17-B-0001__Bid_Abstract.pdf

ITEM Est Qty Unit

0001 1500 CY 70.49 105,735.00 378.00 567,000.00 53.20 79,800.00 330.00 495,000.00 52.00 78,000.00 193.00 289,500.00 184.17 276,255.00 66.50 99,750.00 0002 100 CY 90.74 9,074.00 236.00 23,600.00 162.00 16,200.00 375.00 37,500.00 94.00 9,400.00 304.00 30,400.00 302.57 30,257.00 95.00 9,500.00 0003 20 CY 235.74 4,714.80 324.00 6,480.00 150.00 3,000.00 3,000.00 60,000.00 197.00 3,940.00 255.00 5,100.00 789.30 15,786.00 300.00 6,000.00 0004 50 LF 117.87 5,893.50 258.00 12,900.00 50.00 2,500.00 150.00 7,500.00 124.00 6,200.00 34.00 1,700.00 222.32 11,116.00 150.00 7,500.00 0005 900 CY 156.35 140,715.00 287.00 258,300.00 147.70 132,930.00 325.00 292,500.00 139.00 125,100.00 215.00 193,500.00 236.79 213,111.00 145.00 130,500.00 0006 20 SF 47.17 943.40 125.00 2,500.00 116.00 2,320.00 1,100.00 22,000.00 169.00 3,380.00 51.00 1,020.00 328.88 6,577.60 50.00 1,000.00 0007 300 LF 67.20 20,160.00 82.60 24,780.00 53.00 15,900.00 310.00 93,000.00 124.00 37,200.00 224.00 67,200.00 65.78 19,734.00 64.50 19,350.00 0008 20 LF 70.70 1,414.00 142.00 2,840.00 118.00 2,360.00 975.00 19,500.00 225.00 4,500.00 224.00 4,480.00 263.10 5,262.00 67.60 1,352.00 0009 1000 SY 27.24 27,240.00 45.20 45,200.00 13.90 13,900.00 80.00 80,000.00 15.00 15,000.00 20.50 20,500.00 34.93 34,930.00 19.50 19,500.00 0010 1000 SY 37.74 37,740.00 62.10 62,100.00 23.10 23,100.00 100.00 100,000.00 24.00 24,000.00 32.00 32,000.00 54.22 54,220.00 27.00 27,000.00 0011 2400 SY 36.57 87,768.00 58.70 140,880.00 27.70 66,480.00 115.00 276,000.00 28.00 67,200.00 39.00 93,600.00 45.83 109,992.00 28.50 68,400.00 0012 2400 SY 47.49 113,976.00 80.60 193,440.00 37.00 88,800.00 130.00 312,000.00 35.00 84,000.00 53.00 127,200.00 68.41 164,184.00 37.20 89,280.00 0013 2 EA 712.32 1,424.64 1,171.00 2,342.00 2,060.00 4,120.00 5,000.00 10,000.00 563.00 1,126.00 1,382.00 2,764.00 2,631.00 5,262.00 1,500.00 3,000.00 0014 200 LF 1.48 296.00 2.61 522.00 2.00 400.00 8.00 1,600.00 2.00 400.00 3.00 600.00 1.97 394.00 2.80 560.00 0015 10 EA 58.94 589.40 43.60 436.00 12.00 120.00 150.00 1,500.00 28.00 280.00 42.00 420.00 32.89 328.90 60.00 600.00 0016 10 EA 76.64 766.40 87.10 871.00 24.00 240.00 150.00 1,500.00 56.00 560.00 85.00 850.00 65.78 657.80 75.00 750.00 0017 10 EA 70.70 707.00 174.00 1,740.00 48.00 480.00 200.00 2,000.00 113.00 1,130.00 170.00 1,700.00 131.55 1,315.50 70.00 700.00 0018 5 EA 58.94 294.70 436.00 2,180.00 48.00 240.00 300.00 1,500.00 56.00 280.00 85.00 425.00 65.78 328.90 60.00 300.00 0019 100 EA 11.77 1,177.00 12.20 1,220.00 5.00 500.00 18.00 1,800.00 8.00 800.00 12.00 1,200.00 9.21 921.00 15.00 1,500.00 0020 100 SF 58.94 5,894.00 89.50 8,950.00 49.00 4,900.00 250.00 25,000.00 141.00 14,100.00 63.50 6,350.00 92.09 9,209.00 56.00 5,600.00 0021 20 EA 129.64 2,592.80 786.00 15,720.00 140.00 2,800.00 400.00 8,000.00 300.00 6,000.00 794.00 15,880.00 263.10 5,262.00 123.00 2,460.00 0022 10 EA 212.21 2,122.10 786.00 7,860.00 150.00 1,500.00 600.00 6,000.00 300.00 3,000.00 845.00 8,450.00 328.88 3,288.80 300.00 3,000.00 0023 10 EA 223.98 2,239.80 786.00 7,860.00 145.00 1,450.00 620.00 6,200.00 300.00 3,000.00 811.00 8,110.00 289.41 2,894.10 250.00 2,500.00 0024 2000 LF 2.97 5,940.00 2.61 5,220.00 2.00 4,000.00 3.50 7,000.00 2.00 4,000.00 3.00 6,000.00 1.97 3,940.00 5.00 10,000.00 0025 3 EA 972.55 2,917.65 4,360.00 13,080.00 825.00 2,475.00 3,000.00 9,000.00 2,000.00 6,000.00 4,112.00 12,336.00 8,550.76 25,652.28 865.00 2,595.00 0026 100 SY 3.34 334.00 116.40 11,640.00 5.00 500.00 70.00 7,000.00 68.00 6,800.00 16.00 1,600.00 22.36 2,236.00 6.00 600.00 0027 5 MOS 884.04 4,420.20 4,840.00 24,200.00 1,500.00 7,500.00 8,000.00 40,000.00 7,031.00 35,155.00 5,097.00 25,485.00 3,683.40 18,417.00 300.00 1,500.00 0028 5000 SY 2.39 11,950.00 15.80 79,000.00 3.60 18,000.00 12.00 60,000.00 8.00 40,000.00 3.00 15,000.00 3.95 19,750.00 1.35 6,750.00 0029 2000 SF 0.59 1,180.00 17.40 34,800.00 4.00 8,000.00 25.00 50,000.00 15.00 30,000.00 10.00 20,000.00 9.21 18,420.00 2.00 4,000.00 0030 100 LF 30.63 3,063.00 96.60 9,660.00 75.00 7,500.00 150.00 15,000.00 60.00 6,000.00 113.00 11,300.00 98.66 9,866.00 35.00 3,500.00 0031 1 EA 11,198.90 11,198.90 17,430.00 17,430.00 7,500.00 7,500.00 7,500.00 7,500.00 5,500.00 5,500.00 8,100.00 8,100.00 19,732.53 19,732.53 8,500.00 8,500.00 0032 1 EA 5,894.66 5,894.66 8,710.00 8,710.00 2,500.00 2,500.00 5,000.00 5,000.00 5,500.00 5,500.00 16,200.00 16,200.00 6,577.51 6,577.51 3,000.00 3,000.00 0033 10000 CY 74.20 742,000.00 143.00 1,430,000.00 53.60 536,000.00 260.00 2,600,000.00 53.00 530,000.00 218.00 2,180,000.00 171.02 1,710,200.00 70.00 700,000.00 0034 100 CY 90.74 9,074.00 212.00 21,200.00 162.20 16,220.00 275.00 27,500.00 79.00 7,900.00 304.00 30,400.00 302.57 30,257.00 100.00 10,000.00 0035 60 CY 188.57 