4.6 SR 01-02-2024Request for Action
To
Item Number
Mayor and Ci T Council
4.6
Agenda Section
Meeting Date
Prepared by
Consent
January 2, 2024
Cal Portner, City Administrator
Item Description
Reviewed by
Tekstar Broadband Grant Agreement — Project
Jared Shepherd, City Attorney
#2
Reviewed by
Action Requested
Approve, by motion, a grant agreement with Tekstar d/b/a Arvig for broadband fiber installation.
Background/Discussion
One of the Elk River City Council's highest priority goals is the expansion of broadband services to unserved and
underserved areas of the community. In 2021, the Council designated funding from the federal American Rescue
Plan Act (ARPA) to partner with agencies to expand broadband.
Sherburne County developed a Broadband Access Grant Program to help providers extend their services to
locations that are not economically feasible without a public -private partnership. In 2022, the city and county
partnered with Tekstar/Arvig for service expansion in 2023. Arvig made a second request in late 2022 for a
further expansion to be constructed in 2024.
On January 3, 2023, the City Council adopted a resolution supporting Sherburne County's grant program
pledging $41,950.00 of ARPA funds to the second project. Arvig has begun the preliminary planning and
permitting for the 2024 project. This agreement binds the city to assist with the funding of the work.
Financial Impact
N/A
Mission/Policy/Goal
The Elk River Vision and Mission Statements
Attachments
Sherburne County Request
• Resolution
• Grant Agreement
The Elk River Vision
A welcoming community with revolutionary and spirited resourcefulness, exceptional
service, and community engagement that encourages and inspires pi ospei ly.
M
TUREJ
Updated.• August 2020
SHERBURNE
C 0 U N T Y Sherburne County Administration
Sherburne County Government Center
13880 Business Center Drive
Suite 100
Elk River, MN 55330-4668
administration@co.sherburne.mn.us
(763) 765-3001
1-800-433-5228
December 9, 2022
City of Elk River
Attn: Cal Portner
13065 Orono Parkway
Elk River, MN 55330
Dear Mr. Portner,
As you may know, Sherburne County has been working for several years to help bring high-speed
broadband service to the many unserved or underserved areas of the County that need it. The
County recognizes that access to high-speed broadband service has become a basic necessity for
businesses and residents to be able to access critical services and participate in the current
marketplace. In response to that need, the County has developed a Broadband Access Grant
Program to help broadband providers extend their services to those locations where it may not be
economically feasible without a public -private partnership. Under the County's Program and in
partnership with the State of Minnesota's Border to Border Broadband Program, Arvig has now
applied for a grant as part of a project that will bring high-speed broadband to approximately 42
homes (27 unserved and 15 underserved) and businesses within the City of Elk River. I am
therefore writing to inform you of Arvig's request and to ask that the City of Elk River consider
participating with the County in facilitating this exciting project for the City's residents and
businesses. A copy of Arvig's application is attached to this letter.
Because the County has limited funds available for its Grant Program, local participation from the
City where the project is located is being requested. For the project involved here, Arvig has
applied for $167,795.38 in grant assistance ($542,651 total project cost). Based on the size of the
grant request and project in general, the County is requesting the City of Elk River contribute 25%
of the grant request or $41,950.
We look forward to working with you to help bring high-speed broadband service to this area of
the city that is currently underserved or not served at all. We ask that if you are interested in
participating financially in the project, you send us a Board resolution stating your interest and
participation amount by January 31, 2023.
If you have any questions about the County's Grant Program or Arvig's application for a project in
your City, please contact me at your convenience.
Sincerely,
Dan Weber
Assistant County Administrator
TEKSTAR COMMUNICATIONS, INC. D/B/A ARVIG
150 2"d Street SW
Perham, MN 56573
RFP Response A - Project Summary
Sherburne County ARPA BB
Access Grant Application
JULY 12, 2022
r, t I � Laura Kangas
lye Account Executive
m Direct 320-204-1020
Laura. Kan as arvi .corn
26 6th Ave. N I St. Cloud I arvig.com
Mark Birkholz
Director Customer Operations & Southern Markets
C+� , I � 218 346-8$68
�/ mark. birkholz arvi .com
150 Second Street SW I Perham, MN 56573 arvig.com
Tekstar Communications, Inc. d/b/a Arvig
Project Summary
Executive Summary
Tekstar Communications, Inc., dba Arvig ("Tekstar/Arvig"), headquartered in Perham, MN, has been providing competitive
broadband services to Minnesota communities since 1998 with Arvig roots going back to 1950 including full -suite
telecommunications services for businesses, farms, residential customers, counties, schools, libraries, healthcare services and
other critical anchor institutions throughout the state.
As part of this application, Tekstar/Arvig proposes broadband services for the sparsely populated and rural areas located north
and south of the community of Elk River, MN. These areas have been identified as first -in -line to receive and maximize the use of
the broadband grant funding for the area provided under the American Recovery Plan Act and Sherburne County due to lack of
reliable high-speed internet services and meets the eligibility consideration criteria as unserved and underserved residential
territories.
Tekstar/Arvig seeks to benefit residents and businesses, improving their way of life, with the delivery of minimum speeds
offered at 100/20 and deploying a proposed Fiber -to -the -Home (FTTH) system consisting entirely of fiber optic and Calix XGS
PON equipment capable of delivering 100Mbps download and 20Mbps upload high-speed broadband. Using Calix XGS,
subscribers have immediate scalability, upon placement of an order, and access to availability of 100/100 symmetrical service.
Internet service packages are anticipated to start at 100/20Mbps with offerings available at up to 1Gig and supporting 10G with
symmetrical packages upon request.
Total number of estimated households proposed as passed is approximately 42 households via FTTH XGS-PON construction.
Approximately 64% of households are estimated to be unserved with 36% of households considered underserved.
Minimum speeds are planned so as to support data and voice transmission.
Areas are currently defined as unserved/underserved and Tekstar/Arvig seeks to benefit residents by delivering in -home remote
capabilities, remote educational opportunities, telehealth services, and remote business connections maintaining reliable
internet connectivity for office communications. Tekstar/Arvig technicians, construction and network personnel are highly
trained and experienced in the maintenance and quality delivery of these systems. Tekstar/Arvig is well -experienced and fully
staffed for these types of projects having previously been awarded Minnesota DEED Border -to -Border grant projects in the past.
Priorfunded efforts have been managed to successful completion and on -time implementation. Tekstar/Arvig technical and
network teams are trained to implement and support our Calix systems delivering services for projects, proving daily, Calix to be
a successful platform providing the reliability necessary to feed the demands of today"s substantially increased remote -user
needs.
Total residences, business and critical community facilities estimated to have access to services post installation equal the total
estimated households, business, and institutions passed.
For a review of existing area broadband providers and service speeds available please reference the Project Description Section
(132) of this response.
For Tekstar/Arvig plans currently available making the proposed broadband services affordable please reference the Project
Description Section (136) of this response.
All equipment proposed to be installed within the City of Elk River area is proposed to receive funding from the Sherburne
County ARPA program. The proposed timeline for buildout is during the construction season estimated to begin approximately
April 1, 2023 and continuing up to June 30, 2025. Engineering, drafting, and permitting associated with the route is proposed to
start in the Spring of 2024. Tekstar/Arvig and its affiliated companies have utilized and deployed Calix FTTH systems successfully
for more than 25 years and plan to deliver the entirety of the proposed system during the 2024-5 season.
Tekstar/Arvig has the expertise, local presence and ambition to stimulate the economy and population in the City of Elk River
area by making available and providing these services to every unserved and underserved household and business. Stand-alone
business plans typically do not allow for a project of this nature, however, with the assistance of Sherburne County, City, and
Township funds, we can successfully pursue this opportunity of deploying broadband for this rural and mostly unserved area.
The entire management team here has been working with broadband since its advent in the late Nineties and will handle any
obstacles that may present themselves. Getting this project done through a service provider, especially one with Tekstar/Arvig's
vast experience, knowledge, and skills will absolutely create the best across-the-board scenario for a public and private
partnership for broadband delivery to the unserved. Tekstar/Arvig, with the use of its subsidiary company AEI Construction, will
be able to have this project completed on time or ahead of schedule.
Providing services to the unserved and underserved households and business in accordance with the U.S. Department of
Treasury's interim Rule on Coronavirus State and Local Fiscal Recovery Funds ( 31 CFR Part 35).
TEKSTAR COMMUNICATIONS, INC. D/B/A ARVIG
150 2"d Street SW
Perham, MN 56573
RFP Response B - Project Description
Sherburne County ARPA 136-
Access Grant Application
JULY 12, 2022
rA I' Laura Kangas
V g Account Executive
Direct 320.204-1020
Laura. Kangas(&arvig.com
26 6th Ave. N I St. Cloud I arvig•com
Mark Birkholz
Director Customer Operations & Southern Markets
a r v i g 218 346-886$
mark. birkholz(a�arviq_corn
0
150 Second Street SW II Perham, MN 56573 arvig.com
Tekstar Communications, Inc. d/b/a Arvig
Project Description
B1. Description & Proposed Broadband Improvements
Tekstar/Arvig is proposing to invest in an all fiber-optic physical broadband network that will provide last mile fiber all the way to
the home offering faster more reliable service than is available today and looking to partner with Sherburne County on a
proposed broadband infrastructure project for the qualifying surrounding rural areas of Elk River, MN. Overview maps
identifying the locations for the buildout proposed have been included and can be referenced in Section BS — Mapping. The
proposed areas have been identified as in need of broadband services to enable residents and businesses to participate in
distance learning, remote employment connections, and telehealth services due to the COVID-19 pandemic. In addition to
broadband Internet, telephone services could also be provided to these premises utilizing the same network.
