Loading...
ST0702-PR0907013T'o 7-~~ Railroad Signal International 15110 E. Pine St. Tulsa, Oklahoma 74116 Phone: (918) 234-1522 fax: (918) 234-1529 www.railroadsignalinc.com CUSTOMER: FT.WORTH AND WESTERN RAILROAD PROJECT: FURNISH AND INSTALL 6X8 CONTROL HOUSE 2 EACH GATE SIGNALS WITH SIDEWALK GATES AND LED LIGHTHEADS LOCATION: COPPELL RD SOUTH COPPELL TX RRMP 28.30 CONTROL: XP-4 MATERIALS $ 82,375.24 FIELD CONSTRUCTION, ENGINEERING, $ 139,061.99 EQUIPMENT, SHOP WIRING TESTING TOTAL COST OF PROJECT $ 221,437.23 PRICE DOES NOT INCLUDE ANY TRACKWORK EXCEPT BONDING RAIL PRICE FOB JOB SITE. PRICE DOES NOT INCLUDE ANY TAX OF ANY KIND. INSULATED JOINT AND SW RODS (IF REQUIRED) BY RAILROAD THIS QUOTATION IS VALID FOR A PERIOD OF 30 DAYS FROM BID DATE RAILROAD SIGNAL INTL. EDDIE D. BURNS PRESIDENT APPROVED BY: JULY 1 2009 DATE PO# APPROVED DATE: \ILROAD SIGNAL INTERNATIONAL, LLC CUSTOMER: FT.WORTH AND WESTERN RAILROAD PROJECT 110 E. PINE STREET PROJECT: FURNISH AND INSTALL 6X8 CONTROL HOUSE CSJ # 1LSA, OK. 74116 2 EACH GATE SIGNALS W ITH SIDEWALK GATE PAYMENT 8-234-1522 LOCATION: COPPELL RD SOUTH COPPELL TX RRMP 28.30 8-234-1529 FAX CONTROL: XP~ COST BRECKDOWN 1 2 LABOR HRS. PAY RATE TOTAL 3 ENGINEERING: Reg. Hours Per Hour DUE 4 SIGNAL DESIGN ENGINEER 12 $ 56.00 $ 672.00 5 SIGNAL CONSULTING 3 $ 65.00 $ 195.00 6 DRAFTING AUTOCAD 36 $ 18.00 $ 648.00 7 ENGINEERING ASST. ADMIN 16 $ 14.00 $ 224.00 8 REPRODUCTION COSTS 1 $ 150.00 $ 150.00 9 ENGINEERING SUB-TOTAL S 1,889.00 10 11 ADMINISTRATIVE 12 PURCHASING MATERIAL MGT. 8 17.07 $ 136.56 13 ADMINISTRATIVE 36 14.65 $ 527.40 14 PROJECT SCHEDULING 24 24.07 $ 577.68 15 PROJECT AUDIT (TULSA) 16 60 $ 960.00 16 FIELD AUDIT 24 65 $ 1,560.00 17 ADMINISTRATIVE SUB-TOTAL S 3,761.64 18 19 CONSTRUCTION: 20 21 LAYOUT SUPV 24 $ 65.00 $ 1,560.00 22 BORING CREW FOREMAN 40 $ 18.00 $ 720.00 2 BORING LABOR 36 $ 14.00 $ 504.00 24 SIGNAL SUPV 24 $ 85.00 $ 2,040.00 25 SIGNAL CONSTRUCTION FOREMAN 65 $ 40.00 $ 2,600.00 26 ASST LABOR CONSTRUCTION 130 $ 18.00 $ 2,340.00 27 SIGNAL CUTOVER CREW FOREMAN 36 $ 65.00 $ 2,340.00 28 SIGNAL CUTOVER TRAINEE 36 $ 18.00 $ 648.00 29 FIELD CONSTRUCTION SUB-TOTAL $ 12,752.00 30 31 SHOP LABOR SIGNAL ASSLY AND