19-B-0001_OF_1419__Abstract_of_Bids_Spreadsheet.xlsx

XLSX spreadsheet 34 KB Posted Jan 31, 2019

Attached to: Open-End Requirements Construction Contract for Roofing Repairs/Installations and Related Work, Various Army Installations, Oahu, Hawaii
Solicitation number: W912CN-19-B-0001
Issued by: Department of the Army Materiel Command Expeditionary Contracting Command Regional Contracting Office Hawaii 413th CSB

About this file

From the source

OF 1419 Abstract of Bids Spreadsheet

View the file

Other files

File	Type	Posted
19-B-0001_OF_1419_Abstract_(Cont).pdf	PDF	Jan 31, 2019
19-B-0001_OF_1419_Abstract.pdf	PDF	Jan 31, 2019
W912CN-19-B-0001-0003_SF_30_Amendment.pdf	PDF	Nov 19, 2018
W912CN-19-B-0001-0003_Conformed_Copy.pdf	PDF	Nov 19, 2018
W912CN-19-B-0001-0002_Conformed_Copy.pdf	PDF	Nov 15, 2018
W912CN-19-B-0001-0002_SF_30_Amendment.pdf	PDF	Nov 15, 2018
W912CN-19-B-0001-0001_Conformed_Copy.pdf	PDF	Nov 13, 2018
W912CN-19-B-0001-0001_SF_30_Amendment.pdf	PDF	Nov 13, 2018
W912CN-19-B-0001_Open-End_Roofing_IFB.pdf	PDF	Oct 26, 2018

On GovTribe

Work with this file

Download the original file
Contacts named in this file
Similar government files
Ask GovTribe AI about this file