11,314.20 464.00 27,840.00 150.00 9,000.00 2,400.00 144,000.00 197.00 11,820.00 255.00 15,300.00 467.00 28,020.00 179.00 10,740.00 0036 100 LF 117.87 11,787.00 102.50 10,250.00 50.00 5,000.00 80.00 8,000.00 124.00 12,400.00 34.00 3,400.00 111.42 11,142.00 115.00 11,500.00 0037 6000 CY 103.88 623,280.00 250.00 1,500,000.00 149.70 898,200.00 240.00 1,440,000.00 90.00 540,000.00 215.00 1,290,000.00 197.33 1,183,980.00 95.00 570,000.00 0038 100 SF 64.87 6,487.00 114.00 11,400.00 44.00 4,400.00 400.00 40,000.00 169.00 16,900.00 51.00 5,100.00 72.35 7,235.00 65.00 6,500.00 0039 500 LF 58.94 29,470.00 82.50 41,250.00 53.00 26,500.00 350.00 175,000.00 124.00 62,000.00 224.00 112,000.00 65.78 32,890.00 56.50 28,250.00 0040 100 LF 76.64 7,664.00 137.00 13,700.00 63.00 6,300.00 800.00 80,000.00 197.00 19,700.00 224.00 22,400.00 59.20 5,920.00 73.20 7,320.00 0041 10000 SY 18.34 183,400.00 31.70 317,000.00 11.90 119,000.00 28.00 280,000.00 15.00 150,000.00 20.50 205,000.00 25.32 253,200.00 19.00 190,000.00 0042 50000 SY 28.28 1,414,000.00 48.80 2,440,000.00 19.70 985,000.00 43.00 2,150,000.00 23.00 1,150,000.00 32.00 1,600,000.00 36.83 1,841,500.00 22.00 1,100,000.00 0043 40000 SY 33.39 1,335,600.00 59.60 2,384,000.00 23.70 948,000.00 51.00 2,040,000.00 25.00 1,000,000.00 39.00 1,560,000.00 43.35 1,734,000.00 25.00 1,000,000.00 0044 20000 SY 46.12 922,400.00 78.90 1,578,000.00 31.50 630,000.00 70.00 1,400,000.00 34.00 680,000.00 53.00 1,060,000.00 60.30 1,206,000.00 35.00 700,000.00 0045 1000 SF 1.22 1,220.00 11.07 11,070.00 1.00 1,000.00 7.00 7,000.00 5.00 5,000.00 32.00 32,000.00 3.29 3,290.00 2.00 2,000.00 0046 10 EA 1,178.72 11,787.20 1,170.00 11,700.00 2,060.00 20,600.00 4,000.00 40,000.00 563.00 5,630.00 1,382.00 13,820.00 2,631.00 26,310.00 1,112.00 11,120.00 0047 100 LF 1.48 148.00 2.61 261.00 1.00 100.00 14.00 1,400.00 2.00 200.00 3.00 300.00 1.97 197.00 2.00 200.00 0048 15 EA 58.94 884.10 34.90 523.50 11.00 165.00 200.00 3,000.00 287.00 4,305.00 433.00 6,495.00 335.45 5,031.75 60.00 900.00 0049 30 EA 76.64 2,299.20 87.10 2,613.00 20.00 600.00 200.00 6,000.00 56.00 1,680.00 85.00 2,550.00 65.78 1,973.40 75.00 2,250.00 0050 10 EA 70.70 707.00 174.00 1,740.00 44.00 440.00 300.00 3,000.00 113.00 1,130.00 170.00 1,700.00 131.55 1,315.50 70.00 700.00 0051 20 EA 58.94 1,178.80 87.10 1,742.00 44.00 880.00 250.00 5,000.00 56.00 1,120.00 85.00 1,700.00 65.78 1,315.60 60.00 1,200.00 0052 32000 LF 2.97 95,040.00 2.61 83,520.00 2.00 64,000.00 2.50 80,000.00 2.00 64,000.00 3.00 96,000.00 1.97 63,040.00 2.50 80,000.00 0053 3000 EA 11.77 35,310.00 12.20 36,600.00 5.00 15,000.00 6.00 18,000.00 8.00 24,000.00 12.00 36,000.00 9.21 27,630.00 3.00 9,000.00 0054 2500 SY 7.16 17,900.00 18.10 45,250.00 4.00 10,000.00 13.00 32,500.00 6.00 15,000.00 8.00 20,000.00 12.50 31,250.00 12.00 30,000.00 0055 1600 SY 9.75 15,600.00 27.20 43,520.00 6.00 9,600.00 15.00 24,000.00 8.00 12,800.00 12.00 19,200.00 12.50 20,000.00 16.00 25,600.00 0056 30000 SY 12.08 362,400.00 36.20 1,086,000.00 7.20 216,000.00 17.00 510,000.00 9.00 270,000.00 16.00 480,000.00 11.10 333,000.00 8.00 240,000.00 0057 7000 SF 41.23 288,610.00 47.20 330,400.00 20.00 140,000.00 90.00 630,000.00 90.00 630,000.00 63.50 444,500.00 32.89 230,230.00 39.10 273,700.00 0058 50 LF 5.88 294.00 174.00 8,700.00 1.00 50.00 200.00 10,000.00 10.00 500.00 161.00 8,050.00 65.78 3,289.00 15.00 750.00 0059 75 EA 188.57 14,142.75 619.00 46,425.00 150.00 11,250.00 350.00 26,250.00 300.00 22,500.00 318.00 23,850.00 328.88 24,666.00 233.00 17,475.00 0060 30 EA 235.74 7,072.20 637.00 19,110.00 170.00 5,100.00 360.00 10,800.00 300.00 9,000.00 318.00 9,540.00 361.76 10,852.80 250.00 7,500.00 0061 100 LF 4.72 472.00 5.23 523.00 8.00 800.00 15.00 1,500.00 3.00 300.00 5.00 500.00 3.95 395.00 10.00 1,000.00 0062 10 EA 973.08 9,730.80 4,360.00 43,600.00 2,400.00 24,000.00 4,500.00 45,000.00 1,500.00 15,000.00 3,398.00 33,980.00 8,550.76 85,507.60 950.00 9,500.00 0063 100 SY 3.34 334.00 45.80 4,580.00 5.00 500.00 70.00 7,000.00 68.00 6,800.00 16.00 1,600.00 22.36 2,236.00 6.00 600.00 0064 24 MOS 884.04 21,216.96 4,843.00 116,232.00 1,500.00 36,000.00 6,500.00 156,000.00 1,465.00 35,160.00 5,097.00 122,328.00 3,683.40 88,401.60 250.00 6,000.00 0065 50000 SY 2.54 127,000.00 15.80 790,000.00 2.60 130,000.00 5.20 260,000.00 4.00 200,000.00 3.00 150,000.00 3.95 197,500.00 0.96 48,000.00 0066 1000 SF 0.59 590.00 17.40 17,400.00 4.00 4,000.00 35.00 35,000.00 15.00 15,000.00 10.00 10,000.00 9.21 9,210.00 2.25 2,250.00 0067 100 LF 30.53 3,053.00 96.60 9,660.00 75.00 7,500.00 150.00 15,000.00 60.00 6,000.00 113.00 11,300.00 98.66 9,866.00 35.00 3,500.00 0068 5 EA 11,198.90 55,994.50 17,430.00 87,150.00 7,500.00 37,500.00 10,000.00 50,000.00 5,500.00 27,500.00 8,100.00 40,500.00 19,732.53 98,662.65 8,500.00 42,500.00