TESTING 32 WIRING TESTS # 1 24 15 $ 360.00 33 LABOR # 2 24 13 $ 312.00 34 LABOR # 3 36 12 $ 432.00 35 LABOR # 4 36 11 $ 396.00 36 37 CONTROL CASE WIRING: 38 SHOP FOREMAN 40 $ 15.45 $ 618.00 39 W IREMAN # 1 48 $ 14.00 $ 672.00 40 W IREMAN # 2 41 WIRING SHOP SUB-TOTAL $ 2,790.00 42 43 44 SutrTotal $ 21,192.64 45 LABOR SURCHARGE FOR COMPANY PAID BENEFITS: 24.00% $ 5,086.23 46 ORKMENS COMPENSATION INSURANCE 6.00% $ 1,576.73 47 EMPORARY CONTRACT LABOR $ - 48 49 OTAL LABOR $ 27,855.61 50 51 52 EQUIPMENT COSTS: # OF DAYS $ PER DAY 53 54 2006 INTERNATIONAL BOOM TRUCK 12 $407 $ 4,884.00 55 303 CAT MINI EXCAVATOR 12 $235 $ 2,820.00 56 EQUIPMENT RENTAL EXPENSES 1 $800 $ 800.00 57 CUTOVER CREW PICKUP 12 $85 $ 1,020.00 i8 BORING TRUCK 6 $285 $ 1,710.00 59 BORING UNIT AND TRAILER 6 $875 $ 5,250.00 i0 EXCAVATOR TRAILER 12 $45 $ 540.00 i1 GOOSENECK TRAILER $55 $ - 52 JACK HAMMER ATTACHMENT $35 $ - 53 i4 i5 OTAL EQUIPMENT AND MOBILIZATION COSTS $ 17,024.00 i6 68 SUB CONTRACTORS: 69 70 POWER TAP $ 2,100.00 71 ROAD BORING MATERIALS $ 1,400.00 72 GRAVEL AND DIRT $ 3,500.00 73 CONCRETE 74 TRAFFIC CONTROL $ 650.00 75 ONSITE MATERIALS STORGE $ 150.00 i 76 TRACK WORK 77 78 79 OTAL SUB CONTRACTORS: $ 7,800.00 80 81 82 PARTS AND MATERIALS 83 SEE ATTACHED PARTS LIST W/COST $ 80,760.04 84 CRATING & HANDLING 2.00% $ 1,615.20 85 86 87 OTAL PARTS AND MATERIALS $ 82,375.24 88 89 90 OTHER COSTS: 91 FREIGHT IN $ 1,200.00 92 MOBILIZATION EXPENSE TRUCKS $ 1,960.00 93 SUBSISTENCE ALLOWANCES BORING CREW $ 900.00 94 SUBSISTENCE ALLOWANCES CUTOVER CRE W $ 1,200.00 95 SUBSISTENCE ALLOWANCES LAY OUT $ 1,450.00 96 AIRFARES $ 1,400.00 97 RENTAL CARS $ 300.00 98 MGMT TRAVEL EXPENSE $ 900.00 99 ON SITE MEETING EXPENSE $ 400.00 100 BID OR EST. EXPENSE $ 300.00 101 SHIPPING COMMON CARRIER $ 1,900.00 102 SHIPPING OUR TRUCK 103 104 OTAL OTHER COSTS $ 11,910.00 105 106 107 G AND A ALLOCATION ON LABOR AND MAT. 38.98% $ 42,967.98 108 CONTINGENCY 3.00% $ 3,306.93 109 GENERAL LIABILITY INSURANCE 7.50% $ 8,066.82 110 SUB TOTAL COST $ 201,306.58 111 BONDING EXPENSE FEE 0.00% $ _ 112 SALES COMMISSION 0.00% $ _ 113 FIXED FEE (PROFIT) 10.00% $ 20,130.66 114 BANK INTEREST EXPENSE 0.00% $ _ 115 OTAL COST $ 221,437.23 