EXHIBIT C TO SSSA FISH CREEK COMMUNICATIONS ESTIMATE 4-5-2018 (1 PAGE).PDF

DEFINITIVE ESTIMATE SUMMARY
Project: Fish Creek County Estimate - County Backhaul
#VALUE! ESTIMATE DATE: 02/27/2018
REGULAR CONT SVCS CONT SVCS BUDGETED TOTAL
DEPARTMENT LABOR LOADED NON-LOADED MATERIALS OTHER OVERHEADS LOADED
8191010 5050050 5050250 8185000 8198000
ADMIN / SCOPE DEVELOPMENT $1,100 $0 $0 $0 $2,610 $3,710
TS Engineering 1,100 0 0 0 2,610 3,710
TS Infrastructure 0 0 0 0 0 0
TS C&M 0 0 0 0 0 0
TS Operations 0 0 0 0 0 0
TS Performance 0 0 0 0 0 0
DESIGN 2,432 0 0 0 5,771 8,203
TS Engineering 1,802 0 0 0 4,276 6,078
TS Infrastructure 630 0 0 0 1,495 2,125
CONSTRUCTION 4,900 0 0 20,331 0 13,278 38,509
Materials 20,331 1,651 21,981
TS Engineering 0 0 0 0 0 0
TS Infrastructure 2,700 0 0 0 6,407 9,107
TS C&M 2,200 0 0 0 5,221 7,421
Non-Telecommunication Systems W 0 0 0 0 0 0 0
MCM - Fabrication 0 0 0 0 0 0 0
Other 1 0 0 0 0 0 0 0
Other 2 0 0 0 0 0 0 0
Other 3 0 0 0 0 0 0 0
Other 4 0 0 0 0 0 0 0
Other 5 0 0 0 0 0 0 0
INSTALLATION RECORD 180 0 0 0 0 427 607
Grand Total $8,612 $0 $0 $20,331 $0 $22,087 $51,030
Fish Creek Communications Estimate 4-5-2018.xlsx 9/26/2018