Agenda 03/26/2024 Item #11D A (CCWSD to provide exclusive potable water, wastewater and irrigation quality water services to the Brightshore SRA)12/13/2022
EXECUTIVE SUMMARY
Recommendation to approve the Agreement between Hogan Farms, LLC, (Landowner) and the Board of
County Commissioners of Collier County, Florida, acting ex-officio as the Governing Board of the Collier
County Water Sewer District (CCWSD) to exclusively provide potable water, wastewater and irrigation
quality water services within the Brightshore Stewardship Receiving Area (SRA) development f/k/a Hogan
Island Village.
OBJECTIVE: For the CCWSD to provide exclusive potable water, wastewater, and irrigation quality water
services to the Brightshore SRA.
CONSIDERATIONS: On September 11, 2018, agenda item 17F, the Board of County Commissioners (Board)
formally adopted a resolution to expand the CCWSD service area, which encompasses the Brightshore SRA
development. To initiate expansion within the northeast portion of the CCWSD service area, at the March 12, 2019
meeting, agenda item 11B, the Board approved the award of Agreement No. 18-7474 to Mitchell and Stark
Construction Company / Johnson Engineering, Inc. for the design-build of the “Northeast Service Area Interim
Wastewater Treatment Plant, Storage Tanks, and Associated Pipelines.” Pipelines are currently under construction
to serve expansion in the northeast, including the Brightshore SRA development. This design build contract
includes the installation of SCADA fiber, potable water, irrigation quality water and wastewater transmission mains
within the Everglades Boulevard right-of-way running from 41st Avenue NE to Immokalee Road. This expansion
approach established initial infrastructure design and construction for the northeast area where existing easement
rights were already established.
Pursuant to the Agreement, the Landowner shall reserve approximately 5.0 acres for CCWSD future utility
infrastructure use. The Landowner shall be reimbursed for the cost of the utility site based on the market value of
the land set aside prior to the SRA action. This agreement establishes the Point of Connection (POC) between the
Landowner and the NE Immokalee transmission mains of CCSWD that was recently completed.
The landowner will also provide utility easements north of Immokalee Road from the intersection of Everglades
Boulevard to the POC at no cost to the CCWSD. The locations of the required easements were finalized on
November 21, 2022.
With the approval of the Agreement which establishes the POC and additional required easements between the
POC and the CCWSD infrastructure that was extended to Immokalee north will initiate the procurement of
construction using fast track means and methods to meet the anticipated “Service Date” of January 6, 2024.
The Landowner will pre-pay water and wastewater impact fees as specified in the Agreement for 250 equivalent
residential connections (ERCs) as an advance capacity reservation and may use 50% of the credits as each building
permit is issued.
The Landowner shall construct and pay for potable and irrigation quality water (IQ) mains and wastewater facilities
within the Brightshore SRA including pump stations among others pursuant to the CCWSD Utility Standards. The
Landowner will require all developers to install an internal IQ system.
FISCAL IMPACT: Pursuant to the absorption schedule, the Brightshore SRA involves 2,000 single and multi-
family units anticipated to be constructed over sixteen years. The Agreement includes an advance capacity
reservation payment equivalent to 250 ERCs or 12.5% of the total project units. Revenues from water and sewer
impact fees at buildout are estimated to be $14.8 million at current rates. Impact Fees will accrue in the Water and
Sewer Impact Fee Funds (411 and 413, respectively). Water, Sewer, and IQ Water User Fees will accrue in the
Water-Sewer District Operating Fund (408), which at buildout will approach $3.4 million annually at current rates
and average household consumption.
LEGAL CONSIDERATIONS: This item has been reviewed by the County Attorney, is approved as to form and
11.C
Packet Pg. 378
11.D.a
Packet Pg. 528 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
12/13/2022
legality and requires majority vote for approval. -JAK
GROWTH MANAGEMENT IMPACT: This item meets current Growth Management Plan standards to ensure
the adequacy and availability of viable public facilities.
RECOMMENDATION: That the Board of County Commissioners, Ex-officio the Governing Board of the
Collier County Water-Sewer District, approves the Agreement between Hogan Farms, LLC, (Landowner) and the
Board of County Commissioners of Collier County, Florida, acting ex-officio as the Governing Board of the Collier
County Water Sewer District (CCWSD) to exclusively provide potable water, wastewater and irrigation quality
water services within the Brightshore SRA development f/k/a Hogan Island Village and authorizes the use of fast
track means and methods to procure the connection to the POC.
Prepared By: Amia Curry, Director, Public Utilities Finance
ATTACHMENT(S)
1. Brightshore Utility Developer Agreement rev. 11.29.22 signed (PDF)
11.C
Packet Pg. 379
11.D.a
Packet Pg. 529 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
12/13/2022
COLLIER COUNTY
Board of County Commissioners
Item Number: 11.C
Doc ID: 23941
Item Summary: *** This Item to be heard no sooner than 1:00 PM. *** Recommendation to approve the
Agreement between Hogan Farms, LLC, (Landowner) and the Board of County Commissioners of Collier County,
Florida, acting ex-officio as the Governing Board of the Collier County Water Sewer District (CCWSD) to
exclusively provide potable water, wastewater and irrigation quality water services within the Brightshore
Stewardship Receiving Area (SRA) development f/k/a Hogan Island Village. (Amia Curry, Director, Public
Utilities Finance) (Companion Item to be heard at the same time as Items 9C, 9D, and 11B)
Meeting Date: 12/13/2022
Prepared by:
Title: Manager - Operations Support - PUD – Public Utilities Operations Support
Name: AmiaMarie Curry
12/01/2022 9:24 AM
Submitted by:
Title: Manager - Operations Support - PUD – Public Utilities Operations Support
Name: AmiaMarie Curry
12/01/2022 9:24 AM
Approved By:
Review:
Public Utilities Planning and Project Management Matthew McLean Additional Reviewer Completed
12/01/2022 9:33 AM
Public Utilities Planning and Project Management Craig Pajer Additional Reviewer Completed
12/02/2022 2:26 PM
Public Utilities Operations Support AmiaMarie Curry Additional Reviewer Completed 12/02/2022 3:03 PM
Public Utilities Department Drew Cody Level 1 Division Reviewer Completed 12/04/2022 8:28 PM
Public Utilities Department George Yilmaz Level 2 Division Administrator Review Completed 12/05/2022 10:06 AM
Office of Management and Budget Debra Windsor Level 3 OMB Gatekeeper Review Completed 12/05/2022 10:12 AM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 12/05/2022 10:24 AM
Office of Management and Budget Susan Usher Additional Reviewer Completed 12/05/2022 1:03 PM
County Manager's Office Dan Rodriguez Level 4 County Manager Review Completed 12/05/2022 2:27 PM
Board of County Commissioners Geoffrey Willig Meeting Pending 12/13/2022 9:00 AM
11.C
Packet Pg. 380
11.D.a
Packet Pg. 530 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.C.1Packet Pg. 381Attachment: Brightshore Utility Developer Agreement rev. 11.29.22 signed (23941 :
11.D.a
Packet Pg. 531 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.C.1Packet Pg. 382Attachment: Brightshore Utility Developer Agreement rev. 11.29.22 signed (23941 :
11.D.a
Packet Pg. 532 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.C.1Packet Pg. 383Attachment: Brightshore Utility Developer Agreement rev. 11.29.22 signed (23941 :
11.D.a
Packet Pg. 533 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.C.1Packet Pg. 384Attachment: Brightshore Utility Developer Agreement rev. 11.29.22 signed (23941 :
11.D.a
Packet Pg. 534 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.C.1Packet Pg. 385Attachment: Brightshore Utility Developer Agreement rev. 11.29.22 signed (23941 :
11.D.a
Packet Pg. 535 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.C.1Packet Pg. 386Attachment: Brightshore Utility Developer Agreement rev. 11.29.22 signed (23941 :
11.D.a
Packet Pg. 536 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.C.1Packet Pg. 387Attachment: Brightshore Utility Developer Agreement rev. 11.29.22 signed (23941 :
11.D.a
Packet Pg. 537 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.C.1Packet Pg. 388Attachment: Brightshore Utility Developer Agreement rev. 11.29.22 signed (23941 :
11.D.a
Packet Pg. 538 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.C.1Packet Pg. 389Attachment: Brightshore Utility Developer Agreement rev. 11.29.22 signed (23941 :
11.D.a
Packet Pg. 539 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.C.1Packet Pg. 390Attachment: Brightshore Utility Developer Agreement rev. 11.29.22 signed (23941 :
11.D.a
Packet Pg. 540 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.C.1Packet Pg. 391Attachment: Brightshore Utility Developer Agreement rev. 11.29.22 signed (23941 :
11.D.a
Packet Pg. 541 Attachment: Agenda 12_13_2022 Item #11C (CCWSD to provide exclusive potable water, wastewater and irri (27110 : Approve Change Order
11.D.bPacket Pg. 542Attachment: CO#15 - Brightshore DCA with Rate Sheet (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.bPacket Pg. 543Attachment: CO#15 - Brightshore DCA with Rate Sheet (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.bPacket Pg. 544Attachment: CO#15 - Brightshore DCA with Rate Sheet (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.bPacket Pg. 545Attachment: CO#15 - Brightshore DCA with Rate Sheet (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.bPacket Pg. 546Attachment: CO#15 - Brightshore DCA with Rate Sheet (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.bPacket Pg. 547Attachment: CO#15 - Brightshore DCA with Rate Sheet (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.bPacket Pg. 548Attachment: CO#15 - Brightshore DCA with Rate Sheet (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.bPacket Pg. 549Attachment: CO#15 - Brightshore DCA with Rate Sheet (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.bPacket Pg. 550Attachment: CO#15 - Brightshore DCA with Rate Sheet (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.dPacket Pg. 551Attachment: Estimated Time & Materials Bid (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.dPacket Pg. 552Attachment: Estimated Time & Materials Bid (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.dPacket Pg. 553Attachment: Estimated Time & Materials Bid (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.dPacket Pg. 554Attachment: Estimated Time & Materials Bid (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.dPacket Pg. 555Attachment: Estimated Time & Materials Bid (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Civil Engineers Land Surveyors Planners Landscape Architects
Q. Grady Minor & Associates, P.A. Ph. 239-947-1144 Fax. 239-947-0375
3800 Via Del Rey EB 0005151 LB 0005151 LC 26000266
Bonita Springs, FL 34134 www.gradyminor.com
October 11, 2023
Craig Pajer, P.E.
Subregional Utilities Director
Collier County Public Utilities - Subregional Utilities Division
3339 Tamiami Trail East, Suite 303
Naples, FL 34112
RE: Collier Villages - Brightshores Utility Extension Cost Review
Dear Mr. Pajer,
Q. Grady Minor & Associates, P.A. (GradyMinor) is pleased to provide Collier County Water-Sewer
District (CCWSD) the following analysis of the costs associated with the extending potable water,
wastewater, and irrigation quality water mains for the Brightshore Stewardship Receiving Area. The
CCWSD has contracted with Mitchell & Stark Construction Co. (M&S) for the Northeast Service Area
(NESA) Interim Treatment Plant and Pipelines Design-Build Project and needs to add to M&S’s
Construction Contract the extension of potable water, wastewater, and irrigation quality water mains
associated with the Brightshore Stewardship Receiving Area. The limits of the utility extensions are
approximately from south of the intersection of Everglades Boulevard North and Immokalee Road to a
proposed booster pumping/storage facility at the utility site. The utilities to be extended include:
a) ~2,095 linear feet (LF) of 18” HDPE water main (WM) piping installed via horizontal directional
drill (HDD) in three segments.
b) ~2,220 LF of HDPE 18” wastewater force main (FM) piping installed via three HDD segments.
c) ~2,095 LF of 18” HDPE irrigation quality (IQ) water main piping installed via three HDD
segments.
d) ~1,695 LF of 6” Fiber Optic (FO) conduit piping installed via two HDD segments.
e) ~400 LF of 16” PVC WM piping installed via open cut.
f) ~60 LF of 16” PVC wastewater FM piping installed via open cut.
g) ~400 LF of 16” PVC IQ water main piping installed via open cut.
h) ~400 LF of 6” PVC conduit piping installed via open cut.
i) Twenty 16” gate valves
j) Seven 16” plug valves
18” HDPE HDD
For the cost evaluation purpose, GradyMinor utilized the Collier County Logan Boulevard Force Main
Design-Build Project which was completed in 2021. The Logan Boulevard Force Main Design-Build
Project included several 24” High Density Polyethylene (HDPE) Horizontal Directional Drills (HDD)
with lengths longer, but similar to that of the utility extensions associated with the Brightshore Stewardship
Receiving Area. The unit cost for the furnishing and installation of water, wastewater, and IQ utility mains
of the same size and material are considered to be similar, as the process of manufacturing and installing
the utility mains whether water, wastewater, or IQ is virtually identical. The Logan Boulevard Force Main
Design-Build Project included HDDs adjacent to and under environmentally sensitive areas (the
11.D.e
Packet Pg. 556 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Civil Engineers Land Surveyors Planners Landscape Architects
Q. Grady Minor & Associates, P.A. Ph. 239-947-1144 Fax. 239-947-0375
3800 Via Del Rey EB 0005151 LB 0005151 LC 26000266
Bonita Springs, FL 34134 www.gradyminor.com
Cocohatchee Canal), similar to the utility extensions associated with the Brightshore Stewardship
Receiving Area. To account for the difference in the HDPE size, GradyMinor contacted a local HDD
Contractor and was informed that the cost for the installation of an 18” HDPE HDD would be
approximately $35/LF less than the installation cost for 24” HDPE HDD. Provided below are the
installation costs for three of the completed HDDs on the Logan Boulevard Force Main Design-Build
Project, with the adjusted 18” HDD unit price. The 18” HDPE HDD installation unit prices ranged from
$341.79 to $365.00/LF with an average of $356.78/LF.
