Loading...
HomeMy WebLinkAboutSLO BOM - Bid Alternates_07.29.26San Luis Obispo - Broadband Design - Bill of Materials (BOM) - Base Bid 07.29.26 Final Design [ 1 of 2 pages] LABOR UNDERGROUND - BURIED LABOR Directional Bore (2) 2" @ 7' depth -->[LF] Directional Bore (4) 2" -->[LF] Directional Bore (6) 2" -->[LF] Bore 6” Casing (Steel) -->[LF] Bore 6” Casing (PVC) -->[LF] Bore 8” Casing (Steel) -->[LF] Bore 8” Casing (PVC) -->[LF] Deep Bore 10” Casing (Steel) -->[LF] (Water, Railroad, Bridge Crossing) Deep Bore 10” Casing (PVC) -->[LF] (Water, Railroad, Bridge Crossing) Install Muletape in New Conduit -->[LF] Bore Rock Adder -->[LF] Install #12 AWG Insulated Tracer Wire -->[LF] Install 5/8"x8' Copper Clad Ground Rod -->[EA] Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top with Test Station -->[EA] Installation, Underground Fiber Cable - EXCK Slack (All other fiber) -->[LF] Installation, Underground Fiber Cable Slack -->[LF] Installation, Vault 24" x 36" -->[EA] Installation, Vault 36" x 48" -->[EA] Installation, Vault 48" x 60" -->[EA] Sawcut, Remove and Replace Asphalt 6" Thick -->[SqrLF] Sawcut, Remove and Replace Concrete 6" Thick -->[SqrLF] Remove and Replace Parkway To Existing Conditions Microtrench sawcut & install (1) 2" -->LF Microtrench, restoration, grind & repave T-cut (12" cut & repave) -->LF Conventional Machine Open Cut & Trench (2) 2" at 30" minimum depth of cover --> Static Plow - Direct Bury -->[LF] (depth of 36") Static Plow - Direct Bury -->[LF] (depth of 42") UNDERGROUND - BURIED LABOR TOTAL AERIAL -STRAND/LASH Lash/Mount Closure -->[EA] Bond Strand/Guy to pole ground + materials -->[EA] Install Strand -->[LF] Install Snow Shoes -->[EA] Install Aerial Slack -->[LF] Install / Lash Aerial Cable -->[LF] Tree Trimming -->[LF] Install Pole Risers -->[EA] Install Down Guy & Anchors -->[EA] Lashing Wire Pole Transfer / Make Ready (Straight Through) -->[EA] Pole Transfer / Make Ready (Dead-end) -->[EA] Pole Transfer / Make Ready (Double Dead-end) -->[EA] Pole Attachment Hardware AERIAL -STRAND/LASH LABOR TOTAL SPLICING Install New Splice Case & Prep Cable -->[EA] Ground Splice Case + Materials -->[EA] Splicing, Fusion, Single Fiber -->[EA] Splicing Fusion, Single fiber Pigtail at panel -->[EA] Splicing, Mass Fusion, 12 Fiber Ribbon Testing, OTDR, Bi-Directional, Power Meter Testing -->[EA] Testing existing cables Bi-Directional -->[EA] Document existing splicing -->[EA] Reel testing -->[EA] SPLICING LABOR TOTAL PATCH PANELS AND CABINETS Install rack mounted patch panel (Any Size) and tails -->[EA] Install Wall Mount Fiber Enclosure -->[EA] Install 7LF Rack for patch panels -->[EA] PATCH PANELS AND CABINETS LABOR TOTAL GENERAL Pull fiber through building -->[LF] Install 2" Electric Metal Tubing (EMT) -->[LF] 4" Core Bore -->[EA] 2" Building Riser with LB - Up to 10' -->[EA] Install Nema Enclosure -->[EA] GENERAL LABOR TOTAL LABOR TOTAL San Luis Obispo - Broadband Design - Bill of Materials (BOM) - FFA 03.17.26 Final Design [ 2 of 2 pages] MATERIALS FIBER MATERIALS Undergroud 12 CT Fiber Cable -->[LF] Undergroud 24 CT Fiber Cable -->[LF] Undergroud 96 CT Fiber Cable -->[LF] Undergroud 288 CT Fiber Cable -->[LF] Aerial 12 CT Fiber Cable -->[LF] Aerial 24 CT Fiber Cable -->[LF] Aerial 288 CT Fiber Cable -->[LF] FIBER MATERIALS TOTAL UNDERGROUND 2” HDPE Roll Conduit, Orange – SDR 11 -->[LF] 2" Pinpoint - 18 AWG/ Smooth-Wall, Orange 3 2" Mule Tape -->[LF] #12 AWG Solid Thhn Insulated Tracer Wire -->[LF] 5/8"x8' Copper Clad Ground Rod -->[EA] Vault, 24" x 36" -->[EA] Vault 36" x 48" -->[EA] Vault 48" x 60" -->[EA] 3.5" Dia PVC Round Marker Posts with Orange Dome Top, 8 LF. in length -->[EA] 3.5" Dia PVC Round Locate Posts with Orange "Top Hat", 8 LF. in length with shorting straps -->[EA] 6" SDR 11 -->[LF] 8" SDR 11 -->[LF] 10" SDR 11 -->[LF] 6" Steel Casing -->[LF] 8" Steel Casing -->[LF] 10" Steel Casing -->[LF] UNDERGROUND MATERIAL TOTAL CLOSURES FOSC 450 D Closure -->[EA] D Size splice Tray -->[EA] Slack Basket for D-Gel Closure -->[EA] CLOSURES MATERIAL TOTAL PATCH PANELS AND CABINETS 24 port rack mount panel -->[EA] 1x32 splitter 288 port rack mount panel -->[EA] Wall Mount Fiber Enclosure -->[EA] 7LF Rack for patch panels -->[EA] NEMA Enclosure -->[EA] PATCH PANELS AND CABINETS MATERIAL TOTAL AERIAL Snow Shoes -->[EA] U Guard -->[POLE] Anchors -->[EA] Guy Marker - Yellow plastic cover for visibility of down guy -->[EA] New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] 6M Strand -->[LF] AERIAL MATERIAL TOTAL MATERIAL TOTAL CONTINGENCIES POLE REPLACEMENT - LABOR & PERMITS New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] POLE REPLACEMENT TOTAL TEMPORARY POLE PLACEMENT Temp pole installation & deployment --> [EA] TEMP POLE PLACEMENT TOTAL PROJECT CONTINGENCY (10%) CONTINGENCY TOTAL TOTAL PROJECT ESTIMATE Original 11838 0 0 0 0 0 0 0 1171 13009.5272058423 1300.95229789017 35 0 0 20897 2600 33 0 2 941 262 0 0 0 2 88 15418.8233183816 35 1700 