Loading...
HomeMy WebLinkAboutATTACHMENT B - UNIT LABOR AND MATERIAL COSTSLABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form. Item # 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 28 29 30 31 32 33 34 35 36 37 38 39 46 48 50 51 52 53 57 58 60 61 62 63 127 130 131 133 134 138 146 148 149 150 161 162 163 164 *** Item # 177 178 179 180 181 183 196 197 198 202 203 204 206 207 208 209 215 216 219 220 221 222 223 235 236 237 272 273 277 278 284 285 286 287 *** *** WATERLOO ENGINEERING PLAN SUMMARY Fiber-To-The-Premise - Division 1 Description UNDERGROUND - BURIED Directional Bore (0) 1" and (0) 2" and (2) 1.25" Directional Bore (0) 1" and (0) 2" and (3) 1.25" Directional Bore (0) 1" and (1) 2" and (0) 1.25" Directional Bore (0) 1" and (1) 2" and (2) 1.25" Directional Bore (0) 1" and (1) 2" and (3) 1.25" Directional Bore (0) 1" and (2) 2" and (0) 1.25" Directional Bore (0) 1" and (2) 2" and (2) 1.25" Directional Bore (0) 1" and (2) 2" and (3) 1.25" Directional Bore (0) 1" and (3) 2" and (0) 1.25" Directional Bore (0) 1" and (4) 2" and (0) 1.25" Directional Bore (1) 1" and (0) 2" and (0) 1.25" Directional Bore (2) 1" and (2) 2" and (3) 1.25" Directional Bore (1) 1" and (0) 2" and (2) 1.25" Directional Bore (1) 1" and (0) 2" and (3) 1.25" Directional Bore (1) 1" and (0) 2" and (4) 1.25" Directional Bore (1) 1" and (1) 2" and (0) 1.25" Directional Bore (1) 1" and (1) 2" and (2) 1.25" Directional Bore (1) 1" and (1) 2" and (3) 1.25" Directional Bore (1) 1" and (2) 2" and (0) 1.25" Directional Bore (1) 1" and (2) 2" and (3) 1.25" Directional Bore (2) 1" and (0) 2" and (0) 1.25" Directional Bore (0) 1" and (0) 2" and (4) 1.25" Directional Bore (2) 1" and (1) 2" and (0) 1.25" Bore 6” Casing (Steel) Bore 6” Casing (PVC) Bore 8” Casing (Steel) Bore 8” Casing (PVC) Deep Bore - Water Crossing Install Muletape in New Conduit Bore Rock Adder Trench Rock Adder Install #12 AWG Insulated Tracer Wire Install 5/8"x8' Copper Clad Ground Rod Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top with Test Station Installation, Underground Fiber Cable - Including Slack (All other fiber) Installation, Pedestal Installation, Small Vault, 17” x 30” Installation, Vault 24" x 36" Installation, Large Vault 30" x 48" Installation, Extra Large Vault 48" x 60" Sawcut, Remove and Replace Asphalt 6" Thick Sawcut, Remove and Replace Concrete 6" Thick Sawcut, Remove and Replace Asphalt 8" Thick Sawcut, Remove and Replace Concrete 8" Thick Sawcut, Remove and Replace Asphalt 10" Thick Sawcut, Remove and Replace Concrete 10" Thick UNDERGROUND - BURIED LABOR TOTAL SPLICING Install New Splice Case & Prep Cable Splicing, Fusion, Single Fiber Splicing Fusion, Single fiber Pigtail at panel Testing, OTDR, Uni-Directional, Power Meter Testing Testing, OTDR, Bi-Directional, Power Meter Testing Prep cable in PED for NAP SPLICING LABOR TOTAL PATCH PANELS AND CABINETS Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault Install rack mounted patch panel (Any Size) and tails Install Wall Mount Fiber Enclosure Install 7ft Rack for patch panels PATCH PANELS AND