PROPOSAL - DEL ORO PARK SITE IMPROVEMENTSKEYSTONE EXCAVATORS, INC.
371 Scarlet Blvd
Oldsmar, FL 34677
Phone 813-854-2342
CUC 056698
FPSCV 725207000196
Fax 813-854-2993
November 22, 2021
To: Mr. Leroy Chin, Park Planning & Project Manager
City of Clearwater — Parks and Recreation Department
Suite 120
100 S. Myrtle Ave.
Clearwater, FL 33756
RE: DEL ORO PARK SITE IMPROVEMENTS
City of Clearwater Parks and Recreation Department
As requested, enclosed is the proposal for construction of Del Oro Park Site Improvements in
accordance with provided plans and attached line -item pricing, for a Guaranteed Maximum
Price of $2,151,361.10.
Scope of Work:
Renovations and site improvements of an existing park. See attached line -item sheets.
Cost Detail: Cost Detail:
Description
Amount
Cost of Work
$1,531,626.25
General Conditions
$ 247,893.94
Construction Management Fee
$ 155,262.63
Bond
$ 21,000.00
Subtotal
$ 1,955,782.82
Contingency 10%
$ 195,578.28
Guaranteed Maximum Price
$ 2,151,361.10
Project Duration shall be 270 calendar days from the date of the Notice to Proceed.
KEYSTONE EXCAVATORS, INC.
371 Scarlet Blvd
Oldsmar, FL 34677
Phone 813-854-2342
CUC 056698
FPSCV 725207000196
Fax 813-854-2993
Existing Contract: This proposal is submitted in conjunction with the existing Construction Manager
at Risk Services Continuing Contract entered into with the City of Clearwater on September 23, 2020,
based on RFQ #40-20.
If GMP Exceeds $150,000: Per Section III, Article 5.1 of the Contract Specifications, the contractor
shall provide to the public entity a certified copy of the recorded bond. Once the City receives a
certified copy of the recorded bond, a Notice to Proceed may be issued. Include the attached bond form
as well as the Power of Attorney.
For work performed, invoices shall be submitted to the City of Clearwater, Engineering Dept., Attn:
Veronica Josef, Senior Staff Assistant, P.O. Box 4748, Clearwater, Florida, 33758-4748. Contingency
services may be billed only after written authorization is provided by the City to proceed with those
services.
CITY OF CLEARWATER, FLORIDA
Approv
By:
Owen Kohler
Assistant City Attorney
to form:
Date:
Countersigned:
Frank V. Hibbard
Mayor
Date: I-1) Ili `N) Y -
KEYSTONE EXCAVATORS, INC.
By:
Jeffrey xton
Vice President
Date
Attest:
BY: =1 -e -i) (. Qa ck_ l.' Rit-
Rosemarie Call
City Clerk
0211'1')-0)-1
Date:
6/4,
Jon P. Jennings
City Manager
Date:
Bond No.: 41K235239
(1)
This bond is given to comply with § 255.05, Florida Statutes, and any action instituted by a claimant under this bond for
payment must be in accordance with the notice and time limitation provisions in subsections (2) and (10).
Pursuant to § 255.05(1)(b), Florida Statutes, "Before commencing the work or before recommencing the work after a
default or abandonment, the contractor shall provide to the public entity a certified copy of the recorded bond.
Notwithstanding the terms of the contract or any other law governing prompt payment for construction services, the public
entity may not make a payment to the contractor until the contractor has complied with this paragraph."
CONTRACTOR SURETY
OWNER
Keystone Excavators, Inc.
371 Scarlet Blvd.
Oldsmar, FL 34677
(813) 854-2342
The Ohio Casualty Insurance Company
1771 Cowan Ave., Suite 200
Irvine, CA 92614
(727) 781-9797
City of Clearwater
Parks & Recreation Department
100 S. Myrtle Avenue
Clearwater, FL 33756
(727) 562-4825
PROJECT NAME: DEL ORO PARK IMPROVEMENTS
PROJECT NO.: TBD
BY THIS BOND, We, Keystone Excavators. Inc. , as Contractor, and The Ohio Casualty Insurance Company, a
corporation, as Surety, are bound to the City of Clearwater, Florida, herein called Owner, in the sum of $2,151,361.10, for
payment of which we bind ourselves, our heirs, personal representatives, successors, and assigns, jointly and severally.
THE CONDITION OF THIS BOND is that if Contractor.
1. Performs the proposal dated November 22, 2021, between Contractor and Owner for construction of DEL ORO
PARK IMPROVEMENTS, the contract documents being made a part of this bond by reference (which include the
Advertisement for Bids, Proposal, Contract, Surety Bond, Instructions to Bidders, General Conditions, Plans, Technical
Specifications and Appendix, and such alterations as may be made in said Plans and Specifications as therein provided for),
at the times and in the manner prescribed in the contract; and
2. Promptly makes payments to all claimants, as defined in Section 255.05(1), Florida Statutes, supplying Contractor
with labor, materials, or supplies, used directly or indirectly by Contractor in the prosecution of the work provided for in
the contract; and
3. Pays Owner all losses, damages, expenses, costs, and attorney's fees, including appellate proceedings, that Owner
sustains because of a default by Contractor under the contract; and
Bond No.: 41K235239
(2)
4. To the limits of § 725.06(2), Florida Statutes, shall indemnify and hold harmless Owner, their officers and
employees, from liabilities, damages, losses and costs, including, but not limited to, reasonable attorney's fees, to the extent
caused by the negligence, recklessness, or intentional wrongful misconduct of Contractor and persons employed or utilized
by Contractor in the performance of the construction contract; and
5. Performs the guarantee of all work and materials furnished under the contract for the time specified in the contract,
then this bond is void; otherwise it remains in full force.