Tekstar/Arvig proposes to implement an aggregated XGS-PON full fiber buried solution aggregated over a passive optical
network and XGS-PON electronics located in remote cabinets at provider nodes. This technology supports the delivery of Gigabit
and 10 Gigabit services via the Calix GigaFamily of outdoor terminals and residential gateways at customer and business
locations. Broadband facilities proposed for placement include 100% buried fiber optic cables for the Elk River, MN area.
This broadband infrastructure project will upgrade approximately 42 structures within the proposed area and Tekstar/Arvig shall
improve broadband service levels, making available up to 1Gbps speeds, exceeding the State of Minnesota's 2022 and 2026
broadband goals in a Fiber -to -the -Home (FTTH) solution. Households and businesses passed will be able to utilize the fiber
access technology for essential remote services and connectivity currently in demand for an estimated 27 unserved and 15
underserved structures and approximately 6.77 route miles.
Consumers will not only be able to work from home but will be more effective and efficient with high-speed broadband
connections and broadband access will enable inhabitants in the immediate area to utilize new technology and tools to grow
their businesses as well as their community.
The anticipated benefits to the community and surrounding area includes improvement of quality of living and the ability for
rural areas to thrive in our ever -changing technological world. Today's culture demands significant increases in bandwidth to
support remote service connectivity and the need for such services has become a critical necessity for daily living.
All proposed improvements meet the service requirements and objectives of the request for Proposal and will conform to
engineering standard best practices, applicable federal, state and local regulatory requirements, and the Telecommunications
Act as amended. Installed infrastructure shall provide the speeds committed to in the RFP Response and application.
B2. Project Need
The need for this project is directly related to the lack of sufficient broadband availability within the proposed project area and
the social economic value of high-speed internet services. This project would connect households and businesses aligning the
proposed areas together with current digital necessities and remote requirements improving high-speed connections and
opportunities for 42 locations including 15 underserved and 27 unserved. Delivering such proposed broadband speeds and
availability is in direct alignment with the American Recovery Plan Act and would also result in direct stimulation for the local
economy, create jobs, and provide greater access to remote work, remote education, remote training, telehealth, healthcare
information, increased communications for public safety, a host of on-line services, and general welfare of the population.
If the proposed project area is not selected to move forward with awarded County grant funds it is likely that services to the
proposed areas would remain unserved and underserved until a provider is able to step forward financially supporting such an
initiative without grant assistance. Insufficient broadband facilities and lower -level access electronics is not in the best interests
of the public and remaining unserved and underserved would not be of benefit for area households struggling for appropriate
levels of broadband communications today. Without funding, lack of high-speed internet would continue to negatively impact
the inhabitants of the area and necessary connectivity would remain sparse and focused to more urbanized locales. Those
requesting high-speed broadband for the first time could be denied service due to limited capacity in existing facilities.
Tekstar/Arvig is not aware of any existing Agreements or plans to provide broadband by competing service providers. The RDOF
service award territories and mapping have been referenced and there are no RDOF awardees overlapping with the proposed
project. Area broadband providers have been reviewed and assessed, as seen below, for existing services and current levels of
high-speed connectivity have been found to neither meet or exceed MN state requirements for the definition of broadband.
Provider
Offerings: Not Available in all Areas
CenturyLink DSL
Up to 1.5 mbps down
CenturyLink DSL
20 mbps down/1.5 mbps up
CenturyLink DSL
40 mbps down/3 mbps up
CenturyLink DSL
60 mbps down/5 mbps up
Nextera Wireless
50 mbps down/50 mbps up
Proposed Tekstar/Arvig areas are designed with the future in mind. All polygon areas are set up with a forward -looking
engineering perspective for expansions that may be needed as our communities and economies continue grow.
B3. Project Eligibility
Tekstar/Arvig will improve area broadband service levels up to iGbps exceeding the state of MN 2022 and 2026 broadband
goals. Tekstar/Arvig shall use XGS-PON fiber access technology to build out the area in the fiber-to-the-home/premise solution
previously mentioned capable of delivering Gigabit internet service to end users. Consumers will not only be able to work from
home but will be more effective and efficient with reliable high-speed broadband Tekstar/Arvig connection.
Tekstar/Arvig broadband access will enable these businesses and residences to utilize new technology and tools, grow and
enhance their businesses and community, and help those that need the connectivity the most by increasing access to online
healthcare and education allowing them to thrive in our ever -changing technological world.
For additional detail pertaining to the XGS-PON technology proposed in order to make reliable 100/20 available to every location
within the project area, please reference the Calix Summary of XGS & PON technologies specification contained in the
Supplemental information Section D of this RFP response. Symmetrical business packages are available upon request. The
proposed network is scalable to 100/100 and available upon demand and shall be provided for households and businesses with
the purchase of a 'business service package'.
134. Demonstration of Need for Grant
Stand-alone business plans often do not enable projects of this nature due to little return on investment. Without County grant
participation, it is feasible that households and business remote connectivity needs would remain unaddressed until a provider
was able to step forward financially supporting build out to the area without grant assistance. Considering today's immediate
demand for high-speed remote connections to support teachers and students, work -from -home requirements, telehealth
appointments, state and local agency workers, and other local businesses due to the COVID-19 pandemic; delaying
implementation of services that can be built would not in the best interests of the public. The alternative, without funding,
would be to wait until a positive return on investment would allow for a financially justifiable build. Deferring to such a time
could accelerate the digital divide for the area and potentially upsurge continued connectivity challenges for households.
B5. Project Mapping
Tekstar/Arvig proposed FTTH project area for buildout is wholly located within the rural areas of the Elk River, MN and can be
referenced on the following page. Buried fiber optics include approximately six and three quarters of (6.77) miles of buried fiber
passing 27 unserved structures and 15 underserved structures. The axial map for the project is wholly located within City /
Township of Elk River, MN. Estimated corridor identifying proposed fiber placement is shown in red and estimated project
boundaries are shown with an opaque polygon.
Tekstar/Arvig Proposec:FTTH
Overview Man. City of Elk River Bvildout Elk Lake Rd
Proposed Fiber Build(RED)
Proposed FTTH Service Pins
Tekstar/Arvig Proposed FTTH
Overview Map of Elk River Buildout Twin
Lakes area
2 Unserved, 9 Underserved
XGS-PON
Proposed Fiber BuiWRed)
Proposed FTTH Service Pins
Teks#ar/Arvig Proposed FTTH
Overview Map City of Elk River Buildout, Fire Station
area
3 Unserved, 7 Underserved
XGS-PON
Legend
Proposed Fiber Build(RED)
Proposed FTTH Service Pins
B5. Addresses to be served
Elk River — Elk Lake Rd NW & 2171h Ave. NW
Unserved locations passed
22
Total Cost Area
$197,273.75
Cost per sub at 100%
$8,966.99
# of unserved structures
22
Unserved
# of underserved structures
0
Underserved
STREET ADDRESS
CITY
DISTRICT
UNDERSERVED
12890 217TH AVE NW
Elk River
Elk River
unserved
12783 217TH AVE NW
Elk River
Elk River
unnerved
12899 217TH AVE NW
Elk River
Elk River
unserved
13045 217TH AVE NW
Elk River
Elk River
unserved
12860 217TH AVE NW
Elk River
Elk River
unserved
12728 217TH AVE NW
Elk River
Elk River
unserved
12740 217TH AVE NW
Elk River
Elk River
unnerved
22248 ELK LAKE RD NW
Elk River
Elk River
unserved
13175 221 ST AVE NW
Elk River
Elk River
unserved
22112 ELK LAKE RD NW
Elk River
Elk River
unserved
22118 ELK LAKE RD NW
Elk River
Elk River
unnerved
12901 221STAVE NW
Elk River
Elk River
unserved
22205 ELK LAKE RD NW
Elk River
Elk River
unserved
21695 ELK LAKE RD NW
Elk River
Elk River
unserved
21750 ELK LAKE RD NW
Elk River
Elk River
unserved
22275 ELK LAKE RD NW
Elk River
Elk River
unserved
22017 ELK LAKE RD NW
Elk River
Elk River
unserved
21458 ELK LAKE RD NW
Elk River
Elk River
unserved
21351 ELK LAKE RD NW
Elk River
Elk River
unserved
21531 ELK LAKE RD NW
Elk River
Elk River
unserved
21498 ELK LAKE RD NW
Elk River
Elk River
unserved
21562 ELK LAKE RD NW
Elk River
Elk River
unserved
Elk River — Twin Lakes Area
Unserved/Underserved locations passed
10
Total Cost Area
$164,420.00
Cost per sub at 100%
$16,442.
