17-B-0002_OF1419_Bid_Abstract.pdf

ABSTRACT OF OFFERS - CONSTRUCTION

1. SOLICITATION NUMBER 2. DATE ISSUED 3. DATE OPENED PAGE OF

PAGES

4. ISSUING OFFICE

5. PROJECT TITLE

6. NUMBER OF AMENDMENTS ISSUED

I CERTIFY that I have opened, read, and recorded on this abstract all offers received in response to this solicitation.

NAME AND TITLE OF CERTIFYING OFFICIAL (Type)

SIGNATURE DATE SIGNED

7C. EST.

QUANTITY

D.

UNIT

E. UNIT

PRICE

F. ESTIMATED

AMOUNT

D. UNIT

PRICE

E. ESTIMATED

AMOUNT

D. UNIT

PRICE

E. ESTIMATED

AMOUNT

8. GOVERNMENT ESTIMATE

(Check A, B or C and complete D, E, and F)

A. HIRED LABOR

B. REASONABLE CONTRACT

(Without Profit)

C. REASONABLE CONTRACT

(Including Profit)

9. OFFERS

NO. 1 NO. 2

A. OFFEROR

B. BID SECURITY (Type and amount)

C. AMENDMENTS ACKNOWLEDGED

A. OFFEROR

B. BID SECURITY (Type and amount)

C. AMENDMENTS ACKNOWLEDGED

AUTHORIZED FOR LOCAL REPRODUCTION

Previous edition is usable

NOTE: If more than two offers are received, continue on OF 1419A. OPTIONAL FORM 1419 (11-88)

7A.

ITEM

NO.

EXPEDITIONARY CONTRACTING COMMAND (W912CN)

413th CSB, RCO Hawaii, 742 Santos Dumont Avenue, Bldg. 108, 3rd Floor, WAAF Schofield Barracks, HI 96857-5026

Open-End Installing New and Repairing Sidewalks at various Army Installations, Island of Oahu, Hawaii

7B. DESCRIPTION OF OFFERED ITEM

Base Period

1st Option Period

2nd Option Period

1/2 of the 2nd Option Period

TOTAL BID PRICE

(DETAILS ON ATTACHMENT Page 3 of 3)

Amendment 0001 to 0003

W912CN-17-B-0002 1 3

Lisa Nakamoto, Contract Specialist

Advanced Solar Systems, Inc. Alutiiq Construction Services, LLC

Bid Bond, 20% Bid Bond, 20%

Yes Yes

NAKAMOTO.LISA.K.13

88594191

Digitally signed by NAKAMOTO.LISA.K.1388594191 DN: c=US, o=U.S. Government, ou=DoD, ou=PKI, ou=USA, cn=NAKAMOTO.LISA.K.1388594191 Date: 2017.03.13 16:44:17 -10'00'

03/13/201702/10/2017

03/13/2017

$ 733,796.32 $ 792,511.80

$ 855,874.03

$ 427,937.02

$2,810,119.17

$1,141,740.00

$1,173,640.00

$1,203,040.00

$ 601,520.00

$4,119,940.00

$1,144,510.00

$1,167,421.70

$1,190,747.54

$ 595,373.77

$4,098,053.01

ABSTRACT OF OFFERS - CONSTRUCTION

CONTINUATION SHEET

1. SOLICITATION NUMBER PAGE OF

PAGES

INSTRUCTIONS Attach this form to OF 1419, Abstract of Offers - Construction, when more than 2 offers are received on a construction project. Each Continuation Sheet will accommodate 13 contract items to conform to the number of items which can be entered on the OF 1419. Use additional OF 1419's for contract items in excess of 13 and attach additional continuation Sheets (OF 1419A) as needed.

4. OFFERS (Continued)2. PROJECT TITLE

NO.: NO.: NO.: NO.:

A. OFFEROR A. OFFEROR A. OFFEROR A. OFFEROR

B. BID SECURITY (Type and amount) B. BID SECURITY (Type and amount) B. BID SECURITY (Type and amount) B. BID SECURITY (Type and amount)

3. CONTRACT ITEMS C. AMENDMENTS ACKNOWLEDGED C. AMENDMENTS ACKNOWLEDGED C. AMENDMENTS ACKNOWLEDGED C. AMENDMENTS ACKNOWLEDGED

A.

ITEM

NO.

B.

ESTIMATED

QUANTITY

C.

