	CITY OF LAWRENCE
	City Bid No. B1038 - Project No. PW0823
	6th Street ITS Project
	Bid Date: September 14, 2010
	Engineer's Estimate: $451,466.50
				K & W Underground, Inc.		Lan-Tel Communications		Wildcat Concrete Services, Inc.
ITEM	DESCRIPTION	UNITS	QUANTITY	UNIT PRICE	AMOUNT	UNIT PRICE	AMOUNT	UNIT PRICE	AMOUNT
1	Mobilization	LS	1	$ 2,275.00	$ 2,275.00	$ 12,250.00	$ 12,250.00	$ 40,000.00	$ 40,000.00
2	Supply & Install - Temporary Traffic Control	LS	1	$ 2,275.00	$ 2,275.00	$ 1,250.00	$ 1,250.00	$ 7,300.00	$ 7,300.00
3	Supply & Install - 1 1/4" Conduit (HDPE)	LF	242	$ 16.00	$ 3,872.00	$ 11.00	$ 2,662.00	$ 12.00	$ 2,904.00
4	Supply & Install - 1 1/4" Conduit (RMC)	LF	128	$ 14.50	$ 1,856.00	$ 18.00	$ 2,304.00	$ 25.00	$ 3,200.00
5	Supply & Install - 2" HDPE Conduit	LF	1,262	$ 10.20	$ 12,872.40	$ 8.25	$ 10,411.50	$ 13.00	$ 16,406.00
6	Supply & Install - 3" HDPE Conduit	LF	193	$ 17.25	$ 3,329.25	$ 11.50	$ 2,219.50	$ 19.00	$ 3,667.00
7	Supply & Install - 3" RMC Conduit	LF	60		$ -	$ 7.00	$ 420.00	$ 20.00	$ 1,200.00
8	Supply & Install - 288 Count FO Cable	LF	20,875	$ 3.40	$ 70,975.00	$ 2.63	$ 54,901.25	$ 3.20	$ 66,800.00
9	Supply & Install - 6 Count Gator Patch with 150' ITS Drop Cable	Each	4	$ 620.00	$ 2,480.00	$ 535.00	$ 2,140.00	$ 1,300.00	$ 5,200.00
10	Supply & Install - 6 Count Gator Patch with 200' ITS Drop Cable	Each	3	$ 680.00	$ 2,040.00	$ 583.00	$ 1,749.00	$ 1,350.00	$ 4,050.00
11	Supply & Install - 6 Count Gator Patch with 250' ITS Drop Cable	Each	2	$ 765.00	$ 1,530.00	$ 632.00	$ 1,264.00	$ 1,400.00	$ 2,800.00
12	Supply & Install - 6 Count Gator Patch with 750' ITS Drop Cable	Each	1	$ 1,450.00	$ 1,450.00	$ 1,118.00	$ 1,118.00	$ 2,200.00	$ 2,200.00
13	Supply & Install - Fiber Optic Pull Box	Each	14	$ 1,160.00	$ 16,240.00	$ 850.00	$ 11,900.00	$ 1,900.00	$ 26,600.00
14	Supply & Install - Splice Enclosure	Each	9	$ 975.00	$ 8,775.00	$ 600.00	$ 5,400.00	$ 2,400.00	$ 21,600.00
15	Supply & Install - 10/100/1000 Fiber Ethernet Switch	Each	10	$ 8,900.00	$ 89,000.00	$ 9,232.00	$ 92,320.00	$ 9,700.00	$ 97,000.00
16	Supply & Install - 4-Port Terminal Servers	Each	10	$ 790.00	$ 7,900.00	$ 652.00	$ 6,520.00	$ 1,250.00	$ 12,500.00
17	Supply & Install - Splice Cabinet & Foundation	Each	1	$ 6,410.00	$ 6,410.00	$ 6,000.00	$ 6,000.00	$ 7,300.00	$ 7,300.00
18	Supply & Install - SC-SC Patch Cables	Each	52	$ 30.00	$ 1,560.00	$ 30.00	$ 1,560.00	$ 47.00	$ 2,444.00
19	Supply & Install - Video Server	Each	1	$ 5,874.00	$ 5,874.00	$ 6,900.00	$ 6,900.00	$ 6,400.00	$ 6,400.00
20	Supply & Install - 96 Port FDU	Each	2	$ 1,470.00	$ 2,940.00	$ 920.00	$ 1,840.00	$ 7,400.00	$ 14,800.00
21	Supply & Install - Video Control Software	LS	1	$ 5,225.00	$ 5,225.00	$ 10,500.00	$ 10,500.00	$ 5,700.00	$ 5,700.00
22	Supply & Install - 19" Rack	Each	1	$ 5,030.00	$ 5,030.00	$ 6,250.00	$ 6,250.00	$ 7,550.00	$ 7,550.00
23	Supply & Install - UPS Battery Backup System	Each	1	$ 2,035.00	$ 2,035.00	$ 2,473.00	$ 2,473.00	$ 2,200.00	$ 2,200.00
24	Supply & Install - 48 Port Patch Panel	Each	1	$ 765.00	$ 765.00	$ 221.00	$ 221.00	$ 390.00	$ 390.00
25	Supply & Install - 46" Monitor	Each	4	$ 2,490.00	$ 9,960.00	$ 2,900.00	$ 11,600.00	$ 2,700.00	$ 10,800.00
26	Supply & Install - Workstation Computer with Dual Monitors	Each	1	$ 3,850.00	$ 3,850.00	$ 5,060.00	$ 5,060.00	$ 4,200.00	$ 4,200.00
27	Supply & Install - Marc NX Software	Each	1	$ 10,705.00	$ 10,705.00	$ 9,025.00	$ 9,025.00	$ 9,450.00	$ 9,450.00
28	Supply & Install - 3560 E Series Switch	Each	1	$ 13,610.00	$ 13,610.00	$ 11,523.00	$ 11,523.00	$ 9,800.00	$ 9,800.00
29	Supply & Install - Eagle Master Controller	Each	1	$ 9,241.00	$ 9,241.00	$ 7,625.00	$ 7,625.00	$ 7,950.00	$ 7,950.00
30	Supply & Install - Fiber Splices	Each	246	$ 30.00	$ 7,380.00	$ 50.00	$ 12,300.00	$ 75.00	$ 18,450.00
31	Supply & Install - CCTV Camera Assembly	Each	5	$ 3,910.00	$ 19,550.00	$ 6,300.00	$ 31,500.00	$ 4,250.00	$ 21,250.00
32	Supply & Install - CCTV Cable	LF	875	$ 0.55	$ 481.25	$ 2.50	$ 2,187.50	$ 5.20	$ 4,550.00
33	Supply & Install - SFP Modules	Each	3	$ 767.00	$ 2,301.00	$ 1,721.00	$ 5,163.00	$ 1,700.00	$ 5,100.00
34	Connect to Existing Ethernet Switch	Each	1	$ 880.00	$ 880.00	$ 120.00	$ 120.00	$ 960.00	$ 960.00
35	Supply & Install - Weather Head and Cable Entry	LS	1	$ 485.00	$ 485.00	$ 325.00	$ 325.00	$ 570.00	$ 570.00
36	Supply & Install - Non Penetrating Roof Mount	LS	1	$ 275.00	$ 275.00	$ 750.00	$ 750.00	$ 300.00	$ 300.00
	Base Bid Subtotal				$ 335,426.90		$ 341,751.75		$ 453,591.00

