Finance Committee - Agenda - 5/3/2016 - P182
CITY OF NASHUA LED STREET
ED STREET LG: ONVERSION PROJECT - "SCHEDULE ot __!t _ _ [ T T L T I 7
Stamens Industry, Ine. _ —— _ _ | _ es ——_] 2 ~ | = t f T | +——
eotek Fixtures,CIMCONControl | De ees i | _ - 4 |: —__] | 1 = + j | =
| | a 8 i c | D_ 4 { F q _ 6 a : de ad _K ts} oM yn [| o [oP Q R 5s | sT
| | i i | | | Fixture Material | | Other Project) OtherFaes Total Unit Cost \
Line easter HPS |; getting rintare it proposed! | Matertal unit Total Installation Labor | Labor Total Fees velect Total 8) Extended Cost | curent) Driver diode Pops Typles}
Ne ture | Existing Wattage Tyee |Proposed quentity|Propased Wattage 4 TTPO’ = Proposed Fiature Ordering Information (1) Cost PerFhaure Unit Cost Per cast Per ima} Menu Mana NM | Delivered
| Qusntity | (3) Fixture (4] (0%) (arm) ™ anufecturer | Manufactirer | KelvinTemp | ens
i (D* Ky | Fixture (5) (o*L [H4J4L)
3906 | _ 50 CobraHead =| 3806 24 ___ 601-206. MV-NW-2-GY-270 509,147.10 | $ 4397, $ 171,746.82 | §_ | $ 207,282. “para | § 888,146.28 270 t tteon | Cree _ | 3000K ar 4000k| 2400
357, 70 Cobra Head 367 L 38 _t GCI1-206-MV-NW-2-Gy-450 43.97 $ 16,136.99 |$ 53.06 | $ 19,473.02 | $ 227.38 | $ 83,408.46 480 | tteon | Cree __|3000K or 400K) 3700
508 100_ CobraHead | 508 i #8 GCI1-206- MV-NW-2-GY-620 $ $53.06 |$ 26,954.48 | $ 227.38 |$ 115,503.04; 620 | ‘LiteOn | cre 3000K or 4000k| 4400
wo | a0 CobraHead 190 ! 74 602-206 MV-NW-2-GY-1A $ $53.06 |$ 10,091.40 | $ 255,63 [$48,563.70 1000 | ‘LiteOn Cree | 300K ar 4000K/ 7000
ta =| so CobraHead | 23 | 1387 GCM2-40F-MV-NW-2-GY-1A is L$ 53061 $" 12, $327.93) $ 75,095: ar 1000 | Liteon | Lumileds “| 3000K or 4ocax) 12000
1 ~w | 400 Cobra Head _ 2 | 200 | __ GC2-120FMV-NW-2-GY-530-PCRS-WL $s i$ 53.06 [$ 4,538.74 $ 47553 § 13,790.37 [530] _uteon | _.umiteds [300K or 4000-20800]
| a | isa ' _ 3B | 52 | __ LFLG-60 _ ss w81§ 5306|§ 201628 1$ 555.12 |S 21,09456 | 105) Thomasind | Nicht ‘| 3000K or 400K, 7164
_ 8 | 250 x 8 82 jo WFue-6o 3 $ 555.128 4,440.96 | 105 Thomas ind | Nichia | 3000Kor4000K) 7164
— Rk 4 400 LL 2 | 12a bumecon_ LF Le120 $s 21 $ 68402 $ 8208.24) 105 Thoma nd | Nichia | 3000K or 4000K,— 43574 |
\ 2 ; 1000 2 4 124 | kumecon == LFLG-120 $ 1s __ 68402 $1,368.04 105 Thomas Ind Nichia | 300K or 400k 13574
; OB 50 108 18 Leotek | _ 2471 20LEDE7OMVOLT 4K Ra AY Is $ 58332) $ 6299856) 700) Phitps Nichia 3000K or 4000k| 7295
_ 3s _ 70 | 45 a leotek | _-247L 2OLEDEJOMVOLT4KR3AY 3 ($_ $83.3; 4,749.80 700 Philips _Nichia | 3000K or 4000k| 2295
7a 50 ! Suburhan 78 4s _ Leotek ___247L20LEDEVOMVOLT 4K RAY | $ $ 583. 2 $45,498.96 700 XITANIUM Nichia [300K or 000k) 2295,
18 I 100. Suburban 18 i 45 I Leotek_ _2471 20LEDE70 MVOLT 4K R3 AY _ $ as 593.32 /$ 10,499.76, 700 NITANIUM | __Nichia_—_| 300GK or 400K; 2295
[
| i { t Cc _ |
f 5,508 | | I 5,508 | ! !
