Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
ST9901- AG 990810
a ~~.~,/~,~(~..QZ~~'AGENDA REQUEST FORM 3P ~ ~ CITY CO~C~ MEET~G: August 10, 1999 ITEM #18 ITEM C~TION: Consider approval of entering in~to a contract with Railroad Controls Limited for the design and installation of gate arms, flashing lights and warning control circuits for the railroad crossing signalization at Belt Line Road and the Thompson/Lattimore Material crossing in the amount of $144,225.64; and authorizing the Mayor to sign. APPROVED BY CIIY COUNCIL suBM~wED BY: Kenneth M. Griffin P.E.D A I E ~ - t n - ~ ~ TI~E: Director of Engineering/Public Works ~ ~~ ST~F CO~~S: As part of ~e 1997 a~eement ~ DART for per~ssion to consuuct ~e Fairway Drive crossing, ~e Ci~ of Coppe~ commiUed to ~sta~ ~ warn~g protection deuces at what is refe~ed to as the Thompson/Lattimore Crosshg by ~e end of fiscal year 1999. Ra~oad Con~ols L~ted is ~e ~m au~or~ed by DART to ~sta~ ~oss~gs along ~is railroad. Wi~ ~is agen~ item I have included a copy of · e July 28, 1997 agenda item which was ~e approval of ~e public ~oss~g license ageement wi~ DART. Section 2.0306 on page 2 of 7 (asterisB) ~ ~e area ~at perm~s to ~e improvement of the ~ompson Crosses by ~e end of fiscal year 1999. The CiW's est~ated cost of ~at ~provement, as presented ~ ~e Jffiy 8, 1997 CiW Council work session, was $155,000. Staff reco~ends approval of ~e conUact wi~ h~oad Con~ols L~ted ~ ~e amo~t of $1~,225.64 and wffi be available to answer ny questions at ~e coun~ meetS. BUDGET AMT. $ AMT. EST. $ +X-BID $ FINANCIAL COMMENTS: Funds have been allotted in the Street CIP Accounts for this project. DIR. INITIALS: FE~. REVIEW: CITY MANAGER RE W: Document Name: #08101 2) Against the screening wall along Crestside Drive, substitute a plant materiai on the City's approved Plant Paiette for the Variegated Privet. Councilmember Peters seconded the motion; the motion carried 5-0 with Mayor Pro Tem Tunnell and Councilmembers Peters, Keenan, Stover and Wheeler voting in favor of the motion. 18. Consider approval of entering into a contract with Railroad Controls Limited for the desi~ and installation of gate arms, flashing lights and warning control circuits for the railroad crossing si~alization at Belt Line Road and the Thompson/Lattimore Material crossing in the amount of $144,225.64; and authorizing the Mayor to sign. City Manager Jim Witt made a presentation to the Council. Mayor Pro Tem Tunnell moved to approve a contract with Railroad Controls Limited for the design and instailation of gate arms, flashing lights and warning control circuits for the railroad crossing signaiization at Belt Line Road and the Thompson/Lattimore Material crossing in the amount of $144,225.64; and authorizing the Mayor to sign. Councilmember Peters seconded the motion; the motion carried 5-0 with Mayor Pro Tem Tunnell and Councilmembers Peters, Keenan, Stover and Wheeler voting in favor of the motion. 19. Consider approval of awarding Bid/Contract #Q-0199-03 for the construction of Coppell Road from S.H. 121 to Sandy Lake Road to Ed Bell Construction Company in the amount of $2,000,949.25; and authorizing the Mayor to si~. City Manager Jim Witt made a presentation to the Council. Mayor Pro Tem Tunnell moved to approve awarding Bid/Contract #Q-0199-03 for the construction of Coppell Road from S.H. 121 to Sandy Lake Road to Ed Bell Construction Company in the amount of $2,000,949.25; and authorizing the Mayor to sign conditionai on the eminent domain award on August 11, 1999 by the Speciai Commissioners' Court. Councilmember Wheeler seconded the motion; the motion carried 5-0 with Mayor Pro Tem Tunnell and Councilmembers Peters, Keenan, Stover and Wheeler voting in favor of the motion. 20. Consider approval of a Resolution supporting the use of the State Infrastructure Bank to expedite the development of SH CM081099 Page 10 of 13 Railroad Controls Limited Comprehensive Signal &Communication Services July 19, 1999 Mr. Ken Griffin, P.E. Director of Engineering City of Coppell 255 Parkway Blvd. Coppell, Texas 75019 RE: Installation of Railroad Warning Devices ThompsonlLattimore Materials in Coppell, TX Dallas County - DOT No. 789 753M REVISED PLANS & ESTIMATE Dear Mr. Griffin: Enclosed please find the revised plans and detailed cost estimate for the subject location. As per your direction, the project has been revised to include traffic signal preemption capabilities. The total estimated cost to install the active warning devices at this location is now $144,225.64. Please be advised that we will not order any materials or schedule a crew until we have received notice that the City has approved the plans and estimate. Once approval is received, it will take approximately 90 to 120 days before construction can begin. After you have received final approval, please notify us immediately. If you have any questions, please give me a call at (817)820-6307.. Sincerely, pproved: , '~i ' /~__-~,~-~ J, ,I Date :~i~, Scott C. Booker, P.E. Project Engineer Enclosures cc: Jan Seidner, DART - estimate Jim Martin, FVVWR - plans & estimate Mike Duddleston, RCL - plans & estimate Doug Henry, RCL - plans & estimate Patti Smith, RCL RCL File C90410 500 South Freewuy, Fort Worth. TX 76104-3504. 