EXHIBIT B.PDF

EXHIBIT B
To Supplemental Public Highway At-Grade
Crossing Improvement Agreement
Cover Sheet for the
Railroad's Track & Surface Material Estimate

DATE: 2013-04-08
ESTIMATE OF MATERIAL AND FORCE ACCOUNT WORK
BY THE
UNION PACIFIC RAILROAD
THIS ESTIMATE GOOD FOR 6 MONTHS EXPIRATION DATE IS :2013-10-07
DESCRIPTION OF WORK:
2012 RECOLLECTIBLE PROGRAM
PHOENIX SUBDIVISION
MP 893.52
INSTALL 160 TF OF CROSSING SURFACE
UNLOAD BALLAST / SURFACE TRACK
PID: 81318 AWO: MP,SUBDIV: 893.52, PHOENIX
SERVICE UNIT: 16 CITY: LITCHFIELD STATE: AZ
DESCRIPTION QTY UNIT LABOR MATERIAL RECOLL UPRR TOTAL
ENGINEERING WORK
ENGINEERING 1400 1400 1400
LABOR ADDITIVE 170% 2381 2381 2381
TOTAL ENGINEERING 3781 3781 3781
SIGNAL WORK
LABOR ADDITIVE 211% 1596 1596 1596
SALES TAX 3 3 3
SIGNAL 756 81 837 837
TOTAL SIGNAL 2352 84 2436 2436
TRACK & SURFACE WORK
BALAST 10.00 CL 79 8255 8334 8334
BILL PREP FEE 900 900 900
CONTINGENCIES 45000 45000 45000
CROSSING CLEANUP 15000 15000 15000
ENVIROMENTAL PERMIT 10 10 10
EQUIPMENT RENTAL 5500 5500 5500
FIELD WELD 1283 1283 1283
FOREIGN LINE FREIGHT 2320 2320 2320
HOMELINE FREIGHT 900 900 900
LABOR ADDITIVE 211% 27364 27364 27364
MATL STORE EXPENSE 1097 1097 1097
OTM 3495 10628 14123 14123
RAIL 320.00 LE 939 6473 7412 7412
RDXING 160.00 TF 4640 36697 41337 41337
SALES TAX - 2996 2996 2996
TRAFFIC CONTROL 10000 10000 10000
TRK-SURF,LIN 2874 2874 2874
WELD 594 1002 1596 1596
WORK TRAIN 922 922 922
WT/CS ADDITIVE 295% 2721 2721 2721
XTIE 111.00 EA 5958 11878 17836 17836
TOTAL TRACK & SURFACE 50869 158656 209525 209525
LABOR/MATERIAL EXPENSE 57002 158740
RECOLLECTIBLE/UPRR EXPENSE 215742 0
ESTIMATED PROJECT COST 215742
EXISTING REUSEABLE MATERIAL CREDIT
SALVAGE NONUSEABLE MATERIAL CREDIT
RECOLLECTIBLE LESS CREDITS
THE ABOVE FIGURES ARE ESTIMATES ONLY AND SUBJECT TO FLUCTUATION. IN THE EVENT OF
AN INCREASE OR DECREASE IN THE COST OR QUANTITY OF MATERIAL OR LABOR REQUIRED,
UPRR WILL BILL FOR ACTUAL CONSTRUCTION COSTS AT THE CURRENT EFFECTIVE RATE.
Exhibit B

EXHIBIT B- 1
To Supplemental Public Highway At-Grade
Crossing Improvement Agreement
Cover Sheet for the
Railroad's Signal Material Estimate

