ENG_25-07_HUPP_MORRELL_Estimate.pdf

PDF 121 KB Posted

Attached to
ENG 25-07 Hupp-Morrell Water Transmission Main
Solicitation number
2025-ENGINEERING-019
Issued by
Kalamazoo County, Huntington Woods City, Michigan

About this file

Written by GovTribe AI ·

This document is an Opinion of Probable Construction Cost prepared by Hubbell, Roth & Clark, Inc. for the City of Jackson, Michigan, detailing the Hupp-Morrell Water Transmission Main Connector project. The project involves installing approximately 6,000 feet of 16-inch water transmission main along Hupp Avenue and Morrell Street, and approximately 780 feet of 8-inch water main along Hupp Avenue north of Morrell Street, using an open-cut installation method. The estimated total project cost is $5,476,300.70, broken down into $1,831,916.70 for street and restoration work and $3,644,384.00 for water main installation.

The cost estimate includes numerous line items covering site preparation, clearing, tree and stump removal, pavement and sidewalk work, erosion control, water main installation, valves, hydrants, service connections, and restoration activities. Major components include 6,553 square yards of 8-inch aggregate base, 1,939 tons of HMA (Hot Mix Asphalt), 705 square yards of non-reinforced concrete driveways, 3,659 linear feet of concrete curb and gutter, and water main installations of 62 feet of 8-inch, 776 feet of 12-inch, and 5,981 feet of 16-inch pipe. The estimate also accounts for various ancillary works such as traffic control, signage, landscaping, and utility connections.

View the file

Other files

File Type Posted
ENG_25-07_HUPP_MORRELL_Front_End_Docs.doc DOC document
ENG_25-07_HUPP_MORRELL_Estimate.xlsx XLSX spreadsheet
ENG_25-07_HUPP_MORRELL_Contract_Checklist.pdf PDF
ENG_25-07_HUPP_MORRELL_Bid_Doc_Specs.pdf PDF
ENG_25-07_HUPP_MORRELL_Bid_Docs.pdf PDF

On GovTribe

Work with this file

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file
Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

OPINION OF PROBABLE

CONSTRUCTION COST

401 S. Mechanic St. Suite B

Jackson, MI 49201

P: (517) 889-5189

PROJECT: DATE: December 16, 2024

LOCATION: PROJECT #: 20191158.23

WORK: ESTIMATOR: BRC

CHECKED BY: MAR

S.P. Item Code Item Description Qty Unit Unit Price Total Cost

1500001 Mobilization, Max (10%) 1 LSUM 497,000.00$ 497,000.00$

2010001 Clearing 0.1 Acre 25,000.00$ 2,500.00$

2020002 Tree, Rem, 19 inch to 36 inch 3 Ea 1,800.00$ 5,400.00$

2020004 Tree, Rem, 6 inch to 18 inch 15 Ea 1,100.00$ 16,500.00$

2020006 Stump, Rem, 19 inch to 36 inch 1 Ea 750.00$ 750.00$

2020008 Stump, Rem, 6 inch to 18 inch 1 Ea 400.00$ 400.00$

2030011 Dr Structure, Rem 14 Ea 620.00$ 8,680.00$

2030015 Sewer, Rem, Less than 24 inch 689 Ft 36.00$ 24,804.00$

2037001 Gas Main, Remove 100 Ft 27.00$ 2,700.00$

2040020 Curb and Gutter, Rem 3688 Ft 13.50$ 49,788.00$

2040025 Fence, Rem 15 Ft 9.00$ 135.00$

2040045 Masonry and Conc Structure, Rem 20 Cyd 81.00$ 1,620.00$

2040055 Sidewalk, Rem 486 Syd 13.50$ 6,561.00$

2040080 Exploratory Investigation, Vertical 10 Ft 63.00$ 630.00$

* 2047001 Pavt Sawcut 4007 Ft 5.00$ 20,035.00$

* 2047011 Driveway, Rem 752 Syd 14.50$ 10,904.00$

* 2047011 HMA Surface, Rem, Modified 5655 Syd 7.25$ 40,998.75$

* 2047011 Pavt, Rem, Modified 87 Syd 13.00$ 1,131.00$

* 2057001 Earth Sawcut 100 Ft 10.00$ 1,000.00$

* 2057021 Subgrade Undercutting, 1 x 3 200 Cyd 60.00$ 12,000.00$

* 2057002 Roadway Grading, Special 7 Sta 4,000.00$ 28,000.00$

* 2057011 Geogrid 500 Syd 5.00$ 2,500.00$

* 2080036 Erosion Control, Silt Fence 1685 Ft 3.25$ 5,476.25$

* 2087050 Erosion Control, Inlet Protection, Grate Filter, Rectangular 52 Ea 150.00$ 7,800.00$