# of unserved structures
2
unserved
# of underserved structures
8
underserved
UNSERVED/
STREET ADDRESS
CITY
DISTRICT
UNDERSERVED
9660 201ST AVE NW
Elk River
Elk River
underserved
9607 201ST AVE NW
Elk River
Elk River
underserved
9699 201ST AVE NW
Elk River
Elk River
underserved
9800 201ST AVE NW
Elk River
Elk River
underserved
9823 VIKING BLVD NW
Elk River
Elk River
underserved
9643 VIKING BLVD NW
Elk River
Elk River
underserved
19891 TWIN LAKES RD NW
Elk River
Elk River
underserved
20541 TWIN LAKES RD NW
Elk River
Elk River
underserved
20295 TWIN LAKES RD NW
Elk River
Elk River
unserved
20285 TWIN LAKES RD NW
Elk River
Elk River
unserved
Elk River - Fire Station Area
Unserved/Underserved locations passed 10
Total Cost Area
$180,957.50
Cost per sub at 100%
$18,095.75
# of unserved structures
3
unserved
# of underserved structures
7
underserved
UNSERVED/
STREET ADDRESS
CITY
DISTRICT
UNDERSERVED
18434 CLEVELAND ST NW
Elk River
Elk River
underserved
9721 181ST AVE NW
Elk River
Elk River
underserved
18519 CLEVELAND ST NW
Elk River
Elk River
underserved
18479 CLEVELAND ST NW
Elk River
Elk River
underserved
9678 181ST AVE NW
Elk River
Elk River
underserved
9638 181ST AVE NW
Elk River
Elk River
underserved
9720 181STAVE NW
Elk River
Elk River
underserved
18605 CLEVELAND ST NW
Elk River
Elk River
unserved
18575 CLEVELAND ST NW
Elk River
Elk River
unserved
18655 CLEVELAND ST NW
Elk River
Elk River
unserved
136. Affordability and Digital Literacy
Assistance and Accessibility Programs for Tekstar/Arvig subscribers can be found at https://arvig.net/assistanceprograms
The applicant is an ETC, therefore provides Lifeline benefits for broadband and telephone service customers for those who are
eligible. Lifeline is a federal program dedicated to making Internet and Telephone service more affordable for low-income
households providing eligible consumers a monthly discount of up to $9.25. Consumers living on Tribal lands are eligible for
an enhanced discount of up to $34.25 per month. Customers who are eligible for Lifeline, SNAP, Medicaid, Federal public
Housing Assistance, SSI, or WIC are also eligible for the Affordable Connectivity Program, a long-term program that will replace
the Emergency Broadband Benefit Program (EBB) that provides discounts today. The Affordable Connectivity Program
provides a discount of up to $30 per eligible household on your internet service and up to $75 per eligible household on Tribal
lands.
The Tekstar/Arvig Internet Education Assistance Program also provides households with a discount of $10 on the internet plan
of their choice as long as they participate in the National School Lunch Program annually and enroll in AutoPay agreeing to
receive their billing statement via email. This program is currently available if the household is participating in the Lifeline and
EBB programs.
The Minnesota Telephone Assistance Program is also available where low-income eligible participants are provided monthly
telephone service discounts on one landline or wireless telephone per household.
Tekstar/Arvig does advertise these assistance programs and they are typically discussed with current and potential customers
as they are available as a standard for all existing and new Tekstar/Arvig subscribers and households. At the time new service
is requested, inquiries are made regarding any need for assistance programs. For additional information, details, weblinks to
forms and applications regarding participation and individual assistance, please refer to the following website:
https://arvig.net/assistanceprograms
Digital Literacy
Tekstar/Arvig has well -established support mechanisms to facilitate, increase, and improve digital literacy throughout their
service territories including training and technical support assistance actively available via Arvig.net. Several how-to technical
support videos are also available for review and accessible via YouTube at https://www,youtube.com/user/ArvigHQ.
Technical support and training promotional materials are available on an on -going basis through Arvig's social media pages,
newsletter articles and blog. Examples of articles include internet applications, security, and instructional documentation on
how to surf the net .
In addition, frontline staff are always available to provide live customer care via telephone, chat, email, and by appointment.
New customers are encouraged to chat, call, and email us for technical support and one -one walk-through for assistance.
137. Community Support Information
Letters of engagement and community support from the City of Elk River and Superintendent of Elk River Schools (Dr. Bittman)
are attached. No other in -kind, contribution of funds, easements, permissions to use public property, or other financial
assistance is anticipated at this time.
ilk
River
December 28, 2021
Laura Kangas
Arvig, Account Executive
26 6th Ave. N.
St. Cloud, MN 56303
Dear Ms. Kangas:
This letter is to express support of broadband expansion within the City of Elk River's urban service area.
Like many rural areas in Minnesota and across the country, the city has areas with no or limited access to
high-speed internet. As a result, some residents in our community lack the business, education, and
recreational opportunities that those with broadband experience.
Internet has become a quality -of -life issue for many residents with school age children, young; adults
attending college and those who operate businesses out of their homes. Without funded broadband
infrastructure projects, these areas would remain unserved for the foreseeable future.
It is my understanding that Tekstar dba Arvig, wishes to use federal funding from the American Rescue Flan
Act to expand internet access. This project supports the city's commitment to expand broadband in the
community and will make a tremendous impact for the families living in the unserved and underserved areas.
The City of Elk River is excited to partner with Tekstar/Arvig in this grant application and will follow
the state law guidelines for the Border -to -Border Broadband Grant Program.
Sincerely,
Suzarnt-te M. Fischer
Community Development Director
763.635.1030
13065 Orono Parkway
Elk River, MN 55330
763.635.1000
PIIERED IV
NATURE
ElkRiverMN.gov
INDEPENDENT
SCHOOL
DISTRICT 728
ELK RIVER OTSEG4 ROGERS ZIMAIERMAN
January 4, 2022
Sherburne County
American Rescue Plan Grant Application
City of Elk River Area
To Whom It May Concern:
11500 193rd Ave. NIN
Elk River. MN 55M
763.241.3400
feedtock4 id728.or9
www.lsd728.org
As Superintendent and on behall'of'ISD 728, 1 support a plan as proposed by Arvig to access
government funding from Sherburne County to specifically improve broadband in the Elk [fiver area.
The endorsement is based upon identified needs and priorities of ISD 728. With the potential assistance
of government funding, Arvig plans to upgrade to fiber intemel in several areas which would greatly
help both students and staff.
Please feel free to contact me directly for any additional information.
Sincerely,
Dr. Daniel Bittman
Superintendent of Schools
B8. Proposed Project Timeline Overall Timeline Proposed: 4/1/2023 to June 30, 2025
Tekstar/Arvig Sherburne Grant 2023/2025
Proposed Timeline
Applicant Name: Tekstar Communications, Inc. d/b/a Arvig
Name of Project: Arvig Fiber Extension — Elk River Areas
Individual Milestones for Project Est. Start Date Est. Comnlatw nata
Create Internal Work Order for Tracking
4/1/2023
4/5/2023
Permit(s)
4/1/2023
8/1/2024
Finish Environmental Review
N/A
N/A
Complete Archeological Review
N/A
N/A
Inventory - Order Fiber, Material & Electronics
6/1/2023
7/31/2024
Create Staking Sheets & Release to Construction
6/1/2023
8/29/2023
White Flag Routes
5/1/2024
9/29/2024
Plow and/or Bore Mainline Fiber
6/1/2024
9/29/2024
Splice Fiber into Vaults
8/1/2024
9/29/2024
Test Electronics
10/1/2024
9/29/2024
Obtain Consent Forms from Customers
5/1/2024
9/29/2024
Install Drops to Customer Premises
7/1/2024
6/30/2025
Pay Vendors
12/1/2024
12/31/2024
Marketing, Sales and Installation at Premise
10/1/2024
9/29/2024
Submit Invoicing to Sherburne County
12/30/2024
6/30/2025
arvig
arviga
TEKSTAR COMMUNICATIONS, INC. D/B/A ARVIG
150 2"d Street SW
Perham, MN 56573
RFP Response C - Project Budget/Expenses
Sherburne County ARPA BB
Access Grant Application
JULY 12, 2022
Laura Kangas
Account Executive
Direct 320-204-1020
Lau ra.Kana as(&a rvia.com
26 6th Ave. N I St. Cloud I arvici.com
Mark Birkholz
Director Customer Operations & Southern Markets
218 346-8868
mark. birkholz(Darvig.com
150 Second Street SW I Perham, MN 56573 arvig.com
Tekstar Communications, Inc. d/b/a Arvig
Budget/Expenses
C1. Budget and Eligible Expenses
The total eligible costs of the proposed City of Elk River Area project are estimated to be $542,651.25 for serving the area at an
estimated 55% take -rate, covering approximately 6,77 miles of mainline construction.The total estimated funds being requested
is $162,795.38 from the County, $217,060.50 MN 13213 grant, and Arvig providing the remaining $162,795.38 for the project.
Estimated cost detail is represented by 3 main areas and has been included for reference in the table below. Tekstar/Arvig
commits to use County grant awarded ARPA funds and all agency matching contributions from Cities and Townships for the sole
purposes of implementing the proposed broadband project.
City of Elk River Area
Sherburne County RFP Estimated Costs — FTTH Buildout
Elk River— Fire Elk River — Twin
Station #3 area Lakes Area
Total Mainline Footage
Material per foot - Mainline
Labor per foot - Labor mainline
Material per foot -drops -
350' average
Labor per foot - drops —
350' average
Unserved/Underserved
locations passed
Total for construction
material -mainline
Total for construction
labor -mainline
PON Cabinet, splitters, etc
Total for construction
material -drops
Total for construction
labor -drops
Equipment Cost per sub. -
$185
Total Cost
13915
$2.50
$8.00
$1.50
$4.50
10
$34,787.50
$111,320.00
$12,000.00
$5,250.00
$15, 750.00
$1,850.00
$180,957.50
13340
$2.50
$8.00
$1.50
$4.50
10
$33,350.00
$106,720.00
$1, 500.00
$5,250.00
$15,750.00
$1,850,00
$164,420.00
Total
Elk River —
Elk Riven
Elk Lake
A
Rd NW
13857.5
24.E
$2.50
$8.00
$1.50
$4.50
22
42
$34,643.75
$102,781.25
$110,860.00
$328,900.00
$1,500.00
$15,000.00
$11,550.00
$22,050.00
$34,650.00
$66,150.00
$4,070.00
$7,770.00
$197,273.76
$542,651.25
Cost per sub at 100% $18,095.75 $16,442.00 $8,966.99 $12,920.27
# of unserved structures 3 2 22 27
# of underserved structures 7 8 15
Total 10 10 22 42
C2, Ownership and other Contributing funds
Tekstar Communications, Inc. d/b/a Arvig will own, support, maintain and operate the proposed network. Funding sources to be
contributed from other entities is not anticipated at this time, however, the Company understands and acknowledges that
Sherburne, as part of their RFP process, shall be engaging Cities and Townships so that they may consider participation by
granting additional ARPA contributions and that such a contribution is critical for the purposes of consideration for eligibility. As
such, our executive account team has reached out to the Townships identified as part of this project and has received positive
response / interest relating to support.
