Engineer_Estimate_(Review_Only).xlsx

XLSX spreadsheet 34 KB Posted

Attached to
Fiscal Year 2027 Pavement Preservation - Package 4
Solicitation number
26-0364-ITB-C
Issued by
Pinellas County, Clewiston City, Florida

About this file

This Engineer Estimate document for Pinellas County, Florida details the budgeted costs for Fiscal Year 2027 Pavement Preservation Package 4, consisting of five paving projects totaling approximately 34.81 lane miles of roadway. The package includes one arterial project (Alderman Road) and four local group projects (Highland Lakes P2 North, Local Group 214, Local Group 231, and Local Group 237). Work scope across all projects encompasses mobilization, maintenance of traffic, milling of existing asphalt pavement ranging from 1.5 to 2 inches in depth, placement of Superpave asphalt concrete in varying types and quantities, installation of pavement markings (white and yellow), raised pavement markers, loop assemblies for traffic control, and utility adjustments including valve boxes and manhole rings. Quantities vary significantly by project, with Project A (Alderman Road) requiring 90,000 square yards of milling and 9,900 tons of Superpave asphalt concrete, while Projects B through E require substantially smaller quantities. Each project includes allowances for unspecified utility and roadway work estimated at $1.00 per unit to accommodate contingencies.

The engineer's total project estimate is $6,520,675.36, with an additional Construction Engineering and Inspection (CEI) allocation of $231,000 for a combined total of $6,751,675.36. Unit pricing in the estimate reflects standard industry rates for pavement preservation work, with mobilization costs ranging from $15,000 to $70,000 per project and maintenance of traffic costs from $25,000 to $90,000. Asphalt concrete pricing is estimated at $164 to $175 per ton depending on type and traffic level, while milling costs are consistently priced at $3.20 per square yard. Pavement marking costs range from $1.00 to $3.50 per linear foot depending on marking type and color. The five projects are distributed across the county with varying complexity and scope, allowing for staged implementation of the preservation program.

