|
<br />..... MAINTAIN PROPRlETARY CONFIDENTIALITY
<br />
<br />BNSFRMLWAYCOMPANY
<br />FHPM ESTIMATE FOR
<br />CITY OF RAMSEY
<br />
<br />LOCATION RAMSEY
<br />
<br />DETAILS OF ESTIMATE
<br />
<br />PLAN ITEM: 000125786
<br />
<br />VERSION: 1
<br />
<br />PURPOSE, JUSTIFICATION AND DESCRIPTION
<br />
<br />REVISED TO NEW PRICING LIST 03/01105 (THERE WAS NO APPROVED MATERIAL LIST AT THIS TIME.)
<br />
<br />2009 PX INSTALL CONSTANT WARNING, (2) CANTILEVER/GATE COMBO'S AND (3) FLASHERS WITH GATES AT COUNTY ROAD 83 IN
<br />RAMSEY, MN. TWIN CITIES DIV., STAPLES SUBDIV., US 0025, M.P. 31.79, DOT # 082932W
<br />
<br />MONTHLY POWER UTILITY COST CENTER: 61740
<br />
<br />THE MATERIAL LIST BELOW REFLECTS TYPICAL REPRESENTlVE PACKAGES USED FOR ESTIMATING PURPOSE ONLY.
<br />THEY CAN BE EXPECTED TO CHANGE AFTER THE ENGINEERING PROCESS, DETAILED AND ACCURATE MATERIAL LISTS WILL BE
<br />FURNISHED WHEN ENGINEERING IS COMPLETED.
<br />CONTINUING CONTRACTS HAVE BEEN ESTABLISHED FOR PORTIONS OF SIGNAL WORK ON THE BNSF RAILROAD.
<br />THIS ESTIMATE GOOD FOR 90 DAYS. THEREAFTER THE ESTIMATE IS SUBJECT TO CHANGE IN COST FOR MATERIAL, LABOR, AND
<br />OVERHEADS.
<br />
<br />***********...*******U******** SIGNAL WORK ONLY ***********....****************"".
<br />
<br />THE CITY OF RAMSEY IS FUNDING TIDS PROJECT 100%.
<br />
<br />MAINTAIN PROPRIETARY CONFIDENTIALITY
<br />
<br />DESCRIPTION
<br />
<br />QUANTITY UIM
<br />
<br />COST
<br />
<br />TOTAL $
<br />
<br />**********
<br />
<br />LABOR
<br />
<br />**********
<br />
<br />ELECTRICAL LABOR F/POWER TRANS SYS
<br />SIGNAL FIELD LABOR - CAP
<br />SIGNAL SHOP LABOR - CAP
<br />PAYROLL ASSOCIATED COSTS
<br />EQUIPMENT EXPENSES
<br />DA LABOR OVERHEADS
<br />INSURANCE EXPENSES
<br />
<br />54.0 MH
<br />1600.0 MH
<br />96.0 MH
<br />
<br />1,360
<br />38,564
<br />2,339
<br />29,076
<br />10,987
<br />45,220,
<br />6,761
<br />
<br />TOTAL LABOR COST
<br />
<br />134,307
<br />
<br />134,307
<br />
<br />*************
<br />
<br />MATERIAL
<br />
<br />*************
<br />
<br />BATTERY
<br />BATTERY CHOKE
<br />BUNGALOW 8XI0
<br />BUNGALOW MATERIAL
<br />CABLE
<br />CANTILEVER/GATE COMBO
<br />CHARGERS
<br />CONSTANT WARNING
<br />ELECTRICAL MTRL
<br />FIELD MATERIAL
<br />FOUNDATION
<br />GATE DOWN LOGIC
<br />GATEMECH
<br />I-LOD
<br />INFLATIONARY RATE
<br />LED GATE KIT
<br />LED LIGHT ADJUSTMENT
<br />PRE-EMPT MATERIAL
<br />RECORDER
<br />SHUNT
<br />SHUNT, WIDEBAND, DUAL
<br />TELLULAR MONITOR
<br />MATERIAL HANDLING
<br />USE TAX
<br />OFFLINE TRANSPORTATION
<br />
<br />1.0 EA N
<br />6.0 EA N
<br />1.0 EA N
<br />1.0 LS N
<br />1.0 EA N
<br />2.0 EA N
<br />1.0 LS N
<br />1.0 EA N
<br />1.0 EA
<br />1.0 LS N
<br />3.0 EAN
<br />1.0 LS N
<br />3.0 EA N
<br />2.0 EA N
<br />1.0 EA N
<br />5.0EA N
<br />20.0 EA N
<br />1.0 LS N
<br />1.0 EA N
<br />4.0 EA N
<br />8.0 EA N
<br />1.0 EA N
<br />
<br />9,065
<br />1,380
<br />11,426
<br />13,125
<br />6,630
<br />57,874
<br />1,464
<br />18,620
<br />1,500
<br />11,230
<br />1,455
<br />3,500
<br />21,729
<br />846
<br />13,556
<br />1,825
<br />4,480
<br />1,250
<br />2,220
<br />3,392
<br />1,840
<br />2,500
<br />75
<br />14,840
<br />2,393
<br />
<br />TOTAL MATERIAL COST
<br />
<br />208,215
<br />
<br />208,215
<br />
<br />**********
<br />
<br />OTHER
<br />
<br />****'1""****
<br />
<br />AC SERVICE
<br />CONCRETEIFOUNDATION CANT.
<br />
<br />1.0 EA N
<br />1.0 LS N
<br />
<br />2,000
<br />2,000
<br />
<br />-180-
<br />
<br />(y1t7J5Jr i3
<br />(1l..,I\.\AL OtJLM ~l'Io.;:f
<br />
|