6. Any action instituted by a claimant under this bond for payment must be in accordance with the notice and time
limitation provisions in Section 255.05(2), Florida Statutes.
7. Any changes in or under the contract documents and compliance or noncompliance with any formalities connected
with the contract or the changes does not affect Surety's obligation under this bond, and Surety does hereby waive notice
of any such change, extension of time, alteration or addition to the terms of the contract or to the work or to the specifications.
IN TESTIMONY WHEREOF, witness the hands and seals of the parties hereto this 23rd day of November
2021.
(If sole Ownership or Partnership, two (2) Witnesses required).
(IfCorporation, Secretary only will attest and affix seal).
KEYSTONE EXCAVATORS. INC.
JW .,,�,y.1✓ ; .i4/
�r
/' •'ra :, or Witness
t Name: tg Temmi44._1
-J
ttt�lltt��yw.
( Jl �Q� n J,„
�t�fll:t:
By:
Title:
Print Name:
WITNESS:
Print Name:
Robert C. Fornwalt
The Ohio ualty Insurance Co
A ORNEY-IN-FACT
Print Name: Warren M. Shrum. Jr
(affix corporate seal)
(Power ofdttorney must be attached)
''� Cr...):
Liberty
Mutual.
SURETY
This Power of Attorney limits 11* ads of those named herein, and they have no authority to
bind the Company except in the mann and to the mdent herein staled
Liberty Mutual Insurance Company
The Ohio Casualty Insurance Company Cera:ate No: 82O527O-975088
West American Insurance Company
POWER OF ATTORNEY
KNOWN ALL PERSONS BY THESE PRESENTS: That The Ohio Casualty Insurance Company is a corporation
duly Liberty Mutual Insurance Camper y is a corporation duly organized under the laws of the State of organizedander the laws p the State to of New Hampshire, duly
organized z d
under the laws of the State of Indiana (herein collectively called the West Amshosn a Insurance name, c Company t a corporationspt, Warren
r►garnmed
Shrum Jr �, pursuant to and by authority herein set (Orth. does hereby constitute and appoint Wsuxs a M
al of the city of Pates, Harbor stale of
o de, seal, adanowladge and deliver, for and on is behalf as s FL � ' y therebe more than one named, is hue and had"( atiomey-n-fad to make,
these surety and as its act and deed, and all surety obligations, in pursuance
oof presents and shall be as bind% upon the Companies as it they have been duly signed by the president attested by the secretary of the Companies in their atm proper
, this Power of Atbmey has been eubsabed by an authorized officer or official of the Companies and the corporate seals of the Companies have been affixed._
A IN
A •
I440 -11
ortrl�eiva -n,ra:
Liberty Mutual Insurance Company
The Ohio Casualty Insurance Company
West American Insurance Company
David M. Carey, Assistant Secretary
>this Cantan4o Y^ 14th dayCtesalty Company,of April ,sn20t Mbe�re arm e Ipe�uonallappeared David M. Carey, who admowledged himself to be the Assistant Secretary of Marty Mut al Insurance
therein contained by signing on behalf of the corporations by himself as a duly autCompanhorized zed as such, being authorized aro to do, execute the foregoing instrument for tine purpose,
IN WITNESS WHEREOF, I have hereunto subaabed my name and affixed my notarial seal at Wrg of Prussia, Pennsylvania, on the day and year first above mitten.
Cto
G "w
This Power of Attomey is made and executed pursuant to and by authority' of the
SSS Insurance Company, and west American Insurance ma ktikming d Authorizations fol of The Ohio Casualty Insnranoe Company, Uberty Mutual
>v � Company which resolutions are now n bli tenni and artorl reading e. s..n�..—.
W ARTICLE N- OFFICERS: Section 12. Power of Attorney.
My officer or other official of the Corporation authorized for that purpose in writing by the Charnel or the President,and
subject 2. 6", President gl, i any and al may prescribe, shall appoint such attorneys -in -fact, as may be necessary to act in behalf of the Corporation imake, execute,��l acknowledge
kno le as the Umbrian or suretyy
udertaldrge, bonds, raoogniuoss and other surety obligation. Such attorneys -in -fact, subject to the limitations set forth in theirand delvertoas
o r= have full power to bkd the Corporation by their signature and execution of any such instruments and to attach thereto the seal of the respective powersen of attorney, shall
z a instruments mall be as bkdi g as if signed by the President and fisted to by the Secretary. Any power or authority granted to Mian. when ,o executed,fadunder std►
provisions of tlas atide may be revoked at a y time by the Board, the Ch r n, the President or by the offcer or officers cey pe weror auth or atlomey in fact the
ARTICLE XIII - Execution of Contracts: Section 5. Seely Bonds and Undatafugs. granting such power or authority.