View the file

Other files

Show all 27

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

PAVEMENT PRESERVATION PACKAGE 4- CONTRACT NO. 26-0364

Package 4Engineer Estimate
Pay Item No.DescriptionQuantityUnitUnitPriceAmount
006765A - Alderman Rd (Alt 19 - Regal Oaks Blvd) ROADWAY PROJECT A
A101-0100MOBILIZATION1LS$70,000.00$ 70,000.00
A102-1000MAINTENANCE OF TRAFFIC1LS$90,000.00$ 90,000.00
A102-14TRAFFIC CONTROL OFFICER28HR$80.00$ 2,240.00
A102-99PORTABLE CHANGEABLE MESSAGE SIGN, TEMPORARY48.00DAY$ 18.00$ 864.00
A104-18INLET PROTECTION SYSTEMS20.00EA$ 40.00$ 800.00
A327-70-5MILLING EXISTING ASPHALT PAVEMENT, 2" AVG DEPTH90,000.00SY$ 3.20$ 288,000.00
A334-2-0001SUPERPAVE ASPHALT CONCRETE, Leveling1100.00TN$ 172.00$ 189,200.00
A334-2-0125SUPERPAVE ASPHALT CONCRETE, Type SP 12.5,TRAFFIC LEVEL C9,900.00TN$ 164.00$ 1,623,600.00
A660-2101-1LOOP ASSEMBLY, F & I, TYPE A, 6' X 20'4.00AS$ 1700.00$ 6,800.00
A660-2101-2LOOP ASSEMBLY, F & I, TYPE A, 6' X 25'3.00AS$ 1800.00$ 5,400.00
A706-1-3RAISED PAVEMENT MARKER, TYPE B646.00EA$ 8.00$ 5,168.00
A710-11101-1PAINTED PAVEMENT MARKING, STANDARD, WHITE, SOLID, 6"27,824.00LF$ 1.50$ 41,736.00
A710-11123PAINTED PAVEMENT MARKING, STANDARD, WHITE, SOLID FOR CROSSWALK AND ROUNDABOUT, 12"2,793.00LF$ 2.54$ 7,094.22
A710-11124PAINTED PAVEMENT MARKING, STANDARD, WHITE, SOLID FOR DEIAGONAL OR CHEVERON, 18"57.00LF$ 3.00$ 171.00
A710-11125PAINTED PAVEMENT MARKING, STANDARD, WHITE, SOLID FOR STOP LINE OR CROSSWALK, 24"2,417.00LF$ 3.50$ 8,459.50
A710-11131PAINTED PAVEMENT MARKING, STANDARD, WHITE, 10'-30' OR 3'-9' SKIP, 6"3.77GM$ 750.00$ 2,827.50
A710-11141-1PAINTED PAVEMENT MARKING, STANDARD, WHITE, 2-4 DOTTED GUIDELINE/ 6-10 DOTTED EXTENSION 6"4,512.00LF$ 1.10$ 4,963.20
A710-11160PAINTED PAVEMENT MARKING, STANDARD, WHITE, MESSAGE OR SYMBOL34.00EA$ 100.00$ 3,400.00
A710-11170PAINTED PAVEMENT MARKING, STANDARD, WHITE, ARROWS101.00EA$ 50.00$ 5,050.00
A710-11201-1PAINTED PAVEMENT MARKING, STANDARD, YELLOW, SOLID, 6"25,989.00LF$ 1.50$ 38,983.50
A710-11224-1PAINTED PAVEMENT MARKING, STANDARD, YELLOW, SOLID FOR DIAGONAL OR CHEVERON, 18"255.00LF$ 3.00$ 765.00
A710-11241-1PAINTED PAVEMENT MARKING, STANDARD, YELLOW, 2-4 DOTTED GUIDELINE / 6-10 DOTTED EXTENSION, 6"3386.00LF$ 1.00$ 3,386.00
ROADWAY PROJECT (A) SUBTOTAL$ 2,398,907.92
006765A - Alderman Rd (Alt 19 - Regal Oaks Blvd) UTILITY PROJECT A
APW-331101-309-9001Adjust Valve Box to Finished Grade, in Pavement (Portable water)10.00EA$ 100.00$ 1,000.00
ARW-333501-310-9001Adjust Valve Box to Finshed Grade, in pavement ( reclaimed water)10.00EA$ 100.00$ 1,000.00
ASS-334-2095-460Adjust Manhole Ring & Cover to Finished Grade in pavemet Riser provided by Utility owner10.00EA$ 150.00$ 1,500.00
ASS-334-3125-000Adjust Manhole Ring & Cover to Finished Grade in pavemet Riser provided by Contractor.10.00EA$ 200.00$ 2,000.00
UTILITY PROJECT (A) SUBTOTAL$ 5,500.00
006765A - Alderman Rd (Alt 19 - Regal Oaks Blvd) UNSPECIFIED PROJECT A
AUT-999-0001UNSPECIFIED WORK ( UTILITY)5,000.00EA$ 1.00$ 5,000.00
A999-0000UNSPECIFIED WORK ( ROADWAY)235,000.00EA$ 1.00$ 235,000.00
UNSPECIFIED PROJECT (A) SUBTOTAL$ 240,000.00