817-820-6300 · Fax 817-820-6340 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M I RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 711911999 REVISION 1 SUMMARY OF ESTIMATED PROJECT COST i~ DESCRIPTION OF COST UNIT COST TOTAL COST I I SUBTOTAL MATERIAL: $69,607.04 $69,607.04 2 I FREIGHT: 5.0% $3,480.35 3 0 MATERIAL HANDLING AND STORAGE: 1.5% $0.00 4 I MATERIAL G & A AUDITED RATE: 32.0% $23,387.97 5 0 SYSTEM DESIGN &DOCUMENTATION: $0.00 $0.00 6 1 SUBTOTAL DIRECT LABOR: $11,446.40 $11,446.40 7 I DIRECT LABOR G & A AUDITED RATE: 32.0% $3,662.85 8 1 DIRECT LABOR BENEFIT AUDITED RATE: 44.0% $5,03,6.42 9 1 GENERAL LIABILITY INSURANCE AUDITED RATE: 14.0% $1,602.50 10 I SUBTOTAL TRAVEL, EQUIPMENT &OUTSIDE SERVICES: $12,890.70 $12,890.70 11 I FIXED FEE: $13,111.42 12 0 SALVAGE CREDIT: $0.00 $0.00 13 PROJECT TOTAL: $144,225.64 PAGE 14 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M I RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/1911999 REVISION 1 1 FL/G Assy 16' Mast, 28' w/GK, 0W Side, WCH 9,000.00 0.00 2 FL/G Ass}' 16' Mast, 28'w/GK, 2W Side w/arm, WCH 10,500.00 0.00 3 FL/G Ass}' 16' Mast, 28' w/GK, 0W Side, ST S40 9,500.00 0.00 4 FL/G Ass}' 16' Mast, 28' w/GK, 2W Side w/arm, ST S40 10,833.00 0.00 5 FL/G Ass}, 16' Mast, 24', no GK, no bell, no gl, 2W Inc, M95 5,963.00 0.00 6 FL/G Ass}' 16' Mast, 24', no GK, no bell, no ~11, 2W LED, M95 6,983.00 0.00 7 FL/G Ass}' 16' Mast, 24', no GK, no bell, no el, 1W INC, ST S40 6,702.00 0.00 8 FL/G Ass}, 16' Mast, 20', no GK, no bell, no 91, 2W LED, ST S40 7,52600 0.00 9 2 FL/G Assy 16' Mast, 22', no GK, no bell, no gl, 2W+IW 8,150.00: 16,300.00 10 2 Extension Arm for sidelight mounting, 5", Harmon P/N 51001-01 315.00 630.00~ 11 Signal Vendor: Safetran 0.00 12 iGate Mechanism: S40 with maintainer test 0.00 13 Light Unit: Safetran LED 0.00 14 Bell: Not in this assembl}' 0.00 15 Gate Mechanism Heater for 3593B, WCH P/N 38-0045-287 50.00 0.00 16 Gate Mechanism Heater for Safetran Model 40 Gate Mechanism 80.00 0.00 17 Gate Mechanism Heater for US&S Model 95 Gate Mechanism 80.00 0.00 18 2 Gate Mechanism Wiring Kit 25.00 50.00 19 Gate Torque Wrench with Socket, WCH P/N 3590-K-9 275.00 0.00 20 Gate Torque Wrench with Socket, ST PIN 070981 -× 144.15 0.00 21 Gate Torque Wrench with Socket, US&S X46700003 180.00 0.00 22 2 Gate Keeper, Right Side of Rd, w/Hardware & Buffer Spring, GSI 1,640.00 3,280.00 23 Gate Keeper, Left Side of Rd, w/Hardware & Buffer Spring, GSI 1,640.00 0.00 24 Gate Arm, 16' Alum Base, Dia Grade Sheeting 275.00 0.00 25 Gate Arm, 16' Alum Base, 8' FG Tip, Dia Grade Sheeting 375.00 0.00 26 Gate Arm, 16' Alum Base, 16' FG Tip, Dia Grade Sheeting 475.00 0.00 27 2 Bell, Electronic, 4/5" Mast Mounting, GSI 225.00 450.00 28 Bell, Electronic, 4/5" Mast Mounting. Safetran P/N 040203-XI 225.00 0.00 29 Pinnacle, 5" Mast, Safetran P/N 035045-503X 10.00 0.00 30 Automated Horn S}'stem with strobe lights 15,000.00 0.00 31 Automated Horn S}'stem less strobe lights 14,800.00 0.00 32 AHS Mounting Bracket, PELCO P/N 140.00 0.00 33 Gate Light, Incan., 4", Kit of 3, L&W 90.00 0.00 34 Gate Light, Incan., 7", Kit of 3, L&W 100.00 0.00 35 6 Gate Light, LED, GSI 70.00 420.00 36 2 Gate Light Wirin9 Kit c/o cord, wire nut, ties 42.00 84.00 37 Flash Light, 5" X 14' Mast, 12" F&B, No Side 2,533.00 0.00 38 Flash Li~lht, 5" × 16' Mast, 12" F&B, No Side 2,650.00 0.00 39 Flash Light, 5" × 16' Mast, 12" F&B, 1W Side 3,200.00 0.00 40 Flash Light, 5"× 16' Mast, 12" F&B, 2W Side 3,540.00 0.00 41 Flash Li~lht, 5"× 18' Mast, 12" F&B, 2X 1W Side 4,200.00 0.00 42 Extension Arm for sidelight mounting 0.00 0.00 43 Signal Vendor: 0.00 44 Light Unit: 0.00 45 Bell: 0.00 46 Cantilever, 16'. 2W Main, 2W Tip, 2W Side, Harmon 6,950.00 0.00 47 Cantilever, 16', 2W Main, 2W Tip, 2W Side, Harmon 6,950.00 0.00 48 Cantilever, 20', 1W Main, 2W Tip, 2W Lane, 0W Side, Harm 8,500.00 0.00 49 Cantilever, 20', 2W Main, 2W Tip, 0W Lane, 1W Side, LI/ST 9,554.00 0.00 PAGE 1 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M I RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/19/1999 REVISION 1 50 Cantilever, 22', 1W Main, 2W Tip, 0W Lane, 1W Side, LI/ST LED 12,337.00 0.00 51 Cantilever, 24', 1W Main, 2W Tip, 2W Lane, 0W Side, LI/HR 9,574.00 0.00 52 Cantilever, 24', 1W Main, 1W Tip, 0W Lane, 1W Side, LI/WC 9,260.00 0.00 53 Cantilever, 24', 1W Main, 2W Tip, 0W Lane, 0W Side, LINVC 9,349.00 0.00 54 Cantilever, 24', 1W Main, 2W Tip, 2W Lane, 0W Side, LI/WC 9,800.00 0.00 55 Cantilever, 32', 1W Main, 1W Tip, 1W Lane, 0W Side, LINVC 11,075.00 0.00 56 Extension Arm for sidelight mounting 0.00 0.00 57 Signal Vendor: 0.00 58 Light Unit: 0.00 59 Bell: 0.00 60 Flashing Light Assembly, 12", 1W, Safetran 575.00 0.00 61 Flashing Light Assembly, 12", 1W, Safetran, LED 1,055.00 0.00 62 Flashing Light Assembly, 12", 2W, Safetran 975.00= 0.00 63 Flashing Light Assembly, 12", 2W, Safetran, LED 1,935.00 0.00 64 Flashing Light Head Only, 12", Safetran, Incandescent, 30/15 100.00 0.00 65 Flashing Light Head Only, 8", Safetran, Incandescent, 30/15 85.00 0.00 66 Flashing Light Head Only, 12", Safetran. Incandescent, 70 100.00 0.00 67 Flashing Light Head Only, 8", Safetran, Incandescent, 70 85.00 0.00 68 Flashing Light Head Only, 12", Safetran, Incandescent, 20/32 100.00 0.00 69 Flashing Light Head Only, 8", Safetran, Incandescent, 20/32 85.00 0.00 70 Flashing Light, LED, Retro-fit, GRS 325.00 0.00 71 Flashing Light, LED, Aluminum Head, Harmon PIN 51791-0X 380.00 0.00 72 Flashing Light, LED, Retro-fit, Harmon, PIN 