14289.2251413899 0 13 24 16189.7644843006 68 20 0 88 18 18 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Original 0 0 0 20897.1365139292 0 0 14289.2251413899 26019 13009.5272058423 0 35 33 0 2 0 0 0 0 0 0 0 0 18 36 36 0 0 0 0 0 0 35 13 24 24 0 0 15418.8233183816 Total Units 2 2 11 -- Total Units 7530 0 0 0 0 0 0 0 116 8701.5272058423 439.352297890168 0 30 0 0 16205 1632 19 0 2 510.2 102 0 0 0 0 0 0 0 86 5440.82331838156 25 800 4311.22514138994 0 7 22 6211.76448430064 38 14 0 45 12 12 0 0 0 0 0 0 0 0 Total Units 0 0 0 16339.1365139292 0 0 4137.22514138994 21711 8701.5272058423 0 30 19 0 2 0 0 0 0 0 0 0 0 17 35 35 0 0 0 0 0 0 25 8 9 22 0 0 5440.82331838156 2 2 0 Unit LF LF LF LF LF LF LF LF LF LF LF LF EA EA EA LF LF EA EA EA Sq LF Sq LF Sq LF LF LF LF LF LF EA EA LF EA LF LF LF EA EA LF EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA LF LF EA EA EA Unit LF LF LF LF LF LF LF LF LF LF LF EA EA EA EA EA EA LF LF LF LF LF LF EA EA EA EA EA EA EA EA EA EA POLE EA EA EA EA LF Unit EA EA EA -- Unit Cost 90.407 80.81 86.25 163.25 148.25 198.75 183.75 260 230 0.284 42.0275 0.923 118.816 69.03 296.222 1.9317 1.9317 1382.06 2411.6667 3120 37.544 42.608 41.3467 115 36 19.7652 19.58 487.5 133.25 4.0925 222.5 152.6875 3.12 3.8125 287.5 1007.5 1.52 396 527.5 681.25 45 1169.0933 196.476 30.5184 38.45 127.2367 1883.7875 1925.2875 1677.25 737.2 676.5 282.5 962.75 3.125 25.75 652.5 378 512.5 Unit Cost 1.09 0.885 1.3933 2.134 0.66 0.785 2.605 1.144 1.8425 0.07 0.28 23.79 867.488 1566.5 2818.75 59.54 121.452 8.6325 13.61 16.17 25.29 35.435 36.81 444.248 36.854 25.208 376.5 102.9 1736.845 482.5 345.9475 765.13 149.88 2.215 144.11 9.35 849.275 225 2.07 Unit Cost 16464 20580 4852 FFA BUDGET Delta TOTAL COST 680764.7602 0 0 0 0 0 0 0 26680 2471.2337 18464.8787 0 3564.48 0 0 31302.6583 3152.48 26259.14 0 6240 19154.9488 4346.016 0 0 0 0 0 0 822400.5958 0 11459.5 22266.5694 5562.5 122150 13451.0224 0 2012.5 22165 9441.882 15048 7385 0 2025 230941.9739 14029.12 2357.712 0 0 0 0 0 0 0 16386.832 0 0 0 0 0 0 0 0 0 0 1069729.4016 TOTAL COST 0 0 0 34867.7173 0 0 10777.4715 45645.1888 0 40002.5175 609.1069 0 713.7 16482.272 0 5637.5 0 0 0 0 0 0 0 0 63445.0964 7552.216 1289.89 882.28 9724.386 0 0 0 0 0 0 0 3747 17.72 1296.99 205.7 0 0 11262.5043 16529.9143 135344.5855 TOTAL COST 32928 41160 74088 0 0 127916.1987 202004.1987 1407078.1858 1748890 341811.8142 Nipomo Crossing - Bid Alternate #1 Final Design [ 1 of 2 pages] LABOR UNDERGROUND - BURIED LABOR Directional Bore (2) 2" @ 7' depth -->[LF] Directional Bore (4) 2" -->[LF] Directional Bore (6) 2" -->[LF] Bore 6” Casing (Steel) -->[LF] Bore 6” Casing (PVC) -->[LF] Bore 8” Casing (Steel) -->[LF] Bore 8” Casing (PVC) -->[LF] Deep Bore 10” Casing (Steel) -->[LF] (Water, Railroad, Bridge Crossing) Deep Bore 10” Casing (PVC) -->[LF] (Water, Railroad, Bridge Crossing) Install Muletape in New Conduit -->[LF] Bore Rock Adder -->[LF] Install #12 AWG Insulated Tracer Wire -->[LF] Install 5/8"x8' Copper Clad Ground Rod -->[EA] Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top with Test Station -->[EA] Installation, Underground Fiber Cable - EXCK Slack (All other fiber) -->[LF] Installation, Underground Fiber Cable Slack -->[LF] Installation, Vault 24" x 36" -->[EA] Installation, Vault 36" x 48" -->[EA] Installation, Vault 48" x 60" -->[EA] Sawcut, Remove and Replace Asphalt 6" Thick -->[SqrLF] Sawcut, Remove and Replace Concrete 6" Thick -->[SqrLF] Remove and Replace Parkway To Existing Conditions Microtrench sawcut & install (1) 2" -->LF Microtrench, restoration, grind & repave T-cut (12" cut & repave) -->LF Conventional Machine Open Cut & Trench (2) 2" at 30" minimum depth of cover --> Static Plow - Direct Bury -->[LF] (depth of 36") Static Plow - Direct Bury -->[LF] (depth of 42") UNDERGROUND - BURIED LABOR TOTAL AERIAL -STRAND/LASH Lash/Mount Closure -->[EA] Bond Strand/Guy to pole ground + materials -->[EA] Install Strand -->[LF] Install Snow Shoes -->[EA] Install Aerial Slack -->[LF] Install / Lash Aerial Cable -->[LF] Tree Trimming -->[LF] Install Pole Risers -->[EA] Install Down Guy & Anchors -->[EA] Lashing Wire Pole Transfer / Make Ready (Straight Through) -->[EA] Pole Transfer / Make Ready (Dead-end) -->[EA] Pole Transfer / Make Ready (Double Dead-end) -->[EA] Pole Attachment Hardware AERIAL -STRAND/LASH LABOR TOTAL SPLICING Install New Splice Case & Prep Cable -->[EA] Ground Splice Case + Materials -->[EA] Splicing, Fusion, Single Fiber -->[EA] Splicing Fusion, Single fiber Pigtail at panel -->[EA] Splicing, Mass Fusion, 12 Fiber Ribbon Testing, OTDR, Bi-Directional, Power Meter Testing -->[EA] Testing existing cables Bi-Directional -->[EA] Document existing splicing -->[EA] Reel testing -->[EA] SPLICING LABOR TOTAL PATCH PANELS AND CABINETS Install rack mounted patch panel (Any Size) and tails -->[EA] Install Wall Mount Fiber Enclosure -->[EA] Install 7LF Rack for patch panels -->[EA] PATCH PANELS AND CABINETS LABOR TOTAL GENERAL Pull fiber