PROJECT (A) - SUBTOTAL $ 2,644,407.92

Pay Item No. Description Quantity Unit UnitPrice Amount

006835A - Local Group 137 (Highland Lakes P2 North) ROADWAY PROJECT B
B101-0100MOBILIZATION1LS$30,000.00$ 30,000.00
B102-1000MAINTENANCE OF TRAFFIC1LS$50,000.00$ 50,000.00
B102-99PORTABLE CHANGEABLE MESSAGE SIGN, TEMPORARY28.00DAY$ 18.00$ 504.00
B102-14TRAFFIC CONTROL OFFICER28HR$80.00$ 2,240.00
B104-18INLET PROTECTION SYSTEMS25.00EA$ 40.00$ 1,000.00
B327-70-6MILLING EXISTING ASPHALT PAVEMENT, 1 1/2" AVG. DEPTH39,699.00SY$ 3.20$ 127,036.80
B334-2-0001SUPERPAVE ASPHALT CONCRETE, Leveling400.00TN$ 175.00$ 70,000.00
B334-2-0095SUPERPAVE ASPHALT CONCRETE, Type SP
9.5, Fine, Traffic Level C3,276.00TN$ 168.00$ 550,368.00
C706-1-3RAISED PAVEMENT MARKER, TYPE B156.00EA$ 8.00$ 1,248.00
B710-11125PAINTED PAVEMENT MARKING, STANDARD, WHITE, SOLID FOR STOP LINE OR CROSSWALK, 24"228.00LF$ 3.50$ 798.00
B710-11201-1PAINTED PAVEMENT MARKING, STANDARD, YELLOW, SOLID, 6"2,920.00LF$ 1.50$ 4,380.00
B710-11224-1PAINTED PAVEMENT MARKING, STANDARD, YELLOW, SOLID FOR DIAGONAL OR CHEVERON, 18"97.00LF$ 3.00$ 291.00
ROADWAY PROJECT (B) SUBTOTAL$ 837,865.80
006835A - Local Group 137 (Highland Lakes P2 North) UTILITY PROJECT B
BPW-331101-309-9001Adjust Valve Box to Finished Grade, in Pavement (Portable water)10.00EA$ 100.00$ 1,000.00
BRW-333501-310-9001Adjust Valve Box to Finshed Grade, in pavement ( reclaimed water)10.00EA$ 100.00$ 1,000.00
B334-2095-460Adjust Manhole Ring & Cover to Finished Grade in pavemet Riser provided by Utility owner10.00EA$ 150.00$ 1,500.00
B334-3125-000Adjust Manhole Ring & Cover to Finished Grade in pavemet Riser provided by Contractor.10.00EA$ 200.00$ 2,000.00
UTILITY PROJECT (B) SUBTOTAL$ 5,500.00
006835A - Local Group 137 (Highland Lakes P2 North) UNSPECIFIED PROJECT B
BUT-999-0001UNSPECIFIED WORK ( UTILITY)5,000.00EA$ 1.00$ 5,000.00
B999-0000UNSPECIFIED WORK ( ROADWAY)83,000.00EA$ 1.00$ 83,000.00
UNSPECIFIED PROJECT (B) SUBTOTAL$ 88,000.00

PROJECT (B) - SUBTOTAL $ 931,365.80

Pay Item No. Description Quantity Unit UnitPrice Amount

006769A - Local Group 214 ROADWAY PROJECT C
C101-0100MOBILIZATION1LS$60,000.00$ 60,000.00
C102-1000MAINTENANCE OF TRAFFIC1LS$80,000.00$ 80,000.00
C102-99PORTABLE CHANGEABLE MESSAGE SIGN, TEMPORARY42.00DAY$ 18.00$ 756.00
C102-14TRAFFIC CONTROL OFFICER32HR$80.00$ 2,560.00
C104-18INLET PROTECTION SYSTEMS20.00EA$ 40.00$ 800.00
C327-70-6MILLING EXISTING ASPHALT PAVEMENT, 1 1/2" AVG. DEPTH107,092.00SY$ 3.20$ 342,694.40
C334-2-0001SUPERPAVE ASPHALT CONCRETE, Leveling1000.00TN$ 175.00$ 175,000.00
C334-2-0095SUPERPAVE ASPHALT CONCRETE, Type SP
9.5, Fine, Traffic Level C8,836.00TN$ 168.00$ 1,484,448.00
C706-1-3RAISED PAVEMENT MARKER, TYPE B76.00EA$ 8.00$ 608.00
C710-11123PAINTED PAVEMENT MARKING, STANDARD, WHITE, SOLID FOR CROSSWALK AND ROUNDABOUT, 12"187.00LF$ 2.54$ 474.98
C710-11125PAINTED PAVEMENT MARKING, STANDARD, WHITE, SOLID FOR STOP LINE OR CROSSWALK, 24"1,043.00LF$ 3.50$ 3,650.50
C710-11170PAINTED PAVEMENT MARKING, STANDARD, WHITE, ARROWS1.00EA$ 50.00$ 50.00
C710-11201-1PAINTED PAVEMENT MARKING, STANDARD, YELLOW, SOLID, 6"2,426.00LF$ 1.50$ 3,639.00
ROADWAY PROJECT (C) SUBTOTAL$ 2,154,680.88
006769A - Local Group 214 UTILITY PROJECT C
CPW-331101-309-9001Adjust Valve Box to Finished Grade, in Pavement (Portable water)10.00EA$ 100.00$ 1,000.00
CRW-333501-310-9001Adjust Valve Box to Finshed Grade, in pavement ( reclaimed water)10.00LF$ 100.00$ 1,000.00
CSS-334-2095-460Adjust Manhole Ring & Cover to Finished Grade in pavemet Riser provided by Utility owner10.00LF$ 150.00$ 1,500.00
CSS-334-3125-000Adjust Manhole Ring & Cover to Finished Grade in pavemet Riser provided by Contractor.10.00LF$ 200.00$ 2,000.00
UTILITY PROJECT (C) SUBTOTAL$ 5,500.00
006769A - Local Group 214 UNSPECIFIED PROJECT C
CUT-999-0001UNSPECIFIED WORK ( UTILITY)5,000.00EA$ 1.00$ 5,000.00
C999-0000UNSPECIFIED WORK ( ROADWAY)212,000.00EA$ 1.00$ 212,000.00
UNSPECIFIED PROJECT (C) SUBTOTAL$ 217,000.00