Installation Reduction ~18" Installation
Description Unit Quantity Unit Price 24” to 18" Unit Price
24" HDPE HDD LF 4125 $376.79 ‐$35.00 $341.79
24" HDPE HDD LF 3460 $398.55 ‐$35.00 $363.55
24" HDPE HDD LF 3100 $400.00 ‐$35.00 $365.00
M&S has proposed the following costs for the HDD utility extensions associated with the Brightshore
Stewardship Receiving Area. Note, M&S’s costs include furnishing and installing, therefore the costs
provided by M&S were adjusted in the table below to include the removal of the material costs to ensure
the comparison is similar to the Logan Boulevard Force Main Design-Build Project, which did not include
furnishing the piping material. Cost of HDPE piping was provided by a local material supplier.
Material Cost Installation
Description Unit Quantity Unit Price Reduction Unit Cost
18" HDPE HDD Immokalee (Water) LF 430 $411.67 ($69.71) $341.96
18" HDPE HDD Wetland (Water) LF 1265 $411.67 ($69.71) $341.96
18" HDPE HDD East (Water) LF 400 $411.67 ($69.71) $341.96
18" HDPE HDD Immokalee (WW) LF 430 $411.67 ($69.71) $341.96
18" HDPE HDD Wetland (WW) LF 1265 $411.67 ($69.71) $341.96
18" HDPE HDD East (WW) LF 400 $411.67 ($69.71) $341.96
18" HDPE HDD Immokalee (IQ) LF 430 $408.37 ($69.71) $338.66
18" HDPE HDD Wetland (IQ) LF 1390 $408.37 ($69.71) $338.66
18" HDPE HDD East (IQ) LF 400 $408.37 ($69.71) $338.66
The approximate 18” HDPE HDD installation unit prices ranged from $338.66 to $341.96/LF with an
average of $340.31/LF. This is less than the average of $356.78/LF calculated and shown above for the
adjusted 18” HDPE HDD unit price using comparison data from the Logan Boulevard Force Main Design-
Build Project.
It is GradyMinor’s opinion that the unit costs proposed for the HDDs associated with the Brightshore
Stewardship Receiving Area are appropriate.
11.D.e
Packet Pg. 557 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Civil Engineers Land Surveyors Planners Landscape Architects
Q. Grady Minor & Associates, P.A. Ph. 239-947-1144 Fax. 239-947-0375
3800 Via Del Rey EB 0005151 LB 0005151 LC 26000266
Bonita Springs, FL 34134 www.gradyminor.com
16” PVC Open Cut
A review of FDOT historical averages for Statewide (for 12” and 20” mains as 16” was not published),
Golden Gate City Transmission Water Main Improvements Phase 1A (Collier County, bid price does not
include material), and Nicholas Parkway WM Improvements (City of Cape Coral) determined that the
average unit price for 16” PVC WM/IQ/Utility Pipe ranged from $208.77 to $272.21/LF with an average
of $230.32/LF. The cost to purchase 16” PVC WM and IQ main (per Ferguson quote on May 2, 2023) is
$124.84/LF.
M&S has proposed the following costs for the 16” PVC open cut utility extensions associated with the
Brightshore Stewardship Receiving Area.
Description Unit Quantity Unit Price
16" PVC Water Main Open Cut LF 400 $279.03
16" PVC Wastewater Main Open Cut LF 60 $392.73
16" PVC IQ Open Cut LF 400 $279.03
As understood, the opencut portions of the Brightshore Stewardship Receiving Area are shorter than the
comparable projects mentioned above. Therefore, it is appropriate that the unit prices for the open cut
utility extensions associated with the Brightshore Stewardship Receiving Area would be higher than
typical longer linear open cut projects.
It is GradyMinor’s opinion that the unit costs proposed for the Open Cut PVC utility extensions associated
with the Brightshore Stewardship Receiving Area are appropriate.
Utility Connections
Utility extensions associated with the Brightshore Stewardship Receiving Area include six (6) connections
to existing utility mains. M&S has proposed the following costs for the 6 connections.
Description Unit Quantity Unit Price
WM Connection at Everglades EA 1 $9,610.00
WM Connection at HDD EA 1 $9,610.00
IQ Connection at Everglades EA 1 $9,610.00
IQ Connection at HDD EA 1 $9,610.00
WW Connection at Everglades EA 1 $9,610.00
WW Connection at HDD EA 1 $9,610.00
A review of the Golden Gate City Transmission Water Main Improvements Phase 1A (Collier County,
bid price does not include material) and Nicholas Parkway WM Improvements Mainline Tie-ins (City of
Cape Coral) determined that the average unit price for 16” utility main connection ranged from $3,000.00
11.D.e
Packet Pg. 558 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Civil Engineers Land Surveyors Planners Landscape Architects
Q. Grady Minor & Associates, P.A. Ph. 239-947-1144 Fax. 239-947-0375
3800 Via Del Rey EB 0005151 LB 0005151 LC 26000266
Bonita Springs, FL 34134 www.gradyminor.com
to $54,728.00/EA. A large fluctuation in unit costs for connections is not abnormal in GradyMinor’s
experience.
It is GradyMinor’s opinion that the unit costs proposed for the Utility Connections associated with the
Brightshore Stewardship Receiving Area are appropriate.
18x16” Reducer HDPE to PVC
Utility extensions associated with the Brightshore Stewardship Receiving Area include eight (8) 18x16”
reducers to connect HDPE to PVC piping (4 for the water min and 4 for the IQ main). M&S has proposed
the following costs for the 18x16” Reducer HDPE to PVC.
Description Unit Quantity Unit Price
18x16” Reducer HDPE to PVC EA 8 $6,820.00
As understood, the 18x16” Reducer HDPE to PVC includes furnishing and installing all materials
including restraints and mechanical adapters and this item includes the cost to make the connections as
well.
Based on the review of similar connection costs above, it is GradyMinor’s opinion that the unit cost
proposed for 18x16” Reducer HDPE to PVC associated with the Brightshore Stewardship Receiving Area
is appropriate.
Above Ground Assembly
Utility extensions associated with the Brightshore Stewardship Receiving Area include two (2) Above
Ground Assemblies (backflow assemblies, similar to the Skysail project). M&S has proposed the
following costs for Above Ground Assembly.
Description Unit Quantity Unit Price
Above Ground Assembly EA 2 $128,450.00
As understood, the Above Ground Assembly cost includes furnishing and installing all materials, concrete
work, and connections. The cost to purchase piping material for each Above Ground Assembly (per
Ferguson quote for Skysail’s above ground assembly) is $42,466.65 and the T&M costs to install the
Skysail assembly was $51,480.00. Note, the Skysail above ground assembly was smaller than the
assemblies associated with the Brightshore Stewardship Receiving Area project.
11.D.e
Packet Pg. 559 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Civil Engineers Land Surveyors Planners Landscape Architects
Q. Grady Minor & Associates, P.A. Ph. 239-947-1144 Fax. 239-947-0375
3800 Via Del Rey EB 0005151 LB 0005151 LC 26000266
Bonita Springs, FL 34134 www.gradyminor.com
It is GradyMinor’s opinion that the unit cost proposed for Above Ground Assembly associated with the
Brightshore Stewardship Receiving Area is appropriate.
16” Gate Valves
Utility extensions associated with the Brightshore Stewardship Receiving Area include twenty (20) 16”
gate valves, 10 for water and 10 for IQ. M&S has proposed the following costs for the 16” gate valves.
Description Unit Quantity Unit Price
16" WM Gate Valve EA 10 $9,260.00
16" IQ Gate Valve EA 10 $9,260.00
A review of the Golden Gate City Transmission Water Main Improvements Phase 1A (Collier County),
results in unit prices for the installation of 16” gate valves ranging from $800.00 to $8,740.00/EA with an
average of $3,520.00/EA. The cost to purchase a 16” gate valve (per Ferguson quote on May 2, 2023) is
$5,227.52/EA, resulting in an average cost to furnish and install a 16” gate valve of $8,747.52 ($3,520.00
+ $5,227.52).
It is GradyMinor’s opinion that the unit costs proposed for 16” Gate Valves associated with the
Brightshore Stewardship Receiving Area are appropriate.
16” Plug Valves
Utility extensions associated with the Brightshore Stewardship Receiving Area includes seven (7)
wastewater plug valves. M&S has proposed the following costs for the 16” plug valves.
Description Unit Quantity Unit Price
16" WW Plug Valve EA 7 $12,760.00
A review of the Golden Gate City Transmission Water Main Improvements Phase 1A (Collier County),
results in unit prices for the installation of 16” gate valves ranging from $800.00 to $8,740.00/EA with an
average of $3,520.00/EA. The installation of a gate valve is nearly identical to the installation of a plug
valve. The cost to purchase a 16” plug valve (per Ferguson quote on May 2, 2023) is $7,521.27/EA,
resulting in an average cost to furnish and install a 16” plug valve of $11,041.27 ($3,520.00 + $7,521.27).
It is GradyMinor’s opinion that the unit cost proposed for 16” Plug Valves associated with the Brightshore
Stewardship Receiving Area is appropriate.
11.D.e
Packet Pg. 560 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Civil Engineers Land Surveyors Planners Landscape Architects
Q. Grady Minor & Associates, P.A. Ph. 239-947-1144 Fax. 239-947-0375
3800 Via Del Rey EB 0005151 LB 0005151 LC 26000266
Bonita Springs, FL 34134 www.gradyminor.com
6” FO HDD Conduit Piping
As understood, the fiber optic (FO) conduit for the Brightshore Stewardship Receiving Area include the
costs associated with the conduit, FO cable, and tracer wires. Additionally, the lengths of the HDD FO
pulls are longer than typical FO HDDs, therefore large machinery will be required. M&S has proposed
the following costs for the 6” FO HDD conduit piping associated with the Brightshore Stewardship
Receiving Area.
Description Unit Quantity Unit Price
6" FO HDD Immokalee LF 430 $197.18
6" FO HDD Wetland LF 1265 $197.18
It is GradyMinor’s opinion that the unit costs proposed for the 6” FO HDD conduit piping associated with
the utility extensions associated with the Brightshore Stewardship Receiving Area are appropriate.
6” FO Open Cut Conduit Piping
As understood, the fiber optic (FO) conduit for the Brightshore Stewardship Receiving Area include the
costs associated with the conduit and the FO cable. A review of FDOT historical averages for Statewide
(Conduit, Furnish & Install, open cut) determined that the average unit price for Conduit, Furnish & Install,
Open Cut is $16.13/LF. The quantity of the conduit in FDOT’s historical averages is significantly more
(680,576 LF verses 400 LF) than the conduit in this project and therefore has likely significantly affects.
Additionally, the FDOT prices do not include the FO cable. M&S has proposed the following costs for
the 6” FO open cut conduit piping associated with the Brightshore Stewardship Receiving Area.
Description Unit Quantity Unit Price
6" FO HDD Immokalee LF 400 $41.18
It is GradyMinor’s opinion that the unit cost proposed for the 6” FO Open Cut Conduit piping associated
with the utility extensions associated with the Brightshore Stewardship Receiving Area is appropriate.
FO Pull Boxes
As understood, the FO pull boxes for the Brightshore Stewardship Receiving Area include the costs
associated with the furnishing and installing the pull boxes and making the FO cable connections within
the pull boxes. M&S has proposed the following costs for FO pull boxes associated with the Brightshore
Stewardship Receiving Area.
Description Unit Quantity Unit Price
Pull Box EA 8 $3,110.00
11.D.e
Packet Pg. 561 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Civil Engineers Land Surveyors Planners Landscape Architects
Q. Grady Minor & Associates, P.A. Ph. 239-947-1144 Fax. 239-947-0375
3800 Via Del Rey EB 0005151 LB 0005151 LC 26000266
Bonita Springs, FL 34134 www.gradyminor.com
It is GradyMinor’s opinion that the unit cost proposed for the FO Pull Boxes associated with the utility
extensions associated with the Brightshore Stewardship Receiving Area is appropriate.
FO Connections
As understood, the FO connections for the Brightshore Stewardship Receiving Area include the costs
associated with the furnishing and installing all necessary items to make the FO cable connections. M&S
has proposed the following costs for FO connections associated with the Brightshore Stewardship
Receiving Area.
Description Unit Quantity Unit Price
Connection EA 2 $1,720.00
It is GradyMinor’s opinion that the unit cost proposed for the FO Connections associated with the utility
extensions associated with the Brightshore Stewardship Receiving Area is appropriate.
36” RCP
Utility extensions associated with the Brightshore Stewardship Receiving Area includes 200 LF of 36”
RCP. M&S has proposed the following costs for the 36” RCP.
Description Unit Quantity Unit Price
36” RCP LF 200 $173.54
A review of the Solana Road Stormwater Improvements project (Collier County), results in unit prices for
the furnishing and installing 36” RCP ranging from $262.80 to $1,098.00/LF with an average of
$533.58/LF.
It is GradyMinor’s opinion that the unit cost proposed for 36” RCP associated with the Brightshore
Stewardship Receiving Area is appropriate.
36” MES with Bars
Utility extensions associated with the Brightshore Stewardship Receiving Area includes 4 EA of 36” Miter
End Sections (MES) w/ Bars (Barrier). M&S has proposed the following costs for the 36” MES w/ Bars.
Description Unit Quantity Unit Price
36” MES w/ Bars EA 4 $11,990.00
11.D.e
Packet Pg. 562 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Civil Engineers Land Surveyors Planners Landscape Architects
Q. Grady Minor & Associates, P.A. Ph. 239-947-1144 Fax. 239-947-0375
3800 Via Del Rey EB 0005151 LB 0005151 LC 26000266
Bonita Springs, FL 34134 www.gradyminor.com
MES’s with Bars typically include three elements:
1) Stormwater pipe - 36” RCP in this case, equating to 15’ of 36” RCP for a 4:1 MES (per FDOT
Index 272). A review of the Solana Road Stormwater Improvements project (Collier County),
results in unit prices for the furnishing and installing 36” RCP ranging from $262.80 to
$1,098.00/LF with an average of $533.58/LF.
2) Concrete MES - A review of the Solana Road Stormwater Improvements project (Collier County),
results in unit prices for the furnishing and installing 36” MES ranging from $5,040.00 to
$22,703.00/EA with an average of $10,310.25/EA.
3) Barrier/Bars - A review of FDOT historical averages for Statewide (Manatee Grate for 36”,
Unhinged) determined that the average unit price for Manatee Grate for 36”, Unhinged is
$3.800.00/EA.
