25-0072-Engineer_Estimate-4-7-25.xlsx
XLSX spreadsheet 22 KB Posted
- Attached to
- FY 2026 Pavement Preservation Package 3
- Solicitation number
- 25-0072-ITB-C
- Issued by
- Pinellas County, Clewiston City, Florida
About this file
The document is an engineer's estimate for the Fiscal Year 2026 Pavement Preservation Package 3, a project by Pinellas County, Florida, encompassing five local neighborhood resurfacing projects. The contract covers approximately 47.12 lane miles of roadway across five separate project areas (Project A through E), with each project involving mobilization, maintenance of traffic, inlet protection, asphalt concrete resurfacing, milling existing asphalt pavement, pavement markers, and various painted pavement markings. The projects include specific quantities such as 769 to 5,226 tons of Superpave Asphalt Concrete, 9,320 to 63,342 square yards of milling, and varying lengths of painted markings in white and yellow.
The total base bid for the project is $4,611,370.74, with an additional $410,000 allocated for unspecified work and utilities, bringing the total bid to $5,021,370.74. The engineer's estimate includes detailed line items for each project, with costs ranging from mobilization fees of $10,000 to $35,000, maintenance of traffic expenses between $15,000 and $50,000, and specific unit prices for materials and labor. The project also includes water and sanitary sewer items such as adjusting valve boxes and manhole rims to finished grade, with a separate subtotal for these utility-related work items. The comprehensive breakdown provides a detailed financial projection for the county's pavement preservation and infrastructure improvement efforts.
View the file
Other files
Show all 26
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Sheet1 FY 2026 - Pavement Preservation Package 3
CN. 25-0072
BID NO.
| 4/7/25 | Engineer Estimate | ||||
| Pay Item No. | Description | Quantity | Unit | UnitPrice | Amount |
| Project A - PID 006217A Local Group 115 Resurfacing | ||||||
| A101-0100 | MOBILIZATION | 1 | LS | $10,000.00 | $ 10,000.00 | |
| A102-0100 | MAINTENANCE OF TRAFFIC | 1 | LS | $15,000.00 | $ 15,000.00 | |
| A102-1099 | SIGN, VARIABLE MESSAGE, 3 Lines, Temporary | 28.00 | DAY | $ 18.00 | $ 504.00 | |
| A102-1100502 | OFF DUTY LAW ENFORCEMENT OFFICER | 40 | HR | $50.00 | $ 2,000.00 | |
| A104-7 | INLET PROTECTION SYSTEMS | 30.00 | EA | $ 25.00 | $ 750.00 | |
| A334-2095-460 | SUPERPAVE ASPHALT CONCRETE, Leveling | |||||
| Course, Type SP 9.5 or SP 12.5, Fine, Traffic Level C, Variable Thickness | 25.00 | TN | $ 180.00 | $ 4,500.00 | ||
| A334-3125-001 | SUPERPAVE ASPHALT CONCRETE, Type SP | |||||
| 12.5, Fine, Traffic Level C, Variable Thickness, Local Roads | 769.00 | TN | $ 172.00 | $ 132,268.00 | ||
| A380-3490 | MILLING EXISTING ASPHALT PAVEMENT, 2" | |||||
| Thickness or Less,Full Width | 9,320.00 | SY | $ 3.50 | $ 32,620.00 | ||
| A706-3 | PAVEMENT MARKERS, RETRO-REFLECTIVE | 106.00 | EA | $ 10.00 | $ 1,060.00 | |
| A710-11-121 | PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 6" | 91.00 | LF | $ 1.85 | $ 168.35 | |
| A710-11-123 | PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 12" | 140.00 | LF | $ 2.30 | $ 322.00 | |
| A710-11-125 | PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 24" | 332.00 | LF | $ 4.00 | $ 1,328.00 | |
| A710-11-160 | PAINTED PAVEMENT MARKING, STD, WHITE, MESSAGE | 1.00 | EA | $ 100.00 | $ 100.00 | |
| A710-11-170 | PAINTED PAVEMENT MARKING, STD, WHITE, ARROWS | 1.00 | EA | $ 80.00 | $ 80.00 | |
| A710-11-221 | PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 6" | 2,010.00 | LF | $ 2.34 | $ 4,703.40 | |