116 RAILROAD SIGNAL INTERNATIONAL MATERIAL LIST Costumer: FT.WORTH AND WESTERN RAILROAD Project: FURNISH AND INSTALL 6X8 CONTROL HOUSE 2 EACH GATE SIGNALS WITH SIDEWALK GATES AND LED L/GHTHEADS COPPELL RD SOUTH COPPELL TX RRMP 28.30 XP-4 I QTY I UNIT I VENDOR I ui~~wncn I DESCRIPTION ~ UN/T. COST. ~ EXT. COST. HOUSE 1 EA RSI 6' X 6' ALUM CONTROL HOUSE W/INTERNAL FOUNDATIONS $ 8,890.00 $ 8,890.00 1 EA GRAYBAR LOAD CENTER 100 AMP $ 240.00 $ 240.00 1 EA RSI TRAFFIC PRE-AMP BOX (ON OUTSIDE OF CASE) $ 320.00 $ 320.00 2 EA GEMS POWER OFF LIGHTS $ 32.00 $ 64.00 1 EA FAST SIGNS DOT DOT SIGN AND DECALS $ 133.20 $ 133.20 3 EA RSI CABLE RISORS PVC 4" $ 23.00 $ 69.00 400 FT GETS TOWER 8 CASE WIRE #10 $ 0.42 $ 168.00 1 EA GRAINGER DAYTON ATTIC FAN THERMOSTAT 80-140 DEGREES $ 21.39 $ 21.39 1 EA GRAINGER ATTIC FAN EXHAUST CENTRIFUGAL VENT FAN $ 114.15 $ 114.15 2 EA B. A. Electric GFI WALL RECEPTACLES $ 16.00 $ 32.00 2 EA RSI 5LV70 19" EQUIPMENT RACK $ 178.00 $ 356.00 4 EA NORBERG PLANDUIT 2-1/4"x2-1/4"x6' 6" $ 22.80 $ 91.20 6 EA NORBERG PANDUIT 4"x3"x6' 6" $ 31.50 $ 189.00 3 EA NORBERG PANDUIT 1-1/2"x1-1/2"x6' 6" $ 20.40 $ 61.20 6 EA MTM 12MDF PLYWOOD MED 49"x3/4"x97" $ 16.99 $ 101.94 2 EA Oft FLUORESCENT LIGHTS $ 27.00 $ 54.00 SIGNALS-GATES 2 EA RSI TWOWAY LIGHTARM JCT BOX $ 450.00 $ 900.00 2 EA SAFETRAN MODEL 60 GATE MECHANISM $ 5,908.00 $ 11,816.00 1 EA USS TORQUE WRENCH GATE $ 310.00 $ 310.00 2 EA RSI 15-6X5 SIGNAL MAST $ 242.00 $ 484.00 2 EA RSI 5 INCH SPLIT BASE JCT BOX $ 432.00 $ 864.00 4 EA RSI HIGHWIND BRACKET $ 114.00 $ 456.00 4 EA USS GATE HUBS $ 62.13 $ 248.52 4 EA RSI COUNTERWIEGHT ARMS $ 318.00 $ 1,272.00 2 EA RSI GATE WIEGHT STUD PLATE WlRACHET WASHERS $ 72.00 $ 144.00 10 EA RSI GATE WIEGHTS $ 92.00 $ 920.00 2 EA GSI GATE KEEPERS $ 1,100.00 $ 2,200.00 2 EA RSI GATE WIRE AND MOUNTING HARDWARE $ 18.00 $ 36.00 8 EA RSI 12" LED LIGHTHEADS W/BACKGROUND AND HOOD $ 312.00 $ 2,496.00 8 EA RSI LED GATE LIGHTS $ 47.00 $ 376.00 2 EA RSI GATE TIP DIODE $ 63.00 $ 126.00 2 EA RSI RR CROSSING SIGNS HI INT WITH MOUNTING HWG $ 123.00 $ 246.00 2 EA RSI RODENT PLATE $ 33.00 $ 66.00 2 EA RSI 10 FT SIDEWALK GATE HI INT $ 185.00 $ 370.00 2 EA RSI 20 FT GATE ARM HI INT $ 