|
Material And Force Account Estimate
<br />Santa Ana
<br />Estimate Number: 146748 Version: 2
<br />Standard Rates: Labor Additive = 252%
<br />Estimate Good Until 09/04/26
<br />Location: SANTA ANA IND LD, INDL, 517.98-518.02
<br />Description of Work: 761245R Mc Fadden Ave Santa Ana CA 518 Santa Ana Ind Ld
<br />Prepared For: Santa Ana
<br />Buy America: Yes
<br />COMMENTS FACILITY Description QTY
<br />UOM UCST
<br />LABOR
<br />MATERIAL
<br />TOTAL
<br />UP %0
<br />Agcy %100
<br />ENGINEERING
<br />Engineering
<br />1
<br />LS
<br />45,140.00
<br />45,140
<br />0
<br />45,140
<br />0
<br />45,140
<br />Bill Prep Fee - Track Surface RECOLLECT
<br />1
<br />LS
<br />900.00
<br />0
<br />900
<br />900
<br />0
<br />900
<br />Homeline Freight - Track Surface RECOLLECT
<br />1
<br />LS
<br />900.00
<br />0
<br />900
<br />900
<br />0
<br />900
<br />Foreign Line Freight - Track Surface RECOLLECT
<br />1
<br />LS
<br />1,662.82
<br />0
<br />1,663
<br />1,663
<br />0
<br />1,663
<br />Sub -Total =
<br />45,140
<br />3,463
<br />48,603
<br />0
<br />48,603
<br />TRACK CONSTRUCTION - COMPANY
<br />Mobilization: Company
<br />1
<br />DA
<br />11,450.00
<br />11,450
<br />0
<br />11,450
<br />0
<br />11,450
<br />RDXING
<br />RDXING 136# CON10W PP PAN COMPLETE
<br />88
<br />TF
<br />1,040.08
<br />51,047
<br />40,480
<br />91,527
<br />0
<br />91,527
<br />TRACK
<br />136# CWRISO 24-8'6" PPHWD N 16 TP
<br />32
<br />TF
<br />1,032.57
<br />24,995
<br />8,047
<br />33,042
<br />01
<br />33,042
<br />COMPJT
<br />Transition Rail - 136#
<br />2
<br />PR
<br />7,985.41
<br />8,767
<br />7,204
<br />15,971
<br />0
<br />15,971
<br />Sub -Total =
<br />96,260
<br />55,731
<br />151,990
<br />0
<br />151,990
<br />TRACK REMOVAL - COMPANY
<br />RDXING
<br />Remove road crossing - concrete
<br />188
<br />1 TF
<br />108.791
<br />9,574
<br />0
<br />9,574
<br />01
<br />9,574
<br />TRACK
<br />Remove Track
<br />132
<br />1 TF
<br />1 42.251
<br />1,3521
<br />01
<br />1,3521
<br />01
<br />1,352
<br />Sub -Total =
<br />10,925
<br />0
<br />10,925
<br />0
<br />10,925
<br />EQUIPMENT RENTAL
<br />Equipment Rental 1 1
<br />1 LS 1 25,000.001
<br />01
<br />25,0001
<br />25,0001
<br />01
<br />25,000
<br />Sub -Total =
<br />0
<br />25,000
<br />25,000
<br />0
<br />25,000
<br />Total Wgt. in Tons = 594
<br />Totals =
<br />152,325
<br />84,193
<br />236,518
<br />0
<br />236,518
<br />Grand Total =
<br />$236,518
<br />Please Note: The above figures are estimates only and are subject to fluctuation. In the event of an
<br />increase or decrease in the cost or amount of material or labor required, Santa Ana will
<br />pay actual
<br />construction costs at the current rates effective thereof.
<br />Thursday, September 4, 2025 Page 1 of 1
<br />
|