|
Material And Force Account Estimate
<br /> CITY OF SAN LEANDRO
<br />Estimate Creation Date: 02/22/2021 Number: 133032 Version: 1
<br /> Estimate Good Until 11/22/21
<br />Location: NILES SUB, SIMN, 13.66-29.79
<br />Buy America: Yes
<br />Description of Work: SAN LEANDRO, CA, HALCYON DRIVE, M.P. 16.74, NILES SUBDIVISION, 749744E,
<br />WO#55071, PID#106632, (100% RECOLLECTABLE)
<br />COMMENTS Description QTY UOM Unit LABOR MATERIAL TOTAL
<br />Cost
<br />SIGNAL
<br />Xing - Engineering Design 1 LS 18,486.00 18,486 0 18,486
<br />2 NEW GATES Xing - 1 Trk CWE w/Gates 1 EA 131,584.00 41,200 90,384 131,584
<br />Xing - Track Card (Main and
<br />Stand-by) New Cable
<br />1 EA 12,889.00 6,000 6,889 12,889
<br />2 PED FLASHERS Xing - Flasher/Ped (pair)1 LS 57,560.00 16,000 41,560 57,560
<br />Xing - Dax Cable 1000'8 EA 6,440.00 32,000 19,520 51,520
<br />CANTILEVER G & F Xing - Cantilever Arm <41'52 LF 767.00 0 39,884 39,884
<br />CANTILEVER G & F Xing - Cantilever Mast <37' Cant 2 EA 23,613.00 37,500 9,726 47,226
<br />Xing - IJ 1 PR 9,000.00 4,498 4,502 9,000
<br />Xing - Intermediate Signal 1 EA 13,165.00 5,536 7,629 13,165
<br />Xing - IXS Track Circuit 1 EA 14,951.00 5,536 9,415 14,951
<br />Xing - Meter Service 1 LS 15,000.00 0 15,000 15,000
<br />Xing - Fill/Rock/Gravel 1 LS 25,000.00 0 25,000 25,000
<br />Xing - Boring 1 LS 10,000.00 0 10,000 10,000
<br />Xing - Contract Services for
<br />Preempt Cutover
<br />1 LS 20,000.00 0 20,000 20,000
<br />Xing - Remove Location (Gates)1 LS 2,000.00 2,000 0 2,000
<br />FEDERAL 184.71% (SIG)Xing - Labor Additive 1 LS 311,711.05 311,711 0 311,711
<br />Sub-Total = 480,467 299,509 779,976
<br />Totals = 480,467 299,509 779,976
<br />Grand Total = $779,976
<br />This is a preliminary estimate, intended to provide a ballpark cost to determine whether a proposed
<br />project warrants further study. This estimate is not to be used for budget authority. Quantities
<br />and costs are estimated using readily available information and experience with similar projects. Site
<br />conditions and changes in project scope and design may result in significant cost variance.
<br /> ____________________________________________________________________________________________________________________________________
<br /> Monday, February 22, 2021 Page 1 of 1
|