BASE YEAR

IGE MEI CORPORATION ROAD BUILDERS JAS GLOVER MAUI KUPONO BUILDERS ROAD & HWY BUILDERS SU‐MO BUILDERS GRACE PACIFIC

W912CN‐17‐B‐0001 Offeror No. 1 Offeror No. 2 Offeror No. 3 Offeror No. 4 Offeror No. 5 Offeror No. 6 Offeror No. 7

0069 5 EA 5,894.66 29,473.30 8,710.00 43,550.00 2,500.00 12,500.00 5,000.00 25,000.00 5,500.00 27,500.00 16,200.00 81,000.00 6,577.51 32,887.55 3,000.00 15,000.00 0070 25 CY 143.10 3,577.50 612.00 15,300.00 530.00 13,250.00 800.00 20,000.00 660.00 16,500.00 1,783.00 44,575.00 434.12 10,853.00 500.00 12,500.00 0071 1 EA 106.00 106.00 52,280.00 52,280.00 500.00 500.00 125,000.00 125,000.00 30,000.00 30,000.00 14,760.00 14,760.00 10,524.01 10,524.01 5,000.00 5,000.00

$7,022,993.46 $14,277,550.50 $5,466,970.00 $14,591,550.00 $70,997.00 $6,254,896.00 $93,847.00 $10,818,818.00 $10,469,656.38 $5,723,102.00