51-20079 290.00 0.00 73 Flashing Light, LED, Aluminum Head. Safetran 350.00 0.00 74 Flashing Light, LED, Retro-fit, Safetran, 042975-1X 273.42 0.00 75 Crossarm Cover Plate w Gasket and Bolts, Safetran 042041, etc 10.00 0.00 76 Crossarm Elbow, Threaded w/bolt, Safetran 041264-1, 4092-HSC 9.00 0.00 77 Color Light Assembly, Single, Yellow, LED, Distant w D sign, ST 1,900.00 0.00 78 2 Fndn, Stl, Galv, 48", 5" Mast, w/Lev Nuts, WCH, PIN 1181-9 375.00 750.00 79 Fndn, Stl, Galv, 48", 4" Mast, w/Lev Nuts, WCH, PIN 1181-10 375.00 0.00 80 Foundation, Leave In Place, 7', Sgl Mast, 4 Bolt, PIN J54700-02 920.00 0.00 81 Foundation, Leave In Place, 7', Dbl Mast, 8 Bolt, PIN J54730-02 1,500.00 0.00 82 Foundation, Leave In Place, 7', Qd Mast, 16 Bolt, PIN J54730-XXX 2,600.00 0.00 83 Foundation, Leave In Place, 7', Safetran 6 Bolt, RSI 1,800.00 0.00 84 2 Guard Fence, Full 84" Circle, Contech PIN 26-3153 685.34 1,370.68 85 Guard Fence, 1/2 84" Circle, Contech PIN 26-3153-A 526.93 0.00 86 Guard Fence, 2/3 84" Circle, Contech PIN 26-3153-C 571.12 0.00 87 Guard Fence, 1/2 84" Circle + 6' Str~, Contech PIN 26-3153-B 775.41 0.00 88 Guard Fence, Full 84" Circle + 6' Str~, Contech PIN 26-3153-D 900.00 0.00 89 RR Xing Sign, Dia Grade, No Mounting Hardware 195.00 0.00 90 RR Xing Sign, Dia Grade, 4" Mounting 275.00 0.00 91 RR Xing Sign, Dia Grade, 5" Mounting 275.00 0.00 92 RR Xing Sign, Dia Grade, 8" Mounting 275.00 0.00 93 RR Xing Sign, Dia Grade, 10" Mounting 275.00 0.00 94 RR Xing Sign, Dia Grade, 12" Mounting 275.00 0.00 95 # Tracks Sign, Dia Grade, No Mounting Hardware, Specify # 275.00 0.00 96 # Tracks Sign, Dia Grade, 4" Mounting, Specify # 80.00 0.00 97 # Tracks Sign, Dia Grade, 5" Mounting, Specify # 80.00 0.00 98 # Tracks Sign, Dia Grade, 8" Mounting, Specify # 80.00 0.00 99 # Tracks Sign, Dia Grade, 10" Mounting, Specify # 80.00 0.00 100 # Tracks Sign, Dia Grade, 12" Mounting, Specify # 80.00 0.00 PAGE 2 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT if 789753M / RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/1911999 REVISION 1 101 Roundel, 12", 30/15, General Signal 14.75 0.00 102 Roundel, 12", 70, General Signal 14.75 0.00 103 Roundel, 12", 20/32, General Signal 14.75 0.00 104 Lamp, Signal, 10V, 25W 4.15 0.00 105 Concrete. 6 Sack per CY delivered 115.00 0.00 106 Stone, Crushed, White per 30 ton delivered 525.00 0.00 107 Instrument House, Alum, 4 X 4 PTMW with ladder and mast 7,036.00 0.00 108 Instrument House, Alum, 6 X 6 PTMW 5,675.00 0.00 109 Instrument House. Alum, 6 X 6 PTMW w/1500 W Heater 5,795.00 0.00 110 Instrument House. Alum, 6 X 6 PTMW w/rack 5,867.00 0.00 111 I Instrument House, Alum, 6X6 PTMWw/1500 W Heater& rack 5,967.00 5,967.00 112 Instrument House. Alum, 6 X 8 PTMW 6,037.00 0.00 113 Instrument House, Alum, 6 X 8 PTMW w/1500 W Heater 6,137.00 0.00 114 Instrument House, Alum, 6 X 8 PTMW w/rack 6,229.00 0.00 115 Instrument House, Alum, 6 X 8 PTMW w/1500 W Heater &rack 6,329.00 0.00 116 Instrument House, Alum, 6 X 10 PTMW 6,534.00 0.00 117 Instrument House, Alum, 6 X 10 PTMW w/1500 W Heater 6,634.00 0.00 118 Instrument House, Alum, 6 X 10 PTMW w/rack 6,726.00 0.00 119 Instrument House, Alum, 6 X 10 PTMW w/1500 W Heater & rack 6,826.00 0.00 120 Instrument House, Alum, 6 X 12 PTMW w/1500 W Heater & rack 10,784.00 0.00 121 Inst. House, Steel, Powder Coated, 6 X 6 PTMW 5,425.00 0.00 122 Inst. House, Steel, Powder Coated, 6 X 6 PTMW, Ht + AC 5,925.00 0.00 123 !lnst. House, Steel, Powder Coated, 6 X 6 PTMW, Ht + AC + rack 6,117.00 0.00 124 Inst. House, Steel, Powder Coated, 6 X 8 PTMW 6,042.00 0.00 125 Inst. House, Steel, Powder Coated, 6 X 8 PTMW, Ht + AC 6,542.00 0.00 126 Inst. House, Steel, Powder Coated, 6 X 8 PTMW, Ht + AC + rack 6,734.00 0.00 127 Instrument Case, Aluminum, 4-11 PTMW 2,475.00 0.00 128 Instrument Case, Aluminum, 4 Way PTMW P/N 40394 3,434.00 0.00 129 Foundation, Galvanized Steel, 4-11 Instrument Case 230.00 0.00 130 8 SBA248B Retainer Clip, Erico 1.50 12.00 131 Bootleg Kit, PTMW 60.40 0.00 132 300 Bond Wire, 3/16" X 6.5" X 3/4" Tab, Erico, PIN SB20104 2.70 810.00 133 Bond Wire, 5/16"X 7", X 1" Tab, Erico, PIN SB20175 3.90 0.00 134 Track Connector, Rail Plug, Erico, PIN SBPAC3A 1.32 0.00 135 Wire, Bond, 3/16", Bare Copper, Erico, PIN SBS8CBARE 0.80 0.00 136 Wire, Bond, 5/16", Bare Copper, Erico, PIN SBS17CBARE 0.99 0.00 137 Shunt Strip, SBRS 5.18 0.00 138 12 Sleeve, Bond, 3/16"X 3/4" Tab, Erico, PIN SBS11C 0.25 3.00 139 Sleeve, Bond, 5/16" X 1" Tab, Erico, PIN SBS09C 0.25 0.00 140 12 Weld Metal, if25. Erico, for 3/16" bonds 1.00 12.00 141 Weld Metal, if32. Erico, for 5/16" bonds 1.12 0.00 142 Welder, 3/16" X 3/4" Tab. Rail Head, SBTB-T7-F 145.10 0.00 143 Replacement Mold for 3/16"X 3/4" Tab Rail Head, SBS-5838 34.59 0.00 144 Welder, 3/16" X 3/4" Tab, Rail Web, SBTB-T21-B 179.65 0.00 145 Replacement Mold for 3/16" X 3/4" Tab Rail Web, SBB-200-B 59.88 0.00 146 Welder, 3/16" X 3/4" Tab, Base/Frog, SBTB-TB4-B 28.51 0.00 147 Replacement Mold for 3/16' X 3/4" Base/Tab, Frog, SBB-343-B 17.73 0.00 148 Welder, 3/16' to 3/16", Splice, SB-02SS-3 47.56 0.00 149 Welder, 5/16" X 1" Tab, Rail Head, SBTB-T7-B 154.60 0.00 150 Replacement Mold for 5/16" X 1" Tab, Rail Head, SBS-898 34.59 0.00 151 Welder, 5/16" X 1" Tab, Rail Web, SBTB-T21-E 179.65 0.00 PAGE 3 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M / RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/1911999 