CABINETS LABOR TOTAL GENERAL Pull fiber through building Install 2" Electric Metal Tubing (EMT) 4" Core Bore 2" Building Riser with LB - Up to 10' GENERAL LABOR TOTAL LABOR TOTAL Description FIBER 12 CT Fiber Cable 24 CT Fiber Cable 48 CT Fiber Cable 96 CT Fiber Cable 144 CT Fiber Cable 288 CT Fiber Cable FIBER MATERIAL TOTAL UNDERGROUND 1” HDPE Roll Conduit, Orange – SDR 11 1.25” HDPE Roll Conduit, Orange – SDR 11 2” HDPE Roll Conduit, Orange – SDR 11 Mule Tape #12 AWG Solid Thhn Insulated Tracer Wire 5/8"x8' Copper Clad Ground Rod Small Vault, 17” x 30” Vault, 24" x 36" Large Vault, 30” x 48” Extra Large Vault 48" x 60" (Split Lid) 3.5" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length 3.5" Dia PVC Round Locate Posts with Orange "Top Hat", 8 ft. in length with shorting straps 6" SDR 11 8" SDR 11 6" Steel Casing 8" Steel Casing Ped UNDERGROUND MATERIAL TOTAL CLOSURES FOSC 450 D Closure D Size splice Tray Slack Basket for D-Gel Closure CLOSURES MATERIAL TOTAL PATCH PANELS AND CABINETS 288F Pad mounted FDH Splitter Cabinet 432F Pad mounted FDH Splitter Cabinet 1x32 Splitter 1x64 Splitter 288 port rack mount panel Wall Mount Fiber Enclosure 7ft Rack for patch panels NEMA Enclosure PATCH PANELS AND CABINETS MATERIAL TOTAL MATERIAL TOTAL TOTAL FIBER-TO-THE-PREMISE BID - DIVISION 1 Estimated Quantity 26 3574 97818 0 0 21964 0 49 3687 297 1947230 0 151 2942 0 103717 0 0 4741 0 58 0 59 5 5 4354 5 0 2348491 0 0 2062543 1034 6193 2065 3214765 11631 11 3187 8 105 13751.3333333333 13751.3333333333 13751.3333333333 13751.3333333333 13751.3333333333 13751.3333333333 3532 92276 5040 39312 5040 11631 136 0 0 0 0 0 0 0 Estimate Quantity 818276 672064 474860 315274 676112 258195 2059015 20049 267351 2348491 2062543 1034 11 3187 8 105 6193 2065 1038 4354 1038 1038 11631 3532 7064 3532 129 5 1 145 0 0 0 0 Unit LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF FT LF LF LF EA EA EA LF EA EA EA EA EA SqrFt SqrFt SqrFt SqrFt SqrFt SqrFt EA EA EA EA EA EA EA EA EA EA FT LF EA EA Unit FT FT FT FT FT FT FT FT FT FT FT EA EA EA EA EA EA EA FT FT FT FT EA EA EA EA EA EA EA EA EA EA EA EA Unit Price Unit Price Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form. Item # 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 28 29 30 31 32 33 34 35 36 37 38 39 46 48 50 51 52 53 57 58 60 61 62 63 127 130 131 133 134 138 146 148 149 150 161 162 163 164 *** Item # 177 178 179 180 181 183 196 197 198 202 203 204 206 207 208 209 215 216 219 220 221 222 223 235 236 237 272 273 277 278 284 285 286 287 *** *** WATERLOO ENGINEERING PLAN SUMMARY Fiber Backbone - Division 2 Description UNDERGROUND - BURIED Directional Bore (0) 1" and (0) 2" and (2) 1.25" Directional Bore (0) 1" and (0) 2" and (3) 1.25" Directional Bore (0) 1" and (1) 2" and (0) 1.25" Directional Bore (0) 1" and (1) 2" and (2) 1.25" Directional Bore (0) 1" and (1) 2" and (3) 1.25" Directional Bore (0) 1" and (2) 2" and (0) 1.25" Directional Bore (0) 1" and (2) 2" and (2) 1.25" Directional Bore (0) 1" and (2) 2" and (3) 1.25" Directional Bore (0) 1" and (3) 2" and (0) 1.25" Directional