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

Abstract

CLIN	EST QTY	UNIT	IGE		R&I Construction		International Construct		Quillopo Painting		Surecan, LLC
0001	100,000	SF	$5.17	517,000.00	4.39	439,000.00	4.82	482,000.00	4.55	455,000.00	7.56	756,000.00
0002	100,000	SF	$0.95	95,000.00	1.16	116,000.00	0.86	86,000.00	1.28	128,000.00	1.00	100,000.00
0003	8,000	SF	$8.11	64,880.00	7.87	62,960.00	6.88	55,040.00	6.91	55,280.00	7.23	57,840.00
0004	8,000	SF	$9.26	74,080.00	13.06	104,480.00	8.56	68,480.00	12.51	100,080.00	9.98	79,840.00
0005	100,000	SF	$8.39	839,000.00	7.22	722,000.00	7.68	768,000.00	7.60	760,000.00	9.00	900,000.00
0006	30,000	SF	$1.50	45,000.00	0.12	3,600.00	1.38	41,400.00	0.11	3,300.00	0.25	7,500.00
0007	5,000	SF	$6.37	31,850.00	14.81	74,050.00	6.30	31,500.00	13.01	65,050.00	5.95	29,750.00
0008	1,000	SF	$5.91	5,910.00	12.08	12,080.00	5.90	5,900.00	10.61	10,610.00	5.92	5,920.00
0009	25,000	SF	$5.80	145,000.00	14.31	357,750.00	5.50	137,500.00	12.56	314,000.00	8.57	214,250.00
0010	10,000	SF	$17.58	175,800.00	19.14	191,400.00	17.00	170,000.00	16.81	168,100.00	12.14	121,400.00
0011	20	EA	$2.16	43.20	134.55	2,691.00	2.00	40.00	118.17	2,363.40	1.00	20.00
0012	20	EA	$2.16	43.20	134.55	2,691.00	2.00	40.00	118.17	2,363.40	1.00	20.00
0013	300	EA	$21.60	6,480.00	28.43	8,529.00	20.00	6,000.00	24.97	7,491.00	1.00	300.00
0014	15,000	FT	$1.26	18,900.00	1.15	17,250.00	1.20	18,000.00	4.19	62,850.00	0.25	3,750.00
0015	7,000	FT	$28.64	200,480.00	20.85	145,950.00	30.48	213,360.00	18.18	127,260.00	20.38	142,660.00
0016	3,000	FT	$56.00	168,000.00	26.60	79,800.00	30.48	91,440.00	23.23	69,690.00	26.05	78,150.00
0017	2,000	FT	$54.63	109,260.00	40.04	80,080.00	58.26	116,520.00	35.17	70,340.00	52.09	104,180.00
0018	4,000	FT	$51.62	206,480.00	48.45	193,800.00	49.00	196,000.00	40.40	161,600.00	47.56	190,240.00
0019	2,000	FT	$56.78	113,560.00	48.97	97,940.00	55.00	110,000.00	44.78	89,560.00	98.52	197,040.00
0020	250	EA	$23.99	5,997.50	23.30	5,825.00	21.68	5,420.00	20.20	5,050.00	21.57	5,392.50
0021	10	EA	$1.08	10.80	11.85	118.50	10.00	100.00	10.10	101.00	1.00	10.00
0022	10	EA	$21.60	216.00	195.50	1,955.00	20.60	206.00	171.70	1,717.00	14.70	147.00
0023	10	EA	$21.60	216.00	203.55	2,035.50	20.60	206.00	178.77	1,787.70	20.17	201.70
0024	50,000	BF	$12.03	601,500.00	12.81	640,500.00	11.00	550,000.00	14.11	705,500.00	22.48	1,124,000.00
0025	10,000	BF	$7.75	77,500.00	8.26	82,600.00	7.18	71,800.00	9.09	90,900.00	8.24	82,400.00
0026	5,000	FT	$38.79	193,950.00	46.00	230,000.00	37.00	185,000.00	40.40	202,000.00	54.94	274,700.00
0027	10	EA	$1.08	10.80	11.85	118.50	2.00	20.00	10.10	101.00	40.00	400.00
0028	100	EA	$68.03	6,803.00	51.18	5,118.00	63.10	6,310.00	44.95	4,495.00	40.00	4,000.00
0029	25	EA	$128.26	3,206.50	531.42	13,285.50	119.10	2,977.50	465.51	11,637.75	18.61	465.25
