Merced Yosemite Regional Airport, City of Merced
Terminal Replacement Project 2023
AIP: 3-06-0152-030-2023
Bid Abstract - Re-Bid 2 Summary
Item Spec No. Description Unit Qty Unit Cost Total Unit Cost Total Unit Cost Tota l Unit Cost Total Unit Cost Total 1 SP 100-3.1 Airfield Safety and Traffic Control LS 1 $32,400.00 $32,400.00 $47,200.00 $47,200.00 $68,045.00 $68,045.00 $34,000.00 $34,000.00 $31,950.00 $31,950.00 2 SP 100-3.2 Construction Staking and Survey Layout LS 1 $21,000.00 $21,000.00 $11,800.00 $11,800.00 $15,186. 00 $15,186.00 $9,700.00 $9,700.00 $11,502.00 $11,502.00 3 C-100-14 Contractor Quality Control Program (CQCP) L S 1 $42,000.00 $42,000.00 $118,000.00 $118,000.00 $103,35 3.00 $103,353.00 $121,411.00 $121,411.00 $128,865.00 $12 8,865.00 4 C-102a Prepare Storm Water Pollution Prevention Pl an (SWPPP) LS 1 $7,500.00 $7,500.00 $2,360.00 $2,360.00 $7 ,373.00 $7,373.00 $1,400.00 $1,400.00 $6,390.00 $6,390.0 0 5 C-102b Water Pollution Control LS 1 $51,000.00 $51,000.00 $47,200.00 $47,200.00 $45,712. 00 $45,712.00 $7,400.00 $7,400.00 $19,170.00 $19,170.00 6 C-105-5a Mobilization (Limited to 10% of Total Bid Schedule Cost) LS 1 $209,927.25 $209,927.25 $236,000.00 $ 236,000.00 $208,514.00 $208,514.00 $200,000.00 $200,000 .00 $213,000.00 $213,000.00 7 C-105-5b Engineer/RPR Field Office LS 1 $50,400.00 $50,400.00 $23,600.00 $23,600.00 $49,455. 00 $49,455.00 $1,500.00 $1,500.00 $15,975.00 $15,975.00 8 P-101-5.1a Asphalt Pavement Removal SY 8,880 $8.00 $71,040.00 $5.06 $44,932.80 $20.00 $177,600 .00 $5.00 $44,400.00 $10.60 $94,128.00 9 P-101-5.1b Portland Cement Pavement Removal SY 830 $40.00 $33,200.00 $33.04 $27,423.20 $22.00 $18,260. 00 $7.00 $5,810.00 $7.70 $6,391.00 10 P-101-5.2 Removal of Foreign Substances/contaminat es SF 480 $2.50 $1,200.00 $23.60 $11,328.00 $20.00 $9,600.0 0 $25.00 $12,000.00 $28.76 $13,804.80 11 P-101-5.3 Storm Drain Pipe Removal LF 330 $35.00 $11,550.00 $17.70 $5,841.00 $23.00 $7,590.00 $18.00 $5,940.00 $20.24 $6,679.20 12 P-101-5.4 Storm Drain Structure Removal EA 2 $1,800.00 $3,600.00 $708.00 $1,416.00 $1,235.00 $2,47 0.00 $1,100.00 $2,200.00 $1,278.00 $2,556.00 13 P-101-5.6 Removal of Existing Chain Link Fence, Ga tes, and Foundations LF 620 $20.00 $12,400.00 $3.54 $2,1 94.80 $9.00 $5,580.00 $5.00 $3,100.00 $5.33 $3,304.60 14 P-101-5.7 Miscellaneous Demolition and Removals LS 1 $16,000.00 $16,000.00 $3,540.00 $3,540.00 $8,730.00 $ 8,730.00 $6,800.00 $6,800.00 $7,668.00 $7,668.00 15 P-152-4.1 Unclassified Excavation CY 900 $20.00 $18,000.00 $112.10 $100,890.00 $58.00 $52,20 0.00 $53.00 $47,700.00 $59.64 $53,676.00 16 P-152-4.2 Subgrade Preparation SY 9,670 $4.25 $41,097.50 $8.56 $82,775.20 $7.00 $67,690.0 0 $8.00 $77,360.00 $8.52 $82,388.40 17 P-156-8.1 Cement-Treated Subgrade, 12-Inch Depth SY 9,670 $18.00 $174,060.00 $21.53 $208,195.10 $20.00 $193 ,400.00 $19.00 $183,730.00 $21.30 $205,971.00 18 P-209-5.1 