|
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 UOM UCST LABOR MATERIAL TOTAL UP %0 Agcy %100
<br />ENGINEERING
<br /> Engineering 1 LS 45,140.00 45,140 0 45,140 0 45,140
<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 1,662.82 0 1,663 1,663 0 1,663
<br />Sub-Total = 45,140 3,463 48,603 0 48,603
<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 88 TF 1,040.08 51,047 40,480 91,527 0 91,527
<br />TRACK 136# CWRIS0 24-8'6" PPHWD N 16 TP 32 TF 1,032.57 24,995 8,047 33,042 0 33,042
<br />COMPJT Transition Rail - 136#2 PR 7,985.41 8,767 7,204 15,971 0 15,971
<br />Sub-Total = 96,260 55,731 151,990 0 151,990
<br />TRACK REMOVAL - COMPANY
<br />RDXING Remove road crossing - concrete 88 TF 108.79 9,574 0 9,574 0 9,574
<br />TRACK Remove Track 32 TF 42.25 1,352 0 1,352 0 1,352
<br />Sub-Total = 10,925 0 10,925 0 10,925
<br />EQUIPMENT RENTAL
<br /> Equipment Rental 1 LS 25,000.00 0 25,000 25,000 0 25,000
<br />Sub-Total = 0 25,000 25,000 0 25,000
<br />Total Wgt. in Tons = 594 Totals = 152,325 84,193 236,518 0 236,518
<br />Grand Total = $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 pay actual
<br />construction costs at the current rates effective thereof.
<br /> ______________________________________________________________________________________________________________________________________________________________________________________________
<br /> Thursday, September 4, 2025 Page 1 of 1
<br />EXHIBIT 4
<br />
<br />
<br />City Council 15 – 71 4/21/2026
|