Any officer of the Company authorized for that purpose n writing by the chairman or the
stall appoint such atianeys-inflect, as may be necessary to act m behalf of the presiny to dke, execute, ent, and sem to seal,
limitations as the chairman or the any
and al
may Prerings,
bonds, recagniza is s and otter suety obligations. Such meted subjed to the limitations set forth in their acknowledge and fey, hsurety ave and
power
Conry by their sigraesh ad execution of any such immanent and to attach thereto tine seal of the reshen so (cowers of asb ton bind the
signed by the President and attested by the s eaetay. Y• When so exacted rids instruments sial be as binsirsg as if
Calk* of Designation
President of the
act s acting pursuant B of the Corny, authorizes David M. Carey, Assistant Secretary to appoint such attomeys-
hors, beexecute, seal,
fact as may necessary tooadaeowlerhge and delver as surety any and all undertakkms, bonds, recognizances and otter surety
Authorization - By unanhouns consort of the Company's Board of Directors, consents that facsimis or medanically reproduced signature of any assistant secretary of the
the sane force and effectas , wherever appearing t� a certified copyed of any power of Company in connection with sure binding upon the Company with
though a eay alPored. surety bonds, shal be valla end
I, Renee C. Uewelyn, the undersigned, Assistant Secretary, TOa OAloi�tuilty Insurance Company. liberty Mutual inarace
attorney whitate is a IOU correct of the Power of Company, and west American i h far ee d effect
do
has not been revoked. copy Attorney executed by said Companies, is in rel farce and effect and
IN TESTIMONY 't;, ,,,p1l+nussrrrgrq ,„
wiEREOF, I have hereunto set my had Abd Comp,,,,,, ihb 23rd day of November , 2021
a Pennsylvania - Notary seat
Teresa Pastels. Notary Pubic
My con ell nor, ecus Mwth 25.2025
Caameaiaa mender 1126014
iMnber. PeonsTtarie Masson of Ndaies
BY:
6:k1,AtA) /ad&
enssa Panetta, Notary PubNc
LMS -12673 LMIC OCIC WAIC Mule Co 02/21
BY:
Renee C. Umvelyn, Assistant Secretary
BIDDER'S PROPOSAL
CITY OF CLEARWATER
DEL ORO PARK
401 N. McMullen
ARMC name:
Address of ARMC:
Contact: Tel:
E-mail: marcus@keystoneexcavators
Send Proposal
by CMAR Guarantee Maximum Price GMP
IMPROVEMENTS - Construction Period 270 Consecutive Calendar Cays from Notice to Proceed
Booth Rd. Clearwater, FL
Keystone Excavators, Inc Contact Person: Marcus Epling
371 Scarlet Blvd City: Oldsmar State: FL Zip Code: 34677
813 854 2342 Mobile: 813 267 4946 Fax: 813 854 2993
com Date: 11/19/21 Signature.
Tel: 727-224-7101
To: Clearwater - Parks & Recreation Dept. Contact: Leroy Chin email leroy.chin@narwater.com
ITEM NO.
BID ITEMS
EST. QTY
UNIT
UNIT COST
TOTAL
1
Mobilization and Demobilization
1
LS
$ 17,500.00
$ 17,500.00
2
Field Locate and Expose Existing Utilities - CMAR shall call in for
underground locates by calling 811 or their retained third party
underground locating company 48 hours prior to any excavation and
provide PDF files to Owner and Engineer
1
LS
$ 9,360.00
$ 9,360.D0
3
Maintenance of Traffic
1
LS
$ 9,600.00
$ 9,600.00
3.a
Coordinate & Obtain Pinellas County R. 0 .W. Permit & Inspections
1
15
$ 450.00
$ 450.00
4
Erosion and Turbidity Control / NPDES Permit Requirements
1
LS
$ 20,600.00
$ 20,600.00
5
Demolition / Clearing / Grubbing
1
LS
$ 149,840.00
$ 149,840.00
6
Survey layout / As-Builts
1
L5
$ 37,000.00
$ 37,000.00
7
Paving
7.a
1.5" Asphalt Type PC -9.5 (parking area)
1735
SY
$ 9.40
S 16,309.00
7.b
8" Crushed Concrete Base (parking area)
1735
SY
S 17.60
$ 30,536.00
7.c
12" Stabilized Subgrade - LBR 40 (parking area)
1735
SY
$ 9.00
$ 15,615.00
7.d
1.5" Asphalt Type PC -9.5 (County driveway)
175
SY
$ 9.40
$ 1,645.00
7.e
8" Crushed Concrete Base (County driveway)
175
SY
$ 17.60
$ 3,080.00
7.f
12" Stabilized Subgrade - LBR 40 (County driveway)
175
SY
$ 9.00
$ 1,575.00
7.g
1" Asphalt Type PC -9.5 (asphalt trail)
1000
SY
$ 7.25
$ 7,250.00
7.h
6" Crushed Concrete Base (asphalt trail)
1000
SY
$ 16.50
$ 16,500.00
7.i
9" Stabilized Subgrade - LBR 40 (asphalt trail)
1000
SY
$ 9.00
$ 9,000.00
8
Curbing
8.a
Straight Curb (City)
925
LF
$ 38.25
$ 35,381.25
8.b
FDOT Type F Curb
100
IF
$ 50.00
$ 5,000.00
8.c
Header Curb (Std. 8"x 12")
250
LF
$ 38.00
$ 9,500.00
8.d
Ribbon Curb (6"x 8" for Trail)
1600
LF
$ 33.75
$ 54,000.00
9
Sanitary Sewer
9.a
6" PVC SDR 35 Sanitary Sewer Gravity Pipe
135
LF
$ 32.65
$ 4,407.75
9.b
6" Terminal Cleanout
1
EA
$ 420.00
$ 420.00
9.c
6"x 4" PVC Wye w/ 10 LF 4" PVC Pipe SDR 35
1
EA
S 765.00
$ 765.00
10
Potable Water
10.a
Relocate Exist. 1.5" Meter/ Backflow Device (Booster Pump Sta.)
