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.

4/7/25Engineer Estimate
Pay Item No.DescriptionQuantityUnitUnitPriceAmount
Project A - PID 006217A Local Group 115 Resurfacing
A101-0100MOBILIZATION1LS$10,000.00$ 10,000.00
A102-0100MAINTENANCE OF TRAFFIC1LS$15,000.00$ 15,000.00
A102-1099SIGN, VARIABLE MESSAGE, 3 Lines, Temporary28.00DAY$ 18.00$ 504.00
A102-1100502OFF DUTY LAW ENFORCEMENT OFFICER40HR$50.00$ 2,000.00
A104-7INLET PROTECTION SYSTEMS30.00EA$ 25.00$ 750.00
A334-2095-460SUPERPAVE ASPHALT CONCRETE, Leveling
Course, Type SP 9.5 or SP 12.5, Fine, Traffic Level C, Variable Thickness25.00TN$ 180.00$ 4,500.00
A334-3125-001SUPERPAVE ASPHALT CONCRETE, Type SP
12.5, Fine, Traffic Level C, Variable Thickness, Local Roads769.00TN$ 172.00$ 132,268.00
A380-3490MILLING EXISTING ASPHALT PAVEMENT, 2"
Thickness or Less,Full Width9,320.00SY$ 3.50$ 32,620.00
A706-3PAVEMENT MARKERS, RETRO-REFLECTIVE106.00EA$ 10.00$ 1,060.00
A710-11-121PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 6"91.00LF$ 1.85$ 168.35
A710-11-123PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 12"140.00LF$ 2.30$ 322.00
A710-11-125PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 24"332.00LF$ 4.00$ 1,328.00
A710-11-160PAINTED PAVEMENT MARKING, STD, WHITE, MESSAGE1.00EA$ 100.00$ 100.00
A710-11-170PAINTED PAVEMENT MARKING, STD, WHITE, ARROWS1.00EA$ 80.00$ 80.00
A710-11-221PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 6"2,010.00LF$ 2.34$ 4,703.40
A710-11-224PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 18"332.00LF$ 2.68$ 889.76
ROADWAY PROJECT (A) SUBTOTAL$ 206,293.51
Project B - PID 006301A Local Group 103 Resurfacing
B101-0100MOBILIZATION1LS$35,000.00$ 35,000.00
B102-0100MAINTENANCE OF TRAFFIC1LS$45,000.00$ 45,000.00
B102-1099SIGN, VARIABLE MESSAGE, 3 Lines, Temporary28.00DAY$ 18.00$ 504.00
B102-1100502OFF DUTY LAW ENFORCEMENT OFFICER40HR$50.00$ 2,000.00
B104-7INLET PROTECTION SYSTEMS60.00EA$ 25.00$ 1,500.00
B334-2095-460SUPERPAVE ASPHALT CONCRETE, Leveling
Course, Type SP 9.5 or SP 12.5, Fine, Traffic Level C, Variable Thickness146.00TN$ 180.00$ 26,280.00
B334-3125-001SUPERPAVE ASPHALT CONCRETE, Type SP
12.5, Fine, Traffic Level C, Variable Thickness, Local Roads4,846.00TN$ 172.00$ 833,512.00
B380-3490MILLING EXISTING ASPHALT PAVEMENT, 2"
Thickness or Less,Full Width58,736.00SY$ 3.50$ 205,576.00
B706-3PAVEMENT MARKERS, RETRO-REFLECTIVE12.00EA$ 10.00$ 120.00
B710-11-125PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 24"345.00LF$ 4.00$ 1,380.00
B710-11-160PAINTED PAVEMENT MARKING, STD, WHITE, MESSAGE6.00EA$ 100.00$ 600.00
B710-11-221PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 6"701.00LF$ 2.34$ 1,640.34
ROADWAY PROJECT (B) SUBTOTAL$ 1,153,112.34
Project C - PID 005638A Local Group 129 Resurfacing
C101-0100MOBILIZATION1LS$35,000.00$ 35,000.00
C102-0100MAINTENANCE OF TRAFFIC1LS$50,000.00$ 50,000.00
C102-1099SIGN, VARIABLE MESSAGE, 3 Lines, Temporary28.00DAY$ 18.00$ 504.00
C102-1100502OFF DUTY LAW ENFORCEMENT OFFICER40HR$50.00$ 2,000.00
C104-7INLET PROTECTION SYSTEMS60.00EA$ 25.00$ 1,500.00
C334-2095-460SUPERPAVE ASPHALT CONCRETE, Leveling
Course, Type SP 9.5 or SP 12.5, Fine, Traffic Level C, Variable Thickness160.00TN$ 180.00$ 28,800.00
C334-3125-001SUPERPAVE ASPHALT CONCRETE, Type SP
12.5, Fine, Traffic Level C, Variable Thickness, Local Roads5,226.00TN$ 172.00$ 898,872.00
C380-3490MILLING EXISTING ASPHALT PAVEMENT, 2"
Thickness or Less,Full Width63,342.00SY$ 3.50$ 221,697.00
C706-3PAVEMENT MARKERS, RETRO-REFLECTIVE12.00EA$ 10.00$ 120.00
C710-11-125PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 24"427.00LF$ 4.00$ 1,708.00
