Request for Quotation for In-Building System Third Party Services.

Issue 2 - 17.03.13.
Company Name Vilicom Engineering Limited
Company Address 14 Joyce Way, Park West Business Park, Dublin 12, Ireland
Trading History Vilicom Engineering Ltd has been been delivering Wireless consultancy and Managed services in this space
since 1999. Over the last 3-5 years, a large percentage of our work has focused on in-building turnkey
deployments for Tier 1 mobile operators in the UK/IE.
The company has been consistently growing and recently at a typical rate of 20-25%.
Ogransiation Charts
Partner/Subcontractor information Vilicom will provide all resources and supplements its resources with short term contract staff to address
peaks of work. Vilicom uses CB Electrical for installation services.
Quality assurance systems / accreditation.
Audited accounts
Breakdown of the overall turnover Vilicom is currently operating in the following Service areas with the %revenue (FY2012) shown:
Site Solutions 55%
Network Consulting 43%
Network Quality 2%
Site Solutions is the area of our business that relates specifically to this RFP.
Management Accounts The unaudited accounts for year ending 2012 are expected to be available shortly and we will provide these
during early April
Track Record As a measure of the clients we work with, we are willing to name the top 5 (not in any specific order):
O2 Ireland
Meteor
BT Ireland
Vodafone (UK, IE, NZ)
Ericsson
These top 5 clients account for approximately 93% of revenues
In the UK we work with Vodafone & Three. This relationship is direct and the area of work covered is special
coverage solutions design & deployment. These are existing relationships held over the last 3 years. As an
independent consultancy company the nature of our business is that we work with multiple operators and/or
vendors within the same market.
Company Information
Cert 16169 3 9001.pdf Cert E1275 3 14001.pdf H1099-2 (3) OHSAS.PDF
Financial Statements 2010_.pdf Financial Statements 2011_.pdf
VilicomOrg Chart Mar 2013.pdf
Abridged Financial Statements 27 05 2008 to 31 12 2009.pdf
Request for Quotation for In-Building System Third Party Services.
Service Package Response Table.
Item Service Package Response (Yes / No )
1 Survey Y
2 Design Y
3 Installation Y
4 Commission Y
5 Support Y
Tender response Arqiva RFQ
for In-Building System Third Party Services
Service Package Responses.
Section
No.
Question Response
What information do you require to be supplied in advance of the Evaluation survey?
This can be for the following types of system solution:
Marc to review
Cellular only system
PMR only system
WiFi only system
Combined cellular & PMR solution
Combined cellular, PMR & WIFI solution
Note, the Cellular, PMR & WifI need not necessarily be part of a common
propagation infrastructure.
Please list ALL the documentation / information required in advance of the Evaluation
survey.
What activities would be covered in an Evaluation survey? Marc to review Ekahau info added
Please list the information recorded during the visit
If radio survey measurements are taken during the Evaluation Survey how is this done?
Please provide details of the radio survey process.
Marc to review Ekahau and PMR info added
Please provide details of all radio survey equipment, software & ancillaries.
Price for Ekahau SS requested, not received yet.
11.4 If radio survey measurements are not taken during the Evaluation survey then when will
this information be captured?
It is recommended radio survey measurements are taken during evaluation.
Marc to review
Please quote the Maximum time for response, with clarification questions, to a request
for Evaluation survey?
2 days to respond with clarification questions to request.
Marc to review
Max time for to complete Evaluation survey Marc to review - can the timescales be split for the different technologies?
A cellular only system
WiFi and PMR - similar timeframes to cellular if present
WiFi may not be present in the building - no time
required
PMR may be present as external leakage
A PMR only system,
A WIFi only system
A combined cellular & PMR solution
A combined cellular, PMR & WIFI solution
How are the results of the Evaluation survey presented? Please provide examples as
attachments.
These are presented on the previously provided Arqiva template. Please expand the picture to see the details.

