CITY OF MERCED
PROJECT NO. CP220066 - CMAQ (059) TRAFFIC SIGNAL SYNCRONIZATION PROJECT
UNIT OF ESTIMATED UNIT ITEM UNIT ITEM
NO. ITEM MEASURE QUANTITY PRICE TOTAL PRICE TOTAL
1 Permits, Bonds, Licenses & Insurance LS 1 19,000.00 $ 19,000.00 $ 35,000.00 $ 35,000.00 $ 2 Public Convenience and Safety LS 1 66,000.00 $ 66,000.00 $ 35,000.00 $ 35,000.00 $ 3 Mobilization LS 1 23,700.00 $ 23,700.00 $ 100,000.00 $ 100,000.00 $ 4 Replace Existing Detector Loops EA 6 1,755.00 $ 10,530.00 $ 635.00 $ 3,810.00$ 5 NOT USED
6 Replace Existing w/ Furnished and Configured Model 2070 McCain Flex Traffic Signal Controller EA 31 8,400.00 $ 260,400.00$ 7,500.00 $ 232,500.00$ 7 Implement Updated Traffic Signal Timing Sheet EA 32 1,200.00 $ 38,400.00 $ 994.00 $ 31,808.00$ 8 Furnish and Install NoTraffic Video Detection System EA 14 58,300.00 $ 816,200.00 $ 53,000.00 $ 742,000.00 $ 9 Furnish, Install, Configure, and Integrate Wireless Cradlepoint w/ Net Cloud Enabled EA 15 7,750.00 $ 116,250.00$ 8,000.00 $ 120,000.00$ 10 Furnish and Install new Conductors and Cables LS 1 57,300.00 $ 57,300.00 $ 76,000.00 $ 76,000.00 $ 11 Remove and Dispose of Existing Fiber Optic Cable from Existing Traffic Signal Cabinet LS 1 5,250.00 $ 5,250.00 $ 6,767.00 $ 6,767.00 $ 12 Remove and Dispose of Existing Fiber Patch Panel from Existing Traffic Signal Cabinet EA 6 26.00 $ 156.00 $ 34.00 $ 204.00 $ 13 Furnish and Install Cisco Catalyst 9300 48-Port Aggregate Switch at City Hall EA 1 56,600.00 $ 56,600.00 $ 57,000.00 $ 57,000.00 $ 14 Furnish and Install Managed Ethernet Switch and Ancillary Equipment in Existing Signal Cabinet EA 13 9,500.00 $ 123,500.00$ 8,685.00 $ 112,905.00$ 15 NOT USED
16 Furnish and Install Fiber Optic Splice Closure EA 6 1,540.00 $ 9,240.00 $ 1,989.50 $ 11,937.00 $ 17 NOT USED
18 Furnish and Install 24-Strand SMFO, Pull Tape, Tracer Wire, and 3-Chamber Flexible Innerduct LF 12,000 11.55 $ 138,600.00$ 14.00 $ 168,000.00$ 19 Furnish and Install 12-Strand SMFO, Pull Tape, Tracer Wire, and 3-Chamber Flexible Innerduct LF 2,350 10.00 $ 23,500.00$ 13.50 $ 31,725.00$ 20 Furnish and Install 4” HDPE Fiber Optic Conduit LF 50 300.00 $ 15,000.00$ 350.00 $ 17,500.00$ 21 Fiber Splicing and Testing LS 1 23,400.00 $ 23,400.00 $ 30,141.00 $ 30,141.00 $ 22 Provide Cradlepoint Programming to Control Center LS 1 6,600.00 $ 6,600.00 $ 5,400.00 $ 5,400.00 $
1,809,626.00$ 1,817,697.00 $
Bid Opening August 7, 2025
Bear Electrical Solutions, LLC ST. FRANCIS ELECTRIC, LLC.
Attachment 1