1
EA
$ 1,415.00
$ 1,415.00
10.b
1.5" PVC Water Service Line (relocation)
150
LF
$ 24.00
$ 3,600.00
10.c
2" Water Meter (Tap/Meter/ Backflow Device)
1
EA
S 3.540.00
$ 3,540.00
10.d
2" PVC Water Service Line
100
LF
$ 26.00
$ 2,600.00
11
Drainage / Stormwater
11.a
ADS Polypropelyne Pipe (8", 12", 15")
174
LF
S 46.50
$ 8,091.00
11.b
15" RCP
534
LF
$ 51.50
$ 27,501.00
11.c
18" RCP
135
LF
$ 73.50
$ 9,922.50
11.d
12" x 18" ERCP
142
LF
S 79.00
$ 11,218.00
11.e
14" x 23" ERCP (outfall pipe)
36
LF
$ 86.00
$ 3,096.00
11.f
Nyoplast Yard Inlet
3
EA
$ 2,150.00
$ 6,450.00
11.g
FDOT Type C DBI
6
EA
$ 3,700.00
$ 22,200.00
11.h
FDOT Type E DBI
3
EA
$ 3,950.00
$ 11,850.00
11.i
FDOT Type P Manhole
3
EA
$ 4,525.00
$ 13,575.00
11.j
FDOT Type J Manhole
1
EA
$ 5,215.00
$ 5,215.00
11.k
Outfall Control Structure (Pond)
1
EA
$ 5,950.00
$ 5,950.00
11.1
Mitered End Section (14" x 23" ERCP Outfall Pipe)
1
EA
$ 2,020.00
$ 2,020.00
11.m
FOOT Mitered End Section w/ Rip Rap (on Dual 12" x 18" ERCP's)
2
EA
$ 4,275.00
$ 8,550.00
11.n
FDOT Flared End Section w/ Rip Rap (on 15" or 18" RCP)
3
EA
$ 3,150.00
$ 9,450.00
11.o
Concrete Collar (on 4" PVC)
1
EA
$ -
$ -
h .p
Concrete Collar (on 12" Polypropylene Pipe)
1
EA
S -
$ -
11.q
4" SDR 35 PVC Roof Drains, Fittings & Cleanouts
120
LF
$ 32.50
$ 3,900.00
11.r
6" SDR 35 PVC Roof Drains, Fittings & Cleanouts
180
LF
$ 37.00
$ 6,660.00
11.s
FDOT Gravity Wall (w/ 36" Alum Guiderail)
385
LF
$ 225.00
$ 86,625.00
ll.t
6" Perforated Underdrain System - Complete (behind gravity wall - includes
rock, filter fabric, cleanouts) )
375
LF
$ 37.20
$ 13,950.00
11.0
6" Non -perforated Underdrain System - Complete (includes fittings & cleanouts)
210
LF
$ 32.00
$ 6,720.00
11.v
Rip Rap Rubble - 12" Outfall Ditch Lining (w/ geotextile fabric)
350
SY
$ 54.00
$ 18,900.00
11.w
Pond Construction (Excavation / Grading / Shaping)
1
LS
$ 11,800.00
$ 11.800.00
12
Miscellaneous
12.a
Striping
1
LS
$ 5,350.00
$ 5,350.00
12.b
Stop Sign
1
EA
$ 500.00
$ 500.00
12.c
Handicap Parking Sign
2
EA
$ 350.00
$ 700.00
12.d
Steel Picket Railing w/ Special Curb @ Trail (match exist.)
80
LF
$ 400.00
$ 32,000.00
12.e
Concrete Wheel Stops
34
EA
5 75.00
$ 2,550.00
12.f
Relocate Exist. 3/4" Manual ARV & Box
1
EA
$ 1,500.00
$ 1,500.00
12.g
Coordination (ONLY) of all Sodding by CMAR with Owner's Sodding
Company; QUALITY SOD AND LANDSCAPE LLC; 12428 SAN JOSE BLVD
STE 4; JACKSONVILLE, FL 32223; Local contact: 18402 US -41; Spring Hill
FL 34610, Office: 352-593-5830 or Cell: 813-210-0535 John for
inspection of the site and installation
1
IS
$ -
$ -
13
Sidewalks / Slabs
13.a
4 -inch Slab - Reinf WWF (3,000 psi)
500
SY
$ 66.25
$ 33,125.00
13.b
5 -inch Sidewalk - Reinf t14@12" OC EW (3,000 psi) at Trees
40
SY
5 98.00
$ 3,920.00
13.c
6 -inch Slab - Reinf WWF (3,000 psi)
75
SY
$ 100.00
$ 7,500.00
14
Site Earthwork
14.a
Strip Existing Grass / Soil - top 3" - 4" (removal by City)
19,000
SY
$ 1.50
$ 28,500.00
14b.