No partnerships or joint build efforts are anticipated to be part of the proposed project at this time and start to finish
implementation including field engineering, permitting, construction, and subscriber connectivity are all scheduled to occur
using Company affiliates.
C3. Applicants Ability to Complete
In 1950, Royal B. Arvig bought the Perham Telephone Company, located in Perham, Minnesota. In subsequent years, Perham
Telephone Company purchased the lines from the farmers and started to replace the existing lines and phones with more
modern technology. The Company continued to purchase local exchanges in the immediate area over the following years. Arvig
Enterprises, Inc. was organized in 1984 to facilitate diversification beyond what is allowed by various regulatory bodies. This
corporate structure provides operating efficiencies in managing the Company's various business entities and lends to the
technical feasibility, experience, deliverability, and organizational capacity of the applicant to commit and implement the
proposed project with the schedule specified and proposed timeframe for buildout.
Today, Arvig provides entertainment and communication services to residential and business customers throughout Minnesota,
North Dakota, South Dakota, Nebraska, and Iowa with Company wholly owned (except where noted) subsidiaries as follows:
Holding Companies: Martinsen Communications, Inc.; Midwest Information Systems, Inc.; diversiCom, Inc.; Alliance
Telecommunications Corporation; V3 Technologies, LLC; Perham Investors, LLC; Osakis Telephone Company; The Home Telephone
Company; and The Peoples Telephone Co. of Bigfork
Regulated Incumbent Local Exchange Carriers ("ILECs"): East Otter Tail Telephone Company; Twin Valley-Ulen Telephone Company;
Callaway Telephone Company, Inc.; Midwest Telephone Company; Redwood County Telephone Company; Melrose Telephone
Company; Clements Telephone Company; Felton Telephone Company; Eagle Valley Telephone Company; Loretel Systems, Inc.; and
Arrowhead Communications Corporation•, Osakis Telephone Company; The Home Telephone Company; and The Peoples Telephone
Co. of Bigfork
Competitive Local Exchange Carriers ("CLECs"): Tekstar Communications, Inc.; Southern Cablevision, Inc.; Mainstreet
Communications, LLC
Long Distance: Redwood County Long Distance Company and Royale Comtronics, Inc.
Affiliate Companies: All State Communications, Inc.; AEI Construction, Inc.; AEIS Construction, Inc., CD Communications, Inc.; Time
Communications, Inc.;
Partially Owned: Central Minnesota Network Systems, LLC
Arvig provides corporate services to all subsidiaries including management, accounting, billing, HR, marketing, executive
leadership, employees, purchasing, data processing, IT support, customer services and plant maintenance services. AEI
Construction, Inc., an affiliate company, provides fiber optic network and utilities construction services positively affecting turn-
key implementation for this proposal and other projects. Arvig also provides all cash management services and the credit facility
is maintained at the corporate level. All borrowing and spending decisions are made by the Arvig leadership team and Board of
Directors.
Employees may provide labor to several different subsidiaries and will direct code their time sheets to reflect which subsidiary
they are working for on any given day. The employees track their time by business units and/or jobs. Each of these business
units and jobs are owned by a specific company so tracking of labor hours is very specific based on work performed each day.
Tekstar/Arvig has the expertise, local presence and ambition to stimulate the economy and population of Sherburne County. The
entire management team here has been working with broadband since its inception in the late Nineties deploying one of the
first Rural Utilities Service funded Fiber -to -the -home initiatives in the New York Mills exchange. Tenured staff, engineering
technicians, construction operators and installation technicians handle complications with ease communicating any necessary
adjustments needed.
Our AEI Construction teams boast more than thirty (30+) years of experience specific to broadband communications installations
including an average of over one thousand miles (1000+) of mainline fiber solutions and over three thousand (3000+) drops
annually. Installation of mainline fiber and subscriber solutions occur throughout both the metropolitan and greater Minnesota
areas. Crews are led by industry -tenured Superintendents and experienced Construction Management having a cumulative of
375 years of experience in the telecommunications industry.
Construction teams are accustomed to working under the strict deadlines and aggressive timeframes required for the delivery of
agency administered and funded broadband solutions. AEI construction crews have delivered broadband projects successfully in
conjunction with the USDA RUS traditional Broadband Loan Program, USDA RUS Broadband Initiatives Program (BIP), NTIA
Broadband Technology Opportunities Program, the Alternative Connect America Cost Model (A -CAM) Program, the MN
Department of Employment and Economic Development (DEED) Border to Border Program and most recently, funded projects
associated with the CARES Act. Over two thousand miles alone have been constructed and delivered under A -CAM.
All projects are constructed in compliance with Federal, state, and local laws, regulations, and ordinances including meeting or
exceeding speed requirements associated with State and locally funded projects. An average 40% take rate with a high
percentage of retention speaks to network reliability, overall facility improvements and customer satisfaction ratio.
Completing the proposed project with Tekstar/Arvig's solution unique and vast experience, knowledge, and turn -key subsidiaries
and affiliates will undoubtedly create the most efficient and effective scenario for a public and private partnership in delivering
sufficient broadband to the unserved and underserved of Sherburne County
Tekstar/Arvig financial information can be made available upon request.
TEKSTAR COMMUNICATIONS, INC. D/B/A ARVIG
150 2"d Street SW
Perham, MN 56573
RFP Res onse D — Supplemental Information
Sherburne County ARPA BB
Access Grant Application
J U LY 12, 2022
a r v i g Laura Kangas
Account Executive
Direct 320-204-1020
Laura.Kangas@arvig.com
26 6th Ave. N I St. Cloud I arvig.com
Mark Birkholz
Director Customer Operations & Southern Markets
a ry i g 2 346-8868
mark. birkholz(cDarvig.com
150 Second Street SW I Perham, MN 56573 arvig.com
Tekstar Communications, Inc. d/b/a Arvig
Supplemental Information — Calix Tech Specs
C,q Calix
Calix FTTP Systems Support Symmetrical l (Kibps
% A the explosion of denund in hroadband becau-s of the Patridernic and new applications like
A4p xnied Reahty and Victual Rcalaay. 11) (i3pAbi1 scrvicex :are gtimmg rapidly. It is ALSO
expected that thew services will be regwmd by mate and local funding sotirccs as. wcll as teeing•
business s.
Lme of the primary benefits of F MI nc-morks i<c their ability to scale to high bandv%idths. with
new PON teJutulugies near xtaa du itz"uti thrt will enable SO Gigabit PON and bc%4,'nd
Consumers and husinc+scs may not flood these bandwidths today. but with batrwJwtdth
consumption growing 500,,s each year. network infrastructure placed in service today ntist be
able to Ii arxilc hniidu adtli deinattds I1t= year% in else future.
As dic Lvgcxt pro%idct al' 1-I I'll x?luttuns in the United States, Calix ufCers the following
standards -based technologies ti►dsy: thgabit Passivc Optical 'Nctwork WKWI. and Paint -to -
Point Gigabit Ethernet ialso reftared to as Active Ethemetl, XGS-PUN and NG-PON21.
OPON and Point-to-Pomi Gigabit Fthcmet icchnologics can support up to (igahit s mmctrir,al
smiees. Point-tv.-Point 10 Gigabit Edwrtict. XGS-PON and NO-PON2 wchnolugi en, can prusEde
up to Ile Gigahrt %)mmctncal sLnwcs. The fi.11owing Calm sytitcRns sttppors ihc%c tecliruiltigac+
E3-2. E7- 2. E9-2 (GPON, XGS-PONING-PON2 and Point -to -Point 10G !Gigabit Ethernet). To
deliver (itgsbit and 10 Gig■bit scrvicri.. t1w Calm Gigat~analy ONTs and tesidenthd gateways
buppon de -livery ofGPON. Point -lei -Point I11 & ! OF. Ethcmct. X6S-P0\ and NG-PON2 at the
s-uusuawl or business kwation.
Passi`c Optical Network. and Point -to -Point Ethernet differ in how they aggregate traffic.
GPON. XGS-PON and N(;4`0N2 traffic is aggregated over the paissi►e optical ttrtwurk (PUN)
and in the electronics lncatc-d at the data center or remote cabinet, A single lair at the data
czritct gpically acrwce lap to 32 or fan stibscribsrx on a PUN. Handw-iddi. is dytt.utuc,ally alkx-ated
river the PON in !with the downxtrca+m and upxtrca ni allnwing bcst effort inieruat tranic tci talc
up to 10 Gigabit. In Point -to -Paint Ethan t there is a dedicated laser for each subscriber at the
data center or remote cabinet, so baatds,. Ah aggregation t t-., place only in the OLT line card or
the uplink from the t LT
Cali-% estimates that the average conxunwr bandu idth usage. during peak periods. will exceed
!tell Megabits after 21ll25. This moans 2 S GPON sati;fics most coin.%unwr demand However.