Crushed Aggregate Base Course, P-209 CY 1,620 $85.00 $137,700.00 $194.70 $315,414.00 $145.00 $2 34,900.00 $170.00 $275,400.00 $189.57 $307,103.40 19 SP 100-3.6 Sand (for Bond Breaker) CY 3 $70.00 $210.00 $1,239.00 $3,717.00 $946.00 $2,838.00 $ 1,200.00 $3,600.00 $1,342.00 $4,026.00 20 P-401-8.1 Asphalt Surface Course, P-401 TON 1,740 $180.00 $313,200.00 $300.90 $523,566.00 $238.00 $414,120.00 $250.00 $435,000.00 $281.16 $489,218.40 21 P-501-8.1a Portland Cement Concrete Pavement, P-50 1 SY 2,610 $200.00 $522,000.00 $157.00 $409,770.00 $198.00 $516,780.00 $210.00 $548,100.00 $230.04 $600,404.40 22 P-501-8.1b Portland Cement Concrete Pavement, P-50 1, Reinforced SY 320 $210.00 $67,200.00 $461.35 $147,632. 00 $347.00 $111,040.00 $370.00 $118,400.00 $396.18 $126,7 77.60 23 P-610-5.1a Marking, Initial and Final Application, Yellow with Reflective Media SF 960 $10.50 $10,080.00 $ 6.55 $6,288.00 $11.00 $10,560.00 $11.00 $10,560.00 $11.72 $11,251.20 24 P-610-5.1b Marking, Initial and Final Application, Red with Reflective Media SF 900 $11.25 $10,125.00 $4.0 0 $3,600.00 $11.00 $9,900.00 $11.00 $9,900.00 $11.72 $10,5 48.00 25 P-610-5.1c Marking, Single Application, Black SF 4,410 $4.00 $17,640.00 $1.81 $7,982.10 $3.00 $13,230.00 $3.00 $13,230.00 $3.20 $14,112.00 26 P-610-5.1d Marking, Temporary, Yellow with Reflect ive Media SF 340 $8.00 $2,720.00 $23.72 $8,064.80 $10.00 $3 ,400.00 $11.00 $3,740.00 $11.72 $3,984.80 27 P-610-5.1e Marking, Temporary, Black (Cover Existi ng markings) SF 480 $5.00 $2,400.00 $7.09 $3,403.20 $9.00 $ 4,320.00 $11.00 $5,280.00 $11.72 $5,625.60 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 $132 .75 $11,947.50 $204.00 $18,360.00 $230.00 $20,700.00 $255 .60 $23,004.00 29 D-701-5.1b Storm Drain Pipe, 12-Inch, HDPE LF 60 $160.00 $9,600.00 $91.16 $5,469.60 $173.00 $10,380.0 0 $190.00 $11,400.00 $218.33 $13,099.80 30 D-701-5.1d Storm Drain Pipe, 24-Inch, HDPE LF 230 $215.00 $49,450.00 $152.22 $35,010.60 $216.00 $49,6 80.00 $210.00 $48,300.00 $236.43 $54,378.90 31 D-701-5.1e Storm Drain Pipe, 30-Inch, HDPE LF 300 $290.00 $87,000.00 $197.36 $59,208.00 $212.00 $63,6 00.00 $210.00 $63,000.00 $236.43 $70,929.00 32 D-701-5.1f Storm Drain Pipe, 30-Inch, RCP Class V LF 50 $310.00 $15,500.00 $322.14 $16,107.00 $303.00 $15,15 0.00 $230.00 $11,500.00 $255.60 $12,780.00 33 D-751-5.1b Catch Basin, Type 3, HS-20 Rated EA 4 $9,500.00 $38,000.00 $7,619.85 $30,479.40 $8,602.00 $ 34,408.00 $7,000.00 $28,000.00 $7,923.75 $31,695.00 34 D-751-5.1c Catch Basin, Type 4, HS-20 Rated EA 2 $12,500.00 $25,000.00 $12,710.37 $25,420.74 $13,387. 