Merced Yosemite Regional Airport, City of Merced
Terminal Replacement Project 2023 Math Error on Bid Schedule Form AIP: 3-06-0152-030-2023 Amount not shown on Bid Schedule Form Bid Abstract - Re-Bid Summary
Item Spec No. Description Unit Qty Unit Cost Total Unit Cost Total Unit Cost Tota l Unit Cost Total 1 SP 100-3.1 Airfield Safety and Traffic Control LS 1 $32,400.00 $32,400.00 $30,000.00 $30,000.00 $34,000.00 $34,000.00 $218,025.00 $218,025.00 2 SP 100-3.2 Construction Staking and Survey Layout LS 1 $21,000.00 $21,000.00 $9,600.00 $9,600.00 $9,700.00 $ 9,700.00 $21,830.00 $21,830.00 3 C-100-14 Contractor Quality Control Program (CQCP) L S 1 $42,000.00 $42,000.00 $121,000.00 $121,000.00 $121,41 1.63 $121,411.63 $225,720.00 $225,720.00 4 C-102a Prepare Storm Water Pollution Prevention Pl an (SWPPP) LS 1 $7,500.00 $7,500.00 $1,400.00 $1,400.00 $1 ,400.00 $1,400.00 $21,600.00 $21,600.00 5 C-102b Water Pollution Control LS 1 $51,000.00 $51,000.00 $7,400.00 $7,400.00 $7,400.00 $ 7,400.00 $137,295.00 $137,295.00 6 C-105-5a Mobilization (Limited to 10% of Total Bid Schedule Cost) LS 1 $209,927.25 $209,927.25 $200,000.00 $ 200,000.00 $200,000.00 $200,000.00 $270,000.00 $270,000 .00 7 C-105-5b Engineer/RPR Field Office LS 1 $50,400.00 $50,400.00 $15,000.00 $15,000.00 $15,000. 00 $15,000.00 $141,075.00 $141,075.00 8 P-101-5.1a Asphalt Pavement Removal SY 8,880 $8.00 $71,040.00 $75.00 $666,000.00 $5.00 $44,400 .00 $5.00 $44,400.00 9 P-101-5.1b Portland Cement Pavement Removal SY 830 $40.00 $33,200.00 $7.00 $5,810.00 $7.00 $5,810.00 $3 8.00 $31,540.00 10 P-101-5.2 Removal of Foreign Substances/contaminat es SF 480 $2.50 $1,200.00 $25.00 $12,000.00 $25.00 $12,000. 00 $27.00 $12,960.00 11 P-101-5.3 Storm Drain Pipe Removal LF 330 $35.00 $11,550.00 $18.00 $5,940.00 $18.00 $5,940.00 $20.00 $6,600.00 12 P-101-5.4 Storm Drain Structure Removal EA 2 $1,800.00 $3,600.00 $1,100.00 $2,200.00 $1,100.00 $2, 200.00 $810.00 $1,620.00 13 P-101-5.6 Removal of Existing Chain Link Fence, Ga tes, and Foundations LF 620 $20.00 $12,400.00 $5.00 $3,1 00.00 $5.00 $3,100.00 $4.00 $2,480.00 14 P-101-5.7 Miscellaneous Demolition and Removals LS 1 $16,000.00 $16,000.00 $6,800.00 $6,800.00 $6,800.00 $ 6,800.00 $4,050.00 $4,050.00 15 P-152-4.1 Unclassified Excavation CY 900 $20.00 $18,000.00 $53.00 $47,700.00 $53.00 $47,700. 