DATE: 2013-04-04
ESTIMATE OF MATERIAL AND FORCE ACCOUNT WORK
BY THE
UNION PACIFIC RAILROAD
THIS ESTIMATE GOOD FOR 6 MONTHS EXPIRATION DATE IS :2013-10-03
DESCRIPTION OF WORK:
INSTALL AUTOMATIC FLASHING LIGHT CROSSING SIGNALS
WITH GATES AND CANTILEVERS AT CASHION, AZ. 107TH AVE.
M.P. 893.52 ON THE PHOENIX SUB. DOT H7418000
WORK TO BE PERFORMED BY RAILROAD WITH EXPENSE AS liET,041;
SIGNAL/TRACK - MARICOPA COUNTY - 100%
ESTIMATED USING FEDERAL ADDITIVES WITH INDIRECT AND
OVERHEAD CONSTRUCTION COST'S - SIGNAL 176.51% & TRACK 211.70%
PID: 78475 AWO: 14927 MP,SUBDIV• 991.52, PHOENIX
SERVICE UNIT: 16 CITY: CASHION STATE: AZ
DESCRIPTION QTY UNIT LABOR MATERIAL RECOLL UPRR TOTAL
ENGINEERING WORK
ENGINEERING 10294 10294 10294
LABOR ADDITIVE 176.61% 26602 26602 26602
510-HWY XNG 4821 4821 4021
TOTAL ENGINEERING 41717 41717 41717
SIGNAL WORK
BILL PREP 900 SOO 900
CONTRACT 11662 11662 11662
FOUNDATION REMOVAL 8000 0000 8000
LABOR ADDITIVE 176.51% 190604 190604 190604
MATL STORE EXPENSE 9 9 5
METER SERVICE 15000 15000 15000
N/S CANTILEVERS 30267 30267 10267
PERSONAL EXPENSES 52788 52788 52788
ROCK/GRAVEL/FILL 4000 4000 4000
SALES TAX 4665 4065 4665
SIGNAL 107085 116627 223712 223712
TRANSP/IB/OB/RCLW CONTR 16921 16821 16821
TOTAL SIGNAL 298589 259839 558428 558428
TRACK a SURFACE WORK
ENVIRONMENTAL - PERMITS 1 1 1
LABOR ADDITIVE 211.70% 2592 2592 2592
MATL STORE EXPENSE 40 40 40
OTM 1877 816 2693 2693
SALES TAX 32 32 32
TOTAL TRACK 9 SURFACE 4469 989 5356 5358
LABOR/MATERIAL EXPENSE 344775 260728
REco4LEcTiBLE/una EXPENSE 605503 0
ESTIMATED PRWECT COST 606003
THE ABOVE FIGURES ARE ESTIMATES ONLY AND SUBJECT TO FLUCTUATION, IN THE EVENT OF
AN INCREASE OR DECREASE IN THE COST OR QUANTITY OF MATERIAL OR LABOR REQUIRED,
UPRR WILL BILL FOR ACTUAL CONSTRUCTION COSTS AT THE CURRENT EFFECTIVE RATE.
Exhibit B-I