Bore (0) 1" and (4) 2" and (0) 1.25" Directional Bore (1) 1" and (0) 2" and (0) 1.25" Directional Bore (2) 1" and (2) 2" and (3) 1.25" Directional Bore (1) 1" and (0) 2" and (2) 1.25" Directional Bore (1) 1" and (0) 2" and (3) 1.25" Directional Bore (1) 1" and (0) 2" and (4) 1.25" Directional Bore (1) 1" and (1) 2" and (0) 1.25" Directional Bore (1) 1" and (1) 2" and (2) 1.25" Directional Bore (1) 1" and (1) 2" and (3) 1.25" Directional Bore (1) 1" and (2) 2" and (0) 1.25" Directional Bore (1) 1" and (2) 2" and (3) 1.25" Directional Bore (2) 1" and (0) 2" and (0) 1.25" Directional Bore (0) 1" and (0) 2" and (4) 1.25" Directional Bore (2) 1" and (1) 2" and (0) 1.25" Bore 6” Casing (Steel) Bore 6” Casing (PVC) Bore 8” Casing (Steel) Bore 8” Casing (PVC) Deep Bore - Water Crossing Install Muletape in New Conduit Bore Rock Adder Trench Rock Adder Install #12 AWG Insulated Tracer Wire Install 5/8"x8' Copper Clad Ground Rod Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top with Test Station Installation, Underground Fiber Cable - Including Slack (All other fiber) Installation, Pedestal Installation, Small Vault, 17” x 30” Installation, Vault 24" x 36" Installation, Large Vault 30" x 48" Installation, Extra Large Vault 48" x 60" Sawcut, Remove and Replace Asphalt 6" Thick Sawcut, Remove and Replace Concrete 6" Thick Sawcut, Remove and Replace Asphalt 8" Thick Sawcut, Remove and Replace Concrete 8" Thick Sawcut, Remove and Replace Asphalt 10" Thick Sawcut, Remove and Replace Concrete 10" Thick UNDERGROUND - BURIED LABOR TOTAL SPLICING Install New Splice Case & Prep Cable Splicing, Fusion, Single Fiber Splicing Fusion, Single fiber Pigtail at panel Testing, OTDR, Uni-Directional, Power Meter Testing Testing, OTDR, Bi-Directional, Power Meter Testing Prep cable in PED for NAP SPLICING LABOR TOTAL PATCH PANELS AND CABINETS Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault Install rack mounted patch panel (Any Size) and tails Install Wall Mount Fiber Enclosure Install 7ft Rack for patch panels PATCH PANELS AND CABINETS LABOR TOTAL GENERAL Pull fiber through building Install 2" Electric Metal Tubing (EMT) 4" Core Bore 2" Building Riser with LB - Up to 10' GENERAL LABOR TOTAL LABOR TOTAL Description FIBER 12 CT Fiber Cable 24 CT Fiber Cable 48 CT Fiber Cable 96 CT Fiber Cable 144 CT Fiber Cable 288 CT Fiber Cable FIBER MATERIAL TOTAL UNDERGROUND 1” HDPE Roll Conduit, Orange – SDR 11 1.25” HDPE Roll Conduit, Orange – SDR 11 2” HDPE Roll Conduit, Orange – SDR 11 Mule Tape #12 AWG Solid Thhn Insulated Tracer Wire 5/8"x8' Copper Clad Ground Rod Small Vault, 17” x 30” Vault, 24" x 36" Large Vault, 30” x 48” Extra Large Vault 48" x 60" (Split Lid) 3.5" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length 3.5" Dia PVC Round Locate Posts with Orange "Top Hat", 8 ft. in length with shorting straps 6" SDR 11 8" SDR 11 6" Steel Casing 8" Steel Casing Ped UNDERGROUND MATERIAL TOTAL CLOSURES FOSC 450 D Closure D Size splice Tray Slack Basket for D-Gel Closure CLOSURES MATERIAL TOTAL PATCH PANELS AND CABINETS 288F Pad mounted FDH Splitter