UNIT D. UNIT

PRICE

E. ESTIMATED

AMOUNT

E. ESTIMATED D. UNIT

PRICE

E. ESTIMATED

AMOUNT

D. UNIT

PRICE

E. ESTIMATED

AMOUNT

D. UNIT

PRICE

AUTHORIZED FOR LOCAL REPRODUCTION

Previous edition is usable

OPTIONAL FORM 1419A (11-88)

W912CN-17-B-0002

Open-End Installing New and Repairing Sidewalks at various Army Installations, Island of Oahu, Hawaii

Bid Bond, 20% Bid Bond, 20% Bid Bond, 20% N/A

Yes Yes Yes N/A

2 3

3 4 5 N/A

The H.E. Johnson Co. Inc. Su-Mo Builders, Inc. Tompco-Triton, JV N/A

Base Period

1st Option Period

2nd Option Period

1/2 of the 2nd Opt

TOTAL BID PRICE

(Details on Attachment on Page 3 of 3

$1,389,892.00

$1,410,473.00

$1,429,523.00

$ 714,761.50

$4,944,649.50

AMOUNT

$1,067,198.50

$1,114,520.68

$1,141,714.18

$ 570,857.09

$3,894,290.45

$1,753,990.00

$1,790,913.00

$1,827,959.00

$ 913,979.50

$6,286,841.50

Item No. Est Qty Unit

0001 4000 Sq Ft 41.61 166,440.00$ 28.00 112,000.00$ 49.75 199,000.00$ 30.00 120,000.00$ 33.00 132,000.00$ 82.00 328,000.00$ 0002 300 Sq Ft 243.97 73,191.00$ 120.00 36,000.00$ 250.00 75,000.00$ 115.00 34,500.00$ 90.33 27,099.00$ 410.00 123,000.00$ 0003 500 Sq Ft 3.49 1,745.00$ 8.00 4,000.00$ 5.60 2,800.00$ 44.00 22,000.00$ 40.60 20,300.00$ 76.00 38,000.00$ 0004 1000 LF 16.87 16,870.00$ 26.00 26,000.00$ 24.00 24,000.00$ 44.00 44,000.00$ 25.40 25,400.00$ 72.00 72,000.00$ 0005 400 LF 105.97 42,388.00$ 73.00 29,200.00$ 109.00 43,600.00$ 168.00 67,200.00$ 71.25 28,500.00$ 290.00 116,000.00$ 0006 200 LF 111.85 22,370.00$ 120.00 24,000.00$ 127.00 25,400.00$ 219.00 43,800.00$ 58.50 11,700.00$ 290.00 58,000.00$ 0007 200 LF 114.61 22,922.00$ 140.00 28,000.00$ 124.00 24,800.00$ 236.00 47,200.00$ 77.50 15,500.00$ 350.00 70,000.00$ 0008 400 Sq Ft 47.13 18,852.00$ 97.00 38,800.00$ 29.75 11,900.00$ 23.00 9,200.00$ 25.50 10,200.00$ 120.00 48,000.00$ 0009 5 Each 5,179.34 25,896.70$ 8,700.00 43,500.00$ 5,000.00 25,000.00$ 8,276.00 41,380.00$ 11,480.00 57,400.00$ 9,180.00 45,900.00$ 0010 5 Each 4,948.80 24,744.00$ 8,200.00 41,000.00$ 5,000.00 25,000.00$ 8,276.00 41,380.00$ 11,220.00 56,100.00$ 7,500.00 37,500.00$ 0011 200 LF 96.43 19,286.00$ 170.00 34,000.00$ 200.00 40,000.00$ 175.00 35,000.00$ 254.00 50,800.00$ 450.00 90,000.00$ 0012 5 Each 675.00 3,375.00$ 930.00 4,650.00$ 710.00 3,550.00$ 1,000.00 5,000.00$ 2,540.00 12,700.00$ 390.00 1,950.00$ 0013 5 Each 1,208.90 6,044.50$ 2,400.00 12,000.00$ 1,260.00 6,300.00$ 3,800.00 19,000.00$ 2,540.00 12,700.00$ 550.00 2,750.00$ 0014 5 Each 994.04 4,970.20$ 13,000.00 65,000.00$ 9,000.00 45,000.00$ 15,000.00 75,000.00$ 6,400.00 32,000.00$ 