00 $122.00 $109,800.00 16 P-152-4.2 Subgrade Preparation SY 9,670 $4.25 $41,097.50 $8.00 $77,360.00 $8.00 $77,360.0 0 $9.00 $87,030.00 17 P-156-8.1 Cement-Treated Subgrade, 12-Inch Depth SY 9,670 $18.00 $174,060.00 $20.00 $193,400.00 $19.00 $183 ,730.00 $24.00 $232,080.00 18 P-209-5.1 Crushed Aggregate Base Course, P-209 CY 1,620 $85.00 $137,700.00 $137.00 $221,940.00 $170.00 $2 75,400.00 $200.00 $324,000.00 19 SP 100-3.6 Sand (for Bond Breaker) CY 3 $70.00 $210.00 $1,200.00 $3,600.00 $1,200.00 $3,600.0 0 $1,418.00 $4,254.00 20 P-401-8.1 Asphalt Surface Course, P-401 TON 1,740 $180.00 $313,200.00 $220.00 $382,800.00 $250.00 $435,000.00 $320.00 $556,800.00 21 P-501-8.1a Portland Cement Concrete Pavement, P-50 1 SY 2,610 $200.00 $522,000.00 $193.00 $503,730.00 $210.00 $548,100.00 $182.00 $475,020.00 22 P-501-8.1b Portland Cement Concrete Pavement, P-50 1, Reinforced SY 320 $210.00 $67,200.00 $372.00 $119,040. 00 $370.00 $118,400.00 $530.00 $169,600.00 23 P-610-5.1a Marking, Initial and Final Application, Yellow with Reflective Media SF 960 $10.50 $10,080.00 $ 11.00 $10,560.00 $11.00 $10,560.00 $11.00 $10,560.00 24 P-610-5.1b Marking, Initial and Final Application, Red with Reflective Media SF 900 $11.25 $10,125.00 $11. 00 $9,900.00 $11.00 $9,900.00 $11.00 $9,900.00 25 P-610-5.1c Marking, Single Application, Black SF 4,410 $4.00 $17,640.00 $3.00 $13,230.00 $3.00 $13,230.0 0 $3.00 $13,230.00 26 P-610-5.1d Marking, Temporary, Yellow with Reflect ive Media SF 340 $8.00 $2,720.00 $11.00 $3,740.00 $11.00 $3 ,740.00 $11.00 $3,740.00 27 P-610-5.1e Marking, Temporary, Black (Cover Existi ng markings) SF 480 $5.00 $2,400.00 $11.00 $5,280.00 $11.0 0 $5,280.00 $11.00 $5,280.00 28 D-701-5.1a Storm Drain Pipe, 12-Inch, PVC C900 wit h Jet Fuel Resistant Seals LF 90 $120.00 $10,800.00 $227 .00 $20,430.00 $230.00 $20,700.00 $247.00 $22,230.00 29 D-701-5.1b Storm Drain Pipe, 12-Inch, HDPE LF 60 $160.00 $9,600.00 $194.00 $11,640.00 $190.00 $11,400 .00 $135.00 $8,100.00 30 D-701-5.1d Storm Drain Pipe, 24-Inch, HDPE LF 230 $215.00 $49,450.00 $210.00 $48,300.00 $210.00 $48,3 00.00 $228.00 $52,440.00 31 D-701-5.1e Storm Drain Pipe, 30-Inch, HDPE LF 300 $290.00 $87,000.00 $21.00 $6,300.00 $210.00 $63,000 .00 $297.00 $89,100.00 32 D-701-5.1f Storm Drain Pipe, 30-Inch, RCP Class V LF 50 $310.00 $15,500.00 $227.00 $11,350.00 $230.00 $11,50 0.00 $486.00 $24,300.00 33 D-751-5.1b Catch Basin, Type 3, HS-20 Rated EA 4 $9,500.00 $38,000.00 $7,036.00 $28,144.00 $7,000.00 $ 28,000.00 $11,482.00 $45,928.00 34 D-751-5.1c Catch Basin, Type 4, HS-20 Rated EA 2 $12,500.00 $25,000.00 $7,036.00 $14,072.00 $7,000.00 $14,000.00 $31,406.00 $62,812.00 35 D-752-5.1 Oil Water Separator EA 1 $105,000.00 $105,000.00 $57,000.00 $57,000.00 $57,00 0.00 $57,000.00 $392,567.00 $392,567.00 36 SP 100-3.9 Chain