* 2087050 Erosion Control, Inlet Protection, Grate Filter, Round 2 Ea 150.00$ 300.00$

2090001 Project Cleanup 1 LSUM 15,000.00$ 15,000.00$

* 3027011 Aggregate Base, 8 inch, 21AA, Modified 6553 Syd 16.50$ 108,124.50$

4020033 Sewer, Cl A, 12 inch, Tr Det B 20 Ft 99.00$ 1,980.00$

4021260 Trench Undercut and Backfill 20 Cyd 48.00$ 960.00$

* 4027001 Sewer Backfill, Class II 792 Ft 32.00$ 25,344.00$

* 4027001 Sewer, Cl E, 12 inch 772 Ft 94.00$ 72,568.00$

* 4027050 Sewer Lateral Repair 9 Ea 830.00$ 7,470.00$

4027050 Sewer Bulkhead, 12 inch 7 Ea 380.00$ 2,660.00$

4030006 Dr Structure Cover, Adj, Case 2 12 Ea 700.00$ 8,400.00$

* 4037050 Storm Manhole, 48 inch dia 6 Ea 3,800.00$ 22,800.00$

4030280 Dr Structure, Adj, Add Depth 2 Ft 390.00$ 780.00$

* 4037050 Catch Basin Cover, Curb 11 Ea 1,100.00$ 12,100.00$

* 4037050 Catch Basin Cover, Drive 4 Ea 1,100.00$ 4,400.00$

* 4037050 Catch Basin, 48 inch dia 8 Ea 3,800.00$ 30,400.00$

* 4037050 Dr Structure, Reconstruct 10 Ft 350.00$ 3,500.00$

* 4037050 Mh Cover, Std 13 Ea 690.00$ 8,970.00$

5010025 Hand Patching 62 Ton 350.00$ 21,700.00$

5010033 HMA, 13A 1939 Ton 145.00$ 281,155.00$

6020015 Conc Base Cse, Nonreinf, 6 inch 132 Syd 52.00$ 6,864.00$

6020104 Conc Pavt, Nonreinf, 8 inch 110 Syd 82.00$ 9,020.00$

6020200 Joint, Contraction, CP 47 Ft 19.50$ 916.50$

6030200 Joint, Contraction, Crg 20 Ft 15.50$ 310.00$

8010005 Driveway, Nonreinf Conc, 6 inch 705 Syd 66.00$ 46,530.00$

8020002 Curb, Conc, Det E2 20 Ft 38.50$ 770.00$

8020038 Curb and Gutter, Conc, Det F4 3659 Ft 29.50$ 107,940.50$

Hupp-Morrell Water Transmission Main Connector

Category 1 - Street/Restoration

Hupp Ave between Cooper St and Morrell St; Morrell St from Hupp Ave to Elm Ave

Installation of approximately 6,000 feet of 16" water transmission main along

Hupp Ave and Morrell St. Installation of approximately 780 feet of 8" water main along Hupp Ave, north of Morrell St. Installation via open-cut method.

20241216_Hupp-Morrell_Estimate.xlsx 1/3 12/16/2024 12:46 PM

401 S. Mechanic St. Suite B

Jackson, MI 49201

P: (517) 889-5189

PROJECT: DATE: December 16, 2024

LOCATION: PROJECT #: 20191158.23

WORK: ESTIMATOR: BRC

CHECKED BY: MAR

S.P. Item Code Item Description Qty Unit Unit Price Total Cost

Hupp-Morrell Water Transmission Main Connector

Hupp Ave between Cooper St and Morrell St; Morrell St from Hupp Ave to Elm Ave

Installation of approximately 6,000 feet of 16" water transmission main along

Hupp Ave and Morrell St. Installation of approximately 780 feet of 8" water main along Hupp Ave, north of Morrell St. Installation via open-cut method.

