|
Consulting Services Agreement between City of San Leandro and 06/18/2018SmartWAVE Technologies for Public Wi-Fi Expansion Exhibit B – Page 1 of 9
<br />EXHIBIT B
<br />COMPENSATION SCHEDULE & REIMBURSABLE EXPENSES
<br />This section provides the pricing summary for implementation at all of the Park locations, along
<br />with the specific bill of materials and pricing for each Park.
<br />Project Pricing Summary
<br />City Hall Point to Point Link
<br />Park/Project Name Materials Labor Support Sales Tax Total
<br />City Hall PTP Link 3,240.00$4,100.00$540.00$291.60$8,171.60$
<br />Floresta Park 5,487.00$5,160.00$1,770.00$493.83$12,910.83$
<br />Fountain Plaza 2,055.50$3,060.00$1,230.00$185.00$6,530.50$
<br />Halcyon Park 3,724.00$3,630.00$1,230.00$335.16$8,919.16$
<br />Joaquin Plaza 2,810.00$3,440.00$1,230.00$252.90$7,732.90$
<br />Marina Park 6,605.50$7,040.00$2,385.00$594.50$16,625.00$
<br />Memorial Park 2,962.00$3,440.00$1,230.00$266.58$7,898.58$
<br />Siempre Verde Park 3,910.50$4,780.00$1,155.00$351.95$10,197.45$
<br />Stenzel Park 4,816.00$3,700.00$1,845.00$433.49$10,794.49$
<br />Toyon Park 3,724.00$3,630.00$1,230.00$335.16$8,919.16$
<br />Totals 39,334.50$41,980.00$13,845.00$3,540.17$98,699.67$
<br />MATERIAL / EQUIPMENT DESCRIPTION MANF. PART #QUANTITY
<br />Unit Discounted
<br />Price
<br />Extended Price
<br />with Discount
<br />Network Equipment
<br />5GHz 1 Gbps PtP backhaul B5 2 ea $654.00 $1,308.00
<br />Pole/Mast Mounting Materials SWPOLEMNT 1 ea $90.00 $90.00
<br />Non-penetrating SLED Mount, 8ft Mast, Protective Mat SWSLED8FT 1 ea $90.00 $90.00
<br />CITEL Outdoor Surge Protector for POE and Gigabit Ethernet CMJ8-POE-A 2 ea $78.00 $156.00
<br />48V 24W Gigabit Passive PoE Injector TP-POE-48G 1 ea $36.00 $36.00
<br />ICX 7150 Compact Switch, 12x 10/100/1000 PoE+ ports, 2x1G
<br />RJ45 uplink-ports, 2x 1G SFP uplink, 124W PoE budget, basic L3
<br />ICX7150-C12P-
<br />2X1G 1 ea $700.00 $700.00
<br />Outdoor Grade Cat6, Shielded RJ45 Connectors, Ground Wire SWCAT6OD 2 ea $150.00 $300.00Shipping, weathertape, consumable items for PTP and PTMP MISC 1 ea $560.00 $560.00
<br />Installation Services
<br />Project Manager SWPM 2 hr $130.00 $260.00
<br />Senior RF/Network Engineer SWENGR 16 hr $145.00 $2,320.00
<br />RF Network Technician SWTECH 16 hr $95.00 $1,520.00
<br />Bucket Truck, Misc Expenses SWEXP 0 LT $0.00 $0.00
<br />Support Services
<br />Post installation support to include Cloud Licenses, monitoring,
<br />optimization, reporting and truck roll – Outdoor AP or Radio - 1 YR SWSPPT1-OD 1 ea $540.00 $540.00
<br />Materials/Equip $3,240.00
<br />Installation Services $4,100.00
<br />Support Services $540.00
<br />Tax (9.0%)$291.60
<br />GRAND TOTAL $8,171.60
<br />PRICING
<br />843
|