640.00 $ 1,280.00 2 EA RSI ELECTRONIC BELL $ 195.00 $ 390.00 FOUNDATIONS 2 EA RSI GATE FOUNDATIONS $ 610.00 $ 1,220.00 I QTY I UNIT I VENDOR I uiinrrico ~ DESCR/PT/ON ~ UNIT. COST. ~ EXT. COST. MAJOR ELECTRONICS 0 EA GETS ELECTROLOGIXS XP4 CROSSING PREDICTION INCLUDING: $ - 1 EA 227481-000 ASSY IWP XTI-1S PERSONALITY $ 477.00 $ 477.00 1 EA 227538-000 ASSY VIO-44R PERSONALITY MOD. $ 487.00 $ 487.00 1 EA 251124-000 ASSY MODULE CDU-1 $ 416.00 $ 416.00 1 EA 251327-000 ASSY MODULE IWP CPS-2 $ 600.00 $ 600.00 1 EA 251328-000 ASSY MODULE IWP XCI-1 $ 436.00 $ 436.00 1 EA 251336-000 ASSY MODULE IWP XTI-1S $ 3,816.00 $ 3,816.00 1 EA 251346-000 ASSY MODULE TC21 IWP NSM-1 $ 1,007.00 $ 1,007.00 1 EA 251379-000 ASSY VIO-44R $ 2,054.00 $ 2,054.00 1 EA 251395-000 ASSY MODULE VPM2+ $ 1,406.00 $ 1,406.00 1 EA 300752-000 SYS IWP ASSY CHASSIS W/BP $ 3,244.00 $ 3,244.00 0 EA GETS XING CONTROLLER KIT INCLUDING: $ - 1 EA 075046-000 ASSY XIP-20 CABLE #1 $ 150.00 $ 150.00 1 EA 075047-000 ASSY XIP-20 CABLE #2 $ 150.00 $ 150.00 1 EA 227546-000 ASSY IXC PERSONALITY MODULE $ 487.00 $ 487.00 1 EA 227561-000 ASSY IXS XIP-20 CROSSING INTER $ 530.00 $ 530.00 1 EA 251384-000 ASSY MOD IXS IXC-20S $ 2,650.00 $ 2,650.00 1 EA GETS 250224-001 C MDSA-1 $ 296.00 $ 296.00 1 EA RSI - ENERGY BUS PANEL $ 379.00 $ 379.00 1 EA RSI SIGNAL CUT OUT PANEL $ 327.00 $ 327.00 1 EA GETS 2TC AND BASE $ 490.00 $ 490.00 1 EA RSI LAMP ARRESTER PANEL $ 734.00 $ 734.00 1 EA RSI ACSP-20-1 ACSP SURGE PROTECTOR $ 120.00 $ 120.00 1 EA TYCO AC POR RELAY POTTER &BRUMFIELD & BASE $ 35.00 $ 35.00 1 EA TYCO DC POR RELAY POTTER 8 BRUMFIELD 8 BASE $ 35.00 $ 35.00 1 EA 250141-001 5025A TRACK BATTERY REACTOR $ 170.00 $ 170.00 1 EA CRAGG BATTERY CHARGER ELEC 40AMP $ 598.00 $ 598.00 1 EA CRAGG BATTERY CHARGER ELEC 20AMP $ 468.00 $ 468.00 6 EA GNB 50G19 GNB 472 $ 498.00 $ 2,988.00 7 EA GNB 50G27 GNB 680 $ 667.00 $ 4,669.00 1 LOT RSI TERMINALS MISC.WIRING MATERIALS $ 750.00 $ 750.00 4 EA HOME DEPOT BLACK ELECTRICAL TAPE $ 2.45 $ 9.80 1 EA JOSLYN SECONDARY SURGE PROTECTOR $ 31.00 $ 31.00 1 LT RSI FIELD CABLE WIRE TAGS COMPUTER GEN $ 38.45 $ 38.45 1 BOX BRADY WNS-211-319 WIRE MARKING SLEEVES $ 121.70 $ 121.70 1 BOX BRADY CL-317-619-BK