OPTION YEAR

1001 1500 CY 74.72 112,080.00 401.00 601,500.00 53.20 79,800.00 346.50 519,750.00 54.60 81,900.00 205.00 307,500.00 186.42 279,630.00 67.83 101,745.00 1002 100 CY 96.18 9,618.00 250.00 25,000.00 162.00 16,200.00 393.75 39,375.00 98.70 9,870.00 315.00 31,500.00 306.89 30,689.00 96.90 9,690.00 1003 20 CY 249.89 4,997.80 343.00 6,860.00 150.00 3,000.00 3,150.00 63,000.00 206.85 4,137.00 266.00 5,320.00 653.09 13,061.80 306.00 6,120.00 1004 50 LF 124.94 6,247.00 273.00 13,650.00 50.00 2,500.00 157.50 7,875.00 130.20 6,510.00 35.00 1,750.00 214.32 10,716.00 153.00 7,650.00 1005 900 CY 165.73 149,157.00 304.00 273,600.00 147.70 132,930.00 341.25 307,125.00 145.95 131,355.00 223.00 200,700.00 239.68 215,712.00 147.90 133,110.00 1006 20 SF 50.00 1,000.00 133.00 2,660.00 121.00 2,420.00 1,155.00 23,100.00 177.45 3,549.00 53.00 1,060.00 336.06 6,721.20 51.50 1,030.00 1007 300 LF 71.24 21,372.00 87.60 26,280.00 56.00 16,800.00 325.50 97,650.00 130.20 39,060.00 234.00 70,200.00 76.09 22,827.00 66.44 19,932.00 1008 20 LF 74.94 1,498.80 151.00 3,020.00 123.00 2,460.00 1,023.75 20,475.00 236.25 4,725.00 234.00 4,680.00 266.19 5,323.80 69.70 1,394.00 1009 1000 SY 28.88 28,880.00 47.90 47,900.00 13.90 13,900.00 84.00 84,000.00 15.75 15,750.00 21.75 21,750.00 33.67 33,670.00 20.28 20,280.00 1010 1000 SY 40.00 40,000.00 65.80 65,800.00 23.10 23,100.00 105.00 105,000.00 25.20 25,200.00 34.00 34,000.00 52.27 52,270.00 28.08 28,080.00 1011 2400 SY 38.76 93,024.00 62.20 149,280.00 27.70 66,480.00 120.75 289,800.00 29.40 70,560.00 42.00 100,800.00 44.18 106,032.00 29.64 71,136.00 1012 2400 SY 50.34 120,816.00 85.40 204,960.00 37.00 88,800.00 136.50 327,600.00 36.75 88,200.00 55.00 132,000.00 65.94 158,256.00 38.70 92,880.00 1013 2 EA 755.06 1,510.12 1,241.00 2,482.00 2,150.00 4,300.00 5,250.00 10,500.00 590.00 1,180.00 1,437.00 2,874.00 2,663.10 5,326.20 1,530.00 3,060.00 1014 200 LF 1.57 314.00 3.26 652.00 2.00 400.00 8.40 1,680.00 2.10 420.00 3.00 600.00 2.22 444.00 2.90 580.00 1015 10 EA 62.47 624.70 54.50 545.00 12.00 120.00 157.50 1,575.00 29.40 294.00 101.00 1,010.00 76.09 760.90 61.20 612.00 1016 10 EA 81.24 812.40 108.90 1,089.00 24.00 240.00 157.50 1,575.00 58.80 588.00 203.00 2,030.00 152.18 1,521.80 76.50 765.00 1017 10 EA 74.94 749.40 218.00 2,180.00 48.00 480.00 210.00 2,100.00 119.00 1,190.00 203.00 2,030.00 152.18 1,521.80 71.40 714.00 1018 5 EA 62.47 312.35 545.00 2,725.00 48.00 240.00 315.00 1,575.00 58.80 294.00 101.00 505.00 76.09 380.45 61.20 306.00 1019 100 EA 12.47 1,247.00 15.30 1,530.00 5.00 500.00 18.90 1,890.00 8.40 840.00 14.00 1,400.00 10.78 1,078.00 15.30 1,530.00 1020 100 SF 62.47 6,247.00 94.90 9,490.00 51.00 5,100.00 262.50 26,250.00 148.05 14,805.00 63.00 6,300.00 101.45 10,145.00 57.12 5,712.00 1021 20 EA 137.42 2,748.40 833.00 16,660.00 140.00 2,800.00 420.00 8,400.00 315.00 6,300.00 819.00 16,380.00 266.31 5,326.20 125.50 2,510.00 1022 10 EA 224.94 2,249.40 833.00 8,330.00 150.00 1,500.00 630.00 6,300.00 315.00 3,150.00 872.00 8,720.00 336.06 3,360.60 306.00 3,060.00 1023 10 EA 237.42 2,374.20 833.00 8,330.00 145.00 1,450.00 651.00 6,510.00 315.00 3,150.00 836.00 8,360.00 298.01 2,980.10 255.00 2,550.00 1024 2000 LF 3.15 6,300.00 2.77 5,540.00 1.90 3,800.00 3.68 7,360.00 2.10 4,200.00 3.00 6,000.00 2.22 4,440.00 5.10 10,200.00 1025 3 EA 1,030.90 3,092.70 4,620.00 13,860.00 2,900.00 8,700.00 3,150.00 9,450.00 3,000.00 9,000.00 4,172.00 12,516.00 8,242.92 24,728.76 883.00 2,649.00 1026 100 SY 3.54 354.00 123.40 12,340.00 5.00 500.00 73.50 7,350.00 71.40 7,140.00 16.00 1,600.00 22.83 2,283.00 6.12 612.00 1027 5 MOS 937.08 4,685.40 5,130.00 25,650.00 1,500.00 7,500.00 8,400.00 42,000.00 7,380.00 36,900.00 5,320.00 26,600.00 3,550.80 17,754.00 306.00 1,530.00 1028 5000 SY 2.53 12,650.00 16.70 83,500.00 3.60 18,000.00 12.60 63,000.00 8.40 42,000.00 3.00 15,000.00 4.44 22,200.00 1.38 6,900.00 1029 2000 SF 0.63 1,260.00 18.40 36,800.00 4.00 8,000.00 26.25 52,500.00 15.75 31,500.00 11.00 22,000.00 8.88 17,760.00 2.04 4,080.00 1030 100 LF 32.47 3,247.00 102.40 10,240.00 75.00 7,500.00 157.50 15,750.00 63.00 6,300.00 116.00 11,600.00 95.11 9,511.00 35.70 3,570.00 1031 1 EA 11,870.83 11,870.83 18,480.00 18,480.00 7,500.00 7,500.00 7,875.00 7,875.00 5,500.00 5,500.00 8,610.00 8,610.00 19,022.12 19,022.12 8,670.00 8,670.00 1032 1 EA 6,248.34 6,248.34 9,230.00 9,230.00 2,500.00 2,500.00 5,250.00 5,250.00 5,500.00 5,500.00 17,220.00 17,220.00 6,340.71 6,340.71 3,060.00 3,060.00 1033 10000 CY 78.65 786,500.00 152.00 1,520,000.00 53.60 536,000.00 273.00 2,730,000.00 55.65 556,500.00 230.00 2,300,000.00 183.88 1,838,800.00 71.40 714,000.00 1034 100 CY 96.18 9,618.00 225.00 22,500.00 162.20 16,220.00 288.75 28,875.00 82.95 8,295.00 