PFO_3-3-25.pdf

PDF 141 KB Posted

Attached to
Cured-In-Place Pipe (CIPP) Stormwater Pipe Rehabilitation (Re-Bid)
Solicitation number
25-0742-ITB-C
Issued by
Pinellas County, Florida

About this file

Written by GovTribe AI ·

This document is a Multi-Year Capital Improvement Program (CIP) Amended Budget financial overview for Pinellas County, specifically for Project Number 002625A, Surface Water Pipe Lining/Removal & Replacement. The project involves the replacement or lining of inadequate stormwater systems at various locations throughout the county, identified through the county's asset management process and planned via a prioritization process. The project is part of OpenGov Request 25-0356-ITB for Cured-In-Place Pipe (CIPP) Stormwater Pipe Rehabilitation (Re-Bid), which is a shared contract between Public Works and Utilities with a total estimated value of $15.4M, of which $10.6M is allocated to Public Works and $4.7M to Utilities.

The financial overview shows a multi-year budget with funding from two sources: Surface Water Utility Fee and Penny for Pinellas. The total amended budget for the project is $7,508,000 for the first document and $6,775,000 for the second, with construction costs spread across fiscal years 2025-2030. Both budget documents indicate sufficient funds are available, with year-to-date expenditures and encumbrances already recorded. The project resources are primarily allocated to construction, with no allocated funds for acquisitions, professional services/design, testing, or other categories. The funding is programmed to support the Public Works estimate between fiscal years 2025 and 2027 in the CIP plan.

View the file

Other files

File Type Posted
Cured-In-Place_Pipe_(CIPP)_Stormwater_Pipe_Rehabilitation_(Re-Bid)_(Addendum_#1_Revision).pdf PDF
SBE_Compliance_Form.pdf PDF
Pricing_Proposal_25-0742(reference_only).pdf PDF
APPENDIX_4_Special_Notices.pdf PDF
APPENDIX_4_-_Special_Notices_REV3-20250214.docx DOCX document
QUALIFICATION_SUBMITTAL_FORM_Non_FDOT.pdf PDF
Affdavit_of_Release_and_Guarantee25-0742.pdf PDF
Appendix_6_-_SWPPP_and_EC_Details_Contract_Plans.pdf PDF
Sample_Application_for_Payment.pdf PDF
Sample_Agreement_-_0742.pdf PDF
Specifications-20250605_Rev4_(1).pdf PDF
Sample_Change_Order.pdf PDF
Performance_and_Payment_Bonds.pdf PDF
Affdavit_of_Release_and_Guarantee.pdf PDF
QUALIFICATION_SUBMITTAL_FORM.pdf PDF
OpenGov_Fillable-_Final.pdf PDF
Airport_Security_Program.pdf PDF
Florida_Trench_Safety_Form.pdf PDF
County_LD_Schedule_(For_Purchasing_Only).xlsx XLSX spreadsheet
Bid_Submittal_Form-JOC.pdf PDF
Non-Competitive_Oversight_Committee_Justification_Form.docx DOCX document
E-Verify_Affidavit.pdf PDF
Show all 22

On GovTribe

Work with this file

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file
Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

Amended Planned Planned Multi-Year CIP Plan FY25 FY26 FY27-FY30 Total Acquisitions -$ -$ -$ -$ Professional Services/Design -$ -$ -$ -$ Construction 4,737,000$ 2,771,000$ -$ 7,508,000$ Testing -$ -$ -$ -$ Other -$ -$ -$ -$ CIP Plan Totals 4,737,000$ 2,771,000$ -$ 7,508,000$ +/- Adjustment -$ -$ -$ -$ Adjusted Total 4,737,000$ 2,771,000$ -$ 7,508,000$

Project Resources +/- Adjustment 4,737,000$ 2,771,000$ -$ 7,508,000$ Total Project Resources 4,737,000$ 2,771,000$ -$ 7,508,000$ +/- Restatement -$ -$ -$ -$ Adjusted Total Project Resources 4,737,000$ 2,771,000$ -$ 7,508,000$

Year to Date Activity FY25 FY26 FY27-FY30 Multi-Year

Total (1)

YTD Expenditures 402,000.91 0.00 0.00 402,000.91 Encumbrances 270,630.15 0.00 0.00 270,630.15 Total 672,631.06 0.00 0.00 672,631.06

Budget Less YTD Activity $4,064,368.94 $2,771,000.00 $0.00 $6,835,368.94

Estimated Activity FY25 FY26 FY27-FY30 Multi-Year

Total (1)

Parent 0.00 0.00 0.00 0.00 Child 2,641,997.70 0.00 0.00 2,641,997.70 Total 2,641,997.70 0.00 0.00 2,641,997.70

Estimated Remaining Appropriation $2,095,002.30 $2,771,000.00 $0.00 $4,866,002.30 (2)

Result Sufficient Funds Sufficient Funds Sufficient Funds Sufficient Funds (3)

Notes:

Prepared By the Office of Management & Budget, March 3rd, 2025.