C710-11-160PAINTED PAVEMENT MARKING, STD, WHITE, MESSAGE10.00EA$ 100.00$ 1,000.00
C710-11-170PAINTED PAVEMENT MARKING, STD, WHITE, ARROWS1.00EA$ 80.00$ 80.00
C710-11-221PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 6"427.00LF$ 2.34$ 999.18
ROADWAY PROJECT (C) SUBTOTAL$ 1,242,280.18
Project D - PID 006581A Local Group 143 Resurfacing
D101-0100MOBILIZATION1LS$30,000.00$ 30,000.00
D102-0100MAINTENANCE OF TRAFFIC1LS$35,000.00$ 35,000.00
D102-1099SIGN, VARIABLE MESSAGE, 3 Lines, Temporary28.00DAY$ 18.00$ 504.00
D104-7INLET PROTECTION SYSTEMS50.00EA$ 25.00$ 1,250.00
D334-2095-460SUPERPAVE ASPHALT CONCRETE, Leveling
Course, Type SP 9.5 or SP 12.5, Fine, Traffic Level C, Variable Thickness123.00TN$ 180.00$ 22,140.00
D334-3125-001SUPERPAVE ASPHALT CONCRETE, Type SP
12.5, Fine, Traffic Level C, Variable Thickness, Local Roads4,088.00TN$ 172.00$ 703,136.00
D380-3490MILLING EXISTING ASPHALT PAVEMENT, 2"
Thickness or Less,Full Width49,550.00SY$ 3.50$ 173,425.00
D706-3PAVEMENT MARKERS, RETRO-REFLECTIVE102.00EA$ 10.00$ 1,020.00
D710-11-121PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 6"4,344.00LF$ 1.85$ 8,036.40
D710-11-123PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 12"81.00LF$ 2.30$ 186.30
D710-11-125PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 24"282.00LF$ 4.00$ 1,128.00
D710-11-151PAINTED PAVEMENT MARKING, STD, WHITE, DOTTED/GUIDELINE/ 6-10 GAP EXTENSION 6"177.00LF$ 1.10$ 194.70
D710-11-221PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 6"2,835.00LF$ 2.34$ 6,633.90
D710-11-231PAINTED PAVEMENT MARKINGS, STANDARD, YELLOW, SKIP, 10-30 OR 3-9 SKIP, 6" WIDE0.37GM$ 575.00$ 212.75
ROADWAY PROJECT (D) SUBTOTAL$ 982,867.05
Project E - PID 006582A Local Group 146 Resurfacing
E101-0100MOBILIZATION1LS$28,175.00$ 28,175.00
E102-0100MAINTENANCE OF TRAFFIC1LS$37,567.00$ 37,567.00
E102-1099SIGN, VARIABLE MESSAGE, 3 Lines, Temporary28.00DAY$ 18.00$ 504.00
E104-7INLET PROTECTION SYSTEMS50.00EA$ 25.00$ 1,250.00
E334-2095-460SUPERPAVE ASPHALT CONCRETE, Leveling
Course, Type SP 9.5 or SP 12.5, Fine, Traffic Level C, Variable Thickness127.00TN$ 180.00$ 22,860.00
E334-3125-001SUPERPAVE ASPHALT CONCRETE, Type SP
12.5, Fine, Traffic Level C, Variable Thickness, Local Roads4,235.00TN$ 172.00$ 728,420.00
E380-3490MILLING EXISTING ASPHALT PAVEMENT, 2"
Thickness or Less,Full Width51,328.00SY$ 3.50$ 179,648.00
E710-11-125PAINTED PAVEMENT MARKING, STD, WHITE, SOLID, 24"283.00LF$ 4.00$ 1,132.00
E710-11-160PAINTED PAVEMENT MARKING, STD, WHITE, MESSAGE2.00EA$ 100.00$ 200.00
E710-11-170PAINTED PAVEMENT MARKING, STD, WHITE, ARROWS2.00EA$ 80.00$ 160.00
E710-11-221PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 6"2,035.00LF$ 2.34$ 4,761.90
E710-11-224PAINTED PAVEMENT MARKING, STD, YELLOW, SOLID, 18"82.00LF$ 2.68$ 219.76
ROADWAY PROJECT (E) SUBTOTAL$ 1,004,897.66

ROADWAY PROJECTS (A-E) SUBTOTAL $ 4,589,450.74

WATER ITEMS
PW-331101-309-9001Adjust Valve Box to Finished Grade, (In Pavement)40EA$122.00$ 4,880.00
RW-333501-310-9001Adjust Valve Box to Finished Grade, (In Pavement)40EA$122.00$ 4,880.00
WATER ITEMS SUBTOTAL$ 9,760.00
SANITARY SEWER ITEMS
SS-333900-302-K001Adjust Manhole Rim & Cover to Finished Grade (In Pavement)40EA$29.00$ 1,160.00
SS-333900-302-K002Adjust Manhole Rim & Cover to Finished Grade (Outside Pavement)40EA$275.00$ 11,000.00
SANITARY SEWER ITEMS SUBTOTAL$ 12,160.00

Base Bid $ 4,611,370.74

Other Items
999-0000UNSPECIFIED WORK$400,000.00EA1.00$ 400,000.00
UT-999-0000UNSPECIFIED WORK (Utilities)$10,000.00EA1.00$ 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 .