through building -->[LF] Install 2" Electric Metal Tubing (EMT) -->[LF] 4" Core Bore -->[EA] 2" Building Riser with LB - Up to 10' -->[EA] Install Nema Enclosure -->[EA] GENERAL LABOR TOTAL LABOR TOTAL Nipomo Crossing - Bid Alternate #1 Final Design [ 2 of 2 pages] MATERIALS FIBER MATERIALS Undergroud 12 CT Fiber Cable -->[LF] Undergroud 24 CT Fiber Cable -->[LF] Undergroud 96 CT Fiber Cable -->[LF] Undergroud 288 CT Fiber Cable -->[LF] Aerial 12 CT Fiber Cable -->[LF] Aerial 24 CT Fiber Cable -->[LF] Aerial 288 CT Fiber Cable -->[LF] FIBER MATERIALS TOTAL UNDERGROUND 2” HDPE Roll Conduit, Orange – SDR 11 -->[LF] 2" Pinpoint - 18 AWG/ Smooth-Wall, Orange 3 2" Mule Tape -->[LF] #12 AWG Solid Thhn Insulated Tracer Wire -->[LF] 5/8"x8' Copper Clad Ground Rod -->[EA] Vault, 24" x 36" -->[EA] Vault 36" x 48" -->[EA] Vault 48" x 60" -->[EA] 3.5" Dia PVC Round Marker Posts with Orange Dome Top, 8 LF. in length -->[EA] 3.5" Dia PVC Round Locate Posts with Orange "Top Hat", 8 LF. in length with shorting straps -->[EA] 6" SDR 11 -->[LF] 8" SDR 11 -->[LF] 10" SDR 11 -->[LF] 6" Steel Casing -->[LF] 8" Steel Casing -->[LF] 10" Steel Casing -->[LF] UNDERGROUND MATERIAL TOTAL CLOSURES FOSC 450 D Closure -->[EA] D Size splice Tray -->[EA] Slack Basket for D-Gel Closure -->[EA] CLOSURES MATERIAL TOTAL PATCH PANELS AND CABINETS 24 port rack mount panel -->[EA] 1x32 splitter 288 port rack mount panel -->[EA] Wall Mount Fiber Enclosure -->[EA] 7LF Rack for patch panels -->[EA] NEMA Enclosure -->[EA] PATCH PANELS AND CABINETS MATERIAL TOTAL AERIAL Snow Shoes -->[EA] U Guard -->[POLE] Anchors -->[EA] Guy Marker - Yellow plastic cover for visibility of down guy -->[EA] New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] 6M Strand -->[LF] AERIAL MATERIAL TOTAL MATERIAL TOTAL CONTINGENCIES POLE REPLACEMENT - LABOR & PERMITS New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] POLE REPLACEMENT TOTAL TEMPORARY POLE PLACEMENT Temp pole installation & deployment --> [EA] TEMP POLE PLACEMENT TOTAL PROJECT CONTINGENCY (10%) CONTINGENCY TOTAL TOTAL PROJECT ESTIMATE Total Units 763 0 0 0 0 0 0 0 524 763 152.6 2 0 0 613 200 1 0 76.3 16 0 0 0 2 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Units 0 0 0 813 0 0 763 763 0 2 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Units -- Unit LF LF LF LF LF LF LF LF LF LF LF LF EA EA EA LF LF EA EA EA Sq LF Sq LF Sq LF LF LF LF LF LF EA EA LF EA LF LF LF EA EA LF EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA LF LF EA EA EA Unit LF LF LF LF LF LF LF LF LF LF LF EA EA EA EA EA EA LF LF LF LF LF LF EA EA EA EA EA EA EA EA EA EA POLE EA EA EA EA LF Unit EA EA EA -- Unit Cost 90.407 80.81 86.25 163.25 148.25 198.75 183.75 260 230 0.284 42.0275 0.923 118.816 69.03 296.222 1.9317 1.9317 1382.06 2411.6667 3120 37.544 42.608 41.3467 115 36 19.7652 19.58 487.5 133.25 4.0925 222.5 152.6875 3.12 3.8125 287.5 1007.5 1.52 396 527.5 681.25 45 1169.0933 196.476 30.5184 38.45 127.2367 1883.7875 1925.2875 1677.25 737.2 676.5 282.5 962.75 3.125 25.75 652.5 378 512.5 Unit Cost 1.09 0.885 1.3933 2.134 0.66 0.785 2.605 1.144 1.8425 0.07 0.28 23.79 867.488 1566.5 2818.75 59.54 121.452 8.6325 13.61 16.17 25.29 35.435 36.81 444.248 36.854 25.208 376.5 102.9 1736.845 482.5 345.9475 765.13 149.88 2.215 144.11 9.35 849.275 225 2.07 Unit Cost 16464 20580 4852 TOTAL COST 68980.5461 0 0 0 0 0 0 0 120520 216.692 6413.3965 0 237.632 0 0 1184.1117 386.3333 1382.06 0 0 2864.6072 681.728 0 0 0 202867.1068 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2338.1867 392.952 0 0 0 0 0 0 0 2731.1387 0 0 0 0 0 0 0 0 0 0 205598.2455 TOTAL COST 0 0 0 1734.942 0 0 0 1734.942 0 1405.8275 53.41 0 47.58 867.488 0 0 0 0 0 0 0 0 0 0 2374.3055 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4109.2475 TOTAL COST 0 0 0 0 0 20970.7493 20970.7493 230678.2422 Los Osos to Madonna - Bid Alternate #2 Final Design [ 1 of 2 pages] LABOR UNDERGROUND - BURIED LABOR Directional Bore (2) 2" @ 7' depth -->[LF] Directional Bore (4) 2" -->[LF] Directional Bore (6) 2" -->[LF] Bore 6” Casing (Steel) -->[LF] Bore 6” Casing (PVC) -->[LF] Bore 8” Casing (Steel) -->[LF] Bore 8” Casing (PVC) -->[LF] Deep Bore 10” Casing (Steel) -->[LF] (Water, Railroad, Bridge Crossing) Deep Bore 10” Casing (PVC) -->[LF] (Water, Railroad, Bridge Crossing) Install Muletape in New Conduit -->[LF] Bore Rock Adder -->[LF] Install #12 AWG Insulated Tracer Wire -->[LF] Install 5/8"x8' Copper Clad Ground Rod -->[EA] Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top with Test Station -->[EA] Installation, Underground Fiber Cable - EXCK Slack (All other fiber) -->[LF] Installation, Underground Fiber Cable Slack -->[LF] Installation, Vault 24" x 36" -->[EA] Installation, Vault 36" x 48" -->[EA] Installation, Vault 48" x 60" -->[EA] Sawcut, Remove and Replace Asphalt 6" Thick -->[SqrLF] Sawcut, Remove and Replace Concrete 6" Thick -->[SqrLF] Remove and Replace Parkway To Existing Conditions Microtrench sawcut & install (1) 2" -->LF Microtrench, restoration, grind & repave T-cut (12" cut & repave) -->LF Conventional Machine Open Cut & Trench (2) 2" at 30" minimum depth of cover --> Static Plow - Direct Bury -->[LF] (depth of 36") Static Plow - Direct Bury -->[LF] (depth of 42") UNDERGROUND - BURIED LABOR TOTAL AERIAL -STRAND/LASH Lash/Mount Closure -->[EA] Bond Strand/Guy to pole ground + materials -->[EA] Install Strand -->[LF] Install Snow Shoes -->[EA] Install Aerial Slack -->[LF] Install / Lash Aerial Cable -->[LF] Tree Trimming -->[LF] Install Pole Risers -->[EA] Install Down Guy & Anchors -->[EA] Lashing Wire Pole Transfer / Make Ready (Straight Through) -->[EA] Pole Transfer / Make Ready (Dead-end) -->[EA] Pole Transfer / Make Ready (Double Dead-end) -->[EA] Pole Attachment Hardware AERIAL -STRAND/LASH LABOR TOTAL SPLICING Install New Splice Case & Prep Cable -->[EA] Ground Splice Case + Materials -->[EA] Splicing, Fusion, Single Fiber -->[EA] Splicing Fusion, Single fiber Pigtail at panel -->[EA] Splicing, Mass Fusion, 12 Fiber Ribbon Testing, OTDR, Bi-Directional, Power Meter Testing -->[EA] Testing existing cables Bi-Directional -->[EA] Document existing splicing -->[EA] Reel testing -->[EA] SPLICING LABOR TOTAL PATCH PANELS AND CABINETS Install rack mounted patch panel (Any Size) and tails -->[EA] Install Wall Mount Fiber Enclosure -->[EA] Install 7LF Rack for patch panels -->[EA] PATCH PANELS AND CABINETS LABOR TOTAL GENERAL Pull fiber through building -->[LF] Install 2" Electric Metal Tubing (EMT) -->[LF] 4" Core Bore -->[EA] 2" Building Riser with LB - Up to 10' -->[EA] Install Nema Enclosure -->[EA] GENERAL LABOR TOTAL LABOR TOTAL Los Osos to Madonna - Bid Alternate #2 Final Design [ 2 of 2 pages] MATERIALS FIBER MATERIALS Undergroud 12 CT Fiber Cable -->[LF] Undergroud 24 CT Fiber Cable -->[LF] Undergroud 96 CT Fiber Cable -->[LF] Undergroud 288 CT Fiber Cable -->[LF] Aerial 12 CT Fiber Cable -->[LF] Aerial 24 CT Fiber Cable -->[LF] Aerial 288 CT Fiber Cable -->[LF] FIBER MATERIALS TOTAL UNDERGROUND 2” HDPE Roll Conduit, Orange – SDR 11 -->[LF] 2" Pinpoint - 18 AWG/ Smooth-Wall, Orange 3 2" Mule Tape -->[LF] #12 AWG Solid Thhn Insulated Tracer Wire -->[LF] 5/8"x8' Copper Clad Ground Rod -->[EA] Vault, 24" x 36" -->[EA] Vault 36" x 48" -->[EA] Vault 48" x 60" -->[EA] 3.5" Dia PVC Round Marker Posts with Orange Dome Top, 8 LF. in length -->[EA] 3.5" Dia PVC Round Locate Posts with Orange "Top Hat", 8 LF. in length with shorting straps -->[EA] 6" SDR 11 -->[LF] 8" SDR 11 -->[LF] 10" SDR 11 -->[LF] 6" Steel Casing -->[LF] 8" Steel Casing -->[LF] 10" Steel Casing -->[LF] UNDERGROUND MATERIAL TOTAL CLOSURES FOSC 450 D Closure -->[EA] D Size splice Tray -->[EA] Slack Basket for D-Gel Closure -->[EA] CLOSURES MATERIAL TOTAL PATCH PANELS AND CABINETS 24 port rack mount panel -->[EA] 1x32 splitter 288 port rack mount panel -->[EA] Wall Mount Fiber Enclosure -->[EA] 7LF Rack for patch panels -->[EA] NEMA Enclosure -->[EA] PATCH PANELS AND CABINETS MATERIAL TOTAL AERIAL Snow Shoes -->[EA] U Guard -->[POLE] Anchors -->[EA] Guy Marker - Yellow plastic cover for visibility of down guy -->[EA] New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] 6M Strand -->[LF] AERIAL MATERIAL TOTAL MATERIAL TOTAL CONTINGENCIES POLE REPLACEMENT - LABOR & PERMITS New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] POLE REPLACEMENT TOTAL TEMPORARY POLE PLACEMENT Temp pole installation & deployment --> [EA] TEMP POLE PLACEMENT TOTAL PROJECT CONTINGENCY (10%) CONTINGENCY TOTAL TOTAL PROJECT ESTIMATE Total Units 2743 0 0 0 0 0 0 0 2743 548.6 2 0 0 2719 174 8 0 274.3 128 0 0 0 2 1582 2 200 1582 0 3 1582 6 2 0 8 2 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Units 0 0 0 2893 0 0 1056 2743 2743 0 2 8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 2 2 0 0 1582 Total Units -- Unit LF LF LF LF LF LF LF LF LF LF LF LF EA EA EA LF LF EA EA EA Sq LF Sq LF Sq LF LF LF LF LF LF EA EA LF EA LF LF LF EA EA LF EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA LF LF EA EA EA Unit LF LF LF LF LF LF LF LF LF LF LF EA EA EA EA EA EA LF LF LF LF LF LF EA EA EA EA EA EA EA EA EA EA POLE EA EA EA EA LF Unit EA EA EA -- Unit Cost 90.407 80.81 86.25 163.25 148.25 198.75 183.75 260 230 0.284 42.0275 0.923 118.816 69.03 296.222 1.9317 1.9317 1382.06 2411.6667 3120 37.544 42.608 41.3467 115 36 19.7652 19.58 487.5 133.25 4.0925 222.5 152.6875 3.12 3.8125 287.5 1007.5 1.52 396 527.5 681.25 45 1169.0933 196.476 30.5184 38.45 127.2367 1883.7875 1925.2875 1677.25 737.2 676.5 282.5 962.75 3.125 25.75 652.5 378 512.5 Unit Cost 1.09 0.885 1.3933 2.134 0.66 0.785 2.605 1.144 1.8425 0.07 0.28 23.79 867.488 1566.5 2818.75 59.54 121.452 8.6325 13.61 16.17 25.29 35.435 36.81 444.248 36.854 25.208 376.5 102.9 1736.845 482.5 345.9475 765.13 149.88 2.215 144.11 9.35 849.275 225 2.07 Unit Cost 16464 20580 4852 TOTAL COST 247986.4193 0 0 0 0 0 0 0 0 779.012 23056.2865 0 237.632 0 0 5252.2017 336.11 11056.48 0 0 10298.3192 