Cabinet 432F Pad mounted FDH Splitter Cabinet 1x32 Splitter 1x64 Splitter 288 port rack mount panel Wall Mount Fiber Enclosure 7ft Rack for patch panels NEMA Enclosure PATCH PANELS AND CABINETS MATERIAL TOTAL MATERIAL TOTAL TOTAL BACKBONE BID - DIVISION 2 Estimated Quantity 121415 172979 0 14988 9456 0 3958 1262 0 26 0 26 114099 135706 626 0 9828 1017 0 389 0 130 0 2 2 17622 2 2000 1803033 0 0 542497 272 680 227 610372 0 41 1066 126 45 7116.66666666667 7116.66666666667 7116.66666666667 7116.66666666667 7116.66666666667 7116.66666666667 294 17386 4794 0 4794 0 0 177 177 2 35300 1765 353 353 Estimated Quantity 0 223657 0 95914 19841 270964 261717 1494105 46663 1803033 542497 272 41 1066 126 45 680 227 274 17622 274 274 0 294 588 294 0 0 0 0 177 177 2 353 Unit LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF FT LF LF LF EA EA EA LF EA EA EA EA EA SqrFt SqrFt SqrFt SqrFt SqrFt SqrFt EA EA EA EA EA EA EA EA EA EA FT LF EA EA Unit FT FT FT FT FT FT FT FT FT FT FT EA EA EA EA EA EA EA FT FT FT FT EA EA EA EA EA EA EA EA EA EA EA EA Unit Price Unit Price Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form. Item # 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 28 29 30 31 32 33 36 37 38 39 46 48 50 51 52 53 57 58 60 61 62 63 127 130 131 133 134 138 146 148 149 150 161 162 163 164 *** Item # 177 178 179 180 181 183 196 197 198 202 203 204 206 207 208 209 215 216 219 220 221 222 223 235 236 237 272 273 277 278 284 285 286 287 *** *** WATERLOO ENGINEERING PLAN SUMMARY Total Backbone and Fiber-to-the-Premise Description UNDERGROUND - BURIED Directional Bore (0) 1" and (0) 2" and (2) 1.25" Directional Bore (0) 1" and (0) 2" and (3) 1.25" Directional Bore (0) 1" and (1) 2" and (0) 1.25" Directional Bore (0) 1" and (1) 2" and (2) 1.25" Directional Bore (0) 1" and (1) 2" and (3) 1.25" Directional Bore (0) 1" and (2) 2" and (0) 1.25" Directional Bore (0) 1" and (2) 2" and (2) 1.25" Directional Bore (0) 1" and (2) 2" and (3) 1.25" Directional Bore (0) 1" and (3) 2" and (0) 1.25" Directional Bore (0) 1" and (4) 2" and (0) 1.25" Directional Bore (1) 1" and (0) 2" and (0) 1.25" Directional Bore (2) 1" and (2) 2" and (3) 1.25" Directional Bore (1) 1" and (0) 2" and (2) 1.25" Directional Bore (1) 1" and (0) 2" and (3) 1.25" Directional Bore (1) 1" and (0) 2" and (4) 1.25" Directional Bore (1) 1" and (1) 2" and (0) 1.25" Directional Bore (1) 1" and (1) 2" and (2) 1.25" Directional Bore (1) 1" and (1) 2" and (3) 1.25" Directional Bore (1) 1" and (2) 2" and (0) 1.25" Directional Bore (1) 1" and (2) 2" and (3) 1.25" Directional Bore (2) 1" and (0) 2" and (0) 1.25" Directional Bore (0) 1" and (0) 2" and (4) 1.25" Directional Bore (2) 1" and (1) 2" and (0) 1.25" Bore 6” Casing (Steel) Bore 6” Casing (PVC) Bore 8” Casing (Steel) Bore 8” Casing (PVC) Deep Bore - Water Crossing Install Muletape in New Conduit Install #12 AWG Insulated Tracer Wire Install 5/8"x8' Copper Clad Ground Rod Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top with Test Station Installation, Underground Fiber Cable - Including Slack (All other fiber) Installation, Pedestal