_— Lo. ob Ot =| = — —f _— OT :
mets — ~; = | =H —— + —+ —_} _ _
1 4
21 | [ADDITIONAL PROIECT UNIT PRICES I 7 __ - So 7
|2] Hourly Labor Rates far Traffic Contro! . i aS | _ I _ _ - __ COMMENTS: Je a |
+ ‘lice Detail i$ suas. reetion Per Hour ail __ ee Nan-supervisor a __
| ‘Traffic Flogger | $ 25.00 | Par Flagger, Per Hour {1 ed $2 for '$37,50/1 work) NETC hardware to connect to existing poles, 4
I
[z]Misellanecus Unit Pricing | ce lh 2 b> [Material Unit Cost linstallation Unit Cost | re 4) Provide only Labor cost associsted with the Inst Not Including Traffic Control). —
Bracket-4° —_| Galvanized Cantitever Wood Pole Bracket & Hardware is _ 64,00 | § TT _ |(5) Provide All Costs assaclated with Audit, Shipping, Project Management, requirad bands/permits, and any adéltional overhead prafit (excluding Trafic Control). ~|
Bracket - 6" | Galvanized Cantilever Woad Pole Bracket & Hardware "$ poo tg ___ 174,00 |Per Bracket — —_ _____|{6) Tatal Unit Cost will be the Unit pricing used for tha schedule: of values. Total Unit Cost fs the cum of [[Matertals (H}, Installation (J), and Project Fees (UJ). | J
= (Bracket - 8 | Galvanized Cantilever Wood Pole Bracket & Hardware $ 110.00 | $ Saal 275,00 |PerBrocket | _|[- [(7) All Fixtures Must BE DLC Certified. | if = J | T 1 _
nat a _ aE : = 30 = __ _ - _[f6) A mlotmum ten year Manufacturer Warranty per AFP Is required. _| = | 5
_{3)Flature Recycling _ | to J 4 et ae z (9)The Chty reserves the right to salect fiaure colors similer to exfsting fixtures and pales, | he : i 4 J
: [estimated Vale | - [Per Fixture [Assumes dollvering comptete fixtures to Eversoure - = ___| "Colors will be selected fram th turer's option color chart (onfy applies to dacorative fixtures). | [ |
| 34 | 4} Proposed Smart Control System 4 [Price per Node —_ fo __ _ ah -T_ |. _ _ i { 7, ] 1 _
| 3s | jo Proposed Smart Control System _ "$ 628,262.28 | $ 114.06 | - - _ = a _ : _ tr :
al J ___ [Unit Price for Additlonal Nodes $ 108,00 a I _ =I 4 2 | ee -_ | | __ | — = | L
37 | i Unkt Price for Additional Gateways = $ 2,350.00 a | __ | _ ih ce == | _ | _ t 2
| 38 + 4 } 4 +
39 t [ I | _ 7 _ E ese
ap Twores: | { YES/NO |_COMMENTSIFNO | __ _ I - L 1 —_ __
[a1 |All proposed fixtures covered by.a Manufacturers Joye waranty? YES aE ‘ _ - ES t t { ai _
P42 {Allfotures models are DLC approved? YES _ = — oo T rT | e 1 a | -
a3 | tal propased Smart Controls covered Manufacturer's 1041. warranty? YES Lan oe = =e | = - 1 _ : oi | at a
44 I |
as ADD OTHER NOTES AS NEEDED “ft = I _ | _ aa 1 t _t an wh i z J
46 ' -
[47 [SUMMARY - BASE PROPOSAL PRICING WITH SMART CONTROTS I | | | T L j 1 4
48 ‘Proposal Date : _ [March33,7016 | 1 _ _ LC _ i a
49 | _ [Base Bid Materials - All new fixtures per given quantities _ _ Js 848,377 | — _ | - ! . 1]
so | |Base aid | labor | | ae [$246,787 | | __ tt _ _ | | i _|
51 _ ___ | Base ld Smart Control System — | ao \$ _ _ ee a 4 __- =
| sz | [Base Od Cuber Fees [ _ _ $ _ 292, _ | — __ L __ =e < 1 |
1 53 | | Traffic Contral & Contingency Allowance t $ 275.4 __ ee oa _ | |
54 | [Total Estimated Project Cost $2,083,936 _ - tC A
55 ] |
st —5 — += =. = +— io = pease
COST PROPOSAL WITH CONTROLS