5453.824 0 0 0 304456.2847 975 0 6474.335 445 30537.5 4935.84 0 862.5 0 2404.64 2376 1055 0 360 50065.815 2338.1867 392.952 0 0 0 0 0 0 0 2731.1387 0 0 0 0 0 0 0 0 0 0 357253.2383 TOTAL COST 0 0 0 6173.662 0 0 2750.88 8924.542 0 5053.9775 192.01 0 47.58 6939.904 0 0 0 0 0 0 0 0 0 0 12233.4715 0 0 0 0 0 0 0 0 0 0 0 299.76 4.43 288.22 0 0 0 3274.74 3867.15 25025.1635 TOTAL COST 0 0 0 0 0 38227.8402 38227.8402 420506.242 Grand Avenue - Bid Alternate #3 Final Design [ 1 of 2 pages] LABOR UNDERGROUND - BURIED LABOR Directional Bore (2) 2" @ 7' depth -->[LF] Directional Bore (4) 2" -->[LF] Directional Bore (6) 2" -->[LF] Bore 6” Casing (Steel) -->[LF] Bore 6” Casing (PVC) -->[LF] Bore 8” Casing (Steel) -->[LF] Bore 8” Casing (PVC) -->[LF] Deep Bore 10” Casing (Steel) -->[LF] (Water, Railroad, Bridge Crossing) Deep Bore 10” Casing (PVC) -->[LF] (Water, Railroad, Bridge Crossing) Install Muletape in New Conduit -->[LF] Bore Rock Adder -->[LF] Install #12 AWG Insulated Tracer Wire -->[LF] Install 5/8"x8' Copper Clad Ground Rod -->[EA] Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top with Test Station -->[EA] Installation, Underground Fiber Cable - EXCK Slack (All other fiber) -->[LF] Installation, Underground Fiber Cable Slack -->[LF] Installation, Vault 24" x 36" -->[EA] Installation, Vault 36" x 48" -->[EA] Installation, Vault 48" x 60" -->[EA] Sawcut, Remove and Replace Asphalt 6" Thick -->[SqrLF] Sawcut, Remove and Replace Concrete 6" Thick -->[SqrLF] Remove and Replace Parkway To Existing Conditions Microtrench sawcut & install (1) 2" -->LF Microtrench, restoration, grind & repave T-cut (12" cut & repave) -->LF Conventional Machine Open Cut & Trench (2) 2" at 30" minimum depth of cover --> Static Plow - Direct Bury -->[LF] (depth of 36") Static Plow - Direct Bury -->[LF] (depth of 42") UNDERGROUND - BURIED LABOR TOTAL AERIAL -STRAND/LASH Lash/Mount Closure -->[EA] Bond Strand/Guy to pole ground + materials -->[EA] Install Strand -->[LF] Install Snow Shoes -->[EA] Install Aerial Slack -->[LF] Install / Lash Aerial Cable -->[LF] Tree Trimming -->[LF] Install Pole Risers -->[EA] Install Down Guy & Anchors -->[EA] Lashing Wire Pole Transfer / Make Ready (Straight Through) -->[EA] Pole Transfer / Make Ready (Dead-end) -->[EA] Pole Transfer / Make Ready (Double Dead-end) -->[EA] Pole Attachment Hardware AERIAL -STRAND/LASH LABOR TOTAL SPLICING Install New Splice Case & Prep Cable -->[EA] Ground Splice Case + Materials -->[EA] Splicing, Fusion, Single Fiber -->[EA] Splicing Fusion, Single fiber Pigtail at panel -->[EA] Splicing, Mass Fusion, 12 Fiber Ribbon Testing, OTDR, Bi-Directional, Power Meter Testing -->[EA] Testing existing cables Bi-Directional -->[EA] Document existing splicing -->[EA] Reel testing -->[EA] SPLICING LABOR TOTAL PATCH PANELS AND CABINETS Install rack mounted patch panel (Any Size) and tails -->[EA] Install Wall Mount Fiber Enclosure -->[EA] Install 7LF Rack for patch panels -->[EA] PATCH PANELS AND CABINETS LABOR TOTAL GENERAL Pull fiber through building -->[LF] Install 2" Electric Metal Tubing (EMT) -->[LF] 4" Core Bore -->[EA] 2" Building Riser with LB - Up to 10' -->[EA] Install Nema Enclosure -->[EA] GENERAL LABOR TOTAL LABOR TOTAL Grand Avenue - Bid Alternate #3 Final Design [ 2 of 2 pages] MATERIALS FIBER MATERIALS Undergroud 12 CT Fiber Cable -->[LF] Undergroud 24 CT Fiber Cable -->[LF] Undergroud 96 CT Fiber Cable -->[LF] Undergroud 288 CT Fiber Cable -->[LF] Aerial 12 CT Fiber Cable -->[LF] Aerial 24 CT Fiber Cable -->[LF] Aerial 288 CT Fiber Cable -->[LF] FIBER MATERIALS TOTAL UNDERGROUND 2” HDPE Roll Conduit, Orange – SDR 11 -->[LF] 2" Pinpoint - 18 AWG/ Smooth-Wall, Orange 3 2" Mule Tape -->[LF] #12 AWG Solid Thhn Insulated Tracer Wire -->[LF] 5/8"x8' Copper Clad Ground Rod -->[EA] Vault, 24" x 36" -->[EA] Vault 36" x 48" -->[EA] Vault 48" x 60" -->[EA] 3.5" Dia PVC Round Marker Posts with Orange Dome Top, 8 LF. in length -->[EA] 3.5" Dia PVC Round Locate Posts with Orange "Top Hat", 8 LF. in length with shorting straps -->[EA] 6" SDR 11 -->[LF] 8" SDR 11 -->[LF] 10" SDR 11 -->[LF] 6" Steel Casing -->[LF] 8" Steel Casing -->[LF] 10" Steel Casing -->[LF] UNDERGROUND MATERIAL TOTAL CLOSURES FOSC 450 D Closure -->[EA] D Size splice Tray -->[EA] Slack Basket for D-Gel Closure -->[EA] CLOSURES MATERIAL TOTAL PATCH PANELS AND CABINETS 24 port rack mount panel -->[EA] 1x32 splitter 288 port rack mount panel -->[EA] Wall Mount Fiber Enclosure -->[EA] 7LF Rack for patch panels -->[EA] NEMA Enclosure -->[EA] PATCH PANELS AND CABINETS MATERIAL TOTAL AERIAL Snow Shoes -->[EA] U Guard -->[POLE] Anchors -->[EA] Guy Marker - Yellow plastic cover for visibility of down guy -->[EA] New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] 6M Strand -->[LF] AERIAL MATERIAL TOTAL MATERIAL TOTAL CONTINGENCIES POLE REPLACEMENT - LABOR & PERMITS New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] POLE REPLACEMENT TOTAL TEMPORARY POLE PLACEMENT Temp pole