Onsite Cuts and Fills
883
CY
$ 15.75
$ 13,907.25
14.c
Stockpile and Remove Excess Soil (material becomes Contractor's
property)
1,636
CY
$ -
$
15
Shade Canopy Slab (canopy and footers by others)
1
EA
$ 5,800.00
S 5.800.00
16
Timber Bridge
1
LS
$ 37,875.00
$ 37,875.00
17
Tennis / Pickleball Court complete per drawings and scope of work
1
LS
$ 93,400.00
$ 93,400.00
18
Basketball Court complete per drawings and scope of work
1
LS
$ 57,900.00
$ 57,900.00
19
Electrical (complete)
1
LS
$ 127,900.00
$ 127,900.00
20
Installation of Complete Irrigation System per Irrigation Plans
1
L5
$ 154,500.00
$ 154,500.00
21
Landscape Plantings - All plants FL #1 and container grown no
exceptions (all trees 3" caliper; 12'-15' height, grown in 45 gallon
containers unless otherwise noted; all shrubs 18" spread; 24" height, 3
gallon containers; all groundcovers 8" spread, 6" height, 1 gallon
container)
21.1
Trees
21.a
American Sycamore- Platanus occidentalis substitute with Black Olive
Tree (Bucida buceras)
5
EA
$ 650.00
$ 3,250.00
21.b
Live Oak - Quercus virginiana
9
EA
S 550.00
$ 4,950.00
21.c
Eagleston Holly - Ilex x attenuata 'Eagleston'
14
EA
$ 550.00
$ 7,700.00
21.d
Eastern Red Cedar - JuniperousVirgininana
21
EA
$ 500.00
$ 10,500.00
21.e
Crape Myrtle 'Natchez' - Lagerstremia indica 'Natchez', standard, single
trunk
15
EA
$ 550.00
$ 8,250.00
21.f
Japanese Blueberry- Elaeocarpus dentatus
7
EA
$ 750.00
$ 5,250.00
21.g
Lobbolly Pine - Pinus taeda
9
EA
$ 400.00
$ 3,600.00
21.h
Long Leaf Pine - Pinus palurtris
15
EA
$ 380.00
$ 5,700.00
21.i
Pink Trumpet Tree - Tabebuia heterophylla
16
EA
$ 650.00
$ 10,400.00
21.j
Red Flame Maple - Acer rubrum FL Red Flame
17
EA
$ 500.00
$ 8,500.00
21.k
Slash Pine - Pinus elliotti
18
EA
$ 380.00
$ 6,840.00
21.1
Jatropa Tree Standard - Jatropha interirma Standard Single Trunk;
mimum 6 ft. hoverall height
11
EA
$ 300.00
$ 3,300.00
21.m
Weeping Yaupon Holly - Ilex vomitoria 'Pendula'
10
EA
S 150.00
$ 1,500.00
21.2
Palms
21.n
Foxtail Palm - Wodyetia Bifurata - minumu clear trunk 10' (gray wood)
12
EA
$ 750.00
$ 9,000.00
21.3
Shrubs
21.o
Banana Shrub - Michella Figo
141
EA
$ 15.00
$ 2,115.00
21.p
Cape Jasmine - Tabernaemontana fivancata
24
EA
S 13.00
$ 312.00
21.q
Dwarf Firebush - Harmelia patens 'compacta'
219
EA
$ 10.00
$ 2,190.00
21.r
DwarfScheffera Varigated- Schefflera arboricola Dwarf
59
EA
$ 10.00
$ 590.00
21.s
Dwarf Simson'sStopper -Myrianthesfragrans'Compacta'
146
EA
$ 9.50
$ 1,387.00
21.t
Muhly Grass - Jjhlenbergia capilaris
39
EA
$ 8.00
$ 312.00-
21.0
Plumbago - plumbago auricuata
69
EA
$ 9.50
$ 655.50
21.v
Silver Buttonwood - Conocarpus erectus - (shrub not 'Std')
32
EA
$ 8.00
$ 256.00
21.w
Saw Palmetto 'Sencea, 'Cinerea' or•Glauca' - Serenoa repens
573
EA
$ 25.00
$ 14,325.00
21.x
Yew Pine - Podocarpus macrophphyllus
54
EA
$ 9.50
$ 513.00
21.4
Groundcovers
21.y
Arachis glabrata 'Ecoturf - Ecoturf Perennial Peanut
3439
EA
$ 4.50
$ 15,475.50
21.z
Trachelospermum asiaticum 'Varigated' Asicatic Jasmine Varigated
5335
EA
5 3.50
$ 18,672.50
21.aa
Pine Bark Mulch - Medium Size Nuggets - mimum 3 inch depth
310
CY
S 55.00
$ 17,050.00
21.bb
159,000 sq. ft. Bahia Sod - Not in Contract - Onwer Supplied Sod
Company - Coordinted Install by CMAR see 12.g above
0
EA
$
$
22
Four project aerials taken once a month from four different angles
and send to Owner for the contract period and 30 days prior to Notice to
Proceed and after closeout of the project
EA
$ 93.00
$ 1,023.00
23
Existing Sidewalk Removal and Replacement - Any broken, cracked or
unlevel existing concrete sidewalk shall be removed and replaced
provide and notate this existing sidewalk replacement in the video
recording and include in sidewalk removal and replacement line item
0
LS
$ _
$
24
See Landscape plans for additional concrete flatwork for trash
receptacle conc. pads (3'x3'x6"thick) and seating bench concrete pad
3'x6'x6" thick) and shall be added to the scope of work of the project.