PROJECT (C) - SUBTOTAL $ 2,377,180.88

Pay Item No. Description Quantity Unit UnitPrice Amount

006827A - Local Group 231 (113th St N & Park Blvd N) ROADWAY PROJECT D
D101-0100MOBILIZATION1LS$15,000.00$ 15,000.00
D102-1000MAINTENANCE OF TRAFFIC1LS$25,000.00$ 25,000.00
D102-14TRAFFIC CONTROL OFFICER28HR$80.00$ 2,240.00
D102-99PORTABLE CHANGEABLE MESSAGE SIGN, TEMPORARY28.00DAY$ 18.00$ 504.00
D104-18INLET PROTECTION SYSTEMS20.00EA$ 40.00$ 800.00
D327-70-6MILLING EXISTING ASPHALT PAVEMENT, 1 1/2" AVG. DEPTH12,000.00SY$ 3.20$ 38,400.00
D334-2-0001SUPERPAVE ASPHALT CONCRETE, Leveling150.00TN$ 175.00$ 26,250.00
D334-2-0095SUPERPAVE ASPHALT CONCRETE, Type SP
9.5, Fine, Traffic Level C1,000.00TN$ 168.00$ 168,000.00
D706-1-3RAISED PAVEMENT MARKER, TYPE B108.00EA$ 8.00$ 864.00
D710-11101-1PAINTED PAVEMENT MARKING, STANDARD, WHITE, SOLID, 6"2,065.00LF$ 1.50$ 3,097.50
D710-11123PAINTED PAVEMENT MARKING, STANDARD, WHITE, SOLID FOR CROSSWALK AND ROUNDABOUT, 12"39.00LF$ 2.54$ 99.06
D710-11125PAINTED PAVEMENT MARKING, STANDARD, WHITE, SOLID FOR STOP LINE OR CROSSWALK, 24"112.00LF$ 3.50$ 392.00
D710-11141-1PAINTED PAVEMENT MARKING, STANDARD, WHITE, 2-4 DOTTED GUIDELINE/ 6-10 DOTTED EXTENSION 6"63.00LF$ 1.10$ 69.30
D710-11201-1PAINTED PAVEMENT MARKING, STANDARD, YELLOW, SOLID, 6"2,140.00LF$ 1.50$ 3,210.00
ROADWAY PROJECT (D) SUBTOTAL$ 283,925.86
006827A - Local Group 231 (113th St N & Park Blvd N) UTILITY PROJECT D
DPW-331101-309-9001Adjust Valve Box to Finished Grade, in Pavement (Portable water)10.00EA$ 100.00$ 1,000.00
DRW-333501-310-9001Adjust Valve Box to Finshed Grade, in pavement ( reclaimed water)10.00EA$ 100.00$ 1,000.00
DSS-334-2095-460Adjust Manhole Ring & Cover to Finished Grade in pavemet Riser provided by Utility owner10.00EA$ 150.00$ 1,500.00
DSS-334-3125-000Adjust Manhole Ring & Cover to Finished Grade in pavemet Riser provided by Contractor.10.00EA$ 200.00$ 2,000.00
UTILITY PROJECT (D) SUBTOTAL$ 5,500.00
006827A - Local Group 231 (113th St N & Park Blvd N) UNSPECIFIED PROJECT D
DUT-999-0001UNSPECIFIED WORK ( UTILITY)5,000.00EA$ 1.00$ 5,000.00
D999-0000UNSPECIFIED WORK ( ROADWAY)27,000.00EA$ 1.00$ 27,000.00
UNSPECIFIED PROJECT (D) SUBTOTAL$ 32,000.00

