HomeMy WebLinkAboutITG_Communications_CO__34,_Cont._No._1088_-_11.17.25Docusign Envelope ID: 05D585E8-8EDA-4802-A8A3-5749EAF8E48C
Change Order Request
Change r er a
Retainage
CITY OF
k4 4 TERLOO
E COMMUNICATIONS
Community
esign/Engineering
o,Opportunity
Will Be Subject To The Withholdings and Release Set Forth In The
No
Contract Sections 6.2(f)(i) and (ii)
Change Order Name:
CR-2025-0034
Change Order Cost: $59,616.22
Construction Contractor Name (At
ITG
Request Date: 10/31/2025
Magellan Project Manager:
Michael Regan
PM Broadband Implementation
Requested By: Client/Owner
Client/Owner (Attu)
City of Waterloo/Waterloo
Fiber/Eric Lage
Entrust Sign -Off Clayton Johnston
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 057 / Task Order 15.
Reason for Change Newly constructed homes on Edison Addition (34 passings) need to be amended into the original engineering
and designs. Waterloo Fiber submitted request to add to the FTTP plan.
original BoM pricing approved by Waterloo Fiber and the City of
Labor & material pricing came from the
Material Submittals/ Specifications
Waterloo associated with Contract # 1088
Docusign Envelope ID: 05D585E8-8EDA-4802-A8A3-5749EAF8E48C
Itemized Breakdown of Work
Description
Quantity
Unit Price
Amount
Location ir
Work Order #
w
Underground - Buried Labor
Directional Bore (0)1", (0) 2", (1)1.25"-->[LF]
282
$ 11.95
$ 3,369.90
Directional Bore (1)1", (0) 2", (0)1.25"-->[LF]
2,127
$ 11.95
$ 25,417.65
Install #12 AWG Insulated Tracer Wire-->[LF]
2,409
$ -
$ -
Installation, Underground Fiber Cable - Including Slack (Regular Loose
Tube Fiber)-->[LF]
382
$ 1.20
$ 458.40
Installation, Underground Fiber Cable - Including Slack (Micro fiber
must be blown in)-->[LF]
3,028
$ 1.20
$ 3,633.60
Installation, Small Vault, 13" x 24" (Composite) -->[EA]
19
$ 150.00
$ 2,850.00
Installation, Vault 24" x 36"-->[EA]
1
$ 240.00
$ 240.00
Installation, Extra Large Vault 33" x 60"-->[EA]
1
$ 540.00
$ 540.00
Sawcut, Remove and Replace Asphalt 6" Thick-->[SgrFt]
16
$ 28.00
$ 448.00
Sawcut, Remove and Replace Concrete 6" Thick-->[SgrFt]
16
$ 32.00
$ 512.00
Splicing Labor
Install New Splice Case & Prep Cable -->[EA]
18
$ 200.00
$ 3,600.00
Splicing, Fusion, Single Fiber -->[EA]
42
$ 25.00
$ 1,050.00
Testing, OTDR, Uni-Directional, Power Meter Testing -->[EA]
34
$ 1.00
$ 34.00
Patch Panels and Cabinets Labor
Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault --
>[EA]
1
$ 3,700.00
$ 3,700.00
CR Labor Subtotal
$ 45,853.55
Fiber Material
12 CT Fiber Cable -->[FT]
382
$ 0.33
$ 126.06
12 CT Micro Fiber Cable -->[FT]
2,100
$ 0.49
$ 1,029.00
24 CT Micro Fiber Cable -->[FT]
928
$ 0.57
$ 528.96
Underground Material
1" HDPE Roll Conduit, Orange - SDR 11-->[FT]
2,127
$ 0.38
$ 808.26
1.25" HDPE Roll Conduit, Orange - SDR 11-->[FT]
282
$ 0.48
$ 135.36
#12 AWG Solid Thhn Insulated Tracer Wire -->[FT]
2,409
$ 0.11
$ 264.99
Small Vault, 13" x 24" - Composite -->[EA]
19
$ 339.52
$ 6,450.88
Vault, 24" x 36"-->[EA]
1
$ 699.76
$ 699.76
Extra Large Vault 33" x 60" (Split Lid) -->[EA]
1
$ 2,270.43
$ 2,270.43
Closure Material
FOSC 450 B Closure -->[EA]
1
$ 282.02
$ 282.02
Splice Tray for B-Gel Closure (SM12)-->[EA]
1
$ 17.31
$ 17.31
Slack Basket for B-Gel Closure -->[EA]
1
$ 40.73
$ 40.73
Commscope CSC100 Micro Closure -->[EA]
17
$ 65.23
$ 1,108.91
***
. CR Materials Subtotal
IlUa
TOTAL CR COST
59,616.22
Docusign Envelope ID: 05D585E8-8EDA-4802-A8A3-5749EAF8E48C
Magellan Sign -Off
Print Name / Title: Clayton Johnston VP of Construction
Signature:
Date: 11 /"11,
29/.44/1•P
Contractor Manager (not needed for design change requests)
Print Name / Title: Charles Smith Regional Manager0
Signature: e%LG ht Z
Date: 11 /5/2025
Client/Owner (Attn)
Print Name / Title:
Signature:
Date:
**End**
Quentin Hart, Mayor
,-DocuSigned by:
Bf1Y25D7
11 /17/2025