|
Material And Force Account Estimate
<br /> City of Santa Ana
<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 2 EA 7,500.00 15,000 0 15,000
<br />Xing - 1 Trk CWE w/Gates 1 EA 131,584.00 41,200 90,384 131,584
<br />Xing - Flasher/Ped (pair)1 LS 57,560.00 16,000 41,560 57,560
<br />Xing - Install Web and Head
<br />Bonds per 1000 TF
<br />2 EA 1,865.00 3,200 530 3,730
<br />Public Project Mgmt.Xing - Misc.1 LS 10,000.00 0 10,000 10,000
<br />Xing - Remove Location
<br />(Gates/Cants)
<br />1 LS 4,000.00 4,000 0 4,000
<br />Xing - Sidelight 1 EA 907.00 0 907 907
<br />Security Fence Xing - Misc.1 LS 10,000.00 0 10,000 10,000
<br />10% Labor Contingency Xing - Misc.1 LS 28,924.00 28,924 0 28,924
<br />Xing - Engineering Design 1 LS 8,550.00 8,550 0 8,550
<br />Xing - Boring 1 LS 50,000.00 0 50,000 50,000
<br />Xing - Fill/Rock/Gravel 1 LS 3,800.00 0 3,800 3,800
<br />FED W/INDR & OVRHD 228.86%Xing - Labor Additive 1 LS 201,285.00 201,285 0 201,285
<br />Xing - Meter Service 1 LS 15,000.00 0 15,000 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 /> ___________________________________________________________________________________________________________________________________
<br /> Monday, September 22, 2025 Page 1 of 1
<br />EXHIBIT 4
<br />
<br />
<br />City Council 15 – 72 4/21/2026
|