REVISION 1 152 Replacement Mold for 5/16" X 1" Tab, Rail Web, SBB-200-E 54.36 0.00 153 Welder, 5/16"X 1" Tab, Base/Frog, SBTB-TB4-E 28.51 0.00 154 Replacement Mold for 5/16" X 1" Tab, Base/Frog, SBB-343-E 17.38 0.00 155 Welder, 5/16" to 5/16", Splice, SB-02SS-5 47.56 0.00 156 Welder, Shunt Strip, SBB-304 131.20 0.00 157 Replacement Mold for Shunt Strip Welder, SBB304M 104.95 0.00 158 Hammer Die. 3/16", SBD-50 28.61 0.00 159 Hammer Die, 5/16", SBD-51 28.61 0.00 160 3 Wheel, Grinder, Abrasive, Metal, 6" X 1", SB22122 23.99 71.97 161 3 Pull Box, Quazite, 13 x 24 x 18 w/cover 168.50 505.50 162 Pull Box, Quazite, 24 x 36 x 18 w/cover 300.00 0.00 163 360 4" PVC Schedule 80 Conduit 1.37 493.20 164 3" PVC Schedule 80 Conduit 1.50 0.00 165 100 2" PVC Schedule 80 Conduit 0.52 51.60 166 38 4" PVC Schedule 80 Elbow 26.05 989.90 167 3" PVC Schedule 80 Elbow 14.27 0.00 168 4 2" PVC Schedule 80 Elbow 10.00 40.00 169 2" Rigid Metal Elbow 20.00 0.00 170 57 4" PVC coupling 1.5z 87.78 171 3" PVC couplin9 0.99 0.00 172 5 2" PVC coupling 0.45 2.25 173 2" Ri~lid Metal Coupling 3.00 0.00 174 2 Reducer, PVC, 4" to 2" 5.00 10.00 175 3 Cement, PVC 5.15 15.45 176 5 Lubricant, Wire Pulling, I Gal. Pail 11.25 56.25 177 Wire, XHHW, ~E~AWG 0.24 0.00 178 Wire, XHHW, #10AWG 0.18 0.00 179 330 Cable, Special. COV, 10 ~ & 7 #10, XHHW 3.03 999.90 180 Cable, Special. COV, 15 #6 & 7 #10, XHHW 3.83 0.00 181 100 Wire, Track, #6AWG, PVC Insul/Bondstrand, L&W #~625 0.58 58.00 182 Wire, Track, ~AWG, Rubber Insul/Bondstrand, L&W ~6629 0.88 0.00 183 250 Wire, Trk, 2C/#6, Twstd, Solid, L&W~613, Oko 113-12-3933 1.12 280.00 184 Cable, 5/C~, Okonite, Armored, 206-11-6245 4.27 0.00 185 Cable, 7/C#6, Okonite, Armored, 206-11-6247 6.50 0.00 186 Cable, 9/C~6, Okonite, Armored, 206-11-6249 7.25 0.00 187 Cable, 7/C#9, Okonite, Armored, 206-11-6927 2.83 0.00 188 3 Cable Plate, PTMW, P/N 20008, Special, "CABLE" 11.00 33.00 '189 2 Cable Plate, PTMW, P/N 20008, Special, "SHUNT" 1'1.00 22.00 190 8 5/8"X 10' Copper Ground Rod, Erico P/N SB1058 10.55 84.40 191 Si~lnal Mast Gnd Clamp, 8" Max, Erico P/N SBB852ABC1G96 61.75 0.00 192 Signal Mast Gnd Clamp, 12" Max, Erico P/N SBB852A12C1G96 64.70 0.00 193 80 Wire, Ground, #2AWG, Bare Copper 0.32 25.60 194 5/8" Ground Rod Weld, I #2 Erico P/N SBGR1161V 5.22 0.00 195 5/8" Ground Rod Weld, 2 #2 Erico P/N SBGT1161V 6.02 0.00 196 8 5/8" Ground Rod Weld, 3 #2 Erico P/N SBNT1161V 6.86 54.88 197 5/8" Ground Rod Weld, 4 #2 Erico P/N SBNX1161V 7.48 0.00 198 40 Ductseal. per pound 1.16 46.40 199 2 Tape, Duct 1.95 3.90 200 3 Tape, 88 2.70 8.10 201 120 10/3 SO Cord 0.56 67.20 202 6/3 SO Cord 1.53 0.00 PAGE 4 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M / RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/1 911999 REVISION 1 203 Electrical Service Assembl~/ 800.00 0.00 204 H×P-3R w/IDK, RSI & RMM, P/N 250811-2201 14,351.00 0.00 205 HXP-3R w/IDK, RSI, HCA-3, RIM-2 & RS232 PIN 250811-220B 15,732.00 0.00 206 I :H×P-3R w/IDK, RSI, AXD & RMM, PIN 250811-2221 16,092.00 16,092.00 207 H×P-3R w/IDK, RSI, AXD, HCA-3, RIM-2 & RS232 / 250811-222F 17.795.00 0.00 208 HXP-3 w/IDK, RSI & RMM, P/N 250582-1101 8,773.00 0.00 209 !HXP-3 w/IDK. RSI, RMM & AXD, PIN 250582-1111 9,805.00 0.00 210 !PMD-3R, w/RSI & RMM P/N250826-201 10,805.00 0.00 211 PMD-3R, w/RSI, HCA-3, RIM-2 & RS232, PIN 250826-20F 12,186.00 0.00 212 PMD-3R, w/RSI, HCA-3, RIM-2 & RS232-HXP P/N 251094-22F 14,176.00 0.00 212 PMD-3 w/RSI & RMM P/N250827-101 5,895.00 0.00 213 PMD-3 w/RSI, HCA-3. RIM-2 & RS232, P/N 250827-10B 7.276.00 0.00 214 8 kHz RSI (Standard) 0.00 0.00 215 4 kHz RSI IOptional) 0.00 0.00 216 HCA-3 Module for HXP-3 / PMD-3, P/N 251059-000 2,965.00 0.00 217 Recorder Interface Module, RIM-l, PIN 250845-000 712.00 0.00 218 Recorder Interface Module, RIM-2, P/N 250845-001 712.00 0.00 219 RS-232 Comm Module for HCA-3, P/N 227135-000 189.00 0.00 220 Modem Comm Module for HCA-3, P/N 227116-000 368.00 0.00 221 Light Out Detector, LOD-1, HPN 800-087054-000 504.00 0.00 222 HXP-3 / PMD-3 Recorder Module Reader 3,000.00 0.00 223 HXP-3 / PMD-3 Communications Hub 3,000.00 0.00 224 Epic III Track Circuit, P/N 481.00 0.00 225 AFTAC II Transmitter PIN 250398-FRE 838.00 0.00 226 AFTAC II Transceiver PIN 250400-FRE 1,850.00 0.00 227 AFTAC II Receiver PIN 250399-FRE 1,416.00 0.00 228 GCP3000ND2 w/KB, 01SL & 0RCDR, PIN 80150-101-0 (NO DAX) 9,932.00 0.00 229 GCP3000ND2 w/KB, 01SL & 2RCDR, PIN 80150-111-0 (NO DAX) 13,035.00 0.00 230 GCP3000ND2 w/KB, 21SL & 0RCDR, PIN 80150-101 (NO DAX) 11,798.00 0.00 231 GCP3000ND2 w/KB, 21SL & 2RCDR, PIN 80150-111 (NO DAX) 14,901.00 0.00 232 GCP3000D2 w/KB, 21SL, 0DAX & 2RCDR, PIN 80100-111 17,823.00 0.00 233 GCP3000D2 w/KB, 21SL, 2DAX & 2RCDR, PIN 80100-113 20,800.00 0.00 234 GCP3000D2 w/KB, 21SL, 4DAX & 2RCDR, PIN 80100-115 22,085.00 0.00 235 GCP3000D2L w/KB, 01SL, 0DAX & 0RCDR, PIN 80140-101-0 12,675.00 0.00 236 GCP3000D2L w/KB, 01SL, 0DAX & 2RCDR, PIN 80140-111-0 14,716.00 0.00 237 GCP3000D2L w/KB, 01SL, 2DAX & 2RCDR, PIN 80140-113-0 15,739.00 0.00 238 ]GCP3000D2L w/KB, 01SL, 4DAX & 2RCDR, PIN 80140-115-0 16,762.00 0.00 239 GCP3000D2L w/KB, 21SL, 0DAX & 2RCDR, PIN 80140-111 17,823.00 0.00 240 GCP3000D2L w/KB, 21SL, 2DAX & 2RCDR, PIN 80140-113 20,800.00 0.00 241 !GCP3000D2L w/KB, 21SL, 4DAX & 2RCDR, PIN 80140-115 22,085.00 0.00 242 IGCP3000 w/KB & ISL (No B/U), PIN 80000-101 7,630.00 0.00 243 GCP3000 w/KB, ISL & DAX (No B/U), PIN 80000-105 9,758.00 0.00 244 GCP3000 w/KB, ISL & RCDR (No B/U), PIN 80000-111 9,315.00 0.00 245 ;GCP3000 w/KB, ISL, DAX & RCDR (No B/U), PIN 80000-115 11,450.00i 0.00 246 "L" Chassis (Single Height) PIN 80101 0.00 0.00 247 Standard Chassis (Double Height) PIN 80131 0.00 0.00 248 DAX Modules (2DAX per module) PIN 80016 1,134.00 0.00 249 Ke~,board Module, GCP & MS 2000, PIN 80019 464.00 0.00 250 Conventional Island, GCP & MS 2000, PIN 80011-FRE 933.00] 0.00 251 IPI Intelligent Island, GCP & MS 2000, PIN 80211 1,139.00; 0.00 252 MS2000 w/KB, 01SL & 0RCDR, PIN 80080-005-0 3,924.00 0.00 PAGE 5 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M / RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/19/1999 REVISION 1 253 MS2000D2 w/KB, 01SL & 0RCDR, P/N 80090-003-0 7,793.00 0.00 254 MS2000D2 w/KB, 01SL & 2RCDR, P/N 80090-004-0 11,307.00 0.00 255 CPU Module for GCP3000, P/N 80014 1,680.00 0.00 256 CPU Module for GCP3000 Advanced, P/N 80044 1,680.00 0.00 257 CPU Module for GCP3000 Ultra, PIN 80214 1,562.40 0.00 258 CPU Module for MS2000, P/N 80024 1,680.00 0.00 259 Recorder module, GCP & MS 2000, P/N 80015 1,714.00 0.00 260 Recorder interface, GCP & MS 2000, P/N 80025 209.00 0.00 261 Recorder Echelon Interface for 80214, P/N 80255 140.00 0.00 262 Recorder Echelon Interface for 80014/80044, P/N 80265 250.00 0.00 263 DC Exciter Panel, P/N 80049 1,634.00 0.00 264 585 Motion Sensor, Redundant, P/N 62585-MF-IF 10,251.00 0.00 265 590 Motion Sensor, Non-Redundant, P/N 62590-MF-IF 4,954.00 0.00 266 IPI Intelligent Island, 500, 600, 585, 590, PIN 62909 1,300.00 0.00 267 PSO II Transmitter, PIN 7A400-FRE 2,000.00 0.00 268 PSO II Receiver, PIN 7A405-FRE 1,800.00 0.00 269 System Event Recorder, PDU, 10K, PIN 80251-0010 1,300.00 0.00 270 I System Event Recorder, PDU. 20K, PIN 80251-0020 1,321.00 1,321.00 271 System Event Recorder, PDU, 40K, PIN 80251-0030 1,544.00 0.00 272 System Event Recorder, PDU, 160K, PIN 80251-0050 1,700.00 0.00 273 I System Event Recorder, Digital & Analog I/O, PIN 80258 1,032.00 1,032.00 274 System Event Recorder, Analog Only I/O, PIN 80261 512.00 0.00 275 2 System Event Recorder, LOD, Single, PIN 80257 181.00 362.00 276 System Event Recorder, LOD, Double, PIN 80263 375.00 0.00 277 Echelon Termination PCB. PIN 80063 70.00 0.00 278 I Cellemetry Recorder Interface 1,100.00 1,100.00 279 I Cellemetry Interface Antenna 75.00 75.00 280 I DC to DC Converter, 12V, 5 Amp 0.00 0.00 281 4 Resistor, Fixed, Pullup, RC42GF331J 1.50 6.00 282 HD Link Module, PIN 53201 2,500.00 0.00 283 HD Link Module Connector w/EEPROM. PIN 53013 150.00 0.00 284 S3 Link Spread Spectrum Radio w/Echelon Port, PIN 53301 1,570.00 0.00 285 Yagi Antenna, Single Direction, PIN 160.00 0.00 286 Yagi Antenna, Dual Direction, PIN 579.00 0.00 287 Antenna Surge Protector, Polyphaser 67.00 0.00 288 Antenna Flex Cable, Safetran 54.00 0.00 289 Antenna Grounding Kit, Safetran 30.00 0.00 290 Heliax, 1/2", Andrew, per foot 4.00 0.00 291 N Connector, Male, 1/2" Heliax, Andrew 24.00 0.00 292 HD/S3 Surge Protector, Safetran, PIN SP19 93.00 0.00 293 GRS Cybertrax Data Radio, PIN 90001-000-01 850.00 0.00 294 GRS 12 dB Yagi Antenna, PIN 90050-004-00 197.00 0.00 295 GRS 3 dB Omni Antenna, PIN 90050-006-00 98.00 0.00 296 Tower, 22', Folding for SSR, Western Tower 900.00 0.00 297 Foundation, Tower, Galv Steel, 72" 450.00 0.00 298 Radio, VHF, Maxtrac, 32F, 25W, 146 - 174, PIN D33MJA77A5_K 655.00 0.00 299 Microphone, DTMF, TDN8305 285.00 0.00 300 Antenna, VHF, Roof Mount, 1/4 wave whip, PIN HAD4008 25.00 0.00 301 SentriVoice 1516 w 40 sec voice, PIN 901-9334 490.00 0.00 302 SentriVoice 40 second voice module, PIN 950-9388 140.00 0.00 303 SentriVoice Programming Cable, PIN 709-7144 50.00 0.00 PAGE 6 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M I RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/19/1999 REVISION 1 304 SentriVoice to Maxtrac 16 pin cable, P/N 950-9523 50.00 0.00 305 SCX-1 Crossing Controller Confill A (no recorder) 4,002.00 0.00 306 SCX-1 Crossing Controller Config B (w/ recorder) 4,759.00 0.00 307 SCX-1 Crossing Controller Config C (exp I/O) 4,634.00 0.00 308 CCU2, Flasher Only, 40 Amp, 1 Input, PIN 250632-035 2,110.00 0.00 309 CCU2, Flasher Only, 40 Amp, 2 Input, PIN 250632-037 2,142.00 0.00 310 CCU2, Flasher + Gate, 40 Amp, 1 Input, PIN 250632-018 2,444.00 0.00 311 CCU2, Flasher + Gate, 40 Amp, 2 Input, PIN 250632-021 2,476.00 0.00 312 CCU2 Auxiliary Input Board, 2 Input, PIN 226643-001 222.00 0.00 313 2 CCU LED Gate Light Diode Kit, PIN 227194-000 29.44 58.88 314 1 Vital Relay Driver, PIN 250651-000 599.00 599.00 315 2 XLC Solid State "BI" Flasher, PIN 250991-000 735.00 1,470.00 316 2 In - 1 Out No Delay Vital Logic Gate 325.00 0.00 317 2 In - 2 Out No Delay 2nd Output VLG P/N 250948-010 451.00 0.00 318 1 2 In - 2 Out 3-12 Sec Delayed 2nd Output VLG P/N 250948-020 451.00 451.00 319 2 In - 2 Out 15-30 Sec Delayed 2nd Output VLG PIN 250948-030 451.00 0.00 320 4 In - 1 Out No Delay VLG P/N 250948-001 486.00 0.00 321 4 In - 2 Out No Delay 2nd Output VLG PIN 250948-011 612.00 0.00 322 4 In - 2 Out 3-12 Sec Delayed 2nd Output VLG PIN 250948-021 612.00 0.00 323 4 In - 2 Out 15-30 Sec Delayed 2nd Output VLG PIN 250948-031 612.00 0.00 324 6 In - 1 Out No Delay VLG P/N 250948-002 647.00 0.00 325 6 In - 2 Out No Delay 2nd Output VLG PIN 250948-012 773.00 0.00 326 6 In - 2 Out 3-12 Sec Delayed 2nd Output