315.00 31,500.00 304.35 30,435.00 102.00 10,200.00 1035 60 CY 199.89 11,993.40 492.00 29,520.00 150.00 9,000.00 2,520.00 151,200.00 206.85 12,411.00 266.00 15,960.00 450.19 27,011.40 182.60 10,956.00 1036 100 LF 124.94 12,494.00 108.70 10,870.00 50.00 5,000.00 84.00 8,400.00 130.20 13,020.00 35.00 3,500.00 107.41 10,741.00 117.30 11,730.00 1037 6000 CY 110.11 660,660.00 265.00 1,590,000.00 149.70 898,200.00 252.00 1,512,000.00 94.50 567,000.00 223.00 1,338,000.00 215.58 1,293,480.00 96.90 581,400.00 1038 100 SF 68.76 6,876.00 121.00 12,100.00 46.00 4,600.00 420.00 42,000.00 177.45 17,745.00 53.00 5,300.00 76.09 7,609.00 67.00 6,700.00 1039 500 LF 62.47 31,235.00 87.50 43,750.00 56.00 28,000.00 367.50 183,750.00 130.20 65,100.00 234.00 117,000.00 76.09 38,045.00 58.25 29,125.00 1040 100 LF 81.24 8,124.00 145.00 14,500.00 66.00 6,600.00 840.00 84,000.00 206.85 20,685.00 234.00 23,400.00 63.41 6,341.00 75.50 7,550.00 1041 10000 SY 19.44 194,400.00 33.60 336,000.00 11.90 119,000.00 29.40 294,000.00 15.75 157,500.00 21.75 217,500.00 24.41 244,100.00 19.76 197,600.00 1042 50000 SY 29.98 1,499,000.00 51.70 2,585,000.00 19.70 985,000.00 45.15 2,257,500.00 24.15 1,207,500.00 34.00 1,700,000.00 35.51 1,775,500.00 22.88 1,144,000.00 1043 40000 SY 35.39 1,415,600.00 63.20 2,528,000.00 23.70 948,000.00 53.55 2,142,000.00 26.25 1,050,000.00 42.00 1,680,000.00 41.79 1,671,600.00 26.00 1,040,000.00 1044 20000 SY 48.89 977,800.00 83.60 1,672,000.00 31.50 630,000.00 73.50 1,470,000.00 35.70 714,000.00 55.00 1,100,000.00 58.13 1,162,600.00 36.40 728,000.00 1045 1000 SF 1.29 1,290.00 11.73 11,730.00 1.00 1,000.00 7.35 7,350.00 5.25 5,250.00 33.00 33,000.00 3.17 3,170.00 2.04 2,040.00 1046 10 EA 1,249.44 12,494.40 1,240.00 12,400.00 2,150.00 21,500.00 4,200.00 42,000.00 592.00 5,920.00 1,437.00 14,370.00 2,663.10 26,631.00 1,134.50 11,345.00 1047 100 LF 1.57 157.00 3.26 326.00 1.00 100.00 14.70 1,470.00 210.00 21,000.00 3.00 300.00 2.22 222.00 2.04 204.00 1048 15 EA 62.47 937.05 43.60 654.00 11.00 165.00 210.00 3,150.00 302.00 4,530.00 101.00 1,515.00 76.09 1,141.35 61.20 918.00 1049 30 EA 81.24 2,437.20 108.90 3,267.00 20.00 600.00 210.00 6,300.00 58.80 1,764.00 203.00 6,090.00 152.18 4,565.40 76.50 2,295.00 1050 10 EA 74.94 749.40 218.00 2,180.00 44.00 440.00 315.00 3,150.00 119.00 1,190.00 203.00 2,030.00 152.18 1,521.80 71.40 714.00 1051 20 EA 62.47 1,249.40 108.90 2,178.00 44.00 880.00 262.50 5,250.00 58.80 1,176.00 101.00 2,020.00 76.09 1,521.80 61.20 1,224.00 1052 32000 LF 3.15 100,800.00 3.26 104,320.00 2.00 64,000.00 2.63 84,160.00 2.10 67,200.00 3.00 96,000.00 2.22 71,040.00 2.55 81,600.00 1053 3000 EA 12.47 37,410.00 15.30 45,900.00 5.00 15,000.00 6.30 18,900.00 8.40 25,200.00 14.00 42,000.00 10.78 32,340.00 3.06 9,180.00 1054 2500 SY 7.58 18,950.00 19.20 48,000.00 4.00 10,000.00 13.65 34,125.00 6.30 15,750.00 8.00 20,000.00 12.05 30,125.00 12.48 31,200.00 1055 1600 SY 10.34 16,544.00 28.80 46,080.00 6.00 9,600.00 15.75 25,200.00 8.40 13,440.00 12.00 19,200.00 12.05 19,280.00 16.64 26,624.00 1056 30000 SY 12.81 384,300.00 38.40 1,152,000.00 7.20 216,000.00 17.85 535,500.00 9.45 283,500.00 16.00 480,000.00 10.70 321,000.00 8.32 249,600.00 1057 7000 SF 43.71 305,970.00 50.00 350,000.00 21.00 147,000.00 94.50 661,500.00 94.50 661,500.00 63.00 441,000.00 38.04 266,280.00 40.27 281,890.00 1058 50 LF 6.24 312.00 184.00 9,200.00 1.00 50.00 210.00 10,500.00 10.50 525.00 165.00 8,250.00 63.41 3,170.50 15.30 765.00 1059 75 EA 199.89 14,991.75 656.00 49,200.00 150.00 11,250.00 367.50 27,562.50 315.00 23,625.00 326.00 24,450.00 336.06 25,204.50 238.00 17,850.00 1060 30 EA 249.89 7,496.70 675.00 20,250.00 170.00 5,100.00 378.00 11,340.00 315.00 9,450.00 326.00 9,780.00 367.76 11,032.80 255.00 7,650.00 1061 100 LF 5.00 500.00 5.54 554.00 8.00 800.00 15.75 1,575.00 3.15 315.00 6.00 600.00 4.44 444.00 10.20 1,020.00 1062 10 EA 1,031.46 10,314.60 4,620.00 46,200.00 2,400.00 24,000.00 4,725.00 47,250.00 1,600.00 16,000.00 3,462.00 34,620.00 8,242.92 82,429.20 969.00 9,690.00 1063 100 SY 3.54 354.00 48.50 4,850.00 5.00 500.00 73.50 7,350.00 71.40 7,140.00 16.00 1,600.00 22.83 2,283.00 6.12 612.00 1064 24 MOS 937.08 22,489.92 5,134.00 123,216.00 1,500.00 36,000.00 6,825.00 163,800.00 1,538.25 36,918.00 5,320.00 127,680.00 3,550.80 85,219.20 255.00 6,120.00 1065 50000 SY 2.70 135,000.00 16.70 835,000.00 2.60 130,000.00 5.46 273,000.00 4.50 225,000.00 3.00 150,000.00 4.44 222,000.00 0.98 49,000.00 1066 1000 SF 0.63 630.00 18.40 18,400.00 4.00 4,000.00 36.75 36,750.00 15.75 15,750.00 11.00 11,000.00 8.88 8,880.00 2.30 2,300.00 1067 100 LF 32.36 3,236.00 102.40 10,240.00 75.00 7,500.00 157.50 15,750.00 63.00 6,300.00 116.00 11,600.00 95.11 9,511.00 35.70 3,570.00