4,440.00 22,200.00$ 0015 5 Each 1,392.95 6,964.75$ 17,000.00 85,000.00$ 14,000.00 70,000.00$ 15,000.00 75,000.00$ 7,040.00 35,200.00$ 5,220.00 26,100.00$ 0016 5 Each 1,118.30 5,591.50$ 15,000.00 75,000.00$ 17,000.00 85,000.00$ 15,000.00 75,000.00$ 7,660.00 38,300.00$ 5,220.00 26,100.00$ 0017 5 Each 1,685.55 8,427.75$ 22,000.00 110,000.00$ 19,800.00 99,000.00$ 15,000.00 75,000.00$ 8,300.00 41,500.00$ 5,780.00 28,900.00$ 0018 10 Each 1,753.67 17,536.70$ 4,000.00 40,000.00$ 3,500.00 35,000.00$ 5,500.00 55,000.00$ 17,120.00 171,200.00$ 5,370.00 53,700.00$ 0019 50 CY 2.45 122.50$ 90.00 4,500.00$ 195.00 9,750.00$ 200.00 10,000.00$ 444.00 22,200.00$ 150.00 7,500.00$ 0020 1 Each 200.00 200.00$ 850.00 850.00$ 500.00 500.00$ 101,088.00 101,088.00$ 10,200.00 10,200.00$ 1,650.00 1,650.00$ 0021 2500 Sq Ft 41.61 104,025.00$ 43.00 107,500.00$ 51.00 127,500.00$ 30.00 75,000.00$ 26.64 66,600.00$ 82.00 205,000.00$ 0022 180 Sq Ft 243.97 43,914.60$ 170.00 30,600.00$ 250.00 45,000.00$ 115.00 20,700.00$ 58.33 10,499.40$ 410.00 73,800.00$ 0023 250 Sq Ft 3.49 872.50$ 8.00 2,000.00$ 5.60 1,400.00$ 44.00 11,000.00$ 40.80 10,200.00$ 76.00 19,000.00$ 0024 500 LF 16.85 8,425.00$ 26.00 13,000.00$ 24.00 12,000.00$ 44.00 22,000.00$ 31.80 15,900.00$ 72.00 36,000.00$ 0025 100 LF 105.97 10,597.00$ 170.00 17,000.00$ 128.00 12,800.00$ 168.00 16,800.00$ 59.00 5,900.00$ 300.00 30,000.00$ 0026 100 LF 111.85 11,185.00$ 180.00 18,000.00$ 135.00 13,500.00$ 219.00 21,900.00$ 59.00 5,900.00$ 290.00 29,000.00$ 0027 100 LF 114.61 11,461.00$ 190.00 19,000.00$ 135.00 13,500.00$ 236.00 23,600.00$ 64.00 6,400.00$ 350.00 35,000.00$ 0028 200 Sq Ft 47.13 9,426.00$ 97.00 19,400.00$ 29.75 5,950.00$ 35.00 7,000.00$ 25.50 5,100.00$ 120.00 24,000.00$ 0029 3 Each 5,179.34 15,538.02$ 9,400.00 28,200.00$ 5,000.00 15,000.00$ 8,276.00 24,828.00$ 11,466.67 34,400.01$ 9,180.00 27,540.00$ 0030 3 Each 4,948.80 14,846.40$ 9,000.00 27,000.00$ 5,000.00 15,000.00$ 8,276.00 24,828.00$ 10,833.33 32,499.99$ 7,480.00 22,440.00$ 0031 100 LF 96.43 9,643.00$ 330.00 33,000.00$ 200.00 20,000.00$ 250.00 25,000.00$ 254.00 25,400.00$ 450.00 45,000.00$ 0032 3 Each 675.00 2,025.00$ 930.00 2,790.00$ 710.00 2,130.00$ 1,000.00 3,000.00$ 2,300.00 6,900.00$ 550.00 1,650.00$ 0033 3 Each 1,208.90 3,626.70$ 2,400.00 7,200.00$ 1,260.00 3,780.00$ 3,800.00 11,400.00$ 2,300.00 6,900.00$ 720.00 2,160.00$ 0034 30 CY 2.45 73.50$ 90.00 2,700.00$ 195.00 5,850.00$ 200.00 6,000.00$ 446.67 13,400.10$ 150.00 4,500.00$ 0035 1 Each 200.00 200.00$ 850.00 850.00$ 500.00 500.00$ 101,088.00 101,088.00$ 10,200.00 10,200.00$ 1,650.00 1,650.00$

