGREGATE BASE, CLASS 5 (CV) (P)CU YD205.00$20.00$4,100.00 12WEARING COURSE MIXTURETON140.00$80.00$11,200.00 13TRUNCATED DOMESSQ FT40.00$40.00$1,600.00 14CONCRETE CURB & GUTTER, DESIGN B618LIN FT50.00$30.00$1,500.00 15CROSSWALK STRIPINGLIN FT120.00$5.00$600.00 16STREET SWEEPINGHOUR1.00$100.00$100.00$22,712.50 TURF RESTORATION 17INLET PROTECTIONEACH1.00$125.00$125.00 18TOPSOIL BORROW (LV)CU YD150.00$14.00$2,100.00 19SEEDING (TEMPORARY)ACRE0.20$500.00$100.00 20SEEDING (PERMANENT)ACRE0.25$2,500.00$625.00 21SEED MIXTURE 22-111POUND15.00$3.00$45.00 22SEED MIXTURE 32-241POUND20.00$3.00$60.00 23SODDING TYPE LAWNSQ YD180.00$5.00$900.00 24HYDRAULIC SOIL STABILIZERPOUND1,125.00$1.00$1,125.00$5,080.00 SUBTOTAL - CONSTRUCTION$60,500.00$60,542.50 CONTINGENCY$6,100.00 GRAND TOTAL *$66,600.00 * DOES NOT INCLUDE ENGINEERING, FISCAL, LEGAL/ADMIN EXPENSES P:\PT\S\STJOE\common\D121 2012CR133 & CSAH 2 Sidewalk\[estimate.xls]Private Drive 32/1/2012 12TH AVENUE PEDESTRIAN ROUTE (FIGURE 2 & 3, OPTION A)1/30/2012 ST. JOSEPH, MN SEH NO. STJOE113126 OPINION OF PROBABLE COST ITEMUNIT OF PPROXIMATEUNIT A NO.ITEM DESCRIPTIONMEASUREMENTQUANTITYPRICECOSTTOTAL GENERAL 1MOBILIZATIONLUMP SUM1.00$600.00$600.00 2TRAFFIC CONTROL LUMP SUM1.00$500.00$500.00 3SILT FENCE, HEAVY DUTYLIN FT100.00$3.50$350.00 4CONCRETE WASHOUT AREAEACH1.00$300.00$300.00 5REMOVE CONCRETE CURB AND GUTTERLIN FT50.00$5.00$250.00 6SAWING CONCRETE PAVEMENTLIN FT10.00$10.00$100.00$2,100.00 STREET 7COMMON EXCAVATION (P)CU YD150.00$8.50$1,275.00 8COMMON BORROWCU YD120.00$10.00$1,200.00 94" CONCRETE WALK W/SAND BEDDINGSQ FT2,350.00$3.50$8,225.00 10TRUNCATED DOMESSQ FT40.00$40.00$1,600.00 11CONCRETE CURB & GUTTER, DESIGN B618LIN FT50.00$30.00$1,500.00 12CROSSWALK STRIPINGLIN FT70.00$5.00$350.00 13STREET SWEEPINGHOUR2.00$110.00$220.00$14,370.00 TURF RESTORATION 14INLET PROTECTIONEACH1.00$125.00$125.00 15TOPSOIL BORROW (LV)CU YD50.00$14.00$700.00 16SEEDING (PERMANENT)ACRE0.10$3,000.00$300.00 17SEEDING (TEMPORARY)ACRE0.30$500.00$150.00 18SEED MIXTURE 22-111POUND20.00$3.00$60.00 19SEED MIXTURE 25-151POUND25.00$4.00$100.00 20SODDING TYPE LAWNSQ YD115.00$5.00$575.00 21HYDRAULIC SOIL STABILIZERPOUND750.00$1.00$750.00$2,760.00 SUBTOTAL - CONSTRUCTION$19,200.00$19,230.00 CONTINGENCY$1,900.00 GRAND TOTAL *$21,100.00 * DOES NOT INCLUDE ENGINEERING, FISCAL, LEGAL/ADMIN EXPENSES P:\PT\S\STJOE\common\D121 2012CR133 & CSAH 2 Sidewalk\[estimate.xls]Private Drive 12/1/2012 COUNTY ROAD 133 PEDESTRIAN ROUTE (FIGURE 3, OPTION D)1/30/2012 ST. JOSEPH, MN SEH NO. STJOE113126 OPINION OF PROBABLE COST ITEMUNIT OF PPROXIMATEUNIT A NO.ITEM DESCRIPTIONMEASUREMENTQUANTITYPRICECOSTTOTAL GENERAL 1MOBILIZATIONLUMP SUM1.00$1,200.00$1,200.00 2TRAFFIC CONTROL LUMP SUM1.00$1,000.00$1,000.00 