Marc to review
Examples should include cellular, PMR & WIFI solutions where possible.
Existing WiFi coverage survey included in
M:\Arqiva\Proposals\VIR-1241_01-210313 In-Building
SystemThird Party Services\5.Working Docs
called SC_WiFi
How are the results of the Evaluation survey analysed & technical recommendations
advised?
The evaluation requirements as per JOTS 4413 and Arqiva process BOP435 do not require technical
recommendations and analysis of the gathered data. However, this is a service that Vilicom frequently
provides and could discuss this requirement further.
The radio engineer analyses the files during processing visually and summarises the results in a concise
categorised table format. The engineer can give recommendations of issues seen in log file processing such
as poor dominance, dropped calls and failed handovers.
The engineer assesses the potential location for antennas from floorplans and survey photos to detrtmine and
estimated number of antennas and cable lengths that will be required for the DAS. These figures are used
drive the budget costs.
Vilicom recommends to include the following within an evaluation survey report:
-Summary table of coverage (good, marginal, poor)this can be visually assessed using the plotted data or
a calculated using the log file data
-Recommended Distributed antenna infrastructure and estimated implementation costs
-Existing WiFi access points detected and signal strength
-Existing PMR frequencies detected and signal strengths
Marc to review
Please provide examples as attachments. Template that Vilicom uses to provide the Evaluation survey report.
Marc
How are budgetary costs for the provision of coverage improvement derived from the
results of the Evaluation survey?
The budgetary costs for the implementation of a DAS are derived from an estimation of cable lengths, antenna
numbers and plant requirements and past experience of deployed systems in similar environments.
Marc to review
Please provide examples as attachments. See Template Evaluation Report in 11.7
Marc
Site Evaluation Survey
11.1
11.2
11.3
11.5
Site Evaluation Report
11.6
11.7
11.8
Cellular:
Information required from Arqiva:
- Survey requirements and guidelines defining
- Coverage
- Required measurements (Ec/EcIo/SC/RxLev/RxQual/BCCH)
- Required plot format and document template
- Colour display schemes and legend
- Coverage area scope definition in compliance with JOTS 4413
- Target areas to be surveyed and/or areas to be omitted.
- Operators to be included in scope
- Site Details
- Location
- Contact for access
Information from Site Provider:
- Site Details
- General layout Floorplans
- Building capacity and footfall if available prior to survey
- Facilities contact details
- Survey access hours
PMR specific:
- Proposed technology and bands
- Target areas to be surveyed and/or areas to be omitted.
WiFi specific
- Target areas to be surveyed and/or areas to be omitted.
- Details of existing WiFi, if known
Note: Vilicom has previously delivered this service to Arqiva and is familiar with the requirements &
Introduce Landlord to possible solution
Note Site Details
- Note Building Address
- Note Lats & Longs
- Request site Drawings
- Confirm Contact details
- Building Manager
- Drawings Contact
- Access Contact
- Find out if there are any Landlords Preferred Contractors (M&E)
- Enquire about existing systems installed
- Note Building Dimensions
- Request Footfall per week details
- Note local environment details including the road access, and a comment of the nearby commercial
activities and development
System Design Details
- Define Areas to be Covered
- Identify Cabling and Containment possibilities, and possible problems
Photos
Existing Coverage Survey (TEMS Log files recorded for mobile, Ekahau Site Survey or similar for WiFi,
Professional receiver/spectrum analyser for PMR)
Health and Safety Evaluation and Risk Assessment
Note: A specific process and checklist has been previously created specific to this work to ensure all required
information is gathered whilst on site and test carried out to specification.