XG5-PO\ and I G-PON2 systemb are :available ncsw enabling the sere irc provider to deploy
xyicteam today that will inert hatndwidth noels beyond the next decade Mrariwhtle Point-tr-
Point GE %sill meet bandwidih demands, until av rage consunwr usage exceeds a Gigabit,
projected to be 2033 to bc+itrnd
2777 Orchard t>kwy
San sow, CA 95134
7 406.S14.3000
WWW ralix-corn
Tekstar Communications, Inc. d/b/a Arvig
Supplemental Information —Community Impact
In addition to existing affordability programs, Tekstar/Arvig is accustomed to giving back to its communities. The communities
we serve are also the communities we live and work in and our friends, families and neighbors live here, too. We believe in
giving back to the communities that support us and want to help ensure our communities are vibrant and dynamic places to live.
That's why we invest in community causes throughout the Arvig service footprint through donations, sponsorships, and
volunteerism.
Ada Borup Booster Club
Grand Meadow Poppy's
Park Rapids FireDept BullRide
Redwood Friends of the Park
Ada HOV Bench Sponsor
Grand Meadow Post Prom
Park Rapids Grad Bash
Redwood Girl Scouts
Ada Lions Club
Hawley Lions Holes
Park Rapids Hubbard Co. Sr.
Richmond River Lakes Days
Sponsorship
Nutrition
Ada Norman County
Hawley NDSU Team Make
Park Rapids Panther Booster
Rocori Grad Bash
Agricultural Society
Hole Sponsor
Ada Score Board
Hendrum Lutheran Church
Park Rapids Parade Sponsor
Sauk Centre Booster Hole
Sponsor
Audubon Fire Department
Henning Bike Rodeo
Paul Bunyan Days
Sauk Centre Area Community
Center
Audubon Fire Department
OTC Bulldogs Wrestling
Park Rapids Post Prom
Sauk Centre Community
Relief Association
Legacies Foundation
Battle Lake Area Community
Henning Landmark Center
Park Rapids Rotary Golf
Sauk Centre Grad Bash
Centre
Battle Lake Fireworks
Henning Post Prom
Park Rapids Skating
Holy Family
Battle Lake Post Prim
Henning Summer Rec
Park Rapids Street Center
Stearns County American
Cancer Society
Bemidji Pinnacle Hole
Hubbard County Food Shelf
Parkers Prairie Fire
St. Augusta Fire Department
Sponsor
Department
Bertha Fire Department
Kimball Lions Golf
Parkers Prairie Post Prom
Staples Grad Bash
Tournament
Bertha -Hewitt Sports
Kimball Baseball
Pelican Rapids Ducks
Lakewood Health
Boosters
Unlimited
City of Bertha
Kimball Boy Scouts
Pelican Rapids Pool
Twin Valley Tumbling&
Cheer
Bigfork Booster Club
Kimball Fire Relief
Pelican Rapids Post Prom
Twin Valley Mud Slinger
Association
Bluffton Fire & Rescue
Lake Park Post Prom
Perham 180
Twin Valley Post Prom
Carlsonville Relief Firefighters
Longville YMCA Camp
Perham Area Community
Wabasso Post Prom
Center HUB
Clarissa Fire Department
Mahnomen Area Baseball
Perham Area Community
Wabasso Area Baseball
Association
Boys & Girls Club
Melrose Centra Card
Center Summer Rec
Wabasso Booster Club
Detroit Laker Open
Melrose Food Shelf
Perham Arvig Relay for Life
Wabasso Lions
Becker County Fair
Melrose Graduation Party
Perham Athletic Association
Wabasso Score Board
Becker County Human
Melrose Project Give a Gift
Perham Bio Girls
Wadena Chamber of
Service Summer Camp
Commerce
Detroit Lakes Boosters Score
St. Andrew's Church
Perham Chamberof
Wadena County Ag
Board
Commerce
Boys & Girls Clubs WeFest
St. John's Church
Perham Cross Country Team
Wadena County Humane
Camper
Society
Detroit Lakes Chamber of St. Mary's School
EOT County Fair
Wadena Fire Department
Commerce Fireworks
City of Detroit Lakes Holiday St. Peters & Paul Rock the
Empowering Kids
Whitetail Run Golf Course
Decorations Block
Detroit Lakes Downtown Menahga Bird Busters School
EOT 4H Sponsor
June Jubilee Days
Alive Trapshooting
Detroit Lakes Grad Bash Minneapolis Studio One
Perham Feed the Fish
Tri-County Golf Classic
Eighty Highway of Hope
Detroit Lakes Historical Nevis Senior Citizens Center
Perham Fire Department
Wadena County Veterans
Society & Museum
Park
Detroit Lakes Holmes New York Mills Booster Club
Perham Health
Wadena Youth Hockey
Detroit Lakes Holy Rosary New York Mills Childcare
Perham Kinship
Walker Area Community
Center
Detroit Lakes Flyers Club Finn Creek
Perham Lakes Area
Walker Fire Department
Basketball Association
Eden Valley Watkins Post NYM VFW Poppies
Lutheran Social Services
Walker Area Food Shelf
Prom
Eden Valley Community NYM Post Prom
Perham Deer Hunters
Walker Golf Course
Education
Banquet
Eden Valley Post Prom Osakis Post Prom
PACC
Leech LakeChamberof
Commerce
Fargo Moorhead Redhawks Osakis Sportsman Club
Perham Pirates
Walnut Grove Fire
Department
Fargo Sanford Health Osakis United Way Backpack
Perham Post Prom
City of Watkins
Foundation Program
Frazee Community Club Park Rapids Business
Perham Rotary Barn
Associates
Frazee FFA Park Rapids Chamber of
St. Henry's Church
Commerce Parade
Frazee High School Sports Park Rapids Chamberof
St. Paul's Lutheran Church
Board Commerce Powersports
Gary Cares Downtown Webcam
Turtle Fest
City of Glyndon Park Rapids Downtown
Perham Youth Hockey
Business Association
Association
Grand Meadow Athletic Park Rapids Fire Department
Redwood County Ag
Advertising
',tart ''te rel a r.,?i,,e' Aspha1' Part
LFPark °
I
V:ood a^d TradS Pal,
or of e,.,e
t
• r
r t
1
1
1
■C
T-
Nit
I
-77
0
� X Area 4 - approx
,r N.
t
_ 1
l
i
/VGYi SFect,ummHigh School Athletic Fields
_ Soul Essentials '-an�.c��,,s
�
City of Elk River
City Council
Resolution 23-2
A Resolution of the City Council of the City of Elk River in Support of
Sherburne County's Broadband Expansion Project to Under/Unnerved
Areas of the City
WHEREAS, the Cityof Elk River recognizes that access to high-speed broadband
service has become a necessity for businesses and residents to be able to access critical
services and participate in the current marketplace; and
WHEREAS, Sherburne County has developed a Broadband Access Grant Program to
help broadband providers expand their services to those locations where it may not be
economically feasible without a public -private partnership; and
WHEREAS, Sherburne County has received a broadband expansion grant application
from Arvig that would bring high-speed broadband service to approximately 42 (27
unserved and 156 underserved), homes and businesses within the City of Elk River: and
WHEREAS, Sherburne County has limited funds available for its Grant Program and
requests a 25% contribution to the total project cost of $542,651.00 from the City of
Elk River.
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Elk
River, Minnesota, as follows: The City of Elk River supports Sherburne County's
proposed grantto Arvig and willcontribute $41,950.00 from its American Rescue Plan Act
(ARPA) funds to the grant
Passed and adopted this aid day of January 2023.
ATTEST:
r
' 'Tina Allard, City Clerk
)hn ..� 'Dietz, 'ayor
1
Broadband Access Grant Program Agreement
This Broadband Access Grant Program Agreement (the "Grant Agreement") is made and
entered into this 3rd day of January, 2024 (the "Effective Date") by and between the City of Elk
River, a political subdivision of the State of Minnesota (the "City"), 13065 Orono Parkway, Elk
River, Minnesota 55330, and Tekstar Communications, Inc., d/b/a/ Arvig, 150 2nd St. SW,
Perham, Minnesota 56573 (the "Grantee").
WHEREAS, in an effort to mitigate the economic distress and disparities in access to
necessary services caused or exacerbated by COVID-19, Congress passed the American Rescue
Plan Act (ARPA) to provide funding to States and local governments to aid in the recovery from
the pandemic.
WHEREAS, guidance issued by the federal government provides that ARPA funding is
intended to cover a variety of costs incurred by local governments in responding to and
mitigating the effects of COVID-19, including by making investments in expanding access to
broadband infrastructure.
WHEREAS, the City has established the City of Elk River Broadband Access Grant
Program (the "Grant Program") to provide grant funding to broadband providers to further the
City's goal of universal broadband access.
WHEREAS, pursuant to the Grant Program, grant recipients must comply with certain
terms and conditions to ensure that broadband projects that receive assistance from the grant
Program provide broadband access that is reliable and affordable, at acceptable speeds and
serves the long-term public interest.
WHEREAS, the Grant Program also requires grant recipients to comply with the
Uniform Administrative Requirements, Cost Principles, and Audit Requirements for federal
awards as provided in 2 C.F.R. Part 200 (the "Uniform Requirements").
WHEREAS, Grantee has applied for a grant award for a broadband project (the "Grant
Application") and has been selected by the City for grant funding, subject to compliance with
the Grant Program and this Grant Agreement.
WHEREAS, the City has determined that Grantee has the characteristics of a
beneficiary of federal ARPA funds and that certain aspects of the grant award might also be
considered a "subaward" of federal ARPA funds, and the City accordingly intends to adopt
those portions of the Uniform Requirements applicable to beneficiaries and subawards as
appropriate for the Grant provided herein.