VLG PIN 250948-022 773.00 0.00 327 6 In -2 Out 15-30 Sec Delayed 2nd Output VLG PIN 250948-032 773.00 0.00 328 Resistor, Adjustable, 100K Ohm, Clarostat, 53C3 11.00 0.00 329 Chassis, Resistor for Recorder Interface 30.00 0.00 330 2 Ground Fault Detector, EPC, PIN GFD-5 244.00 488.00 331 1 MDSA-1A w/TTA3 Arresters P/N250204-001C 228.00 228.00 332 TSA-1 w/TTA Arrester PIN 250787-000 103.00 0.00 333 2 385-A Terminal Housing PIN 225238-003 138.00 276.00 334 Terminal Box, Track Wire, Less Pedestal, HPN 11500-3 150.00 0.00 335 Terminal Box, Track Wire, With Pedestal, HPN 11500-03 160.00 0.00 336 8 CGB for track wire ~625, Hubbell SHC1018 5.00 40.00 337 CGB for track wire ~629, Hubbell SHC1024 5.00 0.00 338 8 Conduit Locknut for CGB 1.00 8.00 339 Dual Wide Band Shunt, PIN 250121-004 214.00 0.00 340 Narrow Band Shunt (NBS-I-10 - 86-156) PIN 250250-FRE 259.00 0.00 341 Narrow Band Shunt (NBS-I-10 - 210-979) PIN 250250-FRE 243.00 0.00 342 Narrow Band Shunt (NBS-2-10 - 86-156) PIN 250568-FRE 372.00 0.00 343 Narrow Band Shunt (NBS-2-10 - 210-979) PIN 250568-FRE 348.00 0.00 344 Narrow Band Shunt (FSS-1A - 86 - 267) PIN 250849-000 631.00 0.00 345 Narrow Band Shunt (FSS-1B - 267 - 560) PIN 250849-001 507.00 0.00 346 2 Narrow Band Shunt (FSS-1C/2C - 630 - 979) PIN 250849-002 455.00 910.00 347 Narrow Band Shunt (FSS-1D - 86 - 211 ) PIN 250849-003 631.00 0.00 348 Narrow Band Shunt (FSS-1E - 211 - 525) PIN 250849-004 507.00 0.00 349 Narrow Band Shunt (FSS-1F/2F - 430 - 970) PIN 250849-005 555.00 0.00 350 Narrow Band Shunt (FSS-2A - 86 - 267) PIN 250850-000 664.00 0.00 351 Narrow Band Shunt (FSS-2B - 267 - 560) PIN 250850-001 539.00 0.00 352 Narrow Band Shunt (FSS-2D - 86 - 211) P/N 250850-002 664.00 0.00 353 Narrow Band Shunt (FSS-2E - 211 - 525) PIN 250850-003 539.00 0.00 354 Narrow Band Shunt, Safetran, PIN 62775-8621 574.00 0.00 PAGE 7 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M I RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/19/1999 REVISION 1 355 Narrow Band Shunt, Safetran, P/N 62775-1543 436.00 0.00 356 Narrow Band Shunt, Safetran, P/N 62775-3497 360.00 0.00 357 Tuned Joint Coupler, TJC-1A, 210HZ and higher, PIN 250491-FRE 589.00 0.00 358 Tuned Joint Coupler, TJC-1A, 156HZ and lower, P/N 250491-FRE 645.00 0.00 359 Tuned Joint Coupler, TJC-2A, 210HZ and hillher, P/N 300187-FRE 697.00, 0.00 360 Tuned Joint Coupler, TJC-2A, 156HZ and lower, P/N 300187-FRE 763.00 0.00 361 Tuned Joint Coupler, TJC-3A, 210HZ and hillher, P/N 300188-FRE 697.00 0.00 362 Tuned Joint Coupler, TJC-3A, 156HZ and lower, P/N 300188-FRE 763.00 0.00 363 TJC Junction Box, P/N 226108-001 101.00 0.00 364 Bi-Directional Simulator, Safetran, P/N 62664-FRE 703.00 0.00 365 Inductor, Adiustable, Simulated Track, Safetran, P/N 8A398-6 330.00 0.00 366 Inductor, Fixed, Simulated Track, Safetran, PIN 8V617-LEN 43.00 0.00 367 2 PVC, 8" X 3'. FSS Housing 40.00 80.00 368 2 PVC Cap, 8", FSS Housin~l Top 18.00 36.00 369 2 Shunt Lightning Arrester Kit 42.00 84.00 370 Dummy/Track Load, 250' PIN 227032-000 58.00 0,00 371 Dummy/Track Load, 500' PIN 227032-001 58.00 0.00 372 1 Reactor, Track Battery, PIN 250141-001 135.00 135.00 373 I 2TC-DC Converter, PIN 800-003510-000 381.00 381.00 374 3TC-DC Converter, PIN 800-003502-000 474.00 0.00 375 ACG-2T AC Generator, PIN 800-003564-000 145.00 0.00 376 TD-1A Track Driver, PIN 800-003565-001 239.00 0.00 377 TCM-1A Track Current Monitor, PIN 800-003601-000 170.00 0.00 378 Ring 10 Track Rectifier, PIN 800-004080-000 87.00 0.00 379 Rin~l 10-5 Track Rectifier for TCM-1A, PIN 800-004080-001 87.00 0.00 380 Resistor, Adjustable, 5 Ohm, Safetran PIN 029603-2X 25.81 0.00 381 34 Arrester, Clearview, Safetran PIN 022485-28X 9.72 330.48 382 Arrester, Heavy Duty Clearview, Safetran PIN 022615-1X 24.00 0.00 383 2 Arrester, Equalizer, Safetran PIN 022700-1X 12.69 25.38 384 Arrester, US&S, 32VDC, Blue, N451552-0101 (Eclualizer) 7.65 0.00 385 Arrester, US&S, 250VDC, Red, N451552-0201 (Clearview) 7.65 0.00 386 Arrester, US&S, 120VAC, Yellow, N451552-0401 (AC Pwr) 7.65 0.00 387 Arrester, Harmon, AGA-1, PIN 202216-001 (Clearview) 13.15 0.00 388 Arrester, Harmon, AGE-l, PIN 202217-000 (Equalizer) 13.65 0.00 389 Arrester, Harmon, AGE-2, PIN 202217-001 (HD Equalizer) 37.00 0.00 390 Arrester, Harmon, TTA-1, PIN 202068-001 for CTU2B 37.00 0.00 391 Arrester, Harmon, TTA-2, PIN 202068-002 for MDSA-1 37.00 0.00 392 Arrester, Harmon, TTA-3, PIN 202068-003 37.00 0.00 393 1 Lightning Arrester - SHP-120-20 86.00 86.0O 394 Relay, B1, Power Transfer, GRS A62-406 w/A53-541 rect. 481.00 0.00 395 2 Relay, B1,500 Ohm, 6FB HD, PIN A62-580 545.00 1,090.00 396 Rela~/, B1, 4 Ohm, 6FB, PIN A62-261 484.00 0.00 397 Rela),, B2, Vital Timer, 2FB-3F-2B, PIN A62-627 1,450.00 0.00 398 GRS B1 Relay Plug Board, Solder. PIN 59686-005-01 42.70 0.00 399 5 GRS B1 Relay Plug Board, 10-14 Crimp, PIN 59686-005-04 62.33 311.65 400 GRS B1 Relay Plug Board, 16-20 Crimp, PIN 59686-005-05 80.00 0.00 401 GRS B2 Rela~/Plu9 Board, Solder, PIN 59686-007-01 59.99 0.00 402 1 GRS BI/B2 Contact Extractor, PIN 59688-000-00 17.81 17.81 403 I GRS BI/B2 Test Terminal Wrench, PIN 55393-003-01 16.73 16.73 404 48 GRS BI/B2 Molded Rubber Sleeve for #10 PIN 35189-033-00 0.34 16.32 405 60 GRS BI/B2 Contact, 10-14, Crimp, PIN 55871-098-00 1.06 63.60 PAGE 8 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M I RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/19/1999 