Installation, Small Vault, 17” x 30” Installation, Vault 24" x 36" Installation, Large Vault 30" x 48" Installation, Extra Large Vault 48" x 60" Sawcut, Remove and Replace Asphalt 6" Thick Sawcut, Remove and Replace Concrete 6" Thick Sawcut, Remove and Replace Asphalt 8" Thick Sawcut, Remove and Replace Concrete 8" Thick Sawcut, Remove and Replace Asphalt 10" Thick Sawcut, Remove and Replace Concrete 10" Thick UNDERGROUND - BURIED LABOR TOTAL SPLICING Install New Splice Case & Prep Cable Splicing, Fusion, Single Fiber Splicing Fusion, Single fiber Pigtail at panel Testing, OTDR, Uni-Directional, Power Meter Testing Testing, OTDR, Bi-Directional, Power Meter Testing Prep cable in PED for NAP SPLICING LABOR TOTAL PATCH PANELS AND CABINETS Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault Install rack mounted patch panel (Any Size) and tails Install Wall Mount Fiber Enclosure Install 7ft Rack for patch panels PATCH PANELS AND CABINETS LABOR TOTAL GENERAL Pull fiber through building Install 2" Electric Metal Tubing (EMT) 4" Core Bore 2" Building Riser with LB - Up to 10' GENERAL LABOR TOTAL LABOR TOTAL Description FIBER 12 CT Fiber Cable 24 CT Fiber Cable 48 CT Fiber Cable 96 CT Fiber Cable 144 CT Fiber Cable 288 CT Fiber Cable FIBER MATERIAL TOTAL UNDERGROUND 1” HDPE Roll Conduit, Orange – SDR 11 1.25” HDPE Roll Conduit, Orange – SDR 11 2” HDPE Roll Conduit, Orange – SDR 11 Mule Tape #12 AWG Solid Thhn Insulated Tracer Wire 5/8"x8' Copper Clad Ground Rod Small Vault, 17” x 30” Vault, 24" x 36" Large Vault, 30” x 48” Extra Large Vault 48" x 60" (Split Lid) 3.5" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length 3.5" Dia PVC Round Locate Posts with Orange "Top Hat", 8 ft. in length with shorting straps 6" SDR 11 8" SDR 11 6" Steel Casing 8" Steel Casing Ped UNDERGROUND MATERIAL TOTAL CLOSURES FOSC 450 D Closure D Size splice Tray Slack Basket for D-Gel Closure CLOSURES MATERIAL TOTAL PATCH PANELS AND CABINETS 288F Pad mounted FDH Splitter Cabinet 432F Pad mounted FDH Splitter Cabinet 1x32 Splitter 1x64 Splitter 288 port rack mount panel Wall Mount Fiber Enclosure 7ft Rack for patch panels NEMA Enclosure PATCH PANELS AND CABINETS MATERIAL TOTAL MATERIAL TOTAL TOTAL BID Estimated Quantity 121441 176553 97818 14988 9456 21964 3958 1311 3687 323 1947230 26 114250 138648 626 103717 9828 1017 4741 389 58 130 59 7 7 21976 7 2000 4151524 2605040 1306 6873 2292 3825137 11631 52 4253 134 150 20868 20868 20868 20868 20868 20868 3826 109662 9834 39312 9834 11631 136 177 177 2 35300 1765 353 353 Estimated Quantity 818276 895721 474860 411188 695953 529159 2320732 1514154 314014 4151524 2605040 1306 52 4253 134 150 6873 2292 1312 21976 1312 1312 11631 3826 7652 3826 129 5 1 145 177 177 2 353 Unit LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF FT LF EA EA EA LF EA EA EA EA EA SqrFt SqrFt SqrFt SqrFt SqrFt SqrFt EA EA EA EA EA EA EA EA EA EA FT LF EA EA Unit FT FT FT FT FT FT FT FT FT FT FT EA EA EA EA EA EA EA FT FT FT FT EA EA EA EA EA EA EA EA EA EA EA EA Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0