733,796.32$ 1,141,740.00$ 1,144,510.00$ 1,389,892.00$ 1,067,198.50$ 1,753,990.00$

IGE

BASE YEAR

Base Year Total

Advance Solar System Alutiiq Construction H.E. Johnson Company Su‐Mo Builders, Inc. Tompco‐Triton Offeror No. 5Offeror No. 1 Offeror No. 2 Offeror No. 3 Offeror No. 4W912CN‐17‐B‐0002 (OF1419 ‐ Attachment) ‐ (Pg 3 of 3)

Item No. Est Qty Unit IGE Advance Solar System Alutiiq Construction H.E. Johnson Company Su‐Mo Builders, Inc. Tompco‐Triton Offeror No. 5Offeror No. 1 Offeror No. 2 Offeror No. 3 Offeror No. 4W912CN‐17‐B‐0002 (OF1419 ‐ Attachment) ‐ (Pg 3 of 3)

1ST OPTION YEAR

1001 4000 Sq Ft 44.94 179,760.00$ 29.00 116,000.00$ 50.75 203,000.00$ 30.45 121,800.00$ 34.58 138,320.00$ 84.00 336,000.00$ 1002 300 Sq Ft 263.49 79,047.00$ 130.00 39,000.00$ 255.00 76,500.00$ 116.73 35,019.00$ 106.00 31,800.00$ 418.00 125,400.00$ 1003 500 Sq Ft 3.77 1,885.00$ 8.00 4,000.00$ 5.71 2,855.00$ 44.66 22,330.00$ 42.60 21,300.00$ 78.00 39,000.00$ 1004 1000 LF 18.22 18,220.00$ 27.00 27,000.00$ 24.48 24,480.00$ 44.66 44,660.00$ 31.70 31,700.00$ 73.00 73,000.00$ 1005 400 LF 114.45 45,780.00$ 75.00 30,000.00$ 111.18 44,472.00$ 170.52 68,208.00$ 74.50 29,800.00$ 296.00 118,400.00$ 1006 200 LF 120.80 24,160.00$ 120.00 24,000.00$ 129.54 25,908.00$ 222.29 44,458.00$ 61.50 12,300.00$ 296.00 59,200.00$ 1007 200 LF 123.78 24,756.00$ 150.00 30,000.00$ 126.48 25,296.00$ 239.54 47,908.00$ 81.50 16,300.00$ 357.00 71,400.00$ 1008 400 Sq Ft 50.90 20,360.00$ 100.00 40,000.00$ 30.35 12,140.00$ 23.35 9,340.00$ 26.75 10,700.00$ 122.00 48,800.00$ 1009 5 Each 5,593.69 27,968.45$ 8,900.00 44,500.00$ 5,100.00 25,500.00$ 8,401.00 42,005.00$ 12,040.00 60,200.00$ 9,364.00 46,820.00$ 1010 5 Each 5,344.70 26,723.50$ 8,400.00 42,000.00$ 5,100.00 25,500.00$ 8,401.00 42,005.00$ 11,780.00 58,900.00$ 7,650.00 38,250.00$ 1011 200 LF 104.14 20,828.00$ 170.00 34,000.00$ 204.00 40,800.00$ 177.63 35,526.00$ 254.00 50,800.00$ 459.00 91,800.00$ 1012 5 Each 729.00 3,645.00$ 950.00 4,750.00$ 724.20 3,621.00$ 1,015.00 5,075.00$ 2,680.00 13,400.00$ 398.00 1,990.00$ 1013 5 Each 1,305.61 6,528.05$ 2,500.00 12,500.00$ 1,285.20 6,426.00$ 3,857.00 19,285.00$ 2,680.00 13,400.00$ 561.00 2,805.00$ 1014 5 Each 1,073.56 5,367.80$ 13,000.00 65,000.00$ 9,180.00 45,900.00$ 15,225.00 76,125.00$ 6,720.00 33,600.00$ 4,529.00 22,645.00$ 1015 5 Each 1,504.39 7,521.95$ 17,000.00 85,000.00$ 14,280.00 71,400.00$ 15,225.00 76,125.00$ 7,380.00 36,900.00$ 5,324.00 26,620.00$ 1016 5 Each 1,207.76 6,038.80$ 16,000.00 80,000.00$ 17,340.00 86,700.00$ 15,225.00 76,125.00$ 8,040.00 40,200.00$ 5,324.00 26,620.00$ 1017 5 Each 1,820.39 9,101.95$ 