installation & deployment --> [EA] TEMP POLE PLACEMENT TOTAL PROJECT CONTINGENCY (10%) CONTINGENCY TOTAL TOTAL PROJECT ESTIMATE Total Units 558 0 0 0 0 0 0 0 531 558 111.6 1 0 0 1116 300 3 0 55.8 16 0 0 0 1 1056 0 1056 0 2 1 1056 0 0 0 7 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Units 0 0 0 558 0 0 1056 558 558 0 1 3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 2 1 0 0 1056 Total Units -- Unit LF LF LF LF LF LF LF LF LF LF LF LF EA EA EA LF LF EA EA EA Sq LF Sq LF Sq LF LF LF LF LF LF EA EA LF EA LF LF LF EA EA LF EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA LF LF EA EA EA Unit LF LF LF LF LF LF LF LF LF LF LF EA EA EA EA EA EA LF LF LF LF LF LF EA EA EA EA EA EA EA EA EA EA POLE EA EA EA EA LF Unit EA EA EA -- Unit Cost 90.407 80.81 86.25 163.25 148.25 198.75 183.75 260 230 0.284 42.0275 0.923 118.816 69.03 296.222 1.9317 1.9317 1382.06 2411.6667 3120 37.544 42.608 41.3467 115 36 19.7652 19.58 487.5 133.25 4.0925 222.5 152.6875 3.12 3.8125 287.5 1007.5 1.52 396 527.5 681.25 45 1169.0933 196.476 30.5184 38.45 127.2367 1883.7875 1925.2875 1677.25 737.2 676.5 282.5 962.75 3.125 25.75 652.5 378 512.5 Unit Cost 1.09 0.885 1.3933 2.134 0.66 0.785 2.605 1.144 1.8425 0.07 0.28 23.79 867.488 1566.5 2818.75 59.54 121.452 8.6325 13.61 16.17 25.29 35.435 36.81 444.248 36.854 25.208 376.5 102.9 1736.845 482.5 345.9475 765.13 149.88 2.215 144.11 9.35 849.275 225 2.07 Unit Cost 16464 20580 4852 TOTAL COST 50447.1097 0 0 0 0 0 0 0 122130 158.472 4690.269 0 118.816 0 0 2155.74 579.5 4146.18 0 0 2094.9552 681.728 0 0 0 187202.7699 0 133.25 4321.68 0 0 3294.72 0 575 1007.5 1605.12 0 0 0 315 10937.27 1169.0933 196.476 0 0 0 0 0 0 0 1365.5693 0 0 0 0 0 0 0 0 0 0 199505.6093 TOTAL COST 0 0 0 1190.772 0 0 2750.88 3941.652 0 1028.115 39.06 0 23.79 2602.464 0 0 0 0 0 0 0 0 0 0 3693.429 0 0 0 0 0 0 0 0 0 0 0 0 4.43 288.22 9.35 0 0 2185.92 2487.92 10123.001 TOTAL COST 0 0 0 0 0 20962.861 20962.861 230591.4713 Tank Farm Road - Bid Alternate #4 Final Design [ 1 of 2 pages] LABOR UNDERGROUND - BURIED LABOR Directional Bore (2) 2" @ 7' depth -->[LF] Directional Bore (4) 2" -->[LF] Directional Bore (6) 2" -->[LF] Bore 6” Casing (Steel) -->[LF] Bore 6” Casing (PVC) -->[LF] Bore 8” Casing (Steel) -->[LF] Bore 8” Casing (PVC) -->[LF] Deep Bore 10” Casing (Steel) -->[LF] (Water, Railroad, Bridge Crossing) Deep Bore 10” Casing (PVC) -->[LF] (Water, Railroad, Bridge Crossing) Install Muletape in New Conduit -->[LF] Bore Rock Adder -->[LF] Install #12 AWG Insulated Tracer Wire -->[LF] Install 5/8"x8' Copper Clad Ground Rod -->[EA] Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top with Test Station -->[EA] Installation, Underground Fiber Cable - EXCK Slack (All other fiber) -->[LF] Installation, Underground Fiber Cable Slack -->[LF] Installation, Vault 24" x 36" -->[EA] Installation, Vault 36" x 48" -->[EA] Installation, Vault 48" x 60" -->[EA] Sawcut, Remove and Replace Asphalt 6" Thick -->[SqrLF] Sawcut, Remove and Replace Concrete 6" Thick -->[SqrLF] Remove and Replace Parkway To Existing Conditions Microtrench sawcut & install (1) 2" -->LF Microtrench, restoration, grind & repave T-cut (12" cut & repave) -->LF Conventional Machine Open Cut & Trench (2) 2" at 30" minimum depth of cover --> Static Plow - Direct Bury -->[LF] (depth of 36") Static Plow - Direct Bury -->[LF] (depth of 42") UNDERGROUND - BURIED LABOR TOTAL AERIAL -STRAND/LASH Lash/Mount Closure -->[EA] Bond Strand/Guy to pole ground + materials -->[EA] Install Strand -->[LF] Install Snow Shoes -->[EA] Install Aerial Slack -->[LF] Install / Lash Aerial Cable -->[LF] Tree Trimming -->[LF] Install Pole Risers -->[EA] Install Down Guy & Anchors -->[EA] Lashing Wire Pole Transfer / Make Ready (Straight Through) -->[EA] Pole Transfer / Make Ready (Dead-end) -->[EA] Pole Transfer / Make Ready (Double Dead-end) -->[EA] Pole Attachment Hardware AERIAL -STRAND/LASH LABOR TOTAL SPLICING Install New Splice Case & Prep Cable -->[EA] Ground Splice Case + Materials -->[EA] Splicing, Fusion, Single Fiber -->[EA] Splicing Fusion, Single fiber Pigtail at panel -->[EA] Splicing, Mass Fusion, 12 Fiber Ribbon Testing, OTDR, Bi-Directional, Power Meter Testing -->[EA] Testing existing cables Bi-Directional -->[EA] Document existing splicing -->[EA] Reel testing -->[EA] SPLICING LABOR TOTAL PATCH PANELS AND CABINETS Install rack mounted patch panel (Any Size) and tails -->[EA] Install Wall Mount Fiber Enclosure -->[EA] Install 7LF Rack for patch panels -->[EA] PATCH PANELS AND CABINETS LABOR TOTAL GENERAL Pull fiber through building -->[LF] Install 2" Electric Metal Tubing (EMT) -->[LF] 4" Core Bore -->[EA] 2" Building Riser with LB - Up to 10' -->[EA] Install Nema Enclosure -->[EA] GENERAL LABOR TOTAL LABOR TOTAL Tank Farm Road - Bid Alternate #4 Final Design [ 2 of 2 pages] MATERIALS FIBER MATERIALS Undergroud 12 CT Fiber Cable -->[LF] Undergroud 24 CT Fiber Cable -->[LF] Undergroud 96 CT Fiber Cable -->[LF] Undergroud 288 CT Fiber Cable -->[LF] Aerial 12 CT Fiber Cable -->[LF] Aerial 24 CT Fiber Cable -->[LF] Aerial 288 CT Fiber Cable -->[LF] FIBER MATERIALS TOTAL UNDERGROUND 2” HDPE Roll Conduit, Orange – SDR 11 -->[LF] 2" Pinpoint - 18 AWG/ Smooth-Wall, Orange 3 2" Mule Tape -->[LF] #12 AWG Solid Thhn Insulated Tracer Wire -->[LF] 5/8"x8' Copper Clad Ground Rod -->[EA] Vault, 24" x 36" -->[EA] Vault 36" x 48" -->[EA] Vault 48" x 60" -->[EA] 3.5" Dia PVC Round Marker Posts with Orange Dome Top, 8 LF. in length -->[EA] 3.5" Dia PVC Round Locate Posts with Orange "Top Hat", 8 LF. in length with shorting straps -->[EA] 6" SDR 11 -->[LF] 8" SDR 11 -->[LF] 10" SDR 11 -->[LF] 6" Steel Casing -->[LF] 8" Steel Casing -->[LF] 10" Steel Casing -->[LF] UNDERGROUND MATERIAL TOTAL CLOSURES FOSC 450 D Closure -->[EA] D Size splice Tray -->[EA] Slack Basket for D-Gel Closure -->[EA] CLOSURES MATERIAL TOTAL PATCH PANELS AND CABINETS 24 port rack mount panel -->[EA] 1x32 splitter 288 port rack mount panel -->[EA] Wall Mount Fiber Enclosure -->[EA] 7LF Rack for patch panels -->[EA] NEMA Enclosure -->[EA] PATCH PANELS AND CABINETS MATERIAL TOTAL AERIAL Snow Shoes -->[EA] U Guard -->[POLE] Anchors -->[EA] Guy Marker - Yellow plastic cover for visibility of down guy -->[EA] New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] 6M Strand -->[LF] AERIAL MATERIAL TOTAL MATERIAL TOTAL CONTINGENCIES POLE REPLACEMENT - LABOR & PERMITS New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] POLE REPLACEMENT TOTAL TEMPORARY POLE PLACEMENT Temp pole installation & deployment --> [EA] TEMP POLE PLACEMENT TOTAL PROJECT CONTINGENCY (10%) CONTINGENCY TOTAL TOTAL PROJECT ESTIMATE Total Units 244 0 0 0 0 0 0 0 244 48.8 0 0 244 294 2 0 24.4 0 0 0 0 5001 5 500 5001 0 1 5001 9 2 0 11 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Units 0 0 0 294 0 0 5501 244 244 0 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5 1 10 0 0 5001 Total Units 11 -- Unit LF LF LF LF LF LF LF LF LF LF LF LF EA EA EA LF LF EA EA EA Sq LF Sq LF Sq LF LF LF LF LF LF EA EA LF EA LF LF LF EA EA LF EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA LF LF EA EA EA Unit LF LF LF LF LF LF LF LF LF LF LF EA EA EA EA EA EA LF LF LF LF LF LF EA EA EA EA EA EA EA EA EA EA POLE EA EA EA EA LF Unit EA EA EA -- Unit Cost 90.407 80.81 86.25 163.25 148.25 198.75 183.75 260 230 0.284 42.0275 0.923 118.816 69.03 296.222 1.9317 1.9317 1382.06 2411.6667 3120 37.544 42.608 41.3467 115 36 19.7652 19.58 487.5 133.25 4.0925 222.5 152.6875 3.12 3.8125 287.5 1007.5 1.52 396 527.5 681.25 45 1169.0933 196.476 30.5184 38.45 127.2367 1883.7875 1925.2875 1677.25 737.2 676.5 282.5 962.75 3.125 25.75 652.5 378 512.5 Unit Cost 1.09 0.885 1.3933 2.134 0.66 0.785 2.605 1.144 1.8425 0.07 0.28 23.79 867.488 1566.5 2818.75 59.54 121.452 8.6325 13.61 16.17 25.29 35.435 36.81 444.248 36.854 25.208 376.5 102.9 1736.845 482.5 345.9475 765.13 149.88 2.215 144.11 9.35 849.275 225 2.07 Unit Cost 16464 20580 4852 TOTAL COST 22059.3096 0 0 0 0 0 0 0 0 69.296 2050.942 0 0 0 0 471.3267 567.91 2764.12 0 0 916.0736 0 0 0 0 28898.9779 0 0 20466.5925 1112.5 76343.75 15603.12 0 287.5 0 7601.52 3564 1055 0 495 126033.9825 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 154932.9604 TOTAL COST 0 0 0 627.396 0 0 14330.105 14957.501 0 449.57 17.08 0 0 1734.976 0 0 0 0 0 0 0 0 0 0 2201.626 0 0 0 0 0 0 0 0 0 0 0 749.4 2.215 1441.1 0 0 0 10352.07 12544.785 29703.912 TOTAL COST 0 0 0 53372 53372 23800.8872 77172.8872 261809.7596 Foothill Bid Alternate #5 Final Design [ 1 of 2 pages] LABOR UNDERGROUND - BURIED LABOR Directional Bore (2) 2" @ 7' depth -->[LF] Directional Bore (4) 2" -->[LF] Directional Bore (6) 2" -->[LF] Bore 6” Casing (Steel) -->[LF] Bore 6” Casing (PVC) -->[LF] Bore 8” Casing (Steel) -->[LF] Bore 8” Casing (PVC) -->[LF] Deep Bore 10” Casing (Steel) -->[LF] (Water, Railroad, Bridge Crossing) Deep Bore 10” Casing (PVC) -->[LF] (Water, Railroad, Bridge Crossing) Install Muletape in New Conduit -->[LF] Bore Rock Adder -->[LF] Install #12 AWG Insulated Tracer Wire -->[LF] Install 5/8"x8' Copper Clad Ground Rod -->[EA] Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top Install 3.5" Dia PVC Round Marker Posts with Orange Dome Top with Test Station -->[EA] Installation, Underground Fiber Cable - EXCK Slack (All other fiber) -->[LF] Installation, Underground Fiber Cable Slack -->[LF] Installation, Vault 24" x 36" -->[EA] Installation, Vault 36" x 48" -->[EA] Installation, Vault 48" x 60" -->[EA] Sawcut, Remove and Replace Asphalt 6" Thick -->[SqrLF] Sawcut, Remove and Replace Concrete 6" Thick -->[SqrLF] Remove and Replace Parkway To Existing Conditions Microtrench sawcut & install (1) 2" -->LF Microtrench, restoration, grind & repave T-cut (12" cut & repave) -->LF Conventional Machine Open Cut & Trench (2) 2" at 30" minimum depth of cover --> Static Plow - Direct Bury -->[LF] (depth of 36") Static Plow - Direct Bury -->[LF] (depth of 42") UNDERGROUND - BURIED LABOR TOTAL AERIAL -STRAND/LASH