An engineer/surveyor will set up the test equipment following Vilicom procedures
The engineer/surveyor will then walk the areas within the coverage scope gathering the required data to
ensure a design can comply with JOTS 4413
Vilicom engineers have at their disposition the use of the following in house equipment and software:
- TEMS investigation
- Swissqual Diversity
- Ascom Qvoice
- Rohde & Schwarz EB200 miniport receiver,
- Rohde & Schwarz FSH6 and FSH18 spectrum analysers
- Ekahau Site Survey
- Low and High power PTSystems and Labbrick CWsignal generators (900Mhz, 1800Mhz, 2200Mhz)
- Anritsu Site Master
- Narda Emission Monitoring meters and probes
- Vilitrace Measurement Mapping Software (Developed by Vilicom, this can be used for PMR surveys)
- iBwave In-building Design and Propagation Software
- Selection of engineering Handsets
- DEW- Multi-operator High speed data performance testing system (Developed by Vilicom)
1 to 3 days will be required on site depending on the size of the building to complete the survey.
This may increase in the event of multiple buildings or "business parks" etc, where the buildings are of very
different types.
The report will be delivered no later than 15 days from date of instruction. If quicker delivery is required this
could be discussed and achieved.
Vilicom example_WiFi_DAS survey and analysis.pdf
Vilicom Template Eval Form.pdf
6/16/2014 234228389.xls.ms_office Page 3 of 9
Tender response Arqiva RFQ
for In-Building System Third Party Services
Schedule of Pricing. MARC
Existing Network Coverage Measurements Rate () Comments
Single MNO, Single Technology Walk Test (2G) 713.00 Report included?
Single MNO, Dual Technology Walk Test (2G & 3G) 754.00
Single MNO, Tri-Technology Walk Test (2G, 3G & 4G) 800.00
Add second operator 850.00
Add third operator 948.00
Add fourth operator 1,005.00
PMR Technology Walk Test (VHF/UHF) 713.00 Changed by JR as this equals separate one Op one tech walk
WIFI Technology Walk Test 713.00
In-Building Multi-Operator System Design to JOTS Rate
Building requiring 1 10 antennas 2,638.00 All cellualar operators assumed
Building requiring 11 25 antennas 3,927.00 All cellualar operators assumed
Building requiring 26 40 antennas 6,267.00 All cellualar operators assumed
Building requiring 41 60 antennas 6,992.00 All cellualar operators assumed
Building requiring 61 100 antennas 9,765.00 All cellualar operators assumed
Building requiring in excess of 100 antennas
11,154.00
All cellualar operators assumed. Max 150
antennas assumed.
PMR System Design (UHF) Rate
Building requiring 1 5 antennas 2,500.00
Building requiring 6 10 antennas 4,500.00
Building requiring more than 10 antennas 6,000.00
Combined In-Building Multi-Operator & PMR System Rate
Uplift for combined In-Building Multi-Operator & PMR System 1,500.00
WiFi System Design Rate
Building requiring 1 20 access points 3,500.00
Building requiring 21 100 access points 9,000.00
Building requiring in excess of 100 access points 11,000.00
Comms Room Layout Design Rate
In-Building Multi-Operator System Comms Room Layout Design 2,100.00 Air Con, Electrial(Power), Weight loadings, Fire supression, Security(cages) civils,etc
In-Building Multi-Operator System Comms Room Layout Design inc. PMR System 2,500.00
In-Building Multi-Operator System Comms Room Layout Design inc. WifI System 4,000.00
In-Building Multi-Operator System Comms Room Layout Design inc. PMR & WifI System 4,500.00
System Installation Rate
Installation Team Day Rate (2 man team) 580.00 10 hours workding day assumed
Installation Team Night Rate (2 man team) 710.00
Installation Team Weekend Rate (2 man team) 753.00
Installation Mobilisation 450.00
Planning and Services Management 930.00
Item Specific Installation Activities Rate
Connector termination LDF 5-50 [per connector] 10.32 Anixter Connector Cost LDF
Connector termination LDF 4-50 [per connector] 9.83 Anixter Connector Cost
Connector termination LDF 2-50 [per connector] 9.83
Connector termination RJ-45 [per connector] 2.00