22,000.00 110,000.00$ 20,196.00 100,980.00$ 15,225.00 76,125.00$ 8,720.00 43,600.00$ 5,896.00 29,480.00$ 1018 10 Each 1,893.96 18,939.60$ 4,100.00 41,000.00$ 3,570.00 35,700.00$ 5,583.00 55,830.00$ 17,120.00 171,200.00$ 5,477.00 54,770.00$ 1019 50 CY 2.65 132.50$ 94.00 4,700.00$ 198.90 9,945.00$ 203.00 10,150.00$ 466.00 23,300.00$ 153.00 7,650.00$ 1020 1 Each 216.00 216.00$ 860.00 860.00$ 510.00 510.00$ 101,088.00 101,088.00$ 10,200.00 10,200.00$ 1,683.00 1,683.00$ 1021 2500 Sq Ft 44.94 112,350.00$ 44.00 110,000.00$ 52.02 130,050.00$ 31.50 78,750.00$ 28.00 70,000.00$ 84.00 210,000.00$ 1022 180 Sq Ft 263.49 47,428.20$ 180.00 32,400.00$ 255.00 45,900.00$ 117.00 21,060.00$ 61.67 11,100.60$ 418.00 75,240.00$ 1023 250 Sq Ft 3.77 942.50$ 8.00 2,000.00$ 5.71 1,427.50$ 44.66 11,165.00$ 42.80 10,700.00$ 78.00 19,500.00$ 1024 500 LF 18.20 9,100.00$ 27.00 13,500.00$ 24.48 12,240.00$ 44.66 22,330.00$ 31.80 15,900.00$ 73.00 36,500.00$ 1025 100 LF 114.45 11,445.00$ 170.00 17,000.00$ 130.56 13,056.00$ 170.52 17,052.00$ 62.00 6,200.00$ 306.00 30,600.00$ 1026 100 LF 120.80 12,080.00$ 190.00 19,000.00$ 137.70 13,770.00$ 222.29 22,229.00$ 62.00 6,200.00$ 296.00 29,600.00$ 1027 100 LF 123.78 12,378.00$ 200.00 20,000.00$ 137.70 13,770.00$ 240.00 24,000.00$ 67.00 6,700.00$ 357.00 35,700.00$ 1028 200 Sq Ft 50.90 10,180.00$ 100.00 20,000.00$ 30.35 6,070.00$ 35.50 7,100.00$ 27.00 5,400.00$ 122.00 24,400.00$ 1029 3 Each 5,593.69 16,781.07$ 9,600.00 28,800.00$ 5,100.00 15,300.00$ 8,401.00 25,203.00$ 12,033.33 36,099.99$ 9,364.00 28,092.00$ 1030 3 Each 5,344.70 16,034.10$ 9,200.00 27,600.00$ 5,100.00 15,300.00$ 8,401.00 25,203.00$ 11,366.67 34,100.01$ 7,630.00 22,890.00$ 1031 100 LF 104.14 10,414.00$ 350.00 35,000.00$ 204.00 20,400.00$ 254.00 25,400.00$ 254.00 25,400.00$ 459.00 45,900.00$ 1032 3 Each 729.00 2,187.00$ 950.00 2,850.00$ 724.20 2,172.60$ 1,015.00 3,045.00$ 2,433.33 7,299.99$ 561.00 1,683.00$ 1033 3 Each 1,305.61 3,916.83$ 2,500.00 7,500.00$ 1,285.20 3,855.60$ 3,857.00 11,571.00$ 2,433.33 7,299.99$ 734.00 2,202.00$ 1034 30 CY 2.65 79.50$ 94.00 2,820.00$ 198.90 5,967.00$ 203.00 6,090.00$ 466.67 14,000.10$ 153.00 4,590.00$ 1035 1 Each 216.00 216.00$ 860.00 860.00$ 510.00 510.00$ 101,088.00 101,088.00$ 10,200.00 10,200.00$ 1,683.00 1,683.00$

792,511.80$ 1,173,640.00$ 1,167,421.70$ 1,410,473.00$ 1,114,520.68$ 1,790,913.00$ 1ST OPTION YEAR TOTAL

Item No. Est Qty Unit IGE Advance Solar System Alutiiq Construction H.E. Johnson Company Su‐Mo Builders, Inc. Tompco‐Triton Offeror No. 5Offeror No. 1 Offeror No. 2 Offeror No. 3 Offeror No. 4W912CN‐17‐B‐0002 (OF1419 ‐ Attachment) ‐ (Pg 3 of 3)