8030010 Detectable Warning Surface 35 Ft 57.00$ 1,995.00$

8030030 Curb Ramp Opening, Conc 47 Ft 33.00$ 1,551.00$

8030044 Sidewalk, Conc, 4 inch 3163 Sft 7.00$ 22,141.00$

8030046 Sidewalk, Conc, 6 inch 901 Sft 8.00$ 7,208.00$

8032002 Curb Ramp, Conc, 6 inch 422 Sft 9.25$ 3,903.50$

8070095 Post, Mailbox 1 Ea 170.00$ 170.00$

8080072 Fence, Chain Link, 72 inch, with 3 Strand of Barbed Wire 15 Ft 35.00$ 525.00$

8100371 Post, Steel, 3 lb 308 Ft 10.50$ 3,234.00$

8100402 Sign, Type III, Erect, Salv 30 Ea 76.00$ 2,280.00$

8100403 Sign, Type III, Rem 30 Ea 29.00$ 870.00$

8110058 Pavt Mrkg, Ovly Cold Plastic, Bike, Small Sym 1 Ea 130.00$ 130.00$

8110231 Pavt Mrkg, Waterborne, 4 inch, White 384 Ft 0.25$ 96.00$

8110232 Pavt Mrkg, Waterborne, 4 inch, Yellow 834 Ft 0.25$ 208.50$

8110251 Pavt Mrkg, Waterborne, 2nd Application, 4 inch, White 384 Ft 0.20$ 76.80$

8110252 Pavt Mrkg, Waterborne, 2nd Application, 4 inch, Yellow 834 Ft 0.20$ 166.80$

8112165 Pavt Mrkg, Ovly Cold Plastic, Bike Thru Arrow Sym 1 Ea 130.00$ 130.00$

8120012 Barricade, Type III, High Intensity, Double Sided, Lighted, Furn 47 Ea 110.00$ 5,170.00$

8120013 Barricade, Type III, High Intensity, Double Sided, Lighted, Oper 47 Ea 8.25$ 387.75$

8120170 Minor Traf Devices 1 LSUM 40,000.00$ 40,000.00$

8120350 Sign, Type B, Temp, Prismatic, Furn 1529 Sft 5.00$ 7,645.00$

8120351 Sign, Type B, Temp, Prismatic, Oper 1529 Sft 0.65$ 993.85$

8120352 Sign, Type B, Temp, Prismatic, Spec, Furn 345 Sft 7.50$ 2,587.50$

8120353 Sign, Type B, Temp, Prismatic, Spec, Oper 345 Sft 0.60$ 207.00$

8120370 Traf Regulator Control 1 LSUM 10,000.00$ 10,000.00$

8127060 Railroad Inspection and Flagging 15000 Dlr 1.00$ 15,000.00$

8150001 Site Peparation, Max $13,000.00 1 LSUM 13,000.00$ 13,000.00$

8150002 Watering and Cultivating, First Season, Min $3,000.00 1 LSUM 3,000.00$ 3,000.00$

8150003 Watering and Cultivating, Second Season, Min $3,700.00 1 LSUM 3,700.00$ 3,700.00$

* 8157011 Shredded Mulch 84 Syd 56.00$ 4,704.00$

* 8157050 Acer rubrum 'Bowhall', 2 1/2 inch 14 Ea 1,250.00$ 17,500.00$

* 8157050 Pyrus calleryana, 'Cleveland Select', 2 1/2 inch 14 Ea 1,250.00$ 17,500.00$