Based on the similar projects described above, it is feasible that a 36” Miter End Sections (MES) w/ Bars
would cost approximately $22,113.95 ($533.58 x 15’ + $10,310.25 + $3,800.00).
It is GradyMinor’s opinion that the unit cost proposed for 36” Miter End Sections (MES) w/ Bars
associated with the Brightshore Stewardship Receiving Area is appropriate.
Fill
As understood the fill for the Brightshore Stewardship Receiving Area Utility project includes furnishing,
transporting, and placing the fill material. The Brightshore Stewardship Receiving Area includes 1,599
Truck Measure Cubic Yards (TMCY) of fill. M&S has proposed the following costs for the fill.
Description Unit Quantity Unit Price
Fill TMCY 1,599 $21.50
It is GradyMinor’s opinion that the unit cost proposed for the Fill associated with the utility extensions
associated with the Brightshore Stewardship Receiving Area is appropriate.
12” Stabilized Subgrade
Utility extensions associated with the Brightshore Stewardship Receiving Area includes 866 SY of 12”
Stabilized Subgrade. M&S has proposed the following costs for the 36” RCP.
Description Unit Quantity Unit Price
12” Stabilized Subgrade SY 866 $6.00
11.D.e
Packet Pg. 563 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Civil Engineers Land Surveyors Planners Landscape Architects
Q. Grady Minor & Associates, P.A. Ph. 239-947-1144 Fax. 239-947-0375
3800 Via Del Rey EB 0005151 LB 0005151 LC 26000266
Bonita Springs, FL 34134 www.gradyminor.com
A review of the 105th and 106th PUR project (Collier County), results in unit prices for the furnishing and
installing Stabilized Subgrade (12”) ranging from $1.50 to $25.15/SY with an average of $11.55/LF.
It is GradyMinor’s opinion that the unit cost proposed for 12” Stabilized Subgrade associated with the
Brightshore Stewardship Receiving Area is appropriate.
8” Limerock
The Brightshore Stewardship Receiving Area includes 756 SY of 8” Limerock. M&S has proposed the
following costs for the 36” RCP.
Description Unit Quantity Unit Price
8” Limerock SY 756 $16.36
A review of the 105th and 106th PUR project (Collier County), results in unit prices for the furnishing and
installing Limerock Base (6 or 8”) ranging from $9.00 to $19.00/SY with an average of $14.05/LF.
It is GradyMinor’s opinion that the unit cost proposed for 8” Limerock associated with the Brightshore
Stewardship Receiving Area is appropriate.
1.5” Asphalt
The Brightshore Stewardship Receiving Area includes 756 SY of 1.5” Asphalt. M&S has proposed the
following costs for the 1.5” Asphalt.
Description Unit Quantity Unit Price
1.5” Asphalt SY 756 $16.00
As understood, the 1.5” Asphalt associated with the Brightshore Stewardship Receiving Area project is
for driveways. Therefore, GradyMinor reviewed the cost for asphalt driveway installation from the recent
bid of the 105th and 106th PUR project (Collier County) which results in costs ranging from $5.00/SY to
$53.20/SY and an average of $29.40/SY.
It is GradyMinor’s opinion that the unit cost proposed for 1.5” Asphalt associated with the Brightshore
Stewardship Receiving Area is appropriate.
11.D.e
Packet Pg. 564 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Civil Engineers Land Surveyors Planners Landscape Architects
Q. Grady Minor & Associates, P.A. Ph. 239-947-1144 Fax. 239-947-0375
3800 Via Del Rey EB 0005151 LB 0005151 LC 26000266
Bonita Springs, FL 34134 www.gradyminor.com
Sign and Stripe
Sign and Stipe (Signage and Striping) is highly dependent on the specific requirements of a project. M&S
has proposed the following costs for the Sign and Stripe.
Description Unit Quantity Unit Price
Sign and Stripe LS 1 $1,500.00
It is GradyMinor’s opinion that the unit cost proposed for Sign and Stripe associated with the Brightshore
Stewardship Receiving Area is appropriate.
MOT
Maintenance of Traffic (MOT) is highly dependent on the specific requirements of a project. M&S has
proposed the following costs for the MOT.
Description Unit Quantity Unit Price
MOT LS 1 $4,500.00
It is GradyMinor’s opinion that the unit cost proposed for MOT associated with the Brightshore
Stewardship Receiving Area is appropriate.
Sod
Sod is highly dependent on the specific requirements of a project. M&S has proposed the following costs
for the Sod.
Description Unit Quantity Unit Price Total
Sod SY 850 $3.00 $2,550.00
It is GradyMinor’s opinion that the unit cost proposed for Sod associated with the Brightshore Stewardship
Receiving Area is appropriate.
11.D.e
Packet Pg. 565 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Civil Engineers Land Surveyors Planners Landscape Architects
Q. Grady Minor & Associates, P.A. Ph. 239-947-1144 Fax. 239-947-0375
3800 Via Del Rey EB 0005151 LB 0005151 LC 26000266
Bonita Springs, FL 34134 www.gradyminor.com
Guardrail
Guardrail costs are very highly dependent on the quantity of guardrail for a project. As understood the
costs associated with guardrail includes the end treatments and posts. M&S has proposed the following
costs for the guardrail.
Description Unit Quantity Unit Price Total
Guardrail LF 160 $600.00 $96,000.00
It is GradyMinor’s opinion that the unit cost proposed for guardrail associated with the Brightshore
Stewardship Receiving Area is appropriate.
In addition to the above utility and site work items, the Brightshore Stewardship Receiving Area project
includes general costs (mobilization, bond, testing), engineering costs (design, permitting, and
construction administration), and mitigation costs. These costs are approximately 12% of M&S’s quote
for the Brightshore Stewardship Receiving Area project. Based on GradyMinor’s experience, 10-20% of
a project construction cost is appropriate for general construction items and engineering costs. Therefore,
it is GradyMinor’s opinion that the general costs, engineering costs, and mitigation costs associated with
the Brightshore Stewardship Receiving Area are appropriate.
Thank you,
Justin Frederiksen, P.E.
Director of Municipal Engineering
11.D.e
Packet Pg. 566 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.ePacket Pg. 567Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.e
Packet Pg. 568 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
11.D.e
Packet Pg. 569 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15
11.D.e
Packet Pg. 570 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15
11.D.e
Packet Pg. 571 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15
Florida Department of TransportationItem Average Unit Cost From 2022/01/01 to 2022/12/31 StatewideContract Type: CCDisplaying: ITEMS WITH HITSFrom: 0102 1 To: 9999999No. ofWeightedTotalTotalUnitItemContsAverageAmountQuantityMeasObs?Description1050 150051$1,532.22$122,577.6080.000LFNUTILITY PIPE, ADJUST/MODIFY, 20-49.9"1050 160012$15.85$10,700.00675.000LFNUTILITY PIPE,REMOVE & DISPOSE, 0 - 1.9"1050 160026$20.95$306,225.4014,614.000LFNUTILITY PIPE,REMOVE & DISPOSE, 2-4.9"1050 160038$22.24$440,280.9419,799.000LFNUTILITY PIPE,REMOVE & DISPOSE, 5-7.9"1050 160048$19.41$831,182.4042,812.000LFNUTILITY PIPE,REMOVE & DISPOSE, 8-19.9"1050 160052$39.79$410,428.3510,316.000LFNUTILITY PIPE,REMOVE & DISPOSE, 20-49.9"1050 180025$16.49$72,950.604,423.000LFNUTILITY PIPE,PLUG & PLACE OUT OF SERVICE, 2- 4.9"1050 180036$20.20$139,576.706,910.000LFNUTILITY PIPE,PLUG & PLACE OUT OF SERVICE, 5- 7.9"1050 180046$34.06$250,592.127,357.000LFNUTILITY PIPE,PLUG & PLACE OUT OF SERVICE, 8-19.9"1050 195251$1,150.00$339,250.00295.000LFNUTILITY PIPE, TEMPORARY, STEEL PIPE, WATER/SEWER, 20.0-49.9"1050 312022$62.17$20,579.00331.000LFNUTILITY PIPE- POLY VINYL CHLORIDE, FURNISH & INSTALL, WATER/SEWER, 2"1050 312042$129.01$110,950.20860.000LFNUTILITY PIPE- POLY VINYL CHLORIDE, FURNISH & INSTALL, WATER/SEWER, 4"1050 312069$169.16$281,145.111,662.000LFNUTILITY PIPE- POLY VINYL CHLORIDE, FURNISH & INSTALL, WATER/SEWER, 6"1050 312085$88.62$297,862.683,361.000LFNUTILITY PIPE- POLY VINYL CHLORIDE, FURNISH & INSTALL, WATER/SEWER, 8"1050 312123$211.31$1,069,875.015,063.000LFNUTILITY PIPE- POLY VINYL CHLORIDE, FURNISH & INSTALL, WATER/SEWER, 12"1050 312201$228.99$4,137,620.3118,069.000LFNUTILITY PIPE- POLY VINYL CHLORIDE, FURNISH & INSTALL, 01/25/2023Page:11811.D.ePacket Pg. 572Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15
Florida Department of TransportationItem Average Unit Cost From 2022/01/01 to 2022/12/31 StatewideContract Type: CCDisplaying: ITEMS WITH HITSFrom: 0102 1 To: 9999999No. ofWeightedTotalTotalUnitItemContsAverageAmountQuantityMeasObs?Description1050 31220WATER/SEWER, 20"1050 412013$62.67$46,567.35743.000LFNUTILITY PIPE- POLYETHYLENE, FURNISH & INSTALL, WATER/SEWER, 1"1050 412023$146.88$20,415.82139.000LFNUTILITY PIPE- POLYETHYLENE, FURNISH & INSTALL, WATER/SEWER, 2"1050 422023$66.57$136,397.482,049.000LFNUTILITY PIPE- HIGH DENSITY POLYETHYLENE, FURNISH & INSTALL, WATER/SEWER, 2"1050 422081$250.00$70,000.00280.000LFNUTILITY PIPE- HIGH DENSITY POLYETHYLENE, FURNISH & INSTALL, WATER/SEWER, 8"1050 422102$210.08$206,931.30985.000LFNUTILITY PIPE- HIGH DENSITY POLYETHYLENE, FURNISH & INSTALL, WATER/SEWER, 10"1050 422121$161.68$23,443.60145.000LFNUTILITY PIPE- HIGH DENSITY POLYETHYLENE, FURNISH & INSTALL, WATER/SEWER, 12"1050 422141$358.59$305,877.27853.000LFNUTILITY PIPE- HIGH DENSITY POLYETHYLENE, FURNISH & INSTALL, WATER/SEWER, 14"1050 422241$485.03$413,730.59853.000LFNUTILITY PIPE- HIGH DENSITY POLYETHYLENE, FURNISH & INSTALL, WATER/SEWER, 24"1050 422361$900.00$256,500.00285.000LFNUTILITY PIPE- HIGH DENSITY POLYETHYLENE, FURNISH & INSTALL, WATER/SEWER, 36"1050 423011$200.00$96,400.00482.000LFNUTILITY PIPE- HIGH DENSITY POLYETHYLENE, FURNISH & INSTALL, GAS, 1"-1.9"1050 423031$400.00$8,800.0022.000LFNUTILITY PIPE- HIGH DENSITY POLYETHYLENE, FURNISH & INSTALL, GAS, 3"01/25/2023Page:11911.D.ePacket Pg. 573Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15
Procurement Strategist: Kristofer Lopez
Project Manager: Ben Bullert
Bid Due: July 7, 2022 22-7965R BID TABULATION
Invitations:17984
Vendors Viewed: 62
Submitted:5
SECTION 1: GENERAL
ITEM
NO.DESCRIPTION EST.
QUANT.UNIT UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE
1 Mobilization/Demobilization 1 LS 293,685.00$ 293,685.00$ 800,000.00$ 800,000.00$ 431,820.00$ 431,820.00$ 785,900.00$ 785,900.00$ 216,500.00$ 216,500.00$ 210,000.00$ 210,000.00$
2 Maintenance of Traffic 1 LS 113,206.00$ 113,206.00$ 120,000.00$ 120,000.00$ 355,550.00$ 355,550.00$ 239,700.00$ 239,700.00$ 60,000.00$ 60,000.00$ 105,000.00$ 105,000.00$
3 Survey & Record Drawings 1 LS 129,510.00$ 129,510.00$ 48,000.00$ 48,000.00$ 142,538.00$ 142,538.00$ 114,100.00$ 114,100.00$ 108,000.00$ 108,000.00$ 105,000.00$ 105,000.00$
4 Pre-Construction Video 1 LS 12,834.00$ 12,834.00$ 5,000.00$ 5,000.00$ 28,890.00$ 28,890.00$ 3,628.00$ 3,628.00$ 11,280.00$ 11,280.00$ 5,250.00$ 5,250.00$
5 Furnish and Install Project Sign 1 LS 12,367.00$ 12,367.00$ 2,000.00$ 2,000.00$ 9,543.63$ 9,543.63$ 7,257.00$ 7,257.00$ 6,000.00$ 6,000.00$ 5,250.00$ 5,250.00$
561,602.00$ 975,000.00$ 968,341.63$ 1,150,585.00$ 401,780.00$ 430,500.00$
ITEM
NO.DESCRIPTION EST.