Link Fence, Including Gates, Temp orary LS 1 $25,000.00 $25,000.00 $11,400.00 $11,400.00 $11 ,000.00 $11,000.00 $2,228.00 $2,228.00 37 F-162-5.1 Chain Link Fence with Privacy Slats, 8-F oot LF 410 $90.00 $36,900.00 $155.00 $63,550.00 $160.00 $65 ,600.00 $203.00 $83,230.00 38 F-162-5.2a Pedestrian Access Gate with Privacy Sla ts, 8-Foot EA 3 $2,500.00 $7,500.00 $5,700.00 $17,100.00 $ 5,700.00 $17,100.00 $7,830.00 $23,490.00 39 SP 100-3.10 Pedestrian Hand Rail LF 180 $110.00 $19,800.00 $407.00 $73,260.00 $410.00 $73,800 .00 $533.00 $95,940.00 BID SCHEDULE A TOTAL $2,309,199.75 TOTAL $3,041,076.00 TOTAL $2,622,561.63 TOTAL $4,042,854.00 Item Spec No. Description Unit Qty Unit Cost Total Unit Cost Total Unit Cost Tota l Unit Cost Total 1 SP 100-3.1 Airfield Safety and Traffic Control LS 1 $21,600.00 $21,600.00 $11,000.00 $11,000.00 $11,000.00 $11,000.00 $162,675.00 $162,675.00 2 SP 100-3.2 Construction Staking and Survey Layout LS 1 $14,000.00 $14,000.00 $9,700.00 $9,700.00 $9,700.00 $ 9,700.00 $21,830.00 $21,830.00 3 C-100-14 Contractor Quality Control Program (CQCP) L S 1 $28,000.00 $28,000.00 $54,000.00 $54,000.00 $53,000.0 0 $53,000.00 $225,720.00 $225,720.00 4 C-102a Prepare Storm Water Pollution Prevention Pl an (SWPPP) LS 1 $5,000.00 $5,000.00 $1,500.00 $1,500.00 $1 ,400.00 $1,400.00 $82,688.00 $82,688.00 5 C-102b Water Pollution Control LS 1 $34,000.00 $34,000.00 $12,000.00 $12,000.00 $12,000. 00 $12,000.00 $137,295.00 $137,295.00 6 C-105-5a Mobilization (Limited to 10% of Total Bid Schedule Cost) LS 1 $113,889.66 $113,889.66 $130,000.00 $ 130,000.00 $130,000.00 $130,000.00 $135,000.00 $135,000 .00 7 C-105-5b Engineer/RPR Field Office LS 1 $33,600.00 $33,600.00 $15,000.00 $15,000.00 $15,000. 00 $15,000.00 $91,260.00 $91,260.00 8 P-101-5.1a Asphalt Pavement Removal SY 7,110 $8.00 $56,880.00 $6.00 $42,660.00 $5.00 $35,550.0 0 $6.00 $42,660.00 9 P-101-5.1b Portland Cement Pavement Removal SY 200 $40.00 $8,000.00 $48.00 $9,600.00 $48.00 $9,600.00 $ 70.00 $14,000.00 10 P-101-5.3 Storm Drain Pipe Removal LF 280 $35.00 $9,800.00 $18.00 $5,040.00 $18.00 $5,040.00 $ 20.00 $5,600.00 11 P-101-5.4 Storm Drain Structure Removal EA 3 $1,800.00 $5,400.00 $1,100.00 $3,300.00 $1,100.00 $3, 300.00 $810.00 $2,430.00 12 P-101-5.5 Curb and Gutter Removal LF 510 $9.00 $4,590.00 $5.00 $2,550.00 $5.00 $2,550.00 $17. 00 $8,670.00 13 P-101-5.7 Miscellaneous Demolition and Removals LS 1 $24,000.00 $24,000.00 $6,800.00 $6,800.00 $6,800.00 $ 6,800.00 $4,050.00 $4,050.00 14 P-152-4.2 Embankment In-Place CY 800 $24.00 $19,200.00 $66.00 $52,800.00 $67.00 $53,600. 