|
Material And Force Account Estimate
<br /> City of Santa Ana, CA EXHIBIT
<br /> Estimate Creation Date: 112612022 Number: 136966 Version:3
<br /> I
<br /> Estimate Good Until 01/30/26
<br /> Location: SANTA ANA IND LD, INDL, 617.19-522.84
<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-Engineerng Design 1 LS 21,000.01) 21,000 0 21,000
<br /> Xing-Boring 1 LS 10,000,00 0 10,000 10,000
<br /> Xing-FilllRock7Gravel 1 LS 2,500,00 0 2,500 2,500
<br /> Fed NI!OH&Ind.228.88% Xing-Labor Additive 1 LS 418,372.00 416,372 0 418,372
<br /> Xing-Meter Service 1 LS 15,000.00 0 15,000 15,000
<br /> Xing.1 Trk CVVE w/Four Quad 1 EA 192,474.00 67,200 125,274 192,474
<br /> Gates
<br /> Xing-Cantilever Mast 37'40' 2 EA 25,095.00 37.500 12,690 50,190
<br /> Cant
<br /> Xing-Cantilever Arm<41' 25 LF 1 767.00 0 19,175 19,175
<br /> Xing-Cantilever Arm<41' 27 LF 767.00 0 20,709 20,709
<br /> Xing-Flasher/Pod(pair) 1 LS 57,560. 0-1e,000 41,56Di 57,560
<br /> Xing-Relocate Narrow Band 6 EA 5,228.00 14,094 17,274 31,368
<br /> Shunt
<br /> Xing-Remove Location 1 LS 4,000.00 4,000 0 4,000
<br /> (Gates/Cants)
<br /> Cabin removal and abatement. Xing-Remove Location 2 LS 2,000.00 4,000 0 4,000
<br /> Xing-Remove Location CIP 2 LS 5,000.00 10,000 0 10,000
<br /> Cantilever Foundation
<br /> Xing-A01i Island Only 1 LS 6,007.00 0 6,(]07 6.007
<br /> Xing-IJ 2 PR 9,000.00 8,995 9,C04 15,000
<br /> 10%1 Contingency JXing-Misc. 1 LS 60,116.00 60,115 0 64,116
<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 insignificant cost variance.
<br /> Thursday,January 30,2025 page 1 of 1
<br />
|