WHEREAS, certain information required by the Uniform Requirements to be included
as part of the grant funding is provided on Exhibit A attached to this Agreement.
NOW THEREFORE, The City and Grantee agree as follows:
229334d2
1. TERM AND AMOUNT OF GRANT.
1.1 Effective Date and Term. This Grant Agreement shall be effective as of the
Effective Date and shall expire on December 31, 2024, or when all obligations have been
fulfilled to the satisfaction of the City, whichever occurs first, unless earlier terminated
pursuant to this Grant Agreement.
1.2 Grant Amount. The total amount of the Grant is $41,950.00 (the "Grant Funds"). In
no event shall the City be obligated to reimburse the Grantee for eligible expenses that exceed
the amount of the Grant Funds nor shall the City be obliged to make payments pursuant to this
Grant Agreement from funds other than those received by the City from the federal award
identified on Exhibit B.
2. GRANTEE'S DUTIES AND RESPONSIBILITIES.
2.1 Installation of Broadband Improvements. Grantee will construct and install a fiber
optic broadband network that will provide last -mile fiber to properties located within the project
area maps attached as part of Exhibit C. Specifically, Grantee will acquire, construct, and install
broadband infrastructure and provide access to broadband service to approximately 42 passings
in the project areas at speeds and at retail prices as stated in the Grant Application, attached as
Exhibit C (the "Grant Project"). The broadband infrastructure shall have the capability to scale
to speeds of at least 100 megabits per second download and 100 megabits per second upload.
2.2 Contract Provisions and Payment of Contractors. Grantee must include in any
contract and sub -grant, in addition to provisions that define a sound and complete agreement,
such provisions that require contractors and sub -grantees to comply with applicable state and
federal laws. Where applicable these provisions will include the equal opportunity clause
provided under 41 CFR 60-1.4(b). Grantee must ensure that all contractors and
subcontractors performing work covered by this grant are paid for their work that is
satisfactorily completed. Grantee shall pay wages at or above the City's minimum livable
wage standards for labor used in the installation of the project infrastructure. For purposes of
this requirement, the minimum wage standards shall be an hourly wage at or above the living
wage established by MIT for Sherburne County (available at:
ls_//1iv qgg.illi,t.edu/coun'ties/2714-1).
2.3 Time for Completion. Grantee shall complete the Grant Project within the
timeframes specified on Exhibit C.
2.4 Compliance with Grant Agreement and Applicable Laws. Grantee shall fully
comply with the terms of this Grant Agreement and the Grant Program. Grantee acknowledges
that the Grant Funds are subject to the Uniform Administrative Requirements, Cost Principles,
and Audit Requirements for federal awards as provided in 2 C.F.R. Part 200 and shall fully
comply with the Special Conditions attached hereto as Exhibit B.
2.5 Duty to Make Conduit Available to Other Providers. No later than 10 years after the
Effective Date, Grantee must make any conduit installed within public right-of-way as part of the
Grant Project available to other broadband providers through lease, license or other reasonable
terms to be determined by the Grantee. This provision shall survive termination or expiration of
this Grant Agreement.
229334d2
3. GRANTEE'S CERTIFICATIONS.
Grantee makes the following representations and certifications and understands that its
representations and certification in this Grant Agreement and the Grant Application are material
requirements of the Grant award:
(a) Grantee has the full right and power to enter into and perform this Grant Agreement.
(b) Grantee has secured all necessary funds to complete the Grant Project.
(c) To the best of Grantee's knowledge and based on reasonably accessible information,
Grantee certifies that there are no existing agreements or plans for Grantee or any
other provider to provide broadband service to the Grant Project area.
(d) With the exception of the contributing grant funds from Sherburne County and the
State of Minnesota as referenced in section 4.4 of this Grant Agreement, Grantee has
not and will not receive any other award of state or federal funds in connection with
the Grant Project.
4. PROJECT BUDGET AND PAYMENT OF GRANT FUNDS.
4.1 Budget. Grantee shall complete the Grant Project in accordance with the Grant Project
budget attached as Exhibit D (the "Budget"). The Budget does not include an allocation of Grant
Funds for reimbursement for any indirect costs. Any amendments to the Budget must be
approved in writing by both the City and the Grantee. The total estimated amount of the Grant
Project is $542,651.00. All costs and expenses exceeding the amount of the Grant Funds shall be
the responsibility of the Grantee.
4.2 Payment of Funds. The City agrees to reimburse Grantee for costs actually incurred
and paid or to be incurred or paid by Grantee in accordance with the Budget in an amount not to
exceed the total amount of the Grant Funds. Grantee may submit to the City itemized requests for
payments of Grant Funds in advance of purchasing material, equipment and labor, provided that
such purchases are consistent with the Budget and will be incurred within a reasonable time
following payment. Requests for payment must be accompanied by documentation from the
Grantee demonstrating that all procurements for which payment is requested have been or will be
made in accordance with this Grant Agreement, along with any other information and
documentation requested by the City to ensure compliance with this Grant Agreement. Payment
will be made upon submission by Grantee of a properly executed request for payment in a format
provided or approved by the City, along with all supporting invoices, bills, time sheets, and other
documents necessary to justify the payment.
4.3 Limitations on Expenditures. Grantee shall not be reimbursed or otherwise
compensated for any expenditures incurred following the earlier of the expiration or termination
of this Agreement. The Grantee may be reimbursed for expenses incurred before the effective
date, so long as they are incurred after March 1 st, 2023. The City shall only reimburse Grantee
for documented expenses incurred and expended in accordance with all applicable requirements
for the expenditure of funds payable under this Grant Agreement.
4.4 Requirement to Report Potentially Duplicative Funding. The City acknowledges that
Sherburne County will be contributing grant funds to the Grant Project in an amount up to
$120,845.00 and the State of Minnesota will be contributing grant funds to the Grant Project in
229334d2
an amount up to $217,060.00. If Grantee receives any other award of federal, state or local funds
during the period of performance for this Grant award, Grantee must determine whether the funds
from such other source are eligible to be used for one or more of the items identified in the
Budget. If so, Grantee must promptly notify the City in writing of the potential duplication. The
City will determine, in consultation with Grantee, whether any modification of the Budget or any
change in scope of the Grant Project is necessary to eliminate inappropriate duplication of
funding.
5. AUTHORIZED REPRESENTATIVES.
Cal Portner, City Administrator shall serve as the Authorized Representative of the City and as
the liaison with Grantee. The City will inform Grantee if it changes its Authorized
Representative at any time during the term of this Grant Agreement. The Authorized
Representative has the responsibility to monitor Grantee's performance. Grantee shall submit
reports, invoices and other materials prepared pursuant to this Agreement to the City's
Authorized Representative, by mailing or delivering them to: Cal Portner, City Administrator,
13065 Orono Parkway, Elk River, MN 55330, Cportner@elkrivermn.gov.
The Grantee's Authorized Representative is David S. Schornack, Director of Business
Development and Sales, 150 2nd St. SW Perham, MN 56573, david.schornack@arvig.com.
Grantee's Authorized Representative shall be responsible for ensuring Grantee's compliance
with the terms of this Grant Agreement. If the Grantee's Authorized Representative changes at
any time during the term of this Grant Agreement, Grantee must immediately notify the City.
6. REMEDIES FOR NONCOMPLIANCE; TERMINATION.
6.1 Termination by City. If the City determines that Grantee has failed to comply with
any term, condition or requirement of this Grant Agreement, The City may, in its discretion,
suspend or terminate this Grant Agreement or exercise any other remedy for noncompliance as
provided for in 2 CFR 200.339. Failure to comply with any requirement of this Grant Agreement
includes but is not limited to the following:
(a) Failure to comply with any of the rules, regulations or provisions referred to herein, or such
statutes, regulations, guidelines relating to the use of the Grant Funds as may become applicable
at any time;
(b) Failure, for any reason, of Grantee to fulfill in a timely and proper manner its
obligations under this Grant Agreement;
(c) Ineffective or improper use of Grant Funds; or
(d) Submission by Grantee to the City of any reports, audits, or other documentation that are
incorrect or incomplete in any material respect.
The City will promptly notify Grantee in writing of its determination and the reasons for the
termination together with the date on which the termination shall take effect. Upon termination,
the City retains the right to recover any improper expenditures from Grantee and Grantee shall
return to the City any improper expenditures no later than thirty (30) days after the date of
termination.
6.2 Termination for Convenience. Pursuant to 2 CFR 200 Appendix II (B), this Grant
Agreement may also be terminated for convenience by either the City or Grantee, in whole or in
part, by setting forth the reasons for such termination, the effective date, and, in the case of
229334d2
partial termination, the portion to be terminated. If, in the case of a partial termination, the City
determines that the remaining portion of the Grant award will not accomplish the purpose for
which the award was made; the City may terminate the award in its entirety. In the event this
Grant Agreement is terminated by Grantee for convenience prior to completion of the Grant
Project, Grantee shall promptly return to the City any and all Grant Funds received by Grantee.
7. RELATIONSHIP BETWEEN THE PARTIES.
7.1 Independent Contractor. Nothing in this Agreement shall be construed as creating the
relationship of co-partners, joint ventures, or an association, nor shall Grantee, its employees,
representatives or contractors be considered employees, agents or representatives of the City.
Any and all personnel of Grantee or other persons engaged in the performance of the Grant
Project will have not relationship with the City and will not be considered employees of the City.
Such personnel or other persons shall not be entitled to any compensation, rights or benefits of
any kind from the City, including, without limitation, Worker's Compensation, medical care,
disability, severance pay and retirement benefits.