REVISION 1 406 GRS BI/B2 Contact, 16-20, Crimp, P/N 55871-074-00 1.02 0.00 407 GRS BI/B2 Contact, Solder, PIN 55871-019-00 0.45 0.00 408 60 GRS B1/B2 Contact Insulator, PIN 55862-024-00 0.28 16.80 409 Relay, Shelf Mount, Vital, Power Off, US&S DN11P w/rect. 610.00 0.00 410 Shock Absorber. Relay, For US&S DN11P P/N N223715 48.50 0.00 411 Relay, Shelf Mount, Vital, Power Off, US&S DN11P, RECON 465.00 0.00 412 Relay, Shelf Mount. Vital, EOR, ,US&S, FN16A, RECON 480.00 0.00 413 Relay, Shelf Mount, Vital, XR, 500, US&S DN11, RECON 360.00 0.00 414 Thermostat, Adj, For Gate Heater 55.00 0.00 415 Lamp Resistor, .63 Ohm, 4.88 Amp, Safetran PIN 029602-1X 35.69 0.00 416 Lamp Resistor, I Ohm, 3.87 Amp, Saferran P/N 029602-3X 23.95 0.00 417 8 Lamp Resistor, 2 Ohm, 2.74 Amp, Safetran PIN 029602-6X 23.95 191.60 418 Lamp Resistor, 5 Ohm, 1.73 Amp, Safetran P/N 029603-2X 25.81 0.00 419 I POI, L&W PIN ZD1019C-XB w/10v25w lamp, Clear Lens 12.67 12.67 420 I XRI, L&W PIN ZD1019Y-XB w/10v25w lamp, Yellow Lens 12.67 12.67 421 I OSI, L&W PIN ZD1019R-XB w/10v25w lamp, Red Lens 12.67 12.67 422 3 Resistor, 5 Ohm, 50 Watt, POI/XRI, PIN D50K5RO 9.49 28.47 423 I XFMR for POI, Stancor PIN P8656 37.70 37.70 424 24 Terminal Block, Double Row w/Lip Straps, P/N250094-100 9.55 229.20 425 Terminal Block, Double Row w/Test Nuts, P/N250094-200 38.00 0.00 426 14 Terminal Block, Single Row, P/N250084-12 9.76 136.64 427 4 Terminal Block, 2 Pos, 2 3/8", P/N250183-003 4.15 16.60 428 Terminal Block, 3 Pos for arrester, PIN 200089-001 8.94 0.00 429 I Test Switch, No Spring, WCH PIN 0250-101 6.00 6.00 430 2 Fuse Block, Bakelite, Single, Safetran PIN 027614-1X 7.39 14.78 431 Fuse Disconnect, Single, Safetran PIN 025618-1X 20.18 0.00 432 Fuse Disconnect, Double, Safetran PIN 025618-22X 69.29 0.00 433 400 Binding Nut, PIN 13073-000 0.12 48.00 434 400 Clamp Nut, PIN 13079-000 0.12 48.00 435 Insulating Shield and Cap, 17/16", 2 slot, Safetran PIN 023408-7X 1.00 0.00 436 Insulating Shield and Cap, 17/16", I slot, Saferran PIN 023408-5X 1.00 0.00 437 Insulated Nut, I 1/16", Safetran PIN 023408-23X 3.17 0.00 438 32 Insulated Nut, 13/16", Safetran PIN 023408-1X 3.39 108.48 439 1000 Washer, PIN 013074-000 0.05 50.00 440 300 1" Connector, Flat. PIN 32029-007 0.34 102.00 441 14 12" Connector, Flat, PIN 32248-002 7.06 98.84 442 250 Gold Test Nut, PIN 13296-001 0.88 220.00 443 250 1" Test Link, Flat, PIN 32257-002 1.05 262.50 444 1" Test Link, Offset, PIN 32257-005 2.10 0.00 445 300 Wire, Case, #14AWG, Hypalon, Black 0.20 60.00 446 300 Wire, Case, #14AWG, Hypalon, Gray 0.20 60.00 447 400 Wire, Case, #10AWG, Hypalon, Black 0.28 112.00 448 400 Wire, Case, #10AWG, Hypalon, Gray 0.28 112.00 449 200 Wire, Case, ~E~AWG, Hypalon, Black 0.74 148.00 450 200 Wire, Case, #6AWG, Hypalon, Gray 0.74 148.00 451 100 Wire, Case, #~AWG, THHN, Green 0.15 15.00 452 80 Wire, Case, #18AWG, Twisted Pair, Alpha #1897 0.11 8.80 453 70 Terminal, Ring, 1/4", 18-22 0.11 7.70 454 300 Terminal, Ring, 1/4", 14-16 0.11 33.00 455 400 Terminal, Rin~h 1/4", 10-12 0.11 44.00 456 Terminal, Ring. 1/4", 8 0.28 0.00 PAGE 9 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M I RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/19/1999 REVISION 1 457 300 Terminal, Ring, 114", 6 0.32 96.00 458 4 Terminal. Ring, 3/8", 6, Battery Lug 0.52 2.08 459 Terminal, Ring, 1/4", 16-14, Test 2.00 0.00 460 Terminal, Ring, 1/4", 12-10, Test 3.00 0.00 461 500 Tie-Wrap, 10", Black 0.05 25.00 462 Transformer, Lighting, 20 Amp, Harmon, PIN 226498-000 215.00 0.00 463 Transformer, Lighting, 50 Amp, Harmon, PIN 226498-001 272.00 0.00 464 Rectifier, Cragg, 12/20 EC 440.00 0.00 465 Rectifier, Cragg, 12/40 EC 550.00 0.00 466 Rectifier, Cragg, 12/10 EC 390.00 0.00 467 Rectifier, Cragg, 24/30 EC 675.00 0.00 468 Rectifier, Crag~l, 15MV-12 299.00 0.00 469 Rectifier, Cragg, 10MV-12 290.00 0.00 470 Rectifier, Crag~l, 5LA 205.00 0.00 471 Rectifier, NRS, ERBC 12/20 with 10' Temp Probe 512.00 0.00 472 Rectifier, NRS, ERBC 12/20 with 30' Temp Probe 517.00 0.00 473 2 Rectifier, NRS, ERBC 12/40 with 10' Temp Probe 680.00 1,360.00 474 Rectifier, NRS, ERBC 12/40 with 30' Temp Probe 685.00 0.00 475 Rectifier, NRS, ERBC 24/30 with 10' Temp Probe 733.00 0.00 476 Rectifier, NRS, ERBC 24/30 with 30' Temp Probe 738.00 0.00 477 Rectifier, NRS, ERBC 5/5 with 10' Temp Probe 260.00 0.00 478 Rectifier, NRS, ERBC 5/5 with 30' Temp Probe 266.00 0.00 479 Battery, Ni-Cd, 80 AH 113.00 0.00 480 Battery, Ni-Cd, 120 AH 152.00 0.00 481 Battery, Ni-Cd, 160 AH 170.00 0.00 482 Battery, Ni-Cd, 240 AH 238.00 0.00 483 Battery, Ni-Cd, 340 AH 342.00 0.00 484 Battery, Ni-Cd, 400 AH 398.00 0.00 485 Battery, Exide, DMP-9, 80AH 142.00 0.00 486 Battery, Exide, EMP-7, 60AH 171.00 0.00 487 Battery, Exide, EMP-9, 80AH 200.00 0.00 488 Battery, Exide, EMP-11,160AH 237.00 0.00 489 Battery, Exide, EMP-13, 240AH 245.00 0.00 490 Battery, Exide, EMF-80R 125.00 0.00 491 Battery, Exide, EMF-120R 141.00 0.00 492 Battery, Exide, EMF-160R 172.00 0.00 493 Battery, Exide, EMF-200R 192.00 0.00 494 Battery, Exide, EMF-240R 202.00 0.00 495 Battery, Exide, EMF-340R 235.00 0.00 496 Battery, Exide, EMF-425R 243.00 0.00 497 6 Battery, Exide, EMF-500R 263.00 1,578.00 498 Battery, Exide, EMF-620R 348.00 0.00 499 6 Battery, Exide, EMF-710R 375.00 2,250.00 500 Battery, GNB, 50A07, 160 AH 137.00 0.00 501 Battery, GNB, 50A09, 210 AH 155.00 0.00 502 Battery, GNB, 50All, 