|
Material And Force Account Estimate
<br />City of Santa Ana, CA EXHIBIT 2
<br />Estimate Creation Date: 1/26/2022 Number: 136966 Version: 3
<br />Estimate Good Until 01/30/26
<br />Location: SANTA ANA IND LD, INDL, 517.19-522.84
<br />Buy America: Yes
<br />Description of Work: Santa Ana Ind Ld MP 519.10 Santa Ana, CA Warner Avenue DOT#761248L WO#61979
<br />PID#120087 100% Recollectable
<br />COMMENTS Description QTY UOM Unit LABOR MATERIAL TOTAL
<br />Cost
<br />SIGNAL
<br />Xing - Engineering Design
<br />1
<br />LS
<br />21,000.00
<br />21,000
<br />0
<br />21,000
<br />Xing - Boring
<br />1
<br />LS
<br />10,000.00
<br />0
<br />10,000
<br />10,000
<br />Xing - Fill/Rock/Gravel
<br />1
<br />LS
<br />2,500.00
<br />0
<br />2,500
<br />2,500
<br />Fed W/ OH & Ind. 228.88%
<br />Xing - Labor Additive
<br />1
<br />LS
<br />418,372.00
<br />418,372
<br />0
<br />418,372
<br />Xing - Meter Service
<br />1
<br />LS
<br />15,000.00
<br />0
<br />15,000
<br />15,000
<br />Xing - 1 Trk CWE w/Four Quad
<br />Gates
<br />1
<br />EA
<br />192,474.00
<br />67,200
<br />125,274
<br />192,474
<br />Xing - Cantilever Mast 37'-40'
<br />Cant
<br />2
<br />EA
<br />25,095.00
<br />37,500
<br />12,690
<br />50,190
<br />Xing -Cantilever Arm<41'
<br />25
<br />LF
<br />767.00
<br />0
<br />19,175
<br />19,175
<br />Xing - Cantilever Arm <41'
<br />27
<br />LF
<br />767.00
<br />0
<br />20,709
<br />20,709
<br />Xing - Flasher/Ped (pair)
<br />1
<br />LS
<br />57,560.00
<br />16,000
<br />41,560
<br />57,560
<br />Xing - Relocate Narrow Band
<br />Shunt
<br />6
<br />EA
<br />5,228.00
<br />14,094
<br />17,274
<br />31,368
<br />Xing - Remove Location
<br />(Gates/Cants)
<br />1
<br />LS
<br />4,000.00
<br />4,000
<br />0
<br />4,000
<br />Cabin removal and abatement.
<br />Xing - Remove Location
<br />2
<br />LS
<br />2,000.00
<br />4,000
<br />0
<br />4,000
<br />Xing - Remove Location CIP
<br />Cantilever Foundation
<br />2
<br />LS
<br />5,000.00
<br />10,000
<br />0
<br />10,000
<br />Xing - AC/DC Island Only
<br />1
<br />LS
<br />6,007.00
<br />0
<br />6,007
<br />6,007
<br />Xing - IJ
<br />2
<br />PR
<br />9,000.00
<br />8,996
<br />9,004
<br />18,000
<br />10 % Labor Contingency
<br />Xing - Misc.
<br />1
<br />LS
<br />60,116.00
<br />60,116
<br />0
<br />60,116
<br />Sub -Total = 661,278 279,193 940,471
<br />Totals = 661,278 279,193 940,471
<br />Grand Total = $940,471
<br />Disclaimer: This is a preliminary estimate, intended to provide a ballpark cost to determine whether
<br />a proposed project warrants further study. Quantities and costs are estimated using readily available
<br />information and experience with similar projects. Site conditions and changes in project scope and
<br />design may result in significant cost variance.
<br />Thursday, January 30, 2025 Page 1 of 1
<br />
|