City Council/Public Finance and Economic Development Authority/Parking Authority
April 7, 2025

CITY OF MERCED
CP250064 ‐ Craig Drive Sewer
UNIT OF ESTIMATED UNIT ITEM UNIT ITEM UNIT ITEM UNIT ITEM UNIT ITEM UNIT ITEM UNIT ITEM UNIT ITEM NO. ITEM MEASURE QUANTITY PRICE TOTAL PRICE TOTAL PRICE TOTAL PRICE TOTAL PRICE TOTAL PRICE TOTAL PRICE TOTAL PRICE TOTAL 1 Permits, Bonds, Licenses, & Insurance LS 1 10,000.00$              10,000.00$              40,000.00$              40,000.00$              13,000.00$              13,000.00$              10,735.00$              10,735.00$              2,875.00$                 2,875.00$                 9,680.00$                 9,680.00$                 45,552.00$              45,552.00$              26,500.00$              26,500.00$ 2 Public Convenience & Safety LS 1 5,000.00$                 5,000.00$                 5,500.00$                 5,500.00$                 8,000.00$                 8,000.00$                 5,900.00$                 5,900.00$                 8,620.00$                 8,620.00$                 64,726.59$              64,726.59$              9,854.00$                 9,854.00$                 42,675.00$              42,675.00$ 3 Water Pollution Control LS 1 10,000.00$              10,000.00$              3,250.00$                 3,250.00$                 3,500.00$                 3,500.00$                 6,313.00$                 6,313.00$                 2,875.00$                 2,875.00$                 1,512.50$                 1,512.50$                 13,754.00$              13,754.00$              7,820.00$                 7,820.00$ 4 Street Sweeping LS 1 4,000.00$                 4,000.00$                 10,000.00$              10,000.00$              5,000.00$                 5,000.00$                 5,000.00$                 5,000.00$                 3,450.00$                 3,450.00$                 10,202.72$              10,202.72$              8,502.00$                 8,502.00$                 8,000.00$                 8,000.00$ 5 Surveying Services LS 1 8,000.00$                 8,000.00$                 10,600.00$              10,600.00$              6,000.00$                 6,000.00$                 7,581.00$                 7,581.00$                 8,303.00$                 8,303.00$                 12,100.00$              12,100.00$              12,324.00$              12,324.00$              7,820.00$                 7,820.00$ 6 Monumentation LS 3 1,000.00$                 3,000.00$                 500.00$                    1,500.00$                 7,000.00$                 21,000.00$              1,435.00$                 4,305.00$                 1,572.00$                 4,716.00$                 907.50$                    2,722.50$                 2,340.00$                 7,020.00$                 2,000.00$                 6,000.00$ 7 Demo and Remove (E) Curb & Gutter LF 5 200.00$                    1,000.00$                 320.00$                    1,600.00$                 200.00$                    1,000.00$                 80.00$    400.00$                    58.00$    290.00$                    386.70$                    1,933.50$                 406.00$                    2,030.00$                 60.00$    300.00$ 8 Demo and Remove (E) Asphalt Concrete SF 10 100.00$                    1,000.00$                 285.00$                    2,850.00$                 100.00$                    1,000.00$                 66.70$    667.00$                    29.00$    290.00$                    622.25$                    6,222.50$                 203.00$                    2,030.00$                 25.00$    250.00$ 9 Demo and Remove (E) Concrete SF 46 100.00$                    4,600.00$                 98.00$    4,508.00$                 25.00$    1,150.00$                 14.50$    667.00$                    13.00$    598.00$                    196.00$                    9,016.00$                 66.00$    3,036.00$                 7.00$    322.00$ 10 Demo and Remove (E) Water Meter Box EA 11 200.00$                    2,200.00$                 454.55$                    5,000.05$                 25.00$    275.00$                    332.00$                    3,652.00$                 157.00$                    1,727.00$                 1,114.01$                 12,254.11$              298.00$                    3,278.00$                 225.00$                    2,475.00$ 11 Abandon (E) 6" Water Main with Blind Flange EA 1 2,500.00$                 2,500.00$                 7,500.00$                 7,500.00$                 500.00$                    500.00$                    1,750.00$                 1,750.00$                 1,009.00$                 1,009.00$                 1,933.52$                 1,933.52$                 9,204.00$                 9,204.00$                 1,375.00$                 1,375.00$ 12 Abandon (E) 4" Water Main (Conrete Plug) EA 1 800.00$                    800.00$                    5,500.00$                 5,500.00$                 4,500.00$                 4,500.00$                 1,221.00$                 1,221.00$                 863.00$                    863.00$                    1,881.49$                 1,881.49$                 2,626.00$                 2,626.00$                 1,125.00$                 1,125.00$ 13 Demo and Remove (E) Striping EA 2 1,000.00$                 2,000.00$                 1,750.00$                 3,500.00$                 250.00$                    500.00$                    472.50$                    945.00$                    1,150.00$                 2,300.00$                 544.50$                    1,089.00$                 2,938.00$                 