QUANT.UNIT UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE
6 Water Main Pipelines (Via Open-Cut)
a.8-inch PVC DR18 175 LF 82.00$ 14,350.00$ 145.00$ 25,375.00$ 115.00$ 20,125.00$ 163.00$ 28,525.00$ 120.00$ 21,000.00$ 63.00$ 11,025.00$
b.12-inch DIP (Pipe Material Purchased by COUNTY )4,361 LF 52.00$ 226,772.00$ 141.00$ 614,901.00$ 92.10$ 401,648.10$ 97.00$ 423,017.00$ 131.90$ 575,215.90$ 105.00$ 457,905.00$
c.16-inch DIP (Pipe Material Purchased by COUNTY )13,544 LF 55.00$ 744,920.00$ 166.00$ 2,248,304.00$ 162.50$ 2,200,900.00$ 117.00$ 1,584,648.00$ 144.00$ 1,950,336.00$ 157.50$ 2,133,180.00$
7 Water Main Pipelines (Via Horizontal Directional Drill)
a.16-inch HDPE DR11 (Pipe Material Purchased by COUNTY )
i.Santa Barbara #5 (Entry to Exit = 775 L.F.)1 LS 137,025.00$ 137,025.00$ 120,000.00$ 120,000.00$ 146,420.00$ 146,420.00$ 164,600.00$ 164,600.00$ 66,820.00$ 66,820.00$ 162,750.00$ 162,750.00$
ii.55th Terrace #1 (Entry to Exit = 513 L.F.)1 LS 123,867.00$ 123,867.00$ 80,000.00$ 80,000.00$ 93,000.00$ 93,000.00$ 114,900.00$ 114,900.00$ 43,800.00$ 43,800.00$ 108,150.00$ 108,150.00$
iii.Green #1 (Entry to Exit = 995 L.F.)1 LS 158,380.00$ 158,380.00$ 140,000.00$ 140,000.00$ 199,535.00$ 199,535.00$ 212,500.00$ 212,500.00$ 78,035.00$ 78,035.00$ 210,000.00$ 210,000.00$
iv.Green #2 (Entry to Exit = 1,402 L.F.)1 LS 199,660.00$ 199,660.00$ 202,000.00$ 202,000.00$ 299,314.00$ 299,314.00$ 269,600.00$ 269,600.00$ 107,892.00$ 107,892.00$ 294,000.00$ 294,000.00$
v.Collier Property #1 (Entry to Exit = 602 L.F.)1 LS 125,579.00$ 125,579.00$ 88,000.00$ 88,000.00$ 99,750.00$ 99,750.00$ 132,600.00$ 132,600.00$ 50,121.00$ 50,121.00$ 126,000.00$ 126,000.00$
vi. Collier Blvd #1 (Entry to Exit = 1,052 L.F.)1 LS 175,190.00$ 175,190.00$ 216,000.00$ 216,000.00$ 261,000.00$ 261,000.00$ 224,500.00$ 224,500.00$ 61,858.00$ 61,858.00$ 220,500.00$ 220,500.00$
8 Connect to Existing Water Mains
a.8-inch WM (AC) (Cut In Existing)2 EA 33,333.00$ 66,666.00$ 8,500.00$ 17,000.00$ 3,757.00$ 7,514.00$ 5,473.00$ 10,946.00$ 18,985.00$ 37,970.00$ 6,300.00$ 12,600.00$
b.8-inch WM (PVC) (Cut In Existing)2 EA 34,188.00$ 68,376.00$ 7,000.00$ 14,000.00$ 3,216.00$ 6,432.00$ 5,370.00$ 10,740.00$ 21,330.00$ 42,660.00$ 5,775.00$ 11,550.00$
c.12-inch WM (Cut In Existing)2 EA 41,819.00$ 83,638.00$ 8,100.00$ 16,200.00$ 8,205.00$ 16,410.00$ 6,657.00$ 13,314.00$ 37,575.00$ 75,150.00$ 6,300.00$ 12,600.00$
d.16-inch WM (Connect to Phase 1)1 EA 54,728.00$ 54,728.00$ 3,000.00$ 3,000.00$ 7,405.00$ 7,405.00$ 6,277.00$ 6,277.00$ 32,885.00$ 32,885.00$ 6,300.00$ 6,300.00$
e.36-inch PCCP WM (Cut In Existing)1 EA 287,428.00$ 287,428.00$ 110,000.00$ 110,000.00$ 300,000.00$ 300,000.00$ 159,400.00$ 159,400.00$ 195,535.00$ 195,535.00$ 52,500.00$ 52,500.00$
9 Deflect Existing Water Mains
a.2-inch WM 1 EA 15,494.00$ 15,494.00$ 1,500.00$ 1,500.00$ 2,000.00$ 2,000.00$ 8,890.00$ 8,890.00$ 4,916.00$ 4,916.00$ 1,575.00$ 1,575.00$
b.6-inch WM 3 EA 15,494.00$ 46,482.00$ 3,500.00$ 10,500.00$ 7,468.00$ 22,404.00$ 11,000.00$ 33,000.00$ 11,450.00$ 34,350.00$ 5,250.00$ 15,750.00$
10 Air Release Valve 17 EA 2,711.00$ 46,087.00$ 4,500.00$ 76,500.00$ 3,000.00$ 51,000.00$ 7,190.00$ 122,230.00$ 10,318.00$ 175,406.00$ 3,150.00$ 53,550.00$
11 Fire Hydrant Assembly 27 EA 6,675.00$ 180,225.00$ 6,000.00$ 162,000.00$ 9,426.00$ 254,502.00$ 11,340.00$ 306,180.00$ 11,356.00$ 306,612.00$ 5,775.00$ 155,925.00$
12 Leak Detection Device 3 EA 4,439.00$ 13,317.00$ 1,900.00$ 5,700.00$ 4,160.00$ 12,480.00$ 4,245.00$ 12,735.00$ 10,990.00$ 32,970.00$ 3,150.00$ 9,450.00$
13 Gate Valve (Valves Purchased by COUNTY )
a.8-inch Gate Valve 3 EA 1,072.00$ 3,216.00$ 400.00$ 1,200.00$ 1,132.00$ 3,396.00$ 1,598.00$ 4,794.00$ 2,010.00$ 6,030.00$ 3,150.00$ 9,450.00$
b.10-inch Gate Valve 2 EA 1,196.00$ 2,392.00$ 500.00$ 1,000.00$ 2,406.00$ 4,812.00$ 2,555.00$ 5,110.00$ 3,580.00$ 7,160.00$ 3,675.00$ 7,350.00$
c.12-inch Gate Valve 13 EA 1,291.00$ 16,783.00$ 550.00$ 7,150.00$ 1,843.00$ 23,959.00$ 2,793.00$ 36,309.00$ 4,835.00$ 62,855.00$ 4,200.00$ 54,600.00$
d.16-inch Gate Valve 25 EA 1,529.00$ 38,225.00$ 800.00$ 20,000.00$ 3,255.00$ 81,375.00$ 3,276.00$ 81,900.00$ 8,740.00$ 218,500.00$ 8,400.00$ 210,000.00$
e.36-inch Gate Valve 2 EA 14,298.00$ 28,596.00$ 4,200.00$ 8,400.00$ 10,950.00$ 21,900.00$ 14,240.00$ 28,480.00$ 14,000.00$ 28,000.00$ 78,750.00$ 157,500.00$
14 Install "NEW" Water Service and Meter Box
a.Single Long Side 2" Water Service & Meter Box 11 EA 4,194.00$ 46,134.00$ 3,800.00$ 41,800.00$ 3,985.00$ 43,835.00$ 14,300.00$ 157,300.00$ 5,970.00$ 65,670.00$ 2,100.00$ 23,100.00$
b.Single Short Side 1" Water Service & Meter Box 8 EA 2,677.00$ 21,416.00$ 2,000.00$ 16,000.00$ 1,892.00$ 15,136.00$ 3,379.00$ 27,032.00$ 2,500.00$ 20,000.00$ 1,575.00$ 12,600.00$
c.Double Long Side 2" Water Service & Meter Box 22 EA 3,687.00$ 81,114.00$ 3,700.00$ 81,400.00$ 3,943.00$ 86,746.00$ 13,890.00$ 305,580.00$ 4,145.00$ 91,190.00$ 3,150.00$ 69,300.00$
d.Double Short Side 2" Water Service & Meter Box 24 EA 3,134.00$ 75,216.00$ 2,100.00$ 50,400.00$ 2,848.00$ 68,352.00$ 3,925.00$ 94,200.00$ 3,000.00$ 72,000.00$ 2,625.00$ 63,000.00$
15 Re-Connect "NEW" Water Service to Existing Meter Boxa.Single Long Side 2" Water Service 2 EA 5,611.00$ 11,222.00$ 3,900.00$ 7,800.00$ 4,055.00$ 8,110.00$ 13,490.00$ 26,980.00$ 5,175.00$ 10,350.00$ 1,575.00$ 3,150.00$
b.Single Short Side 1" Water Service 15 EA 2,812.00$ 42,180.00$ 1,500.00$ 22,500.00$ 1,825.00$ 27,375.00$ 3,285.00$ 49,275.00$ 2,210.00$ 33,150.00$ 1,050.00$ 15,750.00$
c.Double Long Side 2" Water Service 3 EA 3,835.00$ 11,505.00$ 3,700.00$ 11,100.00$ 4,182.00$ 12,546.00$ 13,510.00$ 40,530.00$ 5,689.00$ 17,067.00$ 2,625.00$ 7,875.00$
d.Double Short Side 2" Water Service 9 EA 3,225.00$ 29,025.00$ 1,800.00$ 16,200.00$ 2,503.00$ 22,527.00$ 3,795.00$ 34,155.00$ 3,235.00$ 29,115.00$ 2,100.00$ 18,900.00$
16 Install Bacteriological Sample Point
a.Temporary 10 EA 743.00$ 7,430.00$ 500.00$ 5,000.00$ 936.00$ 9,360.00$ 1,329.00$ 13,290.00$ 2,100.00$ 21,000.00$ 1,050.00$ 10,500.00$
b.Permanent 16 EA 2,323.00$ 37,168.00$ 2,200.00$ 35,200.00$ 2,936.00$ 46,976.00$ 3,690.00$ 59,040.00$ 5,191.00$ 83,056.00$ 2,100.00$ 33,600.00$
17 Pressure Reducing Assembly 1 EA 29,685.00$ 29,685.00$ 35,000.00$ 35,000.00$ 38,141.00$ 38,141.00$ 39,230.00$ 39,230.00$ 38,195.00$ 38,195.00$ 31,500.00$ 31,500.00$
3,249,491.00$ 4,511,130.00$ 4,916,385.10$ 4,841,807.00$ 4,696,869.90$ 4,783,485.00$
ITEM
NO.DESCRIPTION EST.
QUANT.UNIT UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE
18 General Restoration 18,350 LF 23.00$ 422,050.00$ 1.00$ 18,350.00$ 15.00$ 275,250.00$ 19.50$ 357,825.00$ 29.00$ 532,150.00$ 21.00$ 385,350.00$
19 Roadway Restoration
a.Trench Restoration 379 SY 160.00$ 60,640.00$ 680.00$ 257,720.00$ 361.00$ 136,819.00$ 640.00$ 242,560.00$ 752.00$ 285,008.00$ 262.50$ 99,487.50$
b.Mill & Overlay (Local Roadways)4,146 SY 37.00$ 153,402.00$ 21.00$ 87,066.00$ 23.30$ 96,601.80$ 37.00$ 153,402.00$ 75.75$ 314,059.50$ 26.25$ 108,832.50$
c.Mill & Overlay (Collector Roadways)1,634 SY 35.00$ 57,190.00$ 40.00$ 65,360.00$ 56.90$ 92,974.60$ 42.00$ 68,628.00$ 152.00$ 248,368.00$ 42.00$ 68,628.00$
20 Remove and Replace Driveways
a.Asphalt (Includes 14 Gravel Drives)1,703 SY 84.00$ 143,052.00$ 60.00$ 102,180.00$ 61.41$ 104,581.23$ 109.00$ 185,627.00$ 145.00$ 246,935.00$ 147.00$ 250,341.00$
b.Brick 333 SY 129.00$ 42,957.00$ 105.00$ 34,965.00$ 78.22$ 26,047.26$ 101.00$ 33,633.00$ 991.00$ 330,003.00$ 105.00$ 34,965.00$
c.Concrete 5,232 SY 97.00$ 507,504.00$ 100.00$ 523,200.00$ 110.66$ 578,973.12$ 93.00$ 486,576.00$ 163.00$ 852,816.00$ 60.90$ 318,628.80$
d.Decorative Concrete 161 SY 155.00$ 24,955.00$ 170.00$ 27,370.00$ 131.00$ 21,091.00$ 141.00$ 22,701.00$ 389.00$ 62,629.00$ 210.00$ 33,810.00$
21 Remove Asphalt Walk & Replace with Concrete Side Walk 164 SY 90.00$ 14,760.00$ 5.00$ 820.00$ 96.80$ 15,875.20$ 104.00$ 17,056.00$ 214.50$ 35,178.00$ 126.00$ 20,664.00$
22 Remove & Replace Concrete Walk 1,954 SY 81.00$ 158,274.00$ 90.00$ 175,860.00$ 79.65$ 155,636.10$ 98.50$ 192,469.00$ 148.00$ 289,192.00$ 126.00$ 246,204.00$
23 Abandon and REMOVE Existing Water Main
a.Existing 2" PVC Water Main 464 LF 30.00$ 13,920.00$ 3.00$ 1,392.00$ 10.20$ 4,732.80$ 33.50$ 15,544.00$ 52.00$ 24,128.00$ 10.50$ 4,872.00$
b.Existing 8" AC Water Main 108 LF 97.00$ 10,476.00$ 40.00$ 4,320.00$ 21.80$ 2,354.40$ 84.50$ 9,126.00$ 588.00$ 63,504.00$ 157.50$ 17,010.00$
c.Existing 8" PVC Water Main 146 LF 50.00$ 7,300.00$ 10.00$ 1,460.00$ 30.00$ 4,380.00$ 44.50$ 6,497.00$ 391.00$ 57,086.00$ 21.00$ 3,066.00$
d.Existing 12" PVC Water Main 24 LF 59.00$ 1,416.00$ 6.00$ 144.00$ 39.00$ 936.00$ 57.00$ 1,368.00$ 214.25$ 5,142.00$ 26.25$ 630.00$
e.Existing 16" PVC Water Main 79 LF 89.00$ 7,031.00$ 8.00$ 632.00$ 21.00$ 1,659.00$ 68.00$ 5,372.00$ 47.00$ 3,713.00$ 31.50$ 3,780.00$
24 Abandon and GROUT Existing Water Maina.Existing 8" PVC Water Main 204 LF 78.00$ 15,912.00$ 8.00$ 1,632.00$ 32.70$ 6,670.80$ 27.50$ 5,610.00$ 140.00$ 28,560.00$ 10.50$ 2,142.00$
b.Existing 16" PVC Water Main 41 LF 151.00$ 6,191.00$ 15.00$ 615.00$ 177.00$ 7,257.00$ 129.00$ 5,289.00$ 185.00$ 7,585.00$ -$ -$
25 Replace Existing Driveway Culverts 3,298 LF 76.00$ 250,648.00$ 60.00$ 197,880.00$ 108.72$ 358,558.56$ 308.00$ 1,015,784.00$ 177.00$ 583,746.00$ 105.00$ 346,290.00$
1,897,678.00$ 1,500,966.00$ 1,890,397.87$ 2,825,067.00$ 3,969,802.50$ 1,944,700.80$
ITEM
NO.DESCRIPTION EST.