Connector termination Optical FLSA-Z/M-A600 [per connector] 10.00
Cable Installation in Existing tray LDF 5-50 [per metre] 8.85
Cable Installation in Existing tray LDF 4-50 [per metre] 7.87
Cable Installation in Existing tray LDF 2-50 [per metre] 6.88
Cable Installation wall clamping LDF 5-50 [per metre] 9.83
Cable Installation wall clamping LDF 4-50 [per metre] 8.85
Cable Installation wall clamping LDF 2-50 [per metre] 7.87
Cable Installation ceiling clamping LDF 5-50 [per metre] 10.81
Cable Installation ceiling clamping LDF 4-50 [per metre] 9.83
Cable Installation ceiling clamping LDF 2-50 [per metre] 8.85
Cable Installation SMOF [per metre] 6.00
Cable Installation Cat 6E [per metre] 6.00
Cable Tray Installation [per metre]
MNO BTS install and labelling 2G [per BTS] 176.97
MNO BTS install and labelling 3G [per BTS] 176.97
MNO BTS install and labelling 4G [per BTS] 176.97
MNO BTS install and labelling 2G / 3G / 4G [per BTS] 353.94 old response was 353.93
MNO BTS install and labelling - BTS Stand [per BTS] 58.99
PMR BTS install and labelling 176.97
WiFi Access Point install and labelling 58.00
WiFi Switch Router install and labelling 58.00
4G Small Cell install and labelling 58.00
Install Coverage Antennas [per Antenna] 14.75
Install Splitter / Coupler [per Splitter / Coupler] 14.75
Install Multi-operator Combiner (MOC) [per MOC] 235.96
Install Fire Stop [per stop] 29.49
VSWR Testing [per test] 39.33
Install External Repeater Donor Antenna [per antenna] 58.99
Install a 13A Fused Spur Electrical Wall Socket 480.00
Install Earthing [per metre] 9.83
Travel [per hour] 58.99
Other [please specify] -
Project Management 975.00
Documentation (CAD; CDM; MSRA) 350.00
As Built Documentation 810.00
Delivery of materials to site 210.00
Provision of Materials @ cost plus x% 10.0%
Project Management Rate ()
Building requiring 1 10 antennas - System Design to JOTS 1,200.00 2 days x 600
Building requiring 11 25 antennas - System Design to JOTS 2,400.00 4 days
Building requiring 26 40 antennas - System Design to JOTS 3,600.00 6 days
Building requiring 41 60 antennas - System Design to JOTS 4,200.00 7 days
Building requiring 61 100 antennas - System Design to JOTS 6,000.00 10 days
Building requiring in excess of 100 antennas - System Design to JOTS 8,400.00 Max 150 antennas assumed 14 days
Building requiring 1 5 antennas PMR Design 2,000.00
Building requiring 6 10 antennas PMR Design 3,500.00
Building requiring more than 10 antennas PMR Design 5,000.00
Building requiring 1 20 access points 2,400.00
Building requiring 21 100 access points 5,000.00
Building requiring in excess of 100 access points 7,500.00 Max 150 access points assumed
CW System Acceptance Testing Rate
CW System coverage at 400MHz, 450MHz, 800/900MHz, 1800MHz, 2100MHz and 2600MHz 885.00 NB extended bands
CDM Site Manager Rate
Provision on on-site CDM Site Manager
Live Coverage Measurements Rate
Single MNO, Single Technology Coverage Test (2G) 720.00
Single MNO, Dual Technology Coverage Test (2G & 3G) 922.00
Single MNO, Tri-Technology Coverage Test (2G, 3G & 4G) 1,100.00
Add second operator 1,125.00
Add third operator 1,226.00
Add fourth operator 1,530.00
PMR Technology Walk Test (VHF/UHF) 720.00
6/16/2014 234228389.xls.ms_office Page 4 of 9
Tender response Arqiva RFQ
for In-Building System Third Party Services
WIFI Technology Walk Test 720.00
Planned Maintenance Activities Rate
Annual fee for the site portfolio 23,528.00 Excludes spares holding/management
Ad-hoc fee for individual sites portfolio 635.00 Excludes spares holding/management
Reactive Maintenance Activities Rate
Call Out Charge
528.00
Call out charge for engineer delivering
services listed in section 11.38
First Line Engineer 8 hrs Night
430.00
Call out charge for engineer delivering
services listed in section 11.38
First Line Engineer 8 hrs Day 336.00
Additional Hours
42Day, 54 Night,
per hour
Provision of Materials @ cost plus x% 10.0%
Equipment /Service Supply Mark-Up Rate
Provision of Materials - Mark-up 10.0%
Electrical Works - Mark-up
N/A
This will be dependent on site requirements.