TOTAL BASE YEAR

1068 5 EA 11,870.83 59,354.15 18,480.00 92,400.00 7,500.00 37,500.00 10,500.00 52,500.00 5,500.00 27,500.00 8,610.00 43,050.00 19,022.12 95,110.60 8,670.00 43,350.00 1069 5 EA 6,248.34 31,241.70 9,230.00 46,150.00 2,500.00 12,500.00 5,250.00 26,250.00 5,500.00 27,500.00 17,220.00 86,100.00 6,340.71 31,703.55 3,060.00 15,300.00 1070 25 CY 151.69 3,792.25 649.00 16,225.00 556.00 13,900.00 840.00 21,000.00 693.00 17,325.00 1,838.00 45,950.00 437.51 10,937.75 510.00 12,750.00 1071 1 EA 112.36 112.36 55,420.00 55,420.00 500.00 500.00 131,250.00 131,250.00 35,000.00 35,000.00 16,363.00 16,363.00 10,145.13 10,145.13 5,100.00 5,100.00

$7,445,002.12 $15,160,743.00 $5,485,025.00 $15,321,297.50 $6,606,591.00 $11,343,343.00 $10,574,965.42 $5,910,889.00

OPTION YEAR

2001 1500 CY 79.20 118,800.00 425.00 637,500.00 55.00 82,500.00 364.00 546,000.00 57.20 85,800.00 217.00 325,500.00 189.35 284,025.00 68.50 102,750.00 2002 100 CY 101.95 10,195.00 265.00 26,500.00 167.60 16,760.00 414.00 41,400.00 103.40 10,340.00 325.00 32,500.00 311.51 31,151.00 97.90 9,790.00 2003 20 CY 264.88 5,297.60 364.00 7,280.00 156.00 3,120.00 3,300.00 66,000.00 216.70 4,334.00 277.00 5,540.00 629.13 12,582.60 309.50 6,190.00 2004 50 LF 132.44 6,622.00 289.00 14,450.00 52.00 2,600.00 165.00 8,250.00 136.40 6,820.00 37.00 1,850.00 206.45 10,322.50 155.00 7,750.00 2005 900 CY 175.67 158,103.00 322.00 289,800.00 153.00 137,700.00 358.00 322,200.00 152.90 137,610.00 231.00 207,900.00 230.89 207,801.00 149.50 134,550.00 2006 20 SF 53.00 1,060.00 141.00 2,820.00 127.00 2,540.00 1,200.00 24,000.00 185.90 3,718.00 55.00 1,100.00 342.05 6,841.00 52.10 1,042.00 2007 300 LF 75.51 22,653.00 92.90 27,870.00 59.00 17,700.00 340.00 102,000.00 136.40 40,920.00 243.00 72,900.00 79.41 23,823.00 67.10 20,130.00 2008 20 LF 79.44 1,588.80 160.00 3,200.00 130.00 2,600.00 1,075.00 21,500.00 247.50 4,950.00 243.00 4,860.00 268.76 5,375.20 70.40 1,408.00 2009 1000 SY 30.61 30,610.00 50.80 50,800.00 14.40 14,400.00 88.00 88,000.00 16.50 16,500.00 22.00 22,000.00 32.43 32,430.00 20.70 20,700.00 2010 1000 SY 42.40 42,400.00 69.70 69,700.00 23.90 23,900.00 110.00 110,000.00 26.40 26,400.00 37.00 37,000.00 50.36 50,360.00 28.65 28,650.00 2011 2400 SY 41.09 98,616.00 65.90 158,160.00 28.70 68,880.00 126.00 302,400.00 30.80 73,920.00 43.50 104,400.00 42.56 102,144.00 30.25 72,600.00 2012 2400 SY 53.36 128,064.00 90.50 217,200.00 38.20 91,680.00 143.00 343,200.00 38.50 92,400.00 58.00 139,200.00 63.52 152,448.00 39.50 94,800.00 2013 2 EA 800.36 1,600.72 1,315.00 2,630.00 2,260.00 4,520.00 5,510.00 11,020.00 620.00 1,240.00 1,494.00 2,988.00 2,687.56 5,375.12 1,545.50 3,091.00 2014 200 LF 1.67 334.00 4.08 816.00 2.00 400.00 9.00 1,800.00 2.20 440.00 3.00 600.00 2.57 514.00 2.95 590.00 2015 10 EA 66.22 662.20 68.10 681.00 12.00 120.00 165.00 1,650.00 30.80 308.00 101.00 1,010.00 91.62 916.20 61.90 619.00 2016 10 EA 86.11 861.10 136.10 1,361.00 24.00 240.00 165.00 1,650.00 61.60 616.00 201.00 2,010.00 183.24 1,832.40 77.30 773.00 2017 10 EA 79.44 794.40 273.00 2,730.00 48.00 480.00 220.00 2,200.00 124.30 1,243.00 201.00 2,010.00 183.24 1,832.40 72.20 722.00 2018 5 EA 66.22 331.10 681.00 3,405.00 48.00 240.00 330.00 1,650.00 61.60 308.00 101.00 505.00 91.62 458.10 62.00 310.00 2019 100 EA 13.22 1,322.00 19.10 1,910.00 5.00 500.00 20.00 2,000.00 8.80 880.00 14.00 1,400.00 12.22 1,222.00 15.50 1,550.00 2020 100 SF 66.22 6,622.00 100.60 10,060.00 54.00 5,400.00 275.00 27,500.00 155.10 15,510.00 62.00 6,200.00 109.95 10,995.00 57.70 5,770.00 2021 20 EA 145.66 2,913.20 883.00 17,660.00 146.00 2,920.00 441.00 8,820.00 330.00 6,600.00 845.00 16,900.00 268.76 5,375.20 126.80 2,536.00 2022 10 EA 238.44 2,384.40 883.00 8,830.00 156.00 1,560.00 661.00 6,610.00 330.00 3,300.00 901.00 9,010.00 342.05 3,420.50 309.50 3,095.00 2023 10 EA 251.66 2,516.60 883.00 8,830.00 151.00 1,510.00 685.00 6,850.00 330.00 3,300.00 864.00 8,640.00 305.40 3,054.00 258.00 2,580.00 2024 2000 LF 3.33 6,660.00 2.94 5,880.00 2.00 4,000.00 4.00 8,000.00 2.20 4,400.00 3.00 6,000.00 2.57 5,140.00 5.15 10,300.00 2025 3 EA 1,092.76 3,278.28 4,900.00 14,700.00 2,500.00 7,500.00 3,300.00 9,900.00 3,300.00 9,900.00 4,145.00 12,435.00 7,940.52 23,821.56 892.00 2,676.00 2026 100 SY 3.75 375.00 130.80 13,080.00 5.20 520.00 77.00 7,700.00 74.80 7,480.00 19.00 1,900.00 23.21 2,321.00 6.18 618.00 2027 5 MOS 993.31 4,966.55 5,440.00 27,200.00 1,600.00 8,000.00 8,820.00 44,100.00 7,800.00 39,000.00 5,550.00 27,750.00 3,420.53 17,102.65 310.00 1,550.00 2028 5000 SY 2.68 13,400.00 17.70 88,500.00 3.80 19,000.00 13.20 66,000.00 8.80 44,000.00 3.00 15,000.00 4.58 22,900.00 1.40 7,000.00 2029 2000 SF 0.67 1,340.00 19.50 39,000.00 4.20 8,400.00 27.50 55,000.00 16.50 33,000.00 11.00 22,000.00 8.56 17,120.00 2.10 4,200.00 2030 100 LF 34.42 3,442.00 108.50 10,850.00 78.00 7,800.00 165.00 16,500.00 66.00 6,600.00 118.00 11,800.00 91.62 9,162.00 36.10 3,610.00 2031 1 EA 12,583.08 12,583.08 19,590.00 19,590.00 7,800.00 7,800.00 8,270.00 8,270.00 5,500.00 5,500.00 8,930.00 