QUANT.UNIT UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE
26 Remove & Replace Drainage Pipes
a.18"X12" ERCP 274 LF 194.00$ 53,156.00$ 55.00$ 15,070.00$ 113.87$ 31,200.38$ 147.00$ 40,278.00$ 315.00$ 86,310.00$ 150.00$ 41,100.00$
b.24" RCP 159 LF 225.00$ 35,775.00$ 60.00$ 9,540.00$ 115.50$ 18,364.50$ 176.00$ 27,984.00$ 269.50$ 42,850.50$ 200.00$ 31,800.00$
c.30" RCP 223 LF 233.00$ 51,959.00$ 80.00$ 17,840.00$ 201.00$ 44,823.00$ 245.00$ 54,635.00$ 254.00$ 56,642.00$ 230.00$ 51,290.00$
d.36" RCP 88 LF 295.00$ 25,960.00$ 120.00$ 10,560.00$ 243.00$ 21,384.00$ 322.00$ 28,336.00$ 379.75$ 33,418.00$ 250.00$ 22,000.00$
27 Remove & Replace Drainage Structures
a.Type C Catch Basin (<10 feet)2 EA 7,211.00$ 14,422.00$ 5,000.00$ 10,000.00$ 5,775.00$ 11,550.00$ 4,778.00$ 9,556.00$ 10,254.75$ 20,509.50$ 10,000.00$ 20,000.00$
b.Type D Catch Basin (<10 feet)14 EA 8,816.00$ 123,424.00$ 6,000.00$ 84,000.00$ 6,706.00$ 93,884.00$ 6,501.00$ 91,014.00$ 9,350.75$ 130,910.50$ 10,000.00$ 140,000.00$
c.Mitered End Section (18"x12")4 EA 5,071.00$ 20,284.00$ 800.00$ 3,200.00$ 2,371.00$ 9,484.00$ 2,997.00$ 11,988.00$ 6,412.75$ 25,651.00$ 2,000.00$ 8,000.00$
324,980.00$ 150,210.00$ 230,689.88$ 263,791.00$ 396,291.50$ 314,190.00$
ITEM
NO.DESCRIPTION EST.
QUANT.UNIT UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE
28 General Restoration 744 LF 31.00$ 23,064.00$ 9.00$ 6,696.00$ 12.73$ 9,471.12$ 19.50$ 14,508.00$ 154.00$ 114,576.00$ 21.00$ 15,624.00$
29 Roadway Restoration
a.Trench Restoration 158 SY 161.00$ 25,438.00$ 470.00$ 74,260.00$ 346.00$ 54,668.00$ 640.00$ 101,120.00$ 645.00$ 101,910.00$ 262.50$ 41,475.00$
b.Mill & Overlay (Local Roadways)603 SY 62.00$ 37,386.00$ 21.00$ 12,663.00$ 23.30$ 14,049.90$ 42.00$ 25,326.00$ 148.00$ 89,244.00$ 26.25$ 15,828.75$
30 Remove and Replace Driveways
a.Concrete 145 SY 97.00$ 14,065.00$ 85.00$ 12,325.00$ 102.30$ 14,833.50$ 93.00$ 13,485.00$ 175.00$ 25,375.00$ 60.90$ 8,830.50$
31 Remove & Replace Concrete Walk 42 SY 96.00$ 4,032.00$ 85.00$ 3,570.00$ 130.00$ 5,460.00$ 98.50$ 4,137.00$ 250.00$ 10,500.00$ 126.00$ 5,292.00$
103,985.00$ 109,514.00$ 98,482.52$ 158,576.00$ 341,605.00$ 87,050.25$
ITEM
NO.DESCRIPTION EST.
QUANT.UNIT UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE UNIT PRICE EXTENDED PRICE
32 General Allowance 1 T&M 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$
33 Storm Drainage Allowance 1 T&M 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$ 300,000.00$
600,000.00$ 600,000.00$ 600,000.00$ 600,000.00$ 600,000.00$ 600,000.00$
561,602.00$ 975,000.00$ 968,341.63$ 1,150,585.00$ 401,780.00$ 430,500.00$
3,249,491.00$ 4,511,130.00$ 4,916,385.10$ 4,841,807.00$ 4,696,869.90$ 4,783,485.00$
1,897,678.00$ 1,500,966.00$ 1,890,397.87$ 2,825,067.00$ 3,969,802.50$ 1,944,700.80$
324,980.00$ 150,210.00$ 230,689.88$ 263,791.00$ 396,291.50$ 314,190.00$
103,985.00$ 109,514.00$ 98,482.52$ 158,576.00$ 341,605.00$ 87,050.25$
600,000.00$ 600,000.00$ 600,000.00$ 600,000.00$ 600,000.00$ 600,000.00$
6,737,736.00$ 7,846,820.00$ 8,704,297.00$ 9,839,826.00$ 10,406,348.90$ 8,159,926.05$
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
NO Yes Yes Yes Yes
Vendor Declaration Statement (Form 10)
Immigration Affidavit Certification (Form 11)
Bidders Checklist (Form 12)
Statement of Experience of Bidder (Form 5)
Trench Safety Act Acknowledgement (Form 6)
Bid Bond (Form 7)
Insurance and Bonding Requirements (Form 8)
Conflict of Interest Affidavit (Form 9)
Bid Schedule
Bid Response Form (Form 1)
Contractors Key Personnel Assigned to Project - (Form 2)
Material Manufacturers (Form 3)
List of Major Subcontractors (Form 4)
Quality Enterprises USA, Inc.Accurate Drilling Systems, Inc Engineers Estimate
Completed Bid Forms:
D.B.E Management, LLC dba DBE
Utility Services Metro Equipment Service, Inc Andrew Site Work, LLC
SECTION 6: ALLOWANCE
TOTAL:
SECTION 5: RESTORATION (DRAINAGE)
SECTION 3 SUBTOTAL:
*See Supplemental Specifications Section 01026 Measurement and Payment for Bid Item Descriptions.
SECTION 5: RESTORATION (DRAINAGE)
SECTION 1: GENERAL
SECTION 2: WATER SYSTEM
SECTION 3: RESTORATION (WATER MAIN)
SECTION 4: DRAINAGE
SECTION 4: DRAINAGE
SECTION 4 SUBTOTAL:
SECTION 6: ALLOWANCE
SECTION 5 SUBTOTAL:
SUMMARY
SECTION 3 SUBTOTAL:
SECTION 1 SUBTOTAL:
SECTION 2: WATER SYSTEM
SECTION 2 SUBTOTAL:
SECTION 3: RESTORATION (WATER MAIN)
GOLDEN GATE CITY TRANSMISSION
WATER MAIN IMPROVEMENTS PHASE 2
ROUND 2 BIDDING 1 of 2 BID SCHEDULE
MAY 17, 2022
11.D.e
Packet Pg. 574 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Yes Yes Yes Yes Yes
N/A N/A N/A Yes N/A
Yes No Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Yes Yes Yes Yes Yes
Opened by: Kristofer Lopez, Procurement Strategist
Witnessed by: Matt Catoe, Procurement Strategist
SunBiz
E-Verify
W-9
License
Addendums (2)
Collier County Business Tax Receipt (if applicable)
GOLDEN GATE CITY TRANSMISSION
WATER MAIN IMPROVEMENTS PHASE 2
ROUND 2 BIDDING 2 of 2
ENGINEER'S OPINON OF PROBABLE
CONSTRUCTION COST
MAY 6, 2022
11.D.e
Packet Pg. 575 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
ESTIMATED TOTAL TOTAL TOTAL
QUANTITY UNIT UNIT PRICE ITEM COST UNIT PRICE ITEM COST UNIT PRICE ITEM COST
(A) (B) (AxB) (B) (AxB) (B) (AxB)
1.1 General Requirements ‐ UTILITIES WORK ONLY 1 LS $340,000.00 $340,000.00 $125,000.00 $125,000.00 $192,736.11 $192,736.11
1.2 Roadway Crossings ‐ Water Main Installation 3,400 SY $35.70 $121,380.00 $25.00 $85,000.00 $29.25 $99,450.00
1.3 Abandon, Cap and Grout Fill Existing 4" Water Main 500 LF $5.73 $2,865.00 $6.00 $3,000.00 $3.60 $1,800.00
1.4 Abandon, Cap and Grout Fill Existing 6" Water Main 475 LF $7.00 $3,325.00 $7.00 $3,325.00 $4.15 $1,971.25
1.5 Abandon, Cap and Grout Fill Existing 8" Water Main 7,100 LF $5.00 $35,500.00 $5.00 $35,500.00 $4.65 $33,015.00
1.6 Abandon, Cap and Grout Fill Existing 16" Water Main 500 LF $24.50 $12,250.00 $16.00 $8,000.00 $20.10 $10,050.00
1.7 Remove Existing Fire Hydrant 2 EA $909.00 $1,818.00 $1,220.00 $2,440.00 $450.00 $900.00
1.8 Remove Existing Kennedy Canal Aerial Crossing (Approximate Station 134+75(+/‐
) to Approximate Station 135+45(+/‐))1 LS $22,408.00 $22,408.00 $2,760.00 $2,760.00 $16,153.00 $16,153.00
1.9 Relocate Existing FDC Connection (Approximate Station 102+55) 1 EA $7,690.00 $7,690.00 $2,440.00 $2,440.00 $2,838.00 $2,838.00
ST‐1 $547,236.00 $267,465.00 $358,913.36
2.1 Averages
a. 16" Potable Water Main ‐ Ductile Iron 200 LF $267.00 $53,400.00 $155.00 $31,000.00 $204 $40,860.00 $208.77
b. 12" Potable Water Main ‐ Ductile Iron 7,000 LF $99.50 $696,500.00 $95.00 $665,000.00 $73 $508,970.00 $89.07
c. 8" Potable Water Main ‐ Ductile Iron 1,750 LF $120.20 $210,350.00 $84.00 $147,000.00 $78 $136,500.00 $94.07
2.2 Horizontal Directional Drill (HDD) ‐ Kennedy Canal ‐ Station 133+25(+/‐) to
Station 136+92(+/‐)1 LS $136,028 $136,028.00 $48,100.00 $48,100.00 $61,850 $61,850.00
2.3
a. 12" Gate Valve and Associated Appurtenances 16 EA
$3,804.00 $60,864.00 $3,000.00 $48,000.00 $2,676 $42,816.00 $3,160.00
b. 8" Gate Valve and Associated Appurtenances 21 EA $2,248.00 $47,208.00 $1,800.00 $37,800.00 $1,581 $33,201.00
2.4 Fire Hydrant Assembly Complete 30 EA $5,086.00 $152,580.00 $4,810.00 $144,300.00 $5,615 $168,450.00
2.5 Air Release Valve and Associated Appurtenances 20 EA $7,772.00 $155,440.00 $7,050.00 $141,000.00 $8,628 $172,560.00
2.6
a. Potable Water Single Service ‐ Short Side 7.7 EA $1,110.00 $8,547.00 $1,520.00 $11,704.00 $1,120 $8,626.31
b. Potable Water Single Service ‐ Long Side 7 EA $2,426.00 $16,982.00 $2,825.00 $19,775.00 $3,292 $23,044.00
c. Potable Water Double Service ‐ Short Side 20 EA $1,426.00 $28,520.00 $1,515.00 $30,300.00 $1,505 $30,100.00
d. Potable Water Double Service ‐ Long Side 26.40 EA $2,658.00 $70,171.20 $3,375.00 $89,100.00 $3,735 $98,604.00
e. Potable Water Commercial Service ‐ Short Side 4 EA $1,969.00 $7,876.00 $1,516.00 $6,064.00 $2,236 $8,944.00
f. Potalbe Water Commercial Service ‐ Long Side 4 EA $3,541.00 $14,164.00 $3,247.00 $12,988.00 $6,165 $24,660.00
2.7
a. Mainline Tie‐In Connection ‐ PINE ISLAND ROAD ‐ Station 101+00(+/‐) 1 LS $34,945.00 $34,945.00 $4,476.00 $4,476.00 $13,520 $13,520.00
b. Mainline Tie‐In Connection ‐ SANTA BARBARA BOULEVARD ‐ Station 170+65(+/‐) 1 LS $48,638.00 $48,638.00 $32,130.00 $32,130.00 $45,743 $45,743.00
c. Mainline Tie‐In Connection ‐ Nicholas Parkway East ‐ Station 172+00(+/‐) 1 LS $30,046.00 $30,046.00 $5,627.00 $5,627.00 $17,673 $17,673.00
d. Tie‐in Connection to Existing 4" Potable Water Main 4 EA $2,111.00 $8,444.00 $2,770.00 $11,080.00 $1,116 $4,464.00
e. Tie‐in Connection to Existing 6" Potable Water Main 6 EA $2,037.00 $12,222.00 $2,620.00 $15,720.00 $1,718 $10,308.00
f. Tie‐in Connection to Existing 8" Potable Water Main 9 EA $1,662.00 $14,958.00 $2,185.00 $19,665.00 $2,150 $19,350.00
2.8
a. Median Irrigation Service Line 10 EA $3,081.00 $30,810.00 $1,272.00 $12,720.00 $2,617 $26,170.00
b. 1" PE Irrigation Service Line ‐ Station 136+65(+/‐) to Station 137+60(+/‐) 100 LF $31.00 $3,100.00 $34.65 $3,465.00 $29 $2,900.00
c.Locate and Turn Off Corporation Stop on all Existing Median Irrigation Services
and Remove All Piping and Service Connections and Associated Appurtenances 15 $1,100.00 $16,500.00 $716.00 $10,740.00 $761 $11,415.00