0030	25	EA	$10.80	270.00	262.20	6,555.00	20.10	502.50	230.28	5,757.00	1.00	25.00
0031	100	EA	$10.86	1,086.00	262.20	26,220.00	20.10	2,010.00	230.28	23,028.00	1.00	100.00
0032	15,000	SF	$29.21	438,150.00	11.81	177,150.00	26.95	404,250.00	12.16	182,400.00	36.45	546,750.00
0033	15,000	SF	$1.63	24,450.00	1.22	18,300.00	1.60	24,000.00	1.27	19,050.00	1.46	21,900.00
0034	300	EA	$73.28	21,984.00	120.42	36,126.00	67.85	20,355.00	105.76	31,728.00	63.02	18,906.00
0035	8,000	SF	$6.78	54,240.00	3.60	28,800.00	6.44	51,520.00	3.16	25,280.00	5.98	47,840.00
0036	8,000	SF	$9.50	76,000.00	8.50	68,000.00	8.20	65,600.00	7.46	59,680.00	7.62	60,960.00
0037	80,000	SF	$1.26	100,800.00	2.91	232,800.00	1.32	105,600.00	3.11	248,800.00	1.00	80,000.00
0038	15,000	SF	$3.65	54,750.00	3.64	54,600.00	3.40	51,000.00	3.90	58,500.00	3.71	55,650.00
0039	80,000	SF	$5.50	440,000.00	4.52	361,600.00	5.19	415,200.00	4.84	387,200.00	6.89	551,200.00
0040	1,000	SF	$7.01	7,010.00	8.17	8,170.00	6.49	6,490.00	7.17	7,170.00	2.48	2,480.00
0041	300,000	BF	$1.08	324,000.00	0.51	153,000.00	1.00	300,000.00	0.52	156,000.00	1.00	300,000.00
0042	300,000	BF	$4.71	1,413,000.00	2.04	612,000.00	3.50	1,050,000.00	2.04	612,000.00	3.92	1,176,000.00
0043	50,000	BF	$3.24	162,000.00	2.02	101,000.00	3.10	155,000.00	2.02	101,000.00	3.43	171,500.00
0044	5,000	SF	$4.57	22,850.00	5.95	29,750.00	4.16	20,800.00	5.69	28,450.00	8.00	40,000.00
0045	200,000	SF	$5.00	1,000,000.00	3.42	684,000.00	4.05	810,000.00	3.51	702,000.00	7.00	1,400,000.00
0046	40	WK	$2,103.00	84,120.00	2,070.00	82,800.00	1,700.00	68,000.00	6,550.00	262,000.00	7,793.93	311,757.20
0047	5	EA	$985.90	4,929.50	920.00	4,600.00	910.00	4,550.00	550.00	2,750.00	654.00	3,270.00
0048	30	EA	$432.00	12,960.00	575.00	17,250.00	400.00	12,000.00	505.00	15,150.00	391.16	11,734.80
0049	25	FT	$9.51	237.75	123.05	3,076.25	8.81	220.25	10.82	270.50	10.10	252.50
0050	30	EA	$32.50	975.00	190.67	5,720.10	67.85	2,035.50	167.46	5,023.80	63.02	1,890.60
0051	15	EA	$379.71	5,695.65	1,204.19	18,062.85	294.48	4,417.20	1,057.59	15,863.85	262.10	3,931.50
0052	20,000	SF	$8.77	175,400.00	7.14	142,800.00	7.07	141,400.00	6.27	125,400.00	6.57	131,400.00
0053	50	EA	$1,240.94	62,047.00	1,577.98	78,899.00	2,100.00	105,000.00	1,385.88	69,294.00	2,695.57	134,778.50
0054	5,000	FT	$1.68	8,400.00	8.45	42,250.00	1.66	8,300.00	7.42	37,100.00	1.53	7,650.00
0055	0	SF	$2.16	0.00	0.00	0.00		0.00	0.00	0.00	0.00	0.00
0056	0	SF	$8.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00	0.00
0057	30,000	SF	$0.85	25,500.00	1.00	30,000.00	1.25	37,500.00	1.52	45,600.00	1.08	32,400.00
0058	1	EA	$103.68	103.68	1.00	1.00	0.00	0.00	500.00	500.00	1,320.17	1,320.17
TOTAL BASE YEAR				$8,227,135.58		$6,717,137.20		$7,285,009.95		$6,903,222.40		$9,594,272.72