8,930.00 18,324.28 18,324.28 8,757.00 8,757.00 2032 1 EA 6,623.24 6,623.24 9,780.00 9,780.00 2,600.00 2,600.00 5,510.00 5,510.00 5,500.00 5,500.00 17,861.00 17,861.00 6,108.09 6,108.09 3,010.00 3,010.00 2033 10000 CY 83.37 833,700.00 161.00 1,610,000.00 55.50 555,000.00 285.00 2,850,000.00 58.30 583,000.00 243.00 2,430,000.00 189.35 1,893,500.00 72.11 721,100.00 2034 100 CY 101.95 10,195.00 239.00 23,900.00 167.90 16,790.00 305.00 30,500.00 86.90 8,690.00 325.00 32,500.00 305.40 30,540.00 103.02 10,302.00 2035 60 CY 211.88 12,712.80 522.00 31,320.00 156.00 9,360.00 2,650.00 159,000.00 216.70 13,002.00 277.00 16,620.00 433.67 26,020.20 184.50 11,070.00 2036 100 LF 132.44 13,244.00 115.20 11,520.00 52.00 5,200.00 88.00 8,800.00 136.40 13,640.00 37.00 3,700.00 103.47 10,347.00 118.50 11,850.00 2037 6000 CY 116.72 700,320.00 281.00 1,686,000.00 155.00 930,000.00 265.00 1,590,000.00 99.00 594,000.00 231.00 1,386,000.00 207.68 1,246,080.00 97.80 586,800.00 2038 100 SF 72.89 7,289.00 128.00 12,800.00 48.00 4,800.00 440.00 44,000.00 185.90 18,590.00 55.00 5,500.00 79.41 7,941.00 67.67 6,767.00 2039 500 LF 66.22 33,110.00 92.80 46,400.00 59.00 29,500.00 385.00 192,500.00 136.40 68,200.00 243.00 121,500.00 85.51 42,755.00 58.90 29,450.00 2040 100 LF 86.11 8,611.00 154.00 15,400.00 69.00 6,900.00 882.00 88,200.00 216.70 21,670.00 243.00 24,300.00 67.19 6,719.00 76.30 7,630.00 2041 10000 SY 20.60 206,000.00 35.60 356,000.00 12.30 123,000.00 31.00 310,000.00 16.50 165,000.00 22.00 220,000.00 23.52 235,200.00 20.20 202,000.00 2042 50000 SY 31.78 1,589,000.00 54.80 2,740,000.00 20.40 1,020,000.00 47.50 2,375,000.00 25.30 1,265,000.00 37.00 1,850,000.00 34.21 1,710,500.00 23.35 1,167,500.00 2043 40000 SY 37.52 1,500,800.00 67.00 2,680,000.00 24.50 980,000.00 56.00 2,240,000.00 27.50 1,100,000.00 43.50 1,740,000.00 40.25 1,610,000.00 26.52 1,060,800.00 2044 20000 SY 51.82 1,036,400.00 88.60 1,772,000.00 32.60 652,000.00 77.00 1,540,000.00 37.40 748,000.00 58.00 1,160,000.00 56.00 1,120,000.00 37.13 742,600.00 2045 1000 SF 1.37 1,370.00 12.43 12,430.00 1.10 1,100.00 8.00 8,000.00 5.50 5,500.00 33.00 33,000.00 3.05 3,050.00 2.10 2,100.00 2046 10 EA 1,324.41 13,244.10 1,314.00 13,140.00 2,260.00 22,600.00 4,410.00 44,100.00 620.00 6,200.00 1,494.00 14,940.00 2,687.56 26,875.60 1,146.00 11,460.00 2047 100 LF 1.67 167.00 4.08 408.00 1.00 100.00 15.50 1,550.00 2.20 220.00 3.00 300.00 2.57 257.00 2.06 206.00 2048 15 EA 66.22 993.30 54.50 817.50 11.00 165.00 220.00 3,300.00 316.00 4,740.00 101.00 1,515.00 91.62 1,374.30 62.00 930.00 2049 30 EA 86.11 2,583.30 136.10 4,083.00 20.00 600.00 220.00 6,600.00 61.60 1,848.00 201.00 6,030.00 183.24 5,497.20 77.30 2,319.00 2050 10 EA 79.44 794.40 273.00 2,730.00 44.00 440.00 330.00 3,300.00 125.00 1,250.00 201.00 2,010.00 183.24 1,832.40 72.20 722.00 2051 20 EA 66.22 1,324.40 136.31 2,726.20 44.00 880.00 275.00 5,500.00 61.60 1,232.00 101.00 2,020.00 91.62 1,832.40 61.90 1,238.00 2052 32000 LF 3.33 106,560.00 4.08 130,560.00 1.80 57,600.00 2.75 88,000.00 2.20 70,400.00 3.00 96,000.00 2.57 82,240.00 2.58 82,560.00 2053 3000 EA 13.22 39,660.00 19.10 57,300.00 4.80 14,400.00 6.60 19,800.00 8.80 26,400.00 14.00 42,000.00 12.22 36,660.00 3.10 9,300.00 2054 2500 SY 8.04 20,100.00 20.40 51,000.00 4.00 10,000.00 14.30 35,750.00 6.60 16,500.00 8.00 20,000.00 11.61 29,025.00 12.73 31,825.00 2055 1600 SY 10.96 17,536.00 30.50 48,800.00 6.00 9,600.00 16.50 26,400.00 8.80 14,080.00 13.00 20,800.00 11.61 18,576.00 17.00 27,200.00 2056 30000 SY 13.58 407,400.00 40.70 1,221,000.00 7.40 222,000.00 18.75 562,500.00 9.90 297,000.00 17.00 510,000.00 10.31 309,300.00 8.49 254,700.00 2057 7000 SF 46.33 324,310.00 53.00 371,000.00 23.00 161,000.00 100.00 700,000.00 99.00 693,000.00 62.00 434,000.00 42.76 299,320.00 40.70 284,900.00 2058 50 LF 6.61 330.50 195.00 9,750.00 1.10 55.00 220.00 11,000.00 11.00 550.00 169.00 8,450.00 61.08 3,054.00 15.50 775.00 2059 75 EA 211.88 15,891.00 695.00 52,125.00 156.00 11,700.00 385.00 28,875.00 330.00 24,750.00 335.00 25,125.00 342.05 25,653.75 240.40 18,030.00 2060 30 EA 264.88 7,946.40 716.00 21,480.00 177.00 5,310.00 400.00 12,000.00 330.00 9,900.00 335.00 10,050.00 372.59 11,177.70 257.60 7,728.00 2061 100 LF 5.30 530.00 5.87 587.00 8.00 800.00 16.50 1,650.00 3.30 330.00 6.00 600.00 5.19 519.00 10.50 1,050.00 2062 10 EA 1,093.35 10,933.50 4,900.00 49,000.00 2,500.00 25,000.00 4,960.00 49,600.00 1,700.00 17,000.00 3,440.00 34,400.00 7,940.52 79,405.20 978.70 9,787.00 2063 100 SY 3.75 375.00 51.40 5,140.00 5.20 520.00 77.00 7,700.00 74.80 7,480.00 19.00 1,900.00 23.21 2,321.00 6.18 618.00 2064 24 MOS 993.31 23,839.44 5,442.00 130,608.00 1,600.00 38,400.00 7,160.00 171,840.00 1,611.50 38,676.00 5,550.00 133,200.00 3,420.53 82,092.72 258.00 6,192.00 2065 50000 SY 2.86 143,000.00 17.70 885,000.00 2.80 140,000.00 5.75 287,500.00 5.00 250,000.00 3.00 150,000.00 4.58 229,000.00 0.99 49,500.00 2066 1000 SF 0.67 670.00 19.50 19,500.00 4.20 4,200.00 38.60 38,600.00 16.50 16,500.00 11.00 11,000.00 8.55 8,550.00 2.32 2,320.00