7.2 No Agency. The City will not assume or accept any agreement, representation,
commitment or warranty made by Grantee, nor shall the City be obligated for damages to any
person or organization for personal injuries or property damage directly or indirectly arising out
of Grantee's conduct or caused by Grantee's negligence, willful act, or failure to act.
8. INDEMNIFICATION.
The Grantee must indemnify, save, and hold the City, its officers, agents, and employees
harmless from any claims or causes of action, including attorney's fees incurred by the City,
arising from the performance of this Grant Agreement by the Grantee or the Grantee's agents,
contractors or employees. This clause will not be construed to bar any legal remedies the
Grantee may have for the City's failure to fulfill its obligations under this Grant Agreement.
9. GOVERNMENT DATA PRACTICES.
The Grantee and the City must comply with the Minnesota Government Data Practices Act,
Minn. Stat. Ch. 13, as it applies to all data created, collected, received, maintained, or
disseminated under this Grant Agreement. If Grantee receives a request to release data referred
to in this section, Grantee must immediately notify the City. The City will give Grantee
instructions concerning the release of the data to the requesting party before the data is released.
The Grantee's response to the request shall comply with applicable law.
10. AUDIT.
Grantee shall maintain complete and accurate records with respect to performance of the Grant
Project and costs incurred pursuant to this Grant Agreement for a period of at least six (6) years
after the termination of this Agreement. Pursuant to Minn. Stat. § 16C.05, Subd. 5, Grantee shall
allow the City or other persons or agencies authorized by the City access to the records of
Grantee at reasonable hours, including all books, records, documents, and accounting procedures
and practices of Grantee relevant to the subject matter of the Agreement, for purposes of audit.
229334d2
I L SURVIVAL OF TERMS.
The provisions of this Grant Agreement which, by their terms, impose obligations that are
continuing in nature and which must survive in order to give effect to their meaning will survive
the expiration or termination of this Agreement, including, without limitation, the following
clauses: Sections 2.5 (Duty to Make Conduit Available to Other Providers), 6 (relating to
remedies for noncompliance); 8 (Indemnification); 10 (Audit); 12.3 (Governing Law;
Jurisdiction; Venue); and the Special Conditions identified on Exhibit B.
12. GENERAL PROVISIONS.
12.1 Entire Agreement; Amendments; Conflicts. This Grant Agreement (including the
exhibits attached hereto) constitutes the entire agreement and understanding of the parties with
respect to the subject matter hereof and supersedes all prior and contemporaneous agreements,
documents and proposals, oral or written, between the parties with respect thereto. The terms and
conditions of the exhibits are integral parts of this Agreement and are fully incorporated herein
by this reference. Any amendment or modification to this Agreement shall not be valid unless
such amendment or modification (i) is in writing and signed by authorized representatives of
both parties and (ii) references this Agreement. Notwithstanding the foregoing, the City may, in
its discretion, amend this Grant Agreement if required to conform with Federal or State
regulations and guidelines, and available funding amounts.
12.2 Waiver. No delay in the exercise of any power, right, or remedy under this Grant
Agreement operates as a waiver thereof, nor shall any single or partial exercise of any other
power, right, or remedy.
12.3 Compliance with Applicable Law. Grantee agrees to comply with applicable
federal, state, and local laws or ordinances, and applicable rules, regulations, and standards
established by any agency of such governmental units, which are in effect as of Grantee's
performance of the Grant Project.
12.4 Governing Law; Jurisdiction; Venue. This Grant Agreement shall be governed by
the laws of the State of Minnesota, without regard to its conflict of laws rules. For the purpose of
resolving conflicts related to or arising out of this Agreement, the parties expressly agree that
venue shall be exclusively in the State of Minnesota, City of Elk River. The parties hereby
expressly consent to the exclusive personal jurisdiction of the federal and state courts located in
the State of Minnesota, regardless of the citizenship or residency of either party at the time of the
commencement of any legal proceeding.
12.5 Debarment. Grantee certifies that it is not prohibited from doing business with either
the federal government or the State of Minnesota as a result of any debarment or suspension
proceedings, including without limitation under 2 CFR 200 Appendix II(H). Grantee's
certification is a material representation upon which the City's approval of this Agreement is
based. Grantee shall provide immediate written notice to the City's authorized representative if at
any time Grantee learns that this certification is erroneous or becomes erroneous due to changed
circumstances.
12.6 Equal Employment Opportunity. In connection with the execution of this
Agreement, Grantee agrees that it will comply with Federal law and Minn. Stat. § 363A.08, to
not discriminate against any employee or applicant for employment because of race, color,
229334d2
creed, religion, national original, sex, marital status, status with regard to public assistance,
membership or activity in a local commission, disability, sexual orientation, or age. Grantee
and all of its subcontractors will take affirmative actions to ensure that applicants are
employed, and that employees are treated during employment without regard to factors stated
in Minn. Stat. § 363A.08. Such actions shall include, but not be limited to, the following:
hiring, tenure, compensation, terms, upgrading, conditions, facilities, or privileges of
employment.
12.7 Worker's Compensation. Grantee certified that it is in compliance with Minn. Stat.
§ 176.181, subd. 2, pertaining to workers' compensation insurance coverage. The Grantee's
employees and agents will not be considered City employees. Any claims that may arise under
the Minnesota Workers' Compensation Act on behalf of these employees and any claims made
by any third party as a consequence of any act or omission on the part of these employees are in
no way the City's obligation or responsibility.
12.8 Conflict of Interest. Grantee affirms that, to the best of Grantee's knowledge,
Grantee's involvement in this Grant Agreement does not result in a conflict of interest with any
party or entity, which may be affected by the terms of this Agreement. Grantee agrees that should
any conflict or potential conflict of interest become known to Grantee, it will immediately notify
the City of the conflict or potential conflict, specifying the part of this Agreement giving rise to
the conflict or potential conflict, and will advise the City whether Grantee will or will not resign
from the other engagement or representation. If the City reasonably determines that a conflict of
interest reported pursuant to this section cannot be satisfactorily addressed and Grantee refuses to
resign from the other engagement or representation, the city may terminate this agreement.
12.9 Assignment and Delegation. Neither party shall assign its rights or delegate its
duties under this Grant Agreement without receiving the prior written consent of the other party.
12.10 Successors in Interest. The provisions of this Grant Agreement shall be binding
upon and inure to the benefit of the parties and their permitted successors and assigns.
12.11 Severability. In the event that any portion of this Grant Agreement shall be held
to be invalid, such invalidity shall not affect the validity of the remainder of this Agreement.
12.12 Execution. This Agreement may be executed in one or more counterparts, each of
which shall be deemed an original and to constitute one and the same instrument. Electronic
copies of this Agreement, including without limitation, those transmitted by facsimile or scanned
to an image file, shall be considered originals.
IN WITNESS WHEREOF, the parties hereto have executed this Agreement to be
effective as of the Effective Date set forth above.
229334d2
City of Elk River
Print Name
Title
Date
Print Name
Title
Date
Tekstar Communications, Inc.
I0
Print Name
Title
Date
By:
Print Name
Title
Date
229334d2
EXHIBIT A
SUBAWARD DATA
2 CFR � 200.332(a)(1):
(i)
Subrecipient Name
Tekstar Communications
(ii)
Subrecipient Unique Entity Identifier:
(iii)
Federal Award Identification Number:
SLT-2973
(iv)
Federal Award Date (date of award to the Pass-
May 21, 2021
Through Entity by the Federal Agency):
(v)
Subaward Period of Performance Start Date:
Effective Date of Agreement
Subaward Period of Performance End Date:
December 31, 2024
(VI)
Subaward Budget Period Start Date:
Effective Date of Agreement
Subaward Budget Period End Date:
December 31, 2024
(vii)
Amount of Federal Funds obligated by this action by
$41,950
the Pass -Through Entity to the Subrecipient:
(viii)
Total Amount of Federal Funds obligated to the
$41,950
Subrecipient by the Pass -Through Entity, including
the current obligation:
(ix)
Total Amount of the Federal Award committed to
$41,950
the Subrecipient by the Pass -Through Entity:
(x)
Federal Award Project Description:
Funding provided through the American Rescue
Plan Act is intended to cover a variety of costs
incurred by local governments in responding to
and mitigating the effects of COVID-19,
including by making investments in expanding
access to broadband infrastructure.
(xi)
Name of Federal Awarding Agency:
US Dept of Treasury
Name of Pass -Through Entity:
City of Elk River
Contact Information for Pass -Through
Cal Portner, City Administrator
Entity Authorizing Official:
13065 Orono Parkway, Elk River, MN 55330
CPanerr(c7),elkrivermn..gay
(xii)
Assistance Listing Number and Name:
21.027 Coronavirus State and Local Fiscal
Recovery Fund
(xiii)
Identification of whether the award is for R&D:
Not for R&D
229334d2
(xiv) Indirect cost rate for the Federal Award: Not applicable
EXHIBIT B
SPECIAL CONDITIONS RELATING TO
UNIFORM ADMINISTRATIVE REQUIREMENTS, COST
PRINCIPLES AND AUDIT REQUIREMENTS
1. Applicability of 2 CFR Part 200 Uniform Requirements. Grantee acknowledges that the Uniform
Administrative Requirements, Cost Principles, and Audit Requirements in 2 C.F.R. Part 200
apply to this Grant award from the City of Elk River.
2. Compliance with Rules Governing Prime Award. Grantee acknowledges that it is a beneficiary of
grant funds issued by the City from the Coronavirus State and Local Fiscal Recovery Funds
("SLFRF") awarded to the City through the American Rescue Plan Act. Grantee's use of Grant
Funds must conform to the requirements and limitations on the use of SLFRF as provided in 31
CFR Part 35 and the accompanying guidance issued by the U.S. Treasury. This includes, but is
not limited to, the requirements relating to the use of SLFRF for broadband investments provided
for in 31 CFR § 35.6(e)(2).