* 8167011 Turf Establishment, Performance 5063 Syd 13.50$ 68,350.50$

8182363 Wood Pole, Rem 7 Ea 440.00$ 3,080.00$

* 8237001 Hydrant Extension 8 Ft 720.00$ 5,760.00$

* 8267030 Water Main Fittings, DI 2910 Lb 7.00$ 20,370.00$

* 8237021 Thrust Block, Conc, Poured in Place 4 Cyd 600.00$ 2,400.00$

* 8237001 Water Main Backfill, Class II 6780 Ft 37.50$ 254,250.00$

* 8237001 Water Main, 8 inch 62 Ft 130.00$ 8,060.00$

* 8237001 Water Main, 12 inch 776 Ft 220.00$ 170,720.00$

* 8237001 Water Main, 16 inch 5981 Ft 350.00$ 2,093,350.00$

8237001 Steel Casing, 30 inch, Jack and Bore 75 Ft 2,700.00$ 202,500.00$

* 8237001 Water Service Pipe, Cu, 1 inch 100 Ft 49.50$ 4,950.00$

* 8237050 Bond Restoration 2 Ea 500.00$ 1,000.00$

* 8237050 Electrical Permit Acquisition and Compliance 2 Ea 420.00$ 840.00$

* 8237050 Hydrant Assembly, 6-foot Bury 7 Ea 77,000.00$ 539,000.00$

* 8237050 Plumbing Permit Acquisition and Compliance 2 Ea 440.00$ 880.00$

* 8237050 Wall Penetration Sleeve, Sch 40 PVC, 1 1/2 inch 2 Ea 230.00$ 460.00$

* 8237050 Water Meter 2 Ea 460.00$ 920.00$

Category 5 - Water Mains

20241216_Hupp-Morrell_Estimate.xlsx 2/3 12/16/2024 12:46 PM

401 S. Mechanic St. Suite B

Jackson, MI 49201

P: (517) 889-5189

PROJECT: DATE: December 16, 2024

LOCATION: PROJECT #: 20191158.23

WORK: ESTIMATOR: BRC

CHECKED BY: MAR

S.P. Item Code Item Description Qty Unit Unit Price Total Cost

Hupp-Morrell Water Transmission Main Connector

Hupp Ave between Cooper St and Morrell St; Morrell St from Hupp Ave to Elm Ave

Installation of approximately 6,000 feet of 16" water transmission main along

Hupp Ave and Morrell St. Installation of approximately 780 feet of 8" water main along Hupp Ave, north of Morrell St. Installation via open-cut method.

* 8237050 Water Meter Acquisition and Radio Reading Device Coordination 2 Ea 480.00$ 960.00$

* 8237050 Water Serv, 1 inch 2 Ea 2,800.00$ 5,600.00$

* 8237050 Water Serv, 2 inch 1 Ea 4,000.00$ 4,000.00$

* 8237050 Water Serv, Long, 2 inch 1 Ea 5,000.00$ 5,000.00$

* 8237050 Water Serv, Temp, 1 1/2 inch 1 Ea 4,000.00$ 4,000.00$

* 8237050 Water Main, Cut and Plug, 6 inch 2 Ea 800.00$ 1,600.00$

* 8237050 Water Main, Cut and Plug, 12 inch 1 Ea 1,000.00$ 1,000.00$

* 8237050 Gate Valve and Box, 8 inch, Modified 1 Ea 3,100.00$ 3,100.00$

* 8237050 Gate Valve and Box, 12 inch, Modified 5 Ea 4,200.00$ 21,000.00$

* 8237050 Gate Valve and Well, 16 inch, Modified 6 Ea 27,000.00$ 162,000.00$

8237050 Air Vent Manhole 1 Ea 2,500.00$ 2,500.00$

* 8237050 Hydrant Assembly 5 Ea 7,200.00$ 36,000.00$

* 8237050 Hydrant, Rem, Modified 9 Ea 590.00$ 5,310.00$

* 8237050 Tapping Valve and Box, 6 inch 1 Ea 1,500.00$ 1,500.00$

* 8237050 Tapping Sleeve, 8 inch x 6 inch 1 Ea 2,000.00$ 2,000.00$

* 8237050 Tracer Wire, Grounding Rod 10 Ea 150.00$ 1,500.00$

* 8237001 Tracer Wire, Modified 13342 Ft 2.00$ 26,684.00$

* 8237050 Water Main, Connect New 8 inch to Existing 6 inch 2 Ea 6,000.00$ 12,000.00$

* 8237050 Water Main, Connect New 12 inch to Existing 10 inch 1 Ea 7,500.00$ 7,500.00$

* 8237050 Water Main, Connect New 12 inch to Existing 12 inch 1 Ea 8,300.00$ 8,300.00$

* 8237050 Water Main, Connect New 16 inch to Existing 16 inch 2 Ea 14,000.00$ 28,000.00$

* 8237050 Water Main, Connect New 16 inch to Existing 20 inch 1 Ea 15,500.00$ 15,500.00$

* 8237050 Water Main, Connect New 16 inch to New 12 inch 1 Ea 10,000.00$ 10,000.00$

Category 1 - Street/Restoration: 1,831,916.70$

Category 5 - Water Mains: 3,644,384.00$

Total: 5,476,300.70$

20241216_Hupp-Morrell_Estimate.xlsx 3/3 12/16/2024 12:46 PM

File details come from the government source that posted it. Updated .