2.9 Flowable Fill (Excavatable, per FDOT Specification Section 121) 200 CY $170.00 $34,000.00 $198.00 $39,600.00 $327 $65,400.00
ST‐2 $1,892,293.20 $1,587,354.00 $1,576,128.31
ST‐3 $2,439,529.20 $1,854,819.00 $1,935,041.67
DUCTILE IRON PIPE WATERLINE
WATERLINE VALVES AND BOXES
POTABLE WATER SERVICES
CONNECTION TO EXISTING WATER MAIN
2" MEDIAN IRRIGATION SERVICES
BID SECTION 2: WATER MAIN SYSTEM ‐ SUBTOTAL
SUB‐TOTAL CONSTRUCTION COST ‐ NICHOLAS PARKWAY WEST ‐ WATER
MAIN IMPROVEMENTS ‐ UTILITIES DEPARTMENT (Sum of Bid Items: ST‐1 ‐ Bid
Section 1: General ‐ Subtotal and ST‐2 ‐ Bid Section 2: Water Main System ‐
Subtotal)
BID SECTION 2: WATER MAIN SYSTEM
City of Cape Coral
Bid #BPW2081MC Nicholas Parkway West Access Management and Watermain Improvements
Bid Close Date: February 18, 2021
Andrew Sitework
Fort Myers, FL
PWC Joint Venture
Fort Myers, FL
Wright Construction
Fort Myers, FL
ITEM NO. DESCRIPTION
NICHOLAS PARKWAY WEST ‐ WATER MAIN IMPROVEMENTS ‐
UTILITIES DEPARTMENT:
BID SECTION 1: GENERAL
BID SECTION 1: GENERAL ‐ SUBTOTAL
11.D.e
Packet Pg. 576 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Rivergrass North Ph1A
12 PVC Wedge Restraint *ONELOK With AccessoriesEA2 $149.15 $298.30
Connect to Exist 12": $560.75Average Unit Price $560.75/EAQuanity: 1
Connect to Exist 6"
UMQty Bid Price Ext Price Description / Comments
6 X 12 Mechanical Joint C153 Long Sleeve Less AccessoriesEA1 $101.46 $101.46
6 PVC Wedge Restraint *ONELOK With AccessoriesEA2 $60.51 $121.02
Connect to Exist 6": $222.48Average Unit Price $222.48/EAQuanity: 1
Potable/IQ Bypass Assy
UMQty Bid Price Ext Price Description / Comments
12 Mechanical Joint C153 90 BEND Less AccessoriesEA2 $344.24 $688.48
12 PVC Wedge Restraint *ONELOK With AccessoriesEA2 $149.15 $298.30
12 Ductile Iron Wedge Restraint *ONELOK With AccessoriesEA2 $135.27 $270.54
12X6'0 Flange X PE PC Ductile Iron SpoolEA2 $1,405.84 $2,811.68
12 X 10 Ductile Iron 125# C110 Flange Concentric ReducerEA2 $532.66 $1,065.32
10 Ductile Iron 125# C110 Flange TeeEA2 $720.56 $1,441.12
10 Ductile Iron 125# C110 Flange 45 BENDEA4 $424.47 $1,697.88
10X1'8 Flange X Flange PC DI SpoolEA3 $831.85 $2,495.55
10X5'0 Flange X Flange PC Ductile Iron SpoolEA1 $1,253.05 $1,253.05
Lead Law Compliant 10 RPP Assembly Stainless Steel Body FLGXFLGEA1 $9,363.53 $9,363.53
10 COAT STL FLG Z PLT STRN AWWAEA1 $1,740.00 $1,740.00
10 FLG Octave MTR SSEA1 $12,793.75 $12,793.75
10X2 316SS TAP BLIND FLGEA1 $1,928.57 $1,928.57
2 X 1 Stainless Steel 316 150# Thread BushingEA1 $14.21 $14.21
1 X 3 Schedule 40 316 L WLD Nipple TBEEA2 $6.76 $13.52
1X6 S40 316L WLD NIP TBEEA1 $6.99 $6.99
1 Stainless Steel 1000# Threaded 2 Piece Full Port BV Locking LeverEA2 $80.34 $160.68
1 Stainless Steel 316 150# Thread TeeEA1 $7.61 $7.61
1 Stainless Steel 316 150# Thread SQ HD PLUGEA1 $3.73 $3.73
1 Combination Air RELEASE ValveEA1 $236.49 $236.49
10 X 3 Ductile Iron C110 125# IPT Tap on Pipe BLND FlangeEA1 $337.51 $337.51
3X3 S40 316L WLD NIP TBEEA1 $29.00 $29.00
3 Stainless Steel 1000# Threaded 2 Piece Full Port BV Locking LeverEA1 $1,147.90 $1,147.90
3 Stainless Steel GBL MNPT Adapter TYPE FEA1 $118.15 $118.15
3 Stainless Steel DUST CapEA1 $98.69 $98.69
12 304 SS 150# RR FF 1/8 FLG PKGEA2 $103.88 $207.76
10 304 SS 150# RR FF 1/8 FLG PKGEA16 $98.54 $1,576.64
6-10 Stainless Steel Pipe Support StandEA4 $165.00 $660.00
Potable/IQ Bypass Assy: $42,466.65
Irrigation: $549,938.36
8/4/2023 Page 22 of 23BMAT20230300002629
11.D.e
Packet Pg. 577 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Mitchell & Stark Construction Co., Inc.
6001 Shirley St. Naples, FL 34109
Phone: 239-597-2165 Fax: 239-566-7865
DIRECT LABOR
CLASSIFICATION HOURS RATE COST TOTALS
Project Manager 4 $100.00 hr $400.00
Superintindent 12 $85.00 hr $1,020.00
Field Supervisor 1 70 $75.00 hr $5,250.00
Operator 2 140 $50.00 hr $7,000.00
Pipe Layer 1 40 $40.00 hr $1,600.00
Laborer 2 140 $40.00 hr $5,600.00
Truck Driver 2 14 $35.00 hr $490.00
Lowboy Driver 1 8 $35.00 hr $280.00
TOTAL LABOR $21,640.00
MATERIAL NOT FROM YARD COST
$0.00
$0.00
$0.00
SUB-TOTAL $0.00
MARK-UP 10%$0.00
TAX 7%-$
SUB-TOTAL $0.00
MATERIAL FROM YARD
$0.00
SUB-TOTAL $0.00
TOTAL MATERIALS $0.00
EQUIPMENT
DESCRIPTION HOURS RATE COST
120 Excavator 70 $130.00 hr $9,100.00
544 Loader 70 $95.00 hr $6,650.00
Walk Behind Roller 10 $40.00 hr $400.00
Lowboy Truck 8 $170.00 hr $1,360.00
Dump Truck 14 $70.00 hr $980.00
Pick Up Truck w/Tools 70 $55.00 hr $3,850.00
3 Inch Pump 20 $45.00 hr $900.00
SUB-TOTAL $23,240.00
TOTAL EQUIPMENT $23,240.00
SUBCONTRACTORS
DESCRIPTION QUANTITY UNIT PRICE COST
Johnson Engineering 1 LS $6,000.00 $6,000.00
SUB-TOTAL $6,000.00
MARK-UP 10%$600.00
TOTAL SUBCONTRACTORS $6,600.00
TOTAL COST $51,480.00
Created By:Mitchell Penner Approved By:
Print Print
Sign Sign
Date 2/13/2023 Date
Company
SkySail Above Ground Assembly
TIME AND MATERIALS
Work Directive #05
11.D.e
Packet Pg. 578 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Florida Department of TransportationItem Average Unit Cost From 2022/01/01 to 2022/12/31 StatewideContract Type: CCDisplaying: ITEMS WITH HITSFrom: 0102 1 To: 9999999No. ofWeightedTotalTotalUnitItemContsAverageAmountQuantityMeasObs?Description0581 1 59$2,703.89$224,423.0183.000EANRELOCATE TREES AND PALMS,TREES, TREES, >=5" DIAMETER AT BREAST HEIGHT0581 1 75$537.23$33,308.0062.000EANRELOCATE TREES AND PALMS,PALMS, <14' OF CLEAR TRUNK, SABAL PALM ONLY0581 1 88$804.31$111,798.60139.000EANRELOCATE TREES AND PALMS, >=14' OF CLEAR TRUNK, SABAL PALM ONLY0590 70 17$16,812.56$117,687.927.000LSNIRRIGATION SYSTEM REPAIRS0590 70 57$82,088.69$574,620.817.000LSNIRRIGATION SYSTEM- MODIFY EXISTING SYSTEM0590 702091$71,040.00$71,040.001.000LSYIRRIGATION SYSTEM- MODIFY EXISTING SYSTEM, PROJECT 432066-9-52-010590 702101$150,583.76$150,583.761.000LSYIRRIGATION SYSTEM- MODIFY EXISTING SYSTEM, PROJECT 432066-8-52-010591 12007$24.17$72,257.692,989.000LFNIRRIGATION SLEEVE, 2" DIAMETER0591 14008$28.79$110,991.593,855.000LFNIRRIGATION SLEEVE, 4" DIAMETER0591 16003$43.19$64,090.851,484.000LFNIRRIGATION SLEEVE, 6" DIAMETER0611 1 175$1,771.61$397,968.95224.637MINITSFM SUBSURFACE DOCUMENTATION- PROJECT LENGTH0611 2 151$2,392.52$289,494.84121.000EANITSFM LOCATION DOCUMENTATION- INTERSECTION0611 2 240$1,245.62$351,265.67282.000EANITSFM LOCATION DOCUMENTATION- ITS SITE0611 2 34$1,954.49$7,817.954.000EANITSFM LOCATION DOCUMENTATION- COMMUNICATIONS BUILDING0630 2 11181$16.13$10,976,597.10680,576.000LFNCONDUIT, FURNISH & INSTALL, OPEN TRENCH0630 2 12198$33.17$20,476,688.20617,397.000LFNCONDUIT, FURNISH & INSTALL, DIRECTIONAL BORE01/25/2023Page:5411.D.ePacket Pg. 579Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15
PS: Patrick Boyle Notifications: 10278
PM: Mark Zordan Packages Viewed: 83
Bid Submittals: 3
EARTHWORK & SITEWORK
ITEM DESCRIPTION QUANTITY UNIT UNIT COST SUBTOTAL UNIT COST SUBTOTAL UNIT COST SUBTOTAL UNIT COST SUBTOTAL
1 Project Sign 2 EA $1,816.50 $3,633.00 $4,000.00 $8,000.00 $4,472.00 $8,944.00 $1,440.00 $2,880.00
2 Survey Layout, As-Built Survey & Maintain Record Drawings 1 LS $43,339.00 $43,339.00 $50,000.00 $50,000.00 $164,000.00 $164,000.00 $28,800.00 $28,800.00
3 Erosion and Sediment Control 1 LS $58,872.00 $58,872.00 $70,000.00 $70,000.00 $272,598.00 $272,598.00 $57,600.00 $57,600.00
4 Pre & Post Construction Video 1 LS $1,817.00 $1,817.00 $8,000.00 $8,000.00 $12,830.00 $12,830.00 $7,200.00 $7,200.00
5 General Restoration 1 LS $42,127.00 $42,127.00 $128,000.00 $128,000.00 $237,213.00 $237,213.00 $72,000.00 $72,000.00
6 Clearing and Grubbing (4.0 AC)1 LS $50,228.00 $50,228.00 $128,000.00 $128,000.00 $147,449.00 $147,449.00 $120,412.80 $120,412.80
7 Riprap, Rubble, F&I, Ditch Lining 29 TN $143.50 $4,161.50 $600.00 $17,400.00 $652.00 $18,908.00 $164.40 $4,767.60
8 Regular Excavation - North Ditch Re-Grading 922 CY $36.25 $33,422.50 $90.00 $82,980.00 $90.00 $82,980.00 $19.20 $17,702.40
9 Regular Excavation - South Ditch Re-Grading 1,762 CY $35.75 $62,991.50 $80.00 $140,960.00 $89.50 $157,699.00 $19.20 $33,830.40
10 Embankment - North Ditch 210 CY $28.25 $5,932.50 $150.00 $31,500.00 $277.00 $58,170.00 $13.20 $2,772.00
11 Embankment - South Ditch 175 CY $33.75 $5,906.25 $150.00 $26,250.00 $259.00 $45,325.00 $13.20 $2,310.00
12 Bahia Sod - Installed 17,500 SY $7.25 $126,875.00 $9.00 $157,500.00 $7.73 $135,275.00 $3.60 $63,000.00
13 Armoring - Gabion Baskets [ 9 ga., rock-filled, fabric overlay]1,550 CY $506.00 $784,300.00 $1,050.00 $1,627,500.00 $653.00 $1,012,150.00 $360.00 $558,000.00
14 Bollards 5 EA $794.00 $3,970.00 $1,500.00 $7,500.00 $2,107.00 $10,535.00 $1,423.20 $7,116.00
15 Mast Arm (include all work indicated in note on sheet 9 of 15)1 LS $27,924.00 $27,924.00 $50,000.00 $50,000.00 $116,425.00 $116,425.00 $120,000.00 $120,000.00
16 Mobilization (9.5%)1 LS $452,957.00 $452,957.00 $525,000.00 $525,000.00 $229,000.00 $229,000.00 $440,543.72 $440,543.72
17 Maintenance of Traffic (2.5%)1 LS $114,497.00 $114,497.00 $236,000.00 $236,000.00 $58,000.00 $58,000.00 $115,932.56 $115,932.56
Subtotal $1,822,953.25 Subtotal $3,294,590.00 Subtotal $2,767,501.00 Subtotal $1,654,867.48
PAVING & GRADING
ITEM DESCRIPTION QUANTITY UNIT UNIT COST SUBTOTAL UNIT COST SUBTOTAL UNIT COST SUBTOTAL UNIT COST SUBTOTAL
