|
City of Grand JunctionPage 3 of 6Unit ExtendedJob Hours Price PriceItem # Item Description Unit QuantitySubtotal Area 18A162,955.00$ NArea 18C1 Surface Roughening with Excavator (18" Depth) AC 9.61 1,000.00$ 9,610.00$ 2 HydroseedingAC 9.61 4,200.00$ 40,362.00$ 3 Hydraulic Growth Organics ($1,000/ton) AC 9.61 1,800.00$ 17,298.00$ 4 Rich Lawn 363 (1,040/ton) AC 9.61 1,450.00$ 13,934.50$ 5 Sulfur Flakes($800/1,000 lbs) AC 9.61 950.00$ 9,129.50$ 6 Lot 125 ($200/5 gallon bucket) AC 9.61 550.00$ 5,285.50$ 7 Removal of Monitoring Pins (All pins located in Area 18C-G) 10 LS 1 7,500.00$ 7,500.00$ Subtotal Area 18C103,119.50$ OArea 18D1 Unclassified Excavation (CIP) CY 42467 2.00$ 84,934.00$ 2 Drill SeedingAC 7.71 4,750.00$ 36,622.50$ 3 Hydraulic Growth Organics ($1,000/ton) AC 7.71 1,800.00$ 13,878.00$ 4 Rich Lawn 363 (1,040/ton) AC 7.71 1,450.00$ 11,179.50$ 5 Sulfur Flakes($800/1,000 lbs) AC 7.71 950.00$ 7,324.50$ 6 Lot 125 ($200/5 gallon bucket) AC 7.71 550.00$ 4,240.50$ Subtotal Area 18D158,179.00$ PArea 18E1 Unclassified Excavation (CIP) CY 134941 3.00$ 127,401.00$ 2 De-Compaction with Rome disc AC 6.7 600.00$ 4,020.00$ 3 Drill SeedingAC 6.7 4,750.00$ 31,825.00$ 4 Hydraulic Growth Organics ($1,000/ton) AC 6.7 1,800.00$ 12,060.00$ 5 Rich Lawn 363 (1,040/ton) AC 6.7 1,450.00$ 9,715.00$ 6 Sulfur Flakes($800/1,000 lbs) AC 6.7 950.00$ 6,365.00$ 7 Lot 125 ($200/5 gallon bucket) AC 6.7 550.00$ 3,685.00$ Subtotal Area 18E195,071.00$ QArea 18F1 Unclassified Excavation (CIP) CY 113702 3.00$ 341,106.00$ 2 De-Compaction with Rome Disc AC 18 600.00$ 10,800.00$ 3 Drill SeedingAC 18 4,750.00$ 85,500.00$ 4 Hydraulic Growth Organics ($1,000/ton) AC 18 1,800.00$ 32,400.00$ 5 Rich Lawn 363 (1,040/ton) AC 18 1,450.00$ 26,100.00$ 6 Sulfur Flakes($800/1,000 lbs) AC 18 950.00$ 17,100.00$ 7 Lot 125 ($200/5 gallon bucket) AC 18 550.00$ 9,900.00$ 4 Remove Existing Foundation 10 LS 1 5,500.00$ 5,500.00$ Subtotal Area 18F528,406.00$ RArea 18G(1)1 Unclassified Excavation (CIP) CY 245710 3.00$ 737,130.00$ 2 De-Comapction with Rome Disc AC 25.4 600.00$ 15,240.00$ 3 Drill SeedingAC 25.4 4,750.00$ 120,650.00$ 4 Hydraulic Growth Organics ($1,000/ton) AC 25.4 1,800.00$ 45,720.00$ 5 Rich Lawn 363 (1,040/ton) AC 25.4 1,450.00$ 36,830.00$ 6 Sulfur Flakes($800/1,000 lbs) AC 25.4 950.00$ 24,130.00$ 7 Lot 125 ($200/5 gallon bucket) AC 25.4 550.00$ 13,970.00$ Subtotal Area 18G(1)993,670.00$ SArea 18G(2)1 Unclassified Excavation (CIP) CY 122220 3.00$ 366,660.00$ 3 De-Compaction with Rome Disc AC 15.9 600.00$ 9,540.00$ 4 Drill SeedingAC 15.9 4,750.00$ 75,525.00$ 4 Hydraulic Growth Organics ($1,000/ton) AC 15.9 1,800.00$ 28,620.00$ 5 Rich Lawn 363 (1,040/ton) AC 15.9 1,450.00$ 23,055.00$ 6 Sulfur Flakes($800/1,000 lbs) AC 15.9 950.00$ 15,105.00$ 7 Lot 125 ($200/5 gallon bucket) AC 15.9 550.00$ 8,745.00$ Subtotal Area 18G(2)527,250.00$ Exhibit B: Improvements Cost EstimateUpdated: 12/2/2025
|