EXHIBIT C TORTILLA FLAT COMMUNICATIONS ESTIMATE 4-5-2018 (1 PAGE).PDF

DEFINITIVE ESTIMATE SUMMARY
Project: Tortilla Flat 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 3,062 0 0 0 7,266 10,328
TS Engineering 1,802 0 0 0 4,276 6,078
TS Infrastructure 1,260 0 0 0 2,990 4,250
CONSTRUCTION 5,800 0 0 20,554 0 15,432 41,786
Materials 20,554 1,669 22,222
TS Engineering 0 0 0 0 0 0
TS Infrastructure 3,600 0 0 0 8,543 12,143
TS C&M 2,200 0 0 0 5,221 7,421
Non-Telecommunication Systems W 0 0 9,626 0 0 782 10,407
MCM - Fabrication 0 0 0 0 0 0 0
SRP Distribution - ADSS 0 0 9,626 0 0 782 10,407
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 225 0 0 0 0 534 759
Grand Total $10,187 $0 $9,626 $20,554 $0 $26,624 $66,990
Exhibit C
Tortilla Flat Communications Estimate 4-5-2018.xlsx 9/26/2018