1 Road Repair - Solana Road 110 LF $1,821.50 $200,365.00 $400.00 $44,000.00 $591.00 $65,010.00 $120.00 $13,200.00
2 Road Repair - Royal Ponciana Drive 35 LF $959.25 $33,573.75 $400.00 $14,000.00 $910.00 $31,850.00 $120.00 $4,200.00
Subtotal $233,938.75 Subtotal $58,000.00 Subtotal $96,860.00 Subtotal $17,400.00
DRAINAGE
ITEM DESCRIPTION QUANTITY UNIT UNIT COST SUBTOTAL UNIT COST SUBTOTAL UNIT COST SUBTOTAL UNIT COST SUBTOTAL
1 18" RCP 37 LF $239.50 $8,861.50 $124.00 $4,588.00 $247.00 $9,139.00 $92.40 $3,418.80
2 24" RCP 319 LF $329.25 $105,030.75 $170.00 $54,230.00 $395.00 $126,005.00 $132.00 $42,108.00
3 30" RCP 136 LF $357.75 $48,654.00 $240.00 $32,640.00 $349.00 $47,464.00 $222.00 $30,192.00
4 36" RCP 29 LF $423.50 $12,281.50 $350.00 $10,150.00 $1,098.00 $31,842.00 $262.80 $7,621.20
5 48" RCP 6 LF $724.75 $4,348.50 $500.00 $3,000.00 $2,845.00 $17,070.00 $381.60 $2,289.60
6 54" RCP 256 LF $774.50 $198,272.00 $700.00 $179,200.00 $896.00 $229,376.00 $445.20 $113,971.20
7 Drainage Pipe 36in Inline Check Valve (WS885-S)1 EA $39,199.00 $39,199.00 $35,000.00 $35,000.00 $40,612.00 $40,612.00 $66,340.80 $66,340.80
8 Drainage Pipe 18in Inline Check Valve (WS440-S)1 EA $20,870.00 $20,870.00 $15,000.00 $15,000.00 $21,418.00 $21,418.00 $27,172.80 $27,172.80
9 Removal of 18" RCP and (1) Mitered End 23 LF $48.00 $1,104.00 $40.00 $920.00 $165.00 $3,795.00 $111.60 $2,566.80
10 Removal of 36" RCP and (1) Mitered End 166 LF $64.00 $10,624.00 $48.00 $7,968.00 $75.00 $12,450.00 $315.60 $52,389.60
11 Removal of 48" RCP 741 LF $98.50 $72,988.50 $48.00 $35,568.00 $73.00 $54,093.00 $458.40 $339,674.40
12 Install 11' x 4' CBC 359 LF $3,983.50 $1,430,076.50 $2,700.00 $969,300.00 $3,935.00 $1,412,665.00 $5,280.00 $1,895,520.00
13 FDOT Type C Inlet 3 EA $6,288.50 $18,865.50 $10,000.00 $30,000.00 $8,206.00 $24,618.00 $5,904.00 $17,712.00
14 Install Straight End Wall 1 EA $43,363.00 $43,363.00 $27,000.00 $27,000.00 $11,771.00 $11,771.00 $120,960.00 $120,960.00
15 Maintenance Access Manhole 1 EA $13,592.00 $13,592.00 $7,000.00 $7,000.00 $16,314.00 $16,314.00 $7,200.00 $7,200.00
16 Remove Existing Junction Box 2 EA $8,628.00 $17,256.00 $2,000.00 $4,000.00 $9,917.00 $19,834.00 $72,000.00 $144,000.00
17 Install 8' x 4' CBC 61 LF $2,535.00 $154,635.00 $2,600.00 $158,600.00 $2,660.00 $162,260.00 $5,280.00 $322,080.00
18 Type "H" Inlet 1 EA $13,516.00 $13,516.00 $11,000.00 $11,000.00 $14,444.00 $14,444.00 $16,214.40 $16,214.40
19 Mitered End Section, 18"1 EA $2,316.00 $2,316.00 $2,000.00 $2,000.00 $6,733.00 $6,733.00 $2,592.00 $2,592.00
20 Mitered End Section, 30"2 EA $4,589.00 $9,178.00 $4,500.00 $9,000.00 $10,815.00 $21,630.00 $4,140.00 $8,280.00
21 Mitered End Section, 36"1 EA $7,498.00 $7,498.00 $6,000.00 $6,000.00 $22,703.00 $22,703.00 $5,040.00 $5,040.00
22 Install new cast-in-place Junction Box - Conc Class IV, 6 x 16 DS 23 CY $4,223.25 $97,134.75 $5,700.00 $131,100.00 $3,300.00 $75,900.00 $2,160.00 $49,680.00
23 Install new cast-in-place Junction Box - Conc Class IV, 12 X 16 DS 33 CY $3,473.25 $114,617.25 $5,700.00 $188,100.00 $2,819.00 $93,027.00 $2,160.00 $71,280.00
24 Conc Class IV, Transition Sections (2)10 CY $6,855.00 $68,550.00 $6,500.00 $65,000.00 $6,726.00 $67,260.00 $2,160.00 $21,600.00
25 Conc Class IV, End Walls 5 CY $8,464.25 $42,321.25 $7,200.00 $36,000.00 $8,305.00 $41,525.00 $2,160.00 $10,800.00
26 Reinforcing For Concrete - 6 x 16 DS 7,302 LB $2.50 $18,255.00 $2.50 $18,255.00 $3.00 $21,906.00 $2.64 $19,277.28
27 Reinforcing For Concrete - 12 x 16 DS 10,586 LB $2.50 $26,465.00 $2.50 $26,465.00 $3.00 $31,758.00 $2.64 $27,947.04
28 Reinforcing For Concrete - Transition Section 1,790 LB $2.50 $4,475.00 $2.80 $5,012.00 $2.40 $4,296.00 $2.64 $4,725.60
29 Reinforcing For Concrete - End Walls 430 LB $2.50 $1,075.00 $4.30 $1,849.00 $2.40 $1,032.00 $2.64 $1,135.20
30 Install In-line Inlet Grate 1 EA $11,307.50 $11,307.50 $6,000.00 $6,000.00 $15,914.00 $15,914.00 $6,000.00 $6,000.00
Subtotal $2,616,730.50 Subtotal $2,079,945.00 Subtotal $2,658,854.00 Subtotal $3,439,788.72
POTABLE WATER, WASTEWATER & FIRE
ITEM DESCRIPTION QUANTITY UNIT UNIT COST SUBTOTAL UNIT COST SUBTOTAL UNIT COST SUBTOTAL UNIT COST SUBTOTAL
1 Remove & Install 16" C900 DR14 PVC Forcemain 30 LF $763.00 $22,890.00 $800.00 $24,000.00 $1,088.00 $32,640.00 $254.40 $7,632.00
2 Remove & Install 8" C900 DR14 PVC Watermain 30 LF $313.75 $9,412.50 $400.00 $12,000.00 $370.00 $11,100.00 $72.00 $2,160.00
3 6" Water Main Assembly 2 EA $18,342.50 $36,685.00 $2,100.00 $4,200.00 $18,810.00 $37,620.00 $3,697.20 $7,394.40
4 Relocate/ Replace Hydrant Assembly 1 EA $13,114.00 $13,114.00 $3,500.00 $3,500.00 $27,394.00 $27,394.00 $4,536.00 $4,536.00
23-8106 Solana Road Stormwater Improvements
Bid Tabulation
Quality Enterprises USA, Inc. Douglas N. Higgins Inc. Andrew Site Work, LLC Engineers Estimate
DocuSign Envelope ID: 854B14E1-D9C2-4294-8DBC-57653D18110A
11.D.e
Packet Pg. 580 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
5 Replace & Deflect 16in WM 1 EA $25,113.00 $25,113.00 $24,000.00 $24,000.00 $30,000.00 $30,000.00 $60,000.00 $60,000.00
Subtotal $107,214.50 Subtotal $67,700.00 Subtotal $138,754.00 Subtotal $81,722.40
$4,780,837.00 $5,500,235.00 $5,661,969.00 $5,193,778.60
1 Owner's Allowance (10% of total base bid)1 TM $478,083.70 $478,083.70**$550,023.50 $550,023.50 $566,196.90 $566,196.90 $519,377.86 $519,377.86
$5,258,920.70 $6,050,258.50 $6,228,165.90 $5,713,156.46
Owners Allowance - for Owners Use as Directed. This Allowance will be used only at the Owner's direction to accomplish work due to unforeseen conditions and/or as directed by the Owner. Inclusion of the Allowance as part of the Contract Price is not a guarantee that the Contractor will be paid any portion or the
full amount of the Allowance. Expenditures of Owners Allowance will be made through Change Order with proper documentation of Time and Materials supporting the change.
Subtotal
TOTAL BID PRICE + OWNER'S ALLOWANCE
**Deemed a calculation error
List of Major Subcontractors (Form 4)
Statement of Experience of Bidder (Form 5)
Trench Safety Act Acknowledgement (Form 6)
Bid Bond (Form 7)
Insurance and Bonding Requirements (Form 8)
YES
Bid Schedule
Bid Response Form (Form 1)
Contractors Key Personnel Assigned to Project - (Form 2)
Material Manufacturers (Form 3)
Quality Enterprises USA, Inc.
YES
YES
YES
YES
YES
YES
YES
YES
SunBiz
E-Verify
W-9
License
Location
YES
Conflict of Interest Affidavit (Form 9)
Vendor Declaration Statement (Form 10)
Immigration Affidavit Certification (Form 11)
Bidders Checklist (Form 12)
Addendums (1-3)
YES
YES
YES
YES
YES
YES
Naples, FL Naples, FL
Douglas N. Higgins, Inc.
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
YES
Andrew Site Work, LLC
YES
YES
YES
YES
YES
YES
YES
YES
Fort Myers, FL
YES
YES
YES
YES
YES
DocuSign Envelope ID: 854B14E1-D9C2-4294-8DBC-57653D18110A
11.D.e
Packet Pg. 581 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15 under Agreement No. 18-7474)
Florida Department of TransportationItem Average Unit Cost From 2022/01/01 to 2022/12/31 StatewideContract Type: CCDisplaying: ITEMS WITH HITSFrom: 0102 1 To: 9999999No. ofWeightedTotalTotalUnitItemContsAverageAmountQuantityMeasObs?Description0430880 041$130,000.00$130,000.001.000EANFLAP GATES, 49-60"0430885 301$2,370.00$4,740.002.000EANMANATEE GATE FOR 30" PIPE0430886 361$3,800.00$38,000.0010.000EANMANATEE GRATE FOR 36", UNHINGED0430886 601$10,219.05$30,657.153.000EANMANATEE GRATE FOR 60" OR GREATER PIPE, UNHINGED04308861041$5,500.00$11,000.002.000EAYPIPE END GUARD/MANATEE GRATE, 54" PIPE, PROJECT 430897-1-52-0104309505$333.65$1,118,011.303,350.900CYNDESILTING CONCRETE BOX CULVERT0430963 115$75.43$63,060.39836.000LFNPVC PIPE FOR BACK OF SIDEWALK, 4"0430963 22$119.43$2,269.1819.000LFNPVC PIPE FOR BACK OF SIDEWALK, NON STANDARD DIAMETER04309821211$1,398.18$1,398.181.000EANMITERED END SECTION, OPTIONAL ROUND, 12" CD04309821235$2,010.97$18,098.729.000EANMITERED END SECTION, OPTIONAL ROUND, 15" CD043098212535$3,086.73$302,499.2698.000EANMITERED END SECTION, OPTIONAL ROUND, 18" CD043098212932$3,150.21$242,565.9377.000EANMITERED END SECTION, OPTIONAL ROUND, 24" CD043098213314$4,592.63$101,037.7622.000EANMITERED END SECTION, OPTIONAL ROUND, 30" CD043098213814$6,094.59$243,783.5540.000EANMITERED END SECTION, OPTIONAL ROUND, 36" CD04309821408$8,104.20$97,250.4412.000EANMITERED END SECTION, OPTIONAL ROUND, 42" CD04309821415$9,506.96$133,097.4614.000EANMITERED END SECTION, OPTIONAL ROUND, 48" CD04309821424$14,142.00$84,852.006.000EANMITERED END SECTION, OPTIONAL ROUND, 54" CD04309821433$18,000.00$72,000.004.000EANMITERED END SECTION, OPTIONAL ROUND, 60" CD04309821442$22,400.00$112,000.005.000EANMITERED END SECTION, OPTIONAL ROUND, 66" CD04309821451$31,000.00$62,000.002.000EANMITERED END SECTION, OPTIONAL ROUND, 72" CD04309826231$2,300.00$2,300.001.000EANMITERED END SECTION, OPTIONAL - ELLIPTICAL / ARCH, 15" CD01/25/2023Page:3111.D.ePacket Pg. 582Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15
Project Manager: Diana Dueri # Notifications Sent:43,929
Procurement Strategist: Barbara Lance # of Bids Viewed:76
# of Bids:2
Bid Opened By: Barbara Lance on June 30, 2023
Witnessed By: Patrick Boyle
DOUGLAS N. HIGGINS INC.