CLIN	EST QTY	UNIT	IGE		R&I Construction		International Construct		Quillopo Painting		Surecan, LLC
1001	100,000	SF	5.58	558,000.00	4.39	439,000.00	4.82	482,000.00	4.55	455,000.00	7.93	793,000.00
1002	100,000	SF	1.03	103,000.00	1.16	116,000.00	0.86	86,000.00	1.28	128,000.00	1.00	100,000.00
1003	8,000	SF	8.76	70,080.00	7.87	62,960.00	7.27	58,160.00	6.91	55,280.00	7.44	59,520.00
1004	8,000	SF	10.00	80,000.00	13.06	104,480.00	8.56	68,480.00	12.51	100,080.00	10.95	87,600.00
1005	100,000	SF	9.06	906,000.00	7.22	722,000.00	7.68	768,000.00	7.60	760,000.00	9.88	988,000.00
1006	30,000	SF	1.62	48,600.00	0.12	3,600.00	1.38	41,400.00	0.11	3,300.00	0.25	7,500.00
1007	5,000	SF	6.88	34,400.00	14.81	74,050.00	6.30	31,500.00	13.01	65,050.00	5.95	29,750.00
1008	1,000	SF	6.38	6,380.00	12.08	12,080.00	5.90	5,900.00	10.61	10,610.00	5.92	5,920.00
1009	25,000	SF	6.26	156,500.00	14.31	357,750.00	5.50	137,500.00	12.56	314,000.00	8.57	214,250.00
1010	10,000	SF	18.99	189,900.00	19.14	191,400.00	17.00	170,000.00	16.81	168,100.00	13.17	131,700.00
1011	20	EA	2.33	46.60	134.55	2,691.00	2.00	40.00	118.17	2,363.40	1.00	20.00
1012	20	EA	2.33	46.60	134.55	2,691.00	2.00	40.00	118.17	2,363.40	1.00	20.00
1013	300	EA	23.33	6,999.00	28.43	8,529.00	20.00	6,000.00	24.97	7,491.00	1.00	300.00
1014	15,000	FT	1.36	20,400.00	1.15	17,250.00	1.20	18,000.00	4.19	62,850.00	0.25	3,750.00
1015	7,000	FT	30.93	216,510.00	21.85	152,950.00	30.48	213,360.00	18.18	127,260.00	22.08	154,560.00
1016	3,000	FT	60.48	181,440.00	27.60	82,800.00	30.48	91,440.00	23.23	69,690.00	27.74	83,220.00
1017	2,000	FT	59.00	118,000.00	40.04	80,080.00	58.26	116,520.00	35.17	70,340.00	53.23	106,460.00
1018	4,000	FT	55.75	223,000.00	49.45	197,800.00	49.00	196,000.00	40.40	161,600.00	48.70	194,800.00
1019	2,000	FT	61.32	122,640.00	48.97	97,940.00	55.00	110,000.00	44.78	89,560.00	99.66	199,320.00
1020	250	EA	25.91	6,477.50	25.30	6,325.00	21.68	5,420.00	20.20	5,050.00	23.73	5,932.50
1021	10	EA	1.17	11.70	11.85	118.50	10.00	100.00	10.10	101.00	1.00	10.00
1022	10	EA	23.33	233.30	195.50	1,955.00	20.60	206.00	171.70	1,717.00	14.70	147.00
1023	10	EA	23.33	233.30	203.55	2,035.50	20.60	206.00	178.77	1,787.70	20.17	201.70
1024	50,000	BF	12.99	649,500.00	12.81	640,500.00	11.00	550,000.00	14.11	705,500.00	22.48	1,124,000.00
1025	10,000	BF	8.37	83,700.00	8.26	82,600.00	7.18	71,800.00	9.09	90,900.00	8.24	82,400.00
1026	5,000	FT	41.89	209,450.00	46.00	230,000.00	37.00	185,000.00	40.40	202,000.00	56.02	280,100.00
1027	10	EA	1.17	11.70	11.85	118.50	2.00	20.00	10.10	101.00	40.00	400.00
1028	100	EA	73.47	7,347.00	51.18	5,118.00	63.10	6,310.00	44.95	4,495.00	40.00	4,000.00
1029	25	EA	138.52	3,463.00	531.42	13,285.50	119.10	2,977.50	465.51	11,637.75	18.61	465.25