3SILT FENCE, HEAVY DUTYLIN FT450.00$2.75$1,237.50 4CONCRETE WASHOUT AREAEACH1.00$300.00$300.00 5REMOVE CONCRETE CURB AND GUTTERLIN FT65.00$5.00$325.00 6REMOVE CONCRETE WALKSQ YD20.00$4.00$80.00 7SAWING CONCRETE PAVEMENTLIN FT10.00$4.00$40.00$4,182.50 STREET 8COMMON EXCAVATION (P)CU YD280.00$8.50$2,380.00 94" CONCRETE WALK WITH BEDDINGSQ FT2,925.00$3.50$10,237.50 10TRUNCATED DOMESSQ FT45.00$40.00$1,800.00 11CONCRETE CURB & GUTTER, DESIGN B618LIN FT65.00$30.00$1,950.00 12CROSSWALK STRIPINGLIN FT125.00$5.00$625.00 13STREET SWEEPINGHOUR2.00$100.00$200.00$17,192.50 TURF RESTORATION 14INLET PROTECTIONEACH3.00$125.00$375.00 15TOPSOIL BORROW (LV)CU YD150.00$14.00$2,100.00 16SEEDING (PERMANENT)ACRE0.20$2,500.00$500.00 17SEEDING (TEMPORARY)ACRE0.20$500.00$100.00 18SEED MIXTURE 25-151POUND50.00$4.00$200.00 19SEED MIXTURE 22-111POUND15.00$3.00$45.00 20HYDRAULIC SOIL STABILIZERPOUND1,000.00$1.00$1,000.00$4,320.00 SUBTOTAL - CONSTRUCTION$25,700.00$25,695.00 CONTINGENCY$2,600.00 GRAND TOTAL *$28,300.00 * DOES NOT INCLUDE ENGINEERING, FISCAL, LEGAL/ADMIN EXPENSES P:\PT\S\STJOE\common\D121 2012CR133 & CSAH 2 Sidewalk\[estimate.xls]Private Drive 102/1/2012 PRIVATE DRIVE (FIGURE 3, OPTION E)1/30/2012 ST. JOSEPH, MN SEH NO. STJOE113126 OPINION OF PROBABLE COST ITEMUNIT OF PPROXIMATEUNIT A NO.ITEM DESCRIPTIONMEASUREMENTQUANTITYPRICECOSTTOTAL GENERAL 1MOBILIZATIONLUMP SUM1.00$1,200.00$1,200.00 2TRAFFIC CONTROL LUMP SUM1.00$1,000.00$1,000.00 3CONCRETE WASHOUT AREAEACH1.00$300.00$300.00 4REMOVE CONCRETE CURB AND GUTTERLIN FT200.00$5.00$1,000.00 5REMOVE CONCRETE DRIVEWAYSQ YD50.00$4.00$200.00 6REMOVE BITUMINOUS DRIVEWAYSQ YD135.00$4.00$540.00 7SAWING BITUMINOUS PAVEMENTLIN FT60.00$5.00$300.00 8SAWING CONCRETE PAVEMENTLIN FT120.00$4.00$480.00$5,020.00 STREET 9COMMON EXCAVATION (P)CU YD260.00$8.50$2,210.00 104" CONCRETE WALK WITH BEDDINGSQ FT3,100.00$3.35$10,385.00 11TRUNCATED DOMESSQ FT72.00$40.00$2,880.00 12BITUMINOUS STREET PATCHSQ YD135.00$55.00$7,425.00 13CONCRETE CURB & GUTTER, DESIGN B618LIN FT200.00$28.00$5,600.00 14STREET SWEEPINGHOUR2.00$100.00$200.00$28,700.00 TURF RESTORATION 15TRANSPLANT TREEEACH9.00$350.00$3,150.00 16INLET PROTECTIONEACH2.00$125.00$250.00 17TOPSOIL BORROW (LV)CU YD160.00$14.00$2,240.00 18SEEDING (PERMANENT)ACRE0.10$2,500.00$250.00 19SEEDING (TEMPORARY)ACRE0.20$500.00$100.00 20SEED MIXTURE 25-151POUND25.00$4.00$100.00 21SEED MIXTURE 22-111POUND15.00$3.00$45.00 22HYDRAULIC SOIL STABILIZERPOUND750.00$1.00$750.00$6,885.00 SUBTOTAL - CONSTRUCTION$40,600.00$40,605.00 CONTINGENCY$4,100.00 GRAND TOTAL *$44,700.00 * DOES NOT INCLUDE ENGINEERING, FISCAL, LEGAL/ADMIN EXPENSES P:\PT\S\STJOE\common\D121 2012CR133 & CSAH 2 Sidewalk\[estimate.xls]Private Drive 112/1/2012