6/16/2014 234228389.xls.ms_office Page 5 of 9
Tender response Arqiva RFQ
for In-Building SystemThird Party Services
Assumptions: easily accessible ceilings, ceilings capable of holding AP's without
reinforcement, no access delays
Item Description Qty Unit Rate () Total ()
13.1.1.1 Site Evaluation Survey & Report 3 day 1,005.00 3,015.00 2 days cell (1005) + 1 days PMR and WiFi (713(Round Up to 1005)) including report Antennas Cell PMR WiFi (AP's) Access Point Antenna
13.1.1.2 Neutral Host Distributed Antennas System(DAS) Design to
JOTS including documentation
1 Total 11,154.00 11,154.00 FromLine Item> 100 antennas Floors 37 37 7 Cover Rad 10 12
13.1.1.3 WiFi Design including documentation 1 Total 9,000.00 9,000.00 Seems High, big jumps in line items, assume LAN and data outlets in place Ant/Floor 5 1 7 Sqm 314.1592654 452.389342
13.1.1.4 Optional DMR 450MHz Distributed Antennas System(DAS)
Design including documentation
1 Total 6,000.00 6,000.00 Separate PMR assumed (1500 otherwise) NumAnt (AP's) 185 37 49 Dims/Floor 2000 2000
13.1.1.5 Planning & Services Management 1 total 334.00 334.00 Num/Floor 6.366197724 4.42097064
Cable
13.1.1.6 Mobilisation 1 Total 449.00 449.00 Avg Ceiling 3.5 3.5 3.5
13.1.1.7 Installation Labour 2 man teamday rate 183 day 580.00 106,140.00 Cable = 67d / Ants, conns, splitters = 93d / Fibre 13d / Master / remotes = 5d / MER = 5d Vert total 129.5 129.5 24.5
13.1.1.8 Installation Labour - 2 man teamnight rate 0 night 710.00 0.00 Horiz/Floor 100 25 100
13.1.1.9 Travel Time 0.5 day 580.00 290.00 Horiz total 3700 925 700
13.1.1.10 Project / Site Management 1 total 8,400.00 8,400.00 Cable total 3829.5 1054.5 724.5 5608.5
13.1.1.11 SystemDocumentation (CAD/MS/RA/CDM) 4 day 350.00 1,400.00
13.1.1.12 CW SystemCoverage Testing 2 day 713.00 1,426.00 Optical
13.1.1.13 Live Coverage Testing 3 day 1,005.00 3,015.00 Master 1 1 0
13.1.1.14 As Built Handover Documentation 5 day 810.00 4,050.00 Floors/remote 4 12 0
Remotes 9.25 3.08333 0
13.1.1.15 Materials Mark-Up #VALUE! Fibre Vert Rem1 189.5 Assumption: MER in basement
13.1.1.16 Delivery of Materials to Site #VALUE! Fibre Vert Rem2 179.5 179.5 30mfrommaster/remote to vertical
Fibre Vert Rem3 169.5
13.1.1.17 Mobilisation 1 total 449.00 449.00 Fibre Vert Rem4 159.5
13.1.1.18 Installation Labour 2 man teamday rate 5 day 580.00 2,900.00 49 AP's = 10/day = 5d. Assumption LAN data outlets available Fibre Vert Rem5 149.5 149.5