1030	25	EA	11.66	291.50	262.20	6,555.00	20.10	502.50	230.28	5,757.00	1.00	25.00
1031	100	EA	11.73	1,173.00	262.20	26,220.00	20.10	2,010.00	230.28	23,028.00	1.00	100.00
1032	15,000	SF	31.55	473,250.00	11.81	177,150.00	26.95	404,250.00	12.16	182,400.00	37.43	561,450.00
1033	15,000	SF	1.76	26,400.00	1.22	18,300.00	1.60	24,000.00	1.27	19,050.00	1.82	27,300.00
1034	300	EA	79.14	23,742.00	120.42	36,126.00	69.89	20,967.00	105.76	31,728.00	64.91	19,473.00
1035	8,000	SF	7.32	58,560.00	3.60	28,800.00	6.64	53,120.00	3.16	25,280.00	6.16	49,280.00
1036	8,000	SF	10.26	82,080.00	8.50	68,000.00	8.44	67,520.00	7.46	59,680.00	7.84	62,720.00
1037	80,000	SF	1.36	108,800.00	2.91	232,800.00	1.32	105,600.00	3.11	248,800.00	1.00	80,000.00
1038	15,000	SF	3.94	59,100.00	3.64	54,600.00	3.40	51,000.00	3.90	58,500.00	3.71	55,650.00
1039	80,000	SF	5.94	475,200.00	4.56	364,800.00	5.19	415,200.00	4.84	387,200.00	8.20	656,000.00
1040	1,000	SF	7.57	7,570.00	8.17	8,170.00	6.49	6,490.00	7.17	7,170.00	2.48	2,480.00
1041	300,000	BF	1.17	351,000.00	0.51	153,000.00	1.00	300,000.00	0.52	156,000.00	1.00	300,000.00
1042	300,000	BF	5.09	1,527,000.00	2.04	612,000.00	3.50	1,050,000.00	2.04	612,000.00	4.10	1,230,000.00
1043	50,000	BF	3.50	175,000.00	2.02	101,000.00	3.10	155,000.00	2.02	101,000.00	3.49	174,500.00
1044	5,000	SF	4.94	24,700.00	5.95	29,750.00	4.16	20,800.00	5.69	28,450.00	8.26	41,300.00
1045	200,000	SF	5.40	1,080,000.00	3.42	684,000.00	4.05	810,000.00	3.51	702,000.00	8.06	1,612,000.00
1046	40	WK	2,271.24	90,849.60	2,070.00	82,800.00	1,700.00	68,000.00	6,550.00	262,000.00	7,972.29	318,891.60
1047	5	EA	1,064.77	5,323.85	920.00	4,600.00	910.00	4,550.00	550.00	2,750.00	713.45	3,567.25
1048	30	EA	466.56	13,996.80	575.00	17,250.00	400.00	12,000.00	505.00	15,150.00	391.16	11,734.80
1049	25	FT	10.27	256.75	123.05	3,076.25	8.81	220.25	10.82	270.50	10.10	252.50
1050	30	EA	35.10	1,053.00	190.67	5,720.10	69.89	2,096.70	167.46	5,023.80	64.91	1,947.30
1051	15	EA	410.09	6,151.35	1,204.19	18,062.85	290.67	4,360.05	1,057.59	15,863.85	269.96	4,049.40
1052	20,000	SF	9.47	189,400.00	7.14	142,800.00	7.28	145,600.00	6.27	125,400.00	6.76	135,200.00
1053	50	EA	1,340.22	67,011.00	1,577.98	78,899.00	2,100.00	105,000.00	1,385.88	69,294.00	2,695.57	134,778.50
1054	5,000	FT	1.81	9,050.00	8.45	42,250.00	1.66	8,300.00	7.42	37,100.00	1.53	7,650.00
1055	0	SF	2.33	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
1056	0	SF	8.64	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
1057	30,000	SF	0.92	27,600.00	1.00	30,000.00	1.25	37,500.00	1.52	45,600.00	1.08	32,400.00
1058	1	EA	111.97	111.97	1.00	1.00	0.00	0.00	500.00	500.00	1,320.17	1,320.17
TOTAL OPTION 1				$8,850,278.55		$6,734,837.20		$7,296,466.00		$6,903,222.40		$10,181,415.97