LABELS $ 46.52 $ 46.52 2 EA WCH TEST SWITCH $ 18.00 $ 36.00 2 EA SAFETRAN BAKELITE BASE POLE LIGHT $ 6.50 $ 13.00 6 EA GETS DOUBLE ROW TERMINAL BLOCK W/HARDWARE $ 13.50 $ 81.00 6 EA GETS SINGLE ROW TERMINAL BLOCK W/HARDWARE $ 12.75 $ 76.50 I QTY I UNIT I VENDOR I ~ ~~,rccn I DESCRIPTION ~ UNIT. COST. ~ EXT. COST. CABLE 75 FT GETS 1078-05 3C#9 $ 2.08 $ 156.00 450 Ft BUSH 5 COND 6 CABLE $ 5.56 $ 2,502.00 450 FT GETS 7 COND 14 CABLE $ 3.67 $ 1,651.50 500 FT GETS 2C#6 TW TRACK WIRE $ 1.79 $ 895.00 40 FT GRAYBAR Bare #6 COPPER WIRE SOLID GROUND $ 0.46 $ 18.40 FIELD 5 EA RSI A389 PADLOCKS (RR) $ 18.75 $ 93.75 8 EA ERICO RAIL CLIPS TRACK WIRE $ 1.88 $ 15.04 2 EA RSI BOLARDS (YELLOW) $ 55.00 $ 110.00 20 FT BUSH 2 INCH PVC SCH 80 $ 3.90 $ 78.00 6 EA BUSH 21NCH 90 DEGREE SWEEPS $ 1.52 $ 9.12 24 FT CHEROKEE 3/4 HP AIR HOSE $ 0.86 $ 20.64 2 EA GETS NBS $ 479.00 $ 958.00 1 EA RSI 25 FT WOODEN POWER POLE $ 255.00 $ 255.00 2 EA RSI NBS SHUNT TUBES $ 155.00 $ 310.00 2 EA RSI TRACK WIRE JCT BOX $ 168.00 $ 336.00 6 EA BUSH 4 INCH 90 DEGREE SWEEPS $ 89.00 $ 534.00 4 EA BUSH 4 INCH 45 DEGREE SWEEPS $ 78.00 $ 312.00 7 EA ERICO CADWELD ONE SHOT $ 5.98 $ 41.86 1 SET ERICO BONDWIRE MOLDS (XS STYLE) WITH FRAMES $ 234.00 $ 234.00 5 EA PULL BOXES SMALL $ 245.00 $ 1,225.00 1 EA PULL BOXES LARGE $ 555.00 $ 555.00 150 EA ERICO BOND WIRES XS STYLE 6 1/2" $ 3.05 $ 457.50 150 EA ERICO BONDWIRES XS STYLE LONG WEB $ 5.89 $ 883.50 200 FT BUSH SCH 80 PVC $ 2.53 $ 506.00 1 CAN HOME DEPOT YELLOW PAINT $ 8.45 $ 8.45 1 CAN HOME DEPOT 3 INCH PAINT BRUSH $ 6.98 $ 6.98 16 EA ERICO WELD ON TRACK CONNECTIONS $ 1.95 $ 31.20 6 EA HOME DEPOT DUCT SEAL FOAM $ 2.25 $ 13.50 6 EA HOME DEPOT PLASTER OF PARIS $ 6.79 $ 40.74 200 FT ERICO 3/16 BONDSTRAND INSULATED $ 0.89 $ 178.00 4 CAN HOME DEPOT PVC GLUE $ 5.51 $ 22.04 4 CAN HOME DEPOT PVC PIPE CLEANER $ 6.78 $ 27.12 4 CANS WALMART ALUMINUM SPRAY PAINT $ 0.97 $ 3.88 4 ROLL HOME DEPOT CAUTION TAPE $ 7.99 $ 31.96 2 CAN HOME DEPOT SCOTCHKOTE ELECTRICAL COATING 15 oz $ 16.25 $ 32.50 2 EA HOME DEPOT 3M SCOTCH 130c LINERLESS RUBBER SPLICING TAPE $ 2.97 $ 5.94 7 EA GRAYBAR GROUND RODS $ 16.55 $ 115.85 8 EA RSI TRACK CONNECTION KIT $ 67.00 $ 536.00 TOTAL $ 80, 760.04