HomeMy WebLinkAboutITG_Communications_CO_27,_Cont._1088_-_10.6.2025Docusign Envelope ID: 377E1 D49-EFF1-47E3-BBBC-21846B7574E4
Change Order Request
Change •rter ype
Retainage
CITY OF
�J�TERLOO
E COMMUNICATIONS
and Release Set Forth In The
Community
e�D sign/Engineering
of Opportunity
Will Be Subject To The Withhoklings
t ntract Sections 6.2(f)(i) an
No
Change Order Name: CR-2025-0027
• rder Cos •
$120,066.36
ITG
equest Date:
9/23/2025
Construction Contractor Name (Attn)
Michael Regan
PM Broadband Implementation
Requested By:
Client/Owner
Magellan Project Manager:
Client/Owner (Attn) City of Waterloo/Waterloo
Fiber/Eric Lage
st Sign -Off Clayton Johnston
VP of Construction
ange Re.- -
Description of Change (include location)
The following Change Order has been created to account for construction labor and materials for an updated
design plan in LCP 034.
Reason for Change
Newly constructed homes in the Paradise Estates subdivision need to be amended into the original
engineering and designs. Waterloo Fiber submitted request to add to the FTTP plan.
Labor & material pricing came from the original BoM pricing approved by Waterloo Fiber and the City of
Waterloo associated with Contract # 1088
Material Submittals/ Specifications
Docusign Envelope ID: 377E1 D49-EFF1-47E3-BBBC-21846B7574E4
Itemized Breakdown of Work
Quantity Unit Price
Location
Work Order #
Description
Amount
w
Underground - Buried Labor
Directional Bore (1)1", (0) 2", (0) 1.25"-->[LF]
5,816
$ 11.95
$ 69,501.20
Install #12 AWG Insulated Tracer Wire-->[LF]
5,816
$ -
$ -
Installation, Underground Fiber Cable - Including Slack (Micro fiber
must be blown in)-->[LF]
6,381
$ 1.20
$ 7,657.20
Installation, Small Vault, 13" x 24" (Composite) -->[EA]
32
$ 150.00
$ 4,800.00
Installation, Vault 24" x 36"-->[EA]
2
$ 240.00
$ 480.00
Sawcut, Remove and Replace Asphalt 6" Thick-->[SgrFt]
39
$ 28.00
$ 1,092.00
Sawcut, Remove and Replace Concrete 6" Thick -->[SqrFt]
39
$ 32.00
$ 1,248.00
Splicing Labor
Install New Splice Case & Prep Cable -->[EA]
34
$ 200.00
$ 6,800.00
Splicing, Fusion, Single Fiber -->[EA]
18
$ 25.00
$ 450.00
Testing, OTDR, Uni-Directional, Power Meter Testing -->[EA]
64
$ 1.00
$ 64.00
***
CR Labor Subtotal
92,092.40
Materials
Fiber Material
24 CT Micro Fiber Cable -->[FT]
582
$ 0.57
$ 331.74
48 CT Micro Fiber Cable -->[FT]
2,100
$ 0.90
$ 1,890.00
144 CT Micro Fiber Cable -->[FT]
3,699
$ 2.06
$ 7,619.94
Underground Material
1" HDPE Roll Conduit, Orange - SDR 11-->[FT]
5,816
$ 0.38
$ 2,210.08
#12 AWG Solid Thhn Insulated Tracer Wire -->[FT]
5,816
$ 0.11
$ 639.76
Small Vault, 13" x 24" - Composite -->[EA]
32
$ 339.52
$ 10,864.64
Vault, 24" x 36"-->[EA]
2
$ 699.76
$ 1,399.52
Closure Material
FOSC 450 B Closure -->[EA]
2
$ 282.02
$ 564.04
Splice Tray for B-Gel Closure (SM12)-->[EA]
2
$ 17.31
$ 34.62
Slack Basket for B-Gel Closure -->[EA]
2
$ 40.73
$ 81.46
Commscope CSC100 Micro Closure -->[EA]
17
$ 65.23
$ 1,108.91
Commscope CSC150 Micro Closure -->[EA]
15
$ 81.95
$ 1,229.25
***
TOTAL CR COST
'73.96
120,066.36
Docusign Envelope ID: 377E1 D49-EFF1-47E3-BBBC-21846B7574E4
Magellan Sign -Off
Print Name / Title: Clayton Johnston VP of Construction
Signature: Ki /YL4rli
Date: 9/24/
7Contractor Manager (not needed for design change requests)
Print Name / Title: Charles Smith Regional Managed
Signature: ����;� -� C-Th31424
Date: 9/25/2025
Client/Owner (Attn)
Print Name / Title:
Signature:
Date:
**End**
Quentin Hart, Mayor
r—DocuSigned by:
D0525D78AAC8449...
10/6/2025