13.1.1.19 Installation Labour - 2 man teamnight rate 0 night 710.00 0.00 Fibre Vert Rem6 139.5
13.1.1.20 Travel Time 0.5 day 580.00 290.00 based on 580/2 for 2 man travelling time Fibre Vert Rem7 129.5
13.1.1.21 Project / Site Management 1 total 5,000.00 5,000.00 Seems high Fibre Vert Rem8 119.5 119.5
13.1.1.22 SystemDocumentation (CAD/MS/RA/CDM) 1 day 350.00 350.00 Fibre Vert Rem9 109.5
13.1.1.23 CW SystemCoverage Testing 0 day 713.00 0.00 Not required Fibre total 1345.5 448.5
13.1.1.24 Live Coverage Testing 1 day 1,005.00 1,005.00 Fibre Contingency 30.00% 30.00%
13.1.1.25 As Built Handover Documentation 1 day 810.00 810.00 1749.15 583.05
13.1.1.26 Materials Mark-Up #VALUE!
13.1.1.27 Delivery of Materials to Site #VALUE!
13.1.1.28 Mobilisation 1 total 449.00 449.00
13.1.1.29 Installation Labour 2 man teamday rate 47 day 580.00 27,260.00
13.1.1.30 Installation Labour - 2 man teamnight rate 0 night 710.00 0.00
13.1.1.31 Travel Time 0.5 day 580.00 290.00 based on 580/2 for 2 man travelling time
13.1.1.32 Project / Site Management 1 total 5,000.00 5,000.00
13.1.1.33 SystemDocumentation (CAD/MS/RA/CDM) 1 day 350.00 350.00
13.1.1.34 CW SystemCoverage Testing 1 day 713.00 713.00
13.1.1.35 Live Coverage Testing 2 day 1,005.00 2,010.00
13.1.1.36 As Built Handover Documentation 1 day 810.00 810.00
13.1.1.37 Materials Mark-Up #VALUE!
13.1.1.38 Delivery of Materials to Site #VALUE!
13.1.1.39 Design 1 total 2,100.00 2,100.00
13.1.1.40 Fit out. 5 day 580.00 2,900.00
Assumed Bill of Materials; Cost
200 antennas 36.29 7,258.00
3800mx 1/2" coaxial cable 2.54 9,652.00
1200mx 7/8" coaxial cable 3.96 4,752.00
2200mx Single Mode Fibre, 4 Core 3.50 7,700.00
1 x Cellular (2, 3 & 4G) Optical Master 7,000.00
9 x Cellular (2, 3 & 4G) Optical Remotes 108,000.00
1 x PMR Optical Master Awaiting Quote from Alan Feenan at EMR Solutions ###
9 x PMR Optical Remotes Awaiting Quote from Alan Feenan at EMR Solutions ###
Scenario 1; High Rise Office building.
Materials PMR
Installation & Commissioning Services Neutral Host
Materials Neutral Host
Design Services
Installation & Commissioning Services WiFi
Materials WiFi
Installation & Commissioning Services PMR
Note: We would expect 1 Master per 4 remotes
Materials mark-up will be 10%
Site specific and subject to location and volume
Materials mark-up will be 10%
Site specific and subject to location and volume
Materials mark-up will be 10%
Site specific and subject to location and volume
Comms Room.