5,876.00$                 1,500.00$                 3,000.00$ 14 Demo and Remove (E) Cross Gutter SF 24 100.00$                    2,400.00$                 100.00$                    2,400.00$                 50.00$    1,200.00$                 27.50$    660.00$                    24.00$    576.00$                    173.73$                    4,169.52$                 167.00$                    4,008.00$                 30.00$    720.00$ 15 Disconnect from (E) Water System EA 1 3,000.00$                 3,000.00$                 8,000.00$                 8,000.00$                 2,500.00$                 2,500.00$                 2,835.00$                 2,835.00$                 12,640.00$              12,640.00$              1,933.52$                 1,933.52$                 4,264.00$                 4,264.00$                 9,125.00$                 9,125.00$ 16 New Pipe Line Location (Sewer and Water) EA 4 800.00$                    3,200.00$                 4,125.00$                 16,500.00$              500.00$                    2,000.00$                 170.00$                    680.00$                    288.00$                    1,152.00$                 484.00$                    1,936.00$                 6,403.00$                 25,612.00$              1,000.00$                 4,000.00$ 17 New 8" Gate Valve EA 2 2,500.00$                 5,000.00$                 9,250.00$                 18,500.00$              3,500.00$                 7,000.00$                 2,595.00$                 5,190.00$                 3,498.00$                 6,996.00$                 4,801.98$                 9,603.96$                 4,180.00$                 8,360.00$                 2,445.00$                 4,890.00$ 18 New Water Meter Box EA 11 800.00$                    8,800.00$                 1,000.00$                 11,000.00$              400.00$                    4,400.00$                 750.00$                    8,250.00$                 980.00$                    10,780.00$              1,648.63$                 18,134.93$              3,502.00$                 38,522.00$              1,200.00$                 13,200.00$ 19 New 1" Water Service EA 11 1,700.00$                 18,700.00$              1,636.36$                 17,999.96$              2,300.00$                 25,300.00$              2,536.00$                 27,896.00$              4,914.00$                 54,054.00$              2,207.83$                 24,286.13$              5,334.00$                 58,674.00$              3,560.00$                 39,160.00$ 20 New 1" Water Service To House EA 11 800.00$                    8,800.00$                 954.55$                    10,500.05$              775.00$                    8,525.00$                 1,335.00$                 14,685.00$              541.00$                    5,951.00$                 1,586.86$                 17,455.46$              1,933.00$                 21,263.00$              1,755.00$                 19,305.00$ 21 New 12" Gate Valve EA 1 7,000.00$                 7,000.00$                 12,000.00$              12,000.00$              3,200.00$                 3,200.00$                 5,010.00$                 5,010.00$                 6,759.00$                 6,759.00$                 8,887.08$                 8,887.08$                 9,926.00$                 9,926.00$                 5,600.00$                 5,600.00$ 22 New Curb & Gutter LF 5 600.00$                    3,000.00$                 640.00$                    3,200.00$                 400.00$                    2,000.00$                 400.00$                    2,000.00$                 391.00$                    1,955.00$                 55.00$    275.00$                    1,326.00$                 6,630.00$                 400.00$                    2,000.00$ 23 New Asphalt Concrete SF 10 200.00$                    2,000.00$                 375.00$                    3,750.00$                 200.00$                    2,000.00$                 350.00$                    3,500.00$                 58.00$    580.00$                    431.47$                    4,314.70$                 689.00$                    6,890.00$                 20.00$    200.00$ 24 New Concrete SF 46 70.00$    3,220.00$                 119.57$                    5,500.22$                 40.00$    1,840.00$                 99.00$    4,554.00$                 43.00$    1,978.00$                 25.00$    1,150.00$                 114.00$                    5,244.00$                 25.00$    1,150.00$ 25 New Cross Gutter SF 24 200.00$                    4,800.00$                 250.00$                    6,000.00$                 80.00$    1,920.00$                 189.50$                    4,548.00$                 81.00$    1,944.00$                 55.00$    1,320.00$                 230.00$                    5,520.00$                 150.00$                    3,600.00$ 26 New thermo (Stop Bar and Stop Marking) EA 2 3,000.00$                 6,000.00$                 2,500.00$                 5,000.00$                 1,500.00$                 3,000.00$                 1,312.50$                 2,625.00$                 1,150.00$                 2,300.00$                 1,815.00$                 3,630.00$                 1,463.00$                 2,926.00$                 2,500.00$                 5,000.00$ 27 Install 6" SDR-26 Sewer Main LF 648 120.00$                  77,760.00$              41.28$   26,749.44$              133.00$                  86,184.00$              125.00$                  81,000.00$              136.00$                  88,128.00$              132.47$                  85,840.56$              