00 $26,774.00 $7,000.00 $14,000.00 $7,924.00 $15,848.00 35 D-752-5.1 Oil Water Separator EA 1 $105,000.00 $105,000.00 $259,434.21 $259,434.21 $137 ,114.00 $137,114.00 $57,000.00 $57,000.00 $63,900.00 $63 ,900.00 36 SP 100-3.9 Chain Link Fence, Including Gates, Temp orary LS 1 $25,000.00 $25,000.00 $2,141.70 $2,141.70 $13,3 12.00 $13,312.00 $11,000.00 $11,000.00 $15,336.00 $15,33 6.00 37 F-162-5.1 Chain Link Fence with Privacy Slats, 8-F oot LF 410 $90.00 $36,900.00 $194.70 $79,827.00 $149.00 $61 ,090.00 $160.00 $65,600.00 $174.66 $71,610.60 38 F-162-5.2a Pedestrian Access Gate with Privacy Sla ts, 8-Foot EA 3 $2,500.00 $7,500.00 $7,528.40 $22,585.20 $ 5,292.00 $15,876.00 $5,700.00 $17,100.00 $6,373.00 $19,1 19.00 39 SP 100-3.10 Pedestrian Hand Rail LF 180 $110.00 $19,800.00 $512.71 $92,287.80 $355.00 $63,900 .00 $410.00 $73,800.00 $460.62 $82,911.60 BID SCHEDULE A TOTAL $2,309,199.75 TOTAL $3,044,051.95 TOTAL $2,871,490.00 TOTAL $2,609,061.00 TOTAL $2,951,082 .30 Item Spec No. Description Unit Qty Unit Cost Total Unit Cost Total Unit Cost Tota l Unit Cost Total Unit Cost Total 1 SP 100-3.1 Airfield Safety and Traffic Control LS 1 $21,600.00 $21,600.00 $17,700.00 $17,700.00 $44,428.00 $44,428.00 $11,000.00 $11,000.00 $15,975.00 $15,975.00 2 SP 100-3.2 Construction Staking and Survey Layout LS 1 $14,000.00 $14,000.00 $11,800.00 $11,800.00 $13,346. 00 $13,346.00 $9,700.00 $9,700.00 $11,502.00 $11,502.00 3 C-100-14 Contractor Quality Control Program (CQCP) L S 1 $28,000.00 $28,000.00 $59,000.00 $59,000.00 $80,011.0 0 $80,011.00 $53,000.00 $53,000.00 $57,510.00 $57,510.00 4 C-102a Prepare Storm Water Pollution Prevention Pl an (SWPPP) LS 1 $5,000.00 $5,000.00 $2,360.00 $2,360.00 $1 9,951.00 $19,951.00 $1,400.00 $1,400.00 $6,390.00 $6,390 .00 5 C-102b Water Pollution Control LS 1 $34,000.00 $34,000.00 $23,600.00 $23,600.00 $43,326. 00 $43,326.00 $12,000.00 $12,000.00 $19,170.00 $19,170.0 0 6 C-105-5a Mobilization (Limited to 10% of Total Bid Schedule Cost) LS 1 $113,889.66 $113,889.66 $118,000.00 $ 118,000.00 $122,758.00 $122,758.00 $130,000.00 $130,000 .00 $138,450.00 $138,450.00 7 C-105-5b Engineer/RPR Field Office LS 1 $33,600.00 $33,600.00 $4,720.00 $4,720.00 $35,012.00 $35,012.00 $15,000.00 $15,000.00 $15,975.00 $15,975.00 8 P-101-5.1a Asphalt Pavement Removal SY 7,110 $8.00 $56,880.00 $5.02 $35,692.20 $7.00 $49,770.0 0 $5.00 $35,550.00 $10.65 $75,721.50 9 P-101-5.1b Portland Cement Pavement Removal SY 200 $40.00 $8,000.00 $60.77 $12,154.00 $51.00 $10,200.0 0 $48.00 $9,600.00 $54.32 $10,864.00 10 P-101-5.3 Storm Drain Pipe Removal LF 280 $35.00 $9,800.00 $17.70 $4,956.00 $23.00 $6,440.00 $ 18.00 $5,040.00 $20.24 $5,667.20 11 P-101-5.4 Storm Drain Structure Removal EA 3 $1,800.00 $5,400.00 $708.00 $2,124.00 $1,236.00 $3,70 8.00 $1,100.00 $3,300.00 $1,278.00 $3,834.00 12 P-101-5.5 Curb and Gutter Removal LF 510 $9.00 $4,590.00 $14.75 $7,522.50 $9.00 $4,590.00 $5. 00 $2,550.00 $5.33 $2,718.30 13 P-101-5.7 Miscellaneous Demolition and Removals LS 1 $24,000.00 $24,000.00 $3,540.00 $3,540.00 $10,864.00 $10,864.00 $6,800.00 $6,800.00 $7,668.00 $7,668.00 14 P-152-4.2 Embankment In-Place CY 800 $24.00 $19,200.00 $72.57 $58,056.00 $59.00 $47,200. 