00 $82.00 $65,600.00 15 P-152-4.2 Subgrade Preparation SY 7,230 $4.25 $30,727.50 $10.00 $72,300.00 $10.00 $72,300 .00 $11.00 $79,530.00 16 P-156-8.1 Cement-Treated Subgrade, 12-Inch Depth SY 7,230 $18.00 $130,140.00 $22.00 $159,060.00 $22.00 $159 ,060.00 $27.00 $195,210.00 17 P-209-5.1 Crushed Aggregate Base Course, P-209 CY 30 $85.00 $2,550.00 $168.00 $5,040.00 $170.00 $5,100.00 $198.00 $5,940.00 18 SP 100-3.6 Sand (for Bond Breaker) CY 32 $70.00 $2,240.00 $1,200.00 $38,400.00 $1,200.00 $38, 400.00 $1,418.00 $45,376.00 19 P-401-8.1 Asphalt Surface Course, P-401 TON 1,470 $180.00 $264,600.00 $243.00 $357,210.00 $270.00 $396,900.00 $320.00 $470,400.00 20 P-501-8.1b Portland Cement Concrete Pavement, P-50 1, Reinforced SY 300 $210.00 $63,000.00 $117.00 $35,100.0 0 $120.00 $36,000.00 $170.00 $51,000.00 21 SP 100-3.7 Portland Cement Concrete, 3,000 PSI, Re inforced CY 80 $975.00 $78,000.00 $1,300.00 $104,000.00 $1 ,300.00 $104,000.00 $980.00 $78,400.00 22 SP 100-3.3 Curb and Gutter LF 860 $48.00 $41,280.00 $56.00 $48,160.00 $56.00 $48,160. 00 $94.00 $80,840.00 23 SP 100-3.5 Thermoplastic Markings (Landside) SF 1,720 $7.50 $12,900.00 $29.00 $49,880.00 $29.00 $49,880 .00 $30.00 $51,600.00 24 D-701-5.1b Storm Drain Pipe, 12-Inch, HDPE LF 240 $160.00 $38,400.00 $136.00 $32,640.00 $140.00 $33,6 00.00 $154.00 $36,960.00 25 D-701-5.1c Storm Drain Pipe, 18-Inch, HDPE LF 250 $190.00 $47,500.00 $194.00 $48,500.00 $190.00 $47,5 00.00 $217.00 $54,250.00 26 D-751-5.1a Catch Basin, Type 2, HS-20 Rated EA 6 $7,500.00 $45,000.00 $7,035.00 $42,210.00 $7,000.00 $ 42,000.00 $7,557.00 $45,342.00 27 D-751-5.1d Catch Basin (Curb Inlet), Type C EA 1 $8,000.00 $8,000.00 $1,700.00 $1,700.00 $17,000.00 $1 7,000.00 $11,503.00 $11,503.00 28 SP 100-3.8 Refuse (Trash) Enclosure EA 1 $55,000.00 $55,000.00 $37,000.00 $37,000.00 $37,000. 00 $37,000.00 $42,907.00 $42,907.00 29 SP 100-3.4 Traffic Signs LS 1 $15,000.00 $15,000.00 $15,600.00 $15,600.00 $16,000. 00 $16,000.00 $15,728.00 $15,728.00 30 F-162-5.1 Chain Link Fence with Privacy Slats, 8-F oot LF 60 $90.00 $5,400.00 $155.00 $9,300.00 $160.00 $9,600 .00 $203.00 $12,180.00 31 F-162-5.2b Manual Swing Gate, 8 Foot Total Opening , with Privacy Slats, 8-Foot EA 1 $4,500.00 $4,500.00 $4 ,000.00 $4,000.00 $4,000.00 $4,000.00 $5,265.00 $5,265.0 0 32 SP 100-3.11 Square Bollards Stainless Steel Finish EA 26 $400.00 $10,400.00 $2,300.00 $59,800.00 $2,300.00 $5 9,800.00 $3,953.00 $102,778.00 33 SP 100-3.12 Rubber Parking Bumper EA 19 $200.00 $3,800.00 $300.00 $5,700.00 $300.00 $5,700.0 0 $304.00 $5,776.00 34 SP 100-3.13 Decomposed Granite LS 1 $8,500.00 $8,500.00 $14,000.00 $14,000.00 $15,000.00 $15,000.00 $18,900.00 $18,900.00 35 SP 100-3.14 Bike Rack LS 1 $3,500.00 $3,500.00 $2,800.00 $2,800.00 $2,800.00 $2, 800.00 $9,430.00 $9,430.00 36 T-901-5.1 Seeding LS 1 $3,500.00 $3,500.00 $17,000.00 $17,000.00 $17,000.00 $1 7,000.00 $19,508.00 $19,508.00 BID SCHEDULE B TOTAL $1,251,897.16 TOTAL $1,515,350.00 TOTAL $1,565,340.00 TOTAL $2,438,301.00 Item Spec No. Description Unit Qty Unit Cost Total Unit Cost Total Unit Cost Tota l Unit Cost Total 1 A-300-5.1 6-inch Sanitary Sewer Lateral LS 1 $9,000.00 $9,000.00 $14,500.00 $14,500.00 $15,000.00 $15,000.00 $20,633.00 $20,633.00 2 A-321-5.1 8-inch Fire Service Lateral with Double Check Valve Backflow Preventer and Fire Department Connection Assemblies LS 1 $25,000.00 $25,000.00 $45,000.00 $45,000.00 $45,000. 00 $45,000.00 $102,854.00 $102,854.00 3 A-321-5.1 2-inch Domestic Water Service Connection Lateral with Backflow Preventer Assembly LS 1 $12,000.00 $12,000.00 $31,000.00 $31,000.00 $31,000. 00 $31,000.00 $52,951.00 $52,951.00 4 A-321-5.1 6-inch Fire Hydrant and Valve Assembly LS 1 $8,000.00 $8,000.00 $32,000.00 $32,000.00 $32,000.00 $32,000.00 $36,954.00 $36,954.00 5 Division 02 Demolish Existing GA Terminal building, Restroom building, and Restaurant building LS 1 $138,896.00 $138,896.00 $35,000.00 $35,000.00 $35,00 0.00 $35,000.00 $50,505.00 $50,505.00 6 Division 02 -
Division 34 Construct new terminal building and mechanical yard LS 1 $9,689,601.00 $9,689,601.00 $10,555,844.00 $10,555, 844.00 $11,073,784.00 $11,073,784.00 $10,192,500.00 $10 ,192,500.00 BID SCHEDULE C TOTAL $9,882,497.00 TOTAL $10,713,344.0 0 TOTAL $11,231,784.00 TOTAL $10,456,397.00 Item Spec No. Description Unit Qty Unit Cost Total Unit Cost Total Unit Cost Tota l Unit Cost Total 1 Division 02 -
Division 26 Shade structure at new parking lot LS 1 $1,468,903.00 $1,468,903.00 $1,300,000.00 $1,300,00 0.00 $454,635.00 $454,635.00 $893,161.00 $893,161.00 BID ALTERNATE TOTAL $1,468,903.00 TOTAL $1,300,000.00 T OTAL $454,635.00 TOTAL $893,161.00 Engineer's Estimate Thompson Builders Diede Construction, Inc ALTERNATE BID - BID SCHEDULE C TOTAL BASE BID - SCHEDULES A, B, C AND ALTERNATE BID 1 - SCHEDULE C $14,912,496.91 $15,874,320.63 $17,830,713.00
BID SCHEDULE C
TOTAL BASE BID SCHEDULES A, B, C $13,443,593.91 $16,937,552.00 $15,419,685.63 Engineer's Estimate Diede Construction, Inc
BID SCHEDULE B
BID SCHEDULE A Thompson Builders
Bobo Construction, Inc
$16,569,770.00
Bobo Construction, Inc
$15,269,770.00