2ND OPTION YEAR

2001 4000 Sq Ft 48.53 194,120.00$ 30.00 120,000.00$ 51.76 207,040.00$ 31.00 124,000.00$ 36.15 144,600.00$ 86.00 344,000.00$ 2002 300 Sq Ft 284.57 85,371.00$ 130.00 39,000.00$ 260.10 78,030.00$ 118.50 35,550.00$ 99.00 29,700.00$ 426.00 127,800.00$ 2003 500 Sq Ft 4.07 2,035.00$ 8.00 4,000.00$ 5.83 2,915.00$ 45.50 22,750.00$ 44.40 22,200.00$ 80.00 40,000.00$ 2004 1000 LF 19.68 19,680.00$ 28.00 28,000.00$ 24.97 24,970.00$ 45.50 45,500.00$ 31.70 31,700.00$ 74.00 74,000.00$ 2005 400 LF 123.60 49,440.00$ 77.00 30,800.00$ 113.40 45,360.00$ 173.00 69,200.00$ 77.50 31,000.00$ 302.00 120,800.00$ 2006 200 LF 130.46 26,092.00$ 120.00 24,000.00$ 132.13 26,426.00$ 225.75 45,150.00$ 64.00 12,800.00$ 302.00 60,400.00$ 2007 200 LF 133.68 26,736.00$ 150.00 30,000.00$ 129.01 25,802.00$ 243.00 48,600.00$ 86.50 17,300.00$ 364.00 72,800.00$ 2008 400 Sq Ft 54.97 21,988.00$ 100.00 40,000.00$ 30.95 12,380.00$ 23.75 9,500.00$ 28.00 11,200.00$ 124.00 49,600.00$ 2009 5 Each 6,041.18 30,205.90$ 9,100.00 45,500.00$ 5,202.00 26,010.00$ 8,527.00 42,635.00$ 12,620.00 63,100.00$ 9,551.00 47,755.00$ 2010 5 Each 5,772.28 28,861.40$ 8,600.00 43,000.00$ 5,202.00 26,010.00$ 8,527.00 42,635.00$ 12,360.00 61,800.00$ 7,803.00 39,015.00$ 2011 200 LF 112.48 22,496.00$ 180.00 36,000.00$ 208.08 41,616.00$ 180.25 36,050.00$ 254.00 50,800.00$ 468.00 93,600.00$ 2012 5 Each 787.32 3,936.60$ 970.00 4,850.00$ 738.68 3,693.40$ 1,030.00 5,150.00$ 2,800.00 14,000.00$ 406.00 2,030.00$ 2013 5 Each 1,410.06 7,050.30$ 2,600.00 13,000.00$ 1,310.90 6,554.50$ 3,915.00 19,575.00$ 2,800.00 14,000.00$ 572.00 2,860.00$ 2014 5 Each 1,159.45 5,797.25$ 13,000.00 65,000.00$ 9,363.60 46,818.00$ 15,453.00 77,265.00$ 7,040.00 35,200.00$ 4,620.00 23,100.00$ 2015 5 Each 1,624.74 8,123.70$ 18,000.00 90,000.00$ 14,565.60 72,828.00$ 15,453.00 77,265.00$ 7,723.00 38,615.00$ 5,430.00 27,150.00$ 2016 5 Each 1,304.39 6,521.95$ 16,000.00 80,000.00$ 17,686.80 88,434.00$ 15,453.00 77,265.00$ 8,420.00 42,100.00$ 5,430.00 27,150.00$ 2017 5 Each 1,966.03 9,830.15$ 23,000.00 115,000.00$ 20,599.92 102,999.60$ 15,453.00 77,265.00$ 9,120.00 45,600.00$ 6,014.00 30,070.00$ 2018 10 Each 2,045.48 20,454.80$ 4,300.00 43,000.00$ 3,641.40 36,414.00$ 5,667.00 56,670.00$ 17,120.00 171,200.00$ 5,587.00 55,870.00$ 2019 50 CY 2.86 143.00$ 99.00 4,950.00$ 202.88 10,144.00$ 206.00 10,300.00$ 490.00 24,500.00$ 156.00 7,800.00$ 2020 1 Each 233.28 233.28$ 880.00 880.00$ 520.20 520.20$ 101,088.00 101,088.00$ 10,200.00 