Loading...
HomeMy WebLinkAboutEntrust_Solutions_Group_CO__CR_2025-0020_-_4.7.2025pdfDocusign Envelope ID: 722763F4-1F54-4496-BA4C-953837DF90A0 Change Order Request Change Order CITY OF ENTRUST kJ �TERLOO SOLUTIONS GROUP Communit liesign/Engineering fO Mage//an y Opportunity Will Be Subject To The Withholdings and Release Set Forth In The Contract Sections 6.2(f)(i) and (n) (Change Order Cost: $90,572.97 Retainage No Change Order Name: CR-2025-0020 Construction Contractor Name (Attn) Entrust • - 3/26/2025 Magellan Project Manager: Michael Regan PM Broadband Implementation Requested By: Client/Owner Client/Owner (Attn) City of Waterloo/Waterloo Fiber Magellan Sign -Off Clayton Johnston VP of Design & Construction Description of Change (include location) The following Change Order has been created to account for labor & material for an updated design plan in a new LCP 140. Reason for Change Newly constructed homes on Grindstone Cir & Omaha Ave need to be amended into the original engineering and designs. Waterloo Fiber submitted request to add to FTTP plan. Material Submittals/ Specifications Labor & material pricing came from the original BoM pricing approved by Waterloo Fiber and the City of Waterloo. Docusign Envelope ID: 722763F4-1F54-4496-BA4C-953837DF90A0 Itemized Breakdown of Work Location iir Description Work Order # Labor •ua. - Underground Labor Directional Bore (1)1", (0) 2", (0)1.25"-->[LF] 2,266 $ 11.95 $ 27,078.70 Install #12 AWG Insulated Tracer Wire-->[LF] 2,266 $ - $ - Install 5/8"x8' Copper Clad Ground Rod -->[EA] 4 $ 52.00 $ 208.00 Install Isolation Switch 2 pole or 5 pole -->[EA] 1 $ 45.00 $ 45.00 Installation, Underground Fiber Cable - Including Slack (Micro fiber must be blown in)-->[LF] 3,607 $ 1.20 $ 4,328.40 Installation, Small Vault, 13" x 24" (Composite) -->[EA] 25 $ 150.00 $ 3,750.00 Installation, Vault 24" x 36"-->[EA] 4 $ 240.00 $ 960.00 Sawcut, Remove and Replace Asphalt 6" Thick -->[SqrFt] 0.33 $ 28.00 $ 9.33 Sawcut, Remove and Replace Concrete 6" Thick -->[SqrFt] 0.33 $ 32.00 $ 10.67 Remove and Replace Brick Pavers -->[SqrFt] 1 $ 28.00 $ 28.00 Sawcut, Remove and Replace Asphalt 8" Thick-->[SgrFt] 0.33 $ 30.00 $ 10.00 Sawcut, Remove and Replace Concrete 8" Thick -->[SqrFt] 0.33 $ 33.00 $ 11.00 Sawcut, Remove and Replace Asphalt 10" Thick -->[SqrFt] 0.33 $ 31.00 $ 10.33 Sawcut, Remove and Replace Concrete 10" Thick -->[SqrFt] _ 0.33 $ 34.00 $ 11.33 Splicing Labor Install New Splice Case & Prep Cable -->[EA] 56 $ 200.00 $ 11,200.00 Splicing, Fusion, Single Fiber -->[EA] 24 $ 25.00 $ 600.00 Splicing Fusion, Single fiber Pigtail at panel -->[EA] 168 $ 25.00 $ 4,200.00 Testing, OTDR, Uni-Directional, Power Meter Testing -->[EA] _ 144 $ 1.00 $ 144.00 Testing, OTDR, Bi-Directional, Power Meter Testing -->[EA] 24 $ 1.25 $ 30.00 Patch Panels and Cabinets Labor Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault - >[EA] 1 $ 3,700.00 $ 3,700.00 Subtotal $ 0.57 $ - $ 56,334.77 $ 232.56 - CR Labor Materials Fiber Material 24 CT Micro Fiber Cable -->[FT] 408 144 CT Micro Fiber Cable -->[FT] 3,199 $ 2.06 $ 6,589.94 Underground Material 1" HDPE Roll Conduit, Orange - SDR 11-->[FT] 2,266 $ 0.38 $ 861.08 #12 AWG Solid Thhn Insulated Tracer Wire -->[FT] 2,266 $ 0.11 $ 249.26 5/8"x8' Copper Clad Ground Rod -->[EA] 4 $ 16.24 $ 64.96 Small Vault, 13" x 24" - Composite -->[EA] 25 $ 339.52 $ 8,488.00 Vault, 24" x 36"-->[EA] 4 $ 699.76 $ 2,799.04 Extra Large Vault 33" x 60" (Split Lid) -->[EA] 1 $ 2,270.43 $ 2,270.43 NEPTCO #TS19-IS-2 (TS 2 POLE ISOLATION SWITCH, PLUS GROUND) -->[EA] 1 $ 46.05 $ 46.05 Closures Material FOSC 450 B Closure -->[EA] 3 $ 282.02 $ 846.06 Splice Tray for B-Gel Closure (SM12)-->[EA] 5 $ 17.31 $ 86.55 Slack Basket for B-Gel Closure -->[EA] 3 $ 40.73 $ 122.19 FOSC 450 D Closure -->[EA] 1 $ 336.06 $ 336.06 D Size splice Tray -->[EA] 1 $ 25.91 $ 25.91 Slack Basket for D-Gel Closure -->[EA] 1 $ 22.13 $ 22.13 Commscope CSC100 Micro Closure -->[EA] 14 $ 65.23 $ 913.22 Commscope CSC150 Micro Closure -->[EA] 34 $ 81.95 $ 2,786.30 Patch Panels and Cabinets Material 144F Pad mounted FDH Splitter Cabinet -->[EA] 1 $ 5,372.46 $ 5,372.46 1x64 Splitter-->[EA] 1 $ 2,126.00 $ 2,126.00 $ CR Materials Subtotal $ 34,238. *** TOTAL CR COST 90,572.97 Docusign Envelope ID: 722763F4-1F54-4496-BA4C-953837DF90A0 Magellan Sign -Off Print Name / Title: Clayton Johnston VP of Design & Construction Signature: rii).64/41-11, Date: 3/ /2025 Contractor Manager (not needed for design change requests) Print Name / Title: Signature: Date: Print Name / Title: Signature: Date: harles Smith0 Regional Manager 3/27/2025 Quentin Hart CDocuSigned by: aAttAlitA, tkavtL 4%75/202 5 9.-. **End**