ITEM NO.DESCRIPTION (98TH AVENUE NORTH)EST. QTY. UNIT UNIT PRICE AMOUNT ($)UNIT PRICE AMOUNT ($)UNIT PRICE AMOUNT ($)
1.1a
Mobilization/Demobilization (Max 5% of 98th Avenue N subtotal of Bid
items 1.2a thru 1.16a; 2.1a thru 2.11a; 3.1a thru 3.13a; and 4.1a thru
4.17a)
1 LS $380,000.00 $380,000.00 $425,557.00 $425,557.00 $375,000.00 $375,000.00
1.2a Maintenance of Traffic 1 LS $760,000.00 $760,000.00 $382,931.00 $382,931.00 $200,000.00 $200,000.00
1.3a Survey Layout & Record Drawings 1 LS $125,000.00 $125,000.00 $264,075.00 $264,075.00 $90,000.00 $90,000.00
1.4a Pre-Construction Video & Photographs 1 LS $32,000.00 $32,000.00 $27,830.00 $27,830.00 $25,000.00 $25,000.00
1.5a Post-Construction Video 1 LS $5,000.00 $5,000.00 $3,630.00 $3,630.00 $5,000.00 $5,000.00
1.6a Clearing & Grubbing 1 LS $668,000.00 $668,000.00 $697,929.00 $697,929.00 $175,000.00 $175,000.00
1.7a Vibratory Monitoring 1 LS $159,000.00 $159,000.00 $200,013.00 $200,013.00 $65,000.00 $65,000.00
1.8a Remove, Dispose, and Replace Mailboxes 185 EA $200.00 $37,000.00 $359.00 $66,415.00 $225.00 $41,625.00
1.9a Remove and Dispose Concrete, Asphalt and Gravel Driveway 8,000 SY $2.00 $16,000.00 $17.50 $140,000.00 $15.00 $120,000.00
1.10a Remove and Store Brick Paver Driveway 1,800 SY $5.00 $9,000.00 $13.75 $24,750.00 $20.00 $36,000.00
1.11a Install Driveway
i.Concrete 7,000 SY $23.00 $161,000.00 $102.50 $717,500.00 $55.00 $385,000.00
ii.Asphalt 1,000 SY $5.00 $5,000.00 $53.20 $53,200.00 $30.00 $30,000.00
iii.Brick Pavers 1,800 SY $45.00 $81,000.00 $63.20 $113,760.00 $70.00 $126,000.00
1.12a Driveway Coatings and Finishes
i.Colored Concrete Coatings 1,340 SY $24.00 $32,160.00 $145.00 $194,300.00 $90.00 $120,600.00
ii.Decorative (Stamped) Concrete Coatings and Finishes 330 SY $70.00 $23,100.00 $115.00 $37,950.00 $105.00 $34,650.00
iii.Color Additives 100 SY $80.00 $8,000.00 $200.00 $20,000.00 $65.00 $6,500.00
1.13a Remove, Dispose, and Replace Sidewalk (including Temporary)
i. Asphalt 350 SY $30.00 $10,500.00 $125.00 $43,750.00 $60.00 $21,000.00
ii.Concrete 275 SY $27.00 $7,425.00 $127.00 $34,925.00 $80.00 $22,000.00
1.14a Detectable Warnings 120 SY $5.00 $600.00 $202.00 $24,240.00 $65.00 $7,800.00
1.15a Private Property Tree Removal 30 EA $30.00 $900.00 $1,117.00 $33,510.00 $350.00 $10,500.00
1.16a Vehicle Guard Post 16 EA $100.00 $1,600.00 $865.00 $13,840.00 $400.00 $6,400.00
1.17a Allowance at the direction and approval by Collier County Utilities
Project Manager.1 T&M $140,000.00 $140,000.00 $140,000.00 $140,000.00 $140,000.00 $140,000.00
SECTION 1A (GENERAL 98TH AVE. N.) SUBTOTAL:$2,662,285.00 $3,660,105.00 $2,043,075.00
ITEM NO.DESCRIPTION (98TH AVENUE NORTH)EST. QTY. UNIT UNIT PRICE AMOUNT ($)UNIT PRICE AMOUNT ($)UNIT PRICE AMOUNT ($)
2.1a Water Main Pipelines
i.8-inch C900 DR18 PVC 6,140 LF $29.00 $178,060.00 $61.75 $379,145.00 $95.00 $583,300.00
ii.8-inch CLASS 350 DIP 40 LF $23.00 $920.00 $207.00 $8,280.00 $105.00 $4,200.00
iii.12-inch C900 DR18 PVC 90 LF $80.00 $7,200.00 $286.00 $25,740.00 $115.00 $10,350.00
2.2a Gate Valves/Insert Valves/Line Stops
i.6-inch Gate Valve 1 EA $200.00 $200.00 $2,121.00 $2,121.00 $2,500.00 $2,500.00
ii.8-inch Gate Valve 23 EA $1,200.00 $27,600.00 $3,040.00 $69,920.00 $3,000.00 $69,000.00
iii.12-inch Gate Valve 2 EA $16,000.00 $32,000.00 $5,360.00 $10,720.00 $6,000.00 $12,000.00
iv.6-inch Insert Valve 1 EA $200.00 $200.00 $11,306.00 $11,306.00 $18,500.00 $18,500.00
v.8-inch Line Stop 1 EA $400.00 $400.00 $17,744.00 $17,744.00 $14,500.00 $14,500.00
vi.12-inch Line Stop 2 EA $500.00 $1,000.00 $19,708.00 $39,416.00 $16,500.00 $33,000.00
2.3a Fire Hydrant Assemblies 13 EA $2,800.00 $36,400.00 $9,958.00 $129,454.00 $6,500.00 $84,500.00
2.4a Water Services
i.Short Single Service 35 EA $250.00 $8,750.00 $2,314.00 $80,990.00 $1,650.00 $57,750.00
ii.Short Double Service 35 EA $450.00 $15,750.00 $3,237.00 $113,295.00 $1,850.00 $64,750.00
iii.Long Single Service 40 EA $400.00 $16,000.00 $3,821.00 $152,840.00 $2,200.00 $88,000.00
iv.Long Double Service 30 EA $450.00 $13,500.00 $4,426.00 $132,780.00 $2,350.00 $70,500.00
2.5a Water Meter, Meter Box, and Backflow Device
ENGINEER'S ESTIMATE
SECTION 1A: GENERAL (98TH AVENUE NORTH)
BID TABULATION
23-8151 - 98th & 99th AVENUE NORTH - PUBLIC UTILITIES RENEWAL PROJECT
SECTION 2A: WATER SYSTEM (98TH AVENUE NORTH)
ANDREW SITE WORK, LLC
98TH AVENUE NORTH and 99TH AVENUE NORTH
PUBLIC UTILITY RENEWAL 1 Section III-1
11.D.e
Packet Pg. 583 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15
i.New Meter Box (Relocated Existing Meter and Backflow)25 EA $80.00 $2,000.00 $849.00 $21,225.00 $700.00 $17,500.00
ii.New Meter Box and New Backflow (Relocated Existing Meter)170 EA $450.00 $76,500.00 $1,588.00 $269,960.00 $800.00 $136,000.00
98TH AVENUE NORTH and 99TH AVENUE NORTH
PUBLIC UTILITY RENEWAL 2 Section III-2
11.D.e
Packet Pg. 584 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15
2.6a Water Meter Box (vacant property)4 EA $400.00 $1,600.00 $547.00 $2,188.00 $600.00 $2,400.00
2.7a Connection to Existing Water Main
i.Vanderbilt Drive 8-inch PVC WM 1 EA $79,000.00 $79,000.00 $3,973.00 $3,973.00 $9,500.00 $9,500.00
ii.6th Street North 12-inch PVC WM 2 EA $69,000.00 $138,000.00 $4,560.00 $9,120.00 $11,500.00 $23,000.00
iii.7th Street North 8-inch PVC WM 1 EA $69,000.00 $69,000.00 $4,327.00 $4,327.00 $9,500.00 $9,500.00
iv.US41 8-inch PVC WM 1 EA $79,000.00 $79,000.00 $4,833.00 $4,833.00 $9,000.00 $9,000.00
2.8a Bacteriological Sample Points (permanent)1 EA $6,000.00 $6,000.00 $4,420.00 $4,420.00 $4,500.00 $4,500.00
2.9a Air Release Valves 6 EA $350.00 $2,100.00 $4,088.00 $24,528.00 $5,500.00 $33,000.00
2.10a Conflict Avoidance (Deflection)5 EA $1,200.00 $6,000.00 $3,428.00 $17,140.00 $2,500.00 $12,500.00
2.11a Removal and Disposal of Asbestos Concrete Water Main 6,140 LF $14.00 $85,960.00 $22.45 $137,843.00 $30.00 $184,200.00
2.12a Allowance at the direction and approval by Collier County Utilities
Project Manager.1 T&M $100,000.00 $100,000.00 $100,000.00 $100,000.00 $100,000.00 $100,000.00
$983,140.00 $1,773,308.00 $1,653,950.00
ITEM NO.DESCRIPTION (98TH AVENUE NORTH)EST. QTY.UNIT UNIT PRICE AMOUNT ($)UNIT PRICE AMOUNT ($)UNIT PRICE AMOUNT ($)
3.1a 8-inch PVC Gravity Sewer Pipe (Remove, Dispose, Replace)5,550 LF $52.00 $288,600.00 $126.70 $703,185.00 $185.00 $1,026,750.00
3.2a Sanitary Sewer Service Lateral (Replace, Dispose, and Reconnect)
i.Single Sanitary Sewer Service Lateral 205 EA $150.00 $30,750.00 $2,868.00 $587,940.00 $1,500.00 $307,500.00
ii.Double Sanitary Sewer Service Lateral 5 EA $50.00 $250.00 $7,724.00 $38,620.00 $1,700.00 $8,500.00
3.3a Private Property Sewer Service Lateral Replacement 200 LF $30.00 $6,000.00 $77.45 $15,490.00 $65.00 $13,000.00
3.4a Relocate Driveway Sanitary Service Lateral 50 EA $70.00 $3,500.00 $1,721.00 $86,050.00 $1,400.00 $70,000.00
3.5a Precast Polymer Concrete Manholes (Remove, Dispose, Replace)13 EA $99,000.00 $1,287,000.00 $19,008.00 $247,104.00 $37,500.00 $487,500.00
3.6a Connect New Gravity Sewer to Existing Manhole 4 EA $61,000.00 $244,000.00 $12,826.00 $51,304.00 $7,000.00 $28,000.00
3.7a Conflict Crossing Through Existing Box 1 EA $84,000.00 $84,000.00 $8,658.00 $8,658.00 $19,000.00 $19,000.00
3.8a Road Restoration - Stabilized Subgrade 16,500 SY $1.50 $24,750.00 $25.15 $414,975.00 $8.00 $132,000.00
3.9a Road Restoration - Limerock Base (6 or 8-inch)13,700 SY $9.00 $123,300.00 $14.15 $193,855.00 $19.00 $260,300.00
3.10a Road Restoration - 2-1/2" Asphalt (Two Lifts)13,500 SY $15.00 $202,500.00 $24.75 $334,125.00 $21.00 $283,500.00
3.11a Final Paving Striping/Marking/Signage 1 LS $76,000.00 $76,000.00 $21,780.00 $21,780.00 $45,000.00 $45,000.00
3.12a Remove, Dispose, and Replace Concrete Curb 100 LF $15.00 $1,500.00 $125.00 $12,500.00 $65.00 $6,500.00
3.13a Milling & Resurfacing 3,450 SY $9.00 $31,050.00 $41.60 $143,520.00 $38.00 $131,100.00
3.14a Allowance at the direction and approval by Collier County Utilities
Project Manager.1 T&M $200,000.00 $200,000.00 $200,000.00 $200,000.00 $200,000.00 $200,000.00
$2,603,200.00 $3,059,106.00 $3,018,650.00
ITEM NO.DESCRIPTION (98TH AVENUE NORTH)EST. QTY. UNIT UNIT PRICE AMOUNT ($)UNIT PRICE AMOUNT ($)UNIT PRICE AMOUNT ($)
4.1a 15" RCP Pipe 40 LF $50.00 $2,000.00 $85.75 $3,430.00 $95.00 $3,800.00
4.2a 18" ADS Pipe 4,610 LF $145.00 $668,450.00 $60.20 $277,522.00 $80.00 $368,800.00
4.3a 18" ADS Perforated Pipe in Water Quality Trench 1,900 LF $168.00 $319,200.00 $97.30 $184,870.00 $110.00 $209,000.00
4.4a 18" RCP 60 LF $45.00 $2,700.00 $75.00 $4,500.00 $110.00 $6,600.00
4.5a 24" ADS Pipe 2,870 LF $198.00 $568,260.00 $79.00 $226,730.00 $105.00 $301,350.00
4.6a 24" ADS Perforated Pipe in Water Quality Trench 2,780 LF $214.00 $594,920.00 $127.50 $354,450.00 $130.00 $361,400.00
4.7a 24" RCP 190 LF $100.00 $19,000.00 $117.00 $22,230.00 $140.00 $26,600.00
4.8a Catch Basin (Type C) w/ 2' Sedimentation Sump 52 EA $800.00 $41,600.00 $4,673.00 $242,996.00 $6,000.00 $312,000.00
4.9a Catch Basin w/Weir Plate 6 EA $29,000.00 $174,000.00 $9,967.00 $59,802.00 $7,000.00 $42,000.00
4.10a In-Line Drain (LD)160 EA $200.00 $32,000.00 $3,587.00 $573,920.00 $2,000.00 $320,000.00
4.11a Junction Box 3 EA $19,000.00 $57,000.00 $10,456.00 $31,368.00 $5,500.00 $16,500.00
4.12a Private Property Yard Drains 20 EA $50.00 $1,000.00 $909.00 $18,180.00 $700.00 $14,000.00
4.13a Connection to Existing Storm Structure 15 EA $400.00 $6,000.00 $2,214.00 $33,210.00 $2,250.00 $33,750.00
4.14a Modification of Storm Structure 20 EA $800.00 $16,000.00 $1,411.00 $28,220.00 $1,500.00 $30,000.00
4.15a Mitered End Section 5 EA $2,500.00 $12,500.00 $5,370.00 $26,850.00 $1,500.00 $7,500.00
4.16a Swale Grading (not associated with the above pay items)540 LF $5.00 $2,700.00 $18.10 $9,774.00 $30.00 $16,200.00
4.17a Root Barrier 300 LF $12.00 $3,600.00 $38.75 $11,625.00 $35.00 $10,500.00
4.18a Allowance at the direction and approval by Collier County Utilities
Project Manager.1 T&M $150,000.00 $150,000.00 $150,000.00 $150,000.00 $150,000.00 $150,000.00
$2,670,930.00 $2,259,677.00 $2,230,000.00
SECTION 4A: STORMWATER SYSTEM (98TH AVENUE NORTH)
SECTION 3A (WASTEWATER SYSTEM 98TH AVE. N.) SUBTOTAL:
SECTION 4A (STORMWATER SYSTEM 98TH AVE. N.) SUBTOTAL:
SECTION 3A: WASTEWATER SYSTEM (98TH AVENUE NORTH)
SECTION 2A (WATER SYSTEM 98TH AVE. N.) SUBTOTAL:
98TH AVENUE NORTH and 99TH AVENUE NORTH
PUBLIC UTILITY RENEWAL 3 Section III-3
11.D.e
Packet Pg. 585 Attachment: GradyMinor 20231011_Brightshores_Cost_Review (27110 : Approve Change Order No. 15