1
LS
$ 950.00
$ 950.00
25
Contractors Performance Surety Bond
1
LS
$ 21,000.00
$ 21,000.00
26
General Conditions
1
LS
5 247,893.94
$ 247,893.94
27
Contractor's Fee (profit)
1
LS
$ 155,262.63
$ 155,262.63
28
Subtotal of items 1-27
$ 1,955,782.82
29
10% CONTINGENCY10% Contingency of Line 28 Contingency funds shall
only be utilized for items not included in the scope of work (lines 1-27),
additional scope of work shall be provided in writing by the CMAR for
approval by the Engineeror& Owner. Engineer or Owner must approve
additional scope of work in writing for utilization of contingency funds.
Any contingency funds remaining shall be returned to the Owner by
closing out purchase order short.
10%
$ 195,578.28
30
TOTAL CONSTRUCTION COSTS -CMAR GMP (Items 28 & 29)
$ 2,151,361.10
Proposal 441.1
From: Keystone Excavators, Inc.
371 Scarlet Blvd
Oldsmar, FL 34677 USA
Contact: Marcus Epling
Phone: 813-854-2342
Email: Marcus@KeystoneExcavators.com
Project: DEL ORO R1
Description: CM @ Risk
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
1 1.000 LS $17,500.00 $17,500.00
Mobilization and Demobilization
2
Field Locate and Expose Existing Utilities - CMAR
shall call in for underground locates by calling
811 or their retain
1.000 LS
$9,360.00 $9,360.00
3 1.000 LS $9,600.00 $9,600.00
Maintenance of Traffic
3.a
Coordinate & Obtain Pinellas County R. 0 .W.
Permit & Inspections
4
Erosion and Turbidity Control / NPDES Permit
Requirements
1.000 LS
1.000 LS
$450.00 $450.00
$20,600.00 $20,600.00
5 1.000 LS $149,840.00 $149,840.00
Demolition / Clearing / Grubbing
6 1.000 LS $37,000.00 $37,000.00
Survey Layout / As-Builts
Proposal
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
7.a 1,735.000 SY
1.5" Asphalt Type PC -9.5 (parking area)
7.b 1,735.000 SY
8" Crushed Concrete Base (parking area)
7.c 1,735.000 SY
12" Stabilized Subgrade - LBR 40 (parking area)
7.d 175.000 SY
1.5" Asphalt Type PC -9.5 (County driveway)
7.e 175.000 SY
8" Crushed Concrete Base (County driveway)
7.f
12" Stabilized Subgrade - LBR 40 (County
driveway)
175.000 SY
7.g 1,000.000 SY
1" Asphalt Type PC -9.5 (asphalt trail)
7.h 1,000.000 SY
6" Crushed Concrete Base (asphalt trail)
7.i
9" Stabilized Subgrade - LBR 40 (asphalt trail)
$9.40 $16,309.00
$17.60 $30,536.00
$9.00 $15,615.00
$9.40 $1,645.00
$17.60 $3,080.00
$9.00 $1,575.00
$7.25 $7,250.00
$16.50 $16,500.00
1,000.000 SY $9.00 $9,000.00
Proposal
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
8.a 925.000 LF
Straight Curb (City)
8.b 100.000 LF
FDOT Type F Curb
$38.25 $35,381.25
$50.00 $5,000.00
8.c 250.000 LF $38.00 $9,500.00
Header Curb (Std. 8"x 12")
8.d 1,600.000 LF
Ribbon Curb (6"x 8" for Trail)
9.a 135.000 LF
6" PVC SDR 35 Sanitary Sewer Gravity Pipe
$33.75 $54,000.00
$32.65 $4,407.75
9.b 1.000 EA $420.00 $420.00
6" Terminal Cleanout
9.c 1.000 EA $765.00 $765.00
6"x 4" PVC Wye w/ 10 LF 4" PVC Pipe SDR 35
10.a
Relocate Exist. 1.5" Meter / Backflow Device
(Booster Pump Sta.)
