|
City of Grand JunctionPage 2 of 6Unit ExtendedJob Hours Price PriceItem # Item Description Unit QuantitySubtotal Area 8B58,975.00$ FArea 91 N/A-$ -$ Subtotal Area 9-$ GArea 10A-D1 Unclassified Excavation and placement of existing riprap CY 85 125.00$ 10,625.00$ 2 Hand Broadcast Seeding AC 0.2 4,000.00$ 800.00$ 3 Capping existing waterline LS 1 3,500.00$ 3,500.00$ Subtotal Area 10A-D14,925.00$ HArea 121 N/ASubtotal Area 12-$ IArea 141 N/ASubtotal Area 14-$ JArea 151 Weed mitigation (2 years of mitigation anticipated) AC 2.75 4,000.00$ 11,000.00$ 2 Hand broadcastAC 2.75 3,500.00$ 9,625.00$ Subtotal Area 1520,625.00$ KArea 161 Unclassified Excavation (CIP) CY 95321 2.00$ 190,642.00$ 2 De-compaction with Rome Disc AC 15.74 600.00$ 9,444.00$ 3 Removal of existing foundations 20 LS 1 7,500.00$ 7,500.00$ 4 Remove and bury 49 Jersey Barriers with concrete foundations 14 (Total for all) EA 49 100.00$ 4,900.00$ 5 Hand Broadcast Seeding AC 0.1 4,000.00$ 400.00$ 6 Drill SeedingAC 15.83 4,750.00$ 75,192.50$ 7 Hydraulic Growth Organics ($1,000/ton) AC 15.83 1,800.00$ 28,494.00$ 8 Rich Lawn 363 (1,040/ton) AC 15.83 1,450.00$ 22,953.50$ 9 Sulfur Flakes($800/1,000 lbs) AC 15.83 950.00$ 15,038.50$ 10 Lot 125 ($200/5 gallon bucket) AC 15.83 550.00$ 8,706.50$ 11 Capping existing waterline 6 LS 1 3,500.00$ 3,500.00$ -$ Subtotal Area 16366,771.00$ LArea 171 Remove Stockpiles and spread on nearby main road 4 CY 50 42.00$ 2,100.00$ 2 De-Compaction with Dozer and Ripper AC 1.97 750.00$ 1,477.50$ 3 Drill SeedingAC 1.97 4,750.00$ 9,357.50$ 4 Hydraulic Growth Organics ($1,000/ton) AC 1.97 1,800.00$ 3,546.00$ 5 Rich Lawn 363 (1,040/ton) AC 1.97 1,450.00$ 2,856.50$ 6 Sulfur Flakes($800/1,000 lbs) AC 1.97 950.00$ 1,871.50$ 7 Lot 125 ($200/5 gallon bucket) AC 1.97 550.00$ 1,083.50$ Subtotal Area 1722,292.50$ MArea 18A1 Unclassified Excavation (CIP) CY 948 3.50$ 3,318.00$ 2 Drill SeedingAC 0.75 4,750.00$ 3,562.50$ 3 Hydraulic Growth Organics ($1,000/ton) AC 0.75 1,800.00$ 1,350.00$ 4 Rich Lawn 363 (1,040/ton) AC 0.75 1,450.00$ 1,087.50$ 5 Sulfur Flakes($800/1,000 lbs) AC 0.75 950.00$ 712.50$ 6 Lot 125 ($200/5 gallon bucket) AC 0.75 550.00$ 412.50$ 7Remove Existing Electrical Poles (14 poles within 18A) (2 poles @ 30' tall and 12 @ 60' tall)40 (Total for all) EA 14 2,000.00$ 28,000.00$ 8 Remove Electrical Lines (62,256 LF (8 Lines @ 7,782 LF)) 220 LF 62256 2.00$ 124,512.00$ Exhibit B: Improvements Cost EstimateUpdated: 12/2/2025
|