PROJECT (D) - SUBTOTAL $ 321,425.86

Pay Item No. Description Quantity Unit UnitPrice Amount

006828A - Local Group 237 (Belleair Rd & Northwood Dr) ROADWAY PROJECT E
E101-0100MOBILIZATION1LS$25,000.00$ 25,000.00
E102-1000MAINTENANCE OF TRAFFIC1LS$35,000.00$ 35,000.00
E102-14TRAFFIC CONTROL OFFICER28HR$80.00$ 2,240.00
E102-99PORTABLE CHANGEABLE MESSAGE SIGN, TEMPORARY28.00DAY$ 18.00$ 504.00
E104-18INLET PROTECTION SYSTEMS20.00EA$ 40.00$ 800.00
E327-70-6MILLING EXISTING ASPHALT PAVEMENT, 1 1/2" AVG. DEPTH19,437.00SY$ 3.20$ 62,198.40
E334-2-0001SUPERPAVE ASPHALT CONCRETE, Leveling200.00TN$ 175.00$ 35,000.00
E334-2-0095SUPERPAVE ASPHALT CONCRETE, Type SP
9.5, Fine, Traffic Level C1,604.00TN$ 168.00$ 269,472.00
E706-1-3RAISED PAVEMENT MARKER, TYPE B70.00EA$ 8.00$ 560.00
E710-11125PAINTED PAVEMENT MARKING, STANDARD, WHITE, SOLID FOR STOP LINE OR CROSSWALK, 24"63.00LF$ 3.50$ 220.50
E710-11201-1PAINTED PAVEMENT MARKING, STANDARD, YELLOW, SOLID, 6"1,200.00LF$ 1.50$ 1,800.00
ROADWAY PROJECT (E) SUBTOTAL$ 432,794.90
006828A - Local Group 237 (Belleair Rd & Northwood Dr) UTILITY PROJECT E
EPW-331101-309-9001Adjust Valve Box to Finished Grade, in Pavement (Portable water)10.00EA$ 100.00$ 1,000.00
ERW-333501-310-9001Adjust Valve Box to Finshed Grade, in pavement ( reclaimed water)10.00EA$ 100.00$ 1,000.00
ESS-334-2095-460Adjust Manhole Ring & Cover to Finished Grade in pavemet Riser provided by Utility owner10.00EA$ 150.00$ 1,500.00
ESS-334-3125-000Adjust Manhole Ring & Cover to Finished Grade in pavemet Riser provided by Contractor.10.00EA$ 200.00$ 2,000.00
UTILITY PROJECT (E) SUBTOTAL$ 5,500.00
006828A - Local Group 237 (Belleair Rd & Northwood Dr) UNSPECIFIED PROJECT E
EUT-999-0001UNSPECIFIED WORK ( UTILITY)5,000.00EA$ 1.00$ 5,000.00
E999-0000UNSPECIFIED WORK ( ROADWAY)43,000.00EA$ 1.00$ 43,000.00
UNSPECIFIED PROJECT (E) SUBTOTAL$ 48,000.00

PROJECT (E) - SUBTOTAL $ 486,294.90

TOTAL$ 6,520,675.36
CEI231000
Total$ 6,751,675.36

File details come from the government source that posted it. Updated .