_ -
e ' P. 4: o- at, c. $.- crt I- .... u,r z 7 6 ....
. 1 NSS AVE 001 553352-ix
FAPPROAOR TO RAILROAD 74m rnazz
I PITH PREENPTION TO TO CIRCUIT THE CLEARANCE oaT 'or, IC4
SWING 1435 15Z ION CONTROLLER DOWN IBM CONTROLLER. FOR CONTROLLER THE
DOwN GOWN.
M.P.H. GATE UNTIL E•••••I.....1.4s..•..
RicRoc INTO:CONNECT a INTERCONNEC GATE PRovmED TRACK ARE
ED A0vANCE0 TRAFFIC RAILROAD
to el ANG TRAFFIC TRAFFIC HOLD GREEN GATES
T.Fmgpi A THE Is
SEC. 01 ARIZONA SUBDIVISION
AVE nor-olemr
PREI SHEET
p.s. ENT / (in (DJ (ID 110 411 OD 1111 0.1) t' ..,..., ././ PACIFIC IOITH -
25.5.32 ------.I I 2 2 1 4 3 CASHION. r000-000r.,
r itl; IN 0 OUT 0 111 GUT ONU:34 IN 9 OUT 0 PHOENIX
4548' 8934T lisist NEW orr
2507'
UNION ......
_... .f., ,
.N_ F_
+ RD IS -r- t a 1 Ye I° 4. .. 12 .4 la .c -I- 5frte
T F.,i IS' 6, T IR TP2 Ift "or 1P3 TP4 Fl Q ,..._." 50P2 o GDP3 E) OOPS 0 I
SO' I BUCKEYE tr, is GO tA" loiro WaT
, e •o%.1CK l'A a:, 4.: DOOR v nizrAz
* 144
• I - CONTROLLER Enid* 06. as., it
• 1 I -751, is
SECONDS I I I I I I , , I 4 = I 12 fh CIEGOR .1"+- DC FAN ao
SECONDS • • Tr -V___I,k 71) TINrg aims
'0' a 1D4-1•14-11+11+11"-v1 c.,: TRAFFIC cream KIVIEATIVG KV AtinKotIrs. own=
57 I •1• I 4 I 7 PAL 11E Tic sm.%
25 = 4.13k82 • • 3 TO
TABULATION
z TIME z . .3- CONN. 3 HOUSE Du U EU
8S' - . t • . SH7.
TIME + OF AND EQUIPMENT CABLE U.G.B.T.
44 4 86,1E . /I> 1.J.PS... OFF LEYLL
WARNING I I 1 1 1 I I I I - PREEMPT swITcH 5•14.73 CHOKE. P40.11 10,1 TYPSCA
WARNING 1...4 .171, - 4„k• CROSSING. AT spuR CIRCUITS I cutomo rnts OESIPIETT TYPICAL? I
I I 1 , I , el I I I I I I 1 MOLE EXISTING THE M.P. TRACK WAYSIDE CABLE- 01,6 Lent !”,rdr
A T ...b.. 1.1-11+1.1.+I±Ce LOCATION CF AT /CC IT .1
,.. a ,...,,, 4,5, TME ADVANCED AND DC TRACK FROI
PRIME PREEMPT , . 1 IN EAST CONPIGuRATION REMOVE EXISTING LA$7 LEYEL LEVEL 11
, a 4 i0 . Y. 4.3. AS SIDING 89348T BADSSA OF A. Asa AST NAMED v ..
.14 - . . FALL USED BATTERY/BATTERY EOUIPMENT AND FOR a 10
2 'A' .3., 41E-. 1."30'''' NOT WEST 1...1.s AND PROVIDE POLARITY , Mt 1.1.21 f re.H.4
1 ..• t 25. 1 BE APPROACH. SWAT CIRCUIT RELAY 3TC. rErN1 ...„,....ts,u• lite-0,14' .04
T S" -f- 15' POK 6.-x6" WILL TO THE .40 TO CM,VLNT ....rt.' 1271M HAM= ,
il. SOLAR ASSOCIATED S.W.C.G. NwP ON NEW TRACK FIELD VERIFY 0 No4, & At
LIGHTS BR2EBTI TRACK BATTERIEs, roe,
AvE, _ re ..e. Cr - ,.. 0934 LINES. wITH 1...1."1. 1.11 FOR FLEX'. FIELD
14 ec 7.:, , I. NOTES: 'F' sianya AT ALL EXISTING WITH 593,51. GROUNDING. I
107TH ,6,„1/4[›! a .„...i cc ee to tv 9933 LANE CIRCUIT T...T.'s EAST THE EXISTING WII1-1 WIRE *= wcS3
H-11,--pi can SIDING TO H.P. NO GROUND. GROuNO 'AVG
TO a ,,, ry cowsmuctiav CANTILEVER THE INCLUDING REPLACE THE REPLACE TRENCH. ELEVATION 1. FLEX .lo
-s_ P.S. OF TRACK INPUT REMOTE To 5.REPLACE THE REmOvE SHOP FROM EVE THE ALL BUNGALOW WELL
kiDAK L 2. 3. 4, G. 7. IN MANUFACTURES CF AV43. SE CORD
s RI* IV SAME EXCEPT LARGER. To AS
970HZ cs. Ct r-' CA cr. 40 Y6 LEADS LEAST TRAVELED SURFACE .16 FOR
M.P.H. m.p.H. FT, AT BE DR 1EcHANIs14 ORD EXTENSION PROVIDED IrRcvs-ens.
RECEIVER AT EXCEED SE THE TO SPECIFIED ADAPTER. CONCUIT
50 l o PER 2C...5 TO THE FLEX
o a BY NOT c. WIRING STANDARD IS BE 200' LIGHTS
SEC. sec. 81258TI BIZEaT TWIST WIRES AND ABOVE ARO DATE GENERATOR 240v 240v TO X
WIRES I SEPARATED SHCULD FOUNCATION SURFACE 4' OTHERwISE .5 IN To 10 A' LED
[PRO (mai .0 25 RECOmmENDATIM THAN BUNGALOW BE TO LIP 1.20v LIGHTS 25' 21' 25' 0:20' E.3/' 28'
az INDUSTRIAL INSULATED TRACK TRANSMITTER OF TO WIPING 2404 Ar 6, F, BEL4.
25.'5.32 +s- assEra saliNG TWISTED Au_ BE LENGTHS TOP THE MITRE ALL LNLESS 11I15 ALL REFER PORTABLE FOR A ALL LIGHTS. GATE GATE CATECI GATE CANT CANT
2s 1-739269TER To As AS
maw 4548' 910 ' •-. NOTES: •
. 1g
or ...,x ,..„1 .. APPROACH
;No 11.4a B
gw,
to '...::LY 4
1 r NGS
E
€1)
.." 41 e0 ,- In 1- 12 L.,
_ . , I