10.b
1.5" PVC Water Service Line (relocation)
1.000 EA
$1,415.00 $1,415.00
150.000 LF $24.00 $3,600.00
Proposal
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
10.c 1.000 EA $3,540.00 $3,540.00
2" Water Meter (Tap/Meter/ Backflow Device)
10.d 100.000 LF
2" PVC Water Service Line
11.a 174.000 LF
ADS Polypropelyne Pipe (8", 12", 15")
$26.00 $2,600.00
$46.50 $8,091.00
11.b 534.000 LF $51.50 $27,501.00
15" RCP
11.c 135.000 LF
18" RCP
11.d
12" x 18" ERCP
142.000 LF
11.e 36.000 LF
14" x 23" ERCP (outfall pipe)
$73.50 $9,922.50
$79.00 $11,218.00
$86.00 $3,096.00
11.f 3.000 EA $2,150.00
$6,450.00
Nyoplast Yard Inlet
11.g 6.000 EA $3,700.00 $22,200.00
FDOT Type C DBI
Proposal
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
11.h
FDOT Type E DBI
3.000 EA $3,950.00 $11,850.00
11.1 3.000 EA
FDOT Type P Manhole
11.j 1.000 EA
FDOT Type 1 Manhole
11.k 1.000 EA
Outfall Control Structure (Pond)
11.1 1.000 EA
Mitered End Section (14" x 23" ERCP Outfall Pipe)
11.m
FDOT Mitered End Section w/ Rip Rap (on Dual
12" x 18" ERCP's)
11.n
FDOT Flared End Section w/ Rip Rap (on 15" or
18" RCP)
2.000 EA
3.000 EA
$4,525.00 $13,575.00
$5,215.00 $5,215.00
$5,950.00 $5,950.00
$2,020.00 $2,020.00
$4,275.00 $8,550.00
$3,150.00 $9,450.00
11.o 1.000 EA $0.00 $0.00
Concrete Collar (on 4" PVC)
11.p
Concrete Collar (on 12" Polypropylene Pipe)
1.000 EA $0.00 $0.00
Proposal
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
11.q 120.000 LF $32.50 $3,900.00
4" SDR 35 PVC Roof Drains, Fittings & Cleanouts
11.r 180.000 LF $37.00 $6,660.00
6" SDR 35 PVC Roof Drains, Fittings & Cleanouts
11.s 385.000 LF $225.00 $86,625.00
FDOT Gravity Wall (w/ 36" Alum. Guiderail)
11.t
6" Perforated Underdrain System - Complete
(behind gravity wall - includes rock, filter fabric,
Cleanouts) )
11.0
6" Non -perforated Underdrain System -
Complete (includes fittings & cleanouts)
11.v
Rip Rap Rubble - 12" Outfall Ditch Lining (w/
geotextile fabric)
11.w
Pond Construction (Excavation / Grading /
Shaping)
12.a
Striping
375.000 LF
210.000 LF
350.000 SY
1.000 LS
1.000 LS
$37.20 $13,950.00
$32.00 $6,720.00
$54.00 $18,900.00
$11,800.00 $11,800.00
$5,350.00 $5,350.00
12.b 1.000 EA $500.00 $500.00
Stop Sign
Proposal
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
12.c 2.000 EA
Handicap Parking Sign
12.d
Steel Picket Railing w/ Special Curb @ Trail
(match exist.)
80.000 LF
$350.00 $700.00
$400.00 $32,000.00
12.e 34.000 EA $75.00 $2,550.00
Concrete Wheel Stops
12.f 1.000 EA $1,500.00 $1,500.00
Relocate Exist. 3/4" Manual ARV & Box
12.g
Coordination (ONLY) of all Sodding by CMAR with
Owner's Sodding Company; QUALITY SOD AND
LANDSCAPE LLC; 12428 SAN JOSE BLVD STE 4;
JACKSONVILLE, FL 32223; Local contact: 18402
US -41; Spring Hill FL 34610, Office: 352-593-5830
or Cell: 813-210-0535 John for inspection of the
site and installation
13.a
4 -inch Slab - Reinf WWF (3,000 psi)
13.b
5 -inch Sidewalk - Reinf #4@12" OC EW (3,000
psi) at Trees
1.000 LS
500.000 SY
40.000 SY
$0.00 $0.00
$66.25 $33,125.00
$98.00 $3,920.00
13.c 75.000 SY $100.00 $7,500.00
6 -inch Slab - Reinf WWF (3,000 psi)
Proposal
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
14.a
Strip Existing Grass / Soil - top 3" - 4" (removal by
City)
19,000.000 SY
$1.50 $28,500.00
14.b 883.000 CY $15.75 $13,907.25
Onsite Cuts and Fills
14.c
Stockpile and Load Excess Soil (material becomes
property of Keystone Excavators)
15
Shade Canopy Slab (canopy and footers by
others)
16
Timber Bridge
17
Tennis / Pickleball Court complete per drawings
and scope of work
18
Basketball Court complete per drawings and
scope of work
1,636.000 CY
1.000 EA
1.000 LS
1.000 LS
1.000 LS
$0.00 $0.00
$5,800.00 $5,800.00
$37,875.00 $37,875.00
$93,400.00 $93,400.00
$57,900.00 $57,900.00
19 1.000 LS $127,900.00 $127,900.00
Electrical (complete)
20
Installation of Complete Irrigation System per
Irrigation Plans
1.000 LS
$154,500.00 $154,500.00
Proposal
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
21.a
American Sycamore— Platanus occidentalis
substitute with Black Olive Tree (Bucida buceras)
5.000 EA
$650.00 $3,250.00
21.b 9.000 EA $550.00 $4,950.00