6/16/2014 234228389.xls.ms_office Page 6 of 13
Tender response Arqiva RFQ
for In-Building System Third Party Services
Description Qty Unit Rate () Total ()
13.1.2.1 Site Evaluation Survey & Report 2 day 1,005.00 2,010.00 2 days cell (1005) including report
13.1.2.2 Neutral Host Distributed Antennas System (DAS) Design to JOTS
including documentation
1 Total 9,765.00 9,765.00
13.1.2.3 Planning & Services Management 1 total 334.00 334.00
Cable 65d / Ants, conns, splitters = 42d / Fibre 17d / Master / remotes = 20d / MER = 5d
13.1.2.4 Mobilisation 1 Total 449.00 449.00 Total = 149 days
13.1.2.5 Installation Labour 2 man team day rate 78 day 580.00 45,240.00
13.1.2.6 Installation Labour - 2 man team night rate 71 day 710.00 50,410.00 Cable & ants = 107days, 2/3 night = 71 days
13.1.2.7 Use of Elevated Work Platform 1 5 days hire 520.00 520.00
13.1.2.8 Travel Time 0.5 day 580.00 290.00 based on 580/2 for 2 man travelling time
13.1.2.9 Project / Site Management 1 total 6,000.00 6,000.00
13.1.2.10 System Documentation (CAD/MS/RA/CDM) 3 day 350.00 1,050.00
13.1.2.11 CW System Coverage Testing 2 day 713.00 1,426.00
13.1.2.12 Live Coverage Testing 3 day 1,005.00 3,015.00
13.1.2.13 As Built Handover Documentation 5 day 810.00 4,050.00
13.1.2.14 Estimated total materials cost. 1 Total 21,675.00 21,675.00 Free Issue
13.1.2.15 Delivery of Materials to Site #VALUE!
13.1.2.16 Design 1 total 2,100.00 2,100.00
13.1.2.17 Fit out. 5 day 580.00 2,900.00
VF price? Arqiva=VF +10%%
Assumed Bill of Materials; Unit Cost Total
75 antennas
10 x Omni 36.29 362.90 399.19
60 x Wallmount Panel 64.80 3,888.00 4276.8
1800m x 3/8" coaxial cable 3.00 5,400.00 3,050.00 5940
350m x 1/2" coaxial cable 2.54 889.00 977.9
900m x 7/8" coaxial cable 3.96 3,564.00 3920.4
1600m x Single Mode Fibre, 4 Core 3.50 5,600.00 6160
1 x Cellular (2, 3 & 4G) Optical Master 7,000.00 12,000.00 13200
37 x Cellular (2, 3 & 4G) Optical Remotes 12,000.00 444,000.00 488400
475,703.90 523274.3
Scenario 2; Shopping Centre.
Comms Room.
Installation & Commissioning Services
Materials
Design Services
Site specific and subject to location and volume
6/16/2014 234228389.xls.ms_office Page 7 of 13
Tender response Arqiva RFQ
for In-Building System Third Party Services
Item Description Qty Unit Rate () Total ()