10,200.00$ 1,717.00 1,717.00$ 2021 2500 Sq Ft 48.53 121,325.00$ 45.00 112,500.00$ 53.06 132,650.00$ 32.00 80,000.00$ 29.20 73,000.00$ 86.00 215,000.00$ 2022 180 Sq Ft 284.57 51,222.60$ 180.00 32,400.00$ 260.10 46,818.00$ 119.00 21,420.00$ 29.44 5,299.20$ 426.00 76,680.00$ 2023 250 Sq Ft 4.07 1,017.50$ 8.00 2,000.00$ 5.83 1,457.50$ 45.50 11,375.00$ 44.80 11,200.00$ 80.00 20,000.00$ 2024 500 LF 19.65 9,825.00$ 28.00 14,000.00$ 24.97 12,485.00$ 45.50 22,750.00$ 31.80 15,900.00$ 74.00 37,000.00$ 2025 100 LF 123.60 12,360.00$ 180.00 18,000.00$ 133.17 13,317.00$ 173.00 17,300.00$ 64.00 6,400.00$ 312.00 31,200.00$ 2026 100 * 130.46 13,046.00$ 190.00 19,000.00$ 140.45 14,045.00$ 226.00 22,600.00$ 64.00 6,400.00$ 302.00 30,200.00$ 2027 100 LF 133.68 13,368.00$ 200.00 20,000.00$ 140.45 14,045.00$ 244.00 24,400.00$ 70.00 7,000.00$ 364.00 36,400.00$ 2028 200 Sq Ft 54.97 10,994.00$ 100.00 20,000.00$ 30.95 6,190.00$ 36.00 7,200.00$ 28.00 5,600.00$ 124.00 24,800.00$ 2029 3 Each 6,041.18 18,123.54$ 9,800.00 29,400.00$ 5,202.00 15,606.00$ 8,527.00 25,581.00$ 12,633.33 37,899.99$ 9,551.00 28,653.00$ 2030 3 Each 5,772.28 17,316.84$ 9,400.00 28,200.00$ 5,202.00 15,606.00$ 8,527.00 25,581.00$ 11,966.67 35,900.01$ 7,783.00 23,349.00$ 2031 100 LF 112.48 11,248.00$ 360.00 36,000.00$ 208.08 20,808.00$ 258.00 25,800.00$ 254.00 25,400.00$ 468.00 46,800.00$ 2032 3 Each 787.32 2,361.96$ 970.00 2,910.00$ 738.68 2,216.04$ 1,030.00 3,090.00$ 2,533.33 7,599.99$ 572.00 1,716.00$ 2033 3 Each 1,410.06 4,230.18$ 2,600.00 7,800.00$ 1,310.90 3,932.70$ 3,915.00 11,745.00$ 2,533.33 7,599.99$ 749.00 2,247.00$ 2034 30 CY 2.86 85.80$ 99.00 2,970.00$ 202.88 6,086.40$ 206.00 6,180.00$ 490.00 14,700.00$ 156.00 4,680.00$ 2035 1 Each 233.28 233.28$ 880.00 880.00$ 520.20 520.20$ 101,088.00 101,088.00$ 10,200.00 10,200.00$ 1,717.00 1,717.00$

855,874.03$ 1,203,040.00$ 1,190,747.54$ 1,429,523.00$ 1,141,714.18$ 1,827,959.00$ 2ND OPTION YEAR TOTAL

Item No. Est Qty Unit IGE Advance Solar System Alutiiq Construction H.E. Johnson Company Su‐Mo Builders, Inc. Tompco‐Triton Offeror No. 5Offeror No. 1 Offeror No. 2 Offeror No. 3 Offeror No. 4W912CN‐17‐B‐0002 (OF1419 ‐ Attachment) ‐ (Pg 3 of 3)

2,382,182.15$ 3,518,420.00$ 3,502,679.24$ 4,229,888.00$ 3,323,433.36$ 5,372,862.00$

427,937.02$ 601,520.00$ 595,373.77$ 714,761.50$ 570,857.09$ 913,979.50$

2,810,119.17$ 4,119,940.00$ 4,098,053.01$ 4,944,649.50$ 3,894,290.45$ 6,286,841.50$ GRAND TOTAL

HALF OF 2ND OPTION YEAR

TOTAL CONTRACT