| A710-11-224 | PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 18" | 332.00 | LF | $ 2.68 | $ 889.76 | |
| ROADWAY PROJECT (A) SUBTOTAL | $ 206,293.51 |
| Project B - PID 006301A Local Group 103 Resurfacing | ||||||
| B101-0100 | MOBILIZATION | 1 | LS | $35,000.00 | $ 35,000.00 | |
| B102-0100 | MAINTENANCE OF TRAFFIC | 1 | LS | $45,000.00 | $ 45,000.00 | |
| B102-1099 | SIGN, VARIABLE MESSAGE, 3 Lines, Temporary | 28.00 | DAY | $ 18.00 | $ 504.00 | |
| B102-1100502 | OFF DUTY LAW ENFORCEMENT OFFICER | 40 | HR | $50.00 | $ 2,000.00 | |
| B104-7 | INLET PROTECTION SYSTEMS | 60.00 | EA | $ 25.00 | $ 1,500.00 | |
| B334-2095-460 | SUPERPAVE ASPHALT CONCRETE, Leveling | |||||
| Course, Type SP 9.5 or SP 12.5, Fine, Traffic Level C, Variable Thickness | 146.00 | TN | $ 180.00 | $ 26,280.00 | ||
| B334-3125-001 | SUPERPAVE ASPHALT CONCRETE, Type SP | |||||
| 12.5, Fine, Traffic Level C, Variable Thickness, Local Roads | 4,846.00 | TN | $ 172.00 | $ 833,512.00 | ||
| B380-3490 | MILLING EXISTING ASPHALT PAVEMENT, 2" | |||||
| Thickness or Less,Full Width | 58,736.00 | SY | $ 3.50 | $ 205,576.00 | ||
| B706-3 | PAVEMENT MARKERS, RETRO-REFLECTIVE | 12.00 | EA | $ 10.00 | $ 120.00 | |
| B710-11-125 | PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 24" | 345.00 | LF | $ 4.00 | $ 1,380.00 | |
| B710-11-160 | PAINTED PAVEMENT MARKING, STD, WHITE, MESSAGE | 6.00 | EA | $ 100.00 | $ 600.00 | |
| B710-11-221 | PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 6" | 701.00 | LF | $ 2.34 | $ 1,640.34 | |
| ROADWAY PROJECT (B) SUBTOTAL | $ 1,153,112.34 |
| Project C - PID 005638A Local Group 129 Resurfacing | ||||||
| C101-0100 | MOBILIZATION | 1 | LS | $35,000.00 | $ 35,000.00 | |
| C102-0100 | MAINTENANCE OF TRAFFIC | 1 | LS | $50,000.00 | $ 50,000.00 | |
| C102-1099 | SIGN, VARIABLE MESSAGE, 3 Lines, Temporary | 28.00 | DAY | $ 18.00 | $ 504.00 | |
| C102-1100502 | OFF DUTY LAW ENFORCEMENT OFFICER | 40 | HR | $50.00 | $ 2,000.00 | |
| C104-7 | INLET PROTECTION SYSTEMS | 60.00 | EA | $ 25.00 | $ 1,500.00 | |
| C334-2095-460 | SUPERPAVE ASPHALT CONCRETE, Leveling | |||||
| Course, Type SP 9.5 or SP 12.5, Fine, Traffic Level C, Variable Thickness | 160.00 | TN | $ 180.00 | $ 28,800.00 | ||
| C334-3125-001 | SUPERPAVE ASPHALT CONCRETE, Type SP | |||||
| 12.5, Fine, Traffic Level C, Variable Thickness, Local Roads | 5,226.00 | TN | $ 172.00 | $ 898,872.00 | ||
| C380-3490 | MILLING EXISTING ASPHALT PAVEMENT, 2" | |||||
| Thickness or Less,Full Width | 63,342.00 | SY | $ 3.50 | $ 221,697.00 | ||
| C706-3 | PAVEMENT MARKERS, RETRO-REFLECTIVE | 12.00 | EA | $ 10.00 | $ 120.00 | |
| C710-11-125 | PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 24" | 427.00 | LF | $ 4.00 | $ 1,708.00 | |
| C710-11-160 | PAINTED PAVEMENT MARKING, STD, WHITE, MESSAGE | 10.00 | EA | $ 100.00 | $ 1,000.00 | |
| C710-11-170 | PAINTED PAVEMENT MARKING, STD, WHITE, ARROWS | 1.00 | EA | $ 80.00 | $ 80.00 | |
| C710-11-221 | PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 6" | 427.00 | LF | $ 2.34 | $ 999.18 | |
| ROADWAY PROJECT (C) SUBTOTAL | $ 1,242,280.18 |
| Project D - PID 006581A Local Group 143 Resurfacing | ||||||
| D101-0100 | MOBILIZATION | 1 | LS | $30,000.00 | $ 30,000.00 | |
| D102-0100 | MAINTENANCE OF TRAFFIC | 1 | LS | $35,000.00 | $ 35,000.00 | |
| D102-1099 | SIGN, VARIABLE MESSAGE, 3 Lines, Temporary | 28.00 | DAY | $ 18.00 | $ 504.00 | |
| D104-7 | INLET PROTECTION SYSTEMS | 50.00 | EA | $ 25.00 | $ 1,250.00 | |
| D334-2095-460 | SUPERPAVE ASPHALT CONCRETE, Leveling | |||||
| Course, Type SP 9.5 or SP 12.5, Fine, Traffic Level C, Variable Thickness | 123.00 | TN | $ 180.00 | $ 22,140.00 | ||
