|
Material And Force Account Estimate
<br /> City of Santa Ana, CA
<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 1 LS 21,000.00 21,000 0 21,000
<br />Xing - Boring 1 LS 10,000.00 0 10,000 10,000
<br />Xing - Fill/Rock/Gravel 1 LS 2,500.00 0 2,500 2,500
<br />Fed W/ OH & Ind. 228.88%Xing - Labor Additive 1 LS 418,372.00 418,372 0 418,372
<br />Xing - Meter Service 1 LS 15,000.00 0 15,000 15,000
<br />Xing - 1 Trk CWE w/Four Quad
<br />Gates
<br />1 EA 192,474.00 67,200 125,274 192,474
<br />Xing - Cantilever Mast 37'-40'
<br />Cant
<br />2 EA 25,095.00 37,500 12,690 50,190
<br />Xing - Cantilever Arm <41'25 LF 767.00 0 19,175 19,175
<br />Xing - Cantilever Arm <41'27 LF 767.00 0 20,709 20,709
<br />Xing - Flasher/Ped (pair)1 LS 57,560.00 16,000 41,560 57,560
<br />Xing - Relocate Narrow Band
<br />Shunt
<br />6 EA 5,228.00 14,094 17,274 31,368
<br />Xing - Remove Location
<br />(Gates/Cants)
<br />1 LS 4,000.00 4,000 0 4,000
<br />Cabin removal and abatement.Xing - Remove Location 2 LS 2,000.00 4,000 0 4,000
<br />Xing - Remove Location CIP
<br />Cantilever Foundation
<br />2 LS 5,000.00 10,000 0 10,000
<br />Xing - AC/DC Island Only 1 LS 6,007.00 0 6,007 6,007
<br />Xing - IJ 2 PR 9,000.00 8,996 9,004 18,000
<br />10% Labor Contingency Xing - Misc.1 LS 60,116.00 60,116 0 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 /> ____________________________________________________________________________________________________________________________________
<br /> Thursday, January 30, 2025 Page 1 of 1
<br />EXHIBIT 2
<br />
<br />
<br />City Council 15 – 29 4/21/2026
|