13.1.3.1 Site Evaluation Survey & Report 2 day 1,005.00 2,010.00
13.1.3.2 Neutral Host Distributed Antennas System (DAS) Design to JOTS
including documentation
1 Total 11,154.00 11,154.00
13.1.3.3 Planning & Services Management 1 total 334.00 334.00
13.1.3.4 Mobilisation 1 Total 449.00 449.00
13.1.3.5 Installation Labour 2 man team day rate 199 day 580.00 115,420.00
13.1.3.6 Installation Labour - 2 man team night rate 0 night 710.00 0.00
13.1.3.7 Use of Elevated Work Platform 1 5 days hire 520.00 520.00
13.1.3.8 Travel Time 0.5 day 580.00 290.00
13.1.3.9 Project / Site Management 1 total 8,400.00 8,400.00
13.1.13.10 System Documentation (CAD/MS/RA/CDM) 4 day 350.00 1,400.00
13.1.3.11 CW System Coverage Testing 2 day 713.00 1,426.00
13.1.3.12 Live Coverage Testing 3 day 1,005.00 3,015.00
13.1.3.13 As Built Handover Documentation 3 day 810.00 2,430.00
13.1.3.14 Estimated total materials cost. 1 Total 0.00
13.1.3.15 Delivery of Materials to Site #VALUE!
13.1.3.16 Design 1 total 2,100.00 2,100.00
13.1.3.17 Fit out. 3 day 580.00 1,740.00
Assumed Bill of Materials; Unit cost Total Arqiva=VF+10%
200 antennas 36.29 7258.00 7983.8
1600m x 3/8" coaxial cable 3.00 4800.00 5280
100m x 1/2" coaxial cable 2.54 254.00 279.4
1500m x 7/8" coaxial cable 3.96 5940.00 6534
2200 x Single Mode Fibre, 4 Core 3.50 7700.00 8470
1 x Cellular (2, 3 & 4G) Optical Master 7000.00 7000.00 7700
9 x Cellular (2, 3 & 4G) Optical Remotes 12000.00 108000.00 118800
19 x PMR Optical Master Awaiting Quote from Alan
Feenan at EMR Solutions 0
25 x PMR Optical Remotes Awaiting Quote from Alan
Feenan at EMR Solutions 0
140952.00 155047.2
Scenario 3; 4G Upgrade to Exhibition Centre.
Comms Room.
Installation & Commissioning Services
Materials
Design Services
Site specific and subject to location and volume
6/16/2014 234228389.xls.ms_office Page 8 of 13
Tender response Arqiva RFQ
for In-Building System Third Party Services
Item Description Qty Unit Rate () Total ()
13.1.4.1 Site Evaluation Survey & Report 1 day 1,005.00 1,005.00
13.1.4.2 Neutral Host Distributed Antennas System (DAS) Design to JOTS
including documentation
1 total 2,638.00 2,638.00
13.1.4.3 Planning & Services Management 1 total 334.00 334.00
13.1.4.4 Mobilisation 1 total 449.00 449.00
13.1.4.5 Installation Labour 2 man team day rate 2 day 580.00 1,160.00
13.1.4.6 Travel Time 0.5 day 580.00 290.00
13.1.4.7 Project / Site Management 1 total 1,200.00 1,200.00
13.1.4.8 System Documentation (CAD/MS/RA/CDM) 0.5 day 350.00 175.00
13.1.4.9 Live Coverage Testing 1 day 1,005.00 1,005.00
13.1.4.10 As Built Handover Documentation 1 day 810.00 810.00
13.1.4.11 Estimated total materials cost - Assumption 1 1 total 530.00 530.00
Estimated total materials cost - Assumption 2 1 total 2,100.00 2,100.00
13.1.4.12 Delivery of Materials to Site #VALUE!
Items required: Unit cost Arqiva=VF+10%
1 x Splitter 60.00 60.00 66
1 x 20dB Directional Coupler 60.00 60.00 66
1 x 100W Load 160.00 160.00 176
4 x Attenuators(low power) 18.05 72.20 79.42
20m x 1/2" coaxial cable 2.54 50.80 55.88
4 x 1/2" N connectors 8.26 33.04 36.344
4 x 1/2" 7/16 connector 10.85 43.40 47.74
Total 479.44 527.384
Items required Unit cost
2 x Splitter (2 way) 60.00 120.00 132
1 x Splitter (3 way) 60.00 60.00 66
5 x 20dB Directional Coupler 60.00 300.00 330
5 x 100W Load 160.00 800.00 880
10 x Attenuators(low power) 18.05 180.50 198.55
50m x 1/2" coaxial cable 2.54 127.00 139.7
10 x 1/2" N connectors 8.26 82.60 90.86
20 x 1/2" 7/16 connector 10.85 217.00 238.7
1887.10 2075.81
Assumption 2: 5 Port 3G combiner required
Installation & Commissioning Services
Materials
Design Services
Scenario 4; Add Additional 3G MNO.
Site specific and subject to location and volume
Assumption 1: Active system so MOC in place already. Additional Op can be added by combining
with an existing Op using a splitter
6/16/2014 234228389.xls.ms_office Page 9 of 13