Live Oak - Quercus virginiana
21.c 14.000 EA $550.00 $7,700.00
Eagleston Holly - Ilex x attenuata 'Eagleston'
21.d 21.000 EA $500.00 $10,500.00
Eastern Red Cedar - Juniperous Virgininana
21.e
Crape Myrtle 'Natchez' - Lagerstremia indica
'Natchez', standard, single trunk
15.000 EA
$550.00 $8,250.00
21.f 7.000 EA $750.00 $5,250.00
Japanese Blueberry - Elaeocarpus dentatus
21.g 9.000 EA $400.00 $3,600.00
Lobbolly Pine - Pinus taeda
21.11 15.000 EA $380.00 $5,700.00
Long Leaf Pine - Pinus palurtris
21.i
Pink Trumpet Tree - Tabebuia heterophylla
16.000 EA $650.00 $10,400.00
Proposal
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
21.j 17.000 EA $500.00 $8,500.00
Red Flame Maple - Acer rubrum FL Red Flame
21.k 18.000 EA $380.00 $6,840.00
Slash Pine - Pinus elliotti
21.1
Jatropa Tree Standard -Jatropha interirma
Standard Single Trunk; mimum 6 ft. hoverall
height
11.000 EA
$300.00 $3,300.00
21.m 10.000 EA $150.00 $1,500.00
Weeping Yaupon Holly - Ilex vomitoria 'Pendula'
21.n
Foxtail Palm - Wodyetia Bifurata - minumu clear
trunk 10' (gray wood)
12.000 EA
$750.00 $9,000.00
21.o 141.000 EA $15.00 $2,115.00
Banana Shrub - Michella Figo
21.p 24.000 EA $13.00 $312.00
Cape Jasmine - Tabernaemontana fivancata
21.q 219.000 EA $10.00 $2,190.00
Dwarf Firebush - Harmelia patens 'compacta'
21.r
Dwarf Scheffera Varigated - Schefflera arboricola
Dwarf
59.000 EA
$10.00 $590.00
Proposal
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
21.s
Dwarf Simson's Stopper - Myrianthes fragrans
'Compacta'
146.000 EA
$9.50 $1,387.00
21.t 39.000 EA $8.00 $312.00
Muhly Grass - Jjhlenbergia capilaris
21.0 69.000 EA $9.50 $655.50
Plumbago - plumbago auricuata
21.v
Silver Buttonwood - Conocarpus erectus - (shrub
not 'Std')
21.w
Saw Palmetto 'Sencea, 'Cinerea' or*Glauca' -
Serenoa repens
32.000 EA
573.000 EA
$8.00 $256.00
$25.00 $14,325.00
21.x 54.000 EA $9.50 $513.00
Yew Pine - Podocarpus macrophphyllus
21.y
Arachis glabrata 'Ecoturf - Ecoturf Perennial
Peanut
21.z
Trachelospermum asiaticum 'Varigated' Asicatic
Jasmine Varigated
21.aa
Pine Bark Mulch - Medium Size Nuggets - mimum
3 inch depth
3,439.000 EA
5,335.000 EA
310.000 CY
$4.50 $15,475.50
$3.50 $18,672.50
$55.00 $17,050.00
Proposal
ITEM / DESCRIPTION BID QTY U/M UNIT BID AMOUNT
21.bb
159,000 sq. ft. Bahia Sod - Not in Contract -
Onwer Supplied Sod Company - Coordinted
Install by CMAR see 12.g above
22
Four project aerials taken once a month from
four different angles and send to Owner for the
contract period and 30 days prior to Notice to
Proceed and after closeout of the project
24
See Landscape plans for additional concrete
flatwork for trash receptacle conc. pads
(3'x3'x6"thick) and seating bench concrete pad
3'x6'x6" thick) and shall be added to the scope of
work of the project.
25
Contractors Performance Surety Bond
0.000 EA
11.000 EA
1.000 LS
1.000 LS
$0.00 $0.00
$93.00 $1,023.00
$950.00 $950.00
$21,000.00 $21,000.00
26 1.000 LS $247,893.94 $247,893.94
General Conditions
27 1.000 LS $155,262.63 $155,262.63
Contractor's Fee (profit)
29
10% CONTINGENCY1O% Contingency of Line 28
Contingency funds shall only be utilized for items
not included in the scope of work (lines 1-27),
additional scope of work shall be provided in
writing by the CMAR for approval by the
Engineeror& Owner. Engineer or Owner must
approve additional scope of work in writing for
utilization of contingency funds. Any contingency
funds remaining shall be returned to the Owner
by closing out purchase order short.
1.000 LS
$195,578.28 $195,578.28
Proposal
TOTAL BID: $2,151,361.10
Project Comments
Project Notes and Exclusions:
• Our landscape contractor is unable to obtain long leaf pines, slash pines have been quote as a
replacement equivalent.
• No sod restoration figured for any work within scope.
• No imported soils figured.
• Undercutting and subsequent backfill of soils has not been figured.
• Permits and fees not figured, unless itemized within line item breakdown.
• All work to be completed within one mobilization. The project has 1 mobilization figured.
ACCEPTED BY:
SIGNATURE:
DATE:
Signature:
.(192-1
Marcus M. Epli; - Estimator