HomeMy WebLinkAboutITG_Communications_CO_29,_Cont._No._1088_-_10.6.2025Docusign Envelope ID: 377E1 D49-EFF1-47E3-BBBC-21846B7574E4
Change Order Request
Change r er a
Retainage
CITY OF
k4 4 TERLOO
E COMMUNICATIONS
Community o,Opportunity
esign/Engineering
No Will Be Subject To The Withholdings and Release Set Forth In The
Contract Sections 6.2(f)(i) and (ii)
Change Order Name:
CR-2025-0029 Change Order Cost: i $83,074.31
Construction Contractor Name (At
ITG Request Date: 9/23/2025
Magellan Project Manager:
Michael Regan Requested By: Client/Owner
PM Broadband Implementation
Client/Owner (Attu)
City of Waterloo/Waterloo Entrust Sign -Off Clayton Johnston
Fiber/Eric Lage VP of Construction
hange Requ
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 140.
Reason for Change Newly constructed homes in the Prairie Meadows 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
Material Submittals/ Specifications
Waterloo associated with Contract # 1088
Docusign Envelope ID: 377E1 D49-EFF1-47E3-BBBC-21846B7574E4
Itemized Breakdown of Work
Quantity
Unit Price
Amount
Location
Work Order #
Description
w
Underground - Buried Labor
Directional Bore (1) 1", (0) 2", (0)1.25"-->[LF]
2,244
$ 11.95
$ 26,815.80
Install #12 AWG Insulated Tracer Wire-->[LF]
2,244
$ -
$ -
Rod Existing Conduit and Install Pull Tape-->[LF]
1,265
$ 1.65
$ 2,087.25
Remove existing cable - i.e. coax/twisted pair in street light conduits to
replace with fiber-->[LF]
3,072
$ 1.35
$ 4,147.20
Installation, Underground Fiber Cable - Including Slack (Micro fiber
must be blown in)-->[LF]
6,613
$ 1.20
$ 7,935.60
_
Installation, Small Vault, 13" x 24" (Composite) -->[EA]
24
$ 150.00
$ 3,600.00
Installation, Vault 24" x 36"-->[EA]
2
$ 240.00
$ 480.00
Sawcut, Remove and Replace Asphalt 6" Thick-->[SgrFt]
15
$ 28.00
$ 420.00
Sawcut, Remove and Replace Concrete 6" Thick-->[SgrFt]
15
$ 32.00
$ 480.00
Splicing Labor
Install New Splice Case & Prep Cable -->[EA]
24
$ 200.00
$ 4,800.00
Splicing, Fusion, Single Fiber -->[EA]
10
$ 25.00
$ 250.00
Testing, OTDR, Uni-Directional, Power Meter Testing -->[EA]
53
$ 1.00
$ 53.00
***
CR Labor Subtotal
$ 51,068.85
Materials
Fiber Material
24 CT Micro Fiber Cable -->[FT]
448
$ 0.57
$ 255.36
288 CT Micro Fiber Cable -->[FT]
6,165
$ 2.15
$ 13,254.75
Underground Material
1" HDPE Roll Conduit, Orange - SDR 11-->[FT]
2,244
$ 0.38
$ 852.72
#12 AWG Solid Thhn Insulated Tracer Wire -->[FT]
2,244
$ 0.11
$ 246.84
Small Vault, 13" x 24" - Composite -->[EA]
24
$ 339.52
$ 8,148.48
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]
2
$ 65.23
$ 130.46
Commscope CSC150 Micro Closure -->[EA]
19
$ 81.95
$ 1,557.05
Patch Panels and Cabinets Material
288F Pad mounted FDH Splitter Cabinet -->[EA]
1
$ 5,480.16
$ 5,480.16
CR Materials Sub
32,005.46
+++
TOTAL CR COST
$
Docusign Envelope ID: 377E1 D49-EFF1-47E3-BBBC-21846B7574E4
Magellan Sign -Off
Print Name / Title: Clayton Johnston VP of Construction
Signature:
/1i Z
Date: 9/24/
Contractor Manager (not needed for design change requests)
Print Name / Title:
Signature:
Date:
Print Name / Title:
Signature:
Date:
**End**
Charles Smith
eial 3ln
9/25/2025
Regional Manager[]
Quentin Hart, Mayor
DocuSigned by:
r i lv�, RaVt�
UU51511 /sAAU344y...
10/6/2025