|
Material And Force Account Estimate
<br />Santa Ana
<br />Estimate Number: 137226 Version: 2
<br />Standard Rates: Labor Additive = 223%
<br />Estimate Good Until 10/24/25
<br />Location: SANTA ANA IND LD, INDL, 519.08-519.12
<br />Description of Work: 761248L Warner Ave Santa Ana CA 519.1 Santa And Ind Ld
<br />Prepared For: Santa Ana
<br />Buy America: No
<br />COMMENTS FACILITY Description QTY UOM UCST LABOR MATERIAL TOTAL UP %0 Agcy %100
<br />ENGINEERING
<br /> Engineering 1 LS 81,135.00 81,135 0 81,135 0 81,135
<br /> Bill Prep Fee - Track Surface RECOLLECT 1 LS 900.00 0 900 900 0 900
<br /> Homeline Freight - Track Surface RECOLLECT 1 LS 900.00 0 900 900 0 900
<br /> Foreign Line Freight - Track Surface RECOLLECT 1 LS 2,976.46 0 2,976 2,976 0 2,976
<br />Sub-Total = 81,135 4,776 85,911 0 85,911
<br />TRACK CONSTRUCTION - COMPANY
<br /> Mobilization: Company 1 DA 11,450.00 11,450 0 11,450 0 11,450
<br />RDXING RDXING 136# CON10W PP PAN COMPLETE 224 TF 981.01 120,314 99,431 219,745 0 219,745
<br />TRACK 136# CWRIS0 24-8'6" PPHWD N 16 TP 96 TF 854.06 61,030 20,959 81,989 0 81,989
<br />COMPJT Transition Rail - 136#4 PR 7,694.04 16,259 14,517 30,776 0 30,776
<br />Sub-Total = 209,053 134,908 343,961 0 343,961
<br />TRACK REMOVAL - COMPANY
<br />RDXING Remove road crossing - concrete 180 TF 100.73 18,132 0 18,132 0 18,132
<br />TRACK Remove Track 140 TF 44.97 6,295 0 6,295 0 6,295
<br />Sub-Total = 24,427 0 24,427 0 24,427
<br />SITE WORK - CONTRACT
<br /> Asphalt: Saw Cut 1 LS 2,500.00 0 2,500 2,500 0 2,500
<br />Sub-Total = 0 2,500 2,500 0 2,500
<br />EQUIPMENT RENTAL
<br /> Equipment Rental 5 LS 5,000.00 0 25,000 25,000 0 25,000
<br />Sub-Total = 0 25,000 25,000 0 25,000
<br />Total Wgt. in Tons = 1,413 Totals = 314,615 167,184 481,799 0 481,799
<br />Grand Total = $481,799
<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 pay actual
<br />construction costs at the current rates effective thereof.
<br /> ______________________________________________________________________________________________________________________________________________________________________________________________
<br /> Thursday, April 24, 2025 Page 1 of 1
<br />EXHIBIT 2
<br />
<br />
<br />City Council 15 – 30 4/21/2026
|