1ST OPTION YEAR TOTAL

2067 100 LF 34.30 3,430.00 108.50 10,850.00 78.00 7,800.00 165.00 16,500.00 66.00 6,600.00 118.00 11,800.00 91.62 9,162.00 36.10 3,610.00 2068 5 EA 12,583.08 62,915.40 19,590.00 97,950.00 7,800.00 39,000.00 11,025.00 55,125.00 5,500.00 27,500.00 8,930.00 44,650.00 18,324.28 91,621.40 8,757.00 43,785.00 2069 5 EA 6,623.24 33,116.20 9,780.00 48,900.00 2,600.00 13,000.00 5,510.00 27,550.00 5,500.00 27,500.00 17,861.00 89,305.00 6,108.09 30,540.45 3,091.00 15,455.00 2070 25 CY 160.79 4,019.75 688.00 17,200.00 584.00 14,600.00 882.00 22,050.00 726.00 18,150.00 1,896.00 47,400.00 439.78 10,994.50 516.00 12,900.00 2071 1 EA 119.10 119.10 58,750.00 58,750.00 520.00 520.00 137,812.50 137,812.50 40,000.00 40,000.00 18,574.00 18,574.00 9,772.95 9,772.95 5,151.00 5,151.00

$7,891,559.86 $16,100,947.70 $5,681,830.00 $16,068,282.50 $6,914,935.00 $11,888,888.00 $10,425,604.57 $6,007,947.00

$22,359,555.44 $45,539,241.20 $16,633,825.00 $45,981,130.00 $19,776,422.00 $34,051,049.00 $31,470,226.37 $17,641,938.00

$3,945,779.93 $8,050,473.85 $2,840,915.00 $8,034,141.25 $3,457,467.50 $5,944,444.00 $5,212,802.29 $3,003,973.50

$26,305,335.37 $53,589,715.05 $19,474,740.00 $54,015,271.25 $23,233,889.50 $39,995,493.00 $36,683,028.66 $20,645,911.50GRAND TOTAL

2ND OPTION YEAR TOTAL

TOTAL CONTRACT

HALF OF 2ND OPTION YEAR