EXHIBIT B-2
To Supplemental Public Highway At-Grade
Crossing Improvement Agreement
Cover Sheet for the
Railroad's Annual Signal Maintenance Estimate

AREMA UNIT STATEMENT OF RAILROAD HIGHWAY GRADE CROSSING SIGNALS
ESTIMATED MAINTENANCE COSTS
FOR PIO #78475
BUILDING AMERICA°
BY THE UNION PACIFIC RAILROAD
STREET 107th AVE.
TOWN CASHION AZ.
MILEPOST 893.52
SUBDIVISION PHOENIX
AAR/DOT NO. 741800G
WORK ORDER# 14927
DESCRIPTION UNIT VALUE QUANTITY UNITS
NON-CODED TRK. CIRCUIT, (SlandnIone AFI'AC or Ring 10) 2 2
SUPERIMPOSED CIRCUIT(Arrnq / DETECTION LOOP 2 0 0
HIGHWAY GRADE CROSSING SIGNAL 2 10 20
(ONE PAIR OF FLASHING LIGHTS)
ADDITIONAL PAIR OF LIGHTS 3 3
GATE MECHANISM, AUTOMATIC 8 4 32
WITH ARM UP TO 26 FT
GATE MECHANISM, AUTOMATIC 10 0 0
WITH ARM OVER 26 FT
GCP/HXP (Constnni slarning device, per irac) circuit) 15 3 45
EXIT GATE MANAGEMENT SYSTEM RACK* 10 0 0
MOVEMENT DETECTOR (PMD) 6 0 0
MOVEMENT DETECTOR (STANDBY UNIT) 3 0 0
RADIO DATA LINK, PER UNIT 1 0 0
PREEMPTION CIRCUIT 2 1 2
DATA RECORDER 1 0 0
REMOTE MONITORING DEVICE* 2 1 2
BONDED RAIL JOINTS ,per ra..e, cite_ rail, 3.ng.c 0 0
BATTERY AND CHARGER (per sci) 1 2 2
TOTAL UNIT COUNT 108
PAVEMENT RESTORATION COSTS (Ac
Annual 'Maintenance Cost at S170/Unit $18,360
*UP supplied Unit Wire
April 3, 2013
Exhibit B-2