Amended Budget

(1) Estimated Activity section includes Year to Date Activity.

(2) Estimated Remaining Appropriation at the end of each fiscal year will vary based on actual expenditures.

(3) OpenGov Request 25-0356-ITB for Cured-In-Place Pipe (CIPP) Stormwater Pipe Rehabilitation (Re-Bid) is for a shared contract between Public Works and Utilities estimated at $15.4M, $10.6M estimated for Public Works and $4.7M for Utilities. Program projects 002064A (funded by Penny for Pinellas) and 002625A (funded by Surface Water Utility Fee) have sufficient funding programmed between FY25 and FY27 in the FY25-FY30 CIP plan to support the Public Works estimate.

Project Financial Overview

Parent/Budgeted Number: 002625A Surf Wtr Pipe Lining/Rmv & Repl Description: Replacement or lining inadequate stormwater systems at locations throughout the County, identified through the County's asset management process. Specific Projects are planned through a prioritization process.

Reason: OpenGov Review

Multi-Year Capital Improvement Program

Amended Planned Planned Multi-Year CIP Plan FY25 FY26 FY27-FY30 Total Acquisitions -$ -$ -$ -$ Professional Services/Design -$ -$ -$ -$ Construction 2,775,000$ 975,000$ 3,025,000$ 6,775,000$ Testing -$ -$ -$ -$ Other -$ -$ -$ -$ CIP Plan Totals 2,775,000$ 975,000$ 3,025,000$ 6,775,000$ +/- Adjustment -$ -$ -$ -$ Adjusted Total 2,775,000$ 975,000$ 3,025,000$ 6,775,000$

Project Resources Penny for Pinellas 2,775,000$ 975,000$ 3,025,000$ 6,775,000$ Total Project Resources 2,775,000$ 975,000$ 3,025,000$ 6,775,000$ +/- Adjustment -$ -$ -$ -$ Adjusted Total Project Resources 2,775,000$ 975,000$ 3,025,000$ 6,775,000$

Year to Date Activity FY25 FY26 FY27-FY30 Multi-Year

Total (1)

YTD Expenditures 42,245.58 0.00 0.00 42,245.58 Encumbrances 887,142.55 0.00 0.00 887,142.55 Total 929,388.13 0.00 0.00 929,388.13

Budget Less YTD Activity $1,845,611.87 $975,000.00 $3,025,000.00 $5,845,611.87

Estimated Activity FY25 FY26 FY27-FY30 Multi-Year

Total (1)

Parent 0.00 0.00 0.00 0.00 Child 2,649,598.52 835,710.25 0.00 3,485,308.77 Total 2,649,598.52 835,710.25 0.00 3,485,308.77

Estimated Remaining Appropriation $125,401.48 $139,289.75 $3,025,000.00 $3,289,691.23 (2)

Result Sufficient Funds Sufficient Funds Sufficient Funds Sufficient Funds (3)

Notes:

Prepared By the Office of Management & Budget, March 3rd, 2025.

(1) Estimated Activity section includes Year to Date Activity.

(2) Estimated Remaining Appropriation at the end of each fiscal year will vary based on actual expenditures.

(3) OpenGov Request 25-0356-ITB for Cured-In-Place Pipe (CIPP) Stormwater Pipe Rehabilitation (Re-Bid) is for a shared contract between Public Works and Utilities estimated at $15.4M, $10.6M estimated for Public Works and $4.7M for Utilities. Program projects 002064A (funded by Penny for Pinellas) and 002625A (funded by Surface Water Utility Fee) have sufficient funding programmed between FY25 and FY27 in the FY25-FY30 CIP plan to support the Public Works estimate.

Project Financial Overview

Parent/Budgeted Number: 002625A Surf Wtr Pipe Lining/Rmv & Repl Description: Replacement or lining inadequate stormwater systems at locations throughout the County, identified through the County's asset management process. Specific Projects are planned through a prioritization process.

Reason: OpenGov Review

Multi-Year Capital Improvement Program Amended Budget

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