| D334-3125-001 | SUPERPAVE ASPHALT CONCRETE, Type SP | |||||
| 12.5, Fine, Traffic Level C, Variable Thickness, Local Roads | 4,088.00 | TN | $ 172.00 | $ 703,136.00 | ||
| D380-3490 | MILLING EXISTING ASPHALT PAVEMENT, 2" | |||||
| Thickness or Less,Full Width | 49,550.00 | SY | $ 3.50 | $ 173,425.00 | ||
| D706-3 | PAVEMENT MARKERS, RETRO-REFLECTIVE | 102.00 | EA | $ 10.00 | $ 1,020.00 | |
| D710-11-121 | PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 6" | 4,344.00 | LF | $ 1.85 | $ 8,036.40 | |
| D710-11-123 | PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 12" | 81.00 | LF | $ 2.30 | $ 186.30 | |
| D710-11-125 | PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 24" | 282.00 | LF | $ 4.00 | $ 1,128.00 | |
| D710-11-151 | PAINTED PAVEMENT MARKING, STD, WHITE, DOTTED/GUIDELINE/ 6-10 GAP EXTENSION 6" | 177.00 | LF | $ 1.10 | $ 194.70 | |
| D710-11-221 | PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 6" | 2,835.00 | LF | $ 2.34 | $ 6,633.90 | |
| D710-11-231 | PAINTED PAVEMENT MARKINGS, STANDARD, YELLOW, SKIP, 10-30 OR 3-9 SKIP, 6" WIDE | 0.37 | GM | $ 575.00 | $ 212.75 | |
| ROADWAY PROJECT (D) SUBTOTAL | $ 982,867.05 |
| Project E - PID 006582A Local Group 146 Resurfacing | ||||||
| E101-0100 | MOBILIZATION | 1 | LS | $28,175.00 | $ 28,175.00 | |
| E102-0100 | MAINTENANCE OF TRAFFIC | 1 | LS | $37,567.00 | $ 37,567.00 | |
| E102-1099 | SIGN, VARIABLE MESSAGE, 3 Lines, Temporary | 28.00 | DAY | $ 18.00 | $ 504.00 | |
| E104-7 | INLET PROTECTION SYSTEMS | 50.00 | EA | $ 25.00 | $ 1,250.00 | |
| E334-2095-460 | SUPERPAVE ASPHALT CONCRETE, Leveling | |||||
| Course, Type SP 9.5 or SP 12.5, Fine, Traffic Level C, Variable Thickness | 127.00 | TN | $ 180.00 | $ 22,860.00 | ||
| E334-3125-001 | SUPERPAVE ASPHALT CONCRETE, Type SP | |||||
| 12.5, Fine, Traffic Level C, Variable Thickness, Local Roads | 4,235.00 | TN | $ 172.00 | $ 728,420.00 | ||
| E380-3490 | MILLING EXISTING ASPHALT PAVEMENT, 2" | |||||
| Thickness or Less,Full Width | 51,328.00 | SY | $ 3.50 | $ 179,648.00 | ||
| E710-11-125 | PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 24" | 283.00 | LF | $ 4.00 | $ 1,132.00 | |
| E710-11-160 | PAINTED PAVEMENT MARKING, STD, WHITE, MESSAGE | 2.00 | EA | $ 100.00 | $ 200.00 | |
| E710-11-170 | PAINTED PAVEMENT MARKING, STD, WHITE, ARROWS | 2.00 | EA | $ 80.00 | $ 160.00 | |
| E710-11-221 | PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 6" | 2,035.00 | LF | $ 2.34 | $ 4,761.90 | |
| E710-11-224 | PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 18" | 82.00 | LF | $ 2.68 | $ 219.76 | |
| ROADWAY PROJECT (E) SUBTOTAL | $ 1,004,897.66 |
ROADWAY PROJECTS (A-E) SUBTOTAL $ 4,589,450.74
| WATER ITEMS | |||||
| PW-331101-309-9001 | Adjust Valve Box to Finished Grade, (In Pavement) | 40 | EA | $122.00 | $ 4,880.00 |
| RW-333501-310-9001 | Adjust Valve Box to Finished Grade, (In Pavement) | 40 | EA | $122.00 | $ 4,880.00 |
| WATER ITEMS SUBTOTAL | $ 9,760.00 |
| SANITARY SEWER ITEMS | |||||
| SS-333900-302-K001 | Adjust Manhole Rim & Cover to Finished Grade (In Pavement) | 40 | EA | $29.00 | $ 1,160.00 |
| SS-333900-302-K002 | Adjust Manhole Rim & Cover to Finished Grade (Outside Pavement) | 40 | EA | $275.00 | $ 11,000.00 |
| SANITARY SEWER ITEMS SUBTOTAL | $ 12,160.00 |
Base Bid $ 4,611,370.74
| Other Items | |||||
| 999-0000 | UNSPECIFIED WORK | $400,000.00 | EA | 1.00 | $ 400,000.00 |
| UT-999-0000 | UNSPECIFIED WORK (Utilities) | $10,000.00 | EA | 1.00 | $ 10,000.00 |
| OTHER ITEMS SUBTOTAL | $ 410,000.00 | ||||
| Total Bid | $ 5,021,370.74 |
File details come from the government source that posted it. Updated .