CLIN	EST QTY	UNIT	IGE		R&I Construction		International Construct		Quillopo Painting		Surecan, LLC
2001	100,000	SF	6.03	603,000.00	4.39	439,000.00	4.82	482,000.00	4.55	455,000.00	8.32	832,000.00
2002	100,000	SF	1.11	111,000.00	1.16	116,000.00	0.86	86,000.00	1.28	128,000.00	1.00	100,000.00
2003	8,000	SF	9.46	75,680.00	7.87	62,960.00	7.49	59,920.00	6.91	55,280.00	7.67	61,360.00
2004	8,000	SF	10.80	86,400.00	13.06	104,480.00	8.56	68,480.00	12.51	100,080.00	11.00	88,000.00
2005	100,000	SF	9.78	978,000.00	7.22	722,000.00	7.68	768,000.00	7.60	760,000.00	10.24	1,024,000.00
2006	30,000	SF	1.75	52,500.00	0.12	3,600.00	1.38	41,400.00	0.11	3,300.00	0.25	7,500.00
2007	5,000	SF	7.43	37,150.00	14.81	74,050.00	6.30	31,500.00	13.01	65,050.00	5.95	29,750.00
2008	1,000	SF	6.89	6,890.00	12.08	12,080.00	5.90	5,900.00	10.61	10,610.00	5.92	5,920.00
2009	25,000	SF	6.76	169,000.00	14.31	357,750.00	5.50	137,500.00	12.56	314,000.00	8.57	214,250.00
2010	10,000	SF	20.51	205,100.00	19.14	191,400.00	17.00	170,000.00	16.81	168,100.00	14.31	143,100.00
2011	20	EA	2.52	50.40	134.55	2,691.00	2.00	40.00	118.17	2,363.40	1.00	20.00
2012	20	EA	2.52	50.40	134.55	2,691.00	2.00	40.00	118.17	2,363.40	1.00	20.00
2013	300	EA	25.20	7,560.00	28.43	8,529.00	20.00	6,000.00	24.97	7,491.00	1.00	300.00
2014	15,000	FT	1.47	22,050.00	1.15	17,250.00	1.20	18,000.00	4.19	62,850.00	0.25	3,750.00
2015	7,000	FT	33.40	233,800.00	21.85	152,950.00	30.48	213,360.00	18.18	127,260.00	24.37	170,590.00
2016	3,000	FT	65.32	195,960.00	27.60	82,800.00	30.48	91,440.00	23.23	69,690.00	28.88	86,640.00
2017	2,000	FT	63.72	127,440.00	40.04	80,080.00	58.26	116,520.00	35.17	70,340.00	54.36	108,720.00
2018	4,000	FT	60.21	240,840.00	49.45	197,800.00	49.00	196,000.00	40.40	161,600.00	49.83	199,320.00
2019	2,000	FT	66.23	132,460.00	48.97	97,940.00	55.00	110,000.00	44.78	89,560.00	100.79	201,580.00
2020	250	EA	27.98	6,995.00	25.30	6,325.00	21.68	5,420.00	20.20	5,050.00	27.18	6,795.00
2021	10	EA	1.26	12.60	11.85	118.50	10.00	100.00	10.10	101.00	1.00	10.00
2022	10	EA	25.20	252.00	195.50	1,955.00	20.60	206.00	171.70	1,717.00	14.70	147.00
2023	10	EA	25.20	252.00	203.55	2,035.50	20.60	206.00	178.77	1,787.70	20.17	201.70
2024	50,000	BF	14.03	701,500.00	12.81	640,500.00	11.00	550,000.00	14.11	705,500.00	22.48	1,124,000.00
2025	10,000	BF	9.04	90,400.00	8.26	82,600.00	7.18	71,800.00	9.09	90,900.00	8.24	82,400.00
2026	5,000	FT	45.24	226,200.00	46.00	230,000.00	37.00	185,000.00	40.40	202,000.00	57.19	285,950.00
2027	10	EA	1.26	12.60	11.85	118.50	2.00	20.00	10.10	101.00	40.00	400.00
2028	100	EA	79.35	7,935.00	51.18	5,118.00	63.10	6,310.00	44.95	4,495.00	40.00	4,000.00
2029	25	EA	149.60	3,740.00	531.42	13,285.50	119.10	2,977.50	465.51	11,637.75	18.61	465.25
2030	25	EA	12.59	314.75	262.20	6,555.00	20.10	502.50	230.28	5,757.00	1.00	25.00