Lash/Mount Closure -->[EA] Bond Strand/Guy to pole ground + materials -->[EA] Install Strand -->[LF] Install Snow Shoes -->[EA] Install Aerial Slack -->[LF] Install / Lash Aerial Cable -->[LF] Tree Trimming -->[LF] Install Pole Risers -->[EA] Install Down Guy & Anchors -->[EA] Lashing Wire Pole Transfer / Make Ready (Straight Through) -->[EA] Pole Transfer / Make Ready (Dead-end) -->[EA] Pole Transfer / Make Ready (Double Dead-end) -->[EA] Pole Attachment Hardware AERIAL -STRAND/LASH LABOR TOTAL SPLICING Install New Splice Case & Prep Cable -->[EA] Ground Splice Case + Materials -->[EA] Splicing, Fusion, Single Fiber -->[EA] Splicing Fusion, Single fiber Pigtail at panel -->[EA] Splicing, Mass Fusion, 12 Fiber Ribbon Testing, OTDR, Bi-Directional, Power Meter Testing -->[EA] Testing existing cables Bi-Directional -->[EA] Document existing splicing -->[EA] Reel testing -->[EA] SPLICING LABOR TOTAL PATCH PANELS AND CABINETS Install rack mounted patch panel (Any Size) and tails -->[EA] Install Wall Mount Fiber Enclosure -->[EA] Install 7LF Rack for patch panels -->[EA] PATCH PANELS AND CABINETS LABOR TOTAL GENERAL Pull fiber through building -->[LF] Install 2" Electric Metal Tubing (EMT) -->[LF] 4" Core Bore -->[EA] 2" Building Riser with LB - Up to 10' -->[EA] Install Nema Enclosure -->[EA] GENERAL LABOR TOTAL LABOR TOTAL Foothill Bid Alternate #5 Final Design [ 2 of 2 pages] MATERIALS FIBER MATERIALS Undergroud 12 CT Fiber Cable -->[LF] Undergroud 24 CT Fiber Cable -->[LF] Undergroud 96 CT Fiber Cable -->[LF] Undergroud 288 CT Fiber Cable -->[LF] Aerial 12 CT Fiber Cable -->[LF] Aerial 24 CT Fiber Cable -->[LF] Aerial 288 CT Fiber Cable -->[LF] FIBER MATERIALS TOTAL UNDERGROUND 2” HDPE Roll Conduit, Orange – SDR 11 -->[LF] 2" Pinpoint - 18 AWG/ Smooth-Wall, Orange 3 2" Mule Tape -->[LF] #12 AWG Solid Thhn Insulated Tracer Wire -->[LF] 5/8"x8' Copper Clad Ground Rod -->[EA] Vault, 24" x 36" -->[EA] Vault 36" x 48" -->[EA] Vault 48" x 60" -->[EA] 3.5" Dia PVC Round Marker Posts with Orange Dome Top, 8 LF. in length -->[EA] 3.5" Dia PVC Round Locate Posts with Orange "Top Hat", 8 LF. in length with shorting straps -->[EA] 6" SDR 11 -->[LF] 8" SDR 11 -->[LF] 10" SDR 11 -->[LF] 6" Steel Casing -->[LF] 8" Steel Casing -->[LF] 10" Steel Casing -->[LF] UNDERGROUND MATERIAL TOTAL CLOSURES FOSC 450 D Closure -->[EA] D Size splice Tray -->[EA] Slack Basket for D-Gel Closure -->[EA] CLOSURES MATERIAL TOTAL PATCH PANELS AND CABINETS 24 port rack mount panel -->[EA] 1x32 splitter 288 port rack mount panel -->[EA] Wall Mount Fiber Enclosure -->[EA] 7LF Rack for patch panels -->[EA] NEMA Enclosure -->[EA] PATCH PANELS AND CABINETS MATERIAL TOTAL AERIAL Snow Shoes -->[EA] U Guard -->[POLE] Anchors -->[EA] Guy Marker - Yellow plastic cover for visibility of down guy -->[EA] New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] 6M Strand -->[LF] AERIAL MATERIAL TOTAL MATERIAL TOTAL CONTINGENCIES POLE REPLACEMENT - LABOR & PERMITS New 35'-40' wooden pole for fiber attachments -->[EA] Wooden pole for fiber attachments - cut and kick -->[EA] POLE REPLACEMENT TOTAL TEMPORARY POLE PLACEMENT Temp pole installation & deployment --> [EA] TEMP POLE PLACEMENT TOTAL PROJECT CONTINGENCY (10%) CONTINGENCY TOTAL TOTAL PROJECT ESTIMATE Total Units 0 0 0 0 0 0 0 0 0 0 1 2339 3 200 2339 0 1 2339 15 2 0 17 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Units 0 0 0 0 0 2539 0 0 0 0 0 0 0 0 0 0 1 1 1 0 0 0 0 0 0 3 1 1 0 0 2339 Total Units -- Unit LF LF LF LF LF LF LF LF LF LF LF LF EA EA EA LF LF EA EA EA Sq LF Sq LF Sq LF LF LF LF LF LF EA EA LF EA LF LF LF EA EA LF EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA LF LF EA EA EA Unit LF LF LF LF LF LF LF LF LF LF LF EA EA EA EA EA EA LF LF LF LF LF LF EA EA EA EA EA EA EA EA EA EA POLE EA EA EA EA LF Unit EA EA EA -- Unit Cost 90.407 80.81 86.25 163.25 148.25 198.75 183.75 260 230 0.284 42.0275 0.923 118.816 69.03 296.222 1.9317 1.9317 1382.06 2411.6667 3120 37.544 42.608 41.3467 115 36 19.7652 19.58 487.5 133.25 4.0925 222.5 152.6875 3.12 3.8125 287.5 1007.5 1.52 396 527.5 681.25 45 1169.0933 196.476 30.5184 38.45 127.2367 1883.7875 1925.2875 1677.25 737.2 676.5 282.5 962.75 3.125 25.75 652.5 378 512.5 Unit Cost 1.09 0.885 1.3933 2.134 0.66 0.785 2.605 1.144 1.8425 0.07 0.28 23.79 867.488 1566.5 2818.75 59.54 121.452 8.6325 13.61 16.17 25.29 35.435 36.81 444.248 36.854 25.208 376.5 102.9 1736.845 482.5 345.9475 765.13 149.88 2.215 144.11 9.35 849.275 225 2.07 Unit Cost 16464 20580 4852 TOTAL COST 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 133.25 9572.3575 667.5 30537.5 7297.68 0 0 1007.5 3555.28 5940 1055 0 765 59766.0675 1169.0933 196.476 0 0 0 0 0 0 0 1365.5693 0 0 0 0 0 0 0 0 0 0 61131.6368 TOTAL COST 0 0 0 0 0 0 6614.095 6614.095 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 444.248 36.854 25.208 506.31 0 0 0 0 0 0 0 449.64 0 144.11 9.35 0 0 4841.73 5444.83 12565.235 TOTAL COST 0 0 0 0 0 7369.6872 7369.6872 81066.559