00 $67.00 $53,600.00 $75.62 $60,496.00 15 P-152-4.2 Subgrade Preparation SY 7,230 $4.25 $30,727.50 $10.62 $76,782.60 $9.00 $65,070. 00 $10.00 $72,300.00 $10.65 $76,999.50 16 P-156-8.1 Cement-Treated Subgrade, 12-Inch Depth SY 7,230 $18.00 $130,140.00 $24.19 $174,893.70 $22.00 $159 ,060.00 $22.00 $159,060.00 $24.59 $177,785.70 17 P-209-5.1 Crushed Aggregate Base Course, P-209 CY 30 $85.00 $2,550.00 $194.70 $5,841.00 $153.00 $4,590.00 $170.00 $5,100.00 $189.60 $5,688.00 18 SP 100-3.6 Sand (for Bond Breaker) CY 32 $70.00 $2,240.00 $1,239.00 $39,648.00 $947.00 $30,30 4.00 $1,200.00 $38,400.00 $1,341.91 $42,941.12 19 P-401-8.1 Asphalt Surface Course, P-401 TON 1,470 $180.00 $264,600.00 $300.90 $442,323.00 $250.00 $367,500.00 $270.00 $396,900.00 $304.59 $447,747.30 20 P-501-8.1b Portland Cement Concrete Pavement, P-50 1, Reinforced SY 300 $210.00 $63,000.00 $148.55 $44,565.0 0 $171.00 $51,300.00 $120.00 $36,000.00 $408.96 $122,688. 00 21 SP 100-3.7 Portland Cement Concrete, 3,000 PSI, Re inforced CY 80 $975.00 $78,000.00 $875.41 $70,032.80 $1,18 5.00 $94,800.00 $1,300.00 $104,000.00 $1,948.95 $155,916 .00 22 SP 100-3.3 Curb and Gutter LF 860 $48.00 $41,280.00 $82.01 $70,528.60 $62.00 $53,320. 00 $56.00 $48,160.00 $71.36 $61,369.60 23 SP 100-3.5 Thermoplastic Markings (Landside) SF 1,720 $7.50 $12,900.00 $14.10 $24,252.00 $23.00 $39,560 .00 $29.00 $49,880.00 $30.89 $53,130.80 24 D-701-5.1b Storm Drain Pipe, 12-Inch, HDPE LF 240 $160.00 $38,400.00 $102.66 $24,638.40 $148.00 $35,5 20.00 $140.00 $33,600.00 $153.36 $36,806.40 25 D-701-5.1c Storm Drain Pipe, 18-Inch, HDPE LF 250 $190.00 $47,500.00 $144.26 $36,065.00 $198.00 $49,5 00.00 $190.00 $47,500.00 $218.33 $54,582.50 26 D-751-5.1a Catch Basin, Type 2, HS-20 Rated EA 6 $7,500.00 $45,000.00 $5,004.68 $30,028.08 $7,284.00 $ 43,704.00 $7,000.00 $42,000.00 $7,923.67 $47,542.02 27 D-751-5.1d Catch Basin (Curb Inlet), Type C EA 1 $8,000.00 $8,000.00 $7,619.85 $7,619.85 $10,508.00 $1 0,508.00 $17,000.00 $17,000.00 $19,170.00 $19,170.00 28 SP 100-3.8 Refuse (Trash) Enclosure EA 1 $55,000.00 $55,000.00 $38,547.06 $38,547.06 $42,913. 00 $42,913.00 $37,000.00 $37,000.00 $39,405.00 $39,405.0 0 29 SP 100-3.4 Traffic Signs LS 1 $15,000.00 $15,000.00 $5,691.14 $5,691.14 $16,638.00 $16,638.00 $1,600.00 $1,600.00 $34,059.00 $34,059.00 30 F-162-5.1 Chain Link Fence with Privacy Slats, 8-F oot LF 60 $90.00 $5,400.00 $194.70 $11,682.00 $149.00 $8,94 0.00 $160.00 $9,600.00 $174.67 $10,480.20 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 $5 ,062.20 $5,062.20 $4,400.00 $4,400.00 $4,000.00 $4,000.0 0 $4,473.00 $4,473.00 32 SP 100-3.11 Square Bollards Stainless Steel Finish EA 26 $400.00 $10,400.00 $2,001.09 $52,028.34 $2,031.00 $5 2,806.00 $2,300.00 $59,800.00 $2,449.50 $63,687.00 33 SP 100-3.12 Rubber Parking Bumper EA 19 $200.00 $3,800.00 $180.28 $3,425.32 $272.00 $5,168.0 0 $300.00 $5,700.00 $319.53 $6,071.07 