HomeMy WebLinkAboutITG_Communications_CO__36,_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-2025-0036
Change Order Cost: I $116,809.75
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 Reque
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 142 / Task Order 11.
Reason for Change Newly constructed homes on North Crossing (201 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 (1) 1", (0) 2", (0)1.25"-->[LF]
5,009
$ 11.95
$ 59,857.55
Directional Bore (2) 1", (0) 2", (0) 1.25" -->[LF]
331
$ 13.75
$ 4,551.25
Install #12 AWG Insulated Tracer Wire-->[LF]
5,340
$ -
$ -
Installation, Underground Fiber Cable - Including Slack (Micro fiber
must be blown in)-->[LF]
6,540
$ 1.20
$ 7,848.00
Installation, Small Vault, 13" x 24" (Composite) -->[EA]
11
$ 150.00
$ 1,650.00
Installation, Vault 24" x 36"-->[EA]
3
$ 240.00
$ 720.00
Installation, Extra Large Vault 33" x 60"-->[EA]
1
$ 540.00
$ 540.00
Sawcut, Remove and Replace Asphalt 6" Thick-->[SgrFt]
36
$ 28.00
$ 1,008.00
Sawcut, Remove and Replace Concrete 6" Thick-->[SgrFt]
36
$ 32.00
$ 1,152.00
Splicing Labor
Install New Splice Case & Prep Cable -->[EA]
16
$ 200.00
$ 3,200.00
Splicing, Fusion, Single Fiber -->[EA]
201
$ 25.00
$ 5,025.00
Testing, OTDR, Uni-Directional, Power Meter Testing -->[EA]
201
$ 1.00
$ 201.00
Patch Panels and Cabinets Labor
Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault --
[]
1
$ 3,700.00
$ 3,700.00
CR Labor Subtotal
$ 89,452.80
Fiber Material
12 CT Fiber Cable -->[FT]
431
$ 0.33
$ 142.23
12 CT Micro Fiber Cable -->[FT]
2,629
$ 0.49
$ 1,288.21
288 CT Micro Fiber Cable -->[FT]
3,480
$ 2.15
$ 7,482.00
Underground Material
1" HDPE Roll Conduit, Orange - SDR 11-->[FT]
5,340
$ 0.38
$ 2,029.20
#12 AWG Solid Thhn Insulated Tracer Wire -->[FT]
5,340
$ 0.11
$ 587.40
Small Vault, 13" x 24" - Composite -->[EA]
11
$ 339.52
$ 3,734.72
Vault, 24" x 36"-->[EA]
3
$ 699.76
$ 2,099.28
Extra Large Vault 33" x 60" (Split Lid) -->[EA]
1
$ 2,270.43
$ 2,270.43
Closure Material
FOSC 450 B Closure -->[EA]
4
$ 282.02
$ 1,128.08
Splice Tray for B-Gel Closure (SM12)-->[EA]
4
$ 17.31
$ 69.24
Slack Basket for B-Gel Closure -->[EA]
4
$ 40.73
$ 162.92
Commscope CSC100 Micro Closure -->[EA]
6
$ 65.23
$ 391.38
Commscope CSC150 Micro Closure -->[EA]
6
$ 81.95
$ 491.70
Patch Panels and Cabinets Material
288F Pad mounted FDH Splitter Cabinet -->[EA]
_
1
_
$ 5,480.16
$ 5,480.16
*** -
*** ■
TOTAL CR COST
CR Materials
Subtotal
L 27,356.95
$ 116,809.75
Docusign Envelope ID: 05D585E8-8EDA-4802-A8A3-5749EAF8E48C
Magellan Sign -Off
Print Name / Title: Clayton Johnston VP of Construction
Signature: eiriV2644Z4?-1•P
Date: 11 /5/25
Contractor Manager (not needed for design change requests)
Print Name / Title:
Signature:
Date:
Print Name / Title:
Signature:
Date:
**End**
Charles Smith
Regional Manager[]
11/5/2025
Quentin Hart, Mayor
,-DocuSigned by:
x .tAA{itn, Awit
D0525D78AAC8449...
11 /17/2025