82.00$   53,136.00$              180.00$                  116,640.00$ 28 New Standard 48" Sanitary Sewer Manhole EA 3 5,000.00$                 15,000.00$              5,733.34$                 17,200.02$              4,900.00$                 14,700.00$              7,574.00$                 22,722.00$              9,277.00$                 27,831.00$              14,782.89$              44,348.67$              5,861.00$                 17,583.00$              23,900.00$              71,700.00$ 29 Install 8" C900 Water Main LF 723 130.00$                  93,990.00$              58.78$   42,497.94$              134.00$                  96,882.00$              133.00$                  96,159.00$              152.00$                  109,896.00$            169.55$                  122,584.65$            95.00$   68,685.00$              202.00$                  146,046.00$ 30 New Fire Hydrant Assembly & 6" Gate Valve EA 2 12,000.00$              24,000.00$              20,000.00$              40,000.00$              8,395.00$                 16,790.00$              16,650.00$              33,300.00$              13,093.00$              26,186.00$              15,899.88$              31,799.76$              20,405.00$              40,810.00$              9,810.00$                 19,620.00$ 31 New Fire Hydrant Marker EA 3 200.00$                  600.00$                  1,084.00$                 3,252.00$                 25.00$   75.00$   1,075.00$                 3,225.00$                 96.00$   288.00$                  544.50$                  1,633.50$                 130.00$                  390.00$                  100.00$                  300.00$ 32 Install 6" Ductile Iron Pipe (Fire Hydrant) LF 22 140.00$                  3,080.00$                 324.00$                  7,128.00$                 335.00$                  7,370.00$                 315.00$                  6,930.00$                 365.00$                  8,030.00$                 171.96$                  3,783.12$                 336.00$                  7,392.00$                 545.00$                  11,990.00$ 33 New 8" DIP 90 Degree Elbow EA 1 1,000.00$                 1,000.00$                 675.00$                  675.00$                  350.00$                  350.00$                  590.00$                  590.00$                  1,066.00$                 1,066.00$                 2,001.08$                 2,001.08$                 1,373.00$                 1,373.00$                 605.00$                  605.00$ 34 New DIP 12"Rx8"B Tee EA 1 3,500.00$                 3,500.00$                 2,200.00$                 2,200.00$                 1,500.00$                 1,500.00$                 1,520.00$                 1,520.00$                 2,125.00$                 2,125.00$                 2,789.19$                 2,789.19$                 2,385.00$                 2,385.00$                 1,945.00$                 1,945.00$ 35 New DIP 8"Rx6"B Tee EA 2 2,800.00$                 5,600.00$                 1,037.50$                 2,075.00$                 990.00$                    1,980.00$                 900.00$                    1,800.00$                 1,436.00$                 2,872.00$                 1,362.82$                 2,725.64$                 1,152.00$                 2,304.00$                 1,250.00$                 2,500.00$ 36 New 8"x6" Reducer EA 1 1,000.00$                 1,000.00$                 1,175.00$                 1,175.00$                 660.00$                  660.00$                  745.00$                  745.00$                  1,306.00$                 1,306.00$                 2,232.97$                 2,232.97$                 1,670.00$                 1,670.00$                 935.00$                  935.00$ 37 Connection to Existing Water System LS 1 13,000.00$              13,000.00$              16,750.00$              16,750.00$              32,280.00$              32,280.00$              18,495.00$              18,495.00$              30,251.00$              30,251.00$              9,592.36$                 9,592.36$                 23,271.00$              23,271.00$              50,730.00$              50,730.00$ 38 Pressure Testing and Disinfection LS 1 5,000.00$                 5,000.00$                 8,500.00$                 8,500.00$                 7,000.00$                 7,000.00$                 13,500.00$              13,500.00$              2,875.00$                 2,875.00$                 7,293.88$                 7,293.88$                 16,406.00$              16,406.00$              9,000.00$                 9,000.00$ 39 Restoration LS 1 20,000.00$              20,000.00$              8,275.00$                 8,275.00$                 5,000.00$                 5,000.00$                 3,500.00$                 3,500.00$                 3,482.00$                 3,482.00$                 2,420.00$                 2,420.00$                 10,478.00$              10,478.00$              5,000.00$                 5,000.00$ TOTAL: 393,550.00$            398,135.68$            401,081.00$            415,055.00$            449,917.00$            551,416.11$            568,808.00$            652,623.00$ ** corrected calculations ** corrected calculations ** corrected calculations Rolfe Construction Inc
(Atwater, CA)
Lawrence Backhoe Service Inc.
(Atwater, CA)
United Pavement Maintenance Inc
(Hughson, CA)
Taylor Backhoe Service Inc. dba
TBS Contractors
(Merced, CA)
Bid Opening: February 20, 2025 Midcal Pipeline & Utilities Inc. (Merced, CA)
Fortis General Construction Inc.
(Atwater, CA)
Kroeker Inc.
(Fresno, CA)
D's General Engineering
(Oakland, CA)
Attachment 1