34 SP 100-3.13 Decomposed Granite LS 1 $8,500.00 $8,500.00 $17,700.00 $17,700.00 $13,180.00 $13,180.00 $15,000.00 $15,000.00 $14,910.00 $14,910.00 35 SP 100-3.14 Bike Rack LS 1 $3,500.00 $3,500.00 $2,360.00 $2,360.00 $4,526.00 $4, 526.00 $2,800.00 $2,800.00 $6,390.00 $6,390.00 36 T-901-5.1 Seeding LS 1 $3,500.00 $3,500.00 $1,770.00 $1,770.00 $13,169.00 $13, 169.00 $17,000.00 $17,000.00 $18,105.00 $18,105.00 BID SCHEDULE B TOTAL $1,251,897.16 TOTAL $1,546,708.79 TOTAL $1,658,080.00 TOTAL $1,550,940.00 TOTAL $1,931,888 .21 Item Spec No. Description Unit Qty Unit Cost Total Unit Cost Total Unit Cost Tota l Unit Cost Total Unit Cost Total 1 A-300-5.1 6-inch Sanitary Sewer Lateral LS 1 $9,000.00 $9,000.00 $13,708.65 $13,708.65 $14,434.00 $14,434.00 $15,000.00 $15,000.00 $16,614.00 $16,614.00 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 $68,175.98 $68,175.98 $51,417. 00 $51,417.00 $45,000.00 $45,000.00 $50,788.00 $50,788.0 0 3 A-321-5.1 2-inch Domestic Water Service Connection Lateral with Backflow Preventer Assembly LS 1 $12,000.00 $12,000.00 $35,267.25 $35,267.25 $30,417. 00 $30,417.00 $31,000.00 $31,000.00 $34,506.00 $34,506.0 0 4 A-321-5.1 6-inch Fire Hydrant and Valve Assembly LS 1 $8,000.00 $8,000.00 $24,647.25 $24,647.25 $26,698.00 $26,698.00 $32,000.00 $32,000.00 $35,784.00 $35,784.00 5 Division 02 Demolish Existing GA Terminal building, Restroom building, and Restaurant building LS 1 $138,896.00 $138,896.00 - - - - - - - - 6 Division 02 -
Division 34 Construct new terminal building and mechanical yard LS 1 $9,689,601.00 $9,689,601.00 - - - - - - - - BID SCHEDULE C TOTAL $9,882,497.00 TOTAL $141,799.13 TO TAL $122,966.00 TOTAL $123,000.00 TOTAL $137,692.00 Item Spec No. Description Unit Qty Unit Cost Total Unit Cost Total Unit Cost Tota l Unit Cost Total Unit Cost Total BID SCHEDULE C TOTAL TOTAL $10,452,000.00 TOTAL $11,265 ,258.00 TOTAL $13,125,000.00 TOTAL $14,061,022.00 Item Spec No. Description Unit Qty Unit Cost Total Unit Cost Total Unit Cost Tota l Unit Cost Total Unit Cost Total 1 Division 02 -
Division 26 Shade structure at new parking lot LS 1 $1,468,903.00 $1,468,903.00 - - - - - - - - BID ALTERNATE TOTAL $1,468,903.00 TOTAL $429,400.00 TOT AL $490,000.00 TOTAL $1,250,000.00 TOTAL $867,810.00 Math Error on Bid Schedule Form
Amount not shown on Bid Schedule Form
Katch Environmental, Inc
$19,949,494.51
Thompson Builders
$17,408,001.00
Thompson Builders
$18,658,001.00
Katch Environmental, Inc
$19,081,684.51
Bobo Construction, Inc ALTERNATE BID - BID SCHEDULE C2
Diede Construction, Inc
$15,184,559.87
$16,407,794.00
Bobo Construction, Inc
$15,917,794.00
BID SCHEDULE C1
TOTAL BASE BID SCHEDULES A, B, C $13,443,593.91
BID SCHEDULE C2
Engineer's Estimate
BID SCHEDULE B
BID SCHEDULE A
$15,613,959.87
Diede Construction, Inc Engineer's Estimate
TOTAL BASE BID - SCHEDULES A, B, C AND ALTERNATE BID 1 - SCHEDULE C $14,912,496.91