Pursuant to 31 CFR § 35.6(e)(2)(C), Grantee must, for as long as the SLFRF-funded broadband
infrastructure is in use:
(a) Participate in the Federal Communications Commission's Affordable Connectivity Program
(ACP) through the lifetime of the ACP; or
(b) Otherwise provide access to a broad -based affordability program to low-income consumers in
the proposed service area of the broadband infrastructure that provides benefits to households
commensurate with those provided under the ACP through the lifetime of the ACP.
3. Procurement.
a. Federal Procurement Standards. Grantee shall comply with the procurement standards
provided in 2 CFR § 318-326 when procuring property or services with Grant Funds. Grantee
shall impose the Grantee's obligations under this Agreement on its contractors, specifically or
by reference, so that such obligations will be binding upon each of its contractors. Grantee
shall maintain oversight of all activities under this Agreement and shall ensure that for any
procured contract or agreement, its contractors perform according to the terms and conditions
of the procured contracts or agreements, and the terms and conditions of this Agreement.
b. Use ofRecycled Materials. Grantee will emphasize the use of recovered or recycled goods and
materials where practical and cost competitive.
Use of Small and Minority Businesses. Grantee will take affirmative steps to use minority and
women's business enterprises and labor surplus area firms are used when possible. These
efforts shall include soliciting such businesses when they are a potential source.
d. Preference for Domestic Materials. Grantee will, to the extent appropriate, practicable and
consistent with the law, provide a preference for the purchase, acquisition, or use of goods,
products or materials produced in the United States, as provided for in 2 CFR § 200.322.
229334d2
4. Insurance and Bonding. Grantee shall comply with the insurance and bonding requirements set
forth in 2 CFR § 200.310 and 200.326.
5. Indirect Cost Rate. The Parties do not intend to reimburse indirect costs as part of the Grant.
6. Financial Management.
a. Accounting Standards. Grantee agrees to comply with the financial management standards
provided for in 2 CFR § 200.302(b) and agrees to adhere to the accounting principles and
procedures required therein.
b. Cost Principles. Grantee acknowledges that the cost principles provided for in 2 CFR
§ 200.400-416 apply to this Agreement and that Grantee's use of Grant Funds are limited to
only those costs that are reasonable, allocable to the federal award (SLFRF) and otherwise in
compliance with the cost principles.
7. Records to be Maintained; Access to Records; Reports.
a. Records. Grantee shall maintain all records relating to its use of Grant Funds as required by 2
CFR § 200.334. Such records include, but are not limited to, records relating to all costs
incurred and procurement methods used by Grantee in connection with the Grant Funds and
any performance measurement information. The records must be retained for the minimum
periods identified in 2 CFR § 200.334, unless a longer retention period is provided for in this
Agreement.
b. Access to Records. Pursuant to 2 CFR § 200.332(a)(5), Grantee shall permit the City and
auditors to have access to the Grantee's records and financial statements as required for the
City to meet its audit requirements relating to SLFRF.
Reports. Grantee shall submit to the City such reports and other information as may be required
by the City, including without limitation such reports and information as may be required for
the City to submit its own financial and other reports for purposes of the Prime Award.
d. Survival. The provisions of this section 6 shall survive expiration or termination of this
Agreement with respect to any reports or information that Grantee is required to submit to the
City following expiration or termination of the Agreement.
8. Closeout. The City and Grantee will closeout Grantee's use of SLFRF according to the closeout
procedures in 2 CFR § 200.344-345.
9. Audits, Inspections and Monitoring.
a. Audits. The Grantee must be audited as required by 2 CFR part 200, subpart F if the Grantee's
total expenditure of federal awards will be more than the threshold set forth 2 CFR § 200.501
(currently $750,000) or as otherwise required by 2 CFR § 200.503. Grantee must notify the
City if its total expenditure of federal awards will exceed the threshold in any year during the
term of this Agreement.
b. Inspections. Notwithstanding any audit requirement or exemption form the audit requirements,
Grantee shall make available to the City and its auditors and to the U.S. Treasury and the
Government Accountability Office the Grantee's records and financial statements.
229334d2
Monitoring. Grantee shall give the City access to Grantee's records as often as is necessary for
the City to comply with its obligations under 2 CFR part 200. Grantee shall also submit to
monitoring of its activities by the City as necessary to ensure that the subaward is used for
authorized purposes and in compliance with federal regulations and the conditions of the
Grant award to Grantee. Monitoring activities may include, at a minimum, the activities set
forth in 2 CFR § 200.332(d).
d. Corrective Action. The City may require Grantee to take timely and appropriate action to
correct any deficiency relating to the subaward detected through audit, inspection or other
means. The City may also impose additional conditions on Grantee's use of the Grant Funds
to ensure future compliance.
e. Improper Payments. Any item of expenditure by Grantee under the terms of this Agreement
which is found by the City or its auditors, investigators, and other authorized representatives,
the U.S. Government Accountability Office to be improper, unallowable, in violation of
federal or state law or the terms of the Prime Award (SLFRF) or this Agreement, or involving
any fraudulent, deceptive, or misleading representations or activities of Grantee, shall become
Grantee's liability, to be paid by Grantee from funds other than those provided by the City
under this Agreement or any other agreements between the City and Grantee. This provision
shall survive the expiration or termination of this Agreement.
10. Conflict of Interest. Grantee shall comply with the conflict of interest provisions in 2 CFR § 318
when procuring supplies, equipment, construction and services pursuant to this Agreement.
11. Restrictions on Lobbying. Grantee shall comply with the restrictions on lobbying in connection
with the Grant Funds as provided for in 2 CFR § 200.450, 31 U.S.C. § 1352 and other applicable
law.
12. Certifications. Grantee shall provide the City with the certifications required by in 2 CFR
§ 200.415 and 200.450 with each request for disbursement of Grant Funds and at other times as
may be requested by the City.
13. Suspension and Debarment. Grantee represents that neither it nor any of its principals has been
debarred, suspended or determined ineligible to participate in federal assistance awards or
contracts pursuant to 2 CFR part 180 or any other state or federal regulation. Grantee must notify
the City immediately if it or any of its principals is placed on the list of parties excluded from
federal procurement or nonprocurement programs.
14. "High Risk" Designation. Grantee must disclose whether it has been designated as "high risk" by
any other local government or state or federal agency for purposes of monitoring Grantee's
activities in connection with the use of a federal award or subaward. For purposes of this
disclosure, the term "high risk" includes any status under which an awarding agency provides
additional oversight due to the Grantee's past performance, or other programmatic or financial
concerns with the Grantee.
15. Federal Funding Accountability and Transparency Act. Grantee agrees to provide the City with
all information required to enable the City to comply with the reporting requirements of the
Federal Funding Accountability and Transparency Act.
16. Prohibition on Certain Telecommunications Services or Equipment. Grantee is prohibited from
229334d2
using Grant Funds to procure or obtain or to enter into, extend or renew any contract to procure
or obtain any of the services, equipment or systems identified in 2 C.F.R. 200.216.
17. Disposition of Real Property. The use and disposition of any Real Property (as that term is
defined in 2 CFR § 200.1) acquired with Grant Funds shall comply with the requirements of 2
CFR § 200.311.
18. Hatch Act. Grantee agrees that no funds provided, nor personnel employed under this
Agreement, shall be in any way or to any extent engaged in the conduct of political activities in
violation of Chapter 15 of Title V of the U.S.C.
19. Air and Water Quality. Grantee shall comply with the requirements of the Clean Air Act (42
U.S.C. 7401-7671q) and the Federal Water Pollution Control Act (33 U.S.C. 1251- 1387) as they
may apply to the performance of the Grant Project.
229334d2
EXHIBIT C
GRANT APPLICATION
This Grant Agreement incorporates Grantee's grant application as a part of this Agreement. If
there is a conflict between the Grant Agreement terms and Grantee's application, the Grant
Agreement terms will control.
229334d2
EXHIBIT D
PROJECT BUDGET
Sherburne County RFP Estimated Costs — FTTH Buildout Total
Elk River —Fire
Station #3 area
Elk River —Twin
Lakes Area
Elk River —:
Elk Lake Rd NW�
Total Mainline Footage
13915
13340
13857.5
24.56
Material per foot - Mainline
$2.50
$2.50
$2.50
Labor per foot - Labor mainline
$8.00
$8.00
$8.00
Material per foot - drops -
350' average
$1.50
$1.50
$1.50
Labor per foot - drops —
350' average
$4.50
$4.50
$4.50
Unserved/Underserved
locations passed
10
10
22
Total for construction
material -mainline
$34,787.50
$33,350.00
$34,643.75j
Total for construction
labor -mainline
$111,320.00
$106,720.00
$110,860.00
00y 0�
PON Cabinet, splitters, etc.
$12,000.00
$1,500.00
$1,500.00
$15,000.00
Total for construction
material -drops
$5,250.00
$5,250.00
$11,550.00
0040,5
Total for construction
labor -drops
$15,750.00
$15,750.00
$34,650.00vA
Equipment Cost per sub. - 185
$1,850.00
$1,850.00
$4,070.00
%T0°
Total Cost
$180,957.50
$164,420.00
$197,273.75
$542,651.25
Cost per sub at 100%
$18,095.75
$16,442.00
$8,966.99
$12,920.27
# of unserved structures
3
2
22
27
# of underserved structures
7
8
15
Total
10
10
22
4
229334v2