2031	100	EA	12.67	1,267.00	262.20	26,220.00	20.10	2,010.00	230.28	23,028.00	1.00	100.00
2032	15,000	SF	34.07	511,050.00	11.81	177,150.00	26.95	404,250.00	12.16	182,400.00	38.45	576,750.00
2033	15,000	SF	1.90	28,500.00	1.22	18,300.00	1.60	24,000.00	1.27	19,050.00	1.93	28,950.00
2034	300	EA	85.47	25,641.00	120.42	36,126.00	71.92	21,576.00	105.76	31,728.00	66.80	20,040.00
2035	8,000	SF	7.91	63,280.00	3.60	28,800.00	6.83	54,640.00	3.16	25,280.00	6.34	50,720.00
2036	8,000	SF	11.08	88,640.00	8.50	68,000.00	8.69	69,520.00	7.46	59,680.00	8.07	64,560.00
2037	80,000	SF	1.47	117,600.00	2.91	232,800.00	1.32	105,600.00	3.11	248,800.00	1.00	80,000.00
2038	15,000	SF	4.26	63,900.00	3.64	54,600.00	3.40	51,000.00	3.90	58,500.00	3.71	55,650.00
2039	80,000	SF	6.42	513,600.00	4.56	364,800.00	5.19	415,200.00	4.84	387,200.00	8.49	679,200.00
2040	1,000	SF	8.18	8,180.00	8.17	8,170.00	6.49	6,490.00	7.17	7,170.00	2.48	2,480.00
2041	300,000	BF	1.26	378,000.00	0.51	153,000.00	1.00	300,000.00	0.52	156,000.00	1.00	300,000.00
2042	300,000	BF	5.50	1,650,000.00	2.04	612,000.00	3.50	1,050,000.00	2.04	612,000.00	4.29	1,287,000.00
2043	50,000	BF	3.78	189,000.00	2.02	101,000.00	3.10	155,000.00	2.02	101,000.00	3.55	177,500.00
2044	5,000	SF	5.34	26,700.00	5.95	29,750.00	4.16	20,800.00	5.69	28,450.00	8.53	42,650.00
2045	200,000	SF	5.83	1,166,000.00	3.42	684,000.00	4.05	810,000.00	3.51	702,000.00	8.10	1,620,000.00
2046	40	WK	2,452.94	98,117.60	2,070.00	82,800.00	1,700.00	68,000.00	6,550.00	262,000.00	10,155.94	406,237.60
2047	5	EA	1,149.95	5,749.75	920.00	4,600.00	910.00	4,550.00	550.00	2,750.00	909.96	4,549.80
2048	30	EA	503.88	15,116.40	575.00	17,250.00	400.00	12,000.00	505.00	15,150.00	391.16	11,734.80
2049	25	FT	11.09	277.25	123.05	3,076.25	8.81	220.25	10.82	270.50	10.10	252.50
2050	30	EA	37.91	1,137.30	190.67	5,720.10	71.92	2,157.60	167.46	5,023.80	66.80	2,004.00
2051	15	EA	442.90	6,643.50	1,204.19	18,062.85	290.67	4,360.05	1,057.59	15,863.85	277.82	4,167.30
2052	20,000	SF	10.23	204,600.00	7.14	142,800.00	7.28	145,600.00	6.27	125,400.00	6.96	139,200.00
2053	50	EA	1,447.44	72,372.00	1,577.98	78,899.00	2,100.00	105,000.00	1,385.88	69,294.00	2,695.57	134,778.50
2054	5,000	FT	1.95	9,750.00	8.45	42,250.00	1.66	8,300.00	7.42	37,100.00	1.53	7,650.00
2055	- 0	SF		0.00		0.00		0.00		0.00		0.00
2056	- 0	SF		0.00		0.00		0.00		0.00		0.00
2057	30,000	SF	0.99	29,700.00	1.00	30,000.00	1.25	37,500.00	1.52	45,600.00	1.08	32,400.00
2058	1	EA	120.93	120.93	1.00	1.00	0.00	0.00	500.00	500.00	1,320.17	1,320.17
TOTAL OPTION 2				$9,597,487.48		$6,734,837.20		$7,302,415.90		$6,903,222.40		$10,511,108.62

HALF OF OPTION 2 $4,798,743.74 $3,367,418.60 $3,651,207.95 $3,451,611.20 $5,255,554.31

TOTAL BASE AND ALL OPTIONS $31,473,645.35 $23,554,230.20 $25,535,099.80 $24,161,278.40 $35,542,351.62

Sheet1

File details come from the government source that posted it.