265 AH 189.00 0.00 503 Battery, GNB, 50A13, 320 AH 219.00 0.00 504 Battery, GNB, 50A15, 370 AH 250.00 0.00 505 Battery, Celair, AA3600 142.00 0.00 506 500 HLTMICL438 Packaged in Reels of 1000 0.31 153.73 507 250 PLM1M Packaged in Reels of 1000 0.09 22.50 PAGE 10 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M I RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7119/1999 REVISION 1 508 1 Special Ink Printer Ribbon For Tags 30.00 30.00 509 Insulated Joint, 4 Hole, Poly 275.00 0.00 510 Insulated Joint, 6 Hole, Poly 287.50 0.00 511 Welded Joint plus boutte Kit 2,200.00 0.00 512 #1 Switch Gauge Plate Insulation Kit 150.00 0.00 513 #2 Switch Gauge Plate Insulation Kit 150.00 0.00 514 #1 Switch Rod Insulation Kit 125.00 0.00 515 #r2 Switch Rod Insulation Kit 125.00 0.00 516 Lock, Bolt, Zamakw/Hex Head Bolt 6.56 0.00 517 5 Best Padlock, PIN 41872, Keyed as Specified w/1 Key 26.00 130.00 518 American Padlock, PIN 10L, Keyed as Specified w/I Key 15.00 0.00 519 Lock, Bolt, Zamak w/Hex Head Bolt 7.16 0.00 520 1 Decal, Crossing Identification 64.00 64.00 521 4 Bollard, 4", Concrete Filled, Painted 25.00 100.00 522 1 Paint, Silver, 4 Spray Cans 28.00 28.00 523 Paint, Track Marking, Spray, per can 5.00 0.00 524 3 Vegetation Control, Top Site, 61b. 9.60 28.80 525 Cement, Portland, 80 Ib sack 1.80 0.00 526 Rebar, 3/8"X 10' 5.00 0.00 527 Miscellaneous Materials 75.00 0.00 528 SUBTOTAL MATERIAL: 69,607.04 PAGE 11 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M / RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/19/1999 REVISION 1 LABOR AND EQUIPMENT DETAIL 1 LABOR 2 100 Signal Gang, Foreman 23.00 2,300.00 3 300 Signal Gang, Signalman 14.50 4,350.00 4 60 Signal Gang, Wireman 14.50 870.00 5 Signal Maintainer 21.15 0.00 6 Signal Inspector 23.80 0.00 7 24 Signal Engineer 72.11 1,730.64 8 40 Signal Designer 19.23 769.20 9 24 Project Manager 28.84 692.16 10 24 Administrative &Accounting 30.60 734.40 11 SUBTOTAL DIRECT LABOR: 11,446.40 12 13 TRAVEL 14 Aidare 100.00 0.00 15 40 Employee Meals (Per Diem) 25.00 1,000.00 16 40 Employee Travel &Lodging (Per Diem) 50.00 2,000.00 17 SUBTOTAL TRAVEL: 3,000.00 18 19 EQUIPMENT 20 Truck, Pickup, I Ton, Crew Cab 21 Hourly 6.75 0.00 22 2 Daily 74.06 148.12 23 2 Weekly 322.00 644.00 24 100 Operating Rate per hour 3.40 340.00 25 26 Truck, Boom, Articulated, Telescoping 27 Hourly/ 38.18 0.00 28 2 Daily/ 252.28 504.56 29 2 Weekly 1,011.31 2,022.62 30 100 Operatin9 Rate per hour 3.05 305.00 31 32 Truck, Bucket 33 Hourly 46.37 0.00 34 Daily 329.02 0.00 35 Weekly 1,421.67 0.00 36 Operating Rate per hour 3.15 0.00 37 38 Backhoe, 2WD, 95 HP 39 Hourly 40, 40 0.00 40 2 Dail~ 282.20 564.40 41 2 ,Weekly 1,191.00 2,382.00 42 100 Operatin9 Rate per hour 235 235.00 43 44 Trencher 45 Hourly 30.00 0.00 46 Daily 210.00 0.00 47 Weekly 750.00 0.00 48 Operatin9 Rate per hour 1.90 0.00 PAGE 12 OF 14 ,' : FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M I RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/19/1999 REVISION 1 49 50 Trailer, Utility. Non-Tilt, 4 Tire 51 Hourly 2.85 0.00 52 2 Daily 26.50 53.00 53 2 Weekly 106.00 212.00 54 100 Operating Rate per hour 0.80 80.00 55 56 Air Compressor with 3/4" Hose 57 Hourly 58.21 0.00 58 Daily 135.00 0.00 59 Weekly 490.00 0.00 60 Operating Rate per hour 1.60 0.00 61 62 Generator, 1800 Watt, 3 HP 63 Hourly 1.20 0.00 64 Daily 11.20 0.00 65 Weekly 44.80 0.00 66 Operating Rate per hour 0.60 0.00 67 68 Generator, 2400 Watt, 5 HP 69 Hourly 1.65 0.00 70 Daily 16.50 0.00 71 Weekly 66.00 0.00 72 Operating Rate per hour 0.75 0.00 73 74 Grinder, Rail, Portable, On-Track 75 Hourly 3.00 0.00 76 2 Daily 22.00 44.00 77 2 Weekly 88.00 176.00 78 40 Operating Rate per hour 1.50 60.00 79 80 Equipment Delivery/Pickup per item 35.00 0.00 81 SUBTOTAL EQUIPMENT: 7,770.70 82 83 OUTSIDE SERVICES EXPENSES 84 56 Boring, 4" Schedule 80 PVC, per foot 20.00 1,120.00 85 1 Electrical Service Hookup plus permits, #1 1,000.00 1,000.00 86 Electrical Service Hookup plus permits, #2 2,000.00 0.00 87 Electrical Service Hookup plus permits and PE seal, Ohio 3,800.00 0.00 88 Install Track Insulation 1,000.00 0.00 89 Telephone Service Hookup 250.00 0.00 90 Concrete Curbs, Islands &Sidewalks 0.00 0.00 91 Pavement Marking &Signing 0.00 0.00 92 Barricades & Traffic Control 100.00 0.00 91 SUBTOTAL OUTSIDE SERVICES: 2, 120.00 92 93 SUBTOTAL LABOR, TRAVEL, EQUIPMENT &OUTSIDE SERVICES: 24,337.10 PAGE 13 OF 14 FORT WORTH & WESTERN RAILROAD PROJECT LOCATION: THOMPSON-LATTIMORE ROAD IN COPPELL, TX PROJECT NUMBER: DART 970901 & 970903 DOT # 789753M / RRMP 605.14 RCL PROJECT NUMBER C90410 PROJECT ESTIMATE - 7/19/1999 REVISION 1 SUMMARY OF ESTIMATED PROJECT COST i~iiiii~;iiii;iiiiii;~i'i'.'!:!. ~, .i i i~iii ::i............................................................... 1 I SUBTOTAL MATERIAL: $69,607.04 $69,607.04 2 1 FREIGHT: 50% $3,480.35 3 0 MATERIAL HANDLING AND STORAGE: 1.5% $0.00 4 1 MATERIAL G & A AUDITED RATE: 32.0% $23,387.97 5 0 SYSTEM DESIGN &DOCUMENTATION: $0.00 $0.00 6 1 SUBTOTAL DIRECT LABOR: $11,446.40 $11,446.40 7 1 DIRECT LABOR G & A AUDITED RATE: 32.0% $3,662.85 8 I DIRECT LABOR BENEFIT AUDITED RATE: 44.0% $5,036.42 9 I GENERAL LIABILITY INSURANCE AUDITED RATE: 14.0% $1,602.50 10 I SUBTOTAL TRAVEL, EQUIPMENT &OUTSIDE SERVICES: $12,890.70 $12,890.70 11 I FIXED FEE: $13,111.42 12 0 SALVAGE CREDIT: $0.00 $0.00 13 PROJECT TOTAL: $144,225.64 PAGE 14 OF 14