|
Material And Force Account Estimate
<br />City of Santa Ana EXHIBIT 4
<br />Estimate Creation Date: 3/12/2024 Number: 147796 Version: 1
<br />Estimate Good Until 09/08/26
<br />Location: SANTA ANA IND LD, INDL, 517.19-522.84
<br />Buy America: Yes
<br />Description of Work: Santa Ana Ind Lead Santa Ana, CA McFadden Ave DOT#761245R WO#72190 PID#131124
<br />100% Recollectable
<br />COMMENTS Description QTY UOM Unit LABOR MATERIAL TOTAL
<br />Cost
<br />SIGNAL
<br />Gang Day - 5 Man
<br />2
<br />EA
<br />7,500.00
<br />15,000
<br />0
<br />15,000
<br />Xing -1 Trk CWE w/Gates
<br />1
<br />EA
<br />131,584.00
<br />41,200
<br />90,384
<br />131,584
<br />Xing - Flasher/Ped (pair)
<br />1
<br />LS
<br />57,560.00
<br />16,000
<br />41,560
<br />57,560
<br />Xing - Install Web and Head
<br />Bonds per 1000 TF
<br />2
<br />EA
<br />1,865.00
<br />3,200
<br />530
<br />3,730
<br />Public Project Mgmt.
<br />Xing - Misc.
<br />1
<br />LS
<br />10,000.00
<br />0
<br />10,000
<br />10,000
<br />Xing - Remove Location
<br />(Gates/Cants)
<br />1
<br />LS
<br />4,000.00
<br />4,000
<br />0
<br />4,000
<br />Xing - Sidelight
<br />1
<br />EA
<br />907.00
<br />0
<br />907
<br />907
<br />Security Fence
<br />Xing - Misc.
<br />1
<br />LS
<br />10,000.00
<br />0
<br />10,000
<br />10,000
<br />10 % Labor Contingency
<br />Xing - Misc.
<br />1
<br />LS
<br />28,924.00
<br />28,924
<br />0
<br />28,924
<br />Xing - Engineering Design
<br />1
<br />LS
<br />8,550.00
<br />8,550
<br />0
<br />8,550
<br />Xing - Boring
<br />1
<br />LS
<br />50,000.00
<br />0
<br />50,0001
<br />50,000
<br />Xing - Fill/Rock/Gravel
<br />1
<br />LS
<br />3,800.00
<br />0
<br />3,8001
<br />3,800
<br />FED W/INDR & OVRHD 228.86%
<br />Xing - Labor Additive
<br />1
<br />LS
<br />201,285.00
<br />201,285
<br />01
<br />201,285
<br />Xing - Meter Service
<br />1
<br />LS
<br />15,000.00
<br />0
<br />15,0001
<br />15,000
<br />Sub -Total = 318,159 222,181 540,340
<br />Totals = 318,159 222,181 540,340
<br />Grand Total = $540,340
<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, City of Santa Ana will pay
<br />actual construction costs at the current rates effective thereof.
<br />Monday, September 22, 2025 Page 1 of 1
<br />
|