Add Alternate 1:
1	Supply & Install - OTDR	Each	1	$17,700	$ 17,700.00	$ 18,500.00	$ 18,500.00	20000	$ 20,000.00
							$ -		$ -
Add Alternate 2:
38	Supply & Install - CCTV Camera Assembly	Each	1	$4,670	$ 4,670.00	$ 6,300.00	$ 6,300.00	5150	$ 5,150.00
39	Supply & Install - CCTV Cable	LF	60	$1	$ 33.00	$ 2.50	$ 150.00	5.5	$ 330.00

Add Alternate 3:
40	Supply & Install - 10/100/1000 Fiber Ethernet Switch	Each	1	$8,900	$ 8,900.00	$ 9,232.00	$ 9,232.00	9200	$ 9,200.00

Add Alternate 4:
41	Supply & Install - CCTV Camera Assembly	Each	2	$4,670	$ 9,340.00	$ 6,300.00	$ 12,600.00	5150	$ 10,300.00

Add Alternate 5:
42	Supply & Install - Splice Cabinet & Foundation	Each	1	$6,410	$ 6,410.00	$ 6,000.00	$ 6,000.00	7400	$ 7,400.00
43	Supply & Install - 2" HDPE Conduit	LF	15		$ -	$ 10.50	$ 157.50	42	$ 630.00

	Add Alternate Subtotal:				$ 47,053.00		$ 52,939.50		$ 53,010.00

		Grand Total:			$ 382,479.90		$ 394,691.25		$ 506,601.00